LHSIR - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $120 - 5,826 - 97.10%
Level 2:	5000 - $70 - 4,910 - 98.20%
Level 3:	2000 - $45 - 1,960 - 98.00%
Level 4:	4000 - $35 - 3,870 - 96.74%
Luxury :	1000 - $300 - 812 - 81.23%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,378 - 96.54%
Average Income per Game	$2,126,680
Year to Date Revenue	$87,193,887
Expense
Pro Players Total Salaries	$73,981,643
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,773,888
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$76,809,591
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$696,265
Pro Estimated Expenses	$696,265
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$696,265
Estimated Season Salary Cap	$77,470,141
Estimate Under Maximum Salary Cap of $80,000,000	$2,529,859
Estimate Over Minimum Salary Cap of $50,000,000	$27,470,141
Current Bank Account	$43,785,383
Projected Bank Account	$43,089,118

Pro Players Salaries
Tuukka Rask	$7,000,000 (1)
-Salary Remaining :	$62,500
-Salary Average :	$7,000,000
-Salary Average Remaining :	$62,500
Ryan Callahan	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Milan Lucic	$6,000,000 (3)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Nino Niederreiter	$5,250,000 (3)
-Salary Remaining :	$46,875
-Salary Average :	$5,250,000
-Salary Average Remaining :	$46,875
Gustav Nyquist	$4,750,000 (3)
-Salary Remaining :	$42,411
-Salary Average :	$4,750,000
-Salary Average Remaining :	$42,411
Nikita Zaitsev	$4,687,500 (3)
-Salary Remaining :	$41,853
-Salary Average :	$4,500,000
-Salary Average Remaining :	$40,179
Nazem Kadri	$4,500,000 (4)
-Salary Remaining :	$40,179
-Salary Average :	$4,500,000
-Salary Average Remaining :	$40,179
Jack Johnson	$4,357,143 (1)
-Salary Remaining :	$38,903
-Salary Average :	$4,357,143
-Salary Average Remaining :	$38,903
Dmitry Kulikov	$4,333,000 (2)
-Salary Remaining :	$38,688
-Salary Average :	$4,333,000
-Salary Average Remaining :	$38,688
Brendan Gallagher	$3,750,000 (2)
-Salary Remaining :	$33,482
-Salary Average :	$3,750,000
-Salary Average Remaining :	$33,482
Tanner Pearson	$3,350,000 (2)
-Salary Remaining :	$29,911
-Salary Average :	$3,350,000
-Salary Average Remaining :	$29,911
Sam Bennett	$3,194,000 (1)
-Salary Remaining :	$28,518
-Salary Average :	$3,194,000
-Salary Average Remaining :	$28,518
Elias Lindholm	$2,700,000 (3)
-Salary Remaining :	$24,107
-Salary Average :	$2,700,000
-Salary Average Remaining :	$24,107
Ryan Dzingel	$2,100,000 (1)
-Salary Remaining :	$18,750
-Salary Average :	$2,100,000
-Salary Average Remaining :	$18,750
Vladislav Namestnikov	$1,900,000 (2)
-Salary Remaining :	$16,964
-Salary Average :	$1,900,000
-Salary Average Remaining :	$16,964
Sven Baertschi	$1,850,000 (2)
-Salary Remaining :	$16,518
-Salary Average :	$1,850,000
-Salary Average Remaining :	$16,518
Drake Caggiula	$1,414,000 (3)
-Salary Remaining :	$12,625
-Salary Average :	$1,350,000
-Salary Average Remaining :	$12,054
Charlie McAvoy	$1,258,333 (4)
-Salary Remaining :	$11,235
-Salary Average :	$1,258,333
-Salary Average Remaining :	$11,235
Christian Dvorak	$1,106,667 (4)
-Salary Remaining :	$9,881
-Salary Average :	$1,106,667
-Salary Average Remaining :	$9,881
Austin Watson	$1,100,000 (2)
-Salary Remaining :	$9,821
-Salary Average :	$1,100,000
-Salary Average Remaining :	$9,821
Jamie Oleksiak	$919,000 (2)
-Salary Remaining :	$8,205
-Salary Average :	$919,000
-Salary Average Remaining :	$8,205
Phillip Danault	$912,000 (2)
-Salary Remaining :	$8,143
-Salary Average :	$912,000
-Salary Average Remaining :	$8,143
Oscar Dansk	$900,000 (2)
-Salary Remaining :	$8,036
-Salary Average :	$900,000
-Salary Average Remaining :	$8,036
Anton Forsberg	$650,000 (2)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Total Pro Players	24
Salary Commitment
Year 2018 : $73,981,643
Year 2019 : $51,079,000
Year 2020 : $31,415,000
Year 2021 : $6,865,000
Salary Average Commitment
Year 2018 : $73,730,143
Year 2019 : $51,079,000
Year 2020 : $31,415,000
Year 2021 : $6,865,000
Salary Cap with 1 Way Contract
Year 2018 : $73,981,643
Year 2019 : $51,330,500
Year 2020 : $31,666,500
Year 2021 : $6,865,000

Farm Players Salaries
Pavel Zacha	$174,417 (1)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Kyle Clifford	$160,000 (2)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Casey DeSmith	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Mirco Mueller	$131,917 (1)
Salary Remaining :	$131,917
Salary Average :	$131,917
Salary Average Remaining :	$131,917
Matthew Peca	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Sonny Milano	$129,400 (1)
Salary Remaining :	$129,400
Salary Average :	$129,400
Salary Average Remaining :	$129,400
Joakim Nordstrom	$127,500 (2)
Salary Remaining :	$127,500
Salary Average :	$127,500
Salary Average Remaining :	$127,500
Nicolas Roy	$109,625 (3)
Salary Remaining :	$109,625
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Michael McCarron	$107,600 (1)
Salary Remaining :	$107,600
Salary Average :	$107,600
Salary Average Remaining :	$107,600
Calvin Pickard	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Dillon Heatherington	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Markus Nutivaara	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mike Reilly	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joel Eriksson Ek	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Laurent Dauphin	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Slater Koekkoek	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Charles Hudon	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Oscar Lindberg	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Miikka Salomaki	$61,300 (2)
Salary Remaining :	$61,300
Salary Average :	$61,300
Salary Average Remaining :	$61,300
Mackenzie Blackwood	$45,000 (2)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Gabriel Carlsson	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	21
Salary Commitment
Year 2018 : $2,145,576
Year 2019 : $1,124,717
Year 2020 : $350,917
Year 2021 : $89,417
Salary Average Commitment
Year 2018 : $2,117,451
Year 2019 : $1,124,717
Year 2020 : $350,917
Year 2021 : $89,417

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $350 - 2,400 - 40.00%
Level 2:	5000 - $300 - 2,000 - 40.00%
Level 3:	2000 - $250 - 800 - 40.00%
Level 4:	4000 - $100 - 1,600 - 40.00%
Luxury :	1000 - $500 - 423 - 42.26%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	7,223 - 40.13%
Average Income per Game	$3,340,738
Year to Date Revenue	$136,970,240
Expense
Pro Players Total Salaries	$78,094,295
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,403,024
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$73,411,928
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$706,199
Pro Estimated Expenses	$706,199
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$706,199
Estimated Season Salary Cap	$74,109,198
Estimate Under Maximum Salary Cap of $80,000,000	$5,890,802
Estimate Over Minimum Salary Cap of $50,000,000	$24,109,198
Current Bank Account	$105,891,275
Projected Bank Account	$105,185,076

Pro Players Salaries
P.K. Subban	$9,000,000 (2)
-Salary Remaining :	$80,357
-Salary Average :	$9,000,000
-Salary Average Remaining :	$80,357
Ryan Suter	$7,538,462 (1)
-Salary Remaining :	$67,308
-Salary Average :	$7,538,462
-Salary Average Remaining :	$67,308
Drew Doughty	$7,000,000 (1)
-Salary Remaining :	$62,500
-Salary Average :	$7,000,000
-Salary Average Remaining :	$62,500
Alex Pietrangelo	$6,500,000 (1)
-Salary Remaining :	$58,036
-Salary Average :	$6,500,000
-Salary Average Remaining :	$58,036
Sean Monahan	$6,375,000 (3)
-Salary Remaining :	$56,920
-Salary Average :	$6,375,000
-Salary Average Remaining :	$56,920
Zdeno Chara	$6,187,500 (1)
-Salary Remaining :	$55,246
-Salary Average :	$6,187,500
-Salary Average Remaining :	$55,246
Brad Marchand	$6,125,000 (4)
-Salary Remaining :	$54,688
-Salary Average :	$6,125,000
-Salary Average Remaining :	$54,688
Jeff Petry	$5,500,000 (1)
-Salary Remaining :	$49,107
-Salary Average :	$5,500,000
-Salary Average Remaining :	$49,107
Devan Dubnyk	$4,330,000 (1)
-Salary Remaining :	$38,661
-Salary Average :	$4,330,000
-Salary Average Remaining :	$38,661
Patrik Laine	$3,575,000 (4)
-Salary Remaining :	$31,920
-Salary Average :	$3,575,000
-Salary Average Remaining :	$31,920
Eric Staal	$3,500,000 (3)
-Salary Remaining :	$31,250
-Salary Average :	$3,500,000
-Salary Average Remaining :	$31,250
Ryan Miller	$2,000,000 (1)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Johnny Gaudreau	$1,850,000 (2)
-Salary Remaining :	$16,518
-Salary Average :	$1,850,000
-Salary Average Remaining :	$16,518
Michael Grabner	$1,600,000 (3)
-Salary Remaining :	$14,286
-Salary Average :	$1,600,000
-Salary Average Remaining :	$14,286
Jake DeBrusk	$1,288,333 (4)
-Salary Remaining :	$11,503
-Salary Average :	$1,288,333
-Salary Average Remaining :	$11,503
Zach Hyman	$1,200,000 (2)
-Salary Remaining :	$10,714
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,714
Brandon Dubinsky	$1,000,000 (1)
-Salary Remaining :	$8,929
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
William Karlsson	$1,000,000 (1)
-Salary Remaining :	$8,929
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Chris Wideman	$950,000 (1)
-Salary Remaining :	$8,482
-Salary Average :	$950,000
-Salary Average Remaining :	$8,482
Sean Kuraly	$925,000 (2)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Viktor Arvidsson	$650,000 (2)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Total Pro Players	21
Salary Commitment
Year 2018 : $78,094,295
Year 2019 : $36,088,333
Year 2020 : $22,463,333
Year 2021 : $10,988,333
Salary Average Commitment
Year 2018 : $78,094,295
Year 2019 : $36,088,333
Year 2020 : $22,463,333
Year 2021 : $10,988,333
Salary Cap with 1 Way Contract
Year 2018 : $78,094,295
Year 2019 : $36,088,333
Year 2020 : $22,463,333
Year 2021 : $10,988,333

Farm Players Salaries
Julius Honka	$136,300 (2)
Salary Remaining :	$136,300
Salary Average :	$136,300
Salary Average Remaining :	$136,300
Matt Benning	$107,500 (1)
Salary Remaining :	$107,500
Salary Average :	$107,500
Salary Average Remaining :	$107,500
Anders Bjork	$106,667 (3)
Salary Remaining :	$106,667
Salary Average :	$106,667
Salary Average Remaining :	$106,667
Seth Griffith	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Peter Cehlarik	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Zane McIntyre	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jakob Forsbacka Karlsson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matt Grzelcyk	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Oskar Sundqvist	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Anthony DeAngelo	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
John Quenneville	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Anthony Stolarz	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Evan Rodrigues	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Danick Martel	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Peter Holland	$67,500 (4)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Jean-Sebastien Dea	$59,333 (2)
Salary Remaining :	$59,333
Salary Average :	$59,333
Salary Average Remaining :	$59,333
Total Farm Players	16
Salary Commitment
Year 2018 : $1,468,634
Year 2019 : $1,094,217
Year 2020 : $531,667
Year 2021 : $67,500
Salary Average Commitment
Year 2018 : $1,468,634
Year 2019 : $1,094,217
Year 2020 : $531,667
Year 2021 : $67,500

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $350 - 2,400 - 40.00%
Level 2:	5000 - $300 - 2,000 - 40.00%
Level 3:	2000 - $250 - 800 - 40.00%
Level 4:	4000 - $100 - 1,600 - 40.00%
Luxury :	1000 - $500 - 420 - 41.97%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	7,220 - 40.11%
Average Income per Game	$3,440,916
Year to Date Revenue	$141,077,540
Expense
Pro Players Total Salaries	$62,383,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$71,499,165
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$66,543,794
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$601,637
Pro Estimated Expenses	$601,637
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$601,637
Estimated Season Salary Cap	$67,100,788
Estimate Under Maximum Salary Cap of $80,000,000	$12,899,212
Estimate Over Minimum Salary Cap of $50,000,000	$17,100,788
Current Bank Account	$124,961,435
Projected Bank Account	$124,359,798

Pro Players Salaries
Kevin Shattenkirk	$6,650,000 (4)
-Salary Remaining :	$59,375
-Salary Average :	$6,650,000
-Salary Average Remaining :	$59,375
Carey Price	$6,500,000 (1)
-Salary Remaining :	$58,036
-Salary Average :	$6,500,000
-Salary Average Remaining :	$58,036
Tyler Seguin	$5,750,000 (1)
-Salary Remaining :	$51,339
-Salary Average :	$5,750,000
-Salary Average Remaining :	$51,339
Oliver Ekman-Larsson	$5,500,000 (1)
-Salary Remaining :	$49,107
-Salary Average :	$5,500,000
-Salary Average Remaining :	$49,107
Ben Lovejoy (Out of Payroll)	$5,000,000 (2)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Marc Methot	$4,900,000 (2)
-Salary Remaining :	$43,750
-Salary Average :	$4,900,000
-Salary Average Remaining :	$43,750
Max Pacioretty	$4,500,000 (1)
-Salary Remaining :	$40,179
-Salary Average :	$4,500,000
-Salary Average Remaining :	$40,179
Connor McDavid	$3,775,000 (1)
-Salary Remaining :	$33,705
-Salary Average :	$3,775,000
-Salary Average Remaining :	$33,705
Brooks Orpik	$3,000,000 (2)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Troy Brouwer	$3,000,000 (3)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Alex Galchenyuk	$2,800,000 (2)
-Salary Remaining :	$25,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$25,000
Braydon Coburn	$2,500,000 (3)
-Salary Remaining :	$22,321
-Salary Average :	$2,500,000
-Salary Average Remaining :	$22,321
Travis Zajac	$2,400,000 (1)
-Salary Remaining :	$21,429
-Salary Average :	$2,400,000
-Salary Average Remaining :	$21,429
Chris Kunitz	$2,000,000 (3)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Drew Stafford	$1,800,000 (3)
-Salary Remaining :	$16,071
-Salary Average :	$1,800,000
-Salary Average Remaining :	$16,071
Tomas Plekanec	$1,200,000 (1)
-Salary Remaining :	$10,714
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,714
Jean-Gabriel Pageau	$1,200,000 (1)
-Salary Remaining :	$10,714
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,714
Carter Rowney	$1,133,333 (3)
-Salary Remaining :	$10,119
-Salary Average :	$1,133,333
-Salary Average Remaining :	$10,119
Dominic Moore	$1,000,000 (2)
-Salary Remaining :	$8,929
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Patrik Nemeth	$900,000 (1)
-Salary Remaining :	$8,036
-Salary Average :	$900,000
-Salary Average Remaining :	$8,036
Chase Balisy	$650,000 (2)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Brad Malone	$650,000 (1)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Mike Condon	$575,000 (2)
-Salary Remaining :	$5,134
-Salary Average :	$575,000
-Salary Average Remaining :	$5,134
Total Pro Players	23
Salary Commitment
Year 2018 : $67,383,333
Year 2019 : $35,008,333
Year 2020 : $17,083,333
Year 2021 : $6,650,000
Salary Average Commitment
Year 2018 : $67,383,333
Year 2019 : $35,008,333
Year 2020 : $17,083,333
Year 2021 : $6,650,000
Salary Cap with 1 Way Contract
Year 2018 : $67,383,333
Year 2019 : $35,008,333
Year 2020 : $17,083,333
Year 2021 : $6,650,000

Farm Players Salaries
Joel Hanley	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Adam Wilcox	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Brett Lernout	$85,000 (4)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Matt Tennyson	$62,500 (2)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Tom McCollum	$61,250 (2)
Salary Remaining :	$61,250
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Total Farm Players	5
Salary Commitment
Year 2018 : $428,750
Year 2019 : $328,750
Year 2020 : $205,000
Year 2021 : $205,000
Salary Average Commitment
Year 2018 : $467,500
Year 2019 : $367,500
Year 2020 : $205,000
Year 2021 : $205,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $120 - 5,880 - 98.00%
Level 2:	5000 - $80 - 4,922 - 98.45%
Level 3:	2000 - $45 - 1,998 - 99.92%
Level 4:	4000 - $35 - 3,910 - 97.74%
Luxury :	1000 - $250 - 962 - 96.19%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,672 - 98.18%
Average Income per Game	$2,204,561
Year to Date Revenue	$90,386,985
Expense
Pro Players Total Salaries	$80,060,834
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,098,678
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$77,116,547
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$732,686
Pro Estimated Expenses	$732,686
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$732,686
Estimated Season Salary Cap	$77,831,376
Estimate Under Maximum Salary Cap of $80,000,000	$2,168,624
Estimate Over Minimum Salary Cap of $50,000,000	$27,831,376
Current Bank Account	$45,609,667
Projected Bank Account	$44,876,981

Pro Players Salaries
Vladimir Tarasenko	$7,500,000 (1)
-Salary Remaining :	$66,964
-Salary Average :	$7,500,000
-Salary Average Remaining :	$66,964
Dion Phaneuf	$7,000,000 (1)
-Salary Remaining :	$62,500
-Salary Average :	$7,000,000
-Salary Average Remaining :	$62,500
Mikko Koivu	$6,750,000 (1)
-Salary Remaining :	$60,268
-Salary Average :	$6,750,000
-Salary Average Remaining :	$60,268
Erik Karlsson	$6,500,000 (1)
-Salary Remaining :	$58,036
-Salary Average :	$6,500,000
-Salary Average Remaining :	$58,036
Artemi Panarin	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Jay Bouwmeester	$5,400,000 (1)
-Salary Remaining :	$48,214
-Salary Average :	$5,400,000
-Salary Average Remaining :	$48,214
Frans Nielsen	$5,250,000 (1)
-Salary Remaining :	$46,875
-Salary Average :	$5,250,000
-Salary Average Remaining :	$46,875
Tyler Johnson	$5,000,000 (4)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Jakob Silfverberg	$3,750,000 (4)
-Salary Remaining :	$33,482
-Salary Average :	$3,750,000
-Salary Average Remaining :	$33,482
Jacob Markstrom	$3,666,667 (3)
-Salary Remaining :	$32,738
-Salary Average :	$3,666,667
-Salary Average Remaining :	$32,738
Michael Del Zotto	$3,000,000 (1)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Mikael Granlund	$3,000,000 (2)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Erik Haula	$2,750,000 (4)
-Salary Remaining :	$24,554
-Salary Average :	$2,750,000
-Salary Average Remaining :	$24,554
Antoine Vermette	$2,700,000 (2)
-Salary Remaining :	$24,107
-Salary Average :	$2,700,000
-Salary Average Remaining :	$24,107
Dennis Seidenberg	$2,100,000 (1)
-Salary Remaining :	$18,750
-Salary Average :	$2,100,000
-Salary Average Remaining :	$18,750
Melker Karlsson	$2,000,000 (3)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Zack Kassian	$1,950,000 (4)
-Salary Remaining :	$17,411
-Salary Average :	$1,950,000
-Salary Average Remaining :	$17,411
Jordan Martinook	$1,800,000 (2)
-Salary Remaining :	$16,071
-Salary Average :	$1,800,000
-Salary Average Remaining :	$16,071
Charlie Lindgren	$1,300,000 (3)
-Salary Remaining :	$11,607
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,607
Robert Bortuzzo	$1,050,000 (1)
-Salary Remaining :	$9,375
-Salary Average :	$1,050,000
-Salary Average Remaining :	$9,375
Robert Hagg	$894,167 (3)
-Salary Remaining :	$7,984
-Salary Average :	$894,167
-Salary Average Remaining :	$7,984
Conor Sheary	$700,000 (1)
-Salary Remaining :	$6,250
-Salary Average :	$700,000
-Salary Average Remaining :	$6,250
Total Pro Players	22
Salary Commitment
Year 2018 : $80,060,834
Year 2019 : $28,810,834
Year 2020 : $21,310,834
Year 2021 : $13,450,000
Salary Average Commitment
Year 2018 : $80,060,834
Year 2019 : $28,810,834
Year 2020 : $21,310,834
Year 2021 : $13,450,000
Salary Cap with 1 Way Contract
Year 2018 : $80,060,834
Year 2019 : $28,810,834
Year 2020 : $21,310,834
Year 2021 : $13,450,000

Farm Players Salaries
Travis Sanheim	$126,333 (3)
Salary Remaining :	$126,333
Salary Average :	$126,333
Salary Average Remaining :	$126,333
Oskar Lindblom	$113,750 (3)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Tyrell Goulbourne	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dylan DeMelo	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Mark Alt	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	5
Salary Commitment
Year 2018 : $447,583
Year 2019 : $447,583
Year 2020 : $447,583
Year 2021 : $0
Salary Average Commitment
Year 2018 : $447,583
Year 2019 : $447,583
Year 2020 : $447,583
Year 2021 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $150 - 3,910 - 65.17%
Level 2:	5000 - $100 - 3,633 - 72.66%
Level 3:	2000 - $75 - 1,213 - 60.65%
Level 4:	4000 - $50 - 2,228 - 55.70%
Luxury :	1000 - $500 - 423 - 42.34%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	11,408 - 63.38%
Average Income per Game	$2,987,693
Year to Date Revenue	$122,495,410
Expense
Pro Players Total Salaries	$77,662,501
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,726,835
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$75,992,460
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$709,040
Pro Estimated Expenses	$709,040
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$709,040
Estimated Season Salary Cap	$76,685,875
Estimate Under Maximum Salary Cap of $80,000,000	$3,314,125
Estimate Over Minimum Salary Cap of $50,000,000	$26,685,875
Current Bank Account	$78,541,806
Projected Bank Account	$77,832,766

Pro Players Salaries
Brent Seabrook	$6,875,000 (2)
-Salary Remaining :	$61,384
-Salary Average :	$6,875,000
-Salary Average Remaining :	$61,384
Mike Hoffman	$6,187,500 (3)
-Salary Remaining :	$55,246
-Salary Average :	$5,187,500
-Salary Average Remaining :	$46,317
Braden Holtby	$6,100,000 (2)
-Salary Remaining :	$54,464
-Salary Average :	$6,100,000
-Salary Average Remaining :	$54,464
Logan Couture	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Cam Talbot	$5,104,167 (3)
-Salary Remaining :	$45,573
-Salary Average :	$4,166,667
-Salary Average Remaining :	$37,202
Oscar Klefbom	$4,917,000 (3)
-Salary Remaining :	$43,902
-Salary Average :	$4,167,000
-Salary Average Remaining :	$37,205
Sean Couturier	$4,333,000 (3)
-Salary Remaining :	$38,688
-Salary Average :	$4,333,000
-Salary Average Remaining :	$38,688
Darren Helm	$3,850,000 (2)
-Salary Remaining :	$34,375
-Salary Average :	$3,850,000
-Salary Average Remaining :	$34,375
Mattias Ekholm	$3,750,000 (1)
-Salary Remaining :	$33,482
-Salary Average :	$3,750,000
-Salary Average Remaining :	$33,482
Corey Perry	$3,150,000 (1)
-Salary Remaining :	$28,125
-Salary Average :	$3,150,000
-Salary Average Remaining :	$28,125
Tomas Hertl	$3,000,000 (3)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Nick Holden	$2,500,000 (1)
-Salary Remaining :	$22,321
-Salary Average :	$2,500,000
-Salary Average Remaining :	$22,321
Ryan Murray	$2,285,000 (3)
-Salary Remaining :	$20,402
-Salary Average :	$2,285,000
-Salary Average Remaining :	$20,402
Jimmy Vesey	$2,275,000 (2)
-Salary Remaining :	$20,313
-Salary Average :	$2,275,000
-Salary Average Remaining :	$20,313
Tobias Rieder	$2,250,000 (3)
-Salary Remaining :	$20,089
-Salary Average :	$2,250,000
-Salary Average Remaining :	$20,089
Robin Lehner	$2,225,000 (1)
-Salary Remaining :	$19,866
-Salary Average :	$2,225,000
-Salary Average Remaining :	$19,866
Justin Schultz	$2,100,000 (1)
-Salary Remaining :	$18,750
-Salary Average :	$2,100,000
-Salary Average Remaining :	$18,750
Jay Beagle	$2,000,000 (3)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Calle Jarnkrok	$2,000,000 (2)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Paul Byron	$1,916,667 (3)
-Salary Remaining :	$17,113
-Salary Average :	$1,166,667
-Salary Average Remaining :	$10,417
Joonas Donskoi	$1,900,000 (3)
-Salary Remaining :	$16,964
-Salary Average :	$1,900,000
-Salary Average Remaining :	$16,964
Mark Pysyk	$1,125,000 (2)
-Salary Remaining :	$10,045
-Salary Average :	$1,125,000
-Salary Average Remaining :	$10,045
Brady Skjei	$925,000 (1)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Brandon Carlo	$894,167 (2)
-Salary Remaining :	$7,984
-Salary Average :	$894,167
-Salary Average Remaining :	$7,984
Total Pro Players	24
Salary Commitment
Year 2018 : $77,662,501
Year 2019 : $53,575,001
Year 2020 : $30,455,834
Year 2021 : $0
Salary Average Commitment
Year 2018 : $74,225,001
Year 2019 : $53,575,001
Year 2020 : $30,455,834
Year 2021 : $0
Salary Cap with 1 Way Contract
Year 2018 : $77,662,501
Year 2019 : $57,012,501
Year 2020 : $33,893,334
Year 2021 : $0

Farm Players Salaries
Matt Nieto	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$197,500
Salary Average Remaining :	$197,500
Jordan Weal	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Jake Virtanen	$174,400 (1)
Salary Remaining :	$174,400
Salary Average :	$174,400
Salary Average Remaining :	$174,400
Mark Jankowski	$167,500 (2)
Salary Remaining :	$167,500
Salary Average :	$167,500
Salary Average Remaining :	$167,500
Zach Parise	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Janne Kuokkanen	$117,500 (3)
Salary Remaining :	$117,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Hutchinson	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Jon Merrill	$113,700 (3)
Salary Remaining :	$113,700
Salary Average :	$113,700
Salary Average Remaining :	$113,700
Kevin Connauton	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Colton Sceviour	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Oliver Kylington	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kasperi Kapanen	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Kenny Agostino	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Rasmus Andersson	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Emile Poirier	$86,300 (2)
Salary Remaining :	$86,300
Salary Average :	$86,300
Salary Average Remaining :	$86,300
Brett Kulak	$81,700 (2)
Salary Remaining :	$81,700
Salary Average :	$81,700
Salary Average Remaining :	$81,700
Andrew Mangiapane	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Cody Goloubef	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Patrick Sieloff	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Reid Boucher	$68,800 (3)
Salary Remaining :	$68,800
Salary Average :	$68,800
Salary Average Remaining :	$68,800
Josh Leivo	$61,300 (2)
Salary Remaining :	$61,300
Salary Average :	$61,300
Salary Average Remaining :	$61,300
Adam Clendening	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Garret Sparks	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Total Farm Players	23
Salary Commitment
Year 2018 : $2,379,433
Year 2019 : $1,615,633
Year 2020 : $882,500
Year 2021 : $150,000
Salary Average Commitment
Year 2018 : $2,351,933
Year 2019 : $1,615,633
Year 2020 : $882,500
Year 2021 : $150,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $100 - 5,965 - 99.42%
Level 2:	5000 - $60 - 4,995 - 99.90%
Level 3:	2000 - $35 - 1,999 - 99.96%
Level 4:	4000 - $25 - 3,983 - 99.57%
Luxury :	1000 - $200 - 985 - 98.46%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,927 - 99.59%
Average Income per Game	$1,776,958
Year to Date Revenue	$72,855,267
Expense
Pro Players Total Salaries	$72,570,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,573,065
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$75,086,487
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$661,341
Pro Estimated Expenses	$661,341
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$661,341
Estimated Season Salary Cap	$75,734,435
Estimate Under Maximum Salary Cap of $80,000,000	$4,265,565
Estimate Over Minimum Salary Cap of $50,000,000	$25,734,435
Current Bank Account	$27,225,377
Projected Bank Account	$26,564,036

Pro Players Salaries
Steven Stamkos	$8,500,000 (3)
-Salary Remaining :	$75,893
-Salary Average :	$8,500,000
-Salary Average Remaining :	$75,893
Victor Hedman	$7,875,000 (4)
-Salary Remaining :	$70,313
-Salary Average :	$7,875,000
-Salary Average Remaining :	$70,313
Nathan MacKinnon	$6,300,000 (3)
-Salary Remaining :	$56,250
-Salary Average :	$6,300,000
-Salary Average Remaining :	$56,250
Evgenii Dadonov	$6,250,000 (3)
-Salary Remaining :	$55,804
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Jared Spurgeon	$5,188,000 (3)
-Salary Remaining :	$46,321
-Salary Average :	$5,188,000
-Salary Average Remaining :	$46,321
Nikita Kucherov	$4,767,000 (2)
-Salary Remaining :	$42,563
-Salary Average :	$4,767,000
-Salary Average Remaining :	$42,563
Ryan McDonagh	$4,700,000 (1)
-Salary Remaining :	$41,964
-Salary Average :	$4,700,000
-Salary Average Remaining :	$41,964
Jaroslav Halak	$4,500,000 (1)
-Salary Remaining :	$40,179
-Salary Average :	$4,500,000
-Salary Average Remaining :	$40,179
Adam Henrique	$4,000,000 (1)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Aaron Ekblad	$3,775,000 (2)
-Salary Remaining :	$33,705
-Salary Average :	$3,775,000
-Salary Average Remaining :	$33,705
Matt Dumba	$2,550,000 (3)
-Salary Remaining :	$22,768
-Salary Average :	$2,550,000
-Salary Average Remaining :	$22,768
John Gibson	$2,300,000 (3)
-Salary Remaining :	$20,536
-Salary Average :	$2,300,000
-Salary Average Remaining :	$20,536
Jason Pominville	$2,000,000 (1)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Niklas Kronwall	$2,000,000 (1)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Matthew Tkachuk	$1,775,000 (3)
-Salary Remaining :	$15,848
-Salary Average :	$1,775,000
-Salary Average Remaining :	$15,848
Mikko Rantanen	$1,658,000 (1)
-Salary Remaining :	$14,804
-Salary Average :	$1,658,000
-Salary Average Remaining :	$14,804
Yanni Gourde	$1,000,000 (4)
-Salary Remaining :	$8,929
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Mark Borowiecki	$1,000,000 (1)
-Salary Remaining :	$8,929
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Brayden Point	$919,167 (4)
-Salary Remaining :	$8,207
-Salary Average :	$919,167
-Salary Average Remaining :	$8,207
Oliver Bjorkstrand	$863,000 (1)
-Salary Remaining :	$7,705
-Salary Average :	$863,000
-Salary Average Remaining :	$7,705
Derek Forbort	$650,000 (2)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Total Pro Players	21
Salary Commitment
Year 2018 : $72,570,167
Year 2019 : $49,599,167
Year 2020 : $40,407,167
Year 2021 : $9,794,167
Salary Average Commitment
Year 2018 : $70,320,167
Year 2019 : $49,599,167
Year 2020 : $40,407,167
Year 2021 : $9,794,167
Salary Cap with 1 Way Contract
Year 2018 : $72,570,167
Year 2019 : $51,849,167
Year 2020 : $42,657,167
Year 2021 : $9,794,167

Farm Players Salaries
Jakob Chychrun	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joonas Korpisalo	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Nicolas Deslauriers	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Garrett Wilson	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Corban Knight	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Patrick Wiercioch	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Malcolm Subban	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Nick Shore	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	8
Salary Commitment
Year 2018 : $580,000
Year 2019 : $515,000
Year 2020 : $455,000
Year 2021 : $92,500
Salary Average Commitment
Year 2018 : $580,000
Year 2019 : $515,000
Year 2020 : $455,000
Year 2021 : $92,500

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $200 - 3,807 - 63.44%
Level 2:	5000 - $125 - 3,691 - 73.82%
Level 3:	2000 - $75 - 1,658 - 82.91%
Level 4:	4000 - $50 - 3,041 - 76.03%
Luxury :	1000 - $500 - 446 - 44.60%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	12,643 - 70.24%
Average Income per Game	$2,431,316
Year to Date Revenue	$99,683,965
Expense
Pro Players Total Salaries	$77,996,772
Farm Players Total Salaries	$0
Coaches Total Salaries	$6,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,548,631
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$73,354,472
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$752,203
Pro Estimated Expenses	$752,203
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$752,203
Estimated Season Salary Cap	$74,050,872
Estimate Under Maximum Salary Cap of $80,000,000	$5,949,128
Estimate Over Minimum Salary Cap of $50,000,000	$24,050,872
Current Bank Account	$64,811,503
Projected Bank Account	$64,059,300

Pro Players Salaries
Shea Weber	$7,857,143 (1)
-Salary Remaining :	$70,153
-Salary Average :	$7,857,143
-Salary Average Remaining :	$70,153
Filip Forsberg	$6,000,000 (3)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Ben Bishop	$5,950,000 (1)
-Salary Remaining :	$53,125
-Salary Average :	$5,950,000
-Salary Average Remaining :	$53,125
Aleksander Barkov	$5,900,000 (3)
-Salary Remaining :	$52,679
-Salary Average :	$5,900,000
-Salary Average Remaining :	$52,679
Jeff Skinner	$5,725,000 (1)
-Salary Remaining :	$51,116
-Salary Average :	$5,725,000
-Salary Average Remaining :	$51,116
Duncan Keith	$5,538,462 (1)
-Salary Remaining :	$49,451
-Salary Average :	$5,538,462
-Salary Average Remaining :	$49,451
Rasmus Ristolainen	$5,400,000 (3)
-Salary Remaining :	$48,214
-Salary Average :	$5,400,000
-Salary Average Remaining :	$48,214
Morgan Rielly	$5,000,000 (3)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Jake Muzzin	$4,000,000 (2)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Reilly Smith	$3,500,000 (2)
-Salary Remaining :	$31,250
-Salary Average :	$3,500,000
-Salary Average Remaining :	$31,250
Chris Kreider	$2,475,000 (2)
-Salary Remaining :	$22,098
-Salary Average :	$2,475,000
-Salary Average Remaining :	$22,098
Trevor van Riemsdyk	$2,300,000 (1)
-Salary Remaining :	$20,536
-Salary Average :	$2,300,000
-Salary Average Remaining :	$20,536
Connor Brown	$2,100,000 (1)
-Salary Remaining :	$18,750
-Salary Average :	$2,100,000
-Salary Average Remaining :	$18,750
Jimmy Howard	$2,000,000 (1)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Noah Hanifin	$1,775,000 (1)
-Salary Remaining :	$15,848
-Salary Average :	$1,775,000
-Salary Average Remaining :	$15,848
Mitchell Marner	$1,744,167 (2)
-Salary Remaining :	$15,573
-Salary Average :	$1,744,167
-Salary Average Remaining :	$15,573
Bo Horvat	$1,744,000 (2)
-Salary Remaining :	$15,571
-Salary Average :	$1,744,000
-Salary Average Remaining :	$15,571
Nikita Zadorov	$1,744,000 (2)
-Salary Remaining :	$15,571
-Salary Average :	$1,744,000
-Salary Average Remaining :	$15,571
William Nylander	$1,744,000 (2)
-Salary Remaining :	$15,571
-Salary Average :	$1,744,000
-Salary Average Remaining :	$15,571
Brock Boeser	$1,491,667 (2)
-Salary Remaining :	$13,318
-Salary Average :	$1,491,667
-Salary Average Remaining :	$13,318
Josh Morrissey	$1,363,333 (4)
-Salary Remaining :	$12,173
-Salary Average :	$1,363,333
-Salary Average Remaining :	$12,173
Adam Lowry	$1,125,000 (2)
-Salary Remaining :	$10,045
-Salary Average :	$1,125,000
-Salary Average Remaining :	$10,045
Travis Konecny	$895,000 (2)
-Salary Remaining :	$7,991
-Salary Average :	$895,000
-Salary Average Remaining :	$7,991
Colton Sissons	$625,000 (3)
-Salary Remaining :	$5,580
-Salary Average :	$625,000
-Salary Average Remaining :	$5,580
Total Pro Players	24
Salary Commitment
Year 2018 : $77,996,772
Year 2019 : $44,751,167
Year 2020 : $24,288,333
Year 2021 : $1,363,333
Salary Average Commitment
Year 2018 : $77,996,772
Year 2019 : $44,751,167
Year 2020 : $24,288,333
Year 2021 : $1,363,333
Salary Cap with 1 Way Contract
Year 2018 : $77,996,772
Year 2019 : $44,751,167
Year 2020 : $24,288,333
Year 2021 : $1,363,333

Farm Players Salaries
Eric Gelinas	$157,500 (4)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Kerby Rychel	$121,300 (2)
Salary Remaining :	$121,300
Salary Average :	$121,300
Salary Average Remaining :	$121,300
Rocco Grimaldi	$106,700 (2)
Salary Remaining :	$106,700
Salary Average :	$106,700
Salary Average Remaining :	$106,700
Andrew Copp	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Filip Chytil	$89,500 (2)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Brendan Leipsic	$89,400 (2)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Rinat Valiev	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Gabriel Bourque	$86,600 (4)
Salary Remaining :	$86,600
Salary Average :	$86,600
Salary Average Remaining :	$86,600
Noah Juulsen	$86,500 (2)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Derrick Pouliot	$82,200 (2)
Salary Remaining :	$82,200
Salary Average :	$82,200
Salary Average Remaining :	$82,200
Peter Budaj	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Emerson Etem	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyler Pitlick	$72,500 (2)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Sam Carrick	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Christopher Gibson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Yannick Weber	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Travis Dermott	$45,000 (2)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Dominic Toninato	$45,000 (2)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Stuart Percy	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Kailer Yamamoto	$45,000 (2)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	20
Salary Commitment
Year 2018 : $1,606,600
Year 2019 : $1,269,700
Year 2020 : $344,100
Year 2021 : $244,100
Salary Average Commitment
Year 2018 : $1,606,600
Year 2019 : $1,269,700
Year 2020 : $344,100
Year 2021 : $244,100

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $152 - 4,190 - 69.84%
Level 2:	5000 - $120 - 3,196 - 63.92%
Level 3:	2000 - $90 - 1,246 - 62.29%
Level 4:	4000 - $40 - 3,394 - 84.85%
Luxury :	1000 - $250 - 974 - 97.38%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	12,999 - 72.22%
Average Income per Game	$2,480,004
Year to Date Revenue	$101,680,152
Expense
Pro Players Total Salaries	$96,257,323
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,164,558
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$77,200,278
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$895,155
Pro Estimated Expenses	$895,155
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$895,155
Estimated Season Salary Cap	$78,059,718
Estimate Under Maximum Salary Cap of $80,000,000	$1,940,282
Estimate Over Minimum Salary Cap of $50,000,000	$28,059,718
Current Bank Account	$26,239,860
Projected Bank Account	$25,344,705

Pro Players Salaries
Patrick Kane	$10,500,000 (2)
-Salary Remaining :	$93,750
-Salary Average :	$10,500,000
-Salary Average Remaining :	$93,750
Henrik Lundqvist	$8,500,000 (1)
-Salary Remaining :	$75,893
-Salary Average :	$8,500,000
-Salary Average Remaining :	$75,893
Ryan O'Reilly	$8,125,000 (2)
-Salary Remaining :	$72,545
-Salary Average :	$7,500,000
-Salary Average Remaining :	$66,964
Mike Smith	$6,291,667 (2)
-Salary Remaining :	$56,176
-Salary Average :	$4,166,667
-Salary Average Remaining :	$37,202
Dustin Brown	$5,875,000 (1)
-Salary Remaining :	$52,455
-Salary Average :	$5,875,000
-Salary Average Remaining :	$52,455
Gabriel Landeskog	$5,571,429 (1)
-Salary Remaining :	$49,745
-Salary Average :	$5,571,429
-Salary Average Remaining :	$49,745
Tyler Myers	$5,500,000 (1)
-Salary Remaining :	$49,107
-Salary Average :	$5,500,000
-Salary Average Remaining :	$49,107
Jeff Carter	$5,272,727 (1)
-Salary Remaining :	$47,078
-Salary Average :	$5,272,727
-Salary Average Remaining :	$47,078
Patric Hornqvist	$4,250,000 (1)
-Salary Remaining :	$37,946
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,946
Thomas Greiss	$4,166,666 (3)
-Salary Remaining :	$37,202
-Salary Average :	$3,333,333
-Salary Average Remaining :	$29,762
David Backes	$4,000,000 (1)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
John Carlson	$3,966,667 (1)
-Salary Remaining :	$35,417
-Salary Average :	$3,966,667
-Salary Average Remaining :	$35,417
Jack Eichel	$3,775,000 (1)
-Salary Remaining :	$33,705
-Salary Average :	$3,775,000
-Salary Average Remaining :	$33,705
Ron Hainsey	$3,500,000 (2)
-Salary Remaining :	$31,250
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Rick Nash	$3,000,000 (1)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Jan Rutta	$2,550,000 (3)
-Salary Remaining :	$22,768
-Salary Average :	$2,300,000
-Salary Average Remaining :	$20,536
J.T. Miller	$2,500,000 (1)
-Salary Remaining :	$22,321
-Salary Average :	$2,500,000
-Salary Average Remaining :	$22,321
Ivan Provorov	$1,744,167 (4)
-Salary Remaining :	$15,573
-Salary Average :	$1,744,167
-Salary Average Remaining :	$15,573
Jake McCabe	$1,600,000 (3)
-Salary Remaining :	$14,286
-Salary Average :	$1,600,000
-Salary Average Remaining :	$14,286
Trevor Lewis	$1,500,000 (1)
-Salary Remaining :	$13,393
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,393
Cody Eakin	$1,500,000 (1)
-Salary Remaining :	$13,393
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,393
Jaccob Slavin	$925,000 (3)
-Salary Remaining :	$8,259
-Salary Average :	$742,500
-Salary Average Remaining :	$6,629
Matt Murray	$894,000 (2)
-Salary Remaining :	$7,982
-Salary Average :	$894,000
-Salary Average Remaining :	$7,982
Jonathan Marchessault	$750,000 (2)
-Salary Remaining :	$6,696
-Salary Average :	$750,000
-Salary Average Remaining :	$6,696
Total Pro Players	24
Salary Commitment
Year 2018 : $96,257,323
Year 2019 : $38,213,167
Year 2020 : $9,902,500
Year 2021 : $1,744,167
Salary Average Commitment
Year 2018 : $91,741,490
Year 2019 : $36,530,667
Year 2020 : $9,720,000
Year 2021 : $1,744,167
Salary Cap with 1 Way Contract
Year 2018 : $96,257,323
Year 2019 : $41,046,500
Year 2020 : $10,985,833
Year 2021 : $1,744,167

Farm Players Salaries
David Kampf	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Samuel Morin	$161,333 (3)
Salary Remaining :	$161,333
Salary Average :	$136,333
Salary Average Remaining :	$136,333
Zemgus Girgensons	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Nikolay Goldobin	$110,700 (1)
Salary Remaining :	$110,700
Salary Average :	$110,700
Salary Average Remaining :	$110,700
Zach Aston-Reese	$105,000 (2)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Evgeny Svechnikov	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tristan Jarry	$99,000 (1)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Vladislav Kamenev	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Luke Kunin	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Denis Gurianov	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Devin Shore	$86,800 (1)
Salary Remaining :	$86,800
Salary Average :	$86,800
Salary Average Remaining :	$86,800
Adam Erne	$86,500 (1)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Thomas Chabot	$86,333 (4)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Chris Bigras	$86,300 (1)
Salary Remaining :	$86,300
Salary Average :	$86,300
Salary Average Remaining :	$86,300
Cedric Paquette	$81,250 (3)
Salary Remaining :	$81,250
Salary Average :	$81,250
Salary Average Remaining :	$81,250
Nikita Soshnikov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Phil Di Giuseppe	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Troy Stecher	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Daniel Sprong	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dominik Simon	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Sammy Blais	$72,583 (3)
Salary Remaining :	$72,583
Salary Average :	$72,583
Salary Average Remaining :	$72,583
Jon Gillies	$72,500 (2)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Fredrik Claesson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Denis Malgin	$69,333 (3)
Salary Remaining :	$69,333
Salary Average :	$69,333
Salary Average Remaining :	$69,333
Tom Kuhnhackl	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Scott Wilson	$62,500 (2)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Total Farm Players	26
Salary Commitment
Year 2018 : $2,402,049
Year 2019 : $1,577,749
Year 2020 : $862,749
Year 2021 : $343,250
Salary Average Commitment
Year 2018 : $2,377,049
Year 2019 : $1,577,749
Year 2020 : $862,749
Year 2021 : $343,250

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $160 - 4,727 - 78.79%
Level 2:	5000 - $125 - 3,743 - 74.87%
Level 3:	2000 - $80 - 1,626 - 81.29%
Level 4:	4000 - $60 - 2,372 - 59.30%
Luxury :	1000 - $250 - 942 - 94.24%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	13,411 - 74.50%
Average Income per Game	$2,530,041
Year to Date Revenue	$103,731,671
Expense
Pro Players Total Salaries	$65,276,166
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,949,348
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$71,623,054
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$598,448
Pro Estimated Expenses	$598,448
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$598,448
Estimated Season Salary Cap	$72,205,877
Estimate Under Maximum Salary Cap of $80,000,000	$7,794,123
Estimate Over Minimum Salary Cap of $50,000,000	$22,205,877
Current Bank Account	$41,825,110
Projected Bank Account	$41,226,662

Pro Players Salaries
Justin Faulk	$7,333,333 (3)
-Salary Remaining :	$65,476
-Salary Average :	$4,833,333
-Salary Average Remaining :	$43,155
Ryan Kesler	$6,875,000 (3)
-Salary Remaining :	$61,384
-Salary Average :	$6,875,000
-Salary Average Remaining :	$61,384
Teuvo Teravainen	$5,360,000 (3)
-Salary Remaining :	$47,857
-Salary Average :	$2,860,000
-Salary Average Remaining :	$25,536
Evander Kane	$5,250,000 (1)
-Salary Remaining :	$46,875
-Salary Average :	$5,250,000
-Salary Average Remaining :	$46,875
Brian Dumoulin	$4,100,000 (4)
-Salary Remaining :	$36,607
-Salary Average :	$4,100,000
-Salary Average Remaining :	$36,607
Josh Manson	$4,100,000 (4)
-Salary Remaining :	$36,607
-Salary Average :	$4,100,000
-Salary Average Remaining :	$36,607
Victor Rask	$4,000,000 (2)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Connor Murphy	$3,850,000 (3)
-Salary Remaining :	$34,375
-Salary Average :	$3,850,000
-Salary Average Remaining :	$34,375
Nico Hischier	$3,775,000 (3)
-Salary Remaining :	$33,705
-Salary Average :	$3,775,000
-Salary Average Remaining :	$33,705
Jonathan Drouin	$3,194,000 (2)
-Salary Remaining :	$28,518
-Salary Average :	$3,194,000
-Salary Average Remaining :	$28,518
Tomas Tatar	$2,750,000 (2)
-Salary Remaining :	$24,554
-Salary Average :	$2,750,000
-Salary Average Remaining :	$24,554
Matt Calvert	$2,200,000 (3)
-Salary Remaining :	$19,643
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,643
Jesper Bratt	$1,825,000 (3)
-Salary Remaining :	$16,295
-Salary Average :	$825,000
-Salary Average Remaining :	$7,366
Andrew MacDonald	$1,800,000 (1)
-Salary Remaining :	$16,071
-Salary Average :	$1,800,000
-Salary Average Remaining :	$16,071
Darnell Nurse	$1,713,000 (1)
-Salary Remaining :	$15,295
-Salary Average :	$1,713,000
-Salary Average Remaining :	$15,295
Christian Fischer	$1,575,833 (3)
-Salary Remaining :	$14,070
-Salary Average :	$1,075,833
-Salary Average Remaining :	$9,606
Darcy Kuemper	$1,550,000 (2)
-Salary Remaining :	$13,839
-Salary Average :	$1,550,000
-Salary Average Remaining :	$13,839
Pavel Buchnevich	$925,000 (3)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Alexandar Georgiev	$925,000 (3)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Damon Severson	$800,000 (2)
-Salary Remaining :	$7,143
-Salary Average :	$800,000
-Salary Average Remaining :	$7,143
Johan Larsson	$750,000 (1)
-Salary Remaining :	$6,696
-Salary Average :	$750,000
-Salary Average Remaining :	$6,696
Brandon Manning	$625,000 (1)
-Salary Remaining :	$5,580
-Salary Average :	$625,000
-Salary Average Remaining :	$5,580
Total Pro Players	22
Salary Commitment
Year 2018 : $65,276,166
Year 2019 : $48,638,166
Year 2020 : $36,344,166
Year 2021 : $8,200,000
Salary Average Commitment
Year 2018 : $58,776,166
Year 2019 : $48,638,166
Year 2020 : $36,344,166
Year 2021 : $8,200,000
Salary Cap with 1 Way Contract
Year 2018 : $65,276,166
Year 2019 : $55,138,166
Year 2020 : $42,844,166
Year 2021 : $8,200,000

Farm Players Salaries
Neal Pionk	$177,500 (3)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Victor Mete	$137,000 (3)
Salary Remaining :	$137,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Brendan Lemieux	$103,917 (3)
Salary Remaining :	$103,917
Salary Average :	$103,917
Salary Average Remaining :	$103,917
Ian McCoshen	$102,500 (4)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Nathan Beaulieu	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Frank Vatrano	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brandon Halverson	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jason Dickinson	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Connor Brickley	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Alex Chiasson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ethan Bear	$72,000 (3)
Salary Remaining :	$72,000
Salary Average :	$72,000
Salary Average Remaining :	$72,000
Steven Fogarty	$70,875 (1)
Salary Remaining :	$70,875
Salary Average :	$70,875
Salary Average Remaining :	$70,875
Cristoval Nieves	$70,875 (2)
Salary Remaining :	$70,875
Salary Average :	$70,875
Salary Average Remaining :	$70,875
Christian Djoos	$66,888 (3)
Salary Remaining :	$66,888
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Steven Kampfer	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jordan Schroeder	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Pheonix Copley	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Andrew MacWilliam	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Freddie Hamilton	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	19
Salary Commitment
Year 2018 : $1,612,872
Year 2019 : $1,105,709
Year 2020 : $789,834
Year 2021 : $191,917
Salary Average Commitment
Year 2018 : $1,560,984
Year 2019 : $1,105,709
Year 2020 : $789,834
Year 2021 : $191,917

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jos Louis
Level 1:	6000 - $154 - 5,132 - 85.53%
Level 2:	5000 - $82 - 4,838 - 96.75%
Level 3:	2000 - $65 - 1,892 - 94.60%
Level 4:	4000 - $44 - 3,415 - 85.38%
Luxury :	1000 - $306 - 785 - 78.51%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,062 - 89.23%
Average Income per Game	$2,393,541
Year to Date Revenue	$98,135,188
Expense
Pro Players Total Salaries	$71,007,166
Farm Players Total Salaries	$0
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,014,945
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$76,222,130
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$641,135
Pro Estimated Expenses	$641,135
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$641,135
Estimated Season Salary Cap	$76,856,123
Estimate Under Maximum Salary Cap of $80,000,000	$3,143,877
Estimate Over Minimum Salary Cap of $50,000,000	$26,856,123
Current Bank Account	$42,018,232
Projected Bank Account	$41,377,097

Pro Players Salaries
Anze Kopitar	$10,000,000 (3)
-Salary Remaining :	$89,286
-Salary Average :	$10,000,000
-Salary Average Remaining :	$89,286
Claude Giroux	$8,275,000 (1)
-Salary Remaining :	$73,884
-Salary Average :	$8,275,000
-Salary Average Remaining :	$73,884
Joe Thornton	$8,000,000 (4)
-Salary Remaining :	$71,429
-Salary Average :	$8,000,000
-Salary Average Remaining :	$71,429
Patrick Marleau	$6,750,000 (3)
-Salary Remaining :	$60,268
-Salary Average :	$6,250,000
-Salary Average Remaining :	$55,804
Seth Jones	$5,400,000 (3)
-Salary Remaining :	$48,214
-Salary Average :	$5,400,000
-Salary Average Remaining :	$48,214
Roberto Luongo	$4,533,333 (1)
-Salary Remaining :	$40,476
-Salary Average :	$4,533,333
-Salary Average Remaining :	$40,476
Nick Bjugstad	$4,412,500 (3)
-Salary Remaining :	$39,397
-Salary Average :	$4,100,000
-Salary Average Remaining :	$36,607
Olli Maatta	$4,083,000 (3)
-Salary Remaining :	$36,455
-Salary Average :	$4,083,000
-Salary Average Remaining :	$36,455
Dylan Strome	$3,338,333 (2)
-Salary Remaining :	$29,807
-Salary Average :	$3,338,333
-Salary Average Remaining :	$29,807
Kevan Miller	$2,500,000 (3)
-Salary Remaining :	$22,321
-Salary Average :	$2,500,000
-Salary Average Remaining :	$22,321
Esa Lindell	$2,200,000 (4)
-Salary Remaining :	$19,643
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,643
Riley Sheahan	$2,000,000 (2)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Marc Staal	$2,000,000 (3)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Luca Sbisa (1 Way Contract)	$1,687,500 (3)
-Salary Remaining :	$15,067
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,393
Andrew Ladd	$1,500,000 (1)
-Salary Remaining :	$13,393
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,393
J.T. Compher (1 Way Contract)	$1,012,500 (3)
-Salary Remaining :	$9,040
-Salary Average :	$950,000
-Salary Average Remaining :	$8,482
Juuse Saros	$925,000 (1)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Chris Tierney	$900,000 (1)
-Salary Remaining :	$8,036
-Salary Average :	$900,000
-Salary Average Remaining :	$8,036
Brett Connolly	$850,000 (1)
-Salary Remaining :	$7,589
-Salary Average :	$850,000
-Salary Average Remaining :	$7,589
Bryan Rust	$640,000 (1)
-Salary Remaining :	$5,714
-Salary Average :	$640,000
-Salary Average Remaining :	$5,714
Total Pro Players	20
Salary Commitment
Year 2018 : $71,007,166
Year 2019 : $52,371,333
Year 2020 : $47,033,000
Year 2021 : $10,200,000
Salary Average Commitment
Year 2018 : $69,944,666
Year 2019 : $52,321,333
Year 2020 : $46,983,000
Year 2021 : $10,200,000
Salary Cap with 1 Way Contract
Year 2018 : $71,007,166
Year 2019 : $53,383,833
Year 2020 : $48,045,500
Year 2021 : $10,200,000

Farm Players Salaries
Michael Amadio	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Matt Moulson	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Sven Andrighetto	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Nikita Scherbak	$109,400 (1)
Salary Remaining :	$109,400
Salary Average :	$109,400
Salary Average Remaining :	$109,400
Martin Frk	$105,000 (2)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Dominic Turgeon	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tyler Bertuzzi	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Teemu Pulkkinen	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Nick Jensen	$81,500 (2)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Mitch Callahan	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Landon Ferraro	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Joe Morrow	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jarred Tinordi	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Logan Shaw	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jared Coreau	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Joe Hicketts	$63,500 (3)
Salary Remaining :	$63,500
Salary Average :	$63,500
Salary Average Remaining :	$63,500
Joakim Ryan	$62,500 (2)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Ryan Sproul	$62,500 (2)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Ben Hutton	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Maxim Mamin	$45,000 (2)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	20
Salary Commitment
Year 2018 : $1,786,300
Year 2019 : $1,187,500
Year 2020 : $218,500
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,786,300
Year 2019 : $1,187,500
Year 2020 : $218,500
Year 2021 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,937 - 98.95%
Level 2:	5000 - $60 - 4,968 - 99.36%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,991 - 99.78%
Luxury :	1000 - $200 - 975 - 97.52%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,871 - 99.29%
Average Income per Game	$1,767,835
Year to Date Revenue	$72,481,223
Expense
Pro Players Total Salaries	$77,425,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,734,768
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$77,901,309
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$707,812
Pro Estimated Expenses	$707,812
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$707,812
Estimated Season Salary Cap	$78,592,604
Estimate Under Maximum Salary Cap of $80,000,000	$1,407,396
Estimate Over Minimum Salary Cap of $50,000,000	$28,592,604
Current Bank Account	$25,322,038
Projected Bank Account	$24,614,226

Pro Players Salaries
Mark Giordano	$6,750,000 (3)
-Salary Remaining :	$60,268
-Salary Average :	$6,750,000
-Salary Average Remaining :	$60,268
Cory Schneider	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Alex Killorn	$5,250,000 (3)
-Salary Remaining :	$46,875
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Valtteri Filppula	$5,000,000 (1)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Alexander Steen	$5,000,000 (1)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Jonathan Ericsson	$4,250,000 (1)
-Salary Remaining :	$37,946
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,946
Andreas Athanasiou	$4,000,000 (2)
-Salary Remaining :	$35,714
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Jonas Brodin	$4,000,000 (2)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Marco Scandella	$4,000,000 (2)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Auston Matthews	$3,775,000 (2)
-Salary Remaining :	$33,705
-Salary Average :	$3,775,000
-Salary Average Remaining :	$33,705
Loui Eriksson	$3,600,000 (1)
-Salary Remaining :	$32,143
-Salary Average :	$3,600,000
-Salary Average Remaining :	$32,143
Cal Clutterbuck	$3,500,000 (4)
-Salary Remaining :	$31,250
-Salary Average :	$3,500,000
-Salary Average Remaining :	$31,250
Cam Atkinson	$3,500,000 (2)
-Salary Remaining :	$31,250
-Salary Average :	$3,500,000
-Salary Average Remaining :	$31,250
Kyle Turris	$3,500,000 (1)
-Salary Remaining :	$31,250
-Salary Average :	$3,500,000
-Salary Average Remaining :	$31,250
Radko Gudas	$3,350,000 (3)
-Salary Remaining :	$29,911
-Salary Average :	$3,350,000
-Salary Average Remaining :	$29,911
Sam Gagner	$3,150,000 (3)
-Salary Remaining :	$28,125
-Salary Average :	$3,150,000
-Salary Average Remaining :	$28,125
Ryan Ellis	$2,500,000 (2)
-Salary Remaining :	$22,321
-Salary Average :	$2,500,000
-Salary Average Remaining :	$22,321
Petr Mrazek	$2,100,000 (1)
-Salary Remaining :	$18,750
-Salary Average :	$2,100,000
-Salary Average Remaining :	$18,750
Jordie Benn	$2,000,000 (2)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Mattias Janmark	$800,000 (4)
-Salary Remaining :	$7,143
-Salary Average :	$800,000
-Salary Average Remaining :	$7,143
Ryan Reaves	$750,000 (1)
-Salary Remaining :	$6,696
-Salary Average :	$750,000
-Salary Average Remaining :	$6,696
Aaron Dell	$650,000 (1)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Total Pro Players	22
Salary Commitment
Year 2018 : $77,425,000
Year 2019 : $44,825,000
Year 2020 : $22,050,000
Year 2021 : $4,300,000
Salary Average Commitment
Year 2018 : $76,175,000
Year 2019 : $45,325,000
Year 2020 : $22,550,000
Year 2021 : $4,300,000
Salary Cap with 1 Way Contract
Year 2018 : $77,425,000
Year 2019 : $46,575,000
Year 2020 : $22,800,000
Year 2021 : $4,300,000

Farm Players Salaries
Tyson Jost	$170,417 (2)
Salary Remaining :	$170,417
Salary Average :	$170,417
Salary Average Remaining :	$170,417
Samuel Girard	$93,583 (3)
Salary Remaining :	$93,583
Salary Average :	$93,583
Salary Average Remaining :	$93,583
Filip Chlapik	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Marko Dano	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ben Harpur	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tobias Lindberg	$69,300 (1)
Salary Remaining :	$69,300
Salary Average :	$69,300
Salary Average Remaining :	$69,300
Jake Dotchin	$61,667 (2)
Salary Remaining :	$61,667
Salary Average :	$61,667
Salary Average Remaining :	$61,667
Andreas Englund	$45,000 (2)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Shane Prince	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Chris Driedger	$45,000 (2)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	10
Salary Commitment
Year 2018 : $794,967
Year 2019 : $600,667
Year 2020 : $278,583
Year 2021 : $92,500
Salary Average Commitment
Year 2018 : $794,967
Year 2019 : $600,667
Year 2020 : $278,583
Year 2021 : $92,500

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,953 - 99.21%
Level 2:	5000 - $60 - 4,985 - 99.71%
Level 3:	2000 - $35 - 1,998 - 99.88%
Level 4:	4000 - $25 - 3,982 - 99.55%
Luxury :	1000 - $200 - 981 - 98.11%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,898 - 99.44%
Average Income per Game	$1,773,123
Year to Date Revenue	$72,698,057
Expense
Pro Players Total Salaries	$72,492,857
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,606,040
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$71,722,156
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$674,043
Pro Estimated Expenses	$674,043
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$674,043
Estimated Season Salary Cap	$72,369,414
Estimate Under Maximum Salary Cap of $80,000,000	$7,630,586
Estimate Over Minimum Salary Cap of $50,000,000	$22,369,414
Current Bank Account	$32,543,885
Projected Bank Account	$31,869,842

Pro Players Salaries
Evgeny Kuznetsov	$10,300,000 (3)
-Salary Remaining :	$91,964
-Salary Average :	$7,800,000
-Salary Average Remaining :	$69,643
Matt Duchene	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Kyle Okposo	$6,000,000 (3)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Semyon Varlamov	$5,900,000 (1)
-Salary Remaining :	$52,679
-Salary Average :	$5,900,000
-Salary Average Remaining :	$52,679
Zach Bogosian	$5,142,857 (1)
-Salary Remaining :	$45,918
-Salary Average :	$5,142,857
-Salary Average Remaining :	$45,918
Tyson Barrie	$5,000,000 (1)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Christopher Tanev	$4,450,000 (2)
-Salary Remaining :	$39,732
-Salary Average :	$4,450,000
-Salary Average Remaining :	$39,732
Tyler Bozak	$4,200,000 (1)
-Salary Remaining :	$37,500
-Salary Average :	$4,200,000
-Salary Average Remaining :	$37,500
Will Butcher	$3,775,000 (3)
-Salary Remaining :	$33,705
-Salary Average :	$3,775,000
-Salary Average Remaining :	$33,705
Mark Stone	$3,750,000 (2)
-Salary Remaining :	$33,482
-Salary Average :	$3,750,000
-Salary Average Remaining :	$33,482
Casey Cizikas	$3,350,000 (3)
-Salary Remaining :	$29,911
-Salary Average :	$3,350,000
-Salary Average Remaining :	$29,911
Jonathan Huberdeau	$3,250,000 (2)
-Salary Remaining :	$29,018
-Salary Average :	$3,250,000
-Salary Average Remaining :	$29,018
John Moore	$2,750,000 (4)
-Salary Remaining :	$24,554
-Salary Average :	$2,750,000
-Salary Average Remaining :	$24,554
Blake Coleman	$1,800,000 (2)
-Salary Remaining :	$16,071
-Salary Average :	$1,800,000
-Salary Average Remaining :	$16,071
Marian Gaborik	$1,500,000 (3)
-Salary Remaining :	$13,393
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,393
Anton Khudobin	$1,250,000 (1)
-Salary Remaining :	$11,161
-Salary Average :	$1,250,000
-Salary Average Remaining :	$11,161
Tom Pyatt	$750,000 (1)
-Salary Remaining :	$6,696
-Salary Average :	$750,000
-Salary Average Remaining :	$6,696
Kyle Brodziak	$750,000 (1)
-Salary Remaining :	$6,696
-Salary Average :	$750,000
-Salary Average Remaining :	$6,696
Brandon Davidson	$650,000 (1)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Zack Smith	$650,000 (1)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Colin Wilson	$650,000 (1)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
T.J. Brennan	$625,000 (3)
-Salary Remaining :	$5,580
-Salary Average :	$625,000
-Salary Average Remaining :	$5,580
Total Pro Players	22
Salary Commitment
Year 2018 : $72,492,857
Year 2019 : $39,050,000
Year 2020 : $25,800,000
Year 2021 : $2,750,000
Salary Average Commitment
Year 2018 : $69,992,857
Year 2019 : $39,050,000
Year 2020 : $25,800,000
Year 2021 : $2,750,000
Salary Cap with 1 Way Contract
Year 2018 : $72,492,857
Year 2019 : $41,550,000
Year 2020 : $28,300,000
Year 2021 : $2,750,000

Farm Players Salaries
Tage Thompson	$113,750 (3)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Gustav Olofsson	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Anton Lindholm	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Spencer Martin	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Zachary Fucale	$86,300 (1)
Salary Remaining :	$86,300
Salary Average :	$86,300
Salary Average Remaining :	$86,300
A.J. Greer	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Michal Kempny	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Michael Bournival	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Brian Flynn	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Cody McLeod	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Byron Froese	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	11
Salary Commitment
Year 2018 : $881,950
Year 2019 : $381,250
Year 2020 : $288,750
Year 2021 : $92,500
Salary Average Commitment
Year 2018 : $881,950
Year 2019 : $381,250
Year 2020 : $288,750
Year 2021 : $92,500

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,972 - 99.53%
Level 2:	5000 - $60 - 4,993 - 99.86%
Level 3:	2000 - $35 - 2,000 - 99.98%
Level 4:	4000 - $25 - 3,982 - 99.55%
Luxury :	1000 - $200 - 975 - 97.51%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,922 - 99.56%
Average Income per Game	$1,774,874
Year to Date Revenue	$72,769,825
Expense
Pro Players Total Salaries	$69,127,499
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,325,158
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$74,291,656
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$637,299
Pro Estimated Expenses	$637,299
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$637,299
Estimated Season Salary Cap	$74,908,866
Estimate Under Maximum Salary Cap of $80,000,000	$5,091,134
Estimate Over Minimum Salary Cap of $50,000,000	$24,908,866
Current Bank Account	$28,149,834
Projected Bank Account	$27,512,535

Pro Players Salaries
Jonathan Toews	$10,500,000 (1)
-Salary Remaining :	$93,750
-Salary Average :	$10,500,000
-Salary Average Remaining :	$93,750
Keith Yandle	$6,350,000 (3)
-Salary Remaining :	$56,696
-Salary Average :	$6,350,000
-Salary Average Remaining :	$56,696
Corey Crawford	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Brandon Saad	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Andy Greene	$5,500,000 (3)
-Salary Remaining :	$49,107
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Jake Guentzel	$5,000,000 (2)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Ian Cole	$4,250,000 (3)
-Salary Remaining :	$37,946
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,946
Patrik Berglund	$3,850,000 (3)
-Salary Remaining :	$34,375
-Salary Average :	$3,850,000
-Salary Average Remaining :	$34,375
Trevor Daley	$3,166,666 (2)
-Salary Remaining :	$28,274
-Salary Average :	$3,166,666
-Salary Average Remaining :	$28,274
Dan Girardi	$3,000,000 (3)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Cam Ward	$3,000,000 (3)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Riley Nash	$2,750,000 (4)
-Salary Remaining :	$24,554
-Salary Average :	$2,750,000
-Salary Average Remaining :	$24,554
Sebastian Aho	$1,775,000 (2)
-Salary Remaining :	$15,848
-Salary Average :	$1,775,000
-Salary Average Remaining :	$15,848
Nick Schmaltz	$1,541,667 (2)
-Salary Remaining :	$13,765
-Salary Average :	$1,541,667
-Salary Average Remaining :	$13,765
Carl Soderberg	$1,250,000 (1)
-Salary Remaining :	$11,161
-Salary Average :	$1,250,000
-Salary Average Remaining :	$11,161
Adam McQuaid	$1,100,000 (1)
-Salary Remaining :	$9,821
-Salary Average :	$1,100,000
-Salary Average Remaining :	$9,821
Gustav Forsling	$925,000 (4)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Alex DeBrincat	$894,166 (3)
-Salary Remaining :	$7,984
-Salary Average :	$894,166
-Salary Average Remaining :	$7,984
Richard Panik	$875,000 (1)
-Salary Remaining :	$7,813
-Salary Average :	$875,000
-Salary Average Remaining :	$7,813
Ryan Hartman	$750,000 (2)
-Salary Remaining :	$6,696
-Salary Average :	$750,000
-Salary Average Remaining :	$6,696
Scottie Upshall	$650,000 (1)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Total Pro Players	21
Salary Commitment
Year 2018 : $69,127,499
Year 2019 : $42,252,499
Year 2020 : $30,019,166
Year 2021 : $3,675,000
Salary Average Commitment
Year 2018 : $68,627,499
Year 2019 : $42,252,499
Year 2020 : $30,019,166
Year 2021 : $3,675,000
Salary Cap with 1 Way Contract
Year 2018 : $69,127,499
Year 2019 : $42,752,499
Year 2020 : $30,519,166
Year 2021 : $3,675,000

Farm Players Salaries
Carl Dahlstrom	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alex Nedeljkovic	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Tommy Wingels	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
John Hayden	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Harri Sateri	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Brendan Gaunce	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Andreas Martinsen	$67,560 (3)
Salary Remaining :	$67,560
Salary Average :	$67,560
Salary Average Remaining :	$67,560
Total Farm Players	7
Salary Commitment
Year 2018 : $549,477
Year 2019 : $474,477
Year 2020 : $249,477
Year 2021 : $0
Salary Average Commitment
Year 2018 : $549,477
Year 2019 : $474,477
Year 2020 : $249,477
Year 2021 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $125 - 5,902 - 98.37%
Level 2:	5000 - $80 - 4,916 - 98.32%
Level 3:	2000 - $50 - 1,990 - 99.48%
Level 4:	4000 - $25 - 3,998 - 99.96%
Luxury :	1000 - $180 - 993 - 99.34%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,800 - 98.89%
Average Income per Game	$2,119,805
Year to Date Revenue	$86,912,011
Expense
Pro Players Total Salaries	$73,219,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,690,072
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$71,964,581
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$678,295
Pro Estimated Expenses	$678,295
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$678,295
Estimated Season Salary Cap	$72,618,322
Estimate Under Maximum Salary Cap of $80,000,000	$7,381,678
Estimate Over Minimum Salary Cap of $50,000,000	$22,618,322
Current Bank Account	$53,803,774
Projected Bank Account	$53,125,479

Pro Players Salaries
Evgeni Malkin	$9,500,000 (1)
-Salary Remaining :	$84,821
-Salary Average :	$9,500,000
-Salary Average Remaining :	$84,821
Sergei Bobrovsky	$7,425,000 (3)
-Salary Remaining :	$66,295
-Salary Average :	$7,425,000
-Salary Average Remaining :	$66,295
Erik Johnson	$6,000,000 (3)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
T.J. Oshie	$5,750,000 (4)
-Salary Remaining :	$51,339
-Salary Average :	$5,750,000
-Salary Average Remaining :	$51,339
Cam Fowler	$5,500,000 (3)
-Salary Remaining :	$49,107
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Jaden Schwartz	$5,350,000 (1)
-Salary Remaining :	$47,768
-Salary Average :	$5,350,000
-Salary Average Remaining :	$47,768
Niklas Hjalmarsson	$4,100,000 (1)
-Salary Remaining :	$36,607
-Salary Average :	$4,100,000
-Salary Average Remaining :	$36,607
Alec Martinez	$4,000,000 (3)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Mikael Backlund	$3,575,000 (2)
-Salary Remaining :	$31,920
-Salary Average :	$3,575,000
-Salary Average Remaining :	$31,920
Sam Reinhart	$3,544,000 (1)
-Salary Remaining :	$31,643
-Salary Average :	$3,544,000
-Salary Average Remaining :	$31,643
Kevin Hayes	$2,600,000 (1)
-Salary Remaining :	$23,214
-Salary Average :	$2,600,000
-Salary Average Remaining :	$23,214
Jannik Hansen	$2,500,000 (1)
-Salary Remaining :	$22,321
-Salary Average :	$2,500,000
-Salary Average Remaining :	$22,321
Brock Nelson	$2,500,000 (1)
-Salary Remaining :	$22,321
-Salary Average :	$2,500,000
-Salary Average Remaining :	$22,321
Marcus Foligno	$2,250,000 (1)
-Salary Remaining :	$20,089
-Salary Average :	$2,250,000
-Salary Average Remaining :	$20,089
Brett Ritchie	$1,750,000 (3)
-Salary Remaining :	$15,625
-Salary Average :	$1,750,000
-Salary Average Remaining :	$15,625
Joel Edmundson	$1,050,000 (3)
-Salary Remaining :	$9,375
-Salary Average :	$1,050,000
-Salary Average Remaining :	$9,375
Barclay Goodrow	$1,000,000 (2)
-Salary Remaining :	$8,929
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Colton Parayko	$925,000 (2)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Steven Santini	$925,000 (2)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Michael Ferland	$825,000 (1)
-Salary Remaining :	$7,366
-Salary Average :	$825,000
-Salary Average Remaining :	$7,366
Tim Schaller	$775,000 (4)
-Salary Remaining :	$6,920
-Salary Average :	$775,000
-Salary Average Remaining :	$6,920
Stephen Johns	$725,000 (2)
-Salary Remaining :	$6,473
-Salary Average :	$725,000
-Salary Average Remaining :	$6,473
Anders Nilsson	$650,000 (1)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Total Pro Players	23
Salary Commitment
Year 2018 : $73,219,000
Year 2019 : $36,900,000
Year 2020 : $29,750,000
Year 2021 : $6,525,000
Salary Average Commitment
Year 2018 : $70,719,000
Year 2019 : $36,900,000
Year 2020 : $29,750,000
Year 2021 : $6,525,000
Salary Cap with 1 Way Contract
Year 2018 : $73,219,000
Year 2019 : $39,400,000
Year 2020 : $32,250,000
Year 2021 : $6,525,000

Farm Players Salaries
Torrey Mitchell	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Andrej Sustr	$145,000 (4)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Martin Necas	$143,167 (3)
Salary Remaining :	$143,167
Salary Average :	$143,167
Salary Average Remaining :	$143,167
Jordan Schmaltz	$120,800 (1)
Salary Remaining :	$120,800
Salary Average :	$120,800
Salary Average Remaining :	$120,800
Michael Chaput	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Vince Dunn	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Ivan Barbashev	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Andy Andreoff	$67,750 (4)
Salary Remaining :	$67,750
Salary Average :	$67,750
Salary Average Remaining :	$67,750
Justin Falk	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jordan Binnington	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Marek Mazanec	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Total Farm Players	11
Salary Commitment
Year 2018 : $1,088,034
Year 2019 : $605,334
Year 2020 : $545,334
Year 2021 : $312,750
Salary Average Commitment
Year 2018 : $1,088,034
Year 2019 : $605,334
Year 2020 : $545,334
Year 2021 : $312,750

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,924 - 98.74%
Level 2:	5000 - $60 - 4,987 - 99.74%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,993 - 99.82%
Luxury :	1000 - $200 - 991 - 99.11%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,895 - 99.42%
Average Income per Game	$1,769,414
Year to Date Revenue	$72,545,971
Expense
Pro Players Total Salaries	$81,759,556
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,208,820
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$75,749,002
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$770,175
Pro Estimated Expenses	$770,175
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$770,175
Estimated Season Salary Cap	$76,478,998
Estimate Under Maximum Salary Cap of $80,000,000	$3,521,002
Estimate Over Minimum Salary Cap of $50,000,000	$26,478,998
Current Bank Account	$15,348,700
Projected Bank Account	$14,578,525

Pro Players Salaries
Alex Ovechkin	$11,500,000 (3)
-Salary Remaining :	$102,679
-Salary Average :	$9,538,462
-Salary Average Remaining :	$85,165
Jordan Eberle	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Johnny Boychuk	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Hampus Lindholm	$5,205,556 (3)
-Salary Remaining :	$46,478
-Salary Average :	$5,205,556
-Salary Average Remaining :	$46,478
Jake Allen	$5,100,000 (3)
-Salary Remaining :	$45,536
-Salary Average :	$4,350,000
-Salary Average Remaining :	$38,839
Danny DeKeyser	$5,000,000 (1)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Frederik Andersen	$5,000,000 (3)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Sami Vatanen	$4,875,000 (1)
-Salary Remaining :	$43,527
-Salary Average :	$4,875,000
-Salary Average Remaining :	$43,527
Vincent Trocheck	$4,750,000 (3)
-Salary Remaining :	$42,411
-Salary Average :	$4,750,000
-Salary Average Remaining :	$42,411
Kyle Palmieri	$4,650,000 (4)
-Salary Remaining :	$41,518
-Salary Average :	$4,650,000
-Salary Average Remaining :	$41,518
Carl Hagelin	$4,000,000 (1)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Ryan Johansen	$4,000,000 (2)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Rickard Rakell	$3,800,000 (2)
-Salary Remaining :	$33,929
-Salary Average :	$3,800,000
-Salary Average Remaining :	$33,929
Brenden Dillon	$3,270,000 (1)
-Salary Remaining :	$29,196
-Salary Average :	$3,270,000
-Salary Average Remaining :	$29,196
Nick Ritchie	$1,627,000 (1)
-Salary Remaining :	$14,527
-Salary Average :	$1,627,000
-Salary Average Remaining :	$14,527
Alexander Wennberg	$1,400,000 (2)
-Salary Remaining :	$12,500
-Salary Average :	$1,400,000
-Salary Average Remaining :	$12,500
Alex Petrovic (Out of Payroll)	$1,300,000 (3)
-Salary Remaining :	$11,607
-Salary Average :	$1,050,000
-Salary Average Remaining :	$9,375
Devante Smith-Pelly	$1,300,000 (1)
-Salary Remaining :	$11,607
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,607
Jesper Fast	$950,000 (1)
-Salary Remaining :	$8,482
-Salary Average :	$950,000
-Salary Average Remaining :	$8,482
Brandon Montour	$925,000 (1)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Ondrej Kase	$670,000 (1)
-Salary Remaining :	$5,982
-Salary Average :	$670,000
-Salary Average Remaining :	$5,982
Chris Wagner	$637,000 (1)
-Salary Remaining :	$5,688
-Salary Average :	$637,000
-Salary Average Remaining :	$5,688
Scott Darling	$600,000 (1)
-Salary Remaining :	$5,357
-Salary Average :	$600,000
-Salary Average Remaining :	$5,357
Antti Niemi	$500,000 (1)
-Salary Remaining :	$4,464
-Salary Average :	$500,000
-Salary Average Remaining :	$4,464
Total Pro Players	24
Salary Commitment
Year 2018 : $83,059,556
Year 2019 : $43,744,018
Year 2020 : $34,544,018
Year 2021 : $4,650,000
Salary Average Commitment
Year 2018 : $80,098,018
Year 2019 : $43,744,018
Year 2020 : $34,544,018
Year 2021 : $4,650,000
Salary Cap with 1 Way Contract
Year 2018 : $83,059,556
Year 2019 : $46,705,556
Year 2020 : $37,505,556
Year 2021 : $4,650,000

Farm Players Salaries
Shea Theodore	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Artturi Lehkonen	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nic Kerdiles	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Murphy	$78,700 (1)
Salary Remaining :	$78,700
Salary Average :	$78,700
Salary Average Remaining :	$78,700
Michael Sgarbossa	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Stefan Noesen	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Antoine Roussel	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$50,000
Salary Average Remaining :	$50,000
Noel Acciari	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$50,000
Salary Average Remaining :	$50,000
Andrew Welinski	$45,000 (2)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Kevin Roy	$45,000 (2)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Julius Nattinen	$45,000 (2)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Jacob Larsson	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Marcus Pettersson	$45,000 (4)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	13
Salary Commitment
Year 2018 : $813,700
Year 2019 : $337,500
Year 2020 : $137,500
Year 2021 : $137,500
Salary Average Commitment
Year 2018 : $813,700
Year 2019 : $337,500
Year 2020 : $137,500
Year 2021 : $137,500

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $120 - 5,888 - 98.13%
Level 2:	5000 - $80 - 4,917 - 98.35%
Level 3:	2000 - $50 - 1,974 - 98.70%
Level 4:	4000 - $35 - 3,947 - 98.67%
Luxury :	1000 - $250 - 977 - 97.73%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,703 - 98.35%
Average Income per Game	$2,126,110
Year to Date Revenue	$87,170,502
Expense
Pro Players Total Salaries	$71,582,309
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,502,237
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$69,546,864
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$683,771
Pro Estimated Expenses	$683,771
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$683,771
Estimated Season Salary Cap	$70,185,992
Estimate Under Maximum Salary Cap of $80,000,000	$9,814,008
Estimate Over Minimum Salary Cap of $50,000,000	$20,185,992
Current Bank Account	$41,361,619
Projected Bank Account	$40,677,848

Pro Players Salaries
Dougie Hamilton	$6,775,000 (3)
-Salary Remaining :	$60,491
-Salary Average :	$5,750,000
-Salary Average Remaining :	$51,339
John Tavares	$5,500,000 (1)
-Salary Remaining :	$49,107
-Salary Average :	$5,500,000
-Salary Average Remaining :	$49,107
Nick Leddy	$5,500,000 (2)
-Salary Remaining :	$49,107
-Salary Average :	$5,500,000
-Salary Average Remaining :	$49,107
James van Riemsdyk	$4,250,000 (1)
-Salary Remaining :	$37,946
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,946
Marc-Edouard Vlasic	$4,250,000 (1)
-Salary Remaining :	$37,946
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,946
Mikkel Boedker	$4,000,000 (2)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Wayne Simmonds	$3,975,000 (1)
-Salary Remaining :	$35,491
-Salary Average :	$3,975,000
-Salary Average Remaining :	$35,491
Travis Hamonic	$3,857,143 (1)
-Salary Remaining :	$34,439
-Salary Average :	$3,857,143
-Salary Average Remaining :	$34,439
Erik Gudbranson	$3,500,000 (2)
-Salary Remaining :	$31,250
-Salary Average :	$3,500,000
-Salary Average Remaining :	$31,250
Jesse Puljujarvi	$3,425,000 (4)
-Salary Remaining :	$30,580
-Salary Average :	$3,425,000
-Salary Average Remaining :	$30,580
Nick Foligno	$3,000,000 (1)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Jacob Trouba	$3,000,000 (3)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Thatcher Demko	$2,941,667 (1)
-Salary Remaining :	$26,265
-Salary Average :	$2,941,667
-Salary Average Remaining :	$26,265
Carter Hutton	$2,887,500 (3)
-Salary Remaining :	$25,781
-Salary Average :	$2,750,000
-Salary Average Remaining :	$24,554
Ryan Strome	$2,500,000 (3)
-Salary Remaining :	$22,321
-Salary Average :	$2,500,000
-Salary Average Remaining :	$22,321
Tom Wilson	$2,000,000 (3)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Brandon Sutter	$1,999,999 (1)
-Salary Remaining :	$17,857
-Salary Average :	$1,999,999
-Salary Average Remaining :	$17,857
Patrick Maroon	$1,500,000 (1)
-Salary Remaining :	$13,393
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,393
Andrei Vasilevskiy	$1,475,000 (2)
-Salary Remaining :	$13,170
-Salary Average :	$1,475,000
-Salary Average Remaining :	$13,170
Mathew Barzal	$1,263,333 (1)
-Salary Remaining :	$11,280
-Salary Average :	$1,263,333
-Salary Average Remaining :	$11,280
Anthony Beauvillier	$1,106,667 (4)
-Salary Remaining :	$9,881
-Salary Average :	$1,106,667
-Salary Average Remaining :	$9,881
Scott Laughton	$1,076,000 (2)
-Salary Remaining :	$9,607
-Salary Average :	$1,076,000
-Salary Average Remaining :	$9,607
Nick Bonino	$1,000,000 (1)
-Salary Remaining :	$8,929
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Greg Pateryn	$800,000 (3)
-Salary Remaining :	$7,143
-Salary Average :	$800,000
-Salary Average Remaining :	$7,143
Total Pro Players	24
Salary Commitment
Year 2018 : $71,582,309
Year 2019 : $36,882,667
Year 2020 : $21,331,667
Year 2021 : $4,531,667
Salary Average Commitment
Year 2018 : $70,419,809
Year 2019 : $36,882,667
Year 2020 : $21,331,667
Year 2021 : $4,531,667
Salary Cap with 1 Way Contract
Year 2018 : $71,582,309
Year 2019 : $38,045,167
Year 2020 : $22,494,167
Year 2021 : $4,531,667

Farm Players Salaries
Brendan Perlini	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Haydn Fleury	$171,333 (4)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Owen Tippett	$162,750 (3)
Salary Remaining :	$162,750
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Ryan Pulock	$136,300 (2)
Salary Remaining :	$136,300
Salary Average :	$136,300
Salary Average Remaining :	$136,300
Curtis Lazar	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Louis Domingue	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Madison Bowey	$96,500 (3)
Salary Remaining :	$96,500
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Tomas Jurco	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Colin White	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jacob de la Rose	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Linus Ullmark	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Viktor Svedberg	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Alex Tuch	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Julian Melchiori	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Scott Mayfield	$62,500 (3)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Nic Petan	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$50,000
Salary Average Remaining :	$50,000
Total Farm Players	16
Salary Commitment
Year 2018 : $1,631,883
Year 2019 : $1,458,133
Year 2020 : $1,106,833
Year 2021 : $171,333
Salary Average Commitment
Year 2018 : $1,507,883
Year 2019 : $1,340,383
Year 2020 : $989,083
Year 2021 : $171,333

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $145 - 5,468 - 91.14%
Level 2:	5000 - $95 - 4,806 - 96.11%
Level 3:	2000 - $75 - 1,849 - 92.44%
Level 4:	4000 - $40 - 3,803 - 95.08%
Luxury :	1000 - $260 - 967 - 96.69%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,893 - 93.85%
Average Income per Game	$2,539,684
Year to Date Revenue	$104,127,062
Expense
Pro Players Total Salaries	$76,562,916
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,136,741
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$71,005,924
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$702,794
Pro Estimated Expenses	$702,794
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$702,794
Estimated Season Salary Cap	$71,689,521
Estimate Under Maximum Salary Cap of $80,000,000	$8,310,479
Estimate Over Minimum Salary Cap of $50,000,000	$21,689,521
Current Bank Account	$53,540,186
Projected Bank Account	$52,837,392

Pro Players Salaries
Ryan Getzlaf	$8,250,000 (1)
-Salary Remaining :	$73,661
-Salary Average :	$8,250,000
-Salary Average Remaining :	$73,661
Dustin Byfuglien	$7,510,000 (3)
-Salary Remaining :	$67,054
-Salary Average :	$7,510,000
-Salary Average Remaining :	$67,054
Mark Scheifele	$6,125,000 (2)
-Salary Remaining :	$54,688
-Salary Average :	$6,125,000
-Salary Average Remaining :	$54,688
Blake Wheeler	$5,600,000 (1)
-Salary Remaining :	$50,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$50,000
Alexander Edler	$5,000,000 (1)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Jason Demers	$4,900,000 (1)
-Salary Remaining :	$43,750
-Salary Average :	$4,900,000
-Salary Average Remaining :	$43,750
Bryan Little	$4,700,000 (1)
-Salary Remaining :	$41,964
-Salary Average :	$4,700,000
-Salary Average Remaining :	$41,964
Mathieu Perreault	$4,125,000 (4)
-Salary Remaining :	$36,830
-Salary Average :	$4,125,000
-Salary Average Remaining :	$36,830
Roman Josi	$4,000,000 (1)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Justin Braun	$3,800,000 (1)
-Salary Remaining :	$33,929
-Salary Average :	$3,800,000
-Salary Average Remaining :	$33,929
Justin Williams	$3,500,000 (1)
-Salary Remaining :	$31,250
-Salary Average :	$3,500,000
-Salary Average Remaining :	$31,250
Pierre-Luc Dubois	$3,394,166 (3)
-Salary Remaining :	$30,305
-Salary Average :	$3,394,166
-Salary Average Remaining :	$30,305
Andrew Cogliano	$3,000,000 (1)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Zach Werenski	$1,775,000 (4)
-Salary Remaining :	$15,848
-Salary Average :	$1,775,000
-Salary Average Remaining :	$15,848
Kyle Connor	$1,775,000 (4)
-Salary Remaining :	$15,848
-Salary Average :	$1,775,000
-Salary Average Remaining :	$15,848
Justin Abdelkader	$1,750,000 (1)
-Salary Remaining :	$15,625
-Salary Average :	$1,750,000
-Salary Average Remaining :	$15,625
Michael Matheson	$1,721,250 (2)
-Salary Remaining :	$15,368
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Brayden McNabb	$1,700,000 (3)
-Salary Remaining :	$15,179
-Salary Average :	$1,700,000
-Salary Average Remaining :	$15,179
Markus Granlund	$1,087,500 (3)
-Salary Remaining :	$9,710
-Salary Average :	$900,000
-Salary Average Remaining :	$8,036
James Reimer	$1,000,000 (1)
-Salary Remaining :	$8,929
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
David Pastrnak	$925,000 (2)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Connor Hellebuyck	$925,000 (1)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Total Pro Players	22
Salary Commitment
Year 2018 : $76,562,916
Year 2019 : $29,154,166
Year 2020 : $21,179,166
Year 2021 : $7,675,000
Salary Average Commitment
Year 2018 : $75,579,166
Year 2019 : $29,154,166
Year 2020 : $21,179,166
Year 2021 : $7,675,000
Salary Cap with 1 Way Contract
Year 2018 : $76,562,916
Year 2019 : $30,137,916
Year 2020 : $21,366,666
Year 2021 : $7,675,000

Farm Players Salaries
Keith Kinkaid	$168,900 (3)
Salary Remaining :	$168,900
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Martin Marincin	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Sami Niku	$91,667 (3)
Salary Remaining :	$91,667
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Jack Roslovic	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Chase De Leo	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Eric Comrie	$86,300 (1)
Salary Remaining :	$86,300
Salary Average :	$86,300
Salary Average Remaining :	$86,300
Scott Kosmachuk	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Mark Barberio	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
JC Lipon	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	9
Salary Commitment
Year 2018 : $874,367
Year 2019 : $581,667
Year 2020 : $391,667
Year 2021 : $0
Salary Average Commitment
Year 2018 : $783,800
Year 2019 : $535,000
Year 2020 : $345,000
Year 2021 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $200 - 5,283 - 88.06%
Level 2:	5000 - $100 - 4,852 - 97.05%
Level 3:	2000 - $50 - 1,986 - 99.32%
Level 4:	4000 - $40 - 3,852 - 96.29%
Luxury :	1000 - $270 - 961 - 96.13%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,935 - 94.09%
Average Income per Game	$2,484,262
Year to Date Revenue	$101,854,724
Expense
Pro Players Total Salaries	$77,590,666
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,575,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,640,031
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$77,096,955
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$724,693
Pro Estimated Expenses	$724,693
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$724,693
Estimated Season Salary Cap	$77,789,729
Estimate Under Maximum Salary Cap of $80,000,000	$2,210,271
Estimate Over Minimum Salary Cap of $50,000,000	$27,789,729
Current Bank Account	$35,420,512
Projected Bank Account	$34,695,819

Pro Players Salaries
Jonathan Quick	$8,300,000 (3)
-Salary Remaining :	$74,107
-Salary Average :	$5,800,000
-Salary Average Remaining :	$51,786
Jakub Voracek	$8,250,000 (3)
-Salary Remaining :	$73,661
-Salary Average :	$8,250,000
-Salary Average Remaining :	$73,661
Alexander Radulov	$8,200,000 (3)
-Salary Remaining :	$73,214
-Salary Average :	$8,200,000
-Salary Average Remaining :	$73,214
Patrice Bergeron	$6,500,000 (1)
-Salary Remaining :	$58,036
-Salary Average :	$6,500,000
-Salary Average Remaining :	$58,036
Mika Zibanejad	$6,350,000 (3)
-Salary Remaining :	$56,696
-Salary Average :	$5,350,000
-Salary Average Remaining :	$47,768
Ryan Nugent-Hopkins	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Brayden Schenn	$5,100,000 (2)
-Salary Remaining :	$45,536
-Salary Average :	$5,100,000
-Salary Average Remaining :	$45,536
TJ Brodie	$4,650,000 (2)
-Salary Remaining :	$41,518
-Salary Average :	$4,650,000
-Salary Average Remaining :	$41,518
Kris Russell	$4,000,000 (3)
-Salary Remaining :	$35,714
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,714
Lars Eller	$3,500,000 (3)
-Salary Remaining :	$31,250
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Michael Stone	$3,500,000 (2)
-Salary Remaining :	$31,250
-Salary Average :	$3,500,000
-Salary Average Remaining :	$31,250
Blake Comeau	$2,525,000 (3)
-Salary Remaining :	$22,545
-Salary Average :	$2,400,000
-Salary Average Remaining :	$21,429
Lawson Crouse	$2,352,500 (3)
-Salary Remaining :	$21,004
-Salary Average :	$1,602,500
-Salary Average Remaining :	$14,308
David Schlemko	$2,100,000 (2)
-Salary Remaining :	$18,750
-Salary Average :	$2,100,000
-Salary Average Remaining :	$18,750
Mikhail Sergachev	$1,744,166 (3)
-Salary Remaining :	$15,573
-Salary Average :	$1,744,166
-Salary Average Remaining :	$15,573
Colin Miller	$1,000,000 (2)
-Salary Remaining :	$8,929
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Antti Raanta	$1,000,000 (1)
-Salary Remaining :	$8,929
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Adrian Kempe	$925,000 (1)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Anthony Duclair	$894,000 (2)
-Salary Remaining :	$7,982
-Salary Average :	$894,000
-Salary Average Remaining :	$7,982
Magnus Paajarvi	$700,000 (1)
-Salary Remaining :	$6,250
-Salary Average :	$700,000
-Salary Average Remaining :	$6,250
Total Pro Players	20
Salary Commitment
Year 2018 : $77,590,666
Year 2019 : $58,090,666
Year 2020 : $40,846,666
Year 2021 : $0
Salary Average Commitment
Year 2018 : $72,715,666
Year 2019 : $57,590,666
Year 2020 : $40,346,666
Year 2021 : $0
Salary Cap with 1 Way Contract
Year 2018 : $77,590,666
Year 2019 : $62,465,666
Year 2020 : $45,221,666
Year 2021 : $0

Farm Players Salaries
Michael Dal Colle	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Andre Burakovsky	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Alexander Nylander	$174,417 (2)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Joshua Ho-Sang	$107,583 (4)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Brendan Guhle	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jonny Brodzinski	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Mersch	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Roland McKeown	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Valentin Zykov	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Frederik Gauthier	$86,300 (1)
Salary Remaining :	$86,300
Salary Average :	$86,300
Salary Average Remaining :	$86,300
Hunter Shinkaruk	$83,300 (4)
Salary Remaining :	$83,300
Salary Average :	$83,300
Salary Average Remaining :	$83,300
Michael McNiven	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nicholas Baptiste	$78,550 (1)
Salary Remaining :	$78,550
Salary Average :	$78,550
Salary Average Remaining :	$78,550
Justin Bailey	$71,500 (1)
Salary Remaining :	$71,500
Salary Average :	$71,500
Salary Average Remaining :	$71,500
Tomas Hyka	$65,013 (3)
Salary Remaining :	$65,013
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Justin Auger	$61,700 (1)
Salary Remaining :	$61,700
Salary Average :	$61,700
Salary Average Remaining :	$61,700
Adin Hill	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Paul LaDue	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	18
Salary Commitment
Year 2018 : $1,777,180
Year 2019 : $612,217
Year 2020 : $345,300
Year 2021 : $190,883
Salary Average Commitment
Year 2018 : $1,777,167
Year 2019 : $612,217
Year 2020 : $345,300
Year 2021 : $190,883

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 5,966 - 99.43%
Level 2:	5000 - $60 - 4,995 - 99.90%
Level 3:	2000 - $35 - 1,998 - 99.89%
Level 4:	4000 - $25 - 3,985 - 99.63%
Luxury :	1000 - $200 - 986 - 98.63%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,930 - 99.61%
Average Income per Game	$1,773,902
Year to Date Revenue	$72,729,997
Expense
Pro Players Total Salaries	$73,773,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,385,542
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$78,412,321
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$685,473
Pro Estimated Expenses	$685,473
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$685,473
Estimated Season Salary Cap	$79,071,009
Estimate Under Maximum Salary Cap of $80,000,000	$928,991
Estimate Over Minimum Salary Cap of $50,000,000	$29,071,009
Current Bank Account	$9,126,196
Projected Bank Account	$8,440,723

Pro Players Salaries
Alex Goligoski	$8,100,000 (3)
-Salary Remaining :	$72,321
-Salary Average :	$8,100,000
-Salary Average Remaining :	$72,321
Phil Kessel	$8,000,000 (1)
-Salary Remaining :	$71,429
-Salary Average :	$8,000,000
-Salary Average Remaining :	$71,429
Kris Letang	$7,250,000 (3)
-Salary Remaining :	$64,732
-Salary Average :	$7,250,000
-Salary Average Remaining :	$64,732
David Krejci	$7,250,000 (2)
-Salary Remaining :	$64,732
-Salary Average :	$7,250,000
-Salary Average Remaining :	$64,732
Pekka Rinne	$7,000,000 (1)
-Salary Remaining :	$62,500
-Salary Average :	$7,000,000
-Salary Average Remaining :	$62,500
Matt Niskanen (Out of Payroll)	$5,750,000 (4)
-Salary Remaining :	$51,339
-Salary Average :	$5,750,000
-Salary Average Remaining :	$51,339
Anton Stralman	$4,500,000 (3)
-Salary Remaining :	$40,179
-Salary Average :	$4,500,000
-Salary Average Remaining :	$40,179
Clayton Keller (1 Way Contract)	$4,173,000 (3)
-Salary Remaining :	$37,259
-Salary Average :	$1,673,000
-Salary Average Remaining :	$14,938
David Perron	$3,750,000 (3)
-Salary Remaining :	$33,482
-Salary Average :	$3,750,000
-Salary Average Remaining :	$33,482
Anders Lee	$3,750,000 (1)
-Salary Remaining :	$33,482
-Salary Average :	$3,750,000
-Salary Average Remaining :	$33,482
Leon Draisaitl	$3,400,000 (2)
-Salary Remaining :	$30,357
-Salary Average :	$3,400,000
-Salary Average Remaining :	$30,357
Josh Bailey	$3,300,000 (1)
-Salary Remaining :	$29,464
-Salary Average :	$3,300,000
-Salary Average Remaining :	$29,464
Deryk Engelland (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$24,554
-Salary Average :	$2,500,000
-Salary Average Remaining :	$22,321
Thomas Vanek	$2,600,000 (1)
-Salary Remaining :	$23,214
-Salary Average :	$2,600,000
-Salary Average Remaining :	$23,214
Dmitry Orlov	$2,000,000 (1)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Brian Gibbons (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$13,393
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Brad Richardson	$1,250,000 (3)
-Salary Remaining :	$11,161
-Salary Average :	$1,250,000
-Salary Average Remaining :	$11,161
Roman Polak	$1,100,000 (1)
-Salary Remaining :	$9,821
-Salary Average :	$1,100,000
-Salary Average Remaining :	$9,821
Curtis McElhinney	$850,000 (3)
-Salary Remaining :	$7,589
-Salary Average :	$850,000
-Salary Average Remaining :	$7,589
Marcus Johansson	$650,000 (1)
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Pierre-Edouard Bellemare	$600,000 (1)
-Salary Remaining :	$5,357
-Salary Average :	$600,000
-Salary Average Remaining :	$5,357
Total Pro Players	21
Salary Commitment
Year 2018 : $79,523,000
Year 2019 : $47,273,000
Year 2020 : $36,623,000
Year 2021 : $5,750,000
Salary Average Commitment
Year 2018 : $76,273,000
Year 2019 : $47,273,000
Year 2020 : $36,623,000
Year 2021 : $5,750,000
Salary Cap with 1 Way Contract
Year 2018 : $79,523,000
Year 2019 : $50,523,000
Year 2020 : $39,873,000
Year 2021 : $5,750,000

Farm Players Salaries
Alex Iafallo	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Anton Slepyshev	$152,500 (1)
Salary Remaining :	$152,500
Salary Average :	$152,500
Salary Average Remaining :	$152,500
Alexander Kerfoot	$138,750 (3)
Salary Remaining :	$138,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Lucas Wallmark	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Nicholas Merkley	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Laurent Brossoit	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jujhar Khaira	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Matt Puempel	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Brandon Pirri	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Andrew Miller	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Zach Redmond	$61,250 (3)
Salary Remaining :	$61,250
Salary Average :	$61,250
Salary Average Remaining :	$61,250
Jeremy Smith	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	12
Salary Commitment
Year 2018 : $1,140,000
Year 2019 : $375,000
Year 2020 : $240,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,115,000
Year 2019 : $375,000
Year 2020 : $240,000
Year 2021 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $130 - 5,858 - 97.64%
Level 2:	5000 - $80 - 4,933 - 98.67%
Level 3:	2000 - $60 - 1,966 - 98.30%
Level 4:	4000 - $30 - 3,960 - 99.01%
Luxury :	1000 - $220 - 990 - 99.03%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,708 - 98.38%
Average Income per Game	$2,262,918
Year to Date Revenue	$92,779,654
Expense
Pro Players Total Salaries	$61,015,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,838,868
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$70,273,489
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$562,637
Pro Estimated Expenses	$562,637
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$562,637
Estimated Season Salary Cap	$70,813,046
Estimate Under Maximum Salary Cap of $80,000,000	$9,186,954
Estimate Over Minimum Salary Cap of $50,000,000	$20,813,046
Current Bank Account	$61,935,579
Projected Bank Account	$61,372,942

Pro Players Salaries
Paul Stastny	$6,500,000 (3)
-Salary Remaining :	$58,036
-Salary Average :	$6,500,000
-Salary Average Remaining :	$58,036
Derek Stepan	$6,500,000 (4)
-Salary Remaining :	$58,036
-Salary Average :	$6,500,000
-Salary Average Remaining :	$58,036
Taylor Hall	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
David Savard	$4,250,000 (4)
-Salary Remaining :	$37,946
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,946
Adam Larsson	$4,167,000 (2)
-Salary Remaining :	$37,205
-Salary Average :	$4,167,000
-Salary Average Remaining :	$37,205
Nolan Patrick	$3,575,000 (3)
-Salary Remaining :	$31,920
-Salary Average :	$3,575,000
-Salary Average Remaining :	$31,920
Jamie McGinn	$3,333,000 (1)
-Salary Remaining :	$29,759
-Salary Average :	$3,333,000
-Salary Average Remaining :	$29,759
Ondrej Palat	$3,330,000 (2)
-Salary Remaining :	$29,732
-Salary Average :	$3,330,000
-Salary Average Remaining :	$29,732
Martin Jones	$3,000,000 (2)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Boone Jenner	$2,900,000 (2)
-Salary Remaining :	$25,893
-Salary Average :	$2,900,000
-Salary Average Remaining :	$25,893
Cody Ceci	$2,800,000 (3)
-Salary Remaining :	$25,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$25,000
Jonathan Bernier	$2,750,000 (1)
-Salary Remaining :	$24,554
-Salary Average :	$2,750,000
-Salary Average Remaining :	$24,554
Jared McCann (1 Way Contract)	$1,856,667 (3)
-Salary Remaining :	$16,577
-Salary Average :	$1,106,667
-Salary Average Remaining :	$9,881
Nikolaj Ehlers	$1,594,000 (1)
-Salary Remaining :	$14,232
-Salary Average :	$1,594,000
-Salary Average Remaining :	$14,232
Kevin Fiala	$1,363,333 (4)
-Salary Remaining :	$12,173
-Salary Average :	$1,363,333
-Salary Average Remaining :	$12,173
Bobby Ryan	$1,250,000 (1)
-Salary Remaining :	$11,161
-Salary Average :	$1,250,000
-Salary Average Remaining :	$11,161
Danton Heinen	$995,833 (4)
-Salary Remaining :	$8,891
-Salary Average :	$995,833
-Salary Average Remaining :	$8,891
Joel Armia	$925,000 (2)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Adam Pelech	$925,000 (2)
-Salary Remaining :	$8,259
-Salary Average :	$925,000
-Salary Average Remaining :	$8,259
Anthony Mantha	$863,000 (2)
-Salary Remaining :	$7,705
-Salary Average :	$863,000
-Salary Average Remaining :	$7,705
Brett Pesce	$809,167 (3)
-Salary Remaining :	$7,225
-Salary Average :	$809,167
-Salary Average Remaining :	$7,225
Josh Anderson	$678,333 (3)
-Salary Remaining :	$6,057
-Salary Average :	$678,333
-Salary Average Remaining :	$6,057
Antoine Bibeau (1 Way Contract)	$650,000 (1)
-1 Way Contract Salary Cap :	$65,000
-Salary Remaining :	$5,804
-Salary Average :	$650,000
-Salary Average Remaining :	$5,804
Total Pro Players	23
Salary Commitment
Year 2018 : $61,015,333
Year 2019 : $44,688,333
Year 2020 : $28,578,333
Year 2021 : $13,109,166
Salary Average Commitment
Year 2018 : $60,265,333
Year 2019 : $44,688,333
Year 2020 : $28,578,333
Year 2021 : $13,109,166
Salary Cap with 1 Way Contract
Year 2018 : $60,430,333
Year 2019 : $45,438,333
Year 2020 : $29,328,333
Year 2021 : $13,109,166

Farm Players Salaries
Jakub Vrana	$167,333 (3)
Salary Remaining :	$167,333
Salary Average :	$136,333
Salary Average Remaining :	$136,333
Xavier Ouellet	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Dmitrij Jaskin	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Luke Glendening	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Pontus Aberg	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brock McGinn	$88,750 (3)
Salary Remaining :	$88,750
Salary Average :	$88,750
Salary Average Remaining :	$88,750
Tanner Kero	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
David Rittich	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Ty Rattie	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Joseph Blandisi	$68,000 (3)
Salary Remaining :	$68,000
Salary Average :	$68,000
Salary Average Remaining :	$68,000
Maxime Lagace	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Erik Gustafsson	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Anthony Bitetto	$62,150 (3)
Salary Remaining :	$62,150
Salary Average :	$62,150
Salary Average Remaining :	$62,150
Josh Jooris	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	14
Salary Commitment
Year 2018 : $1,206,233
Year 2019 : $942,733
Year 2020 : $620,233
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,175,233
Year 2019 : $942,733
Year 2020 : $620,233
Year 2021 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $95 - 5,915 - 98.59%
Level 2:	5000 - $80 - 4,815 - 96.29%
Level 3:	2000 - $65 - 1,850 - 92.49%
Level 4:	4000 - $50 - 2,984 - 74.61%
Luxury :	1000 - $120 - 992 - 99.19%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,556 - 91.98%
Average Income per Game	$1,877,335
Year to Date Revenue	$76,970,750
Expense
Pro Players Total Salaries	$81,873,670
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,450,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,730,648
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$78,311,475
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$761,818
Pro Estimated Expenses	$761,818
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$761,818
Estimated Season Salary Cap	$79,042,490
Estimate Under Maximum Salary Cap of $80,000,000	$957,510
Estimate Over Minimum Salary Cap of $50,000,000	$29,042,490
Current Bank Account	$38,873,162
Projected Bank Account	$38,111,344

Pro Players Salaries
Brent Burns	$8,000,000 (4)
-Salary Remaining :	$71,429
-Salary Average :	$8,000,000
-Salary Average Remaining :	$71,429
Jason Spezza	$7,500,000 (3)
-Salary Remaining :	$66,964
-Salary Average :	$7,500,000
-Salary Average Remaining :	$66,964
Nicklas Backstrom	$6,700,000 (1)
-Salary Remaining :	$59,821
-Salary Average :	$6,700,000
-Salary Average Remaining :	$59,821
Jordan Staal	$6,062,500 (3)
-Salary Remaining :	$54,129
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Joe Pavelski	$6,000,000 (1)
-Salary Remaining :	$53,571
-Salary Average :	$6,000,000
-Salary Average Remaining :	$53,571
Torey Krug	$5,250,000 (1)
-Salary Remaining :	$46,875
-Salary Average :	$5,250,000
-Salary Average Remaining :	$46,875
Artem Anisimov	$4,550,000 (3)
-Salary Remaining :	$40,625
-Salary Average :	$4,550,000
-Salary Average Remaining :	$40,625
Michael Frolik	$4,300,000 (3)
-Salary Remaining :	$38,393
-Salary Average :	$4,300,000
-Salary Average Remaining :	$38,393
Craig Smith	$4,250,000 (1)
-Salary Remaining :	$37,946
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,946
Andrew Shaw	$3,950,000 (3)
-Salary Remaining :	$35,268
-Salary Average :	$3,900,000
-Salary Average Remaining :	$34,821
Dan Hamhuis	$3,800,000 (1)
-Salary Remaining :	$33,929
-Salary Average :	$3,800,000
-Salary Average Remaining :	$33,929
Johnny Oduya	$3,500,000 (1)
-Salary Remaining :	$31,250
-Salary Average :	$3,500,000
-Salary Average Remaining :	$31,250
Craig Anderson	$3,000,000 (3)
-Salary Remaining :	$26,786
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,786
Brian Elliott	$2,925,000 (1)
-Salary Remaining :	$26,116
-Salary Average :	$2,900,000
-Salary Average Remaining :	$25,893
Brian Boyle	$2,725,000 (2)
-Salary Remaining :	$24,330
-Salary Average :	$2,600,000
-Salary Average Remaining :	$23,214
Miles Wood	$2,100,000 (1)
-Salary Remaining :	$18,750
-Salary Average :	$2,100,000
-Salary Average Remaining :	$18,750
Calvin de Haan	$1,967,000 (1)
-Salary Remaining :	$17,563
-Salary Average :	$1,967,000
-Salary Average Remaining :	$17,563
Timo Meier	$1,644,170 (3)
-Salary Remaining :	$14,680
-Salary Average :	$1,644,170
-Salary Average Remaining :	$14,680
Ben Chiarot	$1,400,000 (4)
-Salary Remaining :	$12,500
-Salary Average :	$1,400,000
-Salary Average Remaining :	$12,500
Scott Harrington	$1,125,000 (1)
-Salary Remaining :	$10,045
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Jordan Oesterle	$1,125,000 (3)
-Salary Remaining :	$10,045
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,929
Total Pro Players	21
Salary Commitment
Year 2018 : $81,873,670
Year 2019 : $43,544,170
Year 2020 : $40,944,170
Year 2021 : $9,400,000
Salary Average Commitment
Year 2018 : $81,361,170
Year 2019 : $43,894,170
Year 2020 : $41,294,170
Year 2021 : $9,400,000
Salary Cap with 1 Way Contract
Year 2018 : $81,873,670
Year 2019 : $44,256,670
Year 2020 : $41,531,670
Year 2021 : $9,400,000

Farm Players Salaries
Derek Ryan	$145,000 (3)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Connor Carrick	$145,000 (2)
Salary Remaining :	$145,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Andrew Hammond	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Juho Lammikko	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Brandon Tanev	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kevin Labanc	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Chad Ruhwedel	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Troy Grosenick	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	8
Salary Commitment
Year 2018 : $867,500
Year 2019 : $442,500
Year 2020 : $210,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $862,500
Year 2019 : $442,500
Year 2020 : $210,000
Year 2021 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,891 - 98.19%
Level 2:	5000 - $60 - 4,979 - 99.59%
Level 3:	2000 - $35 - 1,998 - 99.90%
Level 4:	4000 - $25 - 3,981 - 99.52%
Luxury :	1000 - $200 - 973 - 97.26%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,822 - 99.01%
Average Income per Game	$1,758,321
Year to Date Revenue	$72,091,179
Expense
Pro Players Total Salaries	$85,560,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,712,168
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$76,521,813
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$795,179
Pro Estimated Expenses	$795,179
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$795,179
Estimated Season Salary Cap	$77,279,241
Estimate Under Maximum Salary Cap of $80,000,000	$2,720,759
Estimate Over Minimum Salary Cap of $50,000,000	$27,279,241
Current Bank Account	-$3,026,837
Projected Bank Account	-$3,822,016

Pro Players Salaries
Jamie Benn	$9,500,000 (4)
-Salary Remaining :	$84,821
-Salary Average :	$9,500,000
-Salary Average Remaining :	$84,821
Sidney Crosby	$8,700,000 (1)
-Salary Remaining :	$77,679
-Salary Average :	$8,700,000
-Salary Average Remaining :	$77,679
Jake Gardiner	$5,300,000 (3)
-Salary Remaining :	$47,321
-Salary Average :	$4,050,000
-Salary Average Remaining :	$36,161
Marc-Andre Fleury	$5,250,000 (1)
-Salary Remaining :	$46,875
-Salary Average :	$5,250,000
-Salary Average Remaining :	$46,875
James Neal	$5,000,000 (1)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Derick Brassard	$5,000,000 (1)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Mike Green	$5,000,000 (1)
-Salary Remaining :	$44,643
-Salary Average :	$5,000,000
-Salary Average Remaining :	$44,643
Charlie Coyle	$4,700,000 (3)
-Salary Remaining :	$41,964
-Salary Average :	$3,200,000
-Salary Average Remaining :	$28,571
Mats Zuccarello	$4,500,000 (1)
-Salary Remaining :	$40,179
-Salary Average :	$4,500,000
-Salary Average Remaining :	$40,179
Shayne Gostisbehere	$4,500,000 (2)
-Salary Remaining :	$40,179
-Salary Average :	$4,500,000
-Salary Average Remaining :	$40,179
Leo Komarov	$3,500,000 (2)
-Salary Remaining :	$31,250
-Salary Average :	$3,500,000
-Salary Average Remaining :	$31,250
Tyler Toffoli	$3,250,000 (1)
-Salary Remaining :	$29,018
-Salary Average :	$3,250,000
-Salary Average Remaining :	$29,018
John Klingberg	$2,765,000 (1)
-Salary Remaining :	$24,688
-Salary Average :	$2,765,000
-Salary Average Remaining :	$24,688
Dale Weise	$2,750,000 (1)
-Salary Remaining :	$24,554
-Salary Average :	$2,750,000
-Salary Average Remaining :	$24,554
Thomas Hickey	$2,500,000 (1)
-Salary Remaining :	$22,321
-Salary Average :	$2,500,000
-Salary Average Remaining :	$22,321
Nate Schmidt	$2,225,000 (3)
-Salary Remaining :	$19,866
-Salary Average :	$4,225,000
-Salary Average Remaining :	$37,723
Jason Zucker	$2,000,000 (1)
-Salary Remaining :	$17,857
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,857
Philipp Grubauer	$1,500,000 (1)
-Salary Remaining :	$13,393
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,393
Dylan Larkin	$1,425,000 (1)
-Salary Remaining :	$12,723
-Salary Average :	$1,425,000
-Salary Average Remaining :	$12,723
Max Domi	$1,363,000 (1)
-Salary Remaining :	$12,170
-Salary Average :	$1,363,000
-Salary Average Remaining :	$12,170
Luke Schenn	$1,250,000 (3)
-Salary Remaining :	$11,161
-Salary Average :	$1,250,000
-Salary Average Remaining :	$11,161
Vladimir Sobotka	$990,000 (1)
-Salary Remaining :	$8,839
-Salary Average :	$990,000
-Salary Average Remaining :	$8,839
Ryan Spooner	$950,000 (1)
-Salary Remaining :	$8,482
-Salary Average :	$950,000
-Salary Average Remaining :	$8,482
Radek Faksa	$833,000 (1)
-Salary Remaining :	$7,438
-Salary Average :	$833,000
-Salary Average Remaining :	$7,438
Gemel Smith (1 Way Contract)	$809,000 (1)
-1 Way Contract Salary Cap :	$80,900
-Salary Remaining :	$7,223
-Salary Average :	$809,000
-Salary Average Remaining :	$7,223
Total Pro Players	25
Salary Commitment
Year 2018 : $85,560,000
Year 2019 : $28,225,000
Year 2020 : $20,225,000
Year 2021 : $9,500,000
Salary Average Commitment
Year 2018 : $84,810,000
Year 2019 : $30,225,000
Year 2020 : $22,225,000
Year 2021 : $9,500,000
Salary Cap with 1 Way Contract
Year 2018 : $84,831,900
Year 2019 : $30,975,000
Year 2020 : $22,975,000
Year 2021 : $9,500,000

Farm Players Salaries
Christian Folin	$170,000 (4)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Tomas Nosek	$96,250 (4)
Salary Remaining :	$96,250
Salary Average :	$96,250
Salary Average Remaining :	$96,250
Anthony Cirelli	$93,583 (3)
Salary Remaining :	$93,583
Salary Average :	$93,583
Salary Average Remaining :	$93,583
Jori Lehtera	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Remi Elie	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Austin Czarnik	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Daniel Carr	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Warren Foegele	$74,679 (3)
Salary Remaining :	$74,679
Salary Average :	$74,667
Salary Average Remaining :	$74,667
Connor Hobbs	$72,013 (3)
Salary Remaining :	$72,013
Salary Average :	$72,000
Salary Average Remaining :	$72,000
Liam O'Brien	$69,600 (1)
Salary Remaining :	$69,600
Salary Average :	$69,600
Salary Average Remaining :	$69,600
Jack Campbell	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Chandler Stephenson	$65,013 (3)
Salary Remaining :	$65,013
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Justin Dowling	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Matt Hunwick	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	14
Salary Commitment
Year 2018 : $1,173,036
Year 2019 : $954,000
Year 2020 : $711,500
Year 2021 : $341,250
Salary Average Commitment
Year 2018 : $1,173,000
Year 2019 : $954,000
Year 2020 : $711,500
Year 2021 : $341,250

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $80,000,000 Available Cap Space	Over Minimum of $50,000,000	Pro Players	Farm Players	Total Players
Blue Jackets	$43,785,383	$77,470,141	$2,529,859	$27,470,141	24	21	45
Bruins	$105,891,275	$74,109,198	$5,890,802	$24,109,198	21	16	37
Canadiens	$124,961,435	$67,100,788	$12,899,212	$17,100,788	23	5	28
Flyers	$45,609,667	$77,831,376	$2,168,624	$27,831,376	22	5	27
Islanders	$78,541,806	$76,685,875	$3,314,125	$26,685,875	24	23	47
Lightning	$27,225,377	$75,734,435	$4,265,565	$25,734,435	21	8	29
Maple Leafs	$64,811,503	$74,050,872	$5,949,128	$24,050,872	24	20	44
Penguins	$26,239,860	$78,059,718	$1,940,282	$28,059,718	24	26	50
Rangers	$41,825,110	$72,205,877	$7,794,123	$22,205,877	22	19	41
Red Wings	$42,018,232	$76,856,123	$3,143,877	$26,856,123	20	20	40
Senators	$25,322,038	$78,592,604	$1,407,396	$28,592,604	22	10	32
Avalanche	$32,543,885	$72,369,414	$7,630,586	$22,369,414	22	11	33
Blackhawks	$28,149,834	$74,908,866	$5,091,134	$24,908,866	21	7	28
Blues	$53,803,774	$72,618,322	$7,381,678	$22,618,322	23	11	34
Ducks	$15,348,700	$76,478,998	$3,521,002	$26,478,998	24	13	37
Flames	$41,361,619	$70,185,992	$9,814,008	$20,185,992	24	16	40
Jets	$53,540,186	$71,689,521	$8,310,479	$21,689,521	22	9	31
Kings	$35,420,512	$77,789,729	$2,210,271	$27,789,729	20	18	38
Oilers	$9,126,196	$79,071,009	$928,991	$29,071,009	21	12	33
Predators	$61,935,579	$70,813,046	$9,186,954	$20,813,046	23	14	37
Sharks	$38,873,162	$79,042,490	$957,510	$29,042,490	21	8	29
Stars	-$3,026,837	$77,279,241	$2,720,759	$27,279,241	25	14	39

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %