LHSIR - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $120 - 6,000 - 100.00%
Level 2:	5000 - $70 - 5,000 - 100.00%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,000,000
Year to Date Revenue	$4,000,000
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$22,407,715
Projected Bank Account	$22,407,715

Pro Players Salaries
Jamie Benn	$9,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$9,500,000
-Salary Average Remaining :	$0
Evander Kane	$7,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Tuukka Rask	$7,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Jordan Eberle	$6,125,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Gustav Nyquist	$4,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,750,000
-Salary Average Remaining :	$0
Marcus Johansson	$4,733,333 (3)
-Salary Remaining :	$0
-Salary Average :	$4,583,333
-Salary Average Remaining :	$0
Nazem Kadri	$4,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Nikita Zaitsev	$4,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Dmitry Kulikov	$4,333,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,333,000
-Salary Average Remaining :	$0
Tanner Pearson	$3,350,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,350,000
-Salary Average Remaining :	$0
Jonathan Drouin	$3,194,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,194,000
-Salary Average Remaining :	$0
Carl Gunnarsson	$2,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,900,000
-Salary Average Remaining :	$0
Elias Lindholm	$2,700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,700,000
-Salary Average Remaining :	$0
Vladislav Namestnikov	$1,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,900,000
-Salary Average Remaining :	$0
Sven Baertschi	$1,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,850,000
-Salary Average Remaining :	$0
Pavel Zacha	$1,744,167 (3)
-Salary Remaining :	$0
-Salary Average :	$1,744,167
-Salary Average Remaining :	$0
Charlie McAvoy	$1,258,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,258,333
-Salary Average Remaining :	$0
Austin Watson	$1,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,100,000
-Salary Average Remaining :	$0
Markus Nutivaara	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Jamie Oleksiak	$919,000 (1)
-Salary Remaining :	$0
-Salary Average :	$919,000
-Salary Average Remaining :	$0
Devon Toews	$750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$700,000
-Salary Average Remaining :	$0
Mackenzie Blackwood	$450,000 (1)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
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 - 3,815 - 63.58%
Level 2:	5000 - $278 - 2,375 - 47.50%
Level 3:	2000 - $230 - 1,018 - 50.90%
Level 4:	4000 - $100 - 2,261 - 56.51%
Luxury :	1000 - $500 - 712 - 71.15%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	10,180 - 56.55%
Average Income per Game	$3,280,444
Year to Date Revenue	$6,560,887
Expense
Pro Players Total Salaries	$81,882,975
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$72,130,326
Projected Bank Account	$72,130,326

Pro Players Salaries
Connor McDavid	$12,500,000 (4)
-Salary Remaining :	$0
-Salary Average :	$12,500,000
-Salary Average Remaining :	$0
Vladimir Tarasenko	$10,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Torey Krug	$7,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,250,000
-Salary Average Remaining :	$0
Dustin Byfuglien	$7,510,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,510,000
-Salary Average Remaining :	$0
Alex Pietrangelo	$6,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Travis Hamonic	$6,357,143 (3)
-Salary Remaining :	$0
-Salary Average :	$3,857,143
-Salary Average Remaining :	$0
Brad Marchand	$6,125,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,125,000
-Salary Average Remaining :	$0
William Karlsson	$5,900,000 (4)
-Salary Remaining :	$0
-Salary Average :	$5,900,000
-Salary Average Remaining :	$0
Alex Killorn	$4,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Patrik Laine	$3,575,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,575,000
-Salary Average Remaining :	$0
Zach Hyman	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Henrik Lundqvist	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Ron Hainsey	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Corey Crawford	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Anthony Cirelli	$935,833 (2)
-Salary Remaining :	$0
-Salary Average :	$935,833
-Salary Average Remaining :	$0
Sean Kuraly	$925,000 (4)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Oskar Sundqvist	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Filip Hronek	$913,333 (1)
-Salary Remaining :	$0
-Salary Average :	$913,333
-Salary Average Remaining :	$0
Mathieu Joseph	$910,833 (3)
-Salary Remaining :	$0
-Salary Average :	$910,833
-Salary Average Remaining :	$0
Tony DeAngelo	$863,333 (2)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Evan Rodrigues	$842,500 (1)
-Salary Remaining :	$0
-Salary Average :	$842,500
-Salary Average Remaining :	$0
Viktor Arvidsson	$650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$650,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2019 : $81,882,975
Year 2020 : $66,852,142
Year 2021 : $53,042,976
Year 2022 : $19,325,000
Salary Average Commitment
Year 2019 : $76,882,975
Year 2020 : $67,352,142
Year 2021 : $53,042,976
Year 2022 : $19,325,000
Salary Cap with 1 Way Contract
Year 2019 : $81,882,975
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
Seth Griffith	$92,500 (2)
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
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	24
Salary Commitment
Year 2019 : $2,292,633
Year 2020 : $1,220,750
Year 2021 : $546,250
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,113,633
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 - 3,186 - 53.09%
Level 2:	5000 - $300 - 2,320 - 46.41%
Level 3:	2000 - $250 - 890 - 44.50%
Level 4:	4000 - $100 - 2,079 - 51.98%
Luxury :	1000 - $500 - 684 - 68.40%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	9,159 - 50.89%
Average Income per Game	$3,229,396
Year to Date Revenue	$9,688,188
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$74,728,258
Projected Bank Account	$74,728,258

Pro Players Salaries
Anze Kopitar	$10,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$10,000,000
-Salary Average Remaining :	$0
Ryan Suter	$7,538,461 (2)
-Salary Remaining :	$0
-Salary Average :	$7,538,461
-Salary Average Remaining :	$0
Kevin Shattenkirk	$6,650,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,650,000
-Salary Average Remaining :	$0
Connor Hellebuyck	$6,166,666 (4)
-Salary Remaining :	$0
-Salary Average :	$6,166,666
-Salary Average Remaining :	$0
Max Pacioretty	$5,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Thomas Vanek	$3,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Pierre-Luc Dubois	$3,394,166 (2)
-Salary Remaining :	$0
-Salary Average :	$3,394,166
-Salary Average Remaining :	$0
Troy Brouwer	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Alex Galchenyuk	$2,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Mikko Koskinen	$2,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Braydon Coburn	$2,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Zach Werenski	$1,775,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Marcus Sorensen	$1,200,000 (3)
-Salary Remaining :	$0
-Salary Average :	$700,000
-Salary Average Remaining :	$0
Carter Rowney	$1,133,333 (2)
-Salary Remaining :	$0
-Salary Average :	$1,133,333
-Salary Average Remaining :	$0
Dominic Moore	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Andrew Ladd	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Jason Demers	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Marc Methot	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Zack Smith	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Nick Bonino	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Nic Dowd	$900,000 (3)
-Salary Remaining :	$0
-Salary Average :	$650,000
-Salary Average Remaining :	$0
Patrik Nemeth	$763,333 (4)
-Salary Remaining :	$0
-Salary Average :	$763,333
-Salary Average Remaining :	$0
Josh Archibald	$675,000 (3)
-Salary Remaining :	$0
-Salary Average :	$675,000
-Salary Average Remaining :	$0
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 - 0 - 0.00%
Level 2:	5000 - $160 - 0 - 0.00%
Level 3:	2000 - $90 - 0 - 0.00%
Level 4:	4000 - $70 - 0 - 0.00%
Luxury :	1000 - $500 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,583,690
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,825,607
Projected Bank Account	$44,825,607

Pro Players Salaries
Artemi Panarin	$6,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Zach Bogosian	$5,642,857 (2)
-Salary Remaining :	$0
-Salary Average :	$5,392,857
-Salary Average Remaining :	$0
Craig Smith	$5,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Calvin de Haan	$5,050,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,550,000
-Salary Average Remaining :	$0
Tyler Johnson	$5,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Devan Dubnyk	$4,830,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,330,000
-Salary Average Remaining :	$0
Justin Braun	$4,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,800,000
-Salary Average Remaining :	$0
Jakob Silfverberg	$3,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
Jacob Markstrom	$3,666,667 (2)
-Salary Remaining :	$0
-Salary Average :	$3,666,667
-Salary Average Remaining :	$0
Mikael Granlund	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Erik Haula	$2,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Melker Karlsson	$2,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Zack Kassian	$1,950,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,950,000
-Salary Average Remaining :	$0
Jordan Martinook	$1,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Travis Sanheim	$1,263,333 (2)
-Salary Remaining :	$0
-Salary Average :	$1,263,333
-Salary Average Remaining :	$0
Oskar Lindblom	$1,137,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,137,500
-Salary Average Remaining :	$0
Dennis Seidenberg	$1,050,000 (2)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Corey Perry	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Givani Smith	$913,333 (3)
-Salary Remaining :	$0
-Salary Average :	$913,333
-Salary Average Remaining :	$0
Jack Kopacka	$910,833 (3)
-Salary Remaining :	$0
-Salary Average :	$910,000
-Salary Average Remaining :	$0
Robert Hagg	$894,167 (2)
-Salary Remaining :	$0
-Salary Average :	$894,167
-Salary Average Remaining :	$0
Tyrell Goulbourne	$775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Dylan DeMelo	$650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$650,000
-Salary Average Remaining :	$0
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 - 3,636 - 55.94%
Level 2:	5500 - $300 - 2,651 - 48.19%
Level 3:	2500 - $250 - 1,113 - 44.51%
Level 4:	4000 - $100 - 2,542 - 63.56%
Luxury :	1500 - $500 - 793 - 52.88%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	10,735 - 53.67%
Average Income per Game	$3,745,959
Year to Date Revenue	$22,475,751
Expense
Pro Players Total Salaries	$80,361,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$52,357,243
Projected Bank Account	$52,357,243

Pro Players Salaries
Marc-Edouard Vlasic	$8,225,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Phil Kessel	$8,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Brent Seabrook	$6,875,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,875,000
-Salary Average Remaining :	$0
Braden Holtby	$6,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,100,000
-Salary Average Remaining :	$0
Logan Couture	$6,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Wayne Simmonds	$5,975,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,975,000
-Salary Average Remaining :	$0
Brady Skjei	$5,250,000 (4)
-Salary Remaining :	$0
-Salary Average :	$5,250,000
-Salary Average Remaining :	$0
Sean Couturier	$4,333,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,333,000
-Salary Average Remaining :	$0
Oscar Klefbom	$4,167,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,167,000
-Salary Average Remaining :	$0
Darren Helm	$3,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,850,000
-Salary Average Remaining :	$0
Richard Panik	$3,550,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Anders Nilsson	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Tomas Hertl	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Ryan Murray	$2,285,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,285,000
-Salary Average Remaining :	$0
Jimmy Vesey	$2,275,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,275,000
-Salary Average Remaining :	$0
Joonas Donskoi	$1,900,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,900,000
-Salary Average Remaining :	$0
Mark Jankowski	$1,675,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,675,000
-Salary Average Remaining :	$0
Jake Virtanen	$1,250,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Brandon Carlo	$894,167 (1)
-Salary Remaining :	$0
-Salary Average :	$894,167
-Salary Average Remaining :	$0
Anthony Duclair	$894,000 (1)
-Salary Remaining :	$0
-Salary Average :	$894,000
-Salary Average Remaining :	$0
Kasperi Kapanen	$863,333 (4)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2019 : $80,361,500
Year 2020 : $50,823,333
Year 2021 : $35,138,333
Year 2022 : $7,363,333
Salary Average Commitment
Year 2019 : $75,886,500
Year 2020 : $50,823,333
Year 2021 : $35,138,333
Year 2022 : $7,363,333
Salary Cap with 1 Way Contract
Year 2019 : $80,361,500
Year 2020 : $54,798,333
Year 2021 : $39,113,333
Year 2022 : $7,363,333

Farm Players Salaries
Tobias Rieder	$225,000 (2)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Calle Jarnkrok	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jay Beagle	$200,000 (2)
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
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
Justin Schultz	$100,000 (1)
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
Brett Kulak	$81,700 (1)
Salary Remaining :	$81,700
Salary Average :	$81,700
Salary Average Remaining :	$81,700
Morgan Geekie	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Andrew Mangiapane	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
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	36
Salary Commitment
Year 2019 : $4,015,560
Year 2020 : $2,887,427
Year 2021 : $1,729,927
Year 2022 : $351,333
Salary Average Commitment
Year 2019 : $3,262,892
Year 2020 : $2,184,759
Year 2021 : $1,027,259
Year 2022 : $351,333

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $80 - 2,000 - 100.00%
Level 4:	4000 - $40 - 4,000 - 100.00%
Luxury :	1000 - $275 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,493,750
Year to Date Revenue	$7,481,250
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$52,474,631
Projected Bank Account	$52,474,631

Pro Players Salaries
Steven Stamkos	$8,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,500,000
-Salary Average Remaining :	$0
Victor Hedman	$7,875,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,875,000
-Salary Average Remaining :	$0
Nathan MacKinnon	$6,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,300,000
-Salary Average Remaining :	$0
Jared Spurgeon	$5,188,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,188,000
-Salary Average Remaining :	$0
Tyler Toffoli (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,600,000
-Salary Average Remaining :	$0
Nikita Kucherov	$4,767,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,767,000
-Salary Average Remaining :	$0
Ryan McDonagh	$4,700,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,700,000
-Salary Average Remaining :	$0
Robin Lehner (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Evgenii Dadonov	$4,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Aaron Ekblad	$3,775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Jack Johnson (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Conor Sheary (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Matt Dumba	$2,550,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,550,000
-Salary Average Remaining :	$0
John Gibson	$2,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,300,000
-Salary Average Remaining :	$0
Jesper Fast	$1,887,500 (3)
-Salary Remaining :	$0
-Salary Average :	$1,850,000
-Salary Average Remaining :	$0
Matthew Tkachuk	$1,775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Mikko Rantanen	$1,627,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,627,000
-Salary Average Remaining :	$0
Yanni Gourde	$1,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Brayden Point	$919,167 (3)
-Salary Remaining :	$0
-Salary Average :	$919,167
-Salary Average Remaining :	$0
Phillip Danault	$912,000 (1)
-Salary Remaining :	$0
-Salary Average :	$912,000
-Salary Average Remaining :	$0
Derek Forbort	$650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$650,000
-Salary Average Remaining :	$0
Garrett Wilson	$650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$650,000
-Salary Average Remaining :	$0
Nick Shore	$600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$600,000
-Salary Average Remaining :	$0
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 - 5,683 - 94.72%
Level 2:	5000 - $125 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $500 - 840 - 84.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,523 - 97.35%
Average Income per Game	$3,164,607
Year to Date Revenue	$22,152,250
Expense
Pro Players Total Salaries	$71,844,309
Farm Players Total Salaries	$0
Coaches Total Salaries	$6,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$75,908,703
Projected Bank Account	$75,908,703

Pro Players Salaries
Shea Weber	$10,357,140 (3)
-Salary Remaining :	$0
-Salary Average :	$7,857,143
-Salary Average Remaining :	$0
Tyler Myers	$6,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Filip Forsberg	$6,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Aleksander Barkov	$5,900,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,900,000
-Salary Average Remaining :	$0
Rasmus Ristolainen	$5,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,400,000
-Salary Average Remaining :	$0
Morgan Rielly	$5,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Noah Hanifin	$4,950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Ben Bishop	$4,916,666 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Jake Muzzin	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Reilly Smith	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Chris Kreider	$2,475,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,475,000
-Salary Average Remaining :	$0
Mitchell Marner	$1,744,167 (1)
-Salary Remaining :	$0
-Salary Average :	$1,744,167
-Salary Average Remaining :	$0
Bo Horvat	$1,744,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,744,000
-Salary Average Remaining :	$0
William Nylander	$1,744,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,744,000
-Salary Average Remaining :	$0
Brock Boeser	$1,491,667 (1)
-Salary Remaining :	$0
-Salary Average :	$1,491,667
-Salary Average Remaining :	$0
Josh Morrissey	$1,363,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,363,333
-Salary Average Remaining :	$0
Adam Lowry	$1,125,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,125,000
-Salary Average Remaining :	$0
Andrew Copp	$1,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Travis Konecny	$895,000 (1)
-Salary Remaining :	$0
-Salary Average :	$895,000
-Salary Average Remaining :	$0
Carter Hart	$863,333 (3)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Colton Sissons	$625,000 (2)
-Salary Remaining :	$0
-Salary Average :	$625,000
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2019 : $71,844,309
Year 2020 : $44,425,475
Year 2021 : $20,500,475
Year 2022 : $0
Salary Average Commitment
Year 2019 : $59,127,643
Year 2020 : $39,958,809
Year 2021 : $16,033,809
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $71,844,309
Year 2020 : $48,175,475
Year 2021 : $24,250,475
Year 2022 : $0

Farm Players Salaries
Connor Brown	$210,000 (4)
Salary Remaining :	$210,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Nikita Zadorov	$174,400 (1)
Salary Remaining :	$174,400
Salary Average :	$174,400
Salary Average Remaining :	$174,400
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
Gabriel Bourque	$86,600 (3)
Salary Remaining :	$86,600
Salary Average :	$86,600
Salary Average Remaining :	$86,600
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
Rinat Valiev	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Christopher Gibson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Kailer Yamamoto	$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
Travis Dermott	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Total Farm Players	16
Salary Commitment
Year 2019 : $1,497,800
Year 2020 : $454,100
Year 2021 : $454,100
Year 2022 : $210,000
Salary Average Commitment
Year 2019 : $1,312,800
Year 2020 : $289,100
Year 2021 : $289,100
Year 2022 : $45,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $120 - 6,000 - 100.00%
Level 2:	6000 - $100 - 5,982 - 99.70%
Level 3:	6000 - $65 - 4,800 - 80.00%
Level 4:	6000 - $25 - 5,700 - 94.99%
Luxury :	3000 - $150 - 2,400 - 80.00%
Total Capacity :	27000
Income
Home Games Left	0
Average Attendance - %	24,882 - 92.15%
Average Income per Game	$2,665,861
Year to Date Revenue	$23,992,750
Expense
Pro Players Total Salaries	$71,785,794
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$54,455,267
Projected Bank Account	$54,455,267

Pro Players Salaries
Patrick Kane	$10,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$10,500,000
-Salary Average Remaining :	$0
Jack Eichel	$10,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$10,000,000
-Salary Average Remaining :	$0
John Carlson	$8,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Zach Parise	$7,663,461 (2)
-Salary Remaining :	$0
-Salary Average :	$7,538,461
-Salary Average Remaining :	$0
Ryan Nugent-Hopkins	$6,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Mats Zuccarello	$5,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Jake Guentzel	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Elias Pettersson	$3,775,000 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Thomas Greiss	$3,333,333 (2)
-Salary Remaining :	$0
-Salary Average :	$3,333,333
-Salary Average Remaining :	$0
Ivan Provorov	$1,744,167 (3)
-Salary Remaining :	$0
-Salary Average :	$1,744,167
-Salary Average Remaining :	$0
Luca Sbisa (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Zach Aston-Reese	$1,050,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,050,000
-Salary Average Remaining :	$0
David Pastrnak	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Devin Shore	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,300,000
-Salary Average Remaining :	$0
Jaccob Slavin	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$742,500
-Salary Average Remaining :	$0
Mike Matheson	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Matt Murray	$894,000 (1)
-Salary Remaining :	$0
-Salary Average :	$894,000
-Salary Average Remaining :	$0
Thomas Chabot	$863,333 (3)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Cedric Paquette	$812,500 (2)
-Salary Remaining :	$0
-Salary Average :	$812,500
-Salary Average Remaining :	$0
Phil Di Giuseppe	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Tom Kuhnhackl	$700,000 (3)
-Salary Remaining :	$0
-Salary Average :	$700,000
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2019 : $71,785,794
Year 2020 : $49,691,794
Year 2021 : $35,582,500
Year 2022 : $6,000,000
Salary Average Commitment
Year 2019 : $68,528,294
Year 2020 : $46,184,294
Year 2021 : $32,257,500
Year 2022 : $6,000,000
Salary Cap with 1 Way Contract
Year 2019 : $71,785,794
Year 2020 : $50,816,794
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
Riley Sheahan	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
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
Jake McCabe	$160,000 (2)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
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
Johnny Boychuk	$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
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
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
Denis Gurianov	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Libor Hajek	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$45,000
Salary Average Remaining :	$45,000
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
Troy Stecher	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dominik Simon	$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	28
Salary Commitment
Year 2019 : $3,028,415
Year 2020 : $1,993,415
Year 2021 : $1,165,166
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,397,749
Year 2020 : $1,362,749
Year 2021 : $557,000
Year 2022 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $120 - 5,000 - 100.00%
Level 3:	2000 - $100 - 1,989 - 99.45%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,989 - 99.94%
Average Income per Game	$2,748,625
Year to Date Revenue	$13,743,125
Expense
Pro Players Total Salaries	$79,852,628
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$64,943,595
Projected Bank Account	$64,943,595

Pro Players Salaries
James van Riemsdyk	$8,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Ryan Kesler	$6,875,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,875,000
-Salary Average Remaining :	$0
Mark Giordano	$6,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,750,000
-Salary Average Remaining :	$0
Duncan Keith	$6,538,462 (3)
-Salary Remaining :	$0
-Salary Average :	$5,538,462
-Salary Average Remaining :	$0
Ilya Kovalchuk	$6,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,250,000
-Salary Average Remaining :	$0
Mikko Koivu	$5,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
J.T. Miller	$5,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Josh Manson	$4,100,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,100,000
-Salary Average Remaining :	$0
Connor Murphy	$3,850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,850,000
-Salary Average Remaining :	$0
Nico Hischier	$3,775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Darnell Nurse	$3,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Trevor Daley	$3,166,666 (1)
-Salary Remaining :	$0
-Salary Average :	$3,166,666
-Salary Average Remaining :	$0
Teuvo Teravainen	$2,860,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,860,000
-Salary Average Remaining :	$0
Matt Calvert	$2,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Neal Pionk	$1,775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Darcy Kuemper	$1,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,550,000
-Salary Average Remaining :	$0
Alexander Kerfoot	$1,137,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,137,500
-Salary Average Remaining :	$0
Jay Bouwmeester	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Alexandar Georgiev	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Zach Sanford	$925,000 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Pavel Buchnevich	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Frank Vatrano	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Jesper Bratt	$825,000 (2)
-Salary Remaining :	$0
-Salary Average :	$825,000
-Salary Average Remaining :	$0
Alex Chiasson	$800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 2019 : $79,852,628
Year 2020 : $53,585,962
Year 2021 : $17,563,462
Year 2022 : $0
Salary Average Commitment
Year 2019 : $71,827,628
Year 2020 : $53,110,962
Year 2021 : $17,088,462
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $79,852,628
Year 2020 : $55,835,962
Year 2021 : $19,813,462
Year 2022 : $0

Farm Players Salaries
Oliver Bjorkstrand	$250,000 (4)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
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
Linus Olund	$92,500 (3)
Salary Remaining :	$92,500
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
Isac Lundestrom	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$45,000
Salary Average Remaining :	$45,000
Adrian Kempe	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Brandon Halverson	$89,417 (3)
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 : $2,454,542
Year 2020 : $2,211,792
Year 2021 : $1,883,875
Year 2022 : $557,792
Salary Average Commitment
Year 2019 : $2,380,167
Year 2020 : $2,144,292
Year 2021 : $1,816,375
Year 2022 : $557,792

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jos Louis
Level 1:	6000 - $154 - 0 - 0.00%
Level 2:	5000 - $82 - 0 - 0.00%
Level 3:	2000 - $65 - 0 - 0.00%
Level 4:	4000 - $44 - 0 - 0.00%
Luxury :	1000 - $306 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,673,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$37,161,100
Projected Bank Account	$37,161,100

Pro Players Salaries
Ryan Getzlaf	$8,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,250,000
-Salary Average Remaining :	$0
Claude Giroux	$8,275,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,275,000
-Salary Average Remaining :	$0
Joe Thornton	$8,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Erik Karlsson	$7,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Dustin Brown	$6,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,875,000
-Salary Average Remaining :	$0
Patrick Marleau	$6,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,250,000
-Salary Average Remaining :	$0
Josh Bailey	$5,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Olli Maatta	$4,083,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,083,000
-Salary Average Remaining :	$0
Valtteri Filppula	$3,375,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Dylan Strome	$3,338,333 (1)
-Salary Remaining :	$0
-Salary Average :	$3,338,333
-Salary Average Remaining :	$0
Jaroslav Halak	$3,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Andre Burakovsky	$3,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Chris Tierney	$2,937,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,937,000
-Salary Average Remaining :	$0
Esa Lindell	$2,200,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Marc Staal	$2,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Juuse Saros	$1,500,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Tyler Bertuzzi	$1,400,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Alex Goligoski	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
J.T. Compher (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$950,000
-Salary Average Remaining :	$0
Nick Jensen	$815,000 (1)
-Salary Remaining :	$0
-Salary Average :	$815,000
-Salary Average Remaining :	$0
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 - 0 - 0.00%
Level 2:	5000 - $78 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $260 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$43,597,166
Projected Bank Account	$43,597,166

Pro Players Salaries
Jonathan Toews	$10,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$10,500,000
-Salary Average Remaining :	$0
Nicklas Backstrom	$6,850,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Bryan Little	$6,791,666 (2)
-Salary Remaining :	$0
-Salary Average :	$5,291,666
-Salary Average Remaining :	$0
Nikolaj Ehlers	$6,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Brandon Saad	$6,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Jonas Brodin	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Ryan Dzingel	$3,550,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Leo Komarov	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Radko Gudas	$3,350,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,350,000
-Salary Average Remaining :	$0
Michael Dal Colle	$3,313,333 (1)
-Salary Remaining :	$0
-Salary Average :	$3,063,333
-Salary Average Remaining :	$0
Ryan Ellis	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Jordie Benn	$2,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Anton Khudobin	$1,950,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Tyson Jost	$1,704,167 (1)
-Salary Remaining :	$0
-Salary Average :	$1,704,167
-Salary Average Remaining :	$0
Petr Mrazek	$1,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Robert Thomas	$1,177,500 (3)
-Salary Remaining :	$0
-Salary Average :	$1,177,500
-Salary Average Remaining :	$0
Samuel Girard	$935,833 (2)
-Salary Remaining :	$0
-Salary Average :	$935,833
-Salary Average Remaining :	$0
Carl Dahlstrom	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Christian Wolanin	$925,000 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Teddy Blueger	$900,000 (3)
-Salary Remaining :	$0
-Salary Average :	$650,000
-Salary Average Remaining :	$0
Alex DeBrincat	$894,166 (2)
-Salary Remaining :	$0
-Salary Average :	$894,166
-Salary Average Remaining :	$0
Conor Garland	$859,723 (3)
-Salary Remaining :	$0
-Salary Average :	$822,223
-Salary Average Remaining :	$0
Nick Paul	$750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Jake Dotchin	$616,667 (1)
-Salary Remaining :	$0
-Salary Average :	$616,667
-Salary Average Remaining :	$0
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 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,995,499
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$32,319,752
Projected Bank Account	$32,319,752

Pro Players Salaries
Jason Zucker	$8,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Evgeny Kuznetsov	$7,800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,800,000
-Salary Average Remaining :	$0
Keith Yandle	$6,350,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,350,000
-Salary Average Remaining :	$0
Mattias Ekholm	$6,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
Matt Duchene	$6,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Philipp Grubauer	$5,833,333 (3)
-Salary Remaining :	$0
-Salary Average :	$3,333,333
-Salary Average Remaining :	$0
Michal Kempny	$5,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Christopher Tanev	$4,450,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,450,000
-Salary Average Remaining :	$0
Louis Domingue	$4,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Will Butcher	$3,775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Mark Stone	$3,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
Andrei Svechnikov	$3,575,000 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Casey Cizikas	$3,350,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,350,000
-Salary Average Remaining :	$0
John Moore	$2,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Marian Gaborik	$1,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Tage Thompson	$1,137,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,137,500
-Salary Average Remaining :	$0
Christian Fischer	$1,075,833 (2)
-Salary Remaining :	$0
-Salary Average :	$1,075,833
-Salary Average Remaining :	$0
Kyle Turris	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Justin Abdelkader	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Antoine Roussel	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Dillon Dube	$910,833 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Anthony Mantha	$863,000 (1)
-Salary Remaining :	$0
-Salary Average :	$863,000
-Salary Average Remaining :	$0
T.J. Brennan	$625,000 (2)
-Salary Remaining :	$0
-Salary Average :	$625,000
-Salary Average Remaining :	$0
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 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $350 - 972 - 97.19%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,972 - 99.84%
Average Income per Game	$2,800,187
Year to Date Revenue	$19,601,312
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$65,553,559
Projected Bank Account	$65,553,559

Pro Players Salaries
Ryan O'Reilly	$7,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Jonathan Quick	$5,800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,800,000
-Salary Average Remaining :	$0
Brayden Schenn	$5,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,100,000
-Salary Average Remaining :	$0
Andy Greene	$5,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Ian Cole	$4,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Marco Scandella	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Auston Matthews	$3,775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Lars Eller	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Mike Smith	$3,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Andreas Athanasiou	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Dan Girardi	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Vinnie Hinostroza	$2,625,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Andreas Johnsson	$2,050,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,418,750
-Salary Average Remaining :	$0
Roman Polak	$1,925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,300,000
-Salary Average Remaining :	$0
Blake Coleman	$1,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Sebastian Aho	$1,775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Kyle Connor	$1,775,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Robert Bortuzzo	$1,650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,150,000
-Salary Average Remaining :	$0
Michael Grabner	$1,600,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
James Reimer	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Ryan Hartman	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Frederik Gauthier	$675,000 (4)
-Salary Remaining :	$0
-Salary Average :	$675,000
-Salary Average Remaining :	$0
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 - 6,000 - 100.00%
Level 2:	5000 - $80 - 5,000 - 100.00%
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 - %	18,000 - 100.00%
Average Income per Game	$1,912,500
Year to Date Revenue	$22,950,000
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$70,556,655
Projected Bank Account	$70,556,655

Pro Players Salaries
Evgeni Malkin	$9,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$9,500,000
-Salary Average Remaining :	$0
Sergei Bobrovsky	$7,425,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,425,000
-Salary Average Remaining :	$0
Mike Green	$6,375,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,375,000
-Salary Average Remaining :	$0
Erik Johnson	$6,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
T.J. Oshie	$5,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Travis Zajac	$5,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Jaden Schwartz	$5,350,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,350,000
-Salary Average Remaining :	$0
Kevin Hayes	$5,175,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,175,000
-Salary Average Remaining :	$0
Brock Nelson	$4,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Alec Martinez	$4,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Sam Gagner	$3,650,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,150,000
-Salary Average Remaining :	$0
Sam Reinhart	$3,650,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,650,000
-Salary Average Remaining :	$0
Mikael Backlund	$3,575,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,575,000
-Salary Average Remaining :	$0
Cam Fowler	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Marcus Foligno	$2,875,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,875,000
-Salary Average Remaining :	$0
Micheal Ferland	$1,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Colton Parayko	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Ivan Barbashev	$863,333 (3)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Stephen Johns	$725,000 (1)
-Salary Remaining :	$0
-Salary Average :	$725,000
-Salary Average Remaining :	$0
Jordan Binnington	$600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$600,000
-Salary Average Remaining :	$0
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 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,568,056
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$3,172,792
Projected Bank Account	$3,172,792

Pro Players Salaries
Tyler Seguin	$8,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Jeff Skinner	$8,225,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,725,000
-Salary Average Remaining :	$0
Alexander Steen	$6,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Hampus Lindholm	$5,205,556 (2)
-Salary Remaining :	$0
-Salary Average :	$5,205,556
-Salary Average Remaining :	$0
Shea Theodore	$5,200,000 (4)
-Salary Remaining :	$0
-Salary Average :	$5,200,000
-Salary Average Remaining :	$0
Frederik Andersen	$5,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Sami Vatanen	$4,875,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,875,000
-Salary Average Remaining :	$0
Vincent Trocheck	$4,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,750,000
-Salary Average Remaining :	$0
Kyle Palmieri	$4,650,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,650,000
-Salary Average Remaining :	$0
Shayne Gostisbehere	$4,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Jake Allen	$4,350,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,350,000
-Salary Average Remaining :	$0
Bryan Rust	$4,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Rickard Rakell	$3,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,800,000
-Salary Average Remaining :	$0
Brandon Montour	$3,387,500 (4)
-Salary Remaining :	$0
-Salary Average :	$3,387,500
-Salary Average Remaining :	$0
Max Domi	$3,150,000 (4)
-Salary Remaining :	$0
-Salary Average :	$3,150,000
-Salary Average Remaining :	$0
Ondrej Kase	$2,600,000 (4)
-Salary Remaining :	$0
-Salary Average :	$2,600,000
-Salary Average Remaining :	$0
Frans Nielsen	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Jason Pominville	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Artturi Lehkonen	$925,000 (3)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Marcus Pettersson	$450,000 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
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 - $155 - 6,250 - 100.00%
Level 2:	5250 - $125 - 5,250 - 100.00%
Level 3:	2500 - $75 - 2,496 - 99.84%
Level 4:	4500 - $65 - 3,188 - 70.84%
Luxury :	1500 - $300 - 1,244 - 82.91%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,428 - 92.14%
Average Income per Game	$2,990,650
Year to Date Revenue	$8,971,951
Expense
Pro Players Total Salaries	$61,703,166
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$51,220,351
Projected Bank Account	$51,220,351

Pro Players Salaries
John Tavares	$11,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$11,000,000
-Salary Average Remaining :	$0
Dougie Hamilton	$5,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Nick Leddy	$5,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Carl Soderberg (1 Way Contract)	$4,875,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,750,000
-Salary Average Remaining :	$0
Mikkel Boedker	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Erik Gudbranson	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Miro Heiskanen	$3,394,166 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Jacob Trouba	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Carter Hutton	$2,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Ryan Strome	$2,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Patrick Maroon	$2,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Tom Wilson	$2,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Andrei Vasilevskiy	$1,475,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,475,000
-Salary Average Remaining :	$0
Pierre-Edouard Bellemare	$1,450,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,450,000
-Salary Average Remaining :	$0
Ryan Pulock	$1,363,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,363,000
-Salary Average Remaining :	$0
Mathew Barzal	$1,263,333 (4)
-Salary Remaining :	$0
-Salary Average :	$1,263,333
-Salary Average Remaining :	$0
Anthony Beauvillier	$1,106,667 (3)
-Salary Remaining :	$0
-Salary Average :	$1,106,667
-Salary Average Remaining :	$0
Scott Laughton	$1,076,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,076,000
-Salary Average Remaining :	$0
Adam Henrique	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Niklas Hjalmarsson	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Jeff Carter	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Alex Tuch	$700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$700,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2019 : $61,703,166
Year 2020 : $39,964,166
Year 2021 : $16,764,166
Year 2022 : $1,263,333
Salary Average Commitment
Year 2019 : $58,384,000
Year 2020 : $37,020,000
Year 2021 : $13,820,000
Year 2022 : $1,263,333
Salary Cap with 1 Way Contract
Year 2019 : $61,703,166
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
Adam McQuaid	$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	18
Salary Commitment
Year 2019 : $1,813,999
Year 2020 : $1,498,999
Year 2021 : $553,499
Year 2022 : $105,000
Salary Average Commitment
Year 2019 : $1,554,083
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 - $350 - 4,387 - 73.12%
Level 2:	5000 - $300 - 3,373 - 67.45%
Level 3:	2000 - $250 - 1,410 - 70.51%
Level 4:	4000 - $100 - 2,559 - 63.98%
Luxury :	1000 - $500 - 813 - 81.28%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	12,542 - 69.68%
Average Income per Game	$3,483,906
Year to Date Revenue	$17,419,531
Expense
Pro Players Total Salaries	$75,087,143
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$38,192,959
Projected Bank Account	$38,192,959

Pro Players Salaries
P.K. Subban	$9,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,000,000
-Salary Average Remaining :	$0
Alexander Radulov	$8,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,200,000
-Salary Average Remaining :	$0
Oliver Ekman-Larsson (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Sean Monahan	$6,375,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,375,000
-Salary Average Remaining :	$0
Alexander Edler	$6,357,143 (2)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Mark Scheifele	$6,125,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,125,000
-Salary Average Remaining :	$0
Blake Wheeler	$5,600,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,600,000
-Salary Average Remaining :	$0
Kris Russell	$4,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Rasmus Dahlin	$3,775,000 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Sam Bennett	$3,450,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,950,000
-Salary Average Remaining :	$0
Johnny Gaudreau	$1,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,850,000
-Salary Average Remaining :	$0
Brayden McNabb	$1,700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,700,000
-Salary Average Remaining :	$0
Nick Schmaltz	$1,541,667 (1)
-Salary Remaining :	$0
-Salary Average :	$1,541,667
-Salary Average Remaining :	$0
Jake DeBrusk	$1,288,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,288,333
-Salary Average Remaining :	$0
Brandon Tanev	$1,212,500 (3)
-Salary Remaining :	$0
-Salary Average :	$1,150,000
-Salary Average Remaining :	$0
Brandon Sutter	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Semyon Varlamov	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Johnny Oduya	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Eric Fehr	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Carl Hagelin	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Markus Granlund	$900,000 (2)
-Salary Remaining :	$0
-Salary Average :	$900,000
-Salary Average Remaining :	$0
Casey DeSmith	$712,500 (3)
-Salary Remaining :	$0
-Salary Average :	$675,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2019 : $75,087,143
Year 2020 : $46,113,333
Year 2021 : $19,938,333
Year 2022 : $0
Salary Average Commitment
Year 2019 : $66,305,000
Year 2020 : $42,788,333
Year 2021 : $16,613,333
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $75,087,143
Year 2020 : $51,570,476
Year 2021 : $24,038,333
Year 2022 : $0

Farm Players Salaries
Matt Benning	$190,000 (1)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
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
Mattias Janmark	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
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	22
Salary Commitment
Year 2019 : $2,291,917
Year 2020 : $1,159,417
Year 2021 : $857,750
Year 2022 : $130,000
Salary Average Commitment
Year 2019 : $2,063,333
Year 2020 : $983,333
Year 2021 : $728,333
Year 2022 : $130,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6500 - $200 - 5,798 - 89.20%
Level 2:	5500 - $100 - 5,500 - 100.00%
Level 3:	2500 - $50 - 2,500 - 100.00%
Level 4:	4500 - $40 - 4,480 - 99.56%
Luxury :	1000 - $270 - 1,000 - 100.00%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,278 - 96.39%
Average Income per Game	$2,854,761
Year to Date Revenue	$25,692,850
Expense
Pro Players Total Salaries	$77,590,595
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$63,662,772
Projected Bank Account	$63,662,772

Pro Players Salaries
Carey Price	$10,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$10,500,000
-Salary Average Remaining :	$0
Drew Doughty	$9,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Matt Niskanen	$5,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Gabriel Landeskog	$5,571,429 (4)
-Salary Remaining :	$0
-Salary Average :	$5,571,429
-Salary Average Remaining :	$0
Mika Zibanejad	$5,350,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,350,000
-Salary Average Remaining :	$0
Mike Hoffman	$5,187,500 (2)
-Salary Remaining :	$0
-Salary Average :	$5,187,500
-Salary Average Remaining :	$0
Justin Faulk	$4,833,333 (2)
-Salary Remaining :	$0
-Salary Average :	$4,833,333
-Salary Average Remaining :	$0
Justin Williams	$4,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Mathieu Perreault	$4,125,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,125,000
-Salary Average Remaining :	$0
Brian Dumoulin	$4,100,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,100,000
-Salary Average Remaining :	$0
Jesperi Kotkaniemi	$3,425,000 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Tomas Tatar	$2,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Blake Comeau	$2,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,400,000
-Salary Average Remaining :	$0
Brett Connolly	$1,812,500 (3)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Mikhail Sergachev	$1,744,166 (2)
-Salary Remaining :	$0
-Salary Average :	$1,744,166
-Salary Average Remaining :	$0
Paul Byron	$1,166,667 (2)
-Salary Remaining :	$0
-Salary Average :	$1,166,667
-Salary Average Remaining :	$0
Bobby Ryan	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Jimmy Howard	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Scottie Upshall	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Alex Iafallo	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Damon Severson	$800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2019 : $77,590,595
Year 2020 : $64,653,095
Year 2021 : $43,971,429
Year 2022 : $5,571,429
Salary Average Commitment
Year 2019 : $73,653,095
Year 2020 : $61,678,095
Year 2021 : $40,996,429
Year 2022 : $5,571,429
Salary Cap with 1 Way Contract
Year 2019 : $77,590,595
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
Felix Sandstrom	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
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	16
Salary Commitment
Year 2019 : $1,641,634
Year 2020 : $1,100,967
Year 2021 : $786,300
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,477,801
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 - 6,000 - 100.00%
Level 2:	5000 - $70 - 5,000 - 100.00%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $220 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,825,000
Year to Date Revenue	$5,475,000
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$37,563,237
Projected Bank Account	$37,563,237

Pro Players Salaries
Pekka Rinne	$9,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Kris Letang	$7,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,250,000
-Salary Average Remaining :	$0
David Krejci	$7,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,250,000
-Salary Average Remaining :	$0
Patrice Bergeron	$6,875,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,875,000
-Salary Average Remaining :	$0
Roman Josi	$6,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Nick Foligno	$5,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Seth Jones	$5,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,400,000
-Salary Average Remaining :	$0
Dmitry Orlov	$5,100,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,100,000
-Salary Average Remaining :	$0
Anton Stralman	$4,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Nick Bjugstad	$4,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,100,000
-Salary Average Remaining :	$0
David Perron	$3,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
Cam Atkinson	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Leon Draisaitl	$3,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,400,000
-Salary Average Remaining :	$0
Deryk Engelland (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Clayton Keller (1 Way Contract)	$1,673,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,673,000
-Salary Average Remaining :	$0
Brad Richardson	$1,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Brian Gibbons (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Patric Hornqvist	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Curtis McElhinney	$850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$850,000
-Salary Average Remaining :	$0
Jonathan Marchessault	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Brandon Pirri	$650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$650,000
-Salary Average Remaining :	$0
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 - 6,000 - 100.00%
Level 2:	5000 - $80 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $30 - 4,000 - 100.00%
Luxury :	1000 - $220 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$6,150,000
Expense
Pro Players Total Salaries	$76,967,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$50,340,395
Projected Bank Account	$50,340,395

Pro Players Salaries
Tyson Barrie	$7,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Jeff Petry	$7,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Derek Stepan	$6,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Paul Stastny	$6,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Anders Lee (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
Taylor Hall	$6,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
David Savard	$4,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Adam Larsson	$4,167,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,167,000
-Salary Average Remaining :	$0
Nolan Patrick	$3,575,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,575,000
-Salary Average Remaining :	$0
Ondrej Palat	$3,330,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,330,000
-Salary Average Remaining :	$0
Jonathan Huberdeau	$3,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Martin Jones	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Boone Jenner	$2,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,900,000
-Salary Average Remaining :	$0
Cody Ceci	$2,800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Luke Glendening	$1,800,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Jakub Vrana	$1,363,333 (2)
-Salary Remaining :	$0
-Salary Average :	$1,363,333
-Salary Average Remaining :	$0
Jared McCann (1 Way Contract)	$1,106,667 (2)
-Salary Remaining :	$0
-Salary Average :	$1,106,667
-Salary Average Remaining :	$0
Adam Pelech	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Joel Armia	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Brock McGinn	$887,500 (2)
-Salary Remaining :	$0
-Salary Average :	$887,500
-Salary Average Remaining :	$0
Brett Pesce	$809,167 (2)
-Salary Remaining :	$0
-Salary Average :	$809,167
-Salary Average Remaining :	$0
David Rittich	$800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Josh Anderson	$678,333 (2)
-Salary Remaining :	$0
-Salary Average :	$678,333
-Salary Average Remaining :	$0
Erik Gustafsson	$650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$650,000
-Salary Average Remaining :	$0
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 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	3000 - $55 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	19000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,059,709
Projected Bank Account	$19,059,709

Pro Players Salaries
Brent Burns	$8,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Zdeno Chara	$7,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,750,000
-Salary Average Remaining :	$0
Joe Pavelski	$6,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Jordan Staal	$6,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Danny DeKeyser	$5,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Nino Niederreiter	$5,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,250,000
-Salary Average Remaining :	$0
Artem Anisimov	$4,550,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,550,000
-Salary Average Remaining :	$0
Michael Frolik	$4,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,300,000
-Salary Average Remaining :	$0
Andrew Shaw	$3,900,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,900,000
-Salary Average Remaining :	$0
Eric Staal	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Brady Tkachuk	$3,425,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,425,000
-Salary Average Remaining :	$0
Craig Anderson	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Brian Boyle	$2,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,600,000
-Salary Average Remaining :	$0
Nick Holden	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Jordan Greenway	$1,725,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,225,000
-Salary Average Remaining :	$0
Timo Meier	$1,644,170 (2)
-Salary Remaining :	$0
-Salary Average :	$1,644,170
-Salary Average Remaining :	$0
Derek Ryan	$1,450,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,450,000
-Salary Average Remaining :	$0
Ben Chiarot	$1,400,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Alexander Wennberg	$1,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Thomas Hickey	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Cam Talbot	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Tyler Bozak	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
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

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $300 - 3,659 - 60.98%
Level 2:	5000 - $200 - 3,264 - 65.28%
Level 3:	2000 - $150 - 1,357 - 67.85%
Level 4:	4000 - $100 - 2,208 - 55.19%
Luxury :	1000 - $500 - 701 - 70.07%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	11,188 - 62.16%
Average Income per Game	$3,156,438
Year to Date Revenue	$9,469,313
Expense
Pro Players Total Salaries	$84,761,796
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$8,214,896
Projected Bank Account	$8,214,896

Pro Players Salaries
Alex Ovechkin	$9,538,462 (2)
-Salary Remaining :	$0
-Salary Average :	$9,538,462
-Salary Average Remaining :	$0
Sidney Crosby	$8,700,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,700,000
-Salary Average Remaining :	$0
Jakub Voracek	$8,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,250,000
-Salary Average Remaining :	$0
Marc-Andre Fleury	$7,125,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Dylan Larkin	$6,100,000 (4)
-Salary Remaining :	$0
-Salary Average :	$6,100,000
-Salary Average Remaining :	$0
Cody Eakin	$4,850,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,850,000
-Salary Average Remaining :	$0
TJ Brodie	$4,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,650,000
-Salary Average Remaining :	$0
John Klingberg	$4,250,000 (4)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Jake Gardiner	$4,050,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,050,000
-Salary Average Remaining :	$0
Ryan Johansen	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Brendan Gallagher	$3,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
Charlie Coyle	$3,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Jean-Gabriel Pageau	$3,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,100,000
-Salary Average Remaining :	$0
Nate Schmidt	$2,225,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,225,000
-Salary Average Remaining :	$0
Radek Faksa	$2,200,000 (4)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Christian Folin	$1,700,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,700,000
-Salary Average Remaining :	$0
Luke Schenn	$1,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Alex Petrovic	$1,050,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,050,000
-Salary Average Remaining :	$0
Jonathan Bernier	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Tomas Nosek	$962,500 (3)
-Salary Remaining :	$0
-Salary Average :	$962,500
-Salary Average Remaining :	$0
Adam Erne	$894,167 (2)
-Salary Remaining :	$0
-Salary Average :	$894,167
-Salary Average Remaining :	$0
Warren Foegele	$746,667 (2)
-Salary Remaining :	$0
-Salary Average :	$746,667
-Salary Average Remaining :	$0
Connor Hobbs	$720,000 (2)
-Salary Remaining :	$0
-Salary Average :	$720,000
-Salary Average Remaining :	$0
Remi Elie	$450,000 (4)
-Salary Remaining :	$0
-Salary Average :	$450,000
-Salary Average Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 2019 : $84,761,796
Year 2020 : $65,886,796
Year 2021 : $33,962,500
Year 2022 : $13,000,000
Salary Average Commitment
Year 2019 : $84,386,796
Year 2020 : $67,886,796
Year 2021 : $33,962,500
Year 2022 : $13,000,000
Salary Cap with 1 Way Contract
Year 2019 : $84,761,796
Year 2020 : $68,261,796
Year 2021 : $36,337,500
Year 2022 : $13,000,000

Farm Players Salaries
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
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	8
Salary Commitment
Year 2019 : $640,000
Year 2020 : $297,500
Year 2021 : $167,500
Year 2022 : $0
Salary Average Commitment
Year 2019 : $592,500
Year 2020 : $250,000
Year 2021 : $120,000
Year 2022 : $0

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %