FHSW - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6561 - 125 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	2000 - 60 $ - 0 - 0,00%
Level 4:	5556 - 45 $ - 0 - 0,00%
Luxury :	1389 - 220 $ - 0 - 0,00%
Total Capacity :	20506
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	49 293 000 $
Pro Players Total Average Salaries	48 843 000 $
Farm Players Total Salaries	925 900 $
Farm Players Total Average Salaries	925 900 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	660 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	19 488 621 $
Projected Bank Account	19 488 621 $

Pro Players Salaries
Gabriel Landeskog (1 Way Contract)	8 600 000 $ (3)
-Salary Remaining :	8 600 000 $
Justin Williams (1 Way Contract)	7 233 000 $ (1)
-Salary Remaining :	7 233 000 $
Mika Zibanejad (1 Way Contract)	6 750 000 $ (3)
-Salary Remaining :	6 750 000 $
T.J. Galiardi (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Dougie Hamilton (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Eric Staal (1 Way Contract)	3 050 000 $ (1)
-Salary Remaining :	3 050 000 $
Rasmus Ristolainen (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Brent Seabrook (1 Way Contract)	2 100 000 $ (2)
-Salary Remaining :	2 100 000 $
Michael Hutchinson (1 Way Contract)	2 000 000 $ (4)
-Salary Remaining :	2 000 000 $
Brian Gibbons (1 Way Contract)	960 000 $ (2)
-Salary Remaining :	960 000 $
Johan Larsson (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	950 000 $
Travis Konecny	900 000 $ (1)
-Salary Remaining :	900 000 $
Mikko Rantanen	900 000 $ (1)
-Salary Remaining :	900 000 $
Andrei Svechnikov	900 000 $ (3)
-Salary Remaining :	900 000 $
Jason Dickinson	800 000 $ (2)
-Salary Remaining :	800 000 $
Jordan Weal	700 000 $ (1)
-Salary Remaining :	700 000 $
Neal Pionk	600 000 $ (2)
-Salary Remaining :	600 000 $
Mike Green	550 000 $ (2)
-Salary Remaining :	550 000 $
Total Pro Players	18
Salary Commitment
Year 18 : 49 293 000 $
Year 19 : 33 710 000 $
Year 20 : 18 250 000 $
Year 21 : 2 000 000 $
Salary Average Commitment
Year 18 : 48 843 000 $
Year 19 : 33 260 000 $
Year 20 : 18 250 000 $
Year 21 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 48 843 000 $
Year 19 : 33 260 000 $
Year 20 : 18 250 000 $
Year 21 : 2 000 000 $

Farm Players Salaries
Brandon Davidson	99 900 $ (2)
Salary Remaining :	99 900 $
Kris Versteeg	95 500 $ (1)
Salary Remaining :	95 500 $
Viktor Stalberg	95 500 $ (2)
Salary Remaining :	95 500 $
Nick Seeler	75 000 $ (3)
Salary Remaining :	75 000 $
Luke Adam	75 000 $ (4)
Salary Remaining :	75 000 $
Lance Bouma	70 000 $ (4)
Salary Remaining :	70 000 $
Casey DeSmith	70 000 $ (2)
Salary Remaining :	70 000 $
Igor Ozhiganov	70 000 $ (3)
Salary Remaining :	70 000 $
Markus Nutivaara	65 000 $ (4)
Salary Remaining :	65 000 $
Pat Maroon	55 000 $ (2)
Salary Remaining :	55 000 $
Mikko Koskinen	55 000 $ (2)
Salary Remaining :	55 000 $
Jamie McBain	50 000 $ (2)
Salary Remaining :	50 000 $
Colton Sceviour	50 000 $ (2)
Salary Remaining :	50 000 $
Total Farm Players	13
Salary Commitment
Year 18 : 925 900 $
Year 19 : 830 400 $
Year 20 : 355 000 $
Year 21 : 210 000 $
Salary Average Commitment
Year 18 : 925 900 $
Year 19 : 830 400 $
Year 20 : 355 000 $
Year 21 : 210 000 $

Arizona

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 87 $ - 0 - 0,00%
Level 2:	5000 - 56 $ - 0 - 0,00%
Level 3:	2000 - 43 $ - 0 - 0,00%
Level 4:	4000 - 32 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60 150 500 $
Pro Players Total Average Salaries	60 150 500 $
Farm Players Total Salaries	1 441 000 $
Farm Players Total Average Salaries	1 441 000 $
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 Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	10 000 000 $
Projected Bank Account	10 000 000 $

Pro Players Salaries
Brent Burns (1 Way Contract)	8 110 000 $ (1)
-Salary Remaining :	8 110 000 $
Filip Forsberg (1 Way Contract)	7 600 000 $ (2)
-Salary Remaining :	7 600 000 $
Jack Eichel (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Torey Krug (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Jonathan Huberdeau (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Devin Setoguchi (1 Way Contract)	4 125 000 $ (1)
-1 Way Contract Salary Cap :	41 250 $
-Salary Remaining :	4 125 000 $
Louis Domingue (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Mark Giordano (1 Way Contract)	3 493 500 $ (1)
-Salary Remaining :	3 493 500 $
Ryan Suter (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Mikhail Grabovski	1 470 000 $ (1)
-Salary Remaining :	1 470 000 $
Casey Cizikas (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Mathew Barzal	900 000 $ (1)
-Salary Remaining :	900 000 $
Darnell Nurse	900 000 $ (1)
-Salary Remaining :	900 000 $
Kyle Connor	900 000 $ (1)
-Salary Remaining :	900 000 $
Timo Meier	900 000 $ (2)
-Salary Remaining :	900 000 $
Denis Gurianov	800 000 $ (3)
-Salary Remaining :	800 000 $
Dominik Kubalik	800 000 $ (2)
-Salary Remaining :	800 000 $
Mattias Ritola	700 000 $ (1)
-Salary Remaining :	700 000 $
Nicolas Deslauriers	700 000 $ (1)
-Salary Remaining :	700 000 $
Roope Hintz	600 000 $ (3)
-Salary Remaining :	600 000 $
Frans Nielsen (1 Way Contract)	552 000 $ (2)
-Salary Remaining :	552 000 $
Marc Staal (1 Way Contract)	550 000 $ (2)
-Salary Remaining :	550 000 $
Magnus Paajarvi (1 Way Contract)	550 000 $ (2)
-Salary Remaining :	550 000 $
Alexandar Georgiyev	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	24
Salary Commitment
Year 18 : 60 150 500 $
Year 19 : 28 852 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 60 150 500 $
Year 19 : 28 852 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 56 066 750 $
Year 19 : 28 852 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $

Farm Players Salaries
Matt Lashoff	144 000 $ (1)
Salary Remaining :	144 000 $
Joel Ward	142 000 $ (1)
Salary Remaining :	142 000 $
Shane O'Brien	142 000 $ (1)
Salary Remaining :	142 000 $
Jason Pominville	137 000 $ (1)
Salary Remaining :	137 000 $
Gregory Campbell	137 000 $ (1)
Salary Remaining :	137 000 $
Matt Stajan	122 000 $ (1)
Salary Remaining :	122 000 $
Bobby Butler	117 000 $ (1)
Salary Remaining :	117 000 $
Matt Read	110 000 $ (1)
Salary Remaining :	110 000 $
Mark Arcobello	85 000 $ (1)
Salary Remaining :	85 000 $
Alex Petrovic	75 000 $ (2)
Salary Remaining :	75 000 $
Riley Sheahan	70 000 $ (2)
Salary Remaining :	70 000 $
Viktor Antipin	60 000 $ (3)
Salary Remaining :	60 000 $
Andreas Borgman	50 000 $ (1)
Salary Remaining :	50 000 $
Charlie Lindgren	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	14
Salary Commitment
Year 18 : 1 441 000 $
Year 19 : 205 000 $
Year 20 : 60 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 441 000 $
Year 19 : 205 000 $
Year 20 : 60 000 $
Year 21 : 0 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 80 $ - 0 - 0,00%
Level 2:	5000 - 50 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 160 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 150 $ - 0 - 0,00%
Farm Level 2:	1000 - 100 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	58 350 000 $
Pro Players Total Average Salaries	58 350 000 $
Farm Players Total Salaries	959 700 $
Farm Players Total Average Salaries	959 700 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	22 572 166 $
Projected Bank Account	22 572 166 $

Pro Players Salaries
Kyle Turris (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
Colton Parayko (1 Way Contract)	4 650 000 $ (3)
-Salary Remaining :	4 650 000 $
Brock Nelson (1 Way Contract)	4 600 000 $ (2)
-Salary Remaining :	4 600 000 $
P.K. Subban (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
Oscar Klefbom (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Roman Josi (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
Nikita Filatov (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Adam Henrique (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Jean Gabriel Pageau (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Joonas Korpisalo (1 Way Contract)	3 000 000 $ (3)
-1 Way Contract Salary Cap :	30 000 $
-Salary Remaining :	3 000 000 $
Cody Franson (1 Way Contract)	2 900 000 $ (2)
-Salary Remaining :	2 900 000 $
Jon Merrill (1 Way Contract)	2 000 000 $ (1)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	2 000 000 $
Jack Campbell (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	1 850 000 $
Adam Lowry (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	1 500 000 $
Jonathan Cheechoo	1 400 000 $ (1)
-Salary Remaining :	1 400 000 $
Michael Bournival (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	1 250 000 $
Chris VandeVelde	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Pierre-Luc Dubois	900 000 $ (2)
-Salary Remaining :	900 000 $
Frederik Gauthier	800 000 $ (2)
-Salary Remaining :	800 000 $
Artturi Lehkonen	700 000 $ (1)
-Salary Remaining :	700 000 $
J.T. Compher	700 000 $ (1)
-Salary Remaining :	700 000 $
Phillip Di Giuseppe	600 000 $ (1)
-Salary Remaining :	600 000 $
Jake Guentzel	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	23
Salary Commitment
Year 18 : 58 350 000 $
Year 19 : 41 200 000 $
Year 20 : 21 650 000 $
Year 21 : 9 500 000 $
Salary Average Commitment
Year 18 : 58 350 000 $
Year 19 : 41 200 000 $
Year 20 : 21 650 000 $
Year 21 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 50 677 500 $
Year 19 : 38 230 000 $
Year 20 : 18 680 000 $
Year 21 : 9 500 000 $

Farm Players Salaries
Dustin Tokarski	150 000 $ (1)
Salary Remaining :	150 000 $
David Moss	140 000 $ (1)
Salary Remaining :	140 000 $
Karl Alzner	110 000 $ (2)
Salary Remaining :	110 000 $
Nikita Nikitin	110 000 $ (1)
Salary Remaining :	110 000 $
Erik Haula	99 900 $ (1)
Salary Remaining :	99 900 $
Clarke MacArthur	99 800 $ (2)
Salary Remaining :	99 800 $
Yannick Weber	95 000 $ (1)
Salary Remaining :	95 000 $
Mattias Janmark	90 000 $ (2)
Salary Remaining :	90 000 $
Cameron Gaunce	65 000 $ (4)
Salary Remaining :	65 000 $
Total Farm Players	9
Salary Commitment
Year 18 : 959 700 $
Year 19 : 364 800 $
Year 20 : 65 000 $
Year 21 : 65 000 $
Salary Average Commitment
Year 18 : 959 700 $
Year 19 : 364 800 $
Year 20 : 65 000 $
Year 21 : 65 000 $

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 75 $ - 0 - 0,00%
Level 2:	5000 - 46 $ - 0 - 0,00%
Level 3:	2000 - 28 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 152 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 150 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	56 250 000 $
Pro Players Total Average Salaries	56 250 000 $
Farm Players Total Salaries	1 290 000 $
Farm Players Total Average Salaries	1 290 000 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	19 344 917 $
Projected Bank Account	19 344 917 $

Pro Players Salaries
Nicklas Bergfors (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Ryan Strome (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
James Van Riemsdyk (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Patrick Kane (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Jannik Hansen (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Kevin Hayes (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Dan Girardi (1 Way Contract)	3 750 000 $ (2)
-Salary Remaining :	3 750 000 $
Travis Hamonic (1 Way Contract)	3 250 000 $ (3)
-Salary Remaining :	3 250 000 $
Michael Sauer (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Mats Zuccarello (1 Way Contract)	2 300 000 $ (1)
-Salary Remaining :	2 300 000 $
Vinnie Hinostroza (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Tobias Rieder (1 Way Contract)	1 300 000 $ (1)
-Salary Remaining :	1 300 000 $
Rocco Grimaldi (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	950 000 $
Filip Chytil	900 000 $ (3)
-Salary Remaining :	900 000 $
Josh Morrissey	900 000 $ (1)
-Salary Remaining :	900 000 $
Samuel Girard	800 000 $ (3)
-Salary Remaining :	800 000 $
Jared McCann	800 000 $ (2)
-Salary Remaining :	800 000 $
Filip Hronek	700 000 $ (3)
-Salary Remaining :	700 000 $
Anthony Stolarz	700 000 $ (1)
-Salary Remaining :	700 000 $
Robin Lehner (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	600 000 $
Oskar Sundqvist	600 000 $ (1)
-Salary Remaining :	600 000 $
Erik Cernak	600 000 $ (2)
-Salary Remaining :	600 000 $
Ondrej Kase	600 000 $ (2)
-Salary Remaining :	600 000 $
Pascal Leclaire (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	500 000 $
Matt Grzelcyk	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	25
Salary Commitment
Year 18 : 56 250 000 $
Year 19 : 31 350 000 $
Year 20 : 18 650 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 56 250 000 $
Year 19 : 31 350 000 $
Year 20 : 18 650 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 56 250 000 $
Year 19 : 31 350 000 $
Year 20 : 18 650 000 $
Year 21 : 0 $

Farm Players Salaries
Sven Baertschi	95 000 $ (1)
Salary Remaining :	95 000 $
Mikko Lehtonen	95 000 $ (1)
Salary Remaining :	95 000 $
Chris Tierney	90 000 $ (2)
Salary Remaining :	90 000 $
Andrew Shaw	90 000 $ (1)
Salary Remaining :	90 000 $
Teemu Pulkkinen	85 000 $ (1)
Salary Remaining :	85 000 $
Julian Melchiori	85 000 $ (1)
Salary Remaining :	85 000 $
Miikka Salomaki	70 000 $ (2)
Salary Remaining :	70 000 $
Slater Koekkoek	70 000 $ (2)
Salary Remaining :	70 000 $
John Moore	70 000 $ (1)
Salary Remaining :	70 000 $
Martin Frk	65 000 $ (2)
Salary Remaining :	65 000 $
Greg McKegg	65 000 $ (2)
Salary Remaining :	65 000 $
Jhonas Enroth	65 000 $ (1)
Salary Remaining :	65 000 $
Michael Latta	65 000 $ (2)
Salary Remaining :	65 000 $
Lucas Lessio	60 000 $ (2)
Salary Remaining :	60 000 $
Dalton Prout	60 000 $ (1)
Salary Remaining :	60 000 $
Joseph Cramarossa	60 000 $ (2)
Salary Remaining :	60 000 $
Eric Gelinas	50 000 $ (1)
Salary Remaining :	50 000 $
Devante Smith-Pelly	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	18
Salary Commitment
Year 18 : 1 290 000 $
Year 19 : 545 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 290 000 $
Year 19 : 545 000 $
Year 20 : 0 $
Year 21 : 0 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5635 - 61 $ - 0 - 0,00%
Level 3:	2778 - 50 $ - 0 - 0,00%
Level 4:	5556 - 30 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 0 - 0,00%
Total Capacity :	20969
Farm
Farm Level 1:	2000 - 151 $ - 0 - 0,00%
Farm Level 2:	1000 - 100 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	62 985 000 $
Pro Players Total Average Salaries	62 985 000 $
Farm Players Total Salaries	1 157 500 $
Farm Players Total Average Salaries	1 157 500 $
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 Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	8 137 888 $
Projected Bank Account	8 137 888 $

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	6 100 000 $ (3)
-Salary Remaining :	6 100 000 $
Jonathan Marchessault (1 Way Contract)	5 700 000 $ (1)
-Salary Remaining :	5 700 000 $
Evgeny Kuznetsov (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Aaron Ekblad (1 Way Contract)	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
Patrik Berglund (1 Way Contract)	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Mitchell Marner (1 Way Contract)	4 650 000 $ (3)
-Salary Remaining :	4 650 000 $
Mikael Granlund (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Jonathan Drouin (1 Way Contract)	4 350 000 $ (3)
-Salary Remaining :	4 350 000 $
Boone Jenner (1 Way Contract)	3 550 000 $ (1)
-Salary Remaining :	3 550 000 $
Jacob Trouba (1 Way Contract)	3 400 000 $ (4)
-Salary Remaining :	3 400 000 $
Evander Kane (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Cory Schneider (1 Way Contract)	2 100 000 $ (2)
-Salary Remaining :	2 100 000 $
Dion Phaneuf (1 Way Contract)	1 375 000 $ (1)
-Salary Remaining :	1 375 000 $
Ryan Miller (1 Way Contract)	1 310 000 $ (1)
-Salary Remaining :	1 310 000 $
Johnny Oduya (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Michal Kempny (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Zdeno Chara (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Quinn Hughes	900 000 $ (3)
-Salary Remaining :	900 000 $
Jakob Chychrun	900 000 $ (3)
-Salary Remaining :	900 000 $
Bryan Rust (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	750 000 $
Alexander Kerfoot	700 000 $ (2)
-Salary Remaining :	700 000 $
Andrew Copp	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	22
Salary Commitment
Year 18 : 62 985 000 $
Year 19 : 42 100 000 $
Year 20 : 20 300 000 $
Year 21 : 3 400 000 $
Salary Average Commitment
Year 18 : 62 985 000 $
Year 19 : 42 100 000 $
Year 20 : 20 300 000 $
Year 21 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 985 000 $
Year 19 : 42 100 000 $
Year 20 : 20 300 000 $
Year 21 : 3 400 000 $

Farm Players Salaries
Mark Barberio	135 000 $ (1)
Salary Remaining :	135 000 $
Erik Reitz	125 000 $ (1)
Salary Remaining :	125 000 $
Anton Stralman	100 000 $ (1)
Salary Remaining :	100 000 $
Joakim Nordstrom	95 000 $ (2)
Salary Remaining :	95 000 $
Jayson Megna	90 000 $ (1)
Salary Remaining :	90 000 $
Gabriel Bourque	85 000 $ (1)
Salary Remaining :	85 000 $
Steve Mason	80 000 $ (1)
Salary Remaining :	80 000 $
Scott Wilson	70 000 $ (2)
Salary Remaining :	70 000 $
Stephane Da Costa	70 000 $ (3)
Salary Remaining :	70 000 $
Nathan Beaulieu	65 000 $ (1)
Salary Remaining :	65 000 $
Anthony Bitetto	62 500 $ (1)
Salary Remaining :	62 500 $
Jakub Jerabek	60 000 $ (1)
Salary Remaining :	60 000 $
Sergei Kalinin	60 000 $ (1)
Salary Remaining :	60 000 $
Matt Martin	60 000 $ (2)
Salary Remaining :	60 000 $
Total Farm Players	14
Salary Commitment
Year 18 : 1 157 500 $
Year 19 : 295 000 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 157 500 $
Year 19 : 295 000 $
Year 20 : 70 000 $
Year 21 : 0 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6200 - 98 $ - 0 - 0,00%
Level 2:	5100 - 79 $ - 0 - 0,00%
Level 3:	2000 - 60 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1389 - 188 $ - 0 - 0,00%
Total Capacity :	18689
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	50 277 000 $
Pro Players Total Average Salaries	50 277 000 $
Farm Players Total Salaries	1 224 700 $
Farm Players Total Average Salaries	1 224 700 $
Coaches Total Salaries	2 666 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	34 166 878 $
Projected Bank Account	34 166 878 $

Pro Players Salaries
Oliver Ekman-Larsson (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
Tyler Seguin (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
J.T. Miller (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Tyler Ennis (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Radek Faksa (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Michael Del Zotto (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Thomas Hickey (1 Way Contract)	3 400 000 $ (1)
-Salary Remaining :	3 400 000 $
Brett Connolly (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Keith Yandle (1 Way Contract)	2 650 000 $ (1)
-Salary Remaining :	2 650 000 $
Aaron Dell (1 Way Contract)	2 050 000 $ (1)
-Salary Remaining :	2 050 000 $
Joel Armia (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Deryk Engelland (1 Way Contract)	1 717 000 $ (1)
-Salary Remaining :	1 717 000 $
Nick Foligno (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Marc-Andre Fleury (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	950 000 $
Ales Hemsky (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	900 000 $
Kevan Miller (1 Way Contract)	710 000 $ (1)
-Salary Remaining :	710 000 $
Frank Vatrano	700 000 $ (1)
-Salary Remaining :	700 000 $
Colin Wilson (1 Way Contract)	700 000 $ (4)
-Salary Remaining :	700 000 $
Total Pro Players	18
Salary Commitment
Year 18 : 50 277 000 $
Year 19 : 37 100 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $
Salary Average Commitment
Year 18 : 50 277 000 $
Year 19 : 37 100 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $
Salary Cap with 1 Way Contract
Year 18 : 50 277 000 $
Year 19 : 37 100 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $

Farm Players Salaries
Kevin Connauton	99 900 $ (4)
Salary Remaining :	99 900 $
Craig Smith	90 000 $ (4)
Salary Remaining :	90 000 $
Linus Ullmark	90 000 $ (2)
Salary Remaining :	90 000 $
Bryan Bickell	88 800 $ (1)
Salary Remaining :	88 800 $
Derek Grant	85 000 $ (4)
Salary Remaining :	85 000 $
Brendan Smith	85 000 $ (2)
Salary Remaining :	85 000 $
Joey Hishon	85 000 $ (2)
Salary Remaining :	85 000 $
Lukas Sedlak	80 000 $ (3)
Salary Remaining :	80 000 $
Radim Vrbata	80 000 $ (1)
Salary Remaining :	80 000 $
Connor Brickley	75 000 $ (2)
Salary Remaining :	75 000 $
Patrik Nemeth	70 000 $ (2)
Salary Remaining :	70 000 $
Brandon Bollig	66 000 $ (1)
Salary Remaining :	66 000 $
Steven Kampfer	60 000 $ (2)
Salary Remaining :	60 000 $
Juho Lammikko	60 000 $ (1)
Salary Remaining :	60 000 $
Christian Djoos	60 000 $ (2)
Salary Remaining :	60 000 $
Daniel Brickley	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 224 700 $
Year 19 : 879 900 $
Year 20 : 354 900 $
Year 21 : 274 900 $
Salary Average Commitment
Year 18 : 1 224 700 $
Year 19 : 879 900 $
Year 20 : 354 900 $
Year 21 : 274 900 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6100 - 125 $ - 0 - 0,00%
Level 2:	6944 - 80 $ - 0 - 0,00%
Level 3:	2778 - 60 $ - 0 - 0,00%
Level 4:	5556 - 45 $ - 0 - 0,00%
Luxury :	1389 - 220 $ - 0 - 0,00%
Total Capacity :	22767
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 027 000 $
Pro Players Total Average Salaries	64 027 000 $
Farm Players Total Salaries	1 446 810 $
Farm Players Total Average Salaries	1 446 810 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 185 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	6 047 916 $
Projected Bank Account	6 047 916 $

Pro Players Salaries
William Nylander (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Ryan Kesler (1 Way Contract)	6 751 000 $ (1)
-Salary Remaining :	6 751 000 $
Jeff Petry (1 Way Contract)	6 350 000 $ (2)
-Salary Remaining :	6 350 000 $
Ryan Ellis (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Victor Rask (1 Way Contract)	5 650 000 $ (3)
-Salary Remaining :	5 650 000 $
Nail Yakupov (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
Marc-André Cliche (1 Way Contract)	4 800 000 $ (1)
-Salary Remaining :	4 800 000 $
Erik Gudbranson (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Wayne Simmonds (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Artem Anisimov (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	2 700 000 $
Loui Eriksson (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Nick Bjugstad (1 Way Contract)	2 250 000 $ (3)
-Salary Remaining :	2 250 000 $
Braydon Coburn (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Josh Gorges	1 375 000 $ (1)
-Salary Remaining :	1 375 000 $
Ryan Dzingel (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	950 000 $
Scott Harrington (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	900 000 $
Brady Tkachuk	900 000 $ (3)
-Salary Remaining :	900 000 $
Jakub Kindl (1 Way Contract)	851 000 $ (1)
-Salary Remaining :	851 000 $
Laurent Brossoit (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	800 000 $
Brian Elliott (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	750 000 $
Derek MacKenzie (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	21
Salary Commitment
Year 18 : 64 027 000 $
Year 19 : 28 450 000 $
Year 20 : 21 300 000 $
Year 21 : 12 500 000 $
Salary Average Commitment
Year 18 : 64 027 000 $
Year 19 : 28 450 000 $
Year 20 : 21 300 000 $
Year 21 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 027 000 $
Year 19 : 28 450 000 $
Year 20 : 21 300 000 $
Year 21 : 12 500 000 $

Farm Players Salaries
Derek Meech	125 500 $ (1)
Salary Remaining :	125 500 $
Clay Wilson	120 500 $ (1)
Salary Remaining :	120 500 $
Dustin Boyd	115 100 $ (1)
Salary Remaining :	115 100 $
Antti Niemi	115 100 $ (2)
Salary Remaining :	115 100 $
Christian Ehrhoff	105 100 $ (2)
Salary Remaining :	105 100 $
Andrei Loktionov	99 900 $ (4)
Salary Remaining :	99 900 $
Brett Sterling	95 510 $ (2)
Salary Remaining :	95 510 $
Jimmy Hayes	95 000 $ (4)
Salary Remaining :	95 000 $
Kyle Rau	90 000 $ (3)
Salary Remaining :	90 000 $
Anthony Stewart	85 100 $ (2)
Salary Remaining :	85 100 $
Cory Emmerton	75 000 $ (2)
Salary Remaining :	75 000 $
Jordan Szwarz	70 000 $ (1)
Salary Remaining :	70 000 $
Brad Malone	55 000 $ (3)
Salary Remaining :	55 000 $
Karri Ramo	50 000 $ (1)
Salary Remaining :	50 000 $
Carter Verhaeghe	50 000 $ (2)
Salary Remaining :	50 000 $
Chris Higgins	50 000 $ (1)
Salary Remaining :	50 000 $
Francois Beauchemin	50 000 $ (2)
Salary Remaining :	50 000 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 446 810 $
Year 19 : 915 710 $
Year 20 : 339 900 $
Year 21 : 194 900 $
Salary Average Commitment
Year 18 : 1 446 810 $
Year 19 : 915 710 $
Year 20 : 339 900 $
Year 21 : 194 900 $

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 70 $ - 0 - 0,00%
Level 3:	2778 - 38 $ - 0 - 0,00%
Level 4:	5556 - 26 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	20334
Farm
Farm Level 1:	2000 - 200 $ - 0 - 0,00%
Farm Level 2:	1000 - 150 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	56 224 000 $
Pro Players Total Average Salaries	56 224 000 $
Farm Players Total Salaries	1 082 000 $
Farm Players Total Average Salaries	1 082 000 $
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 Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	21 545 398 $
Projected Bank Account	21 545 398 $

Pro Players Salaries
Cam Fowler (1 Way Contract)	6 900 000 $ (1)
-Salary Remaining :	6 900 000 $
Auston Matthews (1 Way Contract)	6 400 000 $ (2)
-Salary Remaining :	6 400 000 $
Ryan O'Reilly (1 Way Contract)	6 300 000 $ (1)
-Salary Remaining :	6 300 000 $
Evgenii Dadonov (1 Way Contract)	6 250 000 $ (1)
-Salary Remaining :	6 250 000 $
Jeff Skinner (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Ryan Murray (1 Way Contract)	4 350 000 $ (1)
-Salary Remaining :	4 350 000 $
Calle Jarnkrok (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Malcom Subban (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	2 700 000 $
Mark Pysyk (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Brandon Dubinsky (1 Way Contract)	1 999 000 $ (2)
-Salary Remaining :	1 999 000 $
Luke Schenn (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Mikkel Boedker (1 Way Contract)	1 250 000 $ (2)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	1 250 000 $
Peter Holland (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Ryan Hartman (1 Way Contract)	950 000 $ (4)
-Salary Remaining :	950 000 $
Pavel Buchnevich	900 000 $ (1)
-Salary Remaining :	900 000 $
Kevin Fiala	900 000 $ (1)
-Salary Remaining :	900 000 $
Mikhail Sergachev	900 000 $ (3)
-Salary Remaining :	900 000 $
Nikita Zadorov	900 000 $ (1)
-Salary Remaining :	900 000 $
Rob Schremp (1 Way Contract)	875 000 $ (1)
-Salary Remaining :	875 000 $
Andrej Nestrasil (1 Way Contract)	850 000 $ (2)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	850 000 $
Damon Severson	800 000 $ (1)
-Salary Remaining :	800 000 $
Total Pro Players	21
Salary Commitment
Year 18 : 56 224 000 $
Year 19 : 25 549 000 $
Year 20 : 1 850 000 $
Year 21 : 950 000 $
Salary Average Commitment
Year 18 : 56 224 000 $
Year 19 : 25 549 000 $
Year 20 : 1 850 000 $
Year 21 : 950 000 $
Salary Cap with 1 Way Contract
Year 18 : 54 145 000 $
Year 19 : 23 470 000 $
Year 20 : 1 850 000 $
Year 21 : 950 000 $

Farm Players Salaries
Chad Johnson	140 000 $ (1)
Salary Remaining :	140 000 $
Michal Neuvirth	140 000 $ (2)
Salary Remaining :	140 000 $
Dave Bolland	122 000 $ (2)
Salary Remaining :	122 000 $
Ryan White	90 000 $ (2)
Salary Remaining :	90 000 $
Robert Earl	90 000 $ (1)
Salary Remaining :	90 000 $
Byron Froese	80 000 $ (1)
Salary Remaining :	80 000 $
Jacob Josefson	75 000 $ (1)
Salary Remaining :	75 000 $
Bob Sanguinetti	70 000 $ (1)
Salary Remaining :	70 000 $
Matthew Benning	60 000 $ (4)
Salary Remaining :	60 000 $
Cody Goloubef	60 000 $ (4)
Salary Remaining :	60 000 $
Michal Jordan	55 000 $ (2)
Salary Remaining :	55 000 $
Zach Sanford	50 000 $ (1)
Salary Remaining :	50 000 $
Lucas Wallmark	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	13
Salary Commitment
Year 18 : 1 082 000 $
Year 19 : 527 000 $
Year 20 : 120 000 $
Year 21 : 120 000 $
Salary Average Commitment
Year 18 : 1 082 000 $
Year 19 : 527 000 $
Year 20 : 120 000 $
Year 21 : 120 000 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 103 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	2000 - 60 $ - 0 - 0,00%
Level 4:	4000 - 40 $ - 0 - 0,00%
Luxury :	1000 - 220 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 75 $ - 0 - 0,00%
Farm Level 2:	1000 - 50 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	46 450 000 $
Pro Players Total Average Salaries	46 450 000 $
Farm Players Total Salaries	749 900 $
Farm Players Total Average Salaries	749 900 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 400 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	16 087 374 $
Projected Bank Account	16 087 374 $

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	8 100 000 $ (1)
-Salary Remaining :	8 100 000 $
Bo Horvat (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Nino Niederreiter (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Nate Schmidt (1 Way Contract)	4 150 000 $ (1)
-Salary Remaining :	4 150 000 $
Nikita Zaitsev (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Carey Price (1 Way Contract)	3 200 000 $ (2)
-Salary Remaining :	3 200 000 $
Cody Ceci (1 Way Contract)	3 200 000 $ (3)
-Salary Remaining :	3 200 000 $
Josh Manson (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	2 700 000 $
Conor Sheary (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Frederik Andersen (1 Way Contract)	1 000 000 $ (4)
-Salary Remaining :	1 000 000 $
Samuel Morin	900 000 $ (1)
-Salary Remaining :	900 000 $
Marcus Kruger (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	850 000 $
Oliver Bjorkstrand	800 000 $ (1)
-Salary Remaining :	800 000 $
Jake Dotchin (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	750 000 $
Devin Shore	700 000 $ (1)
-Salary Remaining :	700 000 $
Trevor Carrick	600 000 $ (1)
-Salary Remaining :	600 000 $
Tyler Lewington	500 000 $ (1)
-Salary Remaining :	500 000 $
Josh Anderson	500 000 $ (1)
-Salary Remaining :	500 000 $
Joseph Blandisi	500 000 $ (1)
-Salary Remaining :	500 000 $
David Kampf	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	20
Salary Commitment
Year 18 : 46 450 000 $
Year 19 : 27 600 000 $
Year 20 : 10 200 000 $
Year 21 : 1 000 000 $
Salary Average Commitment
Year 18 : 46 450 000 $
Year 19 : 27 600 000 $
Year 20 : 10 200 000 $
Year 21 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 46 450 000 $
Year 19 : 27 600 000 $
Year 20 : 10 200 000 $
Year 21 : 1 000 000 $

Farm Players Salaries
Matt Keetley	100 000 $ (1)
Salary Remaining :	100 000 $
Oscar Fantenberg	99 900 $ (2)
Salary Remaining :	99 900 $
J.T. Brown	90 000 $ (1)
Salary Remaining :	90 000 $
Taylor Leier	90 000 $ (4)
Salary Remaining :	90 000 $
Zac Rinaldo	80 000 $ (4)
Salary Remaining :	80 000 $
Justin Bailey	70 000 $ (1)
Salary Remaining :	70 000 $
Stefan Elliott	70 000 $ (4)
Salary Remaining :	70 000 $
Boo Nieves	50 000 $ (1)
Salary Remaining :	50 000 $
Hudson Fasching	50 000 $ (1)
Salary Remaining :	50 000 $
Nicolas Kerdiles	50 000 $ (4)
Salary Remaining :	50 000 $
Total Farm Players	10
Salary Commitment
Year 18 : 749 900 $
Year 19 : 389 900 $
Year 20 : 290 000 $
Year 21 : 290 000 $
Salary Average Commitment
Year 18 : 749 900 $
Year 19 : 389 900 $
Year 20 : 290 000 $
Year 21 : 290 000 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8333 - 70 $ - 0 - 0,00%
Level 2:	6944 - 50 $ - 0 - 0,00%
Level 3:	2778 - 40 $ - 0 - 0,00%
Level 4:	5556 - 35 $ - 0 - 0,00%
Luxury :	1389 - 160 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 950 000 $
Pro Players Total Average Salaries	64 950 000 $
Farm Players Total Salaries	1 244 900 $
Farm Players Total Average Salaries	1 244 900 $
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 Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	54 890 561 $
Projected Bank Account	54 890 561 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	8 700 000 $ (2)
-Salary Remaining :	8 700 000 $
Johnny Gaudreau (1 Way Contract)	7 500 000 $ (1)
-Salary Remaining :	7 500 000 $
Nathan MacKinnon (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Ryan Johansen (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	5 750 000 $
Drew Doughty (1 Way Contract)	5 600 000 $ (4)
-Salary Remaining :	5 600 000 $
Connor Hellebuyck	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Kevin Shattenkirk (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Sami Vatanen (1 Way Contract)	3 400 000 $ (1)
-Salary Remaining :	3 400 000 $
Brett Pesce (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Paul Byron (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Josh Bailey (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Jamie McGinn (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	2 000 000 $
Calvin Pickard (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	950 000 $
Matthew Tkachuk	900 000 $ (2)
-Salary Remaining :	900 000 $
Charles McAvoy	900 000 $ (3)
-Salary Remaining :	900 000 $
Clayton Keller	900 000 $ (1)
-Salary Remaining :	900 000 $
Jordan Martinook (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	800 000 $
Tomas Nosek (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	750 000 $
Riley Nash (1 Way Contract)	600 000 $ (3)
-Salary Remaining :	600 000 $
Thomas Vanek (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	600 000 $
Esa Lindell	600 000 $ (1)
-Salary Remaining :	600 000 $
Conor Garland	500 000 $ (2)
-Salary Remaining :	500 000 $
John Marino	500 000 $ (3)
-Salary Remaining :	500 000 $
Total Pro Players	23
Salary Commitment
Year 18 : 64 950 000 $
Year 19 : 37 650 000 $
Year 20 : 19 100 000 $
Year 21 : 5 600 000 $
Salary Average Commitment
Year 18 : 64 950 000 $
Year 19 : 37 650 000 $
Year 20 : 19 100 000 $
Year 21 : 5 600 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 970 000 $
Year 19 : 35 670 000 $
Year 20 : 19 100 000 $
Year 21 : 5 600 000 $

Farm Players Salaries
Oscar Lindberg	99 900 $ (2)
Salary Remaining :	99 900 $
Dmitrij Jaskin	95 000 $ (3)
Salary Remaining :	95 000 $
Austin Czarnik	90 000 $ (3)
Salary Remaining :	90 000 $
Travis Sanheim	90 000 $ (2)
Salary Remaining :	90 000 $
Jake Gardiner	90 000 $ (1)
Salary Remaining :	90 000 $
David Rundblad	85 000 $ (1)
Salary Remaining :	85 000 $
Joakim Ryan	85 000 $ (3)
Salary Remaining :	85 000 $
Joakim Andersson	80 000 $ (3)
Salary Remaining :	80 000 $
Michael Sgarbossa	70 000 $ (1)
Salary Remaining :	70 000 $
Jon Gillies	70 000 $ (1)
Salary Remaining :	70 000 $
Anton Belov	70 000 $ (1)
Salary Remaining :	70 000 $
Tyler Graovac	65 000 $ (1)
Salary Remaining :	65 000 $
Emerson Etem	55 000 $ (1)
Salary Remaining :	55 000 $
Daniel Catenacci	50 000 $ (3)
Salary Remaining :	50 000 $
Lawrence Pilut	50 000 $ (2)
Salary Remaining :	50 000 $
Alex Stalock	50 000 $ (2)
Salary Remaining :	50 000 $
Juuso Riikola	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 244 900 $
Year 19 : 689 900 $
Year 20 : 400 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 244 900 $
Year 19 : 689 900 $
Year 20 : 400 000 $
Year 21 : 0 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 92 $ - 0 - 0,00%
Level 2:	5100 - 80 $ - 0 - 0,00%
Level 3:	2778 - 60 $ - 0 - 0,00%
Level 4:	5556 - 30 $ - 0 - 0,00%
Luxury :	1000 - 150 $ - 0 - 0,00%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 150 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 715 000 $
Pro Players Total Average Salaries	61 765 000 $
Farm Players Total Salaries	685 000 $
Farm Players Total Average Salaries	685 000 $
Coaches Total Salaries	6 010 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	21 576 714 $
Projected Bank Account	21 576 714 $

Pro Players Salaries
Tyler Johnson (1 Way Contract)	9 000 000 $ (4)
-Salary Remaining :	9 000 000 $
John Tavares (1 Way Contract)	6 100 000 $ (3)
-Salary Remaining :	6 100 000 $
Patrik Laine (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Dmitry Kulikov (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Brandon Montour (1 Way Contract)	5 400 000 $ (4)
-Salary Remaining :	5 400 000 $
Mike Hoffman (1 Way Contract)	5 300 000 $ (3)
-Salary Remaining :	5 300 000 $
Viktor Arvidsson (1 Way Contract)	3 850 000 $ (3)
-Salary Remaining :	3 850 000 $
Brandon Carlo (1 Way Contract)	3 700 000 $ (4)
-Salary Remaining :	3 700 000 $
Petr Mrazek (1 Way Contract)	2 850 000 $ (3)
-Salary Remaining :	2 850 000 $
Chris Tanev (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
David Perron (1 Way Contract)	2 715 000 $ (2)
-Salary Remaining :	2 715 000 $
Corey Perry (1 Way Contract)	1 900 000 $ (2)
-Salary Remaining :	1 900 000 $
Nick Holden (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Tanner Kero (1 Way Contract)	850 000 $ (2)
-Salary Remaining :	850 000 $
Nick Schmaltz	800 000 $ (1)
-Salary Remaining :	800 000 $
Evan Rodrigues (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	800 000 $
Shea Theodore	800 000 $ (2)
-Salary Remaining :	800 000 $
Peter Budaj	700 000 $ (1)
-Salary Remaining :	700 000 $
Robert Hagg	700 000 $ (1)
-Salary Remaining :	700 000 $
Victor Olofsson	500 000 $ (2)
-Salary Remaining :	500 000 $
Total Pro Players	20
Salary Commitment
Year 18 : 61 715 000 $
Year 19 : 48 765 000 $
Year 20 : 42 200 000 $
Year 21 : 24 100 000 $
Salary Average Commitment
Year 18 : 61 765 000 $
Year 19 : 49 015 000 $
Year 20 : 42 200 000 $
Year 21 : 24 100 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 765 000 $
Year 19 : 49 015 000 $
Year 20 : 42 200 000 $
Year 21 : 24 100 000 $

Farm Players Salaries
Brandon Yip	100 000 $ (2)
Salary Remaining :	100 000 $
Joakim Lindstrom	100 000 $ (2)
Salary Remaining :	100 000 $
Dennis Seidenberg	90 000 $ (1)
Salary Remaining :	90 000 $
Adam Erne	80 000 $ (1)
Salary Remaining :	80 000 $
Pheonix Copley	70 000 $ (3)
Salary Remaining :	70 000 $
Patrick Wiercioch	65 000 $ (2)
Salary Remaining :	65 000 $
Adam Clendening	65 000 $ (2)
Salary Remaining :	65 000 $
Christian Thomas	60 000 $ (1)
Salary Remaining :	60 000 $
Connor Carrick	55 000 $ (2)
Salary Remaining :	55 000 $
Total Farm Players	9
Salary Commitment
Year 18 : 685 000 $
Year 19 : 455 000 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 685 000 $
Year 19 : 455 000 $
Year 20 : 70 000 $
Year 21 : 0 $

LosAngeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 72 $ - 0 - 0,00%
Level 2:	5000 - 46 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 21 $ - 0 - 0,00%
Luxury :	1000 - 157 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 100 $ - 0 - 0,00%
Farm Level 2:	1000 - 50 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 760 000 $
Pro Players Total Average Salaries	64 360 000 $
Farm Players Total Salaries	1 290 000 $
Farm Players Total Average Salaries	1 290 000 $
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 Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	4 442 300 $
Projected Bank Account	4 442 300 $

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	7 500 000 $ (3)
-Salary Remaining :	7 500 000 $
Vladimir Tarasenko (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Artem Panarin (1 Way Contract)	5 850 000 $ (2)
-Salary Remaining :	5 850 000 $
Teuvo Teravainen (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Matt Dumba (1 Way Contract)	5 400 000 $ (3)
-Salary Remaining :	5 400 000 $
Justin Faulk (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Jordan Staal (1 Way Contract)	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
Travis Zajac (1 Way Contract)	3 110 000 $ (1)
-Salary Remaining :	3 110 000 $
Nazem Kadri (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Reilly Smith (1 Way Contract)	2 550 000 $ (1)
-Salary Remaining :	2 550 000 $
Nikita Kucherov (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Marco Scandella (1 Way Contract)	2 400 000 $ (2)
-Salary Remaining :	2 400 000 $
Justin Schultz (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	1 850 000 $
Dustin Byfuglien (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	1 800 000 $
Sergei Bobrovsky (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	1 500 000 $
Mikael Backlund (1 Way Contract)	1 150 000 $ (2)
-Salary Remaining :	1 150 000 $
Alex DeBrincat	900 000 $ (2)
-Salary Remaining :	900 000 $
Jakob Markstrom (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	900 000 $
Cal Clutterbuck (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	8 000 $
-Salary Remaining :	800 000 $
Dominik Kahun	800 000 $ (2)
-Salary Remaining :	800 000 $
Adam Fox	800 000 $ (3)
-Salary Remaining :	800 000 $
Tyler Motte	700 000 $ (1)
-Salary Remaining :	700 000 $
Nikita Gusev	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	23
Salary Commitment
Year 18 : 64 760 000 $
Year 19 : 47 400 000 $
Year 20 : 13 700 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 64 360 000 $
Year 19 : 47 400 000 $
Year 20 : 13 700 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 62 083 000 $
Year 19 : 47 400 000 $
Year 20 : 13 700 000 $
Year 21 : 0 $

Farm Players Salaries
Joe Colborne	100 000 $ (3)
Salary Remaining :	100 000 $
Marc-Andre Bourdon	100 000 $ (2)
Salary Remaining :	100 000 $
Slava Voynov	95 000 $ (2)
Salary Remaining :	95 000 $
Sven Andrighetto	95 000 $ (1)
Salary Remaining :	95 000 $
Jordan Oesterle	90 000 $ (1)
Salary Remaining :	90 000 $
Nick Shore	85 000 $ (1)
Salary Remaining :	85 000 $
Jiri Sekac	85 000 $ (1)
Salary Remaining :	85 000 $
Jordan Schroeder	85 000 $ (1)
Salary Remaining :	85 000 $
Jesper Fast	80 000 $ (1)
Salary Remaining :	80 000 $
Drayson Bowman	75 000 $ (2)
Salary Remaining :	75 000 $
Dylan DeMelo	75 000 $ (2)
Salary Remaining :	75 000 $
Jacob De La Rose	70 000 $ (2)
Salary Remaining :	70 000 $
Ben Hutton	70 000 $ (2)
Salary Remaining :	70 000 $
Curtis McKenzie	65 000 $ (1)
Salary Remaining :	65 000 $
Ryan Sproul	60 000 $ (2)
Salary Remaining :	60 000 $
Tim Heed	60 000 $ (1)
Salary Remaining :	60 000 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 290 000 $
Year 19 : 645 000 $
Year 20 : 100 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 290 000 $
Year 19 : 645 000 $
Year 20 : 100 000 $
Year 21 : 0 $

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 80 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	54 525 000 $
Pro Players Total Average Salaries	54 858 333 $
Farm Players Total Salaries	830 000 $
Farm Players Total Average Salaries	830 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 875 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	17 922 263 $
Projected Bank Account	17 922 263 $

Pro Players Salaries
Elias Lindholm (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Brandon Sutter (1 Way Contract)	5 400 000 $ (1)
-Salary Remaining :	5 400 000 $
Sebastian Aho (1 Way Contract)	5 250 000 $ (4)
-Salary Remaining :	5 250 000 $
Martin Jones (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
Mark Scheifele (1 Way Contract)	4 375 000 $ (3)
-Salary Remaining :	4 375 000 $
Tomas Tatar (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Philipp Grubauer (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Jaccob Slavin (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	2 800 000 $
Andre Burakovsky (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Zack Smith (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Brady Skjei (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Tomas Hertl (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	2 200 000 $
Brian Dumoulin (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	1 850 000 $
Mike Ribeiro (1 Way Contract)	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Derek Stepan (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Olli Maatta	900 000 $ (1)
-Salary Remaining :	900 000 $
Jake Virtanen	900 000 $ (3)
-Salary Remaining :	900 000 $
William Carrier	800 000 $ (2)
-Salary Remaining :	800 000 $
Adam Pelech	700 000 $ (1)
-Salary Remaining :	700 000 $
Nikita Nesterov	600 000 $ (2)
-Salary Remaining :	600 000 $
Danton Heinen	500 000 $ (2)
-Salary Remaining :	500 000 $
Ryan Stanton (1 Way Contract)	500 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	500 000 $
Total Pro Players	22
Salary Commitment
Year 18 : 54 525 000 $
Year 19 : 36 075 000 $
Year 20 : 23 525 000 $
Year 21 : 5 250 000 $
Salary Average Commitment
Year 18 : 54 858 333 $
Year 19 : 36 075 000 $
Year 20 : 23 525 000 $
Year 21 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 54 363 333 $
Year 19 : 36 075 000 $
Year 20 : 23 525 000 $
Year 21 : 5 250 000 $

Farm Players Salaries
Andrew Hammond	185 000 $ (1)
Salary Remaining :	185 000 $
Derek Dorsett	110 000 $ (1)
Salary Remaining :	110 000 $
Jimmy Vesey	90 000 $ (2)
Salary Remaining :	90 000 $
Nick Ritchie	90 000 $ (1)
Salary Remaining :	90 000 $
Andrej Sustr	80 000 $ (1)
Salary Remaining :	80 000 $
Dwight King	75 000 $ (1)
Salary Remaining :	75 000 $
Kevin Poulin	75 000 $ (1)
Salary Remaining :	75 000 $
Marcus Foligno	70 000 $ (1)
Salary Remaining :	70 000 $
Justin Holl	55 000 $ (3)
Salary Remaining :	55 000 $
Total Farm Players	9
Salary Commitment
Year 18 : 830 000 $
Year 19 : 145 000 $
Year 20 : 55 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 830 000 $
Year 19 : 145 000 $
Year 20 : 55 000 $
Year 21 : 0 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6300 - 90 $ - 0 - 0,00%
Level 2:	5870 - 65 $ - 0 - 0,00%
Level 3:	2778 - 50 $ - 0 - 0,00%
Level 4:	5556 - 20 $ - 0 - 0,00%
Luxury :	1145 - 220 $ - 0 - 0,00%
Total Capacity :	21649
Farm
Farm Level 1:	2000 - 150 $ - 0 - 0,00%
Farm Level 2:	1000 - 100 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	58 350 000 $
Pro Players Total Average Salaries	58 350 000 $
Farm Players Total Salaries	1 514 100 $
Farm Players Total Average Salaries	1 514 100 $
Coaches Total Salaries	3 850 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	23 108 718 $
Projected Bank Account	23 108 718 $

Pro Players Salaries
Matt Duchene (1 Way Contract)	7 500 000 $ (2)
-Salary Remaining :	7 500 000 $
Steven Stamkos (1 Way Contract)	7 300 000 $ (4)
-Salary Remaining :	7 300 000 $
Gustav Nyqvist (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Hampus Lindholm (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Nick Leddy (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Brayden Schenn (1 Way Contract)	5 100 000 $ (2)
-Salary Remaining :	5 100 000 $
Sean Couturier (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Connor Murphy (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Jason Demers (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	1 850 000 $
Drew Larman (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	1 250 000 $
Tyler Bozak (1 Way Contract)	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Zach Parise (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	1 200 000 $
Cody Hodgson (1 Way Contract)	1 100 000 $ (2)
-1 Way Contract Salary Cap :	11 000 $
-Salary Remaining :	1 100 000 $
Tanner Pearson (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	1 100 000 $
Markus Granlund (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Anthony Beauvillier	900 000 $ (3)
-Salary Remaining :	900 000 $
Zac Dalpe (1 Way Contract)	900 000 $ (3)
-1 Way Contract Salary Cap :	9 000 $
-Salary Remaining :	900 000 $
Tristan Jarry	700 000 $ (1)
-Salary Remaining :	700 000 $
Mackenzie Blackwood	700 000 $ (3)
-Salary Remaining :	700 000 $
Ian White (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	500 000 $
Will Butcher	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	21
Salary Commitment
Year 18 : 58 350 000 $
Year 19 : 44 800 000 $
Year 20 : 26 300 000 $
Year 21 : 21 300 000 $
Salary Average Commitment
Year 18 : 58 350 000 $
Year 19 : 44 800 000 $
Year 20 : 26 300 000 $
Year 21 : 21 300 000 $
Salary Cap with 1 Way Contract
Year 18 : 56 370 000 $
Year 19 : 42 820 000 $
Year 20 : 25 409 000 $
Year 21 : 21 300 000 $

Farm Players Salaries
Andrew Raycroft	92 500 $ (1)
Salary Remaining :	92 500 $
Dylan McIlrath	90 000 $ (1)
Salary Remaining :	90 000 $
Scott Mayfield	90 000 $ (3)
Salary Remaining :	90 000 $
Clayton Stoner	87 500 $ (1)
Salary Remaining :	87 500 $
Nathan Horton	80 800 $ (2)
Salary Remaining :	80 800 $
Gilbert Brule	80 800 $ (1)
Salary Remaining :	80 800 $
Matt Calvert	80 000 $ (4)
Salary Remaining :	80 000 $
Michael Raffl	77 500 $ (3)
Salary Remaining :	77 500 $
Steve Bernier	75 000 $ (1)
Salary Remaining :	75 000 $
Ben Chiarot	75 000 $ (1)
Salary Remaining :	75 000 $
Alexander Burmistrov	75 000 $ (2)
Salary Remaining :	75 000 $
Brandon McMillan	70 000 $ (4)
Salary Remaining :	70 000 $
Zack Trotman	70 000 $ (1)
Salary Remaining :	70 000 $
Dryden Hunt	70 000 $ (2)
Salary Remaining :	70 000 $
Charles Hudon	70 000 $ (1)
Salary Remaining :	70 000 $
Chris Terry	65 000 $ (3)
Salary Remaining :	65 000 $
Shane Prince	60 000 $ (3)
Salary Remaining :	60 000 $
Ben Maxwell	55 000 $ (1)
Salary Remaining :	55 000 $
Daniel Carr	50 000 $ (2)
Salary Remaining :	50 000 $
Tyler Strachan	50 000 $ (1)
Salary Remaining :	50 000 $
Casey Nelson	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	21
Salary Commitment
Year 18 : 1 514 100 $
Year 19 : 718 300 $
Year 20 : 442 500 $
Year 21 : 150 000 $
Salary Average Commitment
Year 18 : 1 514 100 $
Year 19 : 718 300 $
Year 20 : 442 500 $
Year 21 : 150 000 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6100 - 87 $ - 0 - 0,00%
Level 2:	5100 - 60 $ - 0 - 0,00%
Level 3:	2289 - 40 $ - 0 - 0,00%
Level 4:	5556 - 25 $ - 0 - 0,00%
Luxury :	1100 - 180 $ - 0 - 0,00%
Total Capacity :	20145
Farm
Farm Level 1:	2000 - 42 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 740 000 $
Pro Players Total Average Salaries	65 740 000 $
Farm Players Total Salaries	995 100 $
Farm Players Total Average Salaries	960 100 $
Coaches Total Salaries	1 075 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	975 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	17 650 209 $
Projected Bank Account	17 650 209 $

Pro Players Salaries
Jason Spezza (1 Way Contract)	6 175 000 $ (1)
-Salary Remaining :	6 175 000 $
Colin Miller (1 Way Contract)	5 600 000 $ (3)
-Salary Remaining :	5 600 000 $
Tyler Toffoli (1 Way Contract)	5 450 000 $ (2)
-Salary Remaining :	5 450 000 $
Max Domi (1 Way Contract)	5 300 000 $ (3)
-Salary Remaining :	5 300 000 $
Anthony Duclair (1 Way Contract)	5 150 000 $ (1)
-Salary Remaining :	5 150 000 $
Brayden McNabb (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Ben Bishop (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Lars Eller (1 Way Contract)	3 350 000 $ (3)
-Salary Remaining :	3 350 000 $
David Savard (1 Way Contract)	3 350 000 $ (1)
-Salary Remaining :	3 350 000 $
Keith Aulie (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Patric Hornqvist (1 Way Contract)	2 300 000 $ (1)
-1 Way Contract Salary Cap :	23 000 $
-Salary Remaining :	2 300 000 $
Dennis Wideman (1 Way Contract)	2 155 000 $ (1)
-Salary Remaining :	2 155 000 $
Jake McCabe (1 Way Contract)	1 700 000 $ (4)
-Salary Remaining :	1 700 000 $
Keith Ballard (1 Way Contract)	1 510 000 $ (1)
-Salary Remaining :	1 510 000 $
Alex Chiasson (1 Way Contract)	1 400 000 $ (3)
-Salary Remaining :	1 400 000 $
Cody Eakin (1 Way Contract)	1 350 000 $ (1)
-Salary Remaining :	1 350 000 $
Nick Bonino	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Blake Coleman (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	1 100 000 $
Micheal Ferland	950 000 $ (2)
-Salary Remaining :	950 000 $
Scott Laughton	800 000 $ (1)
-Salary Remaining :	800 000 $
Darcy Kuemper (1 Way Contract)	800 000 $ (4)
-Salary Remaining :	800 000 $
Brock McGinn	800 000 $ (1)
-Salary Remaining :	800 000 $
Jonathan Bernier (1 Way Contract)	750 000 $ (3)
-1 Way Contract Salary Cap :	7 500 $
-Salary Remaining :	750 000 $
Linden Vey (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	700 000 $
Taylor Beck (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	700 000 $
Kevin Labanc	600 000 $ (2)
-Salary Remaining :	600 000 $
Anthony Cirelli	500 000 $ (3)
-Salary Remaining :	500 000 $
Total Pro Players	27
Salary Commitment
Year 18 : 65 740 000 $
Year 19 : 31 200 000 $
Year 20 : 19 400 000 $
Year 21 : 2 500 000 $
Salary Average Commitment
Year 18 : 65 740 000 $
Year 19 : 31 200 000 $
Year 20 : 19 400 000 $
Year 21 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 720 500 $
Year 19 : 30 457 500 $
Year 20 : 18 657 500 $
Year 21 : 2 500 000 $

Farm Players Salaries
Derek Roy	125 100 $ (1)
Salary Remaining :	125 100 $
Pierre-Edouard Bellemare	125 000 $ (2)
Salary Remaining :	125 000 $
Matt Frattin	105 000 $ (1)
Salary Remaining :	105 000 $
Jared Cowen	90 000 $ (1)
Salary Remaining :	90 000 $
Nick Cousins	85 000 $ (1)
Salary Remaining :	85 000 $
Trevor van Riemsdyk	85 000 $ (2)
Salary Remaining :	85 000 $
Alan Quine	80 000 $ (3)
Salary Remaining :	80 000 $
Antoine Roussel	70 000 $ (3)
Salary Remaining :	70 000 $
Dominik Simon	60 000 $ (1)
Salary Remaining :	60 000 $
Jordan Nolan	60 000 $ (3)
Salary Remaining :	60 000 $
Joe Morrow	60 000 $ (3)
Salary Remaining :	60 000 $
Brett Kulak	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	12
Salary Commitment
Year 18 : 995 100 $
Year 19 : 480 000 $
Year 20 : 270 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 960 100 $
Year 19 : 480 000 $
Year 20 : 270 000 $
Year 21 : 0 $

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 84 $ - 0 - 0,00%
Level 2:	5000 - 55 $ - 0 - 0,00%
Level 3:	2778 - 26 $ - 0 - 0,00%
Level 4:	5556 - 18 $ - 0 - 0,00%
Luxury :	1000 - 160 $ - 0 - 0,00%
Total Capacity :	20334
Farm
Farm Level 1:	2000 - 42 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	59 021 000 $
Pro Players Total Average Salaries	59 021 000 $
Farm Players Total Salaries	1 322 000 $
Farm Players Total Average Salaries	1 322 000 $
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 Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	14 148 326 $
Projected Bank Account	14 148 326 $

Pro Players Salaries
Jaden Schwartz (1 Way Contract)	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Jamie Benn (1 Way Contract)	6 200 000 $ (4)
-Salary Remaining :	6 200 000 $
Vincent Trocheck (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Yanni Gourde (1 Way Contract)	5 650 000 $ (2)
-Salary Remaining :	5 650 000 $
Marc-Edouard Vlasic (1 Way Contract)	4 700 000 $ (1)
-Salary Remaining :	4 700 000 $
Cory Conacher (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
Danny DeKeyser (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
Joe Pavelski (1 Way Contract)	2 310 000 $ (2)
-Salary Remaining :	2 310 000 $
Marc Methot (1 Way Contract)	2 200 000 $ (2)
-Salary Remaining :	2 200 000 $
Martin Hanzal (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Jan Rutta (1 Way Contract)	1 700 000 $ (1)
-Salary Remaining :	1 700 000 $
Brenden Dillon (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Justin Abdelkader (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Tuukka Rask (1 Way Contract)	1 401 000 $ (2)
-Salary Remaining :	1 401 000 $
Luca Sbisa (1 Way Contract)	1 010 000 $ (1)
-Salary Remaining :	1 010 000 $
Josh Jooris (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	950 000 $
Dylan Larkin	900 000 $ (1)
-Salary Remaining :	900 000 $
Colin White	900 000 $ (3)
-Salary Remaining :	900 000 $
Vince Dunn	800 000 $ (1)
-Salary Remaining :	800 000 $
Joshua Leivo (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	700 000 $
Juuse Saros	600 000 $ (1)
-Salary Remaining :	600 000 $
Benn Ferriero (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	500 000 $
Mathieu Joseph	500 000 $ (3)
-Salary Remaining :	500 000 $
Alex Iafallo	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	24
Salary Commitment
Year 18 : 59 021 000 $
Year 19 : 41 661 000 $
Year 20 : 22 100 000 $
Year 21 : 10 200 000 $
Salary Average Commitment
Year 18 : 59 021 000 $
Year 19 : 41 661 000 $
Year 20 : 22 100 000 $
Year 21 : 10 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 59 021 000 $
Year 19 : 41 661 000 $
Year 20 : 22 100 000 $
Year 21 : 10 200 000 $

Farm Players Salaries
David Desharnais	115 000 $ (1)
Salary Remaining :	115 000 $
Tommy Wingels	110 000 $ (1)
Salary Remaining :	110 000 $
Matt Moulson	110 000 $ (1)
Salary Remaining :	110 000 $
Patrick Sharp	110 000 $ (1)
Salary Remaining :	110 000 $
Melker Karlsson	100 000 $ (3)
Salary Remaining :	100 000 $
Kyle Wellwood	98 500 $ (1)
Salary Remaining :	98 500 $
Jim Slater	98 500 $ (1)
Salary Remaining :	98 500 $
Alexey Marchenko	95 000 $ (1)
Salary Remaining :	95 000 $
Matt Irwin	90 000 $ (1)
Salary Remaining :	90 000 $
Garrett Wilson	85 000 $ (2)
Salary Remaining :	85 000 $
Zach Kassian	80 000 $ (1)
Salary Remaining :	80 000 $
Kevin Gravel	70 000 $ (2)
Salary Remaining :	70 000 $
Christian Folin	60 000 $ (1)
Salary Remaining :	60 000 $
Mike Smith	50 000 $ (1)
Salary Remaining :	50 000 $
Fredrik Claesson	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	15
Salary Commitment
Year 18 : 1 322 000 $
Year 19 : 255 000 $
Year 20 : 100 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 322 000 $
Year 19 : 255 000 $
Year 20 : 100 000 $
Year 21 : 0 $

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	2778 - 60 $ - 0 - 0,00%
Level 4:	5556 - 45 $ - 0 - 0,00%
Luxury :	1389 - 220 $ - 0 - 0,00%
Total Capacity :	20723
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 150 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 460 000 $
Pro Players Total Average Salaries	63 460 000 $
Farm Players Total Salaries	1 452 300 $
Farm Players Total Average Salaries	1 452 300 $
Coaches Total Salaries	6 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	29 595 907 $
Projected Bank Account	29 595 907 $

Pro Players Salaries
Sean Monahan (1 Way Contract)	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Claude Giroux (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Kris Letang (1 Way Contract)	6 250 000 $ (1)
-Salary Remaining :	6 250 000 $
Mathieu Perreault (1 Way Contract)	5 940 000 $ (2)
-Salary Remaining :	5 940 000 $
Calvin De Haan (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
Brad Marchand (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Colton Sissons (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
Ilya Zubov (1 Way Contract)	3 510 000 $ (1)
-Salary Remaining :	3 510 000 $
Andrei Vasilevskiy (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Ian Cole (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	2 800 000 $
Vladimir Sobotka (1 Way Contract)	2 510 000 $ (1)
-Salary Remaining :	2 510 000 $
Zemgus Girgensons (1 Way Contract)	2 500 000 $ (4)
-Salary Remaining :	2 500 000 $
Stephen Johns (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
Derek Forbort (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Henrik Lundqvist (1 Way Contract)	1 150 000 $ (1)
-Salary Remaining :	1 150 000 $
Alex Tuch	800 000 $ (1)
-Salary Remaining :	800 000 $
Tyler Bertuzzi	700 000 $ (1)
-Salary Remaining :	700 000 $
Dustin Brown (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	550 000 $
Marcus Pettersson	500 000 $ (2)
-Salary Remaining :	500 000 $
Total Pro Players	19
Salary Commitment
Year 18 : 63 460 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Average Commitment
Year 18 : 63 460 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 460 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $

Farm Players Salaries
Michael Chaput	130 000 $ (1)
Salary Remaining :	130 000 $
Riku Helenius	130 000 $ (1)
Salary Remaining :	130 000 $
Milan Lucic	111 000 $ (2)
Salary Remaining :	111 000 $
David Booth	110 000 $ (1)
Salary Remaining :	110 000 $
Grant Clitsome	101 000 $ (2)
Salary Remaining :	101 000 $
Dylan Olsen	100 000 $ (4)
Salary Remaining :	100 000 $
Nate Guenin	95 000 $ (2)
Salary Remaining :	95 000 $
Stefan Noesen	90 000 $ (1)
Salary Remaining :	90 000 $
Cody McCormick	75 100 $ (2)
Salary Remaining :	75 100 $
James Wright	75 000 $ (4)
Salary Remaining :	75 000 $
Quinton Howden	75 000 $ (2)
Salary Remaining :	75 000 $
Damian Brunner	75 000 $ (2)
Salary Remaining :	75 000 $
Robert Nilsson	65 000 $ (1)
Salary Remaining :	65 000 $
Leland Irving	65 000 $ (2)
Salary Remaining :	65 000 $
Cam Ward	55 100 $ (2)
Salary Remaining :	55 100 $
Danny Richmond	50 100 $ (2)
Salary Remaining :	50 100 $
Ben Harpur	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 452 300 $
Year 19 : 877 300 $
Year 20 : 175 000 $
Year 21 : 175 000 $
Salary Average Commitment
Year 18 : 1 452 300 $
Year 19 : 877 300 $
Year 20 : 175 000 $
Year 21 : 175 000 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 80 $ - 0 - 0,00%
Level 2:	5000 - 55 $ - 0 - 0,00%
Level 3:	2000 - 37 $ - 0 - 0,00%
Level 4:	4000 - 26 $ - 0 - 0,00%
Luxury :	1000 - 170 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 325 000 $
Pro Players Total Average Salaries	53 325 000 $
Farm Players Total Salaries	1 480 500 $
Farm Players Total Average Salaries	1 480 500 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 408 800 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	10 524 443 $
Projected Bank Account	10 524 443 $

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Morgan Rielly (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	5 750 000 $
Rick Nash (1 Way Contract)	5 600 000 $ (1)
-Salary Remaining :	5 600 000 $
Taylor Hall (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Phil Kessel (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Jared Spurgeon (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
James Neal (1 Way Contract)	3 900 000 $ (1)
-Salary Remaining :	3 900 000 $
Jordan Eberle (1 Way Contract)	3 300 000 $ (3)
-Salary Remaining :	3 300 000 $
Jason Zucker (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Johnny Boychuk (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Matt Murray (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Cedric Paquette (1 Way Contract)	1 800 000 $ (2)
-Salary Remaining :	1 800 000 $
Chris Stewart (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Justin Pogge (1 Way Contract)	975 000 $ (2)
-Salary Remaining :	975 000 $
Ivan Barbashev	900 000 $ (2)
-Salary Remaining :	900 000 $
Matt Beleskey (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	800 000 $
Mirco Mueller	800 000 $ (1)
-Salary Remaining :	800 000 $
Jeff Schultz	500 000 $ (2)
-Salary Remaining :	500 000 $
Barclay Goodrow	500 000 $ (1)
-Salary Remaining :	500 000 $
Ryan Graves	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	20
Salary Commitment
Year 18 : 53 325 000 $
Year 19 : 26 725 000 $
Year 20 : 7 300 000 $
Year 21 : 4 000 000 $
Salary Average Commitment
Year 18 : 53 325 000 $
Year 19 : 26 725 000 $
Year 20 : 7 300 000 $
Year 21 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 53 325 000 $
Year 19 : 26 725 000 $
Year 20 : 7 300 000 $
Year 21 : 4 000 000 $

Farm Players Salaries
Bobby Ryan	112 500 $ (2)
Salary Remaining :	112 500 $
Mason Raymond	99 500 $ (1)
Salary Remaining :	99 500 $
Ryan Jones	99 500 $ (1)
Salary Remaining :	99 500 $
Dan Fritsche	99 000 $ (1)
Salary Remaining :	99 000 $
Nick Schultz	99 000 $ (1)
Salary Remaining :	99 000 $
Paul Postma	99 000 $ (1)
Salary Remaining :	99 000 $
Raymond Macias	99 000 $ (1)
Salary Remaining :	99 000 $
Andrew MacDonald	99 000 $ (1)
Salary Remaining :	99 000 $
Mark Letestu	99 000 $ (1)
Salary Remaining :	99 000 $
Stephen Gionta	90 000 $ (1)
Salary Remaining :	90 000 $
Brandon Pirri	90 000 $ (1)
Salary Remaining :	90 000 $
Brendan Gaunce	90 000 $ (2)
Salary Remaining :	90 000 $
Dmitry Orlov	90 000 $ (2)
Salary Remaining :	90 000 $
Scott Darling	85 000 $ (2)
Salary Remaining :	85 000 $
Devan Dubnyk	80 000 $ (2)
Salary Remaining :	80 000 $
Linus Omark	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 480 500 $
Year 19 : 457 500 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 480 500 $
Year 19 : 457 500 $
Year 20 : 0 $
Year 21 : 0 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 75 $ - 0 - 0,00%
Level 2:	5000 - 55 $ - 0 - 0,00%
Level 3:	2000 - 33 $ - 0 - 0,00%
Level 4:	4000 - 22 $ - 0 - 0,00%
Luxury :	1000 - 155 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 150 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	45 640 000 $
Pro Players Total Average Salaries	45 640 000 $
Farm Players Total Salaries	870 000 $
Farm Players Total Average Salaries	870 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 100 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	1 903 698 $
Projected Bank Account	1 903 698 $

Pro Players Salaries
John Carlson (1 Way Contract)	5 200 000 $ (4)
-Salary Remaining :	5 200 000 $
Bryan Little (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Michael Grabner (1 Way Contract)	4 680 000 $ (2)
-Salary Remaining :	4 680 000 $
Nikolaj Ehlers (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	4 500 000 $
Shayne Gostisbehere (1 Way Contract)	4 400 000 $ (3)
-Salary Remaining :	4 400 000 $
Anthony Mantha (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
Corey Crawford (1 Way Contract)	2 850 000 $ (1)
-Salary Remaining :	2 850 000 $
John Gibson (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	2 700 000 $
Mike Matheson (1 Way Contract)	1 650 000 $ (2)
-Salary Remaining :	1 650 000 $
Carl Hagelin (1 Way Contract)	1 560 000 $ (2)
-Salary Remaining :	1 560 000 $
Paul Martin (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Tomas Plekanec (1 Way Contract)	1 300 000 $ (1)
-Salary Remaining :	1 300 000 $
Nico Hischier	900 000 $ (3)
-Salary Remaining :	900 000 $
Brock Boeser	900 000 $ (1)
-Salary Remaining :	900 000 $
Tony DeAngelo	900 000 $ (2)
-Salary Remaining :	900 000 $
Robby Fabbri	900 000 $ (2)
-Salary Remaining :	900 000 $
Alexander Nylander	900 000 $ (3)
-Salary Remaining :	900 000 $
Tyler Pitlick	900 000 $ (2)
-Salary Remaining :	900 000 $
Jakub Vrana	900 000 $ (1)
-Salary Remaining :	900 000 $
Andreas Athanasiou	500 000 $ (1)
-Salary Remaining :	500 000 $
Anders Bjork	500 000 $ (3)
-Salary Remaining :	500 000 $
Total Pro Players	21
Salary Commitment
Year 18 : 45 640 000 $
Year 19 : 32 690 000 $
Year 20 : 19 400 000 $
Year 21 : 9 700 000 $
Salary Average Commitment
Year 18 : 45 640 000 $
Year 19 : 32 690 000 $
Year 20 : 19 400 000 $
Year 21 : 9 700 000 $
Salary Cap with 1 Way Contract
Year 18 : 45 640 000 $
Year 19 : 32 690 000 $
Year 20 : 19 400 000 $
Year 21 : 9 700 000 $

Farm Players Salaries
Eddie Lack	110 000 $ (1)
Salary Remaining :	110 000 $
Jesse Joensuu	97 500 $ (1)
Salary Remaining :	97 500 $
Curtis Lazar	90 000 $ (1)
Salary Remaining :	90 000 $
Anders Lindback	90 000 $ (2)
Salary Remaining :	90 000 $
Kerby Rychel	80 000 $ (1)
Salary Remaining :	80 000 $
Jamie Oleksiak	80 000 $ (1)
Salary Remaining :	80 000 $
Drew Shore	70 000 $ (1)
Salary Remaining :	70 000 $
Ian McCoshen	70 000 $ (2)
Salary Remaining :	70 000 $
Keaton Ellerby	65 000 $ (3)
Salary Remaining :	65 000 $
Dana Tyrell	60 000 $ (3)
Salary Remaining :	60 000 $
Alex Killorn	57 500 $ (1)
Salary Remaining :	57 500 $
Total Farm Players	11
Salary Commitment
Year 18 : 870 000 $
Year 19 : 285 000 $
Year 20 : 125 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 870 000 $
Year 19 : 285 000 $
Year 20 : 125 000 $
Year 21 : 0 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 75 $ - 0 - 0,00%
Level 2:	5000 - 50 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 150 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 700 000 $
Pro Players Total Average Salaries	63 700 000 $
Farm Players Total Salaries	1 475 500 $
Farm Players Total Average Salaries	1 475 500 $
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 Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	10 000 000 $
Projected Bank Account	10 000 000 $

Pro Players Salaries
Connor McDavid (1 Way Contract)	9 000 000 $ (3)
-Salary Remaining :	9 000 000 $
Ryan Nugent-Hopkins (1 Way Contract)	6 800 000 $ (1)
-Salary Remaining :	6 800 000 $
Cam Atkinson (1 Way Contract)	6 750 000 $ (2)
-Salary Remaining :	6 750 000 $
Alex Pietrangelo (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
John Klingberg (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Nathan Gerbe (1 Way Contract)	4 400 000 $ (2)
-Salary Remaining :	4 400 000 $
Marcus Johansson (1 Way Contract)	4 300 000 $ (1)
-Salary Remaining :	4 300 000 $
Mattias Ekholm (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
Rickard Rakell (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	2 800 000 $
T.J. Brodie (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Tyler Myers (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Semyon Varlamov (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Joel Edmundson (1 Way Contract)	1 100 000 $ (3)
-Salary Remaining :	1 100 000 $
Leo Komarov	975 000 $ (1)
-Salary Remaining :	975 000 $
Michael Blunden	900 000 $ (1)
-Salary Remaining :	900 000 $
Nikolay Goldobin	900 000 $ (2)
-Salary Remaining :	900 000 $
Jakub Voracek (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	850 000 $
Richard Panik (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	850 000 $
Jesper Bratt	800 000 $ (3)
-Salary Remaining :	800 000 $
Eric Tangradi	775 000 $ (2)
-Salary Remaining :	775 000 $
Warren Foegele	500 000 $ (2)
-Salary Remaining :	500 000 $
Jordan Binnington	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	22
Salary Commitment
Year 18 : 63 700 000 $
Year 19 : 41 525 000 $
Year 20 : 23 200 000 $
Year 21 : 9 500 000 $
Salary Average Commitment
Year 18 : 63 700 000 $
Year 19 : 41 525 000 $
Year 20 : 23 200 000 $
Year 21 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 700 000 $
Year 19 : 41 525 000 $
Year 20 : 23 200 000 $
Year 21 : 9 500 000 $

Farm Players Salaries
Mark Mancari	98 000 $ (1)
Salary Remaining :	98 000 $
Alexandre Picard	97 500 $ (1)
Salary Remaining :	97 500 $
Blair Jones	97 500 $ (1)
Salary Remaining :	97 500 $
Raphael Diaz	97 500 $ (1)
Salary Remaining :	97 500 $
Anton Khudobin	97 500 $ (1)
Salary Remaining :	97 500 $
Kevin Porter	97 500 $ (1)
Salary Remaining :	97 500 $
Andreas Nodl	97 500 $ (1)
Salary Remaining :	97 500 $
Adam McQuaid	95 000 $ (1)
Salary Remaining :	95 000 $
Ben Smith	95 000 $ (1)
Salary Remaining :	95 000 $
Justin Braun	95 000 $ (1)
Salary Remaining :	95 000 $
Zack Stortini	95 000 $ (1)
Salary Remaining :	95 000 $
Chris Kunitz	95 000 $ (1)
Salary Remaining :	95 000 $
Anders Nilsson	95 000 $ (1)
Salary Remaining :	95 000 $
Beau Bennett	87 500 $ (1)
Salary Remaining :	87 500 $
Justin Fontaine	70 000 $ (1)
Salary Remaining :	70 000 $
Freddie Hamilton	65 000 $ (2)
Salary Remaining :	65 000 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 475 500 $
Year 19 : 65 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 475 500 $
Year 19 : 65 000 $
Year 20 : 0 $
Year 21 : 0 $

St. Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6400 - 69 $ - 0 - 0,00%
Level 2:	5810 - 45 $ - 0 - 0,00%
Level 3:	2778 - 30 $ - 0 - 0,00%
Level 4:	5200 - 16 $ - 0 - 0,00%
Luxury :	1210 - 146 $ - 0 - 0,00%
Total Capacity :	21398
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	44 521 075 $
Pro Players Total Average Salaries	44 521 075 $
Farm Players Total Salaries	1 083 500 $
Farm Players Total Average Salaries	1 083 500 $
Coaches Total Salaries	2 850 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 845 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	38 918 383 $
Projected Bank Account	38 918 383 $

Pro Players Salaries
Oscar Moller (1 Way Contract)	6 120 000 $ (3)
-Salary Remaining :	6 120 000 $
Victor Hedman (1 Way Contract)	5 350 000 $ (2)
-Salary Remaining :	5 350 000 $
Tyson Barrie (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Jonas Brodin (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Charlie Coyle (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Mark Jankowski	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Nikolai Zherdev (1 Way Contract)	1 450 000 $ (1)
-Salary Remaining :	1 450 000 $
David Schlemko (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Kyle Palmieri (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Matt Nieto (1 Way Contract)	1 150 000 $ (2)
-Salary Remaining :	1 150 000 $
Kyle Okposo (1 Way Contract)	1 130 000 $ (1)
-Salary Remaining :	1 130 000 $
Matthew Peca (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	1 100 000 $
Andrew Ladd (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	1 100 000 $
Carter Hutton (1 Way Contract)	900 075 $ (2)
-Salary Remaining :	900 075 $
Tim Kennedy	896 000 $ (1)
-Salary Remaining :	896 000 $
Aaron Ness	875 000 $ (1)
-Salary Remaining :	875 000 $
Antti Raanta (1 Way Contract)	850 000 $ (1)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	850 000 $
Mike Condon (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	800 000 $
Joe Vitale (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	750 000 $
Zach Redmond	700 000 $ (1)
-Salary Remaining :	700 000 $
Brendan Leipsic	700 000 $ (1)
-Salary Remaining :	700 000 $
Brian Flynn (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	700 000 $
Brian Lashoff	700 000 $ (2)
-Salary Remaining :	700 000 $
Jim O'Brien (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	600 000 $
Aaron Palushaj	600 000 $ (2)
-Salary Remaining :	600 000 $
Jonas Siegenthaler	600 000 $ (3)
-Salary Remaining :	600 000 $
Philip Samuelsson	550 000 $ (1)
-Salary Remaining :	550 000 $
Total Pro Players	27
Salary Commitment
Year 18 : 44 521 075 $
Year 19 : 23 420 075 $
Year 20 : 14 020 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 44 521 075 $
Year 19 : 23 420 075 $
Year 20 : 14 020 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 43 679 575 $
Year 19 : 23 420 075 $
Year 20 : 14 020 000 $
Year 21 : 0 $

Farm Players Salaries
Manny Malhotra	149 000 $ (1)
Salary Remaining :	149 000 $
Eric Nystrom	100 000 $ (2)
Salary Remaining :	100 000 $
Patrick O'Sullivan	97 500 $ (1)
Salary Remaining :	97 500 $
Roman Cervenka	90 000 $ (2)
Salary Remaining :	90 000 $
Alex Picard	90 000 $ (1)
Salary Remaining :	90 000 $
Kevin Klein	89 500 $ (1)
Salary Remaining :	89 500 $
Ladislav Smid	87 500 $ (1)
Salary Remaining :	87 500 $
Lauri Korpikoski	85 000 $ (1)
Salary Remaining :	85 000 $
Jyrki Jokipakka	75 000 $ (1)
Salary Remaining :	75 000 $
Sam Gagner	65 000 $ (1)
Salary Remaining :	65 000 $
Jonathon Blum	55 000 $ (1)
Salary Remaining :	55 000 $
MacKenzie Weegar	50 000 $ (1)
Salary Remaining :	50 000 $
Mike Reilly	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	13
Salary Commitment
Year 18 : 1 083 500 $
Year 19 : 190 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 083 500 $
Year 19 : 190 000 $
Year 20 : 0 $
Year 21 : 0 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centrer
Level 1:	6200 - 125 $ - 0 - 0,00%
Level 2:	5300 - 80 $ - 0 - 0,00%
Level 3:	2200 - 60 $ - 0 - 0,00%
Level 4:	4200 - 45 $ - 0 - 0,00%
Luxury :	1389 - 220 $ - 0 - 0,00%
Total Capacity :	19289
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	51 776 700 $
Pro Players Total Average Salaries	53 726 700 $
Farm Players Total Salaries	1 549 100 $
Farm Players Total Average Salaries	1 549 100 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 080 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	13 066 341 $
Projected Bank Account	13 066 341 $

Pro Players Salaries
Jeff Carter (1 Way Contract)	7 850 000 $ (1)
-Salary Remaining :	7 850 000 $
William Karlsson (1 Way Contract)	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Ondrej Palat (1 Way Contract)	5 525 000 $ (1)
-Salary Remaining :	5 525 000 $
Erik Karlsson (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
Brendan Gallagher (1 Way Contract)	4 550 000 $ (1)
-Salary Remaining :	4 550 000 $
Zach Werenski (1 Way Contract)	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
Paul Stastny (1 Way Contract)	3 605 700 $ (1)
-Salary Remaining :	3 605 700 $
Jason Garrison (1 Way Contract)	2 247 000 $ (1)
-Salary Remaining :	2 247 000 $
Zach Hyman (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Casey Borer (1 Way Contract)	1 999 000 $ (2)
-Salary Remaining :	1 999 000 $
Vladislav Namestnikov (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Braden Holtby (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	1 350 000 $
Brayden Point	900 000 $ (1)
-Salary Remaining :	900 000 $
Noah Hanifin	900 000 $ (2)
-Salary Remaining :	900 000 $
Sam Bennett	900 000 $ (2)
-Salary Remaining :	900 000 $
Elias Pettersson	900 000 $ (2)
-Salary Remaining :	900 000 $
Connor Brown (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	800 000 $
Miika Wiikman (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	500 000 $
Total Pro Players	18
Salary Commitment
Year 18 : 51 776 700 $
Year 19 : 25 599 000 $
Year 20 : 12 000 000 $
Year 21 : 5 500 000 $
Salary Average Commitment
Year 18 : 53 726 700 $
Year 19 : 25 599 000 $
Year 20 : 12 000 000 $
Year 21 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 53 726 700 $
Year 19 : 25 599 000 $
Year 20 : 12 000 000 $
Year 21 : 5 500 000 $

Farm Players Salaries
Jimmy Howard	115 500 $ (2)
Salary Remaining :	115 500 $
Henrik Zetterberg	110 100 $ (2)
Salary Remaining :	110 100 $
Niklas Kronwall	100 000 $ (1)
Salary Remaining :	100 000 $
Kyle Wilson	100 000 $ (1)
Salary Remaining :	100 000 $
Vladimir Zharkov	99 000 $ (1)
Salary Remaining :	99 000 $
John Mitchell	98 500 $ (2)
Salary Remaining :	98 500 $
Andrew Desjardins	98 500 $ (2)
Salary Remaining :	98 500 $
Tomas Jurco	95 000 $ (1)
Salary Remaining :	95 000 $
Mikhail Grigorenko	92 500 $ (1)
Salary Remaining :	92 500 $
Nikita Tryamkin	90 000 $ (4)
Salary Remaining :	90 000 $
Brian Strait	80 000 $ (2)
Salary Remaining :	80 000 $
Mark Borowiecki	80 000 $ (4)
Salary Remaining :	80 000 $
Andy Andreoff	80 000 $ (1)
Salary Remaining :	80 000 $
Victor Bartley	67 500 $ (2)
Salary Remaining :	67 500 $
Ryan Reaves	67 500 $ (1)
Salary Remaining :	67 500 $
Darren Archibald	65 000 $ (4)
Salary Remaining :	65 000 $
Andrej Sekera	60 000 $ (2)
Salary Remaining :	60 000 $
Tyrell Goulbourne	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	18
Salary Commitment
Year 18 : 1 549 100 $
Year 19 : 865 100 $
Year 20 : 235 000 $
Year 21 : 235 000 $
Salary Average Commitment
Year 18 : 1 549 100 $
Year 19 : 865 100 $
Year 20 : 235 000 $
Year 21 : 235 000 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5326 - 80 $ - 0 - 0,00%
Level 3:	2778 - 60 $ - 0 - 0,00%
Level 4:	5556 - 45 $ - 0 - 0,00%
Luxury :	1000 - 220 $ - 0 - 0,00%
Total Capacity :	20660
Farm
Farm Level 1:	2000 - 250 $ - 0 - 0,00%
Farm Level 2:	1000 - 200 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	49 996 000 $
Pro Players Total Average Salaries	49 996 000 $
Farm Players Total Salaries	1 089 000 $
Farm Players Total Average Salaries	1 089 000 $
Coaches Total Salaries	5 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	15 406 786 $
Projected Bank Account	15 406 786 $

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Max Pacioretty (1 Way Contract)	6 800 000 $ (2)
-Salary Remaining :	6 800 000 $
Jay Bouwmeester (1 Way Contract)	6 300 000 $ (2)
-Salary Remaining :	6 300 000 $
Ryan McDonagh (1 Way Contract)	5 150 000 $ (3)
-Salary Remaining :	5 150 000 $
Brandon Saad (1 Way Contract)	5 100 000 $ (1)
-Salary Remaining :	5 100 000 $
Alexander Wennberg (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
David Pastrnak (1 Way Contract)	4 700 000 $ (1)
-Salary Remaining :	4 700 000 $
Klas Dahlbeck (1 Way Contract)	2 300 000 $ (2)
-Salary Remaining :	2 300 000 $
Michael Frolik (1 Way Contract)	985 000 $ (2)
-Salary Remaining :	985 000 $
Al Montoya (1 Way Contract)	975 000 $ (2)
-Salary Remaining :	975 000 $
T.J. Oshie (1 Way Contract)	926 000 $ (2)
-Salary Remaining :	926 000 $
Ivan Provorov	900 000 $ (1)
-Salary Remaining :	900 000 $
Dale Weise	850 000 $ (2)
-Salary Remaining :	850 000 $
Ryan Pulock	800 000 $ (1)
-Salary Remaining :	800 000 $
Roberto Luongo (1 Way Contract)	710 000 $ (1)
-Salary Remaining :	710 000 $
Andy Greene	500 000 $ (1)
-Salary Remaining :	500 000 $
Total Pro Players	16
Salary Commitment
Year 18 : 49 996 000 $
Year 19 : 37 286 000 $
Year 20 : 10 150 000 $
Year 21 : 5 000 000 $
Salary Average Commitment
Year 18 : 49 996 000 $
Year 19 : 37 286 000 $
Year 20 : 10 150 000 $
Year 21 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 49 996 000 $
Year 19 : 37 286 000 $
Year 20 : 10 150 000 $
Year 21 : 5 000 000 $

Farm Players Salaries
Carl Soderberg	151 000 $ (1)
Salary Remaining :	151 000 $
Ben Scrivens	140 000 $ (1)
Salary Remaining :	140 000 $
Lee Stempniak	131 000 $ (1)
Salary Remaining :	131 000 $
Radko Gudas	110 000 $ (1)
Salary Remaining :	110 000 $
Ryan O'Byrne	97 500 $ (1)
Salary Remaining :	97 500 $
Alexander Semin	97 000 $ (1)
Salary Remaining :	97 000 $
Ryan Callahan	95 000 $ (1)
Salary Remaining :	95 000 $
Ville Leino	90 000 $ (1)
Salary Remaining :	90 000 $
Ryan Parent	90 000 $ (2)
Salary Remaining :	90 000 $
Alec Martinez	87 500 $ (2)
Salary Remaining :	87 500 $
Total Farm Players	10
Salary Commitment
Year 18 : 1 089 000 $
Year 19 : 177 500 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 089 000 $
Year 19 : 177 500 $
Year 20 : 0 $
Year 21 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2000 - 55 $ - 0 - 0,00%
Level 4:	4000 - 40 $ - 0 - 0,00%
Luxury :	1000 - 210 $ - 0 - 0,00%
Total Capacity :	18000
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70 150 000 $
Pro Players Total Average Salaries	70 150 000 $
Farm Players Total Salaries	1 009 300 $
Farm Players Total Average Salaries	1 009 300 $
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 Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 40 000 000 $	0 $
Current Bank Account	21 616 294 $
Projected Bank Account	21 616 294 $

Pro Players Salaries
Logan Couture (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
Seth Jones (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
Jonathan Toews (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Mark Stone (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	5 750 000 $
Jakob Silfverberg (1 Way Contract)	5 700 000 $ (1)
-Salary Remaining :	5 700 000 $
Jake Allen (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Adam Larsson (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Alex Galchenyuk (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
Erik Johnson (1 Way Contract)	4 850 000 $ (2)
-Salary Remaining :	4 850 000 $
Sam Reinhart (1 Way Contract)	4 750 000 $ (4)
-Salary Remaining :	4 750 000 $
Troy Stecher (1 Way Contract)	3 300 000 $ (4)
-Salary Remaining :	3 300 000 $
Zach Bogosian (1 Way Contract)	2 300 000 $ (1)
-Salary Remaining :	2 300 000 $
Chris Kreider (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Ryan Spooner (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Ondrej Pavelec (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Jake DeBrusk	800 000 $ (1)
-Salary Remaining :	800 000 $
Boyd Gordon (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	800 000 $
Andreas Johnson	800 000 $ (2)
-Salary Remaining :	800 000 $
Miles Wood	600 000 $ (1)
-Salary Remaining :	600 000 $
Total Pro Players	19
Salary Commitment
Year 18 : 70 150 000 $
Year 19 : 44 700 000 $
Year 20 : 32 050 000 $
Year 21 : 13 050 000 $
Salary Average Commitment
Year 18 : 70 150 000 $
Year 19 : 44 700 000 $
Year 20 : 32 050 000 $
Year 21 : 13 050 000 $
Salary Cap with 1 Way Contract
Year 18 : 70 150 000 $
Year 19 : 44 700 000 $
Year 20 : 32 050 000 $
Year 21 : 13 050 000 $

Farm Players Salaries
Anton Babchuk	99 900 $ (2)
Salary Remaining :	99 900 $
Erik Condra	99 900 $ (2)
Salary Remaining :	99 900 $
Petr Vrana	99 900 $ (2)
Salary Remaining :	99 900 $
Ryan Shannon	99 900 $ (2)
Salary Remaining :	99 900 $
Matt Greene	99 900 $ (2)
Salary Remaining :	99 900 $
Petteri Nokelainen	99 900 $ (2)
Salary Remaining :	99 900 $
Steve Downie	99 900 $ (2)
Salary Remaining :	99 900 $
Duncan Siemens	90 000 $ (3)
Salary Remaining :	90 000 $
Anton Slepyshev	85 000 $ (2)
Salary Remaining :	85 000 $
Peter Mueller	70 000 $ (2)
Salary Remaining :	70 000 $
Magnus Hellberg	65 000 $ (1)
Salary Remaining :	65 000 $
Total Farm Players	11
Salary Commitment
Year 18 : 1 009 300 $
Year 19 : 944 300 $
Year 20 : 90 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 009 300 $
Year 19 : 944 300 $
Year 20 : 90 000 $
Year 21 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 65 000 000 $ Available Cap Space	Over Minimum of 40 000 000 $	Pro Players	Farm Players	Total Players
Anaheim	19 488 621 $	660 000 $	64 340 000 $	-39 340 000 $	18	13	31
Arizona	10 000 000 $	0 $	65 000 000 $	-40 000 000 $	24	14	38
Boston	22 572 166 $	0 $	65 000 000 $	-40 000 000 $	23	9	32
Buffalo	19 344 917 $	0 $	65 000 000 $	-40 000 000 $	25	18	43
Calgary	8 137 888 $	0 $	65 000 000 $	-40 000 000 $	22	14	36
Chicago	34 166 878 $	0 $	65 000 000 $	-40 000 000 $	18	16	34
Colorado	6 047 916 $	1 185 000 $	63 815 000 $	-38 815 000 $	21	17	38
Columbus	21 545 398 $	0 $	65 000 000 $	-40 000 000 $	21	13	34
Detroit	16 087 374 $	2 400 000 $	62 600 000 $	-37 600 000 $	20	10	30
Edmonton	54 890 561 $	0 $	65 000 000 $	-40 000 000 $	23	17	40
Floride	21 576 714 $	0 $	65 000 000 $	-40 000 000 $	20	9	29
LosAngeles	4 442 300 $	0 $	65 000 000 $	-40 000 000 $	23	16	39
Minnesota	17 922 263 $	1 875 000 $	63 125 000 $	-38 125 000 $	22	9	31
Montreal	23 108 718 $	0 $	65 000 000 $	-40 000 000 $	21	21	42
Nashville	17 650 209 $	975 000 $	64 025 000 $	-39 025 000 $	27	12	39
New Jersey	14 148 326 $	0 $	65 000 000 $	-40 000 000 $	24	15	39
NYRangers	29 595 907 $	0 $	65 000 000 $	-40 000 000 $	19	17	36
Philadelphie	10 524 443 $	4 408 800 $	60 591 200 $	-35 591 200 $	20	16	36
Pittsburgh	1 903 698 $	2 100 000 $	62 900 000 $	-37 900 000 $	21	11	32
San Jose	10 000 000 $	0 $	65 000 000 $	-40 000 000 $	22	16	38
St. Louis	38 918 383 $	3 845 000 $	61 155 000 $	-36 155 000 $	27	13	40
Toronto	13 066 341 $	1 080 000 $	63 920 000 $	-38 920 000 $	18	18	36
Washington	15 406 786 $	0 $	65 000 000 $	-40 000 000 $	16	10	26
Winnipeg	21 616 294 $	0 $	65 000 000 $	-40 000 000 $	19	11	30

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 - %