LHSS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,785 - 96.42%
Level 2:	5000 - $70 - 4,742 - 94.83%
Level 3:	2000 - $40 - 1,918 - 95.91%
Level 4:	4000 - $30 - 3,953 - 98.82%
Luxury :	1000 - $200 - 981 - 98.13%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,835 - 91.77%
Farm Level 2:	1000 - $40 - 930 - 93.03%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,379 - 96.55%
Average Income per Game	$1,497,288
Year to Date Revenue	$19,464,750
Farm
Home Games Left	27
Average Attendance - %	2,766 - 92.19%
Average Income per Game	$173,974
Year to Date Revenue	$2,261,656
Expense
Pro Players Total Salaries	$62,775,000
Farm Players Total Salaries	$2,217,000
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,032,915
Farm Year To Date Expenses	$865,773
Pro Salary Cap To Date	$18,588,713
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,426,788
Farm Estimated Season Revenue	$4,697,286
Pro Remaining Season Days	145
Pro Expenses Per Days	$312,015
Pro Estimated Expenses	$45,242,175
Farm Remaining Season Days	141
Farm Expenses Per Days	$14,193
Farm Estimated Expenses	$2,001,213
Estimated Season Expenses	$47,243,388
Estimated Season Salary Cap	$62,774,998
Estimate Under Maximum Salary Cap of $114,407,846	$51,632,848
Estimate Over Minimum Salary Cap of $37,000,000	$25,774,998
Current Bank Account	$45,407,846
Projected Bank Account	$43,288,532

Pro Players Salaries
Kyle Clifford	$6,000,000 (2)
-Salary Remaining :	$4,223,301
Robin Lehner	$5,750,000 (2)
-Salary Remaining :	$4,047,330
Jacob Slavin	$5,250,000 (3)
-Salary Remaining :	$3,695,388
Erik Karlsson	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Ryan O'Reilly	$4,500,000 (2)
-Salary Remaining :	$3,167,476
Jean-Gabriel Pageau	$4,500,000 (2)
-Salary Remaining :	$3,167,476
Bryan Little	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Jack Johnson	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Rickard Rakell	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Patric Hornqvist	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Luke Witkowski	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Semyon Varlamov	$2,000,000 (1)
-Salary Remaining :	$1,407,767
David Rundblad	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Jarred Tinordi	$1,300,000 (3)
-Salary Remaining :	$915,049
Stefan Elliott	$1,300,000 (1)
-Salary Remaining :	$915,049
Nick Cousins	$1,250,000 (2)
-Salary Remaining :	$879,854
Ryan Hartman	$1,250,000 (1)
-Salary Remaining :	$879,854
Anthony Duclair	$1,250,000 (2)
-Salary Remaining :	$879,854
Joseph Blandisi	$975,000 (1)
-Salary Remaining :	$686,286
Drake Caggiula	$975,000 (1)
-Salary Remaining :	$686,286
Vladislav Gavrikov	$975,000 (1)
-Salary Remaining :	$686,286
Andrei Kuzmenko	$500,000 (1)
-Salary Remaining :	$351,942
Total Pro Players	22
Salary Commitment
Year 2019 : $62,775,000
Year 2020 : $44,150,000
Year 2021 : $7,250,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $60,375,000
Year 2020 : $47,400,000
Year 2021 : $6,200,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $62,775,000
Year 2020 : $45,800,000
Year 2021 : $6,550,000
Year 2022 : $0

Farm Players Salaries
Adin Hill	$99,500 (1)
Salary Remaining :	$69,453
Michael Carcone	$97,500 (2)
Salary Remaining :	$68,057
Gabriel Vilardi	$97,500 (2)
Salary Remaining :	$68,057
Jack Dougherty	$97,500 (1)
Salary Remaining :	$68,057
Jared McCann	$90,000 (1)
Salary Remaining :	$62,822
Zach Aston-Reese	$80,000 (1)
Salary Remaining :	$55,842
Linus Ullmark	$75,000 (1)
Salary Remaining :	$52,351
Jonathan Racine	$75,000 (1)
Salary Remaining :	$52,351
Sam Steel	$70,000 (1)
Salary Remaining :	$48,861
Matteson Iacopelli	$70,000 (2)
Salary Remaining :	$48,861
Tyler Motte	$70,000 (1)
Salary Remaining :	$48,861
Daniel Altshuller	$70,000 (1)
Salary Remaining :	$48,861
Pius Suter	$60,000 (2)
Salary Remaining :	$41,881
Alexander Nylander	$55,000 (1)
Salary Remaining :	$38,391
Connor Carrick	$55,000 (1)
Salary Remaining :	$38,391
Michael Dal Colle	$55,000 (1)
Salary Remaining :	$38,391
Mattias Samuelsson	$50,000 (1)
Salary Remaining :	$34,901
Mark Friedman	$50,000 (2)
Salary Remaining :	$34,901
Dominik Kubalik	$50,000 (1)
Salary Remaining :	$34,901
Tyler Tucker	$50,000 (1)
Salary Remaining :	$34,901
Chris Calhan	$50,000 (1)
Salary Remaining :	$34,901
Kevin Bahl	$50,000 (1)
Salary Remaining :	$34,901
Hugo Alnefelt	$50,000 (2)
Salary Remaining :	$34,901
Xavier Ouellet	$50,000 (1)
Salary Remaining :	$34,901
Keaton Middleton	$50,000 (2)
Salary Remaining :	$34,901
Max Lajoie	$50,000 (2)
Salary Remaining :	$34,901
Pascal Laberge	$50,000 (1)
Salary Remaining :	$34,901
Marian Studenic	$50,000 (1)
Salary Remaining :	$34,901
Ilya Nikolaev	$50,000 (2)
Salary Remaining :	$34,901
Santeri Hatakka	$50,000 (2)
Salary Remaining :	$34,901
Jacob Leguerrier	$50,000 (2)
Salary Remaining :	$34,901
Elmer Soderblom	$50,000 (2)
Salary Remaining :	$34,901
Brett Leason	$50,000 (2)
Salary Remaining :	$34,901
Matthew Phillips	$50,000 (2)
Salary Remaining :	$34,901
Zachary Emond	$50,000 (1)
Salary Remaining :	$34,901
Jack Hughes	$50,000 (2)
Salary Remaining :	$34,901
Total Farm Players	36
Salary Commitment
Year 2019 : $2,217,000
Year 2020 : $892,500
Year 2021 : $0
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,132,000
Year 2020 : $875,000
Year 2021 : $0
Year 2022 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,690 - 94.84%
Level 2:	5000 - $70 - 4,787 - 95.75%
Level 3:	2000 - $40 - 1,902 - 95.10%
Level 4:	4000 - $30 - 3,819 - 95.48%
Luxury :	1000 - $200 - 959 - 95.88%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,867 - 93.35%
Farm Level 2:	1000 - $40 - 925 - 92.51%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,158 - 95.32%
Average Income per Game	$1,479,537
Year to Date Revenue	$19,233,978
Farm
Home Games Left	28
Average Attendance - %	2,792 - 93.07%
Average Income per Game	$176,072
Year to Date Revenue	$2,112,863
Expense
Pro Players Total Salaries	$67,250,000
Farm Players Total Salaries	$1,855,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$262,174
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,130,817
Farm Year To Date Expenses	$754,807
Pro Salary Cap To Date	$19,686,645
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,947,493
Farm Estimated Season Revenue	$4,930,014
Pro Remaining Season Days	145
Pro Expenses Per Days	$333,738
Pro Estimated Expenses	$48,392,010
Farm Remaining Season Days	141
Farm Expenses Per Days	$12,649
Farm Estimated Expenses	$1,783,509
Estimated Season Expenses	$50,175,519
Estimated Season Salary Cap	$67,022,765
Estimate Under Maximum Salary Cap of $73,584,457	$6,561,692
Estimate Over Minimum Salary Cap of $37,000,000	$30,022,765
Current Bank Account	$4,584,457
Projected Bank Account	($713,555)

Pro Players Salaries
Derek Stepan	$5,800,000 (1)
-Salary Remaining :	$4,082,524
Will Butcher	$5,500,000 (4)
-Salary Remaining :	$3,871,359
Jakob Silfverberg	$5,250,000 (1)
-Salary Remaining :	$3,695,388
Antoine Roussel	$4,500,000 (2)
-Salary Remaining :	$3,167,476
Mikko Rantanen	$4,250,000 (2)
-Salary Remaining :	$2,991,505
Timo Meier	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Erik Haula	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Radko Gudas	$4,000,000 (1)
-Salary Remaining :	$2,815,534
PK Subban	$3,500,000 (2)
-Salary Remaining :	$2,463,592
Cam Ward	$3,500,000 (2)
-Salary Remaining :	$2,463,592
Thomas Chabot	$3,250,000 (2)
-Salary Remaining :	$2,287,621
Mike Amadio	$2,750,000 (1)
-Salary Remaining :	$1,935,680
Ilya Samsonov	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Adrian Kempe	$2,500,000 (4)
-Salary Remaining :	$1,759,709
William Karlsson	$2,250,000 (1)
-Salary Remaining :	$1,583,738
Robert Hagg	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Jakob Chychrun	$2,000,000 (3)
-Salary Remaining :	$1,407,767
Andrew Ladd	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Dalton Prout	$1,700,000 (1)
-Salary Remaining :	$1,196,602
Joe Pavelski	$1,000,000 (1)
-Salary Remaining :	$703,883
Stefan Matteau	$1,000,000 (2)
-Salary Remaining :	$703,883
Total Pro Players	21
Salary Commitment
Year 2019 : $67,250,000
Year 2020 : $46,750,000
Year 2021 : $14,000,000
Year 2022 : $10,000,000
Salary Average Commitment
Year 2019 : $50,220,000
Year 2020 : $35,720,000
Year 2021 : $8,995,000
Year 2022 : $8,000,000
Salary Cap with 1 Way Contract
Year 2019 : $67,250,000
Year 2020 : $44,500,000
Year 2021 : $10,000,000
Year 2022 : $8,000,000

Farm Players Salaries
Mackenzie Blackwood	$175,000 (2)
Salary Remaining :	$122,153
Julius Honka	$100,000 (1)
Salary Remaining :	$69,802
Mikhail Grigorenko	$97,500 (1)
Salary Remaining :	$68,057
Hudson Fasching	$95,000 (1)
Salary Remaining :	$66,312
Dillon Dube	$95,000 (1)
Salary Remaining :	$66,312
Nikita Scherbak	$92,500 (1)
Salary Remaining :	$64,567
Patrick Sieloff	$90,000 (1)
Salary Remaining :	$62,822
Andrew Poturalski	$90,000 (1)
Salary Remaining :	$62,822
Calle Andersson	$80,000 (1)
Salary Remaining :	$55,842
Oscar Dansk	$60,000 (1)
Salary Remaining :	$41,881
Clark Bishop	$60,000 (2)
Salary Remaining :	$41,881
Jeremy Davies	$60,000 (1)
Salary Remaining :	$41,881
Zach Whitecloud	$60,000 (2)
Salary Remaining :	$41,881
Petr Kvaca	$50,000 (1)
Salary Remaining :	$34,901
Maxim Letunov	$50,000 (1)
Salary Remaining :	$34,901
Kristian Reichel	$50,000 (4)
Salary Remaining :	$34,901
Trevor Zegras	$50,000 (2)
Salary Remaining :	$34,901
JJ. Piccinich	$50,000 (1)
Salary Remaining :	$34,901
Ross Johnston	$50,000 (1)
Salary Remaining :	$34,901
Declan Chisholm	$50,000 (1)
Salary Remaining :	$34,901
Jackson Cates	$50,000 (2)
Salary Remaining :	$34,901
Mitchell Chaffee	$50,000 (4)
Salary Remaining :	$34,901
Gabriel Fortier	$50,000 (1)
Salary Remaining :	$34,901
Antoine Morand	$50,000 (2)
Salary Remaining :	$34,901
Nikita Okhotyuk	$50,000 (2)
Salary Remaining :	$34,901
Egor Afanasyev	$50,000 (2)
Salary Remaining :	$34,901
Ben Johnson	$50,000 (1)
Salary Remaining :	$34,901
Total Farm Players	27
Salary Commitment
Year 2019 : $1,855,000
Year 2020 : $680,000
Year 2021 : $100,000
Year 2022 : $100,000
Salary Average Commitment
Year 2019 : $1,607,500
Year 2020 : $555,000
Year 2021 : $100,000
Year 2022 : $100,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 5,792 - 96.54%
Level 2:	5000 - $70 - 4,838 - 96.75%
Level 3:	2000 - $40 - 1,944 - 97.22%
Level 4:	4000 - $30 - 3,877 - 96.93%
Luxury :	1000 - $200 - 971 - 97.11%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,861 - 93.05%
Farm Level 2:	1000 - $40 - 930 - 92.99%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,422 - 96.79%
Average Income per Game	$1,502,086
Year to Date Revenue	$19,527,114
Farm
Home Games Left	28
Average Attendance - %	2,791 - 93.03%
Average Income per Game	$175,834
Year to Date Revenue	$2,110,007
Expense
Pro Players Total Salaries	$66,865,000
Farm Players Total Salaries	$1,739,000
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$339,960
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,133,568
Farm Year To Date Expenses	$744,222
Pro Salary Cap To Date	$19,911,467
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,556,314
Farm Estimated Season Revenue	$4,923,350
Pro Remaining Season Days	145
Pro Expenses Per Days	$328,228
Pro Estimated Expenses	$47,593,060
Farm Remaining Season Days	141
Farm Expenses Per Days	$11,827
Farm Estimated Expenses	$1,667,607
Estimated Season Expenses	$49,260,667
Estimated Season Salary Cap	$66,976,582
Estimate Under Maximum Salary Cap of $79,030,142	$12,053,560
Estimate Over Minimum Salary Cap of $37,000,000	$29,976,582
Current Bank Account	$10,030,142
Projected Bank Account	$6,249,139

Pro Players Salaries
Seth Jones	$6,750,000 (4)
-Salary Remaining :	$4,751,214
Filip Forsberg	$6,300,000 (3)
-Salary Remaining :	$4,434,466
Nathan MacKinnon	$6,300,000 (4)
-Salary Remaining :	$4,434,466
Carey Price	$4,500,000 (1)
-Salary Remaining :	$3,167,476
Cody Ceci	$4,100,000 (2)
-Salary Remaining :	$2,885,922
Adam Henrique	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Teuvo Teravainen	$3,500,000 (1)
-Salary Remaining :	$2,463,592
Devin Shore	$3,250,000 (1)
-Salary Remaining :	$2,287,621
Jujhar Khaira	$3,100,000 (2)
-Salary Remaining :	$2,182,039
Nikolaj Ehlers	$2,750,000 (3)
-Salary Remaining :	$1,935,680
Brandon Montour	$2,600,000 (1)
-Salary Remaining :	$1,830,097
Nick Schmaltz	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Josh Morrissey	$2,500,000 (1)
-Salary Remaining :	$1,759,709
David Perron	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Jake Oettinger	$2,250,000 (4)
-Salary Remaining :	$1,583,738
Travis Sanheim	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Dominik Simon	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Drew Shore	$1,725,000 (1)
-Salary Remaining :	$1,214,199
Petter Granberg	$1,250,000 (1)
-Salary Remaining :	$879,854
Ethan Bear	$1,200,000 (1)
-Salary Remaining :	$844,660
Jordan Kyrou	$990,000 (2)
-Salary Remaining :	$696,845
Luke Glendening	$800,000 (1)
-Salary Remaining :	$563,107
Total Pro Players	22
Salary Commitment
Year 2019 : $66,865,000
Year 2020 : $40,250,000
Year 2021 : $29,250,000
Year 2022 : $18,750,000
Salary Average Commitment
Year 2019 : $61,470,000
Year 2020 : $36,800,000
Year 2021 : $24,050,000
Year 2022 : $15,300,000
Salary Cap with 1 Way Contract
Year 2019 : $66,865,000
Year 2020 : $37,040,000
Year 2021 : $24,350,000
Year 2022 : $15,300,000

Farm Players Salaries
Joachim Blichfeld	$99,000 (3)
Salary Remaining :	$69,104
Rourke Chartier	$97,500 (1)
Salary Remaining :	$68,057
Pierre Engvall (Out of Payroll)	$92,500 (2)
Salary Remaining :	$64,567
Michael Rasmussen	$85,000 (2)
Salary Remaining :	$59,332
Dylan Sikura	$85,000 (2)
Salary Remaining :	$59,332
Jeremy Lauzon	$85,000 (2)
Salary Remaining :	$59,332
Henri Jokiharju	$82,500 (2)
Salary Remaining :	$57,587
Sami Niku	$80,000 (2)
Salary Remaining :	$55,842
Emil Bemstrom	$80,000 (3)
Salary Remaining :	$55,842
Dylan Blujus	$80,000 (1)
Salary Remaining :	$55,842
Matt Roy	$80,000 (2)
Salary Remaining :	$55,842
Anthony Richard	$80,000 (1)
Salary Remaining :	$55,842
Trent Frederic	$80,000 (1)
Salary Remaining :	$55,842
Frederic Allard	$75,000 (2)
Salary Remaining :	$52,351
Magnus Hellberg	$70,000 (1)
Salary Remaining :	$48,861
Artturi Lehkonen	$70,000 (2)
Salary Remaining :	$48,861
Emil Larmi	$60,000 (2)
Salary Remaining :	$41,881
Calen Addison	$50,000 (1)
Salary Remaining :	$34,901
Paul Cotter	$50,000 (1)
Salary Remaining :	$34,901
Trey Fix-Wolansky	$50,000 (1)
Salary Remaining :	$34,901
Alex Vlasic	$50,000 (2)
Salary Remaining :	$34,901
Rafael Harvey-Pinard	$50,000 (2)
Salary Remaining :	$34,901
Nathan Smith	$50,000 (1)
Salary Remaining :	$34,901
Rasmus Kupari	$50,000 (1)
Salary Remaining :	$34,901
Nicholas Robertson	$50,000 (2)
Salary Remaining :	$34,901
Arturs Silovs	$50,000 (2)
Salary Remaining :	$34,901
Total Farm Players	26
Salary Commitment
Year 2019 : $1,831,500
Year 2020 : $1,322,500
Year 2021 : $317,500
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,762,500
Year 2020 : $1,125,000
Year 2021 : $165,000
Year 2022 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,815 - 96.91%
Level 2:	5000 - $70 - 4,871 - 97.42%
Level 3:	2000 - $40 - 1,898 - 94.91%
Level 4:	4000 - $30 - 3,915 - 97.87%
Luxury :	1000 - $200 - 966 - 96.62%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,937 - 96.85%
Farm Level 2:	1000 - $40 - 953 - 95.25%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,465 - 97.03%
Average Income per Game	$1,505,380
Year to Date Revenue	$19,569,941
Farm
Home Games Left	28
Average Attendance - %	2,890 - 96.32%
Average Income per Game	$182,381
Year to Date Revenue	$2,188,567
Expense
Pro Players Total Salaries	$68,350,000
Farm Players Total Salaries	$1,600,000
Coaches Total Salaries	$1,050,000
Luxury Taxe Total	$2,145,387
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,125,502
Farm Year To Date Expenses	$570,644
Pro Salary Cap To Date	$19,639,076
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,645,262
Farm Estimated Season Revenue	$5,106,656
Pro Remaining Season Days	145
Pro Expenses Per Days	$335,437
Pro Estimated Expenses	$48,638,365
Farm Remaining Season Days	141
Farm Expenses Per Days	$9,406
Farm Estimated Expenses	$1,326,246
Estimated Season Expenses	$49,964,611
Estimated Season Salary Cap	$66,904,871
Estimate Under Maximum Salary Cap of $101,781,397	$34,876,526
Estimate Over Minimum Salary Cap of $37,000,000	$29,904,871
Current Bank Account	$32,781,397
Projected Bank Account	$28,568,704

Pro Players Salaries
Jason Demers	$6,250,000 (3)
-Salary Remaining :	$4,399,272
Zack Kassian	$6,200,000 (2)
-Salary Remaining :	$4,364,078
Kevin Poulin	$6,000,000 (1)
-Salary Remaining :	$4,223,301
Gabriel Landeskog	$6,000,000 (3)
-Salary Remaining :	$4,223,301
Jonathan Toews	$5,500,000 (3)
-Salary Remaining :	$3,871,359
Torey Krug	$5,500,000 (2)
-Salary Remaining :	$3,871,359
Wojtek Wolski	$5,300,000 (3)
-Salary Remaining :	$3,730,583
Madison Bowey	$5,000,000 (4)
-Salary Remaining :	$3,519,417
Josh Manson	$2,750,000 (2)
-Salary Remaining :	$1,935,680
Alexander Wennberg	$2,600,000 (1)
-Salary Remaining :	$1,830,097
Eric Wellwood	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Tuukka Rask	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Mark Stone	$1,900,000 (1)
-Salary Remaining :	$1,337,379
Adam Pelech	$1,600,000 (2)
-Salary Remaining :	$1,126,214
Casey Cizikas	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Andreas Athanasiou	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Mattias Ekholm	$1,300,000 (1)
-Salary Remaining :	$915,049
Craig Smith (Out of Payroll)	$1,200,000 (1)
-Salary Remaining :	$844,660
John Quenneville	$1,000,000 (2)
-Salary Remaining :	$703,883
Brett Pesce	$1,000,000 (1)
-Salary Remaining :	$703,883
Zemgus Girgensons	$950,000 (1)
-Salary Remaining :	$668,689
Walker Duehr	$300,000 (1)
-Salary Remaining :	$211,165
Total Pro Players	22
Salary Commitment
Year 2019 : $68,350,000
Year 2020 : $51,900,000
Year 2021 : $26,750,000
Year 2022 : $5,500,000
Salary Average Commitment
Year 2019 : $67,750,000
Year 2020 : $51,600,000
Year 2021 : $28,050,000
Year 2022 : $5,000,000
Salary Cap with 1 Way Contract
Year 2019 : $68,350,000
Year 2020 : $51,600,000
Year 2021 : $28,050,000
Year 2022 : $5,000,000

Farm Players Salaries
Ben Betker	$95,000 (1)
Salary Remaining :	$66,312
Oskar Lindblom	$92,500 (3)
Salary Remaining :	$64,567
Noah Juulsen	$90,000 (1)
Salary Remaining :	$62,822
Antoine Bibeau	$90,000 (1)
Salary Remaining :	$62,822
Karson Kuhlman	$85,000 (2)
Salary Remaining :	$59,332
Daniel Audette	$75,000 (2)
Salary Remaining :	$52,351
Kurtis Gabriel	$75,000 (1)
Salary Remaining :	$52,351
Kole Lind	$75,000 (4)
Salary Remaining :	$52,351
Niko Mikkola	$65,000 (3)
Salary Remaining :	$45,371
Carson Meyer	$60,000 (2)
Salary Remaining :	$41,881
Cal Petersen	$60,000 (1)
Salary Remaining :	$41,881
Urho Vaakanainen	$57,500 (2)
Salary Remaining :	$40,136
Adam Ruzicka	$57,500 (2)
Salary Remaining :	$40,136
Joel Kiviranta	$57,500 (1)
Salary Remaining :	$40,136
Rasmus Sandin	$50,000 (1)
Salary Remaining :	$34,901
Ben Meyers	$50,000 (1)
Salary Remaining :	$34,901
Nicolas Beaudin	$50,000 (1)
Salary Remaining :	$34,901
Carter Gylander	$50,000 (2)
Salary Remaining :	$34,901
Warren Foegele	$50,000 (3)
Salary Remaining :	$34,901
Marcus Karlberg	$50,000 (1)
Salary Remaining :	$34,901
Jesse Ylonen	$50,000 (1)
Salary Remaining :	$34,901
Ryan Suzuki	$50,000 (2)
Salary Remaining :	$34,901
Lassi Thomson	$50,000 (2)
Salary Remaining :	$34,901
Braden Tracey	$50,000 (2)
Salary Remaining :	$34,901
Jack Ahcan	$35,000 (1)
Salary Remaining :	$24,431
Jack LaFontaine	$30,000 (1)
Salary Remaining :	$20,941
Total Farm Players	26
Salary Commitment
Year 2019 : $1,600,000
Year 2020 : $847,500
Year 2021 : $297,500
Year 2022 : $99,500
Salary Average Commitment
Year 2019 : $1,530,000
Year 2020 : $817,500
Year 2021 : $282,500
Year 2022 : $75,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $100 - 5,821 - 97.02%
Level 2:	5000 - $70 - 4,847 - 96.94%
Level 3:	2000 - $40 - 1,920 - 96.00%
Level 4:	4000 - $30 - 3,858 - 96.44%
Luxury :	1000 - $200 - 955 - 95.53%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,870 - 93.52%
Farm Level 2:	1000 - $40 - 898 - 89.83%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	28
Average Attendance - %	17,401 - 96.67%
Average Income per Game	$1,500,747
Year to Date Revenue	$18,008,964
Farm
Home Games Left	28
Average Attendance - %	2,769 - 92.29%
Average Income per Game	$175,202
Year to Date Revenue	$2,102,425
Expense
Pro Players Total Salaries	$64,650,000
Farm Players Total Salaries	$2,105,000
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,403,634
Farm Year To Date Expenses	$805,245
Pro Salary Cap To Date	$18,595,397
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,020,916
Farm Estimated Season Revenue	$4,905,658
Pro Remaining Season Days	145
Pro Expenses Per Days	$321,117
Pro Estimated Expenses	$46,561,965
Farm Remaining Season Days	141
Farm Expenses Per Days	$14,134
Farm Estimated Expenses	$1,992,894
Estimated Season Expenses	$48,554,859
Estimated Season Salary Cap	$64,101,472
Estimate Under Maximum Salary Cap of $76,780,889	$12,679,417
Estimate Over Minimum Salary Cap of $37,000,000	$27,101,472
Current Bank Account	$7,780,889
Projected Bank Account	$6,152,604

Pro Players Salaries
David Pastrnak	$6,500,000 (1)
-Salary Remaining :	$4,575,243
Mikkel Boedker	$6,000,000 (1)
-Salary Remaining :	$4,223,301
Nikita Kucherov	$5,750,000 (2)
-Salary Remaining :	$4,047,330
Auston Matthews	$5,000,000 (3)
-Salary Remaining :	$3,519,417
Sean Monahan	$5,000,000 (4)
-Salary Remaining :	$3,519,417
John Gibson	$5,000,000 (3)
-Salary Remaining :	$3,519,417
Brandon Carlo	$4,250,000 (1)
-Salary Remaining :	$2,991,505
Jeff Schultz	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Logan Couture	$3,000,000 (3)
-Salary Remaining :	$2,111,650
Adam Fox	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Ben Smith	$2,750,000 (3)
-Salary Remaining :	$1,935,680
Anthony Cirelli	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Matthew Tkachuk	$2,500,000 (3)
-Salary Remaining :	$1,759,709
Thomas McCollum	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Ladislav Smid	$1,800,000 (1)
-Salary Remaining :	$1,266,990
Joel Eriksson Ek	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Michael Matheson	$1,250,000 (1)
-Salary Remaining :	$879,854
Kyle Rau	$1,000,000 (1)
-Salary Remaining :	$703,883
Josh Anderson	$850,000 (1)
-Salary Remaining :	$598,301
Quinn Hughes	$500,000 (1)
-Salary Remaining :	$351,942
Brady Tkachuk	$500,000 (1)
-Salary Remaining :	$351,942
Total Pro Players	21
Salary Commitment
Year 2019 : $64,650,000
Year 2020 : $42,000,000
Year 2021 : $25,500,000
Year 2022 : $5,000,000
Salary Average Commitment
Year 2019 : $52,000,000
Year 2020 : $35,100,000
Year 2021 : $22,250,000
Year 2022 : $5,000,000
Salary Cap with 1 Way Contract
Year 2019 : $64,650,000
Year 2020 : $40,000,000
Year 2021 : $23,250,000
Year 2022 : $5,000,000

Farm Players Salaries
Patrik Laine	$150,000 (3)
Salary Remaining :	$104,703
Nick Suzuki	$97,500 (4)
Salary Remaining :	$68,057
Nicolas Hague	$97,500 (4)
Salary Remaining :	$68,057
Jacob De La Rose	$95,000 (4)
Salary Remaining :	$66,312
Zach Stepan	$90,000 (1)
Salary Remaining :	$62,822
Jeff Corbett	$90,000 (1)
Salary Remaining :	$62,822
Eetu Luostarinen	$90,000 (4)
Salary Remaining :	$62,822
Kaapo Kahkonen	$87,500 (1)
Salary Remaining :	$61,077
Eric Karlsson	$85,000 (1)
Salary Remaining :	$59,332
Tage Thompson	$80,000 (2)
Salary Remaining :	$55,842
John Marino	$77,500 (2)
Salary Remaining :	$54,097
Jacob Bryson	$75,000 (4)
Salary Remaining :	$52,351
Grant Besse	$75,000 (1)
Salary Remaining :	$52,351
Garret Pilon	$75,000 (1)
Salary Remaining :	$52,351
Julien Gauthier	$65,000 (1)
Salary Remaining :	$45,371
Justus Annunen	$50,000 (1)
Salary Remaining :	$34,901
Alex Newhook	$50,000 (2)
Salary Remaining :	$34,901
Cole Caufield	$50,000 (2)
Salary Remaining :	$34,901
Kirby Dach	$50,000 (2)
Salary Remaining :	$34,901
Matias Maccelli	$50,000 (2)
Salary Remaining :	$34,901
Jayden Struble	$50,000 (2)
Salary Remaining :	$34,901
Alexander Romanov	$50,000 (1)
Salary Remaining :	$34,901
Arber Xhekaj	$50,000 (2)
Salary Remaining :	$34,901
Hunter Drew	$50,000 (1)
Salary Remaining :	$34,901
Ville Heinola	$50,000 (2)
Salary Remaining :	$34,901
Olle Eriksson Ek	$50,000 (1)
Salary Remaining :	$34,901
Joel Teasdale	$50,000 (1)
Salary Remaining :	$34,901
Zachary Gallant	$50,000 (2)
Salary Remaining :	$34,901
Moritz Seider	$50,000 (2)
Salary Remaining :	$34,901
Pyotr Kochetkov	$50,000 (2)
Salary Remaining :	$34,901
Michael Pezzetta	$25,000 (1)
Salary Remaining :	$17,450
Total Farm Players	31
Salary Commitment
Year 2019 : $2,105,000
Year 2020 : $1,565,000
Year 2021 : $1,270,000
Year 2022 : $1,070,000
Salary Average Commitment
Year 2019 : $2,007,500
Year 2020 : $1,185,000
Year 2021 : $545,000
Year 2022 : $455,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rodgers Arena
Level 1:	6000 - $100 - 5,700 - 94.99%
Level 2:	5000 - $70 - 4,933 - 98.67%
Level 3:	2000 - $40 - 1,920 - 96.00%
Level 4:	4000 - $30 - 3,843 - 96.06%
Luxury :	1000 - $200 - 968 - 96.81%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,914 - 95.68%
Farm Level 2:	1000 - $40 - 937 - 93.68%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	28
Average Attendance - %	17,364 - 96.46%
Average Income per Game	$1,496,131
Year to Date Revenue	$17,953,569
Farm
Home Games Left	28
Average Attendance - %	2,850 - 95.01%
Average Income per Game	$179,998
Year to Date Revenue	$2,159,976
Expense
Pro Players Total Salaries	$62,250,000
Farm Players Total Salaries	$2,000,000
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$373,763
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,158,992
Farm Year To Date Expenses	$841,330
Pro Salary Cap To Date	$18,862,860
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,891,661
Farm Estimated Season Revenue	$5,039,944
Pro Remaining Season Days	145
Pro Expenses Per Days	$307,039
Pro Estimated Expenses	$44,520,655
Farm Remaining Season Days	141
Farm Expenses Per Days	$13,366
Farm Estimated Expenses	$1,884,606
Estimated Season Expenses	$46,405,261
Estimated Season Salary Cap	$62,679,540
Estimate Under Maximum Salary Cap of $74,361,512	$11,681,972
Estimate Over Minimum Salary Cap of $37,000,000	$25,679,540
Current Bank Account	$5,361,512
Projected Bank Account	$5,887,856

Pro Players Salaries
Oliver Ekman-Larsson (Out of Payroll)	$7,000,000 (2)
-Salary Remaining :	$4,927,184
J.T. Miller	$7,000,000 (2)
-Salary Remaining :	$4,927,184
Jordan Eberle	$6,500,000 (1)
-Salary Remaining :	$4,575,243
Yanni Gourde	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Travis Hamonic	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Petr Mrazek	$4,500,000 (1)
-Salary Remaining :	$3,167,476
Chris Tierney	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Tyler Cuma	$3,500,000 (1)
-Salary Remaining :	$2,463,592
Brock Boeser	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Gilbert Brule	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Ben Harpur	$2,500,000 (4)
-Salary Remaining :	$1,759,709
Robert Nilsson	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Matt Martin	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Matt Hackett	$2,250,000 (1)
-Salary Remaining :	$1,583,738
Tony DeAngelo	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Denis Gurianov	$1,800,000 (2)
-Salary Remaining :	$1,266,990
Mark Jankowski	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Jason Spezza	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Alex Goligoski	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Daniel Zaar	$1,200,000 (3)
-Salary Remaining :	$844,660
Tyler Kennedy	$1,000,000 (1)
-Salary Remaining :	$703,883
Michael Kesselring	$500,000 (1)
-Salary Remaining :	$351,942
Total Pro Players	22
Salary Commitment
Year 2019 : $69,250,000
Year 2020 : $33,900,000
Year 2021 : $5,000,000
Year 2022 : $3,500,000
Salary Average Commitment
Year 2019 : $55,250,000
Year 2020 : $24,500,000
Year 2021 : $3,450,000
Year 2022 : $2,500,000
Salary Cap with 1 Way Contract
Year 2019 : $69,250,000
Year 2020 : $31,000,000
Year 2021 : $3,700,000
Year 2022 : $2,500,000

Farm Players Salaries
Curtis Lazar	$97,500 (4)
Salary Remaining :	$68,057
Ryan Lomberg	$95,000 (3)
Salary Remaining :	$66,312
Nicolas Petan	$90,000 (1)
Salary Remaining :	$62,822
Juho Lammikko	$90,000 (1)
Salary Remaining :	$62,822
Thatcher Demko	$90,000 (2)
Salary Remaining :	$62,822
Trevor Moore	$85,000 (1)
Salary Remaining :	$59,332
C.J. Smith	$85,000 (2)
Salary Remaining :	$59,332
Adam Ollas-Mattsson	$82,500 (3)
Salary Remaining :	$57,587
Axel Holmstrom	$80,000 (2)
Salary Remaining :	$55,842
Dan Renouf	$80,000 (1)
Salary Remaining :	$55,842
William Lockwood	$75,000 (3)
Salary Remaining :	$52,351
Daniil Miromanov	$75,000 (4)
Salary Remaining :	$52,351
Charles Hudon	$75,000 (1)
Salary Remaining :	$52,351
Casey DeSmith	$75,000 (1)
Salary Remaining :	$52,351
Mackenzie MacEachern	$70,000 (1)
Salary Remaining :	$48,861
Will Borgen	$70,000 (2)
Salary Remaining :	$48,861
William Lagesson	$70,000 (1)
Salary Remaining :	$48,861
Jake Paterson	$70,000 (1)
Salary Remaining :	$48,861
Tobias Lindberg	$60,000 (1)
Salary Remaining :	$41,881
Guillaume Brisebois	$60,000 (4)
Salary Remaining :	$41,881
Lane Pederson	$60,000 (4)
Salary Remaining :	$41,881
Rasmus Asplund	$60,000 (1)
Salary Remaining :	$41,881
Aleksi Heponiemi	$55,000 (1)
Salary Remaining :	$38,391
Aku Raty	$50,000 (2)
Salary Remaining :	$34,901
Jack Rathbone	$50,000 (4)
Salary Remaining :	$34,901
Jay O'Brien	$50,000 (1)
Salary Remaining :	$34,901
Brandon Saigeon	$50,000 (1)
Salary Remaining :	$34,901
Marek Langhamer	$50,000 (1)
Salary Remaining :	$34,901
Total Farm Players	28
Salary Commitment
Year 2019 : $2,000,000
Year 2020 : $1,050,000
Year 2021 : $747,500
Year 2022 : $490,000
Salary Average Commitment
Year 2019 : $1,875,000
Year 2020 : $920,000
Year 2021 : $595,000
Year 2022 : $342,500

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $100 - 5,676 - 94.60%
Level 2:	5000 - $70 - 4,803 - 96.07%
Level 3:	2000 - $40 - 1,943 - 97.16%
Level 4:	4000 - $30 - 3,923 - 98.07%
Luxury :	1000 - $200 - 960 - 95.99%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,866 - 93.30%
Farm Level 2:	1000 - $40 - 932 - 93.23%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,306 - 96.14%
Average Income per Game	$1,484,952
Year to Date Revenue	$19,304,372
Farm
Home Games Left	28
Average Attendance - %	2,798 - 93.28%
Average Income per Game	$176,303
Year to Date Revenue	$2,115,633
Expense
Pro Players Total Salaries	$68,650,000
Farm Players Total Salaries	$2,140,000
Coaches Total Salaries	$1,450,000
Luxury Taxe Total	$19,850,691
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,588,580
Farm Year To Date Expenses	$810,089
Pro Salary Cap To Date	$20,322,071
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,093,696
Farm Estimated Season Revenue	$4,936,477
Pro Remaining Season Days	145
Pro Expenses Per Days	$337,621
Pro Estimated Expenses	$48,955,045
Farm Remaining Season Days	141
Farm Expenses Per Days	$13,317
Farm Estimated Expenses	$1,877,697
Estimated Season Expenses	$50,832,742
Estimated Season Salary Cap	$68,643,611
Estimate Under Maximum Salary Cap of $75,550,915	$6,907,304
Estimate Over Minimum Salary Cap of $37,000,000	$31,643,611
Current Bank Account	$6,550,915
Projected Bank Account	$748,346

Pro Players Salaries
Patrick Kane	$7,000,000 (3)
-Salary Remaining :	$4,927,184
Taylor Hall	$7,000,000 (1)
-Salary Remaining :	$4,927,184
Cory Schneider	$6,500,000 (4)
-Salary Remaining :	$4,575,243
Nicklas Backstrom	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Cody Hodgson	$4,400,000 (1)
-Salary Remaining :	$3,097,087
Marko Dano	$4,250,000 (2)
-Salary Remaining :	$2,991,505
Jeff Skinner	$3,500,000 (2)
-Salary Remaining :	$2,463,592
Brandon Gormley	$3,500,000 (3)
-Salary Remaining :	$2,463,592
Blake Pietila	$3,100,000 (2)
-Salary Remaining :	$2,182,039
Phil Kessel	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Colten Teubert	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Bobby Ryan	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Alexei Marchenko	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Mike Green	$2,750,000 (1)
-Salary Remaining :	$1,935,680
Sergey Kalinin	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Joe Colborne	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Shea Theodore	$2,000,000 (4)
-Salary Remaining :	$1,407,767
Chet Pickard	$1,700,000 (1)
-Salary Remaining :	$1,196,602
Brandon Burlon	$1,000,000 (1)
-Salary Remaining :	$703,883
Nicolas Aube-Kubel	$950,000 (3)
-Salary Remaining :	$668,689
Total Pro Players	20
Salary Commitment
Year 2019 : $68,650,000
Year 2020 : $41,050,000
Year 2021 : $19,950,000
Year 2022 : $8,000,000
Salary Average Commitment
Year 2019 : $68,400,000
Year 2020 : $40,200,000
Year 2021 : $19,950,000
Year 2022 : $8,500,000
Salary Cap with 1 Way Contract
Year 2019 : $68,650,000
Year 2020 : $39,800,000
Year 2021 : $19,950,000
Year 2022 : $8,500,000

Farm Players Salaries
Kerby Rychel	$95,000 (3)
Salary Remaining :	$66,312
Artyom Zagidulin	$90,000 (3)
Salary Remaining :	$62,822
Tanner Laczynski	$90,000 (2)
Salary Remaining :	$62,822
Jerry D'Amigo	$90,000 (1)
Salary Remaining :	$62,822
Garret Sparks	$90,000 (2)
Salary Remaining :	$62,822
Tommy Vannelli	$90,000 (2)
Salary Remaining :	$62,822
Blake Speers	$90,000 (3)
Salary Remaining :	$62,822
Gianluca Curcuruto	$85,000 (1)
Salary Remaining :	$59,332
Cole Smith	$80,000 (2)
Salary Remaining :	$55,842
Sam Carrick	$80,000 (1)
Salary Remaining :	$55,842
Emil Johansson	$75,000 (3)
Salary Remaining :	$52,351
Mason Appleton	$75,000 (3)
Salary Remaining :	$52,351
Kevin Rooney	$75,000 (1)
Salary Remaining :	$52,351
Ryan Graves	$67,500 (2)
Salary Remaining :	$47,116
Jesper Pettersson	$67,500 (2)
Salary Remaining :	$47,116
Mikko Vainonen	$65,000 (1)
Salary Remaining :	$45,371
Will Reilly	$60,000 (4)
Salary Remaining :	$41,881
Colby Cave	$60,000 (1)
Salary Remaining :	$41,881
Tim Gettinger	$60,000 (2)
Salary Remaining :	$41,881
Kristians Rubins	$60,000 (4)
Salary Remaining :	$41,881
David Farrance	$55,000 (4)
Salary Remaining :	$38,391
Jeremy Michel	$50,000 (2)
Salary Remaining :	$34,901
Kirill Maksimov	$50,000 (4)
Salary Remaining :	$34,901
Nicholas Caamano	$50,000 (3)
Salary Remaining :	$34,901
Mackenze Stewart	$50,000 (3)
Salary Remaining :	$34,901
Jakob Stenqvist	$50,000 (3)
Salary Remaining :	$34,901
Michael Prapavessis	$50,000 (3)
Salary Remaining :	$34,901
Arvid Henrikson	$50,000 (3)
Salary Remaining :	$34,901
Isaac Ratcliffe	$50,000 (4)
Salary Remaining :	$34,901
Vincent Dunn	$50,000 (1)
Salary Remaining :	$34,901
Mario Ferraro	$50,000 (4)
Salary Remaining :	$34,901
Zack Hayes	$40,000 (1)
Salary Remaining :	$27,921
Total Farm Players	32
Salary Commitment
Year 2019 : $2,140,000
Year 2020 : $1,635,000
Year 2021 : $1,020,000
Year 2022 : $325,000
Salary Average Commitment
Year 2019 : $2,120,000
Year 2020 : $1,575,000
Year 2021 : $1,000,000
Year 2022 : $325,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,700 - 95.00%
Level 2:	5000 - $70 - 4,754 - 95.09%
Level 3:	2000 - $40 - 1,940 - 97.02%
Level 4:	4000 - $30 - 3,881 - 97.03%
Luxury :	1000 - $200 - 977 - 97.69%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,891 - 94.57%
Farm Level 2:	1000 - $40 - 932 - 93.20%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,253 - 95.85%
Average Income per Game	$1,486,095
Year to Date Revenue	$19,319,240
Farm
Home Games Left	28
Average Attendance - %	2,823 - 94.11%
Average Income per Game	$178,163
Year to Date Revenue	$2,137,958
Expense
Pro Players Total Salaries	$66,200,000
Farm Players Total Salaries	$1,595,000
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$1,203,278
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,377,649
Farm Year To Date Expenses	$666,374
Pro Salary Cap To Date	$20,081,547
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,124,575
Farm Estimated Season Revenue	$4,988,569
Pro Remaining Season Days	145
Pro Expenses Per Days	$326,214
Pro Estimated Expenses	$47,301,030
Farm Remaining Season Days	141
Farm Expenses Per Days	$10,866
Farm Estimated Expenses	$1,532,106
Estimated Season Expenses	$48,833,136
Estimated Season Salary Cap	$66,678,602
Estimate Under Maximum Salary Cap of $97,961,618	$31,283,016
Estimate Over Minimum Salary Cap of $37,000,000	$29,678,602
Current Bank Account	$28,961,618
Projected Bank Account	$25,241,626

Pro Players Salaries
Nazem Kadri	$6,500,000 (1)
-Salary Remaining :	$4,575,243
Tyler Ennis	$6,000,000 (2)
-Salary Remaining :	$4,223,301
Jonathan Huberdeau	$5,000,000 (4)
-Salary Remaining :	$3,519,417
Michael Del Zotto	$4,250,000 (1)
-Salary Remaining :	$2,991,505
Cam Fowler	$4,200,000 (2)
-Salary Remaining :	$2,956,311
Jonathan Quick	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Brayden Point	$3,750,000 (1)
-Salary Remaining :	$2,639,563
Nick Palmieri	$3,500,000 (2)
-Salary Remaining :	$2,463,592
Kristopher Letang	$3,500,000 (2)
-Salary Remaining :	$2,463,592
Ondrej Kase	$3,000,000 (4)
-Salary Remaining :	$2,111,650
Elvis Merzlikins	$2,750,000 (1)
-Salary Remaining :	$1,935,680
Sam Bennett	$2,500,000 (3)
-Salary Remaining :	$1,759,709
Nail Yakupov	$2,500,000 (3)
-Salary Remaining :	$1,759,709
Matt Donovan	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Logan Shaw	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Damon Severson	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Thomas Hickey	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Sven Baertschi	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Eric Tangradi	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Anton Lander	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Darren Dietz	$750,000 (1)
-Salary Remaining :	$527,913
Total Pro Players	21
Salary Commitment
Year 2019 : $66,200,000
Year 2020 : $34,200,000
Year 2021 : $16,500,000
Year 2022 : $9,500,000
Salary Average Commitment
Year 2019 : $60,950,000
Year 2020 : $34,200,000
Year 2021 : $11,500,000
Year 2022 : $8,000,000
Salary Cap with 1 Way Contract
Year 2019 : $66,200,000
Year 2020 : $35,200,000
Year 2021 : $13,000,000
Year 2022 : $8,000,000

Farm Players Salaries
Ilya Lyubushkin	$95,000 (1)
Salary Remaining :	$66,312
Valeri Nichushkin	$95,000 (1)
Salary Remaining :	$66,312
Brett Seney	$90,000 (1)
Salary Remaining :	$62,822
Christian Wolanin	$90,000 (2)
Salary Remaining :	$62,822
Conor Garland	$90,000 (1)
Salary Remaining :	$62,822
David Kase	$90,000 (2)
Salary Remaining :	$62,822
Joonas Donskoi	$90,000 (1)
Salary Remaining :	$62,822
Juuse Saros	$85,000 (2)
Salary Remaining :	$59,332
Nicolas Roy	$75,000 (2)
Salary Remaining :	$52,351
Jake Bean	$75,000 (3)
Salary Remaining :	$52,351
Wyatt Kalynuk	$70,000 (3)
Salary Remaining :	$48,861
Alexandre Texier	$70,000 (3)
Salary Remaining :	$48,861
Brett Howden	$70,000 (3)
Salary Remaining :	$48,861
Mason Marchment	$60,000 (2)
Salary Remaining :	$41,881
Akira Schmid	$50,000 (1)
Salary Remaining :	$34,901
Filip Roos	$50,000 (1)
Salary Remaining :	$34,901
Eeli Tolvanen	$50,000 (4)
Salary Remaining :	$34,901
John Hayden (Out of Payroll)	$50,000 (1)
Salary Remaining :	$34,901
Vincent Desharnais	$50,000 (1)
Salary Remaining :	$34,901
Cristiano Digiacinto	$50,000 (1)
Salary Remaining :	$34,901
Nikita Nesterenko	$50,000 (2)
Salary Remaining :	$34,901
Alex Turcotte	$50,000 (2)
Salary Remaining :	$34,901
Graeme Clarke	$50,000 (2)
Salary Remaining :	$34,901
Marcus Bjork	$50,000 (1)
Salary Remaining :	$34,901
Total Farm Players	24
Salary Commitment
Year 2019 : $1,645,000
Year 2020 : $920,000
Year 2021 : $395,000
Year 2022 : $90,000
Salary Average Commitment
Year 2019 : $1,605,000
Year 2020 : $885,000
Year 2021 : $335,000
Year 2022 : $50,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrow head pond
Level 1:	6000 - $100 - 5,758 - 95.96%
Level 2:	5000 - $70 - 4,845 - 96.91%
Level 3:	2000 - $40 - 1,882 - 94.12%
Level 4:	4000 - $30 - 3,796 - 94.90%
Luxury :	1000 - $200 - 957 - 95.72%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,836 - 91.81%
Farm Level 2:	1000 - $40 - 911 - 91.07%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,239 - 95.77%
Average Income per Game	$1,489,901
Year to Date Revenue	$19,368,712
Farm
Home Games Left	28
Average Attendance - %	2,747 - 91.56%
Average Income per Game	$173,206
Year to Date Revenue	$2,078,476
Expense
Pro Players Total Salaries	$67,750,000
Farm Players Total Salaries	$2,370,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,472,104
Farm Year To Date Expenses	$954,578
Pro Salary Cap To Date	$19,879,855
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,227,325
Farm Estimated Season Revenue	$4,849,777
Pro Remaining Season Days	145
Pro Expenses Per Days	$338,592
Pro Estimated Expenses	$49,095,840
Farm Remaining Season Days	141
Farm Expenses Per Days	$15,693
Farm Estimated Expenses	$2,212,713
Estimated Season Expenses	$51,308,553
Estimated Season Salary Cap	$67,567,890
Estimate Under Maximum Salary Cap of $91,451,477	$23,883,587
Estimate Over Minimum Salary Cap of $37,000,000	$30,567,890
Current Bank Account	$22,451,477
Projected Bank Account	$16,220,026

Pro Players Salaries
Carter Verhaeghe	$10,000,000 (4)
-Salary Remaining :	$7,038,835
Johnny Gaudreau	$7,000,000 (2)
-Salary Remaining :	$4,927,184
Kevin Shattenkirk	$5,500,000 (4)
-Salary Remaining :	$3,871,359
Travis Zajac	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Brian Dumoulin	$3,750,000 (2)
-Salary Remaining :	$2,639,563
Michal Neuvirth	$3,500,000 (3)
-Salary Remaining :	$2,463,592
Kris Versteeg	$3,500,000 (3)
-Salary Remaining :	$2,463,592
Justin Schultz	$3,500,000 (1)
-Salary Remaining :	$2,463,592
Nikita Zaitsev	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Sam Gagner	$3,000,000 (4)
-Salary Remaining :	$2,111,650
Marcus Kruger	$2,750,000 (1)
-Salary Remaining :	$1,935,680
Noah Hanifin	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Jimmy Vesey	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Mike Richards	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Jesse Puljujarvi	$2,000,000 (3)
-Salary Remaining :	$1,407,767
Cody Eakin	$1,750,000 (1)
-Salary Remaining :	$1,231,796
Chris Bigras	$1,500,000 (3)
-Salary Remaining :	$1,055,825
Brandon Pirri	$1,200,000 (1)
-Salary Remaining :	$844,660
Marek Mazanek	$1,000,000 (1)
-Salary Remaining :	$703,883
Corban Knight	$1,000,000 (1)
-Salary Remaining :	$703,883
Tomas Nosek	$1,000,000 (3)
-Salary Remaining :	$703,883
Viktor Loov	$900,000 (1)
-Salary Remaining :	$633,495
Alexandre Grenier	$900,000 (1)
-Salary Remaining :	$633,495
Total Pro Players	23
Salary Commitment
Year 2019 : $67,750,000
Year 2020 : $41,500,000
Year 2021 : $24,000,000
Year 2022 : $11,000,000
Salary Average Commitment
Year 2019 : $55,675,000
Year 2020 : $38,900,000
Year 2021 : $27,950,000
Year 2022 : $18,500,000
Salary Cap with 1 Way Contract
Year 2019 : $67,750,000
Year 2020 : $43,250,000
Year 2021 : $30,000,000
Year 2022 : $18,500,000

Farm Players Salaries
Andrei Mironov	$95,000 (1)
Salary Remaining :	$66,312
Dean Kukan	$95,000 (1)
Salary Remaining :	$66,312
Dylan DeMelo	$90,000 (1)
Salary Remaining :	$62,822
Louis Domingue	$90,000 (1)
Salary Remaining :	$62,822
Morgan Frost	$90,000 (2)
Salary Remaining :	$62,822
Scott Wilson	$90,000 (1)
Salary Remaining :	$62,822
Jack Glover	$90,000 (2)
Salary Remaining :	$62,822
Logan Brown	$90,000 (1)
Salary Remaining :	$62,822
Jakub Vrana	$85,000 (2)
Salary Remaining :	$59,332
Anton Blidh	$80,000 (2)
Salary Remaining :	$55,842
Troy Terry	$80,000 (2)
Salary Remaining :	$55,842
Tarmo Reunanen	$75,000 (3)
Salary Remaining :	$52,351
Connor Clifton	$75,000 (2)
Salary Remaining :	$52,351
Henri Ikonen	$70,000 (2)
Salary Remaining :	$48,861
Sergey Tolchinsky	$70,000 (1)
Salary Remaining :	$48,861
Nick Merkley	$65,000 (2)
Salary Remaining :	$45,371
Francis Perron	$60,000 (2)
Salary Remaining :	$41,881
Zack MacEwen	$60,000 (2)
Salary Remaining :	$41,881
Branden Troock	$60,000 (1)
Salary Remaining :	$41,881
Jake Pivonka	$50,000 (1)
Salary Remaining :	$34,901
Damien Giroux	$50,000 (1)
Salary Remaining :	$34,901
Mads Sogaard	$50,000 (2)
Salary Remaining :	$34,901
Barrett Hayton	$50,000 (1)
Salary Remaining :	$34,901
Ryan Collins	$50,000 (1)
Salary Remaining :	$34,901
MacKenzie Entwistle	$50,000 (2)
Salary Remaining :	$34,901
Luke Kunin	$50,000 (1)
Salary Remaining :	$34,901
Mikhail Maltsev	$50,000 (1)
Salary Remaining :	$34,901
John Beecher	$50,000 (2)
Salary Remaining :	$34,901
Massimo Rizzo	$50,000 (2)
Salary Remaining :	$34,901
Markus Niemelainen	$50,000 (2)
Salary Remaining :	$34,901
Drew Helleson	$50,000 (2)
Salary Remaining :	$34,901
Pavel Dorofeyev	$50,000 (2)
Salary Remaining :	$34,901
Eamon McAdam	$50,000 (1)
Salary Remaining :	$34,901
Alexis Gravel	$50,000 (1)
Salary Remaining :	$34,901
Taylor Leier	$45,000 (1)
Salary Remaining :	$31,411
Niklas Nordgren	$40,000 (1)
Salary Remaining :	$27,921
Connor Ingram	$25,000 (1)
Salary Remaining :	$17,450
Total Farm Players	37
Salary Commitment
Year 2019 : $2,370,000
Year 2020 : $1,200,000
Year 2021 : $75,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,340,000
Year 2020 : $1,150,000
Year 2021 : $75,000
Year 2022 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,712 - 95.20%
Level 2:	5000 - $70 - 4,893 - 97.87%
Level 3:	2000 - $40 - 1,953 - 97.65%
Level 4:	4000 - $30 - 3,881 - 97.02%
Luxury :	1000 - $200 - 953 - 95.34%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,867 - 93.35%
Farm Level 2:	1000 - $40 - 925 - 92.52%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,392 - 96.62%
Average Income per Game	$1,493,797
Year to Date Revenue	$19,419,358
Farm
Home Games Left	28
Average Attendance - %	2,792 - 93.08%
Average Income per Game	$176,088
Year to Date Revenue	$2,113,051
Expense
Pro Players Total Salaries	$68,295,000
Farm Players Total Salaries	$2,275,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$8,590,756
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,742,725
Farm Year To Date Expenses	$950,604
Pro Salary Cap To Date	$20,121,349
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,332,513
Farm Estimated Season Revenue	$4,930,452
Pro Remaining Season Days	145
Pro Expenses Per Days	$341,238
Pro Estimated Expenses	$49,479,510
Farm Remaining Season Days	141
Farm Expenses Per Days	$15,223
Farm Estimated Expenses	$2,146,443
Estimated Season Expenses	$51,625,953
Estimated Season Salary Cap	$66,785,249
Estimate Under Maximum Salary Cap of $102,277,469	$35,492,220
Estimate Over Minimum Salary Cap of $37,000,000	$29,785,249
Current Bank Account	$33,277,469
Projected Bank Account	$26,914,481

Pro Players Salaries
Erik Johnson	$6,000,000 (3)
-Salary Remaining :	$4,223,301
Eric Staal	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Patrik Berglund	$5,000,000 (3)
-Salary Remaining :	$3,519,417
Brad Marchand	$5,000,000 (2)
-Salary Remaining :	$3,519,417
Christopher Gibson	$4,000,000 (3)
-Salary Remaining :	$2,815,534
Bryan Rust	$4,000,000 (3)
-Salary Remaining :	$2,815,534
Sami Vatanen	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Jimmy Hayes	$4,000,000 (3)
-Salary Remaining :	$2,815,534
Jake DeBrusk	$3,500,000 (2)
-Salary Remaining :	$2,463,592
Esa Lindell	$3,500,000 (2)
-Salary Remaining :	$2,463,592
Tanner Pearson	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Kevin Labanc	$2,800,000 (1)
-Salary Remaining :	$1,970,874
Evgeny Svechnikov	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Kyle Palmieri	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Christian Folin	$2,200,000 (1)
-Salary Remaining :	$1,548,544
Rasmus Andersson	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Victor Rask (Out of Payroll)	$2,000,000 (3)
-Salary Remaining :	$1,407,767
Colby Robak	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Anders Lee	$1,800,000 (3)
-Salary Remaining :	$1,266,990
David Ullstrom	$1,500,000 (3)
-Salary Remaining :	$1,055,825
Matthew Nieto	$1,000,000 (1)
-Salary Remaining :	$703,883
Michael Hutchinson	$995,000 (1)
-Salary Remaining :	$700,364
Total Pro Players	22
Salary Commitment
Year 2019 : $68,295,000
Year 2020 : $48,600,000
Year 2021 : $28,000,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $57,795,000
Year 2020 : $45,300,000
Year 2021 : $28,300,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $68,295,000
Year 2020 : $47,800,000
Year 2021 : $28,300,000
Year 2022 : $0

Farm Players Salaries
Barclay Goodrow	$90,000 (1)
Salary Remaining :	$62,822
Brandon Hickey	$90,000 (3)
Salary Remaining :	$62,822
Frank Corrado	$90,000 (1)
Salary Remaining :	$62,822
Peter Cehlarik	$90,000 (1)
Salary Remaining :	$62,822
Phillip Danault	$90,000 (1)
Salary Remaining :	$62,822
Nico Sturm	$90,000 (2)
Salary Remaining :	$62,822
Jesper Bratt	$90,000 (2)
Salary Remaining :	$62,822
Ryan Donato	$85,000 (2)
Salary Remaining :	$59,332
Vladislav Kamenev	$80,000 (2)
Salary Remaining :	$55,842
Erik Brannstrom	$80,000 (2)
Salary Remaining :	$55,842
Petteri Lindbohm	$80,000 (2)
Salary Remaining :	$55,842
Vitek Vanecek	$80,000 (3)
Salary Remaining :	$55,842
Chandler Stephenson	$75,000 (1)
Salary Remaining :	$52,351
Trevor Carrick	$75,000 (2)
Salary Remaining :	$52,351
Taylor Raddysh	$75,000 (3)
Salary Remaining :	$52,351
Collin Delia	$70,000 (2)
Salary Remaining :	$48,861
Christian Jaros	$70,000 (1)
Salary Remaining :	$48,861
Dominik Masin	$70,000 (1)
Salary Remaining :	$48,861
Radim Zohorna	$65,000 (2)
Salary Remaining :	$45,371
Skyler Brind'Amour	$60,000 (3)
Salary Remaining :	$41,881
Darren Raddysh	$60,000 (3)
Salary Remaining :	$41,881
Ivan Chekhovich	$60,000 (3)
Salary Remaining :	$41,881
Tanner Jeannot	$60,000 (2)
Salary Remaining :	$41,881
Yegor Zaitsev	$50,000 (2)
Salary Remaining :	$34,901
Tim Berni	$50,000 (1)
Salary Remaining :	$34,901
Zac Jones	$50,000 (2)
Salary Remaining :	$34,901
Lucas Feuk	$50,000 (2)
Salary Remaining :	$34,901
Kaapo Kakko	$50,000 (2)
Salary Remaining :	$34,901
Demetrios Koumontzis	$50,000 (1)
Salary Remaining :	$34,901
Filip Hallander	$50,000 (1)
Salary Remaining :	$34,901
Cole Schwindt	$50,000 (2)
Salary Remaining :	$34,901
Joel Hofer	$50,000 (1)
Salary Remaining :	$34,901
Vitali Kravtsov	$50,000 (1)
Salary Remaining :	$34,901
Total Farm Players	33
Salary Commitment
Year 2019 : $2,275,000
Year 2020 : $1,485,000
Year 2021 : $425,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,175,000
Year 2020 : $1,390,000
Year 2021 : $425,000
Year 2022 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 5,747 - 95.78%
Level 2:	5000 - $70 - 4,795 - 95.89%
Level 3:	2000 - $40 - 1,940 - 96.99%
Level 4:	4000 - $30 - 3,940 - 98.50%
Luxury :	1000 - $200 - 965 - 96.49%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,903 - 95.14%
Farm Level 2:	1000 - $40 - 944 - 94.36%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,386 - 96.59%
Average Income per Game	$1,493,914
Year to Date Revenue	$19,420,877
Farm
Home Games Left	28
Average Attendance - %	2,846 - 94.88%
Average Income per Game	$179,489
Year to Date Revenue	$2,153,864
Expense
Pro Players Total Salaries	$64,700,000
Farm Players Total Salaries	$2,250,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,126,701
Farm Year To Date Expenses	$816,185
Pro Salary Cap To Date	$19,386,405
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,335,668
Farm Estimated Season Revenue	$5,025,683
Pro Remaining Season Days	145
Pro Expenses Per Days	$326,214
Pro Estimated Expenses	$47,301,030
Farm Remaining Season Days	141
Farm Expenses Per Days	$13,614
Farm Estimated Expenses	$1,919,574
Estimated Season Expenses	$49,220,604
Estimated Season Salary Cap	$64,927,715
Estimate Under Maximum Salary Cap of $84,388,181	$19,460,466
Estimate Over Minimum Salary Cap of $37,000,000	$27,927,715
Current Bank Account	$15,388,181
Projected Bank Account	$11,528,928

Pro Players Salaries
Jordan Nolan	$6,000,000 (4)
-Salary Remaining :	$4,223,301
Jacob Trouba	$5,500,000 (3)
-Salary Remaining :	$3,871,359
Ilya Sorokin	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Nick Ritchie	$5,000,000 (3)
-Salary Remaining :	$3,519,417
Kasperi Kapanen	$4,200,000 (2)
-Salary Remaining :	$2,956,311
Brian Lashoff	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Nathan Beaulieu	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Travis Konecny	$3,750,000 (2)
-Salary Remaining :	$2,639,563
Ivan Provorov	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Steve Mason	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Max Pacioretty	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Kyle Okposo	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Kevin Hayes	$2,500,000 (3)
-Salary Remaining :	$1,759,709
Niclas Bergfors	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Patrice Bergeron	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Michael Bournival	$1,750,000 (1)
-Salary Remaining :	$1,231,796
Jake Dotchin	$1,750,000 (1)
-Salary Remaining :	$1,231,796
Samuel Morin	$1,750,000 (1)
-Salary Remaining :	$1,231,796
Cal Foote	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Calle Jarnkrok	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Total Pro Players	20
Salary Commitment
Year 2019 : $64,700,000
Year 2020 : $43,450,000
Year 2021 : $18,000,000
Year 2022 : $3,000,000
Salary Average Commitment
Year 2019 : $59,700,000
Year 2020 : $38,950,000
Year 2021 : $18,000,000
Year 2022 : $6,000,000
Salary Cap with 1 Way Contract
Year 2019 : $64,700,000
Year 2020 : $42,950,000
Year 2021 : $19,000,000
Year 2022 : $6,000,000

Farm Players Salaries
Blake Heinrich	$95,000 (1)
Salary Remaining :	$66,312
Sven Andrighetto	$95,000 (1)
Salary Remaining :	$66,312
Kevin Lankinen	$90,000 (2)
Salary Remaining :	$62,822
Rem Pitlick	$90,000 (1)
Salary Remaining :	$62,822
Andrey Pedan	$90,000 (1)
Salary Remaining :	$62,822
Cristoval Nieves	$90,000 (1)
Salary Remaining :	$62,822
J.T. Brown	$90,000 (1)
Salary Remaining :	$62,822
Lucas Wallmarkk	$90,000 (1)
Salary Remaining :	$62,822
Morgan Klimchuk (Out of Payroll)	$90,000 (1)
Salary Remaining :	$62,822
Zachary Fucale	$90,000 (1)
Salary Remaining :	$62,822
Joe Snively	$90,000 (1)
Salary Remaining :	$62,822
Rinat Valiev	$85,000 (1)
Salary Remaining :	$59,332
David Kampf	$80,000 (2)
Salary Remaining :	$55,842
Nick Sorensen	$80,000 (1)
Salary Remaining :	$55,842
Mikko Lehtonen	$75,000 (1)
Salary Remaining :	$52,351
Laurent Dauphin	$75,000 (2)
Salary Remaining :	$52,351
Danil Zhuravlyov	$50,000 (2)
Salary Remaining :	$34,901
Zachary Sawchenko	$50,000 (4)
Salary Remaining :	$34,901
Benoit-Olivier Groulx	$50,000 (1)
Salary Remaining :	$34,901
Jacob Ingham	$50,000 (1)
Salary Remaining :	$34,901
Arsen Khisamutdinov	$50,000 (2)
Salary Remaining :	$34,901
Alex Beaucage	$50,000 (2)
Salary Remaining :	$34,901
Ty Smith	$50,000 (1)
Salary Remaining :	$34,901
David Gustafsson	$50,000 (1)
Salary Remaining :	$34,901
Riley Stillman	$50,000 (3)
Salary Remaining :	$34,901
Victor Berglund	$50,000 (4)
Salary Remaining :	$34,901
Cam York	$50,000 (2)
Salary Remaining :	$34,901
Oliver Wahlstrom	$50,000 (1)
Salary Remaining :	$34,901
Anthony Angello	$50,000 (3)
Salary Remaining :	$34,901
Josiah Slavin	$50,000 (1)
Salary Remaining :	$34,901
Brett Murray	$50,000 (3)
Salary Remaining :	$34,901
Matt Kiersted	$50,000 (3)
Salary Remaining :	$34,901
Kaedan Korczak	$50,000 (2)
Salary Remaining :	$34,901
A.J. Greer	$35,000 (2)
Salary Remaining :	$24,431
Cooper Marody	$35,000 (2)
Salary Remaining :	$24,431
Fabian Zetterlund	$25,000 (1)
Salary Remaining :	$17,450
Total Farm Players	36
Salary Commitment
Year 2019 : $2,340,000
Year 2020 : $885,000
Year 2021 : $300,000
Year 2022 : $100,000
Salary Average Commitment
Year 2019 : $2,245,000
Year 2020 : $835,000
Year 2021 : $300,000
Year 2022 : $100,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $100 - 5,806 - 96.77%
Level 2:	5000 - $70 - 4,833 - 96.65%
Level 3:	2000 - $40 - 1,938 - 96.91%
Level 4:	4000 - $30 - 3,833 - 95.83%
Luxury :	1000 - $200 - 971 - 97.07%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,852 - 92.60%
Farm Level 2:	1000 - $40 - 924 - 92.37%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	28
Average Attendance - %	17,381 - 96.56%
Average Income per Game	$1,501,383
Year to Date Revenue	$18,016,599
Farm
Home Games Left	29
Average Attendance - %	2,776 - 92.52%
Average Income per Game	$174,912
Year to Date Revenue	$1,924,030
Expense
Pro Players Total Salaries	$64,800,000
Farm Players Total Salaries	$1,855,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,037,851
Farm Year To Date Expenses	$835,832
Pro Salary Cap To Date	$18,445,635
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,038,731
Farm Estimated Season Revenue	$5,072,443
Pro Remaining Season Days	145
Pro Expenses Per Days	$324,272
Pro Estimated Expenses	$47,019,440
Farm Remaining Season Days	141
Farm Expenses Per Days	$13,144
Farm Estimated Expenses	$1,853,304
Estimated Season Expenses	$48,872,744
Estimated Season Salary Cap	$64,057,270
Estimate Under Maximum Salary Cap of $90,424,330	$26,367,060
Estimate Over Minimum Salary Cap of $37,000,000	$27,057,270
Current Bank Account	$21,424,330
Projected Bank Account	$19,662,760

Pro Players Salaries
Ryan Ellis	$7,000,000 (2)
-Salary Remaining :	$4,927,184
Vladimir Tarasenko	$6,750,000 (2)
-Salary Remaining :	$4,751,214
Brady Skjei	$6,300,000 (3)
-Salary Remaining :	$4,434,466
Brayden Schenn	$6,250,000 (2)
-Salary Remaining :	$4,399,272
Kellan Lain	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Yann Sauvé	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Brandon Sutter	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Nikita Zadorov	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Tyler Weiman	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Michael Latta	$2,250,000 (2)
-Salary Remaining :	$1,583,738
Dylan McIlrath	$2,250,000 (3)
-Salary Remaining :	$1,583,738
Joonas Korpisalo	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Jamie Arniel	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Garnet Hathaway	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Emerson Etem	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Brock McGinn	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Jason Akeson	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Gabriel Carlsson	$1,800,000 (1)
-Salary Remaining :	$1,266,990
Brian Ferlin	$1,700,000 (1)
-Salary Remaining :	$1,196,602
Sergei Plotnikov	$1,250,000 (1)
-Salary Remaining :	$879,854
Pavel Kraskovsky	$900,000 (1)
-Salary Remaining :	$633,495
Jordan Greenway	$850,000 (1)
-Salary Remaining :	$598,301
Total Pro Players	22
Salary Commitment
Year 2019 : $64,800,000
Year 2020 : $38,950,000
Year 2021 : $8,850,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $60,650,000
Year 2020 : $39,650,000
Year 2021 : $8,400,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $64,800,000
Year 2020 : $39,800,000
Year 2021 : $8,550,000
Year 2022 : $0

Farm Players Salaries
Ivan Fedotov	$97,500 (2)
Salary Remaining :	$68,057
Oliver Kylington	$97,500 (1)
Salary Remaining :	$68,057
Jake Walman	$95,000 (3)
Salary Remaining :	$66,312
Slater Koekkoek	$90,000 (1)
Salary Remaining :	$62,822
Ben Thomson	$90,000 (1)
Salary Remaining :	$62,822
Joe Labate	$90,000 (1)
Salary Remaining :	$62,822
Rhett Gardner	$90,000 (1)
Salary Remaining :	$62,822
Ross Colton	$75,000 (2)
Salary Remaining :	$52,351
Chris Driedger	$70,000 (1)
Salary Remaining :	$48,861
Austin Watson	$70,000 (1)
Salary Remaining :	$48,861
Tyrell Goulbourne	$70,000 (1)
Salary Remaining :	$48,861
Jakub Galvas	$60,000 (3)
Salary Remaining :	$41,881
Alexander Yelesin	$60,000 (3)
Salary Remaining :	$41,881
Steven Spinner	$50,000 (1)
Salary Remaining :	$34,901
Filip Zadina	$50,000 (1)
Salary Remaining :	$34,901
Noah Cates	$50,000 (3)
Salary Remaining :	$34,901
Radovan Bondra	$50,000 (1)
Salary Remaining :	$34,901
Casey Staum	$50,000 (3)
Salary Remaining :	$34,901
Philip Tomasino	$50,000 (2)
Salary Remaining :	$34,901
Simon Benoit	$50,000 (1)
Salary Remaining :	$34,901
Cole Koepke	$50,000 (1)
Salary Remaining :	$34,901
Marcus Davidsson	$50,000 (2)
Salary Remaining :	$34,901
Jackson LaCombe	$50,000 (2)
Salary Remaining :	$34,901
Jaden Lindo	$50,000 (1)
Salary Remaining :	$34,901
Alex Steeves	$50,000 (3)
Salary Remaining :	$34,901
Connor Dewar	$50,000 (1)
Salary Remaining :	$34,901
Ronnie Attard	$50,000 (2)
Salary Remaining :	$34,901
Pavel Koltygin	$50,000 (2)
Salary Remaining :	$34,901
Frederik Dichow	$50,000 (2)
Salary Remaining :	$34,901
Total Farm Players	29
Salary Commitment
Year 2019 : $1,855,000
Year 2020 : $837,500
Year 2021 : $365,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,795,000
Year 2020 : $837,500
Year 2021 : $365,000
Year 2022 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - $100 - 5,780 - 96.33%
Level 2:	5000 - $70 - 4,783 - 95.65%
Level 3:	2000 - $40 - 1,912 - 95.60%
Level 4:	4000 - $30 - 3,829 - 95.73%
Luxury :	1000 - $200 - 950 - 95.02%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,858 - 92.90%
Farm Level 2:	1000 - $40 - 946 - 94.58%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,254 - 95.86%
Average Income per Game	$1,488,316
Year to Date Revenue	$19,348,107
Farm
Home Games Left	28
Average Attendance - %	2,804 - 93.46%
Average Income per Game	$176,291
Year to Date Revenue	$2,115,487
Expense
Pro Players Total Salaries	$68,050,000
Farm Players Total Salaries	$2,192,500
Coaches Total Salaries	$3,200,000
Luxury Taxe Total	$18,493,752
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,814,325
Farm Year To Date Expenses	$946,819
Pro Salary Cap To Date	$20,148,056
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,184,530
Farm Estimated Season Revenue	$4,936,136
Pro Remaining Season Days	145
Pro Expenses Per Days	$341,262
Pro Estimated Expenses	$49,482,990
Farm Remaining Season Days	141
Farm Expenses Per Days	$15,557
Farm Estimated Expenses	$2,193,537
Estimated Season Expenses	$51,676,527
Estimated Season Salary Cap	$68,047,356
Estimate Under Maximum Salary Cap of $78,212,862	$10,165,506
Estimate Over Minimum Salary Cap of $37,000,000	$31,047,356
Current Bank Account	$9,212,862
Projected Bank Account	$2,657,001

Pro Players Salaries
Ryan Johansen	$6,500,000 (3)
-Salary Remaining :	$4,575,243
Nino Niederreiter	$6,200,000 (3)
-Salary Remaining :	$4,364,078
Tyler Seguin	$5,500,000 (3)
-Salary Remaining :	$3,871,359
Jacob Markstrom	$5,250,000 (1)
-Salary Remaining :	$3,695,388
Jack Roslovic	$5,000,000 (4)
-Salary Remaining :	$3,519,417
Ryan Murray	$4,500,000 (2)
-Salary Remaining :	$3,167,476
Dougie Hamilton	$4,500,000 (2)
-Salary Remaining :	$3,167,476
Adam Larsson	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Viktor Arvidsson	$4,000,000 (4)
-Salary Remaining :	$2,815,534
Max Domi	$3,500,000 (1)
-Salary Remaining :	$2,463,592
Troy Stetcher	$2,600,000 (1)
-Salary Remaining :	$1,830,097
Anthony Mantha	$2,500,000 (3)
-Salary Remaining :	$1,759,709
James Reimer	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Sam Reinhart	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Roope Hintz	$2,250,000 (1)
-Salary Remaining :	$1,583,738
Kyle Connor	$1,750,000 (1)
-Salary Remaining :	$1,231,796
Frank Vatrano	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Dylan Strome	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Erik Cernak	$1,000,000 (2)
-Salary Remaining :	$703,883
Mirco Mueller	$1,000,000 (2)
-Salary Remaining :	$703,883
Total Pro Players	20
Salary Commitment
Year 2019 : $68,050,000
Year 2020 : $52,450,000
Year 2021 : $32,450,000
Year 2022 : $9,000,000
Salary Average Commitment
Year 2019 : $59,925,000
Year 2020 : $43,900,000
Year 2021 : $29,450,000
Year 2022 : $9,000,000
Salary Cap with 1 Way Contract
Year 2019 : $68,050,000
Year 2020 : $46,200,000
Year 2021 : $29,700,000
Year 2022 : $9,000,000

Farm Players Salaries
Michael McLeod	$97,500 (2)
Salary Remaining :	$68,057
Filip Gustavsson	$95,000 (2)
Salary Remaining :	$66,312
Ludwig Bystrom	$95,000 (1)
Salary Remaining :	$66,312
Chase De Leo	$90,000 (1)
Salary Remaining :	$62,822
Juuso Valimaki	$90,000 (2)
Salary Remaining :	$62,822
Matthew Benning	$90,000 (1)
Salary Remaining :	$62,822
Nick Paul	$90,000 (1)
Salary Remaining :	$62,822
Vinni Lettieri	$85,000 (2)
Salary Remaining :	$59,332
Anders Bjork	$80,000 (1)
Salary Remaining :	$55,842
Nelson Nogier	$80,000 (1)
Salary Remaining :	$55,842
Jake Leschyshyn	$75,000 (4)
Salary Remaining :	$52,351
Caleb Jones	$75,000 (3)
Salary Remaining :	$52,351
Boris Katchouk	$75,000 (4)
Salary Remaining :	$52,351
Daniel Vladar	$75,000 (1)
Salary Remaining :	$52,351
Karel Vejmelka	$65,000 (2)
Salary Remaining :	$45,371
Josh Mahura	$65,000 (2)
Salary Remaining :	$45,371
Mitchell Stephens	$60,000 (2)
Salary Remaining :	$41,881
Kieffer Bellows	$55,000 (2)
Salary Remaining :	$38,391
Jaret Anderson-Dolan	$55,000 (2)
Salary Remaining :	$38,391
Joey Daccord	$50,000 (1)
Salary Remaining :	$34,901
Lukas Rousek	$50,000 (2)
Salary Remaining :	$34,901
Aliaksei Protas	$50,000 (2)
Salary Remaining :	$34,901
Juuso Parssinen	$50,000 (2)
Salary Remaining :	$34,901
Riley Damiani	$50,000 (1)
Salary Remaining :	$34,901
Alexander Khovanov	$50,000 (1)
Salary Remaining :	$34,901
Jonny Tychonick	$50,000 (1)
Salary Remaining :	$34,901
Jonatan Berggren	$50,000 (1)
Salary Remaining :	$34,901
William Bitten	$50,000 (1)
Salary Remaining :	$34,901
Nathan Bastian	$50,000 (1)
Salary Remaining :	$34,901
Max Jones	$50,000 (1)
Salary Remaining :	$34,901
Joey Keane	$50,000 (1)
Salary Remaining :	$34,901
Adam Ginning	$50,000 (1)
Salary Remaining :	$34,901
Kristian Vesalainen	$50,000 (4)
Salary Remaining :	$34,901
Total Farm Players	33
Salary Commitment
Year 2019 : $2,192,500
Year 2020 : $1,127,500
Year 2021 : $315,000
Year 2022 : $260,000
Salary Average Commitment
Year 2019 : $2,157,500
Year 2020 : $1,092,500
Year 2021 : $275,000
Year 2022 : $200,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 5,874 - 97.89%
Level 2:	5000 - $70 - 4,834 - 96.67%
Level 3:	2000 - $40 - 1,942 - 97.10%
Level 4:	4000 - $30 - 3,897 - 97.43%
Luxury :	1000 - $200 - 967 - 96.66%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,820 - 90.99%
Farm Level 2:	1000 - $40 - 917 - 91.68%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	28
Average Attendance - %	17,513 - 97.29%
Average Income per Game	$1,510,677
Year to Date Revenue	$18,128,129
Farm
Home Games Left	28
Average Attendance - %	2,737 - 91.22%
Average Income per Game	$172,259
Year to Date Revenue	$2,067,105
Expense
Pro Players Total Salaries	$68,300,000
Farm Players Total Salaries	$2,160,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$38,543,525
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,742,488
Farm Year To Date Expenses	$820,592
Pro Salary Cap To Date	$20,505,571
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,298,968
Farm Estimated Season Revenue	$4,823,245
Pro Remaining Season Days	145
Pro Expenses Per Days	$335,437
Pro Estimated Expenses	$48,638,365
Farm Remaining Season Days	141
Farm Expenses Per Days	$13,168
Farm Estimated Expenses	$1,856,688
Estimated Season Expenses	$50,495,053
Estimated Season Salary Cap	$68,580,756
Estimate Under Maximum Salary Cap of $72,203,598	$3,622,842
Estimate Over Minimum Salary Cap of $37,000,000	$31,580,756
Current Bank Account	$3,203,598
Projected Bank Account	($169,242)

Pro Players Salaries
Zach Bogosian	$7,600,000 (1)
-Salary Remaining :	$5,349,515
Erik Gudbranson	$6,250,000 (3)
-Salary Remaining :	$4,399,272
Brendan Gallagher	$6,000,000 (3)
-Salary Remaining :	$4,223,301
Ryan Nugent-Hopkins	$5,250,000 (4)
-Salary Remaining :	$3,695,388
Andrei Loktionov	$4,750,000 (1)
-Salary Remaining :	$3,343,447
Zach Hyman	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Marcus Johansson	$3,750,000 (1)
-Salary Remaining :	$2,639,563
Olli Maatta	$3,500,000 (2)
-Salary Remaining :	$2,463,592
Andrew Cogliano	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Christopher Tanev	$3,000,000 (4)
-Salary Remaining :	$2,111,650
JT Compher	$3,000,000 (3)
-Salary Remaining :	$2,111,650
Laurent Brossoit	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Tyler Bertuzzi	$2,500,000 (3)
-Salary Remaining :	$1,759,709
Alex Tuch	$2,500,000 (3)
-Salary Remaining :	$1,759,709
Jamie Oleksiak	$2,250,000 (3)
-Salary Remaining :	$1,583,738
Frederick Gaudreau	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Victor Olofsson	$1,500,000 (3)
-Salary Remaining :	$1,055,825
Jalen Chatfield	$1,500,000 (3)
-Salary Remaining :	$1,055,825
Pierre-Edouard Bellemare	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Gabriel Bourque	$1,000,000 (1)
-Salary Remaining :	$703,883
Ebbe Siönäs	$950,000 (1)
-Salary Remaining :	$668,689
Total Pro Players	21
Salary Commitment
Year 2019 : $68,300,000
Year 2020 : $43,750,000
Year 2021 : $39,950,000
Year 2022 : $6,250,000
Salary Average Commitment
Year 2019 : $63,400,000
Year 2020 : $38,350,000
Year 2021 : $30,850,000
Year 2022 : $8,250,000
Salary Cap with 1 Way Contract
Year 2019 : $68,300,000
Year 2020 : $41,250,000
Year 2021 : $33,750,000
Year 2022 : $8,250,000

Farm Players Salaries
Jakub Zboril	$200,000 (2)
Salary Remaining :	$139,604
Charlie McAvoy	$150,000 (3)
Salary Remaining :	$104,703
Jake Evans	$95,000 (2)
Salary Remaining :	$66,312
Hayden Hodgson	$90,000 (1)
Salary Remaining :	$62,822
Pierre-Luc Dubois	$90,000 (3)
Salary Remaining :	$62,822
Thomas Spelling	$90,000 (1)
Salary Remaining :	$62,822
Cayden Primeau	$90,000 (2)
Salary Remaining :	$62,822
Eric Robinson	$85,000 (2)
Salary Remaining :	$59,332
Fredrik Olofsson	$80,000 (2)
Salary Remaining :	$55,842
Artur Kayumov	$80,000 (1)
Salary Remaining :	$55,842
Victor Mete	$80,000 (2)
Salary Remaining :	$55,842
Dylan Coghlan	$75,000 (3)
Salary Remaining :	$52,351
Jonah Gadjovich	$70,000 (3)
Salary Remaining :	$48,861
Wade Allison	$65,000 (1)
Salary Remaining :	$45,371
Matthew Kiersted	$65,000 (2)
Salary Remaining :	$45,371
Sasha Chmelevski	$55,000 (2)
Salary Remaining :	$38,391
Jacob Olofsson	$50,000 (1)
Salary Remaining :	$34,901
Jacob Middleton	$50,000 (3)
Salary Remaining :	$34,901
Kyle Capobianco	$50,000 (4)
Salary Remaining :	$34,901
Jasper Weatherby	$50,000 (1)
Salary Remaining :	$34,901
Parker Kelly	$50,000 (2)
Salary Remaining :	$34,901
Jakub Skarek	$50,000 (1)
Salary Remaining :	$34,901
Maksim Sushko	$50,000 (4)
Salary Remaining :	$34,901
Nikita Alexandrov	$50,000 (2)
Salary Remaining :	$34,901
Valentin Nussbaumer	$50,000 (2)
Salary Remaining :	$34,901
John Ludvig	$50,000 (2)
Salary Remaining :	$34,901
Maxence Guenette	$50,000 (2)
Salary Remaining :	$34,901
Bobby Brink	$50,000 (2)
Salary Remaining :	$34,901
Matej Blumel	$50,000 (2)
Salary Remaining :	$34,901
Stelio Mattheos	$25,000 (1)
Salary Remaining :	$17,450
Ian Scott	$25,000 (1)
Salary Remaining :	$17,450
Total Farm Players	31
Salary Commitment
Year 2019 : $2,160,000
Year 2020 : $1,795,000
Year 2021 : $795,000
Year 2022 : $100,000
Salary Average Commitment
Year 2019 : $1,947,500
Year 2020 : $1,452,500
Year 2021 : $472,500
Year 2022 : $100,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $100 - 5,841 - 97.36%
Level 2:	5000 - $70 - 4,899 - 97.99%
Level 3:	2000 - $40 - 1,968 - 98.40%
Level 4:	4000 - $30 - 3,830 - 95.74%
Luxury :	1000 - $200 - 960 - 96.03%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,849 - 92.46%
Farm Level 2:	1000 - $40 - 922 - 92.21%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,499 - 97.21%
Average Income per Game	$1,509,674
Year to Date Revenue	$19,625,762
Farm
Home Games Left	28
Average Attendance - %	2,771 - 92.38%
Average Income per Game	$174,641
Year to Date Revenue	$2,095,695
Expense
Pro Players Total Salaries	$67,250,000
Farm Players Total Salaries	$1,560,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$191,681
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,931,694
Farm Year To Date Expenses	$716,631
Pro Salary Cap To Date	$19,339,446
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,761,198
Farm Estimated Season Revenue	$4,889,955
Pro Remaining Season Days	145
Pro Expenses Per Days	$336,165
Pro Estimated Expenses	$48,743,925
Farm Remaining Season Days	141
Farm Expenses Per Days	$11,436
Farm Estimated Expenses	$1,612,476
Estimated Season Expenses	$50,356,401
Estimated Season Salary Cap	$66,675,566
Estimate Under Maximum Salary Cap of $84,546,923	$17,871,357
Estimate Over Minimum Salary Cap of $37,000,000	$29,675,566
Current Bank Account	$15,546,923
Projected Bank Account	$10,841,675

Pro Players Salaries
Rasmus Ristolainen	$9,500,000 (4)
-Salary Remaining :	$6,686,893
Alex Galchenyuk	$6,250,000 (3)
-Salary Remaining :	$4,399,272
Alexander Kerfoot	$6,000,000 (2)
-Salary Remaining :	$4,223,301
John Carlson	$6,000,000 (1)
-Salary Remaining :	$4,223,301
Anze Kopitar	$4,500,000 (1)
-Salary Remaining :	$3,167,476
Shayne Gostisbehere	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Alex Nedeljkovic	$3,500,000 (1)
-Salary Remaining :	$2,463,592
Lawson Crouse	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Miro Heiskanen	$3,000,000 (4)
-Salary Remaining :	$2,111,650
Jonathan Drouin	$2,750,000 (3)
-Salary Remaining :	$1,935,680
Michael Kostka	$2,600,000 (1)
-Salary Remaining :	$1,830,097
Alex DeBrincat	$2,500,000 (3)
-Salary Remaining :	$1,759,709
Brandon Hagel	$2,000,000 (4)
-Salary Remaining :	$1,407,767
Ben Hutton	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Jesper Fast	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Daultan Leveillé	$1,250,000 (1)
-Salary Remaining :	$879,854
Anton Forsberg	$1,250,000 (1)
-Salary Remaining :	$879,854
Cory Emmerton	$1,000,000 (1)
-Salary Remaining :	$703,883
Dalton Thrower	$975,000 (1)
-Salary Remaining :	$686,286
Nico Hischier	$975,000 (4)
-Salary Remaining :	$686,286
Teemu Hartikainen	$950,000 (1)
-Salary Remaining :	$668,689
Max Friberg	$900,000 (1)
-Salary Remaining :	$633,495
Brendan Perlini	$850,000 (1)
-Salary Remaining :	$598,301
Total Pro Players	23
Salary Commitment
Year 2019 : $67,250,000
Year 2020 : $38,000,000
Year 2021 : $34,250,000
Year 2022 : $19,750,000
Salary Average Commitment
Year 2019 : $54,995,000
Year 2020 : $37,475,000
Year 2021 : $25,975,000
Year 2022 : $15,475,000
Salary Cap with 1 Way Contract
Year 2019 : $67,250,000
Year 2020 : $34,475,000
Year 2021 : $26,975,000
Year 2022 : $15,475,000

Farm Players Salaries
Jeremy Bracco	$90,000 (2)
Salary Remaining :	$62,822
Maxime Comtois	$90,000 (2)
Salary Remaining :	$62,822
Jean-Sebastien Dea	$90,000 (3)
Salary Remaining :	$62,822
Michael Joly	$80,000 (2)
Salary Remaining :	$55,842
Ukko-Pekka Luukkonen	$80,000 (2)
Salary Remaining :	$55,842
Ryan Lindgren	$75,000 (1)
Salary Remaining :	$52,351
Connor Bunnaman	$75,000 (1)
Salary Remaining :	$52,351
Sean Walker	$70,000 (1)
Salary Remaining :	$48,861
Gustav Lindstrom	$70,000 (2)
Salary Remaining :	$48,861
Anatoli Golyshev	$70,000 (1)
Salary Remaining :	$48,861
Brandon Biro	$60,000 (3)
Salary Remaining :	$41,881
Josef Korenar	$60,000 (2)
Salary Remaining :	$41,881
Blake Hillman	$50,000 (1)
Salary Remaining :	$34,901
Ty Dellandrea	$50,000 (1)
Salary Remaining :	$34,901
Scott Perunovich	$50,000 (1)
Salary Remaining :	$34,901
Liam Foudy	$50,000 (1)
Salary Remaining :	$34,901
Michael Downing	$50,000 (1)
Salary Remaining :	$34,901
Nils Lundkvist	$50,000 (1)
Salary Remaining :	$34,901
Thomas Harley	$50,000 (2)
Salary Remaining :	$34,901
Lukas Dostal	$50,000 (1)
Salary Remaining :	$34,901
Adam Boqvist	$50,000 (1)
Salary Remaining :	$34,901
Cam Hillis	$50,000 (1)
Salary Remaining :	$34,901
Dylan Cozens	$50,000 (2)
Salary Remaining :	$34,901
Blake Lizotte	$50,000 (1)
Salary Remaining :	$34,901
Joe Veleno	$50,000 (1)
Salary Remaining :	$34,901
Total Farm Players	25
Salary Commitment
Year 2019 : $1,560,000
Year 2020 : $785,000
Year 2021 : $220,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,525,000
Year 2020 : $685,000
Year 2021 : $135,000
Year 2022 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 5,815 - 96.91%
Level 2:	5000 - $70 - 4,832 - 96.63%
Level 3:	2000 - $40 - 1,941 - 97.05%
Level 4:	4000 - $30 - 3,873 - 96.82%
Luxury :	1000 - $200 - 954 - 95.42%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,837 - 91.83%
Farm Level 2:	1000 - $40 - 925 - 92.53%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,414 - 96.75%
Average Income per Game	$1,500,018
Year to Date Revenue	$19,500,239
Farm
Home Games Left	28
Average Attendance - %	2,762 - 92.06%
Average Income per Game	$173,843
Year to Date Revenue	$2,086,120
Expense
Pro Players Total Salaries	$65,150,000
Farm Players Total Salaries	$2,087,500
Coaches Total Salaries	$1,166,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,712,755
Farm Year To Date Expenses	$769,847
Pro Salary Cap To Date	$19,515,542
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,500,496
Farm Estimated Season Revenue	$4,867,613
Pro Remaining Season Days	145
Pro Expenses Per Days	$319,495
Pro Estimated Expenses	$46,326,775
Farm Remaining Season Days	141
Farm Expenses Per Days	$12,809
Farm Estimated Expenses	$1,806,069
Estimated Season Expenses	$48,132,844
Estimated Season Salary Cap	$65,373,532
Estimate Under Maximum Salary Cap of $109,276,019	$43,902,487
Estimate Over Minimum Salary Cap of $37,000,000	$28,373,532
Current Bank Account	$40,276,019
Projected Bank Account	$37,511,284

Pro Players Salaries
Zach Werenski	$6,000,000 (1)
-Salary Remaining :	$4,223,301
Evander Kane	$6,000,000 (2)
-Salary Remaining :	$4,223,301
John Klingberg	$5,500,000 (3)
-Salary Remaining :	$3,871,359
Jon Merrill	$5,000,000 (3)
-Salary Remaining :	$3,519,417
Andre Burakovsky	$5,000,000 (3)
-Salary Remaining :	$3,519,417
Kristers Gudlevskis	$5,000,000 (3)
-Salary Remaining :	$3,519,417
Jason Zucker	$4,500,000 (3)
-Salary Remaining :	$3,167,476
Bo Horvat	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Elias Pettersson	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Luke Schenn	$3,000,000 (1)
-Salary Remaining :	$2,111,650
William Nylander	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Pontus Aberg	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Brendan Guhle	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Brandon Saad	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Carter Hutton	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Haydn Fleury	$1,750,000 (1)
-Salary Remaining :	$1,231,796
Elias Lindholm	$1,600,000 (3)
-Salary Remaining :	$1,126,214
Patrice Cormier	$1,550,000 (1)
-Salary Remaining :	$1,091,019
Valentin Zykov	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Nicholas Baptiste	$1,250,000 (2)
-Salary Remaining :	$879,854
Total Pro Players	20
Salary Commitment
Year 2019 : $65,150,000
Year 2020 : $44,000,000
Year 2021 : $30,500,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $54,750,000
Year 2020 : $38,050,000
Year 2021 : $24,300,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $65,150,000
Year 2020 : $40,350,000
Year 2021 : $26,600,000
Year 2022 : $0

Farm Players Salaries
Pierre-Olivier Joseph	$97,500 (2)
Salary Remaining :	$68,057
Martin Necas	$95,000 (1)
Salary Remaining :	$66,312
Alex Formenton	$95,000 (2)
Salary Remaining :	$66,312
Kole Sherwood	$90,000 (1)
Salary Remaining :	$62,822
Lucas Carlsson	$90,000 (1)
Salary Remaining :	$62,822
Mathieu Olivier	$90,000 (1)
Salary Remaining :	$62,822
Tyler Benson	$90,000 (1)
Salary Remaining :	$62,822
Maxime Lagace	$90,000 (1)
Salary Remaining :	$62,822
Aleksi Saarela	$90,000 (1)
Salary Remaining :	$62,822
Logan Thompson	$80,000 (2)
Salary Remaining :	$55,842
Otto Koivula (Out of Payroll)	$75,000 (1)
Salary Remaining :	$52,351
Lias Andersson	$75,000 (2)
Salary Remaining :	$52,351
Jonathan Davidsson	$65,000 (2)
Salary Remaining :	$45,371
Keaton Thompson	$60,000 (1)
Salary Remaining :	$41,881
Jakob Forsbacka-Karlsson	$55,000 (1)
Salary Remaining :	$38,391
Jacob Bernard-Docker	$50,000 (1)
Salary Remaining :	$34,901
Isac Lundestrom	$50,000 (1)
Salary Remaining :	$34,901
Jonathan Gruden	$50,000 (1)
Salary Remaining :	$34,901
Dennis Gilbert	$50,000 (1)
Salary Remaining :	$34,901
Rasmus Dahlin	$50,000 (1)
Salary Remaining :	$34,901
Dmitri Samorukov	$50,000 (2)
Salary Remaining :	$34,901
Jan Jenik	$50,000 (1)
Salary Remaining :	$34,901
Hugh McGing	$50,000 (1)
Salary Remaining :	$34,901
Veini Vehvilainen	$50,000 (1)
Salary Remaining :	$34,901
Xavier Bernard	$50,000 (1)
Salary Remaining :	$34,901
Joel Farabee	$50,000 (1)
Salary Remaining :	$34,901
Matthew Thiessen	$50,000 (1)
Salary Remaining :	$34,901
Arthur Kaliyev	$50,000 (2)
Salary Remaining :	$34,901
Samuel Fagemo	$50,000 (2)
Salary Remaining :	$34,901
Vasili Podkolzin	$50,000 (2)
Salary Remaining :	$34,901
Blake Murray	$50,000 (2)
Salary Remaining :	$34,901
Matthew Highmore	$50,000 (2)
Salary Remaining :	$34,901
Total Farm Players	32
Salary Commitment
Year 2019 : $2,087,500
Year 2020 : $810,000
Year 2021 : $0
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,072,500
Year 2020 : $712,500
Year 2021 : $0
Year 2022 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rodgers Place
Level 1:	6000 - $100 - 5,716 - 95.27%
Level 2:	5000 - $70 - 4,892 - 97.84%
Level 3:	2000 - $40 - 1,938 - 96.89%
Level 4:	4000 - $30 - 3,849 - 96.22%
Luxury :	1000 - $200 - 984 - 98.36%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,882 - 94.08%
Farm Level 2:	1000 - $40 - 957 - 95.68%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	28
Average Attendance - %	17,378 - 96.54%
Average Income per Game	$1,499,269
Year to Date Revenue	$17,991,231
Farm
Home Games Left	28
Average Attendance - %	2,839 - 94.62%
Average Income per Game	$178,490
Year to Date Revenue	$2,141,875
Expense
Pro Players Total Salaries	$68,525,000
Farm Players Total Salaries	$2,195,000
Coaches Total Salaries	$1,450,000
Luxury Taxe Total	$16,139,014
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,528,269
Farm Year To Date Expenses	$858,654
Pro Salary Cap To Date	$20,291,406
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,979,539
Farm Estimated Season Revenue	$4,997,708
Pro Remaining Season Days	145
Pro Expenses Per Days	$336,529
Pro Estimated Expenses	$48,796,705
Farm Remaining Season Days	141
Farm Expenses Per Days	$14,084
Farm Estimated Expenses	$1,985,844
Estimated Season Expenses	$50,782,549
Estimated Season Salary Cap	$68,525,076
Estimate Under Maximum Salary Cap of $71,921,472	$3,396,396
Estimate Over Minimum Salary Cap of $37,000,000	$31,525,076
Current Bank Account	$2,921,472
Projected Bank Account	($883,830)

Pro Players Salaries
Connor McDavid	$7,500,000 (2)
-Salary Remaining :	$5,279,126
Tyler Johnson	$6,300,000 (1)
-Salary Remaining :	$4,434,466
Leon Draisaitl	$6,000,000 (1)
-Salary Remaining :	$4,223,301
Darnell Nurse	$5,500,000 (3)
-Salary Remaining :	$3,871,359
Jamie McBain	$4,500,000 (3)
-Salary Remaining :	$3,167,476
Mitch Marner	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Carter Hart	$3,500,000 (4)
-Salary Remaining :	$2,463,592
Brent Seabrook	$3,500,000 (3)
-Salary Remaining :	$2,463,592
Adam Gaudette	$3,500,000 (1)
-Salary Remaining :	$2,463,592
Frederik Gauthier	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Greg Stewart	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Marcus Pettersson	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Jamie Benn	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Noel Acciari	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Andrew Mangiapane (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Jaroslav Halak	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Philippe Myers	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Christian Fischer	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Brett Lernout	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Brent Burns	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Anton Slepyshev	$1,250,000 (1)
-Salary Remaining :	$879,854
Jason Robertson	$975,000 (4)
-Salary Remaining :	$686,286
Total Pro Players	22
Salary Commitment
Year 2019 : $68,525,000
Year 2020 : $36,000,000
Year 2021 : $19,000,000
Year 2022 : $9,500,000
Salary Average Commitment
Year 2019 : $51,471,000
Year 2020 : $30,975,000
Year 2021 : $17,975,000
Year 2022 : $4,475,000
Salary Cap with 1 Way Contract
Year 2019 : $68,525,000
Year 2020 : $35,475,000
Year 2021 : $17,975,000
Year 2022 : $4,475,000

Farm Players Salaries
Tyson Jost	$110,000 (3)
Salary Remaining :	$76,782
Adam Erne	$95,000 (1)
Salary Remaining :	$66,312
Alexandre Carrier	$95,000 (1)
Salary Remaining :	$66,312
Gustav Olofsson	$90,000 (1)
Salary Remaining :	$62,822
Martin Frk	$90,000 (1)
Salary Remaining :	$62,822
Nick Shore	$90,000 (1)
Salary Remaining :	$62,822
Cole Cassels	$80,000 (1)
Salary Remaining :	$55,842
Cody Glass	$75,000 (3)
Salary Remaining :	$52,351
Klim Kostin	$75,000 (3)
Salary Remaining :	$52,351
Michael Dipietro	$70,000 (3)
Salary Remaining :	$48,861
Nikolai Knyzhov	$70,000 (2)
Salary Remaining :	$48,861
Taro Hirose	$70,000 (3)
Salary Remaining :	$48,861
Colin White	$70,000 (1)
Salary Remaining :	$48,861
Stuart Skinner	$70,000 (3)
Salary Remaining :	$48,861
Connor Hurley	$60,000 (1)
Salary Remaining :	$41,881
Jordan Subban	$60,000 (2)
Salary Remaining :	$41,881
Jeremy Gregoire	$50,000 (1)
Salary Remaining :	$34,901
Jaxson Stauber	$50,000 (1)
Salary Remaining :	$34,901
Ryan McLeod	$50,000 (1)
Salary Remaining :	$34,901
Pontus Holmberg	$50,000 (1)
Salary Remaining :	$34,901
Semyon Der-Arguchintsev	$50,000 (1)
Salary Remaining :	$34,901
Filip Cederqvist	$50,000 (2)
Salary Remaining :	$34,901
Jack Perbix	$50,000 (1)
Salary Remaining :	$34,901
Evan Bouchard	$50,000 (1)
Salary Remaining :	$34,901
Yegor Sharangovich	$50,000 (1)
Salary Remaining :	$34,901
Alexander Alexeyev	$50,000 (1)
Salary Remaining :	$34,901
Filip Kral	$50,000 (1)
Salary Remaining :	$34,901
Brayden Pachal	$50,000 (2)
Salary Remaining :	$34,901
Remi Elie	$50,000 (1)
Salary Remaining :	$34,901
Filip Johansson	$50,000 (1)
Salary Remaining :	$34,901
Raphael Lavoie	$50,000 (2)
Salary Remaining :	$34,901
Lucas Johansen	$50,000 (1)
Salary Remaining :	$34,901
Cole Fonstad	$50,000 (1)
Salary Remaining :	$34,901
Philip Broberg	$50,000 (2)
Salary Remaining :	$34,901
Robin Salo	$25,000 (1)
Salary Remaining :	$17,450
Total Farm Players	35
Salary Commitment
Year 2019 : $2,195,000
Year 2020 : $880,000
Year 2021 : $705,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,115,000
Year 2020 : $770,000
Year 2021 : $440,000
Year 2022 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $100 - 5,812 - 96.86%
Level 2:	5000 - $70 - 4,756 - 95.12%
Level 3:	2000 - $40 - 1,953 - 97.65%
Level 4:	4000 - $30 - 3,805 - 95.13%
Luxury :	1000 - $200 - 963 - 96.32%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,817 - 90.87%
Farm Level 2:	1000 - $40 - 945 - 94.48%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,289 - 96.05%
Average Income per Game	$1,493,852
Year to Date Revenue	$19,420,074
Farm
Home Games Left	28
Average Attendance - %	2,762 - 92.07%
Average Income per Game	$173,260
Year to Date Revenue	$2,079,116
Expense
Pro Players Total Salaries	$63,525,000
Farm Players Total Salaries	$1,600,000
Coaches Total Salaries	$4,300,000
Luxury Taxe Total	$776,726
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,880,705
Farm Year To Date Expenses	$717,321
Pro Salary Cap To Date	$19,773,303
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,334,000
Farm Estimated Season Revenue	$4,851,271
Pro Remaining Season Days	145
Pro Expenses Per Days	$325,364
Pro Estimated Expenses	$47,177,780
Farm Remaining Season Days	141
Farm Expenses Per Days	$11,881
Farm Estimated Expenses	$1,675,221
Estimated Season Expenses	$48,853,001
Estimated Season Salary Cap	$64,487,533
Estimate Under Maximum Salary Cap of $81,960,628	$17,473,095
Estimate Over Minimum Salary Cap of $37,000,000	$27,487,533
Current Bank Account	$12,960,628
Projected Bank Account	$9,292,898

Pro Players Salaries
Matt Duchene	$8,500,000 (2)
-Salary Remaining :	$5,983,010
Alex Pietrangelo	$8,250,000 (1)
-Salary Remaining :	$5,807,039
Danny DeKeiser	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Ville Husso	$4,500,000 (2)
-Salary Remaining :	$3,167,476
Tyler Toffoli	$4,500,000 (1)
-Salary Remaining :	$3,167,476
Aleksander Barkov	$4,500,000 (4)
-Salary Remaining :	$3,167,476
Pavel Buchnevich	$4,250,000 (4)
-Salary Remaining :	$2,991,505
Derick Brassard	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Jordan Szwarz	$2,750,000 (2)
-Salary Remaining :	$1,935,680
Miro Aaltonen	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Drake Batherson	$1,750,000 (4)
-Salary Remaining :	$1,231,796
Radim Simek	$1,600,000 (2)
-Salary Remaining :	$1,126,214
Niklas Hansson	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Chris Bourque	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Griffin Reinhart	$1,400,000 (1)
-Salary Remaining :	$985,437
Dmitrij Jaskin	$1,400,000 (1)
-Salary Remaining :	$985,437
Brandon Halverson	$1,300,000 (2)
-Salary Remaining :	$915,049
Dominik Kahun	$1,300,000 (2)
-Salary Remaining :	$915,049
Filip Hronek	$1,300,000 (3)
-Salary Remaining :	$915,049
Nikolay Goldobin	$975,000 (2)
-Salary Remaining :	$686,286
Zac Rinaldo	$750,000 (1)
-Salary Remaining :	$527,913
Total Pro Players	21
Salary Commitment
Year 2019 : $63,525,000
Year 2020 : $42,325,000
Year 2021 : $15,950,000
Year 2022 : $15,500,000
Salary Average Commitment
Year 2019 : $54,750,000
Year 2020 : $33,500,000
Year 2021 : $11,475,000
Year 2022 : $10,500,000
Salary Cap with 1 Way Contract
Year 2019 : $63,525,000
Year 2020 : $38,225,000
Year 2021 : $11,800,000
Year 2022 : $10,500,000

Farm Players Salaries
Patrick Brown	$95,000 (1)
Salary Remaining :	$66,312
Timothy Liljegren	$95,000 (4)
Salary Remaining :	$66,312
John Draeger	$95,000 (1)
Salary Remaining :	$66,312
Kale Clague	$95,000 (3)
Salary Remaining :	$66,312
Dylan Gambrell	$90,000 (1)
Salary Remaining :	$62,822
Matt Puempel	$75,000 (3)
Salary Remaining :	$52,351
Michael Anderson	$70,000 (2)
Salary Remaining :	$48,861
Viktor Baldayev	$70,000 (1)
Salary Remaining :	$48,861
Mitchell Heard	$65,000 (1)
Salary Remaining :	$45,371
Austin Poganski	$60,000 (2)
Salary Remaining :	$41,881
Roberts Lipsbergs	$55,000 (1)
Salary Remaining :	$38,391
Grigori Denisenko	$50,000 (1)
Salary Remaining :	$34,901
Kirill Marchenko	$50,000 (1)
Salary Remaining :	$34,901
Nick Abruzzese	$50,000 (2)
Salary Remaining :	$34,901
Ivan Prosvetov	$50,000 (1)
Salary Remaining :	$34,901
Shane Bowers	$50,000 (2)
Salary Remaining :	$34,901
Andrei Svechnikov	$50,000 (1)
Salary Remaining :	$34,901
Jared McIsaac	$50,000 (1)
Salary Remaining :	$34,901
Mikhail Abramov	$50,000 (2)
Salary Remaining :	$34,901
Mattias Norlinder	$50,000 (2)
Salary Remaining :	$34,901
Jordan Harris	$50,000 (1)
Salary Remaining :	$34,901
Tyce Thompson	$50,000 (2)
Salary Remaining :	$34,901
Nathan Legare	$50,000 (2)
Salary Remaining :	$34,901
Joseph Woll	$50,000 (1)
Salary Remaining :	$34,901
Kirill Ustimenko	$50,000 (2)
Salary Remaining :	$34,901
Brett Pollock	$35,000 (1)
Salary Remaining :	$24,431
Total Farm Players	26
Salary Commitment
Year 2019 : $1,600,000
Year 2020 : $830,000
Year 2021 : $565,000
Year 2022 : $400,000
Salary Average Commitment
Year 2019 : $1,555,000
Year 2020 : $720,000
Year 2021 : $240,000
Year 2022 : $95,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paint Arena
Level 1:	6000 - $100 - 5,868 - 97.80%
Level 2:	5000 - $70 - 4,770 - 95.41%
Level 3:	2000 - $40 - 1,910 - 95.49%
Level 4:	4000 - $30 - 3,940 - 98.49%
Luxury :	1000 - $200 - 955 - 95.48%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,886 - 94.28%
Farm Level 2:	1000 - $40 - 946 - 94.64%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,443 - 96.91%
Average Income per Game	$1,502,243
Year to Date Revenue	$19,529,164
Farm
Home Games Left	28
Average Attendance - %	2,832 - 94.40%
Average Income per Game	$178,340
Year to Date Revenue	$2,140,080
Expense
Pro Players Total Salaries	$58,300,000
Farm Players Total Salaries	$1,805,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,105,826
Farm Year To Date Expenses	$687,207
Pro Salary Cap To Date	$17,722,340
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,560,571
Farm Estimated Season Revenue	$4,993,520
Pro Remaining Season Days	145
Pro Expenses Per Days	$287,864
Pro Estimated Expenses	$41,740,280
Farm Remaining Season Days	141
Farm Expenses Per Days	$11,411
Farm Estimated Expenses	$1,608,951
Estimated Season Expenses	$43,349,231
Estimated Season Salary Cap	$58,758,790
Estimate Under Maximum Salary Cap of $102,181,073	$43,422,283
Estimate Over Minimum Salary Cap of $37,000,000	$21,758,790
Current Bank Account	$33,181,073
Projected Bank Account	$35,385,933

Pro Players Salaries
Mark Scheifele	$7,250,000 (4)
-Salary Remaining :	$5,103,155
John Tavares	$7,000,000 (1)
-Salary Remaining :	$4,927,184
Ondrej Pavelec	$4,500,000 (2)
-Salary Remaining :	$3,167,476
Oscar Klefbom	$4,500,000 (3)
-Salary Remaining :	$3,167,476
Marcus Foligno	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Nick Leddy	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Aaron Ekblad (Out of Payroll)	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Pavel Zacha	$3,000,000 (3)
-Salary Remaining :	$2,111,650
Sebastian Aho	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Tom Wilson	$3,000,000 (3)
-Salary Remaining :	$2,111,650
Keith Aulie	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Mathew Barzal	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Colin Wilson	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Kirill Kaprizov	$1,800,000 (2)
-Salary Remaining :	$1,266,990
Nikita Tryamkin	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Jeremy Swayman	$1,500,000 (4)
-Salary Remaining :	$1,055,825
Gavin Bayreuther	$1,500,000 (3)
-Salary Remaining :	$1,055,825
Brandon Tanev	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Jeff Carter	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Nick Blankenburg	$950,000 (1)
-Salary Remaining :	$668,689
Iven Barbashev	$800,000 (1)
-Salary Remaining :	$563,107
Total Pro Players	21
Salary Commitment
Year 2019 : $62,300,000
Year 2020 : $37,850,000
Year 2021 : $27,250,000
Year 2022 : $11,750,000
Salary Average Commitment
Year 2019 : $50,895,000
Year 2020 : $32,050,000
Year 2021 : $18,150,000
Year 2022 : $8,750,000
Salary Cap with 1 Way Contract
Year 2019 : $62,300,000
Year 2020 : $35,050,000
Year 2021 : $20,750,000
Year 2022 : $8,750,000

Farm Players Salaries
Evan Rodrigues	$150,000 (2)
Salary Remaining :	$104,703
Clayton Keller	$90,000 (2)
Salary Remaining :	$62,822
Dakota Mermis	$90,000 (1)
Salary Remaining :	$62,822
Adam Brooks	$80,000 (3)
Salary Remaining :	$55,842
Anthony Stolarz	$70,000 (1)
Salary Remaining :	$48,861
Denis Malgin	$70,000 (2)
Salary Remaining :	$48,861
Juuso Ikonen	$60,000 (1)
Salary Remaining :	$41,881
Matthew Finn	$60,000 (1)
Salary Remaining :	$41,881
Jeff Malott	$60,000 (2)
Salary Remaining :	$41,881
Sam Kurker	$60,000 (1)
Salary Remaining :	$41,881
Jesper Boqvist	$60,000 (2)
Salary Remaining :	$41,881
Ryan MacInnis	$55,000 (1)
Salary Remaining :	$38,391
Kevin Stenlund	$50,000 (1)
Salary Remaining :	$34,901
Noah Dobson	$50,000 (1)
Salary Remaining :	$34,901
Austin Strand	$50,000 (1)
Salary Remaining :	$34,901
Philipp Kurashev	$50,000 (1)
Salary Remaining :	$34,901
Josh Ho-Sang	$50,000 (1)
Salary Remaining :	$34,901
Spencer Knight	$50,000 (2)
Salary Remaining :	$34,901
Zachary Bouthillier	$50,000 (1)
Salary Remaining :	$34,901
Sampo Ranta	$50,000 (1)
Salary Remaining :	$34,901
Shawn Boudrias	$50,000 (1)
Salary Remaining :	$34,901
Dmitry Voronkov	$50,000 (2)
Salary Remaining :	$34,901
Bowen Byram	$50,000 (2)
Salary Remaining :	$34,901
Artemi Kniazev	$50,000 (2)
Salary Remaining :	$34,901
Ryan Johnson	$50,000 (2)
Salary Remaining :	$34,901
Marc Del Gaizo	$50,000 (2)
Salary Remaining :	$34,901
Matthew Boldy	$50,000 (2)
Salary Remaining :	$34,901
Nolan Foote	$50,000 (2)
Salary Remaining :	$34,901
Valtteri Puustinen	$50,000 (2)
Salary Remaining :	$34,901
Jesperi Kotkaniemi	$50,000 (1)
Salary Remaining :	$34,901
Total Farm Players	30
Salary Commitment
Year 2019 : $1,805,000
Year 2020 : $1,020,000
Year 2021 : $80,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,700,000
Year 2020 : $880,000
Year 2021 : $80,000
Year 2022 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone arena
Level 1:	6000 - $100 - 5,889 - 98.14%
Level 2:	5000 - $70 - 4,796 - 95.93%
Level 3:	2000 - $40 - 1,952 - 97.60%
Level 4:	4000 - $30 - 3,847 - 96.18%
Luxury :	1000 - $200 - 977 - 97.68%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,828 - 91.41%
Farm Level 2:	1000 - $40 - 941 - 94.07%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	28
Average Attendance - %	17,461 - 97.01%
Average Income per Game	$1,510,487
Year to Date Revenue	$18,125,840
Farm
Home Games Left	28
Average Attendance - %	2,769 - 92.29%
Average Income per Game	$173,878
Year to Date Revenue	$2,086,537
Expense
Pro Players Total Salaries	$68,575,000
Farm Players Total Salaries	$2,255,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$288,771
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,413,716
Farm Year To Date Expenses	$1,010,840
Pro Salary Cap To Date	$20,058,367
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,293,627
Farm Estimated Season Revenue	$4,868,586
Pro Remaining Season Days	145
Pro Expenses Per Days	$338,714
Pro Estimated Expenses	$49,113,530
Farm Remaining Season Days	141
Farm Expenses Per Days	$16,114
Farm Estimated Expenses	$2,272,074
Estimated Season Expenses	$51,385,604
Estimated Season Salary Cap	$68,327,127
Estimate Under Maximum Salary Cap of $74,041,765	$5,714,638
Estimate Over Minimum Salary Cap of $37,000,000	$31,327,127
Current Bank Account	$5,041,765
Projected Bank Account	$818,374

Pro Players Salaries
Claude Giroux	$7,500,000 (3)
-Salary Remaining :	$5,279,126
Ryan Mcdonagh	$6,500,000 (4)
-Salary Remaining :	$4,575,243
Alexander Ovechkin	$6,000,000 (3)
-Salary Remaining :	$4,223,301
Mikael Granlund	$5,500,000 (2)
-Salary Remaining :	$3,871,359
Jaden Schwartz	$5,000,000 (3)
-Salary Remaining :	$3,519,417
Jack Eichel	$4,500,000 (3)
-Salary Remaining :	$3,167,476
John Moore	$4,250,000 (1)
-Salary Remaining :	$2,991,505
Justin Faulk	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Reilly Smith	$3,750,000 (1)
-Salary Remaining :	$2,639,563
Andrei Vasilevskiy	$3,500,000 (1)
-Salary Remaining :	$2,463,592
Andy Miele	$3,500,000 (2)
-Salary Remaining :	$2,463,592
Mark Pysyk	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Scott Laughton	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Morgan Rielly (Out of Payroll)	$1,800,000 (1)
-Salary Remaining :	$1,266,990
Marc Staal	$1,750,000 (1)
-Salary Remaining :	$1,231,796
Nicolas Kerdiles	$1,500,000 (3)
-Salary Remaining :	$1,055,825
Kari Lehtonen	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Andreas Englund	$1,250,000 (2)
-Salary Remaining :	$879,854
Markus Granlund	$1,000,000 (1)
-Salary Remaining :	$703,883
Travis Dermott	$1,000,000 (2)
-Salary Remaining :	$703,883
Anton Gustafsson	$975,000 (1)
-Salary Remaining :	$686,286
Joel Armia	$900,000 (1)
-Salary Remaining :	$633,495
Olli Juolevi	$700,000 (2)
-Salary Remaining :	$492,718
Total Pro Players	23
Salary Commitment
Year 2019 : $70,375,000
Year 2020 : $46,200,000
Year 2021 : $28,500,000
Year 2022 : $4,000,000
Salary Average Commitment
Year 2019 : $69,850,000
Year 2020 : $46,925,000
Year 2021 : $31,500,000
Year 2022 : $6,500,000
Salary Cap with 1 Way Contract
Year 2019 : $70,375,000
Year 2020 : $46,950,000
Year 2021 : $31,000,000
Year 2022 : $6,500,000

Farm Players Salaries
Mathieu Joseph	$100,000 (1)
Salary Remaining :	$69,802
Drew O'Connor	$100,000 (2)
Salary Remaining :	$69,802
Hunter Shinkaruk	$95,000 (1)
Salary Remaining :	$66,312
Lucas Wallmark	$90,000 (2)
Salary Remaining :	$62,822
Mark McNeill	$90,000 (1)
Salary Remaining :	$62,822
Kasper Bjorkqvist	$90,000 (1)
Salary Remaining :	$62,822
Nolan Vesey	$80,000 (1)
Salary Remaining :	$55,842
Josh Norris	$75,000 (1)
Salary Remaining :	$52,351
Bokondji Imama	$75,000 (1)
Salary Remaining :	$52,351
Ian Mitchell	$75,000 (1)
Salary Remaining :	$52,351
Reilly Walsh	$75,000 (1)
Salary Remaining :	$52,351
Gerald Mayhew	$75,000 (2)
Salary Remaining :	$52,351
Grant Hutton	$75,000 (1)
Salary Remaining :	$52,351
Felix Sanstrom	$70,000 (1)
Salary Remaining :	$48,861
Tristan Jarry	$70,000 (1)
Salary Remaining :	$48,861
Riley Barber (Out of Payroll)	$65,000 (1)
Salary Remaining :	$45,371
Christian Djoos	$65,000 (1)
Salary Remaining :	$45,371
Ryan Olsen	$60,000 (1)
Salary Remaining :	$41,881
Carl Dahlstrom	$60,000 (1)
Salary Remaining :	$41,881
Filip Chlapik	$60,000 (1)
Salary Remaining :	$41,881
Josh Wesley	$60,000 (1)
Salary Remaining :	$41,881
Troy Bourke	$60,000 (1)
Salary Remaining :	$41,881
Joni Ikonen	$55,000 (1)
Salary Remaining :	$38,391
Milos Kelemen	$50,000 (1)
Salary Remaining :	$34,901
Mark Kastelic	$50,000 (2)
Salary Remaining :	$34,901
Tobias Bjornfot	$50,000 (2)
Salary Remaining :	$34,901
Henry Thrun	$50,000 (2)
Salary Remaining :	$34,901
Pavol Regenda	$50,000 (1)
Salary Remaining :	$34,901
Sean Durzi	$50,000 (1)
Salary Remaining :	$34,901
Patrick Moynihan	$50,000 (2)
Salary Remaining :	$34,901
Libor Hajek	$50,000 (1)
Salary Remaining :	$34,901
Ruslan Iskhakov	$50,000 (1)
Salary Remaining :	$34,901
Carsen Twarynski	$50,000 (1)
Salary Remaining :	$34,901
Jack Malone	$50,000 (2)
Salary Remaining :	$34,901
Sergei Zborovskiy	$50,000 (1)
Salary Remaining :	$34,901
Total Farm Players	35
Salary Commitment
Year 2019 : $2,320,000
Year 2020 : $515,000
Year 2021 : $0
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,315,000
Year 2020 : $515,000
Year 2021 : $0
Year 2022 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,660 - 94.33%
Level 2:	5000 - $70 - 4,804 - 96.09%
Level 3:	2000 - $40 - 1,887 - 94.37%
Level 4:	4000 - $30 - 3,807 - 95.17%
Luxury :	1000 - $200 - 962 - 96.21%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,822 - 91.10%
Farm Level 2:	1000 - $40 - 915 - 91.46%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,121 - 95.12%
Average Income per Game	$1,477,108
Year to Date Revenue	$19,202,401
Farm
Home Games Left	28
Average Attendance - %	2,737 - 91.22%
Average Income per Game	$172,323
Year to Date Revenue	$2,067,881
Expense
Pro Players Total Salaries	$57,500,000
Farm Players Total Salaries	$2,160,000
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,322,841
Farm Year To Date Expenses	$755,780
Pro Salary Cap To Date	$17,026,686
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,881,910
Farm Estimated Season Revenue	$4,825,056
Pro Remaining Season Days	145
Pro Expenses Per Days	$283,981
Pro Estimated Expenses	$41,177,245
Farm Remaining Season Days	141
Farm Expenses Per Days	$12,426
Farm Estimated Expenses	$1,752,066
Estimated Season Expenses	$42,929,311
Estimated Season Salary Cap	$57,499,956
Estimate Under Maximum Salary Cap of $130,093,583	$72,593,627
Estimate Over Minimum Salary Cap of $37,000,000	$20,499,956
Current Bank Account	$61,093,583
Projected Bank Account	$62,871,238

Pro Players Salaries
Milan Lucic	$6,500,000 (3)
-Salary Remaining :	$4,575,243
Sean Couturier	$6,000,000 (2)
-Salary Remaining :	$4,223,301
Cale Makar	$5,000,000 (4)
-Salary Remaining :	$3,519,417
Jake McCabe	$4,500,000 (3)
-Salary Remaining :	$3,167,476
Tomas Hertl	$4,000,000 (4)
-Salary Remaining :	$2,815,534
Dmitry Kulikov	$3,500,000 (1)
-Salary Remaining :	$2,463,592
Ryan Strome	$3,500,000 (1)
-Salary Remaining :	$2,463,592
Devante Smith-Pelly	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Ondrej Palat	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Patrik Nemeth	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Mikhail Sergachev	$2,000,000 (3)
-Salary Remaining :	$1,407,767
Samuel Montembeault	$1,750,000 (1)
-Salary Remaining :	$1,231,796
Eric Comrie	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Samuel Blais	$1,500,000 (4)
-Salary Remaining :	$1,055,825
Henrik Samuelsson	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Vince Dunn	$1,500,000 (2)
-Salary Remaining :	$1,055,825
David Pope	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Oliver Bjorkstrand	$1,250,000 (1)
-Salary Remaining :	$879,854
Stefan Noesen	$1,000,000 (1)
-Salary Remaining :	$703,883
Steven Santini	$1,000,000 (2)
-Salary Remaining :	$703,883
Casey Mittelstadt	$1,000,000 (3)
-Salary Remaining :	$703,883
Seth Griffith	$850,000 (1)
-Salary Remaining :	$598,301
Connor Chatam	$650,000 (2)
-Salary Remaining :	$457,524
Total Pro Players	23
Salary Commitment
Year 2019 : $57,500,000
Year 2020 : $42,900,000
Year 2021 : $31,000,000
Year 2022 : $15,000,000
Salary Average Commitment
Year 2019 : $50,775,000
Year 2020 : $33,800,000
Year 2021 : $24,000,000
Year 2022 : $10,500,000
Salary Cap with 1 Way Contract
Year 2019 : $57,500,000
Year 2020 : $36,650,000
Year 2021 : $24,500,000
Year 2022 : $10,500,000

Farm Players Salaries
Derrick Pouliot	$95,000 (1)
Salary Remaining :	$66,312
Charlie Lindgren	$90,000 (2)
Salary Remaining :	$62,822
Colton White	$90,000 (3)
Salary Remaining :	$62,822
Dryden Hunt	$90,000 (2)
Salary Remaining :	$62,822
Nolan Patrick	$80,000 (2)
Salary Remaining :	$55,842
Sebastian Collberg	$80,000 (1)
Salary Remaining :	$55,842
Cale Fleury	$80,000 (3)
Salary Remaining :	$55,842
Mikhail Vorobyev	$70,000 (2)
Salary Remaining :	$48,861
Owen Tippet	$70,000 (3)
Salary Remaining :	$48,861
Ryan Culkin	$65,000 (1)
Salary Remaining :	$45,371
Linus Sandin	$60,000 (2)
Salary Remaining :	$41,881
Ryan Poehling	$60,000 (3)
Salary Remaining :	$41,881
Mason Shaw	$60,000 (2)
Salary Remaining :	$41,881
Dylan Samberg	$60,000 (3)
Salary Remaining :	$41,881
Alex Barre-Boulet	$55,000 (2)
Salary Remaining :	$38,391
Jake Marchment	$55,000 (1)
Salary Remaining :	$38,391
Jack Drury	$50,000 (1)
Salary Remaining :	$34,901
Joshua Jacobs	$50,000 (1)
Salary Remaining :	$34,901
Ben Jones	$50,000 (2)
Salary Remaining :	$34,901
Andrei Altybarmakyan	$50,000 (2)
Salary Remaining :	$34,901
Will Francis	$50,000 (2)
Salary Remaining :	$34,901
Maxwell Crozier	$50,000 (2)
Salary Remaining :	$34,901
Samuel Houde	$50,000 (1)
Salary Remaining :	$34,901
K'Andre Miller	$50,000 (1)
Salary Remaining :	$34,901
Martin Kaut	$50,000 (1)
Salary Remaining :	$34,901
Mathias Laferriere	$50,000 (1)
Salary Remaining :	$34,901
Alexander Volkov	$50,000 (2)
Salary Remaining :	$34,901
Shane Pinto	$50,000 (2)
Salary Remaining :	$34,901
Jakub Lauko	$50,000 (1)
Salary Remaining :	$34,901
Samuel Ersson	$50,000 (1)
Salary Remaining :	$34,901
Alexander Barabanov	$50,000 (1)
Salary Remaining :	$34,901
Andrew Peeke	$50,000 (1)
Salary Remaining :	$34,901
Dante Fabbro	$50,000 (1)
Salary Remaining :	$34,901
Jeffrey Viel	$50,000 (1)
Salary Remaining :	$34,901
Yegor Korshkov	$50,000 (1)
Salary Remaining :	$34,901
Dustin Wolf	$50,000 (2)
Salary Remaining :	$34,901
Total Farm Players	36
Salary Commitment
Year 2019 : $2,160,000
Year 2020 : $1,225,000
Year 2021 : $380,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,160,000
Year 2020 : $1,215,000
Year 2021 : $360,000
Year 2022 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars arena
Level 1:	6000 - $100 - 5,699 - 94.99%
Level 2:	5000 - $70 - 4,894 - 97.87%
Level 3:	2000 - $40 - 1,933 - 96.67%
Level 4:	4000 - $30 - 3,829 - 95.71%
Luxury :	1000 - $200 - 957 - 95.67%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,861 - 93.05%
Farm Level 2:	1000 - $40 - 920 - 92.01%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	28
Average Attendance - %	17,311 - 96.17%
Average Income per Game	$1,490,391
Year to Date Revenue	$17,884,696
Farm
Home Games Left	28
Average Attendance - %	2,781 - 92.70%
Average Income per Game	$175,421
Year to Date Revenue	$2,105,050
Expense
Pro Players Total Salaries	$66,025,000
Farm Players Total Salaries	$2,502,400
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,143,298
Farm Year To Date Expenses	$1,133,136
Pro Salary Cap To Date	$19,551,110
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,730,957
Farm Estimated Season Revenue	$4,911,783
Pro Remaining Season Days	145
Pro Expenses Per Days	$330,218
Pro Estimated Expenses	$47,881,610
Farm Remaining Season Days	141
Farm Expenses Per Days	$18,576
Farm Estimated Expenses	$2,619,216
Estimated Season Expenses	$50,500,826
Estimated Season Salary Cap	$66,025,060
Estimate Under Maximum Salary Cap of $84,044,297	$18,019,237
Estimate Over Minimum Salary Cap of $37,000,000	$29,025,060
Current Bank Account	$15,044,297
Projected Bank Account	$11,186,211

Pro Players Salaries
Hampus Lindholm	$7,000,000 (4)
-Salary Remaining :	$4,927,184
Connor Brown	$6,000,000 (3)
-Salary Remaining :	$4,223,301
Alexandar Georgiev	$5,000,000 (2)
-Salary Remaining :	$3,519,417
Colton Parayko	$5,000,000 (3)
-Salary Remaining :	$3,519,417
Dylan Larkin	$5,000,000 (3)
-Salary Remaining :	$3,519,417
Charlie Coyle	$4,375,000 (3)
-Salary Remaining :	$3,079,490
Philip Samuelsson	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Tye McGinn	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Danton Heinen	$3,000,000 (4)
-Salary Remaining :	$2,111,650
Brendan Lemieux	$2,800,000 (1)
-Salary Remaining :	$1,970,874
Jake Virtanen	$2,250,000 (1)
-Salary Remaining :	$1,583,738
Marco Scandella	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Drew Fata	$2,000,000 (1)
-Salary Remaining :	$1,407,767
David Backes	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Martin Marincin	$2,000,000 (3)
-Salary Remaining :	$1,407,767
Max Reinhart	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Frederik Andersen	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Roland McKeown	$1,800,000 (3)
-Salary Remaining :	$1,266,990
T.J. Hensick	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Carson Mcmillan	$1,500,000 (3)
-Salary Remaining :	$1,055,825
Lucas Lessio	$1,000,000 (1)
-Salary Remaining :	$703,883
Brendan Woods	$800,000 (1)
-Salary Remaining :	$563,107
Total Pro Players	22
Salary Commitment
Year 2019 : $66,025,000
Year 2020 : $51,825,000
Year 2021 : $38,475,000
Year 2022 : $12,000,000
Salary Average Commitment
Year 2019 : $59,325,000
Year 2020 : $47,525,000
Year 2021 : $34,525,000
Year 2022 : $10,000,000
Salary Cap with 1 Way Contract
Year 2019 : $66,025,000
Year 2020 : $50,675,000
Year 2021 : $35,675,000
Year 2022 : $10,000,000

Farm Players Salaries
Mathieu Brodeur	$99,900 (1)
Salary Remaining :	$69,732
Nathan Walker	$97,500 (1)
Salary Remaining :	$68,057
Sonny Milano	$97,500 (2)
Salary Remaining :	$68,057
Christoffer Ehn	$97,500 (2)
Salary Remaining :	$68,057
Marcus Hogberg	$95,000 (1)
Salary Remaining :	$66,312
Brendan Leipsic	$95,000 (1)
Salary Remaining :	$66,312
Brycen Martin	$95,000 (3)
Salary Remaining :	$66,312
Ian McCoshen	$95,000 (1)
Salary Remaining :	$66,312
Ryan Pulock	$92,500 (1)
Salary Remaining :	$64,567
Robert Thomas	$92,500 (4)
Salary Remaining :	$64,567
Kailer Yamamoto	$90,000 (2)
Salary Remaining :	$62,822
Morgan Geekie	$90,000 (4)
Salary Remaining :	$62,822
Dominic Turgeon	$90,000 (2)
Salary Remaining :	$62,822
Philippe Desrosiers	$87,500 (1)
Salary Remaining :	$61,077
Sebastian Ahaut	$80,000 (2)
Salary Remaining :	$55,842
Morgan Barron	$80,000 (4)
Salary Remaining :	$55,842
Adam Werner	$75,000 (3)
Salary Remaining :	$52,351
Calvin Thurkauf	$75,000 (3)
Salary Remaining :	$52,351
Tyler Lewington	$75,000 (1)
Salary Remaining :	$52,351
Jack Studnicka	$70,000 (4)
Salary Remaining :	$48,861
Scott Reedy	$62,500 (4)
Salary Remaining :	$43,626
Joonas Lyytinen	$60,000 (1)
Salary Remaining :	$41,881
Michael Bunting	$60,000 (3)
Salary Remaining :	$41,881
Oskar Steen	$50,000 (2)
Salary Remaining :	$34,901
Jack Ramsey	$50,000 (2)
Salary Remaining :	$34,901
Jordan Spence	$50,000 (2)
Salary Remaining :	$34,901
Viktor Lodin	$50,000 (2)
Salary Remaining :	$34,901
Vladislav Kolyachonok	$50,000 (2)
Salary Remaining :	$34,901
Conor Timmins	$50,000 (4)
Salary Remaining :	$34,901
Nils Hoglander	$50,000 (2)
Salary Remaining :	$34,901
Samuel Poulin	$50,000 (2)
Salary Remaining :	$34,901
Connor McMichael	$50,000 (2)
Salary Remaining :	$34,901
Dominik Bokk	$50,000 (1)
Salary Remaining :	$34,901
Nick Swaney	$50,000 (1)
Salary Remaining :	$34,901
Total Farm Players	34
Salary Commitment
Year 2019 : $2,502,400
Year 2020 : $1,725,000
Year 2021 : $927,500
Year 2022 : $727,500
Salary Average Commitment
Year 2019 : $2,429,900
Year 2020 : $1,595,000
Year 2021 : $740,000
Year 2022 : $445,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Bank Center
Level 1:	6000 - $100 - 5,733 - 95.56%
Level 2:	5000 - $70 - 4,843 - 96.85%
Level 3:	2000 - $40 - 1,925 - 96.23%
Level 4:	4000 - $30 - 3,815 - 95.38%
Luxury :	1000 - $200 - 965 - 96.53%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,871 - 93.53%
Farm Level 2:	1000 - $40 - 931 - 93.07%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,281 - 96.01%
Average Income per Game	$1,491,347
Year to Date Revenue	$19,387,505
Farm
Home Games Left	28
Average Attendance - %	2,801 - 93.38%
Average Income per Game	$176,582
Year to Date Revenue	$2,118,983
Expense
Pro Players Total Salaries	$67,900,000
Farm Players Total Salaries	$2,130,000
Coaches Total Salaries	$1,225,000
Luxury Taxe Total	$276,672
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,119,278
Farm Year To Date Expenses	$747,587
Pro Salary Cap To Date	$19,860,201
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,266,357
Farm Estimated Season Revenue	$4,944,294
Pro Remaining Season Days	145
Pro Expenses Per Days	$333,859
Pro Estimated Expenses	$48,409,555
Farm Remaining Season Days	141
Farm Expenses Per Days	$12,277
Farm Estimated Expenses	$1,731,057
Estimated Season Expenses	$50,140,612
Estimated Season Salary Cap	$67,653,941
Estimate Under Maximum Salary Cap of $86,501,512	$18,847,571
Estimate Over Minimum Salary Cap of $37,000,000	$30,653,941
Current Bank Account	$17,501,512
Projected Bank Account	$12,571,551

Pro Players Salaries
Chris Kreider	$6,500,000 (2)
-Salary Remaining :	$4,575,243
Artemi Panarin	$6,000,000 (2)
-Salary Remaining :	$4,223,301
Jordan Staal	$6,000,000 (1)
-Salary Remaining :	$4,223,301
Mathew Dumba	$5,500,000 (4)
-Salary Remaining :	$3,871,359
Corey Perry	$5,000,000 (4)
-Salary Remaining :	$3,519,417
Mika Zibanejad	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Victor Hedman	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Jakub Voracek	$3,500,000 (3)
-Salary Remaining :	$2,463,592
Cal Clutterbuck	$3,000,000 (4)
-Salary Remaining :	$2,111,650
Evgeni Malkin	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Igor Shesterkin	$2,750,000 (3)
-Salary Remaining :	$1,935,680
Ilya Kovalchuk	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Cam Talbot	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Nate Schmidt	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Neal Pionk	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Tyson Barrie	$1,850,000 (2)
-Salary Remaining :	$1,302,184
Robby Fabbri	$1,500,000 (4)
-Salary Remaining :	$1,055,825
Calvin de Haan	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Brock Nelson	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Christian Dvorak	$950,000 (1)
-Salary Remaining :	$668,689
Teemu Pulkkinen	$950,000 (1)
-Salary Remaining :	$668,689
Alex Killorn	$900,000 (1)
-Salary Remaining :	$633,495
Total Pro Players	22
Salary Commitment
Year 2019 : $67,900,000
Year 2020 : $43,000,000
Year 2021 : $22,250,000
Year 2022 : $18,000,000
Salary Average Commitment
Year 2019 : $54,650,000
Year 2020 : $42,100,000
Year 2021 : $21,750,000
Year 2022 : $15,000,000
Salary Cap with 1 Way Contract
Year 2019 : $67,900,000
Year 2020 : $42,100,000
Year 2021 : $21,250,000
Year 2022 : $15,000,000

Farm Players Salaries
Dillon Heatherington	$97,500 (1)
Salary Remaining :	$68,057
Justin Bailey	$95,000 (1)
Salary Remaining :	$66,312
Kevin Fiala	$92,500 (1)
Salary Remaining :	$64,567
Devon Teows	$90,000 (1)
Salary Remaining :	$62,822
Jacob Larsson	$90,000 (1)
Salary Remaining :	$62,822
Jonas Brodin	$90,000 (1)
Salary Remaining :	$62,822
Matt Grzelcyk	$90,000 (1)
Salary Remaining :	$62,822
Connor Hellebyuk	$85,000 (1)
Salary Remaining :	$59,332
Richard Nejezchleb	$75,000 (1)
Salary Remaining :	$52,351
Nathan Noel	$75,000 (1)
Salary Remaining :	$52,351
Ryan Fitzgerald	$75,000 (2)
Salary Remaining :	$52,351
Maxim Mamin	$75,000 (2)
Salary Remaining :	$52,351
Vladimir Tkachev	$70,000 (2)
Salary Remaining :	$48,861
Alex Schoenborn	$60,000 (2)
Salary Remaining :	$41,881
Michael McCarron	$60,000 (2)
Salary Remaining :	$41,881
Daniel Sprong	$60,000 (4)
Salary Remaining :	$41,881
Spencer Stastney	$50,000 (1)
Salary Remaining :	$34,901
Peyton Krebs	$50,000 (2)
Salary Remaining :	$34,901
Peyton Jones	$50,000 (2)
Salary Remaining :	$34,901
Xavier Bouchard	$50,000 (1)
Salary Remaining :	$34,901
Zachary Senyshyn	$50,000 (4)
Salary Remaining :	$34,901
John Leonard	$50,000 (1)
Salary Remaining :	$34,901
Lauri Pajuniemi	$50,000 (1)
Salary Remaining :	$34,901
Anthony Romano	$50,000 (2)
Salary Remaining :	$34,901
Austin Wong	$50,000 (2)
Salary Remaining :	$34,901
Christopher Paquette	$50,000 (2)
Salary Remaining :	$34,901
Samuel Bolduc	$50,000 (2)
Salary Remaining :	$34,901
Gianni Fairbrother	$50,000 (2)
Salary Remaining :	$34,901
Daniel Bukac	$50,000 (2)
Salary Remaining :	$34,901
Jakob Pelletier	$50,000 (2)
Salary Remaining :	$34,901
Felix Bibeau	$50,000 (2)
Salary Remaining :	$34,901
Simon Holmstrom	$50,000 (2)
Salary Remaining :	$34,901
Dmitri Semykin	$50,000 (1)
Salary Remaining :	$34,901
Total Farm Players	33
Salary Commitment
Year 2019 : $2,130,000
Year 2020 : $1,000,000
Year 2021 : $110,000
Year 2022 : $110,000
Salary Average Commitment
Year 2019 : $2,027,500
Year 2020 : $1,000,000
Year 2021 : $110,000
Year 2022 : $110,000

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	6000 - $100 - 5,881 - 98.02%
Level 2:	5000 - $70 - 4,901 - 98.02%
Level 3:	2000 - $40 - 1,921 - 96.03%
Level 4:	4000 - $30 - 3,913 - 97.81%
Luxury :	1000 - $200 - 969 - 96.90%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,897 - 94.85%
Farm Level 2:	1000 - $40 - 935 - 93.50%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,584 - 97.69%
Average Income per Game	$1,517,075
Year to Date Revenue	$19,721,969
Farm
Home Games Left	28
Average Attendance - %	2,832 - 94.40%
Average Income per Game	$178,700
Year to Date Revenue	$2,144,394
Expense
Pro Players Total Salaries	$56,175,000
Farm Players Total Salaries	$1,852,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,037,629
Farm Year To Date Expenses	$862,611
Pro Salary Cap To Date	$16,593,445
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,961,013
Farm Estimated Season Revenue	$5,003,586
Pro Remaining Season Days	145
Pro Expenses Per Days	$279,976
Pro Estimated Expenses	$40,596,520
Farm Remaining Season Days	141
Farm Expenses Per Days	$14,121
Farm Estimated Expenses	$1,991,061
Estimated Season Expenses	$42,587,581
Estimated Season Salary Cap	$56,134,075
Estimate Under Maximum Salary Cap of $74,767,303	$18,633,228
Estimate Over Minimum Salary Cap of $37,000,000	$19,134,075
Current Bank Account	$5,767,303
Projected Bank Account	$9,144,321

Pro Players Salaries
Jake Gardiner	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Jared Cowen	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Nick Bjugstad	$4,500,000 (1)
-Salary Remaining :	$3,167,476
Eric Gelinas	$4,500,000 (2)
-Salary Remaining :	$3,167,476
Brendan Smith	$4,000,000 (3)
-Salary Remaining :	$2,815,534
Michael Frolik	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Vincent Trocheck	$3,000,000 (3)
-Salary Remaining :	$2,111,650
Riley Sheahan	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Martin Jones	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Quinton Howden	$2,250,000 (2)
-Salary Remaining :	$1,583,738
Mikko Koskinen	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Rostislav Olesz	$1,750,000 (1)
-Salary Remaining :	$1,231,796
Anton Lindholm	$1,500,000 (3)
-Salary Remaining :	$1,055,825
Dmitry Sinitsyn	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Alex Iafallo	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Jordan Martinook	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Richard Panik	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Tim Schaller	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Zachary Sanford	$1,250,000 (1)
-Salary Remaining :	$879,854
Dennis Everberg	$1,000,000 (1)
-Salary Remaining :	$703,883
Anthony Beauvillier	$1,000,000 (2)
-Salary Remaining :	$703,883
Jordan Schmaltz	$975,000 (1)
-Salary Remaining :	$686,286
Christoph Bertschy	$950,000 (2)
-Salary Remaining :	$668,689
Total Pro Players	23
Salary Commitment
Year 2019 : $56,175,000
Year 2020 : $29,450,000
Year 2021 : $9,000,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $52,225,000
Year 2020 : $28,050,000
Year 2021 : $8,500,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $56,175,000
Year 2020 : $29,200,000
Year 2021 : $8,500,000
Year 2022 : $0

Farm Players Salaries
David Rittich	$150,000 (2)
Salary Remaining :	$104,703
Artem Zub	$97,500 (2)
Salary Remaining :	$68,057
Radek Faksa	$95,000 (3)
Salary Remaining :	$66,312
Carl Grundstrom	$90,000 (1)
Salary Remaining :	$62,822
Kiefer Sherwood	$90,000 (1)
Salary Remaining :	$62,822
C.J Suess	$85,000 (1)
Salary Remaining :	$59,332
Jesse Graham	$80,000 (1)
Salary Remaining :	$55,842
Zac Leslie	$80,000 (2)
Salary Remaining :	$55,842
Anton Karlsson	$80,000 (2)
Salary Remaining :	$55,842
Marc Michaelis	$75,000 (1)
Salary Remaining :	$52,351
Arvid Soderblom	$60,000 (4)
Salary Remaining :	$41,881
Jonas Siegenthaler	$60,000 (3)
Salary Remaining :	$41,881
Arttu Ruotsalainen	$60,000 (1)
Salary Remaining :	$41,881
Martin Fehervary	$50,000 (1)
Salary Remaining :	$34,901
Olivier Rodrigue	$50,000 (3)
Salary Remaining :	$34,901
Akil Thomas	$50,000 (1)
Salary Remaining :	$34,901
Ivan Morozov	$50,000 (1)
Salary Remaining :	$34,901
Gustav Forsling	$50,000 (1)
Salary Remaining :	$34,901
Adam Mascherin	$50,000 (2)
Salary Remaining :	$34,901
Vitaly Abramov	$50,000 (1)
Salary Remaining :	$34,901
Mason Geertsen	$50,000 (1)
Salary Remaining :	$34,901
Axel Jonsson-Fjallby	$50,000 (2)
Salary Remaining :	$34,901
Jett Woo	$50,000 (2)
Salary Remaining :	$34,901
Tyler Angle	$50,000 (2)
Salary Remaining :	$34,901
Bryce Kindopp	$50,000 (4)
Salary Remaining :	$34,901
Logan O'Connor	$50,000 (3)
Salary Remaining :	$34,901
Cliff Pu	$50,000 (1)
Salary Remaining :	$34,901
Alec Regula	$50,000 (1)
Salary Remaining :	$34,901
Total Farm Players	28
Salary Commitment
Year 2019 : $1,852,500
Year 2020 : $1,072,500
Year 2021 : $365,000
Year 2022 : $110,000
Salary Average Commitment
Year 2019 : $1,777,500
Year 2020 : $897,500
Year 2021 : $365,000
Year 2022 : $110,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,694 - 94.90%
Level 2:	5000 - $70 - 4,798 - 95.96%
Level 3:	2000 - $40 - 1,952 - 97.58%
Level 4:	4000 - $30 - 3,923 - 98.08%
Luxury :	1000 - $200 - 987 - 98.69%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,890 - 94.48%
Farm Level 2:	1000 - $40 - 931 - 93.10%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,354 - 96.41%
Average Income per Game	$1,493,195
Year to Date Revenue	$19,411,539
Farm
Home Games Left	28
Average Attendance - %	2,821 - 94.02%
Average Income per Game	$177,993
Year to Date Revenue	$2,135,910
Expense
Pro Players Total Salaries	$66,638,888
Farm Players Total Salaries	$1,838,000
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,936,309
Farm Year To Date Expenses	$783,469
Pro Salary Cap To Date	$19,596,761
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,316,273
Farm Estimated Season Revenue	$4,983,790
Pro Remaining Season Days	145
Pro Expenses Per Days	$328,101
Pro Estimated Expenses	$47,574,645
Farm Remaining Season Days	141
Farm Expenses Per Days	$12,812
Farm Estimated Expenses	$1,806,492
Estimated Season Expenses	$49,381,137
Estimated Season Salary Cap	$65,095,006
Estimate Under Maximum Salary Cap of $75,742,507	$10,647,501
Estimate Over Minimum Salary Cap of $37,000,000	$28,095,006
Current Bank Account	$6,742,507
Projected Bank Account	$2,661,433

Pro Players Salaries
Steven Stamkos	$10,000,000 (1)
-Salary Remaining :	$7,038,835
Drew Doughty	$8,888,888 (4)
-Salary Remaining :	$6,256,742
Tyler Myers	$5,000,000 (1)
-Salary Remaining :	$3,519,417
Philipp Grubauer	$4,500,000 (1)
-Salary Remaining :	$3,167,476
Conor Sheary	$4,500,000 (1)
-Salary Remaining :	$3,167,476
Ronalds Kenins	$3,250,000 (2)
-Salary Remaining :	$2,287,621
MacKenzie Weegar	$3,000,000 (2)
-Salary Remaining :	$2,111,650
Mike Lundin	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Markus Nutivaara	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Boone Jenner	$2,250,000 (1)
-Salary Remaining :	$1,583,738
Oscar Sundqvist	$2,250,000 (2)
-Salary Remaining :	$1,583,738
Vince Hinostroza	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Jeremy Morin (Out of Payroll)	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Malcolm Subban	$1,750,000 (1)
-Salary Remaining :	$1,231,796
Brendan Gaunce	$1,700,000 (2)
-Salary Remaining :	$1,196,602
Andreas Martinsen	$1,700,000 (1)
-Salary Remaining :	$1,196,602
Wayne Simmonds	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Gustav Nyquist	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Zach Parise	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Connor Murphy	$1,500,000 (1)
-Salary Remaining :	$1,055,825
Beau Bennett	$1,500,000 (2)
-Salary Remaining :	$1,055,825
Logan Stanley	$850,000 (1)
-Salary Remaining :	$598,301
Total Pro Players	22
Salary Commitment
Year 2019 : $66,638,888
Year 2020 : $30,088,888
Year 2021 : $8,888,888
Year 2022 : $8,888,888
Salary Average Commitment
Year 2019 : $45,883,888
Year 2020 : $24,833,888
Year 2021 : $8,888,888
Year 2022 : $8,888,888
Salary Cap with 1 Way Contract
Year 2019 : $66,638,888
Year 2020 : $28,588,888
Year 2021 : $8,888,888
Year 2022 : $8,888,888

Farm Players Salaries
William Carrier	$98,000 (1)
Salary Remaining :	$68,406
Joni Ortio	$90,000 (1)
Salary Remaining :	$62,822
Kurtis Macdermid	$85,000 (1)
Salary Remaining :	$59,332
Brett Kulak	$80,000 (1)
Salary Remaining :	$55,842
Emil Pettersson	$80,000 (1)
Salary Remaining :	$55,842
Theodor Blueger	$80,000 (1)
Salary Remaining :	$55,842
Cole Ully	$77,500 (1)
Salary Remaining :	$54,097
Alex Henriksson	$75,000 (1)
Salary Remaining :	$52,351
Alex Lintuniemi	$75,000 (1)
Salary Remaining :	$52,351
Robin Norell	$75,000 (1)
Salary Remaining :	$52,351
Jordan Gross	$70,000 (1)
Salary Remaining :	$48,861
Thomas Gobeil	$70,000 (1)
Salary Remaining :	$48,861
Noah Gregor	$60,000 (1)
Salary Remaining :	$41,881
Dennis Cholowski	$57,500 (1)
Salary Remaining :	$40,136
Jaedon Descheneau	$55,000 (1)
Salary Remaining :	$38,391
Beck Malenstyn	$55,000 (4)
Salary Remaining :	$38,391
Alexei Toropchenko	$55,000 (1)
Salary Remaining :	$38,391
Kevin Mandolese	$50,000 (1)
Salary Remaining :	$34,901
Angus Crookshank	$50,000 (2)
Salary Remaining :	$34,901
Adam Beckman	$50,000 (2)
Salary Remaining :	$34,901
Jacob Peterson	$50,000 (1)
Salary Remaining :	$34,901
Luke Martin	$50,000 (2)
Salary Remaining :	$34,901
Kyle Platzer	$50,000 (1)
Salary Remaining :	$34,901
Adam Edstrom	$50,000 (2)
Salary Remaining :	$34,901
Ryan Merkley	$50,000 (1)
Salary Remaining :	$34,901
Mac Hollowell (Out of Payroll)	$50,000 (1)
Salary Remaining :	$34,901
Nikolai Kovalenko	$50,000 (1)
Salary Remaining :	$34,901
Bode Wilde	$50,000 (1)
Salary Remaining :	$34,901
Filip Larsson	$50,000 (2)
Salary Remaining :	$34,901
Total Farm Players	29
Salary Commitment
Year 2019 : $1,838,000
Year 2020 : $305,000
Year 2021 : $55,000
Year 2022 : $55,000
Salary Average Commitment
Year 2019 : $1,838,000
Year 2020 : $305,000
Year 2021 : $55,000
Year 2022 : $55,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,711 - 95.19%
Level 2:	5000 - $70 - 4,846 - 96.92%
Level 3:	2000 - $40 - 1,914 - 95.71%
Level 4:	4000 - $30 - 3,846 - 96.14%
Luxury :	1000 - $200 - 954 - 95.36%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,825 - 91.23%
Farm Level 2:	1000 - $40 - 910 - 91.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	27
Average Attendance - %	17,271 - 95.95%
Average Income per Game	$1,486,968
Year to Date Revenue	$19,330,579
Farm
Home Games Left	28
Average Attendance - %	2,735 - 91.15%
Average Income per Game	$172,327
Year to Date Revenue	$2,067,923
Expense
Pro Players Total Salaries	$65,125,000
Farm Players Total Salaries	$1,832,500
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,505,718
Farm Year To Date Expenses	$785,908
Pro Salary Cap To Date	$18,669,550
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,148,126
Farm Estimated Season Revenue	$4,825,154
Pro Remaining Season Days	145
Pro Expenses Per Days	$322,209
Pro Estimated Expenses	$46,720,305
Farm Remaining Season Days	141
Farm Expenses Per Days	$13,032
Farm Estimated Expenses	$1,837,512
Estimated Season Expenses	$48,557,817
Estimated Season Salary Cap	$64,509,995
Estimate Under Maximum Salary Cap of $81,293,963	$16,783,968
Estimate Over Minimum Salary Cap of $37,000,000	$27,509,995
Current Bank Account	$12,293,963
Projected Bank Account	$8,709,426

Pro Players Salaries
Sidney Crosby	$7,000,000 (2)
-Salary Remaining :	$4,927,184
Jake Guentzel	$5,750,000 (2)
-Salary Remaining :	$4,047,330
Matt Murray	$5,250,000 (2)
-Salary Remaining :	$3,695,388
Michael Grabner	$4,500,000 (2)
-Salary Remaining :	$3,167,476
Ben Chiarot	$4,000,000 (2)
-Salary Remaining :	$2,815,534
Alex Chiasson	$4,000,000 (1)
-Salary Remaining :	$2,815,534
Cam Atkinson	$3,000,000 (3)
-Salary Remaining :	$2,111,650
Brian Lee	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Guillaume Latendresse	$3,000,000 (1)
-Salary Remaining :	$2,111,650
Evgeny Grachev	$2,750,000 (1)
-Salary Remaining :	$1,935,680
Tyler Wotherspoon	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Tobias Rieder	$2,500,000 (2)
-Salary Remaining :	$1,759,709
Paul Ladue	$2,500,000 (1)
-Salary Remaining :	$1,759,709
Andrej Sustr	$2,400,000 (1)
-Salary Remaining :	$1,689,320
Evgeny Kuznetsov	$2,250,000 (2)
-Salary Remaining :	$1,583,738
Anton Cederholm	$2,000,000 (2)
-Salary Remaining :	$1,407,767
Michael Houser	$2,000,000 (1)
-Salary Remaining :	$1,407,767
Henrik Borgstrom	$2,000,000 (3)
-Salary Remaining :	$1,407,767
Wiley Sherman	$1,500,000 (3)
-Salary Remaining :	$1,055,825
Scott Kosmachuck	$1,250,000 (2)
-Salary Remaining :	$879,854
Adam Tambellini	$1,000,000 (1)
-Salary Remaining :	$703,883
Ilya Mikheyev	$975,000 (1)
-Salary Remaining :	$686,286
Total Pro Players	22
Salary Commitment
Year 2019 : $65,125,000
Year 2020 : $43,500,000
Year 2021 : $6,500,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $59,670,000
Year 2020 : $37,200,000
Year 2021 : $4,950,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $65,125,000
Year 2020 : $43,500,000
Year 2021 : $6,500,000
Year 2022 : $0

Farm Players Salaries
Daniel O'regan	$95,000 (1)
Salary Remaining :	$66,312
Matt Luff	$90,000 (3)
Salary Remaining :	$62,822
Reece Willcox	$90,000 (1)
Salary Remaining :	$62,822
Shane Gersich	$90,000 (1)
Salary Remaining :	$62,822
Samuel Girard	$90,000 (3)
Salary Remaining :	$62,822
Jason Dickinson	$85,000 (1)
Salary Remaining :	$59,332
Tucker Poolman	$85,000 (1)
Salary Remaining :	$59,332
Emile Poirier	$75,000 (1)
Salary Remaining :	$52,351
Filip Chytil	$70,000 (3)
Salary Remaining :	$48,861
Justin Auger	$70,000 (1)
Salary Remaining :	$48,861
Connor Mackey	$70,000 (2)
Salary Remaining :	$48,861
Danil Tarasov	$70,000 (3)
Salary Remaining :	$48,861
Ville Pokka	$65,000 (1)
Salary Remaining :	$45,371
Radel Fazleev	$60,000 (3)
Salary Remaining :	$41,881
Jonathan Dahlen	$57,500 (2)
Salary Remaining :	$40,136
Joey Anderson	$55,000 (3)
Salary Remaining :	$38,391
Lawrence Pilut	$55,000 (1)
Salary Remaining :	$38,391
Givani Smith	$55,000 (3)
Salary Remaining :	$38,391
Jack McBain	$50,000 (1)
Salary Remaining :	$34,901
Rhett Pitlick	$50,000 (2)
Salary Remaining :	$34,901
Aidan Mcdonough	$50,000 (2)
Salary Remaining :	$34,901
Victor Soderstrom	$50,000 (2)
Salary Remaining :	$34,901
Cal Burke	$50,000 (1)
Salary Remaining :	$34,901
Bulat Shafigullin	$50,000 (1)
Salary Remaining :	$34,901
Blade Jenkins	$50,000 (1)
Salary Remaining :	$34,901
Ilya Konovalov	$50,000 (2)
Salary Remaining :	$34,901
Rudolfs Balcers	$30,000 (1)
Salary Remaining :	$20,941
Yakov Trenin	$25,000 (2)
Salary Remaining :	$17,450
Jean-Christophe Beaudin	$25,000 (1)
Salary Remaining :	$17,450
Michael Giugovaz	$25,000 (2)
Salary Remaining :	$17,450
Total Farm Players	30
Salary Commitment
Year 2019 : $1,832,500
Year 2020 : $924,500
Year 2021 : $630,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,700,000
Year 2020 : $835,000
Year 2021 : $460,000
Year 2022 : $0

Team	Current Fund	Estimated Season Salary Cap	Maximum	Under Maximum Available Cap Space	Over Minimum of $37,000,000	Farm Salary Cap	Under Maximum of $6,900,000	Pro Players	Farm Players	Total Players
Avalanche	$45,407,846	$62,774,998	$114,407,846	$51,632,848	$25,774,998	$2,216,950	$4,683,050	22	36	58
Blackhawks	$4,584,457	$67,022,765	$73,584,457	$6,561,692	$30,022,765	$1,833,765	$5,066,235	21	27	48
Blues	$10,030,142	$66,976,582	$79,030,142	$12,053,560	$29,976,582	$1,755,478	$5,144,522	22	26	48
Bruins	$32,781,397	$66,904,871	$101,781,397	$34,876,526	$29,904,871	$1,596,920	$5,303,080	22	26	48
Canadiens	$7,780,889	$64,101,472	$76,780,889	$12,679,417	$27,101,472	$2,041,074	$4,858,926	21	31	52
Canucks	$5,361,512	$62,679,540	$74,361,512	$11,681,972	$25,679,540	$2,026,001	$4,873,999	22	28	50
Capitals	$6,550,915	$68,643,611	$75,550,915	$6,907,304	$31,643,611	$2,137,741	$4,762,259	20	32	52
Devils	$28,961,618	$66,678,602	$97,961,618	$31,283,016	$29,678,602	$1,585,885	$5,314,115	21	24	45
Ducks	$22,451,477	$67,567,890	$91,451,477	$23,883,587	$30,567,890	$2,367,365	$4,532,635	23	37	60
Flames	$33,277,469	$66,785,249	$102,277,469	$35,492,220	$29,785,249	$2,296,973	$4,603,027	22	33	55
Flyers	$15,388,181	$64,927,715	$84,388,181	$19,460,466	$27,927,715	$2,235,809	$4,664,191	20	36	56
Islanders	$21,424,330	$64,057,270	$90,424,330	$26,367,060	$27,057,270	$1,889,063	$5,010,937	22	29	51
Jets	$9,212,862	$68,047,356	$78,212,862	$10,165,506	$31,047,356	$2,190,350	$4,709,650	20	33	53
Kraken	$3,203,598	$68,580,756	$72,203,598	$3,622,842	$31,580,756	$2,177,330	$4,722,670	21	31	52
Lightning	$15,546,923	$66,675,566	$84,546,923	$17,871,357	$29,675,566	$1,579,081	$5,320,919	23	25	48
Maple Leafs	$40,276,019	$65,373,532	$109,276,019	$43,902,487	$28,373,532	$2,018,090	$4,881,910	20	32	52
Oilers	$2,921,472	$68,525,076	$71,921,472	$3,396,396	$31,525,076	$2,194,462	$4,705,538	22	35	57
Panthers	$12,960,628	$64,487,533	$81,960,628	$17,473,095	$27,487,533	$1,592,622	$5,307,378	21	26	47
Penguins	$33,181,073	$58,758,790	$102,181,073	$43,422,283	$21,758,790	$1,792,488	$5,107,512	21	30	51
Predators	$5,041,765	$68,327,127	$74,041,765	$5,714,638	$31,327,127	$2,272,447	$4,627,553	23	35	58
Rangers	$61,093,583	$57,499,956	$130,093,583	$72,593,627	$20,499,956	$2,149,250	$4,750,750	23	36	59
Red Wings	$15,044,297	$66,025,060	$84,044,297	$18,019,237	$29,025,060	$2,502,376	$4,397,624	22	34	56
Sabres	$17,501,512	$67,653,941	$86,501,512	$18,847,571	$30,653,941	$2,128,730	$4,771,270	22	33	55
Senateurs	$5,767,303	$56,134,075	$74,767,303	$18,633,228	$19,134,075	$1,853,731	$5,046,269	23	28	51
Sharks	$6,742,507	$65,095,006	$75,742,507	$10,647,501	$28,095,006	$1,802,983	$5,097,017	22	29	51
Stars	$12,293,963	$64,509,995	$81,293,963	$16,783,968	$27,509,995	$1,823,469	$5,076,531	22	30	52

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %