LHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	5750 - 175$ - 3,655 - 64%
Level 2:	4750 - 150$ - 2,826 - 59%
Level 3:	3750 - 125$ - 2,125 - 57%
Level 4:	2750 - 100$ - 1,333 - 48%
Luxury :	1000 - 400$ - 640 - 64%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,590 - 80%
Farm Level 2:	1000 - 15$ - 800 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	10,578 - 59%
Average Income per Game	1,824,751$
Year to Date Revenue	74,814,781$
Farm
Home Games Left	0
Average Attendance - %	2,390 - 80%
Average Income per Game	65,265$
Year to Date Revenue	2,675,885$
Expense
Pro Players Total Salaries	56,370,167$
Farm Players Total Salaries	2,533,000$
Coaches Total Salaries	2,050,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	55,828,670$
Farm Year To Date Expenses	3,027,837$
Pro Salary Cap To Date	53,993,500$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	325,113$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,418$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	53,993,500$
Estimate Under Maximum Salary Cap of 76,000,000$	22,006,500$
Estimate Over Minimum Salary Cap of 40,000,000$	13,993,500$
Current Bank Account	14,759,940$
Projected Bank Account	14,759,940$

Pro Players Salaries
Marian Gaborik (1 Way Contract)	7,000,000$ (1)
-1 Way Contract Salary Cap :	7,000,000$
-Salary Remaining :	0$
-Salary Average :	7,000,000$
-Salary Average Remaining :	0$
Mathieu Perreault (1 Way Contract)	4,980,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,980,000$
-Salary Average Remaining :	0$
Carter Hutton (1 Way Contract)	4,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Jordan Staal (1 Way Contract)	4,050,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,050,000$
-Salary Average Remaining :	0$
Nick Holden (1 Way Contract)	4,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Brad Richardson (1 Way Contract)	3,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Travis Zajac (1 Way Contract)	3,310,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,310,000$
-Salary Average Remaining :	0$
Niklas Kronwall (1 Way Contract)	2,856,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,856,000$
-Salary Average Remaining :	0$
Radko Gudas (1 Way Contract)	2,778,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,778,000$
-Salary Average Remaining :	0$
Kyle Palmieri (1 Way Contract)	2,370,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,370,000$
-Salary Average Remaining :	0$
David Desharnais (1 Way Contract)	2,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Richard Bachman (1 Way Contract)	2,000,000$ (1)
-1 Way Contract Salary Cap :	2,000,000$
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Steve Mason (1 Way Contract)	1,855,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,855,000$
-Salary Average Remaining :	0$
Brandon Manning (1 Way Contract)	1,765,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,765,000$
-Salary Average Remaining :	0$
Gabriel Bourque (1 Way Contract)	1,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Ben Chiarot (1 Way Contract)	1,185,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,185,000$
-Salary Average Remaining :	0$
Matt Stajan (1 Way Contract)	1,000,000$ (1)
-1 Way Contract Salary Cap :	1,000,000$
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Sean Kuraly	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Alex Tuch	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Patrick Wiercioch (1 Way Contract)	890,000$ (1)
-1 Way Contract Salary Cap :	890,000$
-Salary Remaining :	0$
-Salary Average :	890,000$
-Salary Average Remaining :	0$
Matt Nieto	805,000$ (1)
-Salary Remaining :	0$
-Salary Average :	805,000$
-Salary Average Remaining :	0$
Jesper Bratt	749,167$ (2)
-Salary Remaining :	0$
-Salary Average :	749,167$
-Salary Average Remaining :	0$
Josh Morrissey	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Dylan DeMelo	577,000$ (2)
-Salary Remaining :	0$
-Salary Average :	577,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 20 : 56,370,167$
Year 21 : 32,164,167$
Year 22 : 25,678,000$
Year 23 : 3,515,000$
Salary Average Commitment
Year 20 : 56,370,167$
Year 21 : 32,164,167$
Year 22 : 25,678,000$
Year 23 : 3,515,000$
Salary Cap with 1 Way Contract
Year 20 : 56,370,167$
Year 21 : 32,164,167$
Year 22 : 25,678,000$
Year 23 : 3,515,000$

Farm Players Salaries
Kenney Morrison	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Alex Grant	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Macoy Erkamps	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Brody Sutter	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Erik Burgdoerfer (Out of Payroll)	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Calvin Pickard	97,000$ (1)
Salary Remaining :	0$
Salary Average :	97,000$
Salary Average Remaining :	0$
Sam Vigneault	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Zac Larraza	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Gabriel Gagne	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ian McCoshen	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Connor Ingram	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nicholas Merkley	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
John Stevens	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adin Hill	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tyler Vesel	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Giovanni Fiore	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adam Johnson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Daniel Sprong	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kevin Connauton	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Colin McDonald	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Shane Prince	86,000$ (2)
Salary Remaining :	0$
Salary Average :	86,000$
Salary Average Remaining :	0$
Adam Krause	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Spencer Martin	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Tyler Gaudet	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jeremy Langlois	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Colin Smith	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jason Akeson	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ed Wittchow	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nicolas Aube-Kubel	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Hubert Labrie	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ty Loney	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	31
Salary Commitment
Year 20 : 2,533,000$
Year 21 : 2,016,000$
Year 22 : 990,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,533,000$
Year 21 : 2,016,000$
Year 22 : 990,000$
Year 23 : 0$

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	5750 - 175$ - 4,547 - 79%
Level 2:	4750 - 150$ - 3,698 - 78%
Level 3:	3750 - 125$ - 2,824 - 75%
Level 4:	2750 - 100$ - 2,007 - 73%
Luxury :	1000 - 400$ - 786 - 79%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 40$ - 1,388 - 69%
Farm Level 2:	1000 - 30$ - 654 - 65%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	13,861 - 77%
Average Income per Game	1,935,892$
Year to Date Revenue	79,371,576$
Farm
Home Games Left	0
Average Attendance - %	2,042 - 68%
Average Income per Game	70,041$
Year to Date Revenue	2,871,666$
Expense
Pro Players Total Salaries	63,064,000$
Farm Players Total Salaries	2,474,300$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	62,747,208$
Farm Year To Date Expenses	3,285,449$
Pro Salary Cap To Date	61,448,925$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	359,910$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	18,216$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	61,448,925$
Estimate Under Maximum Salary Cap of 76,000,000$	14,551,075$
Estimate Over Minimum Salary Cap of 40,000,000$	21,448,925$
Current Bank Account	21,380,388$
Projected Bank Account	21,380,388$

Pro Players Salaries
Patrick Kane (1 Way Contract)	9,470,000$ (3)
-Salary Remaining :	0$
-Salary Average :	9,470,000$
-Salary Average Remaining :	0$
Jonathan Toews (1 Way Contract)	8,590,000$ (2)
-Salary Remaining :	0$
-Salary Average :	8,590,000$
-Salary Average Remaining :	0$
Matt Moulson (1 Way Contract)	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Semyon Varlamov (1 Way Contract)	4,750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,750,000$
-Salary Average Remaining :	0$
Seth Jones (1 Way Contract)	4,489,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,489,000$
-Salary Average Remaining :	0$
Chris Kunitz (1 Way Contract)	4,425,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,425,000$
-Salary Average Remaining :	0$
Brandon Saad (1 Way Contract)	4,025,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,025,000$
-Salary Average Remaining :	0$
Trevor Lewis (1 Way Contract)	3,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Taylor Chorney (1 Way Contract)	3,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Olli Maatta (1 Way Contract)	2,896,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,896,000$
-Salary Average Remaining :	0$
Harri Sateri (1 Way Contract)	2,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Andreas Athanasiou (1 Way Contract)	1,795,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,795,000$
-Salary Average Remaining :	0$
Marcus Foligno (1 Way Contract)	1,410,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,410,000$
-Salary Average Remaining :	0$
Dennis Rasmussen (Out of Payroll)	1,164,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,164,000$
-Salary Average Remaining :	0$
Kasperi Kapanen (Out of Payroll)	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jan Rutta	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Roope Hintz	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
John Hayden	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tyler Motte	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Dean Kukan	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Ryan Graves	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Kurtis MacDermid	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 20 : 63,064,000$
Year 21 : 42,190,000$
Year 22 : 32,675,000$
Year 23 : 15,680,000$
Salary Average Commitment
Year 20 : 63,064,000$
Year 21 : 42,190,000$
Year 22 : 32,675,000$
Year 23 : 15,680,000$
Salary Cap with 1 Way Contract
Year 20 : 63,064,000$
Year 21 : 42,190,000$
Year 22 : 32,675,000$
Year 23 : 15,680,000$

Farm Players Salaries
Anthony Louis	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Colby Williams	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Trevor Moore	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Collin Delia	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Cam Johnson	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Lukas Bengtsson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Robin Norell	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kalle Kossila	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dan Renouf	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Reid McNeill	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michael Joly	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mikhail Vorobyov	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kasimir Kaskisuo	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Sergey Zborovskiy	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Sebastien Aho	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Mantha	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Maxim Mamin	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matthew Highmore (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Rudolfs Balcers	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Viktor Svedberg	75,900$ (1)
Salary Remaining :	0$
Salary Average :	75,900$
Salary Average Remaining :	0$
Jordan Subban	75,500$ (1)
Salary Remaining :	0$
Salary Average :	75,500$
Salary Average Remaining :	0$
Sam Carrick	72,400$ (2)
Salary Remaining :	0$
Salary Average :	72,400$
Salary Average Remaining :	0$
Markus Hannikainen (Out of Payroll)	72,000$ (1)
Salary Remaining :	0$
Salary Average :	72,000$
Salary Average Remaining :	0$
Valentin Zykov	71,000$ (1)
Salary Remaining :	0$
Salary Average :	71,000$
Salary Average Remaining :	0$
Mason Geertsen (Out of Payroll)	67,500$ (1)
Salary Remaining :	0$
Salary Average :	67,500$
Salary Average Remaining :	0$
Sergey Tolchinsky	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Travis Boyd	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Christoph Bertschy	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Justin Auger	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 20 : 2,474,300$
Year 21 : 1,737,400$
Year 22 : 1,365,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,474,300$
Year 21 : 1,737,400$
Year 22 : 1,365,000$
Year 23 : 0$

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	5750 - 125$ - 5,504 - 96%
Level 2:	4750 - 100$ - 4,608 - 97%
Level 3:	3750 - 75$ - 3,633 - 97%
Level 4:	2750 - 50$ - 2,667 - 97%
Luxury :	1000 - 300$ - 967 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,633 - 82%
Farm Level 2:	1000 - 15$ - 811 - 81%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,380 - 97%
Average Income per Game	2,092,045$
Year to Date Revenue	85,773,846$
Farm
Home Games Left	0
Average Attendance - %	2,444 - 81%
Average Income per Game	65,975$
Year to Date Revenue	2,704,961$
Expense
Pro Players Total Salaries	75,836,999$
Farm Players Total Salaries	1,362,500$
Coaches Total Salaries	6,000,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	78,175,014$
Farm Year To Date Expenses	3,367,280$
Pro Salary Cap To Date	73,469,563$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	448,522$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	18,997$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	73,469,563$
Estimate Under Maximum Salary Cap of 76,000,000$	2,530,437$
Estimate Over Minimum Salary Cap of 40,000,000$	33,469,563$
Current Bank Account	11,101,568$
Projected Bank Account	11,101,568$

Pro Players Salaries
Joe Thornton (1 Way Contract)	7,570,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,570,000$
-Salary Average Remaining :	0$
Marc-Andre Fleury (1 Way Contract)	6,410,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,410,000$
-Salary Average Remaining :	0$
Brad Marchand (1 Way Contract)	6,330,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,330,000$
-Salary Average Remaining :	0$
Daniel Sedin (1 Way Contract)	6,070,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,070,000$
-Salary Average Remaining :	0$
Calvin de Haan (Out of Payroll)	4,500,000$ (5)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
T.J. Oshie (1 Way Contract)	4,325,000$ (5)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Jack Johnson (1 Way Contract)	3,825,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,825,000$
-Salary Average Remaining :	0$
Justin Williams (1 Way Contract)	3,782,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,782,000$
-Salary Average Remaining :	0$
Ryan Kesler (1 Way Contract)	3,650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,650,000$
-Salary Average Remaining :	0$
Artem Anisimov (1 Way Contract)	3,590,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,590,000$
-Salary Average Remaining :	0$
Dan Hamhuis (1 Way Contract)	3,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Johnny Oduya (1 Way Contract)	3,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Tomas Tatar (1 Way Contract)	2,600,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,075,000$
-Salary Average Remaining :	0$
Tom Pyatt (1 Way Contract)	2,255,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,255,000$
-Salary Average Remaining :	0$
Jason Demers (1 Way Contract)	2,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,250,000$
-Salary Average Remaining :	0$
PA Parenteau (1 Way Contract)	2,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Tom Gilbert (Out of Payroll)	1,750,000$ (1)
-1 Way Contract Salary Cap :	1,750,000$
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Cam Ward (1 Way Contract)	1,680,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,680,000$
-Salary Average Remaining :	0$
Shane Doan (1 Way Contract)	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Jussi Jokinen (1 Way Contract)	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Steve Bernier (1 Way Contract)	999,999$ (2)
-1 Way Contract Salary Cap :	999,999$
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Iiro Pakarinen	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ivan Provorov	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
TJ Tynan	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Mark Borowiecki (1 Way Contract)	650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 20 : 75,836,999$
Year 21 : 61,931,999$
Year 22 : 34,920,000$
Year 23 : 11,425,000$
Salary Average Commitment
Year 20 : 73,536,999$
Year 21 : 59,631,999$
Year 22 : 32,620,000$
Year 23 : 9,125,000$
Salary Cap with 1 Way Contract
Year 20 : 75,836,999$
Year 21 : 61,931,999$
Year 22 : 34,920,000$
Year 23 : 11,425,000$

Farm Players Salaries
Michael Leighton (Out of Payroll)	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Ben Smith	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Andrej Nestrasil	87,500$ (2)
Salary Remaining :	0$
Salary Average :	87,500$
Salary Average Remaining :	0$
Jakub Kindl	85,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Steve Oleksy	80,000$ (3)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Chris Breen	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Garrett Wilson	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Devin Setoguchi	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Tyler Graovac	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Jean Dupuy	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Mark Fayne (Out of Payroll)	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Morgan Ellis	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ludwig Bystrom	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Austin Fyten	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Kyle Schempp	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jaroslav Pavelka	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Justin Holl	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jeff Jakaitis	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Turner Elson (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Landon Ferraro	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	20
Salary Commitment
Year 20 : 1,362,500$
Year 21 : 852,500$
Year 22 : 485,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,362,500$
Year 21 : 852,500$
Year 22 : 485,000$
Year 23 : 0$

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	5750 - 140$ - 4,343 - 76%
Level 2:	4750 - 120$ - 3,396 - 71%
Level 3:	3750 - 90$ - 2,677 - 71%
Level 4:	2750 - 65$ - 1,872 - 68%
Luxury :	1000 - 300$ - 940 - 94%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 30$ - 1,517 - 76%
Farm Level 2:	1000 - 18$ - 749 - 75%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	13,228 - 73%
Average Income per Game	1,865,449$
Year to Date Revenue	76,483,393$
Farm
Home Games Left	0
Average Attendance - %	2,266 - 76%
Average Income per Game	71,691$
Year to Date Revenue	2,939,318$
Expense
Pro Players Total Salaries	56,753,500$
Farm Players Total Salaries	2,312,000$
Coaches Total Salaries	2,250,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	59,762,410$
Farm Year To Date Expenses	3,175,699$
Pro Salary Cap To Date	55,666,842$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	327,267$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,299$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	55,666,842$
Estimate Under Maximum Salary Cap of 76,000,000$	20,333,158$
Estimate Over Minimum Salary Cap of 40,000,000$	15,666,842$
Current Bank Account	18,894,298$
Projected Bank Account	18,894,298$

Pro Players Salaries
Scott Hartnell (1 Way Contract)	7,800,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,800,000$
-Salary Average Remaining :	0$
Jiri Hudler (1 Way Contract)	7,460,000$ (1)
-1 Way Contract Salary Cap :	7,460,000$
-Salary Remaining :	0$
-Salary Average :	7,460,000$
-Salary Average Remaining :	0$
Cody Franson (1 Way Contract)	4,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,250,000$
-Salary Average Remaining :	0$
Troy Brouwer (1 Way Contract)	3,410,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,410,000$
-Salary Average Remaining :	0$
Dmitrij Jaskin (Out of Payroll)	3,300,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,300,000$
-Salary Average Remaining :	0$
Mark Streit (1 Way Contract)	3,007,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,007,000$
-Salary Average Remaining :	0$
Mason Appleton (1 Way Contract)	2,500,000$ (2)
-1 Way Contract Salary Cap :	2,500,000$
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Antoine Vermette (Out of Payroll)	2,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,400,000$
-Salary Average Remaining :	0$
Roman Polak (1 Way Contract)	2,080,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,080,000$
-Salary Average Remaining :	0$
Brett Seney (Out of Payroll)	2,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
John Mitchell (1 Way Contract)	1,920,000$ (1)
-1 Way Contract Salary Cap :	1,920,000$
-Salary Remaining :	0$
-Salary Average :	1,920,000$
-Salary Average Remaining :	0$
Antoine Roussel (1 Way Contract)	1,680,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,680,000$
-Salary Average Remaining :	0$
Andrew Copp (Out of Payroll)	1,625,000$ (4)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Andrei Markov (1 Way Contract)	1,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Antoine Bibeau (1 Way Contract)	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Joe Morrow (1 Way Contract)	1,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Tyler Pitlick (1 Way Contract)	1,475,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,475,000$
-Salary Average Remaining :	0$
Ryan Murphy (1 Way Contract)	1,090,000$ (1)
-1 Way Contract Salary Cap :	1,090,000$
-Salary Remaining :	0$
-Salary Average :	1,090,000$
-Salary Average Remaining :	0$
Matt Luff	950,000$ (3)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Joel Eriksson Ek	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Dalton Smith	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Anton Forsberg	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Matt Benning	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Vinnie Hinostroza	717,500$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Xavier Ouellet (Out of Payroll)	714,000$ (2)
-Salary Remaining :	0$
-Salary Average :	714,000$
-Salary Average Remaining :	0$
Jason Dickinson	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Anthony Stolarz	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Jordan Weal	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	28
Salary Commitment
Year 20 : 58,378,500$
Year 21 : 35,553,500$
Year 22 : 11,135,000$
Year 23 : 1,625,000$
Salary Average Commitment
Year 20 : 57,136,000$
Year 21 : 34,311,000$
Year 22 : 10,060,000$
Year 23 : 550,000$
Salary Cap with 1 Way Contract
Year 20 : 58,378,500$
Year 21 : 35,553,500$
Year 22 : 11,135,000$
Year 23 : 1,625,000$

Farm Players Salaries
Troy Grosenick	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Cavan Fitzgerald	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Austin Wagner	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Josh Holmstrom	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Julien Nantel	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jayce Hawryluk	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ashton Sautner	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Gabriel Fontaine	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Simon Bourque	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Cal Petersen	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vincent Arseneau	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jeremy Lauzon	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matthew Spencer	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adam Comrie	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Jonathon Martin	87,500$ (1)
Salary Remaining :	0$
Salary Average :	87,500$
Salary Average Remaining :	0$
Wacey Hamilton	82,500$ (1)
Salary Remaining :	0$
Salary Average :	82,500$
Salary Average Remaining :	0$
Jordan Maletta	80,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Michael Carcone	80,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Sami Niku	77,500$ (3)
Salary Remaining :	0$
Salary Average :	77,500$
Salary Average Remaining :	0$
Steve Michalek	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Kyle Criscuolo	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Adam Clendening	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Laurent Dauphin	74,500$ (2)
Salary Remaining :	0$
Salary Average :	74,500$
Salary Average Remaining :	0$
Robbie Russo	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Emerson Clark	62,500$ (2)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Martin Frk	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Alexandre Ranger	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Warren Foegele	55,000$ (3)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 20 : 2,312,000$
Year 21 : 2,072,000$
Year 22 : 1,132,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,337,000$
Year 21 : 2,097,000$
Year 22 : 1,157,500$
Year 23 : 0$

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	5750 - 125$ - 5,579 - 97%
Level 2:	4750 - 100$ - 4,562 - 96%
Level 3:	3750 - 75$ - 3,606 - 96%
Level 4:	2750 - 50$ - 2,678 - 97%
Luxury :	1000 - 300$ - 972 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,598 - 80%
Farm Level 2:	1000 - 15$ - 797 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,398 - 97%
Average Income per Game	2,062,265$
Year to Date Revenue	84,552,864$
Farm
Home Games Left	0
Average Attendance - %	2,395 - 80%
Average Income per Game	64,621$
Year to Date Revenue	2,649,450$
Expense
Pro Players Total Salaries	75,269,000$
Farm Players Total Salaries	2,924,017$
Coaches Total Salaries	2,800,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	74,386,501$
Farm Year To Date Expenses	3,787,583$
Pro Salary Cap To Date	71,213,547$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	434,096$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,040$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	71,213,547$
Estimate Under Maximum Salary Cap of 76,000,000$	4,786,453$
Estimate Over Minimum Salary Cap of 40,000,000$	31,213,547$
Current Bank Account	7,884,104$
Projected Bank Account	7,884,104$

Pro Players Salaries
Max Pacioretty (1 Way Contract)	7,990,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,990,000$
-Salary Average Remaining :	0$
Blake Wheeler (1 Way Contract)	6,960,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,960,000$
-Salary Average Remaining :	0$
Ben Bishop (1 Way Contract)	6,810,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,810,000$
-Salary Average Remaining :	0$
Joe Pavelski (1 Way Contract)	5,900,000$ (5)
-Salary Remaining :	0$
-Salary Average :	5,900,000$
-Salary Average Remaining :	0$
Oliver Ekman-Larsson (Out of Payroll)	5,855,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,855,000$
-Salary Average Remaining :	0$
Keith Yandle (1 Way Contract)	5,547,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,547,000$
-Salary Average Remaining :	0$
Marc-Edouard Vlasic (1 Way Contract)	4,400,000$ (5)
-Salary Remaining :	0$
-Salary Average :	4,400,000$
-Salary Average Remaining :	0$
Evgenii Dadonov (1 Way Contract)	4,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
David Perron (1 Way Contract)	3,440,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,440,000$
-Salary Average Remaining :	0$
Patrick Marleau (1 Way Contract)	3,385,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,385,000$
-Salary Average Remaining :	0$
Reilly Smith (1 Way Contract)	2,860,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,860,000$
-Salary Average Remaining :	0$
Marco Scandella (1 Way Contract)	2,525,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,625,000$
-Salary Average Remaining :	0$
Ryan Strome (1 Way Contract)	2,510,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,510,000$
-Salary Average Remaining :	0$
Jonathan Bernier (1 Way Contract)	1,970,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,970,000$
-Salary Average Remaining :	0$
Erik Haula (1 Way Contract)	1,737,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,737,000$
-Salary Average Remaining :	0$
Jake McCabe (1 Way Contract)	1,587,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,587,000$
-Salary Average Remaining :	0$
Nate Schmidt (1 Way Contract)	1,393,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,393,000$
-Salary Average Remaining :	0$
Connor Carrick (Out of Payroll)	1,225,000$ (3)
-1 Way Contract Salary Cap :	1,225,000$
-Salary Remaining :	0$
-Salary Average :	1,225,000$
-Salary Average Remaining :	0$
Tage Thompson	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Connor McDavid	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Troy Stecher	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mike Matheson	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mattias Janmark	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ty Rattie	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 20 : 75,269,000$
Year 21 : 61,574,000$
Year 22 : 50,694,000$
Year 23 : 18,372,000$
Salary Average Commitment
Year 20 : 75,369,000$
Year 21 : 61,674,000$
Year 22 : 50,794,000$
Year 23 : 18,472,000$
Salary Cap with 1 Way Contract
Year 20 : 75,269,000$
Year 21 : 61,574,000$
Year 22 : 50,694,000$
Year 23 : 18,372,000$

Farm Players Salaries
Justin Scott	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Jordan Nolan	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Luke Johnson	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Jordin Tootoo	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Dan DeSalvo	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
C.J. Motte	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Zack MacEwen	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Maxime Lagace	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Mike McKenna	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Tommy Cross (Out of Payroll)	99,900$ (2)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Jack Skille	99,900$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Chris Neil	99,900$ (1)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Brandon Bollig	99,900$ (1)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Dave Dziurzynski	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Hudson Fasching	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Scott Kosmachuk	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Cole Cassels	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Justin Kirkland	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vladislav Kamenev	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Carter Verhaeghe	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nicholas Baptiste	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dominik Masin	89,417$ (2)
Salary Remaining :	0$
Salary Average :	89,417$
Salary Average Remaining :	0$
Chris Casto	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Daniel Ciampini	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Frank Corrado	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Grayson Downing	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Ben Marshall	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Adam Payerl	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Patrick Cannone	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Stefan Fournier	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Mat Bodie	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Colin Campbell	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joey Laleggia	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Max McCormick	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Henrik Samuelsson	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Griffin Reinhart	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	36
Salary Commitment
Year 20 : 2,924,017$
Year 21 : 1,849,217$
Year 22 : 950,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,924,117$
Year 21 : 1,849,317$
Year 22 : 950,000$
Year 23 : 0$

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	5750 - 125$ - 5,498 - 96%
Level 2:	4750 - 100$ - 4,556 - 96%
Level 3:	3750 - 75$ - 3,623 - 97%
Level 4:	2750 - 50$ - 2,661 - 97%
Luxury :	1000 - 300$ - 958 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,579 - 79%
Farm Level 2:	1000 - 15$ - 794 - 79%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,297 - 96%
Average Income per Game	2,086,048$
Year to Date Revenue	85,527,985$
Farm
Home Games Left	0
Average Attendance - %	2,373 - 79%
Average Income per Game	63,938$
Year to Date Revenue	2,621,452$
Expense
Pro Players Total Salaries	52,840,000$
Farm Players Total Salaries	1,558,000$
Coaches Total Salaries	1,850,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	53,096,672$
Farm Year To Date Expenses	2,492,829$
Pro Salary Cap To Date	51,734,242$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	302,472$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,605$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	51,734,242$
Estimate Under Maximum Salary Cap of 76,000,000$	24,265,758$
Estimate Over Minimum Salary Cap of 40,000,000$	11,734,242$
Current Bank Account	49,087,435$
Projected Bank Account	49,087,435$

Pro Players Salaries
Kari Lehtonen (1 Way Contract)	6,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Jarome Iginla (1 Way Contract)	5,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,750,000$
-Salary Average Remaining :	0$
Bobby Ryan (1 Way Contract)	5,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,750,000$
-Salary Average Remaining :	0$
Alex Galchenyuk (1 Way Contract)	5,510,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,510,000$
-Salary Average Remaining :	0$
Radim Vrbata (1 Way Contract)	5,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,500,000$
-Salary Average Remaining :	0$
Alexei Emelin (1 Way Contract)	4,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,250,000$
-Salary Average Remaining :	0$
Cam Talbot (1 Way Contract)	3,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Dmitry Kulikov (1 Way Contract)	2,225,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,480,000$
-Salary Average Remaining :	0$
Drew Miller (1 Way Contract)	1,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Eric Gelinas (1 Way Contract)	1,380,000$ (1)
-1 Way Contract Salary Cap :	1,380,000$
-Salary Remaining :	0$
-Salary Average :	1,380,000$
-Salary Average Remaining :	0$
Zack Kassian (1 Way Contract)	1,350,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,416,000$
-Salary Average Remaining :	0$
Zach Aston-Reese	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Timo Meier	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Adam Wilcox	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Danny O'Regan (Out of Payroll)	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nikita Scherbak	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nolan Patrick	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mike Vecchione	775,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Matt Greene	750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,200,000$
-Salary Average Remaining :	0$
Daniel Carcillo (1 Way Contract)	550,000$ (1)
-1 Way Contract Salary Cap :	550,000$
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Guillaume Latendresse (1 Way Contract)	550,000$ (1)
-1 Way Contract Salary Cap :	550,000$
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Benoit Brunet (1 Way Contract)	550,000$ (1)
-1 Way Contract Salary Cap :	550,000$
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Ben Harpur	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Michael Mersch	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Brett Lernout	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 20 : 52,840,000$
Year 21 : 33,035,000$
Year 22 : 24,885,000$
Year 23 : 13,735,000$
Salary Average Commitment
Year 20 : 54,386,000$
Year 21 : 34,581,000$
Year 22 : 26,431,000$
Year 23 : 12,990,000$
Salary Cap with 1 Way Contract
Year 20 : 52,840,000$
Year 21 : 33,035,000$
Year 22 : 24,885,000$
Year 23 : 13,735,000$

Farm Players Salaries
Jeff Taylor	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Alexei Bereglazov	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matt MacKenzie	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Joona Koppanen (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nick Lappin	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Joonas Lyytinen	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Conor Garland	68,000$ (2)
Salary Remaining :	0$
Salary Average :	68,000$
Salary Average Remaining :	0$
Roman Cervenka	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Riley Tufte	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Daniel Zaar	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
James Sheppard	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Pierre Dagenais (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Branden Troock	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Rob Flick	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jeremy Morin (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Michael Downing	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Daniel Catenacci	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Eric Comrie	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jarred Tinordi	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Luc Snuggerud	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Matej Stransky	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jesse Koskenkorva	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
David Broll (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nick Ellis	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	24
Salary Commitment
Year 20 : 1,558,000$
Year 21 : 750,500$
Year 22 : 425,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,558,000$
Year 21 : 750,500$
Year 22 : 425,000$
Year 23 : 0$

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	5750 - 125$ - 5,486 - 95%
Level 2:	4750 - 100$ - 4,533 - 95%
Level 3:	3750 - 75$ - 3,569 - 95%
Level 4:	2750 - 50$ - 2,635 - 96%
Luxury :	1000 - 300$ - 945 - 94%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,635 - 82%
Farm Level 2:	1000 - 15$ - 820 - 82%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,169 - 95%
Average Income per Game	2,036,023$
Year to Date Revenue	83,476,945$
Farm
Home Games Left	0
Average Attendance - %	2,455 - 82%
Average Income per Game	66,925$
Year to Date Revenue	2,743,939$
Expense
Pro Players Total Salaries	53,340,333$
Farm Players Total Salaries	2,393,400$
Coaches Total Salaries	2,115,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	59,859,214$
Farm Year To Date Expenses	3,049,774$
Pro Salary Cap To Date	56,981,112$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	308,457$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,629$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	56,981,112$
Estimate Under Maximum Salary Cap of 76,000,000$	19,018,888$
Estimate Over Minimum Salary Cap of 40,000,000$	16,981,112$
Current Bank Account	27,741,994$
Projected Bank Account	27,741,994$

Pro Players Salaries
Roberto Luongo (1 Way Contract)	6,210,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,210,000$
-Salary Average Remaining :	0$
Jake Allen (1 Way Contract)	6,015,000$ (5)
-Salary Remaining :	0$
-Salary Average :	6,015,000$
-Salary Average Remaining :	0$
Ryan Ellis (1 Way Contract)	5,290,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,290,000$
-Salary Average Remaining :	0$
Mike Fisher (1 Way Contract)	4,975,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,975,000$
-Salary Average Remaining :	0$
Tomas Plekanec (1 Way Contract)	4,448,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,448,000$
-Salary Average Remaining :	0$
Mika Zibanejad (1 Way Contract)	4,170,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,170,000$
-Salary Average Remaining :	0$
Nikita Zaitsev (1 Way Contract)	3,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Dennis Wideman (1 Way Contract)	3,034,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,034,000$
-Salary Average Remaining :	0$
Patrick Maroon (1 Way Contract)	2,100,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,100,000$
-Salary Average Remaining :	0$
Jannik Hansen (Out of Payroll)	2,020,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,020,000$
-Salary Average Remaining :	0$
Matt Cullen (1 Way Contract)	2,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Carl Gunnarsson (1 Way Contract)	1,560,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,560,000$
-Salary Average Remaining :	0$
Mark Barberio (Out of Payroll)	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Yannick Weber (1 Way Contract)	1,190,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,190,000$
-Salary Average Remaining :	0$
Remi Elie	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brendan Perlini	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ryan Donato (Out of Payroll)	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Scott Wilson	800,000$ (2)
-Salary Remaining :	0$
-Salary Average :	800,000$
-Salary Average Remaining :	0$
Alex DeBrincat	778,333$ (2)
-Salary Remaining :	0$
-Salary Average :	778,333$
-Salary Average Remaining :	0$
Brady Skjei	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Derek Ryan	650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Joakim Ryan	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 20 : 54,265,333$
Year 21 : 37,100,333$
Year 22 : 27,227,000$
Year 23 : 13,497,000$
Salary Average Commitment
Year 20 : 54,265,333$
Year 21 : 37,100,333$
Year 22 : 27,227,000$
Year 23 : 13,497,000$
Salary Cap with 1 Way Contract
Year 20 : 54,265,333$
Year 21 : 37,100,333$
Year 22 : 27,227,000$
Year 23 : 13,497,000$

Farm Players Salaries
Vincent LoVerde	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Brett Sutter	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Brooks Laich	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Chris Mueller	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Andrew Desjardins (Out of Payroll)	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Steve Ott	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Brandon Crawley	99,900$ (3)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Gemel Smith	93,500$ (3)
Salary Remaining :	0$
Salary Average :	93,500$
Salary Average Remaining :	0$
Evgeny Svechnikov (Out of Payroll)	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Reid Gardiner	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ville Husso	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Keegan Iverson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kailer Yamamoto	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nathan Bastian	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Alex Lyon	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mitchell Vande Sompel	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Calle Rosen	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jordan Schmaltz	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ethan Bear	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dennis Yan	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Colin Greening	80,000$ (1)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Casey Nelson	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Tyler Sikura	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Madison Bowey	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Tony Turgeon	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Fredrik Claesson	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ethan Prow	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Tim Clifton	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 20 : 2,393,400$
Year 21 : 1,858,400$
Year 22 : 1,425,900$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,393,400$
Year 21 : 1,858,400$
Year 22 : 1,425,900$
Year 23 : 0$

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	5750 - 125$ - 5,494 - 96%
Level 2:	4750 - 105$ - 4,216 - 89%
Level 3:	3750 - 80$ - 3,402 - 91%
Level 4:	2750 - 55$ - 2,500 - 91%
Luxury :	1000 - 320$ - 906 - 91%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 27$ - 1,583 - 79%
Farm Level 2:	1000 - 17$ - 785 - 79%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,519 - 92%
Average Income per Game	2,007,234$
Year to Date Revenue	82,296,603$
Farm
Home Games Left	0
Average Attendance - %	2,368 - 79%
Average Income per Game	68,133$
Year to Date Revenue	2,793,446$
Expense
Pro Players Total Salaries	72,427,000$
Farm Players Total Salaries	2,140,600$
Coaches Total Salaries	4,900,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	71,856,393$
Farm Year To Date Expenses	3,000,817$
Pro Salary Cap To Date	67,490,613$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	429,365$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,179$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	67,490,613$
Estimate Under Maximum Salary Cap of 76,000,000$	8,509,387$
Estimate Over Minimum Salary Cap of 40,000,000$	27,490,613$
Current Bank Account	8,097,323$
Projected Bank Account	8,097,323$

Pro Players Salaries
Phil Kessel (1 Way Contract)	7,900,000$ (4)
-Salary Remaining :	0$
-Salary Average :	8,275,000$
-Salary Average Remaining :	0$
Devan Dubnyk (1 Way Contract)	7,200,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,200,000$
-Salary Average Remaining :	0$
Kevin Shattenkirk (1 Way Contract)	6,749,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,749,000$
-Salary Average Remaining :	0$
Jimmy Howard (1 Way Contract)	6,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Derek Stepan (1 Way Contract)	5,150,000$ (5)
-Salary Remaining :	0$
-Salary Average :	6,550,000$
-Salary Average Remaining :	0$
Michael Cammalleri (1 Way Contract)	4,878,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,878,000$
-Salary Average Remaining :	0$
Francois Beauchemin (1 Way Contract)	4,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Viktor Arvidsson (1 Way Contract)	4,375,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,375,000$
-Salary Average Remaining :	0$
Braydon Coburn (1 Way Contract)	4,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,200,000$
-Salary Average Remaining :	0$
Viktor Stalberg (1 Way Contract)	3,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Matt Beleskey (1 Way Contract)	2,930,000$ (2)
-1 Way Contract Salary Cap :	2,930,000$
-Salary Remaining :	0$
-Salary Average :	2,930,000$
-Salary Average Remaining :	0$
Eddie Lack (1 Way Contract)	1,700,000$ (2)
-1 Way Contract Salary Cap :	1,700,000$
-Salary Remaining :	0$
-Salary Average :	1,700,000$
-Salary Average Remaining :	0$
Kevin Bieksa (1 Way Contract)	1,625,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,625,000$
-Salary Average Remaining :	0$
Colton Sceviour (1 Way Contract)	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Derrick Pouliot (1 Way Contract)	1,325,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,325,000$
-Salary Average Remaining :	0$
Matt Bartkowski (Out of Payroll)	1,060,000$ (1)
-1 Way Contract Salary Cap :	1,060,000$
-Salary Remaining :	0$
-Salary Average :	1,060,000$
-Salary Average Remaining :	0$
Anthony Beauvillier	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Anton Slepyshev	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Patrik Laine	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Darnell Nurse	925,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,787,500$
-Salary Average Remaining :	0$
Mark Jankowski	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mathew Barzal	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Sam Bennett	925,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,356,250$
-Salary Average Remaining :	0$
Nikita Zadorov	810,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,533,750$
-Salary Average Remaining :	0$
Colton Sissons	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 20 : 72,427,000$
Year 21 : 70,057,000$
Year 22 : 38,400,000$
Year 23 : 18,900,000$
Salary Average Commitment
Year 20 : 76,219,500$
Year 21 : 70,659,500$
Year 22 : 39,002,500$
Year 23 : 19,502,500$
Salary Cap with 1 Way Contract
Year 20 : 72,427,000$
Year 21 : 66,867,000$
Year 22 : 35,210,000$
Year 23 : 15,710,000$

Farm Players Salaries
Stephon Williams	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Tomas Hyka	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Evan Cowley	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Jacob Graves	100,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Adam Vay	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Josh Brown	95,000$ (1)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Dillon Heatherington	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kale Kessy	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Samuel Morin	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kyle Flanagan	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Lucas Johansen	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Henrik Haapala	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Alexandre Fortin	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jason Kasdorf	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Marko Dano	85,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Oleg Yevenko	80,000$ (1)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Jordan Szwarz (Out of Payroll)	75,000$ (4)
Salary Remaining :	0$
Salary Average :	91,875$
Salary Average Remaining :	0$
Cole Schneider	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Kenny Agostino	65,600$ (3)
Salary Remaining :	0$
Salary Average :	68,533$
Salary Average Remaining :	0$
Michael Paliotta	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Alex Krushelnyski	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Adam Chapie	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andrew Crescenzi	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Michael Sgarbossa	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nick Seeler (Out of Payroll)	55,000$ (2)
Salary Remaining :	0$
Salary Average :	63,750$
Salary Average Remaining :	0$
Tyrell Goulbourne	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Emerson Etem	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Duncan Siemens	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 20 : 2,215,600$
Year 21 : 1,542,500$
Year 22 : 1,270,000$
Year 23 : 97,500$
Salary Average Commitment
Year 20 : 2,229,158$
Year 21 : 1,534,158$
Year 22 : 1,270,408$
Year 23 : 91,875$

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	5750 - 125$ - 5,609 - 98%
Level 2:	4750 - 100$ - 4,569 - 96%
Level 3:	3750 - 75$ - 3,612 - 96%
Level 4:	2750 - 50$ - 2,663 - 97%
Luxury :	1000 - 300$ - 968 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,592 - 80%
Farm Level 2:	1000 - 15$ - 803 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,420 - 97%
Average Income per Game	2,085,519$
Year to Date Revenue	85,506,286$
Farm
Home Games Left	0
Average Attendance - %	2,395 - 80%
Average Income per Game	64,507$
Year to Date Revenue	2,644,802$
Expense
Pro Players Total Salaries	72,420,000$
Farm Players Total Salaries	1,993,667$
Coaches Total Salaries	3,200,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	73,997,850$
Farm Year To Date Expenses	2,765,573$
Pro Salary Cap To Date	70,800,279$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	420,337$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,783$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	70,800,279$
Estimate Under Maximum Salary Cap of 76,000,000$	5,199,721$
Estimate Over Minimum Salary Cap of 40,000,000$	30,800,279$
Current Bank Account	17,508,888$
Projected Bank Account	17,508,888$

Pro Players Salaries
Corey Perry (1 Way Contract)	7,370,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,370,000$
-Salary Average Remaining :	0$
John Klingberg (1 Way Contract)	6,250,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,250,000$
-Salary Average Remaining :	0$
Ryan Johansen (1 Way Contract)	5,820,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,820,000$
-Salary Average Remaining :	0$
Sean Monahan (1 Way Contract)	5,775,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,775,000$
-Salary Average Remaining :	0$
Frederik Andersen (1 Way Contract)	5,760,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,760,000$
-Salary Average Remaining :	0$
Matt Niskanen (1 Way Contract)	4,735,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,735,000$
-Salary Average Remaining :	0$
Jared Spurgeon (1 Way Contract)	4,637,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,637,000$
-Salary Average Remaining :	0$
Tyler Myers (1 Way Contract)	4,248,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,248,000$
-Salary Average Remaining :	0$
Brock Nelson (Out of Payroll)	2,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,750,000$
-Salary Average Remaining :	0$
Dan Girardi (1 Way Contract)	2,650,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,650,000$
-Salary Average Remaining :	0$
Charlie Coyle (1 Way Contract)	2,600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,600,000$
-Salary Average Remaining :	0$
Andrew MacDonald (1 Way Contract)	2,555,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,555,000$
-Salary Average Remaining :	0$
Brandon Pirri (1 Way Contract)	2,390,000$ (2)
-1 Way Contract Salary Cap :	2,390,000$
-Salary Remaining :	0$
-Salary Average :	2,390,000$
-Salary Average Remaining :	0$
Riley Sheahan (1 Way Contract)	1,970,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,970,000$
-Salary Average Remaining :	0$
Matt Dumba (Out of Payroll)	1,890,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,890,000$
-Salary Average Remaining :	0$
Christian Folin (1 Way Contract)	1,850,000$ (4)
-1 Way Contract Salary Cap :	1,850,000$
-Salary Remaining :	0$
-Salary Average :	1,850,000$
-Salary Average Remaining :	0$
Dominic Moore (1 Way Contract)	1,650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,650,000$
-Salary Average Remaining :	0$
Kristers Gudlevskis (1 Way Contract)	1,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Bracken Kearns (1 Way Contract)	1,500,000$ (1)
-1 Way Contract Salary Cap :	1,500,000$
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Anthony Duclair (1 Way Contract)	1,195,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,195,000$
-Salary Average Remaining :	0$
Joonas Donskoi	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Anthony Mantha	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jake Guentzel	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Yanni Gourde	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 20 : 72,420,000$
Year 21 : 51,535,000$
Year 22 : 31,645,000$
Year 23 : 26,910,000$
Salary Average Commitment
Year 20 : 72,420,000$
Year 21 : 51,535,000$
Year 22 : 31,645,000$
Year 23 : 26,910,000$
Salary Cap with 1 Way Contract
Year 20 : 72,420,000$
Year 21 : 51,535,000$
Year 22 : 31,645,000$
Year 23 : 26,910,000$

Farm Players Salaries
Toby Enstrom	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Andrej Sustr	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Alexander Burmistrov (Out of Payroll)	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Ryan Haggerty	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dysin Mayo	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mason McDonald	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brendan Lemieux	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jacob Middleton	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Marcus Pettersson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Martin Necas	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Scott Laughton (Out of Payroll)	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Hunter Shinkaruk	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Brock McGinn	81,167$ (1)
Salary Remaining :	0$
Salary Average :	81,167$
Salary Average Remaining :	0$
Jared Coreau	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Justin Peters (Out of Payroll)	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Mike Sislo	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Chad Ruhwedel	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Greg McKegg	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Shawn Thornton	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Andrew Bodnarchuk	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Chris Conner	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Colby Robak	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Garrett Mitchell	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Scott Sabourin	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
John Ramage	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joe Pendenza	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	26
Salary Commitment
Year 20 : 1,993,667$
Year 21 : 1,427,500$
Year 22 : 1,207,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,993,667$
Year 21 : 1,427,500$
Year 22 : 1,207,500$
Year 23 : 0$

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5750 - 124$ - 5,555 - 97%
Level 2:	4750 - 99$ - 4,602 - 97%
Level 3:	3750 - 74$ - 3,554 - 95%
Level 4:	2750 - 49$ - 2,655 - 97%
Luxury :	1000 - 295$ - 965 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 20$ - 1,722 - 86%
Farm Level 2:	1000 - 10$ - 860 - 86%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,332 - 96%
Average Income per Game	2,095,421$
Year to Date Revenue	85,912,275$
Farm
Home Games Left	0
Average Attendance - %	2,582 - 86%
Average Income per Game	60,425$
Year to Date Revenue	2,477,439$
Expense
Pro Players Total Salaries	78,461,500$
Farm Players Total Salaries	1,686,000$
Coaches Total Salaries	2,150,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	74,460,540$
Farm Year To Date Expenses	2,223,303$
Pro Salary Cap To Date	71,511,112$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	449,784$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,633$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	71,511,112$
Estimate Under Maximum Salary Cap of 76,000,000$	4,488,888$
Estimate Over Minimum Salary Cap of 40,000,000$	31,511,112$
Current Bank Account	19,216,592$
Projected Bank Account	19,216,592$

Pro Players Salaries
Erik Karlsson (1 Way Contract)	7,550,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,550,000$
-Salary Average Remaining :	0$
P.K. Subban (1 Way Contract)	7,525,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,525,000$
-Salary Average Remaining :	0$
Rick Nash (1 Way Contract)	6,890,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,890,000$
-Salary Average Remaining :	0$
Evgeny Kuznetsov (1 Way Contract)	6,825,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,825,000$
-Salary Average Remaining :	0$
Roman Josi (1 Way Contract)	6,490,000$ (5)
-Salary Remaining :	0$
-Salary Average :	6,490,000$
-Salary Average Remaining :	0$
Mike Hoffman (1 Way Contract)	6,418,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,418,000$
-Salary Average Remaining :	0$
Mark Scheifele (Out of Payroll)	5,990,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,990,000$
-Salary Average Remaining :	0$
Mikael Granlund (1 Way Contract)	5,720,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,720,000$
-Salary Average Remaining :	0$
Nikita Kucherov (1 Way Contract)	3,575,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,575,000$
-Salary Average Remaining :	0$
Oscar Klefbom (1 Way Contract)	3,150,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,150,000$
-Salary Average Remaining :	0$
Adam Larsson (1 Way Contract)	2,460,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,460,000$
-Salary Average Remaining :	0$
Andrei Vasilevskiy (1 Way Contract)	2,226,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,226,000$
-Salary Average Remaining :	0$
Jonas Brodin (1 Way Contract)	2,190,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,190,000$
-Salary Average Remaining :	0$
Tyler Ennis (1 Way Contract)	2,190,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,190,000$
-Salary Average Remaining :	0$
Victor Rask (1 Way Contract)	2,060,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,060,000$
-Salary Average Remaining :	0$
Andre Burakovsky (1 Way Contract)	1,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Johan Larsson (1 Way Contract)	1,010,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,010,000$
-Salary Average Remaining :	0$
Oscar Dansk	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nikolaj Ehlers	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nick Cousins (Out of Payroll)	842,500$ (1)
-Salary Remaining :	0$
-Salary Average :	842,500$
-Salary Average Remaining :	0$
Connor Brickley	650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Mike Commodore (1 Way Contract)	550,000$ (1)
-1 Way Contract Salary Cap :	550,000$
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Sergei Samsonov (1 Way Contract)	550,000$ (1)
-1 Way Contract Salary Cap :	550,000$
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 20 : 78,461,500$
Year 21 : 39,459,000$
Year 22 : 25,371,000$
Year 23 : 14,040,000$
Salary Average Commitment
Year 20 : 78,461,500$
Year 21 : 39,459,000$
Year 22 : 25,371,000$
Year 23 : 14,040,000$
Salary Cap with 1 Way Contract
Year 20 : 78,461,500$
Year 21 : 39,459,000$
Year 22 : 25,371,000$
Year 23 : 14,040,000$

Farm Players Salaries
Peter Cehlarik	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Steven Fogarty	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Anders Bjork	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brenden Kichton	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Eric Cornel	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Keaton Thompson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Niklas Hansson (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brandon Halverson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Teddy Blueger	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jake Walman	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Phillip Di Giuseppe (Out of Payroll)	81,750$ (1)
Salary Remaining :	0$
Salary Average :	81,750$
Salary Average Remaining :	0$
Joonas Korpisalo	74,250$ (1)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
Jordan Samuels-Thomas	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Aidan Dudas	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Aaron Palushaj	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andy Sutton	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dany Heatley	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joseph Cramarossa	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andrey Pedan	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jonas Johansson	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Cameron Gaunce	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Allan McPherson (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Kellen Jones	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	23
Salary Commitment
Year 20 : 1,686,000$
Year 21 : 1,035,000$
Year 22 : 980,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,686,000$
Year 21 : 1,035,000$
Year 22 : 980,000$
Year 23 : 0$

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5750 - 125$ - 5,378 - 94%
Level 2:	4750 - 63$ - 4,650 - 98%
Level 3:	3750 - 38$ - 3,712 - 99%
Level 4:	2750 - 31$ - 2,719 - 99%
Luxury :	1000 - 203$ - 979 - 98%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 20$ - 1,724 - 86%
Farm Level 2:	1000 - 8$ - 871 - 87%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,438 - 97%
Average Income per Game	1,739,644$
Year to Date Revenue	71,325,420$
Farm
Home Games Left	0
Average Attendance - %	2,594 - 86%
Average Income per Game	59,622$
Year to Date Revenue	2,444,518$
Expense
Pro Players Total Salaries	48,259,167$
Farm Players Total Salaries	2,777,333$
Coaches Total Salaries	2,800,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	54,411,697$
Farm Year To Date Expenses	3,651,589$
Pro Salary Cap To Date	52,212,690$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	282,355$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,211$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	52,212,690$
Estimate Under Maximum Salary Cap of 76,000,000$	23,787,310$
Estimate Over Minimum Salary Cap of 40,000,000$	12,212,690$
Current Bank Account	29,832,189$
Projected Bank Account	29,832,189$

Pro Players Salaries
Mike Smith (1 Way Contract)	5,850,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,850,000$
-Salary Average Remaining :	0$
Ryan Nugent-Hopkins (1 Way Contract)	5,630,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,630,000$
-Salary Average Remaining :	0$
Tommy Wingels (Out of Payroll)	4,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Jordan Eberle (1 Way Contract)	4,225,000$ (5)
-Salary Remaining :	0$
-Salary Average :	4,225,000$
-Salary Average Remaining :	0$
Petr Mrazek (1 Way Contract)	3,666,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,666,000$
-Salary Average Remaining :	0$
Jakob Silfverberg (1 Way Contract)	3,121,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,121,000$
-Salary Average Remaining :	0$
Nate Thompson (1 Way Contract)	3,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
David Savard (1 Way Contract)	2,825,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,825,000$
-Salary Average Remaining :	0$
Damon Severson (1 Way Contract)	2,080,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,080,000$
-Salary Average Remaining :	0$
Nick Schultz (1 Way Contract)	2,000,000$ (1)
-1 Way Contract Salary Cap :	2,000,000$
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Eric Fehr (1 Way Contract)	1,825,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,825,000$
-Salary Average Remaining :	0$
Michael Raffl (1 Way Contract)	1,710,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,710,000$
-Salary Average Remaining :	0$
Chase Lang (1 Way Contract)	1,250,000$ (1)
-1 Way Contract Salary Cap :	1,250,000$
-Salary Remaining :	0$
-Salary Average :	1,250,000$
-Salary Average Remaining :	0$
Andrew Hammond (1 Way Contract)	1,200,000$ (1)
-1 Way Contract Salary Cap :	1,200,000$
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Mikhail Grigorenko (Out of Payroll)	1,000,000$ (1)
-1 Way Contract Salary Cap :	1,000,000$
-Salary Remaining :	0$
-Salary Average :	1,450,000$
-Salary Average Remaining :	0$
Tanner Fritz	990,000$ (2)
-Salary Remaining :	0$
-Salary Average :	990,000$
-Salary Average Remaining :	0$
Pavel Zacha	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Zach Werenski	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jimmy Vesey	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Will Butcher	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brandon Carlo	900,000$ (2)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Derek Grant	900,000$ (2)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Nick Ritchie	894,167$ (1)
-Salary Remaining :	0$
-Salary Average :	894,167$
-Salary Average Remaining :	0$
Ryan Pulock	843,000$ (2)
-Salary Remaining :	0$
-Salary Average :	843,000$
-Salary Average Remaining :	0$
Zach Hyman	650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 20 : 52,759,167$
Year 21 : 38,305,000$
Year 22 : 21,446,000$
Year 23 : 12,900,000$
Salary Average Commitment
Year 20 : 53,209,167$
Year 21 : 38,305,000$
Year 22 : 21,446,000$
Year 23 : 12,900,000$
Salary Cap with 1 Way Contract
Year 20 : 52,759,167$
Year 21 : 38,305,000$
Year 22 : 21,446,000$
Year 23 : 12,900,000$

Farm Players Salaries
Brad Malone	99,900$ (2)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Tanner Glass	99,000$ (2)
Salary Remaining :	0$
Salary Average :	99,000$
Salary Average Remaining :	0$
Luke Witkowski	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Dylan Strome	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michael Dal Colle	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Conner Bleackley	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Sonny Milano	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Blake Speers	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Christian Fischer	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Victor Antipin	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nicolas Roy	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Daniel Vladar	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Frederik Gauthier	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Patrick Brown	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adam Musil	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mitchell Stephens	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jonne Tammela	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tom Kostopoulos	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
William Carrier	85,500$ (2)
Salary Remaining :	0$
Salary Average :	85,500$
Salary Average Remaining :	0$
Linus Ullmark (Out of Payroll)	85,000$ (1)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Matt Lorito	85,000$ (2)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Austin Czarnik	85,000$ (1)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Chris Bigras	84,333$ (1)
Salary Remaining :	0$
Salary Average :	84,333$
Salary Average Remaining :	0$
Rinat Valiev	78,000$ (1)
Salary Remaining :	0$
Salary Average :	78,000$
Salary Average Remaining :	0$
Riley Barber	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Connor Jones	62,500$ (3)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Adrian Kempe	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Mason Marchment	58,000$ (1)
Salary Remaining :	0$
Salary Average :	58,000$
Salary Average Remaining :	0$
Cameron Schilling	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jaime Sifers	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Sammy Blais	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andrew Campbell	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Scooter Vaughan	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andrew MacWilliam	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Chris Summers	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Zach Trotman	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	36
Salary Commitment
Year 20 : 2,877,233$
Year 21 : 2,149,400$
Year 22 : 1,502,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,872,233$
Year 21 : 2,149,400$
Year 22 : 1,502,500$
Year 23 : 0$

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	5750 - 130$ - 5,388 - 94%
Level 2:	4750 - 105$ - 4,461 - 94%
Level 3:	3750 - 78$ - 3,532 - 94%
Level 4:	2750 - 52$ - 2,663 - 97%
Luxury :	1000 - 310$ - 958 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 27$ - 1,585 - 79%
Farm Level 2:	1000 - 16$ - 794 - 79%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,002 - 94%
Average Income per Game	2,065,458$
Year to Date Revenue	84,683,768$
Farm
Home Games Left	0
Average Attendance - %	2,378 - 79%
Average Income per Game	64,868$
Year to Date Revenue	2,659,595$
Expense
Pro Players Total Salaries	74,488,000$
Farm Players Total Salaries	1,817,350$
Coaches Total Salaries	2,500,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	75,659,967$
Farm Year To Date Expenses	2,620,472$
Pro Salary Cap To Date	73,673,665$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	428,303$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,505$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	73,673,665$
Estimate Under Maximum Salary Cap of 76,000,000$	2,326,335$
Estimate Over Minimum Salary Cap of 40,000,000$	33,673,665$
Current Bank Account	9,446,313$
Projected Bank Account	9,446,313$

Pro Players Salaries
Brent Burns (1 Way Contract)	7,850,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,850,000$
-Salary Average Remaining :	0$
Alexander Steen (1 Way Contract)	7,450,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,450,000$
-Salary Average Remaining :	0$
Kris Letang (1 Way Contract)	7,350,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,350,000$
-Salary Average Remaining :	0$
Jeff Carter (1 Way Contract)	7,130,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,130,000$
-Salary Average Remaining :	0$
Mikko Koivu (1 Way Contract)	6,890,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,890,000$
-Salary Average Remaining :	0$
Taylor Hall (1 Way Contract)	6,524,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,524,000$
-Salary Average Remaining :	0$
Luca Sbisa (1 Way Contract)	4,270,000$ (5)
-Salary Remaining :	0$
-Salary Average :	4,270,000$
-Salary Average Remaining :	0$
Vincent Trocheck (1 Way Contract)	3,990,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,990,000$
-Salary Average Remaining :	0$
Blake Comeau (1 Way Contract)	3,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Antti Raanta (1 Way Contract)	3,179,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,179,000$
-Salary Average Remaining :	0$
Derek Forbort (1 Way Contract)	2,450,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,450,000$
-Salary Average Remaining :	0$
Josh Bailey (1 Way Contract)	2,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,200,000$
-Salary Average Remaining :	0$
Craig Smith (1 Way Contract)	1,750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Brad Hunt (1 Way Contract)	1,750,000$ (1)
-1 Way Contract Salary Cap :	1,750,000$
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Patrik Berglund (1 Way Contract)	1,370,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,370,000$
-Salary Average Remaining :	0$
Ross Johnston (1 Way Contract)	1,300,000$ (3)
-1 Way Contract Salary Cap :	1,300,000$
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
Zack Smith (1 Way Contract)	1,110,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,110,000$
-Salary Average Remaining :	0$
Miro Heiskanen	950,000$ (3)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Brayden Point	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jake DeBrusk	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Steven Santini (Out of Payroll)	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Juuse Saros	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 20 : 74,488,000$
Year 21 : 59,659,000$
Year 22 : 25,829,000$
Year 23 : 7,449,000$
Salary Average Commitment
Year 20 : 74,488,000$
Year 21 : 59,659,000$
Year 22 : 25,829,000$
Year 23 : 7,449,000$
Salary Cap with 1 Way Contract
Year 20 : 74,488,000$
Year 21 : 59,659,000$
Year 22 : 25,829,000$
Year 23 : 7,449,000$

Farm Players Salaries
Edward Pasquale	99,500$ (2)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Ryan Lindgren	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Lawson Crouse (Out of Payroll)	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matt Irwin	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Travis Morin	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andrew Nielsen	69,750$ (2)
Salary Remaining :	0$
Salary Average :	69,750$
Salary Average Remaining :	0$
Brian Campbell	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Josh Jooris	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Justin Dowling	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Philip Larsen	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Magnus Hellberg (Out of Payroll)	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Michael Latta	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Jonas Gustavsson	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Justin Bailey	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Patrice Cormier	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Anton Lander	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Oliver Bjorkstrand	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Cal O'Reilly	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Colton Hargrove	58,100$ (1)
Salary Remaining :	0$
Salary Average :	58,100$
Salary Average Remaining :	0$
Matt Tennyson	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brady Austin	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ryan Kujawinski	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Trevor Carrick	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jeremy Smith	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Thomas Di Pauli	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Reece Scarlett	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Aaron Ness	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 20 : 1,817,350$
Year 21 : 446,750$
Year 22 : 92,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,817,350$
Year 21 : 446,750$
Year 22 : 92,500$
Year 23 : 0$

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5750 - 125$ - 5,544 - 96%
Level 2:	4750 - 100$ - 4,539 - 96%
Level 3:	3750 - 75$ - 3,594 - 96%
Level 4:	2750 - 50$ - 2,655 - 97%
Luxury :	1000 - 300$ - 962 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,592 - 80%
Farm Level 2:	1000 - 15$ - 805 - 81%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,294 - 96%
Average Income per Game	2,067,347$
Year to Date Revenue	84,761,207$
Farm
Home Games Left	0
Average Attendance - %	2,397 - 80%
Average Income per Game	64,647$
Year to Date Revenue	2,650,529$
Expense
Pro Players Total Salaries	46,541,000$
Farm Players Total Salaries	1,609,700$
Coaches Total Salaries	2,800,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	47,651,782$
Farm Year To Date Expenses	2,391,027$
Pro Salary Cap To Date	44,257,212$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	272,702$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,614$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	44,257,212$
Estimate Under Maximum Salary Cap of 76,000,000$	31,742,788$
Estimate Over Minimum Salary Cap of 40,000,000$	4,257,212$
Current Bank Account	37,242,977$
Projected Bank Account	37,242,977$

Pro Players Salaries
Tyson Barrie (1 Way Contract)	5,550,000$ (5)
-Salary Remaining :	0$
-Salary Average :	5,550,000$
-Salary Average Remaining :	0$
Carl Soderberg (1 Way Contract)	5,340,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,340,000$
-Salary Average Remaining :	0$
Robin Lehner (1 Way Contract)	4,816,000$ (6)
-Salary Remaining :	0$
-Salary Average :	4,816,000$
-Salary Average Remaining :	0$
Nick Bjugstad (1 Way Contract)	3,800,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,225,000$
-Salary Average Remaining :	0$
Jacob Trouba (Out of Payroll)	3,574,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,574,000$
-Salary Average Remaining :	0$
Andrew Cogliano (1 Way Contract)	2,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Brenden Dillon (1 Way Contract)	2,392,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,392,000$
-Salary Average Remaining :	0$
Chris Kelly (1 Way Contract)	2,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Philipp Grubauer (1 Way Contract)	1,527,000$ (5)
-Salary Remaining :	0$
-Salary Average :	1,527,000$
-Salary Average Remaining :	0$
Joel Ward (1 Way Contract)	1,297,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,297,000$
-Salary Average Remaining :	0$
Drew Shore (1 Way Contract)	1,200,000$ (1)
-1 Way Contract Salary Cap :	1,200,000$
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Dennis Seidenberg (1 Way Contract)	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Rene Bourque (1 Way Contract)	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Torrey Mitchell (Out of Payroll)	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Paul Martin (Out of Payroll)	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Chris Stewart (1 Way Contract)	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Miles Wood	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Travis Dermott	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Kevin Roy	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mitchell Marner	925,000$ (6)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Chris VandeVelde	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Mark Alt	800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	800,000$
-Salary Average Remaining :	0$
Frank Vatrano	790,000$ (4)
-Salary Remaining :	0$
-Salary Average :	790,000$
-Salary Average Remaining :	0$
Ondrej Kase	705,000$ (2)
-Salary Remaining :	0$
-Salary Average :	705,000$
-Salary Average Remaining :	0$
Shane Starrett	650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 20 : 46,541,000$
Year 21 : 41,713,000$
Year 22 : 36,151,000$
Year 23 : 29,086,000$
Salary Average Commitment
Year 20 : 45,966,000$
Year 21 : 35,291,000$
Year 22 : 29,139,000$
Year 23 : 22,074,000$
Salary Cap with 1 Way Contract
Year 20 : 46,541,000$
Year 21 : 35,866,000$
Year 22 : 29,139,000$
Year 23 : 22,074,000$

Farm Players Salaries
Casey Mittelstadt	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dylan Gambrell (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andre Benoit (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Rourke Chartier (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adam Gaudette (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Maxime Lajoie	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jacob Larsson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Frederic Allard	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Logan Brown (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Bourque	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Pheonix Copley (Out of Payroll)	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Marek Mazanec	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Adam Tambellini (Out of Payroll)	61,600$ (3)
Salary Remaining :	0$
Salary Average :	61,600$
Salary Average Remaining :	0$
Tobias Lindberg	60,000$ (3)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Nathan Walker	57,900$ (3)
Salary Remaining :	0$
Salary Average :	57,900$
Salary Average Remaining :	0$
Kyle Burroughs	57,700$ (3)
Salary Remaining :	0$
Salary Average :	57,700$
Salary Average Remaining :	0$
Alan Lyszczarczyk	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Gregory Chase	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Petteri Lindbohm	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brandon Kozun	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Keith Aulie	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Karl Stollery	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Justin Kea	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	23
Salary Commitment
Year 20 : 1,679,700$
Year 21 : 1,287,000$
Year 22 : 1,217,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,679,700$
Year 21 : 1,249,700$
Year 22 : 1,179,700$
Year 23 : 0$

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	5750 - 150$ - 4,078 - 71%
Level 2:	4750 - 100$ - 4,548 - 96%
Level 3:	3750 - 99$ - 2,508 - 67%
Level 4:	2750 - 50$ - 2,635 - 96%
Luxury :	1000 - 400$ - 645 - 65%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,587 - 79%
Farm Level 2:	1000 - 15$ - 804 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,414 - 80%
Average Income per Game	1,854,156$
Year to Date Revenue	76,020,411$
Farm
Home Games Left	0
Average Attendance - %	2,391 - 80%
Average Income per Game	64,865$
Year to Date Revenue	2,659,458$
Expense
Pro Players Total Salaries	63,080,000$
Farm Players Total Salaries	1,055,000$
Coaches Total Salaries	2,400,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	66,777,847$
Farm Year To Date Expenses	2,058,892$
Pro Salary Cap To Date	64,017,235$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	362,809$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,045$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	64,017,235$
Estimate Under Maximum Salary Cap of 76,000,000$	11,982,765$
Estimate Over Minimum Salary Cap of 40,000,000$	24,017,235$
Current Bank Account	13,238,665$
Projected Bank Account	13,238,665$

Pro Players Salaries
Jaromir Jagr (1 Way Contract)	6,100,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,100,000$
-Salary Average Remaining :	0$
Mike Ribeiro (1 Way Contract)	6,060,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,060,000$
-Salary Average Remaining :	0$
Mike Green (1 Way Contract)	5,830,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,830,000$
-Salary Average Remaining :	0$
Ondrej Pavelec (1 Way Contract)	4,810,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,810,000$
-Salary Average Remaining :	0$
Drew Stafford (1 Way Contract)	4,025,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,025,000$
-Salary Average Remaining :	0$
Benoit Pouliot (1 Way Contract)	3,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,400,000$
-Salary Average Remaining :	0$
Nate Prosser (1 Way Contract)	3,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,250,000$
-Salary Average Remaining :	0$
Teddy Purcell (Out of Payroll)	3,090,000$ (3)
-1 Way Contract Salary Cap :	3,090,000$
-Salary Remaining :	0$
-Salary Average :	3,090,000$
-Salary Average Remaining :	0$
Hampus Lindholm (1 Way Contract)	2,790,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,790,000$
-Salary Average Remaining :	0$
Mark Letestu (1 Way Contract)	2,785,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,785,000$
-Salary Average Remaining :	0$
Erik Condra (1 Way Contract)	2,180,000$ (1)
-1 Way Contract Salary Cap :	2,180,000$
-Salary Remaining :	0$
-Salary Average :	2,180,000$
-Salary Average Remaining :	0$
Jason Chimera (1 Way Contract)	2,050,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,050,000$
-Salary Average Remaining :	0$
Lee Stempniak (Out of Payroll)	2,000,000$ (3)
-1 Way Contract Salary Cap :	2,000,000$
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Daniel Winnik (1 Way Contract)	2,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
David Warsofsky (1 Way Contract)	1,975,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Lance Bouma (1 Way Contract)	1,400,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,925,000$
-Salary Average Remaining :	0$
Brett Connolly (1 Way Contract)	1,310,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,310,000$
-Salary Average Remaining :	0$
Alexandre Burrows (1 Way Contract)	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Jaycob Megna	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	812,500$
-Salary Average Remaining :	0$
Louis Domingue	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	812,500$
-Salary Average Remaining :	0$
J.T. Compher (Out of Payroll)	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Magnus Paajarvi	900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Steven Kampfer (Out of Payroll)	850,000$ (1)
-Salary Remaining :	0$
-Salary Average :	850,000$
-Salary Average Remaining :	0$
Dominik Simon	700,000$ (4)
-Salary Remaining :	0$
-Salary Average :	868,750$
-Salary Average Remaining :	0$
Tomas Jurco	650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Oskar Sundqvist	600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	666,667$
-Salary Average Remaining :	0$
Wade Megan	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	27
Salary Commitment
Year 20 : 63,080,000$
Year 21 : 48,050,000$
Year 22 : 24,330,000$
Year 23 : 925,000$
Salary Average Commitment
Year 20 : 62,190,417$
Year 21 : 47,285,417$
Year 22 : 24,240,417$
Year 23 : 868,750$
Salary Cap with 1 Way Contract
Year 20 : 63,080,000$
Year 21 : 48,175,000$
Year 22 : 24,005,000$
Year 23 : 700,000$

Farm Players Salaries
Andrew Agozzino	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Patrice Brisebois	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Karl Dykhuis	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Sheldon Souray	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Chase Balisy	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Sean Durzi	55,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Darren Raddysh	55,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Colby Sissons	55,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Bobby Shea	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Zbynek Michalek	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jocelyn Thibault	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joel Hanley	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Casey DeSmith	55,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Jack Campbell	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Chris Porter	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Colin Blackwell (Out of Payroll)	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brett Findlay	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ben Sexton	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Matt Puempel	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	19
Salary Commitment
Year 20 : 1,055,000$
Year 21 : 620,000$
Year 22 : 345,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,095,000$
Year 21 : 600,000$
Year 22 : 325,000$
Year 23 : 0$

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	5750 - 125$ - 5,584 - 97%
Level 2:	4750 - 100$ - 4,589 - 97%
Level 3:	3750 - 75$ - 3,660 - 98%
Level 4:	2750 - 50$ - 2,659 - 97%
Luxury :	1000 - 300$ - 960 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,578 - 79%
Farm Level 2:	1000 - 15$ - 803 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,453 - 97%
Average Income per Game	2,062,678$
Year to Date Revenue	84,569,798$
Farm
Home Games Left	0
Average Attendance - %	2,381 - 79%
Average Income per Game	64,647$
Year to Date Revenue	2,650,523$
Expense
Pro Players Total Salaries	67,930,167$
Farm Players Total Salaries	1,913,500$
Coaches Total Salaries	2,650,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	67,474,435$
Farm Year To Date Expenses	2,703,234$
Pro Salary Cap To Date	65,319,208$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	392,866$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,483$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	65,319,208$
Estimate Under Maximum Salary Cap of 76,000,000$	10,680,792$
Estimate Over Minimum Salary Cap of 40,000,000$	25,319,208$
Current Bank Account	26,250,708$
Projected Bank Account	26,250,708$

Pro Players Salaries
John Gibson (1 Way Contract)	7,300,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,300,000$
-Salary Average Remaining :	0$
James van Riemsdyk (1 Way Contract)	6,749,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,749,000$
-Salary Average Remaining :	0$
Nathan MacKinnon (1 Way Contract)	5,770,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,770,000$
-Salary Average Remaining :	0$
Cam Fowler (1 Way Contract)	4,600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,600,000$
-Salary Average Remaining :	0$
Brandon Dubinsky (1 Way Contract)	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Josh Manson (1 Way Contract)	3,975,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Ondrej Palat (1 Way Contract)	3,800,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,697,000$
-Salary Average Remaining :	0$
Vladimir Sobotka (1 Way Contract)	3,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Boone Jenner (1 Way Contract)	3,424,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,424,000$
-Salary Average Remaining :	0$
Alexander Edler (1 Way Contract)	3,070,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,070,000$
-Salary Average Remaining :	0$
Michael Del Zotto (1 Way Contract)	3,021,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,021,000$
-Salary Average Remaining :	0$
Nino Niederreiter (1 Way Contract)	2,700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,700,000$
-Salary Average Remaining :	0$
Thomas Hickey (1 Way Contract)	2,240,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,240,000$
-Salary Average Remaining :	0$
Ryan Murray (1 Way Contract)	2,200,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,200,000$
-Salary Average Remaining :	0$
Alexander Wennberg (1 Way Contract)	1,920,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,920,000$
-Salary Average Remaining :	0$
Tobias Rieder (1 Way Contract)	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Antti Niemi (1 Way Contract)	1,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Brendan Smith (1 Way Contract)	1,267,000$ (2)
-1 Way Contract Salary Cap :	1,267,000$
-Salary Remaining :	0$
-Salary Average :	1,267,000$
-Salary Average Remaining :	0$
Bryan Rust (1 Way Contract)	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Alexandar Georgiev	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mikko Rantanen	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jake Virtanen	894,167$ (1)
-Salary Remaining :	0$
-Salary Average :	894,167$
-Salary Average Remaining :	0$
Travis Konecny	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Rob O'Gara	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Kevin Fiala	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 20 : 67,930,167$
Year 21 : 41,366,000$
Year 22 : 27,359,000$
Year 23 : 9,770,000$
Salary Average Commitment
Year 20 : 66,402,167$
Year 21 : 41,366,000$
Year 22 : 27,359,000$
Year 23 : 9,770,000$
Salary Cap with 1 Way Contract
Year 20 : 67,930,167$
Year 21 : 41,366,000$
Year 22 : 27,359,000$
Year 23 : 9,770,000$

Farm Players Salaries
Jalen Chatfield (Out of Payroll)	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Nick DeSimone	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Bokondji Imama (Out of Payroll)	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Blaine Byron	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Scott Eansor	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Gage Quinney	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Kevin Spinozzi	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Jordan Greenway	92,500$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Trevor Smith	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Zach Sanford	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Filip Chlapik	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Corban Knight	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
William Pelletier	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Shane Conacher	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Caleb Herbert	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Tim McGauley	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Nicholas Schilkey	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Michael Hutchinson	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
James De Haas	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Anthony Peters	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Eric Selleck	63,500$ (1)
Salary Remaining :	0$
Salary Average :	63,500$
Salary Average Remaining :	0$
Sam Brittain	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jack Dougherty	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Alex Gallant	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jarrett Burton	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	25
Salary Commitment
Year 20 : 1,913,500$
Year 21 : 1,710,000$
Year 22 : 1,562,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,876,000$
Year 21 : 1,672,500$
Year 22 : 1,525,000$
Year 23 : 0$

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	5750 - 125$ - 5,595 - 97%
Level 2:	4750 - 100$ - 4,499 - 95%
Level 3:	3750 - 75$ - 3,589 - 96%
Level 4:	2750 - 50$ - 2,665 - 97%
Luxury :	1000 - 300$ - 963 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,612 - 81%
Farm Level 2:	1000 - 15$ - 805 - 81%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,310 - 96%
Average Income per Game	2,050,313$
Year to Date Revenue	84,062,831$
Farm
Home Games Left	0
Average Attendance - %	2,417 - 81%
Average Income per Game	65,233$
Year to Date Revenue	2,674,569$
Expense
Pro Players Total Salaries	73,347,333$
Farm Players Total Salaries	5,390,333$
Coaches Total Salaries	3,100,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	74,842,458$
Farm Year To Date Expenses	6,210,725$
Pro Salary Cap To Date	72,241,508$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	426,109$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	33,844$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	72,241,508$
Estimate Under Maximum Salary Cap of 76,000,000$	3,758,492$
Estimate Over Minimum Salary Cap of 40,000,000$	32,241,508$
Current Bank Account	12,628,748$
Projected Bank Account	12,628,748$

Pro Players Salaries
Jakub Voracek (1 Way Contract)	7,626,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,626,000$
-Salary Average Remaining :	0$
John Carlson (1 Way Contract)	7,275,000$ (5)
-Salary Remaining :	0$
-Salary Average :	4,950,000$
-Salary Average Remaining :	0$
John Tavares (1 Way Contract)	7,225,000$ (5)
-Salary Remaining :	0$
-Salary Average :	7,060,000$
-Salary Average Remaining :	0$
Jeff Skinner (1 Way Contract)	7,188,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,188,000$
-Salary Average Remaining :	0$
Ryan O'Reilly (1 Way Contract)	6,608,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,608,000$
-Salary Average Remaining :	0$
Drew Doughty (1 Way Contract)	6,130,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,130,000$
-Salary Average Remaining :	0$
Mats Zuccarello (1 Way Contract)	5,050,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,050,000$
-Salary Average Remaining :	0$
Jake Muzzin (1 Way Contract)	3,671,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,671,000$
-Salary Average Remaining :	0$
James Reimer (1 Way Contract)	3,350,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,350,000$
-Salary Average Remaining :	0$
Kris Russell (1 Way Contract)	2,501,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,501,000$
-Salary Average Remaining :	0$
Carl Hagelin (1 Way Contract)	2,320,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,320,000$
-Salary Average Remaining :	0$
Al Montoya (1 Way Contract)	2,000,000$ (1)
-1 Way Contract Salary Cap :	2,000,000$
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Jared Boll (1 Way Contract)	2,000,000$ (2)
-1 Way Contract Salary Cap :	2,000,000$
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Cory Conacher (1 Way Contract)	1,800,000$ (2)
-1 Way Contract Salary Cap :	1,800,000$
-Salary Remaining :	0$
-Salary Average :	1,800,000$
-Salary Average Remaining :	0$
Joel Armia	950,000$ (1)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Charlie McAvoy	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Artturi Lehkonen	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tomas Nosek	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jack Eichel	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Artemi Panarin	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Clayton Keller	885,833$ (2)
-Salary Remaining :	0$
-Salary Average :	885,833$
-Salary Average Remaining :	0$
Jaccob Slavin	742,500$ (1)
-Salary Remaining :	0$
-Salary Average :	742,500$
-Salary Average Remaining :	0$
Connor Hellebuyck	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Stefan Noesen	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 20 : 73,347,333$
Year 21 : 58,704,833$
Year 22 : 36,756,000$
Year 23 : 22,126,000$
Salary Average Commitment
Year 20 : 70,857,333$
Year 21 : 56,214,833$
Year 22 : 34,266,000$
Year 23 : 19,636,000$
Salary Cap with 1 Way Contract
Year 20 : 73,347,333$
Year 21 : 58,704,833$
Year 22 : 36,756,000$
Year 23 : 22,126,000$

Farm Players Salaries
Dominic Turgeon	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dryden Hunt (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kevin Czuczman	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Clark Bishop	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Greg Carey	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Casey Bailey	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andrew Poturalski	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Marcus Sorensen	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kurtis Gabriel	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michael Kapla	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Darren Kramer	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jack Roslovic (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Felix Girard	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Roman Lyubimov	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Sergey Kalinin	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
A.J. Greer	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kyle Rau	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michal Kempny	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Yohann Auvitu	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adam Helewka	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Anton Lindholm	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Conor Allen	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
C.J. Smith	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Paul Bittner	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Barclay Goodrow	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andy Welinski	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kyle Baun	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Victor Ejdsell	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Yaroslav Dyblenko	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Joseph Gambardella	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mitch Reinke	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Oscar Fantenberg	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tucker Poolman	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Philippe Desrosiers	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Niklas Svedberg	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matej Machovsky	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Sean Maguire	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jamie Phillips	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Colin Stevens	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mitch Hults	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Zach Palmquist	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Colton White	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
David Kampf	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nicolas Kerdiles	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brett Pollock	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Trevor Murphy	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Klim Kostin	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mario Kempe	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matheson Iacopelli	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jeremy Bracco	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jake Bischoff	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mathieu Joseph	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brendan Leipsic (Out of Payroll)	80,000$ (1)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Nick Shore (Out of Payroll)	71,000$ (1)
Salary Remaining :	0$
Salary Average :	71,000$
Salary Average Remaining :	0$
Nikita Tryamkin (Out of Payroll)	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Nick Paul	67,000$ (1)
Salary Remaining :	0$
Salary Average :	67,000$
Salary Average Remaining :	0$
Joseph Blandisi	64,833$ (1)
Salary Remaining :	0$
Salary Average :	64,833$
Salary Average Remaining :	0$
Jon Gillies	62,500$ (3)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Matthew Peca	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Vadim Shipachyov	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Cole Bardreau	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	61
Salary Commitment
Year 20 : 5,390,333$
Year 21 : 4,835,000$
Year 22 : 4,410,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 5,400,333$
Year 21 : 4,845,000$
Year 22 : 4,420,000$
Year 23 : 0$

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5750 - 125$ - 5,463 - 95%
Level 2:	4750 - 100$ - 4,549 - 96%
Level 3:	3750 - 75$ - 3,609 - 96%
Level 4:	2750 - 50$ - 2,657 - 97%
Luxury :	1000 - 300$ - 966 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,588 - 79%
Farm Level 2:	1000 - 15$ - 794 - 79%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,244 - 96%
Average Income per Game	2,061,687$
Year to Date Revenue	84,529,148$
Farm
Home Games Left	0
Average Attendance - %	2,381 - 79%
Average Income per Game	64,317$
Year to Date Revenue	2,636,987$
Expense
Pro Players Total Salaries	72,520,333$
Farm Players Total Salaries	2,461,500$
Coaches Total Salaries	2,050,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	72,079,845$
Farm Year To Date Expenses	2,921,806$
Pro Salary Cap To Date	69,147,501$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	415,845$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,014$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	69,147,501$
Estimate Under Maximum Salary Cap of 76,000,000$	6,852,499$
Estimate Over Minimum Salary Cap of 40,000,000$	29,147,501$
Current Bank Account	25,017,381$
Projected Bank Account	25,017,381$

Pro Players Salaries
Jamie Benn (Out of Payroll)	8,442,000$ (4)
-Salary Remaining :	0$
-Salary Average :	8,442,000$
-Salary Average Remaining :	0$
Shea Weber (1 Way Contract)	7,930,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,930,000$
-Salary Average Remaining :	0$
Dustin Byfuglien (1 Way Contract)	7,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,500,000$
-Salary Average Remaining :	0$
Tuukka Rask (1 Way Contract)	7,231,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,231,000$
-Salary Average Remaining :	0$
Wayne Simmonds (1 Way Contract)	5,600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,600,000$
-Salary Average Remaining :	0$
Chris Kreider (1 Way Contract)	4,625,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,625,000$
-Salary Average Remaining :	0$
Nazem Kadri (1 Way Contract)	4,400,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,400,000$
-Salary Average Remaining :	0$
Ron Hainsey (1 Way Contract)	4,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,250,000$
-Salary Average Remaining :	0$
Matt Duchene (1 Way Contract)	3,850,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,175,000$
-Salary Average Remaining :	0$
Dustin Brown (1 Way Contract)	3,277,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,277,000$
-Salary Average Remaining :	0$
Niklas Hjalmarsson (Out of Payroll)	2,861,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,861,000$
-Salary Average Remaining :	0$
Casey Cizikas (1 Way Contract)	2,675,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,561,000$
-Salary Average Remaining :	0$
Cody Ceci (1 Way Contract)	2,066,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,066,000$
-Salary Average Remaining :	0$
Melker Karlsson (1 Way Contract)	1,850,000$ (4)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Joel Edmundson	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Joshua Ho-Sang	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Radek Faksa	863,333$ (1)
-Salary Remaining :	0$
-Salary Average :	863,333$
-Salary Average Remaining :	0$
Reid Boucher (1 Way Contract)	850,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,157,000$
-Salary Average Remaining :	0$
Aaron Dell	750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Conor Sheary	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Ryan Dzingel	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Mark Pysyk	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 20 : 72,520,333$
Year 21 : 42,905,000$
Year 22 : 25,634,000$
Year 23 : 21,923,000$
Salary Average Commitment
Year 20 : 73,138,333$
Year 21 : 41,312,000$
Year 22 : 24,041,000$
Year 23 : 20,023,000$
Salary Cap with 1 Way Contract
Year 20 : 72,520,333$
Year 21 : 42,905,000$
Year 22 : 25,634,000$
Year 23 : 21,923,000$

Farm Players Salaries
Zach Leslie	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Evan McEneny	100,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Nolan Valleau	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
John Gilmour	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Colby Cave	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Sean Malone	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Spencer Abbott	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brendan Woods	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dylan Sadowy	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Haydn Fleury	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tim Kennedy	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Guillaume Brisebois	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Doyle Somerby	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Samuel Montembeault	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
John Albert	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nick Moutrey (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Morgan Klimchuk	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Alex Iafallo	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Carson Soucy	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ben Street	85,000$ (1)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Brett Kulak	81,500$ (2)
Salary Remaining :	0$
Salary Average :	81,500$
Salary Average Remaining :	0$
Curtis McKenzie	80,000$ (1)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Brendan Ranford	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Marek Langhamer (Out of Payroll)	65,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Cody McLeod	62,500$ (1)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Chris Butler	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Jack Rodewald	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Étienne Marcoux	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Will O'Neill	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 20 : 2,461,500$
Year 21 : 1,789,000$
Year 22 : 1,452,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,411,500$
Year 21 : 1,779,000$
Year 22 : 1,442,500$
Year 23 : 0$

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	5750 - 125$ - 5,555 - 97%
Level 2:	4750 - 100$ - 4,530 - 95%
Level 3:	3750 - 75$ - 3,563 - 95%
Level 4:	2750 - 50$ - 2,630 - 96%
Luxury :	1000 - 300$ - 954 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,579 - 79%
Farm Level 2:	1000 - 15$ - 796 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,233 - 96%
Average Income per Game	2,099,842$
Year to Date Revenue	86,093,515$
Farm
Home Games Left	0
Average Attendance - %	2,374 - 79%
Average Income per Game	63,953$
Year to Date Revenue	2,622,070$
Expense
Pro Players Total Salaries	73,185,111$
Farm Players Total Salaries	1,457,300$
Coaches Total Salaries	3,750,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	73,826,225$
Farm Year To Date Expenses	2,105,924$
Pro Salary Cap To Date	69,466,649$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	429,130$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,341$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	69,466,649$
Estimate Under Maximum Salary Cap of 76,000,000$	6,533,351$
Estimate Over Minimum Salary Cap of 40,000,000$	29,466,649$
Current Bank Account	17,917,072$
Projected Bank Account	17,917,072$

Pro Players Salaries
Jonathan Quick (1 Way Contract)	6,875,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,875,000$
-Salary Average Remaining :	0$
Logan Couture (1 Way Contract)	6,453,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,453,000$
-Salary Average Remaining :	0$
Vladimir Tarasenko (Out of Payroll)	5,825,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,825,000$
-Salary Average Remaining :	0$
Jonathan Huberdeau (1 Way Contract)	5,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,600,000$
-Salary Average Remaining :	0$
Anders Lee (1 Way Contract)	5,600,000$ (5)
-Salary Remaining :	0$
-Salary Average :	5,600,000$
-Salary Average Remaining :	0$
Morgan Rielly (1 Way Contract)	3,733,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,733,000$
-Salary Average Remaining :	0$
Alec Martinez (1 Way Contract)	3,525,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,525,000$
-Salary Average Remaining :	0$
Brian Boyle (1 Way Contract)	3,511,112$ (2)
-Salary Remaining :	0$
-Salary Average :	3,511,112$
-Salary Average Remaining :	0$
Justin Abdelkader (1 Way Contract)	3,225,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,225,000$
-Salary Average Remaining :	0$
Alex Killorn (1 Way Contract)	3,205,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,205,000$
-Salary Average Remaining :	0$
Tyler Toffoli (1 Way Contract)	3,025,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,025,000$
-Salary Average Remaining :	0$
Thomas Greiss (1 Way Contract)	3,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Ben Lovejoy (1 Way Contract)	2,800,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,800,000$
-Salary Average Remaining :	0$
Christopher Tanev (1 Way Contract)	2,691,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,691,000$
-Salary Average Remaining :	0$
Jordie Benn (Out of Payroll)	2,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,100,000$
-Salary Average Remaining :	0$
Alexander Petrovic (1 Way Contract)	1,679,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,679,000$
-Salary Average Remaining :	0$
Marcus Kruger (1 Way Contract)	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Ryan Garbutt (1 Way Contract)	1,400,000$ (1)
-1 Way Contract Salary Cap :	1,400,000$
-Salary Remaining :	0$
-Salary Average :	1,400,000$
-Salary Average Remaining :	0$
Shawn Matthias (1 Way Contract)	1,270,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,270,000$
-Salary Average Remaining :	0$
Kyle Clifford (Out of Payroll)	1,050,000$ (1)
-1 Way Contract Salary Cap :	1,050,000$
-Salary Remaining :	0$
-Salary Average :	1,050,000$
-Salary Average Remaining :	0$
Chris Bourque (Out of Payroll)	1,000,000$ (1)
-1 Way Contract Salary Cap :	1,000,000$
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Scottie Upshall (Out of Payroll)	999,999$ (3)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Brett Ritchie	943,000$ (2)
-Salary Remaining :	0$
-Salary Average :	943,000$
-Salary Average Remaining :	0$
Boo Nieves	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tony DeAngelo	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Tom Kuhnhackl	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	26
Salary Commitment
Year 20 : 73,185,111$
Year 21 : 56,065,111$
Year 22 : 35,731,999$
Year 23 : 18,991,000$
Salary Average Commitment
Year 20 : 73,185,111$
Year 21 : 56,065,111$
Year 22 : 35,731,999$
Year 23 : 18,991,000$
Salary Cap with 1 Way Contract
Year 20 : 73,185,111$
Year 21 : 56,065,111$
Year 22 : 35,731,999$
Year 23 : 18,991,000$

Farm Players Salaries
John Muse	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Jhonas Enroth	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Connor Clifton	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nikita Korostelev	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Gabriel Carlsson (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Zach Senyshyn	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Trent Frederic	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nick Schneider	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brian Flynn	84,000$ (1)
Salary Remaining :	0$
Salary Average :	84,000$
Salary Average Remaining :	0$
Max Reinhart	80,000$ (3)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Cody Goloubef (Out of Payroll)	78,300$ (2)
Salary Remaining :	0$
Salary Average :	78,300$
Salary Average Remaining :	0$
Ryan Stanton	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Patrick Cullity	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Taylor Fedun	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Matt Roy	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Patrick McGrath	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Steven Swavely	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jan Kostalek	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Tony Cameranesi	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	19
Salary Commitment
Year 20 : 1,457,300$
Year 21 : 1,263,300$
Year 22 : 835,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,457,300$
Year 21 : 1,263,300$
Year 22 : 835,000$
Year 23 : 0$

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	5750 - 125$ - 5,506 - 96%
Level 2:	4750 - 100$ - 4,558 - 96%
Level 3:	3750 - 75$ - 3,536 - 94%
Level 4:	2750 - 50$ - 2,639 - 96%
Luxury :	1000 - 300$ - 961 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,608 - 80%
Farm Level 2:	1000 - 15$ - 793 - 79%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,200 - 96%
Average Income per Game	2,088,582$
Year to Date Revenue	85,631,866$
Farm
Home Games Left	0
Average Attendance - %	2,401 - 80%
Average Income per Game	64,877$
Year to Date Revenue	2,659,967$
Expense
Pro Players Total Salaries	71,702,998$
Farm Players Total Salaries	1,851,500$
Coaches Total Salaries	2,070,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	64,594,666$
Farm Year To Date Expenses	2,381,585$
Pro Salary Cap To Date	59,586,532$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	411,365$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,568$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	59,586,532$
Estimate Under Maximum Salary Cap of 76,000,000$	16,413,468$
Estimate Over Minimum Salary Cap of 40,000,000$	19,586,532$
Current Bank Account	33,922,008$
Projected Bank Account	33,922,008$

Pro Players Salaries
Henrik Sedin (1 Way Contract)	7,900,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,900,000$
-Salary Average Remaining :	0$
Patrick Sharp (Out of Payroll)	7,675,000$ (1)
-1 Way Contract Salary Cap :	7,675,000$
-Salary Remaining :	0$
-Salary Average :	7,675,000$
-Salary Average Remaining :	0$
Kyle Okposo (1 Way Contract)	7,070,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,070,000$
-Salary Average Remaining :	0$
Jaroslav Halak (1 Way Contract)	5,850,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,850,000$
-Salary Average Remaining :	0$
Milan Lucic (1 Way Contract)	5,680,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,680,000$
-Salary Average Remaining :	0$
Kevin Klein (Out of Payroll)	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Cal Clutterbuck (1 Way Contract)	5,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Colin Wilson (1 Way Contract)	3,112,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,112,000$
-Salary Average Remaining :	0$
Jori Lehtera (1 Way Contract)	3,050,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,050,000$
-Salary Average Remaining :	0$
Kris Versteeg (1 Way Contract)	2,520,000$ (1)
-1 Way Contract Salary Cap :	2,520,000$
-Salary Remaining :	0$
-Salary Average :	2,520,000$
-Salary Average Remaining :	0$
Lars Eller (1 Way Contract)	2,081,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,081,000$
-Salary Average Remaining :	0$
Matt Martin (1 Way Contract)	1,893,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,893,000$
-Salary Average Remaining :	0$
Dale Weise (1 Way Contract)	1,590,000$ (2)
-1 Way Contract Salary Cap :	1,590,000$
-Salary Remaining :	0$
-Salary Average :	1,590,000$
-Salary Average Remaining :	0$
Jay Beagle (1 Way Contract)	1,020,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,020,000$
-Salary Average Remaining :	0$
Klas Dahlbeck (1 Way Contract)	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Nikita Nesterov (1 Way Contract)	1,000,000$ (1)
-1 Way Contract Salary Cap :	1,000,000$
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Paul Carey	999,999$ (2)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Ryan Reaves	999,999$ (3)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Phil Varone	975,000$ (3)
-Salary Remaining :	0$
-Salary Average :	975,000$
-Salary Average Remaining :	0$
Joakim Nordstrom	940,000$ (2)
-Salary Remaining :	0$
-Salary Average :	940,000$
-Salary Average Remaining :	0$
Markus Nutivaara	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tim Heed	925,000$ (4)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Gustav Olofsson	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tyler Wotherspoon	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
J.T. Brown	860,000$ (1)
-Salary Remaining :	0$
-Salary Average :	860,000$
-Salary Average Remaining :	0$
Ryan Sproul	637,000$ (2)
-Salary Remaining :	0$
-Salary Average :	637,000$
-Salary Average Remaining :	0$
MacKenzie Weegar	600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Parker Milner	550,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	28
Salary Commitment
Year 20 : 71,702,998$
Year 21 : 48,657,998$
Year 22 : 29,815,999$
Year 23 : 15,087,000$
Salary Average Commitment
Year 20 : 71,702,998$
Year 21 : 49,577,998$
Year 22 : 30,735,999$
Year 23 : 16,107,000$
Salary Cap with 1 Way Contract
Year 20 : 71,702,998$
Year 21 : 49,577,998$
Year 22 : 30,735,999$
Year 23 : 16,107,000$

Farm Players Salaries
Cameron Darcy	97,500$ (1)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Joe Colborne	97,500$ (3)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Dalton Prout	96,000$ (1)
Salary Remaining :	0$
Salary Average :	96,000$
Salary Average Remaining :	0$
Jyrki Jokipakka	95,000$ (1)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Andreas Englund	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andrew Cherniwchan	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andreas Borgman	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Danick Martel	80,000$ (3)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Callum Booth	80,000$ (3)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Chris Terry	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Kyle Capobianco	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Anthony Greco	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Michael Chaput	58,000$ (1)
Salary Remaining :	0$
Salary Average :	58,000$
Salary Average Remaining :	0$
Colin Markison	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Mitch Callahan	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Mike Blunden	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Anthony Peluso	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brett Gallant	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ben Holmstrom	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Olivier Archambault	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Charles Williams	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Stefan Matteau	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Petter Granberg	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Mike Liambas	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Rocco Grimaldi	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Adam Carlson	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dakota Mermis	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 20 : 1,851,500$
Year 21 : 1,170,000$
Year 22 : 1,060,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,851,500$
Year 21 : 1,155,000$
Year 22 : 1,045,000$
Year 23 : 0$

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	5750 - 115$ - 5,482 - 95%
Level 2:	4750 - 98$ - 4,477 - 94%
Level 3:	3750 - 70$ - 3,569 - 95%
Level 4:	2750 - 50$ - 2,548 - 93%
Luxury :	1000 - 300$ - 938 - 94%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,599 - 80%
Farm Level 2:	1000 - 15$ - 823 - 82%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,014 - 95%
Average Income per Game	1,980,361$
Year to Date Revenue	81,194,787$
Farm
Home Games Left	0
Average Attendance - %	2,422 - 81%
Average Income per Game	65,852$
Year to Date Revenue	2,699,928$
Expense
Pro Players Total Salaries	60,479,000$
Farm Players Total Salaries	2,078,233$
Coaches Total Salaries	2,749,999$
Luxury Taxe Total	0$
Pro Year To Date Expenses	72,666,792$
Farm Year To Date Expenses	3,011,664$
Pro Salary Cap To Date	68,647,850$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	349,601$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,391$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	68,647,850$
Estimate Under Maximum Salary Cap of 76,000,000$	7,352,150$
Estimate Over Minimum Salary Cap of 40,000,000$	28,647,850$
Current Bank Account	22,539,055$
Projected Bank Account	22,539,055$

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	7,900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,900,000$
-Salary Average Remaining :	0$
Carey Price (1 Way Contract)	7,425,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,425,000$
-Salary Average Remaining :	0$
Leon Draisaitl (Out of Payroll)	6,725,000$ (5)
-Salary Remaining :	0$
-Salary Average :	6,725,000$
-Salary Average Remaining :	0$
TJ Brodie (1 Way Contract)	5,216,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,216,000$
-Salary Average Remaining :	0$
Jaden Schwartz (1 Way Contract)	5,210,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,210,000$
-Salary Average Remaining :	0$
Dougie Hamilton (1 Way Contract)	3,600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,600,000$
-Salary Average Remaining :	0$
Adam Henrique (1 Way Contract)	3,500,000$ (5)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Nick Foligno (1 Way Contract)	3,500,000$ (5)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Justin Braun (1 Way Contract)	3,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Tom Wilson (1 Way Contract)	2,550,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,550,000$
-Salary Average Remaining :	0$
Leo Komarov (1 Way Contract)	2,375,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,375,000$
-Salary Average Remaining :	0$
Karl Alzner (1 Way Contract)	2,230,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,230,000$
-Salary Average Remaining :	0$
Calle Jarnkrok (1 Way Contract)	2,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Anton Khudobin (1 Way Contract)	2,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Adam McQuaid (1 Way Contract)	1,701,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,701,000$
-Salary Average Remaining :	0$
Deryk Engelland (1 Way Contract)	1,220,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,220,000$
-Salary Average Remaining :	0$
Sahir Gill (1 Way Contract)	1,200,000$ (2)
-1 Way Contract Salary Cap :	1,200,000$
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Nick Schmaltz	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brock Boeser	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mikhail Sergachev	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Esa Lindell	902,000$ (2)
-Salary Remaining :	0$
-Salary Average :	902,000$
-Salary Average Remaining :	0$
Noel Acciari	890,000$ (1)
-Salary Remaining :	0$
-Salary Average :	890,000$
-Salary Average Remaining :	0$
Austin Watson	735,000$ (2)
-Salary Remaining :	0$
-Salary Average :	735,000$
-Salary Average Remaining :	0$
Jujhar Khaira	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 20 : 67,204,000$
Year 21 : 42,604,000$
Year 22 : 23,192,000$
Year 23 : 18,941,000$
Salary Average Commitment
Year 20 : 67,204,000$
Year 21 : 42,604,000$
Year 22 : 23,192,000$
Year 23 : 18,941,000$
Salary Cap with 1 Way Contract
Year 20 : 67,204,000$
Year 21 : 42,604,000$
Year 22 : 23,192,000$
Year 23 : 18,941,000$

Farm Players Salaries
Anders Lindback	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Kane Lafranchise	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Barry Goers (Out of Payroll)	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Dustin Gazley	99,900$ (1)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Thatcher Demko	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jesse Puljujarvi	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Samuel Kurker	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Trent Vogelhuber	87,500$ (1)
Salary Remaining :	0$
Salary Average :	87,500$
Salary Average Remaining :	0$
Dennis Robertson	87,500$ (1)
Salary Remaining :	0$
Salary Average :	87,500$
Salary Average Remaining :	0$
Kerby Rychel	86,333$ (1)
Salary Remaining :	0$
Salary Average :	86,333$
Salary Average Remaining :	0$
Brian Lashoff	85,000$ (1)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Bobby Butler (Out of Payroll)	85,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Corey Elkins	85,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
John McCarthy	85,000$ (1)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Roland McKeown (Out of Payroll)	74,500$ (2)
Salary Remaining :	0$
Salary Average :	74,500$
Salary Average Remaining :	0$
Cody Bass	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Joseph LaBate	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Kevin Lynch	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Adam Cracknell	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brandon Mashinter	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Fedor Tyutin	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andreas Martinsen	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Matt Mangene	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jayson Megna	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Josiah Didier	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Mario Lucia	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Patrick Killeen	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Emile Poirier	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 20 : 2,078,233$
Year 21 : 859,500$
Year 22 : 730,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,078,233$
Year 21 : 859,500$
Year 22 : 730,000$
Year 23 : 0$

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	5750 - 125$ - 5,498 - 96%
Level 2:	4750 - 100$ - 4,600 - 97%
Level 3:	3750 - 75$ - 3,614 - 96%
Level 4:	2750 - 50$ - 2,616 - 95%
Luxury :	1000 - 300$ - 951 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,575 - 79%
Farm Level 2:	1000 - 15$ - 795 - 79%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,279 - 96%
Average Income per Game	2,046,152$
Year to Date Revenue	83,892,234$
Farm
Home Games Left	0
Average Attendance - %	2,369 - 79%
Average Income per Game	63,869$
Year to Date Revenue	2,618,613$
Expense
Pro Players Total Salaries	59,713,333$
Farm Players Total Salaries	2,154,267$
Coaches Total Salaries	2,400,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	61,207,004$
Farm Year To Date Expenses	2,783,062$
Pro Salary Cap To Date	59,035,500$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	345,581$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,561$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	59,035,500$
Estimate Under Maximum Salary Cap of 76,000,000$	16,964,500$
Estimate Over Minimum Salary Cap of 40,000,000$	19,035,500$
Current Bank Account	30,067,411$
Projected Bank Account	30,067,411$

Pro Players Salaries
Andrej Sekera (1 Way Contract)	7,200,000$ (3)
-1 Way Contract Salary Cap :	7,200,000$
-Salary Remaining :	0$
-Salary Average :	7,200,000$
-Salary Average Remaining :	0$
Cory Schneider (1 Way Contract)	6,700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,700,000$
-Salary Average Remaining :	0$
Mark Stuart (1 Way Contract)	5,800,000$ (1)
-1 Way Contract Salary Cap :	5,800,000$
-Salary Remaining :	0$
-Salary Average :	5,800,000$
-Salary Average Remaining :	0$
Jonathan Ericsson (1 Way Contract)	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Frans Nielsen (1 Way Contract)	4,200,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,200,000$
-Salary Average Remaining :	0$
Tanner Pearson (1 Way Contract)	2,625,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,290,000$
-Salary Average Remaining :	0$
Greg Pateryn (1 Way Contract)	2,525,000$ (4)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Jamie McGinn (1 Way Contract)	2,520,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,520,000$
-Salary Average Remaining :	0$
Brandon Sutter (1 Way Contract)	2,470,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,470,000$
-Salary Average Remaining :	0$
Darcy Kuemper (1 Way Contract)	2,375,000$ (4)
-Salary Remaining :	0$
-Salary Average :	995,000$
-Salary Average Remaining :	0$
Patrick Eaves (1 Way Contract)	2,300,000$ (1)
-1 Way Contract Salary Cap :	2,300,000$
-Salary Remaining :	0$
-Salary Average :	2,300,000$
-Salary Average Remaining :	0$
John Moore (1 Way Contract)	2,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
David Schlemko (1 Way Contract)	1,775,000$ (4)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Michael Grabner (1 Way Contract)	1,689,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,689,000$
-Salary Average Remaining :	0$
Adam Lowry (1 Way Contract)	1,668,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,668,000$
-Salary Average Remaining :	0$
Erik Gudbranson (1 Way Contract)	1,378,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,378,000$
-Salary Average Remaining :	0$
Logan Shaw (1 Way Contract)	1,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Nicolas Deslauriers (1 Way Contract)	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Danton Heinen	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Sam Reinhart (Out of Payroll)	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nico Hischier	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Michael McCarron	863,333$ (1)
-Salary Remaining :	0$
-Salary Average :	863,333$
-Salary Average Remaining :	0$
Brandon Montour	850,000$ (1)
-Salary Remaining :	0$
-Salary Average :	850,000$
-Salary Average Remaining :	0$
Jamie Oleksiak	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Devin Shore	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 20 : 59,713,333$
Year 21 : 44,025,000$
Year 22 : 23,552,000$
Year 23 : 8,675,000$
Salary Average Commitment
Year 20 : 54,248,332$
Year 21 : 38,559,999$
Year 22 : 19,421,999$
Year 23 : 4,544,999$
Salary Cap with 1 Way Contract
Year 20 : 59,713,333$
Year 21 : 44,025,000$
Year 22 : 23,552,000$
Year 23 : 8,675,000$

Farm Players Salaries
Curtis Valk	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Cole Ully	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Taylor Leier	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Reece Willcox	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jakob Chychrun (Out of Payroll)	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Evan Rodrigues	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Juho Lammikko	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Francis Perron	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vincent Dunn	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tristan Jarry	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dylan Ferguson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Daniel Brickley	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Yannick Veilleux	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jakub Jerabek	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Anthony Cirelli	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan White	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Byron Froese	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Miikka Salomaki	70,200$ (1)
Salary Remaining :	0$
Salary Average :	70,200$
Salary Average Remaining :	0$
Tyler Bertuzzi	66,167$ (2)
Salary Remaining :	0$
Salary Average :	66,167$
Salary Average Remaining :	0$
Sven Andrighetto	66,000$ (1)
Salary Remaining :	0$
Salary Average :	66,000$
Salary Average Remaining :	0$
Josh Leivo (Out of Payroll)	62,400$ (2)
Salary Remaining :	0$
Salary Average :	62,400$
Salary Average Remaining :	0$
Alan Quine (Out of Payroll)	62,000$ (1)
Salary Remaining :	0$
Salary Average :	62,000$
Salary Average Remaining :	0$
Jesse Graham	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jean-Sebastien Dea	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Tom McCollum	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Garret Ross	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
TJ Brennan (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 20 : 2,154,267$
Year 21 : 1,588,567$
Year 22 : 1,165,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,154,267$
Year 21 : 1,588,567$
Year 22 : 1,165,000$
Year 23 : 0$

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BB T Center
Level 1:	5750 - 125$ - 5,586 - 97%
Level 2:	4750 - 100$ - 4,631 - 97%
Level 3:	3750 - 75$ - 3,625 - 97%
Level 4:	2750 - 50$ - 2,654 - 97%
Luxury :	1000 - 300$ - 967 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,585 - 79%
Farm Level 2:	1000 - 15$ - 816 - 82%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,463 - 97%
Average Income per Game	2,065,785$
Year to Date Revenue	84,697,175$
Farm
Home Games Left	0
Average Attendance - %	2,401 - 80%
Average Income per Game	64,704$
Year to Date Revenue	2,652,872$
Expense
Pro Players Total Salaries	73,370,000$
Farm Players Total Salaries	2,704,000$
Coaches Total Salaries	2,210,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	71,096,509$
Farm Year To Date Expenses	3,332,934$
Pro Salary Cap To Date	69,124,259$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	420,674$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	19,232$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	69,124,259$
Estimate Under Maximum Salary Cap of 76,000,000$	6,875,741$
Estimate Over Minimum Salary Cap of 40,000,000$	29,124,259$
Current Bank Account	26,157,654$
Projected Bank Account	26,157,654$

Pro Players Salaries
Claude Giroux (1 Way Contract)	8,560,000$ (3)
-Salary Remaining :	0$
-Salary Average :	8,560,000$
-Salary Average Remaining :	0$
Victor Hedman (1 Way Contract)	7,750,000$ (5)
-Salary Remaining :	0$
-Salary Average :	7,750,000$
-Salary Average Remaining :	0$
Johnny Gaudreau (1 Way Contract)	6,675,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,675,000$
-Salary Average Remaining :	0$
Sergei Bobrovsky (1 Way Contract)	6,600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,600,000$
-Salary Average Remaining :	0$
Patrice Bergeron (1 Way Contract)	6,370,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,370,000$
-Salary Average Remaining :	0$
Gabriel Landeskog (1 Way Contract)	4,490,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,490,000$
-Salary Average Remaining :	0$
Evander Kane (Out of Payroll)	4,375,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,375,000$
-Salary Average Remaining :	0$
Alex Goligoski (1 Way Contract)	4,220,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,220,000$
-Salary Average Remaining :	0$
Sami Vatanen (1 Way Contract)	3,825,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,825,000$
-Salary Average Remaining :	0$
Brayden Schenn (1 Way Contract)	3,575,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,575,000$
-Salary Average Remaining :	0$
Danny DeKeyser (1 Way Contract)	2,825,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,825,000$
-Salary Average Remaining :	0$
Mikkel Boedker (1 Way Contract)	2,700,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,700,000$
-Salary Average Remaining :	0$
Michal Neuvirth (1 Way Contract)	2,230,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,230,000$
-Salary Average Remaining :	0$
Jesper Fast (1 Way Contract)	2,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,100,000$
-Salary Average Remaining :	0$
Chris Tierney (1 Way Contract)	1,750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Riley Nash (1 Way Contract)	1,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
Brandon Tanev	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Blake Coleman	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Colin Miller	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Scott Wedgewood	650,000$ (3)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Scott Mayfield	625,000$ (2)
-Salary Remaining :	0$
-Salary Average :	625,000$
-Salary Average Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 20 : 73,370,000$
Year 21 : 39,905,000$
Year 22 : 30,605,000$
Year 23 : 10,575,000$
Salary Average Commitment
Year 20 : 73,370,000$
Year 21 : 39,905,000$
Year 22 : 30,605,000$
Year 23 : 10,575,000$
Salary Cap with 1 Way Contract
Year 20 : 73,370,000$
Year 21 : 39,905,000$
Year 22 : 30,605,000$
Year 23 : 10,575,000$

Farm Players Salaries
Michael Brodzinski	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Joel Vermin	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Freddie Hamilton	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Chris Thorburn	99,500$ (3)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Carter Camper	99,500$ (3)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Jonny Brodzinski (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Josh Archibald (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Patrick Russell	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mike Reilly	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kevin Labanc	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Charlie Lindgren	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Sam Anas	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tyler Moy	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Philippe Myers (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Zach Whitecloud	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vitek Vanecek	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Chris Driedger	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Philip Holm	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Alex Formenton	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Calvin Thurkauf	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Christian Jaros	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Manuel Wiederer	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brandon Davidson	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Lukas Sedlak (Out of Payroll)	82,500$ (2)
Salary Remaining :	0$
Salary Average :	82,500$
Salary Average Remaining :	0$
Alexandre Grenier	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Christian Thomas	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Wayne Simpson	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Sena Acolatse	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Carter Bancks	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Travis St. Denis	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Colton Beck	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Derek Army	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	32
Salary Commitment
Year 20 : 2,704,000$
Year 21 : 2,421,500$
Year 22 : 1,651,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,704,000$
Year 21 : 2,421,500$
Year 22 : 1,651,500$
Year 23 : 0$

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	5750 - 125$ - 5,507 - 96%
Level 2:	4750 - 100$ - 4,384 - 92%
Level 3:	3750 - 77$ - 3,557 - 95%
Level 4:	2750 - 49$ - 2,586 - 94%
Luxury :	1000 - 301$ - 939 - 94%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,604 - 80%
Farm Level 2:	1000 - 15$ - 802 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,973 - 94%
Average Income per Game	1,946,581$
Year to Date Revenue	79,809,812$
Farm
Home Games Left	0
Average Attendance - %	2,406 - 80%
Average Income per Game	65,952$
Year to Date Revenue	2,704,031$
Expense
Pro Players Total Salaries	64,148,165$
Farm Players Total Salaries	1,664,700$
Coaches Total Salaries	2,260,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	64,863,005$
Farm Year To Date Expenses	2,261,492$
Pro Salary Cap To Date	60,795,626$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	369,709$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,795$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	60,795,626$
Estimate Under Maximum Salary Cap of 76,000,000$	15,204,374$
Estimate Over Minimum Salary Cap of 40,000,000$	20,795,626$
Current Bank Account	25,309,108$
Projected Bank Account	25,309,108$

Pro Players Salaries
Thomas Vanek (1 Way Contract)	6,075,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,075,000$
-Salary Average Remaining :	0$
Justin Schultz (1 Way Contract)	4,550,000$ (5)
-Salary Remaining :	0$
-Salary Average :	4,550,000$
-Salary Average Remaining :	0$
Martin Hanzal (1 Way Contract)	4,150,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,150,000$
-Salary Average Remaining :	0$
Jason Spezza (1 Way Contract)	4,110,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,110,000$
-Salary Average Remaining :	0$
Brian Gionta (Out of Payroll)	4,100,000$ (1)
-1 Way Contract Salary Cap :	4,100,000$
-Salary Remaining :	0$
-Salary Average :	4,100,000$
-Salary Average Remaining :	0$
Marc Methot (1 Way Contract)	3,650,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,650,000$
-Salary Average Remaining :	0$
Eric Gryba (1 Way Contract)	2,950,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,950,000$
-Salary Average Remaining :	0$
Nathan Beaulieu (1 Way Contract)	2,907,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,907,000$
-Salary Average Remaining :	0$
Andrew Shaw (1 Way Contract)	2,878,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,878,000$
-Salary Average Remaining :	0$
Sam Gagner (Out of Payroll)	2,812,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,812,000$
-Salary Average Remaining :	0$
Jason Pominville (1 Way Contract)	2,650,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,650,000$
-Salary Average Remaining :	0$
Chris Wideman (1 Way Contract)	2,425,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,425,000$
-Salary Average Remaining :	0$
Ryan Miller (1 Way Contract)	2,400,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,400,000$
-Salary Average Remaining :	0$
Lauri Korpikoski (1 Way Contract)	2,000,000$ (2)
-1 Way Contract Salary Cap :	2,000,000$
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Luke Schenn (Out of Payroll)	1,808,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Mike Condon (1 Way Contract)	1,750,000$ (4)
-1 Way Contract Salary Cap :	1,750,000$
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Tim Schaller (1 Way Contract)	1,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Garnet Hathaway (1 Way Contract)	1,700,000$ (1)
-1 Way Contract Salary Cap :	1,700,000$
-Salary Remaining :	0$
-Salary Average :	1,700,000$
-Salary Average Remaining :	0$
Matt Hunwick (1 Way Contract)	1,549,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,549,000$
-Salary Average Remaining :	0$
Jacob de la Rose (1 Way Contract)	1,450,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,450,000$
-Salary Average Remaining :	0$
Josh Gorges (1 Way Contract)	1,150,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,150,000$
-Salary Average Remaining :	0$
Robert Bortuzzo (1 Way Contract)	1,055,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,055,000$
-Salary Average Remaining :	0$
Curtis McElhinney	999,999$ (1)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Drake Caggiula	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Sven Baertschi (Out of Payroll)	910,000$ (1)
-Salary Remaining :	0$
-Salary Average :	910,000$
-Salary Average Remaining :	0$
Pierre-Luc Dubois	894,166$ (2)
-Salary Remaining :	0$
-Salary Average :	894,166$
-Salary Average Remaining :	0$
Darren Archibald	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	27
Salary Commitment
Year 20 : 64,148,165$
Year 21 : 38,978,166$
Year 22 : 27,054,000$
Year 23 : 16,775,000$
Salary Average Commitment
Year 20 : 63,340,165$
Year 21 : 38,170,166$
Year 22 : 26,246,000$
Year 23 : 16,775,000$
Salary Cap with 1 Way Contract
Year 20 : 64,148,165$
Year 21 : 38,978,166$
Year 22 : 27,054,000$
Year 23 : 16,775,000$

Farm Players Salaries
Slater Koekkoek	95,500$ (3)
Salary Remaining :	0$
Salary Average :	95,500$
Salary Average Remaining :	0$
Andrei Mironov	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Eeli Tolvanen	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan MacInnis	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tyson Jost	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Francis Beauvillier	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Stepan Falkovsky	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Patrick Sieloff	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jakub Zboril	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Hartman	86,500$ (2)
Salary Remaining :	0$
Salary Average :	86,500$
Salary Average Remaining :	0$
Paul Postma	80,200$ (2)
Salary Remaining :	0$
Salary Average :	80,200$
Salary Average Remaining :	0$
Antoine Waked	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Reid Duke	72,500$ (3)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Brad Thiessen	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Stephen Gionta (Out of Payroll)	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Liam O'Brien	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Christopher Gibson	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Buddy Robinson	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jake Chelios	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jordan Oesterle (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Peter Stoykewych	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joel Lowry	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	22
Salary Commitment
Year 20 : 1,664,700$
Year 21 : 1,242,200$
Year 22 : 1,010,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,664,700$
Year 21 : 1,242,200$
Year 22 : 1,010,500$
Year 23 : 0$

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	5750 - 95$ - 5,403 - 94%
Level 2:	4750 - 75$ - 4,484 - 94%
Level 3:	3750 - 55$ - 2,936 - 78%
Level 4:	2750 - 25$ - 2,005 - 73%
Luxury :	1000 - 230$ - 971 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,607 - 80%
Farm Level 2:	1000 - 15$ - 796 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	15,799 - 88%
Average Income per Game	1,941,993$
Year to Date Revenue	79,621,729$
Farm
Home Games Left	0
Average Attendance - %	2,403 - 80%
Average Income per Game	64,905$
Year to Date Revenue	2,661,096$
Expense
Pro Players Total Salaries	56,169,000$
Farm Players Total Salaries	2,085,000$
Coaches Total Salaries	3,000,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	64,663,292$
Farm Year To Date Expenses	3,321,916$
Pro Salary Cap To Date	62,278,144$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	325,669$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	18,559$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	62,278,144$
Estimate Under Maximum Salary Cap of 76,000,000$	13,721,856$
Estimate Over Minimum Salary Cap of 40,000,000$	22,278,144$
Current Bank Account	17,736,591$
Projected Bank Account	17,736,591$

Pro Players Salaries
Loui Eriksson (1 Way Contract)	5,990,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,990,000$
-Salary Average Remaining :	0$
Valtteri Filppula (1 Way Contract)	5,400,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,400,000$
-Salary Average Remaining :	0$
Trevor Daley (1 Way Contract)	4,625,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,625,000$
-Salary Average Remaining :	0$
Matt Read (1 Way Contract)	4,500,000$ (1)
-1 Way Contract Salary Cap :	4,500,000$
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Kevan Miller (1 Way Contract)	4,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Brooks Orpik (1 Way Contract)	4,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Nick Leddy (1 Way Contract)	3,820,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,820,000$
-Salary Average Remaining :	0$
Derek Dorsett (1 Way Contract)	3,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,750,000$
-Salary Average Remaining :	0$
Michael Frolik (1 Way Contract)	3,080,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,080,000$
-Salary Average Remaining :	0$
Craig Anderson (1 Way Contract)	2,490,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,490,000$
-Salary Average Remaining :	0$
Marc Staal (1 Way Contract)	2,315,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,315,000$
-Salary Average Remaining :	0$
Kyle Brodziak (Out of Payroll)	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Jimmy Hayes (1 Way Contract)	1,270,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,270,000$
-Salary Average Remaining :	0$
Oscar Lindberg (1 Way Contract)	1,265,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,265,000$
-Salary Average Remaining :	0$
Kyle Quincey (1 Way Contract)	1,150,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,150,000$
-Salary Average Remaining :	0$
Curtis Lazar (1 Way Contract)	1,070,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,070,000$
-Salary Average Remaining :	0$
Derek MacKenzie (1 Way Contract)	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Colin White	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tanner Kero	769,000$ (2)
-Salary Remaining :	0$
-Salary Average :	769,000$
-Salary Average Remaining :	0$
Adam Erne	600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Jordan Binnington	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Robert Hagg	550,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Mirco Mueller (Out of Payroll)	550,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 20 : 56,169,000$
Year 21 : 41,044,000$
Year 22 : 26,930,000$
Year 23 : 2,315,000$
Salary Average Commitment
Year 20 : 56,169,000$
Year 21 : 40,929,000$
Year 22 : 27,315,000$
Year 23 : 2,315,000$
Salary Cap with 1 Way Contract
Year 20 : 56,169,000$
Year 21 : 40,929,000$
Year 22 : 27,315,000$
Year 23 : 2,315,000$

Farm Players Salaries
Kyle Platzer	97,500$ (3)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Tyler Lewington	97,500$ (1)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Gavin Bayreuther	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Julien Gauthier	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Justin Hickman	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Troy Terry	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
MacKenzie MacEachern	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Noah Juulsen (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Parker Wotherspoon	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brandon Baddock	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Colin Larkin	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Mason Mitchell	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Freddie Tiffels	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Daniel Walcott	87,500$ (1)
Salary Remaining :	0$
Salary Average :	87,500$
Salary Average Remaining :	0$
Jordan Schroeder	72,500$ (3)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
David Rittich	72,500$ (2)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
JC Lipon	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Zachary Fucale	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Hampus Gustafsson	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Brent Regner (Out of Payroll)	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Reid Petryk	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ryan Horvat	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Michael Bournival	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jansen Harkins	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Tommy Hughes	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Mathieu Brodeur	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Matt Buckles	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 20 : 2,085,000$
Year 21 : 1,722,500$
Year 22 : 1,365,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,085,000$
Year 21 : 1,730,000$
Year 22 : 1,372,500$
Year 23 : 0$

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	5750 - 125$ - 5,565 - 97%
Level 2:	4750 - 100$ - 4,581 - 96%
Level 3:	3750 - 75$ - 3,632 - 97%
Level 4:	2750 - 50$ - 2,649 - 96%
Luxury :	1000 - 300$ - 964 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,602 - 80%
Farm Level 2:	1000 - 15$ - 805 - 81%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,392 - 97%
Average Income per Game	2,068,675$
Year to Date Revenue	84,815,678$
Farm
Home Games Left	0
Average Attendance - %	2,407 - 80%
Average Income per Game	65,341$
Year to Date Revenue	2,678,964$
Expense
Pro Players Total Salaries	71,405,500$
Farm Players Total Salaries	2,195,000$
Coaches Total Salaries	2,400,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	72,781,060$
Farm Year To Date Expenses	2,891,052$
Pro Salary Cap To Date	70,838,325$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	410,986$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,073$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	70,838,325$
Estimate Under Maximum Salary Cap of 76,000,000$	5,161,675$
Estimate Over Minimum Salary Cap of 40,000,000$	30,838,325$
Current Bank Account	14,406,353$
Projected Bank Account	14,406,353$

Pro Players Salaries
David Pastrnak (1 Way Contract)	7,175,000$ (5)
-Salary Remaining :	0$
-Salary Average :	7,175,000$
-Salary Average Remaining :	0$
Braden Holtby (1 Way Contract)	6,800,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,800,000$
-Salary Average Remaining :	0$
Jake Gardiner (1 Way Contract)	5,975,000$ (5)
-Salary Remaining :	0$
-Salary Average :	5,975,000$
-Salary Average Remaining :	0$
William Karlsson (1 Way Contract)	5,825,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,825,000$
-Salary Average Remaining :	0$
Torey Krug (1 Way Contract)	5,726,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,726,000$
-Salary Average Remaining :	0$
Sean Couturier (1 Way Contract)	5,425,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,425,000$
-Salary Average Remaining :	0$
David Krejci (1 Way Contract)	4,500,000$ (5)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Mikael Backlund (1 Way Contract)	4,332,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,332,000$
-Salary Average Remaining :	0$
Michael Stone (1 Way Contract)	3,650,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,650,000$
-Salary Average Remaining :	0$
Andrew Ladd (1 Way Contract)	3,505,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,505,000$
-Salary Average Remaining :	0$
Kevin Hayes (1 Way Contract)	3,050,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,050,000$
-Salary Average Remaining :	0$
Andy Greene (1 Way Contract)	2,950,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,950,000$
-Salary Average Remaining :	0$
Pierre-Edouard Bellemare (1 Way Contract)	2,125,000$ (4)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Paul Byron (1 Way Contract)	1,630,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,630,000$
-Salary Average Remaining :	0$
Cedric Paquette (1 Way Contract)	1,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
Malcolm Subban	950,000$ (3)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Neal Pionk (Out of Payroll)	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Auston Matthews	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Max Domi	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Robby Fabbri	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brett Pesce	809,167$ (1)
-Salary Remaining :	0$
-Salary Average :	809,167$
-Salary Average Remaining :	0$
Samuel Girard	728,333$ (2)
-Salary Remaining :	0$
-Salary Average :	728,333$
-Salary Average Remaining :	0$
Scott Darling	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Charles Hudon	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 20 : 71,405,500$
Year 21 : 50,540,333$
Year 22 : 26,930,000$
Year 23 : 23,425,000$
Salary Average Commitment
Year 20 : 69,830,500$
Year 21 : 48,965,333$
Year 22 : 25,355,000$
Year 23 : 21,850,000$
Salary Cap with 1 Way Contract
Year 20 : 71,405,500$
Year 21 : 50,540,333$
Year 22 : 26,930,000$
Year 23 : 23,425,000$

Farm Players Salaries
Peter Budaj	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Reto Berra	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Andrew Miller	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Graham Knott	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Anthony Richard	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Radel Fazleev	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Fitzgerald	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dante Salituro	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jonas Siegenthaler	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nicolas Meloche	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jason Garrison	85,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Kevin Porter	85,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Tyler Randell	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Korbinian Holzer	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Jon Merrill	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Corey Tropp	67,500$ (2)
Salary Remaining :	0$
Salary Average :	67,500$
Salary Average Remaining :	0$
Alexey Marchenko	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Michal Rozsival	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Zac Rinaldo	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Etienne Marcoux	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Vernon Fiddler	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Jay McClement	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Jamie McBain	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Beau Bennett	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Tom Sestito	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Zach Sill	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Pierre-Cedric Labrie	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dillon Simpson	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Keegan Lowe	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 20 : 2,195,000$
Year 21 : 1,820,000$
Year 22 : 1,047,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,195,000$
Year 21 : 1,820,000$
Year 22 : 1,047,500$
Year 23 : 0$

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	5750 - 125$ - 5,514 - 96%
Level 2:	4750 - 100$ - 4,526 - 95%
Level 3:	3750 - 75$ - 3,636 - 97%
Level 4:	2750 - 50$ - 2,652 - 96%
Luxury :	1000 - 300$ - 962 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,617 - 81%
Farm Level 2:	1000 - 15$ - 797 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,290 - 96%
Average Income per Game	2,027,881$
Year to Date Revenue	83,143,115$
Farm
Home Games Left	0
Average Attendance - %	2,414 - 80%
Average Income per Game	65,627$
Year to Date Revenue	2,690,718$
Expense
Pro Players Total Salaries	46,908,333$
Farm Players Total Salaries	1,526,417$
Coaches Total Salaries	2,150,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	54,531,660$
Farm Year To Date Expenses	2,221,279$
Pro Salary Cap To Date	50,489,991$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	271,957$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,296$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	50,489,991$
Estimate Under Maximum Salary Cap of 76,000,000$	25,510,009$
Estimate Over Minimum Salary Cap of 40,000,000$	10,489,991$
Current Bank Account	36,088,044$
Projected Bank Account	36,088,044$

Pro Players Salaries
Brian Elliott (1 Way Contract)	6,030,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,030,000$
-Salary Average Remaining :	0$
David Backes (1 Way Contract)	5,700,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,700,000$
-Salary Average Remaining :	0$
Nikolay Kulemin (Out of Payroll)	5,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,500,000$
-Salary Average Remaining :	0$
Kyle Turris (1 Way Contract)	5,154,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,154,000$
-Salary Average Remaining :	0$
Johnny Boychuk (1 Way Contract)	4,360,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,360,000$
-Salary Average Remaining :	0$
Ryan Spooner (Out of Payroll)	3,495,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,495,000$
-Salary Average Remaining :	0$
Phillip Danault (1 Way Contract)	2,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Ales Hemsky (Out of Payroll)	2,370,000$ (1)
-1 Way Contract Salary Cap :	2,370,000$
-Salary Remaining :	0$
-Salary Average :	2,370,000$
-Salary Average Remaining :	0$
Connor Murphy (1 Way Contract)	2,095,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,095,000$
-Salary Average Remaining :	0$
Alex Biega (1 Way Contract)	1,775,000$ (4)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Landon Bow	995,000$ (2)
-Salary Remaining :	0$
-Salary Average :	995,000$
-Salary Average Remaining :	0$
Vinni Lettieri	995,000$ (2)
-Salary Remaining :	0$
-Salary Average :	995,000$
-Salary Average Remaining :	0$
Alex Chiasson	950,000$ (3)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Trevor van Riemsdyk	925,000$ (4)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mike Cornell	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Matthew Tkachuk (Out of Payroll)	925,000$ (5)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Dwight King	882,000$ (2)
-Salary Remaining :	0$
-Salary Average :	882,000$
-Salary Average Remaining :	0$
Brendan Gaunce	863,333$ (1)
-Salary Remaining :	0$
-Salary Average :	863,333$
-Salary Average Remaining :	0$
Zach Bogosian (1 Way Contract)	750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Daniel Carr	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Nail Yakupov	750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Carter Rowney	589,000$ (2)
-Salary Remaining :	0$
-Salary Average :	589,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 20 : 49,278,333$
Year 21 : 47,328,253$
Year 22 : 39,507,253$
Year 23 : 18,163,100$
Salary Average Commitment
Year 20 : 48,053,333$
Year 21 : 44,070,000$
Year 22 : 36,249,000$
Year 23 : 13,054,000$
Salary Cap with 1 Way Contract
Year 20 : 49,278,333$
Year 21 : 45,295,000$
Year 22 : 37,474,000$
Year 23 : 14,279,000$

Farm Players Salaries
Josh Wesley	99,500$ (2)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Vince Pedrie	99,500$ (2)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Emil Johansson	99,500$ (2)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Anton Blidh	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Tom Parisi	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Alex Lintuniemi	72,917$ (2)
Salary Remaining :	0$
Salary Average :	72,917$
Salary Average Remaining :	0$
Austin Wuthrich	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nikita Popugaev (Out of Payroll)	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dmitri Samorukov	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brendan Warren	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Lukas Elvenes	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Filip Hallander	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brent Gates	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Noah Cates	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Angus Crookshank	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Zach O'Brien	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Trevor Cheek (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Daniel Taylor	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Kaapo Kahkonen	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Julius Nattinen	55,000$ (3)
Salary Remaining :	0$
Salary Average :	73,083$
Salary Average Remaining :	0$
Jacob Jaremko	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Vojtech Budik	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brennan Menell	55,000$ (3)
Salary Remaining :	0$
Salary Average :	71,667$
Salary Average Remaining :	0$
David Quenneville	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	24
Salary Commitment
Year 20 : 1,526,417$
Year 21 : 1,181,417$
Year 22 : 810,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,561,167$
Year 21 : 1,101,167$
Year 22 : 729,750$
Year 23 : 0$

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	5750 - 125$ - 5,587 - 97%
Level 2:	4750 - 100$ - 4,564 - 96%
Level 3:	3750 - 75$ - 3,671 - 98%
Level 4:	2750 - 50$ - 2,660 - 97%
Luxury :	1000 - 300$ - 966 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,608 - 80%
Farm Level 2:	1000 - 15$ - 797 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,448 - 97%
Average Income per Game	2,064,703$
Year to Date Revenue	84,652,843$
Farm
Home Games Left	0
Average Attendance - %	2,405 - 80%
Average Income per Game	66,942$
Year to Date Revenue	2,744,602$
Expense
Pro Players Total Salaries	72,863,000$
Farm Players Total Salaries	3,544,000$
Coaches Total Salaries	4,875,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	77,132,269$
Farm Year To Date Expenses	4,540,064$
Pro Salary Cap To Date	73,765,380$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	431,815$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	24,966$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	73,765,380$
Estimate Under Maximum Salary Cap of 76,000,000$	2,234,620$
Estimate Over Minimum Salary Cap of 40,000,000$	33,765,380$
Current Bank Account	14,700,553$
Projected Bank Account	14,700,553$

Pro Players Salaries
Steven Stamkos (1 Way Contract)	7,800,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,800,000$
-Salary Average Remaining :	0$
Henrik Lundqvist (1 Way Contract)	7,775,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,775,000$
-Salary Average Remaining :	0$
Alex Pietrangelo (1 Way Contract)	6,475,000$ (5)
-Salary Remaining :	0$
-Salary Average :	6,475,000$
-Salary Average Remaining :	0$
James Neal (1 Way Contract)	5,125,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,125,000$
-Salary Average Remaining :	0$
Alexander Radulov (1 Way Contract)	5,071,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,071,000$
-Salary Average Remaining :	0$
Dion Phaneuf (1 Way Contract)	4,900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,900,000$
-Salary Average Remaining :	0$
Jeff Petry (1 Way Contract)	3,558,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,558,000$
-Salary Average Remaining :	0$
Mattias Ekholm (1 Way Contract)	3,550,000$ (5)
-Salary Remaining :	0$
-Salary Average :	3,550,000$
-Salary Average Remaining :	0$
Derick Brassard (1 Way Contract)	3,425,000$ (5)
-Salary Remaining :	0$
-Salary Average :	3,425,000$
-Salary Average Remaining :	0$
Bryan Little (1 Way Contract)	3,250,000$ (5)
-Salary Remaining :	0$
-Salary Average :	3,250,000$
-Salary Average Remaining :	0$
Ryan Callahan (1 Way Contract)	3,220,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,220,000$
-Salary Average Remaining :	0$
Jacob Markstrom (1 Way Contract)	3,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Elias Lindholm (1 Way Contract)	2,875,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,875,000$
-Salary Average Remaining :	0$
Jay Bouwmeester (1 Way Contract)	2,710,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,710,000$
-Salary Average Remaining :	0$
Marcus Johansson (1 Way Contract)	2,525,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,525,000$
-Salary Average Remaining :	0$
Tyler Bozak (1 Way Contract)	2,450,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,450,000$
-Salary Average Remaining :	0$
Jonathan Drouin (1 Way Contract)	1,660,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,660,000$
-Salary Average Remaining :	0$
Stephen Johns	954,000$ (1)
-Salary Remaining :	0$
-Salary Average :	954,000$
-Salary Average Remaining :	0$
Sebastian Aho	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Thomas Chabot	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Denis Malgin	690,000$ (2)
-Salary Remaining :	0$
-Salary Average :	690,000$
-Salary Average Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 20 : 72,863,000$
Year 21 : 62,414,000$
Year 22 : 53,024,000$
Year 23 : 38,454,000$
Salary Average Commitment
Year 20 : 72,863,000$
Year 21 : 62,414,000$
Year 22 : 53,024,000$
Year 23 : 38,454,000$
Salary Cap with 1 Way Contract
Year 20 : 72,863,000$
Year 21 : 62,414,000$
Year 22 : 53,024,000$
Year 23 : 38,454,000$

Farm Players Salaries
Kevin Gravel	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Kiefer Sherwood	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Teemu Pulkkinen	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Nic Dowd (Out of Payroll)	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Ryan Carpenter	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Bryan Bickell	99,000$ (1)
Salary Remaining :	0$
Salary Average :	99,000$
Salary Average Remaining :	0$
Viktor Loov	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michael Amadio	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Zack Mitchell	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Justin Kloos	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Carl Dahlstrom	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Stuart Percy	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Travis Sanheim	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jared McCann	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Miro Aaltonen	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Oskar Lindblom (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Christian Wolanin	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Garret Sparks	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ben Hutton	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Alex Stalock	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Anthony Bitetto	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
David Booth	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Thomas Vannelli	72,500$ (3)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Matthew Ford	72,500$ (2)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Harry Zolnierczyk	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Tim Erixon	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Julian Melchiori	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Laurent Brossoit	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Micheal Haley	67,500$ (2)
Salary Remaining :	0$
Salary Average :	67,500$
Salary Average Remaining :	0$
Zac Dalpe	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Nathan Paetsch	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Ryan Lomberg	57,500$ (3)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Cameron Hughes	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ben Thomson	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andrew O'Brien	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Josh Currie	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brett Sterling	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Scott Foster	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Lane Pederson	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Alex Broadhurst	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joe Whitney	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Pontus Aberg	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Bobby Farnham	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Hunter Warner	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Austin Carroll	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ben Betker	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Shane Harper	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Kristofers Bindulis	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Eric Robinson	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	49
Salary Commitment
Year 20 : 3,644,000$
Year 21 : 2,555,000$
Year 22 : 1,550,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 3,644,000$
Year 21 : 2,555,000$
Year 22 : 1,550,000$
Year 23 : 0$

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	5750 - 125$ - 5,583 - 97%
Level 2:	4750 - 100$ - 4,605 - 97%
Level 3:	3750 - 75$ - 3,674 - 98%
Level 4:	2750 - 50$ - 2,650 - 96%
Luxury :	1000 - 300$ - 973 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,587 - 79%
Farm Level 2:	1000 - 15$ - 796 - 80%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,486 - 97%
Average Income per Game	1,987,778$
Year to Date Revenue	81,498,914$
Farm
Home Games Left	0
Average Attendance - %	2,384 - 79%
Average Income per Game	70,011$
Year to Date Revenue	2,870,435$
Expense
Pro Players Total Salaries	64,105,000$
Farm Players Total Salaries	1,493,700$
Coaches Total Salaries	4,875,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	76,016,116$
Farm Year To Date Expenses	2,301,641$
Pro Salary Cap To Date	71,484,456$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	382,612$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,382$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	71,484,456$
Estimate Under Maximum Salary Cap of 76,000,000$	4,515,544$
Estimate Over Minimum Salary Cap of 40,000,000$	31,484,456$
Current Bank Account	5,572,333$
Projected Bank Account	5,572,333$

Pro Players Salaries
Zach Parise (1 Way Contract)	8,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	8,000,000$
-Salary Average Remaining :	0$
Anze Kopitar (Out of Payroll)	7,525,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,525,000$
-Salary Average Remaining :	0$
Paul Stastny (1 Way Contract)	6,950,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,950,000$
-Salary Average Remaining :	0$
Tyler Johnson (1 Way Contract)	6,463,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,463,000$
-Salary Average Remaining :	0$
Ryan Suter (1 Way Contract)	5,848,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,848,000$
-Salary Average Remaining :	0$
Matt Murray (1 Way Contract)	5,625,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,625,000$
-Salary Average Remaining :	0$
Erik Johnson (1 Way Contract)	3,940,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,940,000$
-Salary Average Remaining :	0$
Cam Atkinson (1 Way Contract)	3,680,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,680,000$
-Salary Average Remaining :	0$
Brayden McNabb (1 Way Contract)	3,225,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,225,000$
-Salary Average Remaining :	0$
Brian Dumoulin (1 Way Contract)	2,700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,700,000$
-Salary Average Remaining :	0$
Micheal Ferland (1 Way Contract)	2,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	630,000$
-Salary Average Remaining :	0$
Chris Wagner (1 Way Contract)	2,050,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,050,000$
-Salary Average Remaining :	0$
Chad Johnson (1 Way Contract)	1,958,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,958,000$
-Salary Average Remaining :	0$
Jacob Josefson (1 Way Contract)	1,900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,900,000$
-Salary Average Remaining :	0$
Peter Holland (Out of Payroll)	1,470,000$ (1)
-1 Way Contract Salary Cap :	1,470,000$
-Salary Remaining :	0$
-Salary Average :	1,470,000$
-Salary Average Remaining :	0$
Martin Marincin (1 Way Contract)	1,103,000$ (2)
-1 Way Contract Salary Cap :	1,103,000$
-Salary Remaining :	0$
-Salary Average :	1,103,000$
-Salary Average Remaining :	0$
Luke Glendening	950,000$ (2)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Alexander Kerfoot	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Shayne Gostisbehere	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Dylan Larkin	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
William Nylander	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Shea Theodore	863,000$ (1)
-Salary Remaining :	0$
-Salary Average :	863,000$
-Salary Average Remaining :	0$
Jake Dotchin	815,000$ (2)
-Salary Remaining :	0$
-Salary Average :	815,000$
-Salary Average Remaining :	0$
Jordan Martinook	615,000$ (1)
-Salary Remaining :	0$
-Salary Average :	615,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 20 : 71,630,000$
Year 21 : 50,407,000$
Year 22 : 27,724,000$
Year 23 : 12,311,000$
Salary Average Commitment
Year 20 : 70,010,000$
Year 21 : 48,787,000$
Year 22 : 27,724,000$
Year 23 : 12,311,000$
Salary Cap with 1 Way Contract
Year 20 : 71,630,000$
Year 21 : 50,407,000$
Year 22 : 27,724,000$
Year 23 : 12,311,000$

Farm Players Salaries
Adam Brooks	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Gropp	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nikita Soshnikov	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mackenzie Blackwood	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Erik Cernak	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tyler Parsons	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dylan McIlrath	78,000$ (1)
Salary Remaining :	0$
Salary Average :	78,000$
Salary Average Remaining :	0$
Brian Strait	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Nick Jensen	65,700$ (2)
Salary Remaining :	0$
Salary Average :	65,700$
Salary Average Remaining :	0$
Zack Stortini	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Blake Pietila	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Eric O'Dell	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Bryce Gervais	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ethan Werek	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Philip Samuelsson	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Michael Ferrantino	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Daniel Maggio	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jamie Devane	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Grant Besse	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Graham Black (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dawson Leedahl	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Scott Harrington	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	22
Salary Commitment
Year 20 : 1,493,700$
Year 21 : 675,700$
Year 22 : 370,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,493,700$
Year 21 : 675,700$
Year 22 : 370,000$
Year 23 : 0$

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	5750 - 128$ - 5,440 - 95%
Level 2:	4750 - 96$ - 4,524 - 95%
Level 3:	3750 - 60$ - 3,653 - 97%
Level 4:	2750 - 47$ - 2,639 - 96%
Luxury :	1000 - 304$ - 891 - 89%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,624 - 81%
Farm Level 2:	1000 - 15$ - 820 - 82%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,147 - 95%
Average Income per Game	1,979,209$
Year to Date Revenue	81,147,557$
Farm
Home Games Left	0
Average Attendance - %	2,444 - 81%
Average Income per Game	112,208$
Year to Date Revenue	4,600,524$
Expense
Pro Players Total Salaries	74,438,000$
Farm Players Total Salaries	1,786,000$
Coaches Total Salaries	4,050,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	77,649,896$
Farm Year To Date Expenses	2,421,066$
Pro Salary Cap To Date	74,130,841$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	437,854$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,198$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	74,130,841$
Estimate Under Maximum Salary Cap of 76,000,000$	1,869,159$
Estimate Over Minimum Salary Cap of 40,000,000$	34,130,841$
Current Bank Account	13,234,393$
Projected Bank Account	13,234,393$

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	9,140,000$ (3)
-Salary Remaining :	0$
-Salary Average :	9,140,000$
-Salary Average Remaining :	0$
Alex Ovechkin (1 Way Contract)	9,075,000$ (2)
-Salary Remaining :	0$
-Salary Average :	9,075,000$
-Salary Average Remaining :	0$
Pekka Rinne (1 Way Contract)	6,970,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,970,000$
-Salary Average Remaining :	0$
Mark Giordano (1 Way Contract)	6,857,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,857,000$
-Salary Average Remaining :	0$
Rasmus Ristolainen (1 Way Contract)	5,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,750,000$
-Salary Average Remaining :	0$
Patric Hornqvist (1 Way Contract)	5,297,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,297,000$
-Salary Average Remaining :	0$
Zdeno Chara (1 Way Contract)	3,930,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,930,000$
-Salary Average Remaining :	0$
Aaron Ekblad (1 Way Contract)	3,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,750,000$
-Salary Average Remaining :	0$
Patrik Nemeth (1 Way Contract)	3,050,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,050,000$
-Salary Average Remaining :	0$
Jason Zucker (1 Way Contract)	2,620,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,635,000$
-Salary Average Remaining :	0$
Nick Bonino (1 Way Contract)	2,170,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,170,000$
-Salary Average Remaining :	0$
Jean-Gabriel Pageau (1 Way Contract)	2,170,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,170,000$
-Salary Average Remaining :	0$
Anders Nilsson (1 Way Contract)	1,875,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,875,000$
-Salary Average Remaining :	0$
Richard Panik (1 Way Contract)	1,827,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,827,000$
-Salary Average Remaining :	0$
Matt Hendricks (1 Way Contract)	1,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Bo Horvat (1 Way Contract)	1,670,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,106,667$
-Salary Average Remaining :	0$
Markus Granlund (1 Way Contract)	1,342,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,342,000$
-Salary Average Remaining :	0$
J.T. Miller (1 Way Contract)	1,310,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,170,000$
-Salary Average Remaining :	0$
Ian Cole (1 Way Contract)	1,110,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,908,750$
-Salary Average Remaining :	0$
Pavel Buchnevich	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jakub Vrana	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Erik Gustafsson	925,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,031,250$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 20 : 74,438,000$
Year 21 : 79,446,000$
Year 22 : 44,532,000$
Year 23 : 17,497,000$
Salary Average Commitment
Year 20 : 82,654,667$
Year 21 : 75,147,667$
Year 22 : 41,248,667$
Year 23 : 16,862,000$
Salary Cap with 1 Way Contract
Year 20 : 74,438,000$
Year 21 : 66,931,000$
Year 22 : 34,047,000$
Year 23 : 14,957,000$

Farm Players Salaries
Nikolay Goldobin (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vili Saarijarvi	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
T.J. Hensick (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ivan Barbashev	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Julius Bergman (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andreas Johnsson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Axel Holmstrom	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kirill Gotovets	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Marcus Hogberg	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Emil Pettersson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Filip Sandberg	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Lucas Wallmark	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Ville Pokka	71,000$ (3)
Salary Remaining :	0$
Salary Average :	71,000$
Salary Average Remaining :	0$
Andre Petersson	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Daniel Muzito-Bagenda	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Anton Zlobin	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nikita Jevpalovs	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jesse Joensuu	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Chad Kolarik	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Max Gortz	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
David Fischer (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Miroslav Svoboda	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Radim Simek	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Henri Ikonen (Out of Payroll)	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jusso Ikonen	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nicola Riopel	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	26
Salary Commitment
Year 20 : 1,878,500$
Year 21 : 1,218,500$
Year 22 : 996,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,878,500$
Year 21 : 1,218,500$
Year 22 : 996,000$
Year 23 : 0$

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	5750 - 120$ - 5,579 - 97%
Level 2:	4750 - 110$ - 3,885 - 82%
Level 3:	3750 - 80$ - 3,197 - 85%
Level 4:	2750 - 50$ - 2,681 - 97%
Luxury :	1000 - 300$ - 970 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 10$ - 1,695 - 85%
Farm Level 2:	1000 - 5$ - 856 - 86%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,312 - 91%
Average Income per Game	1,927,727$
Year to Date Revenue	79,036,799$
Farm
Home Games Left	0
Average Attendance - %	2,551 - 85%
Average Income per Game	43,530$
Year to Date Revenue	1,784,718$
Expense
Pro Players Total Salaries	74,933,000$
Farm Players Total Salaries	2,447,633$
Coaches Total Salaries	2,225,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	76,041,488$
Farm Year To Date Expenses	3,387,367$
Pro Salary Cap To Date	73,850,711$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	428,135$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	19,196$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	73,850,711$
Estimate Under Maximum Salary Cap of 76,000,000$	2,149,289$
Estimate Over Minimum Salary Cap of 40,000,000$	33,850,711$
Current Bank Account	6,867,402$
Projected Bank Account	6,867,402$

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	8,540,000$ (3)
-Salary Remaining :	0$
-Salary Average :	8,540,000$
-Salary Average Remaining :	0$
Filip Forsberg (1 Way Contract)	6,875,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,875,000$
-Salary Average Remaining :	0$
Corey Crawford (1 Way Contract)	6,305,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,305,000$
-Salary Average Remaining :	0$
Aleksander Barkov (1 Way Contract)	6,300,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,300,000$
-Salary Average Remaining :	0$
Jonathan Marchessault (1 Way Contract)	6,050,000$ (5)
-Salary Remaining :	0$
-Salary Average :	6,050,000$
-Salary Average Remaining :	0$
Brent Seabrook (1 Way Contract)	5,625,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,625,000$
-Salary Average Remaining :	0$
Dmitry Orlov (1 Way Contract)	5,410,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,410,000$
-Salary Average Remaining :	0$
Rickard Rakell (1 Way Contract)	5,004,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,004,000$
-Salary Average Remaining :	0$
Ryan McDonagh (1 Way Contract)	4,879,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,879,000$
-Salary Average Remaining :	0$
Brendan Gallagher (1 Way Contract)	3,845,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,845,000$
-Salary Average Remaining :	0$
Tomas Hertl (1 Way Contract)	3,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,250,000$
-Salary Average Remaining :	0$
Travis Hamonic (Out of Payroll)	2,850,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,850,000$
-Salary Average Remaining :	0$
Vladislav Namestnikov (1 Way Contract)	2,550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,550,000$
-Salary Average Remaining :	0$
Darren Helm (1 Way Contract)	2,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Zemgus Girgensons (1 Way Contract)	1,650,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,650,000$
-Salary Average Remaining :	0$
Gabriel Dumont (1 Way Contract)	1,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,250,000$
-Salary Average Remaining :	0$
Jeff Zatkoff	900,000$ (2)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Maxime Fortunus	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Jeff Schultz	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Rich Clune	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	20
Salary Commitment
Year 20 : 74,933,000$
Year 21 : 61,358,000$
Year 22 : 47,758,000$
Year 23 : 29,714,000$
Salary Average Commitment
Year 20 : 74,933,000$
Year 21 : 61,358,000$
Year 22 : 47,758,000$
Year 23 : 29,714,000$
Salary Cap with 1 Way Contract
Year 20 : 74,933,000$
Year 21 : 61,358,000$
Year 22 : 47,758,000$
Year 23 : 29,714,000$

Farm Players Salaries
Matt Taormina	99,900$ (2)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Eric Tangradi	99,900$ (2)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Matt Grzelcyk	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Christopher DiDomenico	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Luke Kunin	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Paul LaDue	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Alex Nedeljkovic	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Christian Dvorak (Out of Payroll)	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dominic Toninato	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nathan Gerbe	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Shane Gersich (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vince Dunn (Out of Payroll)	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andy Andreoff	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Victor Mete	87,000$ (2)
Salary Remaining :	0$
Salary Average :	87,000$
Salary Average Remaining :	0$
Nic Petan	75,833$ (1)
Salary Remaining :	0$
Salary Average :	75,833$
Salary Average Remaining :	0$
Maxim Lamarche	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Jeff Glass	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Julius Honka	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Marek Hrivik	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Frederick Gaudreau	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Chandler Stephenson	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Joe Cannata	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Clayton Stoner	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
John-Michael Liles	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Tye McGinn	60,000$ (3)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Alex Dostie	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Mark Zengerle	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Kevin Rooney	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Luke Gazdic	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jimmy Oligny	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Alex Belzile	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Markus Eisenschmid	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	32
Salary Commitment
Year 20 : 2,447,633$
Year 21 : 1,906,800$
Year 22 : 952,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,447,633$
Year 21 : 1,906,800$
Year 22 : 952,500$
Year 23 : 0$

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	5750 - 127$ - 4,661 - 81%
Level 2:	4750 - 99$ - 3,684 - 78%
Level 3:	3750 - 76$ - 2,788 - 74%
Level 4:	2750 - 48$ - 2,002 - 73%
Luxury :	1000 - 267$ - 913 - 91%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,605 - 80%
Farm Level 2:	1000 - 15$ - 778 - 78%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,047 - 78%
Average Income per Game	1,917,962$
Year to Date Revenue	78,636,445$
Farm
Home Games Left	0
Average Attendance - %	2,383 - 79%
Average Income per Game	64,629$
Year to Date Revenue	2,649,796$
Expense
Pro Players Total Salaries	73,985,000$
Farm Players Total Salaries	2,004,000$
Coaches Total Salaries	4,325,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	77,499,098$
Farm Year To Date Expenses	2,779,264$
Pro Salary Cap To Date	73,913,215$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	435,309$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,983$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	73,913,215$
Estimate Under Maximum Salary Cap of 76,000,000$	2,086,785$
Estimate Over Minimum Salary Cap of 40,000,000$	33,913,215$
Current Bank Account	18,921,131$
Projected Bank Account	18,921,131$

Pro Players Salaries
Sidney Crosby (1 Way Contract)	9,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	9,250,000$
-Salary Average Remaining :	0$
Henrik Zetterberg (1 Way Contract)	7,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,750,000$
-Salary Average Remaining :	0$
Tyler Seguin (1 Way Contract)	6,767,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,767,000$
-Salary Average Remaining :	0$
Martin Jones (1 Way Contract)	6,750,000$ (5)
-Salary Remaining :	0$
-Salary Average :	6,750,000$
-Salary Average Remaining :	0$
Mark Stone (1 Way Contract)	6,675,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,675,000$
-Salary Average Remaining :	0$
Duncan Keith (1 Way Contract)	5,738,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,738,000$
-Salary Average Remaining :	0$
Eric Staal (1 Way Contract)	5,350,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,350,000$
-Salary Average Remaining :	0$
Gustav Nyquist (1 Way Contract)	4,230,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,230,000$
-Salary Average Remaining :	0$
Justin Faulk (1 Way Contract)	4,150,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,150,000$
-Salary Average Remaining :	0$
Teuvo Teravainen (1 Way Contract)	3,550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,550,000$
-Salary Average Remaining :	0$
Anton Stralman (1 Way Contract)	3,400,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,400,000$
-Salary Average Remaining :	0$
Cody Eakin (1 Way Contract)	2,125,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,125,000$
-Salary Average Remaining :	0$
Matt Calvert (1 Way Contract)	1,300,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
Keith Kinkaid (1 Way Contract)	1,265,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,265,000$
-Salary Average Remaining :	0$
Devante Smith-Pelly (1 Way Contract)	1,110,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,110,000$
-Salary Average Remaining :	0$
Kyle Connor	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Adam Pelech	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Colton Parayko	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Noah Hanifin	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brian Gibbons	875,000$ (1)
-Salary Remaining :	0$
-Salary Average :	875,000$
-Salary Average Remaining :	0$
Total Pro Players	20
Salary Commitment
Year 20 : 73,985,000$
Year 21 : 38,158,000$
Year 22 : 18,843,000$
Year 23 : 12,488,000$
Salary Average Commitment
Year 20 : 73,985,000$
Year 21 : 38,158,000$
Year 22 : 18,843,000$
Year 23 : 12,488,000$
Salary Cap with 1 Way Contract
Year 20 : 73,985,000$
Year 21 : 38,158,000$
Year 22 : 18,843,000$
Year 23 : 12,488,000$

Farm Players Salaries
Christian Djoos	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Louie Belpedio	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mark McNeill	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Connor Brown	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brian Cooper	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Philip Lane	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matthew O'Connor	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Gustav Forsling	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jim O'Brien	84,500$ (2)
Salary Remaining :	0$
Salary Average :	84,500$
Salary Average Remaining :	0$
Zach Redmond	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Seth Griffith	72,500$ (3)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Mikkel Aagaard	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Josh Anderson	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
J-F Berube	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Paul Thompson	62,500$ (2)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Seth Helgeson	59,500$ (3)
Salary Remaining :	0$
Salary Average :	59,500$
Salary Average Remaining :	0$
Blake Siebenaler	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dustin Tokarski (Out of Payroll)	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Rod Pelley	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Boyd Gordon	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Justin Falk	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Gianluca Curcuruto	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andrew Mangiapane	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Greg Rallo	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ryan Hamilton	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Josh Hennessy	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Terry Broadhurst	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ryan Malone	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Braden Christoffer	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 20 : 2,004,000$
Year 21 : 1,626,500$
Year 22 : 1,147,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,004,000$
Year 21 : 1,626,500$
Year 22 : 1,147,000$
Year 23 : 0$

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 76,000,000$ Available Cap Space	Over Minimum of 40,000,000$	Pro Players	Farm Players	Total Players
Avalanche	14,759,940$	53,993,500$	22,006,500$	13,993,500$	24	31	55
Blackhawks	21,380,388$	61,448,925$	14,551,075$	21,448,925$	22	29	51
Blue Jackets	11,101,568$	73,469,563$	2,530,437$	33,469,563$	25	20	45
Blues	18,894,298$	55,666,842$	20,333,158$	15,666,842$	28	28	56
Bruins	7,884,104$	71,213,547$	4,786,453$	31,213,547$	24	36	60
Canadiens	49,087,435$	51,734,242$	24,265,758$	11,734,242$	25	24	49
Canucks	27,741,994$	56,981,112$	19,018,888$	16,981,112$	22	28	50
Capitals	8,097,323$	67,490,613$	8,509,387$	27,490,613$	25	28	53
Coyotes	17,508,888$	70,800,279$	5,199,721$	30,800,279$	24	26	50
Devils	19,216,592$	71,511,112$	4,488,888$	31,511,112$	23	23	46
Ducks	29,832,189$	52,212,690$	23,787,310$	12,212,690$	25	36	61
Flames	9,446,313$	73,673,665$	2,326,335$	33,673,665$	22	27	49
Flyers	37,242,977$	44,257,212$	31,742,788$	4,257,212$	25	23	48
Golden Knights	13,238,665$	64,017,235$	11,982,765$	24,017,235$	27	19	46
Hurricanes	26,250,708$	65,319,208$	10,680,792$	25,319,208$	25	25	50
Islanders	12,628,748$	72,241,508$	3,758,492$	32,241,508$	24	61	85
Jets	25,017,381$	69,147,501$	6,852,499$	29,147,501$	22	29	51
Kings	17,917,072$	69,466,649$	6,533,351$	29,466,649$	26	19	45
Lightning	33,922,008$	59,586,532$	16,413,468$	19,586,532$	28	27	55
Maple Leafs	22,539,055$	68,647,850$	7,352,150$	28,647,850$	24	28	52
Oilers	30,067,411$	59,035,500$	16,964,500$	19,035,500$	25	27	52
Panthers	26,157,654$	69,124,259$	6,875,741$	29,124,259$	21	32	53
Penguins	25,309,108$	60,795,626$	15,204,374$	20,795,626$	27	22	49
Predators	17,736,591$	62,278,144$	13,721,856$	22,278,144$	23	27	50
Rangers	14,406,353$	70,838,325$	5,161,675$	30,838,325$	24	29	53
Red Wings	36,088,044$	50,489,991$	25,510,009$	10,489,991$	22	24	46
Sabres	14,700,553$	73,765,380$	2,234,620$	33,765,380$	21	49	70
Senators	5,572,333$	71,484,456$	4,515,544$	31,484,456$	24	22	46
Sharks	13,234,393$	74,130,841$	1,869,159$	34,130,841$	22	26	48
Stars	6,867,402$	73,850,711$	2,149,289$	33,850,711$	20	32	52
Wild	18,921,131$	73,913,215$	2,086,785$	33,913,215$	20	29	49

Team Finance for SIMLHS.com

Update - 5 juin 2020 at 04:37

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 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 - %