Fantasy Ice Hockey League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,908,750
Pro Players Total Average Salaries	$54,908,750
Farm Players Total Salaries	$1,987,500
Farm Players Total Average Salaries	$1,987,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$1,830,292
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$66,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$1,863,625
Pro Estimated Expenses	$55,908,750
Farm Remaining Season Days	30
Farm Expenses Per Days	$82,917
Farm Estimated Expenses	$2,487,510
Estimated Season Expenses	$58,396,260
Estimated Season Salary Cap	$54,908,760
Estimate Under Maximum Salary Cap of $83,500,000	$28,591,240
Estimate Over Minimum Salary Cap of $61,700,000	-$6,791,240
Current Bank Account	$100,000,000
Projected Bank Account	$41,603,740

Pro Players Salaries
Troy Terry	$5,650,000 (5)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Cam Fowler	$5,533,750 (3)
-Salary Remaining :	$5,533,750
-Salary Average :	$5,533,750
-Salary Average Remaining :	$5,533,750
Alex Killorn	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Trevor Zegras	$4,600,000 (4)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Adam Henrique	$4,350,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Frank Vatrano	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Ryan Strome	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
John Gibson	$3,650,000 (3)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Jakob Silfverberg	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Mason McTavish	$2,750,000 (4)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Radko Gudas	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Brock McGinn	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Ilya Lyubushkin	$1,950,000 (2)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Isac Lundestrom	$1,700,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Urho Vaakanainen	$1,100,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Alex Stalock	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Robert Hagg	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Colton White	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Chase DeLeo	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Sam Carrick	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $54,908,750
Year 2 : $43,833,750
Year 3 : $25,933,750
Year 4 : $13,000,000
Salary Average Commitment
Year 1 : $54,908,750
Year 2 : $43,833,750
Year 3 : $25,933,750
Year 4 : $13,000,000
Salary Cap with 1 Way Contract
Year 1 : $54,908,750
Year 2 : $43,833,750
Year 3 : $25,933,750
Year 4 : $13,000,000

Farm Players Salaries
Max Jones	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Lukas Dostal	$140,000 (3)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Jackson Lacombe	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Trevor Carrick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Benoit-Olivier Groulx	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brayden Tracey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brett Leason	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Drew Helleson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Glenn Gawdin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Perreault	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Lopina	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nick Wolff	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ross Johnston	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Calle Clang	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gage Alexander	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Blake McLaughlin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Nesterenko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Luka Profaca	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pavol Regenda	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Judd Caulfield	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Travis Howe	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Noah Warren	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Olle Eriksson Ek	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andrew Agozzino	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	24
Salary Commitment
Year 1 : $1,987,500
Year 2 : $220,000
Year 3 : $220,000
Year 4 : $80,000
Salary Average Commitment
Year 1 : $1,987,500
Year 2 : $220,000
Year 3 : $220,000
Year 4 : $80,000

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mullet Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,250,000
Pro Players Total Average Salaries	$59,250,000
Farm Players Total Salaries	$2,495,000
Farm Players Total Average Salaries	$2,495,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$1,975,000
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$83,167
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,008,333
Pro Estimated Expenses	$60,249,990
Farm Remaining Season Days	30
Farm Expenses Per Days	$99,833
Farm Estimated Expenses	$2,994,990
Estimated Season Expenses	$63,244,980
Estimated Season Salary Cap	$59,250,000
Estimate Under Maximum Salary Cap of $83,500,000	$24,250,000
Estimate Over Minimum Salary Cap of $61,700,000	-$2,450,000
Current Bank Account	$100,000,000
Projected Bank Account	$36,755,020

Pro Players Salaries
Clayton Keller	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Nick Schmaltz	$5,950,000 (4)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Lawson Crouse	$4,350,000 (4)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Jason Zucker	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Karel Vejmelka	$3,650,000 (3)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Matias Maccelli	$3,600,000 (3)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Barrett Hayton	$3,300,000 (3)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Nick Bjugstad	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Matt Dumba	$2,950,000 (4)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Alexander Kerfoot	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
J.J. Moser	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Sean Durzi	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Connor Ingram	$2,700,000 (2)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Juuso Valimaki	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Troy Stecher	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Jack McBain	$1,900,000 (3)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Josh Brown	$1,850,000 (2)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Adam Ruzicka	$1,700,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Jakub Voracek	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Travis Boyd	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $59,250,000
Year 2 : $43,250,000
Year 3 : $33,250,000
Year 4 : $13,250,000
Salary Average Commitment
Year 1 : $59,250,000
Year 2 : $43,250,000
Year 3 : $33,250,000
Year 4 : $13,250,000
Salary Cap with 1 Way Contract
Year 1 : $59,250,000
Year 2 : $43,250,000
Year 3 : $33,250,000
Year 4 : $13,250,000

Farm Players Salaries
Liam O'Brien	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Travis Dermott	$155,000 (1)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Michael Carcone	$155,000 (2)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Dylan Guenther	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Victor Soderstrom	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Anson Thornton	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Kirkland	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Austin Poganski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben McCartney	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cameron Crotty	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cameron Hebig	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Colin Theisen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Douglas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hunter Drew	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jan Jenik	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Leonard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Kesselring	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Villalta	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Montana Onyebuchi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Smith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan McGregor	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Travis Barron	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Vladislav Kolyachonok	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Steven Kampfer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Doan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Milos Kelemen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Maveric Lamoureux	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	27
Salary Commitment
Year 1 : $2,495,000
Year 2 : $495,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $2,495,000
Year 2 : $495,000
Year 3 : $0
Year 4 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,307,000
Pro Players Total Average Salaries	$64,307,000
Farm Players Total Salaries	$2,125,000
Farm Players Total Average Salaries	$2,125,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,143,567
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$70,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,176,900
Pro Estimated Expenses	$65,307,000
Farm Remaining Season Days	30
Farm Expenses Per Days	$87,500
Farm Estimated Expenses	$2,625,000
Estimated Season Expenses	$67,932,000
Estimated Season Salary Cap	$64,307,010
Estimate Under Maximum Salary Cap of $83,500,000	$19,192,990
Estimate Over Minimum Salary Cap of $61,700,000	$2,607,010
Current Bank Account	$100,000,000
Projected Bank Account	$32,068,000

Pro Players Salaries
David Pastrnak	$8,550,000 (7)
-Salary Remaining :	$8,550,000
-Salary Average :	$8,550,000
-Salary Average Remaining :	$8,550,000
Brad Marchand	$5,782,000 (2)
-Salary Remaining :	$5,782,000
-Salary Average :	$5,782,000
-Salary Average Remaining :	$5,782,000
Hampus Lindholm	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Charlie McAvoy	$5,500,000 (7)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Jake Debrusk	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Charlie Coyle	$4,050,000 (3)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Pavel Zacha	$4,050,000 (4)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
James Van Riemsdyk	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Kevin Shattenkirk	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Matt Grzelcyk	$2,700,000 (4)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Brandon Carlo	$2,700,000 (4)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Derek Forbort	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jeremy Swayman	$2,450,000 (1)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Milan Lucic	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Danton Heinen	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Trent Frederic	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Morgan Geekie	$1,350,000 (1)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Linus Ullmark	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jesper Boqvist	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jakub Zboril	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $64,307,000
Year 2 : $46,082,000
Year 3 : $37,800,000
Year 4 : $29,000,000
Salary Average Commitment
Year 1 : $64,307,000
Year 2 : $46,082,000
Year 3 : $37,800,000
Year 4 : $29,000,000
Salary Cap with 1 Way Contract
Year 1 : $64,307,000
Year 2 : $46,082,000
Year 3 : $37,800,000
Year 4 : $29,000,000

Farm Players Salaries
Ian Mitchell	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Jakub Lauko	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Mason Lohrei	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Oskar Steen	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Michael Dipietro	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Parker Wotherspoon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anthony Richard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Hall	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dan Renouf	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jayson Megna	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Brazeau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marc McLaughlin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Callahan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Patrick Brown	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Keyser	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Reilly Walsh	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Vincent Arseneau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Luke Toporowski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Georgii Merkulov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Frederic Brunet	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joey Abate	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brett Harrison	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Fabian Lysell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jackson Edward	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Bussi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alec Regula	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	26
Salary Commitment
Year 1 : $2,125,000
Year 2 : $220,000
Year 3 : $110,000
Year 4 : $0
Salary Average Commitment
Year 1 : $2,125,000
Year 2 : $220,000
Year 3 : $110,000
Year 4 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,314,500
Pro Players Total Average Salaries	$58,314,500
Farm Players Total Salaries	$2,915,000
Farm Players Total Average Salaries	$2,915,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$1,943,817
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$97,167
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$1,977,150
Pro Estimated Expenses	$59,314,500
Farm Remaining Season Days	30
Farm Expenses Per Days	$113,833
Farm Estimated Expenses	$3,414,990
Estimated Season Expenses	$62,729,490
Estimated Season Salary Cap	$58,314,510
Estimate Under Maximum Salary Cap of $83,500,000	$25,185,490
Estimate Over Minimum Salary Cap of $61,700,000	-$3,385,490
Current Bank Account	$100,000,000
Projected Bank Account	$37,270,510

Pro Players Salaries
Rasmus Dahlin	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Tage Thompson	$6,696,500 (5)
-Salary Remaining :	$6,696,500
-Salary Average :	$6,696,500
-Salary Average Remaining :	$6,696,500
Alex Tuch	$6,384,000 (4)
-Salary Remaining :	$6,384,000
-Salary Average :	$6,384,000
-Salary Average Remaining :	$6,384,000
Jeff Skinner	$5,684,000 (2)
-Salary Remaining :	$5,684,000
-Salary Average :	$5,684,000
-Salary Average Remaining :	$5,684,000
Dylan Cozens	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Casey Mittelstadt	$3,300,000 (1)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Victor Olofsson	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Kyle Okposo	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Connor Clifton	$2,700,000 (4)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Henri Jokiharju	$2,200,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Mattias Samuelsson	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Erik Johnson	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Jordan Greenway	$2,150,000 (3)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Zemgus Girgensons	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Owen Power	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Jacob Bryson	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Eric Comrie	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Eric Robinson	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Riley Stillman	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Ukko-Pekka Luukkonen	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $58,314,500
Year 2 : $33,414,500
Year 3 : $20,130,500
Year 4 : $15,780,500
Salary Average Commitment
Year 1 : $58,314,500
Year 2 : $33,414,500
Year 3 : $20,130,500
Year 4 : $15,780,500
Salary Cap with 1 Way Contract
Year 1 : $58,314,500
Year 2 : $33,414,500
Year 3 : $20,130,500
Year 4 : $15,780,500

Farm Players Salaries
Jack Quinn	$225,000 (4)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Jj Peterka	$210,000 (4)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Peyton Krebs	$190,000 (4)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Tyson Jost	$190,000 (1)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Devon Levi	$85,000 (4)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Anton Wahlberg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Noah Ostlund	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Warren	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brett Murray	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Christopher Brown	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Damien Giroux	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ethan Prow	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dustin Tokarski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeremy Davies	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joseph Cecconi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Richards	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kale Clague	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Linus Weissbach	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lukas Rousek	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mason Jobst	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Mersch	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Houser	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Devin Cooley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Vsevolod Komarov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Graham Slaggert	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chris Jandric	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyson Kozak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dominick Mersch	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jiri Kulich	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isak Rosen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Biro	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	31
Salary Commitment
Year 1 : $2,915,000
Year 2 : $710,000
Year 3 : $710,000
Year 4 : $710,000
Salary Average Commitment
Year 1 : $2,915,000
Year 2 : $710,000
Year 3 : $710,000
Year 4 : $710,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,225,000
Pro Players Total Average Salaries	$59,225,000
Farm Players Total Salaries	$2,427,500
Farm Players Total Average Salaries	$2,427,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$1,974,167
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$80,917
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,007,500
Pro Estimated Expenses	$60,225,000
Farm Remaining Season Days	30
Farm Expenses Per Days	$97,583
Farm Estimated Expenses	$2,927,490
Estimated Season Expenses	$63,152,490
Estimated Season Salary Cap	$59,225,010
Estimate Under Maximum Salary Cap of $83,500,000	$24,274,990
Estimate Over Minimum Salary Cap of $61,700,000	-$2,474,990
Current Bank Account	$100,000,000
Projected Bank Account	$36,847,510

Pro Players Salaries
Rasmus Andersson	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Andrei Kuzmenko	$5,050,000 (4)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Mikael Backlund	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Jacob Markstrom	$4,450,000 (1)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Nazem Kadri	$4,350,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Jonathan Huberdeau	$4,350,000 (4)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Noah Hanifin	$4,250,000 (4)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Andrew Mangiapane	$3,750,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Mackenzie Weegar	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Blake Coleman	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Yegor Sharangovich	$2,850,000 (4)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Chris Tanev	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Dillon Dube	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Dan Vladar	$2,150,000 (3)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Oliver Kylington	$1,550,000 (2)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Kevin Rooney	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jordan Oesterle	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Dryden Hunt	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Ben Jones	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
A.J. Greer	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $59,225,000
Year 2 : $36,200,000
Year 3 : $25,900,000
Year 4 : $23,750,000
Salary Average Commitment
Year 1 : $59,225,000
Year 2 : $36,200,000
Year 3 : $25,900,000
Year 4 : $23,750,000
Salary Cap with 1 Way Contract
Year 1 : $59,225,000
Year 2 : $36,200,000
Year 3 : $25,900,000
Year 4 : $23,750,000

Farm Players Salaries
Walker Duehr	$210,000 (2)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Jakob Pelletier	$190,000 (4)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Dennis Gilbert	$165,000 (2)
Salary Remaining :	$165,000
Salary Average :	$165,000
Salary Average Remaining :	$165,000
Martin Pospisil	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Oscar Dansk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brady Lyle	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brett Sutter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Clark Bishop	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Schwindt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Colton Poolman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor Zary	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Emilio Pettersen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ilya Solovyov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonathan Aspirot	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mitchell McLain	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dustin Wolf	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nick Desimone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Yan Kuznetsov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeremie Poirier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mitch Mclain	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rory Kerins	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Klapka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Coronato	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Parker Bell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
William Stromgren	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Honzek	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Gallant	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	27
Salary Commitment
Year 1 : $2,427,500
Year 2 : $645,000
Year 3 : $190,000
Year 4 : $190,000
Salary Average Commitment
Year 1 : $2,427,500
Year 2 : $645,000
Year 3 : $190,000
Year 4 : $190,000

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,776,250
Pro Players Total Average Salaries	$67,776,250
Farm Players Total Salaries	$3,382,500
Farm Players Total Average Salaries	$3,382,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,259,208
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$112,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,292,542
Pro Estimated Expenses	$68,776,260
Farm Remaining Season Days	30
Farm Expenses Per Days	$129,417
Farm Estimated Expenses	$3,882,510
Estimated Season Expenses	$72,658,770
Estimated Season Salary Cap	$67,776,240
Estimate Under Maximum Salary Cap of $83,500,000	$15,723,760
Estimate Over Minimum Salary Cap of $61,700,000	$6,076,240
Current Bank Account	$100,000,000
Projected Bank Account	$27,341,230

Pro Players Salaries
Sebastian Aho	$5,950,000 (7)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Brent Burns	$5,676,250 (1)
-Salary Remaining :	$5,676,250
-Salary Average :	$5,676,250
-Salary Average Remaining :	$5,676,250
Tony DeAngelo	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Andrei Svechnikov	$4,600,000 (3)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Martin Necas	$4,600,000 (2)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Brady Skjei	$3,850,000 (2)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Teuvo Teravainen	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Michael Bunting	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Jaccob Slavin	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Brett Pesce	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jordan Martinook	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Jordan Staal	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Antti Raanta	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Jesper Fast	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Seth Jarvis	$2,750,000 (4)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Stefan Noesen	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Jesperi Kotkaniemi	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Brendan Lemieux	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Dmitry Orlov	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Frederik Andersen	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $67,776,250
Year 2 : $43,500,000
Year 3 : $26,550,000
Year 4 : $12,200,000
Salary Average Commitment
Year 1 : $67,776,250
Year 2 : $43,500,000
Year 3 : $26,550,000
Year 4 : $12,200,000
Salary Cap with 1 Way Contract
Year 1 : $67,776,250
Year 2 : $43,500,000
Year 3 : $26,550,000
Year 4 : $12,200,000

Farm Players Salaries
Spencer Martin	$215,000 (2)
Salary Remaining :	$215,000
Salary Average :	$215,000
Salary Average Remaining :	$215,000
Jalen Chatfield	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Jack Drury	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Austin Strand	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Marino	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Peter Abbandonato	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Noel Gunler	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nate Sucese	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mitchell Vande Sompel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Comtois	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Donovan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Melnick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cavan Fitzgerald	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pyotr Kochetkov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isaac Ratcliffe	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hudson Elynuik	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dominic Franco	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Schneider	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chris Terry	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rocco Grimaldi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Wagner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tory Dello	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hank Crone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Keith Kinkaid	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Scheel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Aleksi Heimosalmi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Felix Unger Sorum	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Robidas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander Pashin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Blake Murray	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ville Koivunen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anttoni Honka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cory Conacher	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyson Feist	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tuukka Tieksola	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Sucese	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Owen Headrick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Vasili Ponomaryov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ronan Seeley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Green	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	40
Salary Commitment
Year 1 : $3,382,500
Year 2 : $515,000
Year 3 : $125,000
Year 4 : $0
Salary Average Commitment
Year 1 : $3,382,500
Year 2 : $515,000
Year 3 : $125,000
Year 4 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,375,000
Pro Players Total Average Salaries	$51,375,000
Farm Players Total Salaries	$2,765,000
Farm Players Total Average Salaries	$2,765,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$1,712,500
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$92,167
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$1,745,833
Pro Estimated Expenses	$52,374,990
Farm Remaining Season Days	30
Farm Expenses Per Days	$108,833
Farm Estimated Expenses	$3,264,990
Estimated Season Expenses	$55,639,980
Estimated Season Salary Cap	$51,375,000
Estimate Under Maximum Salary Cap of $83,500,000	$32,125,000
Estimate Over Minimum Salary Cap of $61,700,000	-$10,325,000
Current Bank Account	$100,000,000
Projected Bank Account	$44,360,020

Pro Players Salaries
Seth Jones	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Tyler Johnson	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Taylor Hall	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Andreas Athanasiou	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jason Dickinson	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Petr Mrazek	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Taylor Raddysh	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Philipp Kurashev	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Anthony Beauvillier	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Connor Murphy	$2,700,000 (3)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Jaycob Megna	$2,700,000 (2)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Nick Foligno	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Ryan Donato	$2,150,000 (3)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Corey Perry	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Jarred Tinordi	$1,950,000 (1)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Nikita Zaitsev	$1,950,000 (2)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Boris Katchouk	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Arvid Soderblom	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Alex Vlasic	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Colin Blackwell	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $51,375,000
Year 2 : $30,000,000
Year 3 : $14,100,000
Year 4 : $5,500,000
Salary Average Commitment
Year 1 : $51,375,000
Year 2 : $30,000,000
Year 3 : $14,100,000
Year 4 : $5,500,000
Salary Cap with 1 Way Contract
Year 1 : $51,375,000
Year 2 : $30,000,000
Year 3 : $14,100,000
Year 4 : $5,500,000

Farm Players Salaries
Lukas Reichel	$330,000 (4)
Salary Remaining :	$330,000
Salary Average :	$330,000
Salary Average Remaining :	$330,000
Isaak Phillips	$140,000 (4)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Mackenzie Entwistle	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Drew Commesso	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gavin Hayes	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anders Bjork	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Savoie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Baddock	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brett Seney	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bryce Kindopp	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dave Gust	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joey Anderson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Healey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kale Howarth	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Luke Philp	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michal Teply	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jaxson Stauber	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mike Hardman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Reese Johnson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rem Pitlick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zach Jordan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zach Sanford	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Filip Roos	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatt Kaiser	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Guttman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Maniscalco	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Louis Crevier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Logan Nijhoff	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
David Gust	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andrew Perrott	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Paul Ludwinski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	31
Salary Commitment
Year 1 : $2,765,000
Year 2 : $595,000
Year 3 : $470,000
Year 4 : $470,000
Salary Average Commitment
Year 1 : $2,765,000
Year 2 : $595,000
Year 3 : $470,000
Year 4 : $470,000

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,090,000
Pro Players Total Average Salaries	$79,090,000
Farm Players Total Salaries	$2,830,000
Farm Players Total Average Salaries	$2,830,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,636,333
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$94,333
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,669,667
Pro Estimated Expenses	$80,090,010
Farm Remaining Season Days	30
Farm Expenses Per Days	$111,000
Farm Estimated Expenses	$3,330,000
Estimated Season Expenses	$83,420,010
Estimated Season Salary Cap	$79,089,990
Estimate Under Maximum Salary Cap of $83,500,000	$4,410,010
Estimate Over Minimum Salary Cap of $61,700,000	$17,389,990
Current Bank Account	$100,000,000
Projected Bank Account	$16,579,990

Pro Players Salaries
Nathan MacKinnon	$9,160,000 (1)
-Salary Remaining :	$9,160,000
-Salary Average :	$9,160,000
-Salary Average Remaining :	$9,160,000
Mikko Rantanen	$9,120,000 (4)
-Salary Remaining :	$9,120,000
-Salary Average :	$9,120,000
-Salary Average Remaining :	$9,120,000
Cale Makar	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Alexandar Georgiev	$6,669,000 (2)
-Salary Remaining :	$6,669,000
-Salary Average :	$6,669,000
-Salary Average Remaining :	$6,669,000
Valeri Nichushkin	$6,412,000 (2)
-Salary Remaining :	$6,412,000
-Salary Average :	$6,412,000
-Salary Average Remaining :	$6,412,000
Devon Toews	$6,325,000 (4)
-Salary Remaining :	$6,325,000
-Salary Average :	$6,325,000
-Salary Average Remaining :	$6,325,000
Artturi Lehkonen	$5,954,000 (1)
-Salary Remaining :	$5,954,000
-Salary Average :	$5,954,000
-Salary Average Remaining :	$5,954,000
Ryan Johansen	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Bowen Byram	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jonathan Drouin	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Samuel Girard	$3,100,000 (1)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Josh Manson	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Logan O'Connor	$2,650,000 (3)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Ross Colton	$2,450,000 (4)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Andrew Cogliano	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Pavel Francouz	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Caleb Jones	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jack Johnson	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Joel Kiviranta	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Kurtis MacDermid	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Gabriel Landeskog	$0 (0)
Total Pro Players	21
Salary Commitment
Year 1 : $79,090,000
Year 2 : $46,726,000
Year 3 : $27,545,000
Year 4 : $24,895,000
Salary Average Commitment
Year 1 : $79,090,000
Year 2 : $46,726,000
Year 3 : $27,545,000
Year 4 : $24,895,000
Salary Cap with 1 Way Contract
Year 1 : $79,090,000
Year 2 : $46,726,000
Year 3 : $27,545,000
Year 4 : $24,895,000

Farm Players Salaries
Miles Wood	$245,000 (2)
Salary Remaining :	$245,000
Salary Average :	$245,000
Salary Average Remaining :	$245,000
Fredrik Olofsson	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Ivan Prosvetov	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Trent Miner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dalton Smith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jean-Luc Foudy	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Ahcan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Henry Bowlby	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gianni Fairbrother	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Corey Schueneman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley Tufte	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chris Wagner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cedric Pare	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Callahan Burke	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brad Hunt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Saige Weinstein	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikolai Kovalenko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Keaton Middleton	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Spencer Smallman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sampo Ranta	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justus Annunen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tanner Kero	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Meyers	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
D.J. Busdeker	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatt Aamodt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nate Clurman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jason Polin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sam Malinski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ondrej Pavel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Sandelin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oskar Olausson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Arvid Holm	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Beaucage	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	33
Salary Commitment
Year 1 : $2,830,000
Year 2 : $330,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $2,830,000
Year 2 : $330,000
Year 3 : $0
Year 4 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,806,000
Pro Players Total Average Salaries	$59,806,000
Farm Players Total Salaries	$2,437,500
Farm Players Total Average Salaries	$2,437,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$1,993,533
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$81,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,026,867
Pro Estimated Expenses	$60,806,010
Farm Remaining Season Days	30
Farm Expenses Per Days	$97,917
Farm Estimated Expenses	$2,937,510
Estimated Season Expenses	$63,743,520
Estimated Season Salary Cap	$59,805,990
Estimate Under Maximum Salary Cap of $83,500,000	$23,694,010
Estimate Over Minimum Salary Cap of $61,700,000	-$1,894,010
Current Bank Account	$100,000,000
Projected Bank Account	$36,256,480

Pro Players Salaries
Johnny Gaudreau	$6,006,000 (1)
-Salary Remaining :	$6,006,000
-Salary Average :	$6,006,000
-Salary Average Remaining :	$6,006,000
Zach Werenski	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Boone Jenner	$5,350,000 (2)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Patrik Laine	$5,200,000 (1)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Ivan Provorov	$3,850,000 (4)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Jack Roslovic	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Damon Severson	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Erik Gudbranson	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Sean Kuraly	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Justin Danforth	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Adam Boqvist	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Kent Johnson	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Alexandre Texier	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Elvis Merzlikins	$2,150,000 (4)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Andrew Peeke	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Yegor Chinakhov	$1,900,000 (4)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Jake Bean	$1,850,000 (4)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Cole Sillinger	$1,400,000 (4)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Daniil Tarasov	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Nick Blankenburg	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $59,806,000
Year 2 : $39,350,000
Year 3 : $28,650,000
Year 4 : $22,400,000
Salary Average Commitment
Year 1 : $59,806,000
Year 2 : $39,350,000
Year 3 : $28,650,000
Year 4 : $22,400,000
Salary Cap with 1 Way Contract
Year 1 : $59,806,000
Year 2 : $39,350,000
Year 3 : $28,650,000
Year 4 : $22,400,000

Farm Players Salaries
Kirill Marchenko	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
David Jiricek	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Trey Fix-Wolansky	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Tyler Angle	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Gaunce	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Carson Meyer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Clayton	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Emil Bemstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Christiansen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Dunne	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mathieu Olivier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Owen Sillinger	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Stefan Matteau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tim Berni	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nolan Lalonde	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pavel Cajan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hunter Mckown	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marcus Bjork	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Knazko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Stanislav Svozil	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Corson Ceulemans	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mikael Pyyhtia	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cameron Butler	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Pearson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jordan Dumais	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Denton Mateychuk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jet Greaves	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Billy Sweezey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	28
Salary Commitment
Year 1 : $2,437,500
Year 2 : $360,000
Year 3 : $250,000
Year 4 : $0
Salary Average Commitment
Year 1 : $2,437,500
Year 2 : $360,000
Year 3 : $250,000
Year 4 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,391,500
Pro Players Total Average Salaries	$74,391,500
Farm Players Total Salaries	$1,787,500
Farm Players Total Average Salaries	$1,787,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,479,717
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$59,583
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,513,050
Pro Estimated Expenses	$75,391,500
Farm Remaining Season Days	30
Farm Expenses Per Days	$76,250
Farm Estimated Expenses	$2,287,500
Estimated Season Expenses	$77,679,000
Estimated Season Salary Cap	$74,391,510
Estimate Under Maximum Salary Cap of $83,500,000	$9,108,490
Estimate Over Minimum Salary Cap of $61,700,000	$12,691,510
Current Bank Account	$100,000,000
Projected Bank Account	$22,321,000

Pro Players Salaries
Jason Robertson	$6,750,000 (2)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Miro Heiskanen	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Joe Pavelski	$5,880,000 (2)
-Salary Remaining :	$5,880,000
-Salary Average :	$5,880,000
-Salary Average Remaining :	$5,880,000
Jake Oettinger	$5,850,000 (1)
-Salary Remaining :	$5,850,000
-Salary Average :	$5,850,000
-Salary Average Remaining :	$5,850,000
Roope Hintz	$5,650,000 (7)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Matt Duchene	$5,359,000 (1)
-Salary Remaining :	$5,359,000
-Salary Average :	$5,359,000
-Salary Average Remaining :	$5,359,000
Jamie Benn	$5,052,500 (2)
-Salary Remaining :	$5,052,500
-Salary Average :	$5,052,500
-Salary Average Remaining :	$5,052,500
Tyler Seguin	$4,050,000 (4)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Mason Marchment	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Evgenii Dadonov	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Esa Lindell	$2,950,000 (4)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Ryan Suter	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Jani Hakanpaa	$2,700,000 (2)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Radek Faksa	$2,450,000 (2)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Sam Steel	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Gavin Bayreuther	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Scott Wedgewood	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Craig Smith	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Ty Dellandrea	$1,900,000 (3)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Joel Hanley	$1,550,000 (2)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Total Pro Players	20
Salary Commitment
Year 1 : $74,391,500
Year 2 : $50,832,500
Year 3 : $17,800,000
Year 4 : $12,650,000
Salary Average Commitment
Year 1 : $74,391,500
Year 2 : $50,832,500
Year 3 : $17,800,000
Year 4 : $12,650,000
Salary Cap with 1 Way Contract
Year 1 : $74,391,500
Year 2 : $50,832,500
Year 3 : $17,800,000
Year 4 : $12,650,000

Farm Players Salaries
Wyatt Johnston	$250,000 (4)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Nils Lundkvist	$140,000 (3)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Thomas Harley	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Remi Poirier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander Petrovic	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis McKenzie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Derrick Pouliot	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Fredrik Karlstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jerad Rosburg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Karow	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nick Caamano	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oskar Back	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Murray	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley Damiani	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Scott Reedy	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Antonio Stranges	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mavrik Bourque	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matej Blumel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Berard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lian Bichsel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 1 : $1,787,500
Year 2 : $470,000
Year 3 : $390,000
Year 4 : $250,000
Salary Average Commitment
Year 1 : $1,787,500
Year 2 : $470,000
Year 3 : $390,000
Year 4 : $250,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,134,000
Pro Players Total Average Salaries	$70,134,000
Farm Players Total Salaries	$2,705,000
Farm Players Total Average Salaries	$2,705,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,337,800
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$90,167
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,371,133
Pro Estimated Expenses	$71,133,990
Farm Remaining Season Days	30
Farm Expenses Per Days	$106,833
Farm Estimated Expenses	$3,204,990
Estimated Season Expenses	$74,338,980
Estimated Season Salary Cap	$70,134,000
Estimate Under Maximum Salary Cap of $83,500,000	$13,366,000
Estimate Over Minimum Salary Cap of $61,700,000	$8,434,000
Current Bank Account	$100,000,000
Projected Bank Account	$25,661,020

Pro Players Salaries
Dylan Larkin	$6,384,000 (7)
-Salary Remaining :	$6,384,000
-Salary Average :	$6,384,000
-Salary Average Remaining :	$6,384,000
Alex Debrincat	$5,350,000 (7)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
J.T. Compher	$5,350,000 (1)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Ville Husso	$4,450,000 (3)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
David Perron	$4,350,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Jeff Petry	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Andrew Copp	$4,050,000 (3)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Moritz Seider	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Robby Fabbri	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Lucas Raymond	$3,600,000 (4)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
James Reimer	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Daniel Sprong	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Ben Chiarot	$2,950,000 (3)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Olli Maatta	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Justin Holl	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Jake Walman	$2,850,000 (4)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Christian Fischer	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Michael Rasmussen	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Shayne Gostisbehere	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Zach Aston-Reese	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $70,134,000
Year 2 : $56,034,000
Year 3 : $39,484,000
Year 4 : $22,184,000
Salary Average Commitment
Year 1 : $70,134,000
Year 2 : $56,034,000
Year 3 : $39,484,000
Year 4 : $22,184,000
Salary Cap with 1 Way Contract
Year 1 : $70,134,000
Year 2 : $56,034,000
Year 3 : $39,484,000
Year 4 : $22,184,000

Farm Players Salaries
Alex Lyon	$215,000 (1)
Salary Remaining :	$215,000
Salary Average :	$215,000
Salary Average Remaining :	$215,000
Austin Czarnik	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Joe Veleno	$140,000 (3)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Klim Kostin	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Tyler Spezia	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brogan Rafferty	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dominik Shine	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jared McIsaac	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joel L'Esperance	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonatan Berggren	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josiah Didier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Luff	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nolan Stevens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Taro Hirose	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tim Gettinger	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sebastian Cossa	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Hutchinson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Elmer Soderblom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Simon Edvinsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Albert Johansson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Eemil Viro	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
William Wallinder	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marco Kasper	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Carter Mazur	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Amadeus Lombardi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley Sawchuk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cross Hanas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nate Danielson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Lethemon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatt Newpower	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	30
Salary Commitment
Year 1 : $2,705,000
Year 2 : $275,000
Year 3 : $140,000
Year 4 : $0
Salary Average Commitment
Year 1 : $2,705,000
Year 2 : $275,000
Year 3 : $140,000
Year 4 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,130,250
Pro Players Total Average Salaries	$79,130,250
Farm Players Total Salaries	$2,135,000
Farm Players Total Average Salaries	$2,135,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,637,675
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$71,167
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,671,008
Pro Estimated Expenses	$80,130,240
Farm Remaining Season Days	30
Farm Expenses Per Days	$87,833
Farm Estimated Expenses	$2,634,990
Estimated Season Expenses	$82,765,230
Estimated Season Salary Cap	$79,130,250
Estimate Under Maximum Salary Cap of $83,500,000	$4,369,750
Estimate Over Minimum Salary Cap of $61,700,000	$17,430,250
Current Bank Account	$100,000,000
Projected Bank Account	$17,234,770

Pro Players Salaries
Leon Draisaitl	$9,160,000 (4)
-Salary Remaining :	$9,160,000
-Salary Average :	$9,160,000
-Salary Average Remaining :	$9,160,000
Connor McDavid	$9,080,000 (4)
-Salary Remaining :	$9,080,000
-Salary Average :	$9,080,000
-Salary Average Remaining :	$9,080,000
Ryan Nugent-Hopkins	$7,796,250 (3)
-Salary Remaining :	$7,796,250
-Salary Average :	$7,796,250
-Salary Average Remaining :	$7,796,250
Zach Hyman	$6,844,000 (3)
-Salary Remaining :	$6,844,000
-Salary Average :	$6,844,000
-Salary Average Remaining :	$6,844,000
Evander Kane	$5,050,000 (2)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Darnell Nurse	$4,750,000 (4)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Stuart Skinner	$3,700,000 (1)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Mattias Ekholm	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Mattias Janmark	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Cody Ceci	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Connor Brown	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Jack Campbell	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Warren Foegele	$2,650,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Evan Bouchard	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Brett Kulak	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Adam Erne	$2,450,000 (1)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Sam Gagner	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Ryan McLeod	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Derek Ryan	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Vincent Desharnais	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Total Pro Players	20
Salary Commitment
Year 1 : $79,130,250
Year 2 : $60,530,250
Year 3 : $42,980,250
Year 4 : $22,990,000
Salary Average Commitment
Year 1 : $79,130,250
Year 2 : $60,530,250
Year 3 : $42,980,250
Year 4 : $22,990,000
Salary Cap with 1 Way Contract
Year 1 : $79,130,250
Year 2 : $60,530,250
Year 3 : $42,980,250
Year 4 : $22,990,000

Farm Players Salaries
Dylan Holloway	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Philip Broberg	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
James Hamblin	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryan Fanti	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Philip Kemp	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Gleason	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brad Malone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cam Dineen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dino Kambeitz	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Drake Caggiula	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Greg McKegg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lane Pederson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Markus Niemelainen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Raphael Lavoie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Olivier Rodrigue	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Seth Griffith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Noel Hoefenmayer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Peters	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Xavier Bourgault	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Carter Savoie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cameron Wright	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Carl Berglund	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Chiasson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brady Stonehouse	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Beau Akey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Calvin Pickard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander Peters	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	27
Salary Commitment
Year 1 : $2,135,000
Year 2 : $275,000
Year 3 : $195,000
Year 4 : $195,000
Salary Average Commitment
Year 1 : $2,135,000
Year 2 : $275,000
Year 3 : $195,000
Year 4 : $195,000

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,333,750
Pro Players Total Average Salaries	$74,333,750
Farm Players Total Salaries	$2,842,500
Farm Players Total Average Salaries	$2,842,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,477,792
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$94,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,511,125
Pro Estimated Expenses	$75,333,750
Farm Remaining Season Days	30
Farm Expenses Per Days	$111,417
Farm Estimated Expenses	$3,342,510
Estimated Season Expenses	$78,676,260
Estimated Season Salary Cap	$74,333,760
Estimate Under Maximum Salary Cap of $83,500,000	$9,166,240
Estimate Over Minimum Salary Cap of $61,700,000	$12,633,760
Current Bank Account	$100,000,000
Projected Bank Account	$21,323,740

Pro Players Salaries
Matthew Tkachuk	$9,080,000 (4)
-Salary Remaining :	$9,080,000
-Salary Average :	$9,080,000
-Salary Average Remaining :	$9,080,000
Aleksander Barkov	$7,728,750 (6)
-Salary Remaining :	$7,728,750
-Salary Average :	$7,728,750
-Salary Average Remaining :	$7,728,750
Brandon Montour	$7,475,000 (1)
-Salary Remaining :	$7,475,000
-Salary Average :	$7,475,000
-Salary Average Remaining :	$7,475,000
Sam Reinhart	$5,650,000 (4)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Carter Verhaeghe	$5,350,000 (4)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Aaron Ekblad	$4,750,000 (4)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Gustav Forsling	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Evan Rodrigues	$4,350,000 (2)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Sam Bennett	$4,350,000 (4)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Sergei Bobrovsky	$3,650,000 (2)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Oliver Ekman-Larsson	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Eetu Luostarinen	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Anton Lundell	$2,750,000 (4)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Ryan Lomberg	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Niko Mikkola	$1,950,000 (4)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Spencer Knight	$1,400,000 (4)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Mike Reilly	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jonah Gadjovich	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Dmitry Kulikov	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Casey Fitzgerald	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $74,333,750
Year 2 : $61,008,750
Year 3 : $51,008,750
Year 4 : $43,008,750
Salary Average Commitment
Year 1 : $74,333,750
Year 2 : $61,008,750
Year 3 : $51,008,750
Year 4 : $43,008,750
Salary Cap with 1 Way Contract
Year 1 : $74,333,750
Year 2 : $61,008,750
Year 3 : $51,008,750
Year 4 : $43,008,750

Farm Players Salaries
Nick Cousins	$210,000 (3)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Steven Lorentz	$210,000 (1)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Kevin Stenlund	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Anthony Stolarz	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Josh Mahura	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Mack Guzda	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Perlini	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cameron Morrison	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gerry Mayhew	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lucas Carlsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Kiersted	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Patrick Giles	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Patrick Khodorenko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rasmus Asplund	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
William Lockwood	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zac Dalpe	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Santtu Kinnunen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dennis Cesana	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Calle Sjalin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zach Uens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Wise	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Mcallister	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Davies	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mackie Samoskevich	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mark Senden	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Sourdif	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley Bezeau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Staios	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marek Alscher	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander True	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	30
Salary Commitment
Year 1 : $2,842,500
Year 2 : $585,000
Year 3 : $210,000
Year 4 : $0
Salary Average Commitment
Year 1 : $2,842,500
Year 2 : $585,000
Year 3 : $210,000
Year 4 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,348,500
Pro Players Total Average Salaries	$68,348,500
Farm Players Total Salaries	$2,437,500
Farm Players Total Average Salaries	$2,437,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,278,283
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$81,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,311,617
Pro Estimated Expenses	$69,348,510
Farm Remaining Season Days	30
Farm Expenses Per Days	$97,917
Farm Estimated Expenses	$2,937,510
Estimated Season Expenses	$72,286,020
Estimated Season Salary Cap	$68,348,490
Estimate Under Maximum Salary Cap of $83,500,000	$15,151,510
Estimate Over Minimum Salary Cap of $61,700,000	$6,648,490
Current Bank Account	$100,000,000
Projected Bank Account	$27,713,980

Pro Players Salaries
Anze Kopitar	$6,636,000 (2)
-Salary Remaining :	$6,636,000
-Salary Average :	$6,636,000
-Salary Average Remaining :	$6,636,000
Drew Doughty	$6,462,500 (1)
-Salary Remaining :	$6,462,500
-Salary Average :	$6,462,500
-Salary Average Remaining :	$6,462,500
Kevin Fiala	$5,950,000 (7)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Adrian Kempe	$5,350,000 (6)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Pierre-Luc Dubois	$5,350,000 (4)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Viktor Arvidsson	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Phillip Danault	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Trevor Moore	$3,750,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Vladislav Gavrikov	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Matt Roy	$2,850,000 (4)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Cam Talbot	$2,700,000 (2)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Blake Lizotte	$2,650,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Mikey Anderson	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Quinton Byfield	$2,100,000 (4)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Carl Grundstrom	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Trevor Lewis	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Arthur Kaliyev	$1,900,000 (4)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Andreas Englund	$1,650,000 (4)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Kevin Connauton	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
David Rittich	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $68,348,500
Year 2 : $58,236,000
Year 3 : $36,900,000
Year 4 : $32,150,000
Salary Average Commitment
Year 1 : $68,348,500
Year 2 : $58,236,000
Year 3 : $36,900,000
Year 4 : $32,150,000
Salary Cap with 1 Way Contract
Year 1 : $68,348,500
Year 2 : $58,236,000
Year 3 : $36,900,000
Year 4 : $32,150,000

Farm Players Salaries
Brandt Clarke	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Jaret Anderson-Dolan	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Jordan Spence	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Erik Portillo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Helenius	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Turcotte	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andre Lee	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Charles Hudon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hayden Hodgson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Doty	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Moverare	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joe Hicketts	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mikhail Maltsev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Pavlychev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Fagemo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Steven Santini	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pheonix Copley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
T.J. Tynan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Taylor Ward	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyler Madden	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatte Wylie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Francis	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kim Nousiainen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Krygier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Laferriere	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Martin Chromiak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Koehn Ziemmer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jakub Dvorak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Angus Booth	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Akil Thomas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	30
Salary Commitment
Year 1 : $2,437,500
Year 2 : $345,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $2,437,500
Year 2 : $345,000
Year 3 : $0
Year 4 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,948,250
Pro Players Total Average Salaries	$60,948,250
Farm Players Total Salaries	$2,777,500
Farm Players Total Average Salaries	$2,777,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,031,608
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$92,583
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,064,942
Pro Estimated Expenses	$61,948,260
Farm Remaining Season Days	30
Farm Expenses Per Days	$109,250
Farm Estimated Expenses	$3,277,500
Estimated Season Expenses	$65,225,760
Estimated Season Salary Cap	$60,948,240
Estimate Under Maximum Salary Cap of $83,500,000	$22,551,760
Estimate Over Minimum Salary Cap of $61,700,000	-$751,760
Current Bank Account	$100,000,000
Projected Bank Account	$34,774,240

Pro Players Salaries
Kirill Kaprizov	$7,661,250 (6)
-Salary Remaining :	$7,661,250
-Salary Average :	$7,661,250
-Salary Average Remaining :	$7,661,250
Mats Zuccarello	$6,162,000 (1)
-Salary Remaining :	$6,162,000
-Salary Average :	$6,162,000
-Salary Average Remaining :	$6,162,000
Joel Eriksson Ek	$5,350,000 (4)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Matt Boldy	$4,600,000 (4)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Ryan Hartman	$4,050,000 (3)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Jared Spurgeon	$3,850,000 (2)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Marcus Johansson	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Frederick Gaudreau	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jonas Brodin	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Filip Gustavsson	$2,900,000 (1)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Marcus Foligno	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Alex Goligoski	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Jon Merrill	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Pat Maroon	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Brandon Duhaime	$1,850,000 (3)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Zach Bogosian	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Connor Dewar	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Marc-Andre Fleury	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jacob Middleton	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jujhar Khaira	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $60,948,250
Year 2 : $34,711,250
Year 3 : $26,761,250
Year 4 : $20,861,250
Salary Average Commitment
Year 1 : $60,948,250
Year 2 : $34,711,250
Year 3 : $26,761,250
Year 4 : $20,861,250
Salary Cap with 1 Way Contract
Year 1 : $60,948,250
Year 2 : $34,711,250
Year 3 : $26,761,250
Year 4 : $20,861,250

Farm Players Salaries
Dakota Mermis	$155,000 (1)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Marco Rossi	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Brock Faber	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jesper Wallstedt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hunter Haight	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael O'Leary	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mason Shaw	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kale Kessy	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joel Teasdale	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Greg Meireles	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Lucchini	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nick Swaney	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Declan Chisholm	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brenden Miller	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andy Welinski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Raska	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nic Petan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Liam Ohgren	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zane Mcintyre	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Steven Fogarty	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Vinni Lettieri	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Will Butcher	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sammy Walker	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Vladislav Firstov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mike O'Leary	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Daemon Hunt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan O'Rourke	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Simon Johansson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kevin Conley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sam Hentges	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Casey Dornbach	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Milne	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hunter Jones	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Beckman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	34
Salary Commitment
Year 1 : $2,777,500
Year 2 : $80,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $2,777,500
Year 2 : $80,000
Year 3 : $0
Year 4 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,625,000
Pro Players Total Average Salaries	$56,625,000
Farm Players Total Salaries	$3,250,000
Farm Players Total Average Salaries	$3,250,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$1,887,500
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$108,333
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$1,920,833
Pro Estimated Expenses	$57,624,990
Farm Remaining Season Days	30
Farm Expenses Per Days	$125,000
Farm Estimated Expenses	$3,750,000
Estimated Season Expenses	$61,374,990
Estimated Season Salary Cap	$56,625,000
Estimate Under Maximum Salary Cap of $83,500,000	$26,875,000
Estimate Over Minimum Salary Cap of $61,700,000	-$5,075,000
Current Bank Account	$100,000,000
Projected Bank Account	$38,625,010

Pro Players Salaries
Mike Matheson	$6,325,000 (2)
-Salary Remaining :	$6,325,000
-Salary Average :	$6,325,000
-Salary Average Remaining :	$6,325,000
Nick Suzuki	$5,200,000 (2)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Sean Monahan	$4,350,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Cole Caufield	$4,300,000 (4)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Kirby Dach	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Josh Anderson	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
David Savard	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Christian Dvorak	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jake Allen	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Brendan Gallagher	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Jake Evans	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Kaiden Guhle	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Johnathan Kovacevic	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Alex Newhook	$2,100,000 (4)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Jordan Harris	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Michael Pezzetta	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Gustav Lindstrom	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Joel Armia	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Tanner Pearson	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Sam Montembeault	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $56,625,000
Year 2 : $44,675,000
Year 3 : $18,600,000
Year 4 : $12,900,000
Salary Average Commitment
Year 1 : $56,625,000
Year 2 : $44,675,000
Year 3 : $18,600,000
Year 4 : $12,900,000
Salary Cap with 1 Way Contract
Year 1 : $56,625,000
Year 2 : $44,675,000
Year 3 : $18,600,000
Year 4 : $12,900,000

Farm Players Salaries
Rafael Harvey-Pinard	$330,000 (2)
Salary Remaining :	$330,000
Salary Average :	$330,000
Salary Average Remaining :	$330,000
Jesse Ylonen	$210,000 (2)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Justin Barron	$195,000 (4)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
Juraj Slafkovsky	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Arber Xhekaj	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Cayden Primeau	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Strauss Mann	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nicolas Beaudin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lucas Condotta	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Olivier Galipeau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mitchell Stephens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Legare	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mattias Norlinder	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lias Andersson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gabriel Bourque	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chris Wideman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley McKay	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
William Trudeau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brady Keeper	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tobie Bisson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Filip Cederqvist	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Emil Heineman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sean Farrell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nolan Yaremko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Parker-Jones	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jayden Struble	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jan Mysak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Owen Beck	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Filip Mesar	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Xavier Simoneau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Philippe Maillet	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
David Reinbacher	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Carey Price	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Gignac	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	34
Salary Commitment
Year 1 : $3,250,000
Year 2 : $1,080,000
Year 3 : $315,000
Year 4 : $315,000
Salary Average Commitment
Year 1 : $3,250,000
Year 2 : $1,080,000
Year 3 : $315,000
Year 4 : $315,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,203,250
Pro Players Total Average Salaries	$63,203,250
Farm Players Total Salaries	$2,750,000
Farm Players Total Average Salaries	$2,750,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,106,775
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$91,667
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,140,108
Pro Estimated Expenses	$64,203,240
Farm Remaining Season Days	30
Farm Expenses Per Days	$108,333
Farm Estimated Expenses	$3,249,990
Estimated Season Expenses	$67,453,230
Estimated Season Salary Cap	$63,203,250
Estimate Under Maximum Salary Cap of $83,500,000	$20,296,750
Estimate Over Minimum Salary Cap of $61,700,000	$1,503,250
Current Bank Account	$100,000,000
Projected Bank Account	$32,546,770

Pro Players Salaries
Roman Josi	$7,605,000 (2)
-Salary Remaining :	$7,605,000
-Salary Average :	$7,605,000
-Salary Average Remaining :	$7,605,000
Juuse Saros	$6,698,250 (3)
-Salary Remaining :	$6,698,250
-Salary Average :	$6,698,250
-Salary Average Remaining :	$6,698,250
Filip Forsberg	$5,050,000 (5)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Ryan O'Reilly	$4,350,000 (4)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Gustav Nyquist	$4,050,000 (1)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Tyson Barrie	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Ryan McDonagh	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Colton Sissons	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Kiefer Sherwood	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Yakov Trenin	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Philip Tomasino	$2,750,000 (4)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Cody Glass	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Alexandre Carrier	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Luke Schenn	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jeremy Lauzon	$2,150,000 (4)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Cole Smith	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Kevin Lankinen	$2,150,000 (4)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Dante Fabbro	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Denis Gurianov	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Mark Jankowski	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $63,203,250
Year 2 : $46,953,250
Year 3 : $31,498,250
Year 4 : $18,950,000
Salary Average Commitment
Year 1 : $63,203,250
Year 2 : $46,953,250
Year 3 : $31,498,250
Year 4 : $18,950,000
Salary Cap with 1 Way Contract
Year 1 : $63,203,250
Year 2 : $46,953,250
Year 3 : $31,498,250
Year 4 : $18,950,000

Farm Players Salaries
Tommy Novak	$405,000 (4)
Salary Remaining :	$405,000
Salary Average :	$405,000
Salary Average Remaining :	$405,000
Juuso Parssinen	$250,000 (4)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Michael McCarron	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Liam Foudy	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Luke Evangelista	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nolan Burke	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kalan Lind	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tanner Molendyk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cal O'Reilly	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Egor Afanasyev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jasper Weatherby	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jordan Gross	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Keaton Thompson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kevin Gravel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kole Sherwood	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Yaroslav Askarov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marc Del Gaizo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Troy Grosenick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Roland McKeown	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tye Felhaber	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Spencer Stastney	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Wilsby	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Livingstone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Navrin Mutter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Simon Knak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joakim Kemell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anthony Angello	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	27
Salary Commitment
Year 1 : $2,750,000
Year 2 : $870,000
Year 3 : $870,000
Year 4 : $735,000
Salary Average Commitment
Year 1 : $2,750,000
Year 2 : $870,000
Year 3 : $870,000
Year 4 : $735,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,827,500
Pro Players Total Average Salaries	$66,827,500
Farm Players Total Salaries	$2,442,500
Farm Players Total Average Salaries	$2,442,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,227,583
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$81,417
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,260,917
Pro Estimated Expenses	$67,827,510
Farm Remaining Season Days	30
Farm Expenses Per Days	$98,083
Farm Estimated Expenses	$2,942,490
Estimated Season Expenses	$70,770,000
Estimated Season Salary Cap	$66,827,490
Estimate Under Maximum Salary Cap of $83,500,000	$16,672,510
Estimate Over Minimum Salary Cap of $61,700,000	$5,127,490
Current Bank Account	$100,000,000
Projected Bank Account	$29,230,000

Pro Players Salaries
Jack Hughes	$6,750,000 (3)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Dougie Hamilton	$6,352,500 (3)
-Salary Remaining :	$6,352,500
-Salary Average :	$6,352,500
-Salary Average Remaining :	$6,352,500
Timo Meier	$5,650,000 (7)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Nico Hischier	$5,600,000 (2)
-Salary Remaining :	$5,600,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,600,000
Tyler Toffoli	$5,050,000 (2)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Jesper Bratt	$4,600,000 (1)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Erik Haula	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Vitek Vanecek	$3,700,000 (3)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Dawson Mercer	$3,600,000 (4)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Ondrej Palat	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
John Marino	$2,950,000 (4)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Jonas Siegenthaler	$2,850,000 (4)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Colin Miller	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Curtis Lazar	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Brendan Smith	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Nathan Bastian	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Akira Schmid	$1,400,000 (3)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Michael McLeod	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Cal Foote	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Tomas Nosek	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $66,827,500
Year 2 : $49,652,500
Year 3 : $33,252,500
Year 4 : $15,050,000
Salary Average Commitment
Year 1 : $66,827,500
Year 2 : $49,652,500
Year 3 : $33,252,500
Year 4 : $15,050,000
Salary Cap with 1 Way Contract
Year 1 : $66,827,500
Year 2 : $49,652,500
Year 3 : $33,252,500
Year 4 : $15,050,000

Farm Players Salaries
Luke Hughes	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Alexander Holtz	$110,000 (4)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Kevin Bahl	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Samuel Laberge	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Arnaud Durandeau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brian Halonen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chris Tierney	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Graeme Clarke	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Dowling	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Criscuolo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Willman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Vukojevic	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nolan Foote	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Robbie Russo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Schmelzer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyler Brennan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nico Daws	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Shane Bowers	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Timur Ibragimov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyler Wotherspoon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joe Gambardella	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Fitzgerald	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Simon Nemec	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Filip Engaras	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Colin Felix	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Xavier Parent	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Filmon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
T.J. Friedmann	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Erik Kallgren	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Santeri Hatakka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	30
Salary Commitment
Year 1 : $2,442,500
Year 2 : $350,000
Year 3 : $220,000
Year 4 : $110,000
Salary Average Commitment
Year 1 : $2,442,500
Year 2 : $350,000
Year 3 : $220,000
Year 4 : $110,000

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Coliseum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,920,500
Pro Players Total Average Salaries	$59,920,500
Farm Players Total Salaries	$2,747,500
Farm Players Total Average Salaries	$2,747,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$1,997,350
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$91,583
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,030,683
Pro Estimated Expenses	$60,920,490
Farm Remaining Season Days	30
Farm Expenses Per Days	$108,250
Farm Estimated Expenses	$3,247,500
Estimated Season Expenses	$64,167,990
Estimated Season Salary Cap	$59,920,500
Estimate Under Maximum Salary Cap of $83,500,000	$23,579,500
Estimate Over Minimum Salary Cap of $61,700,000	-$1,779,500
Current Bank Account	$100,000,000
Projected Bank Account	$35,832,010

Pro Players Salaries
Bo Horvat	$6,412,000 (6)
-Salary Remaining :	$6,412,000
-Salary Average :	$6,412,000
-Salary Average Remaining :	$6,412,000
Brock Nelson	$5,708,500 (2)
-Salary Remaining :	$5,708,500
-Salary Average :	$5,708,500
-Salary Average Remaining :	$5,708,500
Mathew Barzal	$5,650,000 (7)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Anders Lee	$4,050,000 (2)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Jean-Gabriel Pageau	$4,050,000 (2)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Kyle Palmieri	$4,050,000 (1)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Noah Dobson	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Adam Pelech	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Ryan Pulock	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Scott Mayfield	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Pierre Engvall	$2,650,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Casey Cizikas	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Cal Clutterbuck	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Alexander Romanov	$2,100,000 (3)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Matt Martin	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Oliver Wahlstrom	$1,900,000 (3)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Ilya Sorokin	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Robert Bortuzzo	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Sebastian Aho II	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Semyon Varlamov	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $59,920,500
Year 2 : $46,020,500
Year 3 : $29,562,000
Year 4 : $18,812,000
Salary Average Commitment
Year 1 : $59,920,500
Year 2 : $46,020,500
Year 3 : $29,562,000
Year 4 : $18,812,000
Salary Cap with 1 Way Contract
Year 1 : $59,920,500
Year 2 : $46,020,500
Year 3 : $29,562,000
Year 4 : $18,812,000

Farm Players Salaries
Hudson Fasching	$245,000 (2)
Salary Remaining :	$245,000
Salary Average :	$245,000
Salary Average Remaining :	$245,000
Julien Gauthier	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Simon Holmstrom	$125,000 (4)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Samuel Bolduc	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Samuel Asselin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Bardreau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dennis Cholowski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Grant Hutton	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jackson Cates	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeff Kubiak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Karson Kuhlman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle MacLean	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Otto Koivula	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Paul Ladue	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Reece Newkirk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Robin Salo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tristan Lennox	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ken Appleby	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Seth Helgeson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tanner Fritz	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyce Thompson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Aidan Fulp	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Travis Mitchell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Maggio	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ruslan Iskhakov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
William Dufour	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Daylan Kuefler	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Calle Odelius	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isaiah George	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jakub Skarek	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brian Pinho	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	31
Salary Commitment
Year 1 : $2,747,500
Year 2 : $655,000
Year 3 : $235,000
Year 4 : $125,000
Salary Average Commitment
Year 1 : $2,747,500
Year 2 : $655,000
Year 3 : $235,000
Year 4 : $125,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,927,250
Pro Players Total Average Salaries	$74,927,250
Farm Players Total Salaries	$2,545,000
Farm Players Total Average Salaries	$2,545,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,497,575
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$84,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,530,908
Pro Estimated Expenses	$75,927,240
Farm Remaining Season Days	30
Farm Expenses Per Days	$101,500
Farm Estimated Expenses	$3,045,000
Estimated Season Expenses	$78,972,240
Estimated Season Salary Cap	$74,927,250
Estimate Under Maximum Salary Cap of $83,500,000	$8,572,750
Estimate Over Minimum Salary Cap of $61,700,000	$13,227,250
Current Bank Account	$100,000,000
Projected Bank Account	$21,027,760

Pro Players Salaries
Mika Zibanejad	$7,218,750 (4)
-Salary Remaining :	$7,218,750
-Salary Average :	$7,218,750
-Salary Average Remaining :	$7,218,750
Artemi Panarin	$6,873,500 (3)
-Salary Remaining :	$6,873,500
-Salary Average :	$6,873,500
-Salary Average Remaining :	$6,873,500
Adam Fox	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Igor Shesterkin	$5,750,000 (4)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Vincent Trocheck	$5,350,000 (2)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Blake Wheeler	$4,760,000 (1)
-Salary Remaining :	$4,760,000
-Salary Average :	$4,760,000
-Salary Average Remaining :	$4,760,000
Chris Kreider	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Erik Gustafsson	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Jacob Trouba	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
K'Andre Miller	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jonathan Quick	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Nick Bonino	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Barclay Goodrow	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Filip Chytil	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Jimmy Vesey	$2,650,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Kaapo Kakko	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Ryan Lindgren	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Tyler Pitlick	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Braden Schneider	$1,200,000 (4)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Alexis Lafreniere	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $74,927,250
Year 2 : $48,892,250
Year 3 : $35,292,250
Year 4 : $20,168,750
Salary Average Commitment
Year 1 : $74,927,250
Year 2 : $48,892,250
Year 3 : $35,292,250
Year 4 : $20,168,750
Salary Cap with 1 Way Contract
Year 1 : $74,927,250
Year 2 : $48,892,250
Year 3 : $35,292,250
Year 4 : $20,168,750

Farm Players Salaries
Connor MacKey	$185,000 (1)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Zac Jones	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Will Cuylle	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Talyn Boyko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anton Blidh	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Harpur	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Blake Hillman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Scanlin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Leschyshyn	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonny Brodzinski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mac Hollowell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Robertson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikolas Brouillard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley Nash	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tristan Mullin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Turner Elson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bobby Trivigno	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Olof Lindbom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zach Berzolla	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Karl Henriksson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Grant Gabriele	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Cairns	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Rempe	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Edstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Sykora	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brett Berard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryder Korczak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bryce McConnell-Barker	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Louis Domingue	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dylan Garand	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Belzile	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	31
Salary Commitment
Year 1 : $2,545,000
Year 2 : $190,000
Year 3 : $190,000
Year 4 : $80,000
Salary Average Commitment
Year 1 : $2,545,000
Year 2 : $190,000
Year 3 : $190,000
Year 4 : $80,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,761,000
Pro Players Total Average Salaries	$67,761,000
Farm Players Total Salaries	$2,767,500
Farm Players Total Average Salaries	$2,767,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,258,700
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$92,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,292,033
Pro Estimated Expenses	$68,760,990
Farm Remaining Season Days	30
Farm Expenses Per Days	$108,917
Farm Estimated Expenses	$3,267,510
Estimated Season Expenses	$72,028,500
Estimated Season Salary Cap	$67,761,000
Estimate Under Maximum Salary Cap of $83,500,000	$15,739,000
Estimate Over Minimum Salary Cap of $61,700,000	$6,061,000
Current Bank Account	$100,000,000
Projected Bank Account	$27,971,500

Pro Players Salaries
Tim Stutzle	$6,750,000 (1)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Claude Giroux	$6,136,000 (1)
-Salary Remaining :	$6,136,000
-Salary Average :	$6,136,000
-Salary Average Remaining :	$6,136,000
Thomas Chabot	$5,500,000 (6)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Brady Tkachuk	$5,200,000 (2)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Jakob Chychrun	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Vladimir Tarasenko	$4,350,000 (2)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Drake Batherson	$4,300,000 (1)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Josh Norris	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Dominik Kubalik	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Joonas Korpisalo	$3,200,000 (3)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Jake Sanderson	$3,100,000 (4)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Artem Zub	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Travis Hamonic	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Mathieu Joseph	$2,650,000 (3)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Shane Pinto	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Anton Forsberg	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Erik Brannstrom	$1,400,000 (2)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Parker Kelly	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Mark Kastelic	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Zack Macewen	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $67,761,000
Year 2 : $42,350,000
Year 3 : $23,300,000
Year 4 : $8,600,000
Salary Average Commitment
Year 1 : $67,761,000
Year 2 : $42,350,000
Year 3 : $23,300,000
Year 4 : $8,600,000
Salary Cap with 1 Way Contract
Year 1 : $67,761,000
Year 2 : $42,350,000
Year 3 : $23,300,000
Year 4 : $8,600,000

Farm Players Salaries
Ridly Greig	$190,000 (4)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Roby Jarventie	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Jacob Bernard-Docker	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Tyler Kleven	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Graham McPhee	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lassi Thomson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jarid Lukosevicius	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Larsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Garrett Pilon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Maxence Guenette	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Egor Sokolov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Donovan Sebrango	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dillon Heatherington	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Reinhardt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brennan Saulnier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bokondji Imama	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Highmore	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Leevi Merilainen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Philippe Daoust	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mads Sogaard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rourke Chartier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan MacKinnon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Boucher	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tarun Fizer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jorian Donovan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Betts	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Angus Crookshank	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Currie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oskar Pettersson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tomas Hamara	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Djibril Toure	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kevin Mandolese	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Formenton	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	33
Salary Commitment
Year 1 : $2,767,500
Year 2 : $300,000
Year 3 : $300,000
Year 4 : $190,000
Salary Average Commitment
Year 1 : $2,767,500
Year 2 : $300,000
Year 3 : $300,000
Year 4 : $190,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,596,500
Pro Players Total Average Salaries	$56,596,500
Farm Players Total Salaries	$2,870,000
Farm Players Total Average Salaries	$2,870,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$1,886,550
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$95,667
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$1,919,883
Pro Estimated Expenses	$57,596,490
Farm Remaining Season Days	30
Farm Expenses Per Days	$112,333
Farm Estimated Expenses	$3,369,990
Estimated Season Expenses	$60,966,480
Estimated Season Salary Cap	$56,596,500
Estimate Under Maximum Salary Cap of $83,500,000	$26,903,500
Estimate Over Minimum Salary Cap of $61,700,000	-$5,103,500
Current Bank Account	$100,000,000
Projected Bank Account	$39,033,520

Pro Players Salaries
Travis Konecny	$6,696,500 (4)
-Salary Remaining :	$6,696,500
-Salary Average :	$6,696,500
-Salary Average Remaining :	$6,696,500
Sean Couturier	$5,350,000 (3)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Cam Atkinson	$4,350,000 (2)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Scott Laughton	$4,350,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Carter Hart	$3,700,000 (1)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Owen Tippett	$3,600,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Noah Cates	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Morgan Frost	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Joel Farabee	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Travis Sanheim	$2,950,000 (6)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Rasmus Ristolainen	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Marc Staal	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Garnet Hathaway	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Sean Walker	$1,850,000 (3)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Nick Seeler	$1,850,000 (2)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Nicolas Deslauriers	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Ryan Poehling	$1,350,000 (2)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Jamie Drysdale	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Wade Allison	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Cal Petersen	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $56,596,500
Year 2 : $42,746,500
Year 3 : $20,646,500
Year 4 : $10,446,500
Salary Average Commitment
Year 1 : $56,596,500
Year 2 : $42,746,500
Year 3 : $20,646,500
Year 4 : $10,446,500
Salary Cap with 1 Way Contract
Year 1 : $56,596,500
Year 2 : $42,746,500
Year 3 : $20,646,500
Year 4 : $10,446,500

Farm Players Salaries
Cam York	$220,000 (4)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Tyson Foerster	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Samuel Ersson	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Egor Zamula	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Victor Mete	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Bobby Brink	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Cooper Marody	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Evan Polei	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Ellis	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Helge Grans	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jordy Bellerive	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Louie Belpedio	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mason Millman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rhett Gardner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ronnie Attard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tanner Laczynski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Garrett Wilson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ivan Fedotov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Carson Bjarnason	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Darren Brady	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Karashik	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Ginning	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samu Tuomaala	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Emil Andrae	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Elliot Desnoyers	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Will Zmolek	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Furry	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Olle Lycksell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oliver Bonk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Felix Sandstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Parker Gahagen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nolan Maier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexei Kolosov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Brooks	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	34
Salary Commitment
Year 1 : $2,870,000
Year 2 : $560,000
Year 3 : $380,000
Year 4 : $300,000
Salary Average Commitment
Year 1 : $2,870,000
Year 2 : $560,000
Year 3 : $380,000
Year 4 : $300,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,909,250
Pro Players Total Average Salaries	$71,909,250
Farm Players Total Salaries	$3,505,000
Farm Players Total Average Salaries	$3,505,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,396,975
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$116,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,430,308
Pro Estimated Expenses	$72,909,240
Farm Remaining Season Days	30
Farm Expenses Per Days	$133,500
Farm Estimated Expenses	$4,005,000
Estimated Season Expenses	$76,914,240
Estimated Season Salary Cap	$71,909,250
Estimate Under Maximum Salary Cap of $83,500,000	$11,590,750
Estimate Over Minimum Salary Cap of $61,700,000	$10,209,250
Current Bank Account	$100,000,000
Projected Bank Account	$23,085,760

Pro Players Salaries
Erik Karlsson	$8,775,000 (1)
-Salary Remaining :	$8,775,000
-Salary Average :	$8,775,000
-Salary Average Remaining :	$8,775,000
Sidney Crosby	$7,406,250 (2)
-Salary Remaining :	$7,406,250
-Salary Average :	$7,406,250
-Salary Average Remaining :	$7,406,250
Jake Guentzel	$6,440,000 (4)
-Salary Remaining :	$6,440,000
-Salary Average :	$6,440,000
-Salary Average Remaining :	$6,440,000
Evgeni Malkin	$6,188,000 (2)
-Salary Remaining :	$6,188,000
-Salary Average :	$6,188,000
-Salary Average Remaining :	$6,188,000
Rickard Rakell	$5,050,000 (1)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Reilly Smith	$4,350,000 (3)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Bryan Rust	$4,350,000 (3)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Kris Letang	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Tristan Jarry	$3,650,000 (4)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Marcus Pettersson	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Ryan Graves	$2,950,000 (4)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Jeff Carter	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Lars Eller	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Noel Acciari	$2,650,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Matt Nieto	$2,450,000 (1)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Chad Ruhwedel	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Magnus Hellberg	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Mark Pysyk	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Colin White	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Brian Boyle	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $71,909,250
Year 2 : $45,484,250
Year 3 : $24,990,000
Year 4 : $16,290,000
Salary Average Commitment
Year 1 : $71,909,250
Year 2 : $45,484,250
Year 3 : $24,990,000
Year 4 : $16,290,000
Salary Cap with 1 Way Contract
Year 1 : $71,909,250
Year 2 : $45,484,250
Year 3 : $24,990,000
Year 4 : $16,290,000

Farm Players Salaries
Vinnie Hinostroza	$265,000 (1)
Salary Remaining :	$265,000
Salary Average :	$265,000
Salary Average Remaining :	$265,000
Alex Nedeljkovic	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Mark Friedman	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Radim Zohorna	$155,000 (2)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Pierre-Olivier Joseph	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Drew O'Connor	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Ryan Shea	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
John Ludvig	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Libor Hajek	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Maxim Cajkovic	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Filipe	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Taylor Gauthier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sam Poulin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonathan Gruden	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jansen Harkins	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Rathbone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dmitri Samorukov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dillon Hamaliuk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Austin Rueschhoff	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joona Koppanen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Taylor Fedun	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Houde	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Owen Pickering	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Garret Sparks	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Emil Pieniniemi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isaac Belliveau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Addamo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jordan Frasca	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jagger Joshua	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Lee	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joel Blomqvist	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack St. Ivany	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Corey Andonovski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marc Johnstone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Xavier Ouellet	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Valtteri Puustinen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ty Smith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Nylander	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	38
Salary Commitment
Year 1 : $3,505,000
Year 2 : $550,000
Year 3 : $175,000
Year 4 : $0
Salary Average Commitment
Year 1 : $3,505,000
Year 2 : $550,000
Year 3 : $175,000
Year 4 : $0

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion at San Jose
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,067,000
Pro Players Total Average Salaries	$50,067,000
Farm Players Total Salaries	$2,787,500
Farm Players Total Average Salaries	$2,787,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$1,668,900
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$92,917
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$1,702,233
Pro Estimated Expenses	$51,066,990
Farm Remaining Season Days	30
Farm Expenses Per Days	$109,583
Farm Estimated Expenses	$3,287,490
Estimated Season Expenses	$54,354,480
Estimated Season Salary Cap	$50,067,000
Estimate Under Maximum Salary Cap of $83,500,000	$33,433,000
Estimate Over Minimum Salary Cap of $61,700,000	-$11,633,000
Current Bank Account	$100,000,000
Projected Bank Account	$45,645,520

Pro Players Salaries
Logan Couture	$5,757,500 (2)
-Salary Remaining :	$5,757,500
-Salary Average :	$5,757,500
-Salary Average Remaining :	$5,757,500
Tomas Hertl	$5,659,500 (4)
-Salary Remaining :	$5,659,500
-Salary Average :	$5,659,500
-Salary Average Remaining :	$5,659,500
Alexander Barabanov	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Mikael Granlund	$4,050,000 (2)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Luke Kunin	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Anthony Duclair	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Kevin Labanc	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Matt Benning	$2,950,000 (2)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Nico Sturm	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Mario Ferraro	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Jan Rutta	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Mackenzie Blackwood	$2,150,000 (4)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Kyle Burroughs	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Fabian Zetterlund	$1,700,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Kaapo Kahkonen	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Mike Hoffman	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Oskar Lindblom	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jacob MacDonald	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Radim Simek	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Marc-Edouard Vlasic	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $50,067,000
Year 2 : $35,617,000
Year 3 : $12,759,500
Year 4 : $10,809,500
Salary Average Commitment
Year 1 : $50,067,000
Year 2 : $35,617,000
Year 3 : $12,759,500
Year 4 : $10,809,500
Salary Cap with 1 Way Contract
Year 1 : $50,067,000
Year 2 : $35,617,000
Year 3 : $12,759,500
Year 4 : $10,809,500

Farm Players Salaries
Calen Addison	$195,000 (3)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
Filip Zadina	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
William Eklund	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Ty Emberson	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Givani Smith	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Nikita Okhotyuk	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nikolai Knyzhov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kasper Halttunen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Thomas Bordeleau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Cassels	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Furlong	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Studnicka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Peterson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Bailey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Leon Gawanke	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Todd	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Carpenter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Scott Sabourin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tanner Kaspick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ozzy Wiesblatt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Quentin Musty	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Eetu Makiniemi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Henry Thrun	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Shakir Mukhamadullin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ethan Frisch	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Roman Kinal	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor Maceachern	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anthony Vincent	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Coe	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Danil Gushchin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Filip Bystedt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Magnus Chrona	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	32
Salary Commitment
Year 1 : $2,787,500
Year 2 : $615,000
Year 3 : $195,000
Year 4 : $0
Salary Average Commitment
Year 1 : $2,787,500
Year 2 : $615,000
Year 3 : $195,000
Year 4 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,895,000
Pro Players Total Average Salaries	$68,895,000
Farm Players Total Salaries	$2,567,500
Farm Players Total Average Salaries	$2,567,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,296,500
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$85,583
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,329,833
Pro Estimated Expenses	$69,894,990
Farm Remaining Season Days	30
Farm Expenses Per Days	$102,250
Farm Estimated Expenses	$3,067,500
Estimated Season Expenses	$72,962,490
Estimated Season Salary Cap	$68,895,000
Estimate Under Maximum Salary Cap of $83,500,000	$14,605,000
Estimate Over Minimum Salary Cap of $61,700,000	$7,195,000
Current Bank Account	$100,000,000
Projected Bank Account	$27,037,510

Pro Players Salaries
Vince Dunn	$6,270,000 (4)
-Salary Remaining :	$6,270,000
-Salary Average :	$6,270,000
-Salary Average Remaining :	$6,270,000
Jared McCann	$5,050,000 (6)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Jordan Eberle	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Andre Burakovsky	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Adam Larsson	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Jaden Schwartz	$4,050,000 (2)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Yanni Gourde	$4,050,000 (3)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Alex Wennberg	$4,050,000 (1)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Matty Beniers	$3,600,000 (4)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Oliver Bjorkstrand	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Philipp Grubauer	$3,200,000 (4)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Justin Schultz	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Brian Dumoulin	$2,950,000 (2)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Jamie Oleksiak	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Brandon Tanev	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Kailer Yamamoto	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Eeli Tolvanen	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Will Borgen	$2,150,000 (4)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Joey Daccord	$1,600,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Tomas Tatar	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $68,895,000
Year 2 : $58,370,000
Year 3 : $37,020,000
Year 4 : $23,770,000
Salary Average Commitment
Year 1 : $68,895,000
Year 2 : $58,370,000
Year 3 : $37,020,000
Year 4 : $23,770,000
Salary Cap with 1 Way Contract
Year 1 : $68,895,000
Year 2 : $58,370,000
Year 3 : $37,020,000
Year 4 : $23,770,000

Farm Players Salaries
Pierre-Edouard Bellemare	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Shane Wright	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Tye Kartye	$135,000 (4)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Niklas Kokko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marian Studenic	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cale Fleury	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cameron Hughes	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor Carrick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Devin Shore	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gustav Olofsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ian McKinnon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeremy McKenna	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jimmy Schuldt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Hayden	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kole Lind	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Luke Henman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mitch Reinke	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max McCormick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ales Stezka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryker Evans	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ville Petman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Peetro Seppala	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ville Ottavainen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
David Goyette	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jagger Firkus	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jani Nyman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Eduard Sale	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ty Nelson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chris Driedger	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andrew Poturalski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	30
Salary Commitment
Year 1 : $2,567,500
Year 2 : $275,000
Year 3 : $135,000
Year 4 : $135,000
Salary Average Commitment
Year 1 : $2,567,500
Year 2 : $275,000
Year 3 : $135,000
Year 4 : $135,000

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,074,500
Pro Players Total Average Salaries	$68,074,500
Farm Players Total Salaries	$2,497,500
Farm Players Total Average Salaries	$2,497,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,269,150
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$83,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,302,483
Pro Estimated Expenses	$69,074,490
Farm Remaining Season Days	30
Farm Expenses Per Days	$99,917
Farm Estimated Expenses	$2,997,510
Estimated Season Expenses	$72,072,000
Estimated Season Salary Cap	$68,074,500
Estimate Under Maximum Salary Cap of $83,500,000	$15,425,500
Estimate Over Minimum Salary Cap of $61,700,000	$6,374,500
Current Bank Account	$100,000,000
Projected Bank Account	$27,928,000

Pro Players Salaries
Pavel Buchnevich	$6,755,500 (3)
-Salary Remaining :	$6,755,500
-Salary Average :	$6,755,500
-Salary Average Remaining :	$6,755,500
Justin Faulk	$5,510,000 (3)
-Salary Remaining :	$5,510,000
-Salary Average :	$5,510,000
-Salary Average Remaining :	$5,510,000
Brayden Schenn	$5,359,000 (2)
-Salary Remaining :	$5,359,000
-Salary Average :	$5,359,000
-Salary Average Remaining :	$5,359,000
Robert Thomas	$5,200,000 (2)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Jordan Kyrou	$4,900,000 (1)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
Jordan Binnington	$4,450,000 (3)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Kevin Hayes	$4,350,000 (2)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Colton Parayko	$3,850,000 (4)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Brandon Saad	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Jakub Vrana	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Nick Leddy	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Torey Krug	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Kasperi Kapanen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Oskar Sundqvist	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Marco Scandella	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Sammy Blais	$2,150,000 (4)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Alexey Toropchenko	$1,400,000 (2)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Joel Hofer	$850,000 (3)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Dylan Coghlan	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Calle Rosen	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $68,074,500
Year 2 : $55,024,500
Year 3 : $30,315,500
Year 4 : $12,750,000
Salary Average Commitment
Year 1 : $68,074,500
Year 2 : $55,024,500
Year 3 : $30,315,500
Year 4 : $12,750,000
Salary Cap with 1 Way Contract
Year 1 : $68,074,500
Year 2 : $55,024,500
Year 3 : $30,315,500
Year 4 : $12,750,000

Farm Players Salaries
Jake Neighbours	$135,000 (4)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Tyler Tucker	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Nikita Alexandrov	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Scott Perunovich	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Will Cranley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Keean Washkurak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Jacobs	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joseph Duszak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jamieson Rees	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mathias Laferriere	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Buchinger	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hunter Skinner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hugh McGing	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marc-Andre Gaudet	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Drew Callin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dalibor Dvorsky	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mackenzie MacEachern	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mikhail Abramov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Kessel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Peca	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Vadim Zherenko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Walker	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatt Kalynuk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
William Bitten	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Austin Osmanski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anton Malmstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeremie Biakabutuka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tanner Dickinson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Colten Ellis	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Malcolm Subban	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Gaudette	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	31
Salary Commitment
Year 1 : $2,497,500
Year 2 : $325,000
Year 3 : $325,000
Year 4 : $135,000
Salary Average Commitment
Year 1 : $2,497,500
Year 2 : $325,000
Year 3 : $325,000
Year 4 : $135,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,749,500
Pro Players Total Average Salaries	$63,749,500
Farm Players Total Salaries	$2,130,000
Farm Players Total Average Salaries	$2,130,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,124,983
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$71,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,158,317
Pro Estimated Expenses	$64,749,510
Farm Remaining Season Days	30
Farm Expenses Per Days	$87,667
Farm Estimated Expenses	$2,630,010
Estimated Season Expenses	$67,379,520
Estimated Season Salary Cap	$63,749,490
Estimate Under Maximum Salary Cap of $83,500,000	$19,750,510
Estimate Over Minimum Salary Cap of $61,700,000	$2,049,490
Current Bank Account	$100,000,000
Projected Bank Account	$32,620,480

Pro Players Salaries
Nikita Kucherov	$9,240,000 (4)
-Salary Remaining :	$9,240,000
-Salary Average :	$9,240,000
-Salary Average Remaining :	$9,240,000
Brayden Point	$7,125,000 (4)
-Salary Remaining :	$7,125,000
-Salary Average :	$7,125,000
-Salary Average Remaining :	$7,125,000
Steven Stamkos	$6,552,000 (3)
-Salary Remaining :	$6,552,000
-Salary Average :	$6,552,000
-Salary Average Remaining :	$6,552,000
Victor Hedman	$5,557,500 (2)
-Salary Remaining :	$5,557,500
-Salary Average :	$5,557,500
-Salary Average Remaining :	$5,557,500
Mikhail Sergachev	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Brandon Hagel	$4,600,000 (1)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Anthony Cirelli	$3,750,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Nicholas Paul	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Erik Cernak	$2,700,000 (6)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Tanner Jeannot	$2,450,000 (4)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Michael Eyssimont	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Tyler Motte	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Calvin De Haan	$1,850,000 (2)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Jonas Johansson	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Nick Perbix	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Luke Glendening	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Haydn Fleury	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Andrei Vasilevskiy	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Conor Sheary	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Austin Watson	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $63,749,500
Year 2 : $46,224,500
Year 3 : $35,067,000
Year 4 : $28,515,000
Salary Average Commitment
Year 1 : $63,749,500
Year 2 : $46,224,500
Year 3 : $35,067,000
Year 4 : $28,515,000
Salary Cap with 1 Way Contract
Year 1 : $63,749,500
Year 2 : $46,224,500
Year 3 : $35,067,000
Year 4 : $28,515,000

Farm Players Salaries
Darren Raddysh	$195,000 (2)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
Matt Tomkins	$152,500 (2)
Salary Remaining :	$152,500
Salary Average :	$152,500
Salary Average Remaining :	$152,500
Philippe Myers	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Koepke	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Daniel Walcott	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Declan Carlile	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Devante Stephens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Felix Robert	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gabriel Dumont	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gabriel Fortier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gage Goncalves	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mitchell Chaffee	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sean Day	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hugo Alnefelt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Shawn Element	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Thompson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jaydon Dureau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Finley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lucas Edmonds	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joe Carroll	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Crozier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bennett Macarthur	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ethan Gauthier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Evan Fitzpatrick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Barre-Boulet	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	25
Salary Commitment
Year 1 : $2,130,000
Year 2 : $347,500
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $2,130,000
Year 2 : $347,500
Year 3 : $0
Year 4 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,248,250
Pro Players Total Average Salaries	$70,248,251
Farm Players Total Salaries	$2,800,000
Farm Players Total Average Salaries	$2,800,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,341,608
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$93,333
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,374,942
Pro Estimated Expenses	$71,248,260
Farm Remaining Season Days	30
Farm Expenses Per Days	$110,000
Farm Estimated Expenses	$3,300,000
Estimated Season Expenses	$74,548,260
Estimated Season Salary Cap	$70,248,240
Estimate Under Maximum Salary Cap of $83,500,000	$13,251,760
Estimate Over Minimum Salary Cap of $61,700,000	$8,548,240
Current Bank Account	$100,000,000
Projected Bank Account	$25,451,740

Pro Players Salaries
Mitchell Marner	$8,512,500 (5)
-Salary Remaining :	$8,512,500
-Salary Average :	$8,512,500
-Salary Average Remaining :	$8,512,500
Auston Matthews	$7,093,750 (7)
-Salary Remaining :	$7,093,750
-Salary Average :	$7,093,751
-Salary Average Remaining :	$7,093,751
William Nylander	$6,384,000 (7)
-Salary Remaining :	$6,384,000
-Salary Average :	$6,384,000
-Salary Average Remaining :	$6,384,000
John Tavares	$5,733,000 (3)
-Salary Remaining :	$5,733,000
-Salary Average :	$5,733,000
-Salary Average Remaining :	$5,733,000
Max Domi	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Morgan Rielly	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Tyler Bertuzzi	$4,050,000 (4)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
John Klingberg	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Calle Jarnkrok	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Jake McCabe	$2,950,000 (2)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
T.J. Brodie	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Ilya Samsonov	$2,900,000 (1)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Mark Giordano	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
David Kampf	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Timothy Liljegren	$1,950,000 (2)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Ryan Reaves	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Noah Gregor	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Jake Muzzin	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Simon Benoit	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Martin Jones	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $70,248,250
Year 2 : $44,923,250
Year 3 : $31,773,250
Year 4 : $26,040,250
Salary Average Commitment
Year 1 : $70,248,251
Year 2 : $44,923,251
Year 3 : $31,773,251
Year 4 : $26,040,251
Salary Cap with 1 Way Contract
Year 1 : $70,248,251
Year 2 : $44,923,251
Year 3 : $31,773,251
Year 4 : $26,040,251

Farm Players Salaries
Pontus Holmberg	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Fraser Minten	$130,000 (3)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Matthew Knies	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Joseph Woll	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kyle Clifford	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zach Solow	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
William Lagesson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nicholas Robertson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Maxime Lajoie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Logan Shaw	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Artur Akhtyamov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kieffer Bellows	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josiah Slavin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joseph Blandisi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dylan Gambrell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
David Farrance	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bobby McMann	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Conor Timmins	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Ellis	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dennis Hildeby	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dmitri Ovchinnikov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
William Villeneuve	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mikko Kokkonen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matteo Pietroniro	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marshall Rifai	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tommy Miller	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Topi Niemela	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Tverberg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Easton Cowan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Braeden Kressler	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Noah Chadwick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Keith Petruzzelli	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Murray	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Steeves	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	34
Salary Commitment
Year 1 : $2,800,000
Year 2 : $342,500
Year 3 : $130,000
Year 4 : $0
Salary Average Commitment
Year 1 : $2,800,000
Year 2 : $342,500
Year 3 : $130,000
Year 4 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,314,500
Pro Players Total Average Salaries	$63,314,500
Farm Players Total Salaries	$2,860,000
Farm Players Total Average Salaries	$2,860,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,110,483
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$92,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,143,817
Pro Estimated Expenses	$64,314,510
Farm Remaining Season Days	30
Farm Expenses Per Days	$112,000
Farm Estimated Expenses	$3,360,000
Estimated Season Expenses	$67,674,510
Estimated Season Salary Cap	$63,314,490
Estimate Under Maximum Salary Cap of $83,500,000	$20,185,510
Estimate Over Minimum Salary Cap of $61,700,000	$1,614,490
Current Bank Account	$100,000,000
Projected Bank Account	$32,325,490

Pro Players Salaries
Quinn Hughes	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
J.T. Miller	$6,814,500 (4)
-Salary Remaining :	$6,814,500
-Salary Average :	$6,814,500
-Salary Average Remaining :	$6,814,500
Elias Lindholm	$5,350,000 (4)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Filip Hronek	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Brock Boeser	$4,750,000 (4)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Ilya Mikheyev	$4,050,000 (2)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Conor Garland	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Casey DeSmith	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Tyler Myers	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Sam Lafferty	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Nikita Zadorov	$2,700,000 (4)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Ian Cole	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Thatcher Demko	$2,700,000 (4)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Pius Suter	$2,650,000 (3)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Carson Soucy	$2,150,000 (4)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Dakota Joshua	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Teddy Blueger	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Matt Irwin	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Elias Pettersson	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Vasily Podkolzin	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $63,314,500
Year 2 : $48,964,500
Year 3 : $27,114,500
Year 4 : $24,464,500
Salary Average Commitment
Year 1 : $63,314,500
Year 2 : $48,964,500
Year 3 : $27,114,500
Year 4 : $24,464,500
Salary Cap with 1 Way Contract
Year 1 : $63,314,500
Year 2 : $48,964,500
Year 3 : $27,114,500
Year 4 : $24,464,500

Farm Players Salaries
Phillip Di Giuseppe	$285,000 (1)
Salary Remaining :	$285,000
Salary Average :	$285,000
Salary Average Remaining :	$285,000
Nils Hoglander	$170,000 (3)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Noah Juulsen	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ty Young (Out of Payroll)	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sawyer Mynio	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Christian Wolanin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Danila Klimovich	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Guillaume Brisebois	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jermaine Loewen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jett Woo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Stevens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nick Cicek	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sheldon Dries	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tristen Nielsen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tucker Poolman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Elias Pettersson II	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nils Aman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zach Sawchenko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Aatu Raty	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marc Gatcomb	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ty Glover	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Akito Hirose	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Kannok Leipert	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Arshdeep Bains	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Mcward	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Quinn Schmiemann	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Aidan Mcdonough	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Sasson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Passolt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Linus Karlsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonathan Lekkerimaki	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Arturs Silovs	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chase Wouters	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	33
Salary Commitment
Year 1 : $2,860,000
Year 2 : $170,000
Year 3 : $170,000
Year 4 : $0
Salary Average Commitment
Year 1 : $2,860,000
Year 2 : $170,000
Year 3 : $170,000
Year 4 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,542,000
Pro Players Total Average Salaries	$68,542,000
Farm Players Total Salaries	$3,430,000
Farm Players Total Average Salaries	$3,430,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,284,733
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$114,333
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,318,067
Pro Estimated Expenses	$69,542,010
Farm Remaining Season Days	30
Farm Expenses Per Days	$131,000
Farm Estimated Expenses	$3,930,000
Estimated Season Expenses	$73,472,010
Estimated Season Salary Cap	$68,541,990
Estimate Under Maximum Salary Cap of $83,500,000	$14,958,010
Estimate Over Minimum Salary Cap of $61,700,000	$6,841,990
Current Bank Account	$100,000,000
Projected Bank Account	$26,527,990

Pro Players Salaries
Alex Pietrangelo	$6,435,000 (2)
-Salary Remaining :	$6,435,000
-Salary Average :	$6,435,000
-Salary Average Remaining :	$6,435,000
Mark Stone	$6,032,000 (2)
-Salary Remaining :	$6,032,000
-Salary Average :	$6,032,000
-Salary Average Remaining :	$6,032,000
Jack Eichel	$5,950,000 (7)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Shea Theodore	$5,500,000 (5)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Chandler Stephenson	$5,350,000 (4)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Jonathan Marchessault	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
William Karlsson	$4,350,000 (3)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Ivan Barbashev	$3,750,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Brayden McNabb	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Nicolas Roy	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Alec Martinez	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Adin Hill	$2,700,000 (3)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
William Carrier	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Michael Amadio	$2,450,000 (2)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Zach Whitecloud	$2,150,000 (3)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Ben Hutton	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Keegan Kolesar	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Nicolas Hague	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Brett Howden	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Robin Lehner	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $68,542,000
Year 2 : $56,517,000
Year 3 : $29,750,000
Year 4 : $20,550,000
Salary Average Commitment
Year 1 : $68,542,000
Year 2 : $56,517,000
Year 3 : $29,750,000
Year 4 : $20,550,000
Salary Cap with 1 Way Contract
Year 1 : $68,542,000
Year 2 : $56,517,000
Year 3 : $29,750,000
Year 4 : $20,550,000

Farm Players Salaries
Logan Thompson	$320,000 (4)
Salary Remaining :	$320,000
Salary Average :	$320,000
Salary Average Remaining :	$320,000
Pavel Dorofeyev	$225,000 (3)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Paul Cotter	$170,000 (2)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Daniil Miromanov	$155,000 (2)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Tobias Bjornfot	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Carl Lindbom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kaedan Korczak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mason Primeau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mason Morelli	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mason Geertsen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Layton Ahac	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Grigori Denisenko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonas Rondbjerg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gage Quinney	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dysin Mayo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Byron Froese	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brayden Pachal	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Hickey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sheldon Rempal	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyler Benson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jesper Vikman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Patrick Guay	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jiri Patera	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isaiah Saville	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joe Fleming	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marcus Kallionkieli	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mathieu Cataford	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Hemmerling	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Daniil Chayka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matyas Sapovaliv	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jordan Gustafson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
David Edstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Daniel D'Amato	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Bischoff	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lukas Cormier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Brisson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Cracknell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	37
Salary Commitment
Year 1 : $3,430,000
Year 2 : $950,000
Year 3 : $545,000
Year 4 : $320,000
Salary Average Commitment
Year 1 : $3,430,000
Year 2 : $950,000
Year 3 : $545,000
Year 4 : $320,000

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,283,000
Pro Players Total Average Salaries	$66,283,000
Farm Players Total Salaries	$2,527,500
Farm Players Total Average Salaries	$2,527,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,209,433
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$84,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,242,767
Pro Estimated Expenses	$67,283,010
Farm Remaining Season Days	30
Farm Expenses Per Days	$100,917
Farm Estimated Expenses	$3,027,510
Estimated Season Expenses	$70,310,520
Estimated Season Salary Cap	$66,282,990
Estimate Under Maximum Salary Cap of $83,500,000	$17,217,010
Estimate Over Minimum Salary Cap of $61,700,000	$4,582,990
Current Bank Account	$100,000,000
Projected Bank Account	$29,689,480

Pro Players Salaries
Alex Ovechkin	$7,050,500 (1)
-Salary Remaining :	$7,050,500
-Salary Average :	$7,050,500
-Salary Average Remaining :	$7,050,500
John Carlson	$5,557,500 (3)
-Salary Remaining :	$5,557,500
-Salary Average :	$5,557,500
-Salary Average Remaining :	$5,557,500
Dylan Strome	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Evgeny Kuznetsov	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Darcy Kuemper	$4,450,000 (2)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Tom Wilson	$4,350,000 (4)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
T.J. Oshie	$4,050,000 (1)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Nick Jensen	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Sonny Milano	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Trevor Van Riemsdyk	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Anthony Mantha	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Max Pacioretty	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Charlie Lindgren	$2,700,000 (2)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Joel Edmundson	$2,700,000 (4)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Nic Dowd	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Rasmus Sandin	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Martin Fehervary	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Nicolas Aube-Kubel	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Aliaksei Protas	$1,350,000 (4)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Nicklas Backstrom	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 1 : $66,283,000
Year 2 : $51,757,500
Year 3 : $28,807,500
Year 4 : $8,400,000
Salary Average Commitment
Year 1 : $66,283,000
Year 2 : $51,757,500
Year 3 : $28,807,500
Year 4 : $8,400,000
Salary Cap with 1 Way Contract
Year 1 : $66,283,000
Year 2 : $51,757,500
Year 3 : $28,807,500
Year 4 : $8,400,000

Farm Players Salaries
Lucas Johansen	$155,000 (2)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Alexander Alexeyev	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Connor McMichael	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matthew Phillips	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Garin Bjorklund	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Strome	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Limoges	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Beck Malenstyn	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chase Priskie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dmitry Osipov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dylan McIlrath	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Massie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jimmy Huntington	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joe Snively	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Logan Day	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Sgarbossa	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Clay Stevenson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mike Vecchione	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ethen Frank	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hendrix Lapierre	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mike Sgarbossa	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexei Protas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Vincent Iorio	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Colin Swoyer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Henrik Rybinski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bogdan Trineyev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander Suzdalev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andrew Cristall	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ludwig Persson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hunter Shepard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Aaron Ness	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	31
Salary Commitment
Year 1 : $2,527,500
Year 2 : $435,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $2,527,500
Year 2 : $435,000
Year 3 : $0
Year 4 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,681,250
Pro Players Total Average Salaries	$71,681,250
Farm Players Total Salaries	$2,382,500
Farm Players Total Average Salaries	$2,382,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$2,389,375
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$79,417
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	30
Pro Expenses Per Days	$2,422,708
Pro Estimated Expenses	$72,681,240
Farm Remaining Season Days	30
Farm Expenses Per Days	$96,083
Farm Estimated Expenses	$2,882,490
Estimated Season Expenses	$75,563,730
Estimated Season Salary Cap	$71,681,250
Estimate Under Maximum Salary Cap of $83,500,000	$11,818,750
Estimate Over Minimum Salary Cap of $61,700,000	$9,981,250
Current Bank Account	$100,000,000
Projected Bank Account	$24,436,270

Pro Players Salaries
Josh Morrissey	$7,442,500 (1)
-Salary Remaining :	$7,442,500
-Salary Average :	$7,442,500
-Salary Average Remaining :	$7,442,500
Connor Hellebuyck	$6,756,750 (3)
-Salary Remaining :	$6,756,750
-Salary Average :	$6,756,750
-Salary Average Remaining :	$6,756,750
Kyle Connor	$6,726,000 (7)
-Salary Remaining :	$6,726,000
-Salary Average :	$6,726,000
-Salary Average Remaining :	$6,726,000
Mark Scheifele	$6,006,000 (5)
-Salary Remaining :	$6,006,000
-Salary Average :	$6,006,000
-Salary Average Remaining :	$6,006,000
Nikolaj Ehlers	$4,350,000 (6)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Alex Iafallo	$4,050,000 (2)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Neal Pionk	$3,850,000 (3)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Nino Niederreiter	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Adam Lowry	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Mason Appleton	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Gabriel Vilardi	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Dylan Demelo	$2,950,000 (2)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Brenden Dillon	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Cole Perfetti	$2,750,000 (4)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Nate Schmidt	$2,700,000 (2)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Vladislav Namestnikov	$2,450,000 (2)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Laurent Brossoit	$1,750,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Morgan Barron	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Dylan Samberg	$1,100,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Logan Stanley	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Total Pro Players	20
Salary Commitment
Year 1 : $71,681,250
Year 2 : $61,538,750
Year 3 : $42,438,750
Year 4 : $23,082,000
Salary Average Commitment
Year 1 : $71,681,250
Year 2 : $61,538,750
Year 3 : $42,438,750
Year 4 : $23,082,000
Salary Cap with 1 Way Contract
Year 1 : $71,681,250
Year 2 : $61,538,750
Year 3 : $42,438,750
Year 4 : $23,082,000

Farm Players Salaries
Rasmus Kupari	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
David Gustafsson	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Dominic Toninato	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Oskari Salminen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Domenic DiVincentiis	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Axel Jonsson-Fjallby	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cj Suess	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dean Stewart	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeff Malott	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeffrey Viel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jimmy Oligny	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kristian Reichel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kristian Vesalainen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Capobianco	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nicholas Jones	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Fabian Wagner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Simon Lundmark	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Colby Barlow	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Elias Salomonsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ville Heinola	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Artemi Knyazev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Henri Nikkanen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Daniel Torgersson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatt Bongiovanni	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyrel Bauer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Parker Ford	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chaz Lucius	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brad Lambert	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Collin Delia	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ashton Sautner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	30
Salary Commitment
Year 1 : $2,382,500
Year 2 : $210,000
Year 3 : $210,000
Year 4 : $0
Salary Average Commitment
Year 1 : $2,382,500
Year 2 : $210,000
Year 3 : $210,000
Year 4 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $83,500,000 Available Cap Space	Over Minimum of $61,700,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$100,000,000	$54,908,760	$28,591,240	-$6,791,240	20	24	44
Arizona Coyotes	$100,000,000	$59,250,000	$24,250,000	-$2,450,000	20	27	47
Boston Bruins	$100,000,000	$64,307,010	$19,192,990	$2,607,010	20	26	46
Buffalo Sabres	$100,000,000	$58,314,510	$25,185,490	-$3,385,490	20	31	51
Calgary Flames	$100,000,000	$59,225,010	$24,274,990	-$2,474,990	20	27	47
Carolina Hurricanes	$100,000,000	$67,776,240	$15,723,760	$6,076,240	20	40	60
Chicago Blackhawks	$100,000,000	$51,375,000	$32,125,000	-$10,325,000	20	31	51
Colorado Avalanche	$100,000,000	$79,089,990	$4,410,010	$17,389,990	21	33	54
Columbus Blue Jackets	$100,000,000	$59,805,990	$23,694,010	-$1,894,010	20	28	48
Dallas Stars	$100,000,000	$74,391,510	$9,108,490	$12,691,510	20	20	40
Detroit Red Wings	$100,000,000	$70,134,000	$13,366,000	$8,434,000	20	30	50
Edmonton Oilers	$100,000,000	$79,130,250	$4,369,750	$17,430,250	20	27	47
Florida Panthers	$100,000,000	$74,333,760	$9,166,240	$12,633,760	20	30	50
Los Angeles Kings	$100,000,000	$68,348,490	$15,151,510	$6,648,490	20	30	50
Minnesota Wild	$100,000,000	$60,948,240	$22,551,760	-$751,760	20	34	54
Montreal Canadiens	$100,000,000	$56,625,000	$26,875,000	-$5,075,000	20	34	54
Nashville Predators	$100,000,000	$63,203,250	$20,296,750	$1,503,250	20	27	47
New Jersey Devils	$100,000,000	$66,827,490	$16,672,510	$5,127,490	20	30	50
New York Islanders	$100,000,000	$59,920,500	$23,579,500	-$1,779,500	20	31	51
New York Rangers	$100,000,000	$74,927,250	$8,572,750	$13,227,250	20	31	51
Ottawa Senators	$100,000,000	$67,761,000	$15,739,000	$6,061,000	20	33	53
Philadelphia Flyers	$100,000,000	$56,596,500	$26,903,500	-$5,103,500	20	34	54
Pittsburgh Penguins	$100,000,000	$71,909,250	$11,590,750	$10,209,250	20	38	58
San Jose Sharks	$100,000,000	$50,067,000	$33,433,000	-$11,633,000	20	32	52
Seattle Kraken	$100,000,000	$68,895,000	$14,605,000	$7,195,000	20	30	50
St. Louis Blues	$100,000,000	$68,074,500	$15,425,500	$6,374,500	20	31	51
Tampa Bay Lightning	$100,000,000	$63,749,490	$19,750,510	$2,049,490	20	25	45
Toronto Maple Leafs	$100,000,000	$70,248,240	$13,251,760	$8,548,240	20	34	54
Vancouver Canucks	$100,000,000	$63,314,490	$20,185,510	$1,614,490	20	33	53
Vegas Golden Knights	$100,000,000	$68,541,990	$14,958,010	$6,841,990	20	37	57
Washington Capitals	$100,000,000	$66,282,990	$17,217,010	$4,582,990	20	31	51
Winnipeg Jets	$100,000,000	$71,681,250	$11,818,750	$9,981,250	20	30	50

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %