LHSIR - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $120 - 5,859 - 97.65%
Level 2:	5000 - $70 - 4,958 - 99.16%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $35 - 3,921 - 98.02%
Luxury :	1000 - $300 - 909 - 90.87%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,646 - 98.03%
Average Income per Game	$1,937,443
Year to Date Revenue	$79,435,163
Expense
Pro Players Total Salaries	$75,481,833
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,276,966
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$70,498,830
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$635,855
Pro Estimated Expenses	$635,855
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$635,855
Season Salary Cap	$75,481,833
Estimate Under Maximum Salary Cap of $82,000,000	$6,518,167
Estimate Over Minimum Salary Cap of $50,000,000	$25,481,833
Current Bank Account	$19,043,570
Projected Bank Account	$18,407,715

Pro Players Salaries
Jamie Benn	$9,500,000 (3)
-Salary Remaining :	$76,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$76,000
Evander Kane	$7,000,000 (3)
-Salary Remaining :	$56,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$56,000
Tuukka Rask	$7,000,000 (3)
-Salary Remaining :	$56,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$56,000
Jordan Eberle	$6,125,000 (3)
-Salary Remaining :	$49,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$44,000
Gustav Nyquist	$4,750,000 (2)
-Salary Remaining :	$38,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$38,000
Marcus Johansson	$4,733,333 (3)
-Salary Remaining :	$37,867
-Salary Average :	$4,583,333
-Salary Average Remaining :	$36,667
Nazem Kadri	$4,500,000 (3)
-Salary Remaining :	$36,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$36,000
Nikita Zaitsev	$4,500,000 (2)
-Salary Remaining :	$36,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$36,000
Dmitry Kulikov	$4,333,000 (1)
-Salary Remaining :	$34,664
-Salary Average :	$4,333,000
-Salary Average Remaining :	$34,664
Tanner Pearson	$3,350,000 (1)
-Salary Remaining :	$26,800
-Salary Average :	$3,350,000
-Salary Average Remaining :	$26,800
Jonathan Drouin	$3,194,000 (1)
-Salary Remaining :	$25,552
-Salary Average :	$3,194,000
-Salary Average Remaining :	$25,552
Carl Gunnarsson	$2,900,000 (1)
-Salary Remaining :	$23,200
-Salary Average :	$2,900,000
-Salary Average Remaining :	$23,200
Elias Lindholm	$2,700,000 (2)
-Salary Remaining :	$21,600
-Salary Average :	$2,700,000
-Salary Average Remaining :	$21,600
Vladislav Namestnikov	$1,900,000 (1)
-Salary Remaining :	$15,200
-Salary Average :	$1,900,000
-Salary Average Remaining :	$15,200
Sven Baertschi	$1,850,000 (1)
-Salary Remaining :	$14,800
-Salary Average :	$1,850,000
-Salary Average Remaining :	$14,800
Pavel Zacha	$1,744,167 (3)
-Salary Remaining :	$13,953
-Salary Average :	$1,744,167
-Salary Average Remaining :	$13,953
Charlie McAvoy	$1,258,333 (3)
-Salary Remaining :	$10,067
-Salary Average :	$1,258,333
-Salary Average Remaining :	$10,067
Austin Watson	$1,100,000 (1)
-Salary Remaining :	$8,800
-Salary Average :	$1,100,000
-Salary Average Remaining :	$8,800
Markus Nutivaara	$925,000 (1)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Jamie Oleksiak	$919,000 (1)
-Salary Remaining :	$7,352
-Salary Average :	$919,000
-Salary Average Remaining :	$7,352
Devon Toews	$750,000 (3)
-Salary Remaining :	$6,000
-Salary Average :	$700,000
-Salary Average Remaining :	$5,600
Mackenzie Blackwood	$450,000 (1)
-Salary Remaining :	$3,600
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Total Pro Players	22
Salary Commitment
Year 2019 : $75,481,833
Year 2020 : $53,735,833
Year 2021 : $41,785,833
Year 2022 : $0
Salary Average Commitment
Year 2019 : $74,656,833
Year 2020 : $53,735,833
Year 2021 : $41,785,833
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $75,481,833
Year 2020 : $54,560,833
Year 2021 : $42,610,833
Year 2022 : $0

Farm Players Salaries
Kyle Clifford	$160,000 (1)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Drake Caggiula	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Matthew Peca	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Joakim Nordstrom	$127,500 (1)
Salary Remaining :	$127,500
Salary Average :	$127,500
Salary Average Remaining :	$127,500
Sonny Milano	$126,333 (2)
Salary Remaining :	$126,333
Salary Average :	$126,333
Salary Average Remaining :	$126,333
Christian Dvorak	$110,667 (3)
Salary Remaining :	$110,667
Salary Average :	$110,667
Salary Average Remaining :	$110,667
Michael McCarron	$107,583 (2)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Calvin Pickard	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Mike Reilly	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Oscar Dansk	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Joel Eriksson Ek	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Gabriel Carlsson	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Mirco Mueller	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$131,917
Salary Average Remaining :	$131,917
Nicolas Roy	$81,500 (2)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Roope Hintz	$81,167 (4)
Salary Remaining :	$81,167
Salary Average :	$81,167
Salary Average Remaining :	$81,167
Slater Koekkoek	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Maxime Lajoie	$78,000 (3)
Salary Remaining :	$78,000
Salary Average :	$78,000
Salary Average Remaining :	$78,000
Anton Forsberg	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Charles Hudon	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Miikka Salomaki	$61,300 (1)
Salary Remaining :	$61,300
Salary Average :	$61,300
Salary Average Remaining :	$61,300
Total Farm Players	20
Salary Commitment
Year 2019 : $1,955,384
Year 2020 : $1,144,084
Year 2021 : $513,668
Year 2022 : $146,167
Salary Average Commitment
Year 2019 : $2,009,801
Year 2020 : $1,151,584
Year 2021 : $521,168
Year 2022 : $153,667

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $301 - 2,557 - 42.61%
Level 2:	5000 - $278 - 2,000 - 40.00%
Level 3:	2000 - $230 - 800 - 40.00%
Level 4:	4000 - $100 - 1,613 - 40.32%
Luxury :	1000 - $500 - 536 - 53.60%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	7,506 - 41.70%
Average Income per Game	$2,488,531
Year to Date Revenue	$102,029,783
Expense
Pro Players Total Salaries	$80,969,642
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,406,390
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$74,557,578
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$655,757
Pro Estimated Expenses	$655,757
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$655,757
Season Salary Cap	$80,969,642
Estimate Under Maximum Salary Cap of $82,000,000	$1,030,358
Estimate Over Minimum Salary Cap of $50,000,000	$30,969,642
Current Bank Account	$66,225,196
Projected Bank Account	$65,569,439

Pro Players Salaries
Connor McDavid	$12,500,000 (4)
-Salary Remaining :	$100,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$100,000
Vladimir Tarasenko	$10,000,000 (3)
-Salary Remaining :	$80,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$60,000
Torey Krug	$7,750,000 (3)
-Salary Remaining :	$62,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$42,000
Dustin Byfuglien	$7,510,000 (2)
-Salary Remaining :	$60,080
-Salary Average :	$7,510,000
-Salary Average Remaining :	$60,080
Alex Pietrangelo	$6,500,000 (3)
-Salary Remaining :	$52,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$52,000
Travis Hamonic	$6,357,143 (3)
-Salary Remaining :	$50,857
-Salary Average :	$3,857,143
-Salary Average Remaining :	$30,857
Brad Marchand	$6,125,000 (3)
-Salary Remaining :	$49,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$49,000
William Karlsson	$5,900,000 (4)
-Salary Remaining :	$47,200
-Salary Average :	$5,900,000
-Salary Average Remaining :	$47,200
Alex Killorn	$4,500,000 (2)
-Salary Remaining :	$36,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Patrik Laine	$3,575,000 (3)
-Salary Remaining :	$28,600
-Salary Average :	$3,575,000
-Salary Average Remaining :	$28,600
Zach Hyman	$1,200,000 (1)
-Salary Remaining :	$9,600
-Salary Average :	$1,200,000
-Salary Average Remaining :	$9,600
Ron Hainsey	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Corey Crawford	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Henrik Lundqvist	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Anthony Cirelli	$935,833 (2)
-Salary Remaining :	$7,487
-Salary Average :	$935,833
-Salary Average Remaining :	$7,487
Sean Kuraly	$925,000 (4)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Oskar Sundqvist	$925,000 (1)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Mathieu Joseph	$910,833 (3)
-Salary Remaining :	$7,287
-Salary Average :	$910,833
-Salary Average Remaining :	$7,287
Tony DeAngelo	$863,333 (2)
-Salary Remaining :	$6,907
-Salary Average :	$863,333
-Salary Average Remaining :	$6,907
Evan Rodrigues	$842,500 (1)
-Salary Remaining :	$6,740
-Salary Average :	$842,500
-Salary Average Remaining :	$6,740
Viktor Arvidsson	$650,000 (1)
-Salary Remaining :	$5,200
-Salary Average :	$650,000
-Salary Average Remaining :	$5,200
Total Pro Players	21
Salary Commitment
Year 2019 : $80,969,642
Year 2020 : $66,852,142
Year 2021 : $53,042,976
Year 2022 : $19,325,000
Salary Average Commitment
Year 2019 : $75,969,642
Year 2020 : $67,352,142
Year 2021 : $53,042,976
Year 2022 : $19,325,000
Salary Cap with 1 Way Contract
Year 2019 : $80,969,642
Year 2020 : $74,352,142
Year 2021 : $60,542,976
Year 2022 : $19,325,000

Farm Players Salaries
Julius Honka	$136,300 (1)
Salary Remaining :	$136,300
Salary Average :	$136,300
Salary Average Remaining :	$136,300
Martin Kaut	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Ryan Donato	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Jakub Zboril	$128,833 (1)
Salary Remaining :	$128,833
Salary Average :	$128,833
Salary Average Remaining :	$128,833
Anders Bjork	$106,667 (2)
Salary Remaining :	$106,667
Salary Average :	$106,667
Salary Average Remaining :	$106,667
Carter Verhaeghe	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Nick Cousins	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jakob Forsbacka Karlsson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Peter Cehlarik	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Rob O'Gara	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Zane McIntyre	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matt Grzelcyk	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Fitzgerald	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Seth Griffith	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Filip Hronek	$91,333 (1)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Dan Vladar	$91,000 (3)
Salary Remaining :	$91,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
John Quenneville	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jordan Kyrou	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Jeremy Lauzon	$87,167 (3)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Jeremy Roy	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Danick Martel	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Zach Senyshyn	$79,250 (3)
Salary Remaining :	$79,250
Salary Average :	$79,250
Salary Average Remaining :	$79,250
Anthony Stolarz	$75,333 (2)
Salary Remaining :	$75,333
Salary Average :	$75,333
Salary Average Remaining :	$75,333
Peter Holland	$67,500 (3)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Jean-Sebastien Dea	$59,333 (1)
Salary Remaining :	$59,333
Salary Average :	$59,333
Salary Average Remaining :	$59,333
Total Farm Players	25
Salary Commitment
Year 2019 : $2,383,966
Year 2020 : $1,220,750
Year 2021 : $546,250
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,204,966
Year 2020 : $1,084,750
Year 2021 : $410,250
Year 2022 : $0

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 - 1,610 - 40.26%
Luxury :	1000 - $500 - 533 - 53.31%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	7,344 - 40.80%
Average Income per Game	$2,584,527
Year to Date Revenue	$105,965,625
Expense
Pro Players Total Salaries	$66,245,959
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,138,907
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$66,160,051
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$569,968
Pro Estimated Expenses	$569,968
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$569,968
Season Salary Cap	$66,245,959
Estimate Under Maximum Salary Cap of $82,000,000	$15,754,041
Estimate Over Minimum Salary Cap of $50,000,000	$16,245,959
Current Bank Account	$65,610,038
Projected Bank Account	$65,040,070

Pro Players Salaries
Anze Kopitar	$10,000,000 (2)
-Salary Remaining :	$80,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$80,000
Ryan Suter	$7,538,461 (2)
-Salary Remaining :	$60,308
-Salary Average :	$7,538,461
-Salary Average Remaining :	$60,308
Kevin Shattenkirk	$6,650,000 (3)
-Salary Remaining :	$53,200
-Salary Average :	$6,650,000
-Salary Average Remaining :	$53,200
Connor Hellebuyck	$6,166,666 (4)
-Salary Remaining :	$49,333
-Salary Average :	$6,166,666
-Salary Average Remaining :	$49,333
Max Pacioretty	$5,500,000 (3)
-Salary Remaining :	$44,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$36,000
Thomas Vanek	$3,500,000 (3)
-Salary Remaining :	$28,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Pierre-Luc Dubois	$3,394,166 (2)
-Salary Remaining :	$27,153
-Salary Average :	$3,394,166
-Salary Average Remaining :	$27,153
Troy Brouwer	$3,000,000 (2)
-Salary Remaining :	$24,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Alex Galchenyuk	$2,800,000 (1)
-Salary Remaining :	$22,400
-Salary Average :	$2,800,000
-Salary Average Remaining :	$22,400
Mikko Koskinen	$2,750,000 (3)
-Salary Remaining :	$22,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$20,000
Braydon Coburn	$2,500,000 (2)
-Salary Remaining :	$20,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$20,000
Zach Werenski	$1,775,000 (3)
-Salary Remaining :	$14,200
-Salary Average :	$1,775,000
-Salary Average Remaining :	$14,200
Marcus Sorensen	$1,200,000 (3)
-Salary Remaining :	$9,600
-Salary Average :	$700,000
-Salary Average Remaining :	$5,600
Carter Rowney	$1,133,333 (2)
-Salary Remaining :	$9,067
-Salary Average :	$1,133,333
-Salary Average Remaining :	$9,067
Dominic Moore	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Andrew Ladd	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Jason Demers	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Marc Methot	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Zack Smith	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Nick Bonino	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Nic Dowd	$900,000 (3)
-Salary Remaining :	$7,200
-Salary Average :	$650,000
-Salary Average Remaining :	$5,200
Patrik Nemeth	$763,333 (4)
-Salary Remaining :	$6,107
-Salary Average :	$763,333
-Salary Average Remaining :	$6,107
Josh Archibald	$675,000 (3)
-Salary Remaining :	$5,400
-Salary Average :	$675,000
-Salary Average Remaining :	$5,400
Total Pro Players	23
Salary Commitment
Year 2019 : $66,245,959
Year 2020 : $54,945,959
Year 2021 : $27,379,999
Year 2022 : $6,929,999
Salary Average Commitment
Year 2019 : $61,745,959
Year 2020 : $52,945,959
Year 2021 : $25,379,999
Year 2022 : $6,929,999
Salary Cap with 1 Way Contract
Year 2019 : $66,245,959
Year 2020 : $57,445,959
Year 2021 : $29,879,999
Year 2022 : $6,929,999

Farm Players Salaries
Trevor Lewis	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Drew Stafford	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Joel Hanley	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Devante Smith-Pelly	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Lukas Vejdemo	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Will Bitten	$91,000 (3)
Salary Remaining :	$91,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Vitek Vanecek	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Jonah Gadjovich	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Brett Lernout	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Adam Wilcox	$80,875 (4)
Salary Remaining :	$80,875
Salary Average :	$80,875
Salary Average Remaining :	$80,875
Noel Acciari	$72,500 (3)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Tyler Ennis	$71,250 (3)
Salary Remaining :	$71,250
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Chase Balisy	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Matt Tennyson	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Tom McCollum	$61,250 (1)
Salary Remaining :	$61,250
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Mike Condon	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$57,500
Salary Average Remaining :	$57,500
Daniel Audette	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	17
Salary Commitment
Year 2019 : $1,557,041
Year 2020 : $1,259,541
Year 2021 : $1,079,541
Year 2022 : $80,875
Salary Average Commitment
Year 2019 : $1,413,375
Year 2020 : $1,083,375
Year 2021 : $903,375
Year 2022 : $80,875

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $240 - 3,155 - 52.59%
Level 2:	5000 - $160 - 2,726 - 54.53%
Level 3:	2000 - $90 - 1,561 - 78.05%
Level 4:	4000 - $70 - 2,108 - 52.69%
Luxury :	1000 - $500 - 520 - 52.02%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	10,071 - 55.95%
Average Income per Game	$2,177,057
Year to Date Revenue	$89,259,325
Expense
Pro Players Total Salaries	$57,940,833
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,369,419
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$60,529,163
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$479,527
Pro Estimated Expenses	$479,527
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$479,527
Season Salary Cap	$57,940,833
Estimate Under Maximum Salary Cap of $82,000,000	$24,059,167
Estimate Over Minimum Salary Cap of $50,000,000	$7,940,833
Current Bank Account	$45,305,134
Projected Bank Account	$44,825,607

Pro Players Salaries
Artemi Panarin	$6,000,000 (3)
-Salary Remaining :	$48,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$48,000
Zach Bogosian (Out of Payroll)	$5,642,857 (2)
-Salary Remaining :	$45,143
-Salary Average :	$5,392,857
-Salary Average Remaining :	$43,143
Craig Smith	$5,250,000 (2)
-Salary Remaining :	$42,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$36,000
Calvin de Haan	$5,050,000 (3)
-Salary Remaining :	$40,400
-Salary Average :	$4,550,000
-Salary Average Remaining :	$36,400
Tyler Johnson	$5,000,000 (3)
-Salary Remaining :	$40,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Devan Dubnyk	$4,830,000 (3)
-Salary Remaining :	$38,640
-Salary Average :	$4,330,000
-Salary Average Remaining :	$34,640
Justin Braun	$4,300,000 (3)
-Salary Remaining :	$34,400
-Salary Average :	$3,800,000
-Salary Average Remaining :	$30,400
Jakob Silfverberg	$3,750,000 (3)
-Salary Remaining :	$30,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$30,000
Jacob Markstrom	$3,666,667 (2)
-Salary Remaining :	$29,333
-Salary Average :	$3,666,667
-Salary Average Remaining :	$29,333
Mikael Granlund	$3,000,000 (1)
-Salary Remaining :	$24,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Erik Haula	$2,750,000 (3)
-Salary Remaining :	$22,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$22,000
Melker Karlsson	$2,000,000 (2)
-Salary Remaining :	$16,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$16,000
Zack Kassian	$1,950,000 (3)
-Salary Remaining :	$15,600
-Salary Average :	$1,950,000
-Salary Average Remaining :	$15,600
Jordan Martinook	$1,800,000 (1)
-Salary Remaining :	$14,400
-Salary Average :	$1,800,000
-Salary Average Remaining :	$14,400
Travis Sanheim	$1,263,333 (2)
-Salary Remaining :	$10,107
-Salary Average :	$1,263,333
-Salary Average Remaining :	$10,107
Oskar Lindblom	$1,137,500 (2)
-Salary Remaining :	$9,100
-Salary Average :	$1,137,500
-Salary Average Remaining :	$9,100
Dennis Seidenberg	$1,050,000 (2)
-Salary Remaining :	$8,400
-Salary Average :	$800,000
-Salary Average Remaining :	$6,400
Corey Perry	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Givani Smith	$913,333 (3)
-Salary Remaining :	$7,307
-Salary Average :	$913,333
-Salary Average Remaining :	$7,307
Jack Kopacka	$910,833 (3)
-Salary Remaining :	$7,287
-Salary Average :	$910,000
-Salary Average Remaining :	$7,280
Robert Hagg	$894,167 (2)
-Salary Remaining :	$7,153
-Salary Average :	$894,167
-Salary Average Remaining :	$7,153
Tyrell Goulbourne	$775,000 (2)
-Salary Remaining :	$6,200
-Salary Average :	$775,000
-Salary Average Remaining :	$6,200
Dylan DeMelo	$650,000 (2)
-Salary Remaining :	$5,200
-Salary Average :	$650,000
-Salary Average Remaining :	$5,200
Total Pro Players	23
Salary Commitment
Year 2019 : $63,583,690
Year 2020 : $54,783,690
Year 2021 : $33,954,166
Year 2022 : $0
Salary Average Commitment
Year 2019 : $60,832,857
Year 2020 : $55,032,857
Year 2021 : $33,953,333
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $63,583,690
Year 2020 : $57,783,690
Year 2021 : $35,454,166
Year 2022 : $0

Farm Players Salaries
Charlie Lindgren	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Stelio Mattheos	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Luke Green	$83,833 (3)
Salary Remaining :	$83,833
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Mark Friedman	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Mark Alt	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	5
Salary Commitment
Year 2019 : $453,833
Year 2020 : $453,833
Year 2021 : $258,833
Year 2022 : $0
Salary Average Commitment
Year 2019 : $455,000
Year 2020 : $455,000
Year 2021 : $260,000
Year 2022 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6500 - $350 - 5,007 - 77.04%
Level 2:	5500 - $300 - 4,202 - 76.40%
Level 3:	2500 - $250 - 1,684 - 67.35%
Level 4:	4000 - $100 - 2,533 - 63.33%
Luxury :	1500 - $500 - 600 - 40.02%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,027 - 70.13%
Average Income per Game	$2,484,225
Year to Date Revenue	$101,853,244
Expense
Pro Players Total Salaries	$80,928,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,522,080
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$75,552,648
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$661,428
Pro Estimated Expenses	$661,428
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$661,428
Season Salary Cap	$80,928,500
Estimate Under Maximum Salary Cap of $82,000,000	$1,071,500
Estimate Over Minimum Salary Cap of $50,000,000	$30,928,500
Current Bank Account	$30,542,920
Projected Bank Account	$29,881,492

Pro Players Salaries
Marc-Edouard Vlasic	$8,225,000 (3)
-Salary Remaining :	$65,800
-Salary Average :	$7,000,000
-Salary Average Remaining :	$56,000
Phil Kessel	$8,000,000 (3)
-Salary Remaining :	$64,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$64,000
Brent Seabrook	$6,875,000 (1)
-Salary Remaining :	$55,000
-Salary Average :	$6,875,000
-Salary Average Remaining :	$55,000
Braden Holtby	$6,100,000 (1)
-Salary Remaining :	$48,800
-Salary Average :	$6,100,000
-Salary Average Remaining :	$48,800
Logan Couture	$6,000,000 (3)
-Salary Remaining :	$48,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$48,000
Wayne Simmonds	$5,975,000 (3)
-Salary Remaining :	$47,800
-Salary Average :	$3,975,000
-Salary Average Remaining :	$31,800
Brady Skjei	$5,250,000 (4)
-Salary Remaining :	$42,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$42,000
Sean Couturier	$4,333,000 (2)
-Salary Remaining :	$34,664
-Salary Average :	$4,333,000
-Salary Average Remaining :	$34,664
Oscar Klefbom	$4,167,000 (2)
-Salary Remaining :	$33,336
-Salary Average :	$4,167,000
-Salary Average Remaining :	$33,336
Darren Helm	$3,850,000 (1)
-Salary Remaining :	$30,800
-Salary Average :	$3,850,000
-Salary Average Remaining :	$30,800
Richard Panik	$3,550,000 (3)
-Salary Remaining :	$28,400
-Salary Average :	$2,800,000
-Salary Average Remaining :	$22,400
Anders Nilsson	$3,000,000 (1)
-Salary Remaining :	$24,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$20,000
Tomas Hertl	$3,000,000 (2)
-Salary Remaining :	$24,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Ryan Murray	$2,285,000 (2)
-Salary Remaining :	$18,280
-Salary Average :	$2,285,000
-Salary Average Remaining :	$18,280
Jimmy Vesey	$2,275,000 (1)
-Salary Remaining :	$18,200
-Salary Average :	$2,275,000
-Salary Average Remaining :	$18,200
Joonas Donskoi	$1,900,000 (2)
-Salary Remaining :	$15,200
-Salary Average :	$1,900,000
-Salary Average Remaining :	$15,200
Mark Jankowski	$1,675,000 (1)
-Salary Remaining :	$13,400
-Salary Average :	$1,675,000
-Salary Average Remaining :	$13,400
Justin Schultz	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Brandon Carlo	$894,167 (1)
-Salary Remaining :	$7,153
-Salary Average :	$894,167
-Salary Average Remaining :	$7,153
Anthony Duclair	$894,000 (1)
-Salary Remaining :	$7,152
-Salary Average :	$894,000
-Salary Average Remaining :	$7,152
Kasperi Kapanen	$863,333 (4)
-Salary Remaining :	$6,907
-Salary Average :	$863,333
-Salary Average Remaining :	$6,907
Brett Kulak	$817,000 (1)
-Salary Remaining :	$6,536
-Salary Average :	$817,000
-Salary Average Remaining :	$6,536
Total Pro Players	22
Salary Commitment
Year 2019 : $80,928,500
Year 2020 : $49,573,333
Year 2021 : $33,888,333
Year 2022 : $6,113,333
Salary Average Commitment
Year 2019 : $76,453,500
Year 2020 : $49,573,333
Year 2021 : $33,888,333
Year 2022 : $6,113,333
Salary Cap with 1 Way Contract
Year 2019 : $80,928,500
Year 2020 : $53,548,333
Year 2021 : $37,863,333
Year 2022 : $6,113,333

Farm Players Salaries
Tobias Rieder	$225,000 (2)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Jay Beagle	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Calle Jarnkrok	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Matt Nieto	$197,500 (4)
Salary Remaining :	$197,500
Salary Average :	$197,500
Salary Average Remaining :	$197,500
Jordan Weal	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Kristian Vesalainen	$149,167 (3)
Salary Remaining :	$149,167
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Jake Oettinger	$138,750 (3)
Salary Remaining :	$138,750
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Erik Brannstrom	$134,417 (3)
Salary Remaining :	$134,417
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Juuso Valimaki	$131,917 (3)
Salary Remaining :	$131,917
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Urho Vaakanainen	$130,250 (3)
Salary Remaining :	$130,250
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Alex Barre-Boulet	$125,926 (3)
Salary Remaining :	$125,926
Salary Average :	$75,926
Salary Average Remaining :	$75,926
Jake Virtanen	$125,000 (4)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Michael Hutchinson	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Jon Merrill	$113,700 (2)
Salary Remaining :	$113,700
Salary Average :	$113,700
Salary Average Remaining :	$113,700
Mark Pysyk	$112,500 (1)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
German Rubtsov	$110,667 (3)
Salary Remaining :	$110,667
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Adin Hill	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kevin Connauton	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Colton Sceviour	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Brandon Hickey	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Janne Kuokkanen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ukko-Pekka Luukkonen	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Lucas Johansen	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Kenny Agostino	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Rasmus Andersson	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Oliver Kylington	$86,333 (4)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Emile Poirier	$86,300 (1)
Salary Remaining :	$86,300
Salary Average :	$86,300
Salary Average Remaining :	$86,300
Andrew Mangiapane	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Morgan Geekie	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Cody Goloubef	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Patrick Sieloff	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Reid Boucher	$68,800 (2)
Salary Remaining :	$68,800
Salary Average :	$68,800
Salary Average Remaining :	$68,800
Garret Sparks	$67,500 (4)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Josh Leivo	$61,300 (1)
Salary Remaining :	$61,300
Salary Average :	$61,300
Salary Average Remaining :	$61,300
Adam Clendening	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	35
Salary Commitment
Year 2019 : $3,958,860
Year 2020 : $3,012,427
Year 2021 : $1,854,927
Year 2022 : $476,333
Salary Average Commitment
Year 2019 : $3,206,192
Year 2020 : $2,309,759
Year 2021 : $1,152,259
Year 2022 : $476,333

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $150 - 5,861 - 97.68%
Level 2:	5000 - $100 - 4,895 - 97.89%
Level 3:	2000 - $80 - 1,904 - 95.19%
Level 4:	4000 - $40 - 3,974 - 99.35%
Luxury :	1000 - $275 - 999 - 99.91%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,633 - 97.96%
Average Income per Game	$2,102,776
Year to Date Revenue	$86,213,805
Expense
Pro Players Total Salaries	$76,075,667
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,352,892
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$71,937,148
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$620,605
Pro Estimated Expenses	$620,605
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$620,605
Season Salary Cap	$76,075,667
Estimate Under Maximum Salary Cap of $82,000,000	$5,924,333
Estimate Over Minimum Salary Cap of $50,000,000	$26,075,667
Current Bank Account	$45,613,986
Projected Bank Account	$44,993,381

Pro Players Salaries
Steven Stamkos	$8,500,000 (2)
-Salary Remaining :	$68,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$68,000
Victor Hedman	$7,875,000 (3)
-Salary Remaining :	$63,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$63,000
Nathan MacKinnon	$6,300,000 (2)
-Salary Remaining :	$50,400
-Salary Average :	$6,300,000
-Salary Average Remaining :	$50,400
Jared Spurgeon	$5,188,000 (2)
-Salary Remaining :	$41,504
-Salary Average :	$5,188,000
-Salary Average Remaining :	$41,504
Tyler Toffoli (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$40,800
-Salary Average :	$4,600,000
-Salary Average Remaining :	$36,800
Nikita Kucherov	$4,767,000 (1)
-Salary Remaining :	$38,136
-Salary Average :	$4,767,000
-Salary Average Remaining :	$38,136
Ryan McDonagh	$4,700,000 (3)
-Salary Remaining :	$37,600
-Salary Average :	$4,700,000
-Salary Average Remaining :	$37,600
Robin Lehner (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$32,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,000
Evgenii Dadonov	$4,000,000 (2)
-Salary Remaining :	$32,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$32,000
Aaron Ekblad	$3,775,000 (1)
-Salary Remaining :	$30,200
-Salary Average :	$3,775,000
-Salary Average Remaining :	$30,200
Jack Johnson (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$30,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$26,000
Conor Sheary (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$26,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Matt Dumba	$2,550,000 (2)
-Salary Remaining :	$20,400
-Salary Average :	$2,550,000
-Salary Average Remaining :	$20,400
John Gibson	$2,300,000 (2)
-Salary Remaining :	$18,400
-Salary Average :	$2,300,000
-Salary Average Remaining :	$18,400
Jesper Fast	$1,887,500 (3)
-Salary Remaining :	$15,100
-Salary Average :	$1,850,000
-Salary Average Remaining :	$14,800
Matthew Tkachuk	$1,775,000 (2)
-Salary Remaining :	$14,200
-Salary Average :	$1,775,000
-Salary Average Remaining :	$14,200
Mikko Rantanen	$1,627,000 (3)
-Salary Remaining :	$13,016
-Salary Average :	$1,627,000
-Salary Average Remaining :	$13,016
Yanni Gourde	$1,000,000 (3)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Brayden Point	$919,167 (3)
-Salary Remaining :	$7,353
-Salary Average :	$919,167
-Salary Average Remaining :	$7,353
Phillip Danault	$912,000 (1)
-Salary Remaining :	$7,296
-Salary Average :	$912,000
-Salary Average Remaining :	$7,296
Derek Forbort	$650,000 (1)
-Salary Remaining :	$5,200
-Salary Average :	$650,000
-Salary Average Remaining :	$5,200
Garrett Wilson	$650,000 (2)
-Salary Remaining :	$5,200
-Salary Average :	$650,000
-Salary Average Remaining :	$5,200
Nick Shore	$600,000 (1)
-Salary Remaining :	$4,800
-Salary Average :	$600,000
-Salary Average Remaining :	$4,800
Total Pro Players	23
Salary Commitment
Year 2019 : $76,075,667
Year 2020 : $61,584,167
Year 2021 : $30,321,167
Year 2022 : $0
Salary Average Commitment
Year 2019 : $72,288,167
Year 2020 : $61,584,167
Year 2021 : $30,321,167
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $76,075,667
Year 2020 : $65,371,667
Year 2021 : $34,108,667
Year 2022 : $0

Farm Players Salaries
Jakob Chychrun	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joonas Korpisalo	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Nicolas Deslauriers	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Corban Knight	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Malcolm Subban	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	5
Salary Commitment
Year 2019 : $390,000
Year 2020 : $390,000
Year 2021 : $92,500
Year 2022 : $0
Salary Average Commitment
Year 2019 : $390,000
Year 2020 : $390,000
Year 2021 : $92,500
Year 2022 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $200 - 3,877 - 64.62%
Level 2:	5000 - $125 - 3,587 - 71.75%
Level 3:	2000 - $75 - 1,893 - 94.67%
Level 4:	4000 - $50 - 3,020 - 75.51%
Luxury :	1000 - $500 - 539 - 53.87%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	12,917 - 71.76%
Average Income per Game	$2,232,862
Year to Date Revenue	$91,547,347
Expense
Pro Players Total Salaries	$76,554,309
Farm Players Total Salaries	$0
Coaches Total Salaries	$6,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,644,518
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$71,661,190
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$662,434
Pro Estimated Expenses	$662,434
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$662,434
Season Salary Cap	$76,554,309
Estimate Under Maximum Salary Cap of $82,000,000	$5,445,691
Estimate Over Minimum Salary Cap of $50,000,000	$26,554,309
Current Bank Account	$54,418,887
Projected Bank Account	$53,756,453

Pro Players Salaries
Shea Weber	$10,357,140 (3)
-Salary Remaining :	$82,857
-Salary Average :	$7,857,143
-Salary Average Remaining :	$62,857
Tyler Myers	$6,750,000 (3)
-Salary Remaining :	$54,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$44,000
Filip Forsberg	$6,000,000 (2)
-Salary Remaining :	$48,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$48,000
Aleksander Barkov	$5,900,000 (2)
-Salary Remaining :	$47,200
-Salary Average :	$5,900,000
-Salary Average Remaining :	$47,200
Rasmus Ristolainen	$5,400,000 (2)
-Salary Remaining :	$43,200
-Salary Average :	$5,400,000
-Salary Average Remaining :	$43,200
Morgan Rielly	$5,000,000 (2)
-Salary Remaining :	$40,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Noah Hanifin	$4,950,000 (1)
-Salary Remaining :	$39,600
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Ben Bishop	$4,916,666 (3)
-Salary Remaining :	$39,333
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Jake Muzzin	$4,000,000 (1)
-Salary Remaining :	$32,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$32,000
Reilly Smith	$3,500,000 (1)
-Salary Remaining :	$28,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$28,000
Chris Kreider	$2,475,000 (1)
-Salary Remaining :	$19,800
-Salary Average :	$2,475,000
-Salary Average Remaining :	$19,800
Connor Brown	$2,100,000 (4)
-Salary Remaining :	$16,800
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Mitchell Marner	$1,744,167 (1)
-Salary Remaining :	$13,953
-Salary Average :	$1,744,167
-Salary Average Remaining :	$13,953
Bo Horvat	$1,744,000 (1)
-Salary Remaining :	$13,952
-Salary Average :	$1,744,000
-Salary Average Remaining :	$13,952
Nikita Zadorov	$1,744,000 (1)
-Salary Remaining :	$13,952
-Salary Average :	$1,744,000
-Salary Average Remaining :	$13,952
William Nylander	$1,744,000 (1)
-Salary Remaining :	$13,952
-Salary Average :	$1,744,000
-Salary Average Remaining :	$13,952
Brock Boeser	$1,491,667 (1)
-Salary Remaining :	$11,933
-Salary Average :	$1,491,667
-Salary Average Remaining :	$11,933
Josh Morrissey	$1,363,333 (3)
-Salary Remaining :	$10,907
-Salary Average :	$1,363,333
-Salary Average Remaining :	$10,907
Adam Lowry	$1,125,000 (1)
-Salary Remaining :	$9,000
-Salary Average :	$1,125,000
-Salary Average Remaining :	$9,000
Andrew Copp	$1,000,000 (2)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Travis Konecny	$895,000 (1)
-Salary Remaining :	$7,160
-Salary Average :	$895,000
-Salary Average Remaining :	$7,160
Gabriel Bourque	$866,000 (3)
-Salary Remaining :	$6,928
-Salary Average :	$866,000
-Salary Average Remaining :	$6,928
Carter Hart	$863,333 (3)
-Salary Remaining :	$6,907
-Salary Average :	$863,333
-Salary Average Remaining :	$6,907
Colton Sissons	$625,000 (2)
-Salary Remaining :	$5,000
-Salary Average :	$625,000
-Salary Average Remaining :	$5,000
Total Pro Players	24
Salary Commitment
Year 2019 : $76,554,309
Year 2020 : $47,391,475
Year 2021 : $23,466,475
Year 2022 : $2,100,000
Salary Average Commitment
Year 2019 : $62,187,643
Year 2020 : $41,274,809
Year 2021 : $17,349,809
Year 2022 : $450,000
Salary Cap with 1 Way Contract
Year 2019 : $76,554,309
Year 2020 : $51,141,475
Year 2021 : $27,216,475
Year 2022 : $2,100,000

Farm Players Salaries
Eric Gelinas	$157,500 (3)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Rocco Grimaldi	$106,700 (1)
Salary Remaining :	$106,700
Salary Average :	$106,700
Salary Average Remaining :	$106,700
Filip Chytil	$89,500 (1)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Brendan Leipsic	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
Noah Juulsen	$86,500 (1)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Derrick Pouliot	$82,200 (1)
Salary Remaining :	$82,200
Salary Average :	$82,200
Salary Average Remaining :	$82,200
Emerson Etem	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyler Pitlick	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Christopher Gibson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Rinat Valiev	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Travis Dermott	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Dominic Toninato	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Kailer Yamamoto	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	13
Salary Commitment
Year 2019 : $1,026,800
Year 2020 : $157,500
Year 2021 : $157,500
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,006,800
Year 2020 : $157,500
Year 2021 : $157,500
Year 2022 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $120 - 5,888 - 98.13%
Level 2:	6000 - $100 - 4,679 - 77.99%
Level 3:	6000 - $65 - 4,068 - 67.80%
Level 4:	6000 - $25 - 4,584 - 76.40%
Luxury :	3000 - $150 - 2,034 - 67.80%
Total Capacity :	27000
Income
Home Games Left	0
Average Attendance - %	21,253 - 78.72%
Average Income per Game	$2,524,112
Year to Date Revenue	$103,488,612
Expense
Pro Players Total Salaries	$76,385,794
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,005,693
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$77,737,117
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$621,086
Pro Estimated Expenses	$621,086
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$621,086
Season Salary Cap	$76,385,794
Estimate Under Maximum Salary Cap of $82,000,000	$5,614,206
Estimate Over Minimum Salary Cap of $50,000,000	$26,385,794
Current Bank Account	$31,083,603
Projected Bank Account	$30,462,517

Pro Players Salaries
Patrick Kane	$10,500,000 (1)
-Salary Remaining :	$84,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$84,000
Jack Eichel	$10,000,000 (3)
-Salary Remaining :	$80,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$80,000
John Carlson	$8,000,000 (3)
-Salary Remaining :	$64,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$64,000
Zach Parise	$7,663,461 (2)
-Salary Remaining :	$61,308
-Salary Average :	$7,538,461
-Salary Average Remaining :	$60,308
Ryan Nugent-Hopkins	$6,000,000 (4)
-Salary Remaining :	$48,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$48,000
Mats Zuccarello	$5,500,000 (3)
-Salary Remaining :	$44,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$36,000
Jake Guentzel	$5,000,000 (1)
-Salary Remaining :	$40,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Elias Pettersson	$3,775,000 (3)
-Salary Remaining :	$30,200
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Thomas Greiss	$3,333,333 (2)
-Salary Remaining :	$26,667
-Salary Average :	$3,333,333
-Salary Average Remaining :	$26,667
Riley Sheahan	$2,000,000 (1)
-Salary Remaining :	$16,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$16,000
Ivan Provorov	$1,744,167 (3)
-Salary Remaining :	$13,953
-Salary Average :	$1,744,167
-Salary Average Remaining :	$13,953
Jake McCabe	$1,600,000 (2)
-Salary Remaining :	$12,800
-Salary Average :	$1,600,000
-Salary Average Remaining :	$12,800
Luca Sbisa (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$12,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,000
Zach Aston-Reese	$1,050,000 (1)
-Salary Remaining :	$8,400
-Salary Average :	$1,050,000
-Salary Average Remaining :	$8,400
Johnny Boychuk	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Devin Shore	$925,000 (1)
-Salary Remaining :	$7,400
-Salary Average :	$2,300,000
-Salary Average Remaining :	$18,400
Jaccob Slavin	$925,000 (2)
-Salary Remaining :	$7,400
-Salary Average :	$742,500
-Salary Average Remaining :	$5,940
David Pastrnak	$925,000 (1)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Mike Matheson	$925,000 (1)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Matt Murray	$894,000 (1)
-Salary Remaining :	$7,152
-Salary Average :	$894,000
-Salary Average Remaining :	$7,152
Thomas Chabot	$863,333 (3)
-Salary Remaining :	$6,907
-Salary Average :	$863,333
-Salary Average Remaining :	$6,907
Cedric Paquette	$812,500 (2)
-Salary Remaining :	$6,500
-Salary Average :	$812,500
-Salary Average Remaining :	$6,500
Phil Di Giuseppe	$750,000 (1)
-Salary Remaining :	$6,000
-Salary Average :	$750,000
-Salary Average Remaining :	$6,000
Tom Kuhnhackl	$700,000 (3)
-Salary Remaining :	$5,600
-Salary Average :	$700,000
-Salary Average Remaining :	$5,600
Total Pro Players	24
Salary Commitment
Year 2019 : $76,385,794
Year 2020 : $51,291,794
Year 2021 : $35,582,500
Year 2022 : $6,000,000
Salary Average Commitment
Year 2019 : $73,128,294
Year 2020 : $47,784,294
Year 2021 : $32,257,500
Year 2022 : $6,000,000
Salary Cap with 1 Way Contract
Year 2019 : $76,385,794
Year 2020 : $52,416,794
Year 2021 : $36,582,500
Year 2022 : $6,000,000

Farm Players Salaries
Jan Rutta	$230,000 (2)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Olli Juolevi	$191,333 (3)
Salary Remaining :	$191,333
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Michael Rasmussen	$171,083 (3)
Salary Remaining :	$171,083
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Cal Foote	$142,500 (3)
Salary Remaining :	$142,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Samuel Morin	$136,333 (2)
Salary Remaining :	$136,333
Salary Average :	$136,333
Salary Average Remaining :	$136,333
Nikolay Goldobin	$107,583 (3)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Evgeny Svechnikov	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Dominik Kahun	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kaapo Kahkonen	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Brandon Gignac	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Sean Day	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Max Comtois	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
David Kampf	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Libor Hajek	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Denis Gurianov	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Max Jones	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Nikita Soshnikov	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dominik Simon	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Troy Stecher	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Sammy Blais	$72,583 (2)
Salary Remaining :	$72,583
Salary Average :	$72,583
Salary Average Remaining :	$72,583
Jon Gillies	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Fredrik Claesson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Denis Malgin	$69,333 (2)
Salary Remaining :	$69,333
Salary Average :	$69,333
Salary Average Remaining :	$69,333
Tristan Jarry	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Scott Wilson	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Total Farm Players	25
Salary Commitment
Year 2019 : $2,568,415
Year 2020 : $1,833,415
Year 2021 : $1,165,166
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,937,749
Year 2020 : $1,202,749
Year 2021 : $557,000
Year 2022 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $150 - 5,542 - 92.37%
Level 2:	5000 - $120 - 3,786 - 75.72%
Level 3:	2000 - $100 - 1,481 - 74.05%
Level 4:	4000 - $50 - 2,996 - 74.91%
Luxury :	1000 - $300 - 947 - 94.71%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	14,753 - 81.96%
Average Income per Game	$2,335,212
Year to Date Revenue	$95,743,680
Expense
Pro Players Total Salaries	$73,177,628
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,749,883
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$72,237,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$597,821
Pro Estimated Expenses	$597,821
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$597,821
Season Salary Cap	$73,177,628
Estimate Under Maximum Salary Cap of $82,000,000	$8,822,372
Estimate Over Minimum Salary Cap of $50,000,000	$23,177,628
Current Bank Account	$51,798,291
Projected Bank Account	$51,200,470

Pro Players Salaries
James van Riemsdyk (Out of Payroll)	$8,250,000 (3)
-Salary Remaining :	$66,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$56,000
Ryan Kesler	$6,875,000 (2)
-Salary Remaining :	$55,000
-Salary Average :	$6,875,000
-Salary Average Remaining :	$55,000
Mark Giordano	$6,750,000 (2)
-Salary Remaining :	$54,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$54,000
Duncan Keith	$6,538,462 (3)
-Salary Remaining :	$52,308
-Salary Average :	$5,538,462
-Salary Average Remaining :	$44,308
Ilya Kovalchuk	$6,500,000 (1)
-Salary Remaining :	$52,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$50,000
Mikko Koivu	$5,750,000 (1)
-Salary Remaining :	$46,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$44,000
J.T. Miller	$5,250,000 (1)
-Salary Remaining :	$42,000
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Josh Manson	$4,100,000 (3)
-Salary Remaining :	$32,800
-Salary Average :	$4,100,000
-Salary Average Remaining :	$32,800
Connor Murphy	$3,850,000 (2)
-Salary Remaining :	$30,800
-Salary Average :	$3,850,000
-Salary Average Remaining :	$30,800
Nico Hischier	$3,775,000 (2)
-Salary Remaining :	$30,200
-Salary Average :	$3,775,000
-Salary Average Remaining :	$30,200
Darnell Nurse	$3,200,000 (2)
-Salary Remaining :	$25,600
-Salary Average :	$3,200,000
-Salary Average Remaining :	$25,600
Trevor Daley	$3,166,666 (1)
-Salary Remaining :	$25,333
-Salary Average :	$3,166,666
-Salary Average Remaining :	$25,333
Teuvo Teravainen	$2,860,000 (2)
-Salary Remaining :	$22,880
-Salary Average :	$2,860,000
-Salary Average Remaining :	$22,880
Oliver Bjorkstrand	$2,500,000 (4)
-Salary Remaining :	$20,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$20,000
Matt Calvert	$2,200,000 (2)
-Salary Remaining :	$17,600
-Salary Average :	$2,200,000
-Salary Average Remaining :	$17,600
Neal Pionk	$1,775,000 (2)
-Salary Remaining :	$14,200
-Salary Average :	$1,775,000
-Salary Average Remaining :	$14,200
Darcy Kuemper	$1,550,000 (1)
-Salary Remaining :	$12,400
-Salary Average :	$1,550,000
-Salary Average Remaining :	$12,400
Alexander Kerfoot	$1,137,500 (2)
-Salary Remaining :	$9,100
-Salary Average :	$1,137,500
-Salary Average Remaining :	$9,100
Jay Bouwmeester	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Alexandar Georgiev	$925,000 (2)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Frank Vatrano	$925,000 (2)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Pavel Buchnevich	$925,000 (2)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Jesper Bratt	$825,000 (2)
-Salary Remaining :	$6,600
-Salary Average :	$825,000
-Salary Average Remaining :	$6,600
Alex Chiasson	$800,000 (1)
-Salary Remaining :	$6,400
-Salary Average :	$800,000
-Salary Average Remaining :	$6,400
Total Pro Players	24
Salary Commitment
Year 2019 : $81,427,628
Year 2020 : $55,160,962
Year 2021 : $19,138,462
Year 2022 : $2,500,000
Salary Average Commitment
Year 2019 : $73,877,628
Year 2020 : $55,160,962
Year 2021 : $19,138,462
Year 2022 : $2,500,000
Salary Cap with 1 Way Contract
Year 2019 : $81,427,628
Year 2020 : $57,410,962
Year 2021 : $21,388,462
Year 2022 : $2,500,000

Farm Players Salaries
Logan Brown	$157,333 (3)
Salary Remaining :	$157,333
Salary Average :	$157,333
Salary Average Remaining :	$157,333
Johan Larsson	$147,500 (4)
Salary Remaining :	$147,500
Salary Average :	$147,500
Salary Average Remaining :	$147,500
Ty Dellandrea	$146,250 (3)
Salary Remaining :	$146,250
Salary Average :	$146,250
Salary Average Remaining :	$146,250
Logan Stanley	$107,583 (3)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Brendan Lemieux	$103,917 (2)
Salary Remaining :	$103,917
Salary Average :	$103,917
Salary Average Remaining :	$103,917
Ian McCoshen	$102,500 (3)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Nathan Beaulieu	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Rudolfs Balcers	$94,375 (3)
Salary Remaining :	$94,375
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Connor Ingram	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Linus Olund	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Zach Sanford	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Isac Lundestrom	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Brandon Halverson	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Adrian Kempe	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Vitaly Abramov	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Victor Mete	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Ethan Bear	$72,000 (2)
Salary Remaining :	$72,000
Salary Average :	$72,000
Salary Average Remaining :	$72,000
Cristoval Nieves	$70,875 (1)
Salary Remaining :	$70,875
Salary Average :	$70,875
Salary Average Remaining :	$70,875
Steven Fogarty	$70,875 (4)
Salary Remaining :	$70,875
Salary Average :	$70,875
Salary Average Remaining :	$70,875
Ben Thomas	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Pheonix Copley	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Christian Djoos	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Adam Tambellini	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Jordan Schroeder	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Ryan Graves	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	25
Salary Commitment
Year 2019 : $2,297,042
Year 2020 : $2,054,292
Year 2021 : $1,726,375
Year 2022 : $307,792
Salary Average Commitment
Year 2019 : $2,175,167
Year 2020 : $1,939,292
Year 2021 : $1,611,375
Year 2022 : $307,792

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jos Louis
Level 1:	6000 - $154 - 5,643 - 94.05%
Level 2:	5000 - $82 - 4,862 - 97.24%
Level 3:	2000 - $65 - 1,999 - 99.93%
Level 4:	4000 - $44 - 3,434 - 85.86%
Luxury :	1000 - $306 - 880 - 88.01%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,818 - 93.43%
Average Income per Game	$2,272,535
Year to Date Revenue	$93,173,950
Expense
Pro Players Total Salaries	$80,673,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,680,388
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$74,772,588
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$651,787
Pro Estimated Expenses	$651,787
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$651,787
Season Salary Cap	$80,673,333
Estimate Under Maximum Salary Cap of $82,000,000	$1,326,667
Estimate Over Minimum Salary Cap of $50,000,000	$30,673,333
Current Bank Account	$37,812,887
Projected Bank Account	$37,161,100

Pro Players Salaries
Ryan Getzlaf	$8,500,000 (2)
-Salary Remaining :	$68,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$66,000
Claude Giroux	$8,275,000 (3)
-Salary Remaining :	$66,200
-Salary Average :	$8,275,000
-Salary Average Remaining :	$66,200
Joe Thornton	$8,000,000 (3)
-Salary Remaining :	$64,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$64,000
Erik Karlsson	$7,750,000 (3)
-Salary Remaining :	$62,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$52,000
Dustin Brown	$6,500,000 (3)
-Salary Remaining :	$52,000
-Salary Average :	$5,875,000
-Salary Average Remaining :	$47,000
Patrick Marleau	$6,250,000 (2)
-Salary Remaining :	$50,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$50,000
Josh Bailey	$5,250,000 (2)
-Salary Remaining :	$42,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Olli Maatta	$4,083,000 (2)
-Salary Remaining :	$32,664
-Salary Average :	$4,083,000
-Salary Average Remaining :	$32,664
Valtteri Filppula	$3,375,000 (3)
-Salary Remaining :	$27,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Dylan Strome	$3,338,333 (1)
-Salary Remaining :	$26,707
-Salary Average :	$3,338,333
-Salary Average Remaining :	$26,707
Jaroslav Halak	$3,250,000 (3)
-Salary Remaining :	$26,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$22,000
Andre Burakovsky	$3,250,000 (1)
-Salary Remaining :	$26,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Chris Tierney	$2,937,000 (3)
-Salary Remaining :	$23,496
-Salary Average :	$2,937,000
-Salary Average Remaining :	$23,496
Esa Lindell	$2,200,000 (3)
-Salary Remaining :	$17,600
-Salary Average :	$2,200,000
-Salary Average Remaining :	$17,600
Marc Staal	$2,000,000 (2)
-Salary Remaining :	$16,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$16,000
Juuse Saros	$1,500,000 (4)
-Salary Remaining :	$12,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,000
Tyler Bertuzzi	$1,400,000 (3)
-Salary Remaining :	$11,200
-Salary Average :	$1,400,000
-Salary Average Remaining :	$11,200
Alex Goligoski	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
J.T. Compher (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$8,000
-Salary Average :	$950,000
-Salary Average Remaining :	$7,600
Nick Jensen	$815,000 (1)
-Salary Remaining :	$6,520
-Salary Average :	$815,000
-Salary Average Remaining :	$6,520
Total Pro Players	20
Salary Commitment
Year 2019 : $80,673,333
Year 2020 : $69,020,000
Year 2021 : $42,437,000
Year 2022 : $1,500,000
Salary Average Commitment
Year 2019 : $77,123,333
Year 2020 : $68,970,000
Year 2021 : $42,437,000
Year 2022 : $1,500,000
Salary Cap with 1 Way Contract
Year 2019 : $80,673,333
Year 2020 : $72,270,000
Year 2021 : $45,187,000
Year 2022 : $1,500,000

Farm Players Salaries
Kevan Miller	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Zemgus Girgensons	$160,000 (2)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Sven Andrighetto	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Nikita Scherbak	$106,300 (4)
Salary Remaining :	$106,300
Salary Average :	$106,300
Salary Average Remaining :	$106,300
Martin Frk	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Victor Olofsson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Sam Montembeault	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jansen Harkins	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Henrik Borgstrom	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Michael Amadio	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Christoffer Ehn	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Dominic Turgeon	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Dennis Cholowski	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Teemu Pulkkinen	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Landon Ferraro	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Mitch Callahan	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Philippe Myers	$67,889 (3)
Salary Remaining :	$67,889
Salary Average :	$67,889
Salary Average Remaining :	$67,889
Joe Morrow	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jarred Tinordi	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jared Coreau	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Logan Shaw	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Joe Hicketts	$63,500 (2)
Salary Remaining :	$63,500
Salary Average :	$63,500
Salary Average Remaining :	$63,500
Ryan Sproul	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Joakim Ryan	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Ben Hutton	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Maxim Mamin	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	26
Salary Commitment
Year 2019 : $2,349,606
Year 2020 : $1,262,106
Year 2021 : $633,606
Year 2022 : $106,300
Salary Average Commitment
Year 2019 : $2,210,189
Year 2020 : $1,122,689
Year 2021 : $494,189
Year 2022 : $106,300

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $160 - 4,932 - 82.19%
Level 2:	5000 - $78 - 4,922 - 98.43%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $35 - 3,935 - 98.38%
Luxury :	1000 - $260 - 999 - 99.87%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,787 - 93.26%
Average Income per Game	$2,075,390
Year to Date Revenue	$85,090,981
Expense
Pro Players Total Salaries	$71,493,055
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,063,905
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$66,872,505
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$586,744
Pro Estimated Expenses	$586,744
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$586,744
Season Salary Cap	$71,493,055
Estimate Under Maximum Salary Cap of $82,000,000	$10,506,945
Estimate Over Minimum Salary Cap of $50,000,000	$21,493,055
Current Bank Account	$44,183,910
Projected Bank Account	$43,597,166

Pro Players Salaries
Jonathan Toews	$10,500,000 (3)
-Salary Remaining :	$84,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$84,000
Nicklas Backstrom	$6,850,000 (3)
-Salary Remaining :	$54,800
-Salary Average :	$7,000,000
-Salary Average Remaining :	$56,000
Bryan Little	$6,791,666 (2)
-Salary Remaining :	$54,333
-Salary Average :	$5,291,666
-Salary Average Remaining :	$42,333
Nikolaj Ehlers	$6,000,000 (3)
-Salary Remaining :	$48,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$48,000
Brandon Saad	$6,000,000 (4)
-Salary Remaining :	$48,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$48,000
Jonas Brodin	$4,000,000 (1)
-Salary Remaining :	$32,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$32,000
Ryan Dzingel	$3,550,000 (3)
-Salary Remaining :	$28,400
-Salary Average :	$1,800,000
-Salary Average Remaining :	$14,400
Leo Komarov	$3,500,000 (1)
-Salary Remaining :	$28,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$28,000
Radko Gudas	$3,350,000 (2)
-Salary Remaining :	$26,800
-Salary Average :	$3,350,000
-Salary Average Remaining :	$26,800
Michael Dal Colle	$3,313,333 (1)
-Salary Remaining :	$26,507
-Salary Average :	$3,063,333
-Salary Average Remaining :	$24,507
Ryan Ellis	$2,500,000 (1)
-Salary Remaining :	$20,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$20,000
Jordie Benn	$2,000,000 (1)
-Salary Remaining :	$16,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$16,000
Anton Khudobin	$1,950,000 (2)
-Salary Remaining :	$15,600
-Salary Average :	$2,500,000
-Salary Average Remaining :	$20,000
Tyson Jost	$1,704,167 (1)
-Salary Remaining :	$13,633
-Salary Average :	$1,704,167
-Salary Average Remaining :	$13,633
Petr Mrazek	$1,500,000 (3)
-Salary Remaining :	$12,000
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Robert Thomas	$1,177,500 (3)
-Salary Remaining :	$9,420
-Salary Average :	$1,177,500
-Salary Average Remaining :	$9,420
Samuel Girard	$935,833 (2)
-Salary Remaining :	$7,487
-Salary Average :	$935,833
-Salary Average Remaining :	$7,487
Carl Dahlstrom	$925,000 (2)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Christian Wolanin	$925,000 (3)
-Salary Remaining :	$7,400
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Teddy Blueger	$900,000 (3)
-Salary Remaining :	$7,200
-Salary Average :	$650,000
-Salary Average Remaining :	$5,200
Alex DeBrincat	$894,166 (2)
-Salary Remaining :	$7,153
-Salary Average :	$894,166
-Salary Average Remaining :	$7,153
Conor Garland	$859,723 (3)
-Salary Remaining :	$6,878
-Salary Average :	$822,223
-Salary Average Remaining :	$6,578
Nick Paul	$750,000 (3)
-Salary Remaining :	$6,000
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Jake Dotchin	$616,667 (1)
-Salary Remaining :	$4,933
-Salary Average :	$616,667
-Salary Average Remaining :	$4,933
Total Pro Players	24
Salary Commitment
Year 2019 : $71,493,055
Year 2020 : $50,721,388
Year 2021 : $36,824,723
Year 2022 : $6,000,000
Salary Average Commitment
Year 2019 : $66,580,555
Year 2020 : $49,196,388
Year 2021 : $35,299,723
Year 2022 : $6,000,000
Salary Cap with 1 Way Contract
Year 2019 : $71,493,055
Year 2020 : $53,858,888
Year 2021 : $39,012,223
Year 2022 : $6,000,000

Farm Players Salaries
Michael McLeod	$136,333 (3)
Salary Remaining :	$136,333
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Marko Dano	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Filip Chlapik	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jack Roslovic	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Edward Pasquale	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Christian Jaros	$75,500 (3)
Salary Remaining :	$75,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Andreas Englund	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Chris Driedger	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	8
Salary Commitment
Year 2019 : $654,333
Year 2020 : $551,833
Year 2021 : $304,333
Year 2022 : $0
Salary Average Commitment
Year 2019 : $520,000
Year 2020 : $430,000
Year 2021 : $182,500
Year 2022 : $0

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,937 - 98.94%
Level 2:	5000 - $60 - 4,984 - 99.68%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,998 - 99.96%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,919 - 99.55%
Average Income per Game	$1,578,327
Year to Date Revenue	$64,711,394
Expense
Pro Players Total Salaries	$79,995,499
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,442,871
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$78,191,271
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$655,964
Pro Estimated Expenses	$655,964
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$655,964
Season Salary Cap	$79,995,499
Estimate Under Maximum Salary Cap of $82,000,000	$2,004,501
Estimate Over Minimum Salary Cap of $50,000,000	$29,995,499
Current Bank Account	$32,975,716
Projected Bank Account	$32,319,752

Pro Players Salaries
Jason Zucker	$8,000,000 (3)
-Salary Remaining :	$64,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$44,000
Evgeny Kuznetsov	$7,800,000 (2)
-Salary Remaining :	$62,400
-Salary Average :	$7,800,000
-Salary Average Remaining :	$62,400
Keith Yandle	$6,350,000 (2)
-Salary Remaining :	$50,800
-Salary Average :	$6,350,000
-Salary Average Remaining :	$50,800
Mattias Ekholm	$6,250,000 (3)
-Salary Remaining :	$50,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$30,000
Matt Duchene	$6,000,000 (3)
-Salary Remaining :	$48,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$48,000
Philipp Grubauer	$5,833,333 (3)
-Salary Remaining :	$46,667
-Salary Average :	$3,333,333
-Salary Average Remaining :	$26,667
Michal Kempny	$5,000,000 (3)
-Salary Remaining :	$40,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$20,000
Christopher Tanev	$4,450,000 (1)
-Salary Remaining :	$35,600
-Salary Average :	$4,450,000
-Salary Average Remaining :	$35,600
Louis Domingue	$4,000,000 (3)
-Salary Remaining :	$32,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,000
Will Butcher	$3,775,000 (2)
-Salary Remaining :	$30,200
-Salary Average :	$3,775,000
-Salary Average Remaining :	$30,200
Mark Stone	$3,750,000 (1)
-Salary Remaining :	$30,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$30,000
Andrei Svechnikov	$3,575,000 (3)
-Salary Remaining :	$28,600
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Casey Cizikas	$3,350,000 (2)
-Salary Remaining :	$26,800
-Salary Average :	$3,350,000
-Salary Average Remaining :	$26,800
John Moore	$2,750,000 (3)
-Salary Remaining :	$22,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$22,000
Marian Gaborik	$1,500,000 (2)
-Salary Remaining :	$12,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,000
Tage Thompson	$1,137,500 (2)
-Salary Remaining :	$9,100
-Salary Average :	$1,137,500
-Salary Average Remaining :	$9,100
Christian Fischer	$1,075,833 (2)
-Salary Remaining :	$8,607
-Salary Average :	$1,075,833
-Salary Average Remaining :	$8,607
Kyle Turris	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Justin Abdelkader	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Antoine Roussel	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Dillon Dube	$910,833 (3)
-Salary Remaining :	$7,287
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Anthony Mantha	$863,000 (1)
-Salary Remaining :	$6,904
-Salary Average :	$863,000
-Salary Average Remaining :	$6,904
T.J. Brennan	$625,000 (2)
-Salary Remaining :	$5,000
-Salary Average :	$625,000
-Salary Average Remaining :	$5,000
Total Pro Players	23
Salary Commitment
Year 2019 : $79,995,499
Year 2020 : $55,432,499
Year 2021 : $29,819,166
Year 2022 : $0
Salary Average Commitment
Year 2019 : $63,909,666
Year 2020 : $51,846,666
Year 2021 : $26,233,333
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $79,995,499
Year 2020 : $67,932,499
Year 2021 : $42,319,166
Year 2022 : $0

Farm Players Salaries
Anton Lindholm	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Gustav Olofsson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
A.J. Greer	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Zachary Fucale	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Spencer Martin	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	5
Salary Commitment
Year 2019 : $397,500
Year 2020 : $305,000
Year 2021 : $157,500
Year 2022 : $0
Salary Average Commitment
Year 2019 : $377,500
Year 2020 : $285,000
Year 2021 : $157,500
Year 2022 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $175 - 5,551 - 92.52%
Level 2:	5000 - $100 - 4,944 - 98.87%
Level 3:	2000 - $75 - 2,000 - 99.98%
Level 4:	4000 - $50 - 3,774 - 94.34%
Luxury :	1000 - $350 - 923 - 92.26%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,190 - 95.50%
Average Income per Game	$1,885,939
Year to Date Revenue	$77,323,495
Expense
Pro Players Total Salaries	$65,800,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,853,186
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$66,150,786
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$536,400
Pro Estimated Expenses	$536,400
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$536,400
Season Salary Cap	$65,800,000
Estimate Under Maximum Salary Cap of $82,000,000	$16,200,000
Estimate Over Minimum Salary Cap of $50,000,000	$15,800,000
Current Bank Account	$46,488,647
Projected Bank Account	$45,952,247

Pro Players Salaries
Ryan O'Reilly	$7,500,000 (1)
-Salary Remaining :	$60,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$60,000
Jonathan Quick	$5,800,000 (2)
-Salary Remaining :	$46,400
-Salary Average :	$5,800,000
-Salary Average Remaining :	$46,400
Brayden Schenn	$5,100,000 (1)
-Salary Remaining :	$40,800
-Salary Average :	$5,100,000
-Salary Average Remaining :	$40,800
Andy Greene	$5,000,000 (2)
-Salary Remaining :	$40,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Ian Cole	$4,250,000 (2)
-Salary Remaining :	$34,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$34,000
Marco Scandella	$4,000,000 (1)
-Salary Remaining :	$32,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$32,000
Auston Matthews	$3,775,000 (1)
-Salary Remaining :	$30,200
-Salary Average :	$3,775,000
-Salary Average Remaining :	$30,200
Lars Eller	$3,500,000 (2)
-Salary Remaining :	$28,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Mike Smith	$3,250,000 (3)
-Salary Remaining :	$26,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$16,000
Andreas Athanasiou	$3,000,000 (1)
-Salary Remaining :	$24,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Dan Girardi	$3,000,000 (2)
-Salary Remaining :	$24,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Vinnie Hinostroza	$2,625,000 (2)
-Salary Remaining :	$21,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,000
Andreas Johnsson	$2,050,000 (2)
-Salary Remaining :	$16,400
-Salary Average :	$1,418,750
-Salary Average Remaining :	$11,350
Roman Polak	$1,925,000 (2)
-Salary Remaining :	$15,400
-Salary Average :	$1,300,000
-Salary Average Remaining :	$10,400
Blake Coleman	$1,800,000 (1)
-Salary Remaining :	$14,400
-Salary Average :	$1,800,000
-Salary Average Remaining :	$14,400
Sebastian Aho	$1,775,000 (1)
-Salary Remaining :	$14,200
-Salary Average :	$1,775,000
-Salary Average Remaining :	$14,200
Kyle Connor	$1,775,000 (3)
-Salary Remaining :	$14,200
-Salary Average :	$1,775,000
-Salary Average Remaining :	$14,200
Robert Bortuzzo	$1,650,000 (2)
-Salary Remaining :	$13,200
-Salary Average :	$1,150,000
-Salary Average Remaining :	$9,200
Michael Grabner	$1,600,000 (2)
-Salary Remaining :	$12,800
-Salary Average :	$1,600,000
-Salary Average Remaining :	$12,800
James Reimer	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Ryan Hartman	$750,000 (1)
-Salary Remaining :	$6,000
-Salary Average :	$750,000
-Salary Average Remaining :	$6,000
Frederik Gauthier	$675,000 (4)
-Salary Remaining :	$5,400
-Salary Average :	$675,000
-Salary Average Remaining :	$5,400
Total Pro Players	22
Salary Commitment
Year 2019 : $65,800,000
Year 2020 : $32,337,500
Year 2021 : $4,450,000
Year 2022 : $675,000
Salary Average Commitment
Year 2019 : $61,168,750
Year 2020 : $32,468,750
Year 2021 : $4,450,000
Year 2022 : $675,000
Salary Cap with 1 Way Contract
Year 2019 : $65,800,000
Year 2020 : $37,100,000
Year 2021 : $5,700,000
Year 2022 : $675,000

Farm Players Salaries
Riley Nash	$275,000 (3)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
David Schlemko	$210,000 (1)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Dylan Sikura	$118,750 (3)
Salary Remaining :	$118,750
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Julien Gauthier	$116,333 (3)
Salary Remaining :	$116,333
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Kole Lind	$112,500 (3)
Salary Remaining :	$112,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Gustav Forsling	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carsen Twarynski	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Anthony Louis	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Stuart Skinner	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Luke Johnson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Alex Nedeljkovic	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Brendan Gaunce	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Harri Sateri	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
John Hayden	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Alex Broadhurst	$72,500 (3)
Salary Remaining :	$72,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Andreas Martinsen	$67,560 (2)
Salary Remaining :	$67,560
Salary Average :	$67,560
Salary Average Remaining :	$67,560
Michael Paliotta	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	17
Salary Commitment
Year 2019 : $1,809,560
Year 2020 : $1,374,560
Year 2021 : $1,217,583
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,364,477
Year 2020 : $929,477
Year 2021 : $772,500
Year 2022 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $125 - 5,867 - 97.78%
Level 2:	5000 - $80 - 4,945 - 98.90%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $180 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,812 - 98.95%
Average Income per Game	$1,886,174
Year to Date Revenue	$77,333,120
Expense
Pro Players Total Salaries	$81,188,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,600,837
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$79,501,237
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$671,507
Pro Estimated Expenses	$671,507
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$671,507
Season Salary Cap	$81,188,333
Estimate Under Maximum Salary Cap of $82,000,000	$811,667
Estimate Over Minimum Salary Cap of $50,000,000	$31,188,333
Current Bank Account	$48,278,162
Projected Bank Account	$47,606,655

Pro Players Salaries
Evgeni Malkin	$9,500,000 (3)
-Salary Remaining :	$76,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$76,000
Sergei Bobrovsky	$7,425,000 (2)
-Salary Remaining :	$59,400
-Salary Average :	$7,425,000
-Salary Average Remaining :	$59,400
Mike Green	$6,375,000 (2)
-Salary Remaining :	$51,000
-Salary Average :	$5,375,000
-Salary Average Remaining :	$43,000
Erik Johnson	$6,000,000 (2)
-Salary Remaining :	$48,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$48,000
T.J. Oshie	$5,750,000 (3)
-Salary Remaining :	$46,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$46,000
Travis Zajac	$5,750,000 (1)
-Salary Remaining :	$46,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$46,000
Jaden Schwartz	$5,350,000 (3)
-Salary Remaining :	$42,800
-Salary Average :	$5,350,000
-Salary Average Remaining :	$42,800
Kevin Hayes	$5,175,000 (3)
-Salary Remaining :	$41,400
-Salary Average :	$5,175,000
-Salary Average Remaining :	$41,400
Brock Nelson	$4,250,000 (3)
-Salary Remaining :	$34,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$34,000
Alec Martinez	$4,000,000 (2)
-Salary Remaining :	$32,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$32,000
Sam Gagner	$3,650,000 (3)
-Salary Remaining :	$29,200
-Salary Average :	$3,150,000
-Salary Average Remaining :	$25,200
Sam Reinhart	$3,650,000 (3)
-Salary Remaining :	$29,200
-Salary Average :	$3,650,000
-Salary Average Remaining :	$29,200
Mikael Backlund	$3,575,000 (1)
-Salary Remaining :	$28,600
-Salary Average :	$3,575,000
-Salary Average Remaining :	$28,600
Cam Fowler	$3,000,000 (2)
-Salary Remaining :	$24,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Marcus Foligno	$2,875,000 (3)
-Salary Remaining :	$23,000
-Salary Average :	$2,875,000
-Salary Average Remaining :	$23,000
Micheal Ferland	$1,750,000 (3)
-Salary Remaining :	$14,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,000
Colton Parayko	$925,000 (1)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Ivan Barbashev	$863,333 (3)
-Salary Remaining :	$6,907
-Salary Average :	$863,333
-Salary Average Remaining :	$6,907
Stephen Johns	$725,000 (1)
-Salary Remaining :	$5,800
-Salary Average :	$725,000
-Salary Average Remaining :	$5,800
Jordan Binnington	$600,000 (1)
-Salary Remaining :	$4,800
-Salary Average :	$600,000
-Salary Average Remaining :	$4,800
Total Pro Players	20
Salary Commitment
Year 2019 : $81,188,333
Year 2020 : $68,113,333
Year 2021 : $42,313,333
Year 2022 : $0
Salary Average Commitment
Year 2019 : $79,688,333
Year 2020 : $68,113,333
Year 2021 : $42,313,333
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $81,188,333
Year 2020 : $69,613,333
Year 2021 : $42,813,333
Year 2022 : $0

Farm Players Salaries
Brett Ritchie	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Andrej Sustr	$145,000 (3)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Martin Necas	$143,167 (2)
Salary Remaining :	$143,167
Salary Average :	$143,167
Salary Average Remaining :	$143,167
Timothy Liljegren	$126,333 (3)
Salary Remaining :	$126,333
Salary Average :	$126,333
Salary Average Remaining :	$126,333
Dylan Gambrell	$113,700 (3)
Salary Remaining :	$113,700
Salary Average :	$113,700
Salary Average Remaining :	$113,700
Robby Fabbri	$110,667 (3)
Salary Remaining :	$110,667
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Joel Edmundson	$105,000 (2)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Michael Chaput	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Barclay Goodrow	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Steven Santini	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Vince Dunn	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Adam Musil	$85,472 (3)
Salary Remaining :	$85,472
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Tim Schaller	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Austin Poganski	$76,250 (3)
Salary Remaining :	$76,250
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Jordan Schmaltz	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Andy Andreoff	$67,750 (3)
Salary Remaining :	$67,750
Salary Average :	$67,750
Salary Average Remaining :	$67,750
Marek Mazanec	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	17
Salary Commitment
Year 2019 : $1,742,756
Year 2020 : $1,550,256
Year 2021 : $967,672
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,605,367
Year 2020 : $1,412,867
Year 2021 : $830,283
Year 2022 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,920 - 98.66%
Level 2:	5000 - $60 - 4,994 - 99.88%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,996 - 99.89%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,909 - 99.50%
Average Income per Game	$1,576,866
Year to Date Revenue	$64,651,487
Expense
Pro Players Total Salaries	$81,568,056
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$83,669,076
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$78,483,404
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$688,544
Pro Estimated Expenses	$688,544
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$688,544
Season Salary Cap	$81,568,056
Estimate Under Maximum Salary Cap of $82,000,000	$431,944
Estimate Over Minimum Salary Cap of $50,000,000	$31,568,056
Current Bank Account	$3,861,336
Projected Bank Account	$3,172,792

Pro Players Salaries
Tyler Seguin	$8,250,000 (3)
-Salary Remaining :	$66,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$46,000
Jeff Skinner	$8,225,000 (3)
-Salary Remaining :	$65,800
-Salary Average :	$5,725,000
-Salary Average Remaining :	$45,800
Alexander Steen	$6,250,000 (2)
-Salary Remaining :	$50,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$46,000
Hampus Lindholm	$5,205,556 (2)
-Salary Remaining :	$41,644
-Salary Average :	$5,205,556
-Salary Average Remaining :	$41,644
Shea Theodore	$5,200,000 (4)
-Salary Remaining :	$41,600
-Salary Average :	$5,200,000
-Salary Average Remaining :	$41,600
Frederik Andersen	$5,000,000 (2)
-Salary Remaining :	$40,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Sami Vatanen	$4,875,000 (3)
-Salary Remaining :	$39,000
-Salary Average :	$4,875,000
-Salary Average Remaining :	$39,000
Vincent Trocheck	$4,750,000 (2)
-Salary Remaining :	$38,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$38,000
Kyle Palmieri	$4,650,000 (3)
-Salary Remaining :	$37,200
-Salary Average :	$4,650,000
-Salary Average Remaining :	$37,200
Shayne Gostisbehere	$4,500,000 (1)
-Salary Remaining :	$36,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$36,000
Jake Allen	$4,350,000 (2)
-Salary Remaining :	$34,800
-Salary Average :	$4,350,000
-Salary Average Remaining :	$34,800
Bryan Rust	$4,000,000 (3)
-Salary Remaining :	$32,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$28,000
Rickard Rakell	$3,800,000 (1)
-Salary Remaining :	$30,400
-Salary Average :	$3,800,000
-Salary Average Remaining :	$30,400
Brandon Montour	$3,387,500 (4)
-Salary Remaining :	$27,100
-Salary Average :	$3,387,500
-Salary Average Remaining :	$27,100
Max Domi	$3,150,000 (4)
-Salary Remaining :	$25,200
-Salary Average :	$3,150,000
-Salary Average Remaining :	$25,200
Ondrej Kase	$2,600,000 (4)
-Salary Remaining :	$20,800
-Salary Average :	$2,600,000
-Salary Average Remaining :	$20,800
Frans Nielsen	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Jason Pominville	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Artturi Lehkonen	$925,000 (3)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Marcus Pettersson	$450,000 (3)
-Salary Remaining :	$3,600
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Total Pro Players	20
Salary Commitment
Year 2019 : $81,568,056
Year 2020 : $65,268,056
Year 2021 : $40,212,500
Year 2022 : $14,337,500
Salary Average Commitment
Year 2019 : $75,568,056
Year 2020 : $65,268,056
Year 2021 : $40,212,500
Year 2022 : $14,337,500
Salary Cap with 1 Way Contract
Year 2019 : $81,568,056
Year 2020 : $71,268,056
Year 2021 : $45,712,500
Year 2022 : $14,337,500

Farm Players Salaries
Nick Ritchie	$149,893 (4)
Salary Remaining :	$149,893
Salary Average :	$149,893
Salary Average Remaining :	$149,893
Dion Phaneuf	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matt Martin	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Michael Del Zotto	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Henri Jokiharju	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jacob Larsson	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Michael Sgarbossa	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Julius Nattinen	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Andrew Welinski	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Stefan Noesen	$45,000 (4)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Kevin Roy	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	11
Salary Commitment
Year 2019 : $876,809
Year 2020 : $376,809
Year 2021 : $376,809
Year 2022 : $376,809
Salary Average Commitment
Year 2019 : $876,809
Year 2020 : $376,809
Year 2021 : $376,809
Year 2022 : $376,809

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6250 - $135 - 5,886 - 94.17%
Level 2:	5250 - $100 - 4,945 - 94.20%
Level 3:	2500 - $65 - 2,237 - 89.48%
Level 4:	4500 - $50 - 3,718 - 82.62%
Luxury :	1500 - $275 - 1,088 - 72.51%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17,873 - 89.37%
Average Income per Game	$2,207,874
Year to Date Revenue	$90,522,845
Expense
Pro Players Total Salaries	$59,703,166
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,134,275
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$58,844,172
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$517,625
Pro Estimated Expenses	$517,625
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$517,625
Season Salary Cap	$59,703,166
Estimate Under Maximum Salary Cap of $82,000,000	$22,296,834
Estimate Over Minimum Salary Cap of $50,000,000	$9,703,166
Current Bank Account	$42,766,025
Projected Bank Account	$42,248,400

Pro Players Salaries
John Tavares	$11,000,000 (3)
-Salary Remaining :	$88,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$88,000
Dougie Hamilton	$5,750,000 (2)
-Salary Remaining :	$46,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$46,000
Nick Leddy	$5,500,000 (1)
-Salary Remaining :	$44,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$44,000
Carl Soderberg (1 Way Contract)	$4,875,000 (2)
-Salary Remaining :	$39,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$38,000
Mikkel Boedker	$4,000,000 (1)
-Salary Remaining :	$32,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$32,000
Erik Gudbranson	$3,500,000 (1)
-Salary Remaining :	$28,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$28,000
Miro Heiskanen	$3,394,166 (3)
-Salary Remaining :	$27,153
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Jacob Trouba	$3,000,000 (2)
-Salary Remaining :	$24,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Carter Hutton	$2,750,000 (2)
-Salary Remaining :	$22,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$22,000
Ryan Strome	$2,500,000 (2)
-Salary Remaining :	$20,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$20,000
Tom Wilson	$2,000,000 (2)
-Salary Remaining :	$16,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$16,000
Patrick Maroon	$2,000,000 (2)
-Salary Remaining :	$16,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,000
Andrei Vasilevskiy	$1,475,000 (1)
-Salary Remaining :	$11,800
-Salary Average :	$1,475,000
-Salary Average Remaining :	$11,800
Pierre-Edouard Bellemare	$1,450,000 (1)
-Salary Remaining :	$11,600
-Salary Average :	$1,450,000
-Salary Average Remaining :	$11,600
Ryan Pulock	$1,363,000 (1)
-Salary Remaining :	$10,904
-Salary Average :	$1,363,000
-Salary Average Remaining :	$10,904
Mathew Barzal	$1,263,333 (4)
-Salary Remaining :	$10,107
-Salary Average :	$1,263,333
-Salary Average Remaining :	$10,107
Anthony Beauvillier	$1,106,667 (3)
-Salary Remaining :	$8,853
-Salary Average :	$1,106,667
-Salary Average Remaining :	$8,853
Scott Laughton	$1,076,000 (1)
-Salary Remaining :	$8,608
-Salary Average :	$1,076,000
-Salary Average Remaining :	$8,608
Niklas Hjalmarsson	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Alex Tuch	$700,000 (2)
-Salary Remaining :	$5,600
-Salary Average :	$700,000
-Salary Average Remaining :	$5,600
Total Pro Players	20
Salary Commitment
Year 2019 : $59,703,166
Year 2020 : $39,964,166
Year 2021 : $16,764,166
Year 2022 : $1,263,333
Salary Average Commitment
Year 2019 : $56,384,000
Year 2020 : $37,020,000
Year 2021 : $13,820,000
Year 2022 : $1,263,333
Salary Cap with 1 Way Contract
Year 2019 : $59,703,166
Year 2020 : $40,339,166
Year 2021 : $16,764,166
Year 2022 : $1,263,333

Farm Players Salaries
Brendan Perlini	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Haydn Fleury	$171,333 (3)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Owen Tippett	$162,750 (2)
Salary Remaining :	$162,750
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Curtis Lazar	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Thatcher Demko	$105,000 (4)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Jeff Carter	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Adam McQuaid	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Adam Henrique	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Mitchell Vande Sompel	$93,583 (3)
Salary Remaining :	$93,583
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Adam Brooks	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Filip Gustavsson	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Madison Bowey	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Tomas Jurco	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Greg Pateryn	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Linus Ullmark	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Viktor Svedberg	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Colin White	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jacob de la Rose	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Scott Mayfield	$62,500 (2)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Nic Petan	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$50,000
Salary Average Remaining :	$50,000
Total Farm Players	20
Salary Commitment
Year 2019 : $2,013,999
Year 2020 : $1,498,999
Year 2021 : $553,499
Year 2022 : $105,000
Salary Average Commitment
Year 2019 : $1,754,083
Year 2020 : $1,239,083
Year 2021 : $411,333
Year 2022 : $105,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $165 - 5,529 - 92.14%
Level 2:	5000 - $125 - 4,564 - 91.27%
Level 3:	2000 - $90 - 1,820 - 91.02%
Level 4:	4000 - $55 - 3,471 - 86.78%
Luxury :	1000 - $325 - 962 - 96.16%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,346 - 90.81%
Average Income per Game	$2,336,187
Year to Date Revenue	$95,783,678
Expense
Pro Players Total Salaries	$71,662,143
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,965,935
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$74,797,135
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$590,497
Pro Estimated Expenses	$590,497
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$590,497
Season Salary Cap	$71,662,143
Estimate Under Maximum Salary Cap of $82,000,000	$10,337,857
Estimate Over Minimum Salary Cap of $50,000,000	$21,662,143
Current Bank Account	$21,363,925
Projected Bank Account	$20,773,428

Pro Players Salaries
P.K. Subban	$9,000,000 (1)
-Salary Remaining :	$72,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$72,000
Alexander Radulov	$8,200,000 (2)
-Salary Remaining :	$65,600
-Salary Average :	$8,200,000
-Salary Average Remaining :	$65,600
Oliver Ekman-Larsson (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$64,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$44,000
Sean Monahan	$6,375,000 (2)
-Salary Remaining :	$51,000
-Salary Average :	$6,375,000
-Salary Average Remaining :	$51,000
Alexander Edler	$6,357,143 (2)
-Salary Remaining :	$50,857
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Mark Scheifele (Out of Payroll)	$6,125,000 (1)
-Salary Remaining :	$49,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$49,000
Blake Wheeler	$5,600,000 (3)
-Salary Remaining :	$44,800
-Salary Average :	$5,600,000
-Salary Average Remaining :	$44,800
Kris Russell	$4,000,000 (2)
-Salary Remaining :	$32,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$32,000
Rasmus Dahlin	$3,775,000 (3)
-Salary Remaining :	$30,200
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Sam Bennett	$3,450,000 (3)
-Salary Remaining :	$27,600
-Salary Average :	$1,950,000
-Salary Average Remaining :	$15,600
Matt Benning	$1,900,000 (1)
-Salary Remaining :	$15,200
-Salary Average :	$1,900,000
-Salary Average Remaining :	$15,200
Johnny Gaudreau	$1,850,000 (1)
-Salary Remaining :	$14,800
-Salary Average :	$1,850,000
-Salary Average Remaining :	$14,800
Brayden McNabb	$1,700,000 (2)
-Salary Remaining :	$13,600
-Salary Average :	$1,700,000
-Salary Average Remaining :	$13,600
Nick Schmaltz	$1,541,667 (1)
-Salary Remaining :	$12,333
-Salary Average :	$1,541,667
-Salary Average Remaining :	$12,333
Jake DeBrusk	$1,288,333 (3)
-Salary Remaining :	$10,307
-Salary Average :	$1,288,333
-Salary Average Remaining :	$10,307
Brandon Tanev	$1,212,500 (3)
-Salary Remaining :	$9,700
-Salary Average :	$1,150,000
-Salary Average Remaining :	$9,200
Semyon Varlamov	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Brandon Sutter	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Carl Hagelin	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Johnny Oduya	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Eric Fehr	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Markus Granlund	$900,000 (2)
-Salary Remaining :	$7,200
-Salary Average :	$900,000
-Salary Average Remaining :	$7,200
Mattias Janmark	$800,000 (3)
-Salary Remaining :	$6,400
-Salary Average :	$800,000
-Salary Average Remaining :	$6,400
Casey DeSmith	$712,500 (3)
-Salary Remaining :	$5,700
-Salary Average :	$675,000
-Salary Average Remaining :	$5,400
Total Pro Players	24
Salary Commitment
Year 2019 : $77,787,143
Year 2020 : $46,913,333
Year 2021 : $20,738,333
Year 2022 : $0
Salary Average Commitment
Year 2019 : $69,005,000
Year 2020 : $43,588,333
Year 2021 : $17,413,333
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $77,787,143
Year 2020 : $52,370,476
Year 2021 : $24,838,333
Year 2022 : $0

Farm Players Salaries
Lias Andersson	$174,417 (3)
Salary Remaining :	$174,417
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Ilya Samsonov	$147,500 (3)
Salary Remaining :	$147,500
Salary Average :	$147,500
Salary Average Remaining :	$147,500
Martin Marincin	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Keith Kinkaid	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Magnus Paajarvi	$115,000 (3)
Salary Remaining :	$115,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Andrew MacDonald	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Joel L'Esperance	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Brenden Dillon	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Colin Miller	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kevin Bieksa	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Niklas Kronwall	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Dryden Hunt	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tyler Motte	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Scott Harrington	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Sami Niku	$91,667 (2)
Salary Remaining :	$91,667
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Scott Kosmachuk	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Mason Appleton	$75,833 (3)
Salary Remaining :	$75,833
Salary Average :	$75,833
Salary Average Remaining :	$75,833
Eric Comrie	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Chase De Leo	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
JC Lipon	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	20
Salary Commitment
Year 2019 : $2,021,917
Year 2020 : $1,079,417
Year 2021 : $777,750
Year 2022 : $130,000
Salary Average Commitment
Year 2019 : $1,793,333
Year 2020 : $903,333
Year 2021 : $648,333
Year 2022 : $130,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6500 - $200 - 3,863 - 59.42%
Level 2:	5500 - $100 - 4,930 - 89.63%
Level 3:	2500 - $50 - 2,360 - 94.41%
Level 4:	4500 - $40 - 4,036 - 89.69%
Luxury :	1000 - $270 - 1,000 - 100.00%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,189 - 80.94%
Average Income per Game	$2,268,673
Year to Date Revenue	$93,015,575
Expense
Pro Players Total Salaries	$78,590,595
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,119,354
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$78,172,817
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$638,725
Pro Estimated Expenses	$638,725
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$638,725
Season Salary Cap	$78,590,595
Estimate Under Maximum Salary Cap of $82,000,000	$3,409,405
Estimate Over Minimum Salary Cap of $50,000,000	$28,590,595
Current Bank Account	$38,608,647
Projected Bank Account	$37,969,922

Pro Players Salaries
Carey Price	$10,500,000 (3)
-Salary Remaining :	$84,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$84,000
Drew Doughty	$9,500,000 (3)
-Salary Remaining :	$76,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$56,000
Matt Niskanen	$5,750,000 (3)
-Salary Remaining :	$46,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$46,000
Gabriel Landeskog	$5,571,429 (4)
-Salary Remaining :	$44,571
-Salary Average :	$5,571,429
-Salary Average Remaining :	$44,571
Mika Zibanejad	$5,350,000 (2)
-Salary Remaining :	$42,800
-Salary Average :	$5,350,000
-Salary Average Remaining :	$42,800
Mike Hoffman	$5,187,500 (2)
-Salary Remaining :	$41,500
-Salary Average :	$5,187,500
-Salary Average Remaining :	$41,500
Justin Faulk	$4,833,333 (2)
-Salary Remaining :	$38,667
-Salary Average :	$4,833,333
-Salary Average Remaining :	$38,667
Justin Williams	$4,650,000 (1)
-Salary Remaining :	$37,200
-Salary Average :	$4,500,000
-Salary Average Remaining :	$36,000
Mathieu Perreault	$4,125,000 (3)
-Salary Remaining :	$33,000
-Salary Average :	$4,125,000
-Salary Average Remaining :	$33,000
Brian Dumoulin	$4,100,000 (3)
-Salary Remaining :	$32,800
-Salary Average :	$4,100,000
-Salary Average Remaining :	$32,800
Jesperi Kotkaniemi	$3,425,000 (3)
-Salary Remaining :	$27,400
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Tomas Tatar	$2,750,000 (1)
-Salary Remaining :	$22,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$22,000
Blake Comeau	$2,400,000 (2)
-Salary Remaining :	$19,200
-Salary Average :	$2,400,000
-Salary Average Remaining :	$19,200
Brett Connolly	$1,812,500 (3)
-Salary Remaining :	$14,500
-Salary Average :	$3,500,000
-Salary Average Remaining :	$28,000
Mikhail Sergachev	$1,744,166 (2)
-Salary Remaining :	$13,953
-Salary Average :	$1,744,166
-Salary Average Remaining :	$13,953
Paul Byron	$1,166,667 (2)
-Salary Remaining :	$9,333
-Salary Average :	$1,166,667
-Salary Average Remaining :	$9,333
Bobby Ryan	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Jimmy Howard	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Felix Sandstrom	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Scottie Upshall	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Alex Iafallo	$925,000 (1)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Damon Severson	$800,000 (1)
-Salary Remaining :	$6,400
-Salary Average :	$800,000
-Salary Average Remaining :	$6,400
Total Pro Players	22
Salary Commitment
Year 2019 : $78,590,595
Year 2020 : $64,653,095
Year 2021 : $43,971,429
Year 2022 : $5,571,429
Salary Average Commitment
Year 2019 : $74,653,095
Year 2020 : $61,678,095
Year 2021 : $40,996,429
Year 2022 : $5,571,429
Salary Cap with 1 Way Contract
Year 2019 : $78,590,595
Year 2020 : $65,465,595
Year 2021 : $44,783,929
Year 2022 : $5,571,429

Farm Players Salaries
Alexander Nylander	$174,417 (1)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Lawson Crouse	$160,250 (2)
Salary Remaining :	$160,250
Salary Average :	$160,250
Salary Average Remaining :	$160,250
Casey Mittelstadt	$149,167 (3)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Luke Kunin	$142,500 (3)
Salary Remaining :	$142,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Valeri Nichushkin	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jonny Brodzinski	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Roland McKeown	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Erik Cernak	$89,000 (3)
Salary Remaining :	$89,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Jason Dickinson	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Brett Howden	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Hunter Shinkaruk	$83,300 (3)
Salary Remaining :	$83,300
Salary Average :	$83,300
Salary Average Remaining :	$83,300
Daniel Sprong	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Taylor Fedun	$73,750 (1)
Salary Remaining :	$73,750
Salary Average :	$73,750
Salary Average Remaining :	$73,750
Jacob Middleton	$73,500 (3)
Salary Remaining :	$73,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Tomas Hyka	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	15
Salary Commitment
Year 2019 : $1,541,634
Year 2020 : $1,100,967
Year 2021 : $786,300
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,377,801
Year 2020 : $937,134
Year 2021 : $622,467
Year 2022 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $110 - 5,942 - 99.03%
Level 2:	5000 - $70 - 4,998 - 99.97%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $35 - 3,983 - 99.56%
Luxury :	1000 - $220 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,923 - 99.57%
Average Income per Game	$1,709,429
Year to Date Revenue	$70,086,575
Expense
Pro Players Total Salaries	$81,798,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,696,280
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$78,576,280
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$678,384
Pro Estimated Expenses	$678,384
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$678,384
Season Salary Cap	$81,798,000
Estimate Under Maximum Salary Cap of $82,000,000	$202,000
Estimate Over Minimum Salary Cap of $50,000,000	$31,798,000
Current Bank Account	$32,766,621
Projected Bank Account	$32,088,237

Pro Players Salaries
Pekka Rinne	$9,000,000 (2)
-Salary Remaining :	$72,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Kris Letang	$7,250,000 (2)
-Salary Remaining :	$58,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$58,000
David Krejci	$7,250,000 (1)
-Salary Remaining :	$58,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$58,000
Patrice Bergeron	$6,875,000 (3)
-Salary Remaining :	$55,000
-Salary Average :	$6,875,000
-Salary Average Remaining :	$55,000
Roman Josi	$6,500,000 (3)
-Salary Remaining :	$52,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$32,000
Nick Foligno	$5,500,000 (2)
-Salary Remaining :	$44,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Seth Jones	$5,400,000 (2)
-Salary Remaining :	$43,200
-Salary Average :	$5,400,000
-Salary Average Remaining :	$43,200
Dmitry Orlov	$5,100,000 (3)
-Salary Remaining :	$40,800
-Salary Average :	$5,100,000
-Salary Average Remaining :	$40,800
Anton Stralman	$4,500,000 (2)
-Salary Remaining :	$36,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$36,000
Nick Bjugstad	$4,100,000 (2)
-Salary Remaining :	$32,800
-Salary Average :	$4,100,000
-Salary Average Remaining :	$32,800
David Perron	$3,750,000 (2)
-Salary Remaining :	$30,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$30,000
Cam Atkinson	$3,500,000 (1)
-Salary Remaining :	$28,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$28,000
Leon Draisaitl	$3,400,000 (1)
-Salary Remaining :	$27,200
-Salary Average :	$3,400,000
-Salary Average Remaining :	$27,200
Deryk Engelland (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$20,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$20,000
Clayton Keller (1 Way Contract)	$1,673,000 (2)
-Salary Remaining :	$13,384
-Salary Average :	$1,673,000
-Salary Average Remaining :	$13,384
Brad Richardson	$1,250,000 (2)
-Salary Remaining :	$10,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,000
Brian Gibbons (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Patric Hornqvist	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Curtis McElhinney	$850,000 (2)
-Salary Remaining :	$6,800
-Salary Average :	$850,000
-Salary Average Remaining :	$6,800
Jonathan Marchessault	$750,000 (1)
-Salary Remaining :	$6,000
-Salary Average :	$750,000
-Salary Average Remaining :	$6,000
Brandon Pirri	$650,000 (2)
-Salary Remaining :	$5,200
-Salary Average :	$650,000
-Salary Average Remaining :	$5,200
Total Pro Players	21
Salary Commitment
Year 2019 : $81,798,000
Year 2020 : $59,398,000
Year 2021 : $15,975,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $74,798,000
Year 2020 : $58,898,000
Year 2021 : $15,975,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $81,798,000
Year 2020 : $65,898,000
Year 2021 : $18,475,000
Year 2022 : $0

Farm Players Salaries
Anton Slepyshev	$152,500 (1)
Salary Remaining :	$152,500
Salary Average :	$152,500
Salary Average Remaining :	$152,500
Laurent Brossoit	$122,500 (3)
Salary Remaining :	$122,500
Salary Average :	$122,500
Salary Average Remaining :	$122,500
Joshua Ho-Sang	$107,583 (3)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Nicholas Merkley	$107,583 (3)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Ben Harpur	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Carl Grundstrom	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Drake Batherson	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$77,333
Salary Average Remaining :	$77,333
Garnet Hathaway	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Caleb Jones	$81,500 (3)
Salary Remaining :	$81,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Matt Luff	$67,778 (3)
Salary Remaining :	$67,778
Salary Average :	$67,778
Salary Average Remaining :	$67,778
Lucas Wallmark	$67,500 (3)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Matt Puempel	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Jujhar Khaira	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Zach Redmond	$61,250 (2)
Salary Remaining :	$61,250
Salary Average :	$61,250
Salary Average Remaining :	$61,250
Brian Flynn	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	15
Salary Commitment
Year 2019 : $1,310,694
Year 2020 : $870,527
Year 2021 : $809,277
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,219,027
Year 2020 : $786,527
Year 2021 : $725,277
Year 2022 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $130 - 5,869 - 97.81%
Level 2:	5000 - $80 - 4,951 - 99.02%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $30 - 3,986 - 99.65%
Luxury :	1000 - $220 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,806 - 98.92%
Average Income per Game	$2,023,279
Year to Date Revenue	$82,954,425
Expense
Pro Players Total Salaries	$70,467,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,188,562
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$73,540,562
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$587,736
Pro Estimated Expenses	$587,736
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$587,736
Season Salary Cap	$70,467,000
Estimate Under Maximum Salary Cap of $82,000,000	$11,533,000
Estimate Over Minimum Salary Cap of $50,000,000	$20,467,000
Current Bank Account	$44,830,131
Projected Bank Account	$44,242,395

Pro Players Salaries
Tyson Barrie	$7,500,000 (3)
-Salary Remaining :	$60,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$44,000
Jeff Petry	$7,000,000 (2)
-Salary Remaining :	$56,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$44,000
Derek Stepan	$6,500,000 (3)
-Salary Remaining :	$52,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$52,000
Paul Stastny (Out of Payroll)	$6,500,000 (2)
-Salary Remaining :	$52,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$52,000
Anders Lee (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$50,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$30,000
Taylor Hall	$6,000,000 (3)
-Salary Remaining :	$48,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$48,000
David Savard	$4,250,000 (3)
-Salary Remaining :	$34,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$34,000
Adam Larsson	$4,167,000 (1)
-Salary Remaining :	$33,336
-Salary Average :	$4,167,000
-Salary Average Remaining :	$33,336
Nolan Patrick	$3,575,000 (2)
-Salary Remaining :	$28,600
-Salary Average :	$3,575,000
-Salary Average Remaining :	$28,600
Ondrej Palat	$3,330,000 (1)
-Salary Remaining :	$26,640
-Salary Average :	$3,330,000
-Salary Average Remaining :	$26,640
Jonathan Huberdeau	$3,250,000 (1)
-Salary Remaining :	$26,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$26,000
Martin Jones	$3,000,000 (1)
-Salary Remaining :	$24,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Boone Jenner	$2,900,000 (1)
-Salary Remaining :	$23,200
-Salary Average :	$2,900,000
-Salary Average Remaining :	$23,200
Cody Ceci	$2,800,000 (2)
-Salary Remaining :	$22,400
-Salary Average :	$2,800,000
-Salary Average Remaining :	$22,400
Luke Glendening	$1,800,000 (3)
-Salary Remaining :	$14,400
-Salary Average :	$1,800,000
-Salary Average Remaining :	$14,400
Jakub Vrana	$1,363,333 (2)
-Salary Remaining :	$10,907
-Salary Average :	$1,363,333
-Salary Average Remaining :	$10,907
Jared McCann (1 Way Contract)	$1,106,667 (2)
-Salary Remaining :	$8,853
-Salary Average :	$1,106,667
-Salary Average Remaining :	$8,853
Adam Pelech	$925,000 (1)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Joel Armia	$925,000 (1)
-Salary Remaining :	$7,400
-Salary Average :	$925,000
-Salary Average Remaining :	$7,400
Brock McGinn	$887,500 (2)
-Salary Remaining :	$7,100
-Salary Average :	$887,500
-Salary Average Remaining :	$7,100
Brett Pesce	$809,167 (2)
-Salary Remaining :	$6,473
-Salary Average :	$809,167
-Salary Average Remaining :	$6,473
David Rittich	$800,000 (2)
-Salary Remaining :	$6,400
-Salary Average :	$800,000
-Salary Average Remaining :	$6,400
Josh Anderson	$678,333 (2)
-Salary Remaining :	$5,427
-Salary Average :	$678,333
-Salary Average Remaining :	$5,427
Erik Gustafsson	$650,000 (2)
-Salary Remaining :	$5,200
-Salary Average :	$650,000
-Salary Average Remaining :	$5,200
Total Pro Players	24
Salary Commitment
Year 2019 : $76,967,000
Year 2020 : $52,470,000
Year 2021 : $27,800,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $70,967,000
Year 2020 : $52,470,000
Year 2021 : $27,800,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $76,967,000
Year 2020 : $58,470,000
Year 2021 : $32,300,000
Year 2022 : $0

Farm Players Salaries
Kevin Fiala	$136,333 (3)
Salary Remaining :	$136,333
Salary Average :	$136,333
Salary Average Remaining :	$136,333
Jake Bean	$136,333 (3)
Salary Remaining :	$136,333
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Xavier Ouellet	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Kieffer Bellows	$110,667 (3)
Salary Remaining :	$110,667
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Klim Kostin	$107,583 (3)
Salary Remaining :	$107,583
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Dmitrij Jaskin	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Danton Heinen	$99,583 (3)
Salary Remaining :	$99,583
Salary Average :	$99,583
Salary Average Remaining :	$99,583
Justin Kirkland	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Pontus Aberg	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jack Dougherty	$90,200 (3)
Salary Remaining :	$90,200
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Kale Clague	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Adam Mascherin	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Dmitry Sokolov	$83,000 (3)
Salary Remaining :	$83,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Ty Ronning	$75,083 (3)
Salary Remaining :	$75,083
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Tanner Kero	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ty Rattie	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Joseph Blandisi	$68,000 (2)
Salary Remaining :	$68,000
Salary Average :	$68,000
Salary Average Remaining :	$68,000
Maxime Lagace	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Anthony Bitetto	$62,150 (2)
Salary Remaining :	$62,150
Salary Average :	$62,150
Salary Average Remaining :	$62,150
Josh Jooris	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	20
Salary Commitment
Year 2019 : $1,826,349
Year 2020 : $1,503,849
Year 2021 : $1,173,699
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,358,566
Year 2020 : $1,036,066
Year 2021 : $705,916
Year 2022 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $90 - 5,943 - 99.05%
Level 2:	5000 - $75 - 4,878 - 97.57%
Level 3:	3000 - $55 - 2,282 - 76.06%
Level 4:	4000 - $45 - 3,278 - 81.96%
Luxury :	1000 - $150 - 1,000 - 100.00%
Total Capacity :	19000
Income
Home Games Left	0
Average Attendance - %	17,381 - 91.48%
Average Income per Game	$1,611,082
Year to Date Revenue	$66,054,368
Expense
Pro Players Total Salaries	$76,594,170
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,450,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,344,955
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$69,893,355
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$640,353
Pro Estimated Expenses	$640,353
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$640,353
Season Salary Cap	$76,594,170
Estimate Under Maximum Salary Cap of $82,000,000	$5,405,830
Estimate Over Minimum Salary Cap of $50,000,000	$26,594,170
Current Bank Account	$19,700,062
Projected Bank Account	$19,059,709

Pro Players Salaries
Brent Burns	$8,000,000 (3)
-Salary Remaining :	$64,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$64,000
Zdeno Chara	$7,750,000 (1)
-Salary Remaining :	$62,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$54,000
Joe Pavelski	$6,000,000 (3)
-Salary Remaining :	$48,000
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Jordan Staal	$6,000,000 (2)
-Salary Remaining :	$48,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$48,000
Danny DeKeyser	$5,500,000 (3)
-Salary Remaining :	$44,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$40,000
Nino Niederreiter	$5,250,000 (2)
-Salary Remaining :	$42,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$42,000
Artem Anisimov	$4,550,000 (2)
-Salary Remaining :	$36,400
-Salary Average :	$4,550,000
-Salary Average Remaining :	$36,400
Michael Frolik	$4,300,000 (2)
-Salary Remaining :	$34,400
-Salary Average :	$4,300,000
-Salary Average Remaining :	$34,400
Andrew Shaw	$3,900,000 (2)
-Salary Remaining :	$31,200
-Salary Average :	$3,900,000
-Salary Average Remaining :	$31,200
Eric Staal	$3,500,000 (2)
-Salary Remaining :	$28,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$28,000
Brady Tkachuk	$3,425,000 (3)
-Salary Remaining :	$27,400
-Salary Average :	$3,425,000
-Salary Average Remaining :	$27,400
Craig Anderson	$3,000,000 (2)
-Salary Remaining :	$24,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$24,000
Brian Boyle	$2,600,000 (1)
-Salary Remaining :	$20,800
-Salary Average :	$2,600,000
-Salary Average Remaining :	$20,800
Nick Holden	$2,200,000 (1)
-Salary Remaining :	$17,600
-Salary Average :	$2,200,000
-Salary Average Remaining :	$17,600
Jordan Greenway	$1,725,000 (3)
-Salary Remaining :	$13,800
-Salary Average :	$1,225,000
-Salary Average Remaining :	$9,800
Timo Meier	$1,644,170 (2)
-Salary Remaining :	$13,153
-Salary Average :	$1,644,170
-Salary Average Remaining :	$13,153
Derek Ryan	$1,450,000 (2)
-Salary Remaining :	$11,600
-Salary Average :	$1,450,000
-Salary Average Remaining :	$11,600
Ben Chiarot	$1,400,000 (3)
-Salary Remaining :	$11,200
-Salary Average :	$1,400,000
-Salary Average Remaining :	$11,200
Alexander Wennberg	$1,400,000 (1)
-Salary Remaining :	$11,200
-Salary Average :	$1,400,000
-Salary Average Remaining :	$11,200
Thomas Hickey	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Cam Talbot	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Tyler Bozak	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Total Pro Players	22
Salary Commitment
Year 2019 : $76,594,170
Year 2020 : $58,644,170
Year 2021 : $25,050,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $69,044,170
Year 2020 : $53,094,170
Year 2021 : $19,500,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $76,594,170
Year 2020 : $59,644,170
Year 2021 : $26,050,000
Year 2022 : $0

Farm Players Salaries
Miles Wood	$275,000 (3)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Trevor van Riemsdyk	$230,000 (2)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Aaron Dell	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Filip Zadina	$177,500 (3)
Salary Remaining :	$177,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Troy Terry	$149,167 (3)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Connor Carrick	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
William Carrier	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Travis Boyd	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Otto Koivula	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
MacKenzie Weegar	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Collin Delia	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kevin Labanc	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Danny O'Regan	$87,413 (3)
Salary Remaining :	$87,413
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Sam Steel	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Rourke Chartier	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Jordan Oesterle	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Chad Ruhwedel	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	17
Salary Commitment
Year 2019 : $2,139,246
Year 2020 : $1,504,246
Year 2021 : $1,144,246
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,896,667
Year 2020 : $1,281,667
Year 2021 : $886,667
Year 2022 : $0

Stars

Stars is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $300 - 5,529 - 92.14%
Level 2:	5000 - $200 - 4,650 - 93.00%
Level 3:	2000 - $150 - 1,874 - 93.69%
Level 4:	4000 - $100 - 3,653 - 91.34%
Luxury :	1000 - $500 - 937 - 93.70%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,643 - 92.46%
Average Income per Game	$1,718,450
Year to Date Revenue	$70,456,437
Expense
Pro Players Total Salaries	$82,791,796
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,409,475
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$78,312,475
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$690,334
Pro Estimated Expenses	$690,334
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$690,334
Season Salary Cap	$82,791,796
Estimate Under Maximum Salary Cap of $82,000,000	-$791,796
Estimate Over Minimum Salary Cap of $50,000,000	$32,791,796
Current Bank Account	-$633,683
Projected Bank Account	-$1,324,017

Pro Players Salaries
Alex Ovechkin	$9,538,462 (2)
-Salary Remaining :	$76,308
-Salary Average :	$9,538,462
-Salary Average Remaining :	$76,308
Sidney Crosby	$8,700,000 (3)
-Salary Remaining :	$69,600
-Salary Average :	$8,700,000
-Salary Average Remaining :	$69,600
Jakub Voracek	$8,250,000 (2)
-Salary Remaining :	$66,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$66,000
Marc-Andre Fleury	$7,125,000 (3)
-Salary Remaining :	$57,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$46,000
Dylan Larkin	$6,100,000 (4)
-Salary Remaining :	$48,800
-Salary Average :	$6,100,000
-Salary Average Remaining :	$48,800
Cody Eakin	$4,850,000 (3)
-Salary Remaining :	$38,800
-Salary Average :	$3,850,000
-Salary Average Remaining :	$30,800
TJ Brodie	$4,650,000 (1)
-Salary Remaining :	$37,200
-Salary Average :	$4,650,000
-Salary Average Remaining :	$37,200
John Klingberg	$4,250,000 (4)
-Salary Remaining :	$34,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$34,000
Jake Gardiner	$4,050,000 (2)
-Salary Remaining :	$32,400
-Salary Average :	$4,050,000
-Salary Average Remaining :	$32,400
Ryan Johansen	$4,000,000 (1)
-Salary Remaining :	$32,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$32,000
Brendan Gallagher	$3,750,000 (1)
-Salary Remaining :	$30,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$30,000
Charlie Coyle	$3,200,000 (2)
-Salary Remaining :	$25,600
-Salary Average :	$3,200,000
-Salary Average Remaining :	$25,600
Jean-Gabriel Pageau	$3,100,000 (1)
-Salary Remaining :	$24,800
-Salary Average :	$3,100,000
-Salary Average Remaining :	$24,800
Nate Schmidt	$2,225,000 (2)
-Salary Remaining :	$17,800
-Salary Average :	$4,225,000
-Salary Average Remaining :	$33,800
Radek Faksa	$2,200,000 (4)
-Salary Remaining :	$17,600
-Salary Average :	$2,200,000
-Salary Average Remaining :	$17,600
Christian Folin	$1,700,000 (3)
-Salary Remaining :	$13,600
-Salary Average :	$1,700,000
-Salary Average Remaining :	$13,600
Alex Petrovic	$1,050,000 (2)
-Salary Remaining :	$8,400
-Salary Average :	$1,050,000
-Salary Average Remaining :	$8,400
Jonathan Bernier	$1,000,000 (1)
-Salary Remaining :	$8,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,000
Tomas Nosek	$962,500 (3)
-Salary Remaining :	$7,700
-Salary Average :	$962,500
-Salary Average Remaining :	$7,700
Adam Erne	$894,167 (2)
-Salary Remaining :	$7,153
-Salary Average :	$894,167
-Salary Average Remaining :	$7,153
Warren Foegele	$746,667 (2)
-Salary Remaining :	$5,973
-Salary Average :	$746,667
-Salary Average Remaining :	$5,973
Remi Elie	$450,000 (4)
-Salary Remaining :	$3,600
-Salary Average :	$450,000
-Salary Average Remaining :	$3,600
Total Pro Players	22
Salary Commitment
Year 2019 : $82,791,796
Year 2020 : $63,916,796
Year 2021 : $33,962,500
Year 2022 : $13,000,000
Salary Average Commitment
Year 2019 : $82,416,796
Year 2020 : $65,916,796
Year 2021 : $33,962,500
Year 2022 : $13,000,000
Salary Cap with 1 Way Contract
Year 2019 : $82,791,796
Year 2020 : $66,291,796
Year 2021 : $36,337,500
Year 2022 : $13,000,000

Farm Players Salaries
Luke Schenn	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Cal Clutterbuck	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Juho Lammikko	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Jori Lehtera	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Austin Czarnik	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Daniel Carr	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Connor Hobbs	$72,000 (2)
Salary Remaining :	$72,000
Salary Average :	$72,000
Salary Average Remaining :	$72,000
Jack Campbell	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Justin Dowling	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Chandler Stephenson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	10
Salary Commitment
Year 2019 : $837,000
Year 2020 : $494,500
Year 2021 : $167,500
Year 2022 : $0
Salary Average Commitment
Year 2019 : $789,500
Year 2020 : $447,000
Year 2021 : $120,000
Year 2022 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $82,000,000 Available Cap Space	Over Minimum of $50,000,000	Pro Players	Farm Players	Total Players
Blue Jackets	$19,043,570	$75,481,833	$6,518,167	$25,481,833	22	20	42
Bruins	$66,225,196	$80,969,642	$1,030,358	$30,969,642	21	25	46
Canadiens	$65,610,038	$66,245,959	$15,754,041	$16,245,959	23	17	40
Flyers	$45,305,134	$57,940,833	$24,059,167	$7,940,833	23	5	28
Islanders	$30,542,920	$80,928,500	$1,071,500	$30,928,500	22	35	57
Lightning	$45,613,986	$76,075,667	$5,924,333	$26,075,667	23	5	28
Maple Leafs	$54,418,887	$76,554,309	$5,445,691	$26,554,309	24	13	37
Penguins	$31,083,603	$76,385,794	$5,614,206	$26,385,794	24	25	49
Rangers	$51,798,291	$73,177,628	$8,822,372	$23,177,628	24	25	49
Red Wings	$37,812,887	$80,673,333	$1,326,667	$30,673,333	20	26	46
Senators	$44,183,910	$71,493,055	$10,506,945	$21,493,055	24	8	32
Avalanche	$32,975,716	$79,995,499	$2,004,501	$29,995,499	23	5	28
Blackhawks	$46,488,647	$65,800,000	$16,200,000	$15,800,000	22	17	39
Blues	$48,278,162	$81,188,333	$811,667	$31,188,333	20	17	37
Ducks	$3,861,336	$81,568,056	$431,944	$31,568,056	20	11	31
Flames	$42,766,025	$59,703,166	$22,296,834	$9,703,166	20	20	40
Jets	$21,363,925	$71,662,143	$10,337,857	$21,662,143	24	20	44
Kings	$38,608,647	$78,590,595	$3,409,405	$28,590,595	22	15	37
Oilers	$32,766,621	$81,798,000	$202,000	$31,798,000	21	15	36
Predators	$44,830,131	$70,467,000	$11,533,000	$20,467,000	24	20	44
Sharks	$19,700,062	$76,594,170	$5,405,830	$26,594,170	22	17	39
Stars	-$633,683	$82,791,796	-$791,796	$32,791,796	22	10	32

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 - %