LPHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6700 - 115 $ - 0 - 0,00%
Level 2:	5950 - 70 $ - 0 - 0,00%
Level 3:	3000 - 40 $ - 0 - 0,00%
Level 4:	4701 - 28 $ - 0 - 0,00%
Luxury :	1745 - 270 $ - 0 - 0,00%
Total Capacity :	22096
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	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	49 000 000 $
Farm Players Total Salaries	2 845 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	7 500 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	148 759 435 $
Projected Bank Account	148 759 435 $

Pro Players Salaries
Carl Soderberg	8 000 000 $ (1)
Brayden Point	7 000 000 $ (3)
Corey Crawford	5 000 000 $ (2)
Justin Braun	4 000 000 $ (1)
Artem Anisimov	3 000 000 $ (2)
Michael Frolik	3 000 000 $ (1)
Mikhail Sergachev	3 000 000 $ (4)
Korbinian Holzer	3 000 000 $ (1)
Mark Pysyk	2 000 000 $ (1)
Chris Tierney	1 000 000 $ (1)
Pavel Francouz	1 000 000 $ (3)
Noel Acciari	1 000 000 $ (3)
Chandler Stephenson	850 000 $ (3)
Robert Hagg	850 000 $ (1)
Jesper Bratt	850 000 $ (1)
Denis Gurianov	850 000 $ (1)
Gabriel Vilardi	850 000 $ (3)
Joey Anderson	850 000 $ (2)
Dominik Kahun	850 000 $ (2)
Elias Pettersson	850 000 $ (1)
Vladislav Gavrikov	700 000 $ (2)
Mirco Mueller	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 18 : 49 000 000 $
Year 19 : 24 100 000 $
Year 20 : 13 700 000 $
Year 21 : 3 000 000 $
Salary Average Commitment
Year 18 : 48 000 000 $
Year 19 : 23 600 000 $
Year 20 : 13 200 000 $
Year 21 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 49 000 000 $
Year 19 : 24 100 000 $
Year 20 : 13 700 000 $
Year 21 : 3 000 000 $

Farm Players Salaries
Robert Bortuzzo	300 000 $ (1)
Stephen Johns	150 000 $ (2)
William Carrier	150 000 $ (2)
Nick Merkley	100 000 $ (4)
Kyle Clifford	100 000 $ (2)
John Hayden	100 000 $ (3)
Antoine Roussel	100 000 $ (2)
Matt Irwin	100 000 $ (2)
Charles Norris	100 000 $ (4)
Chris Bigras	100 000 $ (3)
Michael Chaput	100 000 $ (3)
Louis Domingue	90 000 $ (1)
Rasmus Dahlin	85 000 $ (3)
Carl Grundstrom	85 000 $ (2)
Dylan Gambrell	85 000 $ (2)
Collin Delia	85 000 $ (2)
Samuel Morin	85 000 $ (3)
Joe Hicketts	85 000 $ (2)
Juho Lammikko	85 000 $ (2)
Mathieu Joseph	85 000 $ (1)
Jake Evans	85 000 $ (3)
Noah Dobson	85 000 $ (3)
Morgan Frost	85 000 $ (3)
Maxime Comtois	85 000 $ (1)
Richard Bachman	75 000 $ (1)
Marcus Pettersson	70 000 $ (1)
Austin Wagner	70 000 $ (1)
Dillon Dube	70 000 $ (1)
Ty Rattie	50 000 $ (1)
Tom Kuhnhackl	0 $ (0)
Total Farm Players	30
Salary Commitment
Year 18 : 2 845 000 $
Year 19 : 1 950 000 $
Year 20 : 925 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 2 845 000 $
Year 19 : 1 950 000 $
Year 20 : 925 000 $
Year 21 : 200 000 $

CHICAGO

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 74 $ - 0 - 0,00%
Level 2:	8000 - 63 $ - 0 - 0,00%
Level 3:	3750 - 37 $ - 0 - 0,00%
Level 4:	4000 - 29 $ - 0 - 0,00%
Luxury :	1250 - 319 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 50 $ - 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	57 550 000 $
Farm Players Total Salaries	1 980 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	22 000 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	53 856 481 $
Projected Bank Account	53 856 481 $

Pro Players Salaries
Sidney Crosby	12 000 000 $ (1)
Patrick Kane	12 000 000 $ (2)
Brendan Gallagher	5 750 000 $ (2)
Radko Gudas	3 000 000 $ (2)
Anton Stralman	3 000 000 $ (2)
Brad Richardson	3 000 000 $ (1)
Nate Thompson	3 000 000 $ (1)
Sean Monahan	2 000 000 $ (1)
Ben Chiarot	2 000 000 $ (1)
Travis Konecny	2 000 000 $ (3)
Marcus Foligno	2 000 000 $ (1)
Mark Borowiecki	2 000 000 $ (1)
Michaël Fleury	1 000 000 $ (4)
Jonathan Bernier	1 000 000 $ (1)
Derek Grant	1 000 000 $ (3)
Jaroslav Halak	1 000 000 $ (2)
Joakim Nordstrom	950 000 $ (2)
Cale Makar (Out of Payroll)	850 000 $ (2)
Adam Fox (Out of Payroll)	850 000 $ (2)
Robert Thomas	850 000 $ (1)
Nicholas Baptiste	0 $ (0)
Daniel O'Regan	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 18 : 59 250 000 $
Year 19 : 31 400 000 $
Year 20 : 4 000 000 $
Year 21 : 1 000 000 $
Salary Average Commitment
Year 18 : 59 250 000 $
Year 19 : 31 400 000 $
Year 20 : 4 000 000 $
Year 21 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 59 250 000 $
Year 19 : 31 400 000 $
Year 20 : 4 000 000 $
Year 21 : 1 000 000 $

Farm Players Salaries
Luke Schenn	200 000 $ (1)
Leo Komarov (Out of Payroll)	200 000 $ (2)
Calle Jarnkrok	200 000 $ (1)
Michael Raffl	200 000 $ (1)
Jordan Weal	150 000 $ (2)
Tye McGinn	150 000 $ (2)
Joseph Blandisi	125 000 $ (1)
David Backes	100 000 $ (2)
Jacob de La Rose	100 000 $ (2)
Colin Miller	100 000 $ (2)
Alex Stalock	100 000 $ (1)
Stuart Percy	90 000 $ (1)
Ben Harpur	85 000 $ (2)
Joel Farabee	85 000 $ (2)
Igor Shesterkin	85 000 $ (2)
Philippe Myers	70 000 $ (1)
Oliver Wahlstrom	70 000 $ (2)
Conor Timmins	70 000 $ (2)
Zane McIntyre	0 $ (0)
Total Farm Players	19
Salary Commitment
Year 18 : 2 180 000 $
Year 19 : 1 195 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 180 000 $
Year 19 : 1 195 000 $
Year 20 : 0 $
Year 21 : 0 $

COLORADO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7350 - 105 $ - 0 - 0,00%
Level 2:	6348 - 65 $ - 0 - 0,00%
Level 3:	4150 - 35 $ - 0 - 0,00%
Level 4:	5302 - 25 $ - 0 - 0,00%
Luxury :	1850 - 210 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60 750 000 $
Farm Players Total Salaries	1 435 000 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	10 000 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	62 249 445 $
Projected Bank Account	62 249 445 $

Pro Players Salaries
T.J. Oshie	9 000 000 $ (2)
Anton Khudobin	9 000 000 $ (2)
Jakub Voracek	8 000 000 $ (1)
Jacob Trouba	6 000 000 $ (3)
Nick Foligno	6 000 000 $ (1)
Nikolaj Ehlers	4 000 000 $ (4)
Adrian Kempe	3 000 000 $ (4)
Aaron Ekblad	3 000 000 $ (2)
Keith Yandle	3 000 000 $ (2)
Scott Laughton	3 000 000 $ (3)
Darnell Nurse	3 000 000 $ (2)
Tobias Rieder	2 250 000 $ (2)
Shea Theodore	2 250 000 $ (2)
Nikita Zadorov	1 000 000 $ (1)
Jimmy Frappier	1 000 000 $ (4)
William Karlsson	1 000 000 $ (1)
Elvis Merzlikins	1 000 000 $ (3)
Josh Archibald	850 000 $ (2)
Anthony Cirelli	850 000 $ (1)
Alex Iafallo	850 000 $ (1)
Adam Gaudette	850 000 $ (3)
Pierre Engvall	850 000 $ (3)
Tyler Pitlick	0 $ (0)
Erik Haula	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 18 : 69 750 000 $
Year 19 : 52 050 000 $
Year 20 : 19 700 000 $
Year 21 : 8 000 000 $
Salary Average Commitment
Year 18 : 69 750 000 $
Year 19 : 52 050 000 $
Year 20 : 19 700 000 $
Year 21 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 69 750 000 $
Year 19 : 52 050 000 $
Year 20 : 19 700 000 $
Year 21 : 8 000 000 $

Farm Players Salaries
Christian Folin	300 000 $ (1)
Jordan Martinook	225 000 $ (2)
Scott Harrington	175 000 $ (1)
Sonny Milano	100 000 $ (3)
Marko Dano	100 000 $ (2)
Jack Campbell	90 000 $ (3)
Christian Djoos	85 000 $ (3)
Evan Bouchard	85 000 $ (2)
Casey Mittelstadt	85 000 $ (1)
Calvin Pickard	70 000 $ (3)
Martin Kaut	70 000 $ (2)
Connor Carrick	50 000 $ (1)
Remi Elie	0 $ (0)
Total Farm Players	13
Salary Commitment
Year 18 : 1 435 000 $
Year 19 : 825 000 $
Year 20 : 345 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 435 000 $
Year 19 : 825 000 $
Year 20 : 345 000 $
Year 21 : 0 $

COLUMBUS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6300 - 87 $ - 0 - 0,00%
Level 2:	5300 - 61 $ - 0 - 0,00%
Level 3:	1800 - 42 $ - 0 - 0,00%
Level 4:	3774 - 25 $ - 0 - 0,00%
Luxury :	1000 - 196 $ - 0 - 0,00%
Total Capacity :	18174
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	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	72 600 000 $
Farm Players Total Salaries	1 800 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	7 500 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	952 714 $
Projected Bank Account	952 714 $

Pro Players Salaries
Jonathan Toews	10 000 000 $ (2)
Steven Stamkos	10 000 000 $ (1)
Connor Hellebuyck	8 750 000 $ (2)
Victor Hedman	8 000 000 $ (2)
Jack Eichel	8 000 000 $ (3)
Dougie Hamilton	6 750 000 $ (2)
Ondrej Palat	4 000 000 $ (3)
Erik Gudbranson	3 000 000 $ (1)
Kevan Miller	2 000 000 $ (2)
Joe Thornton	2 000 000 $ (2)
Cody Ceci	2 000 000 $ (1)
Alex Galchenyuk	1 000 000 $ (3)
Robby Fabbri	1 000 000 $ (3)
Carl Hagelin	1 000 000 $ (1)
Zach Aston-Reese	1 000 000 $ (3)
Erik Cernak	850 000 $ (2)
Oskar Lindblom	850 000 $ (1)
Victor Olofsson	850 000 $ (2)
Nikita Gusev	850 000 $ (2)
Cayden Primeau	700 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 18 : 72 600 000 $
Year 19 : 55 750 000 $
Year 20 : 15 000 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 72 600 000 $
Year 19 : 55 750 000 $
Year 20 : 15 000 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 72 600 000 $
Year 19 : 55 750 000 $
Year 20 : 15 000 000 $
Year 21 : 0 $

Farm Players Salaries
Thomas Greiss	200 000 $ (2)
Steven Kampfer	200 000 $ (1)
Nate Prosser	200 000 $ (1)
Martin Hanzal	200 000 $ (1)
Melker Karlsson	175 000 $ (1)
Scott Wilson	150 000 $ (2)
Matt Tennyson	150 000 $ (2)
Matt Read	100 000 $ (2)
Stefan Matteau	95 000 $ (2)
Mark Alt	90 000 $ (1)
Jonas Johansson (Out of Payroll)	85 000 $ (3)
Kirby Dach	85 000 $ (3)
Thomas Harley	85 000 $ (3)
Zach Whitecloud	70 000 $ (3)
Total Farm Players	14
Salary Commitment
Year 18 : 1 885 000 $
Year 19 : 1 020 000 $
Year 20 : 325 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 885 000 $
Year 19 : 1 020 000 $
Year 20 : 325 000 $
Year 21 : 0 $

EDMONTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	7931 - 90 $ - 0 - 0,00%
Level 2:	6900 - 75 $ - 0 - 0,00%
Level 3:	2700 - 50 $ - 0 - 0,00%
Level 4:	4419 - 30 $ - 0 - 0,00%
Luxury :	1550 - 190 $ - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	56 850 000 $
Farm Players Total Salaries	1 495 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	10 000 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	198 605 604 $
Projected Bank Account	198 605 604 $

Pro Players Salaries
Patric Hornqvist	7 000 000 $ (2)
Oliver Ekman-Larsson	5 000 000 $ (3)
Brandon Saad	4 750 000 $ (1)
Jack Johnson	4 000 000 $ (2)
Dmitry Orlov	4 000 000 $ (1)
Zack Smith	4 000 000 $ (1)
Derek Ryan	3 000 000 $ (1)
Tyler Johnson	3 000 000 $ (2)
Cody Eakin	3 000 000 $ (1)
Mikkel Boedker	3 000 000 $ (1)
Frederik Andersen	3 000 000 $ (2)
Jake Gardiner	2 250 000 $ (2)
Colin Wilson	2 000 000 $ (1)
Ivan Barbashev	1 750 000 $ (2)
Thomas Chabot	1 500 000 $ (3)
Colin White	1 000 000 $ (4)
Andre Burakovsky	1 000 000 $ (1)
Nick Paul	1 000 000 $ (2)
Antti Raanta	900 000 $ (1)
Andreas Johnsson	850 000 $ (1)
Dennis Cholowski	850 000 $ (2)
Gabriel Bourque	0 $ (0)
Jordan Oesterle	0 $ (0)
Jake Debrusk	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 18 : 56 850 000 $
Year 19 : 30 350 000 $
Year 20 : 7 500 000 $
Year 21 : 1 000 000 $
Salary Average Commitment
Year 18 : 54 350 000 $
Year 19 : 30 350 000 $
Year 20 : 7 500 000 $
Year 21 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 56 850 000 $
Year 19 : 30 350 000 $
Year 20 : 7 500 000 $
Year 21 : 1 000 000 $

Farm Players Salaries
J.T. Brown	150 000 $ (2)
Jordan Nolan	125 000 $ (1)
Bob Bissonnette	100 000 $ (1)
Cale Fleury	85 000 $ (3)
Caleb Jones	85 000 $ (2)
Nicolas Aube-Kubel	85 000 $ (3)
Rudolfs Balcers	85 000 $ (2)
Samuel Montembeault	85 000 $ (1)
Cody Glass	85 000 $ (2)
Ryan Poehling	85 000 $ (2)
Adam Boqvist	85 000 $ (3)
Barrett Hayton	85 000 $ (3)
Garret Sparks	75 000 $ (2)
Rem Pitlick	70 000 $ (2)
Martin Fehervary	70 000 $ (3)
Alex Formenton	70 000 $ (1)
Owen Tippett	70 000 $ (1)
Nic Petan	0 $ (0)
Frank Corrado	0 $ (0)
Ryan Bourque	0 $ (0)
Total Farm Players	20
Salary Commitment
Year 18 : 1 495 000 $
Year 19 : 1 045 000 $
Year 20 : 410 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 495 000 $
Year 19 : 1 045 000 $
Year 20 : 410 000 $
Year 21 : 0 $

FLORIDE

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	7000 - 89 $ - 0 - 0,00%
Level 2:	5900 - 54 $ - 0 - 0,00%
Level 3:	2900 - 29 $ - 0 - 0,00%
Level 4:	4973 - 24 $ - 0 - 0,00%
Luxury :	1500 - 134 $ - 0 - 0,00%
Total Capacity :	22273
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	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	80 550 000 $
Farm Players Total Salaries	3 870 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	19 438 460 $
Projected Bank Account	19 438 460 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (1)
Shea Weber	9 000 000 $ (2)
Filip Forsberg	6 500 000 $ (1)
Paul Stastny	6 000 000 $ (2)
Kyle Palmieri	5 750 000 $ (2)
Roman Josi	5 000 000 $ (2)
Alex Pietrangelo	5 000 000 $ (1)
Zach Parise	4 500 000 $ (1)
Tyler Bertuzzi	4 500 000 $ (1)
Blake Coleman	4 500 000 $ (1)
Kevin Hayes	4 500 000 $ (1)
Sam Reinhart	3 000 000 $ (2)
Jonas Brodin	2 500 000 $ (1)
Elias Lindholm	2 000 000 $ (1)
Semyon Varlamov	2 000 000 $ (1)
Andrew Copp	2 000 000 $ (2)
Anthony DeAngelo	1 000 000 $ (3)
Marc Levesque	1 000 000 $ (2)
Petr Mrazek	950 000 $ (2)
Brett Howden	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 18 : 80 550 000 $
Year 19 : 33 700 000 $
Year 20 : 1 000 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 78 050 000 $
Year 19 : 33 700 000 $
Year 20 : 1 000 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 80 550 000 $
Year 19 : 33 700 000 $
Year 20 : 1 000 000 $
Year 21 : 0 $

Farm Players Salaries
Lars Eller	500 000 $ (1)
Niklas Hjalmarsson	400 000 $ (1)
Ryan McDonagh	400 000 $ (1)
Marco Scandella (Out of Payroll)	225 000 $ (2)
Loui Eriksson	200 000 $ (2)
Thomas Hickey	200 000 $ (1)
Zack Kassian	200 000 $ (1)
Jake McCabe	200 000 $ (3)
Tyler Graovac	175 000 $ (1)
Henrik Lundqvist	150 000 $ (1)
Rasmus Andersson	100 000 $ (4)
Pat Maroon	100 000 $ (2)
Chris Driedger	100 000 $ (3)
Riley Barber	85 000 $ (2)
Travis Dermott	85 000 $ (2)
Filip Chlapik	85 000 $ (2)
Filip Chytil	85 000 $ (1)
Maxim Mamin	85 000 $ (1)
Zach Senyshyn	85 000 $ (2)
Alexander True	85 000 $ (3)
Kevin Stenlund	85 000 $ (2)
Adam Brooks	85 000 $ (2)
Antti Suomela	85 000 $ (1)
Christian Wolanin	85 000 $ (1)
Jesper Boqvist	70 000 $ (2)
Eetu Luostarinen	70 000 $ (2)
Ville Heinola	70 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 18 : 4 095 000 $
Year 19 : 1 730 000 $
Year 20 : 555 000 $
Year 21 : 100 000 $
Salary Average Commitment
Year 18 : 3 970 000 $
Year 19 : 1 730 000 $
Year 20 : 555 000 $
Year 21 : 100 000 $

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6400 - 95 $ - 0 - 0,00%
Level 2:	5200 - 65 $ - 0 - 0,00%
Level 3:	5866 - 45 $ - 0 - 0,00%
Level 4:	5834 - 30 $ - 0 - 0,00%
Luxury :	1700 - 205 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	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	3 230 000 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 500 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	71 819 347 $
Projected Bank Account	71 819 347 $

Pro Players Salaries
Nick Bonino	6 000 000 $ (2)
Alex Steen	5 000 000 $ (1)
Timo Meier	4 000 000 $ (3)
Alex DeBrincat	4 000 000 $ (4)
Jay Beagle	3 000 000 $ (2)
Scott Mayfield	3 000 000 $ (1)
Dan Hamhuis	3 000 000 $ (1)
Josh Manson	2 750 000 $ (1)
Kyle Okposo	2 000 000 $ (2)
Samuel Girard	1 000 000 $ (4)
Artturi Lehkonen	1 000 000 $ (3)
Frank Guy	1 000 000 $ (4)
Ryan Murray	1 000 000 $ (3)
Oskar Sundqvist	1 000 000 $ (2)
Filip Zadina	850 000 $ (3)
Aaron Dell (Out of Payroll)	850 000 $ (1)
Nick Jensen	850 000 $ (3)
Marcus Sorensen	850 000 $ (3)
Zach Sanford	850 000 $ (3)
Devon Toews	850 000 $ (3)
Pheonix Copley	750 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 18 : 43 600 000 $
Year 19 : 29 000 000 $
Year 20 : 16 250 000 $
Year 21 : 6 000 000 $
Salary Average Commitment
Year 18 : 43 250 000 $
Year 19 : 28 650 000 $
Year 20 : 15 900 000 $
Year 21 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 43 600 000 $
Year 19 : 29 000 000 $
Year 20 : 16 250 000 $
Year 21 : 6 000 000 $

Farm Players Salaries
Clayton Keller	300 000 $ (4)
Troy Stecher	225 000 $ (2)
Erik Gustafsson	225 000 $ (2)
Daniel Carr	200 000 $ (1)
Riley Nash	200 000 $ (1)
Alex Biega (Out of Payroll)	200 000 $ (1)
Evan Rodrigues	175 000 $ (1)
Joel Eriksson Ek	150 000 $ (4)
Stefan Noesen	150 000 $ (2)
Shayne Gostisbehere	100 000 $ (1)
Sven Andrighetto	100 000 $ (1)
Gabriel Carlsson	100 000 $ (4)
Justin Bailey	100 000 $ (3)
Nic Dowd	100 000 $ (2)
Aaron Ness	90 000 $ (1)
Josh Mahura	85 000 $ (3)
Austin Czarnik	85 000 $ (3)
Jan Rutta	85 000 $ (1)
Dante Fabbro	85 000 $ (2)
Tim Heed	85 000 $ (1)
Carter Verhaeghe	85 000 $ (3)
Joakim Ryan	85 000 $ (1)
Luke Kunin	85 000 $ (1)
Travis Boyd	85 000 $ (3)
Julius Honka	70 000 $ (3)
Tommy Cross	70 000 $ (1)
Mike Condon	60 000 $ (2)
Kerby Rychel	50 000 $ (1)
Paul Ladue	0 $ (0)
Total Farm Players	29
Salary Commitment
Year 18 : 3 430 000 $
Year 19 : 1 905 000 $
Year 20 : 1 060 000 $
Year 21 : 550 000 $
Salary Average Commitment
Year 18 : 3 430 000 $
Year 19 : 1 905 000 $
Year 20 : 1 060 000 $
Year 21 : 550 000 $

LOSANGELES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Toyota Arena
Level 1:	7000 - 80 $ - 0 - 0,00%
Level 2:	7000 - 60 $ - 0 - 0,00%
Level 3:	4000 - 35 $ - 0 - 0,00%
Level 4:	5000 - 20 $ - 0 - 0,00%
Luxury :	2000 - 90 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 10 $ - 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	80 600 000 $
Farm Players Total Salaries	3 960 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	17 496 643 $
Projected Bank Account	17 496 643 $

Pro Players Salaries
J.T. Miller	10 500 000 $ (1)
Mark Scheifele	9 750 000 $ (1)
Max Pacioretty	9 000 000 $ (2)
Evgeny Kuznetsov	6 500 000 $ (1)
Tyler Toffoli	4 500 000 $ (1)
Reilly Smith	4 500 000 $ (1)
Jonathan Huberdeau	4 500 000 $ (2)
Erik Karlsson	4 000 000 $ (2)
Tuukka Rask	4 000 000 $ (1)
Artemi Panarin	3 000 000 $ (1)
Jason Demers	3 000 000 $ (2)
Connor Murphy	2 500 000 $ (1)
Taylor Hall	2 500 000 $ (1)
Jean-Gabriel Pageau	2 000 000 $ (1)
Jake Muzzin	2 000 000 $ (1)
Ryan Pulock	2 000 000 $ (2)
Tyler Ennis	2 000 000 $ (1)
Nick Schmaltz	1 500 000 $ (4)
Linus Ullmark	1 000 000 $ (2)
Damon Severson	1 000 000 $ (1)
Kailer Yamamoto	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 80 600 000 $
Year 19 : 29 500 000 $
Year 20 : 1 500 000 $
Year 21 : 1 500 000 $
Salary Average Commitment
Year 18 : 82 850 000 $
Year 19 : 27 250 000 $
Year 20 : 1 500 000 $
Year 21 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 80 600 000 $
Year 19 : 25 000 000 $
Year 20 : 1 500 000 $
Year 21 : 1 500 000 $

Farm Players Salaries
Cal Clutterbuck	500 000 $ (1)
Tanner Pearson	450 000 $ (1)
Ron Hainsey	400 000 $ (1)
Frans Nielsen	300 000 $ (2)
Braydon Coburn	300 000 $ (1)
J.T. Compher	300 000 $ (3)
Matt Calvert	200 000 $ (2)
Erik Condra	200 000 $ (1)
Christian Fischer	100 000 $ (4)
Jake Virtanen	100 000 $ (2)
John Quenneville	100 000 $ (4)
Martin Charron	100 000 $ (3)
Matthew Nieto	90 000 $ (1)
Jake Bean	85 000 $ (2)
Michael McLeod	85 000 $ (1)
Carl Dahlstrom	85 000 $ (1)
Michael Dal Colle	85 000 $ (1)
Juuso Valimaki	85 000 $ (1)
Jordan Greenway	85 000 $ (1)
Marcus Hogberg	70 000 $ (2)
Urho Vaakanainen	70 000 $ (1)
Jeremy Lauzon	70 000 $ (1)
Jamie Oleksiak	50 000 $ (1)
Henri Jokiharju	50 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 18 : 3 960 000 $
Year 19 : 1 355 000 $
Year 20 : 600 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 3 860 000 $
Year 19 : 1 355 000 $
Year 20 : 600 000 $
Year 21 : 200 000 $

MINNESOTA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7500 - 100 $ - 0 - 0,00%
Level 2:	7250 - 60 $ - 0 - 0,00%
Level 3:	4250 - 20 $ - 0 - 0,00%
Level 4:	4000 - 15 $ - 0 - 0,00%
Luxury :	2000 - 150 $ - 0 - 0,00%
Total Capacity :	25000
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	59 050 000 $
Farm Players Total Salaries	4 980 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	8 000 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	96 079 530 $
Projected Bank Account	96 079 530 $

Pro Players Salaries
David Perron	8 000 000 $ (2)
Evgenii Dadonov	7 000 000 $ (2)
Jordan Staal	6 000 000 $ (2)
Cam Fowler	5 000 000 $ (1)
Josh Bailey	5 000 000 $ (1)
Jeff Skinner	4 000 000 $ (1)
Justin Faulk	4 000 000 $ (1)
Joonas Donskoi	2 250 000 $ (2)
Tyler Myers	2 000 000 $ (1)
Mike Matheson	2 000 000 $ (2)
Nick Leddy	2 000 000 $ (1)
Brendan Guhle	1 000 000 $ (3)
Travis Sanheim	1 000 000 $ (4)
Cedric Paquette	1 000 000 $ (1)
Jonathan Quick	1 000 000 $ (1)
Johan Larsson	1 000 000 $ (3)
Paul Coffey	1 000 000 $ (3)
Juuse Saros	1 000 000 $ (3)
Kristian Vesalainen	850 000 $ (3)
Alexandre Texier	850 000 $ (2)
Jason Dickinson	850 000 $ (2)
Anders Bjork	850 000 $ (1)
Lias Andersson	700 000 $ (1)
Liam Foudy	700 000 $ (2)
Travis Hamonic	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 18 : 59 050 000 $
Year 19 : 33 500 000 $
Year 20 : 5 850 000 $
Year 21 : 1 000 000 $
Salary Average Commitment
Year 18 : 59 050 000 $
Year 19 : 33 500 000 $
Year 20 : 5 850 000 $
Year 21 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 59 050 000 $
Year 19 : 33 500 000 $
Year 20 : 5 850 000 $
Year 21 : 1 000 000 $

Farm Players Salaries
Jeff Carter	500 000 $ (1)
Phil Kessel	450 000 $ (1)
Mikko Koivu	400 000 $ (1)
Kyle Turris	400 000 $ (1)
Charlie Coyle	350 000 $ (1)
Wayne Simmonds	300 000 $ (1)
Jordie Benn	300 000 $ (1)
Milan Lucic	200 000 $ (2)
Paul Byron	200 000 $ (2)
Slater Koekkoek	150 000 $ (2)
Cory Schneider	100 000 $ (1)
Markus Nutivaara	100 000 $ (3)
Jakob Forsbacka Karlsson	100 000 $ (4)
Nick Bjugstad	100 000 $ (3)
Ryan Stanton	100 000 $ (2)
Dmitry Kulikov	100 000 $ (2)
Andrew Shaw	95 000 $ (2)
Brandon Davidson	95 000 $ (2)
Michael Sgarbossa	95 000 $ (2)
Rocco Grimaldi	90 000 $ (1)
Adin Hill	85 000 $ (2)
Brett Kulak	85 000 $ (1)
Sebastian AhoD	85 000 $ (1)
Nikolai Prokhorkin	85 000 $ (2)
Cal Petersen	85 000 $ (1)
Hunter Shinkaruk	70 000 $ (2)
Thomas Di Pauli	70 000 $ (3)
Jean-Christophe Beaudin	70 000 $ (2)
German Rubtsov	70 000 $ (3)
Ryan Sproul	50 000 $ (1)
Charles Hudon	0 $ (0)
Jake Dotchin	0 $ (0)
Total Farm Players	32
Salary Commitment
Year 18 : 4 980 000 $
Year 19 : 1 785 000 $
Year 20 : 440 000 $
Year 21 : 100 000 $
Salary Average Commitment
Year 18 : 5 180 000 $
Year 19 : 1 785 000 $
Year 20 : 440 000 $
Year 21 : 100 000 $

MONTREAL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	9000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 70 $ - 0 - 0,00%
Level 3:	2500 - 55 $ - 0 - 0,00%
Level 4:	6000 - 25 $ - 0 - 0,00%
Luxury :	1500 - 589 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 32 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 050 000 $
Farm Players Total Salaries	1 210 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	499 172 537 $
Projected Bank Account	499 172 537 $

Pro Players Salaries
Mikko Rantanen	8 000 000 $ (3)
Connor McDavid	8 000 000 $ (3)
Duncan Keith	7 000 000 $ (2)
Brayden Schenn	6 750 000 $ (1)
Ryan Suter	6 000 000 $ (1)
Auston Matthews	6 000 000 $ (4)
Mitch Marner	5 500 000 $ (4)
David Pastrnak	4 500 000 $ (2)
Tomas Tatar	4 000 000 $ (2)
Morgan Rielly	4 000 000 $ (3)
Alex Goligoski	4 000 000 $ (1)
Zach Werenski	3 000 000 $ (2)
Dylan Larkin	3 000 000 $ (2)
Blake Comeau	2 500 000 $ (1)
Boone Jenner	2 000 000 $ (1)
James Reimer	1 500 000 $ (2)
Frank Lalancette	1 000 000 $ (2)
Miro Heiskanen	850 000 $ (1)
Joonas Korpisalo	750 000 $ (2)
Martin Necas	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 18 : 79 050 000 $
Year 19 : 56 250 000 $
Year 20 : 31 500 000 $
Year 21 : 11 500 000 $
Salary Average Commitment
Year 18 : 79 050 000 $
Year 19 : 56 250 000 $
Year 20 : 31 500 000 $
Year 21 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 79 050 000 $
Year 19 : 56 250 000 $
Year 20 : 31 500 000 $
Year 21 : 11 500 000 $

Farm Players Salaries
Curtis McElhinney	100 000 $ (2)
Derek Forbort	95 000 $ (2)
David Rittich	85 000 $ (2)
Kaapo Kakko	85 000 $ (3)
Kurtis MacDermid	85 000 $ (3)
Quinn Hughes (Out of Payroll)	85 000 $ (2)
Sheldon Rempal	85 000 $ (2)
Jordan Kyrou	85 000 $ (2)
Sean Walker	85 000 $ (3)
Jesperi Kotkaniemi	85 000 $ (2)
Adam Werner	70 000 $ (3)
Anthony Stolarz	70 000 $ (2)
Michael Anderson	70 000 $ (3)
Jonathan Davidsson	70 000 $ (2)
Lawrence Pilut	70 000 $ (1)
Cooper Marody	70 000 $ (1)
Total Farm Players	16
Salary Commitment
Year 18 : 1 295 000 $
Year 19 : 1 155 000 $
Year 20 : 395 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 295 000 $
Year 19 : 1 155 000 $
Year 20 : 395 000 $
Year 21 : 0 $

NASHVILLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6675 - 100 $ - 0 - 0,00%
Level 2:	5150 - 70 $ - 0 - 0,00%
Level 3:	2250 - 69 $ - 0 - 0,00%
Level 4:	4350 - 50 $ - 0 - 0,00%
Luxury :	1025 - 125 $ - 0 - 0,00%
Total Capacity :	19450
Farm
Farm Level 1:	2000 - 55 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 350 000 $
Farm Players Total Salaries	3 255 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	60 572 217 $
Projected Bank Account	60 572 217 $

Pro Players Salaries
Mats Zuccarello	8 000 000 $ (1)
Jamie Benn	8 000 000 $ (1)
Ben Bishop	7 000 000 $ (2)
James Neal	6 000 000 $ (2)
Anders Lee	6 000 000 $ (2)
Derek Stepan	5 000 000 $ (1)
Viktor Arvidsson	5 000 000 $ (1)
David Savard	4 000 000 $ (2)
Nate Schmidt	4 000 000 $ (1)
Tyler Bozak	4 000 000 $ (1)
Darren Helm	3 000 000 $ (2)
Nikita Zaitsev	3 000 000 $ (3)
Brandon Sutter	3 000 000 $ (2)
Alec Martinez	3 000 000 $ (1)
Danny DeKeyser	2 250 000 $ (2)
Joel Edmundson	2 250 000 $ (2)
Brenden Dillon	2 000 000 $ (1)
Anthony Duclair	1 500 000 $ (3)
Nikolay Goldobin	1 500 000 $ (3)
Ryan Dzingel	1 000 000 $ (3)
Yanni Gourde	950 000 $ (2)
Scott Wedgewood	900 000 $ (2)
Oscar Dansk	0 $ (0)
Stéphane Blanchette	0 $ (0)
Peter Cehlarik	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 18 : 81 350 000 $
Year 19 : 42 350 000 $
Year 20 : 7 000 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 81 350 000 $
Year 19 : 42 350 000 $
Year 20 : 7 000 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 81 350 000 $
Year 19 : 42 350 000 $
Year 20 : 7 000 000 $
Year 21 : 0 $

Farm Players Salaries
Micheal Ferland	400 000 $ (1)
Jimmy Vesey	225 000 $ (2)
Kevin Connauton	225 000 $ (2)
Sven Baertschi	225 000 $ (2)
Matt Puempel	175 000 $ (1)
Phillip Di Giuseppe	125 000 $ (1)
Markus Hannikainen	125 000 $ (1)
Martin Frk	125 000 $ (1)
Martin Marincin	100 000 $ (3)
Mike Smith	100 000 $ (1)
Tanner Kero	95 000 $ (2)
C.J. Smith	95 000 $ (2)
Mike Reilly	95 000 $ (2)
JC Lipon	90 000 $ (1)
Kenny Agostino	90 000 $ (1)
Steven Fogarty	85 000 $ (3)
Max Veronneau	85 000 $ (2)
Jansen Harkins	85 000 $ (2)
Aleksi Saarela	85 000 $ (2)
Miikka Salomaki	85 000 $ (2)
Charlie Lindgren	70 000 $ (3)
Laurent Dauphin	70 000 $ (2)
Steven Santini	70 000 $ (3)
Guillaume Brisebois	70 000 $ (2)
Sami Niku	70 000 $ (2)
Trent Frederic	70 000 $ (1)
Andreas Englund	70 000 $ (2)
Tomas Jurco	50 000 $ (1)
Justin Schultz	0 $ (0)
Jayson Megna	0 $ (0)
Matt Martin	0 $ (0)
Total Farm Players	31
Salary Commitment
Year 18 : 3 255 000 $
Year 19 : 1 905 000 $
Year 20 : 325 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 3 155 000 $
Year 19 : 1 905 000 $
Year 20 : 325 000 $
Year 21 : 0 $

PHILADELPHIE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7000 - 99 $ - 0 - 0,00%
Level 2:	7000 - 74 $ - 0 - 0,00%
Level 3:	4000 - 59 $ - 0 - 0,00%
Level 4:	5000 - 36 $ - 0 - 0,00%
Luxury :	2000 - 250 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 25 $ - 0 - 0,00%
Farm Level 2:	1000 - 10 $ - 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	79 250 000 $
Farm Players Total Salaries	2 890 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	217 339 995 $
Projected Bank Account	217 339 995 $

Pro Players Salaries
Vladimir Tarasenko	8 750 000 $ (1)
Jake Guentzel	8 000 000 $ (3)
Alexander Edler	8 000 000 $ (2)
Tomas Hertl	7 000 000 $ (3)
Nazem Kadri	6 000 000 $ (2)
Jakob Silfverberg	5 000 000 $ (2)
Jason Zucker	4 750 000 $ (2)
Alex Killorn	4 000 000 $ (2)
Adam Henrique	4 000 000 $ (2)
Evander Kane	3 250 000 $ (1)
Chris Tanev (Out of Payroll)	3 000 000 $ (2)
Dylan Strome	3 000 000 $ (3)
Calvin de Haan	3 000 000 $ (1)
Marc-Andre Fleury	2 500 000 $ (1)
Vladislav Namestnikov	2 500 000 $ (1)
T.J. Brodie	2 000 000 $ (1)
Brayden McNabb	2 000 000 $ (1)
Kris Russell	2 000 000 $ (2)
Pekka Rinne	1 500 000 $ (2)
Michael Del Zotto	1 000 000 $ (1)
Stan Mikita	1 000 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 18 : 82 250 000 $
Year 19 : 57 250 000 $
Year 20 : 18 000 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 77 250 000 $
Year 19 : 52 250 000 $
Year 20 : 18 000 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 82 250 000 $
Year 19 : 57 250 000 $
Year 20 : 18 000 000 $
Year 21 : 0 $

Farm Players Salaries
Braden Holtby	300 000 $ (1)
Sam Gagner	300 000 $ (1)
Josh Morrissey	200 000 $ (3)
Devin Shore	200 000 $ (2)
Laurent Brossoit	150 000 $ (1)
Jared McCann	150 000 $ (3)
Zac Dalpe	125 000 $ (1)
Hudson Fasching	100 000 $ (3)
Joshua Ho-Sang	100 000 $ (4)
A.J. Greer	100 000 $ (4)
Alex Nedeljkovic	100 000 $ (3)
Dominik Simon	95 000 $ (2)
Josh Leivo	95 000 $ (2)
Alan Quine	95 000 $ (2)
Matt Grzelcyk	85 000 $ (1)
Nick Suzuki (Out of Payroll)	85 000 $ (2)
Zack MacEwen	85 000 $ (3)
Alexander Volkov	85 000 $ (2)
Alexander Kerfoot	85 000 $ (2)
Anton Forsberg	75 000 $ (2)
Nicolas Hague	70 000 $ (2)
Jason Robertson	70 000 $ (2)
Jimmy Schuldt	70 000 $ (3)
Alexandre Fortin	70 000 $ (1)
Louis Belpedio	70 000 $ (2)
Tyler Wotherspoon	50 000 $ (1)
Derrick Pouliot	50 000 $ (1)
Pontus Aberg	0 $ (0)
Fredrik Claesson	0 $ (0)
Dalton Prout	0 $ (0)
Total Farm Players	30
Salary Commitment
Year 18 : 3 060 000 $
Year 19 : 1 930 000 $
Year 20 : 905 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 3 025 000 $
Year 19 : 1 930 000 $
Year 20 : 905 000 $
Year 21 : 200 000 $

PITTSBURGH

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	9500 - 75 $ - 0 - 0,00%
Level 2:	6000 - 65 $ - 0 - 0,00%
Level 3:	3000 - 40 $ - 0 - 0,00%
Level 4:	5000 - 22 $ - 0 - 0,00%
Luxury :	1500 - 999 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 12 $ - 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	78 900 000 $
Farm Players Total Salaries	895 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 000 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	245 098 880 $
Projected Bank Account	245 098 880 $

Pro Players Salaries
Brad Marchand	12 000 000 $ (2)
Tyler Seguin	10 000 000 $ (1)
John Carlson	7 000 000 $ (1)
Ryan Strome	6 500 000 $ (1)
David Krejci	6 000 000 $ (2)
Jonathan Marchessault	5 000 000 $ (2)
John Tavares	4 500 000 $ (2)
Brandon Tanev	3 750 000 $ (2)
Mark Giordano	3 500 000 $ (1)
Bryan Rust	3 000 000 $ (2)
Zach Hyman	3 000 000 $ (2)
Colton Sissons	3 000 000 $ (3)
Patrik Nemeth	2 750 000 $ (2)
Ryan Ellis	2 750 000 $ (1)
Oliver Bjorkstrand	1 500 000 $ (3)
Brandon Carlo	1 500 000 $ (3)
Dan Duch (Out of Payroll)	1 000 000 $ (4)
Carter Hart	850 000 $ (1)
Teddy Blueger	850 000 $ (2)
Jake Allen	750 000 $ (2)
Ryan Graves	700 000 $ (1)
Pierre-Luc Dubois	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 18 : 79 900 000 $
Year 19 : 48 975 000 $
Year 20 : 7 000 000 $
Year 21 : 1 000 000 $
Salary Average Commitment
Year 18 : 79 587 500 $
Year 19 : 48 287 500 $
Year 20 : 6 500 000 $
Year 21 : 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 79 900 000 $
Year 19 : 48 600 000 $
Year 20 : 7 000 000 $
Year 21 : 1 000 000 $

Farm Players Salaries
Pierre-Edouard Bellemare	200 000 $ (2)
Malcolm Subban	100 000 $ (1)
Carter Hutton	100 000 $ (2)
Matt Bartkowski	100 000 $ (2)
Jon Gillies	85 000 $ (1)
MacKenzie Weegar	85 000 $ (1)
Henrik Borgstrom	85 000 $ (1)
Warren Foegele	70 000 $ (1)
Gavin Bayreuther	70 000 $ (1)
Evgeny Svechnikov (Out of Payroll)	70 000 $ (4)
Robbie Russo	0 $ (0)
Riley Sheahan	0 $ (0)
Total Farm Players	12
Salary Commitment
Year 18 : 965 000 $
Year 19 : 470 000 $
Year 20 : 70 000 $
Year 21 : 70 000 $
Salary Average Commitment
Year 18 : 965 000 $
Year 19 : 470 000 $
Year 20 : 70 000 $
Year 21 : 70 000 $

SANJOSE

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	7400 - 93 $ - 0 - 0,00%
Level 2:	7400 - 58 $ - 0 - 0,00%
Level 3:	3978 - 38 $ - 0 - 0,00%
Level 4:	4822 - 22 $ - 0 - 0,00%
Luxury :	1400 - 182 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	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	78 850 000 $
Farm Players Total Salaries	3 960 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	233 492 383 $
Projected Bank Account	233 492 383 $

Pro Players Salaries
Claude Giroux	12 000 000 $ (1)
Jaden Schwartz	6 500 000 $ (1)
Kyle Connor	5 500 000 $ (4)
Jacob Markstrom	5 000 000 $ (2)
Connor Brown	5 000 000 $ (3)
Jared Spurgeon	5 000 000 $ (2)
Ryan Johansen	5 000 000 $ (1)
Mattias Ekholm	5 000 000 $ (2)
Rickard Rakell	4 500 000 $ (1)
Max Domi (Out of Payroll)	4 500 000 $ (3)
Marc-Edouard Vlasic	4 000 000 $ (2)
William Nylander	3 000 000 $ (2)
Brett Connolly	3 000 000 $ (2)
P.K. Subban	3 000 000 $ (2)
Kevin Labanc	3 000 000 $ (3)
Adam Larsson	2 000 000 $ (3)
Pavel Zacha	2 000 000 $ (3)
Kasperi Kapanen	1 500 000 $ (3)
Anthony Beauvillier	1 500 000 $ (3)
Jakob Chychrun	1 500 000 $ (4)
Kaapo Kahkonen	850 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 18 : 83 350 000 $
Year 19 : 55 350 000 $
Year 20 : 26 500 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 83 350 000 $
Year 19 : 55 350 000 $
Year 20 : 26 500 000 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 83 350 000 $
Year 19 : 55 350 000 $
Year 20 : 26 500 000 $
Year 21 : 7 000 000 $

Farm Players Salaries
Michael Grabner	400 000 $ (1)
Mark Letestu	300 000 $ (1)
Craig Smith	300 000 $ (2)
John Moore	225 000 $ (2)
John Klingberg	225 000 $ (2)
Lawson Crouse	200 000 $ (4)
Oscar Lindberg	175 000 $ (1)
Craig Anderson	100 000 $ (1)
Jonathon Merrill	100 000 $ (3)
Vinnie Hinostroza	100 000 $ (3)
Maurice Ponton	100 000 $ (3)
Martin Jones	90 000 $ (2)
Adam Clendening	90 000 $ (2)
Ryan Hartman	85 000 $ (2)
Troy Terry	85 000 $ (2)
Michael Rasmussen	85 000 $ (1)
Ryan Donato	85 000 $ (1)
Casey DeSmith	85 000 $ (2)
Gustav Olofsson	85 000 $ (2)
Tyson Jost	85 000 $ (2)
Vince Dunn	85 000 $ (2)
Ethan Bear	85 000 $ (2)
Matt Roy	85 000 $ (3)
Nicolas Roy	85 000 $ (2)
Roope Hintz	85 000 $ (2)
Will Butcher (Out of Payroll)	85 000 $ (1)
Nicholas Caamano	85 000 $ (3)
Jack Studnicka	85 000 $ (3)
Eeli Tolvanen	85 000 $ (1)
Rinat Valiev	70 000 $ (3)
Conor Garland	70 000 $ (1)
Jaret Anderson-Dolan	70 000 $ (2)
Max Jones	70 000 $ (1)
Drake Caggiula	0 $ (0)
Total Farm Players	34
Salary Commitment
Year 18 : 4 045 000 $
Year 19 : 2 590 000 $
Year 20 : 825 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 4 045 000 $
Year 19 : 2 590 000 $
Year 20 : 825 000 $
Year 21 : 200 000 $

STLOUIS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6450 - 95 $ - 0 - 0,00%
Level 2:	5450 - 80 $ - 0 - 0,00%
Level 3:	2450 - 50 $ - 0 - 0,00%
Level 4:	4472 - 40 $ - 0 - 0,00%
Luxury :	1200 - 113 $ - 0 - 0,00%
Total Capacity :	20022
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	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	75 250 000 $
Farm Players Total Salaries	2 775 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	8 628 881 $
Projected Bank Account	8 628 881 $

Pro Players Salaries
Mika Zibanejad	10 000 000 $ (2)
Eric Staal	8 000 000 $ (1)
Drew Doughty	8 000 000 $ (2)
Chris Kreider	7 500 000 $ (1)
Brent Seabrook	6 000 000 $ (1)
Gustav Nyquist	6 000 000 $ (1)
Alexander Radulov	5 000 000 $ (2)
Jay Bouwmeester	4 000 000 $ (1)
Darcy Kuemper	4 000 000 $ (2)
Deryk Engelland	3 000 000 $ (1)
Mikael Backlund	2 500 000 $ (1)
Torey Krug	2 000 000 $ (1)
Brady Skjei	2 000 000 $ (2)
Jason Spezza	2 000 000 $ (2)
Brady Tkachuk	1 000 000 $ (2)
Alex Tuch	1 000 000 $ (4)
Jakub Vrana	850 000 $ (1)
Jujhar Khaira	850 000 $ (1)
Mackenzie Blackwood	850 000 $ (1)
Ilya Mikheyev	700 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 18 : 75 250 000 $
Year 19 : 33 700 000 $
Year 20 : 1 000 000 $
Year 21 : 1 000 000 $
Salary Average Commitment
Year 18 : 75 250 000 $
Year 19 : 33 700 000 $
Year 20 : 1 000 000 $
Year 21 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 75 250 000 $
Year 19 : 33 700 000 $
Year 20 : 1 000 000 $
Year 21 : 1 000 000 $

Farm Players Salaries
Marcus Johansson	400 000 $ (2)
Patrick Marleau	300 000 $ (2)
Trevor van Riemsdyk	300 000 $ (1)
Kevin Shattenkirk	300 000 $ (1)
Devante Smith-Pelly	300 000 $ (1)
Brock McGinn	200 000 $ (2)
Joseph Morrow	175 000 $ (1)
Antoine Bibeau	90 000 $ (2)
Dmytro Timashov	85 000 $ (2)
Tobias Bjornfot	85 000 $ (3)
Taro Hirose (Out of Payroll)	85 000 $ (2)
Timothy Liljegren	70 000 $ (2)
Ryan Lindgren	70 000 $ (1)
Blake Lizotte	70 000 $ (2)
Josh Teves	70 000 $ (2)
Egor Korshkov	70 000 $ (2)
Libor Hajek	70 000 $ (2)
Spencer Martin	70 000 $ (2)
Seth Griffith	50 000 $ (1)
Matt Benning	0 $ (0)
Total Farm Players	20
Salary Commitment
Year 18 : 2 860 000 $
Year 19 : 1 665 000 $
Year 20 : 85 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 835 000 $
Year 19 : 1 665 000 $
Year 20 : 85 000 $
Year 21 : 0 $

TAMPABAY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	9000 - 100 $ - 0 - 0,00%
Level 2:	6000 - 70 $ - 0 - 0,00%
Level 3:	3000 - 50 $ - 0 - 0,00%
Level 4:	5135 - 30 $ - 0 - 0,00%
Luxury :	1865 - 249 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	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	80 800 000 $
Farm Players Total Salaries	1 935 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	85 612 170 $
Projected Bank Account	85 612 170 $

Pro Players Salaries
Alex Ovechkin	12 000 000 $ (2)
Nikita Kucherov	11 000 000 $ (3)
Sean Couturier	9 750 000 $ (1)
Dustin Brown	9 000 000 $ (1)
Ryan O'Reilly	8 000 000 $ (3)
Ryan Getzlaf	6 000 000 $ (2)
Pavel Buchnevich	5 000 000 $ (3)
Casey Cizikas	3 000 000 $ (3)
Seth Jones	3 000 000 $ (1)
Jonathan Drouin	2 000 000 $ (1)
Andrei Vasilevskiy	2 000 000 $ (1)
Noah Hanifin	1 500 000 $ (3)
Ondrej Kase	1 000 000 $ (3)
Victor Mete	1 000 000 $ (4)
Zach Bogosian	1 000 000 $ (2)
Austin Watson	1 000 000 $ (3)
Jacob Larsson	1 000 000 $ (3)
Rod LittleBitOfLove	1 000 000 $ (4)
Olli Maatta	1 000 000 $ (1)
Lucas Wallmark	850 000 $ (2)
Justin Holl (Out of Payroll)	700 000 $ (2)
Ilya Samsonov	700 000 $ (2)
Mike Hoffman	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 18 : 81 500 000 $
Year 19 : 54 750 000 $
Year 20 : 33 500 000 $
Year 21 : 2 000 000 $
Salary Average Commitment
Year 18 : 81 500 000 $
Year 19 : 54 750 000 $
Year 20 : 33 500 000 $
Year 21 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 81 500 000 $
Year 19 : 54 750 000 $
Year 20 : 33 500 000 $
Year 21 : 2 000 000 $

Farm Players Salaries
Bobby Ryan	400 000 $ (1)
Alex Chiasson	375 000 $ (1)
Brandon Pirri	175 000 $ (1)
Markus Granlund	100 000 $ (1)
Mark Jankowski	100 000 $ (3)
Tyler Motte	85 000 $ (2)
Dylan Ferguson	85 000 $ (3)
Brendan Lemieux	85 000 $ (2)
Jayce Hawryluk	85 000 $ (2)
Julien Gauthier	85 000 $ (2)
Justin Kloos	85 000 $ (2)
Nathan Bastian	85 000 $ (2)
Nicolas Beaudin	70 000 $ (3)
Keegan Lowe	70 000 $ (2)
Sam Steel	50 000 $ (1)
Logan Shaw	0 $ (0)
Jack Roslovic	0 $ (0)
Denis Malgin	0 $ (0)
Brett Ritchie	0 $ (0)
Total Farm Players	19
Salary Commitment
Year 18 : 1 935 000 $
Year 19 : 835 000 $
Year 20 : 255 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 935 000 $
Year 19 : 835 000 $
Year 20 : 255 000 $
Year 21 : 0 $

TORONTO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8400 - 89 $ - 0 - 0,00%
Level 2:	6400 - 65 $ - 0 - 0,00%
Level 3:	3100 - 40 $ - 0 - 0,00%
Level 4:	5065 - 19 $ - 0 - 0,00%
Luxury :	1600 - 179 $ - 0 - 0,00%
Total Capacity :	24565
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	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	68 000 000 $
Farm Players Total Salaries	3 025 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	9 500 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	34 336 068 $
Projected Bank Account	34 336 068 $

Pro Players Salaries
Logan Couture	8 000 000 $ (2)
Carey Price	8 000 000 $ (1)
Jordan Eberle	6 000 000 $ (2)
Gabriel Landeskog	5 500 000 $ (2)
Joe Pavelski	5 000 000 $ (2)
Colton Parayko	5 000 000 $ (3)
Travis Zajac	4 000 000 $ (1)
Mathew Barzal	4 000 000 $ (3)
Rasmus Ristolainen	4 000 000 $ (1)
James van Riemsdyk	3 000 000 $ (1)
Nino Niederreiter	3 000 000 $ (1)
Frank Vatrano	2 000 000 $ (3)
Dylan DeMelo	2 000 000 $ (3)
Conor Sheary	2 000 000 $ (1)
Mikko Koskinen	1 500 000 $ (1)
Mathieu Perreault	1 000 000 $ (2)
Carl Gunnarsson	1 000 000 $ (2)
Brian Dumoulin	1 000 000 $ (3)
Brandon Montour	1 000 000 $ (3)
Miles Wood	1 000 000 $ (3)
Mikael Granlund	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 18 : 68 000 000 $
Year 19 : 48 000 000 $
Year 20 : 16 000 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 70 750 000 $
Year 19 : 45 250 000 $
Year 20 : 16 000 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 68 000 000 $
Year 19 : 42 500 000 $
Year 20 : 16 000 000 $
Year 21 : 0 $

Farm Players Salaries
Luke Glendening	400 000 $ (1)
Mike Green	300 000 $ (1)
Richard Panik	300 000 $ (2)
Christopher Gibson	150 000 $ (1)
Brendan Smith	150 000 $ (2)
Victor Rask	150 000 $ (2)
Brendan Perlini	150 000 $ (3)
Casey Nelson	125 000 $ (1)
Cameron Gaunce (Out of Payroll)	125 000 $ (1)
Greg McKegg	100 000 $ (3)
Brendan Leipsic	100 000 $ (2)
Brendan Gaunce	100 000 $ (2)
Vinni Lettieri	100 000 $ (3)
Alexander Petrovic	100 000 $ (3)
Xavier Ouellet	100 000 $ (3)
Mikhail Grigorenko	100 000 $ (3)
Trevor Moore	85 000 $ (2)
Matthew Peca	85 000 $ (1)
Tomas Nosek	85 000 $ (2)
Adam Erne	85 000 $ (2)
Daniel Brickley	70 000 $ (1)
Joey Daccord	70 000 $ (2)
Patrick Sieloff	70 000 $ (1)
David Broll	50 000 $ (1)
Morgan Klimchuk	0 $ (0)
Total Farm Players	25
Salary Commitment
Year 18 : 3 150 000 $
Year 19 : 1 775 000 $
Year 20 : 650 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 3 150 000 $
Year 19 : 1 775 000 $
Year 20 : 650 000 $
Year 21 : 0 $

VANCOUVER

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7650 - 95 $ - 0 - 0,00%
Level 2:	6350 - 65 $ - 0 - 0,00%
Level 3:	3600 - 40 $ - 0 - 0,00%
Level 4:	5600 - 25 $ - 0 - 0,00%
Luxury :	1800 - 999 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 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	80 900 000 $
Farm Players Total Salaries	2 605 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary 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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	393 591 975 $
Projected Bank Account	393 591 975 $

Pro Players Salaries
Patrice Bergeron	12 000 000 $ (1)
Ryan Nugent-Hopkins	9 000 000 $ (3)
Mark Stone	7 750 000 $ (2)
Teuvo Teravainen	7 000 000 $ (3)
Kris Letang	6 000 000 $ (1)
Leon Draisaitl	4 500 000 $ (2)
Hampus Lindholm	3 500 000 $ (1)
Jeff Petry	3 500 000 $ (2)
Johnny Gaudreau	3 000 000 $ (1)
Vincent Trocheck	3 000 000 $ (3)
Cam Atkinson	3 000 000 $ (1)
Zemgus Girgensons	3 000 000 $ (3)
Ryan Kesler	2 000 000 $ (1)
Matt Murray	2 000 000 $ (2)
Sami Vatanen	2 000 000 $ (1)
Oscar Klefbom	2 000 000 $ (1)
Nick Cousins	1 250 000 $ (1)
Jordan Binnington	1 000 000 $ (2)
Andrej Sekera	1 000 000 $ (2)
Mathew Dumba	1 000 000 $ (3)
Bryan Little	1 000 000 $ (2)
Klim Kostin	850 000 $ (3)
Sammy Blais	850 000 $ (3)
Vitaly Abramov	700 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 18 : 80 900 000 $
Year 19 : 45 450 000 $
Year 20 : 24 700 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 79 150 000 $
Year 19 : 44 950 000 $
Year 20 : 24 200 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 80 900 000 $
Year 19 : 45 450 000 $
Year 20 : 24 700 000 $
Year 21 : 0 $

Farm Players Salaries
Christian Dvorak	300 000 $ (4)
Radek Faksa	300 000 $ (2)
Colton Sceviour	200 000 $ (1)
Andreas Athanasiou	200 000 $ (2)
Philipp Grubauer	150 000 $ (3)
Alexander Nylander	100 000 $ (4)
Alexei Cherepanov	100 000 $ (4)
Gustav Forsling	100 000 $ (4)
Brian Lashoff (Out of Payroll)	100 000 $ (2)
Alexandre Carrier	100 000 $ (4)
Haydn Fleury	100 000 $ (4)
Nick Ritchie	100 000 $ (3)
Daniel Sprong	85 000 $ (1)
Thatcher Demko	85 000 $ (1)
Tage Thompson	85 000 $ (2)
Noah Juulsen	85 000 $ (1)
Yakov Trenin	85 000 $ (2)
Victor Ejdsell	85 000 $ (2)
Frederik Gauthier	85 000 $ (1)
Janne Kuokkanen	70 000 $ (1)
Kale Clague	70 000 $ (2)
Gustav Lindstrom	70 000 $ (2)
Curtis Lazar	50 000 $ (1)
Madison Bowey	0 $ (0)
Total Farm Players	24
Salary Commitment
Year 18 : 2 705 000 $
Year 19 : 2 045 000 $
Year 20 : 1 050 000 $
Year 21 : 800 000 $
Salary Average Commitment
Year 18 : 2 703 375 $
Year 19 : 2 043 375 $
Year 20 : 1 050 000 $
Year 21 : 800 000 $

WASHINGTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7634 - 100 $ - 0 - 0,00%
Level 2:	6362 - 80 $ - 0 - 0,00%
Level 3:	3286 - 50 $ - 0 - 0,00%
Level 4:	5228 - 35 $ - 0 - 0,00%
Luxury :	2490 - 250 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70 800 000 $
Farm Players Total Salaries	3 495 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 000 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	28 918 827 $
Projected Bank Account	28 918 827 $

Pro Players Salaries
Nicklas Backstrom	12 000 000 $ (1)
Robin Lehner	6 000 000 $ (1)
Matt Duchene	6 000 000 $ (2)
Brock Nelson	5 750 000 $ (1)
Brock Boeser	5 500 000 $ (4)
Sebastian Aho	5 500 000 $ (4)
Ivan Provorov	5 000 000 $ (4)
Andrew Cogliano	3 000 000 $ (1)
Brandon Dubinsky	3 000 000 $ (2)
Phillip Danault	3 000 000 $ (1)
Brett Pesce	2 250 000 $ (2)
Tyson Barrie	2 250 000 $ (2)
Ben Hutton	2 000 000 $ (1)
Ian Cole	2 000 000 $ (1)
Anthony Mantha	2 000 000 $ (2)
Adam Lowry	1 000 000 $ (1)
Joel Armia	1 000 000 $ (1)
Cam Talbot	1 000 000 $ (1)
Dominik Kubalik	850 000 $ (2)
Charlie McAvoy	850 000 $ (1)
Adam Pelech	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 70 800 000 $
Year 19 : 32 350 000 $
Year 20 : 16 000 000 $
Year 21 : 16 000 000 $
Salary Average Commitment
Year 18 : 70 800 000 $
Year 19 : 32 350 000 $
Year 20 : 16 000 000 $
Year 21 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 70 800 000 $
Year 19 : 32 350 000 $
Year 20 : 16 000 000 $
Year 21 : 16 000 000 $

Farm Players Salaries
Luca Sbisa	400 000 $ (1)
Valtteri Filppula	300 000 $ (2)
Alexander Wennberg	300 000 $ (1)
Mattias Janmark	225 000 $ (2)
Michael Stone	225 000 $ (2)
Josh Anderson	200 000 $ (2)
Sergei Bobrovsky	150 000 $ (2)
Nicolas Deslauriers	150 000 $ (2)
Jarred Tinordi	100 000 $ (3)
Ben King	100 000 $ (2)
Greg Pateryn	100 000 $ (2)
Alexandar Georgiev	100 000 $ (1)
Nathan Beaulieu	100 000 $ (3)
Michael Dipietro	85 000 $ (2)
Drake Batherson	85 000 $ (1)
Barclay Goodrow	85 000 $ (3)
Valeri Nichushkin	85 000 $ (1)
Valentin Zykov	85 000 $ (1)
Maxime Lajoie	85 000 $ (2)
Nolan Patrick	85 000 $ (1)
Otto Koivula	85 000 $ (2)
Andreas Borgman	85 000 $ (3)
Griffin Reinhart	70 000 $ (2)
Kieffer Bellows	70 000 $ (2)
Brett Lernout	70 000 $ (3)
Oliver Kylington	70 000 $ (3)
Total Farm Players	26
Salary Commitment
Year 18 : 3 495 000 $
Year 19 : 2 355 000 $
Year 20 : 510 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 3 460 000 $
Year 19 : 2 320 000 $
Year 20 : 475 000 $
Year 21 : 0 $

WINNIPEG

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	7900 - 89 $ - 0 - 0,00%
Level 2:	6400 - 68 $ - 0 - 0,00%
Level 3:	2900 - 49 $ - 0 - 0,00%
Level 4:	4500 - 35 $ - 0 - 0,00%
Luxury :	1300 - 279 $ - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 19 $ - 0 - 0,00%
Farm Level 2:	1000 - 14 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70 750 000 $
Farm Players Total Salaries	2 975 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 500 000 $
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 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	0 $
Current Bank Account	75 090 586 $
Projected Bank Account	75 090 586 $

Pro Players Salaries
Blake Wheeler	11 000 000 $ (2)
Brent Burns	8 000 000 $ (1)
Erik Johnson	6 000 000 $ (2)
Patrik Laine	5 500 000 $ (4)
Tom Wilson	5 500 000 $ (1)
Matthew Tkachuk	5 000 000 $ (4)
Aleksander Barkov	4 000 000 $ (1)
Nathan MacKinnon	3 000 000 $ (1)
Bo Horvat	3 000 000 $ (1)
Evgeni Malkin	3 000 000 $ (1)
Jesper Fast	3 000 000 $ (3)
Esa Lindell	3 000 000 $ (2)
Jaccob Slavin	3 000 000 $ (2)
Zdeno Chara	2 500 000 $ (1)
John Gibson	1 000 000 $ (3)
Nico Hischier	1 000 000 $ (2)
Neal Pionk	850 000 $ (1)
Andrei Svechnikov	850 000 $ (2)
Tristan Jarry	850 000 $ (2)
Filip Hronek	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 18 : 70 750 000 $
Year 19 : 40 200 000 $
Year 20 : 14 500 000 $
Year 21 : 10 500 000 $
Salary Average Commitment
Year 18 : 70 750 000 $
Year 19 : 40 200 000 $
Year 20 : 14 500 000 $
Year 21 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 70 750 000 $
Year 19 : 40 200 000 $
Year 20 : 14 500 000 $
Year 21 : 10 500 000 $

Farm Players Salaries
Marc Staal	400 000 $ (1)
Justin Abdelkader (Out of Payroll)	400 000 $ (1)
Andrew Ladd	300 000 $ (1)
Nick Holden	300 000 $ (1)
Kevin Fiala	200 000 $ (2)
Taylor Fedun	200 000 $ (1)
Sam Bennett	200 000 $ (2)
Andrej Sustr	175 000 $ (1)
Cody Goloubef	150 000 $ (2)
Michael McCarron	100 000 $ (3)
Nathan Marois	100 000 $ (4)
Brian Elliott	100 000 $ (2)
Danton Heinen	100 000 $ (3)
Devan Dubnyk	100 000 $ (2)
Andrew Mangiapane	85 000 $ (1)
Tim Schaller	85 000 $ (3)
Rasmus Sandin	85 000 $ (3)
John Marino	85 000 $ (3)
Joel Kiviranta	85 000 $ (3)
Erik Brannstrom	70 000 $ (2)
Michael Hutchinson	55 000 $ (1)
Dustin Tokarski	0 $ (0)
Total Farm Players	22
Salary Commitment
Year 18 : 3 375 000 $
Year 19 : 1 460 000 $
Year 20 : 640 000 $
Year 21 : 100 000 $
Salary Average Commitment
Year 18 : 3 382 500 $
Year 19 : 1 467 500 $
Year 20 : 647 500 $
Year 21 : 100 000 $

Team Finance	Last Update - 11 décembre 2020 at 18:10
Simulating a Pre-Season

Team	Current Fund	Season Salary Cap	Under Maximum of 81 500 000 $ Available Cap Space	Over Minimum of 51 500 000 $	Farm Salary Cap	Under Maximum of 10 000 000 $	Pro Players	Farm Players	Total Players
CAROLINE	148 759 435 $	56 500 000 $	25 000 000 $	5 000 000 $	2 845 000 $	7 155 000 $	22	30	52
CHICAGO	53 856 481 $	79 550 000 $	1 950 000 $	28 050 000 $	1 980 000 $	8 020 000 $	22	19	41
COLORADO	62 249 445 $	70 750 000 $	10 750 000 $	19 250 000 $	1 435 000 $	8 565 000 $	24	13	37
COLUMBUS	952 714 $	80 100 000 $	1 400 000 $	28 600 000 $	1 800 000 $	8 200 000 $	20	14	34
EDMONTON	198 605 604 $	66 850 000 $	14 650 000 $	15 350 000 $	1 495 000 $	8 505 000 $	24	20	44
FLORIDE	19 438 460 $	80 550 000 $	950 000 $	29 050 000 $	3 870 000 $	6 130 000 $	20	27	47
ISLANDERS	71 819 347 $	49 250 000 $	32 250 000 $	-2 250 000 $	3 230 000 $	6 770 000 $	21	29	50
LOSANGELES	17 496 643 $	80 600 000 $	900 000 $	29 100 000 $	3 960 000 $	6 040 000 $	21	24	45
MINNESOTA	96 079 530 $	67 050 000 $	14 450 000 $	15 550 000 $	4 980 000 $	5 020 000 $	25	32	57
MONTREAL	499 172 537 $	79 050 000 $	2 450 000 $	27 550 000 $	1 210 000 $	8 790 000 $	20	16	36
NASHVILLE	60 572 217 $	83 850 000 $	-2 350 000 $	32 350 000 $	3 255 000 $	6 745 000 $	25	31	56
PHILADELPHIE	217 339 995 $	79 250 000 $	2 250 000 $	27 750 000 $	2 890 000 $	7 110 000 $	21	30	51
PITTSBURGH	245 098 880 $	79 900 000 $	1 600 000 $	28 400 000 $	895 000 $	9 105 000 $	22	12	34
SANJOSE	233 492 383 $	78 850 000 $	2 650 000 $	27 350 000 $	3 960 000 $	6 040 000 $	21	34	55
STLOUIS	8 628 881 $	77 750 000 $	3 750 000 $	26 250 000 $	2 775 000 $	7 225 000 $	20	20	40
TAMPABAY	85 612 170 $	80 800 000 $	700 000 $	29 300 000 $	1 935 000 $	8 065 000 $	23	19	42
TORONTO	34 336 068 $	77 500 000 $	4 000 000 $	26 000 000 $	3 025 000 $	6 975 000 $	21	25	46
VANCOUVER	393 591 975 $	80 900 000 $	600 000 $	29 400 000 $	2 605 000 $	7 395 000 $	24	24	48
WASHINGTON	28 918 827 $	71 800 000 $	9 700 000 $	20 300 000 $	3 495 000 $	6 505 000 $	21	26	47
WINNIPEG	75 090 586 $	77 250 000 $	4 250 000 $	25 750 000 $	2 975 000 $	7 025 000 $	20	22	42

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 - %

Under Maximum of 81 500 000 $
Available Cap Space

Over Minimum of
51 500 000 $