Ligue Canadienne de Hockey Simulé

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6700 - $95 - 0 - 0,00%
Level 2:	5900 - $83 - 0 - 0,00%
Level 3:	3500 - $71 - 0 - 0,00%
Level 4:	2400 - $59 - 0 - 0,00%
Luxury :	1500 - $120 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,000,000
Farm Players Total Salaries	$2,960,208
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$84,567,243
Projected Bank Account	$84,567,243

Pro Players Salaries
Thatcher Demko	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Christian Dvorak	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeny Kuznetsov	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Anthony Mantha	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Derrick Pouliot	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nick Jensen	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Andreas Johnsson	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Chris Driedger	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jason Zucker	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Dmitry Orlov	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Blake Coleman	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Michal Kempny	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Christian Djoos	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Dmitry Kulikov	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Noel Acciari	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Reid Boucher	$0 (0)
Alex Tuch	$0 (0)
Jack Roslovic	$0 (0)
Samuel Blais	$0 (0)
Ivan Barbashev	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $51,000,000
Year 22 : $32,000,000
Year 23 : $17,000,000
Year 24 : $10,000,000
Salary Average Commitment
Year 21 : $23,000,000
Year 22 : $15,000,000
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $51,000,000
Year 22 : $32,000,000
Year 23 : $17,000,000
Year 24 : $10,000,000

Farm Players Salaries
Connor Clifton	$400,000 (4)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Nico Sturm	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Marcus Hogberg	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Philipp Kurashev	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Stanislav Galiev	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Chris Tierney	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Jimmy Snuggerud	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Seamus Casey	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Sam Colangelo	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Georgii Merkulov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jacob Moverare	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Nikolai Kovalenko	$89,625 (2)
Salary Remaining :	$89,625
Salary Average :	$89,625
Salary Average Remaining :	$89,625
Ville Koivunen	$80,583 (2)
Salary Remaining :	$80,583
Salary Average :	$80,583
Salary Average Remaining :	$80,583
Jack Ahcan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joona Koppanen	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Callahan	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Martin Pospisil	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jiri Smejkal	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dylan McIlrath	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Ivan Prosvetov	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Patrick Brown	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Joey Anderson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Andy Andreoff	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Lias Andersson	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Igor Ozhiganov	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Greg McKegg	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Yegor Sokolov	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Grigori Denisenko	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Oskar Steen	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jesper Froden	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Ben Hutton	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Karson Kuhlman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lean Bergmann	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dakota Joshua	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zane McIntyre	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Wyatt Kaiser	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
William Lagesson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ville Heinola	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marc McLaughlin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Martin Frk	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 21 : $2,960,208
Year 22 : $2,145,208
Year 23 : $400,000
Year 24 : $400,000
Salary Average Commitment
Year 21 : $2,497,708
Year 22 : $2,002,708
Year 23 : $400,000
Year 24 : $400,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6500 - $105 - 0 - 0,00%
Level 2:	5000 - $93 - 0 - 0,00%
Level 3:	3000 - $76 - 0 - 0,00%
Level 4:	2000 - $62 - 0 - 0,00%
Luxury :	1500 - $120 - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$38,700,000
Farm Players Total Salaries	$2,537,499
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$73,148,623
Projected Bank Account	$73,148,623

Pro Players Salaries
Tristan Jarry	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
William Karlsson	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Charlie Lindgren	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeff Skinner	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Rasmus Ristolainen	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$575,000
-Salary Average Remaining :	$575,000
Martin Necas	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Trevor Van Riemsdyk	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Patrik Nemeth	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Scott Laughton	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Dominik Simon	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Lars Eller	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Zach Aston-Reese	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Duchene	$0 (0)
Kyle Connor	$0 (0)
Brandon Carlo	$0 (0)
Sidney Crosby	$0 (0)
Sebastian Aho	$0 (0)
Brett Ritchie	$0 (0)
Kevin Connauton	$0 (0)
Nick Leddy	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $38,700,000
Year 22 : $26,000,000
Year 23 : $9,000,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $11,775,000
Year 22 : $9,075,000
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $38,700,000
Year 22 : $26,000,000
Year 23 : $9,000,000
Year 24 : $5,000,000

Farm Players Salaries
Stuart Skinner	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$0
Salary Average Remaining :	$0
Spencer Knight	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Paul Cotter	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Dylan Gambrell	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Maxim Tsyplakov	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Hunter Brzustewicz	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jiri Kulich	$91,833 (1)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Dalibor Dvorsky	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Michael Pezzetta	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Joshua Roy	$83,500 (1)
Salary Remaining :	$83,500
Salary Average :	$83,500
Salary Average Remaining :	$83,500
Ryan Winterton	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Boris Katchouk	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
John Ludvig	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lucas Condotta	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marc Del Gaizo	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dennis Cholowski	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Cole Schwindt	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Alexander Alexeyev	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Cayden Primeau	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Zach Sanford	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Alexey Marchenko	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Alexander Chmelevski	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$0
Salary Average Remaining :	$0
Dysin Mayo	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Kole Lind	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Mackenzie MacEachern	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Tanner Fritz	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Taylor Fedun	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Sheldon Rempal	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Marc Michaelis	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Frederik Gauthier	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jake Evans	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Otto Koivula	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carsen Twarynski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Corey Schueneman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jalen Chatfield	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joel Farabee	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marcus Kruger	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Arber Xhekaj	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lukas Reichel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vladislav Kamenev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Darren Raddysh	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 21 : $2,537,499
Year 22 : $1,361,833
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $2,027,499
Year 22 : $1,404,333
Year 23 : $0
Year 24 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7300 - $95 - 0 - 0,00%
Level 2:	5700 - $84 - 0 - 0,00%
Level 3:	2800 - $75 - 0 - 0,00%
Level 4:	2000 - $63 - 0 - 0,00%
Luxury :	1600 - $120 - 0 - 0,00%
Total Capacity :	19400
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,750,000
Farm Players Total Salaries	$2,279,583
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$99,741,859
Projected Bank Account	$99,741,859

Pro Players Salaries
Gabriel Landeskog	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
David Pastrnak	$6,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Elvis Merzlikins	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Seth Jones	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
J.T. Compher	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jake McCabe	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Marko Dano	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jake Allen	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jiri Sekac	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Simon Després	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Ilya Lyubushkin	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Ross Colton	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Richard Panik	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Rasmus Andersson	$0 (0)
Brandon Saad	$0 (0)
Barclay Goodrow	$0 (0)
Jonathan Marchessault	$0 (0)
Nick Schmaltz	$0 (0)
Ryan Murray	$0 (0)
Jordan Spence	$0 (0)
Stefan Noesen	$0 (0)
Total Pro Players	21
Salary Commitment
Year 21 : $45,750,000
Year 22 : $34,000,000
Year 23 : $18,000,000
Year 24 : $14,000,000
Salary Average Commitment
Year 21 : $22,250,000
Year 22 : $18,000,000
Year 23 : $8,000,000
Year 24 : $8,000,000
Salary Cap with 1 Way Contract
Year 21 : $45,750,000
Year 22 : $34,000,000
Year 23 : $18,000,000
Year 24 : $14,000,000

Farm Players Salaries
Alexei Protas	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Brendan Leipsic	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$0
Salary Average Remaining :	$0
Kristers Gudlevskis	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Sam Rinzel	$94,167 (2)
Salary Remaining :	$94,167
Salary Average :	$94,167
Salary Average Remaining :	$94,167
Ryan Johnson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Rudolfs Balcers	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ville Ottavainen	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Connor Zary	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Ivan Ivan	$84,500 (2)
Salary Remaining :	$84,500
Salary Average :	$84,500
Salary Average Remaining :	$84,500
Jack Thompson	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Maxime Lajoie	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matthew Phillips	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andre Lee	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ethen Frank	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander Holtz	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Logan Stanley	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Michael Sgarbossa	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Andreas Borgman	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Michael Dipietro	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Axel Jonsson Fjällby	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Gaetan Haas	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Alexander Burmistrov	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Kyle Capobianco	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Anton Blidh	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Tyler Lewington	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jonah Gadjovich	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Oliver Wahlstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Martin Kaut	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cale Fleury	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joe Snively	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zack MacEwen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Colin Blackwell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Warren Foegele	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tomas Kundratek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Philip Broberg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Tucker	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rafael Harvey-Pinard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Beck Malenstyn	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	38
Salary Commitment
Year 21 : $2,279,583
Year 22 : $1,490,417
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $2,034,583
Year 22 : $1,490,417
Year 23 : $0
Year 24 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6500 - $97 - 0 - 0,00%
Level 2:	5700 - $85 - 0 - 0,00%
Level 3:	4000 - $76 - 0 - 0,00%
Level 4:	2200 - $65 - 0 - 0,00%
Luxury :	1500 - $115 - 0 - 0,00%
Total Capacity :	19900
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,750,000
Farm Players Total Salaries	$2,635,958
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$37,458,688
Projected Bank Account	$37,458,688

Pro Players Salaries
Connor McDavid	$7,000,000 (6)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Erik Karlsson	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Pavel Buchnevich	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Dougie Hamilton	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex DeBrincat	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Linus Ullmark	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jani Hakanpaa	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jake Virtanen	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Jason Dickinson	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Andrej Nestrasil	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jonathon Blum	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Marcus Foligno	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Sergei Bobrovsky	$0 (0)
Markus Granlund	$0 (0)
Brad Marchand	$0 (0)
Nicklas Jensen	$0 (0)
Tyler Myers	$0 (0)
Andrew Mangiapane	$0 (0)
Viktor Arvidsson	$0 (0)
Connor Murphy	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $48,750,000
Year 22 : $36,500,000
Year 23 : $12,000,000
Year 24 : $12,000,000
Salary Average Commitment
Year 21 : $30,250,000
Year 22 : $22,500,000
Year 23 : $7,000,000
Year 24 : $7,000,000
Salary Cap with 1 Way Contract
Year 21 : $48,750,000
Year 22 : $36,500,000
Year 23 : $12,000,000
Year 24 : $12,000,000

Farm Players Salaries
Erik Brannstrom	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Fabian Zetterlund	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Troy Stecher	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$0
Salary Average Remaining :	$0
Jon Gillies	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$0
Salary Average Remaining :	$0
Bowen Byram	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Ty Dellandrea	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Lomberg	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Connor McMichael	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Stienburg	$89,875 (2)
Salary Remaining :	$89,875
Salary Average :	$89,875
Salary Average Remaining :	$89,875
Maveric Lamoureux	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Yan Kuznetsov	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Santeri Hatakka	$85,083 (1)
Salary Remaining :	$85,083
Salary Average :	$85,083
Salary Average Remaining :	$85,083
Colton Dach	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Leevi Merilainen	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Erik Portillo	$78,333 (2)
Salary Remaining :	$78,333
Salary Average :	$78,333
Salary Average Remaining :	$78,333
Cameron Crotty	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Tryamkin	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Jaret Anderson-Dolan	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Carl Dahlstrom	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Colton White	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$0
Salary Average Remaining :	$0
Adam Ruzicka	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$0
Salary Average Remaining :	$0
Alex Belzile	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Carter Rowney	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Tanner Kero	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Mason Geertsen	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jacob Perreault	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Ryan MacInnis	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyce Thompson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Patrick Russell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mac Hollowell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kaiden Guhle	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zack Mitchell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonny Brodzinski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
David Jiricek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Darren Archibald	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Miles Wood	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mike Reilly	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Roland McKeown	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Akira Schmid	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Conor Garland	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 21 : $2,635,958
Year 22 : $1,406,375
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $1,655,958
Year 22 : $1,406,375
Year 23 : $0
Year 24 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $88 - 0 - 0,00%
Level 2:	5000 - $74 - 0 - 0,00%
Level 3:	3500 - $65 - 0 - 0,00%
Level 4:	2000 - $50 - 0 - 0,00%
Luxury :	1500 - $115 - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,050,000
Farm Players Total Salaries	$2,121,250
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$46,058,942
Projected Bank Account	$46,058,942

Pro Players Salaries
Mikael Backlund	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Seth Jarvis	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Brandon Hagel	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Dylan Cozens	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Murray	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jesperi Kotkaniemi	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Brett Pesce	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Teuvo Teravainen	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Max Domi	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Ian Cole	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Derek Grant	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Mikhail Grigorenko	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Pierre-Olivier Joseph	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Roman Cervenka	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Alex Lyon	$0 (0)
Matthew Tkachuk	$0 (0)
Zach Werenski	$0 (0)
Jan Rutta	$0 (0)
Mikey Anderson	$0 (0)
Corey Perry	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $45,050,000
Year 22 : $32,800,000
Year 23 : $4,000,000
Year 24 : $0
Salary Average Commitment
Year 21 : $30,300,000
Year 22 : $28,800,000
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $45,050,000
Year 22 : $32,800,000
Year 23 : $4,000,000
Year 24 : $0

Farm Players Salaries
Adam Gaudette	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Sam Steel	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Klas Dahlbeck	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ivan Fedotov	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Rutger McGroarty	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
John Beecher	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mikhail Vorobyev	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Zachary L'Heureux	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Sammy Walker	$85,500 (1)
Salary Remaining :	$85,500
Salary Average :	$85,500
Salary Average Remaining :	$85,500
Danny Zhilkin	$83,167 (3)
Salary Remaining :	$83,167
Salary Average :	$83,167
Salary Average Remaining :	$83,167
Olle Lycksell	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Adam Wilsby	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joel Hanley	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Oscar Fantenberg	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Sergei Kalinin	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jonas Rondbjerg	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Trevor Carrick	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Max Willman	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Samuel Fagemo	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Mikhail Maltsev	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Scott Sabourin	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Garrett Wilson	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Tom Kuhnhackl	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jonas Johansson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rodrigo Abols	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jacob Larsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Louie Belpedio	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Juuso Parssinen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Eyssimont	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jacob Peterson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tanner Laczynski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jordan Harris	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jackson Cates	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexander Volkov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dalton Smith	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nicolas Beaudin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gerald Mayhew	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Bunting	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Ersson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
John Gilmour	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 21 : $2,121,250
Year 22 : $899,500
Year 23 : $83,167
Year 24 : $0
Salary Average Commitment
Year 21 : $2,121,250
Year 22 : $899,500
Year 23 : $83,167
Year 24 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $120 - 0 - 0,00%
Level 2:	5000 - $95 - 0 - 0,00%
Level 3:	2000 - $80 - 0 - 0,00%
Level 4:	4000 - $60 - 0 - 0,00%
Luxury :	1000 - $400 - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,800,000
Farm Players Total Salaries	$3,456,834
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$76,422,356
Projected Bank Account	$76,422,356

Pro Players Salaries
Vladislav Namestnikov	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Calle Jarnkrok	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jared McCann	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Luke Kunin	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Casey Mittelstadt	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Adam Pelech	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Frank Vatrano	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Pheonix Copley	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Brenden Dillon	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Chris Kreider	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Eric Gelinas	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jordan Weal	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
William Carrier	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$575,000
-Salary Average Remaining :	$575,000
Ryan Strome	$0 (0)
Nic Dowd	$0 (0)
Jared Spurgeon	$0 (0)
Ryan Murphy	$0 (0)
Kent Johnson	$0 (0)
Mattias Ekholm	$0 (0)
Keith Kinkaid	$0 (0)
Semyon Varlamov	$0 (0)
Total Pro Players	21
Salary Commitment
Year 21 : $46,800,000
Year 22 : $20,800,000
Year 23 : $5,000,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $14,575,000
Year 22 : $14,575,000
Year 23 : $5,000,000
Year 24 : $5,000,000
Salary Cap with 1 Way Contract
Year 21 : $46,800,000
Year 22 : $20,800,000
Year 23 : $5,000,000
Year 24 : $5,000,000

Farm Players Salaries
Eeli Tolvanen	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Filip Chytil	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$0
Salary Average Remaining :	$0
Eric Robinson	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Johnathan Kovacevic	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Zach Fucale	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Calen Addison	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Mason Shaw	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tom Willander	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Gavin Brindley	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Beckett Sennecke	$94,250 (3)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Konsta Helenius	$94,250 (3)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Aleksei Kolosov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matt Coronato	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jonathan Lekkerimaki	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Tyler Kleven	$91,667 (1)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Jackson Blake	$90,583 (2)
Salary Remaining :	$90,583
Salary Average :	$90,583
Salary Average Remaining :	$90,583
Shakir Mukhamadullin	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Niklas Kokko	$89,167 (2)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Emil Martinsen Lilleberg	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Hardy Haman Aktell	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Fraser Minten	$81,667 (2)
Salary Remaining :	$81,667
Salary Average :	$81,667
Salary Average Remaining :	$81,667
Kyle MacLean	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Albert Johansson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trevor Kuntar	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marc Gatcomb	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Legare	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oskar Back	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Saku Maenalanen	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Leo Komarov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Kristian Reichel	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Michal Jordan	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Christopher DiDomenico	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Riley Barber	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Magnus Paajarvi	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Adam Boqvist	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Conor Timmins	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jeff Malott	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Yegor Afanasyev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Poulin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexander Nylander	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josh Jacobs	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 21 : $3,456,834
Year 22 : $2,026,750
Year 23 : $456,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,986,834
Year 22 : $2,026,750
Year 23 : $456,000
Year 24 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $105 - 0 - 0,00%
Level 2:	6000 - $91 - 0 - 0,00%
Level 3:	4700 - $80 - 0 - 0,00%
Level 4:	2000 - $69 - 0 - 0,00%
Luxury :	1300 - $120 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,500,000
Farm Players Total Salaries	$2,098,917
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$69,672,398
Projected Bank Account	$69,672,398

Pro Players Salaries
Yanni Gourde	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nico Hischier	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brendan Smith	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Rickard Rakell	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor Hellebuyck	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brock Nelson	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jack Eichel	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Tage Thompson	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Lindgren	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Trevor Moore	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Matt Roy	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Nikita Zadorov	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Dante Fabbro	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Calvin Pickard	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Taylor Raddysh	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Denis Gurianov	$0 (0)
Morgan Geekie	$0 (0)
Radko Gudas	$0 (0)
Morgan Frost	$0 (0)
Vyacheslav Voynov	$0 (0)
Nick Cousins	$0 (0)
Total Pro Players	21
Salary Commitment
Year 21 : $59,500,000
Year 22 : $33,500,000
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $33,000,000
Year 22 : $24,000,000
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $59,500,000
Year 22 : $33,500,000
Year 23 : $0
Year 24 : $0

Farm Players Salaries
Justin Barron	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Josh Brown	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Quinton Byfield	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$0
Salary Average Remaining :	$0
Connor Bedard	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Sam Dickinson	$94,250 (3)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Liam Foudy	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$0
Salary Average Remaining :	$0
Reid Schaefer	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Matthew Savoie	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Uvis Balinskis	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Tristan Luneau	$86,500 (2)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Fabian Lysell	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Nolan Allan	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Anton Slepyshev	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$0
Salary Average Remaining :	$0
Ben Jones	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Steeves	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mike Benning	$77,500 (3)
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
Jesse Ylönen	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Walker	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Olli Juolevi	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Mikko Lehtonen	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Filip Chlapik	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Anthony Richard	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Casey Fitzgerald	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Sampo Ranta	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Carter Ashton	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Miikka Salomaki	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Pyotr Kochetkov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mike Vecchione	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Christoffer Ehn	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Keegan Kolesar	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Garret Sparks	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexey Toropchenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Abruzzese	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Bobby McMann	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Pontus Holmberg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Patrick Bordeleau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	37
Salary Commitment
Year 21 : $2,098,917
Year 22 : $966,917
Year 23 : $260,417
Year 24 : $0
Salary Average Commitment
Year 21 : $1,513,917
Year 22 : $966,917
Year 23 : $260,417
Year 24 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	6400 - $96 - 0 - 0,00%
Level 2:	5400 - $83 - 0 - 0,00%
Level 3:	4400 - $71 - 0 - 0,00%
Level 4:	2400 - $59 - 0 - 0,00%
Luxury :	1400 - $120 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,800,000
Farm Players Total Salaries	$2,542,833
Coaches Total Salaries	$3,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$160,820,401
Projected Bank Account	$160,820,401

Pro Players Salaries
Alex Pietrangelo	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Lucas Wallmark	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jonathan Drouin	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
J.T. Miller	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Philipp Grubauer	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nick Shore	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
K'Andre Miller	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Esa Lindell	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Dillon Dube	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Samuel Girard	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Charlie Coyle	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Bryan Rust	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jaccob Slavin	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Josh Manson	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Ukko-Pekka Luukkonen	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Marcus Sorensen	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Joel Armia	$0 (0)
Adam Lowry	$0 (0)
Kasperi Kapanen	$0 (0)
Alex Killorn	$0 (0)
Colin Miller	$0 (0)
Jake Sanderson	$0 (0)
Total Pro Players	22
Salary Commitment
Year 21 : $58,800,000
Year 22 : $38,500,000
Year 23 : $10,000,000
Year 24 : $10,000,000
Salary Average Commitment
Year 21 : $27,300,000
Year 22 : $24,500,000
Year 23 : $5,000,000
Year 24 : $5,000,000
Salary Cap with 1 Way Contract
Year 21 : $58,800,000
Year 22 : $38,500,000
Year 23 : $10,000,000
Year 24 : $10,000,000

Farm Players Salaries
Daniel Sprong	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Devin Shore	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$0
Salary Average Remaining :	$0
Matt Grzelcyk	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$0
Salary Average Remaining :	$0
Drew O'Connor	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Porter Martone	$96,667 (3)
Salary Remaining :	$96,667
Salary Average :	$96,667
Salary Average Remaining :	$96,667
Luke Hughes	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brendan Brisson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Bobby Brink	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Shane Wright	$91,833 (1)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Emil Andrae	$90,333 (1)
Salary Remaining :	$90,333
Salary Average :	$90,333
Salary Average Remaining :	$90,333
Riley Stillman	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Mavrik Bourque	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jani Nyman	$89,167 (2)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Ruslan Iskhakov	$85,500 (1)
Salary Remaining :	$85,500
Salary Average :	$85,500
Salary Average Remaining :	$85,500
Arturs Silovs	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Samuel Helenius	$80,583 (2)
Salary Remaining :	$80,583
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Lukas Cormier	$79,333 (1)
Salary Remaining :	$79,333
Salary Average :	$79,333
Salary Average Remaining :	$79,333
Valtteri Puustinen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nicholas Robertson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Victor Soderstrom	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$0
Salary Average Remaining :	$0
Jayson Megna	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Cameron Hillis	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Adam Beckman	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Justin Dowling	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Lane Pederson	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Joey Keane	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Tarmo Reunanen	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Cedric Paquette	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nicolas Aube-Kubel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tim Berni	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Taro Hirose	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Pierre Engvall	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Kirkland	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vincent Desharnais	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hunter McKown	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jean-Luc Foudy	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Radim Zohorna	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	37
Salary Commitment
Year 21 : $2,542,833
Year 22 : $556,417
Year 23 : $96,667
Year 24 : $0
Salary Average Commitment
Year 21 : $1,672,250
Year 22 : $533,334
Year 23 : $96,667
Year 24 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $96 - 0 - 0,00%
Level 2:	5000 - $82 - 0 - 0,00%
Level 3:	3000 - $71 - 0 - 0,00%
Level 4:	2500 - $58 - 0 - 0,00%
Luxury :	1500 - $120 - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,450,000
Farm Players Total Salaries	$2,564,700
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$94,830,794
Projected Bank Account	$94,830,794

Pro Players Salaries
Evgeny Dadonov	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Gustav Forsling	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Chandler Stephenson	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Matthew Boldy	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Tyler Bertuzzi	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Roman Horak	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Pysyk	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Artturi Lehkonen	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$575,000
-Salary Average Remaining :	$575,000
Louis Domingue	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Damon Severson	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Tom Wilson	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Tanner Pearson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Linden Vey	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Raphael Diaz	$0 (0)
James Reimer	$0 (0)
Nick Seeler	$0 (0)
Colton Parayko	$0 (0)
Nick Ritchie	$0 (0)
Jordan Eberle	$0 (0)
Dylan Strome	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $45,450,000
Year 22 : $35,500,000
Year 23 : $13,500,000
Year 24 : $9,000,000
Salary Average Commitment
Year 21 : $27,275,000
Year 22 : $23,075,000
Year 23 : $4,000,000
Year 24 : $4,000,000
Salary Cap with 1 Way Contract
Year 21 : $45,450,000
Year 22 : $35,500,000
Year 23 : $13,500,000
Year 24 : $9,000,000

Farm Players Salaries
Alexander Romanov	$350,000 (1)
Salary Remaining :	$350,000
Salary Average :	$0
Salary Average Remaining :	$0
Yannick Weber	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Joni Ortio	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Morgan Barron	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Brandon Gormley	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Yohann Auvitu	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kurtis MacDermid	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Lane Hutson	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Mikael Pyyhtia	$89,750 (2)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Brett Berard	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Zach Dean	$85,250 (1)
Salary Remaining :	$85,250
Salary Average :	$85,250
Salary Average Remaining :	$85,250
Nico Daws	$85,033 (1)
Salary Remaining :	$85,033
Salary Average :	$85,033
Salary Average Remaining :	$85,033
Adam Edstrom	$84,667 (1)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Matt Rempe	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Dylan Garand	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Shea	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nick DeSimone	$76,250 (1)
Salary Remaining :	$76,250
Salary Average :	$76,250
Salary Average Remaining :	$76,250
Ian Mitchell	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$0
Salary Average Remaining :	$0
Janne Kuokkanen	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$0
Salary Average Remaining :	$0
Juuso Riikola	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$0
Salary Average Remaining :	$0
Tim Gettinger	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jérémy Davies	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Valentin Zykov	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Dylan Sikura	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Anton Lindholm	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Isaac Ratcliffe	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Lawson Crouse	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dmitrij Jaskin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jayce Hawryluk	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Maxime Lagacé	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gabriel Carlsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jeremy Smith	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mark McNeill	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Clark Bishop	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dryden Hunt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kieffer Bellows	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Brooks	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
David Gustafsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Noah Gregor	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Connor Mackey	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Blake Lizotte	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 21 : $2,564,700
Year 22 : $1,186,500
Year 23 : $77,500
Year 24 : $0
Salary Average Commitment
Year 21 : $1,934,700
Year 22 : $1,186,500
Year 23 : $77,500
Year 24 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $97 - 0 - 0,00%
Level 2:	5500 - $88 - 0 - 0,00%
Level 3:	4500 - $74 - 0 - 0,00%
Level 4:	2000 - $61 - 0 - 0,00%
Luxury :	1500 - $140 - 0 - 0,00%
Total Capacity :	19500
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,500,000
Farm Players Total Salaries	$2,907,812
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$73,230,015
Projected Bank Account	$73,230,015

Pro Players Salaries
Elias Lindholm	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Kristopher Letang	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Mikko Rantanen	$6,000,000 (6)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ryan Hartman	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Nugent-Hopkins	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
T.J. Brennan	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Artemi Panarin	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
David Rittich	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Lankinen	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Brady Tkachuk	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Brian Dumoulin	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Sami Vatanen	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Will Butcher	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Nino Niederreiter	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Ilya Mikheyev	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Steven Santini	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Curtis Lazar	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Tomas Nosek	$0 (0)
Eetu Luostarinen	$0 (0)
Nick Suzuki	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $66,500,000
Year 22 : $54,500,000
Year 23 : $21,000,000
Year 24 : $16,000,000
Salary Average Commitment
Year 21 : $41,500,000
Year 22 : $38,500,000
Year 23 : $10,000,000
Year 24 : $10,000,000
Salary Cap with 1 Way Contract
Year 21 : $66,500,000
Year 22 : $54,500,000
Year 23 : $21,000,000
Year 24 : $16,000,000

Farm Players Salaries
Juuso Valimaki	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Cam York	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$0
Salary Average Remaining :	$0
Joel Hofer	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Urho Vaakanainen	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Justin Braun	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Teddy Blueger	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Justus Annunen	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Madison Bowey	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matthew Schaefer	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Zeev Buium	$96,650 (3)
Salary Remaining :	$96,650
Salary Average :	$96,650
Salary Average Remaining :	$96,650
Isaac Howard	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Josef Korenar	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$0
Salary Average Remaining :	$0
Dylan Guenther	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Noah Ostlund	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Isaiah George	$83,883 (2)
Salary Remaining :	$83,883
Salary Average :	$83,883
Salary Average Remaining :	$83,883
Tyson Hinds	$82,944 (3)
Salary Remaining :	$82,944
Salary Average :	$82,944
Salary Average Remaining :	$82,944
Simon Lundmark	$81,250 (3)
Salary Remaining :	$81,250
Salary Average :	$81,250
Salary Average Remaining :	$81,250
Wade Allison	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$0
Salary Average Remaining :	$0
Kaedan Korczak	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jamie Drysdale	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Dylan Coghlan	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$0
Salary Average Remaining :	$0
Logan Brown	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$0
Salary Average Remaining :	$0
Par Lindholm	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Sami Niku	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
John Hayden	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jeffrey Truchon-Viel	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Gabriel Fortier	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Lassi Thomson	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Scott Reedy	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Pius Suter	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Logan O'Connor	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Connor Bunnaman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
A.J. Greer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joe Morrow	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dominik Kubalik	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Danil Gushchin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Fredrik Karlstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Elmer Soderblom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Milos Kelemen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Koepke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Oskar Lindblom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 21 : $2,907,811
Year 22 : $1,843,394
Year 23 : $453,344
Year 24 : $0
Salary Average Commitment
Year 21 : $2,197,811
Year 22 : $1,843,394
Year 23 : $453,344
Year 24 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $97 - 0 - 0,00%
Level 2:	5000 - $82 - 0 - 0,00%
Level 3:	4000 - $70 - 0 - 0,00%
Level 4:	3000 - $56 - 0 - 0,00%
Luxury :	1200 - $120 - 0 - 0,00%
Total Capacity :	19200
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,025,000
Farm Players Total Salaries	$2,641,050
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$90,588,196
Projected Bank Account	$90,588,196

Pro Players Salaries
Jordan Staal	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jordan Kyrou	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Tyler Toffoli	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Radek Faksa	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan McDonagh	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Petr Mrazek	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Cal Petersen	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Matt Benning	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brett Kulak	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Cody Ceci	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jujhar Khaira	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Macklin Celebrini	$975,000 (2)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Mathieu Olivier	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nicolas Deslauriers	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Barrett Hayton	$0 (0)
Mikhail Sergachev	$0 (0)
Evan Rodrigues	$0 (0)
Rasmus Sandin	$0 (0)
Josh Leivo	$0 (0)
Brayden Point	$0 (0)
Timothy Liljegren	$0 (0)
Alexander Khokhlachev	$0 (0)
Total Pro Players	22
Salary Commitment
Year 21 : $36,025,000
Year 22 : $7,475,000
Year 23 : $2,500,000
Year 24 : $2,500,000
Salary Average Commitment
Year 21 : $16,875,000
Year 22 : $7,475,000
Year 23 : $2,500,000
Year 24 : $2,500,000
Salary Cap with 1 Way Contract
Year 21 : $36,025,000
Year 22 : $7,475,000
Year 23 : $2,500,000
Year 24 : $2,500,000

Farm Players Salaries
Mirco Mueller	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
William Borgen	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Stenlund	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Travis Dermott	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
James Hagens	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Drew Commesso	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Otto Stenberg	$91,883 (3)
Salary Remaining :	$91,883
Salary Average :	$91,883
Salary Average Remaining :	$91,883
Scott Morrow	$91,667 (2)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
John Farinacci	$91,000 (2)
Salary Remaining :	$91,000
Salary Average :	$91,000
Salary Average Remaining :	$91,000
C.J. Smith	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Nick Lardis	$89,000 (3)
Salary Remaining :	$89,000
Salary Average :	$89,000
Salary Average Remaining :	$89,000
Nate Danielson	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Denton Mateychuk	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Zachary Bolduc	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Hendrix Lapierre	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Tyson Kozak	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ryan Carpenter	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ty Emberson	$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
Fredrik Olofsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bogdan Trineyev	$77,500 (3)
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
Arttu Ruotsalainen	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Nic Petan	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Jakub Zboril	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Kyle Criscuolo	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Peter Cehlarik	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Dominic Toninato	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Chris Wagner	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Fredrik Claesson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lawrence Pilut	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chase De Leo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Daniil Miromanov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Julien Gauthier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gustav Lindstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kale Clague	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Benson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Austin Poganski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Arvid Soderblom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Alexandrov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Simon Holmstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyson Foerster	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Walker Duehr	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Harri Sateri	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vladimir Sobotka	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	45
Salary Commitment
Year 21 : $2,641,050
Year 22 : $1,358,384
Year 23 : $444,550
Year 24 : $0
Salary Average Commitment
Year 21 : $2,246,050
Year 22 : $1,358,384
Year 23 : $444,550
Year 24 : $0

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scotia
Level 1:	6500 - $91 - 0 - 0,00%
Level 2:	5000 - $82 - 0 - 0,00%
Level 3:	4000 - $73 - 0 - 0,00%
Level 4:	2000 - $58 - 0 - 0,00%
Luxury :	1500 - $115 - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,250,000
Farm Players Total Salaries	$3,784,467
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$86,225,554
Projected Bank Account	$86,225,554

Pro Players Salaries
Tyler Seguin	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Ovechkin	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Juuse Saros	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Johan Larsson	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Alexander Petrovic	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jamie Oleksiak	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Zemgus Girgensons	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Iafallo	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Joonas Korpisalo	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nail Yakupov	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Jonas Siegenthaler	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Christian Folin	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
David Kampf	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Tyler Motte	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Denis Malgin	$0 (0)
Victor Rask	$0 (0)
Ondrej Kase	$0 (0)
Joel Eriksson Ek	$0 (0)
Jakob Chychrun	$0 (0)
Oliver Ekman-Larsson	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $46,250,000
Year 22 : $17,800,000
Year 23 : $8,000,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $12,250,000
Year 22 : $5,800,000
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $46,250,000
Year 22 : $17,800,000
Year 23 : $8,000,000
Year 24 : $5,000,000

Farm Players Salaries
Joey Daccord	$350,000 (1)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Michael Rasmussen	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Alexandre Texier	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Parker Kelly	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Nathan Bastian	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Isac Lundestrom	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ben Harpur	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Lenni Hameenaho	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ivan Miroshnichenko	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Gabriel Perreault	$94,167 (3)
Salary Remaining :	$94,167
Salary Average :	$94,167
Salary Average Remaining :	$94,167
Mason Lohrei	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jesper Wallstedt	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Oliver Kapanen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Lian Bichsel	$91,883 (2)
Salary Remaining :	$91,883
Salary Average :	$91,883
Salary Average Remaining :	$91,883
Brayden Yager	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Landon Slaggert	$91,250 (1)
Salary Remaining :	$91,250
Salary Average :	$91,250
Salary Average Remaining :	$91,250
Alex Turcotte	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Mark Kastelic	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Roby Jarventie	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Denver Barkey	$89,000 (3)
Salary Remaining :	$89,000
Salary Average :	$89,000
Salary Average Remaining :	$89,000
Hunter Haight	$87,167 (3)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Helge Grans	$84,750 (2)
Salary Remaining :	$84,750
Salary Average :	$84,750
Salary Average Remaining :	$84,750
Gemel Smith	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$0
Salary Average Remaining :	$0
Declan Chisholm	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Robertson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Suzuki	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Reinhardt	$77,500 (2)
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
MacKenzie Entwistle	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Max Jones	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Alec Regula	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Nicolas Meloche	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Rem Pitlick	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Dillon Heatherington	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Gustav Olofsson	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jordan Szwarz	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Ross Johnston	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Carson Meyer	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Michael Carcone	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Clendening	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sonny Milano	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Andreas Englund	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Haydn Fleury	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Filip Hallander	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sebastian Aho	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marco Rossi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gilles Senn	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	47
Salary Commitment
Year 21 : $3,784,467
Year 22 : $2,381,300
Year 23 : $457,167
Year 24 : $0
Salary Average Commitment
Year 21 : $3,634,467
Year 22 : $2,381,300
Year 23 : $457,167
Year 24 : $0

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $93 - 0 - 0,00%
Level 2:	5000 - $81 - 0 - 0,00%
Level 3:	3500 - $69 - 0 - 0,00%
Level 4:	2000 - $52 - 0 - 0,00%
Luxury :	1500 - $115 - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$42,750,000
Farm Players Total Salaries	$2,236,250
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$61,309,889
Projected Bank Account	$61,309,889

Pro Players Salaries
Adam Henrique	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ty Rattie	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
John Gibson	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Sam Reinhart	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ryan Graves	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Evander Kane	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Erik Gustafsson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Justin Holl	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Owen Tippett	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob De La Rose	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Anthony Stolarz	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Vladislav Gavrikov	$0 (0)
Sean Kuraly	$0 (0)
Brock Boeser	$0 (0)
Matty Beniers	$0 (0)
Victor Hedman	$0 (0)
Moritz Seider	$0 (0)
Tobias Rieder	$0 (0)
Total Pro Players	18
Salary Commitment
Year 21 : $42,750,000
Year 22 : $36,250,000
Year 23 : $7,500,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $23,750,000
Year 22 : $23,750,000
Year 23 : $5,000,000
Year 24 : $5,000,000
Salary Cap with 1 Way Contract
Year 21 : $42,750,000
Year 22 : $36,250,000
Year 23 : $7,500,000
Year 24 : $5,000,000

Farm Players Salaries
Dominik Kahun	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Mason Marchment	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jhonas Enroth	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Jacob Bryson	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Edward Pasquale	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$0
Salary Average Remaining :	$0
Michael Misa	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Carter Mazur	$90,583 (2)
Salary Remaining :	$90,583
Salary Average :	$90,583
Salary Average Remaining :	$90,583
Calle Rosen	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$0
Salary Average Remaining :	$0
Connor Dewar	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jere Innala	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Ondrej Pavel	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Carson Lambos	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jack St. Ivany	$85,750 (1)
Salary Remaining :	$85,750
Salary Average :	$85,750
Salary Average Remaining :	$85,750
Sam Malinski	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Logan Stankoven	$81,417 (1)
Salary Remaining :	$81,417
Salary Average :	$81,417
Salary Average Remaining :	$81,417
Nikita Prishchepov	$80,667 (2)
Salary Remaining :	$80,667
Salary Average :	$80,667
Salary Average Remaining :	$80,667
Dakota Mermis	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$0
Salary Average Remaining :	$0
Daniel Carr	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Adam Cracknell	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Matt Luff	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Joel Kellman	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Brayden Tracey	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Callahan Burke	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jacob MacDonald	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jacob Bernard-Docker	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Victor Antipin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Amadio	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Juho Lammikko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josh Dunne	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Evgeny Svechnikov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joona Luoto	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Seney	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ben Meyers	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Yegor Korshkov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mitchell Stephens	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zach Whitecloud	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Will Cuylle	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Juraj Slafkovsky	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joakim Nygard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Yaroslav Askarov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 21 : $2,236,250
Year 22 : $1,191,583
Year 23 : $183,833
Year 24 : $0
Salary Average Commitment
Year 21 : $1,791,250
Year 22 : $1,191,583
Year 23 : $183,833
Year 24 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $95 - 0 - 0,00%
Level 2:	5500 - $86 - 0 - 0,00%
Level 3:	2700 - $71 - 0 - 0,00%
Level 4:	4000 - $55 - 0 - 0,00%
Luxury :	1800 - $120 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,500,000
Farm Players Total Salaries	$3,153,217
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$30,398,140
Projected Bank Account	$30,398,140

Pro Players Salaries
Jamie Benn	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
MacKenzie Weegar	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Frederik Andersen	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Mark Stone	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Adam Larsson	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeff Petry	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Pierre-Luc Dubois	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Pitlick	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Anton Lander	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Tim Stützle	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Jankowski	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Martin Marincin	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Radim Simek	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jordan Greenway	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jarred Tinordi	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Mattias Janmark-Nylen	$0 (0)
Adin Hill	$0 (0)
Andrei Loktionov	$0 (0)
Reilly Smith	$0 (0)
Jakob Silfverberg	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $54,500,000
Year 22 : $38,000,000
Year 23 : $6,000,000
Year 24 : $0
Salary Average Commitment
Year 21 : $31,500,000
Year 22 : $27,000,000
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $54,500,000
Year 22 : $38,000,000
Year 23 : $6,000,000
Year 24 : $0

Farm Players Salaries
Nick Paul	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Nikita Zaitsev	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Tommy Novak	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Dan Vladar	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Filip Zadina	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Caleb Jones	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Philip Tomasino	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tristan Broz	$93,083 (3)
Salary Remaining :	$93,083
Salary Average :	$93,083
Salary Average Remaining :	$93,083
Josh Doan	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Theo Lindstein	$91,883 (3)
Salary Remaining :	$91,883
Salary Average :	$91,883
Salary Average Remaining :	$91,883
Isak Rosen	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Ilya Protas	$89,000 (3)
Salary Remaining :	$89,000
Salary Average :	$89,000
Salary Average Remaining :	$89,000
Joel Blomqvist	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Nathan Gaucher	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Jayden Struble	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Louis Crevier	$85,083 (1)
Salary Remaining :	$85,083
Salary Average :	$85,083
Salary Average Remaining :	$85,083
Elias Salomonsson	$83,167 (3)
Salary Remaining :	$83,167
Salary Average :	$83,167
Salary Average Remaining :	$83,167
Ty Smith	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$0
Salary Average Remaining :	$0
Olivier Rodrigue	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Vitaly Abramov	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Vinni Lettieri	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Alex Barré-Boulet	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Reese Johnson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Dan Renouf	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$0
Salary Average Remaining :	$0
Mike Hardman	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Sean Day	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Felix Sandstrom	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Luke Johnson	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Iiro Pakarinen	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Brendan Gaunce	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Josiah Slavin	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Frédéric Allard	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Nikita Okhotyuk	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Parker Wotherspoon	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Studnicka	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikolay Goldobin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jake Neighbours	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Guttman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joe Hicketts	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Nedeljkovic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Filip Roos	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Isaak Phillips	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	42
Salary Commitment
Year 21 : $3,153,217
Year 22 : $1,859,467
Year 23 : $445,800
Year 24 : $0
Salary Average Commitment
Year 21 : $2,793,217
Year 22 : $1,859,467
Year 23 : $445,800
Year 24 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - $89 - 0 - 0,00%
Level 2:	5000 - $78 - 0 - 0,00%
Level 3:	3000 - $61 - 0 - 0,00%
Level 4:	3000 - $50 - 0 - 0,00%
Luxury :	2000 - $115 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,750,000
Farm Players Total Salaries	$2,516,041
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$81,454,501
Projected Bank Account	$81,454,501

Pro Players Salaries
Steven Stamkos	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Darcy Kuemper	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Brandon Montour	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Devon Toews	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Conor Sheary	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Spooner	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Hyman	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Tomas Tatar	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Braden Schneider	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Alexandre Grenier	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Scott Wedgewood	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Alexander Wennberg	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Derek Forbort	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Marc-Edouard Vlasic	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jordan Martinook	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Curtis McKenzie	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Garnet Hathaway	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Connor Carrick	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Scott Mayfield	$0 (0)
Claude Giroux	$0 (0)
Clayton Keller	$0 (0)
Scott Harrington	$0 (0)
Total Pro Players	22
Salary Commitment
Year 21 : $57,750,000
Year 22 : $43,500,000
Year 23 : $12,500,000
Year 24 : $0
Salary Average Commitment
Year 21 : $38,750,000
Year 22 : $34,000,000
Year 23 : $3,000,000
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $57,750,000
Year 22 : $43,500,000
Year 23 : $12,500,000
Year 24 : $0

Farm Players Salaries
Nicolas Roy	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$0
Salary Average Remaining :	$0
Malcolm Subban	$225,000 (1)
Salary Remaining :	$225,000
Salary Average :	$0
Salary Average Remaining :	$0
Drake Caggiula	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$0
Salary Average Remaining :	$0
Spencer Martin	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Yegor Zamula	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matthew Wood	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Matvei Gridin	$94,250 (3)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Michael Kesselring	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Axel Sandin-Pellikka	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Emil Heineman	$89,750 (1)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Matt Kessel	$88,375 (1)
Salary Remaining :	$88,375
Salary Average :	$88,375
Salary Average Remaining :	$88,375
Matthew Poitras	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Waltteri Merela	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Tye Kartye	$85,917 (1)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Ethan Del Mastro	$85,583 (1)
Salary Remaining :	$85,583
Salary Average :	$85,583
Salary Average Remaining :	$85,583
Owen Beck	$85,333 (2)
Salary Remaining :	$85,333
Salary Average :	$85,333
Salary Average Remaining :	$85,333
Artur Akhtyamov	$85,167 (3)
Salary Remaining :	$85,167
Salary Average :	$85,167
Salary Average Remaining :	$85,167
Jakub Skarek	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jet Greaves	$75,833 (1)
Salary Remaining :	$75,833
Salary Average :	$75,833
Salary Average Remaining :	$75,833
Austin Strand	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Kenny Agostino	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Garrett Pilon	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Maksim Sushko	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Nolan Foote	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Wyatt Kalynuk	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jaycob Megna	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Paul LaDue	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luke Witkowski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Logan Shaw	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Roy	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lukas Sedlak	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Yakov Trenin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tomas Hyka	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Ginning	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Maxim Letunov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kirby Dach	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dmytro Timashov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Highmore	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dmitri Samorukov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonathan Gruden	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Danforth	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nils Lundkvist	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Trey Fix-Wolansky	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jake Christiansen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Blankenburg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Austin Czarnik	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	46
Salary Commitment
Year 21 : $2,516,041
Year 22 : $811,583
Year 23 : $366,250
Year 24 : $0
Salary Average Commitment
Year 21 : $1,771,041
Year 22 : $791,583
Year 23 : $366,250
Year 24 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	7000 - $85 - 0 - 0,00%
Level 2:	5400 - $72 - 0 - 0,00%
Level 3:	2400 - $63 - 0 - 0,00%
Level 4:	4000 - $54 - 0 - 0,00%
Luxury :	1200 - $125 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,750,000
Farm Players Total Salaries	$2,943,417
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$444,355
Projected Bank Account	$444,355

Pro Players Salaries
Rasmus Dahlin	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Nikita Kucherov	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jesper Bratt	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonathan Huberdeau	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Sean Monahan	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Troy Terry	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Samuel Montembeault	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Michael Matheson	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Morgan Rielly	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Erik Gudbranson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Teemu Pulkkinen	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Victor Olofsson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Auston Matthews	$0 (0)
Casey DeSmith	$0 (0)
Anders Lee	$0 (0)
Jonas Brodin	$0 (0)
Ryan Donato	$0 (0)
Pavel Zacha	$0 (0)
Lance Bouma	$0 (0)
John Marino	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $50,750,000
Year 22 : $33,500,000
Year 23 : $5,000,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $20,500,000
Year 22 : $16,500,000
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $50,750,000
Year 22 : $33,500,000
Year 23 : $5,000,000
Year 24 : $5,000,000

Farm Players Salaries
Jack Quinn	$350,000 (2)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Yegor Sharangovich	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$0
Salary Average Remaining :	$0
Reto Berra	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Kyle Burroughs	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Andrej Sustr	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Philippe Myers	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Noah Juulsen	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Joe Veleno	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Frank Nazar	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ryan Greene	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Bradly Nadeau	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Aleksanteri Kaskimaki	$89,500 (3)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Max Sasson	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Victor Mancini	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Max Crozier	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Michael Milne	$86,167 (2)
Salary Remaining :	$86,167
Salary Average :	$86,167
Salary Average Remaining :	$86,167
Dmitri Simashev	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Zack Ostapchuk	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Arshdeep Bains	$81,667 (2)
Salary Remaining :	$81,667
Salary Average :	$81,667
Salary Average Remaining :	$81,667
Cal Foote	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$0
Salary Average Remaining :	$0
Mads Sogaard	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jack Finley	$79,750 (2)
Salary Remaining :	$79,750
Salary Average :	$79,750
Salary Average Remaining :	$79,750
Akito Hirose	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Jaxson Stauber	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ashton Sautner	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jakub Jerabek	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Lukas Vejdemo	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Guillaume Brisebois	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Mason Appleton	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Markus Hannikainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josh Ho-Sang	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Sillinger	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
German Rubtsov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Martin Fehervary	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rasmus Asplund	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Caamano	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Drew Helleson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jakob Pelletier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Smith	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nils Aman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Dal Colle	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 21 : $2,943,417
Year 22 : $1,592,917
Year 23 : $174,500
Year 24 : $0
Salary Average Commitment
Year 21 : $2,463,417
Year 22 : $1,592,917
Year 23 : $174,500
Year 24 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6500 - $91 - 0 - 0,00%
Level 2:	5500 - $79 - 0 - 0,00%
Level 3:	3500 - $65 - 0 - 0,00%
Level 4:	1500 - $58 - 0 - 0,00%
Luxury :	1500 - $125 - 0 - 0,00%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$42,975,000
Farm Players Total Salaries	$2,634,301
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$75,855,112
Projected Bank Account	$75,855,112

Pro Players Salaries
Jacob Markstrom	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Elias Pettersson	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Bo Horvat	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Hampus Lindholm	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Carter Verhaeghe	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Laurent Brossoit	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brayden McNabb	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Filip Hronek	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Josh Jooris	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Hudson Fasching	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Brock Faber	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Liam O'Brien	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Travis Boyd	$0 (0)
Marcus Pettersson	$0 (0)
Andrei Kuzmenko	$0 (0)
Ryan O'Reilly	$0 (0)
Nazem Kadri	$0 (0)
Jakub Vrana	$0 (0)
Mario Ferraro	$0 (0)
Ondrej Palat	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $42,975,000
Year 22 : $35,000,000
Year 23 : $15,000,000
Year 24 : $10,000,000
Salary Average Commitment
Year 21 : $27,175,000
Year 22 : $20,000,000
Year 23 : $4,000,000
Year 24 : $4,000,000
Salary Cap with 1 Way Contract
Year 21 : $42,975,000
Year 22 : $35,000,000
Year 23 : $15,000,000
Year 24 : $10,000,000

Farm Players Salaries
Sean Durzi	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Collin Delia	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$0
Salary Average Remaining :	$0
Peyton Krebs	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Simon Benoit	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jake Bean	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Daniil Tarasov	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Daniil But	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Mackie Samoskevich	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ian Moore	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nikita Nesterenko	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carl Grundstrom	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Luca Del Bel Belluz	$89,167 (1)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Owen Pickering	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Tristan Lennox	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Maxim Groshev	$86,750 (3)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Marek Alscher	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Olen Zellweger	$84,417 (1)
Salary Remaining :	$84,417
Salary Average :	$84,417
Salary Average Remaining :	$84,417
Elias Petterssen	$83,883 (2)
Salary Remaining :	$83,883
Salary Average :	$83,883
Salary Average Remaining :	$83,883
Adam Sykora	$83,167 (3)
Salary Remaining :	$83,167
Salary Average :	$83,167
Salary Average Remaining :	$83,167
Justin Brazeau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Scott Wilson	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Joakim Nordstrom	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Nikita Soshnikov	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Antti Suomela	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Lucas Carlsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Graovac	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kalle Kossila	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tony DeAngelo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Klim Kostin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Niko Mikkola	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexander True	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Emil Bemstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mason Morelli	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kirill Marchenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mason McTavish	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ronnie Attard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Shane Bowers	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Simon Edvinsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vincent Iorio	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Yegor Chinakhov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Pavol Regenda	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Bolduc	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	42
Salary Commitment
Year 21 : $2,634,301
Year 22 : $2,083,217
Year 23 : $601,417
Year 24 : $0
Salary Average Commitment
Year 21 : $2,384,301
Year 22 : $1,833,217
Year 23 : $351,417
Year 24 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7500 - $95 - 0 - 0,00%
Level 2:	5500 - $82 - 0 - 0,00%
Level 3:	2500 - $69 - 0 - 0,00%
Level 4:	4500 - $50 - 0 - 0,00%
Luxury :	2000 - $120 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,250,000
Farm Players Total Salaries	$2,776,294
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$65,391,027
Projected Bank Account	$65,391,027

Pro Players Salaries
Dylan Larkin	$6,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Mikael Granlund	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Drew Doughty	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Alexandar Georgiev	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Justin Faulk	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
James Van Riemsdyk	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jake DeBrusk	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Brady Skjei	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brendan Gallagher	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Evan Bouchard	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Tomas Hertl	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Dumba	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Danton Heinen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Oscar Lindberg	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Anton Forsberg	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Joseph Blandisi	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Joel Edmundson	$0 (0)
Adrian Kempe	$0 (0)
Patrik Laine	$0 (0)
Nicklas Backstrom	$0 (0)
Dawson Mercer	$0 (0)
Total Pro Players	21
Salary Commitment
Year 21 : $67,250,000
Year 22 : $40,750,000
Year 23 : $23,000,000
Year 24 : $11,000,000
Salary Average Commitment
Year 21 : $35,500,000
Year 22 : $21,500,000
Year 23 : $6,000,000
Year 24 : $6,000,000
Salary Cap with 1 Way Contract
Year 21 : $67,250,000
Year 22 : $40,750,000
Year 23 : $23,000,000
Year 24 : $11,000,000

Farm Players Salaries
Magnus Hellberg	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Eric Comrie	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jeremy Lauzon	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Alexis Lafrenière	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$0
Salary Average Remaining :	$0
Adam Erne	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Alex Newhook	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Kevin Bahl	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Logan Cooley	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Fedor Svechkov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Aydar Suniev	$92,333 (2)
Salary Remaining :	$92,333
Salary Average :	$92,333
Salary Average Remaining :	$92,333
Samuel Honzek	$91,883 (2)
Salary Remaining :	$91,883
Salary Average :	$91,883
Salary Average Remaining :	$91,883
Pavel Mintyukov	$91,833 (1)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Brett Leason	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Joakim Kemell	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Nikita Chibrikov	$87,583 (1)
Salary Remaining :	$87,583
Salary Average :	$87,583
Salary Average Remaining :	$87,583
Raphael Lavoie	$87,413 (1)
Salary Remaining :	$87,413
Salary Average :	$87,413
Salary Average Remaining :	$87,413
Graeme Clarke	$85,083 (1)
Salary Remaining :	$85,083
Salary Average :	$85,083
Salary Average Remaining :	$85,083
Justin Sourdif	$84,750 (1)
Salary Remaining :	$84,750
Salary Average :	$84,750
Salary Average Remaining :	$84,750
Ozzy Wiesblatt	$83,583 (2)
Salary Remaining :	$83,583
Salary Average :	$83,583
Salary Average Remaining :	$83,583
Daemon Hunt	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Ilya Solovyov	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Adam Klapka	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Aleksi Heponiemi	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Ivan Chekhovich	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Henrik Borgstrom	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jake Leschyshyn	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Austin Wagner	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Rocco Grimaldi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Fiala	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jansen Harkins	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Darren Dietz	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jared Coreau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dean Kukan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Givani Smith	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josh Norris	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Bardreau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Johansen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luke Evangelista	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Oskar Olausson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jakub Lauko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 21 : $2,776,294
Year 22 : $1,023,966
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $2,408,794
Year 22 : $1,023,966
Year 23 : $0
Year 24 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	STAPLES Center
Level 1:	6500 - $150 - 0 - 0,00%
Level 2:	5000 - $110 - 0 - 0,00%
Level 3:	2500 - $95 - 0 - 0,00%
Level 4:	2500 - $79 - 0 - 0,00%
Luxury :	1500 - $185 - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $85 - 0 - 0,00%
Farm Level 2:	2500 - $55 - 0 - 0,00%
Farm Total Capacity :	8500
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,675,000
Farm Players Total Salaries	$3,090,166
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$131,044,492
Projected Bank Account	$131,044,492

Pro Players Salaries
Josh Morrissey	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Vladimir Tarasenko	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Aleksander Barkov	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nathan MacKinnon	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Ilya Sorokin	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Andrei Svechnikov	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Roope Hintz	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Quinn Hughes	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Valeri Nichushkin	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Miro Heiskanen	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Kirill Kaprizov	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Logan Thompson	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Mattias Samuelsson	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Jack Hughes	$0 (0)
Mitchell Marner	$0 (0)
Noah Dobson	$0 (0)
Leon Draisaitl	$0 (0)
Igor Shesterkin	$0 (0)
Jason Robertson	$0 (0)
Ivan Provorov	$0 (0)
Sam Bennett	$0 (0)
Cale Makar	$0 (0)
Total Pro Players	23
Salary Commitment
Year 21 : $57,675,000
Year 22 : $39,000,000
Year 23 : $23,000,000
Year 24 : $23,000,000
Salary Average Commitment
Year 21 : $34,925,000
Year 22 : $27,000,000
Year 23 : $11,000,000
Year 24 : $11,000,000
Salary Cap with 1 Way Contract
Year 21 : $57,675,000
Year 22 : $39,000,000
Year 23 : $23,000,000
Year 24 : $23,000,000

Farm Players Salaries
Drake Batherson	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Joseph Woll	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Robert Thomas	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Pavel Dorofeyev	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Gabriel Vilardi	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Leo Carlsson	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Will Smith	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Matvei Michkov	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Cutter Gauthier	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Adam Fantilli	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Collin Graf	$94,167 (2)
Salary Remaining :	$94,167
Salary Average :	$94,167
Salary Average Remaining :	$94,167
Ivan Demidov	$94,083 (2)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Dmitri Voronkov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matthew Knies	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jakub Dobes	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alexander Nikishin	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Arseny Gritsyuk	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Simon Nemec	$91,833 (1)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Noah Laba	$90,750 (3)
Salary Remaining :	$90,750
Salary Average :	$90,750
Salary Average Remaining :	$90,750
Brandt Clarke	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
James Malatesta	$84,167 (1)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Dustin Wolf	$81,333 (1)
Salary Remaining :	$81,333
Salary Average :	$81,333
Salary Average Remaining :	$81,333
Maxim Shabanov	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Andrew Peeke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Devon Levi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nicolas Hague	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Vlasic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anton Lundell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Owen Power	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Noah Cates	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matias Maccelli	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kaapo Kakko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 21 : $3,090,166
Year 22 : $1,821,500
Year 23 : $355,750
Year 24 : $0
Salary Average Commitment
Year 21 : $3,090,166
Year 22 : $1,821,500
Year 23 : $355,750
Year 24 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexxal Place
Level 1:	6600 - $91 - 0 - 0,00%
Level 2:	5800 - $79 - 0 - 0,00%
Level 3:	2800 - $65 - 0 - 0,00%
Level 4:	5000 - $50 - 0 - 0,00%
Luxury :	1800 - $120 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,000,000
Farm Players Total Salaries	$3,083,082
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$107,209,709
Projected Bank Account	$107,209,709

Pro Players Salaries
Taylor Hall	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Nikolaj Ehlers	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Janis Moser	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
John Carlson	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Cam Talbot	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Travis Hamonic	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Kailer Yamamoto	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeremy Swayman	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Robert Hagg	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Shane Pinto	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Andreas Athanasiou	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Trevor Zegras	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandon Davidson	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Sam Lafferty	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Mathieu Joseph	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Kevin Rooney	$0 (0)
Timo Meier	$0 (0)
Jake Walman	$0 (0)
Dylan DeMelo	$0 (0)
John Tavares	$0 (0)
David Perron	$0 (0)
Tomas Jurco	$0 (0)
Total Pro Players	22
Salary Commitment
Year 21 : $48,000,000
Year 22 : $23,000,000
Year 23 : $10,000,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $33,750,000
Year 22 : $23,000,000
Year 23 : $10,000,000
Year 24 : $5,000,000
Salary Cap with 1 Way Contract
Year 21 : $48,000,000
Year 22 : $23,000,000
Year 23 : $10,000,000
Year 24 : $5,000,000

Farm Players Salaries
Dylan Samberg	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Kiefer Sherwood	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Lukas Dostal	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Trent Frederic	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Ryan McLeod	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Nils Höglander	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Leonard	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Kevin Korchinski	$91,833 (1)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Brad Lambert	$91,833 (1)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Georgi Romanov	$91,000 (2)
Salary Remaining :	$91,000
Salary Average :	$91,000
Salary Average Remaining :	$91,000
Oliver Kylington	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Oscar Fisker Molgaard	$89,167 (3)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Harrison Brunicke	$88,750 (3)
Salary Remaining :	$88,750
Salary Average :	$88,750
Salary Average Remaining :	$88,750
Alex Laferriere	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Brennan Othmann	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Angus Crookshank	$83,833 (1)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Donovan Sebrango	$82,833 (2)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Scott Perunovich	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Noah Philp	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Douglas	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Danny O'Regan	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Kevin Gravel	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Alex Grant	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Dustin Jeffrey	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Maxim Mamin	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Matt Kiersted	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Brett Murray	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Kevin Czuczman	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Paul Postma	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Rhett Gardner	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Will Bitten	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josh Currie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dylan Holloway	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack McBain	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Thomas Bordeleau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brendan Lemieux	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
James Hamblin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Wotherspoon	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	38
Salary Commitment
Year 21 : $3,083,082
Year 22 : $2,001,750
Year 23 : $350,417
Year 24 : $0
Salary Average Commitment
Year 21 : $2,590,582
Year 22 : $1,809,250
Year 23 : $350,417
Year 24 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gaylord Center
Level 1:	6500 - $90 - 0 - 0,00%
Level 2:	5500 - $78 - 0 - 0,00%
Level 3:	2500 - $65 - 0 - 0,00%
Level 4:	4400 - $51 - 0 - 0,00%
Luxury :	1100 - $115 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$39,000,000
Farm Players Total Salaries	$2,013,417
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$59,108,833
Projected Bank Account	$59,108,833

Pro Players Salaries
Patrick Kane	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Thomas Harley	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Charles Hudon	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jean-Gabriel Pageau	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Phil Di Giuseppe	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Oskar Sundqvist	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Carson Soucy	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandon Tanev	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Antti Raanta	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Marcus Johansson	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Colton Sissons	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nate Schmidt	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Anthony Beauvillier	$0 (0)
Alexander Radulov	$0 (0)
Vitek Vanecek	$0 (0)
Chris Tanev	$0 (0)
Alexandre Carrier	$0 (0)
Brent Burns	$0 (0)
Frederick Gaudreau	$0 (0)
Total Pro Players	19
Salary Commitment
Year 21 : $39,000,000
Year 22 : $18,000,000
Year 23 : $4,000,000
Year 24 : $0
Salary Average Commitment
Year 21 : $16,500,000
Year 22 : $10,000,000
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $39,000,000
Year 22 : $18,000,000
Year 23 : $4,000,000
Year 24 : $0

Farm Players Salaries
Josh Mahura	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Ryan Poehling	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Marek Mazanec	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$0
Salary Average Remaining :	$0
Brandon Duhaime	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Michael McCarron	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tanner Jeannot	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Zach Benson	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Michael Brandsegg-Nygard	$94,250 (3)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Cam Lund	$94,167 (2)
Salary Remaining :	$94,167
Salary Average :	$94,167
Salary Average Remaining :	$94,167
Spencer Stastney	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Conor Geekie	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Sebastian Cossa	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Nikolas Matinpalo	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zach Senyshyn	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jordan Gross	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Riley Tufte	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Markus Niemelainen	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jake Lucchini	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Nicholas Merkley	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Tim Heed	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
T.J. Tynan	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Robin Salo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kyle Rau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Glenn Gawdin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Max Veronneau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Nesterov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Peca	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikolai Prokhorkin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joseph Cramarossa	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Smith	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jesse Puljujarvi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brayden Pachal	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ethan Bear	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Steven Lorentz	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tristen Robins	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Christian Jaros	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	36
Salary Commitment
Year 21 : $2,013,417
Year 22 : $1,278,417
Year 23 : $94,250
Year 24 : $0
Salary Average Commitment
Year 21 : $1,738,417
Year 22 : $1,278,417
Year 23 : $94,250
Year 24 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavillion
Level 1:	6500 - $100 - 0 - 0,00%
Level 2:	5000 - $81 - 0 - 0,00%
Level 3:	3000 - $65 - 0 - 0,00%
Level 4:	4000 - $50 - 0 - 0,00%
Luxury :	1500 - $120 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,250,000
Farm Players Total Salaries	$2,376,042
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$71,477,717
Projected Bank Account	$71,477,717

Pro Players Salaries
Vince Dunn	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mats Zuccarello	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Vincent Trocheck	$5,250,000 (2)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Jacob Trouba	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Carter Hart	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Austin Watson	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Erik Cernak	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Ryan Pulock	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Nikita Gusev	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Ville Husso	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Erik Haula	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Chris Terry	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Anthony Duclair	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Casey Cizikas	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Mathew Barzal	$0 (0)
Seth Griffith	$0 (0)
Boone Jenner	$0 (0)
Luke Schenn	$0 (0)
Jacob Middleton	$0 (0)
Lucas Raymond	$0 (0)
Karel Vejmelka	$0 (0)
Total Pro Players	21
Salary Commitment
Year 21 : $51,250,000
Year 22 : $31,750,000
Year 23 : $8,000,000
Year 24 : $3,000,000
Salary Average Commitment
Year 21 : $34,250,000
Year 22 : $26,750,000
Year 23 : $3,000,000
Year 24 : $3,000,000
Salary Cap with 1 Way Contract
Year 21 : $51,250,000
Year 22 : $31,750,000
Year 23 : $8,000,000
Year 24 : $3,000,000

Farm Players Salaries
Michael McLeod	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Alexander Barabanov	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Arthur Kaliyev	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$0
Salary Average Remaining :	$0
Nikolai Knyzhov	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Oliver Moore	$94,167 (3)
Salary Remaining :	$94,167
Salary Average :	$94,167
Salary Average Remaining :	$94,167
Henry Thrun	$91,250 (1)
Salary Remaining :	$91,250
Salary Average :	$91,250
Salary Average Remaining :	$91,250
Justin Bailey	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Oscar Dansk	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$0
Salary Average Remaining :	$0
Ryker Evans	$89,750 (1)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Adam Engstrom	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Liam Ohgren	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Linus Karlsson	$88,375 (1)
Salary Remaining :	$88,375
Salary Average :	$88,375
Salary Average Remaining :	$88,375
Felix Unger Sorum	$85,333 (3)
Salary Remaining :	$85,333
Salary Average :	$85,333
Salary Average Remaining :	$85,333
Adam Raska	$84,833 (1)
Salary Remaining :	$84,833
Salary Average :	$84,833
Salary Average Remaining :	$84,833
Gage Goncalves	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Jyrki Jokipakka	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Vasili Ponomarev	$79,500 (1)
Salary Remaining :	$79,500
Salary Average :	$79,500
Salary Average Remaining :	$79,500
Patrick Giles	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
David Rundblad	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Vladislav Kolyachonok	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Rasmus Kupari	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$0
Salary Average Remaining :	$0
Christian Wolanin	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Keaton Middleton	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Zac Jones	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jan Jenik	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
John Leonard	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Reilly Walsh	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Remi Elie	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Rourke Chartier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Pontus Aberg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sven Andrighetto	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Cicek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jean-Christophe Beaudin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jesper Boqvist	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tobias Bjornfot	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dennis Gilbert	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vasily Podkolzin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Drury	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ridly Greig	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Eetu Makiniemi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 21 : $2,376,042
Year 22 : $945,334
Year 23 : $269,167
Year 24 : $0
Salary Average Commitment
Year 21 : $1,841,042
Year 22 : $945,334
Year 23 : $269,167
Year 24 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $130 - 0 - 0,00%
Level 2:	5000 - $99 - 0 - 0,00%
Level 3:	2000 - $85 - 0 - 0,00%
Level 4:	4000 - $76 - 0 - 0,00%
Luxury :	1000 - $160 - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,400,000
Farm Players Total Salaries	$2,696,583
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$85,318,983
Projected Bank Account	$85,318,983

Pro Players Salaries
Mika Zibanejad	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeni Malkin	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Cam Fowler	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$575,000
-Salary Average Remaining :	$575,000
Jordan Binnington	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Filip Gustavsson	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Oliver Bjorkstrand	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Neal Pionk	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Alexander Kerfoot	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Ben Chiarot	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Sean Walker	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Vincent Hinostroza	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Calvin de Haan	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Sam Carrick	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Sheldon Dries	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brendan Perlini	$0 (0)
Zach Bogosian	$0 (0)
Gustav Nyquist	$0 (0)
Nick Foligno	$0 (0)
Brayden Schenn	$0 (0)
Zach Boychuk	$0 (0)
Total Pro Players	20
Salary Commitment
Year 21 : $49,400,000
Year 22 : $29,000,000
Year 23 : $4,000,000
Year 24 : $4,000,000
Salary Average Commitment
Year 21 : $20,575,000
Year 22 : $18,000,000
Year 23 : $4,000,000
Year 24 : $4,000,000
Salary Cap with 1 Way Contract
Year 21 : $49,400,000
Year 22 : $29,000,000
Year 23 : $4,000,000
Year 24 : $4,000,000

Farm Players Salaries
Cole Caufield	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$0
Salary Average Remaining :	$0
Cole Perfetti	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Henri Jokiharju	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Tyson Jost	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Maxime Comtois	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Artyom Levshunov	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Drew Fortescue	$92,333 (3)
Salary Remaining :	$92,333
Salary Average :	$92,333
Salary Average Remaining :	$92,333
Jacob Fowler	$92,333 (3)
Salary Remaining :	$92,333
Salary Average :	$92,333
Salary Average Remaining :	$92,333
Devin Kaplan	$92,167 (2)
Salary Remaining :	$92,167
Salary Average :	$92,167
Salary Average Remaining :	$92,167
Calum Ritchie	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Gavin Bayreuther	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$0
Salary Average Remaining :	$0
Marco Kasper	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Logan Mailloux	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Daniil Misyul	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Juha Jaaska	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Laurent Dauphin	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matej Blumel	$77,500 (2)
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
Kristian Vesalainen	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Libor Hajek	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Jack Rathbone	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Taylor Beck	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Brandon Gignac	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Vitali Kravtsov	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Michael Raffl	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Ryan Merkley	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Cam Dineen	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Benoit-Olivier Groulx	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Marian Studenic	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Kaapo Kähkönen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joel Kiviranta	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cody Glass	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Aatu Räty	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
J.J. Peterka	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Erik Kallgren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonatan Berggren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
William Eklund	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mark Friedman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Perbix	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marcus Bjork	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Artyom Zub	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 21 : $2,696,583
Year 22 : $1,811,583
Year 23 : $276,499
Year 24 : $0
Salary Average Commitment
Year 21 : $2,206,583
Year 22 : $1,811,583
Year 23 : $276,499
Year 24 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6500 - $200 - 0 - 0,00%
Level 2:	5500 - $45 - 0 - 0,00%
Level 3:	2500 - $38 - 0 - 0,00%
Level 4:	4500 - $37 - 0 - 0,00%
Luxury :	1000 - $999 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - $35 - 0 - 0,00%
Farm Level 2:	2000 - $34 - 0 - 0,00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,550,000
Farm Players Total Salaries	$2,686,750
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $120,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$129,289,942
Projected Bank Account	$129,289,942

Pro Players Salaries
Jaden Schwartz	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Aaron Ekblad	$6,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrei Vasilevski	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Roman Josi	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Sean Couturier	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Filip Forsberg	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Mark Scheifele	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Robby Fabbri	$4,500,000 (5)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Nick Bjugstad	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Phillip Danault	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mackenzie Blackwood	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Alex Galchenyuk	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Shayne Gostisbehere	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Darnell Nurse	$3,750,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Jake Oettinger	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jake Guentzel	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Connor Brown	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrew Copp	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Charlie McAvoy	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
William Nylander	$0 (0)
Adam Fox	$0 (0)
Colin White	$0 (0)
Travis Sanheim	$0 (0)
Travis Konecny	$0 (0)
Wyatt Johnston	$0 (0)
Total Pro Players	25
Salary Commitment
Year 21 : $84,550,000
Year 22 : $58,000,000
Year 23 : $33,250,000
Year 24 : $17,750,000
Salary Average Commitment
Year 21 : $43,300,000
Year 22 : $33,000,000
Year 23 : $23,250,000
Year 24 : $11,750,000
Salary Cap with 1 Way Contract
Year 21 : $84,550,000
Year 22 : $58,000,000
Year 23 : $33,250,000
Year 24 : $17,750,000

Farm Players Salaries
Olli Maatta	$400,000 (3)
Salary Remaining :	$400,000
Salary Average :	$0
Salary Average Remaining :	$0
Jakub Kindl	$297,500 (2)
Salary Remaining :	$297,500
Salary Average :	$297,500
Salary Average Remaining :	$297,500
Josh Anderson	$290,000 (1)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Andre Burakovsky	$290,000 (4)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Noah Hanifin	$225,000 (1)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Brett Howden	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Anthony Cirelli	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Shea Theodore	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Luke Glendening	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Alex Formenton	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$0
Salary Average Remaining :	$0
Dylan Duke	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Ian McCoshen	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Hunter Shinkaruk	$57,500 (2)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Andrei Mironov	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Mark Barberio	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Scherbak	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Eliane Champagne	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ilya Samsonov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brandon Halverson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Labanc	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Gaudet	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jimmy Vesey	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Thomas Chabot	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Sproul	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Semyon Der-Arguchintsev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Xavier Ouellet	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 21 : $2,686,750
Year 22 : $1,764,250
Year 23 : $690,000
Year 24 : $290,000
Salary Average Commitment
Year 21 : $2,136,750
Year 22 : $1,364,250
Year 23 : $290,000
Year 24 : $290,000

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 - %