FHSW - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7000 - 96 $ - 0 - 0,00%
Level 2:	6000 - 70 $ - 0 - 0,00%
Level 3:	2000 - 60 $ - 0 - 0,00%
Level 4:	5556 - 40 $ - 0 - 0,00%
Luxury :	1389 - 191 $ - 0 - 0,00%
Total Capacity :	21945
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	36 785 000 $
Pro Players Total Average Salaries	36 785 000 $
Farm Players Total Salaries	957 700 $
Farm Players Total Average Salaries	957 700 $
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	26 243 451 $
Projected Bank Account	26 243 451 $

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	7 500 000 $ (3)
-Salary Remaining :	7 500 000 $
Rasmus Ristolainen (1 Way Contract)	6 700 000 $ (3)
-Salary Remaining :	6 700 000 $
Kyle Connor (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Darnell Nurse (1 Way Contract)	4 900 000 $ (3)
-Salary Remaining :	4 900 000 $
Devin Shore (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	2 800 000 $
Ryan Getzlaf (1 Way Contract)	2 485 000 $ (1)
-Salary Remaining :	2 485 000 $
Joonas Korpisalo (1 Way Contract)	2 400 000 $ (1)
-Salary Remaining :	2 400 000 $
Ben Bishop (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Andrei Svechnikov	900 000 $ (1)
-Salary Remaining :	900 000 $
Joel Eriksson Ek	900 000 $ (1)
-Salary Remaining :	900 000 $
Thomas Chabot	900 000 $ (1)
-Salary Remaining :	900 000 $
Adrian Kempe	800 000 $ (1)
-Salary Remaining :	800 000 $
Victor Olofsson	0 $ (0)
Jason Dickinson	0 $ (0)
Mathieu Perreault (1 Way Contract)	0 $ (0)
Matt Grzelcyk (1 Way Contract)	0 $ (0)
Erik Cernak	0 $ (0)
Marco Scandella (1 Way Contract)	0 $ (0)
Jonathan Toews (1 Way Contract)	0 $ (0)
Neal Pionk	0 $ (0)
Robert Bortuzzo (1 Way Contract)	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 20 : 36 785 000 $
Year 21 : 28 400 000 $
Year 22 : 24 600 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 36 785 000 $
Year 21 : 28 400 000 $
Year 22 : 24 600 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 36 785 000 $
Year 21 : 28 400 000 $
Year 22 : 24 600 000 $
Year 23 : 0 $

Farm Players Salaries
Nick Spaling	117 000 $ (1)
Salary Remaining :	117 000 $
James Neal	116 000 $ (2)
Salary Remaining :	116 000 $
Trevor Daley	104 000 $ (1)
Salary Remaining :	104 000 $
Kris Versteeg	95 700 $ (2)
Salary Remaining :	95 700 $
Benoit Pouliot	90 000 $ (1)
Salary Remaining :	90 000 $
Luke Adam	75 000 $ (2)
Salary Remaining :	75 000 $
Nick Seeler	75 000 $ (1)
Salary Remaining :	75 000 $
Igor Ozhiganov	70 000 $ (1)
Salary Remaining :	70 000 $
Andrew MacDonald	55 000 $ (1)
Salary Remaining :	55 000 $
Marc-Antoine Pouliot	55 000 $ (2)
Salary Remaining :	55 000 $
Matt Frattin	55 000 $ (1)
Salary Remaining :	55 000 $
Max Veronneau	50 000 $ (1)
Salary Remaining :	50 000 $
Mikko Koskinen	0 $ (0)
Salary Remaining :	0 $
Mike Green	0 $ (0)
Salary Remaining :	0 $
Sam Lafferty	0 $ (0)
Salary Remaining :	0 $
Casey DeSmith	0 $ (0)
Salary Remaining :	0 $
Christian Wolanin	0 $ (0)
Salary Remaining :	0 $
Jordan Weal	0 $ (0)
Salary Remaining :	0 $
Joakim Nygard	0 $ (0)
Salary Remaining :	0 $
Mikko Lehtonen	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 20 : 957 700 $
Year 21 : 341 700 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 957 700 $
Year 21 : 341 700 $
Year 22 : 0 $
Year 23 : 0 $

Arizona

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6500 - 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 :	18500
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	36 580 000 $
Pro Players Total Average Salaries	36 580 000 $
Farm Players Total Salaries	1 104 000 $
Farm Players Total Average Salaries	1 104 000 $
Coaches Total Salaries	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	33 397 299 $
Projected Bank Account	33 397 299 $

Pro Players Salaries
Jack Eichel (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Nick Schmaltz (1 Way Contract)	6 350 000 $ (3)
-Salary Remaining :	6 350 000 $
Mathew Barzal (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Torey Krug (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Jonathan Huberdeau (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
T.J. Brodie (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	2 800 000 $
Cody Bass	930 000 $ (2)
-Salary Remaining :	930 000 $
Miro Heiskanen	900 000 $ (2)
-Salary Remaining :	900 000 $
Roope Hintz	600 000 $ (1)
-Salary Remaining :	600 000 $
Louis Domingue (1 Way Contract)	0 $ (0)
Erik Johnson (1 Way Contract)	0 $ (0)
Timo Meier	0 $ (0)
Magnus Paajarvi (1 Way Contract)	0 $ (0)
Andrew Mangiapane	0 $ (0)
Frans Nielsen (1 Way Contract)	0 $ (0)
Nate Schmidt (1 Way Contract)	0 $ (0)
Miika Wiikman (1 Way Contract)	0 $ (0)
Mark Giordano (1 Way Contract)	0 $ (0)
Dominik Kubalik	0 $ (0)
Dougie Hamilton (1 Way Contract)	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 20 : 36 580 000 $
Year 21 : 29 980 000 $
Year 22 : 12 350 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 36 580 000 $
Year 21 : 29 980 000 $
Year 22 : 12 350 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 36 580 000 $
Year 21 : 29 980 000 $
Year 22 : 12 350 000 $
Year 23 : 0 $

Farm Players Salaries
Matt Read	97 500 $ (2)
Salary Remaining :	97 500 $
Jacob Larsson	90 000 $ (1)
Salary Remaining :	90 000 $
Denis Gurianov	80 000 $ (1)
Salary Remaining :	80 000 $
Tage Thompson	80 000 $ (2)
Salary Remaining :	80 000 $
David Booth	71 500 $ (2)
Salary Remaining :	71 500 $
Dylan Gambrell	70 000 $ (2)
Salary Remaining :	70 000 $
Viktor Antipin	60 000 $ (1)
Salary Remaining :	60 000 $
Andreas Borgman	55 000 $ (1)
Salary Remaining :	55 000 $
Gilbert Brule	50 000 $ (2)
Salary Remaining :	50 000 $
Antti Suomela	50 000 $ (1)
Salary Remaining :	50 000 $
Tucker Poolman	50 000 $ (1)
Salary Remaining :	50 000 $
Charlie Lindgren	50 000 $ (1)
Salary Remaining :	50 000 $
Lauri Tukonen	50 000 $ (2)
Salary Remaining :	50 000 $
Clay Wilson	50 000 $ (2)
Salary Remaining :	50 000 $
Derek Smith	50 000 $ (2)
Salary Remaining :	50 000 $
Joseph Cramarossa	50 000 $ (1)
Salary Remaining :	50 000 $
Daniel Catenacci	50 000 $ (1)
Salary Remaining :	50 000 $
Ville Husso	50 000 $ (1)
Salary Remaining :	50 000 $
Alexandar Georgiyev	0 $ (0)
Salary Remaining :	0 $
Wojtek Wolski	0 $ (0)
Salary Remaining :	0 $
Cam Talbot	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 20 : 1 104 000 $
Year 21 : 519 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 104 000 $
Year 21 : 519 000 $
Year 22 : 0 $
Year 23 : 0 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6500 - 80 $ - 0 - 0,00%
Level 2:	5500 - 50 $ - 0 - 0,00%
Level 3:	2778 - 40 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 160 $ - 0 - 0,00%
Total Capacity :	19778
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	27 950 000 $
Pro Players Total Average Salaries	27 950 000 $
Farm Players Total Salaries	935 000 $
Farm Players Total Average Salaries	905 000 $
Coaches Total Salaries	3 500 000 $
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	25 010 301 $
Projected Bank Account	25 010 301 $

Pro Players Salaries
Jake Guentzel (1 Way Contract)	6 250 000 $ (2)
-Salary Remaining :	6 250 000 $
Kyle Turris (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Colton Parayko (1 Way Contract)	4 650 000 $ (1)
-Salary Remaining :	4 650 000 $
Roman Josi (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
J.T. Compher (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Artturi Lehkonen (1 Way Contract)	1 600 000 $ (2)
-Salary Remaining :	1 600 000 $
Jack Hughes	900 000 $ (2)
-Salary Remaining :	900 000 $
Kevin Poulin	850 000 $ (1)
-Salary Remaining :	850 000 $
Oskar Lindblom	600 000 $ (1)
-Salary Remaining :	600 000 $
Philippe Myers	600 000 $ (1)
-Salary Remaining :	600 000 $
Erik Haula (1 Way Contract)	0 $ (0)
Philipp Grubauer (1 Way Contract)	0 $ (0)
Marc-André Cliche (1 Way Contract)	0 $ (0)
Brock Nelson (1 Way Contract)	0 $ (0)
Jeff Petry (1 Way Contract)	0 $ (0)
Max Pacioretty (1 Way Contract)	0 $ (0)
Oscar Klefbom (1 Way Contract)	0 $ (0)
Pierre-Luc Dubois	0 $ (0)
Jeff Carter (1 Way Contract)	0 $ (0)
Total Pro Players	19
Salary Commitment
Year 20 : 27 950 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 27 950 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 27 950 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $
Year 23 : 0 $

Farm Players Salaries
Phillip Di Giuseppe	95 000 $ (2)
Salary Remaining :	95 000 $
Chris VandeVelde	90 000 $ (2)
Salary Remaining :	90 000 $
Michael Bournival	90 000 $ (1)
Salary Remaining :	90 000 $
Adam Lowry	90 000 $ (1)
Salary Remaining :	90 000 $
Daniel Sprong	80 000 $ (2)
Salary Remaining :	80 000 $
Nicolas Aube-Kubel	80 000 $ (1)
Salary Remaining :	80 000 $
Niklas Grossman	80 000 $ (1)
Salary Remaining :	80 000 $
Fabian Brunnstrom	75 000 $ (1)
Salary Remaining :	75 000 $
Lance Bouma	70 000 $ (2)
Salary Remaining :	70 000 $
Cameron Gaunce	65 000 $ (2)
Salary Remaining :	65 000 $
Jon Merrill	60 000 $ (1)
Salary Remaining :	60 000 $
Alexandre Carrier	60 000 $ (2)
Salary Remaining :	60 000 $
Karl Alzner	0 $ (0)
Salary Remaining :	0 $
Curtis McElhinney	0 $ (0)
Salary Remaining :	0 $
Eric Fehr	0 $ (0)
Salary Remaining :	0 $
Brett Bellemore	0 $ (0)
Salary Remaining :	0 $
Mattias Janmark	0 $ (0)
Salary Remaining :	0 $
Frederik Gauthier	0 $ (0)
Salary Remaining :	0 $
Clarke MacArthur	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 20 : 935 000 $
Year 21 : 460 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 905 000 $
Year 21 : 430 000 $
Year 22 : 0 $
Year 23 : 0 $

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 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	48 762 000 $
Pro Players Total Average Salaries	48 762 000 $
Farm Players Total Salaries	770 600 $
Farm Players Total Average Salaries	770 600 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 655 000 $
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	16 046 503 $
Projected Bank Account	16 046 503 $

Pro Players Salaries
Johnny Gaudreau (1 Way Contract)	7 500 000 $ (2)
-Salary Remaining :	7 500 000 $
David Krejci (1 Way Contract)	6 460 000 $ (1)
-Salary Remaining :	6 460 000 $
Drew Doughty (1 Way Contract)	5 600 000 $ (2)
-Salary Remaining :	5 600 000 $
Ryan Strome (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Josh Morrissey (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Travis Hamonic (1 Way Contract)	3 250 000 $ (1)
-Salary Remaining :	3 250 000 $
Kevin Hayes (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Nicklas Bergfors (1 Way Contract)	2 300 000 $ (2)
-Salary Remaining :	2 300 000 $
Jannik Hansen (1 Way Contract)	2 150 000 $ (2)
-Salary Remaining :	2 150 000 $
Vinnie Hinostroza (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Tomas Tatar (1 Way Contract)	1 900 000 $ (1)
-Salary Remaining :	1 900 000 $
Brian Elliott (1 Way Contract)	1 200 000 $ (1)
-1 Way Contract Salary Cap :	12 000 $
-Salary Remaining :	1 200 000 $
Matt Murray (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	950 000 $
Filip Chytil	900 000 $ (1)
-Salary Remaining :	900 000 $
Jake Muzzin (1 Way Contract)	852 000 $ (1)
-Salary Remaining :	852 000 $
Tobias Rieder (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	700 000 $
John Moore	0 $ (0)
Sam Bennett	0 $ (0)
Dan Girardi (1 Way Contract)	0 $ (0)
Sven Baertschi (1 Way Contract)	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 20 : 48 762 000 $
Year 21 : 26 700 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 48 762 000 $
Year 21 : 26 700 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 47 574 000 $
Year 21 : 26 700 000 $
Year 22 : 0 $
Year 23 : 0 $

Farm Players Salaries
Lucas Raymond	90 000 $ (3)
Salary Remaining :	90 000 $
Josh Norris	90 000 $ (2)
Salary Remaining :	90 000 $
Andrew Shaw	90 000 $ (2)
Salary Remaining :	90 000 $
Nick Merkley	80 000 $ (1)
Salary Remaining :	80 000 $
Braydon Coburn	75 600 $ (1)
Salary Remaining :	75 600 $
Filip Hronek	70 000 $ (1)
Salary Remaining :	70 000 $
Teemu Pulkkinen	60 000 $ (1)
Salary Remaining :	60 000 $
Julian Melchiori	60 000 $ (1)
Salary Remaining :	60 000 $
Devante Smith-Pelly	55 000 $ (1)
Salary Remaining :	55 000 $
Max Willman	50 000 $ (1)
Salary Remaining :	50 000 $
Dakota Joshua	50 000 $ (1)
Salary Remaining :	50 000 $
Michael Latta	0 $ (0)
Salary Remaining :	0 $
Ondrej Kase	0 $ (0)
Salary Remaining :	0 $
Miikka Salomaki	0 $ (0)
Salary Remaining :	0 $
Alex Stalock	0 $ (0)
Salary Remaining :	0 $
Martin Frk	0 $ (0)
Salary Remaining :	0 $
Martin Marincin	0 $ (0)
Salary Remaining :	0 $
Lucas Lessio	0 $ (0)
Salary Remaining :	0 $
Dominik Kahun	0 $ (0)
Salary Remaining :	0 $
Slater Koekkoek	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 20 : 770 600 $
Year 21 : 270 000 $
Year 22 : 90 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 770 600 $
Year 21 : 270 000 $
Year 22 : 90 000 $
Year 23 : 0 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6200 - 98 $ - 0 - 0,00%
Level 2:	5500 - 79 $ - 0 - 0,00%
Level 3:	2778 - 60 $ - 0 - 0,00%
Level 4:	5556 - 45 $ - 0 - 0,00%
Luxury :	1389 - 188 $ - 0 - 0,00%
Total Capacity :	21423
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	23 150 000 $
Pro Players Total Average Salaries	23 150 000 $
Farm Players Total Salaries	1 368 400 $
Farm Players Total Average Salaries	1 368 400 $
Coaches Total Salaries	3 296 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 200 000 $
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	45 851 368 $
Projected Bank Account	45 851 368 $

Pro Players Salaries
J.T. Miller (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Olli Maatta (1 Way Contract)	4 200 000 $ (3)
-Salary Remaining :	4 200 000 $
Joonas Donskoi (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Joel Armia (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Marc-Andre Fleury (1 Way Contract)	1 750 000 $ (2)
-Salary Remaining :	1 750 000 $
Frank Vatrano (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	1 100 000 $
Ron Hainsey	900 000 $ (2)
-Salary Remaining :	900 000 $
Pavel Zacha	900 000 $ (1)
-Salary Remaining :	900 000 $
Maxime Comtois	800 000 $ (2)
-Salary Remaining :	800 000 $
Lukas Sedlak	800 000 $ (1)
-Salary Remaining :	800 000 $
Colin Wilson (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	700 000 $
Yegor Sharangovich	500 000 $ (2)
-Salary Remaining :	500 000 $
Keith Aulie (1 Way Contract)	0 $ (0)
John Klingberg (1 Way Contract)	0 $ (0)
Brett Pesce (1 Way Contract)	0 $ (0)
Ian White (1 Way Contract)	0 $ (0)
Linus Ullmark	0 $ (0)
Brett Connolly (1 Way Contract)	0 $ (0)
Radek Faksa (1 Way Contract)	0 $ (0)
Frederick Gaudreau (1 Way Contract)	0 $ (0)
Brady Skjei (1 Way Contract)	0 $ (0)
Klas Dahlbeck (1 Way Contract)	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 20 : 23 150 000 $
Year 21 : 9 950 000 $
Year 22 : 4 200 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 23 150 000 $
Year 21 : 9 950 000 $
Year 22 : 4 200 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 23 150 000 $
Year 21 : 9 950 000 $
Year 22 : 4 200 000 $
Year 23 : 0 $

Farm Players Salaries
Semyon Varlamov	126 000 $ (2)
Salary Remaining :	126 000 $
Kevin Connauton	99 900 $ (2)
Salary Remaining :	99 900 $
Joe Vitale	97 500 $ (2)
Salary Remaining :	97 500 $
Michael Dal Colle	90 000 $ (1)
Salary Remaining :	90 000 $
Craig Smith	90 000 $ (2)
Salary Remaining :	90 000 $
Jesse Puljujarvi	90 000 $ (2)
Salary Remaining :	90 000 $
Derrick Pouliot	90 000 $ (1)
Salary Remaining :	90 000 $
Tommy Wingels	90 000 $ (2)
Salary Remaining :	90 000 $
Nicolas Hague	80 000 $ (3)
Salary Remaining :	80 000 $
Noah Juulsen	80 000 $ (2)
Salary Remaining :	80 000 $
Travis Dermott	80 000 $ (2)
Salary Remaining :	80 000 $
Jansen Harkins	70 000 $ (2)
Salary Remaining :	70 000 $
Rem Pitlick	70 000 $ (2)
Salary Remaining :	70 000 $
Juho Lammikko	60 000 $ (1)
Salary Remaining :	60 000 $
Daniel Brickley	55 000 $ (3)
Salary Remaining :	55 000 $
Josef Korenar	50 000 $ (2)
Salary Remaining :	50 000 $
Mitchell Stephens	50 000 $ (2)
Salary Remaining :	50 000 $
Joey Hishon	0 $ (0)
Salary Remaining :	0 $
Christian Djoos	0 $ (0)
Salary Remaining :	0 $
Steven Kampfer	0 $ (0)
Salary Remaining :	0 $
Patrik Nemeth	0 $ (0)
Salary Remaining :	0 $
Andrew Cogliano	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 20 : 1 368 400 $
Year 21 : 1 128 400 $
Year 22 : 135 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 368 400 $
Year 21 : 1 128 400 $
Year 22 : 135 000 $
Year 23 : 0 $

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6500 - 100 $ - 0 - 0,00%
Level 2:	5500 - 75 $ - 0 - 0,00%
Level 3:	2778 - 50 $ - 0 - 0,00%
Level 4:	5556 - 35 $ - 0 - 0,00%
Luxury :	1000 - 220 $ - 0 - 0,00%
Total Capacity :	21334
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	38 256 000 $
Pro Players Total Average Salaries	38 256 000 $
Farm Players Total Salaries	1 173 700 $
Farm Players Total Average Salaries	1 173 700 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 825 000 $
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	17 376 776 $
Projected Bank Account	17 376 776 $

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	6 750 000 $ (1)
-Salary Remaining :	6 750 000 $
Brandon Saad (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	6 500 000 $
Cam Fowler (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Patrice Bergeron (1 Way Contract)	4 200 000 $ (1)
-Salary Remaining :	4 200 000 $
Alex Goligoski (1 Way Contract)	4 200 000 $ (1)
-Salary Remaining :	4 200 000 $
Esa Lindell (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Phillip Danault (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Nikita Filatov (1 Way Contract)	2 555 000 $ (1)
-Salary Remaining :	2 555 000 $
Mikhail Sergachev	900 000 $ (1)
-Salary Remaining :	900 000 $
Evan Rodrigues (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	750 000 $
Matthew Benning	600 000 $ (2)
-Salary Remaining :	600 000 $
Paul Byron (1 Way Contract)	501 000 $ (2)
-Salary Remaining :	501 000 $
John Gibson (1 Way Contract)	0 $ (0)
Derek Forbort (1 Way Contract)	0 $ (0)
Filip Forsberg (1 Way Contract)	0 $ (0)
Tyler Ennis (1 Way Contract)	0 $ (0)
Blake Coleman (1 Way Contract)	0 $ (0)
Mike Matheson (1 Way Contract)	0 $ (0)
Claude Giroux (1 Way Contract)	0 $ (0)
Zach Sanford (1 Way Contract)	0 $ (0)
Corey Perry (1 Way Contract)	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 20 : 38 256 000 $
Year 21 : 9 601 000 $
Year 22 : 5 500 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 38 256 000 $
Year 21 : 9 601 000 $
Year 22 : 5 500 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 38 256 000 $
Year 21 : 9 601 000 $
Year 22 : 5 500 000 $
Year 23 : 0 $

Farm Players Salaries
Ilya Zubov	130 000 $ (2)
Salary Remaining :	130 000 $
Carl Soderberg	111 000 $ (2)
Salary Remaining :	111 000 $
Nick Holden	90 100 $ (2)
Salary Remaining :	90 100 $
Jordie Benn	90 000 $ (1)
Salary Remaining :	90 000 $
Cody McLeod	90 000 $ (1)
Salary Remaining :	90 000 $
Kevan Miller	90 000 $ (2)
Salary Remaining :	90 000 $
Dillon Dube	80 000 $ (2)
Salary Remaining :	80 000 $
Byron Froese	75 000 $ (2)
Salary Remaining :	75 000 $
Dustin Tokarski	70 100 $ (2)
Salary Remaining :	70 100 $
Jacob Josefson	65 000 $ (1)
Salary Remaining :	65 000 $
Cody Goloubef	60 000 $ (2)
Salary Remaining :	60 000 $
Mason Appleton	60 000 $ (1)
Salary Remaining :	60 000 $
Drew Stafford	60 000 $ (1)
Salary Remaining :	60 000 $
Chad Johnson	52 500 $ (2)
Salary Remaining :	52 500 $
Gregory Stewart	50 000 $ (1)
Salary Remaining :	50 000 $
Michal Neuvirth	0 $ (0)
Salary Remaining :	0 $
Dave Bolland	0 $ (0)
Salary Remaining :	0 $
Ryan White	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 20 : 1 173 700 $
Year 21 : 758 700 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 173 700 $
Year 21 : 758 700 $
Year 22 : 0 $
Year 23 : 0 $

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7133 - 120 $ - 0 - 0,00%
Level 2:	6944 - 80 $ - 0 - 0,00%
Level 3:	2778 - 50 $ - 0 - 0,00%
Level 4:	5556 - 30 $ - 0 - 0,00%
Luxury :	1389 - 200 $ - 0 - 0,00%
Total Capacity :	23800
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	29 510 000 $
Pro Players Total Average Salaries	29 510 000 $
Farm Players Total Salaries	1 428 410 $
Farm Players Total Average Salaries	1 428 410 $
Coaches Total Salaries	2 250 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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	15 768 439 $
Projected Bank Account	15 768 439 $

Pro Players Salaries
William Nylander (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Victor Rask (1 Way Contract)	5 650 000 $ (1)
-Salary Remaining :	5 650 000 $
Max Domi (1 Way Contract)	5 300 000 $ (1)
-Salary Remaining :	5 300 000 $
Ryan Ellis (1 Way Contract)	5 250 000 $ (3)
-Salary Remaining :	5 250 000 $
Nick Bjugstad (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
Wayne Simmonds (1 Way Contract)	1 010 000 $ (1)
-Salary Remaining :	1 010 000 $
Brady Tkachuk	900 000 $ (1)
-Salary Remaining :	900 000 $
Scott Harrington (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	850 000 $
Alex Nedeljkovic	800 000 $ (1)
-Salary Remaining :	800 000 $
Casey Cizikas (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	500 000 $
Laurent Brossoit (1 Way Contract)	0 $ (0)
Erik Gudbranson (1 Way Contract)	0 $ (0)
Ryan Dzingel (1 Way Contract)	0 $ (0)
Vladimir Sobotka (1 Way Contract)	0 $ (0)
Carter Verhaeghe	0 $ (0)
Alexander Edler (1 Way Contract)	0 $ (0)
Tyler Seguin (1 Way Contract)	0 $ (0)
Haydn Fleury	0 $ (0)
Jaccob Slavin (1 Way Contract)	0 $ (0)
Brayden Schenn (1 Way Contract)	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 20 : 29 510 000 $
Year 21 : 12 250 000 $
Year 22 : 5 250 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 29 510 000 $
Year 21 : 12 250 000 $
Year 22 : 5 250 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 29 510 000 $
Year 21 : 12 250 000 $
Year 22 : 5 250 000 $
Year 23 : 0 $

Farm Players Salaries
Darren Helm	151 200 $ (2)
Salary Remaining :	151 200 $
Steve Mason	130 100 $ (2)
Salary Remaining :	130 100 $
Matt Irwin	110 100 $ (2)
Salary Remaining :	110 100 $
Andrei Loktionov	99 900 $ (2)
Salary Remaining :	99 900 $
Troy Brouwer	99 500 $ (1)
Salary Remaining :	99 500 $
Chris Stewart	97 510 $ (2)
Salary Remaining :	97 510 $
Logan Stanley	90 000 $ (2)
Salary Remaining :	90 000 $
Brandon Pirri	90 000 $ (3)
Salary Remaining :	90 000 $
Michael McLeod	90 000 $ (2)
Salary Remaining :	90 000 $
Kyle Rau	90 000 $ (1)
Salary Remaining :	90 000 $
Dalton Prout	85 100 $ (2)
Salary Remaining :	85 100 $
Gabriel Carlsson	80 000 $ (2)
Salary Remaining :	80 000 $
Jordan Szwarz	80 000 $ (3)
Salary Remaining :	80 000 $
Thatcher Demko	80 000 $ (1)
Salary Remaining :	80 000 $
Brad Malone	55 000 $ (1)
Salary Remaining :	55 000 $
Matt Halischuk	0 $ (0)
Salary Remaining :	0 $
Jeff Schultz	0 $ (0)
Salary Remaining :	0 $
Derek Meech	0 $ (0)
Salary Remaining :	0 $
Marc-Andre Bourdon	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 20 : 1 428 410 $
Year 21 : 1 103 910 $
Year 22 : 170 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 428 410 $
Year 21 : 1 103 910 $
Year 22 : 170 000 $
Year 23 : 0 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 125 $ - 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 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	44 070 000 $
Pro Players Total Average Salaries	44 070 000 $
Farm Players Total Salaries	1 555 000 $
Farm Players Total Average Salaries	1 555 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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	(2 922 283 $)
Projected Bank Account	(2 922 283 $)

Pro Players Salaries
Gabriel Landeskog (1 Way Contract)	8 600 000 $ (1)
-Salary Remaining :	8 600 000 $
Anze Kopitar (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Bo Horvat (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Sebastian Aho (1 Way Contract)	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
John Tavares (1 Way Contract)	4 270 000 $ (1)
-Salary Remaining :	4 270 000 $
Cody Ceci (1 Way Contract)	3 200 000 $ (1)
-Salary Remaining :	3 200 000 $
Jakub Voracek (1 Way Contract)	3 100 000 $ (2)
-Salary Remaining :	3 100 000 $
Oliver Bjorkstrand (1 Way Contract)	2 300 000 $ (2)
-Salary Remaining :	2 300 000 $
David Kampf (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Justin Bailey	950 000 $ (1)
-Salary Remaining :	950 000 $
Taylor Leier	900 000 $ (2)
-Salary Remaining :	900 000 $
Tristan Jarry (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	900 000 $
Jonas Siegenthaler	600 000 $ (1)
-Salary Remaining :	600 000 $
Carey Price (1 Way Contract)	0 $ (0)
Nino Niederreiter (1 Way Contract)	0 $ (0)
Nikita Zaitsev (1 Way Contract)	0 $ (0)
Josh Manson (1 Way Contract)	0 $ (0)
Matthew Peca	0 $ (0)
Samuel Morin	0 $ (0)
Michael Amadio	0 $ (0)
Jake Dotchin (1 Way Contract)	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 20 : 44 070 000 $
Year 21 : 12 550 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 44 070 000 $
Year 21 : 12 550 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 44 070 000 $
Year 21 : 12 550 000 $
Year 22 : 0 $
Year 23 : 0 $

Farm Players Salaries
Radko Gudas	200 000 $ (1)
Salary Remaining :	200 000 $
Anders Nilsson	200 000 $ (1)
Salary Remaining :	200 000 $
Evgeny Svechnikov	90 000 $ (2)
Salary Remaining :	90 000 $
Dante Fabbro	90 000 $ (2)
Salary Remaining :	90 000 $
J.T. Brown	90 000 $ (2)
Salary Remaining :	90 000 $
Joseph Blandisi	85 000 $ (1)
Salary Remaining :	85 000 $
Zac Rinaldo	80 000 $ (2)
Salary Remaining :	80 000 $
Henri Jokiharju	80 000 $ (3)
Salary Remaining :	80 000 $
Riley Tufte	80 000 $ (2)
Salary Remaining :	80 000 $
Boo Nieves	75 000 $ (1)
Salary Remaining :	75 000 $
Keegan Kolesar	70 000 $ (1)
Salary Remaining :	70 000 $
Stefan Elliott	70 000 $ (2)
Salary Remaining :	70 000 $
Hudson Fasching	70 000 $ (3)
Salary Remaining :	70 000 $
Trevor Carrick	65 000 $ (3)
Salary Remaining :	65 000 $
Filip Chlapik	60 000 $ (1)
Salary Remaining :	60 000 $
Nicolas Kerdiles	50 000 $ (2)
Salary Remaining :	50 000 $
Austin Wagner	50 000 $ (1)
Salary Remaining :	50 000 $
Karel Vejmelka	50 000 $ (1)
Salary Remaining :	50 000 $
Oscar Fantenberg	0 $ (0)
Salary Remaining :	0 $
John Quenneville	0 $ (0)
Salary Remaining :	0 $
Mark Fraser	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 20 : 1 555 000 $
Year 21 : 765 000 $
Year 22 : 215 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 555 000 $
Year 21 : 765 000 $
Year 22 : 215 000 $
Year 23 : 0 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8333 - 92 $ - 0 - 0,00%
Level 2:	6944 - 65 $ - 0 - 0,00%
Level 3:	2778 - 52 $ - 0 - 0,00%
Level 4:	5556 - 39 $ - 0 - 0,00%
Luxury :	1389 - 190 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	41 310 000 $
Pro Players Total Average Salaries	41 310 000 $
Farm Players Total Salaries	1 065 000 $
Farm Players Total Average Salaries	1 065 000 $
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	90 693 953 $
Projected Bank Account	90 693 953 $

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	8 500 000 $ (2)
-Salary Remaining :	8 500 000 $
Ryan Johansen (1 Way Contract)	6 800 000 $ (1)
-Salary Remaining :	6 800 000 $
Clayton Keller	6 500 000 $ (1)
-Salary Remaining :	6 500 000 $
Sami Vatanen (1 Way Contract)	6 100 000 $ (3)
-Salary Remaining :	6 100 000 $
Derick Brassard (1 Way Contract)	3 210 000 $ (1)
-Salary Remaining :	3 210 000 $
Oskar Sundqvist (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Jake Gardiner	900 000 $ (2)
-Salary Remaining :	900 000 $
Cale Makar	900 000 $ (3)
-Salary Remaining :	900 000 $
Charles McAvoy	900 000 $ (1)
-Salary Remaining :	900 000 $
Samuel Girard	800 000 $ (1)
-Salary Remaining :	800 000 $
Jordan Kyrou	800 000 $ (2)
-Salary Remaining :	800 000 $
P.K. Subban (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	700 000 $
Tomas Nosek (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	600 000 $
Riley Nash (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	600 000 $
Jordan Martinook (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	500 000 $
Pius Suter	500 000 $ (1)
-Salary Remaining :	500 000 $
John Marino	500 000 $ (1)
-Salary Remaining :	500 000 $
Igor Shesterkin	500 000 $ (1)
-Salary Remaining :	500 000 $
Calvin Pickard (1 Way Contract)	0 $ (0)
Travis Sanheim	0 $ (0)
Jamie McGinn (1 Way Contract)	0 $ (0)
Matthew Tkachuk	0 $ (0)
Eric Robinson (1 Way Contract)	0 $ (0)
Sidney Crosby (1 Way Contract)	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 20 : 41 310 000 $
Year 21 : 19 900 000 $
Year 22 : 7 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 41 310 000 $
Year 21 : 19 900 000 $
Year 22 : 7 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 41 310 000 $
Year 21 : 19 900 000 $
Year 22 : 7 000 000 $
Year 23 : 0 $

Farm Players Salaries
Thomas Hickey	100 000 $ (1)
Salary Remaining :	100 000 $
Tyler Graovac	95 000 $ (1)
Salary Remaining :	95 000 $
Dmitrij Jaskin	95 000 $ (1)
Salary Remaining :	95 000 $
Austin Czarnik	90 000 $ (1)
Salary Remaining :	90 000 $
Olli Juolevi	90 000 $ (2)
Salary Remaining :	90 000 $
Joakim Ryan	85 000 $ (1)
Salary Remaining :	85 000 $
Kale Clague	80 000 $ (2)
Salary Remaining :	80 000 $
Joakim Andersson	80 000 $ (1)
Salary Remaining :	80 000 $
Zach Whitecloud	70 000 $ (1)
Salary Remaining :	70 000 $
Jon Gillies	65 000 $ (2)
Salary Remaining :	65 000 $
Juuso Riikola	65 000 $ (2)
Salary Remaining :	65 000 $
Danny O'Regan	50 000 $ (1)
Salary Remaining :	50 000 $
Darren Raddysh	50 000 $ (1)
Salary Remaining :	50 000 $
Rudolfs Balcers	50 000 $ (2)
Salary Remaining :	50 000 $
Kevin Lankinen	0 $ (0)
Salary Remaining :	0 $
Garnet Hathaway	0 $ (0)
Salary Remaining :	0 $
Connor Clifton	0 $ (0)
Salary Remaining :	0 $
Steven Lorentz	0 $ (0)
Salary Remaining :	0 $
Oscar Lindberg	0 $ (0)
Salary Remaining :	0 $
Lawrence Pilut	0 $ (0)
Salary Remaining :	0 $
Nick Ritchie	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 20 : 1 065 000 $
Year 21 : 350 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 065 000 $
Year 21 : 350 000 $
Year 22 : 0 $
Year 23 : 0 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 85 $ - 0 - 0,00%
Level 2:	5100 - 60 $ - 0 - 0,00%
Level 3:	2778 - 40 $ - 0 - 0,00%
Level 4:	5556 - 30 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 0 - 0,00%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	40 900 000 $
Pro Players Total Average Salaries	40 900 000 $
Farm Players Total Salaries	671 200 $
Farm Players Total Average Salaries	671 200 $
Coaches Total Salaries	3 900 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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	15 089 851 $
Projected Bank Account	15 089 851 $

Pro Players Salaries
Ryan Nugent-Hopkins (1 Way Contract)	6 200 000 $ (1)
-Salary Remaining :	6 200 000 $
Brandon Montour (1 Way Contract)	5 400 000 $ (2)
-Salary Remaining :	5 400 000 $
Nikita Kucherov (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Brandon Carlo (1 Way Contract)	3 700 000 $ (2)
-Salary Remaining :	3 700 000 $
Marc-Edouard Vlasic (1 Way Contract)	3 400 000 $ (2)
-Salary Remaining :	3 400 000 $
Jordan Eberle (1 Way Contract)	3 300 000 $ (1)
-Salary Remaining :	3 300 000 $
Petr Mrazek (1 Way Contract)	2 850 000 $ (1)
-Salary Remaining :	2 850 000 $
David Savard (1 Way Contract)	2 750 000 $ (3)
-Salary Remaining :	2 750 000 $
Nazem Kadri (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Sean Kuraly (1 Way Contract)	1 400 000 $ (1)
-Salary Remaining :	1 400 000 $
Alexander Radulov (1 Way Contract)	1 300 000 $ (1)
-1 Way Contract Salary Cap :	13 000 $
-Salary Remaining :	1 300 000 $
Jujhar Khaira (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	1 200 000 $
David Rittich (1 Way Contract)	1 100 000 $ (1)
-1 Way Contract Salary Cap :	11 000 $
-Salary Remaining :	1 100 000 $
Nico Hischier	900 000 $ (1)
-Salary Remaining :	900 000 $
Robert Thomas	900 000 $ (2)
-Salary Remaining :	900 000 $
Ilya Sorokin	500 000 $ (1)
-Salary Remaining :	500 000 $
Patrick Kane (1 Way Contract)	0 $ (0)
Nathan Gerbe (1 Way Contract)	0 $ (0)
Brent Seabrook (1 Way Contract)	0 $ (0)
Tom Pyatt (1 Way Contract)	0 $ (0)
Adam Henrique (1 Way Contract)	0 $ (0)
Brendan Gallagher (1 Way Contract)	0 $ (0)
Patrik Berglund (1 Way Contract)	0 $ (0)
Shea Theodore	0 $ (0)
Elias Pettersson	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 20 : 40 900 000 $
Year 21 : 19 350 000 $
Year 22 : 4 750 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 40 900 000 $
Year 21 : 19 350 000 $
Year 22 : 4 750 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 38 524 000 $
Year 21 : 19 350 000 $
Year 22 : 4 750 000 $
Year 23 : 0 $

Farm Players Salaries
Boyd Gordon	151 200 $ (1)
Salary Remaining :	151 200 $
Marcus Kruger	100 000 $ (2)
Salary Remaining :	100 000 $
Nicolas Roy	80 000 $ (1)
Salary Remaining :	80 000 $
Brendan Lemieux	80 000 $ (1)
Salary Remaining :	80 000 $
Artem Zub	80 000 $ (1)
Salary Remaining :	80 000 $
Pheonix Copley	70 000 $ (1)
Salary Remaining :	70 000 $
Joel Kiviranta	60 000 $ (1)
Salary Remaining :	60 000 $
Sami Niku	50 000 $ (2)
Salary Remaining :	50 000 $
Connor Carrick	0 $ (0)
Salary Remaining :	0 $
Pat Maroon	0 $ (0)
Salary Remaining :	0 $
Johnny Boychuk	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 20 : 671 200 $
Year 21 : 150 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 671 200 $
Year 21 : 150 000 $
Year 22 : 0 $
Year 23 : 0 $

LosAngeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 99 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 46 $ - 0 - 0,00%
Level 4:	4000 - 34 $ - 0 - 0,00%
Luxury :	1000 - 185 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	26 320 000 $
Pro Players Total Average Salaries	26 320 000 $
Farm Players Total Salaries	1 275 000 $
Farm Players Total Average Salaries	1 275 000 $
Coaches Total Salaries	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	10 548 555 $
Projected Bank Account	10 548 555 $

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	7 500 000 $ (1)
-Salary Remaining :	7 500 000 $
Matt Dumba (1 Way Contract)	5 400 000 $ (1)
-Salary Remaining :	5 400 000 $
Ryan Murray (1 Way Contract)	5 300 000 $ (2)
-Salary Remaining :	5 300 000 $
Kevin Rooney (1 Way Contract)	3 100 000 $ (1)
-Salary Remaining :	3 100 000 $
Josh Archibald (1 Way Contract)	1 310 000 $ (2)
-Salary Remaining :	1 310 000 $
Jack Johnson (1 Way Contract)	1 110 000 $ (1)
-Salary Remaining :	1 110 000 $
Adam Fox	800 000 $ (1)
-Salary Remaining :	800 000 $
Kari Lehtonen (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	800 000 $
Kirill Kaprizov	500 000 $ (1)
-Salary Remaining :	500 000 $
Vladislav Gavrikov	500 000 $ (1)
-Salary Remaining :	500 000 $
Teuvo Teravainen (1 Way Contract)	0 $ (0)
Vladimir Tarasenko (1 Way Contract)	0 $ (0)
Justin Faulk (1 Way Contract)	0 $ (0)
Chandler Stephenson (1 Way Contract)	0 $ (0)
Calvin Petersen (1 Way Contract)	0 $ (0)
Calle Jarnkrok (1 Way Contract)	0 $ (0)
Eric Staal (1 Way Contract)	0 $ (0)
Jordan Staal (1 Way Contract)	0 $ (0)
Jacob De La Rose	0 $ (0)
Ben Hutton	0 $ (0)
Michael Grabner (1 Way Contract)	0 $ (0)
Justin Schultz (1 Way Contract)	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 20 : 26 320 000 $
Year 21 : 6 610 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 26 320 000 $
Year 21 : 6 610 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 26 320 000 $
Year 21 : 6 610 000 $
Year 22 : 0 $
Year 23 : 0 $

Farm Players Salaries
Zack Smith	160 000 $ (2)
Salary Remaining :	160 000 $
Mike Smith	150 000 $ (1)
Salary Remaining :	150 000 $
Jared Cowen	150 000 $ (2)
Salary Remaining :	150 000 $
Jordan Schroeder	95 000 $ (2)
Salary Remaining :	95 000 $
Sven Andrighetto	95 000 $ (1)
Salary Remaining :	95 000 $
Nikolai Prokhorkin	90 000 $ (2)
Salary Remaining :	90 000 $
Tyler Motte	85 000 $ (2)
Salary Remaining :	85 000 $
Jeff Zatkoff	70 000 $ (1)
Salary Remaining :	70 000 $
Nick Shore	70 000 $ (1)
Salary Remaining :	70 000 $
Tim Heed	55 000 $ (2)
Salary Remaining :	55 000 $
Curtis McKenzie	55 000 $ (2)
Salary Remaining :	55 000 $
James Reimer	50 000 $ (1)
Salary Remaining :	50 000 $
Michael Bunting	50 000 $ (1)
Salary Remaining :	50 000 $
Troy Terry	50 000 $ (1)
Salary Remaining :	50 000 $
Drayson Bowman	50 000 $ (1)
Salary Remaining :	50 000 $
Dylan DeMelo	0 $ (0)
Salary Remaining :	0 $
Jiri Sekac	0 $ (0)
Salary Remaining :	0 $
Slava Voynov	0 $ (0)
Salary Remaining :	0 $
Jordan Oesterle	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 20 : 1 275 000 $
Year 21 : 690 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 275 000 $
Year 21 : 690 000 $
Year 22 : 0 $
Year 23 : 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 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 061 000 $
Pro Players Total Average Salaries	52 061 000 $
Farm Players Total Salaries	706 100 $
Farm Players Total Average Salaries	706 100 $
Coaches Total Salaries	4 500 000 $
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	3 135 815 $
Projected Bank Account	3 135 815 $

Pro Players Salaries
Niklas Hjalmarsson (1 Way Contract)	6 840 000 $ (1)
-Salary Remaining :	6 840 000 $
Andrej Meszaros (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Nail Yakupov (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Mike Hoffman (1 Way Contract)	5 300 000 $ (1)
-Salary Remaining :	5 300 000 $
Victor Hedman (1 Way Contract)	4 922 000 $ (1)
-Salary Remaining :	4 922 000 $
Logan Couture (1 Way Contract)	4 900 000 $ (1)
-Salary Remaining :	4 900 000 $
Tom Wilson (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Josh Anderson (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Paul Stastny (1 Way Contract)	3 450 000 $ (1)
-Salary Remaining :	3 450 000 $
Alex Killorn (1 Way Contract)	1 699 000 $ (2)
-Salary Remaining :	1 699 000 $
Jake Virtanen	900 000 $ (1)
-Salary Remaining :	900 000 $
Tim Stützle	900 000 $ (2)
-Salary Remaining :	900 000 $
David Rundblad (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	800 000 $
Jeremy Lauzon	700 000 $ (1)
-Salary Remaining :	700 000 $
Nikita Gusev (1 Way Contract)	650 000 $ (1)
-Salary Remaining :	650 000 $
Vitek Vanecek	500 000 $ (1)
-Salary Remaining :	500 000 $
Justin Pogge (1 Way Contract)	0 $ (0)
Mike Richards (1 Way Contract)	0 $ (0)
Connor Brown (1 Way Contract)	0 $ (0)
Erik Gustafsson (1 Way Contract)	0 $ (0)
Adam Pelech (1 Way Contract)	0 $ (0)
Nicklas Backstrom (1 Way Contract)	0 $ (0)
Noah Hanifin	0 $ (0)
Braden Holtby (1 Way Contract)	0 $ (0)
Danton Heinen	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 20 : 52 061 000 $
Year 21 : 13 399 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 52 061 000 $
Year 21 : 13 399 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 52 061 000 $
Year 21 : 13 399 000 $
Year 22 : 0 $
Year 23 : 0 $

Farm Players Salaries
Tomas Jurco	90 000 $ (1)
Salary Remaining :	90 000 $
Torrey Mitchell	85 600 $ (1)
Salary Remaining :	85 600 $
Shawn Matthias	75 500 $ (1)
Salary Remaining :	75 500 $
Pontus Aberg	70 000 $ (2)
Salary Remaining :	70 000 $
Sebastian Aho (D)	60 000 $ (1)
Salary Remaining :	60 000 $
Alexander True	60 000 $ (2)
Salary Remaining :	60 000 $
Andrej Sustr	60 000 $ (1)
Salary Remaining :	60 000 $
Justin Holl	55 000 $ (1)
Salary Remaining :	55 000 $
Kole Sherwood	50 000 $ (1)
Salary Remaining :	50 000 $
Tarmo Reunanen	50 000 $ (2)
Salary Remaining :	50 000 $
Christian Jaros	50 000 $ (1)
Salary Remaining :	50 000 $
Antti Raanta	0 $ (0)
Salary Remaining :	0 $
Riku Helenius	0 $ (0)
Salary Remaining :	0 $
Valentin Zykov	0 $ (0)
Salary Remaining :	0 $
Nicolas Petan	0 $ (0)
Salary Remaining :	0 $
Nikita Nesterov	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 20 : 706 100 $
Year 21 : 180 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 706 100 $
Year 21 : 180 000 $
Year 22 : 0 $
Year 23 : 0 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6415 - 90 $ - 0 - 0,00%
Level 2:	5870 - 65 $ - 0 - 0,00%
Level 3:	2778 - 55 $ - 0 - 0,00%
Level 4:	5556 - 30 $ - 0 - 0,00%
Luxury :	1145 - 210 $ - 0 - 0,00%
Total Capacity :	21764
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	30 050 000 $
Pro Players Total Average Salaries	30 050 000 $
Farm Players Total Salaries	1 711 500 $
Farm Players Total Average Salaries	1 711 500 $
Coaches Total Salaries	1 100 000 $
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	37 618 151 $
Projected Bank Account	37 618 151 $

Pro Players Salaries
Hampus Lindholm (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Gustav Nyqvist (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Alexander Ovechkin (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Brandon Sutter (1 Way Contract)	4 100 000 $ (2)
-Salary Remaining :	4 100 000 $
Nick Leddy (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Robert Hagg (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	1 100 000 $
Nick Suzuki	900 000 $ (2)
-Salary Remaining :	900 000 $
Jonathan Bernier (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	750 000 $
Mackenzie Blackwood	700 000 $ (1)
-Salary Remaining :	700 000 $
Jeff Skinner (1 Way Contract)	0 $ (0)
Brian Flynn (1 Way Contract)	0 $ (0)
Drew Larman (1 Way Contract)	0 $ (0)
T.J. Galiardi (1 Way Contract)	0 $ (0)
Markus Granlund (1 Way Contract)	0 $ (0)
Casey Borer (1 Way Contract)	0 $ (0)
Matt Duchene (1 Way Contract)	0 $ (0)
Taylor Hall (1 Way Contract)	0 $ (0)
Will Butcher (1 Way Contract)	0 $ (0)
Carl Hagelin (1 Way Contract)	0 $ (0)
Loui Eriksson (1 Way Contract)	0 $ (0)
Jason Demers (1 Way Contract)	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 20 : 30 050 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 30 050 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 30 050 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $

Farm Players Salaries
Deryk Engelland	150 000 $ (1)
Salary Remaining :	150 000 $
Josh Gorges	95 500 $ (2)
Salary Remaining :	95 500 $
Sergei Bobrovsky	95 000 $ (2)
Salary Remaining :	95 000 $
Gabriel Bourque	92 500 $ (3)
Salary Remaining :	92 500 $
Benn Ferriero	90 500 $ (1)
Salary Remaining :	90 500 $
Anthony Beauvillier	90 000 $ (1)
Salary Remaining :	90 000 $
Scott Mayfield	90 000 $ (1)
Salary Remaining :	90 000 $
Anton Belov	85 500 $ (1)
Salary Remaining :	85 500 $
Charles Hudon	80 000 $ (1)
Salary Remaining :	80 000 $
Dylan McIlrath	80 000 $ (3)
Salary Remaining :	80 000 $
Matt Calvert	80 000 $ (2)
Salary Remaining :	80 000 $
Michael Raffl	77 500 $ (1)
Salary Remaining :	77 500 $
Brandon McMillan	70 000 $ (2)
Salary Remaining :	70 000 $
Chris Terry	65 000 $ (1)
Salary Remaining :	65 000 $
Shane Prince	60 000 $ (1)
Salary Remaining :	60 000 $
Andrew Hammond	60 000 $ (1)
Salary Remaining :	60 000 $
Chris Wideman	50 000 $ (1)
Salary Remaining :	50 000 $
Logan O'Connor	50 000 $ (1)
Salary Remaining :	50 000 $
Ryan Donato	50 000 $ (1)
Salary Remaining :	50 000 $
Mason Marchment	50 000 $ (1)
Salary Remaining :	50 000 $
Sonny Milano	50 000 $ (1)
Salary Remaining :	50 000 $
Riley Barber	50 000 $ (1)
Salary Remaining :	50 000 $
Zack MacEwen	50 000 $ (1)
Salary Remaining :	50 000 $
Alexander Burmistrov	0 $ (0)
Salary Remaining :	0 $
Casey Nelson	0 $ (0)
Salary Remaining :	0 $
Sean Walker	0 $ (0)
Salary Remaining :	0 $
Dryden Hunt	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 20 : 1 711 500 $
Year 21 : 513 000 $
Year 22 : 172 500 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 711 500 $
Year 21 : 513 000 $
Year 22 : 172 500 $
Year 23 : 0 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6100 - 125 $ - 0 - 0,00%
Level 2:	5100 - 80 $ - 0 - 0,00%
Level 3:	2289 - 60 $ - 0 - 0,00%
Level 4:	5556 - 45 $ - 0 - 0,00%
Luxury :	1100 - 220 $ - 0 - 0,00%
Total Capacity :	20145
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	32 883 000 $
Pro Players Total Average Salaries	32 883 000 $
Farm Players Total Salaries	721 000 $
Farm Players Total Average Salaries	721 000 $
Coaches Total Salaries	1 500 000 $
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	59 094 890 $
Projected Bank Account	59 094 890 $

Pro Players Salaries
Anthony Duclair (1 Way Contract)	6 750 000 $ (1)
-Salary Remaining :	6 750 000 $
Colin Miller (1 Way Contract)	5 600 000 $ (1)
-Salary Remaining :	5 600 000 $
Brayden McNabb (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Damon Severson (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Jason Spezza (1 Way Contract)	3 053 000 $ (1)
-Salary Remaining :	3 053 000 $
Jason Garrison (1 Way Contract)	2 630 000 $ (1)
-Salary Remaining :	2 630 000 $
Jake McCabe (1 Way Contract)	1 700 000 $ (2)
-Salary Remaining :	1 700 000 $
Alex Chiasson (1 Way Contract)	1 400 000 $ (1)
-Salary Remaining :	1 400 000 $
Cody Eakin (1 Way Contract)	1 400 000 $ (3)
-Salary Remaining :	1 400 000 $
Darcy Kuemper (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	800 000 $
Taylor Beck (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	800 000 $
Brock McGinn (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	750 000 $
Anthony Cirelli	500 000 $ (1)
-Salary Remaining :	500 000 $
Kevin Labanc	0 $ (0)
Blake Wheeler (1 Way Contract)	0 $ (0)
MacKenzie Weegar (1 Way Contract)	0 $ (0)
Linden Vey (1 Way Contract)	0 $ (0)
Tomas Hertl (1 Way Contract)	0 $ (0)
Dominik Simon (1 Way Contract)	0 $ (0)
Artemi Panarin (1 Way Contract)	0 $ (0)
Scott Laughton (1 Way Contract)	0 $ (0)
Tyler Toffoli (1 Way Contract)	0 $ (0)
Malcom Subban (1 Way Contract)	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $
Year 23 : 0 $

Farm Players Salaries
Ondrej Pavelec	111 000 $ (1)
Salary Remaining :	111 000 $
Christian Fischer	90 000 $ (2)
Salary Remaining :	90 000 $
Nick Cousins	90 000 $ (2)
Salary Remaining :	90 000 $
Brett Kulak	80 000 $ (2)
Salary Remaining :	80 000 $
Alan Quine	80 000 $ (1)
Salary Remaining :	80 000 $
Vladislav Kamenev	80 000 $ (1)
Salary Remaining :	80 000 $
Antoine Roussel	70 000 $ (1)
Salary Remaining :	70 000 $
Jordan Nolan	60 000 $ (1)
Salary Remaining :	60 000 $
Joe Morrow	60 000 $ (1)
Salary Remaining :	60 000 $
Devan Dubnyk	0 $ (0)
Salary Remaining :	0 $
Vladislav Namestnikov	0 $ (0)
Salary Remaining :	0 $
Micheal Ferland	0 $ (0)
Salary Remaining :	0 $
Brett Ritchie	0 $ (0)
Salary Remaining :	0 $
Brendan Smith	0 $ (0)
Salary Remaining :	0 $
Pierre-Edouard Bellemare	0 $ (0)
Salary Remaining :	0 $
Paul Carey	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 20 : 721 000 $
Year 21 : 260 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 721 000 $
Year 21 : 260 000 $
Year 22 : 0 $
Year 23 : 0 $

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 85 $ - 0 - 0,00%
Level 2:	6000 - 60 $ - 0 - 0,00%
Level 3:	2778 - 35 $ - 0 - 0,00%
Level 4:	5556 - 24 $ - 0 - 0,00%
Luxury :	1000 - 182 $ - 0 - 0,00%
Total Capacity :	21334
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	43 600 000 $
Pro Players Total Average Salaries	43 600 000 $
Farm Players Total Salaries	707 000 $
Farm Players Total Average Salaries	707 000 $
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	15 000 000 $
Projected Bank Account	15 000 000 $

Pro Players Salaries
Jamie Benn (1 Way Contract)	6 200 000 $ (2)
-Salary Remaining :	6 200 000 $
Vincent Trocheck (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Dylan Larkin (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Cory Conacher (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Vince Dunn (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Danny DeKeyser (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Juuse Saros (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
Alex Iafallo	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Jan Rutta	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Martin Hanzal (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Joshua Leivo (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	900 000 $
Brenden Dillon (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	900 000 $
Drake Batherson	800 000 $ (2)
-Salary Remaining :	800 000 $
Josh Jooris (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	800 000 $
Mathieu Joseph	500 000 $ (1)
-Salary Remaining :	500 000 $
Carson Soucy (1 Way Contract)	0 $ (0)
Tuukka Rask (1 Way Contract)	0 $ (0)
Jaden Schwartz (1 Way Contract)	0 $ (0)
Yanni Gourde (1 Way Contract)	0 $ (0)
Marc Methot (1 Way Contract)	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $
Year 23 : 0 $

Farm Players Salaries
Andrew Ladd	100 000 $ (1)
Salary Remaining :	100 000 $
Vladimir Zharkov	95 000 $ (2)
Salary Remaining :	95 000 $
Colin White	90 000 $ (1)
Salary Remaining :	90 000 $
Lauri Korpikoski	90 000 $ (1)
Salary Remaining :	90 000 $
Jayson Megna	80 000 $ (1)
Salary Remaining :	80 000 $
Alex Picard	72 000 $ (2)
Salary Remaining :	72 000 $
Christian Folin	60 000 $ (1)
Salary Remaining :	60 000 $
Andy Andreoff	60 000 $ (3)
Salary Remaining :	60 000 $
Fredrik Claesson	60 000 $ (1)
Salary Remaining :	60 000 $
Marek Schwarz	0 $ (0)
Salary Remaining :	0 $
Garrett Wilson	0 $ (0)
Salary Remaining :	0 $
Matt Martin	0 $ (0)
Salary Remaining :	0 $
Trevor Lewis	0 $ (0)
Salary Remaining :	0 $
Dustin Brown	0 $ (0)
Salary Remaining :	0 $
Joe Pavelski	0 $ (0)
Salary Remaining :	0 $
Kevin Gravel	0 $ (0)
Salary Remaining :	0 $
Brandon Davidson	0 $ (0)
Salary Remaining :	0 $
Madison Bowey	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 20 : 707 000 $
Year 21 : 227 000 $
Year 22 : 60 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 707 000 $
Year 21 : 227 000 $
Year 22 : 60 000 $
Year 23 : 0 $

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 125 $ - 0 - 0,00%
Level 2:	6000 - 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 :	22723
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 720 000 $
Pro Players Total Average Salaries	53 720 000 $
Farm Players Total Salaries	1 361 600 $
Farm Players Total Average Salaries	1 361 600 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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	19 896 225 $
Projected Bank Account	19 896 225 $

Pro Players Salaries
Brad Marchand (1 Way Contract)	8 500 000 $ (2)
-Salary Remaining :	8 500 000 $
Ryan O'Reilly (1 Way Contract)	6 800 000 $ (3)
-Salary Remaining :	6 800 000 $
Andrei Vasilevskiy (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Shayne Gostisbehere (1 Way Contract)	4 400 000 $ (1)
-Salary Remaining :	4 400 000 $
Alex Tuch (1 Way Contract)	4 200 000 $ (1)
-Salary Remaining :	4 200 000 $
Tyler Bertuzzi (1 Way Contract)	4 200 000 $ (3)
-Salary Remaining :	4 200 000 $
Michael Del Zotto (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Colton Sissons (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Brent Burns (1 Way Contract)	3 020 000 $ (1)
-Salary Remaining :	3 020 000 $
Ian Cole (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Zemgus Girgensons (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Keith Yandle (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Travis Zajac	1 300 000 $ (2)
-Salary Remaining :	1 300 000 $
Frederik Andersen (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Marcus Pettersson	0 $ (0)
Tanner Kero (1 Way Contract)	0 $ (0)
Robby Fabbri	0 $ (0)
Stefan Noesen (1 Way Contract)	0 $ (0)
Mikkel Boedker (1 Way Contract)	0 $ (0)
Stephen Johns (1 Way Contract)	0 $ (0)
Sean Monahan (1 Way Contract)	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 20 : 53 720 000 $
Year 21 : 35 300 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 53 720 000 $
Year 21 : 35 300 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 53 720 000 $
Year 21 : 35 300 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $

Farm Players Salaries
Mark Arcobello	150 000 $ (2)
Salary Remaining :	150 000 $
Dan Fritsche	110 000 $ (2)
Salary Remaining :	110 000 $
Mark Letestu	110 000 $ (2)
Salary Remaining :	110 000 $
Mark Barberio	110 000 $ (2)
Salary Remaining :	110 000 $
Paul Ranger	100 000 $ (1)
Salary Remaining :	100 000 $
Melker Karlsson	100 000 $ (1)
Salary Remaining :	100 000 $
Raphael Diaz	90 000 $ (2)
Salary Remaining :	90 000 $
Michael Chaput	85 000 $ (2)
Salary Remaining :	85 000 $
Samuel Montembeault	80 000 $ (1)
Salary Remaining :	80 000 $
Ryan O'Byrne	80 000 $ (2)
Salary Remaining :	80 000 $
Mike Santorelli	76 600 $ (1)
Salary Remaining :	76 600 $
James Wright	75 000 $ (2)
Salary Remaining :	75 000 $
Ben Harpur	70 000 $ (3)
Salary Remaining :	70 000 $
Jake Evans	70 000 $ (1)
Salary Remaining :	70 000 $
Zach Parise	55 000 $ (2)
Salary Remaining :	55 000 $
Milan Lucic	0 $ (0)
Salary Remaining :	0 $
Quinton Howden	0 $ (0)
Salary Remaining :	0 $
Grant Clitsome	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 20 : 1 361 600 $
Year 21 : 935 000 $
Year 22 : 70 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 361 600 $
Year 21 : 935 000 $
Year 22 : 70 000 $
Year 23 : 0 $

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 - 40 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 170 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	27 150 000 $
Pro Players Total Average Salaries	27 150 000 $
Farm Players Total Salaries	1 527 500 $
Farm Players Total Average Salaries	1 527 500 $
Coaches Total Salaries	5 525 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 065 000 $
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	28 445 161 $
Projected Bank Account	28 445 161 $

Pro Players Salaries
Ryan Graves (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Nikolaj Ehlers (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Jared Spurgeon (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Viktor Arvidsson (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Barclay Goodrow (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Andre Burakovsky (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Nic Dowd (1 Way Contract)	1 650 000 $ (1)
-Salary Remaining :	1 650 000 $
Mirco Mueller (1 Way Contract)	1 600 000 $ (2)
-Salary Remaining :	1 600 000 $
Aaron Dell (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	800 000 $
Jordan Greenway	600 000 $ (1)
-Salary Remaining :	600 000 $
Michael Frolik (1 Way Contract)	0 $ (0)
Jack Campbell (1 Way Contract)	0 $ (0)
Ivan Barbashev	0 $ (0)
Morgan Rielly (1 Way Contract)	0 $ (0)
Shea Weber (1 Way Contract)	0 $ (0)
Jared McCann	0 $ (0)
Jean Gabriel Pageau (1 Way Contract)	0 $ (0)
Devon Toews	0 $ (0)
Brian Gibbons (1 Way Contract)	0 $ (0)
Andrei Kostitsyn (1 Way Contract)	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 20 : 27 150 000 $
Year 21 : 15 100 000 $
Year 22 : 5 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 27 150 000 $
Year 21 : 15 100 000 $
Year 22 : 5 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 27 150 000 $
Year 21 : 15 100 000 $
Year 22 : 5 000 000 $
Year 23 : 0 $

Farm Players Salaries
Conor Sheary	187 500 $ (1)
Salary Remaining :	187 500 $
Evander Kane	167 500 $ (1)
Salary Remaining :	167 500 $
Brandon Dubinsky	137 500 $ (1)
Salary Remaining :	137 500 $
Luke Schenn	125 000 $ (2)
Salary Remaining :	125 000 $
Ryan Miller	125 000 $ (1)
Salary Remaining :	125 000 $
Keith Kinkaid	120 000 $ (1)
Salary Remaining :	120 000 $
Dustin Byfuglien	115 000 $ (1)
Salary Remaining :	115 000 $
Dylan Olsen	100 000 $ (2)
Salary Remaining :	100 000 $
Kasperi Kapanen	90 000 $ (2)
Salary Remaining :	90 000 $
Lawson Crouse	90 000 $ (2)
Salary Remaining :	90 000 $
Derek Grant	85 000 $ (2)
Salary Remaining :	85 000 $
Nicolas Meloche	70 000 $ (2)
Salary Remaining :	70 000 $
Markus Nutivaara	65 000 $ (2)
Salary Remaining :	65 000 $
Adam Gaudette	50 000 $ (1)
Salary Remaining :	50 000 $
William Carrier	0 $ (0)
Salary Remaining :	0 $
Nick Paul	0 $ (0)
Salary Remaining :	0 $
Nico Sturm	0 $ (0)
Salary Remaining :	0 $
Alexander Steen	0 $ (0)
Salary Remaining :	0 $
Chris Tierney	0 $ (0)
Salary Remaining :	0 $
Dmitry Orlov	0 $ (0)
Salary Remaining :	0 $
Matt Hunwick	0 $ (0)
Salary Remaining :	0 $
Brendan Gaunce	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 20 : 1 527 500 $
Year 21 : 625 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 527 500 $
Year 21 : 625 000 $
Year 22 : 0 $
Year 23 : 0 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	2000 - 60 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1000 - 220 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 45 $ - 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	58 392 500 $
Pro Players Total Average Salaries	59 392 500 $
Farm Players Total Salaries	1 195 000 $
Farm Players Total Average Salaries	1 195 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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	32 316 436 $
Projected Bank Account	32 316 436 $

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	8 100 000 $ (2)
-Salary Remaining :	8 100 000 $
Oscar Moller (1 Way Contract)	6 120 000 $ (1)
-Salary Remaining :	6 120 000 $
John Carlson (1 Way Contract)	5 200 000 $ (2)
-Salary Remaining :	5 200 000 $
Alex Pietrangelo (1 Way Contract)	4 950 000 $ (2)
-Salary Remaining :	4 950 000 $
Jakub Vrana (1 Way Contract)	4 600 000 $ (1)
-Salary Remaining :	4 600 000 $
David Pastrnak (1 Way Contract)	4 400 000 $ (1)
-Salary Remaining :	4 400 000 $
Alexander Wennberg (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Kevin Shattenkirk (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Kevin Fiala (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Travis Konecny (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Evgenii Dadonov (1 Way Contract)	2 850 000 $ (2)
-Salary Remaining :	2 850 000 $
Lars Eller (1 Way Contract)	2 847 500 $ (1)
-Salary Remaining :	2 847 500 $
Jonathan Quick (1 Way Contract)	1 575 000 $ (1)
-Salary Remaining :	1 575 000 $
Bryan Little (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Jamie Oleksiak (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	950 000 $
Cody Hodgson	800 000 $ (2)
-Salary Remaining :	800 000 $
Carter Hutton (1 Way Contract)	0 $ (0)
Tony DeAngelo	0 $ (0)
Ian McCoshen	0 $ (0)
Tyler Pitlick	0 $ (0)
Curtis Lazar	0 $ (0)
Matt Nieto (1 Way Contract)	0 $ (0)
Tyson Barrie (1 Way Contract)	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 20 : 58 392 500 $
Year 21 : 27 400 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 59 392 500 $
Year 21 : 28 400 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 59 392 500 $
Year 21 : 28 400 000 $
Year 22 : 0 $
Year 23 : 0 $

Farm Players Salaries
Jesse Joensuu	135 000 $ (1)
Salary Remaining :	135 000 $
Zac Dalpe	110 000 $ (2)
Salary Remaining :	110 000 $
Yannick Weber	110 000 $ (1)
Salary Remaining :	110 000 $
Blake Geoffrion	100 000 $ (2)
Salary Remaining :	100 000 $
Noah Dobson	90 000 $ (3)
Salary Remaining :	90 000 $
Alexandre Picard	70 000 $ (1)
Salary Remaining :	70 000 $
Keith Ballard	70 000 $ (1)
Salary Remaining :	70 000 $
Ryan Callahan	65 000 $ (1)
Salary Remaining :	65 000 $
Keaton Ellerby	65 000 $ (1)
Salary Remaining :	65 000 $
Drew Shore	60 000 $ (3)
Salary Remaining :	60 000 $
Kerby Rychel	60 000 $ (3)
Salary Remaining :	60 000 $
Dana Tyrell	60 000 $ (1)
Salary Remaining :	60 000 $
Clayton Stoner	50 000 $ (1)
Salary Remaining :	50 000 $
Eric Comrie	50 000 $ (1)
Salary Remaining :	50 000 $
Karri Ramo	50 000 $ (1)
Salary Remaining :	50 000 $
Ladislav Smid	50 000 $ (1)
Salary Remaining :	50 000 $
Anders Lindback	0 $ (0)
Salary Remaining :	0 $
David Backes	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 20 : 1 195 000 $
Year 21 : 420 000 $
Year 22 : 210 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 195 000 $
Year 21 : 420 000 $
Year 22 : 210 000 $
Year 23 : 0 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 85 $ - 0 - 0,00%
Level 2:	5666 - 56 $ - 0 - 0,00%
Level 3:	2778 - 43 $ - 0 - 0,00%
Level 4:	5556 - 32 $ - 0 - 0,00%
Luxury :	1000 - 170 $ - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	37 350 000 $
Pro Players Total Average Salaries	37 350 000 $
Farm Players Total Salaries	1 320 000 $
Farm Players Total Average Salaries	1 320 000 $
Coaches Total Salaries	1 150 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	550 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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	17 256 057 $
Projected Bank Account	17 256 057 $

Pro Players Salaries
Brayden Point (1 Way Contract)	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Patrik Laine (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Mark Scheifele (1 Way Contract)	4 375 000 $ (1)
-Salary Remaining :	4 375 000 $
Mattias Ekholm (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Chris Tanev (1 Way Contract)	3 175 000 $ (1)
-Salary Remaining :	3 175 000 $
Jordan Binnington (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Marcus Johansson (1 Way Contract)	2 900 000 $ (2)
-Salary Remaining :	2 900 000 $
Rickard Rakell (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Andy Greene (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	1 100 000 $
Jesper Bratt	800 000 $ (1)
-Salary Remaining :	800 000 $
Rasmus Andersson	800 000 $ (1)
-Salary Remaining :	800 000 $
Elvis Merzlikins (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	700 000 $
Peter Holland (1 Way Contract)	600 000 $ (2)
-Salary Remaining :	600 000 $
Derek Stepan (1 Way Contract)	600 000 $ (2)
-Salary Remaining :	600 000 $
Maxime Macenauer (1 Way Contract)	0 $ (0)
Jason Zucker (1 Way Contract)	0 $ (0)
Alexey Marchenko (1 Way Contract)	0 $ (0)
Nikolay Goldobin	0 $ (0)
Cam Atkinson (1 Way Contract)	0 $ (0)
Cedric Paquette (1 Way Contract)	0 $ (0)
Warren Foegele	0 $ (0)
Zach Werenski (1 Way Contract)	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 20 : 37 350 000 $
Year 21 : 23 600 000 $
Year 22 : 6 500 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 37 350 000 $
Year 21 : 23 600 000 $
Year 22 : 6 500 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 37 350 000 $
Year 21 : 23 600 000 $
Year 22 : 6 500 000 $
Year 23 : 0 $

Farm Players Salaries
Michael Sauer	120 000 $ (1)
Salary Remaining :	120 000 $
Jakob Markstrom	97 500 $ (2)
Salary Remaining :	97 500 $
Anton Khudobin	97 500 $ (1)
Salary Remaining :	97 500 $
David Schlemko	95 000 $ (1)
Salary Remaining :	95 000 $
Nathan Bastian	90 000 $ (2)
Salary Remaining :	90 000 $
Adam McQuaid	90 000 $ (1)
Salary Remaining :	90 000 $
Moritz Seider	90 000 $ (3)
Salary Remaining :	90 000 $
Leo Komarov	85 000 $ (1)
Salary Remaining :	85 000 $
Andreas Nodl	85 000 $ (1)
Salary Remaining :	85 000 $
Michael Blunden	85 000 $ (1)
Salary Remaining :	85 000 $
Dustin Boyd	85 000 $ (1)
Salary Remaining :	85 000 $
Justin Fontaine	80 000 $ (2)
Salary Remaining :	80 000 $
Robert Nilsson	70 000 $ (1)
Salary Remaining :	70 000 $
Jake Walman	50 000 $ (1)
Salary Remaining :	50 000 $
Noah Gregor	50 000 $ (3)
Salary Remaining :	50 000 $
Justin Braun	50 000 $ (2)
Salary Remaining :	50 000 $
Ryan Parent	0 $ (0)
Salary Remaining :	0 $
Richard Panik	0 $ (0)
Salary Remaining :	0 $
Eric Tangradi	0 $ (0)
Salary Remaining :	0 $
Beau Bennett	0 $ (0)
Salary Remaining :	0 $
Freddie Hamilton	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 20 : 1 320 000 $
Year 21 : 457 500 $
Year 22 : 140 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 320 000 $
Year 21 : 457 500 $
Year 22 : 140 000 $
Year 23 : 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 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60 578 000 $
Pro Players Total Average Salaries	60 578 000 $
Farm Players Total Salaries	528 100 $
Farm Players Total Average Salaries	528 100 $
Coaches Total Salaries	2 850 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	428 000 $
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	15 000 000 $
Projected Bank Account	15 000 000 $

Pro Players Salaries
William Karlsson (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	6 500 000 $
Ondrej Palat (1 Way Contract)	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Calvin De Haan (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
James Van Riemsdyk (1 Way Contract)	4 675 000 $ (1)
-Salary Remaining :	4 675 000 $
Jonathan Marchessault (1 Way Contract)	4 400 000 $ (2)
-Salary Remaining :	4 400 000 $
Jonas Brodin (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Reilly Smith (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Charlie Coyle (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	2 800 000 $
Kris Letang (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Rick Nash (1 Way Contract)	2 780 000 $ (1)
-Salary Remaining :	2 780 000 $
Colin Blackwell (1 Way Contract)	2 750 000 $ (2)
-Salary Remaining :	2 750 000 $
Connor Murphy (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Mats Zuccarello (1 Way Contract)	1 975 000 $ (1)
-Salary Remaining :	1 975 000 $
Anthony Stolarz (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	1 850 000 $
Devin Setoguchi (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Ben Scrivens (1 Way Contract)	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Jhonas Enroth (1 Way Contract)	1 200 000 $ (2)
-1 Way Contract Salary Cap :	12 000 $
-Salary Remaining :	1 200 000 $
Joel Edmundson (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	1 100 000 $
Jaroslav Halak (1 Way Contract)	960 000 $ (1)
-Salary Remaining :	960 000 $
James Sheppard (1 Way Contract)	888 000 $ (2)
-1 Way Contract Salary Cap :	8 880 $
-Salary Remaining :	888 000 $
Mason Raymond (1 Way Contract)	850 000 $ (1)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	850 000 $
Christian Dvorak	800 000 $ (1)
-Salary Remaining :	800 000 $
Johan Larsson (1 Way Contract)	0 $ (0)
Marc Staal (1 Way Contract)	0 $ (0)
Trevor van Riemsdyk	0 $ (0)
Mikael Backlund (1 Way Contract)	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 20 : 60 578 000 $
Year 21 : 28 888 000 $
Year 22 : 6 500 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 60 578 000 $
Year 21 : 28 888 000 $
Year 22 : 6 500 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 57 669 380 $
Year 21 : 26 820 880 $
Year 22 : 6 500 000 $
Year 23 : 0 $

Farm Players Salaries
Brendan Perlini	90 000 $ (1)
Salary Remaining :	90 000 $
Tyler Lewington	70 000 $ (1)
Salary Remaining :	70 000 $
Nikita Nikitin	55 100 $ (1)
Salary Remaining :	55 100 $
Blair Jones	55 000 $ (1)
Salary Remaining :	55 000 $
Victor Bartley	55 000 $ (2)
Salary Remaining :	55 000 $
Zach Redmond	52 500 $ (1)
Salary Remaining :	52 500 $
Matt Lashoff	50 500 $ (1)
Salary Remaining :	50 500 $
Jonas Gustavsson	50 000 $ (1)
Salary Remaining :	50 000 $
Jyrki Jokipakka	50 000 $ (3)
Salary Remaining :	50 000 $
Tom Kuhnhackl	0 $ (0)
Salary Remaining :	0 $
Aaron Palushaj	0 $ (0)
Salary Remaining :	0 $
Kyle Palmieri	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 20 : 528 100 $
Year 21 : 105 000 $
Year 22 : 50 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 528 100 $
Year 21 : 105 000 $
Year 22 : 50 000 $
Year 23 : 0 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centrer
Level 1:	6200 - 100 $ - 0 - 0,00%
Level 2:	6944 - 80 $ - 0 - 0,00%
Level 3:	2778 - 60 $ - 0 - 0,00%
Level 4:	4556 - 45 $ - 0 - 0,00%
Luxury :	1389 - 220 $ - 0 - 0,00%
Total Capacity :	21867
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	39 975 999 $
Pro Players Total Average Salaries	39 975 999 $
Farm Players Total Salaries	1 538 400 $
Farm Players Total Average Salaries	1 538 400 $
Coaches Total Salaries	4 050 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 582 500 $
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	26 541 352 $
Projected Bank Account	26 541 352 $

Pro Players Salaries
Connor McDavid (1 Way Contract)	9 000 000 $ (1)
-Salary Remaining :	9 000 000 $
Elias Lindholm (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Erik Karlsson (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Steven Stamkos (1 Way Contract)	5 475 000 $ (2)
-Salary Remaining :	5 475 000 $
Dmitry Kulikov (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	3 500 000 $
Nikita Zadorov (1 Way Contract)	2 850 000 $ (1)
-Salary Remaining :	2 850 000 $
Michael Stone (1 Way Contract)	1 251 000 $ (1)
-Salary Remaining :	1 251 000 $
Tyler Bozak (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	1 200 000 $
Brendan Leipsic (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Joe Colborne	999 999 $ (1)
-Salary Remaining :	999 999 $
Ryan Hartman (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	950 000 $
Nikita Tryamkin	900 000 $ (2)
-Salary Remaining :	900 000 $
Mike Condon (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	800 000 $
Adam Erne (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	550 000 $
Alex DeBrincat	0 $ (0)
Corey Crawford (1 Way Contract)	0 $ (0)
Rocco Grimaldi (1 Way Contract)	0 $ (0)
Auston Matthews (1 Way Contract)	0 $ (0)
Zach Hyman (1 Way Contract)	0 $ (0)
Oliver Ekman-Larsson (1 Way Contract)	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 20 : 39 975 999 $
Year 21 : 18 525 000 $
Year 22 : 3 500 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 39 975 999 $
Year 21 : 18 525 000 $
Year 22 : 3 500 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 39 975 999 $
Year 21 : 18 525 000 $
Year 22 : 3 500 000 $
Year 23 : 0 $

Farm Players Salaries
Valtteri Filppula	135 000 $ (2)
Salary Remaining :	135 000 $
Nikolai Zherdev	124 000 $ (2)
Salary Remaining :	124 000 $
Kyle Okposo	120 300 $ (2)
Salary Remaining :	120 300 $
David Desharnais	120 000 $ (2)
Salary Remaining :	120 000 $
Cody Franson	119 000 $ (1)
Salary Remaining :	119 000 $
Luca Sbisa	100 000 $ (2)
Salary Remaining :	100 000 $
Jim O'Brien	95 100 $ (2)
Salary Remaining :	95 100 $
Mikhail Grigorenko	90 000 $ (2)
Salary Remaining :	90 000 $
Luke Kunin	90 000 $ (2)
Salary Remaining :	90 000 $
Nick Bonino	85 000 $ (2)
Salary Remaining :	85 000 $
Mark Borowiecki	80 000 $ (2)
Salary Remaining :	80 000 $
Jake Oettinger	80 000 $ (3)
Salary Remaining :	80 000 $
Linus Omark	65 000 $ (2)
Salary Remaining :	65 000 $
Darren Archibald	65 000 $ (2)
Salary Remaining :	65 000 $
Tyrell Goulbourne	60 000 $ (2)
Salary Remaining :	60 000 $
Adin Hill	60 000 $ (1)
Salary Remaining :	60 000 $
Spencer Martin	50 000 $ (1)
Salary Remaining :	50 000 $
Jimmy Vesey	0 $ (0)
Salary Remaining :	0 $
Eddie Lack	0 $ (0)
Salary Remaining :	0 $
Andrej Sekera	0 $ (0)
Salary Remaining :	0 $
Jimmy Howard	0 $ (0)
Salary Remaining :	0 $
Brian Lashoff	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 20 : 1 538 400 $
Year 21 : 1 309 400 $
Year 22 : 80 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 538 400 $
Year 21 : 1 309 400 $
Year 22 : 80 000 $
Year 23 : 0 $

Vancouver

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5635 - 80 $ - 0 - 0,00%
Level 3:	2778 - 50 $ - 0 - 0,00%
Level 4:	5556 - 40 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	20969
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	34 500 000 $
Pro Players Total Average Salaries	34 500 000 $
Farm Players Total Salaries	1 289 100 $
Farm Players Total Average Salaries	1 289 100 $
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	16 283 093 $
Projected Bank Account	16 283 093 $

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	6 100 000 $ (1)
-Salary Remaining :	6 100 000 $
Connor Hellebuyck	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Mitchell Marner (1 Way Contract)	4 650 000 $ (1)
-Salary Remaining :	4 650 000 $
Jonathan Drouin (1 Way Contract)	4 350 000 $ (1)
-Salary Remaining :	4 350 000 $
Jacob Trouba (1 Way Contract)	3 400 000 $ (2)
-Salary Remaining :	3 400 000 $
Boone Jenner (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Michal Kempny (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Ryan Suter (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Artem Anisimov (1 Way Contract)	1 300 000 $ (2)
-Salary Remaining :	1 300 000 $
Quinn Hughes	900 000 $ (1)
-Salary Remaining :	900 000 $
Jakob Chychrun	900 000 $ (1)
-Salary Remaining :	900 000 $
Jason Robertson	800 000 $ (2)
-Salary Remaining :	800 000 $
Andrew Copp	600 000 $ (1)
-Salary Remaining :	600 000 $
Gustav Forsling	500 000 $ (1)
-Salary Remaining :	500 000 $
Cory Schneider (1 Way Contract)	0 $ (0)
Mikael Granlund (1 Way Contract)	0 $ (0)
Evgeny Kuznetsov (1 Way Contract)	0 $ (0)
Aaron Ekblad (1 Way Contract)	0 $ (0)
Conor Garland	0 $ (0)
Alexander Kerfoot	0 $ (0)
Noel Acciari (1 Way Contract)	0 $ (0)
Bryan Rust (1 Way Contract)	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $
Year 23 : 0 $

Farm Players Salaries
Nikolay Kulemin	92 000 $ (1)
Salary Remaining :	92 000 $
Dylan Strome	90 000 $ (2)
Salary Remaining :	90 000 $
Sergei Kalinin	90 000 $ (3)
Salary Remaining :	90 000 $
Dion Phaneuf	90 000 $ (2)
Salary Remaining :	90 000 $
Tim Brent	86 000 $ (2)
Salary Remaining :	86 000 $
Nick Tarnasky	86 000 $ (2)
Salary Remaining :	86 000 $
Bobby Butler	80 000 $ (2)
Salary Remaining :	80 000 $
Yakov Trenin	80 000 $ (2)
Salary Remaining :	80 000 $
Michael McCarron	80 000 $ (1)
Salary Remaining :	80 000 $
Jim Slater	75 000 $ (2)
Salary Remaining :	75 000 $
Dwight King	70 100 $ (2)
Salary Remaining :	70 100 $
Matt Keetley	70 000 $ (2)
Salary Remaining :	70 000 $
Stephane Da Costa	70 000 $ (1)
Salary Remaining :	70 000 $
Jakub Jerabek	70 000 $ (3)
Salary Remaining :	70 000 $
Zack Trotman	60 000 $ (3)
Salary Remaining :	60 000 $
Anthony Bitetto	50 000 $ (3)
Salary Remaining :	50 000 $
Ross Colton	50 000 $ (2)
Salary Remaining :	50 000 $
Scott Wilson	0 $ (0)
Salary Remaining :	0 $
Joakim Nordstrom	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 20 : 1 289 100 $
Year 21 : 1 047 100 $
Year 22 : 270 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 289 100 $
Year 21 : 1 047 100 $
Year 22 : 270 000 $
Year 23 : 0 $

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 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	51 230 000 $
Pro Players Total Average Salaries	51 230 000 $
Farm Players Total Salaries	683 500 $
Farm Players Total Average Salaries	683 500 $
Coaches Total Salaries	0 $
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	2 856 908 $
Projected Bank Account	2 856 908 $

Pro Players Salaries
Tyler Johnson (1 Way Contract)	9 000 000 $ (2)
-Salary Remaining :	9 000 000 $
Ivan Provorov (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Ryan Pulock (1 Way Contract)	5 700 000 $ (1)
-Salary Remaining :	5 700 000 $
Ryan McDonagh (1 Way Contract)	5 150 000 $ (1)
-Salary Remaining :	5 150 000 $
Brock Boeser (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
Martin Jones (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Pavel Buchnevich (1 Way Contract)	3 600 000 $ (3)
-Salary Remaining :	3 600 000 $
Anthony Mantha (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Trevor Moore (1 Way Contract)	2 550 000 $ (2)
-Salary Remaining :	2 550 000 $
Michael Hutchinson (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	2 000 000 $
Justin Abdelkader	1 250 000 $ (2)
-Salary Remaining :	1 250 000 $
Alexander Nylander	900 000 $ (1)
-Salary Remaining :	900 000 $
Martin Necas	900 000 $ (2)
-Salary Remaining :	900 000 $
Jori Lehtera	880 000 $ (1)
-Salary Remaining :	880 000 $
Lucas Wallmark (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	800 000 $
Anders Bjork	500 000 $ (1)
-Salary Remaining :	500 000 $
Phil Kessel (1 Way Contract)	0 $ (0)
Thomas Greiss	0 $ (0)
Brian Dumoulin (1 Way Contract)	0 $ (0)
Al Montoya (1 Way Contract)	0 $ (0)
Andreas Athanasiou (1 Way Contract)	0 $ (0)
Matt Roy	0 $ (0)
Valeri Nichushkin	0 $ (0)
Guillaume Latendresse (1 Way Contract)	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 20 : 51 230 000 $
Year 21 : 29 800 000 $
Year 22 : 14 100 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 51 230 000 $
Year 21 : 29 800 000 $
Year 22 : 14 100 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 49 250 000 $
Year 21 : 27 820 000 $
Year 22 : 14 100 000 $
Year 23 : 0 $

Farm Players Salaries
Jakub Kindl	115 000 $ (1)
Salary Remaining :	115 000 $
Sam Gagner	90 500 $ (2)
Salary Remaining :	90 500 $
Mattias Ritola	87 500 $ (1)
Salary Remaining :	87 500 $
Bob Sanguinetti	85 500 $ (1)
Salary Remaining :	85 500 $
Vladimir Mihalik	85 000 $ (1)
Salary Remaining :	85 000 $
Ryan Stanton	82 500 $ (1)
Salary Remaining :	82 500 $
Theo Peckam	77 500 $ (2)
Salary Remaining :	77 500 $
Michael Sgarbossa	60 000 $ (1)
Salary Remaining :	60 000 $
Scott Darling	0 $ (0)
Salary Remaining :	0 $
Emerson Etem	0 $ (0)
Salary Remaining :	0 $
Bobby Ryan	0 $ (0)
Salary Remaining :	0 $
Dale Weise	0 $ (0)
Salary Remaining :	0 $
Viktor Stalberg	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 20 : 683 500 $
Year 21 : 168 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 683 500 $
Year 21 : 168 000 $
Year 22 : 0 $
Year 23 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 87 $ - 0 - 0,00%
Level 2:	6000 - 65 $ - 0 - 0,00%
Level 3:	2778 - 54 $ - 0 - 0,00%
Level 4:	4000 - 32 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 0 - 0,00%
Total Capacity :	19778
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 400 000 $
Pro Players Total Average Salaries	52 400 000 $
Farm Players Total Salaries	740 000 $
Farm Players Total Average Salaries	740 000 $
Coaches Total Salaries	1 900 000 $
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	31 577 550 $
Projected Bank Account	31 577 550 $

Pro Players Salaries
Seth Jones (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Jake Allen (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Adam Larsson (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Alex Galchenyuk (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Jakob Silfverberg (1 Way Contract)	4 800 000 $ (3)
-Salary Remaining :	4 800 000 $
Sam Reinhart (1 Way Contract)	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
Troy Stecher (1 Way Contract)	3 300 000 $ (2)
-Salary Remaining :	3 300 000 $
Zach Bogosian (1 Way Contract)	3 250 000 $ (2)
-Salary Remaining :	3 250 000 $
Jake DeBrusk (1 Way Contract)	3 200 000 $ (1)
-Salary Remaining :	3 200 000 $
Ryan Kesler (1 Way Contract)	2 550 000 $ (2)
-Salary Remaining :	2 550 000 $
Mark Jankowski (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Teddy Blueger (1 Way Contract)	1 700 000 $ (2)
-Salary Remaining :	1 700 000 $
Tyler Myers (1 Way Contract)	1 650 000 $ (1)
-Salary Remaining :	1 650 000 $
Duncan Siemens	900 000 $ (1)
-Salary Remaining :	900 000 $
Chris Kreider (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	800 000 $
Craig Anderson (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	500 000 $
Mark Pysyk (1 Way Contract)	0 $ (0)
Ryan Spooner (1 Way Contract)	0 $ (0)
Andreas Johnson	0 $ (0)
Miles Wood	0 $ (0)
Maxime Talbot (1 Way Contract)	0 $ (0)
Mark Stone (1 Way Contract)	0 $ (0)
Anton Slepyshev	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 20 : 52 400 000 $
Year 21 : 30 850 000 $
Year 22 : 10 300 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 52 400 000 $
Year 21 : 30 850 000 $
Year 22 : 10 300 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 52 400 000 $
Year 21 : 30 850 000 $
Year 22 : 10 300 000 $
Year 23 : 0 $

Farm Players Salaries
Rob Schremp	92 500 $ (1)
Salary Remaining :	92 500 $
Timothy Liljegren	90 000 $ (3)
Salary Remaining :	90 000 $
Jiri Tlusty	90 000 $ (1)
Salary Remaining :	90 000 $
Adam Dennis	87 000 $ (1)
Salary Remaining :	87 000 $
Jeremy Williams	80 000 $ (1)
Salary Remaining :	80 000 $
Ethan Bear	80 000 $ (2)
Salary Remaining :	80 000 $
Anton Stralman	80 000 $ (1)
Salary Remaining :	80 000 $
T.J. Hensick	75 500 $ (1)
Salary Remaining :	75 500 $
Magnus Hellberg	65 000 $ (1)
Salary Remaining :	65 000 $
Jonathan Ericsson	0 $ (0)
Salary Remaining :	0 $
Petr Vrana	0 $ (0)
Salary Remaining :	0 $
Cam Barker	0 $ (0)
Salary Remaining :	0 $
Erik Condra	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 20 : 740 000 $
Year 21 : 170 000 $
Year 22 : 90 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 740 000 $
Year 21 : 170 000 $
Year 22 : 90 000 $
Year 23 : 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	26 243 451 $	0 $	65 000 000 $	-40 000 000 $	21	20	41
Arizona	33 397 299 $	0 $	65 000 000 $	-40 000 000 $	20	21	41
Boston	25 010 301 $	2 400 000 $	62 600 000 $	-37 600 000 $	19	19	38
Buffalo	16 046 503 $	2 655 000 $	62 345 000 $	-37 345 000 $	20	20	40
Chicago	45 851 368 $	1 200 000 $	63 800 000 $	-38 800 000 $	22	22	44
Columbus	17 376 776 $	1 825 000 $	63 175 000 $	-38 175 000 $	21	18	39
Dallas	15 768 439 $	0 $	65 000 000 $	-40 000 000 $	20	19	39
Detroit	(2 922 283 $)	0 $	65 000 000 $	-40 000 000 $	21	21	42
Edmonton	90 693 953 $	0 $	65 000 000 $	-40 000 000 $	24	21	45
Floride	15 089 851 $	0 $	65 000 000 $	-40 000 000 $	25	11	36
LosAngeles	10 548 555 $	0 $	65 000 000 $	-40 000 000 $	22	19	41
Minnesota	3 135 815 $	1 875 000 $	63 125 000 $	-38 125 000 $	25	16	41
Montreal	37 618 151 $	0 $	65 000 000 $	-40 000 000 $	21	27	48
Nashville	59 094 890 $	0 $	65 000 000 $	-40 000 000 $	23	16	39
New Jersey	15 000 000 $	0 $	65 000 000 $	-40 000 000 $	20	18	38
NYRangers	19 896 225 $	0 $	65 000 000 $	-40 000 000 $	21	18	39
Philadelphie	28 445 161 $	1 065 000 $	63 935 000 $	-38 935 000 $	20	22	42
Pittsburgh	32 316 436 $	0 $	65 000 000 $	-40 000 000 $	23	18	41
San Jose	17 256 057 $	550 000 $	64 450 000 $	-39 450 000 $	22	21	43
St. Louis	15 000 000 $	428 000 $	64 572 000 $	-39 572 000 $	26	12	38
Toronto	26 541 352 $	1 582 500 $	63 417 500 $	-38 417 500 $	20	22	42
Vancouver	16 283 093 $	0 $	65 000 000 $	-40 000 000 $	22	19	41
Washington	2 856 908 $	0 $	65 000 000 $	-40 000 000 $	24	13	37
Winnipeg	31 577 550 $	2 100 000 $	62 900 000 $	-37 900 000 $	23	13	36

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 - %