LNHV2 - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7203 - 110 $ - 6 958 - 96,60%
Level 2:	3601 - 70 $ - 3 506 - 97,36%
Level 3:	4502 - 40 $ - 4 362 - 96,89%
Level 4:	1801 - 25 $ - 1 799 - 99,87%
Luxury :	900 - 215 $ - 880 - 97,83%
Total Capacity :	18007
Farm
Farm Level 1:	6000 - 35 $ - 5 838 - 97,30%
Farm Level 2:	4000 - 15 $ - 3 950 - 98,75%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 505 - 97,21%
Average Income per Game	1 675 052 $
Year to Date Revenue	68 677 116 $
Farm
Home Games Left	0
Average Attendance - %	9 788 - 97,88%
Average Income per Game	311 013 $
Year to Date Revenue	12 751 524 $
Expense
Pro Players Total Salaries	57 779 604 $
Pro Players Total Average Salaries	57 779 604 $
Farm Players Total Salaries	1 973 651 $
Farm Players Total Average Salaries	1 973 651 $
Coaches Total Salaries	6 470 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 269 662 $
Farm Year To Date Expenses	2 668 253 $
Pro Salary Cap Per Days	310 643 $
Pro Salary Cap To Date	60 303 647 $
Farm Salary Cap Per Days	10 785 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	342 095 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 173 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	60 303 647 $
Estimate Under Maximum Salary Cap of 79 500 000 $	19 196 353 $
Estimate Over Minimum Salary Cap of 58 800 000 $	1 503 647 $
Current Bank Account	32 490 725 $
Projected Bank Account	32 490 725 $

Pro Players Salaries
Brad Marchand (1 Way Contract)	5 635 000 $ (2)
-Salary Average Remaining :	0 $
Jaccob Slavin (1 Way Contract)	5 236 400 $ (2)
-Salary Average Remaining :	0 $
Pekka Rinne (1 Way Contract)	5 225 000 $ (2)
-Salary Average Remaining :	0 $
Jakub Voracek (1 Way Contract)	4 723 875 $ (1)
-Salary Average Remaining :	0 $
Alec Martinez (1 Way Contract)	4 300 000 $ (1)
-Salary Average Remaining :	0 $
Sean Couturier (1 Way Contract)	4 199 000 $ (1)
-Salary Average Remaining :	0 $
Oscar Klefbom (Out of Payroll)	4 196 169 $ (1)
-Salary Average Remaining :	0 $
Ryan Ellis (1 Way Contract)	3 680 820 $ (2)
-Salary Average Remaining :	0 $
Tomas Hertl (1 Way Contract)	3 021 000 $ (1)
-Salary Average Remaining :	0 $
James Reimer (1 Way Contract)	2 800 000 $ (1)
-Salary Average Remaining :	0 $
Milan Lucic (1 Way Contract)	2 700 000 $ (2)
-Salary Average Remaining :	0 $
Ron Hainsey (1 Way Contract)	2 700 000 $ (1)
-Salary Average Remaining :	0 $
Brett Connolly (1 Way Contract)	1 930 500 $ (3)
-Salary Average Remaining :	0 $
Carter Rowney (1 Way Contract)	1 433 666 $ (3)
-Salary Average Remaining :	0 $
Yanni Gourde (1 Way Contract)	1 287 000 $ (3)
-Salary Average Remaining :	0 $
Dylan DeMelo (1 Way Contract)	1 009 800 $ (1)
-Salary Average Remaining :	0 $
Matt Grzelcyk	982 410 $ (1)
-Salary Average Remaining :	0 $
Phil Varone	965 250 $ (2)
-Salary Average Remaining :	0 $
Mitch Marner	925 000 $ (1)
-Salary Average Remaining :	0 $
Matt Martin	900 000 $ (1)
-Salary Average Remaining :	0 $
Ashton Sautner	875 000 $ (1)
-Salary Average Remaining :	0 $
Logan Brown	863 333 $ (2)
-Salary Average Remaining :	0 $
Paul Thompson	850 000 $ (1)
-Salary Average Remaining :	0 $
Garnet Hathaway	836 550 $ (3)
-Salary Average Remaining :	0 $
Jon Martin	700 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 61 975 773 $
Year 2020 : 30 493 519 $
Year 2021 : 5 487 716 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 61 975 773 $
Year 2020 : 30 493 519 $
Year 2021 : 5 487 716 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 61 975 773 $
Year 2020 : 30 493 519 $
Year 2021 : 5 487 716 $
Year 2022 : 0 $

Farm Players Salaries
Brian Lashoff	98 144 $ (1)
Salary Average Remaining :	0 $
Martin Kaut	92 500 $ (3)
Salary Average Remaining :	0 $
Conner Bleackley	92 500 $ (1)
Salary Average Remaining :	0 $
Lucas Johansen	92 500 $ (2)
Salary Average Remaining :	0 $
Alexandre Texier	89 750 $ (3)
Salary Average Remaining :	0 $
Tucker Poolman	86 955 $ (1)
Salary Average Remaining :	0 $
Pavel Jenys	85 000 $ (3)
Salary Average Remaining :	0 $
Michael Pezzetta	85 000 $ (2)
Salary Average Remaining :	0 $
Garret Sparks	84 150 $ (1)
Salary Average Remaining :	0 $
Alex Dostie	75 917 $ (2)
Salary Average Remaining :	0 $
Christopher Gibson	75 735 $ (1)
Salary Average Remaining :	0 $
Jacob Nilsson	75 000 $ (2)
Salary Average Remaining :	0 $
Cam Johnson	75 000 $ (2)
Salary Average Remaining :	0 $
Dillon Simpson	75 000 $ (1)
Salary Average Remaining :	0 $
Devin Williams	75 000 $ (2)
Salary Average Remaining :	0 $
Greg Carey	75 000 $ (1)
Salary Average Remaining :	0 $
Nick DeSimone	75 000 $ (1)
Salary Average Remaining :	0 $
Mitch Hults	75 000 $ (2)
Salary Average Remaining :	0 $
Landon Ferraro	75 000 $ (1)
Salary Average Remaining :	0 $
Colby Sissons	70 000 $ (3)
Salary Average Remaining :	0 $
Sheldon Dries	70 000 $ (2)
Salary Average Remaining :	0 $
Josh Melnick	70 000 $ (3)
Salary Average Remaining :	0 $
Ryan Lohin	70 000 $ (3)
Salary Average Remaining :	0 $
Michael Mersch	70 000 $ (2)
Salary Average Remaining :	0 $
Logan Shaw	65 500 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 2019 : 1 973 651 $
Year 2020 : 1 170 667 $
Year 2021 : 477 250 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 973 651 $
Year 2020 : 1 170 667 $
Year 2021 : 477 250 $
Year 2022 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7887 - 99 $ - 7 157 - 90,74%
Level 2:	3943 - 70 $ - 3 611 - 91,59%
Level 3:	4929 - 35 $ - 4 568 - 92,68%
Level 4:	1972 - 25 $ - 1 923 - 97,53%
Luxury :	986 - 198 $ - 919 - 93,16%
Total Capacity :	19717
Farm
Farm Level 1:	6000 - 60 $ - 3 619 - 60,32%
Farm Level 2:	4000 - 30 $ - 2 369 - 59,23%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	18 178 - 92,20%
Average Income per Game	1 594 409 $
Year to Date Revenue	65 370 771 $
Farm
Home Games Left	0
Average Attendance - %	5 988 - 59,88%
Average Income per Game	340 090 $
Year to Date Revenue	13 943 673 $
Expense
Pro Players Total Salaries	56 675 766 $
Pro Players Total Average Salaries	56 675 766 $
Farm Players Total Salaries	3 165 243 $
Farm Players Total Average Salaries	3 165 243 $
Coaches Total Salaries	3 670 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 000 000 $
Pro Year To Date Expenses	62 482 771 $
Farm Year To Date Expenses	2 793 906 $
Pro Salary Cap Per Days	304 708 $
Pro Salary Cap To Date	58 458 428 $
Farm Salary Cap Per Days	17 296 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	321 644 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 138 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 458 428 $
Estimate Under Maximum Salary Cap of 79 500 000 $	20 041 572 $
Estimate Over Minimum Salary Cap of 58 800 000 $	658 428 $
Current Bank Account	33 037 767 $
Projected Bank Account	33 037 767 $

Pro Players Salaries
Henrik Lundqvist (1 Way Contract)	6 000 000 $ (2)
-Salary Average Remaining :	0 $
Erik Johnson (1 Way Contract)	5 760 000 $ (3)
-Salary Average Remaining :	0 $
Nikita Kucherov (1 Way Contract)	4 618 900 $ (1)
-Salary Average Remaining :	0 $
Roman Josi (1 Way Contract)	4 392 648 $ (1)
-Salary Average Remaining :	0 $
Olli Maatta (1 Way Contract)	4 189 158 $ (2)
-1 Way Contract Salary Cap :	4 189 158 $
-Salary Average Remaining :	0 $
Kevin Hayes (1 Way Contract)	3 346 200 $ (3)
-Salary Average Remaining :	0 $
Niklas Kronwall (1 Way Contract)	3 300 000 $ (1)
-Salary Average Remaining :	0 $
Andrew Shaw (1 Way Contract)	3 250 000 $ (3)
-Salary Average Remaining :	0 $
Elias Lindholm (1 Way Contract)	3 207 600 $ (2)
-Salary Average Remaining :	0 $
Jean-Gabriel Pageau (1 Way Contract)	3 003 900 $ (1)
-Salary Average Remaining :	0 $
Mattias Janmark (1 Way Contract)	2 580 600 $ (1)
-Salary Average Remaining :	0 $
Jason Spezza (1 Way Contract)	2 300 000 $ (2)
-Salary Average Remaining :	0 $
Teuvo Teravainen (1 Way Contract)	1 098 900 $ (2)
-Salary Average Remaining :	0 $
Nikolay Goldobin (1 Way Contract)	1 025 640 $ (4)
-Salary Average Remaining :	0 $
Dion Phaneuf	995 000 $ (1)
-Salary Average Remaining :	0 $
Mackenzie Blackwood	925 000 $ (1)
-Salary Average Remaining :	0 $
Filip Chytil	925 000 $ (2)
-Salary Average Remaining :	0 $
Lawson Crouse	894 167 $ (1)
-Salary Average Remaining :	0 $
Miro Heiskanen	894 166 $ (3)
-Salary Average Remaining :	0 $
Michael Sgarbossa (1 Way Contract)	836 550 $ (4)
-1 Way Contract Salary Cap :	836 550 $
-Salary Average Remaining :	0 $
Denis Malgin	819 720 $ (3)
-Salary Average Remaining :	0 $
Roope Hintz	811 667 $ (2)
-Salary Average Remaining :	0 $
Matt Puempel	757 350 $ (1)
-Salary Average Remaining :	0 $
Brett Kulak	743 600 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 56 675 766 $
Year 2020 : 34 464 601 $
Year 2021 : 15 932 276 $
Year 2022 : 1 862 190 $
Salary Average Commitment
Year 2019 : 56 675 766 $
Year 2020 : 34 464 601 $
Year 2021 : 15 932 276 $
Year 2022 : 1 862 190 $
Salary Cap with 1 Way Contract
Year 2019 : 56 675 766 $
Year 2020 : 34 464 601 $
Year 2021 : 15 932 276 $
Year 2022 : 1 862 190 $

Farm Players Salaries
Hampus Gustafsson	400 000 $ (1)
Salary Average Remaining :	0 $
Colin Larkin	300 000 $ (1)
Salary Average Remaining :	0 $
Vincent Praplan	200 000 $ (1)
Salary Average Remaining :	0 $
Matt Moulson	200 000 $ (1)
Salary Average Remaining :	0 $
Dawson Leedahl	150 000 $ (1)
Salary Average Remaining :	0 $
Teddy Blueger	99 500 $ (2)
Salary Average Remaining :	0 $
Brennan Menell	99 500 $ (3)
Salary Average Remaining :	0 $
David Sklenicka	99 500 $ (1)
Salary Average Remaining :	0 $
Joni Tuulola	99 000 $ (4)
Salary Average Remaining :	0 $
Jake Evans	99 000 $ (4)
Salary Average Remaining :	0 $
Zachary Fucale	99 000 $ (3)
Salary Average Remaining :	0 $
Dmytro Timashov	92 500 $ (1)
Salary Average Remaining :	0 $
Rem Pitlick	92 500 $ (2)
Salary Average Remaining :	0 $
Kristian Vesalainen	92 500 $ (3)
Salary Average Remaining :	0 $
Travis Sanheim	92 500 $ (1)
Salary Average Remaining :	0 $
Jakub Zboril	86 333 $ (2)
Salary Average Remaining :	0 $
Evgeny Svechnikov	86 333 $ (1)
Salary Average Remaining :	0 $
Mason Shaw	79 250 $ (3)
Salary Average Remaining :	0 $
Otto Somppi	76 333 $ (3)
Salary Average Remaining :	0 $
Frederick Gaudreau	74 800 $ (1)
Salary Average Remaining :	0 $
Maxime Lagace	72 930 $ (1)
Salary Average Remaining :	0 $
Christian Djoos	72 930 $ (3)
Salary Average Remaining :	0 $
Daniel Audette	72 917 $ (1)
Salary Average Remaining :	0 $
Alex Lintuniemi	72 917 $ (1)
Salary Average Remaining :	0 $
Connor LaCouvee	70 000 $ (1)
Salary Average Remaining :	0 $
Andrew Campbell	65 000 $ (1)
Salary Average Remaining :	0 $
Jalen Chatfield	65 000 $ (1)
Salary Average Remaining :	0 $
Samuel Blais	55 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 2019 : 3 165 243 $
Year 2020 : 995 846 $
Year 2021 : 717 513 $
Year 2022 : 198 000 $
Salary Average Commitment
Year 2019 : 3 165 243 $
Year 2020 : 995 846 $
Year 2021 : 717 513 $
Year 2022 : 198 000 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7258 - 107 $ - 6 983 - 96,21%
Level 2:	3629 - 79 $ - 2 850 - 78,54%
Level 3:	4536 - 48 $ - 4 287 - 94,50%
Level 4:	1814 - 35 $ - 1 731 - 95,41%
Luxury :	907 - 249 $ - 824 - 90,88%
Total Capacity :	18144
Farm
Farm Level 1:	6000 - 60 $ - 3 727 - 62,12%
Farm Level 2:	4000 - 20 $ - 3 845 - 96,13%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 675 - 91,90%
Average Income per Game	1 703 836 $
Year to Date Revenue	69 857 277 $
Farm
Home Games Left	0
Average Attendance - %	7 572 - 75,72%
Average Income per Game	354 615 $
Year to Date Revenue	14 539 229 $
Expense
Pro Players Total Salaries	77 464 626 $
Pro Players Total Average Salaries	77 464 626 $
Farm Players Total Salaries	1 805 725 $
Farm Players Total Average Salaries	1 805 725 $
Coaches Total Salaries	4 020 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	79 940 381 $
Farm Year To Date Expenses	2 457 354 $
Pro Salary Cap Per Days	411 235 $
Pro Salary Cap To Date	75 452 834 $
Farm Salary Cap Per Days	9 867 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	435 025 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 982 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	75 452 834 $
Estimate Under Maximum Salary Cap of 79 500 000 $	4 047 166 $
Estimate Over Minimum Salary Cap of 58 800 000 $	16 652 834 $
Current Bank Account	21 998 771 $
Projected Bank Account	21 998 771 $

Pro Players Salaries
Mats Zuccarello (1 Way Contract)	7 900 000 $ (3)
-Salary Average Remaining :	0 $
Sergei Bobrovsky (1 Way Contract)	7 128 000 $ (4)
-Salary Average Remaining :	0 $
Tyler Seguin (1 Way Contract)	6 391 125 $ (3)
-Salary Average Remaining :	0 $
Blake Wheeler (1 Way Contract)	6 384 000 $ (1)
-Salary Average Remaining :	0 $
Alex Pietrangelo (1 Way Contract)	6 084 000 $ (1)
-Salary Average Remaining :	0 $
Niklas Hjalmarsson (1 Way Contract)	4 674 000 $ (2)
-Salary Average Remaining :	0 $
Jason Demers (1 Way Contract)	4 650 000 $ (3)
-Salary Average Remaining :	0 $
Mathieu Perreault (1 Way Contract)	4 506 563 $ (2)
-Salary Average Remaining :	0 $
Kevin Labanc (1 Way Contract)	3 750 000 $ (2)
-Salary Average Remaining :	0 $
Patrick Marleau (1 Way Contract)	3 690 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Spooner (1 Way Contract)	3 635 775 $ (3)
-Salary Average Remaining :	0 $
Riley Nash (1 Way Contract)	3 500 000 $ (3)
-Salary Average Remaining :	0 $
Lawrence Pilut (1 Way Contract)	2 000 000 $ (4)
-Salary Average Remaining :	0 $
Marcus Kruger (1 Way Contract)	1 950 835 $ (1)
-Salary Average Remaining :	0 $
Ryan Miller (1 Way Contract)	1 850 000 $ (2)
-Salary Average Remaining :	0 $
Patrick Maroon (1 Way Contract)	1 600 000 $ (1)
-Salary Average Remaining :	0 $
Pavel Zacha (1 Way Contract)	1 062 270 $ (4)
-Salary Average Remaining :	0 $
Jordan Oesterle (Out of Payroll)	975 000 $ (1)
-Salary Average Remaining :	0 $
Paul LaDue	925 000 $ (1)
-Salary Average Remaining :	0 $
Jake Dotchin	911 625 $ (1)
-Salary Average Remaining :	0 $
Brett Howden	863 333 $ (3)
-Salary Average Remaining :	0 $
Alex Chiasson (1 Way Contract)	858 000 $ (4)
-Salary Average Remaining :	0 $
Joakim Ryan	815 100 $ (4)
-Salary Average Remaining :	0 $
Matt Roy	700 000 $ (3)
-Salary Average Remaining :	0 $
Chris Kunitz (1 Way Contract)	660 000 $ (1)
-1 Way Contract Salary Cap :	660 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 77 464 626 $
Year 2020 : 54 284 166 $
Year 2021 : 39 503 603 $
Year 2022 : 11 863 370 $
Salary Average Commitment
Year 2019 : 77 464 626 $
Year 2020 : 54 284 166 $
Year 2021 : 39 503 603 $
Year 2022 : 11 863 370 $
Salary Cap with 1 Way Contract
Year 2019 : 77 464 626 $
Year 2020 : 54 284 166 $
Year 2021 : 39 503 603 $
Year 2022 : 11 863 370 $

Farm Players Salaries
Kerby Rychel	98 765 $ (1)
Salary Average Remaining :	0 $
Anthony Bitetto	96 099 $ (2)
Salary Average Remaining :	0 $
Marcus Hogberg	95 524 $ (1)
Salary Average Remaining :	0 $
Vladislav Kamenev	95 333 $ (2)
Salary Average Remaining :	0 $
Dylan Gambrell	92 500 $ (1)
Salary Average Remaining :	0 $
Saku Maenalanen	92 500 $ (1)
Salary Average Remaining :	0 $
Morgan Frost	89 417 $ (3)
Salary Average Remaining :	0 $
Kole Lind	89 167 $ (3)
Salary Average Remaining :	0 $
Ryan Mantha	87 000 $ (2)
Salary Average Remaining :	0 $
Dmitri Samorukov	85 583 $ (3)
Salary Average Remaining :	0 $
Justin Bailey	81 796 $ (2)
Salary Average Remaining :	0 $
Danick Martel	81 796 $ (2)
Salary Average Remaining :	0 $
Trevor Murphy	81 796 $ (2)
Salary Average Remaining :	0 $
Filip Hallander	77 583 $ (3)
Salary Average Remaining :	0 $
Jakub Skarek	77 583 $ (3)
Salary Average Remaining :	0 $
Nathan Noel	77 583 $ (2)
Salary Average Remaining :	0 $
Matheson Iacopelli	74 200 $ (1)
Salary Average Remaining :	0 $
Gage Quinney	70 000 $ (2)
Salary Average Remaining :	0 $
Zach Magwood	66 500 $ (3)
Salary Average Remaining :	0 $
Dakota Mermis	65 000 $ (1)
Salary Average Remaining :	0 $
Alex D'Orio	65 000 $ (1)
Salary Average Remaining :	0 $
Matt Hendricks	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2019 : 1 805 725 $
Year 2020 : 1 157 236 $
Year 2021 : 485 833 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 805 725 $
Year 2020 : 1 157 236 $
Year 2021 : 485 833 $
Year 2022 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7659 - 110 $ - 6 916 - 90,30%
Level 2:	3930 - 72 $ - 3 537 - 90,01%
Level 3:	4788 - 42 $ - 4 379 - 91,46%
Level 4:	1915 - 25 $ - 1 846 - 96,40%
Luxury :	958 - 230 $ - 900 - 93,96%
Total Capacity :	19250
Farm
Farm Level 1:	6000 - 45 $ - 5 536 - 92,27%
Farm Level 2:	4000 - 20 $ - 3 686 - 92,15%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 579 - 91,32%
Average Income per Game	1 719 075 $
Year to Date Revenue	70 482 073 $
Farm
Home Games Left	0
Average Attendance - %	9 222 - 92,22%
Average Income per Game	389 849 $
Year to Date Revenue	15 983 791 $
Expense
Pro Players Total Salaries	75 853 891 $
Pro Players Total Average Salaries	75 853 891 $
Farm Players Total Salaries	1 468 824 $
Farm Players Total Average Salaries	1 468 824 $
Coaches Total Salaries	5 220 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 000 000 $
Pro Year To Date Expenses	79 951 831 $
Farm Year To Date Expenses	1 775 566 $
Pro Salary Cap Per Days	407 817 $
Pro Salary Cap To Date	73 402 458 $
Farm Salary Cap Per Days	8 026 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	433 892 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 048 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	74 402 458 $
Estimate Under Maximum Salary Cap of 79 500 000 $	5 097 542 $
Estimate Over Minimum Salary Cap of 58 800 000 $	15 602 458 $
Current Bank Account	23 738 467 $
Projected Bank Account	23 738 467 $

Pro Players Salaries
Connor McDavid (1 Way Contract)	10 800 000 $ (4)
-Salary Average Remaining :	0 $
Nick Leddy (1 Way Contract)	6 113 250 $ (2)
-Salary Average Remaining :	0 $
Logan Couture (1 Way Contract)	5 760 000 $ (4)
-Salary Average Remaining :	0 $
James Neal (1 Way Contract)	5 700 000 $ (3)
-Salary Average Remaining :	0 $
Marc-Edouard Vlasic (1 Way Contract)	4 845 000 $ (2)
-Salary Average Remaining :	0 $
Darcy Kuemper (1 Way Contract)	3 900 000 $ (4)
-Salary Average Remaining :	0 $
Taro Hirose (1 Way Contract)	3 430 000 $ (4)
-1 Way Contract Salary Cap :	3 430 000 $
-Salary Average Remaining :	0 $
Brock Nelson (1 Way Contract)	3 217 500 $ (3)
-Salary Average Remaining :	0 $
Karson Kuhlman (1 Way Contract)	3 000 000 $ (4)
-Salary Average Remaining :	0 $
Phillip Danault (1 Way Contract)	2 987 750 $ (1)
-Salary Average Remaining :	0 $
Drake Caggiula (1 Way Contract)	2 500 000 $ (2)
-Salary Average Remaining :	0 $
Kevin Connauton (1 Way Contract)	2 200 000 $ (4)
-Salary Average Remaining :	0 $
Joel Persson (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	2 000 000 $
-Salary Average Remaining :	0 $
Max Veronneau (1 Way Contract)	2 000 000 $ (4)
-1 Way Contract Salary Cap :	2 000 000 $
-Salary Average Remaining :	0 $
Nico Sturm (1 Way Contract)	1 900 000 $ (3)
-1 Way Contract Salary Cap :	1 900 000 $
-Salary Average Remaining :	0 $
Sami Vatanen (1 Way Contract)	1 583 175 $ (1)
-Salary Average Remaining :	0 $
Josef Korenar (1 Way Contract)	1 500 000 $ (4)
-1 Way Contract Salary Cap :	1 500 000 $
-Salary Average Remaining :	0 $
Joel Edmundson (1 Way Contract)	1 224 300 $ (1)
-Salary Average Remaining :	0 $
Niclas Westerholm (1 Way Contract)	1 200 000 $ (4)
-1 Way Contract Salary Cap :	1 200 000 $
-Salary Average Remaining :	0 $
Madison Bowey (1 Way Contract)	1 166 000 $ (3)
-1 Way Contract Salary Cap :	1 166 000 $
-Salary Average Remaining :	0 $
Adrian Kempe (1 Way Contract)	1 062 270 $ (4)
-Salary Average Remaining :	0 $
Anthony Mantha (1 Way Contract)	1 006 646 $ (2)
-Salary Average Remaining :	0 $
Calvin Pickard (1 Way Contract)	1 000 000 $ (3)
-1 Way Contract Salary Cap :	1 000 000 $
-Salary Average Remaining :	0 $
Rasmus Andersson	925 000 $ (1)
-Salary Average Remaining :	0 $
Carl Grundstrom	925 000 $ (2)
-Salary Average Remaining :	0 $
Ryan Donato	900 000 $ (2)
-Salary Average Remaining :	0 $
Linus Ullmark	858 000 $ (2)
-Salary Average Remaining :	0 $
Matt Irwin	800 000 $ (1)
-Salary Average Remaining :	0 $
Chris Wagner	800 000 $ (3)
-Salary Average Remaining :	0 $
Tim Heed	550 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	30
Salary Commitment
Year 2019 : 75 853 891 $
Year 2020 : 67 783 666 $
Year 2021 : 48 635 770 $
Year 2022 : 34 852 270 $
Salary Average Commitment
Year 2019 : 75 853 891 $
Year 2020 : 67 783 666 $
Year 2021 : 48 635 770 $
Year 2022 : 34 852 270 $
Salary Cap with 1 Way Contract
Year 2019 : 75 853 891 $
Year 2020 : 67 783 666 $
Year 2021 : 48 635 770 $
Year 2022 : 34 852 270 $

Farm Players Salaries
Connor Brickley	96 525 $ (3)
Salary Average Remaining :	0 $
Zac Dalpe	93 861 $ (1)
Salary Average Remaining :	0 $
Steven Lorentz	90 000 $ (1)
Salary Average Remaining :	0 $
Zack MacEwen	85 000 $ (3)
Salary Average Remaining :	0 $
Victor Ejdsell	83 375 $ (2)
Salary Average Remaining :	0 $
Mitchell Stephens	83 333 $ (2)
Salary Average Remaining :	0 $
Alan Quine	78 540 $ (1)
Salary Average Remaining :	0 $
Emil Johansson	78 417 $ (2)
Salary Average Remaining :	0 $
Andrew Welinski	77 220 $ (1)
Salary Average Remaining :	0 $
Eric Comrie	77 220 $ (4)
Salary Average Remaining :	0 $
David Kase	76 833 $ (3)
Salary Average Remaining :	0 $
Jansen Harkins	76 750 $ (2)
Salary Average Remaining :	0 $
Dmitry Sokolov	76 500 $ (3)
Salary Average Remaining :	0 $
Christoffer Ehn	75 917 $ (2)
Salary Average Remaining :	0 $
Alex Carrier	66 833 $ (1)
Salary Average Remaining :	0 $
Andrew Sturtz	65 000 $ (1)
Salary Average Remaining :	0 $
Jordan Gross	65 000 $ (1)
Salary Average Remaining :	0 $
Josh Healey	65 000 $ (1)
Salary Average Remaining :	0 $
Byron Froese	57 500 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 2019 : 1 468 824 $
Year 2020 : 809 870 $
Year 2021 : 412 078 $
Year 2022 : 77 220 $
Salary Average Commitment
Year 2019 : 1 468 824 $
Year 2020 : 809 870 $
Year 2021 : 412 078 $
Year 2022 : 77 220 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7026 - 105 $ - 6 919 - 98,47%
Level 2:	3513 - 70 $ - 3 459 - 98,47%
Level 3:	4391 - 50 $ - 3 503 - 79,79%
Level 4:	1757 - 32 $ - 1 744 - 99,26%
Luxury :	878 - 230 $ - 859 - 97,89%
Total Capacity :	17565
Farm
Farm Level 1:	6000 - 70 $ - 3 320 - 55,34%
Farm Level 2:	4000 - 30 $ - 2 339 - 58,47%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 485 - 93,85%
Average Income per Game	1 648 763 $
Year to Date Revenue	67 599 279 $
Farm
Home Games Left	0
Average Attendance - %	5 659 - 56,59%
Average Income per Game	357 034 $
Year to Date Revenue	14 638 409 $
Expense
Pro Players Total Salaries	62 254 538 $
Pro Players Total Average Salaries	62 254 538 $
Farm Players Total Salaries	2 048 017 $
Farm Players Total Average Salaries	2 048 017 $
Coaches Total Salaries	4 820 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 138 212 $
Pro Year To Date Expenses	67 533 032 $
Farm Year To Date Expenses	2 587 158 $
Pro Salary Cap Per Days	334 702 $
Pro Salary Cap To Date	62 449 175 $
Farm Salary Cap Per Days	11 191 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	358 089 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 760 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 587 387 $
Estimate Under Maximum Salary Cap of 79 500 000 $	15 912 613 $
Estimate Over Minimum Salary Cap of 58 800 000 $	4 787 387 $
Current Bank Account	30 950 832 $
Projected Bank Account	30 950 832 $

Pro Players Salaries
Mike Green (1 Way Contract)	6 000 000 $ (1)
-Salary Average Remaining :	0 $
Braden Holtby (1 Way Contract)	5 856 000 $ (2)
-Salary Average Remaining :	0 $
Brayden Schenn (1 Way Contract)	5 696 438 $ (3)
-Salary Average Remaining :	0 $
Rasmus Ristolainen (1 Way Contract)	5 540 400 $ (2)
-Salary Average Remaining :	0 $
Ryan O'Reilly (1 Way Contract)	5 472 000 $ (1)
-Salary Average Remaining :	0 $
Paul Byron (1 Way Contract)	5 460 000 $ (3)
-Salary Average Remaining :	0 $
Nikolaj Ehlers	5 184 000 $ (4)
-Salary Average Remaining :	0 $
Nick Bjugstad (1 Way Contract)	3 972 900 $ (1)
-Salary Average Remaining :	0 $
Trevor Lewis (1 Way Contract)	2 500 000 $ (2)
-Salary Average Remaining :	0 $
Jordie Benn (1 Way Contract)	2 200 000 $ (2)
-Salary Average Remaining :	0 $
Ryan Carpenter	1 870 000 $ (4)
-Salary Average Remaining :	0 $
Roman Polak (1 Way Contract)	1 573 000 $ (2)
-Salary Average Remaining :	0 $
Drew Stafford (1 Way Contract)	1 300 000 $ (1)
-Salary Average Remaining :	0 $
Curtis Lazar (1 Way Contract)	1 065 900 $ (1)
-1 Way Contract Salary Cap :	1 065 900 $
-Salary Average Remaining :	0 $
Brock McGinn (1 Way Contract)	1 015 300 $ (1)
-Salary Average Remaining :	0 $
Chris Butler	995 000 $ (3)
-Salary Average Remaining :	0 $
Vladislav Kotkov	995 000 $ (4)
-Salary Average Remaining :	0 $
Nathan Gerbe	990 000 $ (3)
-Salary Average Remaining :	0 $
Zach Werenski	925 000 $ (1)
-Salary Average Remaining :	0 $
Calle Rosen	800 000 $ (1)
-Salary Average Remaining :	0 $
Alex Stalock	800 000 $ (3)
-Salary Average Remaining :	0 $
Cristoval Nieves	750 000 $ (3)
-Salary Average Remaining :	0 $
Chandler Stephenson	743 600 $ (1)
-Salary Average Remaining :	0 $
Marcus Sorensen	550 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 62 254 538 $
Year 2020 : 40 409 838 $
Year 2021 : 22 740 438 $
Year 2022 : 8 049 000 $
Salary Average Commitment
Year 2019 : 62 254 538 $
Year 2020 : 40 409 838 $
Year 2021 : 22 740 438 $
Year 2022 : 8 049 000 $
Salary Cap with 1 Way Contract
Year 2019 : 62 254 538 $
Year 2020 : 40 409 838 $
Year 2021 : 22 740 438 $
Year 2022 : 8 049 000 $

Farm Players Salaries
Korbinian Holzer	99 500 $ (1)
Salary Average Remaining :	0 $
Nikita Scherbak	99 500 $ (1)
Salary Average Remaining :	0 $
Colin Blackwell	99 500 $ (3)
Salary Average Remaining :	0 $
Dryden Hunt	99 500 $ (2)
Salary Average Remaining :	0 $
Freddie Hamilton	99 500 $ (3)
Salary Average Remaining :	0 $
Paul Carey	99 000 $ (3)
Salary Average Remaining :	0 $
Oscar Dansk	92 500 $ (2)
Salary Average Remaining :	0 $
Christian Wolanin	92 500 $ (1)
Salary Average Remaining :	0 $
Ilya Samsonov	92 500 $ (3)
Salary Average Remaining :	0 $
Lias Andersson	89 417 $ (2)
Salary Average Remaining :	0 $
Travis Dermott	86 333 $ (1)
Salary Average Remaining :	0 $
Josh Jacobs	86 229 $ (3)
Salary Average Remaining :	0 $
Boris Katchouk	83 333 $ (3)
Salary Average Remaining :	0 $
Axel Andersson	82 583 $ (3)
Salary Average Remaining :	0 $
Tyler Benson	80 833 $ (3)
Salary Average Remaining :	0 $
Jake Bischoff	80 000 $ (3)
Salary Average Remaining :	0 $
Marian Studenic	77 583 $ (3)
Salary Average Remaining :	0 $
Evan Fitzpatrick	77 000 $ (3)
Salary Average Remaining :	0 $
Kevin Czuczman	75 000 $ (3)
Salary Average Remaining :	0 $
Trevor Moore	75 000 $ (2)
Salary Average Remaining :	0 $
Brad Morrison	74 333 $ (3)
Salary Average Remaining :	0 $
Evan Cormier	71 873 $ (3)
Salary Average Remaining :	0 $
Josh Wesley	69 500 $ (1)
Salary Average Remaining :	0 $
Andrew Agozzino	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2019 : 2 048 017 $
Year 2020 : 1 535 684 $
Year 2021 : 1 179 267 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 048 017 $
Year 2020 : 1 535 684 $
Year 2021 : 1 179 267 $
Year 2022 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	8523 - 95 $ - 7 192 - 84,38%
Level 2:	4255 - 65 $ - 3 601 - 84,64%
Level 3:	5318 - 41 $ - 4 468 - 84,02%
Level 4:	2127 - 31 $ - 1 850 - 86,97%
Luxury :	1064 - 216 $ - 902 - 84,79%
Total Capacity :	21287
Farm
Farm Level 1:	6000 - 70 $ - 3 325 - 55,41%
Farm Level 2:	4000 - 30 $ - 2 351 - 58,78%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	18 013 - 84,62%
Average Income per Game	1 596 202 $
Year to Date Revenue	65 444 299 $
Farm
Home Games Left	0
Average Attendance - %	5 676 - 56,76%
Average Income per Game	356 888 $
Year to Date Revenue	14 632 419 $
Expense
Pro Players Total Salaries	59 163 839 $
Pro Players Total Average Salaries	59 163 839 $
Farm Players Total Salaries	2 030 347 $
Farm Players Total Average Salaries	2 030 347 $
Coaches Total Salaries	6 230 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 740 000 $
Pro Year To Date Expenses	66 750 670 $
Farm Year To Date Expenses	2 600 119 $
Pro Salary Cap Per Days	318 085 $
Pro Salary Cap To Date	60 875 448 $
Farm Salary Cap Per Days	11 095 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	348 462 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 264 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	66 615 448 $
Estimate Under Maximum Salary Cap of 79 500 000 $	12 884 552 $
Estimate Over Minimum Salary Cap of 58 800 000 $	7 815 448 $
Current Bank Account	24 985 929 $
Projected Bank Account	24 985 929 $

Pro Players Salaries
Artemi Panarin (1 Way Contract)	13 800 000 $ (1)
-Salary Average Remaining :	0 $
Kyle Okposo (1 Way Contract)	7 250 000 $ (3)
-Salary Average Remaining :	0 $
Mikael Backlund (1 Way Contract)	6 200 000 $ (4)
-Salary Average Remaining :	0 $
TJ Brodie (1 Way Contract)	5 168 475 $ (1)
-Salary Average Remaining :	0 $
Jonathan Quick (1 Way Contract)	3 600 000 $ (2)
-Salary Average Remaining :	0 $
Conor Sheary (1 Way Contract)	3 334 500 $ (4)
-Salary Average Remaining :	0 $
Nathan Beaulieu (Out of Payroll)	2 692 800 $ (1)
-Salary Average Remaining :	0 $
Riley Sheahan (1 Way Contract)	2 670 525 $ (3)
-Salary Average Remaining :	0 $
Sam Bennett (1 Way Contract)	2 316 600 $ (4)
-Salary Average Remaining :	0 $
Oscar Lindberg (1 Way Contract)	2 187 900 $ (3)
-Salary Average Remaining :	0 $
Dylan Coghlan (1 Way Contract)	1 200 000 $ (4)
-1 Way Contract Salary Cap :	1 200 000 $
-Salary Average Remaining :	0 $
Joe Hicketts	995 000 $ (2)
-Salary Average Remaining :	0 $
Colin White	925 000 $ (1)
-Salary Average Remaining :	0 $
Anthony Beauvillier	925 000 $ (1)
-Salary Average Remaining :	0 $
Griffin Reinhart	915 200 $ (1)
-Salary Average Remaining :	0 $
Tyson Jost	885 833 $ (1)
-Salary Average Remaining :	0 $
Jon Gillies	858 000 $ (2)
-Salary Average Remaining :	0 $
Mike Amadio	852 390 $ (3)
-Salary Average Remaining :	0 $
Joseph Cramarossa	785 400 $ (1)
-Salary Average Remaining :	0 $
Radim Simek	757 350 $ (1)
-Salary Average Remaining :	0 $
Carl Dahlstrom	750 833 $ (1)
-Salary Average Remaining :	0 $
Jake Guentzel	713 333 $ (1)
-Salary Average Remaining :	0 $
J.T. Brown	700 000 $ (1)
-Salary Average Remaining :	0 $
Erik Cernak	697 500 $ (2)
-Salary Average Remaining :	0 $
Kevin Boyle	675 000 $ (3)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 61 856 639 $
Year 2020 : 32 837 415 $
Year 2021 : 26 686 915 $
Year 2022 : 13 051 100 $
Salary Average Commitment
Year 2019 : 61 856 639 $
Year 2020 : 32 837 415 $
Year 2021 : 26 686 915 $
Year 2022 : 13 051 100 $
Salary Cap with 1 Way Contract
Year 2019 : 61 856 639 $
Year 2020 : 32 837 415 $
Year 2021 : 26 686 915 $
Year 2022 : 13 051 100 $

Farm Players Salaries
Joel Teasdale	99 500 $ (4)
Salary Average Remaining :	0 $
Benjamin Jones	99 500 $ (4)
Salary Average Remaining :	0 $
Daniel Brickley	99 500 $ (2)
Salary Average Remaining :	0 $
Sam Miletic	96 000 $ (4)
Salary Average Remaining :	0 $
Brayden Burke	96 000 $ (4)
Salary Average Remaining :	0 $
Blake Lizotte	96 000 $ (4)
Salary Average Remaining :	0 $
John Quenneville	92 500 $ (1)
Salary Average Remaining :	0 $
Jonathan Dahlen	92 500 $ (2)
Salary Average Remaining :	0 $
Jonas Johansson	92 500 $ (1)
Salary Average Remaining :	0 $
Ryan Lindgren	92 500 $ (3)
Salary Average Remaining :	0 $
Tommy Wingels	90 000 $ (1)
Salary Average Remaining :	0 $
Jacob Larsson	89 417 $ (1)
Salary Average Remaining :	0 $
Nick Merkley	86 333 $ (2)
Salary Average Remaining :	0 $
Noah Juulsen	86 333 $ (2)
Salary Average Remaining :	0 $
Rasmus Asplund	84 500 $ (3)
Salary Average Remaining :	0 $
Beau Bennett	80 000 $ (1)
Salary Average Remaining :	0 $
Mikhail Vorobyev	78 417 $ (2)
Salary Average Remaining :	0 $
Beck Malenstyn	73 667 $ (3)
Salary Average Remaining :	0 $
Ryan Murphy	72 930 $ (1)
Salary Average Remaining :	0 $
Andrew Nielsen	69 750 $ (1)
Salary Average Remaining :	0 $
Vincent LoVerde	67 500 $ (1)
Salary Average Remaining :	0 $
Anthony Peters	65 000 $ (1)
Salary Average Remaining :	0 $
Branden Komm	65 000 $ (1)
Salary Average Remaining :	0 $
Ben Sexton	65 000 $ (1)
Salary Average Remaining :	0 $
Yannick Rathgeb	0 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 2019 : 2 030 347 $
Year 2020 : 1 180 750 $
Year 2021 : 737 667 $
Year 2022 : 487 000 $
Salary Average Commitment
Year 2019 : 2 030 347 $
Year 2020 : 1 180 750 $
Year 2021 : 737 667 $
Year 2022 : 487 000 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Center
Level 1:	7544 - 125 $ - 5 620 - 74,49%
Level 2:	3772 - 70 $ - 3 579 - 94,89%
Level 3:	4765 - 45 $ - 4 303 - 90,30%
Level 4:	1886 - 35 $ - 1 753 - 92,94%
Luxury :	943 - 225 $ - 877 - 92,98%
Total Capacity :	18910
Farm
Farm Level 1:	6000 - 33 $ - 5 876 - 97,93%
Farm Level 2:	4000 - 13 $ - 3 976 - 99,40%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 131 - 85,31%
Average Income per Game	1 658 224 $
Year to Date Revenue	67 987 175 $
Farm
Home Games Left	0
Average Attendance - %	9 852 - 98,52%
Average Income per Game	289 789 $
Year to Date Revenue	11 881 349 $
Expense
Pro Players Total Salaries	60 596 037 $
Pro Players Total Average Salaries	60 596 037 $
Farm Players Total Salaries	1 540 427 $
Farm Players Total Average Salaries	1 540 427 $
Coaches Total Salaries	3 730 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	9 750 000 $
Pro Year To Date Expenses	67 178 924 $
Farm Year To Date Expenses	1 948 710 $
Pro Salary Cap Per Days	325 785 $
Pro Salary Cap To Date	62 693 137 $
Farm Salary Cap Per Days	8 418 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	343 796 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 494 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	72 443 137 $
Estimate Under Maximum Salary Cap of 79 500 000 $	7 056 863 $
Estimate Over Minimum Salary Cap of 58 800 000 $	13 643 137 $
Current Bank Account	21 040 890 $
Projected Bank Account	21 040 890 $

Pro Players Salaries
Aaron Ekblad (1 Way Contract)	6 480 000 $ (3)
-Salary Average Remaining :	0 $
Kevin Shattenkirk (1 Way Contract)	6 000 000 $ (1)
-Salary Average Remaining :	0 $
Alex Goligoski (1 Way Contract)	5 500 000 $ (2)
-Salary Average Remaining :	0 $
Nathan MacKinnon (1 Way Contract)	5 443 200 $ (2)
-Salary Average Remaining :	0 $
Andrew Ladd (1 Way Contract)	5 068 440 $ (1)
-Salary Average Remaining :	0 $
Marc Staal (1 Way Contract)	4 600 000 $ (1)
-Salary Average Remaining :	0 $
Vladimir Sobotka (1 Way Contract)	3 990 000 $ (3)
-Salary Average Remaining :	0 $
Alex Galchenyuk (1 Way Contract)	3 326 400 $ (1)
-Salary Average Remaining :	0 $
Tyler Ennis (1 Way Contract)	2 500 000 $ (2)
-Salary Average Remaining :	0 $
Pavel Francouz (1 Way Contract)	2 300 000 $ (2)
-Salary Average Remaining :	0 $
Juuso Riikola (1 Way Contract)	1 800 000 $ (4)
-Salary Average Remaining :	0 $
Michael Stone (1 Way Contract)	1 693 177 $ (1)
-Salary Average Remaining :	0 $
Louis Domingue (1 Way Contract)	1 351 350 $ (1)
-Salary Average Remaining :	0 $
Par Lindholm (1 Way Contract)	1 300 000 $ (4)
-Salary Average Remaining :	0 $
Jakub Vrana (1 Way Contract)	1 025 640 $ (4)
-Salary Average Remaining :	0 $
Derrick Pouliot	976 800 $ (3)
-Salary Average Remaining :	0 $
Taylor Beck	973 280 $ (1)
-Salary Average Remaining :	0 $
Luca Sbisa (1 Way Contract)	925 000 $ (1)
-Salary Average Remaining :	0 $
Cal Petersen	925 000 $ (2)
-Salary Average Remaining :	0 $
Jake DeBrusk	925 000 $ (1)
-Salary Average Remaining :	0 $
Kevin Rooney	785 400 $ (1)
-Salary Average Remaining :	0 $
Josh Archibald	757 350 $ (1)
-Salary Average Remaining :	0 $
Cody Goloubef (1 Way Contract)	650 000 $ (1)
-1 Way Contract Salary Cap :	650 000 $
-Salary Average Remaining :	0 $
Jamie Oleksiak	650 000 $ (1)
-Salary Average Remaining :	0 $
Tyler Wotherspoon (1 Way Contract)	650 000 $ (1)
-1 Way Contract Salary Cap :	650 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 60 596 037 $
Year 2020 : 32 240 640 $
Year 2021 : 15 572 440 $
Year 2022 : 4 125 640 $
Salary Average Commitment
Year 2019 : 60 596 037 $
Year 2020 : 32 240 640 $
Year 2021 : 15 572 440 $
Year 2022 : 4 125 640 $
Salary Cap with 1 Way Contract
Year 2019 : 60 596 037 $
Year 2020 : 32 240 640 $
Year 2021 : 15 572 440 $
Year 2022 : 4 125 640 $

Farm Players Salaries
Buddy Robinson	90 090 $ (4)
Salary Average Remaining :	0 $
Mackenzie Entwistle	84 250 $ (3)
Salary Average Remaining :	0 $
Chase Balisy	80 000 $ (1)
Salary Average Remaining :	0 $
Jake Leschyshyn	77 583 $ (3)
Salary Average Remaining :	0 $
Jean-Sebastien Dea	74 360 $ (2)
Salary Average Remaining :	0 $
Nicolas Roy	72 000 $ (2)
Salary Average Remaining :	0 $
Oleg Sosunov	71 667 $ (3)
Salary Average Remaining :	0 $
Vitek Vanecek	71 417 $ (1)
Salary Average Remaining :	0 $
Jack Rodewald	70 000 $ (2)
Salary Average Remaining :	0 $
Nicolas Aube-Kubel	69 500 $ (1)
Salary Average Remaining :	0 $
Eric Cornel	69 500 $ (1)
Salary Average Remaining :	0 $
Alex Gallant	65 000 $ (1)
Salary Average Remaining :	0 $
Brad Malone	65 000 $ (1)
Salary Average Remaining :	0 $
Michael Bournival	65 000 $ (1)
Salary Average Remaining :	0 $
Kyle Criscuolo	65 000 $ (3)
Salary Average Remaining :	0 $
Cameron Schilling	65 000 $ (1)
Salary Average Remaining :	0 $
Adam Tambellini	65 000 $ (3)
Salary Average Remaining :	0 $
Will O'Neill	65 000 $ (1)
Salary Average Remaining :	0 $
Patrick Sieloff	65 000 $ (2)
Salary Average Remaining :	0 $
Eddie Lack	65 000 $ (1)
Salary Average Remaining :	0 $
Tobias Lindberg	65 000 $ (4)
Salary Average Remaining :	0 $
Michael Leighton	60 060 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2019 : 1 540 427 $
Year 2020 : 860 010 $
Year 2021 : 518 590 $
Year 2022 : 155 090 $
Salary Average Commitment
Year 2019 : 1 540 427 $
Year 2020 : 860 010 $
Year 2021 : 518 590 $
Year 2022 : 155 090 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7359 - 116 $ - 6 989 - 94,97%
Level 2:	3559 - 79 $ - 2 773 - 77,91%
Level 3:	4600 - 51 $ - 3 489 - 75,84%
Level 4:	1840 - 36 $ - 1 474 - 80,13%
Luxury :	919 - 231 $ - 883 - 96,03%
Total Capacity :	18277
Farm
Farm Level 1:	6000 - 27 $ - 5 966 - 99,43%
Farm Level 2:	4000 - 14 $ - 3 938 - 98,44%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	15 607 - 85,39%
Average Income per Game	1 728 221 $
Year to Date Revenue	70 857 045 $
Farm
Home Games Left	0
Average Attendance - %	9 903 - 99,03%
Average Income per Game	255 114 $
Year to Date Revenue	10 459 687 $
Expense
Pro Players Total Salaries	62 341 392 $
Pro Players Total Average Salaries	62 341 392 $
Farm Players Total Salaries	1 392 282 $
Farm Players Total Average Salaries	1 392 282 $
Coaches Total Salaries	5 770 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 073 039 $
Pro Year To Date Expenses	69 549 520 $
Farm Year To Date Expenses	1 773 363 $
Pro Salary Cap Per Days	335 169 $
Pro Salary Cap To Date	63 739 167 $
Farm Salary Cap Per Days	7 608 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	363 932 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 903 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 812 206 $
Estimate Under Maximum Salary Cap of 79 500 000 $	10 687 794 $
Estimate Over Minimum Salary Cap of 58 800 000 $	10 012 206 $
Current Bank Account	24 920 810 $
Projected Bank Account	24 920 810 $

Pro Players Salaries
Brent Seabrook (1 Way Contract)	7 705 000 $ (2)
-Salary Average Remaining :	0 $
Kris Russell (1 Way Contract)	6 573 884 $ (2)
-Salary Average Remaining :	0 $
Dominik Kahun (1 Way Contract)	5 200 000 $ (4)
-Salary Average Remaining :	0 $
Alex Iafallo (1 Way Contract)	5 000 000 $ (3)
-Salary Average Remaining :	0 $
Alex Barre-Boulet (1 Way Contract)	2 500 000 $ (4)
-1 Way Contract Salary Cap :	2 500 000 $
-Salary Average Remaining :	0 $
Darren Helm (1 Way Contract)	2 500 000 $ (3)
-Salary Average Remaining :	0 $
Connor Brown (1 Way Contract)	2 402 400 $ (1)
-Salary Average Remaining :	0 $
Tobias Rieder (1 Way Contract)	2 244 000 $ (1)
-Salary Average Remaining :	0 $
Brett Ritchie (1 Way Contract)	2 002 000 $ (1)
-Salary Average Remaining :	0 $
Michael McNiven (1 Way Contract)	2 000 000 $ (3)
-1 Way Contract Salary Cap :	2 000 000 $
-Salary Average Remaining :	0 $
Philipp Grubauer (1 Way Contract)	1 930 500 $ (3)
-Salary Average Remaining :	0 $
Adam Pelech (1 Way Contract)	1 865 600 $ (2)
-Salary Average Remaining :	0 $
Egor Yakovlev (1 Way Contract)	1 800 000 $ (1)
-1 Way Contract Salary Cap :	1 800 000 $
-Salary Average Remaining :	0 $
Philippe Myers (1 Way Contract)	1 700 000 $ (3)
-Salary Average Remaining :	0 $
Libor Sulak (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	1 500 000 $
-Salary Average Remaining :	0 $
Marc Methot (1 Way Contract)	1 400 000 $ (1)
-Salary Average Remaining :	0 $
Mark Borowiecki (1 Way Contract)	1 300 000 $ (2)
-Salary Average Remaining :	0 $
Matthew Highmore (1 Way Contract)	1 250 000 $ (3)
-1 Way Contract Salary Cap :	1 250 000 $
-Salary Average Remaining :	0 $
Spencer Foo (1 Way Contract)	1 100 000 $ (3)
-1 Way Contract Salary Cap :	1 100 000 $
-Salary Average Remaining :	0 $
Andre Burakovsky (1 Way Contract)	1 098 900 $ (2)
-Salary Average Remaining :	0 $
Hunter Shinkaruk (1 Way Contract)	1 006 646 $ (2)
-Salary Average Remaining :	0 $
Jake Chelios (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	1 000 000 $
-Salary Average Remaining :	0 $
Cam Ward	995 000 $ (1)
-Salary Average Remaining :	0 $
Rasmus Dahlin	925 000 $ (3)
-Salary Average Remaining :	0 $
Artturi Lehkonen	839 167 $ (1)
-Salary Average Remaining :	0 $
Valentin Zykov	787 050 $ (3)
-Salary Average Remaining :	0 $
Jordan Kyrou	758 333 $ (3)
-Salary Average Remaining :	0 $
Martin Frk	745 269 $ (1)
-Salary Average Remaining :	0 $
Gemel Smith	743 600 $ (1)
-Salary Average Remaining :	0 $
Colton Sissons	740 710 $ (1)
-Salary Average Remaining :	0 $
Anthony Cirelli	728 333 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	31
Salary Commitment
Year 2019 : 62 341 392 $
Year 2020 : 45 929 246 $
Year 2021 : 25 650 883 $
Year 2022 : 7 700 000 $
Salary Average Commitment
Year 2019 : 62 341 392 $
Year 2020 : 45 929 246 $
Year 2021 : 25 650 883 $
Year 2022 : 7 700 000 $
Salary Cap with 1 Way Contract
Year 2019 : 62 341 392 $
Year 2020 : 45 929 246 $
Year 2021 : 25 650 883 $
Year 2022 : 7 700 000 $

Farm Players Salaries
Troy Terry	92 500 $ (2)
Salary Average Remaining :	0 $
Jean-Francois Berube	90 090 $ (3)
Salary Average Remaining :	0 $
Vinni Lettieri	90 000 $ (3)
Salary Average Remaining :	0 $
Robert Thomas	89 417 $ (3)
Salary Average Remaining :	0 $
Justin Scott	89 199 $ (3)
Salary Average Remaining :	0 $
Maxim Letunov	83 375 $ (1)
Salary Average Remaining :	0 $
Landon Bow	82 863 $ (4)
Salary Average Remaining :	0 $
Matej Pekar	77 583 $ (3)
Salary Average Remaining :	0 $
Morgan Geekie	76 333 $ (3)
Salary Average Remaining :	0 $
Connor Ingram	75 917 $ (2)
Salary Average Remaining :	0 $
Matt Taormina	75 075 $ (1)
Salary Average Remaining :	0 $
Matt Beleskey	75 000 $ (2)
Salary Average Remaining :	0 $
Cliff Pu	74 500 $ (3)
Salary Average Remaining :	0 $
Robbie Russo	72 930 $ (1)
Salary Average Remaining :	0 $
Peter Holland	70 000 $ (2)
Salary Average Remaining :	0 $
Chris Summers	65 000 $ (1)
Salary Average Remaining :	0 $
Jimmy Oligny	57 500 $ (1)
Salary Average Remaining :	0 $
Gabriel Carlsson	55 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 2019 : 1 392 282 $
Year 2020 : 983 402 $
Year 2021 : 669 985 $
Year 2022 : 82 863 $
Salary Average Commitment
Year 2019 : 1 392 282 $
Year 2020 : 983 402 $
Year 2021 : 669 985 $
Year 2022 : 82 863 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6854 - 110 $ - 6 771 - 98,79%
Level 2:	3825 - 70 $ - 3 558 - 93,03%
Level 3:	4281 - 60 $ - 2 967 - 69,29%
Level 4:	1983 - 40 $ - 1 323 - 66,70%
Luxury :	856 - 225 $ - 850 - 99,25%
Total Capacity :	17799
Farm
Farm Level 1:	6000 - 40 $ - 5 847 - 97,44%
Farm Level 2:	4000 - 20 $ - 3 802 - 95,05%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	15 468 - 86,90%
Average Income per Game	1 670 795 $
Year to Date Revenue	68 502 600 $
Farm
Home Games Left	0
Average Attendance - %	9 648 - 96,48%
Average Income per Game	365 683 $
Year to Date Revenue	14 992 984 $
Expense
Pro Players Total Salaries	84 131 714 $
Pro Players Total Average Salaries	84 131 714 $
Farm Players Total Salaries	2 082 343 $
Farm Players Total Average Salaries	2 082 343 $
Coaches Total Salaries	3 910 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 756 546 $)
Pro Year To Date Expenses	82 655 413 $
Farm Year To Date Expenses	2 629 851 $
Pro Salary Cap Per Days	452 321 $
Pro Salary Cap To Date	77 767 501 $
Farm Salary Cap Per Days	11 379 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	469 794 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 985 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	76 010 955 $
Estimate Under Maximum Salary Cap of 79 500 000 $	3 489 045 $
Estimate Over Minimum Salary Cap of 58 800 000 $	17 210 955 $
Current Bank Account	22 843 695 $
Projected Bank Account	22 843 695 $

Pro Players Salaries
Bobby Ryan (1 Way Contract)	6 960 000 $ (2)
-Salary Average Remaining :	0 $
Paul Stastny (1 Way Contract)	6 500 000 $ (2)
-Salary Average Remaining :	0 $
Justin Abdelkader (1 Way Contract)	6 000 000 $ (2)
-1 Way Contract Salary Cap :	6 000 000 $
-Salary Average Remaining :	0 $
Colton Parayko (1 Way Contract)	5 956 500 $ (4)
-Salary Average Remaining :	0 $
Jonathan Huberdeau (1 Way Contract)	5 717 100 $ (1)
-Salary Average Remaining :	0 $
Taylor Hall (1 Way Contract)	5 616 000 $ (3)
-Salary Average Remaining :	0 $
Joe Pavelski (1 Way Contract)	5 520 000 $ (2)
-Salary Average Remaining :	0 $
Justin Williams (1 Way Contract)	4 520 000 $ (1)
-Salary Average Remaining :	0 $
Troy Stecher (1 Way Contract)	4 500 000 $ (2)
-Salary Average Remaining :	0 $
Brian Dumoulin (1 Way Contract)	4 167 650 $ (1)
-Salary Average Remaining :	0 $
Tomas Tatar (1 Way Contract)	3 539 250 $ (2)
-Salary Average Remaining :	0 $
Melker Karlsson (1 Way Contract)	3 075 000 $ (2)
-Salary Average Remaining :	0 $
Zach Hyman (1 Way Contract)	2 895 750 $ (4)
-Salary Average Remaining :	0 $
Calvin de Haan (1 Way Contract)	2 772 000 $ (1)
-Salary Average Remaining :	0 $
Corey Crawford (1 Way Contract)	2 700 000 $ (2)
-Salary Average Remaining :	0 $
Carter Hutton (1 Way Contract)	2 450 000 $ (2)
-Salary Average Remaining :	0 $
Jake McCabe (1 Way Contract)	1 865 600 $ (1)
-Salary Average Remaining :	0 $
Austin Watson (1 Way Contract)	1 415 700 $ (3)
-Salary Average Remaining :	0 $
Patrik Nemeth (1 Way Contract)	1 276 215 $ (3)
-Salary Average Remaining :	0 $
Robby Fabbri (1 Way Contract)	1 098 900 $ (4)
-1 Way Contract Salary Cap :	1 098 900 $
-Salary Average Remaining :	0 $
Josh Leivo (1 Way Contract)	1 037 850 $ (1)
-Salary Average Remaining :	0 $
Eric Fehr	995 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Martinook	958 949 $ (1)
-Salary Average Remaining :	0 $
Lukas Sedlak	925 650 $ (1)
-Salary Average Remaining :	0 $
Thomas Chabot	925 000 $ (1)
-Salary Average Remaining :	0 $
Pontus Aberg	743 600 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2019 : 84 131 714 $
Year 2020 : 59 503 315 $
Year 2021 : 18 259 065 $
Year 2022 : 9 951 150 $
Salary Average Commitment
Year 2019 : 84 131 714 $
Year 2020 : 59 503 315 $
Year 2021 : 18 259 065 $
Year 2022 : 9 951 150 $
Salary Cap with 1 Way Contract
Year 2019 : 84 131 714 $
Year 2020 : 59 503 315 $
Year 2021 : 18 259 065 $
Year 2022 : 9 951 150 $

Farm Players Salaries
Mitch Reinke	99 500 $ (1)
Salary Average Remaining :	0 $
Anton Blidh	89 500 $ (1)
Salary Average Remaining :	0 $
Cody Glass	89 417 $ (3)
Salary Average Remaining :	0 $
Mike Vecchione	87 500 $ (2)
Salary Average Remaining :	0 $
Mark Alt	85 333 $ (2)
Salary Average Remaining :	0 $
Miikka Salomaki	84 150 $ (1)
Salary Average Remaining :	0 $
Chris Driedger	84 084 $ (1)
Salary Average Remaining :	0 $
Janne Kuokkanen	81 167 $ (2)
Salary Average Remaining :	0 $
Sam Vigneault	80 000 $ (3)
Salary Average Remaining :	0 $
Nikita Soshnikov	80 000 $ (2)
Salary Average Remaining :	0 $
Seth Griffith	78 540 $ (1)
Salary Average Remaining :	0 $
Trevor Carrick	78 122 $ (2)
Salary Average Remaining :	0 $
Jaret Anderson-Dolan	77 583 $ (3)
Salary Average Remaining :	0 $
Kaapo Kahkonen	76 750 $ (2)
Salary Average Remaining :	0 $
Tyler Sikura	76 505 $ (2)
Salary Average Remaining :	0 $
Paul Cotter	76 333 $ (3)
Salary Average Remaining :	0 $
Kale Clague	76 167 $ (3)
Salary Average Remaining :	0 $
Jordan Subban	74 360 $ (2)
Salary Average Remaining :	0 $
Carter Hart	73 083 $ (3)
Salary Average Remaining :	0 $
Colton White	72 833 $ (2)
Salary Average Remaining :	0 $
Givani Smith	71 417 $ (3)
Salary Average Remaining :	0 $
Atte Tolvanen	65 000 $ (2)
Salary Average Remaining :	0 $
Scott Eansor	65 000 $ (1)
Salary Average Remaining :	0 $
Travis St. Denis	65 000 $ (1)
Salary Average Remaining :	0 $
Marcus Hogstrom	65 000 $ (1)
Salary Average Remaining :	0 $
Reece Scarlett	65 000 $ (1)
Salary Average Remaining :	0 $
Tommy Cross	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 2019 : 2 082 344 $
Year 2020 : 1 321 570 $
Year 2021 : 544 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 082 344 $
Year 2020 : 1 321 570 $
Year 2021 : 544 000 $
Year 2022 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7050 - 111 $ - 6 750 - 95,75%
Level 2:	3525 - 73 $ - 3 458 - 98,10%
Level 3:	4406 - 46 $ - 4 257 - 96,61%
Level 4:	1763 - 32 $ - 1 755 - 99,52%
Luxury :	881 - 226 $ - 867 - 98,43%
Total Capacity :	17625
Farm
Farm Level 1:	6000 - 40 $ - 5 789 - 96,48%
Farm Level 2:	4000 - 20 $ - 3 806 - 95,14%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 087 - 96,95%
Average Income per Game	1 709 669 $
Year to Date Revenue	70 096 436 $
Farm
Home Games Left	0
Average Attendance - %	9 594 - 95,94%
Average Income per Game	363 039 $
Year to Date Revenue	14 884 613 $
Expense
Pro Players Total Salaries	59 209 704 $
Pro Players Total Average Salaries	59 209 704 $
Farm Players Total Salaries	1 999 769 $
Farm Players Total Average Salaries	1 999 769 $
Coaches Total Salaries	2 880 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 458 654 $
Pro Year To Date Expenses	60 068 894 $
Farm Year To Date Expenses	2 592 858 $
Pro Salary Cap Per Days	318 332 $
Pro Salary Cap To Date	57 718 827 $
Farm Salary Cap Per Days	10 928 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	330 966 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 824 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	60 177 481 $
Estimate Under Maximum Salary Cap of 79 500 000 $	19 322 519 $
Estimate Over Minimum Salary Cap of 58 800 000 $	1 377 481 $
Current Bank Account	40 610 947 $
Projected Bank Account	40 610 947 $

Pro Players Salaries
Ryan Suter (1 Way Contract)	9 800 000 $ (4)
-Salary Average Remaining :	0 $
Cam Atkinson (1 Way Contract)	6 697 500 $ (4)
-Salary Average Remaining :	0 $
Nicklas Backstrom (1 Way Contract)	6 432 000 $ (3)
-Salary Average Remaining :	0 $
Bo Horvat (1 Way Contract)	5 538 500 $ (2)
-Salary Average Remaining :	0 $
Bogdan Kiselevich (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Vincent Trocheck (1 Way Contract)	4 783 250 $ (1)
-Salary Average Remaining :	0 $
Mikko Koskinen (1 Way Contract)	2 975 000 $ (4)
-Salary Average Remaining :	0 $
Frank Vatrano (1 Way Contract)	2 250 000 $ (1)
-Salary Average Remaining :	0 $
Zack Kassian (1 Way Contract)	2 100 000 $ (3)
-Salary Average Remaining :	0 $
Markus Nutivaara (1 Way Contract)	1 995 000 $ (2)
-Salary Average Remaining :	0 $
Mattias Ekholm (1 Way Contract)	1 469 754 $ (1)
-Salary Average Remaining :	0 $
Brandon Montour (1 Way Contract)	1 058 200 $ (1)
-Salary Average Remaining :	0 $
Jaroslav Halak	995 000 $ (2)
-Salary Average Remaining :	0 $
Rocco Grimaldi	940 500 $ (3)
-Salary Average Remaining :	0 $
Kyle Connor	925 000 $ (1)
-Salary Average Remaining :	0 $
Brock Boeser	925 000 $ (1)
-Salary Average Remaining :	0 $
Nolan Patrick	925 000 $ (2)
-Salary Average Remaining :	0 $
Neal Pionk	925 000 $ (3)
-Salary Average Remaining :	0 $
Will Butcher	925 000 $ (1)
-Salary Average Remaining :	0 $
Jack Roslovic	925 000 $ (1)
-Salary Average Remaining :	0 $
Nick Schmaltz	925 000 $ (1)
-Salary Average Remaining :	0 $
Dmitrij Jaskin	700 000 $ (4)
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2019 : 59 209 704 $
Year 2020 : 40 023 500 $
Year 2021 : 30 570 000 $
Year 2022 : 20 172 500 $
Salary Average Commitment
Year 2019 : 59 209 704 $
Year 2020 : 40 023 500 $
Year 2021 : 30 570 000 $
Year 2022 : 20 172 500 $
Salary Cap with 1 Way Contract
Year 2019 : 59 209 704 $
Year 2020 : 40 023 500 $
Year 2021 : 30 570 000 $
Year 2022 : 20 172 500 $

Farm Players Salaries
Joe Gambardella	99 500 $ (2)
Salary Average Remaining :	0 $
John Hayden	92 500 $ (1)
Salary Average Remaining :	0 $
Andrew Oglevie	86 000 $ (1)
Salary Average Remaining :	0 $
Jake Lucchini	86 000 $ (1)
Salary Average Remaining :	0 $
Brogan Rafferty	86 000 $ (1)
Salary Average Remaining :	0 $
Grant Hutton	86 000 $ (1)
Salary Average Remaining :	0 $
Craig Anderson	85 000 $ (1)
Salary Average Remaining :	0 $
Anthony Angelo	83 375 $ (2)
Salary Average Remaining :	0 $
Matiss Kivlenieks	82 500 $ (3)
Salary Average Remaining :	0 $
Jonny Brodzinski	81 510 $ (4)
Salary Average Remaining :	0 $
Alex Nedeljkovic	81 167 $ (1)
Salary Average Remaining :	0 $
Gustav Olofsson	80 080 $ (2)
Salary Average Remaining :	0 $
Alexander True	77 220 $ (4)
Salary Average Remaining :	0 $
Jens Looke	76 750 $ (2)
Salary Average Remaining :	0 $
Filip Gustavsson	76 167 $ (2)
Salary Average Remaining :	0 $
Kyle Capobianco	74 500 $ (2)
Salary Average Remaining :	0 $
Noah Gregor	73 667 $ (3)
Salary Average Remaining :	0 $
Filip Chlapik	72 833 $ (2)
Salary Average Remaining :	0 $
Alex Schoenborn	71 750 $ (1)
Salary Average Remaining :	0 $
Cory Conacher	70 000 $ (1)
Salary Average Remaining :	0 $
Guillaume Brisebois	69 750 $ (2)
Salary Average Remaining :	0 $
Josh Currie	67 500 $ (3)
Salary Average Remaining :	0 $
Jalen Smereck	65 000 $ (1)
Salary Average Remaining :	0 $
Anthony Peluso	65 000 $ (1)
Salary Average Remaining :	0 $
Rourke Chartier	55 000 $ (1)
Salary Average Remaining :	0 $
Gustav Forsling	55 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2019 : 1 999 769 $
Year 2020 : 1 015 352 $
Year 2021 : 382 397 $
Year 2022 : 158 730 $
Salary Average Commitment
Year 2019 : 1 999 769 $
Year 2020 : 1 015 352 $
Year 2021 : 382 397 $
Year 2022 : 158 730 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6869 - 200 $ - 3 896 - 56,73%
Level 2:	3435 - 74 $ - 3 159 - 91,95%
Level 3:	4294 - 49 $ - 3 875 - 90,24%
Level 4:	1717 - 35 $ - 1 541 - 89,77%
Luxury :	859 - 400 $ - 597 - 69,56%
Total Capacity :	17174
Farm
Farm Level 1:	6000 - 55 $ - 3 389 - 56,49%
Farm Level 2:	4000 - 25 $ - 2 561 - 64,02%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	13 069 - 76,10%
Average Income per Game	1 658 872 $
Year to Date Revenue	68 013 741 $
Farm
Home Games Left	0
Average Attendance - %	5 950 - 59,50%
Average Income per Game	354 050 $
Year to Date Revenue	14 516 066 $
Expense
Pro Players Total Salaries	80 858 032 $
Pro Players Total Average Salaries	80 858 032 $
Farm Players Total Salaries	1 739 718 $
Farm Players Total Average Salaries	1 739 718 $
Coaches Total Salaries	5 060 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 773 517 $)
Pro Year To Date Expenses	83 751 842 $
Farm Year To Date Expenses	2 347 011 $
Pro Salary Cap Per Days	434 721 $
Pro Salary Cap To Date	79 154 135 $
Farm Salary Cap Per Days	9 507 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	458 645 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 840 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	76 380 618 $
Estimate Under Maximum Salary Cap of 79 500 000 $	3 119 382 $
Estimate Over Minimum Salary Cap of 58 800 000 $	17 580 618 $
Current Bank Account	17 265 954 $
Projected Bank Account	17 265 954 $

Pro Players Salaries
Jonathan Toews (1 Way Contract)	9 660 000 $ (2)
-Salary Average Remaining :	0 $
Dustin Brown (1 Way Contract)	6 800 000 $ (2)
-Salary Average Remaining :	0 $
Loui Eriksson (1 Way Contract)	6 000 000 $ (2)
-Salary Average Remaining :	0 $
Joe Thornton (1 Way Contract)	5 568 000 $ (2)
-Salary Average Remaining :	0 $
Andy Greene (1 Way Contract)	5 250 000 $ (3)
-Salary Average Remaining :	0 $
Chris Kreider (1 Way Contract)	5 140 688 $ (2)
-Salary Average Remaining :	0 $
John Klingberg (1 Way Contract)	4 118 250 $ (1)
-Salary Average Remaining :	0 $
Adam Larsson (1 Way Contract)	4 037 499 $ (1)
-Salary Average Remaining :	0 $
Mark Stone (1 Way Contract)	3 890 250 $ (3)
-Salary Average Remaining :	0 $
Reilly Smith (1 Way Contract)	3 806 888 $ (2)
-Salary Average Remaining :	0 $
Boone Jenner (1 Way Contract)	3 633 750 $ (1)
-Salary Average Remaining :	0 $
Jay Beagle (1 Way Contract)	3 250 000 $ (1)
-Salary Average Remaining :	0 $
Valeri Nichushkin (1 Way Contract)	2 950 000 $ (2)
-1 Way Contract Salary Cap :	2 950 000 $
-Salary Average Remaining :	0 $
Carl Hagelin (1 Way Contract)	2 510 000 $ (4)
-Salary Average Remaining :	0 $
Braydon Coburn (1 Way Contract)	2 350 000 $ (4)
-Salary Average Remaining :	0 $
Deryk Engelland (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Michael Del Zotto (1 Way Contract)	1 795 000 $ (2)
-Salary Average Remaining :	0 $
Thomas Greiss (1 Way Contract)	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Jared McCann (1 Way Contract)	1 485 000 $ (4)
-Salary Average Remaining :	0 $
Markus Granlund (1 Way Contract)	1 098 900 $ (2)
-Salary Average Remaining :	0 $
Josh Manson (1 Way Contract)	1 061 775 $ (3)
-Salary Average Remaining :	0 $
Kyle Brodziak	995 000 $ (2)
-Salary Average Remaining :	0 $
Brad Hunt	990 000 $ (1)
-Salary Average Remaining :	0 $
Jack Campbell	967 032 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 80 858 032 $
Year 2020 : 60 361 501 $
Year 2021 : 16 547 025 $
Year 2022 : 6 345 000 $
Salary Average Commitment
Year 2019 : 80 858 032 $
Year 2020 : 60 361 501 $
Year 2021 : 16 547 025 $
Year 2022 : 6 345 000 $
Salary Cap with 1 Way Contract
Year 2019 : 80 858 032 $
Year 2020 : 60 361 501 $
Year 2021 : 16 547 025 $
Year 2022 : 6 345 000 $

Farm Players Salaries
Darren Raddysh	99 500 $ (3)
Salary Average Remaining :	0 $
Joel L'Esperance	99 000 $ (4)
Salary Average Remaining :	0 $
Kiefer Sherwood	99 000 $ (4)
Salary Average Remaining :	0 $
Maxim Mamin	98 500 $ (3)
Salary Average Remaining :	0 $
Max Jones	86 333 $ (3)
Salary Average Remaining :	0 $
Lucas Carlsson	79 250 $ (3)
Salary Average Remaining :	0 $
Tyler Lewington	78 705 $ (3)
Salary Average Remaining :	0 $
Linus Olund	77 583 $ (3)
Salary Average Remaining :	0 $
Sean Day	76 167 $ (3)
Salary Average Remaining :	0 $
Aleksi Saarela	75 333 $ (2)
Salary Average Remaining :	0 $
Andrew Hammond	75 000 $ (1)
Salary Average Remaining :	0 $
Spencer Martin	72 930 $ (1)
Salary Average Remaining :	0 $
Cole Kehler	72 000 $ (1)
Salary Average Remaining :	0 $
Connor Hobbs	72 000 $ (2)
Salary Average Remaining :	0 $
Brandon Gignac	71 417 $ (3)
Salary Average Remaining :	0 $
Julien Nantel	68 000 $ (1)
Salary Average Remaining :	0 $
Cole Bardreau	67 500 $ (1)
Salary Average Remaining :	0 $
Ville Meskanen	66 500 $ (4)
Salary Average Remaining :	0 $
Luke Witkowski	65 000 $ (1)
Salary Average Remaining :	0 $
Max McCormick	65 000 $ (1)
Salary Average Remaining :	0 $
Mark McNeill	65 000 $ (1)
Salary Average Remaining :	0 $
Thomas Schemitsch	55 000 $ (1)
Salary Average Remaining :	0 $
Jacob Middleton	55 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2019 : 1 739 718 $
Year 2020 : 1 079 288 $
Year 2021 : 931 955 $
Year 2022 : 264 500 $
Salary Average Commitment
Year 2019 : 1 739 718 $
Year 2020 : 1 079 288 $
Year 2021 : 931 955 $
Year 2022 : 264 500 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7716 - 112 $ - 6 998 - 90,69%
Level 2:	3858 - 72 $ - 3 565 - 92,40%
Level 3:	4822 - 50 $ - 3 487 - 72,32%
Level 4:	1929 - 35 $ - 1 734 - 89,87%
Luxury :	964 - 330 $ - 565 - 58,62%
Total Capacity :	19289
Farm
Farm Level 1:	6000 - 51 $ - 4 287 - 71,44%
Farm Level 2:	4000 - 26 $ - 2 718 - 67,95%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 348 - 84,76%
Average Income per Game	1 725 077 $
Year to Date Revenue	70 728 164 $
Farm
Home Games Left	0
Average Attendance - %	7 005 - 70,05%
Average Income per Game	341 352 $
Year to Date Revenue	13 995 433 $
Expense
Pro Players Total Salaries	54 985 428 $
Pro Players Total Average Salaries	54 985 428 $
Farm Players Total Salaries	1 692 328 $
Farm Players Total Average Salaries	1 692 328 $
Coaches Total Salaries	3 290 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	643 666 $
Pro Year To Date Expenses	62 247 003 $
Farm Year To Date Expenses	2 419 300 $
Pro Salary Cap Per Days	295 621 $
Pro Salary Cap To Date	59 191 651 $
Farm Salary Cap Per Days	9 248 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	309 868 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 745 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 835 317 $
Estimate Under Maximum Salary Cap of 79 500 000 $	19 664 683 $
Estimate Over Minimum Salary Cap of 58 800 000 $	1 035 317 $
Current Bank Account	40 691 960 $
Projected Bank Account	40 691 960 $

Pro Players Salaries
Eric Staal (1 Way Contract)	10 000 000 $ (2)
-Salary Average Remaining :	0 $
Evander Kane (1 Way Contract)	5 835 375 $ (3)
-Salary Average Remaining :	0 $
Justin Schultz (1 Way Contract)	4 200 470 $ (2)
-Salary Average Remaining :	0 $
Lars Eller (1 Way Contract)	3 823 750 $ (3)
-Salary Average Remaining :	0 $
Alex Killorn (1 Way Contract)	3 748 388 $ (1)
-Salary Average Remaining :	0 $
John Gibson (1 Way Contract)	2 681 800 $ (1)
-Salary Average Remaining :	0 $
Vladislav Namestnikov (1 Way Contract)	2 429 625 $ (3)
-Salary Average Remaining :	0 $
Marcus Foligno (1 Way Contract)	2 275 000 $ (3)
-Salary Average Remaining :	0 $
Brendan Smith (1 Way Contract)	2 000 000 $ (3)
-Salary Average Remaining :	0 $
Andrej Sustr (1 Way Contract)	1 866 150 $ (2)
-1 Way Contract Salary Cap :	1 866 150 $
-Salary Average Remaining :	0 $
Johan Larsson (1 Way Contract)	1 768 525 $ (3)
-Salary Average Remaining :	0 $
Joe Blandisi (1 Way Contract)	1 750 000 $ (1)
-1 Way Contract Salary Cap :	1 750 000 $
-Salary Average Remaining :	0 $
Lance Bouma (1 Way Contract)	1 150 000 $ (1)
-1 Way Contract Salary Cap :	1 150 000 $
-Salary Average Remaining :	0 $
Filip Forsberg (1 Way Contract)	1 062 270 $ (1)
-Salary Average Remaining :	0 $
Jason Dickinson (1 Way Contract)	1 039 500 $ (4)
-Salary Average Remaining :	0 $
Stephen Johns	933 075 $ (3)
-Salary Average Remaining :	0 $
Christian Dvorak	925 000 $ (1)
-Salary Average Remaining :	0 $
Alex Tuch	925 000 $ (1)
-Salary Average Remaining :	0 $
Jakob Chychrun	925 000 $ (1)
-Salary Average Remaining :	0 $
Mathew Barzal	925 000 $ (1)
-Salary Average Remaining :	0 $
Anton Forsberg	899 250 $ (3)
-Salary Average Remaining :	0 $
Vince Dunn	797 500 $ (1)
-Salary Average Remaining :	0 $
Fredrik Claesson	785 400 $ (1)
-Salary Average Remaining :	0 $
Zane McIntyre	779 350 $ (3)
-Salary Average Remaining :	0 $
Casey DeSmith	750 000 $ (1)
-Salary Average Remaining :	0 $
Maxime Lajoie	710 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2019 : 54 985 428 $
Year 2020 : 38 560 070 $
Year 2021 : 21 783 450 $
Year 2022 : 1 039 500 $
Salary Average Commitment
Year 2019 : 54 985 428 $
Year 2020 : 38 560 070 $
Year 2021 : 21 783 450 $
Year 2022 : 1 039 500 $
Salary Cap with 1 Way Contract
Year 2019 : 54 985 428 $
Year 2020 : 38 560 070 $
Year 2021 : 21 783 450 $
Year 2022 : 1 039 500 $

Farm Players Salaries
Curtis McKenzie	93 139 $ (2)
Salary Average Remaining :	0 $
Joel Daccord	92 500 $ (2)
Salary Average Remaining :	0 $
Gabriel Vilardi	92 500 $ (3)
Salary Average Remaining :	0 $
Brady Keeper	90 000 $ (3)
Salary Average Remaining :	0 $
William Borgen	86 417 $ (3)
Salary Average Remaining :	0 $
Nathan Walker	85 000 $ (1)
Salary Average Remaining :	0 $
Maksim Sushko	80 417 $ (3)
Salary Average Remaining :	0 $
Ryan MacInnis	79 750 $ (1)
Salary Average Remaining :	0 $
Jared Coreau	78 829 $ (3)
Salary Average Remaining :	0 $
Yohann Auvitu	77 500 $ (1)
Salary Average Remaining :	0 $
Ivan Chekhovich	77 333 $ (3)
Salary Average Remaining :	0 $
Austin Wagner	75 917 $ (2)
Salary Average Remaining :	0 $
Ty Ronning	75 083 $ (3)
Salary Average Remaining :	0 $
Michael Spacek	75 000 $ (2)
Salary Average Remaining :	0 $
Jack Kopacka	74 500 $ (3)
Salary Average Remaining :	0 $
Dillon Heatherington	74 360 $ (2)
Salary Average Remaining :	0 $
Spencer Watson	70 583 $ (1)
Salary Average Remaining :	0 $
Reece Willcox	70 000 $ (1)
Salary Average Remaining :	0 $
Brycen Martin	68 500 $ (1)
Salary Average Remaining :	0 $
Jimmy Hayes	65 000 $ (1)
Salary Average Remaining :	0 $
Blake Siebenaler	55 000 $ (1)
Salary Average Remaining :	0 $
Sean Malone	55 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2019 : 1 692 328 $
Year 2020 : 1 065 995 $
Year 2021 : 655 079 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 692 328 $
Year 2020 : 1 065 995 $
Year 2021 : 655 079 $
Year 2022 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7800 - 110 $ - 6 969 - 89,34%
Level 2:	3904 - 65 $ - 3 624 - 92,83%
Level 3:	4884 - 45 $ - 4 369 - 89,45%
Level 4:	1954 - 35 $ - 1 733 - 88,69%
Luxury :	977 - 220 $ - 898 - 91,89%
Total Capacity :	19519
Farm
Farm Level 1:	6000 - 35 $ - 5 819 - 96,99%
Farm Level 2:	4000 - 15 $ - 3 915 - 97,88%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 592 - 90,13%
Average Income per Game	1 719 112 $
Year to Date Revenue	70 483 607 $
Farm
Home Games Left	0
Average Attendance - %	9 734 - 97,34%
Average Income per Game	309 634 $
Year to Date Revenue	12 694 989 $
Expense
Pro Players Total Salaries	72 883 091 $
Pro Players Total Average Salaries	72 883 091 $
Farm Players Total Salaries	1 912 726 $
Farm Players Total Average Salaries	1 912 726 $
Coaches Total Salaries	5 050 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(5 306 625 $)
Pro Year To Date Expenses	80 172 055 $
Farm Year To Date Expenses	2 366 223 $
Pro Salary Cap Per Days	354 906 $
Pro Salary Cap To Date	73 360 399 $
Farm Salary Cap Per Days	10 452 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	416 845 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 638 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 053 774 $
Estimate Under Maximum Salary Cap of 79 500 000 $	11 446 226 $
Estimate Over Minimum Salary Cap of 58 800 000 $	9 253 774 $
Current Bank Account	25 946 943 $
Projected Bank Account	25 946 943 $

Pro Players Salaries
P.K. Subban (1 Way Contract)	10 500 000 $ (4)
-Salary Average Remaining :	0 $
Oliver Ekman-Larsson (Out of Payroll)	6 113 250 $ (3)
-Salary Average Remaining :	0 $
Patric Hornqvist (1 Way Contract)	5 900 000 $ (3)
-Salary Average Remaining :	0 $
William Karlsson (1 Way Contract)	5 717 100 $ (1)
-Salary Average Remaining :	0 $
Cory Schneider (1 Way Contract)	5 184 000 $ (1)
-Salary Average Remaining :	0 $
Marcus Johansson (1 Way Contract)	5 094 375 $ (2)
-Salary Average Remaining :	0 $
Nazem Kadri (1 Way Contract)	5 001 750 $ (2)
-Salary Average Remaining :	0 $
Cody Eakin (1 Way Contract)	4 279 275 $ (2)
-Salary Average Remaining :	0 $
Brendan Gallagher (1 Way Contract)	4 168 125 $ (3)
-Salary Average Remaining :	0 $
Tanner Pearson (1 Way Contract)	3 633 750 $ (1)
-Salary Average Remaining :	0 $
Petr Mrazek (1 Way Contract)	3 500 000 $ (2)
-Salary Average Remaining :	0 $
Ryan Strome (1 Way Contract)	2 860 000 $ (1)
-Salary Average Remaining :	0 $
Steven Santini (1 Way Contract)	1 651 833 $ (3)
-Salary Average Remaining :	0 $
Damon Severson (1 Way Contract)	1 205 000 $ (3)
-Salary Average Remaining :	0 $
Ryan Hartman (1 Way Contract)	1 006 646 $ (2)
-Salary Average Remaining :	0 $
Nick Cousins	982 355 $ (1)
-Salary Average Remaining :	0 $
Kenny Agostino	900 900 $ (4)
-Salary Average Remaining :	0 $
Dennis Cholowski	894 166 $ (3)
-Salary Average Remaining :	0 $
Derek Forbort	836 550 $ (3)
-Salary Average Remaining :	0 $
Christian Fischer	821 666 $ (1)
-Salary Average Remaining :	0 $
Scott Harrington (Out of Payroll)	757 350 $ (1)
-Salary Average Remaining :	0 $
Jason Garrison (1 Way Contract)	650 000 $ (4)
-Salary Average Remaining :	0 $
Brian Gionta	650 000 $ (1)
-Salary Average Remaining :	0 $
Dalton Prout	575 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 72 883 091 $
Year 2020 : 51 701 870 $
Year 2021 : 32 819 824 $
Year 2022 : 12 050 900 $
Salary Average Commitment
Year 2019 : 72 883 091 $
Year 2020 : 51 701 870 $
Year 2021 : 32 819 824 $
Year 2022 : 12 050 900 $
Salary Cap with 1 Way Contract
Year 2019 : 72 883 091 $
Year 2020 : 51 701 870 $
Year 2021 : 32 819 824 $
Year 2022 : 12 050 900 $

Farm Players Salaries
Michael McCarron	100 000 $ (2)
Salary Average Remaining :	0 $
Jesse Puljujarvi	92 500 $ (1)
Salary Average Remaining :	0 $
Paul Bittner	92 500 $ (1)
Salary Average Remaining :	0 $
Taylor Leier	92 270 $ (1)
Salary Average Remaining :	0 $
Kevin Stenlund	86 417 $ (2)
Salary Average Remaining :	0 $
Michael McLeod	86 333 $ (3)
Salary Average Remaining :	0 $
William Bitten	80 500 $ (3)
Salary Average Remaining :	0 $
Ryan Gropp	80 250 $ (2)
Salary Average Remaining :	0 $
Dillon Dube	77 833 $ (3)
Salary Average Remaining :	0 $
Brandon Halverson	77 250 $ (1)
Salary Average Remaining :	0 $
Riley Barber	74 360 $ (2)
Salary Average Remaining :	0 $
Matthew Phillips	73 333 $ (3)
Salary Average Remaining :	0 $
Tyler Gaudet	72 930 $ (1)
Salary Average Remaining :	0 $
Ethan Bear	72 000 $ (2)
Salary Average Remaining :	0 $
Anton Lindholm	71 750 $ (1)
Salary Average Remaining :	0 $
Jason Chimera	65 000 $ (1)
Salary Average Remaining :	0 $
Jarred Tinordi	65 000 $ (4)
Salary Average Remaining :	0 $
Zach Trotman	65 000 $ (4)
Salary Average Remaining :	0 $
Peter Budaj	65 000 $ (1)
Salary Average Remaining :	0 $
C.J. Motte	65 000 $ (1)
Salary Average Remaining :	0 $
Macoy Erkamps	65 000 $ (1)
Salary Average Remaining :	0 $
Mitch Gillam	65 000 $ (4)
Salary Average Remaining :	0 $
Adam Cracknell	57 500 $ (1)
Salary Average Remaining :	0 $
Sam Henley	57 500 $ (1)
Salary Average Remaining :	0 $
Rob O'Gara	57 500 $ (2)
Salary Average Remaining :	0 $
Brendan Lemieux	55 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2019 : 1 912 726 $
Year 2020 : 983 526 $
Year 2021 : 512 999 $
Year 2022 : 195 000 $
Salary Average Commitment
Year 2019 : 1 912 726 $
Year 2020 : 983 526 $
Year 2021 : 512 999 $
Year 2022 : 195 000 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 127 $ - 5 470 - 91,17%
Level 2:	5000 - 71 $ - 3 360 - 67,19%
Level 3:	2000 - 70 $ - 2 000 - 100,00%
Level 4:	4000 - 50 $ - 2 200 - 55,00%
Luxury :	1000 - 215 $ - 871 - 87,13%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - 47 $ - 4 533 - 75,54%
Farm Level 2:	4000 - 19 $ - 3 635 - 90,86%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	13 901 - 77,23%
Average Income per Game	1 630 454 $
Year to Date Revenue	66 848 606 $
Farm
Home Games Left	0
Average Attendance - %	8 167 - 81,67%
Average Income per Game	348 170 $
Year to Date Revenue	14 274 976 $
Expense
Pro Players Total Salaries	64 190 285 $
Pro Players Total Average Salaries	64 190 285 $
Farm Players Total Salaries	1 827 954 $
Farm Players Total Average Salaries	1 827 954 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 598 869 $)
Pro Year To Date Expenses	69 872 062 $
Farm Year To Date Expenses	2 648 167 $
Pro Salary Cap Per Days	345 109 $
Pro Salary Cap To Date	64 036 526 $
Farm Salary Cap Per Days	9 989 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	365 808 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 541 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 437 657 $
Estimate Under Maximum Salary Cap of 79 500 000 $	17 062 343 $
Estimate Over Minimum Salary Cap of 58 800 000 $	3 637 657 $
Current Bank Account	28 653 353 $
Projected Bank Account	28 653 353 $

Pro Players Salaries
Jason Pominville (1 Way Contract)	6 400 000 $ (1)
-Salary Average Remaining :	0 $
Duncan Keith (1 Way Contract)	6 061 294 $ (2)
-Salary Average Remaining :	0 $
Mike Cammalleri (1 Way Contract)	6 000 000 $ (2)
-1 Way Contract Salary Cap :	6 000 000 $
-Salary Average Remaining :	0 $
Tyson Barrie (1 Way Contract)	5 852 000 $ (2)
-Salary Average Remaining :	0 $
Gustav Nyquist (1 Way Contract)	5 189 375 $ (3)
-Salary Average Remaining :	0 $
Mike Smith (1 Way Contract)	4 522 000 $ (1)
-Salary Average Remaining :	0 $
Evgeni Dadonov (1 Way Contract)	4 000 000 $ (3)
-Salary Average Remaining :	0 $
Colin Wilson (1 Way Contract)	3 850 000 $ (2)
-Salary Average Remaining :	0 $
Matt Cullen (1 Way Contract)	3 000 000 $ (1)
-1 Way Contract Salary Cap :	3 000 000 $
-Salary Average Remaining :	0 $
Richard Panik (1 Way Contract)	3 000 000 $ (3)
-Salary Average Remaining :	0 $
Mike Hoffman (1 Way Contract)	2 574 000 $ (1)
-Salary Average Remaining :	0 $
Josh Anderson (1 Way Contract)	2 116 400 $ (1)
-Salary Average Remaining :	0 $
Malcolm Subban (1 Way Contract)	1 078 550 $ (1)
-Salary Average Remaining :	0 $
Joonas Korpisalo (1 Way Contract)	1 029 600 $ (2)
-Salary Average Remaining :	0 $
Kyle Keyser	995 000 $ (4)
-Salary Average Remaining :	0 $
Dale Weise (1 Way Contract)	995 000 $ (2)
-Salary Average Remaining :	0 $
Zach Whitecloud	880 000 $ (3)
-Salary Average Remaining :	0 $
Jordy Bellerive	850 000 $ (4)
-Salary Average Remaining :	0 $
Libor Hajek	833 333 $ (3)
-Salary Average Remaining :	0 $
Jeremy Groleau	800 000 $ (4)
-Salary Average Remaining :	0 $
Adam Clendening	785 400 $ (1)
-Salary Average Remaining :	0 $
Jonathan Ericsson	750 000 $ (1)
-Salary Average Remaining :	0 $
Dysin Mayo	678 333 $ (2)
-Salary Average Remaining :	0 $
Dante Salituro	650 000 $ (4)
-Salary Average Remaining :	0 $
Antoine Waked	650 000 $ (1)
-Salary Average Remaining :	0 $
John Ramage	650 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2019 : 64 190 285 $
Year 2020 : 41 663 935 $
Year 2021 : 17 197 708 $
Year 2022 : 3 295 000 $
Salary Average Commitment
Year 2019 : 64 190 285 $
Year 2020 : 41 663 935 $
Year 2021 : 17 197 708 $
Year 2022 : 3 295 000 $
Salary Cap with 1 Way Contract
Year 2019 : 64 190 285 $
Year 2020 : 41 663 935 $
Year 2021 : 17 197 708 $
Year 2022 : 3 295 000 $

Farm Players Salaries
Devin Shore	99 528 $ (1)
Salary Average Remaining :	0 $
Logan O'Connor	99 500 $ (4)
Salary Average Remaining :	0 $
Jayce Hawryluk	92 500 $ (1)
Salary Average Remaining :	0 $
Filip Zadina	92 500 $ (3)
Salary Average Remaining :	0 $
Dylan Sadowy	88 083 $ (1)
Salary Average Remaining :	0 $
Maxime Fortier	85 000 $ (4)
Salary Average Remaining :	0 $
Jayden Halbgewachs	85 000 $ (4)
Salary Average Remaining :	0 $
Philippe Desrosiers	83 369 $ (3)
Salary Average Remaining :	0 $
Jakub Lauko	81 750 $ (3)
Salary Average Remaining :	0 $
Jonah Gadjovich	81 417 $ (3)
Salary Average Remaining :	0 $
Eric Robinson	80 000 $ (2)
Salary Average Remaining :	0 $
Ty Lewis	80 000 $ (4)
Salary Average Remaining :	0 $
Matt Luff	80 000 $ (3)
Salary Average Remaining :	0 $
Bode Wilde	79 250 $ (3)
Salary Average Remaining :	0 $
Chris Wideman	77 864 $ (1)
Salary Average Remaining :	0 $
Jake Paterson	74 360 $ (2)
Salary Average Remaining :	0 $
Mathieu Joseph	72 833 $ (2)
Salary Average Remaining :	0 $
Aaron Luchuk	70 000 $ (4)
Salary Average Remaining :	0 $
Stefan Elliott	65 000 $ (1)
Salary Average Remaining :	0 $
Hayden Verbeek	65 000 $ (1)
Salary Average Remaining :	0 $
Justin Falk	65 000 $ (1)
Salary Average Remaining :	0 $
Erik Burgdoerfer	65 000 $ (1)
Salary Average Remaining :	0 $
Kole Sherwood	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2019 : 1 827 953 $
Year 2020 : 1 144 979 $
Year 2021 : 917 786 $
Year 2022 : 419 500 $
Salary Average Commitment
Year 2019 : 1 827 953 $
Year 2020 : 1 144 979 $
Year 2021 : 917 786 $
Year 2022 : 419 500 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7472 - 110 $ - 6 996 - 93,62%
Level 2:	3736 - 80 $ - 2 804 - 75,06%
Level 3:	4670 - 45 $ - 4 348 - 93,10%
Level 4:	1868 - 35 $ - 1 713 - 91,71%
Luxury :	934 - 210 $ - 888 - 95,03%
Total Capacity :	18680
Farm
Farm Level 1:	6000 - 20 $ - 5 998 - 99,97%
Farm Level 2:	4000 - 10 $ - 4 000 - 99,99%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 748 - 89,66%
Average Income per Game	1 675 924 $
Year to Date Revenue	68 712 900 $
Farm
Home Games Left	0
Average Attendance - %	9 998 - 99,98%
Average Income per Game	188 757 $
Year to Date Revenue	7 739 018 $
Expense
Pro Players Total Salaries	68 645 885 $
Pro Players Total Average Salaries	68 645 885 $
Farm Players Total Salaries	1 911 927 $
Farm Players Total Average Salaries	1 911 927 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	72 116 730 $
Farm Year To Date Expenses	2 423 685 $
Pro Salary Cap Per Days	369 064 $
Pro Salary Cap To Date	65 597 920 $
Farm Salary Cap Per Days	10 448 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	398 903 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 907 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	65 597 920 $
Estimate Under Maximum Salary Cap of 79 500 000 $	13 902 080 $
Estimate Over Minimum Salary Cap of 58 800 000 $	6 797 920 $
Current Bank Account	21 911 503 $
Projected Bank Account	21 911 503 $

Pro Players Salaries
Matt Niskanen (1 Way Contract)	8 600 000 $ (2)
-Salary Average Remaining :	0 $
Vladimir Tarasenko (1 Way Contract)	7 020 000 $ (3)
-Salary Average Remaining :	0 $
Ryan Johansen (1 Way Contract)	6 528 000 $ (1)
-Salary Average Remaining :	0 $
Mikael Granlund (1 Way Contract)	6 391 125 $ (3)
-Salary Average Remaining :	0 $
Devan Dubnyk (1 Way Contract)	5 954 126 $ (1)
-Salary Average Remaining :	0 $
Sean Monahan (1 Way Contract)	5 508 000 $ (2)
-Salary Average Remaining :	0 $
Nick Foligno (1 Way Contract)	4 420 000 $ (1)
-Salary Average Remaining :	0 $
Calle Jarnkrok (1 Way Contract)	2 574 000 $ (3)
-Salary Average Remaining :	0 $
Antoine Roussel (1 Way Contract)	2 574 000 $ (1)
-Salary Average Remaining :	0 $
Adam McQuaid (1 Way Contract)	2 440 000 $ (1)
-Salary Average Remaining :	0 $
Derek MacKenzie (1 Way Contract)	1 700 000 $ (1)
-1 Way Contract Salary Cap :	1 700 000 $
-Salary Average Remaining :	0 $
Jimmy Howard (1 Way Contract)	1 400 000 $ (2)
-Salary Average Remaining :	0 $
Michael Raffl (1 Way Contract)	1 400 000 $ (2)
-Salary Average Remaining :	0 $
Nic Dowd (1 Way Contract)	1 300 000 $ (1)
-Salary Average Remaining :	0 $
Brandon Tanev (1 Way Contract)	1 290 300 $ (1)
-Salary Average Remaining :	0 $
Joe Morrow (1 Way Contract)	1 122 000 $ (1)
-Salary Average Remaining :	0 $
Zemgus Girgensons (1 Way Contract)	1 062 270 $ (1)
-Salary Average Remaining :	0 $
Kevan Miller (1 Way Contract)	1 056 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Pulock (1 Way Contract)	1 006 646 $ (2)
-Salary Average Remaining :	0 $
David Schlemko	995 000 $ (1)
-Salary Average Remaining :	0 $
Slater Koekkoek	915 200 $ (1)
-Salary Average Remaining :	0 $
Connor Carrick	874 500 $ (1)
-Salary Average Remaining :	0 $
Michael Hutchinson	864 993 $ (1)
-Salary Average Remaining :	0 $
Mike Reilly	845 350 $ (3)
-Salary Average Remaining :	0 $
Tom Kuhnhackl	804 375 $ (3)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 68 645 885 $
Year 2020 : 35 549 496 $
Year 2021 : 17 634 850 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 68 645 885 $
Year 2020 : 35 549 496 $
Year 2021 : 17 634 850 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 68 645 885 $
Year 2020 : 35 549 496 $
Year 2021 : 17 634 850 $
Year 2022 : 0 $

Farm Players Salaries
Erik Brannstrom	89 417 $ (3)
Salary Average Remaining :	0 $
Michael Chaput	88 481 $ (3)
Salary Average Remaining :	0 $
Oliver Kylington	86 823 $ (4)
Salary Average Remaining :	0 $
Jake Bean	86 333 $ (3)
Salary Average Remaining :	0 $
Niko Mikkola	84 250 $ (2)
Salary Average Remaining :	0 $
Jayson Megna	83 655 $ (1)
Salary Average Remaining :	0 $
Sam Carrick	83 655 $ (3)
Salary Average Remaining :	0 $
Ty Smith	82 583 $ (3)
Salary Average Remaining :	0 $
Maxime Comtois	82 000 $ (3)
Salary Average Remaining :	0 $
Tobias Geisser	80 333 $ (3)
Salary Average Remaining :	0 $
Lukas Vejdemo	79 250 $ (2)
Salary Average Remaining :	0 $
Stuart Skinner	78 417 $ (3)
Salary Average Remaining :	0 $
Liam O'Brien	77 220 $ (4)
Salary Average Remaining :	0 $
Carter Verhaeghe	77 220 $ (4)
Salary Average Remaining :	0 $
Ludwig Bystrom	75 790 $ (2)
Salary Average Remaining :	0 $
Joshua Mahura	74 500 $ (3)
Salary Average Remaining :	0 $
William Lagesson	74 167 $ (2)
Salary Average Remaining :	0 $
Matthew Spencer	72 833 $ (2)
Salary Average Remaining :	0 $
Brandon Baddock	65 000 $ (1)
Salary Average Remaining :	0 $
Cody McLeod	65 000 $ (1)
Salary Average Remaining :	0 $
Micheal Haley	65 000 $ (2)
Salary Average Remaining :	0 $
Colton Beck	65 000 $ (1)
Salary Average Remaining :	0 $
Dereck Baribeau	65 000 $ (2)
Salary Average Remaining :	0 $
Chris Mueller	65 000 $ (1)
Salary Average Remaining :	0 $
Eric Tangradi	65 000 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 2019 : 1 911 927 $
Year 2020 : 1 568 272 $
Year 2021 : 986 982 $
Year 2022 : 241 263 $
Salary Average Commitment
Year 2019 : 1 911 927 $
Year 2020 : 1 568 272 $
Year 2021 : 986 982 $
Year 2022 : 241 263 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - 115 $ - 6 000 - 100,00%
Level 2:	3295 - 95 $ - 2 410 - 73,14%
Level 3:	4063 - 70 $ - 2 596 - 63,89%
Level 4:	1625 - 50 $ - 1 138 - 70,01%
Luxury :	812 - 275 $ - 672 - 82,73%
Total Capacity :	15795
Farm
Farm Level 1:	6000 - 45 $ - 5 793 - 96,56%
Farm Level 2:	4000 - 30 $ - 2 576 - 64,41%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	12 815 - 81,13%
Average Income per Game	1 551 756 $
Year to Date Revenue	63 622 009 $
Farm
Home Games Left	0
Average Attendance - %	8 370 - 83,70%
Average Income per Game	378 664 $
Year to Date Revenue	15 525 211 $
Expense
Pro Players Total Salaries	74 627 193 $
Pro Players Total Average Salaries	74 627 193 $
Farm Players Total Salaries	1 697 555 $
Farm Players Total Average Salaries	1 697 555 $
Coaches Total Salaries	2 940 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	76 112 827 $
Farm Year To Date Expenses	2 262 639 $
Pro Salary Cap Per Days	401 221 $
Pro Salary Cap To Date	73 662 805 $
Farm Salary Cap Per Days	9 276 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	414 394 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 954 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	73 662 805 $
Estimate Under Maximum Salary Cap of 79 500 000 $	5 837 195 $
Estimate Over Minimum Salary Cap of 58 800 000 $	14 862 805 $
Current Bank Account	20 771 754 $
Projected Bank Account	20 771 754 $

Pro Players Salaries
Ben Bishop (1 Way Contract)	6 783 000 $ (2)
-Salary Average Remaining :	0 $
Aleksander Barkov (1 Way Contract)	6 053 400 $ (2)
-Salary Average Remaining :	0 $
Marco Scandella (1 Way Contract)	6 000 000 $ (3)
-Salary Average Remaining :	0 $
Antti Raanta (1 Way Contract)	6 000 000 $ (3)
-Salary Average Remaining :	0 $
Brady Skjei (1 Way Contract)	5 509 763 $ (4)
-Salary Average Remaining :	0 $
Leo Komarov (1 Way Contract)	5 200 000 $ (1)
-Salary Average Remaining :	0 $
Morgan Rielly (1 Way Contract)	5 035 000 $ (1)
-Salary Average Remaining :	0 $
Johnny Boychuk (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Nugent-Hopkins (1 Way Contract)	4 896 000 $ (1)
-Salary Average Remaining :	0 $
John Carlson (1 Way Contract)	4 439 813 $ (1)
-Salary Average Remaining :	0 $
Troy Brouwer (1 Way Contract)	3 910 000 $ (1)
-Salary Average Remaining :	0 $
Sam Reinhart (1 Way Contract)	3 744 900 $ (4)
-Salary Average Remaining :	0 $
Joonas Donskoi (1 Way Contract)	2 340 800 $ (3)
-Salary Average Remaining :	0 $
Matt Nieto (1 Way Contract)	2 215 950 $ (1)
-Salary Average Remaining :	0 $
Antti Suomela (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Auston Matthews	925 000 $ (1)
-Salary Average Remaining :	0 $
Jesperi Kotkaniemi	925 000 $ (3)
-Salary Average Remaining :	0 $
Alexander Kerfoot	925 000 $ (1)
-Salary Average Remaining :	0 $
Charlie Lindgren	900 000 $ (1)
-Salary Average Remaining :	0 $
Timo Meier	894 167 $ (1)
-Salary Average Remaining :	0 $
Ben Harpur	829 400 $ (2)
-Salary Average Remaining :	0 $
Mikhail Sergachev	550 000 $ (1)
-Salary Average Remaining :	0 $
Blake Coleman	550 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2019 : 74 627 193 $
Year 2020 : 38 186 263 $
Year 2021 : 24 520 463 $
Year 2022 : 9 254 663 $
Salary Average Commitment
Year 2019 : 74 627 193 $
Year 2020 : 38 186 263 $
Year 2021 : 24 520 463 $
Year 2022 : 9 254 663 $
Salary Cap with 1 Way Contract
Year 2019 : 74 627 193 $
Year 2020 : 38 186 263 $
Year 2021 : 24 520 463 $
Year 2022 : 9 254 663 $

Farm Players Salaries
Eamon McAdam	92 500 $ (1)
Salary Average Remaining :	0 $
Reid Boucher	80 746 $ (1)
Salary Average Remaining :	0 $
Tyrell Goulbourne	80 223 $ (1)
Salary Average Remaining :	0 $
Samuel Morin	80 080 $ (2)
Salary Average Remaining :	0 $
Andreas Englund	77 583 $ (1)
Salary Average Remaining :	0 $
Tanner Fritz	76 505 $ (2)
Salary Average Remaining :	0 $
Joshua Anderson	76 500 $ (3)
Salary Average Remaining :	0 $
Ryan Haggerty	75 735 $ (1)
Salary Average Remaining :	0 $
Cameron Hughes	75 000 $ (4)
Salary Average Remaining :	0 $
Maximilian Kammerer	75 000 $ (4)
Salary Average Remaining :	0 $
Mark Friedman	74 917 $ (2)
Salary Average Remaining :	0 $
Blake Pietila	74 894 $ (1)
Salary Average Remaining :	0 $
Niklas Hansson	74 583 $ (2)
Salary Average Remaining :	0 $
Garrett Pilon	74 500 $ (3)
Salary Average Remaining :	0 $
Mason Geertsen	72 930 $ (1)
Salary Average Remaining :	0 $
Zack Mitchell	72 930 $ (1)
Salary Average Remaining :	0 $
Jaycob Megna	72 930 $ (1)
Salary Average Remaining :	0 $
David Ullstrom	65 000 $ (1)
Salary Average Remaining :	0 $
Jim O'Brien	65 000 $ (1)
Salary Average Remaining :	0 $
Patrick Newell	65 000 $ (1)
Salary Average Remaining :	0 $
Garrett Wilson	65 000 $ (1)
Salary Average Remaining :	0 $
Tanner Jeannot	65 000 $ (4)
Salary Average Remaining :	0 $
Alex Sakellaropoulos	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2019 : 1 697 555 $
Year 2020 : 672 085 $
Year 2021 : 366 000 $
Year 2022 : 215 000 $
Salary Average Commitment
Year 2019 : 1 697 555 $
Year 2020 : 672 085 $
Year 2021 : 366 000 $
Year 2022 : 215 000 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6001 - 150 $ - 4 650 - 77,49%
Level 2:	3001 - 90 $ - 2 406 - 80,19%
Level 3:	3750 - 70 $ - 2 503 - 66,74%
Level 4:	1502 - 50 $ - 1 062 - 70,72%
Luxury :	750 - 240 $ - 750 - 100,00%
Total Capacity :	15004
Farm
Farm Level 1:	6000 - 55 $ - 3 999 - 66,65%
Farm Level 2:	4000 - 30 $ - 2 359 - 58,97%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	11 372 - 75,79%
Average Income per Game	1 560 486 $
Year to Date Revenue	63 979 927 $
Farm
Home Games Left	0
Average Attendance - %	6 358 - 63,58%
Average Income per Game	343 026 $
Year to Date Revenue	14 064 069 $
Expense
Pro Players Total Salaries	74 965 358 $
Pro Players Total Average Salaries	74 965 358 $
Farm Players Total Salaries	1 940 562 $
Farm Players Total Average Salaries	1 940 562 $
Coaches Total Salaries	2 630 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	73 534 553 $
Farm Year To Date Expenses	2 419 672 $
Pro Salary Cap Per Days	403 040 $
Pro Salary Cap To Date	70 824 271 $
Farm Salary Cap Per Days	10 604 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	414 599 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 227 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	70 824 271 $
Estimate Under Maximum Salary Cap of 79 500 000 $	8 675 729 $
Estimate Over Minimum Salary Cap of 58 800 000 $	12 024 271 $
Current Bank Account	22 139 771 $
Projected Bank Account	22 139 771 $

Pro Players Salaries
Anze Kopitar (1 Way Contract)	9 600 000 $ (3)
-Salary Average Remaining :	0 $
Derek Stepan (1 Way Contract)	7 000 000 $ (4)
-Salary Average Remaining :	0 $
Brandon Dubinsky (1 Way Contract)	6 000 000 $ (1)
-Salary Average Remaining :	0 $
Kyle Palmieri (1 Way Contract)	5 168 475 $ (2)
-Salary Average Remaining :	0 $
Adam Henrique (1 Way Contract)	4 392 648 $ (1)
-Salary Average Remaining :	0 $
Mikkel Boedker (1 Way Contract)	4 168 125 $ (1)
-Salary Average Remaining :	0 $
Anders Lee (1 Way Contract)	4 038 913 $ (2)
-Salary Average Remaining :	0 $
Ryan Callahan (1 Way Contract)	3 800 000 $ (1)
-Salary Average Remaining :	0 $
Matt Murray (1 Way Contract)	3 705 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Murray (1 Way Contract)	3 652 659 $ (1)
-Salary Average Remaining :	0 $
Charlie Coyle (1 Way Contract)	3 374 400 $ (1)
-Salary Average Remaining :	0 $
Cody Ceci (1 Way Contract)	3 264 800 $ (1)
-Salary Average Remaining :	0 $
Josh Morrissey (1 Way Contract)	3 172 050 $ (3)
-Salary Average Remaining :	0 $
Nikita Zadorov (1 Way Contract)	2 506 900 $ (2)
-Salary Average Remaining :	0 $
Tom Wilson (1 Way Contract)	2 288 000 $ (1)
-Salary Average Remaining :	0 $
Chad Johnson (1 Way Contract)	1 400 000 $ (1)
-Salary Average Remaining :	0 $
Andrew Copp (1 Way Contract)	1 166 000 $ (2)
-Salary Average Remaining :	0 $
Hampus Lindholm (1 Way Contract)	1 062 270 $ (1)
-Salary Average Remaining :	0 $
Taylor Fedun	995 000 $ (2)
-Salary Average Remaining :	0 $
C.J. Smith (1 Way Contract)	980 768 $ (1)
-1 Way Contract Salary Cap :	980 768 $
-Salary Average Remaining :	0 $
Mark Jankowski	925 000 $ (1)
-Salary Average Remaining :	0 $
Colby Cave	875 000 $ (1)
-Salary Average Remaining :	0 $
Barclay Goodrow	779 350 $ (3)
-Salary Average Remaining :	0 $
Troy Grosenick	650 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 74 965 358 $
Year 2020 : 34 426 688 $
Year 2021 : 20 551 400 $
Year 2022 : 7 000 000 $
Salary Average Commitment
Year 2019 : 74 965 358 $
Year 2020 : 34 426 688 $
Year 2021 : 20 551 400 $
Year 2022 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 74 965 358 $
Year 2020 : 34 426 688 $
Year 2021 : 20 551 400 $
Year 2022 : 7 000 000 $

Farm Players Salaries
Alex Lyon	99 500 $ (4)
Salary Average Remaining :	0 $
Dan Renouf	95 000 $ (1)
Salary Average Remaining :	0 $
Joel Vermin	95 000 $ (1)
Salary Average Remaining :	0 $
Dennis Gilbert	92 500 $ (3)
Salary Average Remaining :	0 $
Brendan Perlini	92 500 $ (1)
Salary Average Remaining :	0 $
Dylan Sikura	92 500 $ (1)
Salary Average Remaining :	0 $
Ty Dellandrea	92 500 $ (3)
Salary Average Remaining :	0 $
Kurtis MacDermid	90 000 $ (1)
Salary Average Remaining :	0 $
Michael Rasmussen	89 417 $ (3)
Salary Average Remaining :	0 $
A.J. Greer	88 110 $ (3)
Salary Average Remaining :	0 $
Zachary Senyshyn	86 333 $ (2)
Salary Average Remaining :	0 $
Nolan Stevens	84 250 $ (1)
Salary Average Remaining :	0 $
Jordan Schmaltz	78 540 $ (1)
Salary Average Remaining :	0 $
Andrew Poturalski	78 540 $ (1)
Salary Average Remaining :	0 $
Adam Mascherin	77 500 $ (3)
Salary Average Remaining :	0 $
Riley Stillman	77 333 $ (3)
Salary Average Remaining :	0 $
Cale Fleury	77 167 $ (3)
Salary Average Remaining :	0 $
Kirill Maksimov	77 083 $ (3)
Salary Average Remaining :	0 $
Jean-Christophe Beaudin	76 750 $ (2)
Salary Average Remaining :	0 $
Jeremy Helvig	76 167 $ (3)
Salary Average Remaining :	0 $
Josh Brown	75 735 $ (1)
Salary Average Remaining :	0 $
JC Lipon	75 207 $ (1)
Salary Average Remaining :	0 $
Laurent Dauphin	72 930 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2019 : 1 940 562 $
Year 2020 : 1 010 360 $
Year 2021 : 847 277 $
Year 2022 : 99 500 $
Salary Average Commitment
Year 2019 : 1 940 562 $
Year 2020 : 1 010 360 $
Year 2021 : 847 277 $
Year 2022 : 99 500 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7246 - 200 $ - 3 990 - 55,07%
Level 2:	3624 - 66 $ - 3 582 - 98,84%
Level 3:	4530 - 41 $ - 4 422 - 97,62%
Level 4:	1812 - 32 $ - 1 791 - 98,86%
Luxury :	906 - 400 $ - 502 - 55,39%
Total Capacity :	18118
Farm
Farm Level 1:	6000 - 32 $ - 5 916 - 98,60%
Farm Level 2:	4000 - 22 $ - 3 715 - 92,88%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	14 287 - 78,86%
Average Income per Game	1 739 057 $
Year to Date Revenue	71 301 332 $
Farm
Home Games Left	0
Average Attendance - %	9 631 - 96,31%
Average Income per Game	319 826 $
Year to Date Revenue	13 112 868 $
Expense
Pro Players Total Salaries	72 340 089 $
Pro Players Total Average Salaries	72 340 089 $
Farm Players Total Salaries	1 914 000 $
Farm Players Total Average Salaries	1 914 000 $
Coaches Total Salaries	2 440 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(168 770 $)
Pro Year To Date Expenses	76 954 529 $
Farm Year To Date Expenses	2 350 741 $
Pro Salary Cap Per Days	388 925 $
Pro Salary Cap To Date	72 917 691 $
Farm Salary Cap Per Days	10 459 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	399 947 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 590 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	72 748 921 $
Estimate Under Maximum Salary Cap of 79 500 000 $	6 751 079 $
Estimate Over Minimum Salary Cap of 58 800 000 $	13 948 921 $
Current Bank Account	25 108 930 $
Projected Bank Account	25 108 930 $

Pro Players Salaries
Steven Stamkos (1 Way Contract)	7 020 000 $ (1)
-Salary Average Remaining :	0 $
David Krejci (1 Way Contract)	6 510 000 $ (2)
-Salary Average Remaining :	0 $
Keith Yandle (1 Way Contract)	6 300 000 $ (3)
-Salary Average Remaining :	0 $
Mark Giordano (1 Way Contract)	6 270 000 $ (1)
-Salary Average Remaining :	0 $
Anton Stralman (1 Way Contract)	5 800 000 $ (4)
-Salary Average Remaining :	0 $
Tyler Bozak (1 Way Contract)	5 225 000 $ (2)
-Salary Average Remaining :	0 $
Mika Zibanejad (1 Way Contract)	5 184 150 $ (1)
-Salary Average Remaining :	0 $
James van Riemsdyk (1 Way Contract)	5 109 053 $ (2)
-Salary Average Remaining :	0 $
Victor Hedman (1 Way Contract)	4 561 596 $ (2)
-Salary Average Remaining :	0 $
Andrei Vasilevskiy (1 Way Contract)	3 524 500 $ (2)
-Salary Average Remaining :	0 $
Nate Schmidt (1 Way Contract)	2 895 750 $ (3)
-Salary Average Remaining :	0 $
Jason Zucker (1 Way Contract)	2 574 000 $ (3)
-Salary Average Remaining :	0 $
Radko Gudas (1 Way Contract)	1 460 059 $ (1)
-Salary Average Remaining :	0 $
Tyler Pitlick (1 Way Contract)	1 232 000 $ (2)
-Salary Average Remaining :	0 $
Brian Elliott (1 Way Contract)	1 200 000 $ (2)
-Salary Average Remaining :	0 $
Scott Laughton (1 Way Contract)	1 079 925 $ (1)
-Salary Average Remaining :	0 $
Brandon Manning	993 821 $ (1)
-Salary Average Remaining :	0 $
Michal Kempny	977 000 $ (2)
-Salary Average Remaining :	0 $
Andrei Svechnikov	925 000 $ (3)
-Salary Average Remaining :	0 $
J.T. Compher	925 000 $ (1)
-Salary Average Remaining :	0 $
Joel Eriksson Ek	925 000 $ (1)
-Salary Average Remaining :	0 $
Alexandre Fortin	830 000 $ (2)
-Salary Average Remaining :	0 $
Bryan Rust	818 235 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2019 : 72 340 089 $
Year 2020 : 48 482 134 $
Year 2021 : 18 494 750 $
Year 2022 : 5 800 000 $
Salary Average Commitment
Year 2019 : 72 340 089 $
Year 2020 : 48 482 134 $
Year 2021 : 18 494 750 $
Year 2022 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 2019 : 72 340 089 $
Year 2020 : 48 482 134 $
Year 2021 : 18 494 750 $
Year 2022 : 5 800 000 $

Farm Players Salaries
Nic Kerdiles	99 500 $ (1)
Salary Average Remaining :	0 $
Eeli Tolvanen	92 500 $ (2)
Salary Average Remaining :	0 $
Trent Frederic	92 500 $ (3)
Salary Average Remaining :	0 $
Haydn Fleury	92 500 $ (1)
Salary Average Remaining :	0 $
Adin Hill	91 818 $ (3)
Salary Average Remaining :	0 $
Blake Hillman	90 000 $ (3)
Salary Average Remaining :	0 $
Nick Suzuki	89 417 $ (3)
Salary Average Remaining :	0 $
Phillip Di Giuseppe	82 940 $ (1)
Salary Average Remaining :	0 $
Mason McDonald	82 250 $ (2)
Salary Average Remaining :	0 $
Ross Colton	76 750 $ (2)
Salary Average Remaining :	0 $
Devante Stephens	74 333 $ (2)
Salary Average Remaining :	0 $
Jesse Gabrielle	73 667 $ (2)
Salary Average Remaining :	0 $
Scott Wilson	73 563 $ (1)
Salary Average Remaining :	0 $
Daniel Walcott	72 930 $ (1)
Salary Average Remaining :	0 $
Deven Sideroff	72 833 $ (2)
Salary Average Remaining :	0 $
Dan Vladar	72 833 $ (1)
Salary Average Remaining :	0 $
Sam Anas	70 000 $ (1)
Salary Average Remaining :	0 $
Dominic Turgeon	68 667 $ (1)
Salary Average Remaining :	0 $
Cavan Fitzgerald	65 000 $ (1)
Salary Average Remaining :	0 $
Matt Bartkowski	65 000 $ (4)
Salary Average Remaining :	0 $
Matt Donovan	65 000 $ (3)
Salary Average Remaining :	0 $
Reese Johnson	65 000 $ (4)
Salary Average Remaining :	0 $
Parker Milner	65 000 $ (1)
Salary Average Remaining :	0 $
Hunter Warner	65 000 $ (4)
Salary Average Remaining :	0 $
Luke Johnson	55 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 2019 : 1 914 001 $
Year 2020 : 1 096 068 $
Year 2021 : 623 735 $
Year 2022 : 195 000 $
Salary Average Commitment
Year 2019 : 1 914 001 $
Year 2020 : 1 096 068 $
Year 2021 : 623 735 $
Year 2022 : 195 000 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7700 - 110 $ - 7 050 - 91,56%
Level 2:	3900 - 83 $ - 2 668 - 68,42%
Level 3:	4936 - 58 $ - 3 027 - 61,33%
Level 4:	1976 - 43 $ - 1 257 - 63,62%
Luxury :	988 - 260 $ - 705 - 71,35%
Total Capacity :	19500
Farm
Farm Level 1:	6000 - 70 $ - 3 315 - 55,25%
Farm Level 2:	4000 - 30 $ - 2 370 - 59,25%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	14 708 - 75,43%
Average Income per Game	1 663 703 $
Year to Date Revenue	68 211 805 $
Farm
Home Games Left	0
Average Attendance - %	5 685 - 56,85%
Average Income per Game	357 716 $
Year to Date Revenue	14 666 359 $
Expense
Pro Players Total Salaries	54 363 981 $
Pro Players Total Average Salaries	54 363 981 $
Farm Players Total Salaries	1 851 915 $
Farm Players Total Average Salaries	1 851 915 $
Coaches Total Salaries	3 190 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 323 417 $
Pro Year To Date Expenses	62 748 071 $
Farm Year To Date Expenses	2 267 102 $
Pro Salary Cap Per Days	292 279 $
Pro Salary Cap To Date	59 998 071 $
Farm Salary Cap Per Days	10 120 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	307 064 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 524 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	65 321 488 $
Estimate Under Maximum Salary Cap of 79 500 000 $	14 178 512 $
Estimate Over Minimum Salary Cap of 58 800 000 $	6 521 488 $
Current Bank Account	36 219 520 $
Projected Bank Account	36 219 520 $

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	9 156 924 $ (1)
-Salary Average Remaining :	0 $
Brandon Sutter (Out of Payroll)	4 779 688 $ (1)
-Salary Average Remaining :	0 $
Kari Lehtonen (1 Way Contract)	4 450 000 $ (1)
-Salary Average Remaining :	0 $
Martin Hanzal (1 Way Contract)	3 928 041 $ (2)
-Salary Average Remaining :	0 $
Dennis Seidenberg (1 Way Contract)	3 920 000 $ (1)
-Salary Average Remaining :	0 $
Justin Braun (1 Way Contract)	3 415 000 $ (3)
-Salary Average Remaining :	0 $
Ben Hutton (1 Way Contract)	3 357 200 $ (3)
-Salary Average Remaining :	0 $
Michal Neuvirth (1 Way Contract)	2 840 000 $ (3)
-1 Way Contract Salary Cap :	2 840 000 $
-Salary Average Remaining :	0 $
Dmitry Kulikov (1 Way Contract)	2 800 000 $ (1)
-Salary Average Remaining :	0 $
Aaron Dell (1 Way Contract)	2 625 000 $ (3)
-1 Way Contract Salary Cap :	2 625 000 $
-Salary Average Remaining :	0 $
Mason Appleton (1 Way Contract)	2 430 000 $ (3)
-Salary Average Remaining :	0 $
Zach Aston-Reese (1 Way Contract)	2 100 000 $ (3)
-Salary Average Remaining :	0 $
Andreas Athanasiou (1 Way Contract)	1 617 825 $ (2)
-Salary Average Remaining :	0 $
Austin Czarnik (1 Way Contract)	1 498 750 $ (3)
-Salary Average Remaining :	0 $
Christian Folin	995 000 $ (3)
-Salary Average Remaining :	0 $
Evan Rodrigues	990 000 $ (1)
-Salary Average Remaining :	0 $
Collin Delia	980 000 $ (3)
-Salary Average Remaining :	0 $
Noel Acciari	933 075 $ (2)
-Salary Average Remaining :	0 $
Joseph Anderson	925 000 $ (2)
-Salary Average Remaining :	0 $
Oskar Lindblom	925 000 $ (2)
-Salary Average Remaining :	0 $
Markus Hannikainen	846 450 $ (4)
-Salary Average Remaining :	0 $
Dylan McIlrath	836 550 $ (1)
-Salary Average Remaining :	0 $
Warren Foegele	746 667 $ (2)
-Salary Average Remaining :	0 $
Filip Hronek	714 166 $ (2)
-Salary Average Remaining :	0 $
Lucas Wallmark	683 333 $ (1)
-Salary Average Remaining :	0 $
Al Montoya (1 Way Contract)	650 000 $ (2)
-1 Way Contract Salary Cap :	650 000 $
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2019 : 59 143 669 $
Year 2020 : 31 527 174 $
Year 2021 : 21 087 400 $
Year 2022 : 846 450 $
Salary Average Commitment
Year 2019 : 59 143 669 $
Year 2020 : 31 527 174 $
Year 2021 : 21 087 400 $
Year 2022 : 846 450 $
Salary Cap with 1 Way Contract
Year 2019 : 59 143 669 $
Year 2020 : 31 527 174 $
Year 2021 : 21 087 400 $
Year 2022 : 846 450 $

Farm Players Salaries
Harri Sateri	99 500 $ (3)
Salary Average Remaining :	0 $
Brendan Gaunce	95 800 $ (1)
Salary Average Remaining :	0 $
Dominik Masin	92 500 $ (1)
Salary Average Remaining :	0 $
Dominic Toninato	92 500 $ (1)
Salary Average Remaining :	0 $
David Pope	92 500 $ (2)
Salary Average Remaining :	0 $
Brandon Hickey	92 500 $ (2)
Salary Average Remaining :	0 $
Blake Speers	92 500 $ (1)
Salary Average Remaining :	0 $
Jake Walman	92 500 $ (2)
Salary Average Remaining :	0 $
Olli Juolevi	86 333 $ (3)
Salary Average Remaining :	0 $
Brian Pinho	83 375 $ (1)
Salary Average Remaining :	0 $
John Nyberg	80 000 $ (4)
Salary Average Remaining :	0 $
Turner Elson	78 540 $ (1)
Salary Average Remaining :	0 $
Tyler Steenbergen	77 083 $ (3)
Salary Average Remaining :	0 $
Reid Duke	77 000 $ (2)
Salary Average Remaining :	0 $
Austin Poganski	75 000 $ (2)
Salary Average Remaining :	0 $
Gabriel Fontaine	73 667 $ (2)
Salary Average Remaining :	0 $
Drake Batherson	73 667 $ (3)
Salary Average Remaining :	0 $
Mackenzie MacEachern	68 333 $ (1)
Salary Average Remaining :	0 $
Brett Pollock	67 117 $ (2)
Salary Average Remaining :	0 $
Eric Gryba	66 500 $ (2)
Salary Average Remaining :	0 $
Aaron Ness	65 000 $ (3)
Salary Average Remaining :	0 $
Josh Dickinson	65 000 $ (1)
Salary Average Remaining :	0 $
Dustin Tokarski	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2019 : 1 851 915 $
Year 2020 : 1 118 367 $
Year 2021 : 481 583 $
Year 2022 : 80 000 $
Salary Average Commitment
Year 2019 : 1 851 915 $
Year 2020 : 1 118 367 $
Year 2021 : 481 583 $
Year 2022 : 80 000 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7528 - 110 $ - 7 108 - 94,42%
Level 2:	3764 - 80 $ - 2 824 - 75,02%
Level 3:	4705 - 55 $ - 3 271 - 69,53%
Level 4:	1882 - 40 $ - 1 328 - 70,55%
Luxury :	940 - 250 $ - 822 - 87,49%
Total Capacity :	18819
Farm
Farm Level 1:	6000 - 50 $ - 4 360 - 72,67%
Farm Level 2:	4000 - 15 $ - 3 945 - 98,63%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	15 353 - 81,58%
Average Income per Game	1 706 758 $
Year to Date Revenue	69 977 087 $
Farm
Home Games Left	0
Average Attendance - %	8 305 - 83,05%
Average Income per Game	327 080 $
Year to Date Revenue	13 410 275 $
Expense
Pro Players Total Salaries	68 897 759 $
Pro Players Total Average Salaries	68 897 759 $
Farm Players Total Salaries	1 899 002 $
Farm Players Total Average Salaries	1 899 002 $
Coaches Total Salaries	6 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 294 974 $
Pro Year To Date Expenses	76 092 753 $
Farm Year To Date Expenses	2 444 629 $
Pro Salary Cap Per Days	370 418 $
Pro Salary Cap To Date	69 158 623 $
Farm Salary Cap Per Days	10 377 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	404 020 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 383 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	71 453 597 $
Estimate Under Maximum Salary Cap of 79 500 000 $	8 046 403 $
Estimate Over Minimum Salary Cap of 58 800 000 $	12 653 597 $
Current Bank Account	23 766 647 $
Projected Bank Account	23 766 647 $

Pro Players Salaries
Jack Eichel	8 640 000 $ (4)
-Salary Average Remaining :	0 $
Travis Zajac (1 Way Contract)	8 255 000 $ (3)
-Salary Average Remaining :	0 $
Torey Krug (1 Way Contract)	5 835 375 $ (2)
-Salary Average Remaining :	0 $
Dmitry Orlov (1 Way Contract)	5 668 650 $ (4)
-Salary Average Remaining :	0 $
Ryan McDonagh (1 Way Contract)	5 358 000 $ (4)
-Salary Average Remaining :	0 $
Shea Theodore (1 Way Contract)	5 335 200 $ (4)
-Salary Average Remaining :	0 $
Luke Glendening (1 Way Contract)	4 000 000 $ (3)
-Salary Average Remaining :	0 $
Tyler Johnson (1 Way Contract)	3 661 281 $ (2)
-Salary Average Remaining :	0 $
Ondrej Palat (1 Way Contract)	3 661 281 $ (2)
-Salary Average Remaining :	0 $
Oliver Bjorkstrand (1 Way Contract)	2 915 000 $ (3)
-Salary Average Remaining :	0 $
Jesper Fast (1 Way Contract)	2 380 950 $ (3)
-Salary Average Remaining :	0 $
Luke Schenn (1 Way Contract)	2 075 000 $ (1)
-Salary Average Remaining :	0 $
Frederik Andersen (1 Way Contract)	1 480 050 $ (1)
-Salary Average Remaining :	0 $
Anthony Stolarz (1 Way Contract)	1 200 000 $ (4)
-Salary Average Remaining :	0 $
Tom Pyatt (1 Way Contract)	1 000 000 $ (2)
-Salary Average Remaining :	0 $
Tim Schaller	995 000 $ (3)
-Salary Average Remaining :	0 $
Matthew Tkachuk	925 000 $ (1)
-Salary Average Remaining :	0 $
Henri Jokiharju	925 000 $ (3)
-Salary Average Remaining :	0 $
Danton Heinen	821 666 $ (1)
-Salary Average Remaining :	0 $
MacKenzie Weegar	807 840 $ (1)
-Salary Average Remaining :	0 $
Oskar Sundqvist	800 800 $ (2)
-Salary Average Remaining :	0 $
Alexander DeBrincat	778 333 $ (2)
-Salary Average Remaining :	0 $
Samuel Girard	728 333 $ (2)
-Salary Average Remaining :	0 $
Chad Ruhwedel (1 Way Contract)	650 000 $ (2)
-1 Way Contract Salary Cap :	650 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 68 897 759 $
Year 2020 : 62 788 203 $
Year 2021 : 45 672 800 $
Year 2022 : 26 201 850 $
Salary Average Commitment
Year 2019 : 68 897 759 $
Year 2020 : 62 788 203 $
Year 2021 : 45 672 800 $
Year 2022 : 26 201 850 $
Salary Cap with 1 Way Contract
Year 2019 : 68 897 759 $
Year 2020 : 62 788 203 $
Year 2021 : 45 672 800 $
Year 2022 : 26 201 850 $

Farm Players Salaries
Matt Lorito	99 900 $ (2)
Salary Average Remaining :	0 $
Joachim Blichfeld	92 500 $ (3)
Salary Average Remaining :	0 $
Evan Bouchard	92 500 $ (3)
Salary Average Remaining :	0 $
Eddie Pasquale	90 000 $ (3)
Salary Average Remaining :	0 $
Kailer Yamamoto	89 417 $ (2)
Salary Average Remaining :	0 $
Brandon Hagel	88 083 $ (3)
Salary Average Remaining :	0 $
Taylor Raddysh	83 333 $ (3)
Salary Average Remaining :	0 $
Stepan Falkovsky	82 862 $ (4)
Salary Average Remaining :	0 $
Morgan Klimchuk	81 620 $ (3)
Salary Average Remaining :	0 $
Tristan Jarry	78 705 $ (3)
Salary Average Remaining :	0 $
David Quenneville	77 583 $ (3)
Salary Average Remaining :	0 $
Alexander Chmelevski	77 583 $ (1)
Salary Average Remaining :	0 $
Ostap Safin	77 083 $ (3)
Salary Average Remaining :	0 $
Alexey Toropchenko	77 083 $ (1)
Salary Average Remaining :	0 $
Sebastian Aho2	77 000 $ (2)
Salary Average Remaining :	0 $
Adam Brooks	75 917 $ (2)
Salary Average Remaining :	0 $
Cam Dineen	74 500 $ (3)
Salary Average Remaining :	0 $
Manuel Wiederer	73 667 $ (2)
Salary Average Remaining :	0 $
Parker Wotherspoon	73 250 $ (2)
Salary Average Remaining :	0 $
Iakov Trenin	73 083 $ (2)
Salary Average Remaining :	0 $
Sergei Boikov	68 333 $ (1)
Salary Average Remaining :	0 $
Kaden Fulcher	65 000 $ (4)
Salary Average Remaining :	0 $
Mike Liambas	65 000 $ (1)
Salary Average Remaining :	0 $
Stephen Gionta	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2019 : 1 899 002 $
Year 2020 : 1 546 003 $
Year 2021 : 983 769 $
Year 2022 : 147 862 $
Salary Average Commitment
Year 2019 : 1 899 002 $
Year 2020 : 1 546 003 $
Year 2021 : 983 769 $
Year 2022 : 147 862 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6735 - 110 $ - 6 677 - 99,14%
Level 2:	3368 - 60 $ - 3 367 - 99,98%
Level 3:	4210 - 45 $ - 4 163 - 98,88%
Level 4:	1683 - 30 $ - 1 683 - 100,00%
Luxury :	842 - 220 $ - 840 - 99,78%
Total Capacity :	16838
Farm
Farm Level 1:	6000 - 35 $ - 5 791 - 96,51%
Farm Level 2:	4000 - 25 $ - 2 817 - 70,42%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 730 - 99,36%
Average Income per Game	1 603 793 $
Year to Date Revenue	65 755 532 $
Farm
Home Games Left	0
Average Attendance - %	8 607 - 86,07%
Average Income per Game	322 240 $
Year to Date Revenue	13 211 834 $
Expense
Pro Players Total Salaries	71 914 869 $
Pro Players Total Average Salaries	71 914 869 $
Farm Players Total Salaries	1 750 267 $
Farm Players Total Average Salaries	1 750 267 $
Coaches Total Salaries	2 060 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 207 583 $
Pro Year To Date Expenses	72 869 403 $
Farm Year To Date Expenses	2 233 354 $
Pro Salary Cap Per Days	386 639 $
Pro Salary Cap To Date	69 661 955 $
Farm Salary Cap Per Days	9 564 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	394 972 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 351 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	72 869 538 $
Estimate Under Maximum Salary Cap of 79 500 000 $	6 630 462 $
Estimate Over Minimum Salary Cap of 58 800 000 $	14 069 538 $
Current Bank Account	20 657 026 $
Projected Bank Account	20 657 026 $

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	9 120 000 $ (1)
-Salary Average Remaining :	0 $
Claude Giroux (1 Way Contract)	7 944 000 $ (3)
-Salary Average Remaining :	0 $
Kris Letang (1 Way Contract)	6 960 000 $ (2)
-Salary Average Remaining :	0 $
Carey Price (1 Way Contract)	6 240 000 $ (3)
-Salary Average Remaining :	0 $
Justin Faulk (1 Way Contract)	5 371 880 $ (3)
-Salary Average Remaining :	0 $
Alex Wennberg (1 Way Contract)	4 934 300 $ (2)
-Salary Average Remaining :	0 $
Jake Gardiner (1 Way Contract)	4 362 026 $ (2)
-Salary Average Remaining :	0 $
Valtteri Filppula (1 Way Contract)	3 327 500 $ (2)
-Salary Average Remaining :	0 $
Miles Wood (1 Way Contract)	3 085 500 $ (1)
-Salary Average Remaining :	0 $
Nail Yakupov (1 Way Contract)	2 970 000 $ (1)
-1 Way Contract Salary Cap :	2 970 000 $
-Salary Average Remaining :	0 $
Jordan Weal (1 Way Contract)	2 252 250 $ (3)
-Salary Average Remaining :	0 $
Jonathan Bernier (1 Way Contract)	1 950 000 $ (3)
-Salary Average Remaining :	0 $
John Gilmour (1 Way Contract)	1 350 000 $ (1)
-1 Way Contract Salary Cap :	1 350 000 $
-Salary Average Remaining :	0 $
Jakob Forsbacka Karlsson (1 Way Contract)	1 089 000 $ (3)
-1 Way Contract Salary Cap :	1 089 000 $
-Salary Average Remaining :	0 $
William Nylander (1 Way Contract)	1 062 750 $ (3)
-Salary Average Remaining :	0 $
Kevin Fiala (1 Way Contract)	1 025 640 $ (3)
-Salary Average Remaining :	0 $
Ivan Provorov	925 000 $ (1)
-Salary Average Remaining :	0 $
Clayton Keller	925 000 $ (1)
-Salary Average Remaining :	0 $
Oscar Fantenberg	900 000 $ (1)
-Salary Average Remaining :	0 $
Dominik Simon	891 000 $ (4)
-Salary Average Remaining :	0 $
Ivan Barbashev	881 100 $ (4)
-Salary Average Remaining :	0 $
Devante Smith-Pelly	836 550 $ (3)
-Salary Average Remaining :	0 $
Anthony DeAngelo	788 040 $ (4)
-Salary Average Remaining :	0 $
Victor Mete	748 333 $ (2)
-Salary Average Remaining :	0 $
Steve Mason	675 000 $ (3)
-Salary Average Remaining :	0 $
Yannick Weber	650 000 $ (1)
-Salary Average Remaining :	0 $
David Warsofsky (1 Way Contract)	650 000 $ (1)
-1 Way Contract Salary Cap :	650 000 $
-Salary Average Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 2019 : 71 914 869 $
Year 2020 : 51 339 369 $
Year 2021 : 31 007 210 $
Year 2022 : 2 560 140 $
Salary Average Commitment
Year 2019 : 71 914 869 $
Year 2020 : 51 339 369 $
Year 2021 : 31 007 210 $
Year 2022 : 2 560 140 $
Salary Cap with 1 Way Contract
Year 2019 : 71 914 869 $
Year 2020 : 51 339 369 $
Year 2021 : 31 007 210 $
Year 2022 : 2 560 140 $

Farm Players Salaries
Martin Necas	89 417 $ (2)
Salary Average Remaining :	0 $
Alexander Volkov	86 417 $ (2)
Salary Average Remaining :	0 $
Sam Steel	86 333 $ (3)
Salary Average Remaining :	0 $
Marek Mazanec	83 655 $ (3)
Salary Average Remaining :	0 $
Michael Eyssimont	83 375 $ (2)
Salary Average Remaining :	0 $
Igor Ozhiganov	80 000 $ (1)
Salary Average Remaining :	0 $
Chris Didomenico	80 000 $ (1)
Salary Average Remaining :	0 $
Scott Kosmachuk	79 365 $ (3)
Salary Average Remaining :	0 $
Mitch Callahan	78 375 $ (2)
Salary Average Remaining :	0 $
Antoine Bibeau	77 220 $ (1)
Salary Average Remaining :	0 $
Victor Olofsson	76 750 $ (2)
Salary Average Remaining :	0 $
Brett Seney	75 750 $ (2)
Salary Average Remaining :	0 $
Chase De Leo	74 360 $ (2)
Salary Average Remaining :	0 $
Skyler McKenzie	74 167 $ (3)
Salary Average Remaining :	0 $
Sebastian Repo	74 000 $ (2)
Salary Average Remaining :	0 $
Vitaly Abramov	73 083 $ (3)
Salary Average Remaining :	0 $
Dennis Yan	72 833 $ (2)
Salary Average Remaining :	0 $
Anthony Richard	71 750 $ (1)
Salary Average Remaining :	0 $
Vili Saarijarvi	69 750 $ (2)
Salary Average Remaining :	0 $
Axel Holmstrom	68 667 $ (2)
Salary Average Remaining :	0 $
Ryan Stanton	65 000 $ (1)
Salary Average Remaining :	0 $
Andrei Mironov	65 000 $ (1)
Salary Average Remaining :	0 $
Matt Tennyson	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2019 : 1 750 267 $
Year 2020 : 1 246 297 $
Year 2021 : 396 603 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 750 267 $
Year 2020 : 1 246 297 $
Year 2021 : 396 603 $
Year 2022 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT
Level 1:	7699 - 115 $ - 6 912 - 89,78%
Level 2:	3850 - 75 $ - 2 799 - 72,71%
Level 3:	4813 - 45 $ - 4 377 - 90,94%
Level 4:	1925 - 35 $ - 1 762 - 91,52%
Luxury :	963 - 235 $ - 882 - 91,61%
Total Capacity :	19250
Farm
Farm Level 1:	6000 - 40 $ - 5 782 - 96,37%
Farm Level 2:	4000 - 30 $ - 2 337 - 58,43%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 733 - 86,92%
Average Income per Game	1 749 486 $
Year to Date Revenue	71 728 938 $
Farm
Home Games Left	0
Average Attendance - %	8 119 - 81,19%
Average Income per Game	355 653 $
Year to Date Revenue	14 581 790 $
Expense
Pro Players Total Salaries	78 134 206 $
Pro Players Total Average Salaries	78 134 206 $
Farm Players Total Salaries	2 078 210 $
Farm Players Total Average Salaries	2 078 210 $
Coaches Total Salaries	4 280 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(5 850 260 $)
Pro Year To Date Expenses	78 749 401 $
Farm Year To Date Expenses	2 636 186 $
Pro Salary Cap Per Days	414 727 $
Pro Salary Cap To Date	72 979 048 $
Farm Salary Cap Per Days	11 356 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	439 700 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 799 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	67 128 788 $
Estimate Under Maximum Salary Cap of 79 500 000 $	12 371 212 $
Estimate Over Minimum Salary Cap of 58 800 000 $	8 328 788 $
Current Bank Account	28 907 808 $
Projected Bank Account	28 907 808 $

Pro Players Salaries
Alex Edler (1 Way Contract)	8 500 000 $ (1)
-Salary Average Remaining :	0 $
Bryan Little (1 Way Contract)	6 032 499 $ (3)
-Salary Average Remaining :	0 $
Semyon Varlamov (1 Way Contract)	5 900 000 $ (1)
-Salary Average Remaining :	0 $
Jack Johnson (1 Way Contract)	5 520 979 $ (2)
-Salary Average Remaining :	0 $
Frans Nielsen (1 Way Contract)	5 505 000 $ (1)
-Salary Average Remaining :	0 $
Max Pacioretty (1 Way Contract)	5 130 000 $ (4)
-Salary Average Remaining :	0 $
Brandon Saad (1 Way Contract)	4 896 000 $ (1)
-Salary Average Remaining :	0 $
Brett Pesce (1 Way Contract)	4 053 175 $ (3)
-Salary Average Remaining :	0 $
Jakob Silfverberg (1 Way Contract)	4 038 802 $ (2)
-Salary Average Remaining :	0 $
Josh Bailey (1 Way Contract)	3 667 950 $ (1)
-Salary Average Remaining :	0 $
Jacob Trouba (1 Way Contract)	3 331 382 $ (1)
-Salary Average Remaining :	0 $
Darnell Nurse (1 Way Contract)	3 222 400 $ (3)
-Salary Average Remaining :	0 $
Thomas Vanek (1 Way Contract)	2 992 500 $ (1)
-Salary Average Remaining :	0 $
Robin Lehner (1 Way Contract)	1 930 500 $ (4)
-Salary Average Remaining :	0 $
David Kampf (1 Way Contract)	1 750 000 $ (1)
-Salary Average Remaining :	0 $
Tyler Bertuzzi (1 Way Contract)	1 632 400 $ (3)
-Salary Average Remaining :	0 $
Jon Merrill (1 Way Contract)	1 463 963 $ (3)
-Salary Average Remaining :	0 $
Jacob de la Rose (1 Way Contract)	1 078 550 $ (2)
-1 Way Contract Salary Cap :	1 078 550 $
-Salary Average Remaining :	0 $
Julius Honka (1 Way Contract)	1 025 640 $ (3)
-1 Way Contract Salary Cap :	1 025 640 $
-Salary Average Remaining :	0 $
Sam Gagner (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Derek Grant (Out of Payroll)	995 000 $ (4)
-Salary Average Remaining :	0 $
Alex Petrovic	987 010 $ (1)
-Salary Average Remaining :	0 $
Sebastian Aho	925 000 $ (1)
-Salary Average Remaining :	0 $
Dylan Strome	925 000 $ (1)
-Salary Average Remaining :	0 $
Greg Pateryn	885 456 $ (1)
-Salary Average Remaining :	0 $
Jonathan Ang	745 000 $ (3)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2019 : 78 134 206 $
Year 2020 : 36 868 908 $
Year 2021 : 26 230 577 $
Year 2022 : 8 055 500 $
Salary Average Commitment
Year 2019 : 78 134 206 $
Year 2020 : 36 868 908 $
Year 2021 : 26 230 577 $
Year 2022 : 8 055 500 $
Salary Cap with 1 Way Contract
Year 2019 : 78 134 206 $
Year 2020 : 36 868 908 $
Year 2021 : 26 230 577 $
Year 2022 : 8 055 500 $

Farm Players Salaries
Juuso Ikonen	220 000 $ (1)
Salary Average Remaining :	0 $
Giovanni Fiore	99 500 $ (2)
Salary Average Remaining :	0 $
Luke Kunin	92 500 $ (2)
Salary Average Remaining :	0 $
Kevin Roy	92 500 $ (1)
Salary Average Remaining :	0 $
Alex Nylander	92 500 $ (1)
Salary Average Remaining :	0 $
Conor Garland	92 500 $ (1)
Salary Average Remaining :	0 $
Ben Gleason	90 000 $ (3)
Salary Average Remaining :	0 $
Anthony Louis	87 500 $ (2)
Salary Average Remaining :	0 $
Elvis Merzlikins	83 250 $ (1)
Salary Average Remaining :	0 $
Xavier Ouellet	81 717 $ (1)
Salary Average Remaining :	0 $
Sheldon Rempal	80 000 $ (4)
Salary Average Remaining :	0 $
Lukas Radil	80 000 $ (4)
Salary Average Remaining :	0 $
Marcus Pettersson	79 417 $ (2)
Salary Average Remaining :	0 $
Felix Sandstrom	79 250 $ (3)
Salary Average Remaining :	0 $
Joseph Duszak	77 500 $ (3)
Salary Average Remaining :	0 $
Josh Teves	77 500 $ (3)
Salary Average Remaining :	0 $
Michael Carcone	77 220 $ (1)
Salary Average Remaining :	0 $
Tyler Parsons	75 917 $ (2)
Salary Average Remaining :	0 $
Gabriel Gagne	74 250 $ (1)
Salary Average Remaining :	0 $
Evan McEneny	73 772 $ (1)
Salary Average Remaining :	0 $
Jonas Siegenthaler	71 417 $ (2)
Salary Average Remaining :	0 $
Mitch Eliot	70 000 $ (4)
Salary Average Remaining :	0 $
Patrik Rybar	65 000 $ (1)
Salary Average Remaining :	0 $
Ben Street	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2019 : 2 078 209 $
Year 2020 : 1 060 501 $
Year 2021 : 554 250 $
Year 2022 : 230 000 $
Salary Average Commitment
Year 2019 : 2 078 209 $
Year 2020 : 1 060 501 $
Year 2021 : 554 250 $
Year 2022 : 230 000 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7355 - 105 $ - 7 175 - 97,56%
Level 2:	3677 - 70 $ - 3 578 - 97,30%
Level 3:	4597 - 45 $ - 4 352 - 94,66%
Level 4:	1839 - 33 $ - 1 805 - 98,13%
Luxury :	919 - 220 $ - 890 - 96,80%
Total Capacity :	18387
Farm
Farm Level 1:	6000 - 30 $ - 5 923 - 98,72%
Farm Level 2:	4000 - 15 $ - 3 905 - 97,62%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 799 - 96,80%
Average Income per Game	1 716 812 $
Year to Date Revenue	70 389 276 $
Farm
Home Games Left	0
Average Attendance - %	9 828 - 98,28%
Average Income per Game	278 796 $
Year to Date Revenue	11 430 624 $
Expense
Pro Players Total Salaries	66 201 959 $
Pro Players Total Average Salaries	66 201 959 $
Farm Players Total Salaries	1 678 590 $
Farm Players Total Average Salaries	1 678 590 $
Coaches Total Salaries	5 460 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 980 000 $
Pro Year To Date Expenses	68 952 292 $
Farm Year To Date Expenses	2 141 348 $
Pro Salary Cap Per Days	355 925 $
Pro Salary Cap To Date	63 510 406 $
Farm Salary Cap Per Days	9 173 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	383 075 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 413 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	65 490 406 $
Estimate Under Maximum Salary Cap of 79 500 000 $	14 009 594 $
Estimate Over Minimum Salary Cap of 58 800 000 $	6 690 406 $
Current Bank Account	28 746 260 $
Projected Bank Account	28 746 260 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	8 352 000 $ (1)
-Salary Average Remaining :	0 $
Marc-Andre Fleury (1 Way Contract)	6 720 000 $ (4)
-Salary Average Remaining :	0 $
Johnny Gaudreau (1 Way Contract)	5 724 000 $ (1)
-Salary Average Remaining :	0 $
Gabriel Landeskog (1 Way Contract)	5 398 715 $ (1)
-Salary Average Remaining :	0 $
Cam Fowler (1 Way Contract)	4 446 000 $ (3)
-Salary Average Remaining :	0 $
Brenden Dillon (1 Way Contract)	3 521 932 $ (2)
-Salary Average Remaining :	0 $
Adam Lowry (1 Way Contract)	3 272 499 $ (1)
-Salary Average Remaining :	0 $
Matt Hunwick (1 Way Contract)	2 875 000 $ (2)
-Salary Average Remaining :	0 $
Thomas Hickey (1 Way Contract)	2 800 000 $ (4)
-Salary Average Remaining :	0 $
Michael Grabner (1 Way Contract)	2 350 000 $ (3)
-Salary Average Remaining :	0 $
John Moore (1 Way Contract)	2 144 999 $ (2)
-Salary Average Remaining :	0 $
Joel Armia (1 Way Contract)	2 075 700 $ (1)
-Salary Average Remaining :	0 $
Sven Andrighetto (1 Way Contract)	1 570 800 $ (1)
-Salary Average Remaining :	0 $
Curtis McElhinney (1 Way Contract)	1 500 000 $ (3)
-Salary Average Remaining :	0 $
Andreas Borgman (1 Way Contract)	1 400 000 $ (2)
-1 Way Contract Salary Cap :	1 400 000 $
-Salary Average Remaining :	0 $
Colin Miller (1 Way Contract)	1 254 000 $ (3)
-Salary Average Remaining :	0 $
Sonny Milano (1 Way Contract)	1 025 640 $ (4)
-1 Way Contract Salary Cap :	1 025 640 $
-Salary Average Remaining :	0 $
Hudson Fasching (1 Way Contract)	1 019 230 $ (3)
-1 Way Contract Salary Cap :	1 019 230 $
-Salary Average Remaining :	0 $
Nate Prosser (1 Way Contract)	1 000 000 $ (2)
-1 Way Contract Salary Cap :	1 000 000 $
-Salary Average Remaining :	0 $
Mirco Mueller	991 100 $ (2)
-Salary Average Remaining :	0 $
Elias Pettersson	925 000 $ (3)
-Salary Average Remaining :	0 $
Brady Tkachuk	925 000 $ (3)
-Salary Average Remaining :	0 $
Charlie McAvoy	916 667 $ (2)
-Salary Average Remaining :	0 $
Jamie McGinn	900 000 $ (1)
-Salary Average Remaining :	0 $
Erik Condra	900 000 $ (1)
-Salary Average Remaining :	0 $
Chris Tierney	857 010 $ (2)
-Salary Average Remaining :	0 $
Brayden Point	686 667 $ (1)
-Salary Average Remaining :	0 $
Chris Thorburn	650 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	28
Salary Commitment
Year 2019 : 66 201 959 $
Year 2020 : 36 671 578 $
Year 2021 : 22 964 870 $
Year 2022 : 10 545 640 $
Salary Average Commitment
Year 2019 : 66 201 959 $
Year 2020 : 36 671 578 $
Year 2021 : 22 964 870 $
Year 2022 : 10 545 640 $
Salary Cap with 1 Way Contract
Year 2019 : 66 201 959 $
Year 2020 : 36 671 578 $
Year 2021 : 22 964 870 $
Year 2022 : 10 545 640 $

Farm Players Salaries
Denis Gurianov	92 500 $ (1)
Salary Average Remaining :	0 $
Callan Foote	92 500 $ (3)
Salary Average Remaining :	0 $
Shane Gersich	92 500 $ (1)
Salary Average Remaining :	0 $
Cameron Gaunce	90 000 $ (2)
Salary Average Remaining :	0 $
Remi Elie	85 701 $ (3)
Salary Average Remaining :	0 $
Ville Husso	84 750 $ (1)
Salary Average Remaining :	0 $
Julius Bergman	80 130 $ (1)
Salary Average Remaining :	0 $
Jared McIsaac	79 250 $ (3)
Salary Average Remaining :	0 $
Brett Lernout	77 616 $ (4)
Salary Average Remaining :	0 $
Gustav Lindstrom	77 583 $ (3)
Salary Average Remaining :	0 $
Wiley Sherman	76 750 $ (2)
Salary Average Remaining :	0 $
Joona Koppanen	75 333 $ (3)
Salary Average Remaining :	0 $
Callum Booth	74 167 $ (2)
Salary Average Remaining :	0 $
Drake Rymsha	73 333 $ (3)
Salary Average Remaining :	0 $
Adam Wilcox	72 930 $ (1)
Salary Average Remaining :	0 $
Kurtis Gabriel	72 930 $ (1)
Salary Average Remaining :	0 $
Bokondji Imama	70 617 $ (2)
Salary Average Remaining :	0 $
Mason Marchment	65 000 $ (2)
Salary Average Remaining :	0 $
Jordan Nolan	65 000 $ (3)
Salary Average Remaining :	0 $
Chaz Reddekopp	65 000 $ (4)
Salary Average Remaining :	0 $
Anthony Greco	57 500 $ (2)
Salary Average Remaining :	0 $
Ryan Lomberg	57 500 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2019 : 1 678 589 $
Year 2020 : 1 182 850 $
Year 2021 : 691 316 $
Year 2022 : 142 616 $
Salary Average Commitment
Year 2019 : 1 678 589 $
Year 2020 : 1 182 850 $
Year 2021 : 691 316 $
Year 2022 : 142 616 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6845 - 122 $ - 6 023 - 87,99%
Level 2:	3423 - 75 $ - 3 104 - 90,68%
Level 3:	4278 - 53 $ - 3 460 - 80,89%
Level 4:	1711 - 38 $ - 1 426 - 83,33%
Luxury :	856 - 231 $ - 846 - 98,84%
Total Capacity :	17113
Farm
Farm Level 1:	6000 - 51 $ - 4 557 - 75,95%
Farm Level 2:	4000 - 21 $ - 3 671 - 91,77%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	14 859 - 86,83%
Average Income per Game	1 605 551 $
Year to Date Revenue	65 827 609 $
Farm
Home Games Left	0
Average Attendance - %	8 228 - 82,28%
Average Income per Game	355 885 $
Year to Date Revenue	14 591 303 $
Expense
Pro Players Total Salaries	73 390 905 $
Pro Players Total Average Salaries	73 390 905 $
Farm Players Total Salaries	1 873 321 $
Farm Players Total Average Salaries	1 873 321 $
Coaches Total Salaries	6 550 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(680 000 $)
Pro Year To Date Expenses	77 443 932 $
Farm Year To Date Expenses	2 414 513 $
Pro Salary Cap Per Days	386 811 $
Pro Salary Cap To Date	71 223 778 $
Farm Salary Cap Per Days	10 237 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	427 102 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 969 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	70 543 778 $
Estimate Under Maximum Salary Cap of 79 500 000 $	8 956 222 $
Estimate Over Minimum Salary Cap of 58 800 000 $	11 743 778 $
Current Bank Account	17 560 467 $
Projected Bank Account	17 560 467 $

Pro Players Salaries
Brent Burns (1 Way Contract)	7 360 000 $ (3)
-Salary Average Remaining :	0 $
Christopher Tanev (1 Way Contract)	6 000 000 $ (1)
-Salary Average Remaining :	0 $
Jaden Schwartz (1 Way Contract)	5 946 525 $ (4)
-Salary Average Remaining :	0 $
Jamie Benn (1 Way Contract)	5 876 223 $ (1)
-Salary Average Remaining :	0 $
Matt Duchene (1 Way Contract)	5 616 000 $ (2)
-Salary Average Remaining :	0 $
Seth Jones (1 Way Contract)	5 540 400 $ (2)
-Salary Average Remaining :	0 $
Mark Scheifele (1 Way Contract)	4 998 000 $ (1)
-Salary Average Remaining :	0 $
Jake Allen (1 Way Contract)	4 800 000 $ (3)
-Salary Average Remaining :	0 $
Craig Smith (1 Way Contract)	4 398 900 $ (3)
-Salary Average Remaining :	0 $
Derick Brassard (1 Way Contract)	2 900 000 $ (2)
-Salary Average Remaining :	0 $
Brad Richardson (1 Way Contract)	2 750 000 $ (2)
-Salary Average Remaining :	0 $
Ian Cole (1 Way Contract)	2 600 000 $ (3)
-Salary Average Remaining :	0 $
Mark Pysyk (1 Way Contract)	2 473 333 $ (1)
-Salary Average Remaining :	0 $
Anders Nilsson (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Joakim Nordstrom (1 Way Contract)	1 500 675 $ (3)
-Salary Average Remaining :	0 $
Erik Haula (Out of Payroll)	1 444 014 $ (2)
-Salary Average Remaining :	0 $
Anthony Duclair (1 Way Contract)	1 425 600 $ (3)
-Salary Average Remaining :	0 $
Tomas Hyka	995 000 $ (4)
-Salary Average Remaining :	0 $
Quinn Hughes	916 666 $ (3)
-Salary Average Remaining :	0 $
Daniel Sprong	891 000 $ (4)
-Salary Average Remaining :	0 $
William Carrier	803 569 $ (2)
-Salary Average Remaining :	0 $
Tomas Plekanec (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	800 000 $
-Salary Average Remaining :	0 $
Ian McCoshen	705 000 $ (1)
-Salary Average Remaining :	0 $
Sean Walker	650 000 $ (3)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 73 390 905 $
Year 2020 : 50 538 349 $
Year 2021 : 31 484 366 $
Year 2022 : 7 832 525 $
Salary Average Commitment
Year 2019 : 73 390 905 $
Year 2020 : 50 538 349 $
Year 2021 : 31 484 366 $
Year 2022 : 7 832 525 $
Salary Cap with 1 Way Contract
Year 2019 : 73 390 905 $
Year 2020 : 50 538 349 $
Year 2021 : 31 484 366 $
Year 2022 : 7 832 525 $

Farm Players Salaries
Ryan Kuffner	99 500 $ (4)
Salary Average Remaining :	0 $
Thatcher Demko	92 500 $ (1)
Salary Average Remaining :	0 $
Roland McKeown	92 500 $ (1)
Salary Average Remaining :	0 $
Kody Clark	87 000 $ (3)
Salary Average Remaining :	0 $
Carson Soucy	85 000 $ (3)
Salary Average Remaining :	0 $
Marek Hrivik	83 655 $ (3)
Salary Average Remaining :	0 $
Josh Brook	80 917 $ (3)
Salary Average Remaining :	0 $
Ryan Fitzgerald	79 250 $ (1)
Salary Average Remaining :	0 $
Carsen Twarynski	77 583 $ (3)
Salary Average Remaining :	0 $
Lucas Elvenes	77 333 $ (3)
Salary Average Remaining :	0 $
Sam Lafferty	76 750 $ (2)
Salary Average Remaining :	0 $
Michael Kapla	75 000 $ (3)
Salary Average Remaining :	0 $
Alexandre Alain	75 000 $ (4)
Salary Average Remaining :	0 $
Hunter Miska	75 000 $ (3)
Salary Average Remaining :	0 $
John Muse	75 000 $ (3)
Salary Average Remaining :	0 $
Thomas Di Pauli	74 250 $ (1)
Salary Average Remaining :	0 $
Chris Martenet	73 333 $ (1)
Salary Average Remaining :	0 $
Graham Knott	72 833 $ (2)
Salary Average Remaining :	0 $
Keaton Thompson	70 500 $ (1)
Salary Average Remaining :	0 $
Justin Kirkland	70 500 $ (1)
Salary Average Remaining :	0 $
Adam Helewka	70 500 $ (1)
Salary Average Remaining :	0 $
Colby Williams	70 500 $ (1)
Salary Average Remaining :	0 $
Keegan Kolesar	70 250 $ (2)
Salary Average Remaining :	0 $
Chase Lang	68 667 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2019 : 1 873 321 $
Year 2020 : 1 110 821 $
Year 2021 : 890 988 $
Year 2022 : 174 500 $
Salary Average Commitment
Year 2019 : 1 873 321 $
Year 2020 : 1 110 821 $
Year 2021 : 890 988 $
Year 2022 : 174 500 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6880 - 109 $ - 6 796 - 98,78%
Level 2:	3240 - 73 $ - 3 239 - 99,98%
Level 3:	4350 - 44 $ - 4 294 - 98,70%
Level 4:	1820 - 32 $ - 1 784 - 98,02%
Luxury :	910 - 219 $ - 885 - 97,28%
Total Capacity :	17200
Farm
Farm Level 1:	6000 - 34 $ - 5 879 - 97,99%
Farm Level 2:	4000 - 17 $ - 3 860 - 96,49%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 999 - 98,83%
Average Income per Game	1 672 254 $
Year to Date Revenue	68 562 403 $
Farm
Home Games Left	0
Average Attendance - %	9 739 - 97,39%
Average Income per Game	313 302 $
Year to Date Revenue	12 845 399 $
Expense
Pro Players Total Salaries	65 688 733 $
Pro Players Total Average Salaries	65 688 733 $
Farm Players Total Salaries	1 922 720 $
Farm Players Total Average Salaries	1 922 720 $
Coaches Total Salaries	2 610 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 287 195 $
Pro Year To Date Expenses	69 749 642 $
Farm Year To Date Expenses	2 460 508 $
Pro Salary Cap Per Days	311 875 $
Pro Salary Cap To Date	66 014 660 $
Farm Salary Cap Per Days	10 507 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	365 262 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 474 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	67 301 855 $
Estimate Under Maximum Salary Cap of 79 500 000 $	12 198 145 $
Estimate Over Minimum Salary Cap of 58 800 000 $	8 501 855 $
Current Bank Account	28 697 652 $
Projected Bank Account	28 697 652 $

Pro Players Salaries
Patrick Kane (1 Way Contract)	10 080 000 $ (4)
-Salary Average Remaining :	0 $
Phil Kessel (Out of Payroll)	7 680 000 $ (3)
-Salary Average Remaining :	0 $
Drew Doughty (1 Way Contract)	6 552 000 $ (1)
-Salary Average Remaining :	0 $
John Tavares (1 Way Contract)	6 272 195 $ (2)
-Salary Average Remaining :	0 $
Dougie Hamilton (1 Way Contract)	5 571 750 $ (1)
-Salary Average Remaining :	0 $
Andrew Cogliano (1 Way Contract)	4 350 000 $ (2)
-Salary Average Remaining :	0 $
Connor Murphy (1 Way Contract)	3 730 650 $ (1)
-Salary Average Remaining :	0 $
Rickard Rakell (1 Way Contract)	3 671 971 $ (1)
-Salary Average Remaining :	0 $
Jan Rutta (1 Way Contract)	3 480 000 $ (3)
-1 Way Contract Salary Cap :	3 480 000 $
-Salary Average Remaining :	0 $
Andrew MacDonald (1 Way Contract)	3 050 000 $ (1)
-Salary Average Remaining :	0 $
Stefan Noesen (1 Way Contract)	1 235 000 $ (1)
-Salary Average Remaining :	0 $
Tyler Motte	925 000 $ (1)
-Salary Average Remaining :	0 $
Pavel Buchnevich	925 000 $ (1)
-Salary Average Remaining :	0 $
Tage Thompson	925 000 $ (2)
-Salary Average Remaining :	0 $
David Rittich	909 150 $ (3)
-Salary Average Remaining :	0 $
Ty Rattie	897 600 $ (1)
-Salary Average Remaining :	0 $
Daniel O'Regan	858 750 $ (1)
-Salary Average Remaining :	0 $
Jesper Bratt	749 667 $ (2)
-Salary Average Remaining :	0 $
Steve Oleksy	650 000 $ (1)
-Salary Average Remaining :	0 $
T.J. Brennan	650 000 $ (3)
-Salary Average Remaining :	0 $
Scott Darling (1 Way Contract)	650 000 $ (2)
-Salary Average Remaining :	0 $
Robin Norell	650 000 $ (2)
-Salary Average Remaining :	0 $
Ilya Lyubushkin	650 000 $ (2)
-Salary Average Remaining :	0 $
Ken Appleby	575 000 $ (1)
-Salary Average Remaining :	0 $
Lauri Korpikoski (Out of Payroll)	575 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 66 263 733 $
Year 2020 : 37 046 012 $
Year 2021 : 22 799 150 $
Year 2022 : 10 080 000 $
Salary Average Commitment
Year 2019 : 66 263 733 $
Year 2020 : 37 046 012 $
Year 2021 : 22 799 150 $
Year 2022 : 10 080 000 $
Salary Cap with 1 Way Contract
Year 2019 : 66 263 733 $
Year 2020 : 37 046 012 $
Year 2021 : 22 799 150 $
Year 2022 : 10 080 000 $

Farm Players Salaries
Marko Dano	99 100 $ (2)
Salary Average Remaining :	0 $
Jakub Jerabek	99 000 $ (3)
Salary Average Remaining :	0 $
Yegor Zamula	95 000 $ (4)
Salary Average Remaining :	0 $
Dominik Bokk	92 500 $ (3)
Salary Average Remaining :	0 $
Barrett Hayton	92 500 $ (3)
Salary Average Remaining :	0 $
Casey Mittelstadt	92 500 $ (2)
Salary Average Remaining :	0 $
Kieffer Bellows	89 417 $ (3)
Salary Average Remaining :	0 $
German Rubtsov	89 417 $ (3)
Salary Average Remaining :	0 $
Nick Lappin	87 500 $ (1)
Salary Average Remaining :	0 $
Julien Gauthier	86 333 $ (2)
Salary Average Remaining :	0 $
Nicolas Meloche	85 333 $ (2)
Salary Average Remaining :	0 $
Lukas Jasek	85 333 $ (3)
Salary Average Remaining :	0 $
Jason Robertson	82 583 $ (3)
Salary Average Remaining :	0 $
Otto Koivula	78 667 $ (3)
Salary Average Remaining :	0 $
Yegor Sharangovich	77 583 $ (3)
Salary Average Remaining :	0 $
Nathan Bastian	71 417 $ (2)
Salary Average Remaining :	0 $
Jonne Tammela	71 037 $ (2)
Salary Average Remaining :	0 $
Austin Strand	65 000 $ (4)
Salary Average Remaining :	0 $
Rinat Valiev	65 000 $ (2)
Salary Average Remaining :	0 $
Mike McKenna	65 000 $ (1)
Salary Average Remaining :	0 $
Justin Dowling	65 000 $ (1)
Salary Average Remaining :	0 $
Jacob MacDonald	65 000 $ (1)
Salary Average Remaining :	0 $
Chris Nell	65 000 $ (2)
Salary Average Remaining :	0 $
Brad Thiessen	57 500 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2019 : 1 922 720 $
Year 2020 : 1 582 720 $
Year 2021 : 947 000 $
Year 2022 : 160 000 $
Salary Average Commitment
Year 2019 : 1 922 720 $
Year 2020 : 1 582 720 $
Year 2021 : 947 000 $
Year 2022 : 160 000 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8026 - 107 $ - 7 010 - 87,34%
Level 2:	4013 - 64 $ - 3 576 - 89,10%
Level 3:	5017 - 42 $ - 4 372 - 87,14%
Level 4:	2007 - 31 $ - 1 850 - 92,17%
Luxury :	1003 - 216 $ - 910 - 90,70%
Total Capacity :	20066
Farm
Farm Level 1:	6000 - 30 $ - 5 943 - 99,05%
Farm Level 2:	4000 - 15 $ - 3 942 - 98,56%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 717 - 88,29%
Average Income per Game	1 671 316 $
Year to Date Revenue	68 523 945 $
Farm
Home Games Left	0
Average Attendance - %	9 886 - 98,86%
Average Income per Game	280 172 $
Year to Date Revenue	11 487 053 $
Expense
Pro Players Total Salaries	79 301 531 $
Pro Players Total Average Salaries	79 301 531 $
Farm Players Total Salaries	1 976 027 $
Farm Players Total Average Salaries	1 976 027 $
Coaches Total Salaries	6 510 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(8 197 467 $)
Pro Year To Date Expenses	77 197 351 $
Farm Year To Date Expenses	2 481 702 $
Pro Salary Cap Per Days	426 352 $
Pro Salary Cap To Date	70 360 180 $
Farm Salary Cap Per Days	10 798 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	458 342 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 858 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 162 713 $
Estimate Under Maximum Salary Cap of 79 500 000 $	17 337 287 $
Estimate Over Minimum Salary Cap of 58 800 000 $	3 362 713 $
Current Bank Account	26 317 705 $
Projected Bank Account	26 317 705 $

Pro Players Salaries
Tuukka Rask (1 Way Contract)	6 720 000 $ (2)
-Salary Average Remaining :	0 $
Patrice Bergeron (1 Way Contract)	6 600 000 $ (3)
-Salary Average Remaining :	0 $
Tyler Myers (1 Way Contract)	6 433 020 $ (2)
-Salary Average Remaining :	0 $
Roberto Luongo (1 Way Contract)	6 300 000 $ (1)
-Salary Average Remaining :	0 $
Erik Karlsson (1 Way Contract)	6 084 000 $ (1)
-Salary Average Remaining :	0 $
David Pastrnak (1 Way Contract)	5 759 999 $ (3)
-Salary Average Remaining :	0 $
Jonathan Drouin (1 Way Contract)	5 538 500 $ (2)
-Salary Average Remaining :	0 $
Carl Soderberg (1 Way Contract)	5 415 000 $ (1)
-Salary Average Remaining :	0 $
David Savard (1 Way Contract)	4 723 875 $ (2)
-Salary Average Remaining :	0 $
Shayne Gostisbehere (1 Way Contract)	4 360 500 $ (1)
-Salary Average Remaining :	0 $
Viktor Arvidsson (1 Way Contract)	4 118 250 $ (1)
-Salary Average Remaining :	0 $
Max Domi (1 Way Contract)	3 172 050 $ (3)
-Salary Average Remaining :	0 $
Radek Faksa (1 Way Contract)	2 516 800 $ (1)
-Salary Average Remaining :	0 $
Pheonix Copley (1 Way Contract)	1 294 700 $ (2)
-1 Way Contract Salary Cap :	1 294 700 $
-Salary Average Remaining :	0 $
Ryan Reaves (1 Way Contract)	1 250 000 $ (1)
-Salary Average Remaining :	0 $
Brandon Davidson (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	1 250 000 $
-Salary Average Remaining :	0 $
Robert Hagg (1 Way Contract)	1 042 598 $ (2)
-Salary Average Remaining :	0 $
Stefan Matteau (1 Way Contract)	1 001 484 $ (1)
-1 Way Contract Salary Cap :	1 001 484 $
-Salary Average Remaining :	0 $
Danny DeKeyser	953 788 $ (1)
-Salary Average Remaining :	0 $
Adam Erne	932 800 $ (3)
-Salary Average Remaining :	0 $
Travis Konecny	925 000 $ (1)
-Salary Average Remaining :	0 $
Jimmy Vesey	925 000 $ (1)
-Salary Average Remaining :	0 $
Sean Kuraly	714 167 $ (1)
-Salary Average Remaining :	0 $
Nicolas Deslauriers	695 000 $ (2)
-Salary Average Remaining :	0 $
Scott Mayfield	575 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 79 301 531 $
Year 2020 : 43 487 542 $
Year 2021 : 16 464 849 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 79 301 531 $
Year 2020 : 43 487 542 $
Year 2021 : 16 464 849 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 79 301 531 $
Year 2020 : 43 487 542 $
Year 2021 : 16 464 849 $
Year 2022 : 0 $

Farm Players Salaries
Isac Lundestrom	92 500 $ (3)
Salary Average Remaining :	0 $
Liam Foudy	92 500 $ (3)
Salary Average Remaining :	0 $
Henrik Borgstrom	92 500 $ (2)
Salary Average Remaining :	0 $
Logan Thompson	89 500 $ (4)
Salary Average Remaining :	0 $
Juuso Valimaki	89 417 $ (3)
Salary Average Remaining :	0 $
Michael Bunting	84 942 $ (4)
Salary Average Remaining :	0 $
Jeremy Bracco	84 250 $ (2)
Salary Average Remaining :	0 $
Justin Holl	83 655 $ (3)
Salary Average Remaining :	0 $
Francis Perron	82 167 $ (1)
Salary Average Remaining :	0 $
Riley Sutter	80 000 $ (3)
Salary Average Remaining :	0 $
Cameron Hebig	79 500 $ (4)
Salary Average Remaining :	0 $
Patrick Bajkov	79 500 $ (4)
Salary Average Remaining :	0 $
Matt Villalta	77 583 $ (3)
Salary Average Remaining :	0 $
Sami Niku	77 500 $ (2)
Salary Average Remaining :	0 $
Keegan Lowe	75 735 $ (1)
Salary Average Remaining :	0 $
Ivan Kulbakov	75 500 $ (3)
Salary Average Remaining :	0 $
Charles Hudon	74 360 $ (1)
Salary Average Remaining :	0 $
Tanner Kaspick	73 917 $ (3)
Salary Average Remaining :	0 $
Timothy Gettinger	73 000 $ (3)
Salary Average Remaining :	0 $
Gustav Bouramman	72 000 $ (2)
Salary Average Remaining :	0 $
Ben Thomas	71 417 $ (1)
Salary Average Remaining :	0 $
Andrew Mangiapane	71 417 $ (1)
Salary Average Remaining :	0 $
Frederic Allard	71 417 $ (2)
Salary Average Remaining :	0 $
Dennis Rasmussen	66 750 $ (1)
Salary Average Remaining :	0 $
T.J. Tynan	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 2019 : 1 976 027 $
Year 2020 : 1 469 181 $
Year 2021 : 1 071 514 $
Year 2022 : 333 442 $
Salary Average Commitment
Year 2019 : 1 976 027 $
Year 2020 : 1 469 181 $
Year 2021 : 1 071 514 $
Year 2022 : 333 442 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	7475 - 110 $ - 6 931 - 92,72%
Level 2:	3798 - 83 $ - 2 657 - 69,96%
Level 3:	4973 - 58 $ - 3 110 - 62,53%
Level 4:	1889 - 43 $ - 1 236 - 65,43%
Luxury :	935 - 260 $ - 689 - 73,74%
Total Capacity :	19070
Farm
Farm Level 1:	6000 - 70 $ - 3 310 - 55,17%
Farm Level 2:	4000 - 30 $ - 2 334 - 58,34%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	14 623 - 76,68%
Average Income per Game	1 646 901 $
Year to Date Revenue	67 522 944 $
Farm
Home Games Left	0
Average Attendance - %	5 644 - 56,44%
Average Income per Game	356 045 $
Year to Date Revenue	14 597 850 $
Expense
Pro Players Total Salaries	66 079 441 $
Pro Players Total Average Salaries	66 079 441 $
Farm Players Total Salaries	1 999 562 $
Farm Players Total Average Salaries	1 999 562 $
Coaches Total Salaries	5 180 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 300 000 $
Pro Year To Date Expenses	70 498 707 $
Farm Year To Date Expenses	2 439 423 $
Pro Salary Cap Per Days	329 371 $
Pro Salary Cap To Date	65 489 754 $
Farm Salary Cap Per Days	10 927 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	380 803 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 276 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	66 789 754 $
Estimate Under Maximum Salary Cap of 79 500 000 $	12 710 246 $
Estimate Over Minimum Salary Cap of 58 800 000 $	7 989 754 $
Current Bank Account	27 932 664 $
Projected Bank Account	27 932 664 $

Pro Players Salaries
Zdeno Chara (1 Way Contract)	10 000 000 $ (1)
-Salary Average Remaining :	0 $
Tyler Toffoli (1 Way Contract)	5 112 900 $ (3)
-Salary Average Remaining :	0 $
Connor Hellebuyck (1 Way Contract)	5 031 999 $ (1)
-Salary Average Remaining :	0 $
Michael Matheson (Out of Payroll)	4 816 500 $ (2)
-Salary Average Remaining :	0 $
Jake Muzzin (1 Way Contract)	4 560 000 $ (4)
-Salary Average Remaining :	0 $
Wayne Simmonds (1 Way Contract)	4 531 500 $ (3)
-Salary Average Remaining :	0 $
Andrej Sekera (1 Way Contract)	3 350 000 $ (1)
-1 Way Contract Salary Cap :	3 350 000 $
-Salary Average Remaining :	0 $
Evgeny Kuznetsov (1 Way Contract)	3 249 000 $ (2)
-Salary Average Remaining :	0 $
Matt Dumba (1 Way Contract)	3 029 400 $ (2)
-Salary Average Remaining :	0 $
Jonas Brodin (1 Way Contract)	2 970 000 $ (1)
-Salary Average Remaining :	0 $
Nick Holden (1 Way Contract)	2 178 000 $ (1)
-Salary Average Remaining :	0 $
Keith Kinkaid (1 Way Contract)	2 035 000 $ (3)
-1 Way Contract Salary Cap :	2 035 000 $
-Salary Average Remaining :	0 $
Nick Ritchie (1 Way Contract)	1 948 320 $ (4)
-Salary Average Remaining :	0 $
Juuse Saros (1 Way Contract)	1 749 000 $ (3)
-Salary Average Remaining :	0 $
Derek Ryan (1 Way Contract)	1 375 000 $ (2)
-Salary Average Remaining :	0 $
Mikko Rantanen (1 Way Contract)	1 062 270 $ (4)
-Salary Average Remaining :	0 $
Kasperi Kapanen (1 Way Contract)	1 025 640 $ (4)
-Salary Average Remaining :	0 $
Mario Kempe	995 000 $ (3)
-Salary Average Remaining :	0 $
Nate Thompson	995 000 $ (4)
-Salary Average Remaining :	0 $
Steven Kampfer	995 000 $ (4)
-Salary Average Remaining :	0 $
Cedric Paquette	947 375 $ (1)
-Salary Average Remaining :	0 $
Nico Hischier	925 000 $ (2)
-Salary Average Remaining :	0 $
Pierre-Luc Dubois	894 166 $ (2)
-Salary Average Remaining :	0 $
Andreas Johnsson	875 471 $ (2)
-Salary Average Remaining :	0 $
Ryan Graves	757 900 $ (3)
-Salary Average Remaining :	0 $
Ondrej Kase	670 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2019 : 66 079 441 $
Year 2020 : 40 932 067 $
Year 2021 : 25 767 530 $
Year 2022 : 10 586 230 $
Salary Average Commitment
Year 2019 : 66 079 441 $
Year 2020 : 40 932 067 $
Year 2021 : 25 767 530 $
Year 2022 : 10 586 230 $
Salary Cap with 1 Way Contract
Year 2019 : 66 079 441 $
Year 2020 : 40 932 067 $
Year 2021 : 25 767 530 $
Year 2022 : 10 586 230 $

Farm Players Salaries
Jordan Schroeder	99 500 $ (1)
Salary Average Remaining :	0 $
Justin Kloos	99 500 $ (3)
Salary Average Remaining :	0 $
Chris Bigras	98 077 $ (1)
Salary Average Remaining :	0 $
Ryan Merkley	92 500 $ (3)
Salary Average Remaining :	0 $
Cooper Marody	92 500 $ (3)
Salary Average Remaining :	0 $
Dante Fabbro	92 500 $ (3)
Salary Average Remaining :	0 $
Joshua Ho-Sang	86 333 $ (1)
Salary Average Remaining :	0 $
Gabriel Dumont	85 000 $ (3)
Salary Average Remaining :	0 $
Max Reinhart	83 655 $ (3)
Salary Average Remaining :	0 $
Jeremy Roy	82 750 $ (2)
Salary Average Remaining :	0 $
Petrus Palmu	82 583 $ (3)
Salary Average Remaining :	0 $
Wade Megan	81 081 $ (2)
Salary Average Remaining :	0 $
Andreas Martinsen	80 000 $ (3)
Salary Average Remaining :	0 $
Travis Boyd	80 000 $ (1)
Salary Average Remaining :	0 $
Ukko-Pekka Luukkonen	79 250 $ (3)
Salary Average Remaining :	0 $
Pascal Laberge	78 083 $ (3)
Salary Average Remaining :	0 $
Merrick Madsen	76 750 $ (2)
Salary Average Remaining :	0 $
Dylan Wells	74 500 $ (3)
Salary Average Remaining :	0 $
Darren Archibald	65 000 $ (1)
Salary Average Remaining :	0 $
Brian Strait	65 000 $ (1)
Salary Average Remaining :	0 $
Tyler Graovac	65 000 $ (1)
Salary Average Remaining :	0 $
Lee Stempniak	65 000 $ (1)
Salary Average Remaining :	0 $
Chris Terry	65 000 $ (1)
Salary Average Remaining :	0 $
Filip Pyrochta	65 000 $ (1)
Salary Average Remaining :	0 $
Mark Letestu	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 2019 : 1 999 562 $
Year 2020 : 1 180 652 $
Year 2021 : 940 071 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 999 562 $
Year 2020 : 1 180 652 $
Year 2021 : 940 071 $
Year 2022 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	7663 - 112 $ - 6 964 - 90,87%
Level 2:	3931 - 75 $ - 2 972 - 75,62%
Level 3:	4988 - 45 $ - 4 326 - 86,73%
Level 4:	1915 - 30 $ - 1 843 - 96,25%
Luxury :	958 - 210 $ - 890 - 92,95%
Total Capacity :	19455
Farm
Farm Level 1:	6000 - 40 $ - 5 770 - 96,16%
Farm Level 2:	4000 - 23 $ - 3 051 - 76,28%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 996 - 87,36%
Average Income per Game	1 699 006 $
Year to Date Revenue	69 659 254 $
Farm
Home Games Left	0
Average Attendance - %	8 821 - 88,21%
Average Income per Game	355 131 $
Year to Date Revenue	14 560 360 $
Expense
Pro Players Total Salaries	70 730 625 $
Pro Players Total Average Salaries	70 730 625 $
Farm Players Total Salaries	1 996 923 $
Farm Players Total Average Salaries	1 996 923 $
Coaches Total Salaries	4 410 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 594 999 $
Pro Year To Date Expenses	70 796 371 $
Farm Year To Date Expenses	2 583 815 $
Pro Salary Cap Per Days	380 272 $
Pro Salary Cap To Date	66 846 320 $
Farm Salary Cap Per Days	10 912 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	401 509 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 426 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 441 319 $
Estimate Under Maximum Salary Cap of 79 500 000 $	11 058 681 $
Estimate Over Minimum Salary Cap of 58 800 000 $	9 641 319 $
Current Bank Account	29 244 429 $
Projected Bank Account	29 244 429 $

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	7 500 000 $ (3)
-Salary Average Remaining :	0 $
Zach Parise (1 Way Contract)	6 935 384 $ (3)
-Salary Average Remaining :	0 $
Jeff Petry (1 Way Contract)	5 850 000 $ (3)
-Salary Average Remaining :	0 $
J.T. Miller (1 Way Contract)	5 685 750 $ (4)
-Salary Average Remaining :	0 $
Jordan Eberle (1 Way Contract)	5 616 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Staal (1 Way Contract)	5 520 000 $ (3)
-Salary Average Remaining :	0 $
Dylan Larkin (1 Way Contract)	5 172 800 $ (3)
-Salary Average Remaining :	0 $
Travis Hamonic (1 Way Contract)	4 317 225 $ (2)
-Salary Average Remaining :	0 $
Zack Smith (1 Way Contract)	3 800 000 $ (2)
-Salary Average Remaining :	0 $
Blake Comeau (1 Way Contract)	2 630 000 $ (2)
-Salary Average Remaining :	0 $
Brayden McNabb (1 Way Contract)	2 187 900 $ (2)
-Salary Average Remaining :	0 $
Zach Bogosian (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Jacob Markstrom (1 Way Contract)	1 994 850 $ (1)
-Salary Average Remaining :	0 $
Vinnie Hinostroza (1 Way Contract)	1 750 000 $ (2)
-Salary Average Remaining :	0 $
Jake Virtanen (1 Way Contract)	1 402 500 $ (1)
-Salary Average Remaining :	0 $
Brooks Orpik (1 Way Contract)	1 300 000 $ (1)
-Salary Average Remaining :	0 $
Louis Belpedio (1 Way Contract)	1 037 850 $ (1)
-1 Way Contract Salary Cap :	1 037 850 $
-Salary Average Remaining :	0 $
Dan Girardi	990 000 $ (1)
-Salary Average Remaining :	0 $
Brandon Carlo	925 000 $ (1)
-Salary Average Remaining :	0 $
Devon Toews	925 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Greenway	916 666 $ (2)
-Salary Average Remaining :	0 $
Jujhar Khaira	787 050 $ (2)
-Salary Average Remaining :	0 $
Frederik Gauthier	757 350 $ (1)
-Salary Average Remaining :	0 $
Laurent Brossoit	729 300 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 70 730 625 $
Year 2020 : 53 052 775 $
Year 2021 : 36 663 934 $
Year 2022 : 5 685 750 $
Salary Average Commitment
Year 2019 : 70 730 625 $
Year 2020 : 53 052 775 $
Year 2021 : 36 663 934 $
Year 2022 : 5 685 750 $
Salary Cap with 1 Way Contract
Year 2019 : 70 730 625 $
Year 2020 : 53 052 775 $
Year 2021 : 36 663 934 $
Year 2022 : 5 685 750 $

Farm Players Salaries
Martin Marincin	99 500 $ (2)
Salary Average Remaining :	0 $
Kalle Kossila	99 000 $ (1)
Salary Average Remaining :	0 $
Shane Starrett	93 522 $ (2)
Salary Average Remaining :	0 $
Ryan Poehling	92 500 $ (3)
Salary Average Remaining :	0 $
Brendan Guhle	92 500 $ (1)
Salary Average Remaining :	0 $
Adam Gaudette	91 667 $ (2)
Salary Average Remaining :	0 $
Logan Stanley	86 333 $ (3)
Salary Average Remaining :	0 $
Patrick Russell	85 000 $ (1)
Salary Average Remaining :	0 $
Joe Snively	85 000 $ (4)
Salary Average Remaining :	0 $
Michael Dipietro	82 583 $ (3)
Salary Average Remaining :	0 $
Nicolas Hague	82 250 $ (3)
Salary Average Remaining :	0 $
Matthew Strome	80 417 $ (3)
Salary Average Remaining :	0 $
Jake Elmer	80 000 $ (4)
Salary Average Remaining :	0 $
Lane Pederson	80 000 $ (3)
Salary Average Remaining :	0 $
Glen Gawdin	77 583 $ (2)
Salary Average Remaining :	0 $
Kasimir Kaskisuo	75 735 $ (1)
Salary Average Remaining :	0 $
Doyle Somerby	72 500 $ (1)
Salary Average Remaining :	0 $
Caleb Jones	72 000 $ (2)
Salary Average Remaining :	0 $
Nelson Nogier	71 333 $ (1)
Salary Average Remaining :	0 $
Tony Calderone	70 000 $ (1)
Salary Average Remaining :	0 $
Nick Schneider	67 500 $ (2)
Salary Average Remaining :	0 $
Ethan Prow	65 000 $ (1)
Salary Average Remaining :	0 $
Corban Knight	65 000 $ (1)
Salary Average Remaining :	0 $
Brooks Macek	65 000 $ (1)
Salary Average Remaining :	0 $
C.J. Suess	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 2019 : 1 996 923 $
Year 2020 : 1 170 855 $
Year 2021 : 669 083 $
Year 2022 : 165 000 $
Salary Average Commitment
Year 2019 : 1 996 923 $
Year 2020 : 1 170 855 $
Year 2021 : 669 083 $
Year 2022 : 165 000 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7025 - 150 $ - 4 606 - 65,56%
Level 2:	3512 - 100 $ - 2 221 - 63,24%
Level 3:	4391 - 51 $ - 3 444 - 78,44%
Level 4:	1756 - 35 $ - 1 681 - 95,76%
Luxury :	878 - 300 $ - 609 - 69,36%
Total Capacity :	17562
Farm
Farm Level 1:	6000 - 40 $ - 5 790 - 96,50%
Farm Level 2:	4000 - 20 $ - 3 785 - 94,62%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	12 561 - 71,53%
Average Income per Game	1 569 570 $
Year to Date Revenue	64 352 376 $
Farm
Home Games Left	0
Average Attendance - %	9 575 - 95,75%
Average Income per Game	362 617 $
Year to Date Revenue	14 867 292 $
Expense
Pro Players Total Salaries	72 268 010 $
Pro Players Total Average Salaries	72 268 010 $
Farm Players Total Salaries	1 944 497 $
Farm Players Total Average Salaries	1 944 497 $
Coaches Total Salaries	6 050 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 394 048 $)
Pro Year To Date Expenses	78 044 622 $
Farm Year To Date Expenses	2 412 477 $
Pro Salary Cap Per Days	370 998 $
Pro Salary Cap To Date	70 872 633 $
Farm Salary Cap Per Days	10 626 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	417 839 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 904 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 478 585 $
Estimate Under Maximum Salary Cap of 79 500 000 $	11 021 415 $
Estimate Over Minimum Salary Cap of 58 800 000 $	9 678 585 $
Current Bank Account	21 762 569 $
Projected Bank Account	21 762 569 $

Pro Players Salaries
Shea Weber (1 Way Contract)	7 857 142 $ (1)
-Salary Average Remaining :	0 $
Alex Steen (1 Way Contract)	6 500 000 $ (2)
-Salary Average Remaining :	0 $
T.J. Oshie (1 Way Contract)	5 290 185 $ (2)
-Salary Average Remaining :	0 $
Noah Hanifin (1 Way Contract)	5 078 700 $ (3)
-Salary Average Remaining :	0 $
Patrik Berglund (1 Way Contract)	5 000 000 $ (2)
-Salary Average Remaining :	0 $
Jeff Carter (1 Way Contract)	4 750 000 $ (2)
-Salary Average Remaining :	0 $
Cam Talbot (1 Way Contract)	4 750 000 $ (3)
-Salary Average Remaining :	0 $
David Backes (1 Way Contract)	4 000 000 $ (3)
-Salary Average Remaining :	0 $
Victor Rask (1 Way Contract)	3 876 000 $ (1)
-Salary Average Remaining :	0 $
Jannik Hansen (1 Way Contract)	3 575 000 $ (1)
-1 Way Contract Salary Cap :	3 575 000 $
-Salary Average Remaining :	0 $
Jay Bouwmeester (1 Way Contract)	3 500 000 $ (2)
-Salary Average Remaining :	0 $
Kyle Turris (1 Way Contract)	3 483 567 $ (1)
-Salary Average Remaining :	0 $
Sven Baertschi (Out of Payroll)	3 262 299 $ (1)
-Salary Average Remaining :	0 $
Erik Gustafsson (1 Way Contract)	1 544 400 $ (4)
-Salary Average Remaining :	0 $
Scott Hartnell (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Colton Sceviour (1 Way Contract)	1 000 000 $ (3)
-Salary Average Remaining :	0 $
Karl Alzner (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	1 000 000 $
-Salary Average Remaining :	0 $
Antti Niemi	950 000 $ (1)
-Salary Average Remaining :	0 $
Dean Kukan	950 000 $ (1)
-Salary Average Remaining :	0 $
Kevin Gravel	836 550 $ (3)
-Salary Average Remaining :	0 $
Zach Sanford	782 500 $ (1)
-Salary Average Remaining :	0 $
Rudolfs Balcers	759 167 $ (2)
-Salary Average Remaining :	0 $
Jeremy Lauzon	747 500 $ (2)
-Salary Average Remaining :	0 $
Cole Schneider (1 Way Contract)	650 000 $ (1)
-1 Way Contract Salary Cap :	650 000 $
-Salary Average Remaining :	0 $
Alex Biega	575 000 $ (1)
-Salary Average Remaining :	0 $
Juho Lammikko	550 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2019 : 72 268 010 $
Year 2020 : 43 756 502 $
Year 2021 : 17 209 650 $
Year 2022 : 1 544 400 $
Salary Average Commitment
Year 2019 : 72 268 010 $
Year 2020 : 43 756 502 $
Year 2021 : 17 209 650 $
Year 2022 : 1 544 400 $
Salary Cap with 1 Way Contract
Year 2019 : 72 268 010 $
Year 2020 : 43 756 502 $
Year 2021 : 17 209 650 $
Year 2022 : 1 544 400 $

Farm Players Salaries
Kris Bindulis	105 000 $ (1)
Salary Average Remaining :	0 $
Anders Bjork	92 500 $ (2)
Salary Average Remaining :	0 $
Patrick Eaves	85 000 $ (2)
Salary Average Remaining :	0 $
Isaac Ratcliffe	81 167 $ (3)
Salary Average Remaining :	0 $
Mason Raymond	80 000 $ (1)
Salary Average Remaining :	0 $
Scott Wedgewood	78 540 $ (1)
Salary Average Remaining :	0 $
Antoine Morand	77 583 $ (3)
Salary Average Remaining :	0 $
Brandon Crawley	77 000 $ (2)
Salary Average Remaining :	0 $
Nick Paul	75 790 $ (3)
Salary Average Remaining :	0 $
Luke Green	74 500 $ (3)
Salary Average Remaining :	0 $
Spencer Smallman	74 167 $ (2)
Salary Average Remaining :	0 $
Adam Musil	73 250 $ (2)
Salary Average Remaining :	0 $
Connor Clifton	72 500 $ (2)
Salary Average Remaining :	0 $
Jacob Graves	67 500 $ (1)
Salary Average Remaining :	0 $
Etienne Marcoux	67 500 $ (2)
Salary Average Remaining :	0 $
Tim Clifton	65 000 $ (1)
Salary Average Remaining :	0 $
Cody Donaghey	65 000 $ (1)
Salary Average Remaining :	0 $
Jeff Glass	65 000 $ (3)
Salary Average Remaining :	0 $
Zac Rinaldo	65 000 $ (1)
Salary Average Remaining :	0 $
Steve Bernier	65 000 $ (1)
Salary Average Remaining :	0 $
Joey LaLeggia	65 000 $ (1)
Salary Average Remaining :	0 $
Julian Melchiori	65 000 $ (1)
Salary Average Remaining :	0 $
Jeff Taylor	65 000 $ (1)
Salary Average Remaining :	0 $
Dane Birks	65 000 $ (1)
Salary Average Remaining :	0 $
Jordan Szwarz	65 000 $ (1)
Salary Average Remaining :	0 $
Cal O'Reilly	57 500 $ (1)
Salary Average Remaining :	0 $
Clark Bishop	55 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 2019 : 1 944 497 $
Year 2020 : 915 957 $
Year 2021 : 374 040 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 944 497 $
Year 2020 : 915 957 $
Year 2021 : 374 040 $
Year 2022 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7413 - 200 $ - 4 077 - 55,00%
Level 2:	3706 - 66 $ - 3 544 - 95,64%
Level 3:	4633 - 41 $ - 4 378 - 94,50%
Level 4:	1853 - 32 $ - 1 809 - 97,62%
Luxury :	927 - 400 $ - 510 - 55,02%
Total Capacity :	18532
Farm
Farm Level 1:	6000 - 70 $ - 3 317 - 55,28%
Farm Level 2:	4000 - 30 $ - 2 347 - 58,68%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	14 318 - 77,26%
Average Income per Game	1 759 045 $
Year to Date Revenue	72 120 850 $
Farm
Home Games Left	0
Average Attendance - %	5 664 - 56,64%
Average Income per Game	357 072 $
Year to Date Revenue	14 639 944 $
Expense
Pro Players Total Salaries	75 754 908 $
Pro Players Total Average Salaries	75 754 908 $
Farm Players Total Salaries	2 222 043 $
Farm Players Total Average Salaries	2 222 043 $
Coaches Total Salaries	6 340 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 772 948 $
Pro Year To Date Expenses	78 804 061 $
Farm Year To Date Expenses	2 736 991 $
Pro Salary Cap Per Days	407 284 $
Pro Salary Cap To Date	73 054 057 $
Farm Salary Cap Per Days	12 142 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	438 198 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 366 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	76 827 005 $
Estimate Under Maximum Salary Cap of 79 500 000 $	2 672 995 $
Estimate Over Minimum Salary Cap of 58 800 000 $	18 027 005 $
Current Bank Account	21 212 116 $
Projected Bank Account	21 212 116 $

Pro Players Salaries
Corey Perry (1 Way Contract)	7 935 000 $ (1)
-Salary Average Remaining :	0 $
Leon Draisaitl (1 Way Contract)	7 344 000 $ (3)
-Salary Average Remaining :	0 $
Dustin Byfuglien (1 Way Contract)	7 296 000 $ (4)
-Salary Average Remaining :	0 $
Alex Radulov (1 Way Contract)	7 000 000 $ (2)
-Salary Average Remaining :	0 $
Casey Cizikas (1 Way Contract)	4 860 000 $ (4)
-Salary Average Remaining :	0 $
Dan Hamhuis (1 Way Contract)	4 200 000 $ (1)
-Salary Average Remaining :	0 $
Jared Spurgeon (1 Way Contract)	3 776 058 $ (1)
-Salary Average Remaining :	0 $
Anton Khudobin (1 Way Contract)	3 600 000 $ (4)
-Salary Average Remaining :	0 $
Matt Calvert (1 Way Contract)	2 831 400 $ (1)
-Salary Average Remaining :	0 $
Brian Boyle (1 Way Contract)	2 685 000 $ (1)
-Salary Average Remaining :	0 $
Alexandar Georgiev (1 Way Contract)	2 525 000 $ (3)
-Salary Average Remaining :	0 $
Esa Lindell (1 Way Contract)	2 516 800 $ (2)
-Salary Average Remaining :	0 $
Robert Bortuzzo (1 Way Contract)	2 450 000 $ (4)
-Salary Average Remaining :	0 $
Trevor Daley (1 Way Contract)	2 440 000 $ (3)
-Salary Average Remaining :	0 $
Pierre-Edouard Bellemare (1 Way Contract)	2 250 000 $ (3)
-Salary Average Remaining :	0 $
Ben Lovejoy (1 Way Contract)	2 075 000 $ (1)
-Salary Average Remaining :	0 $
Matthew Benning (1 Way Contract)	1 995 000 $ (2)
-Salary Average Remaining :	0 $
Matthew Peca (1 Way Contract)	1 458 600 $ (1)
-1 Way Contract Salary Cap :	1 458 600 $
-Salary Average Remaining :	0 $
Gavin Bayreuther (1 Way Contract)	1 058 200 $ (2)
-Salary Average Remaining :	0 $
Tanner Kero (1 Way Contract)	1 025 000 $ (1)
-1 Way Contract Salary Cap :	1 025 000 $
-Salary Average Remaining :	0 $
Jonathan Marchessault	965 250 $ (2)
-Salary Average Remaining :	0 $
Patrik Laine	925 000 $ (1)
-Salary Average Remaining :	0 $
Gabriel Bourque	900 000 $ (2)
-Salary Average Remaining :	0 $
Magnus Paajarvi	900 000 $ (1)
-Salary Average Remaining :	0 $
Brendan Leipsic	743 600 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 75 754 908 $
Year 2020 : 47 200 250 $
Year 2021 : 32 765 000 $
Year 2022 : 18 206 000 $
Salary Average Commitment
Year 2019 : 75 754 908 $
Year 2020 : 47 200 250 $
Year 2021 : 32 765 000 $
Year 2022 : 18 206 000 $
Salary Cap with 1 Way Contract
Year 2019 : 75 754 908 $
Year 2020 : 47 200 250 $
Year 2021 : 32 765 000 $
Year 2022 : 18 206 000 $

Farm Players Salaries
Nic Petan	100 000 $ (2)
Salary Average Remaining :	0 $
Kevin Lankinen	99 000 $ (4)
Salary Average Remaining :	0 $
Adam Johnson	98 500 $ (3)
Salary Average Remaining :	0 $
Henrik Haapala	98 500 $ (3)
Salary Average Remaining :	0 $
Calvin Thurkauf	98 500 $ (3)
Salary Average Remaining :	0 $
Daniel Carr	93 308 $ (3)
Salary Average Remaining :	0 $
Peter Cehlarik	92 500 $ (1)
Salary Average Remaining :	0 $
Pierre Engvall	92 500 $ (2)
Salary Average Remaining :	0 $
Josh Jooris	87 000 $ (3)
Salary Average Remaining :	0 $
Michael Dal Colle	86 333 $ (1)
Salary Average Remaining :	0 $
Axel Jonsson-Fjallby	86 000 $ (3)
Salary Average Remaining :	0 $
Nate Schnarr	81 750 $ (3)
Salary Average Remaining :	0 $
Alex Broadhurst	81 345 $ (1)
Salary Average Remaining :	0 $
Jesper Lindgren	77 583 $ (3)
Salary Average Remaining :	0 $
Igor Shvyryov	77 583 $ (3)
Salary Average Remaining :	0 $
Joe Cannata	76 808 $ (1)
Salary Average Remaining :	0 $
Mikhail Berdin	75 833 $ (3)
Salary Average Remaining :	0 $
Angus Redmond	75 500 $ (4)
Salary Average Remaining :	0 $
Christian Jaros	75 500 $ (2)
Salary Average Remaining :	0 $
Emil Pettersson	74 250 $ (1)
Salary Average Remaining :	0 $
Connor Bunnaman	73 667 $ (3)
Salary Average Remaining :	0 $
Mitchell Vande Sompel	72 833 $ (2)
Salary Average Remaining :	0 $
Michael Prapavessis	72 500 $ (2)
Salary Average Remaining :	0 $
Kyle Wood	71 750 $ (1)
Salary Average Remaining :	0 $
Steven Fogarty	70 500 $ (1)
Salary Average Remaining :	0 $
Kyle Burroughs	67 500 $ (1)
Salary Average Remaining :	0 $
Ondrej Vala	65 000 $ (3)
Salary Average Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 2019 : 2 222 043 $
Year 2020 : 1 601 057 $
Year 2021 : 1 187 724 $
Year 2022 : 174 500 $
Salary Average Commitment
Year 2019 : 2 222 043 $
Year 2020 : 1 601 057 $
Year 2021 : 1 187 724 $
Year 2022 : 174 500 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7226 - 110 $ - 6 979 - 96,58%
Level 2:	3613 - 75 $ - 2 996 - 82,91%
Level 3:	4516 - 45 $ - 4 324 - 95,76%
Level 4:	1806 - 30 $ - 1 784 - 98,80%
Luxury :	903 - 210 $ - 884 - 97,87%
Total Capacity :	18064
Farm
Farm Level 1:	6000 - 40 $ - 5 774 - 96,24%
Farm Level 2:	4000 - 25 $ - 2 810 - 70,25%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 967 - 93,92%
Average Income per Game	1 682 715 $
Year to Date Revenue	68 991 317 $
Farm
Home Games Left	0
Average Attendance - %	8 584 - 85,84%
Average Income per Game	355 439 $
Year to Date Revenue	14 573 005 $
Expense
Pro Players Total Salaries	82 271 108 $
Pro Players Total Average Salaries	82 271 108 $
Farm Players Total Salaries	1 739 913 $
Farm Players Total Average Salaries	1 739 913 $
Coaches Total Salaries	4 590 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 669 050 $
Pro Year To Date Expenses	73 648 779 $
Farm Year To Date Expenses	2 389 196 $
Pro Salary Cap Per Days	442 318 $
Pro Salary Cap To Date	68 778 905 $
Farm Salary Cap Per Days	9 508 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	464 092 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 459 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	72 447 955 $
Estimate Under Maximum Salary Cap of 79 500 000 $	7 052 045 $
Estimate Over Minimum Salary Cap of 58 800 000 $	13 647 955 $
Current Bank Account	23 807 297 $
Projected Bank Account	23 807 297 $

Pro Players Salaries
Ilya Kovalchuk	8 165 000 $ (1)
-Salary Average Remaining :	0 $
Nikita Zaitsev (1 Way Contract)	6 850 000 $ (2)
-Salary Average Remaining :	0 $
Jeff Skinner (1 Way Contract)	6 363 338 $ (3)
-Salary Average Remaining :	0 $
David Perron (1 Way Contract)	6 100 000 $ (3)
-Salary Average Remaining :	0 $
Mikko Koivu (1 Way Contract)	5 747 500 $ (2)
-Salary Average Remaining :	0 $
Ryan Kesler (1 Way Contract)	5 500 000 $ (1)
-Salary Average Remaining :	0 $
Artem Anisimov (1 Way Contract)	5 200 000 $ (3)
-Salary Average Remaining :	0 $
Nino Niederreiter (1 Way Contract)	5 087 250 $ (1)
-Salary Average Remaining :	0 $
Nick Bonino (1 Way Contract)	4 550 000 $ (2)
-Salary Average Remaining :	0 $
Carl Gunnarsson (1 Way Contract)	3 591 000 $ (1)
-Salary Average Remaining :	0 $
Martin Jones (1 Way Contract)	3 334 500 $ (1)
-Salary Average Remaining :	0 $
Cal Clutterbuck (1 Way Contract)	2 745 000 $ (3)
-Salary Average Remaining :	0 $
Micheal Ferland (1 Way Contract)	2 252 250 $ (4)
-Salary Average Remaining :	0 $
Michael Frolik (1 Way Contract)	2 100 000 $ (3)
-Salary Average Remaining :	0 $
Erik Gudbranson (1 Way Contract)	1 940 000 $ (3)
-Salary Average Remaining :	0 $
Brandon Pirri (1 Way Contract)	1 415 700 $ (2)
-Salary Average Remaining :	0 $
Nick Jensen (1 Way Contract)	1 273 620 $ (2)
-Salary Average Remaining :	0 $
Brian Gibbons (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	1 250 000 $
-Salary Average Remaining :	0 $
Ryan Dzingel (1 Way Contract)	1 250 000 $ (1)
-Salary Average Remaining :	0 $
Mark Barberio (1 Way Contract)	1 100 000 $ (2)
-1 Way Contract Salary Cap :	1 100 000 $
-Salary Average Remaining :	0 $
Mikhail Grigorenko (1 Way Contract)	1 098 900 $ (1)
-1 Way Contract Salary Cap :	1 098 900 $
-Salary Average Remaining :	0 $
Tomas Nosek (1 Way Contract)	1 079 925 $ (1)
-Salary Average Remaining :	0 $
Casey Nelson	995 000 $ (1)
-Salary Average Remaining :	0 $
Trevor van Riemsdyk	971 025 $ (1)
-Salary Average Remaining :	0 $
Ben Chiarot	850 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Binnington	743 600 $ (2)
-Salary Average Remaining :	0 $
Nick Seeler	717 500 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 2019 : 82 271 108 $
Year 2020 : 48 381 008 $
Year 2021 : 26 700 588 $
Year 2022 : 2 252 250 $
Salary Average Commitment
Year 2019 : 82 271 108 $
Year 2020 : 48 381 008 $
Year 2021 : 26 700 588 $
Year 2022 : 2 252 250 $
Salary Cap with 1 Way Contract
Year 2019 : 82 271 108 $
Year 2020 : 48 381 008 $
Year 2021 : 26 700 588 $
Year 2022 : 2 252 250 $

Farm Players Salaries
Chris Stewart	99 500 $ (3)
Salary Average Remaining :	0 $
Kyle Clifford	99 500 $ (4)
Salary Average Remaining :	0 $
Sergey Kalinin	99 500 $ (1)
Salary Average Remaining :	0 $
Colton Point	92 500 $ (3)
Salary Average Remaining :	0 $
Nicholas Baptiste	90 090 $ (2)
Salary Average Remaining :	0 $
Ryan Collins	88 088 $ (2)
Salary Average Remaining :	0 $
Seth Helgeson	85 919 $ (2)
Salary Average Remaining :	0 $
Kevin Bieksa	85 000 $ (1)
Salary Average Remaining :	0 $
Jori Lehtera	82 500 $ (2)
Salary Average Remaining :	0 $
Mike Downing	82 000 $ (1)
Salary Average Remaining :	0 $
Michael Brodzinski	77 833 $ (2)
Salary Average Remaining :	0 $
Mike Condon	75 900 $ (2)
Salary Average Remaining :	0 $
Greg McKegg	75 000 $ (1)
Salary Average Remaining :	0 $
Matt Read	75 000 $ (1)
Salary Average Remaining :	0 $
Samuel Montembeault	72 583 $ (2)
Salary Average Remaining :	0 $
Jack Dougherty	69 500 $ (1)
Salary Average Remaining :	0 $
Joel Hanley	68 500 $ (1)
Salary Average Remaining :	0 $
Patrick Brown	65 000 $ (1)
Salary Average Remaining :	0 $
Benoit Pouliot	65 000 $ (2)
Salary Average Remaining :	0 $
Andy Andreoff	65 000 $ (1)
Salary Average Remaining :	0 $
Marian Gaborik	63 500 $ (1)
Salary Average Remaining :	0 $
Ross Johnston	62 500 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2019 : 1 739 913 $
Year 2020 : 929 413 $
Year 2021 : 291 500 $
Year 2022 : 99 500 $
Salary Average Commitment
Year 2019 : 1 739 913 $
Year 2020 : 929 413 $
Year 2021 : 291 500 $
Year 2022 : 99 500 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 79 500 000 $ Available Cap Space	Over Minimum of 58 800 000 $	Pro Players	Farm Players	Total Players
Avalanche	32 490 725 $	60 303 647 $	19 196 353 $	1 503 647 $	25	25	50
Blackhawks	33 037 767 $	59 458 428 $	20 041 572 $	658 428 $	24	28	52
Blue Jackets	21 998 771 $	75 452 834 $	4 047 166 $	16 652 834 $	25	22	47
Blues	23 738 467 $	74 402 458 $	5 097 542 $	15 602 458 $	30	19	49
Bruins	30 950 832 $	63 587 387 $	15 912 613 $	4 787 387 $	24	24	48
Canadiens	24 985 929 $	66 615 448 $	12 884 552 $	7 815 448 $	25	25	50
Canucks	21 040 890 $	72 443 137 $	7 056 863 $	13 643 137 $	25	22	47
Capitals	24 920 810 $	68 812 206 $	10 687 794 $	10 012 206 $	31	18	49
Coyotes	22 843 695 $	76 010 955 $	3 489 045 $	17 210 955 $	26	27	53
Devils	40 610 947 $	60 177 481 $	19 322 519 $	1 377 481 $	22	26	48
Ducks	17 265 954 $	76 380 618 $	3 119 382 $	17 580 618 $	24	23	47
Flames	40 691 960 $	59 835 317 $	19 664 683 $	1 035 317 $	26	22	48
Flyers	25 946 943 $	68 053 774 $	11 446 226 $	9 253 774 $	24	26	50
Golden Knights	28 653 353 $	62 437 657 $	17 062 343 $	3 637 657 $	26	23	49
Hurricanes	21 911 503 $	65 597 920 $	13 902 080 $	6 797 920 $	25	25	50
Islanders	20 771 754 $	73 662 805 $	5 837 195 $	14 862 805 $	23	23	46
Jets	22 139 771 $	70 824 271 $	8 675 729 $	12 024 271 $	24	23	47
Kings	25 108 930 $	72 748 921 $	6 751 079 $	13 948 921 $	23	25	48
Lightning	36 219 520 $	65 321 488 $	14 178 512 $	6 521 488 $	26	23	49
Maple Leafs	23 766 647 $	71 453 597 $	8 046 403 $	12 653 597 $	24	24	48
Oilers	20 657 026 $	72 869 538 $	6 630 462 $	14 069 538 $	27	23	50
Panthers	28 907 808 $	67 128 788 $	12 371 212 $	8 328 788 $	26	24	50
Penguins	28 746 260 $	65 490 406 $	14 009 594 $	6 690 406 $	28	22	50
Predators	17 560 467 $	70 543 778 $	8 956 222 $	11 743 778 $	24	24	48
Rangers	28 697 652 $	67 301 855 $	12 198 145 $	8 501 855 $	25	24	49
Red Wings	26 317 705 $	62 162 713 $	17 337 287 $	3 362 713 $	25	25	50
Sabres	27 932 664 $	66 789 754 $	12 710 246 $	7 989 754 $	26	25	51
Senators	29 244 429 $	68 441 319 $	11 058 681 $	9 641 319 $	24	25	49
Sharks	21 762 569 $	68 478 585 $	11 021 415 $	9 678 585 $	26	27	53
Stars	21 212 116 $	76 827 005 $	2 672 995 $	18 027 005 $	25	27	52
Wild	23 807 297 $	72 447 955 $	7 052 045 $	13 647 955 $	27	22	49

Team Finance for Ligue Nationale de Hockey Virtuelle 2

Update - 3 mai 2020 at 22:45

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 - %