LNHV2 - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7203 - 110 $ - 6 901 - 95,80%
Level 2:	3601 - 70 $ - 3 449 - 95,77%
Level 3:	4502 - 40 $ - 4 392 - 97,55%
Level 4:	1801 - 25 $ - 1 795 - 99,67%
Luxury :	900 - 215 $ - 878 - 97,50%
Total Capacity :	18007
Farm
Farm Level 1:	3000 - 35 $ - 2 244 - 74,81%
Farm Level 2:	2000 - 15 $ - 1 527 - 76,35%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	17 414 - 96,70%
Average Income per Game	1 663 440 $
Year to Date Revenue	68 201 051 $
Farm
Home Games Left	9
Average Attendance - %	3 771 - 75,43%
Average Income per Game	119 715 $
Year to Date Revenue	3 830 887 $
Expense
Pro Players Total Salaries	61 003 974 $
Pro Players Total Average Salaries	61 003 974 $
Farm Players Total Salaries	1 936 908 $
Farm Players Total Average Salaries	1 936 908 $
Coaches Total Salaries	4 780 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 800 000 $
Pro Year To Date Expenses	65 651 120 $
Farm Year To Date Expenses	1 673 170 $
Pro Salary Cap Per Days	327 978 $
Pro Salary Cap To Date	60 076 253 $
Farm Salary Cap Per Days	7 971 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 077 437 $
Pro Remaining Season Days	0
Pro Expenses Per Days	352 172 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	9 123 $
Farm Estimated Expenses	520 011 $
Estimated Season Expenses	520 011 $
Estimated Season Salary Cap	61 876 253 $
Estimate Under Maximum Salary Cap of 75 000 000 $	13 123 747 $
Estimate Over Minimum Salary Cap of 55 400 000 $	6 476 253 $
Current Bank Account	24 707 648 $
Projected Bank Account	25 265 074 $

Pro Players Salaries
Pekka Rinne (1 Way Contract)	6 720 000 $ (1)
-Salary Average Remaining :	0 $
Brad Marchand (1 Way Contract)	5 635 000 $ (3)
-Salary Average Remaining :	0 $
Jakub Voracek (1 Way Contract)	4 723 875 $ (2)
-Salary Average Remaining :	0 $
Alec Martinez (1 Way Contract)	4 300 000 $ (2)
-Salary Average Remaining :	0 $
Oscar Klefbom (1 Way Contract)	4 196 169 $ (2)
-Salary Average Remaining :	0 $
Ryan Ellis (1 Way Contract)	3 680 820 $ (3)
-Salary Average Remaining :	0 $
Jonathan Huberdeau (1 Way Contract)	3 272 750 $ (1)
-Salary Average Remaining :	0 $
Leo Komarov (1 Way Contract)	3 120 000 $ (1)
-Salary Average Remaining :	0 $
Tomas Hertl (1 Way Contract)	3 021 000 $ (2)
-Salary Average Remaining :	0 $
James Reimer (1 Way Contract)	2 800 000 $ (2)
-1 Way Contract Salary Cap :	2 800 000 $
-Salary Average Remaining :	0 $
Ron Hainsey (1 Way Contract)	2 618 000 $ (1)
-Salary Average Remaining :	0 $
Blake Comeau (1 Way Contract)	2 550 000 $ (1)
-Salary Average Remaining :	0 $
Sean Couturier (1 Way Contract)	2 079 000 $ (1)
-Salary Average Remaining :	0 $
Jacob Markstrom (1 Way Contract)	1 994 850 $ (2)
-Salary Average Remaining :	0 $
Mike Fisher (1 Way Contract)	1 950 000 $ (1)
-Salary Average Remaining :	0 $
Brett Connolly (1 Way Contract)	1 930 500 $ (4)
-Salary Average Remaining :	0 $
Yanni Gourde (1 Way Contract)	1 287 000 $ (4)
-Salary Average Remaining :	0 $
Matt Grzelcyk	982 410 $ (2)
-Salary Average Remaining :	0 $
Mitch Marner	925 000 $ (2)
-Salary Average Remaining :	0 $
Dominic Moore (1 Way Contract)	900 000 $ (1)
-Salary Average Remaining :	0 $
Garnet Hathaway	836 550 $ (4)
-Salary Average Remaining :	0 $
Jaccob Slavin	742 500 $ (1)
-Salary Average Remaining :	0 $
Dylan DeMelo	738 550 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2018 : 61 003 974 $
Year 2019 : 36 313 174 $
Year 2020 : 13 369 870 $
Year 2021 : 4 054 050 $
Salary Average Commitment
Year 2018 : 61 003 974 $
Year 2019 : 36 313 174 $
Year 2020 : 13 369 870 $
Year 2021 : 4 054 050 $
Salary Cap with 1 Way Contract
Year 2018 : 61 003 974 $
Year 2019 : 36 313 174 $
Year 2020 : 13 369 870 $
Year 2021 : 4 054 050 $

Farm Players Salaries
Brian Lashoff	98 144 $ (2)
Salary Average Remaining :	23 021 $
Magnus Hellberg	98 144 $ (2)
Salary Average Remaining :	23 021 $
Garret Sparks	97 500 $ (1)
Salary Average Remaining :	22 870 $
Phil Varone	96 525 $ (3)
Salary Average Remaining :	22 642 $
Tucker Poolman	92 500 $ (1)
Salary Average Remaining :	21 698 $
Conner Bleackley	92 500 $ (2)
Salary Average Remaining :	21 698 $
Lucas Johansen	92 500 $ (3)
Salary Average Remaining :	21 698 $
Ashton Sautner	87 500 $ (2)
Salary Average Remaining :	20 525 $
Jimmy Lodge	87 500 $ (2)
Salary Average Remaining :	20 525 $
Peter Stoykewych	87 500 $ (1)
Salary Average Remaining :	20 525 $
Andrew Bodnarchuk	86 300 $ (1)
Salary Average Remaining :	20 243 $
Steven Kampfer	84 900 $ (1)
Salary Average Remaining :	19 915 $
Brent Regner	83 700 $ (1)
Salary Average Remaining :	19 633 $
Reid McNeill	83 655 $ (4)
Salary Average Remaining :	19 623 $
Alex Dostie	75 917 $ (3)
Salary Average Remaining :	17 808 $
Stefan Leblanc	75 000 $ (1)
Salary Average Remaining :	17 593 $
Cam Johnson	75 000 $ (3)
Salary Average Remaining :	17 593 $
Garret Cockerill	75 000 $ (1)
Salary Average Remaining :	17 593 $
Nick DeSimone	75 000 $ (2)
Salary Average Remaining :	17 593 $
Christopher Gibson	74 360 $ (1)
Salary Average Remaining :	17 442 $
Kyle Platzer	73 500 $ (1)
Salary Average Remaining :	17 241 $
Stuart Percy	72 930 $ (1)
Salary Average Remaining :	17 107 $
Austin Fyten	71 333 $ (2)
Salary Average Remaining :	16 733 $
Total Farm Players	23
Salary Commitment
Year 2018 : 1 936 908 $
Year 2019 : 1 033 718 $
Year 2020 : 423 597 $
Year 2021 : 83 655 $
Salary Average Commitment
Year 2018 : 1 936 908 $
Year 2019 : 1 033 718 $
Year 2020 : 423 597 $
Year 2021 : 83 655 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7887 - 99 $ - 7 169 - 90,90%
Level 2:	3943 - 70 $ - 3 551 - 90,05%
Level 3:	4929 - 35 $ - 4 553 - 92,36%
Level 4:	1972 - 25 $ - 1 879 - 95,28%
Luxury :	986 - 198 $ - 910 - 92,31%
Total Capacity :	19717
Farm
Farm Level 1:	3000 - 60 $ - 2 288 - 76,27%
Farm Level 2:	2000 - 30 $ - 1 496 - 74,80%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	18 061 - 91,60%
Average Income per Game	1 586 864 $
Year to Date Revenue	65 061 444 $
Farm
Home Games Left	9
Average Attendance - %	3 784 - 75,68%
Average Income per Game	214 963 $
Year to Date Revenue	6 878 821 $
Expense
Pro Players Total Salaries	70 991 631 $
Pro Players Total Average Salaries	70 991 631 $
Farm Players Total Salaries	1 796 392 $
Farm Players Total Average Salaries	1 796 392 $
Coaches Total Salaries	1 780 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	860 833 $
Pro Year To Date Expenses	69 208 359 $
Farm Year To Date Expenses	1 611 662 $
Pro Salary Cap Per Days	381 675 $
Pro Salary Cap To Date	67 530 345 $
Farm Salary Cap Per Days	6 765 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 934 668 $
Pro Remaining Season Days	0
Pro Expenses Per Days	389 874 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	8 442 $
Farm Estimated Expenses	481 194 $
Estimated Season Expenses	481 194 $
Estimated Season Salary Cap	68 391 178 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 608 822 $
Estimate Over Minimum Salary Cap of 55 400 000 $	12 991 178 $
Current Bank Account	21 120 244 $
Projected Bank Account	22 573 718 $

Pro Players Salaries
Corey Perry (1 Way Contract)	7 935 000 $ (2)
-Salary Average Remaining :	0 $
Erik Johnson (1 Way Contract)	5 760 000 $ (4)
-Salary Average Remaining :	0 $
Max Pacioretty (1 Way Contract)	5 002 000 $ (1)
-Salary Average Remaining :	0 $
Karl Alzner (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Nikita Kucherov (1 Way Contract)	4 709 467 $ (1)
-Salary Average Remaining :	0 $
Kari Lehtonen (1 Way Contract)	4 450 000 $ (2)
-Salary Average Remaining :	0 $
Ondrej Pavelec (1 Way Contract)	4 446 000 $ (1)
-Salary Average Remaining :	0 $
Olli Maatta (1 Way Contract)	4 189 158 $ (3)
-Salary Average Remaining :	0 $
Casey Cizikas (1 Way Contract)	3 405 275 $ (1)
-Salary Average Remaining :	0 $
Kevin Hayes (1 Way Contract)	3 346 200 $ (4)
-Salary Average Remaining :	0 $
Andrew Shaw (1 Way Contract)	3 250 000 $ (4)
-Salary Average Remaining :	0 $
Elias Lindholm (1 Way Contract)	3 207 600 $ (3)
-Salary Average Remaining :	0 $
PA Parenteau (1 Way Contract)	3 100 000 $ (1)
-Salary Average Remaining :	0 $
Markus Nutivaara (1 Way Contract)	1 995 000 $ (3)
-Salary Average Remaining :	0 $
Jon Merrill (1 Way Contract)	1 463 963 $ (4)
-Salary Average Remaining :	0 $
Dale Weise (1 Way Contract)	1 320 000 $ (1)
-1 Way Contract Salary Cap :	1 320 000 $
-Salary Average Remaining :	0 $
Michael Sgarbossa (1 Way Contract)	1 138 280 $ (1)
-1 Way Contract Salary Cap :	1 138 280 $
-Salary Average Remaining :	0 $
Teuvo Teravainen (1 Way Contract)	1 098 900 $ (3)
-Salary Average Remaining :	0 $
Jean-Gabriel Pageau (1 Way Contract)	1 049 400 $ (1)
-Salary Average Remaining :	0 $
Julius Honka (1 Way Contract)	1 025 640 $ (4)
-Salary Average Remaining :	0 $
Dmitrij Jaskin	971 278 $ (1)
-Salary Average Remaining :	0 $
Nikolay Goldobin	863 333 $ (1)
-Salary Average Remaining :	0 $
Denis Malgin	819 720 $ (4)
-Salary Average Remaining :	0 $
Mattias Janmark	733 750 $ (1)
-Salary Average Remaining :	0 $
Christian Djoos	711 667 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2018 : 70 991 631 $
Year 2019 : 38 541 181 $
Year 2020 : 26 156 181 $
Year 2021 : 15 665 523 $
Salary Average Commitment
Year 2018 : 70 991 631 $
Year 2019 : 38 541 181 $
Year 2020 : 26 156 181 $
Year 2021 : 15 665 523 $
Salary Cap with 1 Way Contract
Year 2018 : 70 991 631 $
Year 2019 : 38 541 181 $
Year 2020 : 26 156 181 $
Year 2021 : 15 665 523 $

Farm Players Salaries
Jordan Schroeder	99 500 $ (2)
Salary Average Remaining :	23 340 $
Dryden Hunt	99 500 $ (3)
Salary Average Remaining :	23 340 $
Teddy Blueger	99 500 $ (3)
Salary Average Remaining :	23 340 $
Nikita Jevpalovs	99 500 $ (2)
Salary Average Remaining :	23 340 $
Brennan Menell	99 500 $ (4)
Salary Average Remaining :	23 340 $
Daniel Pribyl	92 500 $ (2)
Salary Average Remaining :	21 698 $
Mackenzie Blackwood	92 500 $ (2)
Salary Average Remaining :	21 698 $
Filip Chytil	92 500 $ (3)
Salary Average Remaining :	21 698 $
Dmytro Timashov	92 500 $ (2)
Salary Average Remaining :	21 698 $
Andreas Johnsson (Out of Payroll)	87 547 $ (3)
Salary Average Remaining :	20 536 $
Jakub Zboril	86 333 $ (3)
Salary Average Remaining :	20 251 $
Nikita Scherbak	86 333 $ (1)
Salary Average Remaining :	20 251 $
Matt Puempel	81 345 $ (1)
Salary Average Remaining :	19 081 $
Roope Hintz	81 167 $ (3)
Salary Average Remaining :	19 039 $
Alex Lintuniemi	72 917 $ (2)
Salary Average Remaining :	17 104 $
Daniel Audette	72 917 $ (2)
Salary Average Remaining :	17 104 $
Tobias Lindberg	69 333 $ (1)
Salary Average Remaining :	16 263 $
Frederick Gaudreau (Out of Payroll)	65 000 $ (1)
Salary Average Remaining :	15 247 $
Jake Chelios	58 500 $ (1)
Salary Average Remaining :	13 722 $
Maxime Lagace	57 500 $ (1)
Salary Average Remaining :	13 488 $
Samuel Blais	55 000 $ (2)
Salary Average Remaining :	12 901 $
Jaedon Descheneau	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	22
Salary Commitment
Year 2018 : 1 796 392 $
Year 2019 : 1 378 381 $
Year 2020 : 646 047 $
Year 2021 : 99 500 $
Salary Average Commitment
Year 2018 : 1 796 392 $
Year 2019 : 1 378 381 $
Year 2020 : 646 047 $
Year 2021 : 99 500 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7258 - 107 $ - 6 991 - 96,32%
Level 2:	3629 - 79 $ - 2 776 - 76,50%
Level 3:	4536 - 48 $ - 4 282 - 94,40%
Level 4:	1814 - 35 $ - 1 502 - 82,78%
Luxury :	907 - 249 $ - 716 - 78,97%
Total Capacity :	18144
Farm
Farm Level 1:	3000 - 60 $ - 2 266 - 75,54%
Farm Level 2:	2000 - 20 $ - 1 502 - 75,11%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	16 267 - 89,65%
Average Income per Game	1 631 771 $
Year to Date Revenue	66 902 615 $
Farm
Home Games Left	9
Average Attendance - %	3 768 - 75,37%
Average Income per Game	195 907 $
Year to Date Revenue	6 269 032 $
Expense
Pro Players Total Salaries	74 938 870 $
Pro Players Total Average Salaries	74 938 870 $
Farm Players Total Salaries	1 632 290 $
Farm Players Total Average Salaries	1 632 290 $
Coaches Total Salaries	1 475 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3 718 333 $)
Pro Year To Date Expenses	71 723 755 $
Farm Year To Date Expenses	1 405 301 $
Pro Salary Cap Per Days	402 897 $
Pro Salary Cap To Date	68 809 142 $
Farm Salary Cap Per Days	6 717 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 763 165 $
Pro Remaining Season Days	0
Pro Expenses Per Days	409 080 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	8 055 $
Farm Estimated Expenses	459 135 $
Estimated Season Expenses	459 135 $
Estimated Season Salary Cap	65 090 809 $
Estimate Under Maximum Salary Cap of 75 000 000 $	9 909 191 $
Estimate Over Minimum Salary Cap of 55 400 000 $	9 690 809 $
Current Bank Account	20 042 591 $
Projected Bank Account	21 346 621 $

Pro Players Salaries
Tyler Seguin (1 Way Contract)	6 391 125 $ (4)
-Salary Average Remaining :	0 $
Blake Wheeler (1 Way Contract)	6 384 000 $ (2)
-Salary Average Remaining :	0 $
Sergei Bobrovsky (1 Way Contract)	6 253 000 $ (1)
-Salary Average Remaining :	0 $
Alex Pietrangelo (1 Way Contract)	6 084 000 $ (2)
-Salary Average Remaining :	0 $
Mats Zuccarello (1 Way Contract)	4 950 000 $ (1)
-Salary Average Remaining :	0 $
Francois Beauchemin (1 Way Contract)	4 700 000 $ (1)
-Salary Average Remaining :	0 $
Niklas Hjalmarsson (1 Way Contract)	4 674 000 $ (3)
-Salary Average Remaining :	0 $
Jason Demers (1 Way Contract)	4 650 000 $ (4)
-Salary Average Remaining :	0 $
Mathieu Perreault (1 Way Contract)	4 506 563 $ (3)
-Salary Average Remaining :	0 $
Johnny Boychuk (1 Way Contract)	4 361 000 $ (1)
-Salary Average Remaining :	0 $
Kevin Labanc (1 Way Contract)	3 750 000 $ (3)
-Salary Average Remaining :	0 $
Ryan Spooner (1 Way Contract)	3 635 775 $ (4)
-Salary Average Remaining :	0 $
Riley Nash	3 500 000 $ (4)
-Salary Average Remaining :	0 $
Marcus Kruger (1 Way Contract)	1 950 835 $ (2)
-Salary Average Remaining :	0 $
Patrick Maroon (1 Way Contract)	1 600 000 $ (2)
-Salary Average Remaining :	0 $
Jussi Jokinen (1 Way Contract)	1 555 000 $ (1)
-Salary Average Remaining :	0 $
Anton Khudobin (1 Way Contract)	1 010 000 $ (1)
-Salary Average Remaining :	0 $
Klas Dahlbeck	953 700 $ (1)
-Salary Average Remaining :	0 $
Pavel Zacha	925 000 $ (1)
-Salary Average Remaining :	0 $
Jake Dotchin	911 625 $ (1)
-Salary Average Remaining :	0 $
Paul Byron	847 000 $ (1)
-Salary Average Remaining :	0 $
Logan Shaw	771 247 $ (1)
-Salary Average Remaining :	0 $
J.T. Brown	575 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2018 : 74 938 870 $
Year 2019 : 47 126 298 $
Year 2020 : 31 107 463 $
Year 2021 : 18 176 900 $
Salary Average Commitment
Year 2018 : 74 938 870 $
Year 2019 : 47 126 298 $
Year 2020 : 31 107 463 $
Year 2021 : 18 176 900 $
Salary Cap with 1 Way Contract
Year 2018 : 74 938 870 $
Year 2019 : 47 126 298 $
Year 2020 : 31 107 463 $
Year 2021 : 18 176 900 $

Farm Players Salaries
Kerby Rychel	98 765 $ (2)
Salary Average Remaining :	23 167 $
Marcus Hogberg	95 524 $ (2)
Salary Average Remaining :	22 407 $
Dylan Gambrell	92 500 $ (2)
Salary Average Remaining :	21 698 $
Michael Paliotta	92 500 $ (1)
Salary Average Remaining :	21 698 $
Paul Ladue	92 500 $ (2)
Salary Average Remaining :	21 698 $
Vincent LoVerde	90 000 $ (1)
Salary Average Remaining :	21 111 $
Ryan Mantha	87 000 $ (3)
Salary Average Remaining :	20 407 $
Vladislav Kamenev	83 333 $ (1)
Salary Average Remaining :	19 547 $
Robin Kovacs	80 333 $ (2)
Salary Average Remaining :	18 844 $
Joakim Ryan	77 792 $ (1)
Salary Average Remaining :	18 248 $
Trevor Murphy	77 000 $ (1)
Salary Average Remaining :	18 062 $
Matheson Iacopelli	74 200 $ (2)
Salary Average Remaining :	17 405 $
Gage Quinney	70 000 $ (3)
Salary Average Remaining :	16 420 $
Matt Roy	70 000 $ (4)
Salary Average Remaining :	16 420 $
Kristers Gudlevskis	69 593 $ (1)
Salary Average Remaining :	16 324 $
Hunter Smith	69 250 $ (1)
Salary Average Remaining :	16 244 $
Justin Bailey	67 000 $ (1)
Salary Average Remaining :	15 716 $
Dakota Mermis	65 000 $ (2)
Salary Average Remaining :	15 247 $
Colin Greening	65 000 $ (1)
Salary Average Remaining :	15 247 $
Mark McNeill	57 500 $ (1)
Salary Average Remaining :	13 488 $
Danick Martel	57 500 $ (1)
Salary Average Remaining :	13 488 $
Total Farm Players	21
Salary Commitment
Year 2018 : 1 632 290 $
Year 2019 : 825 822 $
Year 2020 : 227 000 $
Year 2021 : 70 000 $
Salary Average Commitment
Year 2018 : 1 632 290 $
Year 2019 : 825 822 $
Year 2020 : 227 000 $
Year 2021 : 70 000 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7659 - 110 $ - 7 079 - 92,42%
Level 2:	3930 - 70 $ - 3 650 - 92,87%
Level 3:	4788 - 40 $ - 4 395 - 91,79%
Level 4:	1915 - 25 $ - 1 867 - 97,47%
Luxury :	958 - 215 $ - 892 - 93,09%
Total Capacity :	19250
Farm
Farm Level 1:	3000 - 45 $ - 2 251 - 75,04%
Farm Level 2:	2000 - 25 $ - 1 476 - 73,82%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	17 882 - 92,89%
Average Income per Game	1 709 058 $
Year to Date Revenue	70 071 398 $
Farm
Home Games Left	9
Average Attendance - %	3 728 - 74,55%
Average Income per Game	163 095 $
Year to Date Revenue	5 219 044 $
Expense
Pro Players Total Salaries	62 785 879 $
Pro Players Total Average Salaries	62 785 879 $
Farm Players Total Salaries	1 348 740 $
Farm Players Total Average Salaries	1 348 740 $
Coaches Total Salaries	4 325 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 693 000 $
Farm Year To Date Expenses	1 300 579 $
Pro Salary Cap Per Days	337 558 $
Pro Salary Cap To Date	60 424 874 $
Farm Salary Cap Per Days	5 550 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 467 856 $
Pro Remaining Season Days	0
Pro Expenses Per Days	358 929 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	6 991 $
Farm Estimated Expenses	398 487 $
Estimated Season Expenses	398 487 $
Estimated Season Salary Cap	60 424 874 $
Estimate Under Maximum Salary Cap of 75 000 000 $	14 575 126 $
Estimate Over Minimum Salary Cap of 55 400 000 $	5 024 874 $
Current Bank Account	28 296 863 $
Projected Bank Account	29 366 232 $

Pro Players Salaries
Anton Stralman (1 Way Contract)	6 150 000 $ (1)
-Salary Average Remaining :	0 $
Nick Leddy (1 Way Contract)	6 113 250 $ (3)
-Salary Average Remaining :	0 $
James Neal (1 Way Contract)	5 700 000 $ (4)
-Salary Average Remaining :	0 $
Logan Couture (1 Way Contract)	5 616 000 $ (1)
-Salary Average Remaining :	0 $
Carl Soderberg (1 Way Contract)	5 415 000 $ (2)
-Salary Average Remaining :	0 $
Marc-Edouard Vlasic (1 Way Contract)	4 845 000 $ (3)
-Salary Average Remaining :	0 $
Reilly Smith (1 Way Contract)	3 806 888 $ (3)
-Salary Average Remaining :	0 $
Brian Elliott (1 Way Contract)	3 300 000 $ (1)
-Salary Average Remaining :	0 $
Brock Nelson (1 Way Contract)	3 217 500 $ (4)
-Salary Average Remaining :	0 $
Mark Streit (1 Way Contract)	2 600 000 $ (1)
-1 Way Contract Salary Cap :	2 600 000 $
-Salary Average Remaining :	0 $
Drake Caggiula (1 Way Contract)	2 500 000 $ (3)
-Salary Average Remaining :	0 $
Deryk Engelland (1 Way Contract)	2 000 000 $ (2)
-Salary Average Remaining :	0 $
Joel Edmundson (1 Way Contract)	1 224 300 $ (2)
-Salary Average Remaining :	0 $
Phillip Danault (1 Way Contract)	1 058 200 $ (1)
-Salary Average Remaining :	0 $
Anthony Mantha (1 Way Contract)	1 006 646 $ (3)
-Salary Average Remaining :	0 $
Calvin Pickard (1 Way Contract)	1 000 000 $ (4)
-Salary Average Remaining :	0 $
Kevin Connauton	963 095 $ (1)
-Salary Average Remaining :	0 $
Connor McDavid	925 000 $ (1)
-Salary Average Remaining :	0 $
Gabriel Bourque	900 000 $ (3)
-Salary Average Remaining :	0 $
Adrian Kempe	894 167 $ (1)
-Salary Average Remaining :	0 $
Matt Irwin	850 000 $ (1)
-Salary Average Remaining :	0 $
Chris Wagner	800 000 $ (4)
-Salary Average Remaining :	0 $
Linus Ullmark	775 833 $ (1)
-Salary Average Remaining :	0 $
Byron Froese	575 000 $ (2)
-Salary Average Remaining :	0 $
Tim Heed	550 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2018 : 62 785 879 $
Year 2019 : 39 653 584 $
Year 2020 : 29 889 284 $
Year 2021 : 10 717 500 $
Salary Average Commitment
Year 2018 : 62 785 879 $
Year 2019 : 39 653 584 $
Year 2020 : 29 889 284 $
Year 2021 : 10 717 500 $
Salary Cap with 1 Way Contract
Year 2018 : 62 785 879 $
Year 2019 : 39 653 584 $
Year 2020 : 29 889 284 $
Year 2021 : 10 717 500 $

Farm Players Salaries
Connor Brickley	96 525 $ (4)
Salary Average Remaining :	22 642 $
Zac Dalpe	93 861 $ (2)
Salary Average Remaining :	22 017 $
Rasmus Andersson	92 500 $ (2)
Salary Average Remaining :	21 698 $
Ryan Donato	90 000 $ (3)
Salary Average Remaining :	21 111 $
Mitchell Stephens	83 333 $ (3)
Salary Average Remaining :	19 547 $
Frank Corrado	81 620 $ (1)
Salary Average Remaining :	19 145 $
Emil Johansson	78 417 $ (3)
Salary Average Remaining :	18 394 $
Rinat Valiev	77 833 $ (1)
Salary Average Remaining :	18 257 $
Jansen Harkins	76 750 $ (3)
Salary Average Remaining :	18 003 $
Andrew Welinski	75 000 $ (1)
Salary Average Remaining :	17 593 $
Joonas Lyytinen	74 000 $ (1)
Salary Average Remaining :	17 358 $
Alex Carrier	68 833 $ (2)
Salary Average Remaining :	16 146 $
Alan Quine	68 068 $ (1)
Salary Average Remaining :	15 967 $
Eric Comrie	64 500 $ (1)
Salary Average Remaining :	15 130 $
Brett Findlay	57 500 $ (1)
Salary Average Remaining :	13 488 $
David Musil	57 500 $ (1)
Salary Average Remaining :	13 488 $
Jamie Phillips	57 500 $ (1)
Salary Average Remaining :	13 488 $
Robin Norell	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	18
Salary Commitment
Year 2018 : 1 348 740 $
Year 2019 : 735 219 $
Year 2020 : 425 025 $
Year 2021 : 96 525 $
Salary Average Commitment
Year 2018 : 1 348 740 $
Year 2019 : 735 219 $
Year 2020 : 425 025 $
Year 2021 : 96 525 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7026 - 105 $ - 6 855 - 97,56%
Level 2:	3513 - 70 $ - 3 433 - 97,72%
Level 3:	4391 - 50 $ - 3 411 - 77,69%
Level 4:	1757 - 32 $ - 1 725 - 98,18%
Luxury :	878 - 230 $ - 834 - 94,94%
Total Capacity :	17565
Farm
Farm Level 1:	3000 - 70 $ - 2 254 - 75,13%
Farm Level 2:	2000 - 30 $ - 1 514 - 75,70%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	16 258 - 92,56%
Average Income per Game	1 625 507 $
Year to Date Revenue	66 645 768 $
Farm
Home Games Left	10
Average Attendance - %	3 768 - 75,36%
Average Income per Game	239 765 $
Year to Date Revenue	7 432 701 $
Expense
Pro Players Total Salaries	56 557 561 $
Pro Players Total Average Salaries	56 557 561 $
Farm Players Total Salaries	1 906 627 $
Farm Players Total Average Salaries	1 906 627 $
Coaches Total Salaries	4 665 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 761 666 $
Pro Year To Date Expenses	66 863 181 $
Farm Year To Date Expenses	1 761 357 $
Pro Salary Cap Per Days	300 075 $
Pro Salary Cap To Date	61 724 497 $
Farm Salary Cap Per Days	7 846 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	2 397 645 $
Pro Remaining Season Days	0
Pro Expenses Per Days	327 326 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	9 245 $
Farm Estimated Expenses	526 965 $
Estimated Season Expenses	526 965 $
Estimated Season Salary Cap	65 486 163 $
Estimate Under Maximum Salary Cap of 75 000 000 $	9 513 837 $
Estimate Over Minimum Salary Cap of 55 400 000 $	10 086 163 $
Current Bank Account	25 453 931 $
Projected Bank Account	27 324 611 $

Pro Players Salaries
Mike Green (1 Way Contract)	6 000 000 $ (2)
-Salary Average Remaining :	0 $
Braden Holtby (1 Way Contract)	5 856 000 $ (3)
-Salary Average Remaining :	0 $
Brayden Schenn (1 Way Contract)	5 696 438 $ (4)
-Salary Average Remaining :	0 $
Rasmus Ristolainen (1 Way Contract)	5 540 400 $ (3)
-Salary Average Remaining :	0 $
Ryan O'Reilly (1 Way Contract)	5 472 000 $ (2)
-Salary Average Remaining :	0 $
Nick Bjugstad (1 Way Contract)	4 128 700 $ (1)
-Salary Average Remaining :	0 $
Jay Beagle (1 Way Contract)	3 250 000 $ (2)
-Salary Average Remaining :	0 $
Matt Stajan (1 Way Contract)	3 100 000 $ (1)
-Salary Average Remaining :	0 $
Roman Polak (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Drew Stafford (1 Way Contract)	1 600 000 $ (1)
-Salary Average Remaining :	0 $
Lee Stempniak	1 600 000 $ (1)
-Salary Average Remaining :	0 $
Curtis Lazar (1 Way Contract)	1 065 900 $ (2)
-1 Way Contract Salary Cap :	1 065 900 $
-Salary Average Remaining :	0 $
Brock McGinn (1 Way Contract)	1 015 300 $ (2)
-Salary Average Remaining :	0 $
Freddie Hamilton	995 000 $ (4)
-Salary Average Remaining :	0 $
Trevor Lewis	990 000 $ (1)
-Salary Average Remaining :	0 $
Brad Hunt	990 000 $ (2)
-Salary Average Remaining :	0 $
Cal Petersen	925 000 $ (3)
-Salary Average Remaining :	0 $
Josh Jacobs	862 290 $ (4)
-Salary Average Remaining :	0 $
Olivier Archambault	800 000 $ (4)
-Salary Average Remaining :	0 $
Jake Bischoff	800 000 $ (4)
-Salary Average Remaining :	0 $
Cristoval Nieves	750 000 $ (4)
-Salary Average Remaining :	0 $
Brett Kulak	743 600 $ (2)
-Salary Average Remaining :	0 $
Chandler Stephenson (Out of Payroll)	743 600 $ (2)
-Salary Average Remaining :	0 $
Jeremy Gregoire	633 333 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 56 557 561 $
Year 2019 : 41 505 528 $
Year 2020 : 22 225 128 $
Year 2021 : 9 903 728 $
Salary Average Commitment
Year 2018 : 56 557 561 $
Year 2019 : 41 505 528 $
Year 2020 : 22 225 128 $
Year 2021 : 9 903 728 $
Salary Cap with 1 Way Contract
Year 2018 : 56 557 561 $
Year 2019 : 41 505 528 $
Year 2020 : 22 225 128 $
Year 2021 : 9 903 728 $

Farm Players Salaries
Colin Blackwell	99 500 $ (4)
Salary Average Remaining :	23 340 $
Matt Hendricks	99 500 $ (1)
Salary Average Remaining :	23 340 $
Chris Butler	99 500 $ (4)
Salary Average Remaining :	23 340 $
Nathan Gerbe	99 000 $ (4)
Salary Average Remaining :	23 222 $
Scottie Upshall	99 000 $ (1)
Salary Average Remaining :	23 222 $
Paul Carey	99 000 $ (4)
Salary Average Remaining :	23 222 $
Christian Wolanin	92 500 $ (2)
Salary Average Remaining :	21 698 $
Oscar Dansk	92 500 $ (3)
Salary Average Remaining :	21 698 $
Zach Werenski	92 500 $ (2)
Salary Average Remaining :	21 698 $
Nikolaj Ehlers	89 417 $ (1)
Salary Average Remaining :	20 974 $
Lias Andersson	89 417 $ (3)
Salary Average Remaining :	20 974 $
Travis Dermott	86 333 $ (2)
Salary Average Remaining :	20 251 $
Alex Stalock	80 000 $ (4)
Salary Average Remaining :	18 765 $
Tyler Randell	80 000 $ (3)
Salary Average Remaining :	18 765 $
Matt Mangene	75 000 $ (3)
Salary Average Remaining :	17 593 $
Ethan Werek	75 000 $ (3)
Salary Average Remaining :	17 593 $
Kevin Czuczman	75 000 $ (4)
Salary Average Remaining :	17 593 $
Trevor Moore	75 000 $ (3)
Salary Average Remaining :	17 593 $
Andrew Crescenzi	70 543 $ (1)
Salary Average Remaining :	16 547 $
Tim Bozon	63 750 $ (1)
Salary Average Remaining :	14 954 $
Max Gortz	61 667 $ (1)
Salary Average Remaining :	14 465 $
Paul Postma	57 500 $ (1)
Salary Average Remaining :	13 488 $
Marcus Sorensen	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	23
Salary Commitment
Year 2018 : 1 906 627 $
Year 2019 : 1 365 250 $
Year 2020 : 1 038 917 $
Year 2021 : 552 000 $
Salary Average Commitment
Year 2018 : 1 906 627 $
Year 2019 : 1 365 250 $
Year 2020 : 1 038 917 $
Year 2021 : 552 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	8523 - 95 $ - 7 174 - 84,17%
Level 2:	4255 - 65 $ - 3 603 - 84,67%
Level 3:	5318 - 41 $ - 4 496 - 84,55%
Level 4:	2127 - 31 $ - 1 862 - 87,53%
Luxury :	1064 - 216 $ - 890 - 83,62%
Total Capacity :	21287
Farm
Farm Level 1:	3000 - 70 $ - 2 248 - 74,93%
Farm Level 2:	2000 - 30 $ - 1 517 - 75,86%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	18 024 - 84,67%
Average Income per Game	1 592 891 $
Year to Date Revenue	65 308 528 $
Farm
Home Games Left	9
Average Attendance - %	3 765 - 75,30%
Average Income per Game	239 388 $
Year to Date Revenue	7 660 419 $
Expense
Pro Players Total Salaries	62 575 040 $
Pro Players Total Average Salaries	62 575 040 $
Farm Players Total Salaries	2 174 704 $
Farm Players Total Average Salaries	2 174 704 $
Coaches Total Salaries	3 120 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 271 333 $
Pro Year To Date Expenses	63 927 936 $
Farm Year To Date Expenses	1 968 184 $
Pro Salary Cap Per Days	328 760 $
Pro Salary Cap To Date	61 039 971 $
Farm Salary Cap Per Days	8 949 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	2 154 493 $
Pro Remaining Season Days	0
Pro Expenses Per Days	351 210 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	10 472 $
Farm Estimated Expenses	596 904 $
Estimated Season Expenses	596 904 $
Estimated Season Salary Cap	64 311 304 $
Estimate Under Maximum Salary Cap of 75 000 000 $	10 688 696 $
Estimate Over Minimum Salary Cap of 55 400 000 $	8 911 304 $
Current Bank Account	27 072 827 $
Projected Bank Account	28 630 416 $

Pro Players Salaries
Jason Spezza (1 Way Contract)	8 272 000 $ (1)
-Salary Average Remaining :	0 $
Kyle Okposo (1 Way Contract)	7 250 000 $ (4)
-Salary Average Remaining :	0 $
Bobby Ryan (1 Way Contract)	6 960 000 $ (3)
-Salary Average Remaining :	0 $
Jack Johnson (1 Way Contract)	5 520 979 $ (3)
-Salary Average Remaining :	0 $
Ryan Nugent-Hopkins (1 Way Contract)	5 184 000 $ (1)
-Salary Average Remaining :	0 $
Jake Allen (1 Way Contract)	4 800 000 $ (4)
-Salary Average Remaining :	0 $
Josh Gorges (1 Way Contract)	3 995 000 $ (2)
-Salary Average Remaining :	0 $
Troy Brouwer (1 Way Contract)	3 910 000 $ (2)
-Salary Average Remaining :	0 $
Alex Chiasson (1 Way Contract)	1 584 713 $ (1)
-Salary Average Remaining :	0 $
Thomas Greiss (1 Way Contract)	1 500 000 $ (2)
-Salary Average Remaining :	0 $
Anthony Duclair (Out of Payroll)	1 425 600 $ (4)
-Salary Average Remaining :	0 $
Tyler Pitlick (1 Way Contract)	1 232 000 $ (3)
-Salary Average Remaining :	0 $
Nathan Beaulieu (1 Way Contract)	1 166 000 $ (1)
-Salary Average Remaining :	0 $
Jacob de La Rose (1 Way Contract)	1 078 550 $ (3)
-1 Way Contract Salary Cap :	1 078 550 $
-Salary Average Remaining :	0 $
Brandon Manning	993 821 $ (2)
-Salary Average Remaining :	0 $
Ryan Murphy	971 278 $ (1)
-Salary Average Remaining :	0 $
Steven Santini	925 000 $ (1)
-Salary Average Remaining :	0 $
Anthony Beauvillier	925 000 $ (2)
-Salary Average Remaining :	0 $
Jimmy Vesey	925 000 $ (2)
-Salary Average Remaining :	0 $
Tyson Jost	885 833 $ (2)
-Salary Average Remaining :	0 $
Noah Juulsen	863 333 $ (3)
-Salary Average Remaining :	0 $
Conor Sheary	750 000 $ (1)
-Salary Average Remaining :	0 $
Pontus Aberg	743 600 $ (2)
-Salary Average Remaining :	0 $
Jake Guentzel	713 333 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 62 575 040 $
Year 2019 : 43 722 049 $
Year 2020 : 29 130 462 $
Year 2021 : 13 475 600 $
Salary Average Commitment
Year 2018 : 62 575 040 $
Year 2019 : 43 722 049 $
Year 2020 : 29 130 462 $
Year 2021 : 13 475 600 $
Salary Cap with 1 Way Contract
Year 2018 : 62 575 040 $
Year 2019 : 43 722 049 $
Year 2020 : 29 130 462 $
Year 2021 : 13 475 600 $

Farm Players Salaries
Daniel Brickley	99 500 $ (3)
Salary Average Remaining :	23 340 $
Joe Hicketts	99 500 $ (3)
Salary Average Remaining :	23 340 $
Emile Poirier	98 765 $ (2)
Salary Average Remaining :	23 167 $
Colin White	92 500 $ (2)
Salary Average Remaining :	21 698 $
John Quenneville	92 500 $ (2)
Salary Average Remaining :	21 698 $
Jon Gillies	92 500 $ (1)
Salary Average Remaining :	21 698 $
Jonas Johansson	92 500 $ (2)
Salary Average Remaining :	21 698 $
Griffin Reinhart	91 520 $ (2)
Salary Average Remaining :	21 468 $
Lawson Crouse	89 417 $ (2)
Salary Average Remaining :	20 974 $
Jacob Larsson	89 417 $ (2)
Salary Average Remaining :	20 974 $
Nick Merkley	86 333 $ (3)
Salary Average Remaining :	20 251 $
Mike Amadio	85 239 $ (4)
Salary Average Remaining :	19 994 $
Philip Samuelsson	83 655 $ (4)
Salary Average Remaining :	19 623 $
Francis Perron	82 167 $ (2)
Salary Average Remaining :	19 274 $
Xavier Ouellet	81 717 $ (2)
Salary Average Remaining :	19 168 $
Mikhail Vorobyev	78 417 $ (3)
Salary Average Remaining :	18 394 $
Andreas Englund	77 583 $ (2)
Salary Average Remaining :	18 199 $
Michael Bournival	76 505 $ (2)
Salary Average Remaining :	17 946 $
Carl Dahlstrom	75 083 $ (2)
Salary Average Remaining :	17 612 $
Niklas Hansson	74 583 $ (3)
Salary Average Remaining :	17 495 $
Dylan Blujus	74 360 $ (2)
Salary Average Remaining :	17 442 $
Justin Auger	74 360 $ (2)
Salary Average Remaining :	17 442 $
Gabriel Gagne	74 250 $ (2)
Salary Average Remaining :	17 417 $
Deven Sideroff	72 833 $ (3)
Salary Average Remaining :	17 084 $
Andrew Nielsen	69 750 $ (2)
Salary Average Remaining :	16 361 $
Erik Cernak	69 750 $ (3)
Salary Average Remaining :	16 361 $
Total Farm Players	26
Salary Commitment
Year 2018 : 2 174 704 $
Year 2019 : 2 082 204 $
Year 2020 : 749 810 $
Year 2021 : 168 894 $
Salary Average Commitment
Year 2018 : 2 174 704 $
Year 2019 : 2 082 204 $
Year 2020 : 749 810 $
Year 2021 : 168 894 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Center
Level 1:	7544 - 125 $ - 5 265 - 69,79%
Level 2:	3772 - 70 $ - 3 565 - 94,52%
Level 3:	4765 - 45 $ - 4 322 - 90,70%
Level 4:	1886 - 35 $ - 1 475 - 78,22%
Luxury :	943 - 225 $ - 880 - 93,32%
Total Capacity :	18910
Farm
Farm Level 1:	3000 - 33 $ - 2 280 - 76,00%
Farm Level 2:	2000 - 13 $ - 1 500 - 75,02%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	15 507 - 82,01%
Average Income per Game	1 595 119 $
Year to Date Revenue	65 399 878 $
Farm
Home Games Left	9
Average Attendance - %	3 781 - 75,61%
Average Income per Game	111 804 $
Year to Date Revenue	3 577 733 $
Expense
Pro Players Total Salaries	54 580 474 $
Pro Players Total Average Salaries	54 580 474 $
Farm Players Total Salaries	1 020 201 $
Farm Players Total Average Salaries	1 020 201 $
Coaches Total Salaries	2 365 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	10 674 500 $
Pro Year To Date Expenses	56 356 955 $
Farm Year To Date Expenses	1 181 014 $
Pro Salary Cap Per Days	247 637 $
Pro Salary Cap To Date	53 503 926 $
Farm Salary Cap Per Days	4 198 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 006 237 $
Pro Remaining Season Days	0
Pro Expenses Per Days	304 465 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	5 495 $
Farm Estimated Expenses	313 215 $
Estimated Season Expenses	313 215 $
Estimated Season Salary Cap	64 178 426 $
Estimate Under Maximum Salary Cap of 75 000 000 $	10 821 574 $
Estimate Over Minimum Salary Cap of 55 400 000 $	8 778 426 $
Current Bank Account	31 439 642 $
Projected Bank Account	32 132 664 $

Pro Players Salaries
Aaron Ekblad (1 Way Contract)	6 480 000 $ (4)
-Salary Average Remaining :	0 $
Nathan MacKinnon (1 Way Contract)	5 443 200 $ (3)
-Salary Average Remaining :	0 $
Andrew Ladd (1 Way Contract)	5 068 440 $ (2)
-Salary Average Remaining :	0 $
Travis Zajac (Out of Payroll)	4 530 000 $ (1)
-Salary Average Remaining :	0 $
Vladimir Sobotka (Out of Payroll)	3 990 000 $ (4)
-Salary Average Remaining :	0 $
Carl Gunnarsson (1 Way Contract)	3 591 000 $ (2)
-Salary Average Remaining :	0 $
Petr Mrazek (1 Way Contract)	3 500 000 $ (3)
-Salary Average Remaining :	0 $
Calvin de Haan (1 Way Contract)	2 772 000 $ (2)
-Salary Average Remaining :	0 $
Tyler Ennis (1 Way Contract)	2 500 000 $ (3)
-Salary Average Remaining :	0 $
Jake McCabe (1 Way Contract)	1 865 600 $ (2)
-Salary Average Remaining :	0 $
Cody Goloubef (1 Way Contract)	1 165 122 $ (1)
-1 Way Contract Salary Cap :	1 165 122 $
-Salary Average Remaining :	0 $
Jamie Oleksiak (1 Way Contract)	1 082 380 $ (1)
-Salary Average Remaining :	0 $
Tyler Wotherspoon (1 Way Contract)	1 058 200 $ (1)
-Salary Average Remaining :	0 $
Petter Granberg (1 Way Contract)	1 029 600 $ (1)
-1 Way Contract Salary Cap :	1 029 600 $
-Salary Average Remaining :	0 $
Derrick Pouliot	976 800 $ (4)
-Salary Average Remaining :	0 $
Jordan Martinook	958 949 $ (2)
-Salary Average Remaining :	0 $
Jhonas Enroth	950 000 $ (2)
-Salary Average Remaining :	0 $
Jake Debrusk	925 000 $ (2)
-Salary Average Remaining :	0 $
Jakub Vrana	863 333 $ (1)
-Salary Average Remaining :	0 $
Buddy Robinson	836 550 $ (1)
-Salary Average Remaining :	0 $
Chase Balisy	800 000 $ (2)
-Salary Average Remaining :	0 $
Patrick Sieloff	800 000 $ (3)
-Salary Average Remaining :	0 $
Josh Archibald	729 300 $ (1)
-Salary Average Remaining :	0 $
Nicolas Roy	720 000 $ (3)
-Salary Average Remaining :	0 $
Kyle Criscuolo	700 000 $ (1)
-Salary Average Remaining :	0 $
Nicolas Aube-Kubel	695 000 $ (2)
-Salary Average Remaining :	0 $
Jean-Sebastien Dea	550 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 2018 : 54 580 474 $
Year 2019 : 42 035 989 $
Year 2020 : 24 410 000 $
Year 2021 : 11 446 800 $
Salary Average Commitment
Year 2018 : 54 580 474 $
Year 2019 : 42 035 989 $
Year 2020 : 24 410 000 $
Year 2021 : 11 446 800 $
Salary Cap with 1 Way Contract
Year 2018 : 54 580 474 $
Year 2019 : 42 035 989 $
Year 2020 : 24 410 000 $
Year 2021 : 11 446 800 $

Farm Players Salaries
Taylor Beck	97 328 $ (2)
Salary Average Remaining :	22 830 $
Hubert Labrie	83 655 $ (4)
Salary Average Remaining :	19 623 $
Garret Ross	83 655 $ (4)
Salary Average Remaining :	19 623 $
Adam Tambellini	80 333 $ (1)
Salary Average Remaining :	18 844 $
Felix Girard	74 360 $ (2)
Salary Average Remaining :	17 442 $
Kevin Rooney	70 000 $ (1)
Salary Average Remaining :	16 420 $
Jack Rodewald	70 000 $ (3)
Salary Average Remaining :	16 420 $
Eric Cornel	69 500 $ (2)
Salary Average Remaining :	16 302 $
Levko Koper	69 500 $ (2)
Salary Average Remaining :	16 302 $
Mitchell Heard	69 500 $ (2)
Salary Average Remaining :	16 302 $
Adam Carlson	67 500 $ (1)
Salary Average Remaining :	15 833 $
Colby Robak	65 000 $ (4)
Salary Average Remaining :	15 247 $
Michael Leighton	62 370 $ (1)
Salary Average Remaining :	14 630 $
Sam Henley	57 500 $ (2)
Salary Average Remaining :	13 488 $
Total Farm Players	14
Salary Commitment
Year 2018 : 1 020 201 $
Year 2019 : 739 998 $
Year 2020 : 302 310 $
Year 2021 : 232 310 $
Salary Average Commitment
Year 2018 : 1 020 201 $
Year 2019 : 739 998 $
Year 2020 : 302 310 $
Year 2021 : 232 310 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7359 - 116 $ - 6 525 - 88,67%
Level 2:	3559 - 79 $ - 2 639 - 74,14%
Level 3:	4600 - 51 $ - 3 377 - 73,41%
Level 4:	1840 - 36 $ - 1 425 - 77,44%
Luxury :	919 - 231 $ - 837 - 91,03%
Total Capacity :	18277
Farm
Farm Level 1:	3000 - 27 $ - 2 253 - 75,10%
Farm Level 2:	2000 - 14 $ - 1 487 - 74,34%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	14 802 - 80,99%
Average Income per Game	1 639 763 $
Year to Date Revenue	67 230 281 $
Farm
Home Games Left	9
Average Attendance - %	3 740 - 74,80%
Average Income per Game	97 137 $
Year to Date Revenue	3 108 373 $
Expense
Pro Players Total Salaries	58 755 980 $
Pro Players Total Average Salaries	58 755 980 $
Farm Players Total Salaries	1 175 366 $
Farm Players Total Average Salaries	1 140 949 $
Coaches Total Salaries	1 165 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 716 510 $
Pro Year To Date Expenses	56 009 639 $
Farm Year To Date Expenses	1 136 354 $
Pro Salary Cap Per Days	310 516 $
Pro Salary Cap To Date	54 541 747 $
Farm Salary Cap Per Days	4 695 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	874 230 $
Pro Remaining Season Days	0
Pro Expenses Per Days	320 193 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	6 339 $
Farm Estimated Expenses	361 323 $
Estimated Season Expenses	361 323 $
Estimated Season Salary Cap	61 258 257 $
Estimate Under Maximum Salary Cap of 75 000 000 $	13 741 743 $
Estimate Over Minimum Salary Cap of 55 400 000 $	5 858 257 $
Current Bank Account	33 192 661 $
Projected Bank Account	33 705 568 $

Pro Players Salaries
Brent Seabrook (1 Way Contract)	7 705 000 $ (3)
-Salary Average Remaining :	0 $
Jason Garrison (1 Way Contract)	5 820 000 $ (1)
-Salary Average Remaining :	0 $
Paul Martin (1 Way Contract)	5 075 000 $ (1)
-Salary Average Remaining :	0 $
Toby Enstrom (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Alex Iafallo (1 Way Contract)	5 000 000 $ (4)
-Salary Average Remaining :	0 $
Tobias Rieder (1 Way Contract)	2 545 400 $ (1)
-Salary Average Remaining :	0 $
Connor Brown (1 Way Contract)	2 402 400 $ (2)
-Salary Average Remaining :	0 $
Jesper Fast (1 Way Contract)	2 380 950 $ (4)
-Salary Average Remaining :	0 $
Brett Ritchie (1 Way Contract)	2 002 000 $ (2)
-Salary Average Remaining :	0 $
Michael McNiven (1 Way Contract)	2 000 000 $ (4)
-1 Way Contract Salary Cap :	2 000 000 $
-Salary Average Remaining :	0 $
Philipp Grubauer (1 Way Contract)	1 930 500 $ (4)
-Salary Average Remaining :	0 $
Adam Pelech (1 Way Contract)	1 865 600 $ (3)
-Salary Average Remaining :	0 $
Philippe Myers (1 Way Contract)	1 700 000 $ (4)
-1 Way Contract Salary Cap :	1 700 000 $
-Salary Average Remaining :	0 $
Brandon Pirri (1 Way Contract)	1 415 700 $ (3)
-Salary Average Remaining :	0 $
Matthew Highmore (1 Way Contract)	1 250 000 $ (4)
-1 Way Contract Salary Cap :	1 250 000 $
-Salary Average Remaining :	0 $
Spencer Foo (1 Way Contract)	1 100 000 $ (4)
-Salary Average Remaining :	0 $
Hunter Shinkaruk (1 Way Contract)	1 006 646 $ (3)
-1 Way Contract Salary Cap :	1 006 646 $
-Salary Average Remaining :	0 $
Nikolay Kulemin (Out of Payroll)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	1 000 000 $
-Salary Average Remaining :	0 $
Jean-Francois Berube	900 900 $ (4)
-Salary Average Remaining :	0 $
Brandon Burlon	867 438 $ (2)
-Salary Average Remaining :	0 $
Artturi Lehkonen	839 167 $ (2)
-Salary Average Remaining :	0 $
Iiro Pakarinen	790 000 $ (1)
-Salary Average Remaining :	0 $
Martin Frk	745 269 $ (2)
-Salary Average Remaining :	0 $
Gemel Smith	743 600 $ (2)
-Salary Average Remaining :	0 $
Colton Sissons	740 410 $ (2)
-Salary Average Remaining :	0 $
Valentin Zykov	705 000 $ (1)
-Salary Average Remaining :	0 $
Anthony Peluso	650 000 $ (2)
-Salary Average Remaining :	0 $
Jimmy Oligny	575 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	28
Salary Commitment
Year 2018 : 58 755 980 $
Year 2019 : 37 820 580 $
Year 2020 : 28 255 296 $
Year 2021 : 16 262 350 $
Salary Average Commitment
Year 2018 : 58 755 980 $
Year 2019 : 37 820 580 $
Year 2020 : 28 255 296 $
Year 2021 : 16 262 350 $
Salary Cap with 1 Way Contract
Year 2018 : 58 755 980 $
Year 2019 : 37 820 580 $
Year 2020 : 28 255 296 $
Year 2021 : 16 262 350 $

Farm Players Salaries
Landon Bow	97 500 $ (1)
Salary Average Remaining :	22 870 $
Matt Taormina	95 000 $ (1)
Salary Average Remaining :	22 284 $
Troy Terry	92 500 $ (3)
Salary Average Remaining :	21 698 $
Vinni Lettieri	90 000 $ (4)
Salary Average Remaining :	21 111 $
Gabriel Carlsson	89 417 $ (2)
Salary Average Remaining :	12 901 $
Justin Scott	89 199 $ (4)
Salary Average Remaining :	20 923 $
Connor Ingram	75 917 $ (3)
Salary Average Remaining :	17 808 $
Matt Beleskey	75 000 $ (3)
Salary Average Remaining :	17 593 $
Anthony Cirelli	72 833 $ (3)
Salary Average Remaining :	17 084 $
Peter Holland	70 000 $ (3)
Salary Average Remaining :	16 420 $
Robbie Russo	68 000 $ (1)
Salary Average Remaining :	15 951 $
Tyler Wong	65 000 $ (2)
Salary Average Remaining :	15 247 $
Antoine Waked	65 000 $ (2)
Salary Average Remaining :	15 247 $
Blaine Byron	65 000 $ (1)
Salary Average Remaining :	15 247 $
Tanner Glass	65 000 $ (1)
Salary Average Remaining :	15 247 $
Total Farm Players	15
Salary Commitment
Year 2018 : 1 175 366 $
Year 2019 : 784 866 $
Year 2020 : 565 449 $
Year 2021 : 179 199 $
Salary Average Commitment
Year 2018 : 1 140 949 $
Year 2019 : 750 449 $
Year 2020 : 565 449 $
Year 2021 : 179 199 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6854 - 110 $ - 6 757 - 98,58%
Level 2:	3825 - 70 $ - 3 569 - 93,31%
Level 3:	4281 - 60 $ - 2 879 - 67,24%
Level 4:	1983 - 40 $ - 1 290 - 65,04%
Luxury :	856 - 225 $ - 850 - 99,26%
Total Capacity :	17799
Farm
Farm Level 1:	3000 - 40 $ - 2 257 - 75,25%
Farm Level 2:	2000 - 20 $ - 1 500 - 75,02%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	15 344 - 86,21%
Average Income per Game	1 662 080 $
Year to Date Revenue	68 145 286 $
Farm
Home Games Left	9
Average Attendance - %	3 758 - 75,16%
Average Income per Game	141 957 $
Year to Date Revenue	4 542 624 $
Expense
Pro Players Total Salaries	52 029 683 $
Pro Players Total Average Salaries	52 029 683 $
Farm Players Total Salaries	1 608 317 $
Farm Players Total Average Salaries	1 608 317 $
Coaches Total Salaries	1 525 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	8 065 425 $
Pro Year To Date Expenses	60 789 243 $
Farm Year To Date Expenses	1 495 289 $
Pro Salary Cap Per Days	275 778 $
Pro Salary Cap To Date	58 710 466 $
Farm Salary Cap Per Days	6 619 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 277 613 $
Pro Remaining Season Days	0
Pro Expenses Per Days	286 450 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	7 750 $
Farm Estimated Expenses	441 750 $
Estimated Season Expenses	441 750 $
Estimated Season Salary Cap	66 775 891 $
Estimate Under Maximum Salary Cap of 75 000 000 $	8 224 109 $
Estimate Over Minimum Salary Cap of 55 400 000 $	11 375 891 $
Current Bank Account	30 403 378 $
Projected Bank Account	31 239 241 $

Pro Players Salaries
Jason Pominville (1 Way Contract)	6 400 000 $ (2)
-Salary Average Remaining :	0 $
Christopher Tanev (1 Way Contract)	6 000 000 $ (2)
-Salary Average Remaining :	0 $
Taylor Hall (1 Way Contract)	5 616 000 $ (4)
-Salary Average Remaining :	0 $
Brandon Sutter (1 Way Contract)	4 779 688 $ (2)
-Salary Average Remaining :	0 $
Troy Stecher (1 Way Contract)	4 500 000 $ (3)
-Salary Average Remaining :	0 $
Brian Dumoulin (1 Way Contract)	4 167 650 $ (2)
-Salary Average Remaining :	0 $
Marc Methot (1 Way Contract)	3 420 000 $ (1)
-Salary Average Remaining :	0 $
Melker Karlsson (1 Way Contract)	3 075 000 $ (3)
-Salary Average Remaining :	0 $
Nick Schultz (1 Way Contract)	2 010 000 $ (1)
-Salary Average Remaining :	0 $
Al Montoya (Out of Payroll)	1 550 000 $ (1)
-Salary Average Remaining :	0 $
Austin Watson (1 Way Contract)	1 415 700 $ (4)
-Salary Average Remaining :	0 $
Jaromir Jagr (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Oesterle	975 000 $ (2)
-Salary Average Remaining :	0 $
Jack Roslovic	925 000 $ (2)
-Salary Average Remaining :	0 $
Thomas Chabot	925 000 $ (2)
-Salary Average Remaining :	0 $
Zach Hyman	900 000 $ (1)
-Salary Average Remaining :	0 $
Carter Rowney	850 000 $ (1)
-Salary Average Remaining :	0 $
Beau Bennett (1 Way Contract)	800 000 $ (2)
-Salary Average Remaining :	0 $
Derek Dorsett	750 000 $ (1)
-Salary Average Remaining :	0 $
Zac Rinaldo	750 000 $ (1)
-Salary Average Remaining :	0 $
Scott Wilson	735 625 $ (2)
-Salary Average Remaining :	0 $
Ryan Sproul (Out of Payroll)	735 020 $ (1)
-Salary Average Remaining :	0 $
Scott Foster	650 000 $ (1)
-Salary Average Remaining :	0 $
Mike McKenna	650 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 53 579 683 $
Year 2019 : 40 314 663 $
Year 2020 : 14 606 700 $
Year 2021 : 7 031 700 $
Salary Average Commitment
Year 2018 : 53 579 683 $
Year 2019 : 40 314 663 $
Year 2020 : 14 606 700 $
Year 2021 : 7 031 700 $
Salary Cap with 1 Way Contract
Year 2018 : 53 579 683 $
Year 2019 : 40 314 663 $
Year 2020 : 14 606 700 $
Year 2021 : 7 031 700 $

Farm Players Salaries
Mitch Reinke	99 500 $ (2)
Salary Average Remaining :	23 340 $
Giovanni Fiore	99 500 $ (3)
Salary Average Remaining :	23 340 $
Jayce Hawryluk	92 500 $ (2)
Salary Average Remaining :	21 698 $
Anton Blidh	89 500 $ (2)
Salary Average Remaining :	20 994 $
Mike Vecchione	87 500 $ (3)
Salary Average Remaining :	20 525 $
Seth Griffith	86 849 $ (1)
Salary Average Remaining :	20 372 $
Logan Brown	86 333 $ (3)
Salary Average Remaining :	20 251 $
Janne Kuokkanen	81 167 $ (3)
Salary Average Remaining :	19 039 $
Trevor Carrick	78 122 $ (3)
Salary Average Remaining :	18 325 $
Jordan Subban	75 500 $ (1)
Salary Average Remaining :	17 710 $
Joseph Cramarossa	72 930 $ (1)
Salary Average Remaining :	17 107 $
Colton White	72 833 $ (3)
Salary Average Remaining :	17 084 $
Sean Maguire	70 500 $ (2)
Salary Average Remaining :	16 537 $
Dustin Tokarski	70 000 $ (1)
Salary Average Remaining :	16 420 $
Colin Smith	65 000 $ (1)
Salary Average Remaining :	15 247 $
Mark Alt	65 000 $ (1)
Salary Average Remaining :	15 247 $
Luke Gazdic	65 000 $ (1)
Salary Average Remaining :	15 247 $
Evan Polei	65 000 $ (1)
Salary Average Remaining :	15 247 $
Tyler Sikura	65 000 $ (1)
Salary Average Remaining :	15 247 $
Cole Cassels	63 083 $ (1)
Salary Average Remaining :	14 797 $
Evan McEneny	57 500 $ (1)
Salary Average Remaining :	13 488 $
Total Farm Players	21
Salary Commitment
Year 2018 : 1 608 317 $
Year 2019 : 857 455 $
Year 2020 : 505 455 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 608 317 $
Year 2019 : 857 455 $
Year 2020 : 505 455 $
Year 2021 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7050 - 111 $ - 6 753 - 95,78%
Level 2:	3525 - 71 $ - 3 446 - 97,76%
Level 3:	4406 - 46 $ - 4 196 - 95,23%
Level 4:	1763 - 30 $ - 1 753 - 99,45%
Luxury :	881 - 226 $ - 855 - 97,01%
Total Capacity :	17625
Farm
Farm Level 1:	3000 - 40 $ - 2 283 - 76,11%
Farm Level 2:	2000 - 20 $ - 1 480 - 73,98%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	17 003 - 96,47%
Average Income per Game	1 689 402 $
Year to Date Revenue	69 265 498 $
Farm
Home Games Left	9
Average Attendance - %	3 763 - 75,26%
Average Income per Game	142 688 $
Year to Date Revenue	4 566 008 $
Expense
Pro Players Total Salaries	63 809 270 $
Pro Players Total Average Salaries	63 809 270 $
Farm Players Total Salaries	1 767 500 $
Farm Players Total Average Salaries	1 767 500 $
Coaches Total Salaries	1 345 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 658 350 $
Pro Year To Date Expenses	62 203 776 $
Farm Year To Date Expenses	1 519 064 $
Pro Salary Cap Per Days	343 061 $
Pro Salary Cap To Date	60 539 022 $
Farm Salary Cap Per Days	6 967 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 284 190 $
Pro Remaining Season Days	0
Pro Expenses Per Days	348 168 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	8 899 $
Farm Estimated Expenses	507 243 $
Estimated Season Expenses	507 243 $
Estimated Season Salary Cap	62 197 372 $
Estimate Under Maximum Salary Cap of 75 000 000 $	12 802 628 $
Estimate Over Minimum Salary Cap of 55 400 000 $	6 797 372 $
Current Bank Account	30 108 666 $
Projected Bank Account	30 885 613 $

Pro Players Salaries
Ryan Suter (1 Way Contract)	7 237 000 $ (1)
-Salary Average Remaining :	0 $
Nicklas Backstrom (1 Way Contract)	6 432 000 $ (4)
-Salary Average Remaining :	0 $
Bo Horvat	5 538 500 $ (3)
-Salary Average Remaining :	0 $
Joe Pavelski (1 Way Contract)	5 520 000 $ (3)
-Salary Average Remaining :	0 $
Jaden Schwartz (1 Way Contract)	5 184 150 $ (1)
-Salary Average Remaining :	0 $
Vincent Trocheck (1 Way Contract)	4 783 250 $ (2)
-Salary Average Remaining :	0 $
Roman Josi (1 Way Contract)	4 392 648 $ (2)
-Salary Average Remaining :	0 $
Michael Grabner (1 Way Contract)	3 335 640 $ (1)
-Salary Average Remaining :	0 $
Martin Jones (1 Way Contract)	3 334 500 $ (2)
-Salary Average Remaining :	0 $
Darren Helm (1 Way Contract)	2 500 000 $ (4)
-Salary Average Remaining :	0 $
Zack Kassian (1 Way Contract)	2 356 354 $ (1)
-Salary Average Remaining :	0 $
Cam Atkinson (1 Way Contract)	1 481 000 $ (1)
-Salary Average Remaining :	0 $
Mattias Ekholm (1 Way Contract)	1 469 754 $ (2)
-Salary Average Remaining :	0 $
Radko Gudas (1 Way Contract)	1 460 059 $ (2)
-Salary Average Remaining :	0 $
Patrik Nemeth (1 Way Contract)	1 276 215 $ (4)
-Salary Average Remaining :	0 $
Antti Niemi (1 Way Contract)	1 200 000 $ (1)
-Salary Average Remaining :	0 $
Brandon Montour (1 Way Contract)	1 058 200 $ (2)
-Salary Average Remaining :	0 $
Brock Boeser	925 000 $ (2)
-Salary Average Remaining :	0 $
Kyle Connor	925 000 $ (2)
-Salary Average Remaining :	0 $
Nolan Patrick	925 000 $ (3)
-Salary Average Remaining :	0 $
Will Butcher	925 000 $ (2)
-Salary Average Remaining :	0 $
Nick Schmaltz	925 000 $ (2)
-Salary Average Remaining :	0 $
Jacob MacDonald	625 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2018 : 63 809 270 $
Year 2019 : 42 390 126 $
Year 2020 : 22 191 715 $
Year 2021 : 10 208 215 $
Salary Average Commitment
Year 2018 : 63 809 270 $
Year 2019 : 42 390 126 $
Year 2020 : 22 191 715 $
Year 2021 : 10 208 215 $
Salary Cap with 1 Way Contract
Year 2018 : 63 809 270 $
Year 2019 : 42 390 126 $
Year 2020 : 22 191 715 $
Year 2021 : 10 208 215 $

Farm Players Salaries
Jaroslav Halak	99 500 $ (3)
Salary Average Remaining :	23 340 $
Patrick Eaves	97 500 $ (1)
Salary Average Remaining :	22 870 $
John Hayden	92 500 $ (2)
Salary Average Remaining :	21 698 $
Joey LaLeggia	88 375 $ (1)
Salary Average Remaining :	20 730 $
Dylan Sadowy	88 083 $ (2)
Salary Average Remaining :	20 662 $
Craig Anderson	85 000 $ (2)
Salary Average Remaining :	19 938 $
Matiss Kivlenieks	82 500 $ (4)
Salary Average Remaining :	19 352 $
Alex Nedeljkovic	81 167 $ (2)
Salary Average Remaining :	19 039 $
Jonny Brodzinski	80 875 $ (1)
Salary Average Remaining :	18 971 $
Travis Boyd	80 000 $ (2)
Salary Average Remaining :	18 765 $
Gustav Olofsson	79 500 $ (1)
Salary Average Remaining :	18 648 $
Jens Looke	76 750 $ (3)
Salary Average Remaining :	18 003 $
Filip Gustavsson	76 167 $ (3)
Salary Average Remaining :	17 866 $
Kyle Capobianco (Out of Payroll)	74 500 $ (3)
Salary Average Remaining :	17 475 $
Filip Chlapik	72 833 $ (3)
Salary Average Remaining :	17 084 $
Cory Conacher	70 000 $ (2)
Salary Average Remaining :	16 420 $
Guillaume Brisebois	69 750 $ (3)
Salary Average Remaining :	16 361 $
Radel Fazleev	67 500 $ (2)
Salary Average Remaining :	15 833 $
Tyler Moy	65 000 $ (1)
Salary Average Remaining :	15 247 $
Tyler Kelleher	65 000 $ (1)
Salary Average Remaining :	15 247 $
Alexander True	65 000 $ (1)
Salary Average Remaining :	15 247 $
Rourke Chartier	55 000 $ (2)
Salary Average Remaining :	12 901 $
Gustav Forsling	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	23
Salary Commitment
Year 2018 : 1 767 500 $
Year 2019 : 1 226 250 $
Year 2020 : 552 000 $
Year 2021 : 82 500 $
Salary Average Commitment
Year 2018 : 1 767 500 $
Year 2019 : 1 226 250 $
Year 2020 : 552 000 $
Year 2021 : 82 500 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6869 - 200 $ - 5 800 - 84,43%
Level 2:	3435 - 73 $ - 3 311 - 96,39%
Level 3:	4294 - 47 $ - 4 035 - 93,97%
Level 4:	1717 - 34 $ - 1 621 - 94,38%
Luxury :	859 - 400 $ - 714 - 83,17%
Total Capacity :	17174
Farm
Farm Level 1:	3000 - 70 $ - 2 236 - 74,53%
Farm Level 2:	2000 - 20 $ - 1 493 - 74,63%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	15 481 - 90,14%
Average Income per Game	1 651 665 $
Year to Date Revenue	67 718 264 $
Farm
Home Games Left	9
Average Attendance - %	3 729 - 74,57%
Average Income per Game	189 770 $
Year to Date Revenue	6 072 629 $
Expense
Pro Players Total Salaries	68 531 363 $
Pro Players Total Average Salaries	68 531 363 $
Farm Players Total Salaries	2 069 542 $
Farm Players Total Average Salaries	2 069 542 $
Coaches Total Salaries	4 585 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 729 800 $)
Pro Year To Date Expenses	72 725 866 $
Farm Year To Date Expenses	1 784 441 $
Pro Salary Cap Per Days	337 480 $
Pro Salary Cap To Date	65 916 999 $
Farm Salary Cap Per Days	8 517 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 707 927 $
Pro Remaining Season Days	0
Pro Expenses Per Days	390 760 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	10 307 $
Farm Estimated Expenses	587 499 $
Estimated Season Expenses	587 499 $
Estimated Season Salary Cap	63 187 199 $
Estimate Under Maximum Salary Cap of 75 000 000 $	11 812 801 $
Estimate Over Minimum Salary Cap of 55 400 000 $	7 787 199 $
Current Bank Account	19 230 586 $
Projected Bank Account	20 351 014 $

Pro Players Salaries
Jonathan Toews (1 Way Contract)	9 660 000 $ (3)
-Salary Average Remaining :	0 $
Zach Parise (1 Way Contract)	7 237 000 $ (1)
-Salary Average Remaining :	0 $
Loui Eriksson (1 Way Contract)	6 000 000 $ (3)
-Salary Average Remaining :	0 $
Corey Crawford (Out of Payroll)	5 760 000 $ (1)
-Salary Average Remaining :	0 $
Cory Schneider (1 Way Contract)	5 184 000 $ (2)
-Salary Average Remaining :	0 $
Chris Kreider (1 Way Contract)	5 140 688 $ (3)
-Salary Average Remaining :	0 $
Nick Bonino (1 Way Contract)	4 550 000 $ (3)
-Salary Average Remaining :	0 $
John Klingberg (1 Way Contract)	4 118 250 $ (1)
-Salary Average Remaining :	0 $
Mark Stone (1 Way Contract)	3 890 250 $ (4)
-Salary Average Remaining :	0 $
Boone Jenner (1 Way Contract)	3 317 600 $ (1)
-Salary Average Remaining :	0 $
Brad Richardson (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Michal Neuvirth (Out of Payroll)	2 840 000 $ (4)
-Salary Average Remaining :	0 $
Nick Holden (1 Way Contract)	2 178 000 $ (2)
-Salary Average Remaining :	0 $
Cal Clutterbuck (1 Way Contract)	1 300 000 $ (1)
-Salary Average Remaining :	0 $
Adam Larsson (1 Way Contract)	1 099 000 $ (1)
-Salary Average Remaining :	0 $
Markus Granlund (1 Way Contract)	1 098 900 $ (3)
-Salary Average Remaining :	0 $
Mikhail Grigorenko (1 Way Contract)	1 098 900 $ (2)
-Salary Average Remaining :	0 $
Josh Manson (1 Way Contract)	1 061 775 $ (4)
-Salary Average Remaining :	0 $
Colton Sceviour	837 000 $ (1)
-Salary Average Remaining :	0 $
Jonathan Ericsson	750 000 $ (2)
-Salary Average Remaining :	0 $
Ryan Faragher	675 000 $ (1)
-Salary Average Remaining :	0 $
Braydon Coburn	575 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2018 : 71 371 363 $
Year 2019 : 43 452 513 $
Year 2020 : 34 241 613 $
Year 2021 : 7 792 025 $
Salary Average Commitment
Year 2018 : 71 371 363 $
Year 2019 : 43 452 513 $
Year 2020 : 34 241 613 $
Year 2021 : 7 792 025 $
Salary Cap with 1 Way Contract
Year 2018 : 71 371 363 $
Year 2019 : 43 452 513 $
Year 2020 : 34 241 613 $
Year 2021 : 7 792 025 $

Farm Players Salaries
Darren Raddysh	99 500 $ (4)
Salary Average Remaining :	23 340 $
Nic Kerdiles	99 500 $ (2)
Salary Average Remaining :	23 340 $
Maxim Mamin	98 500 $ (4)
Salary Average Remaining :	23 105 $
Anthony Bitetto	96 099 $ (3)
Salary Average Remaining :	22 542 $
Brendan Gaunce	95 800 $ (2)
Salary Average Remaining :	22 472 $
Anton Slepyshev	92 500 $ (1)
Salary Average Remaining :	21 698 $
Slater Koekkoek	91 520 $ (2)
Salary Average Remaining :	21 468 $
Jared McCann	89 417 $ (1)
Salary Average Remaining :	20 974 $
Klim Kostin	89 417 $ (3)
Salary Average Remaining :	20 974 $
Damir Sharipzianov	82 500 $ (3)
Salary Average Remaining :	19 352 $
Aleksi Saarela	75 333 $ (3)
Salary Average Remaining :	17 671 $
Charles Hudon	74 360 $ (2)
Salary Average Remaining :	17 442 $
Max McCormick	72 930 $ (1)
Salary Average Remaining :	17 107 $
Spencer Martin	72 833 $ (1)
Salary Average Remaining :	17 084 $
Connor Hobbs	72 000 $ (3)
Salary Average Remaining :	16 889 $
Dylan Ferguson	71 667 $ (3)
Salary Average Remaining :	16 811 $
Madison Bowey	70 333 $ (1)
Salary Average Remaining :	16 498 $
Dysin Mayo	67 833 $ (3)
Salary Average Remaining :	15 912 $
Tyler Lewington	66 500 $ (1)
Salary Average Remaining :	15 599 $
Eric Gryba	65 000 $ (1)
Salary Average Remaining :	15 247 $
Kenny Agostino	65 000 $ (1)
Salary Average Remaining :	15 247 $
Luke Witkowski	65 000 $ (1)
Salary Average Remaining :	15 247 $
Francois Beauchemin2	65 000 $ (1)
Salary Average Remaining :	15 247 $
Sheldon Dries	65 000 $ (1)
Salary Average Remaining :	15 247 $
Matt Martin	56 000 $ (1)
Salary Average Remaining :	13 136 $
Thomas Schemitsch	55 000 $ (2)
Salary Average Remaining :	12 901 $
Jacob Middleton	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	27
Salary Commitment
Year 2018 : 2 069 542 $
Year 2019 : 1 224 029 $
Year 2020 : 752 849 $
Year 2021 : 198 000 $
Salary Average Commitment
Year 2018 : 2 069 542 $
Year 2019 : 1 224 029 $
Year 2020 : 752 849 $
Year 2021 : 198 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7716 - 112 $ - 6 742 - 87,37%
Level 2:	3858 - 72 $ - 3 471 - 89,97%
Level 3:	4822 - 50 $ - 3 439 - 71,32%
Level 4:	1929 - 35 $ - 1 474 - 76,40%
Luxury :	964 - 330 $ - 544 - 56,46%
Total Capacity :	19289
Farm
Farm Level 1:	3000 - 51 $ - 2 213 - 73,78%
Farm Level 2:	2000 - 26 $ - 1 497 - 74,84%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	15 670 - 81,24%
Average Income per Game	1 661 592 $
Year to Date Revenue	68 125 264 $
Farm
Home Games Left	10
Average Attendance - %	3 710 - 74,20%
Average Income per Game	179 117 $
Year to Date Revenue	5 552 622 $
Expense
Pro Players Total Salaries	65 007 601 $
Pro Players Total Average Salaries	65 007 601 $
Farm Players Total Salaries	1 159 056 $
Farm Players Total Average Salaries	1 159 056 $
Coaches Total Salaries	2 135 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 266 999 $
Pro Year To Date Expenses	64 156 169 $
Farm Year To Date Expenses	1 104 672 $
Pro Salary Cap Per Days	349 503 $
Pro Salary Cap To Date	62 281 143 $
Farm Salary Cap Per Days	4 770 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 791 168 $
Pro Remaining Season Days	0
Pro Expenses Per Days	359 584 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	5 840 $
Farm Estimated Expenses	332 880 $
Estimated Season Expenses	332 880 $
Estimated Season Salary Cap	63 548 142 $
Estimate Under Maximum Salary Cap of 75 000 000 $	11 451 858 $
Estimate Over Minimum Salary Cap of 55 400 000 $	8 148 142 $
Current Bank Account	28 417 045 $
Projected Bank Account	29 875 333 $

Pro Players Salaries
Anze Kopitar (1 Way Contract)	9 600 000 $ (4)
-Salary Average Remaining :	0 $
Evander Kane (1 Way Contract)	5 835 375 $ (4)
-Salary Average Remaining :	0 $
Colton Parayko (1 Way Contract)	5 329 500 $ (1)
-Salary Average Remaining :	0 $
Justin Schultz (1 Way Contract)	4 200 470 $ (3)
-Salary Average Remaining :	0 $
Alex Killorn (1 Way Contract)	3 748 388 $ (2)
-Salary Average Remaining :	0 $
Ryan Miller (1 Way Contract)	3 600 000 $ (1)
-Salary Average Remaining :	0 $
Lars Eller (1 Way Contract)	3 550 000 $ (1)
-Salary Average Remaining :	0 $
Eddie Lack (1 Way Contract)	3 327 500 $ (1)
-1 Way Contract Salary Cap :	3 327 500 $
-Salary Average Remaining :	0 $
Vladislav Namestnikov (1 Way Contract)	2 429 625 $ (4)
-Salary Average Remaining :	0 $
Marcus Foligno (1 Way Contract)	2 275 000 $ (4)
-Salary Average Remaining :	0 $
Zach Bogosian (1 Way Contract)	2 000 000 $ (2)
-Salary Average Remaining :	0 $
Brendan Smith (1 Way Contract)	2 000 000 $ (4)
-1 Way Contract Salary Cap :	2 000 000 $
-Salary Average Remaining :	0 $
Andrej Sustr (1 Way Contract)	1 866 150 $ (3)
-Salary Average Remaining :	0 $
Joe Blandisi (1 Way Contract)	1 750 000 $ (2)
-1 Way Contract Salary Cap :	1 750 000 $
-Salary Average Remaining :	0 $
Anton Forsberg (1 Way Contract)	1 260 000 $ (1)
-1 Way Contract Salary Cap :	1 260 000 $
-Salary Average Remaining :	0 $
Jimmy Hayes (1 Way Contract)	1 160 000 $ (1)
-Salary Average Remaining :	0 $
Lance Bouma (1 Way Contract)	1 150 000 $ (2)
-1 Way Contract Salary Cap :	1 150 000 $
-Salary Average Remaining :	0 $
Filip Forsberg (1 Way Contract)	1 062 270 $ (2)
-Salary Average Remaining :	0 $
Johan Larsson	944 460 $ (1)
-Salary Average Remaining :	0 $
Stephen Johns	933 075 $ (4)
-Salary Average Remaining :	0 $
Jakob Chychrun	925 000 $ (2)
-Salary Average Remaining :	0 $
Alex Tuch	925 000 $ (2)
-Salary Average Remaining :	0 $
Mathew Barzal	925 000 $ (2)
-Salary Average Remaining :	0 $
Brendan Perlini	925 000 $ (2)
-Salary Average Remaining :	0 $
Christian Dvorak	925 000 $ (2)
-Salary Average Remaining :	0 $
Vince Dunn	797 500 $ (2)
-Salary Average Remaining :	0 $
Jared Coreau	788 288 $ (4)
-Salary Average Remaining :	0 $
Yohann Auvitu	775 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	28
Salary Commitment
Year 2018 : 65 007 601 $
Year 2019 : 45 836 141 $
Year 2020 : 29 927 983 $
Year 2021 : 23 861 363 $
Salary Average Commitment
Year 2018 : 65 007 601 $
Year 2019 : 45 836 141 $
Year 2020 : 29 927 983 $
Year 2021 : 23 861 363 $
Salary Cap with 1 Way Contract
Year 2018 : 65 007 601 $
Year 2019 : 45 836 141 $
Year 2020 : 29 927 983 $
Year 2021 : 23 861 363 $

Farm Players Salaries
Curtis McKenzie	93 139 $ (3)
Salary Average Remaining :	21 847 $
Thatcher Demko	92 500 $ (2)
Salary Average Remaining :	21 698 $
Zane McIntyre	92 500 $ (1)
Salary Average Remaining :	21 698 $
Jason Dickinson	89 417 $ (1)
Salary Average Remaining :	20 974 $
Nathan Walker	85 000 $ (2)
Salary Average Remaining :	19 938 $
Ryan MacInnis	79 750 $ (2)
Salary Average Remaining :	18 707 $
Dillon Heatherington	77 083 $ (1)
Salary Average Remaining :	18 081 $
Luc Snuggerud	76 750 $ (3)
Salary Average Remaining :	18 003 $
Austin Wagner	75 917 $ (3)
Salary Average Remaining :	17 808 $
Michael Spacek	75 000 $ (3)
Salary Average Remaining :	17 593 $
Tomas Hyka	71 000 $ (1)
Salary Average Remaining :	16 654 $
Maxime Lajoie	71 000 $ (3)
Salary Average Remaining :	16 654 $
Reece Willcox	70 000 $ (2)
Salary Average Remaining :	16 420 $
Sean Malone	55 000 $ (2)
Salary Average Remaining :	12 901 $
Blake Siebenaler	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	15
Salary Commitment
Year 2018 : 1 159 056 $
Year 2019 : 829 056 $
Year 2020 : 391 806 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 159 056 $
Year 2019 : 829 056 $
Year 2020 : 391 806 $
Year 2021 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7800 - 110 $ - 6 882 - 88,23%
Level 2:	3904 - 65 $ - 3 540 - 90,68%
Level 3:	4884 - 45 $ - 4 328 - 88,62%
Level 4:	1954 - 35 $ - 1 551 - 79,35%
Luxury :	977 - 220 $ - 836 - 85,54%
Total Capacity :	19519
Farm
Farm Level 1:	3000 - 35 $ - 2 247 - 74,92%
Farm Level 2:	2000 - 15 $ - 1 483 - 74,13%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	17 136 - 87,79%
Average Income per Game	1 696 446 $
Year to Date Revenue	69 554 298 $
Farm
Home Games Left	10
Average Attendance - %	3 730 - 74,60%
Average Income per Game	119 062 $
Year to Date Revenue	3 690 928 $
Expense
Pro Players Total Salaries	83 396 440 $
Pro Players Total Average Salaries	83 396 440 $
Farm Players Total Salaries	1 424 838 $
Farm Players Total Average Salaries	1 387 338 $
Coaches Total Salaries	5 775 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 756 625 $)
Pro Year To Date Expenses	79 996 374 $
Farm Year To Date Expenses	1 397 127 $
Pro Salary Cap Per Days	448 368 $
Pro Salary Cap To Date	74 236 921 $
Farm Salary Cap Per Days	5 709 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 190 622 $
Pro Remaining Season Days	0
Pro Expenses Per Days	477 266 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	7 510 $
Farm Estimated Expenses	428 070 $
Estimated Season Expenses	428 070 $
Estimated Season Salary Cap	71 480 296 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 519 704 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 080 296 $
Current Bank Account	11 851 725 $
Projected Bank Account	12 614 277 $

Pro Players Salaries
P.K. Subban (1 Way Contract)	8 424 000 $ (1)
-Salary Average Remaining :	0 $
Jonathan Quick (1 Way Contract)	6 612 000 $ (1)
-Salary Average Remaining :	0 $
Oliver Ekman-Larsson	6 113 250 $ (4)
-Salary Average Remaining :	0 $
David Perron (1 Way Contract)	6 100 000 $ (4)
-Salary Average Remaining :	0 $
Jamie Benn (1 Way Contract)	5 876 223 $ (2)
-Salary Average Remaining :	0 $
Joe Thornton (1 Way Contract)	5 568 000 $ (3)
-Salary Average Remaining :	0 $
Nazem Kadri (1 Way Contract)	5 001 750 $ (3)
-Salary Average Remaining :	0 $
Kevin Shattenkirk (1 Way Contract)	4 578 000 $ (1)
-Salary Average Remaining :	0 $
Justin Williams (1 Way Contract)	4 520 000 $ (2)
-Salary Average Remaining :	0 $
Cam Fowler (1 Way Contract)	4 446 000 $ (4)
-Salary Average Remaining :	0 $
Brendan Gallagher (1 Way Contract)	4 168 125 $ (4)
-Salary Average Remaining :	0 $
Alex Galchenyuk (1 Way Contract)	3 326 400 $ (2)
-Salary Average Remaining :	0 $
Ryan Strome (1 Way Contract)	2 860 000 $ (2)
-Salary Average Remaining :	0 $
Niklas Kronwall (1 Way Contract)	2 500 000 $ (1)
-Salary Average Remaining :	0 $
Thomas Hickey (1 Way Contract)	2 450 000 $ (1)
-Salary Average Remaining :	0 $
Derek Grant (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Michael Stone (1 Way Contract)	1 693 177 $ (2)
-1 Way Contract Salary Cap :	1 693 177 $
-Salary Average Remaining :	0 $
Tanner Pearson (1 Way Contract)	1 632 400 $ (1)
-Salary Average Remaining :	0 $
Damon Severson (1 Way Contract)	1 205 000 $ (4)
-Salary Average Remaining :	0 $
William Karlsson (1 Way Contract)	1 144 000 $ (1)
-Salary Average Remaining :	0 $
Jack Campbell	967 032 $ (2)
-Salary Average Remaining :	0 $
Derek Forbort	836 550 $ (4)
-Salary Average Remaining :	0 $
Sven Andrighetto	724 533 $ (1)
-Salary Average Remaining :	0 $
Brian Gionta	650 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 83 396 440 $
Year 2019 : 53 331 507 $
Year 2020 : 33 438 675 $
Year 2021 : 22 868 925 $
Salary Average Commitment
Year 2018 : 83 396 440 $
Year 2019 : 53 331 507 $
Year 2020 : 33 438 675 $
Year 2021 : 22 868 925 $
Salary Cap with 1 Way Contract
Year 2018 : 83 396 440 $
Year 2019 : 53 331 507 $
Year 2020 : 33 438 675 $
Year 2021 : 22 868 925 $

Farm Players Salaries
Brendan Lemieux	92 500 $ (2)
Salary Average Remaining :	12 901 $
Paul Bittner	92 500 $ (2)
Salary Average Remaining :	21 698 $
Taylor Leier	92 270 $ (2)
Salary Average Remaining :	21 644 $
Michael McCarron	86 333 $ (1)
Salary Average Remaining :	20 251 $
Ryan Gropp	80 250 $ (3)
Salary Average Remaining :	18 824 $
Patrick McNally	80 000 $ (1)
Salary Average Remaining :	18 765 $
Brandon Halverson	77 250 $ (2)
Salary Average Remaining :	18 120 $
Scott Harrington	75 735 $ (1)
Salary Average Remaining :	17 765 $
Ethan Bear	72 000 $ (3)
Salary Average Remaining :	16 889 $
Anton Lindholm	71 750 $ (2)
Salary Average Remaining :	16 830 $
Riley Barber	69 250 $ (1)
Salary Average Remaining :	16 244 $
Jason Chimera	65 000 $ (2)
Salary Average Remaining :	15 247 $
Peter Budaj	65 000 $ (2)
Salary Average Remaining :	15 247 $
Jake Paterson	65 000 $ (1)
Salary Average Remaining :	15 247 $
Adam Cracknell	57 500 $ (2)
Salary Average Remaining :	13 488 $
Dalton Prout	57 500 $ (2)
Salary Average Remaining :	13 488 $
Chris Neil	57 500 $ (1)
Salary Average Remaining :	13 488 $
Ryan Stanton	57 500 $ (1)
Salary Average Remaining :	13 488 $
Jeremy Smith	55 000 $ (1)
Salary Average Remaining :	12 901 $
Tyler Gaudet	55 000 $ (1)
Salary Average Remaining :	12 901 $
Total Farm Players	20
Salary Commitment
Year 2018 : 1 424 838 $
Year 2019 : 823 520 $
Year 2020 : 152 250 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 387 338 $
Year 2019 : 786 020 $
Year 2020 : 152 250 $
Year 2021 : 0 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 140 $ - 4 930 - 82,16%
Level 2:	5000 - 71 $ - 3 505 - 70,10%
Level 3:	2000 - 70 $ - 2 000 - 100,00%
Level 4:	4000 - 45 $ - 2 202 - 55,05%
Luxury :	1000 - 230 $ - 828 - 82,82%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - 70 $ - 4 620 - 77,01%
Farm Level 2:	4000 - 30 $ - 3 005 - 75,13%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	13 465 - 74,80%
Average Income per Game	1 566 753 $
Year to Date Revenue	64 236 878 $
Farm
Home Games Left	9
Average Attendance - %	7 626 - 76,26%
Average Income per Game	443 539 $
Year to Date Revenue	14 193 254 $
Expense
Pro Players Total Salaries	80 650 235 $
Pro Players Total Average Salaries	80 650 236 $
Farm Players Total Salaries	1 333 122 $
Farm Players Total Average Salaries	1 333 122 $
Coaches Total Salaries	2 705 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(9 394 500 $)
Pro Year To Date Expenses	76 833 375 $
Farm Year To Date Expenses	1 303 881 $
Pro Salary Cap Per Days	433 603 $
Pro Salary Cap To Date	74 285 646 $
Farm Salary Cap Per Days	5 486 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	3 991 853 $
Pro Remaining Season Days	0
Pro Expenses Per Days	446 507 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	6 741 $
Farm Estimated Expenses	384 237 $
Estimated Season Expenses	384 237 $
Estimated Season Salary Cap	64 891 146 $
Estimate Under Maximum Salary Cap of 75 000 000 $	10 108 854 $
Estimate Over Minimum Salary Cap of 55 400 000 $	9 491 146 $
Current Bank Account	20 292 876 $
Projected Bank Account	23 900 492 $

Pro Players Salaries
Shea Weber (1 Way Contract)	7 857 142 $ (2)
-Salary Average Remaining :	0 $
Daniel Sedin (1 Way Contract)	6 650 000 $ (1)
-Salary Average Remaining :	0 $
Paul Stastny (1 Way Contract)	6 500 000 $ (3)
-Salary Average Remaining :	0 $
Duncan Keith (1 Way Contract)	6 061 293 $ (3)
-Salary Average Remaining :	0 $
Semyon Varlamov (1 Way Contract)	5 900 000 $ (2)
-Salary Average Remaining :	0 $
Tyson Barrie (1 Way Contract)	5 852 000 $ (3)
-Salary Average Remaining :	0 $
Milan Lucic (1 Way Contract)	5 040 000 $ (1)
-Salary Average Remaining :	0 $
Henrik Zetterberg (1 Way Contract)	4 660 320 $ (1)
-Salary Average Remaining :	0 $
Evgeni Dadonov (1 Way Contract)	4 000 000 $ (4)
-Salary Average Remaining :	0 $
Colin Wilson (1 Way Contract)	3 850 000 $ (3)
-Salary Average Remaining :	0 $
Matt Hunwick (1 Way Contract)	2 875 000 $ (3)
-Salary Average Remaining :	0 $
Mike Hoffman (1 Way Contract)	2 574 000 $ (2)
-Salary Average Remaining :	0 $
Brayden McNabb (1 Way Contract)	2 187 900 $ (3)
-Salary Average Remaining :	0 $
John Moore (1 Way Contract)	2 144 999 $ (3)
-Salary Average Remaining :	0 $
Josh Anderson (1 Way Contract)	2 116 400 $ (2)
-Salary Average Remaining :	0 $
Michael Del Zotto (1 Way Contract)	1 795 000 $ (3)
-1 Way Contract Salary Cap :	1 795 000 $
-Salary Average Remaining :	0 $
Louis Domingue (1 Way Contract)	1 351 350 $ (2)
-1 Way Contract Salary Cap :	1 351 350 $
-Salary Average Remaining :	0 $
Gustav Nyquist (1 Way Contract)	1 192 000 $ (1)
-Salary Average Remaining :	0 $
Sven Baertschi (1 Way Contract)	1 099 000 $ (1)
-Salary Average Remaining :	0 $
Malcolm Subban (1 Way Contract)	1 078 550 $ (2)
-Salary Average Remaining :	0 $
Miikka Salomaki (1 Way Contract)	1 058 000 $ (1)
-1 Way Contract Salary Cap :	1 058 000 $
-Salary Average Remaining :	0 $
Ryan Hartman (1 Way Contract)	1 006 646 $ (3)
-1 Way Contract Salary Cap :	1 006 646 $
-Salary Average Remaining :	0 $
Devin Shore	995 280 $ (2)
-Salary Average Remaining :	0 $
Nick Cousins	982 355 $ (2)
-Salary Average Remaining :	0 $
Neal Pionk	925 000 $ (4)
-Salary Average Remaining :	0 $
Richard Panik	898 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2018 : 80 650 235 $
Year 2019 : 60 052 915 $
Year 2020 : 37 197 838 $
Year 2021 : 4 925 000 $
Salary Average Commitment
Year 2018 : 80 650 236 $
Year 2019 : 60 052 916 $
Year 2020 : 37 197 839 $
Year 2021 : 4 925 000 $
Salary Cap with 1 Way Contract
Year 2018 : 80 650 236 $
Year 2019 : 60 052 916 $
Year 2020 : 37 197 839 $
Year 2021 : 4 925 000 $

Farm Players Salaries
Alex Petrovic	98 701 $ (2)
Salary Average Remaining :	23 152 $
Adam Clendening	95 379 $ (1)
Salary Average Remaining :	22 373 $
Magnus Paajarvi	90 000 $ (2)
Salary Average Remaining :	21 111 $
Zach Whitecloud	88 000 $ (4)
Salary Average Remaining :	20 642 $
Zack MacEwen	85 000 $ (4)
Salary Average Remaining :	19 938 $
Victor Ejdsell	83 375 $ (3)
Salary Average Remaining :	19 557 $
Lane Pederson	80 000 $ (4)
Salary Average Remaining :	18 765 $
Eric Robinson	80 000 $ (3)
Salary Average Remaining :	18 765 $
Sam Vigneault	80 000 $ (4)
Salary Average Remaining :	18 765 $
Matt Luff	80 000 $ (4)
Salary Average Remaining :	18 765 $
Simon Bourque	72 000 $ (3)
Salary Average Remaining :	16 889 $
Mathias Bau	70 000 $ (1)
Salary Average Remaining :	16 420 $
Loic Leduc	69 500 $ (2)
Salary Average Remaining :	16 302 $
Philippe Desrosiers	66 167 $ (1)
Salary Average Remaining :	15 521 $
Shawn Matthias	65 000 $ (1)
Salary Average Remaining :	15 247 $
Viktor Svedberg	65 000 $ (1)
Salary Average Remaining :	15 247 $
Kris Versteeg	65 000 $ (1)
Salary Average Remaining :	15 247 $
Total Farm Players	17
Salary Commitment
Year 2018 : 1 333 122 $
Year 2019 : 906 576 $
Year 2020 : 648 375 $
Year 2021 : 413 000 $
Salary Average Commitment
Year 2018 : 1 333 122 $
Year 2019 : 906 576 $
Year 2020 : 648 375 $
Year 2021 : 413 000 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7472 - 99 $ - 6 941 - 92,89%
Level 2:	3736 - 70 $ - 3 572 - 95,61%
Level 3:	4670 - 35 $ - 4 520 - 96,79%
Level 4:	1868 - 25 $ - 1 839 - 98,43%
Luxury :	934 - 198 $ - 893 - 95,62%
Total Capacity :	18680
Farm
Farm Level 1:	3000 - 20 $ - 2 244 - 74,81%
Farm Level 2:	2000 - 10 $ - 1 499 - 74,93%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	17 765 - 95,10%
Average Income per Game	1 537 034 $
Year to Date Revenue	63 018 408 $
Farm
Home Games Left	9
Average Attendance - %	3 743 - 74,86%
Average Income per Game	70 650 $
Year to Date Revenue	2 260 797 $
Expense
Pro Players Total Salaries	67 326 625 $
Pro Players Total Average Salaries	67 326 626 $
Farm Players Total Salaries	1 232 682 $
Farm Players Total Average Salaries	1 232 682 $
Coaches Total Salaries	5 140 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	72 089 738 $
Farm Year To Date Expenses	1 152 328 $
Pro Salary Cap Per Days	361 971 $
Pro Salary Cap To Date	66 109 191 $
Farm Salary Cap Per Days	5 073 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	635 849 $
Pro Remaining Season Days	0
Pro Expenses Per Days	388 046 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	6 266 $
Farm Estimated Expenses	357 162 $
Estimated Season Expenses	357 162 $
Estimated Season Salary Cap	66 109 191 $
Estimate Under Maximum Salary Cap of 75 000 000 $	8 890 809 $
Estimate Over Minimum Salary Cap of 55 400 000 $	10 709 191 $
Current Bank Account	12 037 139 $
Projected Bank Account	12 315 826 $

Pro Players Salaries
Matt Niskanen (1 Way Contract)	8 600 000 $ (3)
-Salary Average Remaining :	0 $
Vladimir Tarasenko (1 Way Contract)	7 020 000 $ (4)
-Salary Average Remaining :	0 $
Mikael Granlund (1 Way Contract)	6 391 125 $ (4)
-Salary Average Remaining :	0 $
Devan Dubnyk (1 Way Contract)	5 954 125 $ (2)
-Salary Average Remaining :	0 $
Andy Greene (1 Way Contract)	5 800 000 $ (1)
-Salary Average Remaining :	0 $
Sean Monahan (1 Way Contract)	5 508 000 $ (3)
-Salary Average Remaining :	0 $
Nick Foligno (1 Way Contract)	4 420 000 $ (2)
-Salary Average Remaining :	0 $
Ryan Johansen (1 Way Contract)	3 800 000 $ (1)
-Salary Average Remaining :	0 $
Antoine Roussel (1 Way Contract)	2 574 000 $ (2)
-Salary Average Remaining :	0 $
Calle Jarnkrok (1 Way Contract)	2 574 000 $ (4)
-Salary Average Remaining :	0 $
Adam McQuaid (1 Way Contract)	2 440 000 $ (2)
-Salary Average Remaining :	0 $
Derek MacKenzie (1 Way Contract)	1 700 000 $ (2)
-Salary Average Remaining :	0 $
Nic Dowd (1 Way Contract)	1 300 000 $ (2)
-Salary Average Remaining :	0 $
Zemgus Girgensons (1 Way Contract)	1 062 270 $ (2)
-Salary Average Remaining :	0 $
Kevan Miller (1 Way Contract)	1 056 000 $ (2)
-Salary Average Remaining :	0 $
Ryan Pulock (1 Way Contract)	1 006 646 $ (3)
-Salary Average Remaining :	0 $
David Schlemko	995 000 $ (2)
-Salary Average Remaining :	0 $
Joe Morrow	971 278 $ (1)
-Salary Average Remaining :	0 $
Mike Reilly	925 000 $ (1)
-Salary Average Remaining :	0 $
Michael Chaput	884 813 $ (4)
-Salary Average Remaining :	0 $
Michael Hutchinson	864 993 $ (2)
-Salary Average Remaining :	0 $
Tom Kuhnhackl	804 375 $ (4)
-Salary Average Remaining :	0 $
Brandon Tanev	675 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2018 : 67 326 625 $
Year 2019 : 55 155 347 $
Year 2020 : 32 788 959 $
Year 2021 : 17 674 313 $
Salary Average Commitment
Year 2018 : 67 326 626 $
Year 2019 : 55 155 348 $
Year 2020 : 32 788 959 $
Year 2021 : 17 674 313 $
Salary Cap with 1 Way Contract
Year 2018 : 67 326 626 $
Year 2019 : 55 155 348 $
Year 2020 : 32 788 959 $
Year 2021 : 17 674 313 $

Farm Players Salaries
Zach Leslie	97 500 $ (2)
Salary Average Remaining :	22 870 $
Joshua Ho-Sang	86 333 $ (2)
Salary Average Remaining :	20 251 $
Sam Carrick	83 655 $ (4)
Salary Average Remaining :	19 623 $
Jayson Megna	83 655 $ (2)
Salary Average Remaining :	19 623 $
Carter Verhaeghe	77 833 $ (1)
Salary Average Remaining :	18 257 $
Ludwig Bystrom	75 790 $ (3)
Salary Average Remaining :	17 778 $
Matthew Spencer	72 833 $ (3)
Salary Average Remaining :	17 084 $
Daniel Altshuller	72 833 $ (1)
Salary Average Remaining :	17 084 $
Joseph LaBate	68 000 $ (1)
Salary Average Remaining :	15 951 $
Cole Bardreau	67 500 $ (2)
Salary Average Remaining :	15 833 $
Jason Kasdorf	66 750 $ (1)
Salary Average Remaining :	15 657 $
Jaime Sifers	65 000 $ (1)
Salary Average Remaining :	15 247 $
Liam O'Brien	65 000 $ (1)
Salary Average Remaining :	15 247 $
Will O'Neill	65 000 $ (1)
Salary Average Remaining :	15 247 $
Adam Werner	65 000 $ (1)
Salary Average Remaining :	15 247 $
Evan Cowley	65 000 $ (1)
Salary Average Remaining :	15 247 $
William Wrenn	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	17
Salary Commitment
Year 2018 : 1 232 682 $
Year 2019 : 622 266 $
Year 2020 : 232 278 $
Year 2021 : 83 655 $
Salary Average Commitment
Year 2018 : 1 232 682 $
Year 2019 : 622 266 $
Year 2020 : 232 278 $
Year 2021 : 83 655 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - 100 $ - 6 000 - 100,00%
Level 2:	3295 - 80 $ - 2 765 - 83,92%
Level 3:	4063 - 60 $ - 2 846 - 70,04%
Level 4:	1625 - 40 $ - 1 324 - 81,48%
Luxury :	812 - 260 $ - 690 - 84,99%
Total Capacity :	15795
Farm
Farm Level 1:	3000 - 35 $ - 2 217 - 73,90%
Farm Level 2:	2000 - 15 $ - 1 489 - 74,45%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	13 625 - 86,26%
Average Income per Game	1 444 746 $
Year to Date Revenue	59 234 585 $
Farm
Home Games Left	9
Average Attendance - %	3 706 - 74,12%
Average Income per Game	117 922 $
Year to Date Revenue	3 773 490 $
Expense
Pro Players Total Salaries	65 293 213 $
Pro Players Total Average Salaries	64 949 047 $
Farm Players Total Salaries	1 159 705 $
Farm Players Total Average Salaries	1 159 705 $
Coaches Total Salaries	5 495 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
Pro Year To Date Expenses	70 716 338 $
Farm Year To Date Expenses	1 065 160 $
Pro Salary Cap Per Days	349 188 $
Pro Salary Cap To Date	64 970 457 $
Farm Salary Cap Per Days	4 772 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 061 294 $
Pro Remaining Season Days	0
Pro Expenses Per Days	378 996 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	5 986 $
Farm Estimated Expenses	341 202 $
Estimated Season Expenses	341 202 $
Estimated Season Salary Cap	67 470 457 $
Estimate Under Maximum Salary Cap of 75 000 000 $	7 529 543 $
Estimate Over Minimum Salary Cap of 55 400 000 $	12 070 457 $
Current Bank Account	11 226 577 $
Projected Bank Account	11 946 669 $

Pro Players Salaries
Artemi Panarin (1 Way Contract)	13 800 000 $ (2)
-Salary Average Remaining :	0 $
Ben Bishop (1 Way Contract)	6 783 000 $ (3)
-Salary Average Remaining :	0 $
Aleksander Barkov (1 Way Contract)	6 053 400 $ (3)
-Salary Average Remaining :	0 $
Marco Scandella (1 Way Contract)	6 000 000 $ (4)
-Salary Average Remaining :	0 $
Antti Raanta (1 Way Contract)	6 000 000 $ (4)
-Salary Average Remaining :	0 $
Morgan Rielly (1 Way Contract)	5 035 000 $ (2)
-Salary Average Remaining :	0 $
John Carlson (1 Way Contract)	4 439 813 $ (2)
-Salary Average Remaining :	0 $
Ben Lovejoy (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Bryan Bickell (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	1 500 000 $
-Salary Average Remaining :	0 $
Matt Nieto (1 Way Contract)	1 058 200 $ (1)
-Salary Average Remaining :	0 $
Radim Vrbata (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Auston Matthews	925 000 $ (2)
-Salary Average Remaining :	0 $
Joonas Donskoi	925 000 $ (1)
-Salary Average Remaining :	0 $
Alexander Kerfoot	925 000 $ (2)
-Salary Average Remaining :	0 $
Brady Skjei	925 000 $ (1)
-Salary Average Remaining :	0 $
Sam Reinhart	894 167 $ (1)
-Salary Average Remaining :	0 $
Timo Meier	894 167 $ (2)
-Salary Average Remaining :	0 $
Mikhail Sergachev	894 166 $ (2)
-Salary Average Remaining :	0 $
Tanner Fritz	836 550 $ (1)
-Salary Average Remaining :	0 $
Nicolas Deslauriers	779 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Carpenter	750 750 $ (1)
-Salary Average Remaining :	0 $
Cody Franson	750 000 $ (1)
-Salary Average Remaining :	0 $
Patrick Sharp	575 000 $ (1)
-Salary Average Remaining :	0 $
Blake Coleman	550 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 65 293 213 $
Year 2019 : 52 299 546 $
Year 2020 : 24 836 400 $
Year 2021 : 12 000 000 $
Salary Average Commitment
Year 2018 : 64 949 047 $
Year 2019 : 51 955 380 $
Year 2020 : 24 836 400 $
Year 2021 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 2018 : 64 949 047 $
Year 2019 : 51 955 380 $
Year 2020 : 24 836 400 $
Year 2021 : 12 000 000 $

Farm Players Salaries
Eamon McAdam	92 500 $ (2)
Salary Average Remaining :	21 698 $
Charlie Lindgren	90 000 $ (2)
Salary Average Remaining :	21 111 $
Yannick Weber	87 500 $ (1)
Salary Average Remaining :	20 525 $
Samuel Morin	86 333 $ (1)
Salary Average Remaining :	20 251 $
Reid Boucher	80 746 $ (2)
Salary Average Remaining :	18 940 $
Mark Friedman	74 917 $ (3)
Salary Average Remaining :	17 573 $
Alex Friesen	68 376 $ (2)
Salary Average Remaining :	16 039 $
Ben Harpur	65 333 $ (1)
Salary Average Remaining :	15 325 $
Pheonix Copley	65 000 $ (1)
Salary Average Remaining :	15 247 $
Tom Kostopoulos	65 000 $ (1)
Salary Average Remaining :	15 247 $
Zack Mitchell	60 000 $ (1)
Salary Average Remaining :	14 074 $
Ryan Haggerty	60 000 $ (1)
Salary Average Remaining :	14 074 $
Jaycob Megna	59 000 $ (1)
Salary Average Remaining :	13 840 $
Tony Cameranesi	55 000 $ (2)
Salary Average Remaining :	12 901 $
Matt MacKenzie	55 000 $ (2)
Salary Average Remaining :	12 901 $
Stephen MacAulay	55 000 $ (2)
Salary Average Remaining :	12 901 $
Lukas Bengtsson	40 000 $ (1)
Salary Average Remaining :	9 383 $
Total Farm Players	17
Salary Commitment
Year 2018 : 1 159 704 $
Year 2019 : 571 539 $
Year 2020 : 74 917 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 159 704 $
Year 2019 : 571 539 $
Year 2020 : 74 917 $
Year 2021 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6001 - 150 $ - 4 478 - 74,62%
Level 2:	3001 - 90 $ - 2 398 - 79,91%
Level 3:	3750 - 70 $ - 2 425 - 64,67%
Level 4:	1502 - 50 $ - 1 037 - 69,02%
Luxury :	750 - 240 $ - 726 - 96,85%
Total Capacity :	15004
Farm
Farm Level 1:	3000 - 55 $ - 2 263 - 75,42%
Farm Level 2:	2000 - 30 $ - 1 484 - 74,19%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	11 065 - 73,74%
Average Income per Game	1 514 514 $
Year to Date Revenue	62 095 093 $
Farm
Home Games Left	9
Average Attendance - %	3 747 - 74,93%
Average Income per Game	199 375 $
Year to Date Revenue	6 380 012 $
Expense
Pro Players Total Salaries	67 101 773 $
Pro Players Total Average Salaries	67 101 773 $
Farm Players Total Salaries	1 878 400 $
Farm Players Total Average Salaries	1 878 400 $
Coaches Total Salaries	930 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 220 625 $
Pro Year To Date Expenses	69 868 380 $
Farm Year To Date Expenses	1 648 816 $
Pro Salary Cap Per Days	360 762 $
Pro Salary Cap To Date	69 368 389 $
Farm Salary Cap Per Days	7 421 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 794 378 $
Pro Remaining Season Days	0
Pro Expenses Per Days	363 450 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	9 500 $
Farm Estimated Expenses	541 500 $
Estimated Season Expenses	541 500 $
Estimated Season Salary Cap	71 589 014 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 410 986 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 189 014 $
Current Bank Account	16 957 909 $
Projected Bank Account	18 210 787 $

Pro Players Salaries
Brandon Dubinsky (1 Way Contract)	6 000 000 $ (2)
-Salary Average Remaining :	0 $
Derek Stepan (1 Way Contract)	5 824 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Kesler (1 Way Contract)	5 500 000 $ (2)
-Salary Average Remaining :	0 $
Kyle Palmieri (1 Way Contract)	5 168 475 $ (3)
-Salary Average Remaining :	0 $
Adam Henrique (1 Way Contract)	4 392 648 $ (2)
-Salary Average Remaining :	0 $
Mikkel Boedker (1 Way Contract)	4 168 125 $ (2)
-Salary Average Remaining :	0 $
Anders Lee (1 Way Contract)	4 038 913 $ (3)
-Salary Average Remaining :	0 $
Ryan Callahan (1 Way Contract)	3 800 000 $ (2)
-Salary Average Remaining :	0 $
Matt Murray (1 Way Contract)	3 705 000 $ (2)
-Salary Average Remaining :	0 $
Ryan Murray (1 Way Contract)	3 652 659 $ (2)
-Salary Average Remaining :	0 $
Charlie Coyle (1 Way Contract)	3 374 400 $ (2)
-Salary Average Remaining :	0 $
Cody Ceci (1 Way Contract)	3 264 800 $ (2)
-Salary Average Remaining :	0 $
Nikita Zadorov (1 Way Contract)	2 506 900 $ (3)
-Salary Average Remaining :	0 $
Tom Wilson (1 Way Contract)	2 288 000 $ (2)
-Salary Average Remaining :	0 $
Ian Cole (1 Way Contract)	1 264 000 $ (1)
-Salary Average Remaining :	0 $
Chad Johnson (1 Way Contract)	1 200 000 $ (1)
-Salary Average Remaining :	0 $
Andrew Copp (1 Way Contract)	1 166 000 $ (3)
-Salary Average Remaining :	0 $
Hampus Lindholm (1 Way Contract)	1 062 270 $ (2)
-Salary Average Remaining :	0 $
Tomas Jurco (1 Way Contract)	1 049 400 $ (1)
-1 Way Contract Salary Cap :	1 049 400 $
-Salary Average Remaining :	0 $
C.J. Smith (1 Way Contract)	1 037 850 $ (1)
-1 Way Contract Salary Cap :	1 037 850 $
-Salary Average Remaining :	0 $
Mark Jankowski	925 000 $ (2)
-Salary Average Remaining :	0 $
Josh Morrissey	863 333 $ (1)
-Salary Average Remaining :	0 $
Barclay Goodrow	850 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2018 : 67 101 773 $
Year 2019 : 55 013 190 $
Year 2020 : 12 880 288 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 67 101 773 $
Year 2019 : 55 013 190 $
Year 2020 : 12 880 288 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 67 101 773 $
Year 2019 : 55 013 190 $
Year 2020 : 12 880 288 $
Year 2021 : 0 $

Farm Players Salaries
Joel Vermin	95 000 $ (2)
Salary Average Remaining :	22 284 $
Dan Renouf	95 000 $ (2)
Salary Average Remaining :	22 284 $
Dean Kukan	95 000 $ (2)
Salary Average Remaining :	22 284 $
Jordan Schmaltz	92 500 $ (1)
Salary Average Remaining :	21 698 $
Alex Nylander	92 500 $ (2)
Salary Average Remaining :	21 698 $
Luke Kunin	92 500 $ (3)
Salary Average Remaining :	21 698 $
Andrew Poturalski	90 000 $ (1)
Salary Average Remaining :	21 111 $
Kurtis MacDermid	90 000 $ (2)
Salary Average Remaining :	21 111 $
A.J. Greer	88 110 $ (4)
Salary Average Remaining :	20 668 $
Colby Cave	87 500 $ (2)
Salary Average Remaining :	20 525 $
Zachary Senyshyn	86 333 $ (3)
Salary Average Remaining :	20 251 $
Troy Grosenick	85 000 $ (1)
Salary Average Remaining :	19 938 $
Jacob Josefson	80 000 $ (1)
Salary Average Remaining :	18 765 $
Jean-Christophe Beaudin	76 750 $ (3)
Salary Average Remaining :	18 003 $
JC Lipon	75 207 $ (2)
Salary Average Remaining :	17 641 $
Jeff Zatkoff (Out of Payroll)	75 000 $ (1)
Salary Average Remaining :	17 593 $
Pat Cannone	75 000 $ (1)
Salary Average Remaining :	17 593 $
Laurent Dauphin	74 500 $ (1)
Salary Average Remaining :	17 475 $
Landon Ferraro	70 000 $ (1)
Salary Average Remaining :	16 420 $
Josh Brown	67 500 $ (1)
Salary Average Remaining :	15 833 $
Maxim Lamarche	65 000 $ (1)
Salary Average Remaining :	15 247 $
Taylor Fedun	65 000 $ (1)
Salary Average Remaining :	15 247 $
Cameron Gaunce	65 000 $ (1)
Salary Average Remaining :	15 247 $
Total Farm Players	23
Salary Commitment
Year 2018 : 1 878 400 $
Year 2019 : 973 900 $
Year 2020 : 343 693 $
Year 2021 : 88 110 $
Salary Average Commitment
Year 2018 : 1 878 400 $
Year 2019 : 973 900 $
Year 2020 : 343 693 $
Year 2021 : 88 110 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7246 - 200 $ - 5 086 - 70,19%
Level 2:	3624 - 66 $ - 3 546 - 97,86%
Level 3:	4530 - 41 $ - 3 790 - 83,67%
Level 4:	1812 - 32 $ - 1 591 - 87,81%
Luxury :	906 - 400 $ - 666 - 73,53%
Total Capacity :	18118
Farm
Farm Level 1:	3000 - 32 $ - 2 214 - 73,81%
Farm Level 2:	2000 - 22 $ - 1 489 - 74,44%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	14 680 - 81,02%
Average Income per Game	1 633 627 $
Year to Date Revenue	66 978 723 $
Farm
Home Games Left	9
Average Attendance - %	3 703 - 74,06%
Average Income per Game	122 256 $
Year to Date Revenue	3 912 196 $
Expense
Pro Players Total Salaries	71 266 373 $
Pro Players Total Average Salaries	71 266 373 $
Farm Players Total Salaries	1 485 864 $
Farm Players Total Average Salaries	1 485 864 $
Coaches Total Salaries	3 190 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(784 000 $)
Pro Year To Date Expenses	72 952 467 $
Farm Year To Date Expenses	1 297 063 $
Pro Salary Cap Per Days	383 153 $
Pro Salary Cap To Date	69 083 898 $
Farm Salary Cap Per Days	6 115 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 100 305 $
Pro Remaining Season Days	0
Pro Expenses Per Days	398 878 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	7 205 $
Farm Estimated Expenses	410 685 $
Estimated Season Expenses	410 685 $
Estimated Season Salary Cap	68 299 898 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 700 102 $
Estimate Over Minimum Salary Cap of 55 400 000 $	12 899 898 $
Current Bank Account	16 641 389 $
Projected Bank Account	17 331 009 $

Pro Players Salaries
Steven Stamkos (1 Way Contract)	7 020 000 $ (2)
-Salary Average Remaining :	0 $
David Krejci (1 Way Contract)	6 510 000 $ (3)
-Salary Average Remaining :	0 $
Keith Yandle (1 Way Contract)	6 300 000 $ (4)
-Salary Average Remaining :	0 $
Mark Giordano (1 Way Contract)	6 270 000 $ (2)
-Salary Average Remaining :	0 $
Jordan Eberle (1 Way Contract)	5 616 000 $ (2)
-Salary Average Remaining :	0 $
TJ Brodie (1 Way Contract)	5 168 475 $ (2)
-Salary Average Remaining :	0 $
James van Riemsdyk (1 Way Contract)	5 109 053 $ (3)
-Salary Average Remaining :	0 $
Tyler Bozak (1 Way Contract)	4 600 000 $ (1)
-Salary Average Remaining :	0 $
Victor Hedman (1 Way Contract)	4 561 596 $ (3)
-Salary Average Remaining :	0 $
Andrei Vasilevskiy (1 Way Contract)	3 524 500 $ (3)
-Salary Average Remaining :	0 $
Carl Hagelin (1 Way Contract)	2 896 000 $ (1)
-Salary Average Remaining :	0 $
Nate Schmidt (1 Way Contract)	2 895 750 $ (4)
-Salary Average Remaining :	0 $
Jason Zucker (1 Way Contract)	2 574 000 $ (4)
-Salary Average Remaining :	0 $
Darcy Kuemper (1 Way Contract)	1 568 000 $ (1)
-Salary Average Remaining :	0 $
Mika Zibanejad (1 Way Contract)	1 099 000 $ (1)
-Salary Average Remaining :	0 $
Scott Laughton (1 Way Contract)	1 079 364 $ (1)
-Salary Average Remaining :	0 $
Michal Kempny	977 000 $ (3)
-Salary Average Remaining :	0 $
J.T. Compher	925 000 $ (2)
-Salary Average Remaining :	0 $
Joel Eriksson Ek	925 000 $ (2)
-Salary Average Remaining :	0 $
Phillip Di Giuseppe	829 400 $ (2)
-Salary Average Remaining :	0 $
Bryan Rust	818 235 $ (3)
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2018 : 71 266 373 $
Year 2019 : 60 024 009 $
Year 2020 : 33 270 134 $
Year 2021 : 11 769 750 $
Salary Average Commitment
Year 2018 : 71 266 373 $
Year 2019 : 60 024 009 $
Year 2020 : 33 270 134 $
Year 2021 : 11 769 750 $
Salary Cap with 1 Way Contract
Year 2018 : 71 266 373 $
Year 2019 : 60 024 009 $
Year 2020 : 33 270 134 $
Year 2021 : 11 769 750 $

Farm Players Salaries
David Desharnais	99 500 $ (1)
Salary Average Remaining :	23 340 $
Haydn Fleury	92 500 $ (2)
Salary Average Remaining :	21 698 $
Blake Hillman	90 000 $ (4)
Salary Average Remaining :	21 111 $
Alexandre Fortin	83 000 $ (3)
Salary Average Remaining :	19 469 $
Mason McDonald	82 250 $ (3)
Salary Average Remaining :	19 293 $
Chris Wideman	77 864 $ (2)
Salary Average Remaining :	18 264 $
Daniel Vladar	72 833 $ (2)
Salary Average Remaining :	17 084 $
Adin Hill	72 583 $ (1)
Salary Average Remaining :	17 026 $
Sam Anas	70 000 $ (2)
Salary Average Remaining :	16 420 $
Dominic Turgeon	68 667 $ (2)
Salary Average Remaining :	16 107 $
Joel Lowry	67 500 $ (1)
Salary Average Remaining :	15 833 $
Daniel Zaar	66 667 $ (1)
Salary Average Remaining :	15 638 $
Alexis D'Aoust	65 000 $ (1)
Salary Average Remaining :	15 247 $
Cavan Fitzgerald	65 000 $ (2)
Salary Average Remaining :	15 247 $
Daniel Walcott	65 000 $ (1)
Salary Average Remaining :	15 247 $
Victor Antipin	65 000 $ (1)
Salary Average Remaining :	15 247 $
Andrew Agozzino	57 500 $ (1)
Salary Average Remaining :	13 488 $
Andy Andreoff	57 500 $ (1)
Salary Average Remaining :	13 488 $
Kyle Clifford	57 500 $ (1)
Salary Average Remaining :	13 488 $
Mario Lucia	55 000 $ (2)
Salary Average Remaining :	12 901 $
Luke Johnson	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	21
Salary Commitment
Year 2018 : 1 485 864 $
Year 2019 : 812 114 $
Year 2020 : 255 250 $
Year 2021 : 90 000 $
Salary Average Commitment
Year 2018 : 1 485 864 $
Year 2019 : 812 114 $
Year 2020 : 255 250 $
Year 2021 : 90 000 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7700 - 110 $ - 6 247 - 81,14%
Level 2:	3900 - 83 $ - 2 703 - 69,31%
Level 3:	4936 - 58 $ - 3 533 - 71,57%
Level 4:	1976 - 43 $ - 1 436 - 72,66%
Luxury :	988 - 260 $ - 808 - 81,78%
Total Capacity :	19500
Farm
Farm Level 1:	3000 - 70 $ - 2 298 - 76,59%
Farm Level 2:	2000 - 30 $ - 1 514 - 75,70%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	14 727 - 75,52%
Average Income per Game	1 576 382 $
Year to Date Revenue	64 631 659 $
Farm
Home Games Left	9
Average Attendance - %	3 812 - 76,24%
Average Income per Game	243 393 $
Year to Date Revenue	7 788 565 $
Expense
Pro Players Total Salaries	59 025 491 $
Pro Players Total Average Salaries	59 025 491 $
Farm Players Total Salaries	1 357 797 $
Farm Players Total Average Salaries	1 357 797 $
Coaches Total Salaries	2 580 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 670 000 $
Pro Year To Date Expenses	66 545 967 $
Farm Year To Date Expenses	1 322 364 $
Pro Salary Cap Per Days	317 341 $
Pro Salary Cap To Date	63 438 272 $
Farm Salary Cap Per Days	5 588 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	2 190 534 $
Pro Remaining Season Days	0
Pro Expenses Per Days	329 304 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	7 049 $
Farm Estimated Expenses	401 793 $
Estimated Season Expenses	401 793 $
Estimated Season Salary Cap	68 108 272 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 891 728 $
Estimate Over Minimum Salary Cap of 55 400 000 $	12 708 272 $
Current Bank Account	26 595 893 $
Projected Bank Account	28 384 634 $

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	9 156 924 $ (2)
-Salary Average Remaining :	0 $
Kris Russell (1 Way Contract)	6 573 884 $ (3)
-Salary Average Remaining :	0 $
Brent Burns (1 Way Contract)	6 567 000 $ (1)
-Salary Average Remaining :	0 $
Carey Price (1 Way Contract)	6 240 000 $ (4)
-Salary Average Remaining :	0 $
Martin Hanzal (1 Way Contract)	3 928 041 $ (3)
-Salary Average Remaining :	0 $
Justin Braun (1 Way Contract)	3 415 000 $ (4)
-Salary Average Remaining :	0 $
Dmitry Kulikov (1 Way Contract)	2 800 000 $ (2)
-Salary Average Remaining :	0 $
Aaron Dell (1 Way Contract)	2 625 000 $ (4)
-Salary Average Remaining :	0 $
Mason Appleton (1 Way Contract)	2 430 000 $ (4)
-1 Way Contract Salary Cap :	2 430 000 $
-Salary Average Remaining :	0 $
Zach Aston-Reese (1 Way Contract)	2 100 000 $ (4)
-Salary Average Remaining :	0 $
Andreas Athanasiou (1 Way Contract)	1 617 825 $ (3)
-Salary Average Remaining :	0 $
Andre Burakovsky (1 Way Contract)	1 098 900 $ (3)
-Salary Average Remaining :	0 $
Vernon Fiddler	990 000 $ (1)
-Salary Average Remaining :	0 $
Austin Czarnik	990 000 $ (1)
-Salary Average Remaining :	0 $
Evan Rodrigues	990 000 $ (2)
-Salary Average Remaining :	0 $
Taylor Chorney	968 000 $ (1)
-Salary Average Remaining :	0 $
Cedric Paquette	947 375 $ (2)
-Salary Average Remaining :	0 $
Noel Acciari	933 075 $ (3)
-Salary Average Remaining :	0 $
Oskar Lindblom	925 000 $ (3)
-Salary Average Remaining :	0 $
Ben Hutton	896 250 $ (1)
-Salary Average Remaining :	0 $
Dylan McIlrath	836 550 $ (2)
-Salary Average Remaining :	0 $
Warren Foegele	746 667 $ (3)
-Salary Average Remaining :	0 $
Jiri Hudler	675 000 $ (1)
-Salary Average Remaining :	0 $
Markus Hannikainen	575 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 59 025 491 $
Year 2019 : 47 364 241 $
Year 2020 : 32 633 392 $
Year 2021 : 16 810 000 $
Salary Average Commitment
Year 2018 : 59 025 491 $
Year 2019 : 47 364 241 $
Year 2020 : 32 633 392 $
Year 2021 : 16 810 000 $
Salary Cap with 1 Way Contract
Year 2018 : 59 025 491 $
Year 2019 : 47 364 241 $
Year 2020 : 32 633 392 $
Year 2021 : 16 810 000 $

Farm Players Salaries
Collin Delia	98 000 $ (4)
Salary Average Remaining :	22 988 $
Jake Walman	92 500 $ (3)
Salary Average Remaining :	21 698 $
Dominik Masin	92 500 $ (2)
Salary Average Remaining :	21 698 $
Adam Gilmour	92 500 $ (2)
Salary Average Remaining :	21 698 $
Blake Speers	92 500 $ (2)
Salary Average Remaining :	21 698 $
Dominic Toninato	92 500 $ (2)
Salary Average Remaining :	21 698 $
Gabriel Fontaine	73 667 $ (3)
Salary Average Remaining :	17 280 $
Turner Elson	72 930 $ (1)
Salary Average Remaining :	17 107 $
Filip Hronek	71 417 $ (3)
Salary Average Remaining :	16 752 $
Mackenzie MacEachern	68 333 $ (2)
Salary Average Remaining :	16 029 $
Lucas Wallmark	68 333 $ (2)
Salary Average Remaining :	16 029 $
Julien Nantel	68 000 $ (2)
Salary Average Remaining :	15 951 $
Brett Pollock	67 117 $ (3)
Salary Average Remaining :	15 743 $
James de Haas	65 000 $ (1)
Salary Average Remaining :	15 247 $
Bracken Kearns	65 000 $ (1)
Salary Average Remaining :	15 247 $
Jalen Chatfield	65 000 $ (2)
Salary Average Remaining :	15 247 $
Nick Ellis	57 500 $ (2)
Salary Average Remaining :	13 488 $
Brian Hart	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	18
Salary Commitment
Year 2018 : 1 357 797 $
Year 2019 : 1 154 867 $
Year 2020 : 402 701 $
Year 2021 : 98 000 $
Salary Average Commitment
Year 2018 : 1 357 797 $
Year 2019 : 1 154 867 $
Year 2020 : 402 701 $
Year 2021 : 98 000 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7528 - 110 $ - 6 968 - 92,56%
Level 2:	3764 - 80 $ - 2 715 - 72,12%
Level 3:	4705 - 55 $ - 3 170 - 67,38%
Level 4:	1882 - 40 $ - 1 296 - 68,85%
Luxury :	940 - 250 $ - 705 - 74,98%
Total Capacity :	18819
Farm
Farm Level 1:	3000 - 50 $ - 2 232 - 74,39%
Farm Level 2:	2000 - 15 $ - 1 464 - 73,20%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	14 854 - 78,93%
Average Income per Game	1 635 567 $
Year to Date Revenue	67 058 257 $
Farm
Home Games Left	9
Average Attendance - %	3 696 - 73,91%
Average Income per Game	157 581 $
Year to Date Revenue	5 042 602 $
Expense
Pro Players Total Salaries	55 351 420 $
Pro Players Total Average Salaries	55 351 420 $
Farm Players Total Salaries	1 338 304 $
Farm Players Total Average Salaries	1 338 304 $
Coaches Total Salaries	5 970 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	116 667 $
Pro Year To Date Expenses	60 964 078 $
Farm Year To Date Expenses	1 340 793 $
Pro Salary Cap Per Days	297 588 $
Pro Salary Cap To Date	55 414 024 $
Farm Salary Cap Per Days	5 507 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 418 232 $
Pro Remaining Season Days	0
Pro Expenses Per Days	327 427 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	7 236 $
Farm Estimated Expenses	412 452 $
Estimated Season Expenses	412 452 $
Estimated Season Salary Cap	55 530 691 $
Estimate Under Maximum Salary Cap of 75 000 000 $	19 469 309 $
Estimate Over Minimum Salary Cap of 55 400 000 $	130 691 $
Current Bank Account	29 795 988 $
Projected Bank Account	30 801 768 $

Pro Players Salaries
Jeff Carter (1 Way Contract)	5 869 000 $ (1)
-Salary Average Remaining :	0 $
Torey Krug (1 Way Contract)	5 835 375 $ (3)
-Salary Average Remaining :	0 $
Ryan McDonagh (1 Way Contract)	5 063 000 $ (1)
-Salary Average Remaining :	0 $
Jakob Silfverberg (1 Way Contract)	4 038 802 $ (3)
-Salary Average Remaining :	0 $
Luke Glendening (1 Way Contract)	4 000 000 $ (4)
-Salary Average Remaining :	0 $
Ondrej Palat (1 Way Contract)	3 661 281 $ (3)
-Salary Average Remaining :	0 $
Tyler Johnson (1 Way Contract)	3 661 281 $ (3)
-Salary Average Remaining :	0 $
Johnny Oduya (1 Way Contract)	3 500 000 $ (1)
-Salary Average Remaining :	0 $
Daniel Winnik (1 Way Contract)	2 900 000 $ (2)
-Salary Average Remaining :	0 $
Luke Schenn (1 Way Contract)	2 075 000 $ (2)
-Salary Average Remaining :	0 $
Dmitry Orlov (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Michael Raffl (1 Way Contract)	1 700 000 $ (1)
-Salary Average Remaining :	0 $
Frederik Andersen (1 Way Contract)	1 480 050 $ (2)
-Salary Average Remaining :	0 $
Cole Schneider (1 Way Contract)	1 020 459 $ (1)
-1 Way Contract Salary Cap :	1 020 459 $
-Salary Average Remaining :	0 $
Tom Pyatt (1 Way Contract)	1 000 000 $ (3)
-Salary Average Remaining :	0 $
Tim Schaller	995 000 $ (4)
-Salary Average Remaining :	0 $
Zach Redmond	966 000 $ (1)
-Salary Average Remaining :	0 $
Matthew Tkachuk	925 000 $ (2)
-Salary Average Remaining :	0 $
Jack Eichel	925 000 $ (1)
-Salary Average Remaining :	0 $
Shea Theodore	863 333 $ (1)
-Salary Average Remaining :	0 $
MacKenzie Weegar	807 840 $ (2)
-Salary Average Remaining :	0 $
Alexander DeBrincat	778 333 $ (3)
-Salary Average Remaining :	0 $
Oliver Bjorkstrand	655 833 $ (1)
-Salary Average Remaining :	0 $
Tristan Jarry	630 833 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 55 351 420 $
Year 2019 : 32 157 962 $
Year 2020 : 23 970 072 $
Year 2021 : 4 995 000 $
Salary Average Commitment
Year 2018 : 55 351 420 $
Year 2019 : 32 157 962 $
Year 2020 : 23 970 072 $
Year 2021 : 4 995 000 $
Salary Cap with 1 Way Contract
Year 2018 : 55 351 420 $
Year 2019 : 32 157 962 $
Year 2020 : 23 970 072 $
Year 2021 : 4 995 000 $

Farm Players Salaries
Matt Lorito	99 900 $ (3)
Salary Average Remaining :	23 433 $
Eddie Pasquale	90 000 $ (4)
Salary Average Remaining :	21 111 $
Kailer Yamamoto	89 417 $ (3)
Salary Average Remaining :	20 974 $
Steve Michalek	87 500 $ (2)
Salary Average Remaining :	20 525 $
Vojtech Mozik	87 500 $ (2)
Salary Average Remaining :	20 525 $
Morgan Klimchuk	86 333 $ (1)
Salary Average Remaining :	20 251 $
Grayson Downing	83 655 $ (4)
Salary Average Remaining :	19 623 $
Sebastian Aho2	77 000 $ (3)
Salary Average Remaining :	18 062 $
Adam Brooks	75 917 $ (3)
Salary Average Remaining :	17 808 $
Manuel Wiederer	73 667 $ (3)
Salary Average Remaining :	17 280 $
Parker Wotherspoon	73 250 $ (3)
Salary Average Remaining :	17 182 $
Iakov Trenin	73 083 $ (3)
Salary Average Remaining :	17 143 $
Samuel Girard	72 833 $ (3)
Salary Average Remaining :	17 084 $
Oskar Sundqvist	70 083 $ (1)
Salary Average Remaining :	16 439 $
Stepan Falkovsky	69 833 $ (3)
Salary Average Remaining :	16 381 $
Sergei Boikov	68 333 $ (2)
Salary Average Remaining :	16 029 $
Andy Miele	60 000 $ (1)
Salary Average Remaining :	14 074 $
Total Farm Players	17
Salary Commitment
Year 2018 : 1 338 304 $
Year 2019 : 1 121 888 $
Year 2020 : 878 555 $
Year 2021 : 173 655 $
Salary Average Commitment
Year 2018 : 1 338 304 $
Year 2019 : 1 121 888 $
Year 2020 : 878 555 $
Year 2021 : 173 655 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6735 - 110 $ - 6 673 - 99,08%
Level 2:	3368 - 60 $ - 3 365 - 99,91%
Level 3:	4210 - 45 $ - 4 185 - 99,41%
Level 4:	1683 - 30 $ - 1 683 - 100,00%
Luxury :	842 - 220 $ - 838 - 99,56%
Total Capacity :	16838
Farm
Farm Level 1:	3000 - 35 $ - 2 282 - 76,08%
Farm Level 2:	2000 - 25 $ - 1 483 - 74,15%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	16 744 - 99,44%
Average Income per Game	1 603 816 $
Year to Date Revenue	65 756 454 $
Farm
Home Games Left	9
Average Attendance - %	3 765 - 75,31%
Average Income per Game	138 005 $
Year to Date Revenue	4 416 175 $
Expense
Pro Players Total Salaries	60 071 646 $
Pro Players Total Average Salaries	60 071 646 $
Farm Players Total Salaries	1 665 166 $
Farm Players Total Average Salaries	1 665 166 $
Coaches Total Salaries	1 335 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	438 333 $
Pro Year To Date Expenses	61 616 736 $
Farm Year To Date Expenses	1 431 926 $
Pro Salary Cap Per Days	322 966 $
Pro Salary Cap To Date	60 445 791 $
Farm Salary Cap Per Days	6 853 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 242 049 $
Pro Remaining Season Days	0
Pro Expenses Per Days	328 611 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	8 025 $
Farm Estimated Expenses	457 425 $
Estimated Season Expenses	457 425 $
Estimated Season Salary Cap	60 884 124 $
Estimate Under Maximum Salary Cap of 75 000 000 $	14 115 876 $
Estimate Over Minimum Salary Cap of 55 400 000 $	5 484 124 $
Current Bank Account	27 123 967 $
Projected Bank Account	27 908 591 $

Pro Players Salaries
Claude Giroux (1 Way Contract)	7 944 000 $ (4)
-Salary Average Remaining :	0 $
Kris Letang (1 Way Contract)	6 960 000 $ (3)
-Salary Average Remaining :	0 $
Jonathan Drouin (1 Way Contract)	5 538 500 $ (3)
-Salary Average Remaining :	0 $
Justin Faulk (1 Way Contract)	5 371 880 $ (4)
-Salary Average Remaining :	0 $
Alex Wennberg (1 Way Contract)	4 934 300 $ (3)
-Salary Average Remaining :	0 $
Jake Gardiner (1 Way Contract)	4 362 026 $ (3)
-Salary Average Remaining :	0 $
Valtteri Filppula (1 Way Contract)	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Nail Yakupov (1 Way Contract)	2 970 000 $ (2)
-Salary Average Remaining :	0 $
Jordan Weal (1 Way Contract)	2 252 250 $ (4)
-Salary Average Remaining :	0 $
Scott Darling (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
John Gilmour (1 Way Contract)	1 350 000 $ (2)
-Salary Average Remaining :	0 $
Sergey Tolchinsky (1 Way Contract)	1 300 000 $ (1)
-1 Way Contract Salary Cap :	1 300 000 $
-Salary Average Remaining :	0 $
Jakob Forsbacka Karlsson (1 Way Contract)	1 089 000 $ (4)
-1 Way Contract Salary Cap :	1 089 000 $
-Salary Average Remaining :	0 $
Kevin Fiala (1 Way Contract)	1 025 640 $ (4)
-Salary Average Remaining :	0 $
Chris Conner (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	1 000 000 $
-Salary Average Remaining :	0 $
Clayton Keller	925 000 $ (2)
-Salary Average Remaining :	0 $
Ivan Provorov	925 000 $ (2)
-Salary Average Remaining :	0 $
Oscar Fantenberg	900 000 $ (2)
-Salary Average Remaining :	0 $
Anthony DeAngelo	863 333 $ (1)
-Salary Average Remaining :	0 $
Devante Smith-Pelly	836 550 $ (4)
-Salary Average Remaining :	0 $
Mark Borowiecki	765 000 $ (1)
-Salary Average Remaining :	0 $
Ivan Barbashev	741 667 $ (1)
-Salary Average Remaining :	0 $
Dominik Simon	692 500 $ (1)
-Salary Average Remaining :	0 $
Steve Mason	675 000 $ (4)
-Salary Average Remaining :	0 $
Alex Burrows	650 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2018 : 60 071 646 $
Year 2019 : 48 059 146 $
Year 2020 : 40 989 146 $
Year 2021 : 19 194 320 $
Salary Average Commitment
Year 2018 : 60 071 646 $
Year 2019 : 48 059 146 $
Year 2020 : 40 989 146 $
Year 2021 : 19 194 320 $
Salary Cap with 1 Way Contract
Year 2018 : 60 071 646 $
Year 2019 : 48 059 146 $
Year 2020 : 40 989 146 $
Year 2021 : 19 194 320 $

Farm Players Salaries
Rocco Grimaldi	94 050 $ (4)
Salary Average Remaining :	22 061 $
Miles Wood	92 500 $ (1)
Salary Average Remaining :	21 698 $
Henrik Borgstrom	92 500 $ (3)
Salary Average Remaining :	21 698 $
Timothy Liljegren	89 417 $ (3)
Salary Average Remaining :	20 974 $
Martin Necas	89 417 $ (3)
Salary Average Remaining :	20 974 $
Owen Tippett	89 417 $ (3)
Salary Average Remaining :	20 974 $
Alexander Volkov	86 417 $ (3)
Salary Average Remaining :	20 271 $
Marek Mazanec	83 655 $ (4)
Salary Average Remaining :	19 623 $
Chris Didomenico	80 000 $ (2)
Salary Average Remaining :	18 765 $
Scott Kosmachuk	79 365 $ (4)
Salary Average Remaining :	18 616 $
Mitch Callahan	78 375 $ (3)
Salary Average Remaining :	18 384 $
Antoine Bibeau	77 220 $ (2)
Salary Average Remaining :	18 113 $
Victor Mete	74 833 $ (3)
Salary Average Remaining :	17 553 $
Dennis Yan	72 833 $ (3)
Salary Average Remaining :	17 084 $
Chase De Leo	72 083 $ (1)
Salary Average Remaining :	16 908 $
Anthony Richard	71 750 $ (2)
Salary Average Remaining :	16 830 $
Frederic Allard	71 417 $ (3)
Salary Average Remaining :	16 752 $
Vili Saarijarvi	69 750 $ (3)
Salary Average Remaining :	16 361 $
Axel Holmstrom	68 667 $ (3)
Salary Average Remaining :	16 107 $
Mark MacMillan	66 500 $ (1)
Salary Average Remaining :	15 599 $
Andrei Mironov	65 000 $ (2)
Salary Average Remaining :	15 247 $
Total Farm Players	21
Salary Commitment
Year 2018 : 1 665 166 $
Year 2019 : 1 434 083 $
Year 2020 : 1 140 113 $
Year 2021 : 257 070 $
Salary Average Commitment
Year 2018 : 1 665 166 $
Year 2019 : 1 434 083 $
Year 2020 : 1 140 113 $
Year 2021 : 257 070 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT
Level 1:	7699 - 115 $ - 6 853 - 89,01%
Level 2:	3850 - 80 $ - 3 224 - 83,75%
Level 3:	4813 - 45 $ - 4 257 - 88,45%
Level 4:	1925 - 35 $ - 1 615 - 83,89%
Luxury :	963 - 235 $ - 882 - 91,60%
Total Capacity :	19250
Farm
Farm Level 1:	3000 - 40 $ - 2 229 - 74,31%
Farm Level 2:	2000 - 30 $ - 1 497 - 74,86%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	16 831 - 87,43%
Average Income per Game	1 600 114 $
Year to Date Revenue	65 604 656 $
Farm
Home Games Left	9
Average Attendance - %	3 727 - 74,53%
Average Income per Game	147 779 $
Year to Date Revenue	4 728 922 $
Expense
Pro Players Total Salaries	64 132 859 $
Pro Players Total Average Salaries	64 132 859 $
Farm Players Total Salaries	1 728 795 $
Farm Players Total Average Salaries	1 728 795 $
Coaches Total Salaries	1 135 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3 969 667 $)
Pro Year To Date Expenses	64 853 171 $
Farm Year To Date Expenses	1 714 532 $
Pro Salary Cap Per Days	344 800 $
Pro Salary Cap To Date	63 389 727 $
Farm Salary Cap Per Days	6 847 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 330 009 $
Pro Remaining Season Days	0
Pro Expenses Per Days	349 101 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	8 493 $
Farm Estimated Expenses	484 101 $
Estimated Season Expenses	484 101 $
Estimated Season Salary Cap	59 420 060 $
Estimate Under Maximum Salary Cap of 75 000 000 $	15 579 940 $
Estimate Over Minimum Salary Cap of 55 400 000 $	4 020 060 $
Current Bank Account	23 815 875 $
Projected Bank Account	24 661 783 $

Pro Players Salaries
Eric Staal (1 Way Contract)	10 000 000 $ (3)
-Salary Average Remaining :	0 $
Alex Edler (1 Way Contract)	8 500 000 $ (2)
-Salary Average Remaining :	0 $
Bryan Little (1 Way Contract)	6 032 499 $ (4)
-Salary Average Remaining :	0 $
Derick Brassard (1 Way Contract)	5 700 000 $ (1)
-Salary Average Remaining :	0 $
Thomas Vanek (1 Way Contract)	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Robin Lehner (1 Way Contract)	3 876 000 $ (1)
-Salary Average Remaining :	0 $
Josh Bailey (1 Way Contract)	3 667 950 $ (2)
-Salary Average Remaining :	0 $
Jacob Trouba (1 Way Contract)	3 331 382 $ (2)
-Salary Average Remaining :	0 $
Chad Ruhwedel (1 Way Contract)	2 000 000 $ (1)
-1 Way Contract Salary Cap :	2 000 000 $
-Salary Average Remaining :	0 $
Jamie McGinn (1 Way Contract)	1 900 000 $ (1)
-Salary Average Remaining :	0 $
David Kampf (1 Way Contract)	1 750 000 $ (2)
-1 Way Contract Salary Cap :	1 750 000 $
-Salary Average Remaining :	0 $
Erik Haula (1 Way Contract)	1 444 014 $ (3)
-Salary Average Remaining :	0 $
Ryan Dzingel (1 Way Contract)	1 250 000 $ (2)
-Salary Average Remaining :	0 $
Brian Gibbons (1 Way Contract)	1 250 000 $ (2)
-Salary Average Remaining :	0 $
Trevor van Riemsdyk	971 025 $ (2)
-Salary Average Remaining :	0 $
Carter Hutton	957 000 $ (1)
-Salary Average Remaining :	0 $
Shane Prince	953 700 $ (1)
-Salary Average Remaining :	0 $
Sebastian Aho	925 000 $ (2)
-Salary Average Remaining :	0 $
Justin Falk	908 000 $ (1)
-Salary Average Remaining :	0 $
Greg Pateryn	885 456 $ (2)
-Salary Average Remaining :	0 $
Darnell Nurse	863 333 $ (1)
-Salary Average Remaining :	0 $
Danton Heinen	821 666 $ (2)
-Salary Average Remaining :	0 $
Brett Pesce	809 167 $ (1)
-Salary Average Remaining :	0 $
Kevin Boyle	675 000 $ (4)
-Salary Average Remaining :	0 $
Tyler Bertuzzi	661 667 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2018 : 64 132 859 $
Year 2019 : 41 503 992 $
Year 2020 : 18 151 513 $
Year 2021 : 6 707 499 $
Salary Average Commitment
Year 2018 : 64 132 859 $
Year 2019 : 41 503 992 $
Year 2020 : 18 151 513 $
Year 2021 : 6 707 499 $
Salary Cap with 1 Way Contract
Year 2018 : 64 132 859 $
Year 2019 : 41 503 992 $
Year 2020 : 18 151 513 $
Year 2021 : 6 707 499 $

Farm Players Salaries
Josh Leivo	94 200 $ (1)
Salary Average Remaining :	22 096 $
Kevin Roy	92 500 $ (2)
Salary Average Remaining :	21 698 $
Dylan Strome	92 500 $ (2)
Salary Average Remaining :	21 698 $
Travis Sanheim	92 500 $ (2)
Salary Average Remaining :	21 698 $
Stephon Williams	92 500 $ (1)
Salary Average Remaining :	21 698 $
Dylan Sikura	92 500 $ (2)
Salary Average Remaining :	21 698 $
Jake Virtanen (Out of Payroll)	89 417 $ (1)
Salary Average Remaining :	20 974 $
Anthony Louis	87 500 $ (3)
Salary Average Remaining :	20 525 $
Kyle Rau	85 875 $ (1)
Salary Average Remaining :	20 144 $
Chris Driedger	84 084 $ (2)
Salary Average Remaining :	19 723 $
Calle Rosen	80 000 $ (2)
Salary Average Remaining :	18 765 $
Michael Carcone	77 220 $ (2)
Salary Average Remaining :	18 113 $
Tyler Parsons	75 917 $ (3)
Salary Average Remaining :	17 808 $
Thomas Di Pauli	74 250 $ (2)
Salary Average Remaining :	17 417 $
Vitek Vanecek	71 417 $ (2)
Salary Average Remaining :	16 752 $
Jonas Siegenthaler	71 417 $ (3)
Salary Average Remaining :	16 752 $
Lukas Sedlak	70 165 $ (1)
Salary Average Remaining :	16 459 $
Daniel Sprong	69 250 $ (1)
Salary Average Remaining :	16 244 $
Ben Street	65 000 $ (2)
Salary Average Remaining :	15 247 $
Radim Simek	65 000 $ (1)
Salary Average Remaining :	15 247 $
Louis Belpedio	65 000 $ (1)
Salary Average Remaining :	15 247 $
T.J. Brennan	65 000 $ (1)
Salary Average Remaining :	15 247 $
Matt Moulson (Out of Payroll)	65 000 $ (1)
Salary Average Remaining :	15 247 $
Total Farm Players	23
Salary Commitment
Year 2018 : 1 818 212 $
Year 2019 : 1 056 805 $
Year 2020 : 234 834 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 818 212 $
Year 2019 : 1 056 805 $
Year 2020 : 234 834 $
Year 2021 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7355 - 105 $ - 6 964 - 94,68%
Level 2:	3677 - 70 $ - 3 519 - 95,69%
Level 3:	4597 - 45 $ - 4 219 - 91,77%
Level 4:	1839 - 33 $ - 1 699 - 92,37%
Luxury :	919 - 220 $ - 846 - 92,05%
Total Capacity :	18387
Farm
Farm Level 1:	3000 - 30 $ - 2 217 - 73,90%
Farm Level 2:	2000 - 15 $ - 1 535 - 76,76%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	17 246 - 93,79%
Average Income per Game	1 675 057 $
Year to Date Revenue	68 677 320 $
Farm
Home Games Left	9
Average Attendance - %	3 752 - 75,05%
Average Income per Game	107 325 $
Year to Date Revenue	3 434 384 $
Expense
Pro Players Total Salaries	63 989 435 $
Pro Players Total Average Salaries	63 989 435 $
Farm Players Total Salaries	1 423 548 $
Farm Players Total Average Salaries	1 423 548 $
Coaches Total Salaries	6 515 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 980 000 $
Pro Year To Date Expenses	69 815 540 $
Farm Year To Date Expenses	1 468 886 $
Pro Salary Cap Per Days	344 029 $
Pro Salary Cap To Date	63 658 245 $
Farm Salary Cap Per Days	5 858 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	965 920 $
Pro Remaining Season Days	0
Pro Expenses Per Days	376 691 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	7 669 $
Farm Estimated Expenses	437 133 $
Estimated Season Expenses	437 133 $
Estimated Season Salary Cap	65 638 245 $
Estimate Under Maximum Salary Cap of 75 000 000 $	9 361 755 $
Estimate Over Minimum Salary Cap of 55 400 000 $	10 238 245 $
Current Bank Account	20 827 278 $
Projected Bank Account	21 356 065 $

Pro Players Salaries
Jarome Iginla (1 Way Contract)	8 930 000 $ (1)
-Salary Average Remaining :	0 $
Sidney Crosby (1 Way Contract)	8 352 000 $ (2)
-Salary Average Remaining :	0 $
Marc-Andre Fleury (1 Way Contract)	5 869 000 $ (1)
-Salary Average Remaining :	0 $
Johnny Gaudreau (1 Way Contract)	5 724 000 $ (2)
-Salary Average Remaining :	0 $
Alex Goligoski (1 Way Contract)	5 650 000 $ (1)
-Salary Average Remaining :	0 $
Gabriel Landeskog (1 Way Contract)	5 643 000 $ (1)
-Salary Average Remaining :	0 $
Marcus Johansson (1 Way Contract)	5 094 375 $ (3)
-Salary Average Remaining :	0 $
Brenden Dillon (1 Way Contract)	3 521 932 $ (3)
-Salary Average Remaining :	0 $
Adam Lowry (1 Way Contract)	1 287 000 $ (1)
-Salary Average Remaining :	0 $
Colin Miller (1 Way Contract)	1 254 000 $ (4)
-Salary Average Remaining :	0 $
Curtis McElhinney (1 Way Contract)	1 250 000 $ (1)
-Salary Average Remaining :	0 $
Joel Armia (1 Way Contract)	1 058 200 $ (1)
-Salary Average Remaining :	0 $
Stefan Matteau (1 Way Contract)	1 001 484 $ (2)
-1 Way Contract Salary Cap :	1 001 484 $
-Salary Average Remaining :	0 $
Torrey Mitchell (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Jordie Benn (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Nate Prosser (1 Way Contract)	1 000 000 $ (3)
-Salary Average Remaining :	0 $
Mirco Mueller	991 100 $ (3)
-Salary Average Remaining :	0 $
Charlie McAvoy	916 667 $ (3)
-Salary Average Remaining :	0 $
Patrick Wiercioch (1 Way Contract)	858 000 $ (4)
-1 Way Contract Salary Cap :	858 000 $
-Salary Average Remaining :	0 $
Chris Tierney	857 010 $ (3)
-Salary Average Remaining :	0 $
Remi Elie	745 000 $ (1)
-Salary Average Remaining :	0 $
Brayden Point	686 667 $ (2)
-Salary Average Remaining :	0 $
Chris Thorburn	650 000 $ (2)
-Salary Average Remaining :	0 $
Jordan Nolan	650 000 $ (4)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 63 989 435 $
Year 2019 : 31 557 235 $
Year 2020 : 15 143 084 $
Year 2021 : 2 762 000 $
Salary Average Commitment
Year 2018 : 63 989 435 $
Year 2019 : 31 557 235 $
Year 2020 : 15 143 084 $
Year 2021 : 2 762 000 $
Salary Cap with 1 Way Contract
Year 2018 : 63 989 435 $
Year 2019 : 31 557 235 $
Year 2020 : 15 143 084 $
Year 2021 : 2 762 000 $

Farm Players Salaries
Shane Gersich	92 500 $ (2)
Salary Average Remaining :	21 698 $
Denis Guryanov	92 500 $ (2)
Salary Average Remaining :	21 698 $
Hudson Fasching	92 500 $ (1)
Salary Average Remaining :	21 698 $
Sonny Milano	86 333 $ (1)
Salary Average Remaining :	20 251 $
Ville Husso	84 750 $ (2)
Salary Average Remaining :	19 880 $
Adam Wilcox	80 875 $ (1)
Salary Average Remaining :	18 971 $
Kurtis Gabriel	80 223 $ (1)
Salary Average Remaining :	18 818 $
Callum Booth	74 167 $ (3)
Salary Average Remaining :	17 397 $
Julius Bergman	71 417 $ (1)
Salary Average Remaining :	16 752 $
Bokondji Imama	70 617 $ (3)
Salary Average Remaining :	16 564 $
Jan Kostalek (Out of Payroll)	69 333 $ (1)
Salary Average Remaining :	16 263 $
Brett Lernout	65 333 $ (1)
Salary Average Remaining :	15 325 $
Mason Marchment	65 000 $ (3)
Salary Average Remaining :	15 247 $
Marek Langhamer	64 833 $ (1)
Salary Average Remaining :	15 208 $
Braden Christoffer	57 500 $ (3)
Salary Average Remaining :	13 488 $
Brady Austin	57 500 $ (2)
Salary Average Remaining :	13 488 $
Matt Bartkowski	57 500 $ (1)
Salary Average Remaining :	13 488 $
Ryan Lomberg	57 500 $ (3)
Salary Average Remaining :	13 488 $
Anthony Greco	57 500 $ (3)
Salary Average Remaining :	13 488 $
Daniel Muzito-Bagenda	57 500 $ (3)
Salary Average Remaining :	13 488 $
Rob O'Gara	57 500 $ (3)
Salary Average Remaining :	13 488 $
Total Farm Players	21
Salary Commitment
Year 2018 : 1 492 881 $
Year 2019 : 824 534 $
Year 2020 : 497 284 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 492 881 $
Year 2019 : 824 534 $
Year 2020 : 497 284 $
Year 2021 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6845 - 105 $ - 6 752 - 98,64%
Level 2:	3423 - 65 $ - 3 405 - 99,47%
Level 3:	4278 - 40 $ - 4 234 - 98,96%
Level 4:	1711 - 30 $ - 1 706 - 99,70%
Luxury :	856 - 200 $ - 848 - 99,03%
Total Capacity :	17113
Farm
Farm Level 1:	3000 - 40 $ - 2 270 - 75,66%
Farm Level 2:	2000 - 20 $ - 1 495 - 74,73%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	16 944 - 99,01%
Average Income per Game	1 558 018 $
Year to Date Revenue	63 878 732 $
Farm
Home Games Left	9
Average Attendance - %	3 765 - 75,29%
Average Income per Game	142 411 $
Year to Date Revenue	4 557 136 $
Expense
Pro Players Total Salaries	56 745 500 $
Pro Players Total Average Salaries	56 745 500 $
Farm Players Total Salaries	2 100 390 $
Farm Players Total Average Salaries	1 900 390 $
Coaches Total Salaries	5 295 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 800 000 $
Pro Year To Date Expenses	60 239 927 $
Farm Year To Date Expenses	1 543 496 $
Pro Salary Cap Per Days	266 917 $
Pro Salary Cap To Date	53 883 265 $
Farm Salary Cap Per Days	7 821 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 281 694 $
Pro Remaining Season Days	0
Pro Expenses Per Days	332 099 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	9 755 $
Farm Estimated Expenses	556 035 $
Estimated Season Expenses	556 035 $
Estimated Season Salary Cap	57 683 265 $
Estimate Under Maximum Salary Cap of 75 000 000 $	17 316 735 $
Estimate Over Minimum Salary Cap of 55 400 000 $	2 283 265 $
Current Bank Account	26 652 445 $
Projected Bank Account	27 378 104 $

Pro Players Salaries
Mike Cammalleri (Out of Payroll)	6 000 000 $ (3)
-Salary Average Remaining :	0 $
Justin Abdelkader (1 Way Contract)	6 000 000 $ (3)
-Salary Average Remaining :	0 $
Seth Jones (1 Way Contract)	5 540 400 $ (3)
-Salary Average Remaining :	0 $
Cody Eakin (1 Way Contract)	4 279 275 $ (3)
-Salary Average Remaining :	0 $
Dennis Seidenberg (1 Way Contract)	3 920 000 $ (2)
-Salary Average Remaining :	0 $
Jannik Hansen (1 Way Contract)	3 575 000 $ (2)
-Salary Average Remaining :	0 $
Mark Stuart (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
John Gibson (1 Way Contract)	2 681 800 $ (2)
-Salary Average Remaining :	0 $
Riley Sheahan (1 Way Contract)	2 670 525 $ (4)
-Salary Average Remaining :	0 $
Craig Smith (1 Way Contract)	2 508 000 $ (1)
-Salary Average Remaining :	0 $
Oscar Lindberg (1 Way Contract)	2 187 900 $ (4)
-Salary Average Remaining :	0 $
Anders Nilsson (1 Way Contract)	2 000 000 $ (2)
-Salary Average Remaining :	0 $
Sami Vatanen (1 Way Contract)	1 583 175 $ (2)
-Salary Average Remaining :	0 $
Joakim Nordstrom (1 Way Contract)	1 500 675 $ (4)
-Salary Average Remaining :	0 $
Mark Pysyk (1 Way Contract)	1 311 750 $ (1)
-Salary Average Remaining :	0 $
Mark Scheifele (Out of Payroll)	1 099 000 $ (1)
-Salary Average Remaining :	0 $
Jesse Puljujarvi	925 000 $ (2)
-Salary Average Remaining :	0 $
Sam Bennett	925 000 $ (1)
-Salary Average Remaining :	0 $
Robby Fabbri	925 000 $ (1)
-Salary Average Remaining :	0 $
Brandon Saad	908 000 $ (1)
-Salary Average Remaining :	0 $
Gabriel Dumont	850 000 $ (4)
-Salary Average Remaining :	0 $
Carson Soucy	850 000 $ (4)
-Salary Average Remaining :	0 $
Andreas Martinsen	800 000 $ (4)
-Salary Average Remaining :	0 $
Ian McCoshen	705 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 56 745 500 $
Year 2019 : 46 068 750 $
Year 2020 : 30 678 775 $
Year 2021 : 8 859 100 $
Salary Average Commitment
Year 2018 : 56 745 500 $
Year 2019 : 46 068 750 $
Year 2020 : 30 678 775 $
Year 2021 : 8 859 100 $
Salary Cap with 1 Way Contract
Year 2018 : 56 745 500 $
Year 2019 : 46 068 750 $
Year 2020 : 30 678 775 $
Year 2021 : 8 859 100 $

Farm Players Salaries
Ales Hemsky	400 000 $ (1)
Salary Average Remaining :	46 914 $
Mark Fayne	130 000 $ (1)
Salary Average Remaining :	30 494 $
Alex Grenier	93 308 $ (4)
Salary Average Remaining :	21 887 $
Roland McKeown	92 500 $ (2)
Salary Average Remaining :	21 698 $
Ville Pokka	85 000 $ (1)
Salary Average Remaining :	19 938 $
Marek Hrivik	83 655 $ (4)
Salary Average Remaining :	19 623 $
Max Reinhart	83 655 $ (4)
Salary Average Remaining :	19 623 $
William Carrier	80 357 $ (3)
Salary Average Remaining :	18 849 $
Reto Berra	80 000 $ (2)
Salary Average Remaining :	18 765 $
Ryan Fitzgerald	79 250 $ (2)
Salary Average Remaining :	18 590 $
Michael Kapla	75 000 $ (4)
Salary Average Remaining :	17 593 $
Niki Petti	75 000 $ (4)
Salary Average Remaining :	17 593 $
Hunter Miska	75 000 $ (4)
Salary Average Remaining :	17 593 $
Vadim Shipachyov	75 000 $ (1)
Salary Average Remaining :	17 593 $
Graham Knott	72 833 $ (3)
Salary Average Remaining :	17 084 $
Mathieu Joseph	72 833 $ (3)
Salary Average Remaining :	17 084 $
Justin Kirkland	70 500 $ (2)
Salary Average Remaining :	16 537 $
Colby Williams	70 500 $ (2)
Salary Average Remaining :	16 537 $
Adam Helewka	70 500 $ (2)
Salary Average Remaining :	16 537 $
Keaton Thompson	70 500 $ (2)
Salary Average Remaining :	16 537 $
Keegan Kolesar (Out of Payroll)	70 250 $ (3)
Salary Average Remaining :	16 478 $
Sean Walker	65 000 $ (4)
Salary Average Remaining :	15 247 $
Samuel Kurker (Out of Payroll)	65 000 $ (1)
Salary Average Remaining :	15 247 $
Colton Hargrove	60 000 $ (1)
Salary Average Remaining :	14 074 $
Alex Krushelnyski	40 000 $ (1)
Salary Average Remaining :	9 383 $
Total Farm Players	25
Salary Commitment
Year 2018 : 2 235 641 $
Year 2019 : 1 380 641 $
Year 2020 : 846 891 $
Year 2021 : 550 618 $
Salary Average Commitment
Year 2018 : 2 035 641 $
Year 2019 : 1 380 641 $
Year 2020 : 846 891 $
Year 2021 : 550 618 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6880 - 109 $ - 6 778 - 98,52%
Level 2:	3240 - 73 $ - 3 190 - 98,45%
Level 3:	4350 - 44 $ - 4 285 - 98,50%
Level 4:	1820 - 32 $ - 1 786 - 98,11%
Luxury :	910 - 219 $ - 877 - 96,34%
Total Capacity :	17200
Farm
Farm Level 1:	3000 - 34 $ - 2 298 - 76,60%
Farm Level 2:	2000 - 17 $ - 1 509 - 75,45%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	16 915 - 98,34%
Average Income per Game	1 650 927 $
Year to Date Revenue	67 688 010 $
Farm
Home Games Left	9
Average Attendance - %	3 807 - 76,14%
Average Income per Game	122 466 $
Year to Date Revenue	3 918 903 $
Expense
Pro Players Total Salaries	76 529 924 $
Pro Players Total Average Salaries	76 529 924 $
Farm Players Total Salaries	1 662 840 $
Farm Players Total Average Salaries	1 662 840 $
Coaches Total Salaries	1 175 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(4 570 000 $)
Pro Year To Date Expenses	74 102 379 $
Farm Year To Date Expenses	1 609 399 $
Pro Salary Cap Per Days	411 451 $
Pro Salary Cap To Date	72 455 588 $
Farm Salary Cap Per Days	6 843 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 102 191 $
Pro Remaining Season Days	0
Pro Expenses Per Days	415 752 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	8 386 $
Farm Estimated Expenses	478 002 $
Estimated Season Expenses	478 002 $
Estimated Season Salary Cap	67 885 588 $
Estimate Under Maximum Salary Cap of 75 000 000 $	7 114 412 $
Estimate Over Minimum Salary Cap of 55 400 000 $	12 485 588 $
Current Bank Account	15 895 135 $
Projected Bank Account	16 519 324 $

Pro Players Salaries
Phil Kessel (1 Way Contract)	7 680 000 $ (4)
-Salary Average Remaining :	0 $
Drew Doughty (1 Way Contract)	6 552 000 $ (2)
-Salary Average Remaining :	0 $
Roberto Luongo (1 Way Contract)	6 300 000 $ (2)
-Salary Average Remaining :	0 $
John Tavares (1 Way Contract)	6 272 195 $ (3)
-Salary Average Remaining :	0 $
Patrick Kane (1 Way Contract)	5 897 000 $ (1)
-Salary Average Remaining :	0 $
Dougie Hamilton (1 Way Contract)	5 790 250 $ (1)
-Salary Average Remaining :	0 $
Matt Duchene (1 Way Contract)	5 616 000 $ (3)
-Salary Average Remaining :	0 $
Patrick Marleau (1 Way Contract)	4 640 000 $ (1)
-Salary Average Remaining :	0 $
Andrew Cogliano (1 Way Contract)	4 350 000 $ (3)
-Salary Average Remaining :	0 $
Connor Murphy (1 Way Contract)	3 803 800 $ (1)
-Salary Average Remaining :	0 $
Jan Rutta (1 Way Contract)	3 480 000 $ (4)
-Salary Average Remaining :	0 $
Alexei Emelin (1 Way Contract)	3 250 000 $ (1)
-Salary Average Remaining :	0 $
Andrew MacDonald (1 Way Contract)	3 050 000 $ (2)
-Salary Average Remaining :	0 $
Kyle Brodziak (1 Way Contract)	2 400 000 $ (1)
-Salary Average Remaining :	0 $
Rickard Rakell (1 Way Contract)	1 042 599 $ (1)
-Salary Average Remaining :	0 $
Jakub Jerabek	990 000 $ (4)
-Salary Average Remaining :	0 $
Nick Shore	972 400 $ (1)
-Salary Average Remaining :	0 $
Pavel Buchnevich	925 000 $ (2)
-Salary Average Remaining :	0 $
Tyler Motte	925 000 $ (2)
-Salary Average Remaining :	0 $
Jimmy Howard	925 000 $ (1)
-Salary Average Remaining :	0 $
Ty Rattie	919 013 $ (1)
-Salary Average Remaining :	0 $
Jesper Bratt	749 667 $ (3)
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2018 : 76 529 924 $
Year 2019 : 46 889 862 $
Year 2020 : 29 137 862 $
Year 2021 : 12 150 000 $
Salary Average Commitment
Year 2018 : 76 529 924 $
Year 2019 : 46 889 862 $
Year 2020 : 29 137 862 $
Year 2021 : 12 150 000 $
Salary Cap with 1 Way Contract
Year 2018 : 76 529 924 $
Year 2019 : 46 889 862 $
Year 2020 : 29 137 862 $
Year 2021 : 12 150 000 $

Farm Players Salaries
Marko Dano	99 100 $ (3)
Salary Average Remaining :	23 246 $
Teemu Pulkkinen	97 419 $ (2)
Salary Average Remaining :	22 851 $
Tage Thompson	92 500 $ (3)
Salary Average Remaining :	21 698 $
Matt Carey	92 500 $ (2)
Salary Average Remaining :	21 698 $
Casey Mittelstadt	92 500 $ (3)
Salary Average Remaining :	21 698 $
Julien Gauthier	86 333 $ (3)
Salary Average Remaining :	20 251 $
Daniel O'Regan	85 875 $ (2)
Salary Average Remaining :	20 144 $
Nicolas Meloche	85 333 $ (3)
Salary Average Remaining :	20 016 $
Christoph Bertschy	77 583 $ (1)
Salary Average Remaining :	18 199 $
Michael Mersch	72 930 $ (1)
Salary Average Remaining :	17 107 $
Nathan Bastian	71 417 $ (3)
Salary Average Remaining :	16 752 $
Ryan Kujawinski	69 250 $ (1)
Salary Average Remaining :	16 244 $
David Broll	65 000 $ (1)
Salary Average Remaining :	15 247 $
Jack Skille	57 550 $ (1)
Salary Average Remaining :	13 499 $
Darren Dietz	57 550 $ (1)
Salary Average Remaining :	13 499 $
Brad Thiessen	57 500 $ (2)
Salary Average Remaining :	13 488 $
Alex Lyon	57 500 $ (1)
Salary Average Remaining :	13 488 $
Ken Appleby	57 500 $ (2)
Salary Average Remaining :	13 488 $
Nick Lappin	57 500 $ (1)
Salary Average Remaining :	13 488 $
Duncan Siemens	57 500 $ (1)
Salary Average Remaining :	13 488 $
Cody McLeod	57 500 $ (1)
Salary Average Remaining :	13 488 $
Korbinian Holzer	57 500 $ (1)
Salary Average Remaining :	13 488 $
Lauri Korpikoski	57 500 $ (2)
Salary Average Remaining :	13 488 $
Total Farm Players	23
Salary Commitment
Year 2018 : 1 662 840 $
Year 2019 : 975 477 $
Year 2020 : 527 183 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 662 840 $
Year 2019 : 975 477 $
Year 2020 : 527 183 $
Year 2021 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8026 - 107 $ - 7 150 - 89,08%
Level 2:	4013 - 64 $ - 3 683 - 91,77%
Level 3:	5017 - 42 $ - 4 472 - 89,13%
Level 4:	2007 - 31 $ - 1 857 - 92,52%
Luxury :	1003 - 216 $ - 926 - 92,31%
Total Capacity :	20066
Farm
Farm Level 1:	3000 - 30 $ - 2 246 - 74,88%
Farm Level 2:	2000 - 15 $ - 1 481 - 74,06%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	18 087 - 90,14%
Average Income per Game	1 709 508 $
Year to Date Revenue	70 089 823 $
Farm
Home Games Left	9
Average Attendance - %	3 727 - 74,55%
Average Income per Game	106 160 $
Year to Date Revenue	3 397 115 $
Expense
Pro Players Total Salaries	75 121 959 $
Pro Players Total Average Salaries	75 121 959 $
Farm Players Total Salaries	1 554 732 $
Farm Players Total Average Salaries	1 554 732 $
Coaches Total Salaries	6 580 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3 216 510 $)
Pro Year To Date Expenses	78 459 321 $
Farm Year To Date Expenses	1 396 131 $
Pro Salary Cap Per Days	403 882 $
Pro Salary Cap To Date	71 677 932 $
Farm Salary Cap Per Days	6 398 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	955 439 $
Pro Remaining Season Days	0
Pro Expenses Per Days	437 484 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	7 756 $
Farm Estimated Expenses	442 092 $
Estimated Season Expenses	442 092 $
Estimated Season Salary Cap	68 461 422 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 538 578 $
Estimate Over Minimum Salary Cap of 55 400 000 $	13 061 422 $
Current Bank Account	13 631 486 $
Projected Bank Account	14 144 833 $

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	9 120 000 $ (2)
-Salary Average Remaining :	0 $
Tuukka Rask (1 Way Contract)	6 720 000 $ (3)
-Salary Average Remaining :	0 $
Patrice Bergeron (1 Way Contract)	6 600 000 $ (1)
-Salary Average Remaining :	0 $
Jay Bouwmeester (1 Way Contract)	6 500 000 $ (1)
-Salary Average Remaining :	0 $
Tyler Myers (1 Way Contract)	6 433 020 $ (3)
-Salary Average Remaining :	0 $
Erik Karlsson (1 Way Contract)	6 084 000 $ (2)
-Salary Average Remaining :	0 $
David Pastrnak (1 Way Contract)	5 759 999 $ (4)
-Salary Average Remaining :	0 $
David Savard (1 Way Contract)	4 723 875 $ (3)
-Salary Average Remaining :	0 $
Viktor Arvidsson (1 Way Contract)	4 118 250 $ (1)
-Salary Average Remaining :	0 $
Jonathan Bernier (1 Way Contract)	3 733 000 $ (1)
-Salary Average Remaining :	0 $
Radek Faksa (1 Way Contract)	2 516 800 $ (2)
-Salary Average Remaining :	0 $
Mikael Backlund (1 Way Contract)	1 931 000 $ (1)
-Salary Average Remaining :	0 $
Andreas Borgman (1 Way Contract)	1 400 000 $ (3)
-1 Way Contract Salary Cap :	1 400 000 $
-Salary Average Remaining :	0 $
Brandon Davidson (1 Way Contract)	1 250 000 $ (2)
-1 Way Contract Salary Cap :	1 250 000 $
-Salary Average Remaining :	0 $
Ryan Reaves (1 Way Contract)	1 250 000 $ (2)
-Salary Average Remaining :	0 $
William Nylander (1 Way Contract)	1 062 750 $ (4)
-Salary Average Remaining :	0 $
Robert Hagg (1 Way Contract)	1 042 598 $ (3)
-1 Way Contract Salary Cap :	1 042 598 $
-Salary Average Remaining :	0 $
Travis Konecny	925 000 $ (2)
-Salary Average Remaining :	0 $
Shayne Gostisbehere	925 000 $ (1)
-Salary Average Remaining :	0 $
Adam Erne	874 167 $ (1)
-Salary Average Remaining :	0 $
Max Domi	863 333 $ (1)
-Salary Average Remaining :	0 $
Sean Kuraly	714 167 $ (2)
-Salary Average Remaining :	0 $
Scott Mayfield	575 000 $ (3)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2018 : 75 121 959 $
Year 2019 : 49 577 209 $
Year 2020 : 27 717 242 $
Year 2021 : 6 822 749 $
Salary Average Commitment
Year 2018 : 75 121 959 $
Year 2019 : 49 577 209 $
Year 2020 : 27 717 242 $
Year 2021 : 6 822 749 $
Salary Cap with 1 Way Contract
Year 2018 : 75 121 959 $
Year 2019 : 49 577 209 $
Year 2020 : 27 717 242 $
Year 2021 : 6 822 749 $

Farm Players Salaries
Griffen Molino	99 000 $ (3)
Salary Average Remaining :	23 222 $
Christian Thomas	98 901 $ (2)
Salary Average Remaining :	23 199 $
Miro Aaltonen	92 500 $ (1)
Salary Average Remaining :	21 698 $
David Rittich	90 915 $ (4)
Salary Average Remaining :	21 326 $
Connor Carrick	87 450 $ (2)
Salary Average Remaining :	20 513 $
Keegan Lowe	84 465 $ (1)
Salary Average Remaining :	19 813 $
Jeremy Bracco	84 250 $ (3)
Salary Average Remaining :	19 762 $
Justin Holl	83 655 $ (4)
Salary Average Remaining :	19 623 $
Sami Niku	77 500 $ (3)
Salary Average Remaining :	18 179 $
Ivan Kulbakov	75 500 $ (4)
Salary Average Remaining :	17 710 $
Ben Thomson	72 930 $ (1)
Salary Average Remaining :	17 107 $
Daniel Catenacci	72 072 $ (1)
Salary Average Remaining :	16 906 $
Andrew Mangiapane	71 417 $ (2)
Salary Average Remaining :	16 752 $
Ben Thomas	71 417 $ (2)
Salary Average Remaining :	16 752 $
Michael Bunting	69 250 $ (1)
Salary Average Remaining :	16 244 $
Nick Moutrey	69 250 $ (1)
Salary Average Remaining :	16 244 $
Dennis Rasmussen	66 760 $ (2)
Salary Average Remaining :	15 660 $
Corey Tropp	65 000 $ (1)
Salary Average Remaining :	15 247 $
T.J. Tynan	65 000 $ (2)
Salary Average Remaining :	15 247 $
Matt Hackett	57 500 $ (3)
Salary Average Remaining :	13 488 $
Total Farm Players	20
Salary Commitment
Year 2018 : 1 554 732 $
Year 2019 : 1 029 265 $
Year 2020 : 568 320 $
Year 2021 : 250 070 $
Salary Average Commitment
Year 2018 : 1 554 732 $
Year 2019 : 1 029 265 $
Year 2020 : 568 320 $
Year 2021 : 250 070 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	7475 - 110 $ - 6 986 - 93,46%
Level 2:	3798 - 83 $ - 2 626 - 69,13%
Level 3:	4973 - 58 $ - 3 076 - 61,84%
Level 4:	1889 - 43 $ - 1 237 - 65,46%
Luxury :	935 - 260 $ - 693 - 74,15%
Total Capacity :	19070
Farm
Farm Level 1:	3000 - 70 $ - 2 262 - 75,38%
Farm Level 2:	2000 - 30 $ - 1 513 - 75,67%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	14 617 - 76,65%
Average Income per Game	1 648 796 $
Year to Date Revenue	67 600 627 $
Farm
Home Games Left	9
Average Attendance - %	3 775 - 75,50%
Average Income per Game	240 375 $
Year to Date Revenue	7 691 984 $
Expense
Pro Players Total Salaries	64 417 746 $
Pro Players Total Average Salaries	64 417 746 $
Farm Players Total Salaries	1 477 797 $
Farm Players Total Average Salaries	1 477 797 $
Coaches Total Salaries	3 770 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 060 000 $
Pro Year To Date Expenses	66 369 895 $
Farm Year To Date Expenses	1 337 802 $
Pro Salary Cap Per Days	346 332 $
Pro Salary Cap To Date	62 669 318 $
Farm Salary Cap Per Days	6 081 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	2 163 370 $
Pro Remaining Season Days	0
Pro Expenses Per Days	364 880 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	7 398 $
Farm Estimated Expenses	421 686 $
Estimated Season Expenses	421 686 $
Estimated Season Salary Cap	68 729 318 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 270 682 $
Estimate Over Minimum Salary Cap of 55 400 000 $	13 329 318 $
Current Bank Account	27 584 914 $
Projected Bank Account	29 326 598 $

Pro Players Salaries
Zdeno Chara (1 Way Contract)	9 050 000 $ (1)
-Salary Average Remaining :	0 $
Nikita Zaitsev (1 Way Contract)	6 850 000 $ (3)
-Salary Average Remaining :	0 $
Tyler Toffoli (1 Way Contract)	5 112 900 $ (4)
-Salary Average Remaining :	0 $
Nino Niederreiter (1 Way Contract)	5 087 250 $ (1)
-Salary Average Remaining :	0 $
Wayne Simmonds (1 Way Contract)	4 531 500 $ (4)
-Salary Average Remaining :	0 $
Marian Hossa (1 Way Contract)	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Jared Spurgeon (1 Way Contract)	3 776 058 $ (2)
-Salary Average Remaining :	0 $
Mark Letestu (1 Way Contract)	3 485 000 $ (1)
-Salary Average Remaining :	0 $
Evgeny Kuznetsov (1 Way Contract)	3 249 000 $ (3)
-Salary Average Remaining :	0 $
Matt Dumba (1 Way Contract)	3 029 400 $ (3)
-Salary Average Remaining :	0 $
Jonas Brodin (1 Way Contract)	2 970 000 $ (2)
-Salary Average Remaining :	0 $
Keith Kinkaid (1 Way Contract)	2 035 000 $ (4)
-Salary Average Remaining :	0 $
Jake Muzzin (1 Way Contract)	1 445 000 $ (1)
-Salary Average Remaining :	0 $
Derek Ryan (1 Way Contract)	1 375 000 $ (3)
-Salary Average Remaining :	0 $
Darren Archibald (1 Way Contract)	1 350 000 $ (1)
-Salary Average Remaining :	0 $
Christian Folin	995 000 $ (4)
-Salary Average Remaining :	0 $
Nate Thompson	990 000 $ (1)
-Salary Average Remaining :	0 $
Nico Hischier	925 000 $ (3)
-Salary Average Remaining :	0 $
Michael Matheson	925 000 $ (1)
-Salary Average Remaining :	0 $
Mikko Rantanen	894 167 $ (1)
-Salary Average Remaining :	0 $
Pierre-Luc Dubois	894 166 $ (3)
-Salary Average Remaining :	0 $
Connor Hellebuyck	778 305 $ (1)
-Salary Average Remaining :	0 $
Ondrej Kase	670 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2018 : 64 417 746 $
Year 2019 : 36 413 024 $
Year 2020 : 28 996 966 $
Year 2021 : 12 674 400 $
Salary Average Commitment
Year 2018 : 64 417 746 $
Year 2019 : 36 413 024 $
Year 2020 : 28 996 966 $
Year 2021 : 12 674 400 $
Salary Cap with 1 Way Contract
Year 2018 : 64 417 746 $
Year 2019 : 36 413 024 $
Year 2020 : 28 996 966 $
Year 2021 : 12 674 400 $

Farm Players Salaries
Justin Kloos	99 500 $ (4)
Salary Average Remaining :	23 340 $
Mario Kempe	99 500 $ (4)
Salary Average Remaining :	23 340 $
Harri Sateri	99 500 $ (4)
Salary Average Remaining :	23 340 $
Nick Ritchie	89 417 $ (1)
Salary Average Remaining :	20 974 $
Patrice Cormier	86 499 $ (2)
Salary Average Remaining :	20 290 $
Evgeny Svechnikov	86 333 $ (2)
Salary Average Remaining :	20 251 $
Chris Bigras	84 333 $ (1)
Salary Average Remaining :	19 782 $
Wade Megan	81 081 $ (3)
Salary Average Remaining :	19 019 $
Chris Terry	77 300 $ (1)
Salary Average Remaining :	18 132 $
Oliver Kylington	76 167 $ (1)
Salary Average Remaining :	17 866 $
Devin Setoguchi	75 000 $ (1)
Salary Average Remaining :	17 593 $
John Muse	75 000 $ (4)
Salary Average Remaining :	17 593 $
Josh Currie	67 500 $ (4)
Salary Average Remaining :	15 833 $
Ryan Graves	65 667 $ (1)
Salary Average Remaining :	15 403 $
Aaron Ness	65 000 $ (1)
Salary Average Remaining :	15 247 $
Adam Comrie	65 000 $ (1)
Salary Average Remaining :	15 247 $
Samuel Laberge	65 000 $ (4)
Salary Average Remaining :	15 247 $
Andre Benoit	65 000 $ (1)
Salary Average Remaining :	15 247 $
Kevin Lynch	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	19
Salary Commitment
Year 2018 : 1 477 797 $
Year 2019 : 814 913 $
Year 2020 : 587 081 $
Year 2021 : 506 000 $
Salary Average Commitment
Year 2018 : 1 477 797 $
Year 2019 : 814 913 $
Year 2020 : 587 081 $
Year 2021 : 506 000 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	7663 - 112 $ - 6 714 - 87,62%
Level 2:	3931 - 75 $ - 2 852 - 72,54%
Level 3:	4988 - 45 $ - 4 356 - 87,34%
Level 4:	1915 - 30 $ - 1 845 - 96,34%
Luxury :	958 - 210 $ - 894 - 93,30%
Total Capacity :	19455
Farm
Farm Level 1:	3000 - 40 $ - 2 213 - 73,78%
Farm Level 2:	2000 - 23 $ - 1 512 - 75,60%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	16 661 - 85,64%
Average Income per Game	1 649 015 $
Year to Date Revenue	67 609 615 $
Farm
Home Games Left	9
Average Attendance - %	3 725 - 74,51%
Average Income per Game	143 009 $
Year to Date Revenue	4 576 301 $
Expense
Pro Players Total Salaries	67 480 090 $
Pro Players Total Average Salaries	67 480 090 $
Farm Players Total Salaries	1 732 984 $
Farm Players Total Average Salaries	1 732 984 $
Coaches Total Salaries	4 050 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	887 292 $
Pro Year To Date Expenses	70 021 406 $
Farm Year To Date Expenses	1 570 984 $
Pro Salary Cap Per Days	362 796 $
Pro Salary Cap To Date	66 111 912 $
Farm Salary Cap Per Days	7 132 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 287 085 $
Pro Remaining Season Days	0
Pro Expenses Per Days	383 226 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	8 160 $
Farm Estimated Expenses	465 120 $
Estimated Season Expenses	465 120 $
Estimated Season Salary Cap	66 999 204 $
Estimate Under Maximum Salary Cap of 75 000 000 $	8 000 796 $
Estimate Over Minimum Salary Cap of 55 400 000 $	11 599 204 $
Current Bank Account	20 896 526 $
Projected Bank Account	21 718 491 $

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	7 260 000 $ (1)
-Salary Average Remaining :	0 $
Dustin Brown (1 Way Contract)	6 800 000 $ (3)
-Salary Average Remaining :	0 $
Jeff Petry (1 Way Contract)	5 850 000 $ (4)
-Salary Average Remaining :	0 $
Jordan Staal (1 Way Contract)	5 616 000 $ (1)
-Salary Average Remaining :	0 $
Frans Nielsen (1 Way Contract)	5 505 000 $ (2)
-Salary Average Remaining :	0 $
Brooks Orpik (1 Way Contract)	4 780 000 $ (1)
-Salary Average Remaining :	0 $
Marc Staal (1 Way Contract)	4 600 000 $ (2)
-Salary Average Remaining :	0 $
Patric Hornqvist (1 Way Contract)	4 441 250 $ (1)
-Salary Average Remaining :	0 $
Luca Sbisa (1 Way Contract)	3 830 400 $ (1)
-Salary Average Remaining :	0 $
Zack Smith (1 Way Contract)	3 800 000 $ (3)
-Salary Average Remaining :	0 $
Joel Ward (1 Way Contract)	3 700 000 $ (1)
-Salary Average Remaining :	0 $
Frank Vatrano (1 Way Contract)	2 250 000 $ (2)
-Salary Average Remaining :	0 $
Vinnie Hinostroza (1 Way Contract)	1 750 000 $ (3)
-Salary Average Remaining :	0 $
Nikita Soshnikov (1 Way Contract)	1 570 000 $ (2)
-1 Way Contract Salary Cap :	1 570 000 $
-Salary Average Remaining :	0 $
J.T. Miller (Out of Payroll)	1 078 550 $ (1)
-Salary Average Remaining :	0 $
Dan Girardi	990 000 $ (2)
-Salary Average Remaining :	0 $
Dylan Larkin	925 000 $ (1)
-Salary Average Remaining :	0 $
Brandon Carlo	925 000 $ (2)
-Salary Average Remaining :	0 $
Jujhar Khaira	787 050 $ (3)
-Salary Average Remaining :	0 $
Fredrik Claesson	775 390 $ (1)
-Salary Average Remaining :	0 $
Casey Desmith	750 000 $ (2)
-Salary Average Remaining :	0 $
Kasimir Kaskisuo	575 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2018 : 68 558 640 $
Year 2019 : 35 577 050 $
Year 2020 : 18 987 050 $
Year 2021 : 5 850 000 $
Salary Average Commitment
Year 2018 : 68 558 640 $
Year 2019 : 35 577 050 $
Year 2020 : 18 987 050 $
Year 2021 : 5 850 000 $
Salary Cap with 1 Way Contract
Year 2018 : 68 558 640 $
Year 2019 : 35 577 050 $
Year 2020 : 18 987 050 $
Year 2021 : 5 850 000 $

Farm Players Salaries
Kalle Kossila	99 000 $ (2)
Salary Average Remaining :	23 222 $
Matthew Peca (Out of Payroll)	97 500 $ (1)
Salary Average Remaining :	22 870 $
Brendan Guhle	92 500 $ (2)
Salary Average Remaining :	21 698 $
Eeli Tolvanen	92 500 $ (3)
Salary Average Remaining :	21 698 $
Devon Toews	92 500 $ (2)
Salary Average Remaining :	21 698 $
Adam Gaudette	91 667 $ (3)
Salary Average Remaining :	21 502 $
Jordan Greenway	91 667 $ (3)
Salary Average Remaining :	21 502 $
Frederik Gauthier	86 333 $ (1)
Salary Average Remaining :	20 251 $
Laurent Brossoit	84 150 $ (1)
Salary Average Remaining :	19 739 $
Marcus Pettersson	79 417 $ (3)
Salary Average Remaining :	18 629 $
Rudolfs Balcers	75 917 $ (3)
Salary Average Remaining :	17 808 $
Andrew Desjardins	75 000 $ (1)
Salary Average Remaining :	17 593 $
Doyle Somerby	72 500 $ (2)
Salary Average Remaining :	17 006 $
Caleb Jones	72 000 $ (3)
Salary Average Remaining :	16 889 $
Nelson Nogier	71 333 $ (2)
Salary Average Remaining :	16 733 $
Tyrell Goulbourne	67 750 $ (1)
Salary Average Remaining :	15 892 $
Mason Geertsen	67 500 $ (1)
Salary Average Remaining :	15 833 $
Blake Pietila	66 250 $ (1)
Salary Average Remaining :	15 540 $
Shane Starrett	65 000 $ (1)
Salary Average Remaining :	15 247 $
Chris Carlisle	65 000 $ (2)
Salary Average Remaining :	15 247 $
Ryan Olsen	57 500 $ (2)
Salary Average Remaining :	13 488 $
Curtis Valk	57 500 $ (1)
Salary Average Remaining :	13 488 $
Brian Cooper	55 000 $ (2)
Salary Average Remaining :	12 901 $
Bryce Aneloski	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	24
Salary Commitment
Year 2018 : 1 830 484 $
Year 2019 : 1 163 501 $
Year 2020 : 503 168 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 830 484 $
Year 2019 : 1 163 501 $
Year 2020 : 503 168 $
Year 2021 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7025 - 150 $ - 4 435 - 63,13%
Level 2:	3512 - 100 $ - 2 177 - 61,99%
Level 3:	4391 - 51 $ - 3 378 - 76,93%
Level 4:	1756 - 35 $ - 1 473 - 83,88%
Luxury :	878 - 300 $ - 580 - 66,07%
Total Capacity :	17562
Farm
Farm Level 1:	3000 - 40 $ - 2 207 - 73,56%
Farm Level 2:	2000 - 20 $ - 1 511 - 75,56%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	12 043 - 68,58%
Average Income per Game	1 511 401 $
Year to Date Revenue	61 967 458 $
Farm
Home Games Left	9
Average Attendance - %	3 718 - 74,36%
Average Income per Game	139 820 $
Year to Date Revenue	4 474 251 $
Expense
Pro Players Total Salaries	51 339 565 $
Pro Players Total Average Salaries	51 339 565 $
Farm Players Total Salaries	1 240 537 $
Farm Players Total Average Salaries	1 240 537 $
Coaches Total Salaries	4 985 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 238 040 $
Pro Year To Date Expenses	68 505 620 $
Farm Year To Date Expenses	1 150 562 $
Pro Salary Cap Per Days	276 019 $
Pro Salary Cap To Date	63 830 623 $
Farm Salary Cap Per Days	5 105 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 258 383 $
Pro Remaining Season Days	0
Pro Expenses Per Days	301 154 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	6 381 $
Farm Estimated Expenses	363 717 $
Estimated Season Expenses	363 717 $
Estimated Season Salary Cap	66 068 663 $
Estimate Under Maximum Salary Cap of 75 000 000 $	8 931 337 $
Estimate Over Minimum Salary Cap of 55 400 000 $	10 668 663 $
Current Bank Account	16 785 527 $
Projected Bank Account	17 680 193 $

Pro Players Salaries
Alex Steen (1 Way Contract)	6 500 000 $ (3)
-Salary Average Remaining :	0 $
T.J. Oshie (1 Way Contract)	5 290 185 $ (3)
-Salary Average Remaining :	0 $
Patrik Berglund (1 Way Contract)	5 000 000 $ (3)
-Salary Average Remaining :	0 $
Cam Talbot (1 Way Contract)	4 750 000 $ (4)
-Salary Average Remaining :	0 $
Travis Hamonic (1 Way Contract)	4 317 225 $ (3)
-Salary Average Remaining :	0 $
David Backes (1 Way Contract)	4 000 000 $ (4)
-Salary Average Remaining :	0 $
Tomas Tatar (1 Way Contract)	3 539 250 $ (3)
-Salary Average Remaining :	0 $
Kyle Turris (1 Way Contract)	3 483 567 $ (2)
-Salary Average Remaining :	0 $
Alexander Burmistrov (1 Way Contract)	1 550 000 $ (1)
-Salary Average Remaining :	0 $
Clayton Stoner (1 Way Contract)	1 300 000 $ (1)
-1 Way Contract Salary Cap :	1 300 000 $
-Salary Average Remaining :	0 $
David Warsofsky (1 Way Contract)	1 050 000 $ (4)
-Salary Average Remaining :	0 $
Sam Gagner (1 Way Contract)	1 000 000 $ (2)
-Salary Average Remaining :	0 $
Scott Hartnell (1 Way Contract)	1 000 000 $ (2)
-Salary Average Remaining :	0 $
Danny DeKeyser	953 788 $ (2)
-Salary Average Remaining :	0 $
Noah Hanifin	925 000 $ (1)
-Salary Average Remaining :	0 $
Anders Bjork	925 000 $ (3)
-Salary Average Remaining :	0 $
Tommy Wingels	900 000 $ (2)
-Salary Average Remaining :	0 $
Kevin Gravel	836 550 $ (4)
-Salary Average Remaining :	0 $
Victor Rask	809 000 $ (1)
-Salary Average Remaining :	0 $
Joonas Korpisalo	742 500 $ (1)
-Salary Average Remaining :	0 $
Adam Krause	675 000 $ (1)
-Salary Average Remaining :	0 $
Erik Gustafsson	667 500 $ (1)
-Salary Average Remaining :	0 $
Alex Biega	575 000 $ (2)
-Salary Average Remaining :	0 $
Juho Lammikko	550 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 51 339 565 $
Year 2019 : 44 670 565 $
Year 2020 : 36 208 210 $
Year 2021 : 10 636 550 $
Salary Average Commitment
Year 2018 : 51 339 565 $
Year 2019 : 44 670 565 $
Year 2020 : 36 208 210 $
Year 2021 : 10 636 550 $
Salary Cap with 1 Way Contract
Year 2018 : 51 339 565 $
Year 2019 : 44 670 565 $
Year 2020 : 36 208 210 $
Year 2021 : 10 636 550 $

Farm Players Salaries
Nick Sorensen	92 500 $ (2)
Salary Average Remaining :	21 698 $
Scott Wedgewood	80 454 $ (1)
Salary Average Remaining :	18 872 $
Mason Raymond	80 000 $ (2)
Salary Average Remaining :	18 765 $
Brandon Crawley	77 000 $ (3)
Salary Average Remaining :	18 062 $
Jeremy Lauzon	74 750 $ (3)
Salary Average Remaining :	17 534 $
Adam Musil	73 250 $ (3)
Salary Average Remaining :	17 182 $
Julius Nattinen	73 083 $ (3)
Salary Average Remaining :	17 143 $
Connor Clifton	72 500 $ (3)
Salary Average Remaining :	17 006 $
Joshua Winquist	70 000 $ (2)
Salary Average Remaining :	16 420 $
Nick Paul	67 000 $ (1)
Salary Average Remaining :	15 716 $
Jeff Glass	65 000 $ (4)
Salary Average Remaining :	15 247 $
Chris Porter	65 000 $ (1)
Salary Average Remaining :	15 247 $
Thomas Ebbing	65 000 $ (2)
Salary Average Remaining :	15 247 $
Cal O'Reilly	57 500 $ (2)
Salary Average Remaining :	13 488 $
Kevin Porter	57 500 $ (2)
Salary Average Remaining :	13 488 $
Dustin Stevenson	57 500 $ (2)
Salary Average Remaining :	13 488 $
Oleg Yevenko	57 500 $ (2)
Salary Average Remaining :	13 488 $
Clark Bishop	55 000 $ (2)
Salary Average Remaining :	12 901 $
Total Farm Players	18
Salary Commitment
Year 2018 : 1 240 537 $
Year 2019 : 1 028 083 $
Year 2020 : 435 583 $
Year 2021 : 65 000 $
Salary Average Commitment
Year 2018 : 1 240 537 $
Year 2019 : 1 028 083 $
Year 2020 : 435 583 $
Year 2021 : 65 000 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7413 - 200 $ - 4 459 - 60,14%
Level 2:	3706 - 66 $ - 3 542 - 95,58%
Level 3:	4633 - 41 $ - 4 330 - 93,46%
Level 4:	1853 - 32 $ - 1 799 - 97,07%
Luxury :	927 - 400 $ - 559 - 60,26%
Total Capacity :	18532
Farm
Farm Level 1:	3000 - 70 $ - 2 261 - 75,38%
Farm Level 2:	2000 - 30 $ - 1 514 - 75,71%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	14 688 - 79,26%
Average Income per Game	1 746 067 $
Year to Date Revenue	71 588 753 $
Farm
Home Games Left	9
Average Attendance - %	3 776 - 75,51%
Average Income per Game	240 395 $
Year to Date Revenue	7 692 628 $
Expense
Pro Players Total Salaries	77 047 491 $
Pro Players Total Average Salaries	77 047 491 $
Farm Players Total Salaries	1 557 680 $
Farm Players Total Average Salaries	1 557 680 $
Coaches Total Salaries	6 280 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 238 040 $)
Pro Year To Date Expenses	80 451 365 $
Farm Year To Date Expenses	1 556 521 $
Pro Salary Cap Per Days	414 234 $
Pro Salary Cap To Date	74 551 407 $
Farm Salary Cap Per Days	6 410 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	2 163 552 $
Pro Remaining Season Days	0
Pro Expenses Per Days	445 954 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	7 974 $
Farm Estimated Expenses	454 518 $
Estimated Season Expenses	454 518 $
Estimated Season Salary Cap	72 313 367 $
Estimate Under Maximum Salary Cap of 75 000 000 $	2 686 633 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 913 367 $
Current Bank Account	16 970 495 $
Projected Bank Account	18 679 529 $

Pro Players Salaries
Henrik Lundqvist (1 Way Contract)	9 500 000 $ (1)
-Salary Average Remaining :	0 $
Leon Draisaitl (1 Way Contract)	7 344 000 $ (4)
-Salary Average Remaining :	0 $
Alex Radulov (1 Way Contract)	7 000 000 $ (3)
-Salary Average Remaining :	0 $
Henrik Sedin (1 Way Contract)	6 440 000 $ (1)
-Salary Average Remaining :	0 $
Dustin Byfuglien (1 Way Contract)	5 928 000 $ (1)
-Salary Average Remaining :	0 $
Tomas Plekanec (1 Way Contract)	5 280 000 $ (2)
-Salary Average Remaining :	0 $
Kyle Quincey (1 Way Contract)	4 845 000 $ (2)
-Salary Average Remaining :	0 $
Dan Hamhuis (1 Way Contract)	4 200 000 $ (2)
-Salary Average Remaining :	0 $
Chris Kunitz (1 Way Contract)	3 923 000 $ (1)
-Salary Average Remaining :	0 $
Andrej Sekera (1 Way Contract)	3 350 000 $ (2)
-Salary Average Remaining :	0 $
Matt Calvert (1 Way Contract)	2 831 400 $ (2)
-Salary Average Remaining :	0 $
Alexandar Georgiev (1 Way Contract)	2 525 000 $ (4)
-Salary Average Remaining :	0 $
Trevor Daley (1 Way Contract)	2 440 000 $ (4)
-Salary Average Remaining :	0 $
Matthew Benning (1 Way Contract)	1 995 000 $ (3)
-Salary Average Remaining :	0 $
Robert Bortuzzo (1 Way Contract)	1 475 000 $ (1)
-Salary Average Remaining :	0 $
Tanner Kero (1 Way Contract)	1 025 000 $ (2)
-1 Way Contract Salary Cap :	1 025 000 $
-Salary Average Remaining :	0 $
Jonathan Marchessault	965 250 $ (3)
-Salary Average Remaining :	0 $
Daniel Carr	933 075 $ (4)
-Salary Average Remaining :	0 $
Patrik Laine	925 000 $ (2)
-Salary Average Remaining :	0 $
Pierre-Edouard Bellemare	900 000 $ (1)
-Salary Average Remaining :	0 $
Josh Jooris	870 000 $ (4)
-Salary Average Remaining :	0 $
Kasperi Kapanen	863 333 $ (1)
-Salary Average Remaining :	0 $
Esa Lindell	745 833 $ (1)
-Salary Average Remaining :	0 $
Brendan Leipsic	743 600 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2018 : 77 047 491 $
Year 2019 : 47 272 325 $
Year 2020 : 24 072 325 $
Year 2021 : 14 112 075 $
Salary Average Commitment
Year 2018 : 77 047 491 $
Year 2019 : 47 272 325 $
Year 2020 : 24 072 325 $
Year 2021 : 14 112 075 $
Salary Cap with 1 Way Contract
Year 2018 : 77 047 491 $
Year 2019 : 47 272 325 $
Year 2020 : 24 072 325 $
Year 2021 : 14 112 075 $

Farm Players Salaries
Matt Carle	99 000 $ (1)
Salary Average Remaining :	23 222 $
Henrik Haapala	98 500 $ (4)
Salary Average Remaining :	23 105 $
Gavin Bayreuther	98 500 $ (1)
Salary Average Remaining :	23 105 $
Calvin Thurkauf	98 500 $ (4)
Salary Average Remaining :	23 105 $
Adam Johnson	98 500 $ (4)
Salary Average Remaining :	23 105 $
Nikita Tryamkin	92 500 $ (1)
Salary Average Remaining :	21 698 $
Peter Cehlarik	92 500 $ (2)
Salary Average Remaining :	21 698 $
Michael Dal Colle	86 333 $ (2)
Salary Average Remaining :	20 251 $
Andrew Miller	77 000 $ (1)
Salary Average Remaining :	18 062 $
Christian Jaros	75 500 $ (3)
Salary Average Remaining :	17 710 $
Nic Petan	75 000 $ (1)
Salary Average Remaining :	17 593 $
Emil Pettersson	74 250 $ (2)
Salary Average Remaining :	17 417 $
Alex Broadhurst	72 930 $ (1)
Salary Average Remaining :	17 107 $
Mitchell Vande Sompel	72 833 $ (3)
Salary Average Remaining :	17 084 $
Kyle Wood	71 750 $ (2)
Salary Average Remaining :	16 830 $
Zachary Fucale	71 417 $ (1)
Salary Average Remaining :	16 752 $
Steven Fogarty	70 500 $ (2)
Salary Average Remaining :	16 537 $
Kyle Burroughs	67 500 $ (2)
Salary Average Remaining :	15 833 $
Cole Ully	64 667 $ (1)
Salary Average Remaining :	15 169 $
Joe Cannata (Out of Payroll)	61 000 $ (1)
Salary Average Remaining :	14 309 $
Total Farm Players	20
Salary Commitment
Year 2018 : 1 618 680 $
Year 2019 : 906 666 $
Year 2020 : 443 833 $
Year 2021 : 295 500 $
Salary Average Commitment
Year 2018 : 1 618 680 $
Year 2019 : 906 666 $
Year 2020 : 443 833 $
Year 2021 : 295 500 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7226 - 110 $ - 6 865 - 95,01%
Level 2:	3613 - 75 $ - 2 868 - 79,39%
Level 3:	4516 - 45 $ - 4 336 - 96,01%
Level 4:	1806 - 30 $ - 1 781 - 98,64%
Luxury :	903 - 210 $ - 873 - 96,71%
Total Capacity :	18064
Farm
Farm Level 1:	3000 - 40 $ - 2 249 - 74,97%
Farm Level 2:	2000 - 25 $ - 1 506 - 75,28%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	16 724 - 92,58%
Average Income per Game	1 654 636 $
Year to Date Revenue	67 840 095 $
Farm
Home Games Left	9
Average Attendance - %	3 755 - 75,09%
Average Income per Game	150 570 $
Year to Date Revenue	4 818 229 $
Expense
Pro Players Total Salaries	56 119 777 $
Pro Players Total Average Salaries	56 119 777 $
Farm Players Total Salaries	1 913 866 $
Farm Players Total Average Salaries	1 913 866 $
Coaches Total Salaries	2 935 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	8 131 742 $
Pro Year To Date Expenses	67 195 469 $
Farm Year To Date Expenses	1 868 809 $
Pro Salary Cap Per Days	301 719 $
Pro Salary Cap To Date	64 472 634 $
Farm Salary Cap Per Days	7 876 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	1 355 127 $
Pro Remaining Season Days	0
Pro Expenses Per Days	315 563 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	57
Farm Expenses Per Days	9 357 $
Farm Estimated Expenses	533 349 $
Estimated Season Expenses	533 349 $
Estimated Season Salary Cap	72 604 376 $
Estimate Under Maximum Salary Cap of 75 000 000 $	2 395 624 $
Estimate Over Minimum Salary Cap of 55 400 000 $	17 204 376 $
Current Bank Account	23 594 046 $
Projected Bank Account	24 415 824 $

Pro Players Salaries
Mikko Koivu (1 Way Contract)	7 275 000 $ (1)
-Salary Average Remaining :	0 $
Dion Phaneuf (1 Way Contract)	7 050 000 $ (1)
-Salary Average Remaining :	0 $
Rick Nash (1 Way Contract)	6 864 000 $ (2)
-Salary Average Remaining :	0 $
Jeff Skinner	6 363 338 $ (4)
-Salary Average Remaining :	0 $
Artem Anisimov (1 Way Contract)	4 900 000 $ (1)
-Salary Average Remaining :	0 $
Mike Smith (1 Way Contract)	4 522 000 $ (2)
-Salary Average Remaining :	0 $
Michael Frolik (1 Way Contract)	2 100 000 $ (4)
-Salary Average Remaining :	0 $
Antoine Vermette (1 Way Contract)	2 075 000 $ (1)
-Salary Average Remaining :	0 $
Erik Gudbranson (1 Way Contract)	1 940 000 $ (4)
-Salary Average Remaining :	0 $
Brian Boyle (1 Way Contract)	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Nick Jensen (1 Way Contract)	1 273 620 $ (3)
-Salary Average Remaining :	0 $
Mark Barberio (1 Way Contract)	1 100 000 $ (3)
-Salary Average Remaining :	0 $
Cam Ward	995 000 $ (2)
-Salary Average Remaining :	0 $
Stefan Noesen	987 653 $ (1)
-Salary Average Remaining :	0 $
Ben Chiarot	850 000 $ (2)
-Salary Average Remaining :	0 $
Kevin Bieksa	850 000 $ (2)
-Salary Average Remaining :	0 $
Tomas Nosek	850 000 $ (1)
-Salary Average Remaining :	0 $
Micheal Ferland	825 000 $ (1)
-Salary Average Remaining :	0 $
Jori Lehtera	825 000 $ (3)
-Salary Average Remaining :	0 $
Christian Fischer	821 666 $ (2)
-Salary Average Remaining :	0 $
Matt Cullen	800 000 $ (1)
-Salary Average Remaining :	0 $
Nick Seeler	717 500 $ (2)
-Salary Average Remaining :	0 $
Marian Gaborik	635 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2018 : 56 119 777 $
Year 2019 : 29 857 124 $
Year 2020 : 13 601 958 $
Year 2021 : 10 403 338 $
Salary Average Commitment
Year 2018 : 56 119 777 $
Year 2019 : 29 857 124 $
Year 2020 : 13 601 958 $
Year 2021 : 10 403 338 $
Salary Cap with 1 Way Contract
Year 2018 : 56 119 777 $
Year 2019 : 29 857 124 $
Year 2020 : 13 601 958 $
Year 2021 : 10 403 338 $

Farm Players Salaries
Casey Nelson	99 500 $ (2)
Salary Average Remaining :	23 340 $
Eric Fehr	99 500 $ (2)
Salary Average Remaining :	23 340 $
Chris Stewart	99 500 $ (4)
Salary Average Remaining :	23 340 $
Sergey Kalinin	99 500 $ (2)
Salary Average Remaining :	23 340 $
Conor Garland	92 500 $ (2)
Salary Average Remaining :	21 698 $
Ryan Collins	88 088 $ (3)
Salary Average Remaining :	20 663 $
Seth Helgeson	85 919 $ (3)
Salary Average Remaining :	20 154 $
Michael Brodzinski	77 833 $ (3)
Salary Average Remaining :	18 257 $
Mike Condon	75 900 $ (3)
Salary Average Remaining :	17 804 $
Alex Formenton	75 333 $ (1)
Salary Average Remaining :	17 671 $
Greg McKegg	75 000 $ (2)
Salary Average Remaining :	17 593 $
Andrew Hammond	75 000 $ (2)
Salary Average Remaining :	17 593 $
Matt Read	75 000 $ (2)
Salary Average Remaining :	17 593 $
Jordan Binnington	72 835 $ (1)
Salary Average Remaining :	17 085 $
Samuel Montembeault	72 583 $ (3)
Salary Average Remaining :	17 026 $
Nicholas Baptiste	71 000 $ (1)
Salary Average Remaining :	16 654 $
Tyler Graovac	70 125 $ (1)
Salary Average Remaining :	16 449 $
Jack Dougherty	69 500 $ (2)
Salary Average Remaining :	16 302 $
Juuse Saros	69 250 $ (1)
Salary Average Remaining :	16 244 $
Joel Hanley (Out of Payroll)	68 500 $ (2)
Salary Average Remaining :	16 068 $
Yannick Veilleux	65 000 $ (1)
Salary Average Remaining :	15 247 $
Andrew O'Brien	65 000 $ (1)
Salary Average Remaining :	15 247 $
Benoit Pouliot	65 000 $ (3)
Salary Average Remaining :	15 247 $
Ross Johnston	62 500 $ (2)
Salary Average Remaining :	14 660 $
Eric Tangradi	57 500 $ (1)
Salary Average Remaining :	13 488 $
Josiah Didier	55 000 $ (1)
Salary Average Remaining :	12 901 $
Total Farm Players	26
Salary Commitment
Year 2018 : 1 982 366 $
Year 2019 : 1 381 323 $
Year 2020 : 564 823 $
Year 2021 : 99 500 $
Salary Average Commitment
Year 2018 : 1 982 366 $
Year 2019 : 1 381 323 $
Year 2020 : 564 823 $
Year 2021 : 99 500 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 75 000 000 $ Available Cap Space	Over Minimum of 55 400 000 $	Pro Players	Farm Players	Total Players
Avalanche	24 707 648 $	61 876 253 $	13 123 747 $	6 476 253 $	23	23	46
Blackhawks	21 120 244 $	68 391 178 $	6 608 822 $	12 991 178 $	25	22	47
Blue Jackets	20 042 591 $	65 090 809 $	9 909 191 $	9 690 809 $	23	21	44
Blues	28 296 863 $	60 424 874 $	14 575 126 $	5 024 874 $	25	18	43
Bruins	25 453 931 $	65 486 163 $	9 513 837 $	10 086 163 $	24	23	47
Canadiens	27 072 827 $	64 311 304 $	10 688 696 $	8 911 304 $	24	26	50
Canucks	31 439 642 $	64 178 426 $	10 821 574 $	8 778 426 $	27	14	41
Capitals	33 192 661 $	61 258 257 $	13 741 743 $	5 858 257 $	28	15	43
Coyotes	30 403 378 $	66 775 891 $	8 224 109 $	11 375 891 $	24	21	45
Devils	30 108 666 $	62 197 372 $	12 802 628 $	6 797 372 $	23	23	46
Ducks	19 230 586 $	63 187 199 $	11 812 801 $	7 787 199 $	22	27	49
Flames	28 417 045 $	63 548 142 $	11 451 858 $	8 148 142 $	28	15	43
Flyers	11 851 725 $	71 480 296 $	3 519 704 $	16 080 296 $	24	20	44
Golden Knights	20 292 876 $	64 891 146 $	10 108 854 $	9 491 146 $	26	17	43
Hurricanes	12 037 139 $	66 109 191 $	8 890 809 $	10 709 191 $	23	17	40
Islanders	11 226 577 $	67 470 457 $	7 529 543 $	12 070 457 $	24	17	41
Jets	16 957 909 $	71 589 014 $	3 410 986 $	16 189 014 $	23	23	46
Kings	16 641 389 $	68 299 898 $	6 700 102 $	12 899 898 $	21	21	42
Lightning	26 595 893 $	68 108 272 $	6 891 728 $	12 708 272 $	24	18	42
Maple Leafs	29 795 988 $	55 530 691 $	19 469 309 $	130 691 $	24	17	41
Oilers	27 123 967 $	60 884 124 $	14 115 876 $	5 484 124 $	25	21	46
Panthers	23 815 875 $	59 420 060 $	15 579 940 $	4 020 060 $	25	23	48
Penguins	20 827 278 $	65 638 245 $	9 361 755 $	10 238 245 $	24	21	45
Predators	26 652 445 $	57 683 265 $	17 316 735 $	2 283 265 $	24	25	49
Rangers	15 895 135 $	67 885 588 $	7 114 412 $	12 485 588 $	22	23	45
Red Wings	13 631 486 $	68 461 422 $	6 538 578 $	13 061 422 $	23	20	43
Sabres	27 584 914 $	68 729 318 $	6 270 682 $	13 329 318 $	23	19	42
Senators	20 896 526 $	66 999 204 $	8 000 796 $	11 599 204 $	22	24	46
Sharks	16 785 527 $	66 068 663 $	8 931 337 $	10 668 663 $	24	18	42
Stars	16 970 495 $	72 313 367 $	2 686 633 $	16 913 367 $	24	20	44
Wild	23 594 046 $	72 604 376 $	2 395 624 $	17 204 376 $	23	26	49

Team Finance for Ligue Nationale de Hockey Virtuelle 2

Update - 9 avril 2019 at 19:58

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %