AHSQ - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 774 - 96,23%
Level 2:	5000 - 70 $ - 4 101 - 82,01%
Level 3:	2000 - 40 $ - 1 805 - 90,26%
Level 4:	4000 - 25 $ - 3 835 - 95,88%
Luxury :	1000 - 250 $ - 963 - 96,25%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 325 - 77,50%
Farm Level 2:	4000 - 15 $ - 3 019 - 75,48%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	16 477 - 91,54%
Average Income per Game	1 493 123 $
Year to Date Revenue	59 724 906 $
Farm
Home Games Left	0
Average Attendance - %	5 344 - 76,34%
Average Income per Game	126 661 $
Year to Date Revenue	5 193 115 $
Expense
Pro Players Total Salaries	58 138 000 $
Farm Players Total Salaries	1 772 800 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	55 033 909 $
Farm Year To Date Expenses	3 201 260 $
Pro Salary Cap To Date	55 033 909 $
Farm Salary Cap To Date	3 201 260 $
Estimate
Pro Estimated Season Revenue	1 493 123 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	411 297 $
Pro Estimated Expenses	2 467 782 $
Farm Remaining Season Days	3
Farm Expenses Per Days	23 048 $
Farm Estimated Expenses	69 144 $
Estimated Season Expenses	2 536 926 $
Season Salary Cap	62 910 800 $
Estimate Under Maximum Salary Cap of 63 000 000 $	89 200 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 910 800 $
Current Bank Account	91 712 036 $
Projected Bank Account	90 668 233 $

Pro Players Salaries
Rick Nash	6 900 000 $ (3)
Kevin Shattenkirk	6 200 000 $ (3)
Ilya Kovalchuk	5 985 000 $ (1)
Olli Maatta	5 083 000 $ (4)
Max Pacioretty	5 000 000 $ (2)
Aleksander Barkov	4 500 000 $ (5)
Leon Draisaitl	4 000 000 $ (4)
Marcus Johansson	3 500 000 $ (4)
Nick Bjugstad	2 850 000 $ (3)
Michael Hutchinson	2 600 000 $ (5)
Tomas Jurco	2 000 000 $ (4)
Jordan Schroeder	1 800 000 $ (2)
Ryan Garbutt	1 000 000 $ (1)
Jacob Markstrom	975 000 $ (1)
Nikita Zaitsev	925 000 $ (2)
Robby Fabbri	925 000 $ (1)
Madison Bowey	875 000 $ (3)
Brian Dumoulin	800 000 $ (1)
Ondrej Kase	720 000 $ (2)
Evgeny Medvedev	500 000 $ (1)
Reid Boucher	500 000 $ (1)
Jordan Oesterle	500 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 2018 : 58 138 000 $
Year 2019 : 50 753 000 $
Year 2020 : 44 308 000 $
Year 2021 : 26 983 000 $
Salary Average Commitment
Year 2018 : 15 637 000 $
Year 2019 : 10 437 000 $
Year 2020 : 7 792 000 $
Year 2021 : 4 517 000 $
Salary Cap with 1 Way Contract
Year 2018 : 58 138 000 $
Year 2019 : 47 453 000 $
Year 2020 : 39 008 000 $
Year 2021 : 21 683 000 $

Farm Players Salaries
Jonathan Drouin	250 000 $ (1)
Barclay Goodrow	123 500 $ (2)
Tomas Kundratek	110 000 $ (1)
Luke Adam	100 000 $ (1)
Thomas Greiss	100 000 $ (1)
Mike Cammalleri	100 000 $ (2)
Oliver Bjorkstrand	92 500 $ (3)
Alexander Kerfoot	92 500 $ (3)
Will Butcher	92 500 $ (3)
Tim Erixon	90 000 $ (1)
Jaccob Slavin	74 300 $ (1)
Daniel Carr	72 500 $ (2)
Christian Djoos	65 000 $ (3)
Michael Raffl	60 000 $ (1)
Maxime Talbot	50 000 $ (1)
Brooks Laich	50 000 $ (1)
Tim Kennedy	50 000 $ (1)
Liam Reddox	50 000 $ (1)
Robert Nilsson	50 000 $ (1)
Joonas Korpisalo	50 000 $ (1)
Sami Lepisto	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2018 : 1 772 800 $
Year 2019 : 638 500 $
Year 2020 : 342 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 500 300 $
Year 2019 : 638 500 $
Year 2020 : 342 500 $
Year 2021 : 0 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 848 - 97,47%
Level 2:	5000 - 75 $ - 3 851 - 77,03%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 839 - 95,97%
Luxury :	1000 - 250 $ - 956 - 95,61%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 29 $ - 2 238 - 74,58%
Farm Level 2:	4000 - 12 $ - 3 012 - 75,29%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	16 494 - 91,63%
Average Income per Game	1 499 302 $
Year to Date Revenue	59 972 076 $
Farm
Home Games Left	0
Average Attendance - %	5 249 - 74,99%
Average Income per Game	101 030 $
Year to Date Revenue	4 142 215 $
Expense
Pro Players Total Salaries	59 057 500 $
Farm Players Total Salaries	2 542 900 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 500 000 $)
Pro Year To Date Expenses	55 689 399 $
Farm Year To Date Expenses	3 278 955 $
Pro Salary Cap To Date	55 689 399 $
Farm Salary Cap To Date	3 278 955 $
Estimate
Pro Estimated Season Revenue	1 499 302 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	413 500 $
Pro Estimated Expenses	2 481 000 $
Farm Remaining Season Days	3
Farm Expenses Per Days	22 837 $
Farm Estimated Expenses	68 511 $
Estimated Season Expenses	2 549 511 $
Season Salary Cap	61 700 400 $
Estimate Under Maximum Salary Cap of 63 000 000 $	1 299 600 $
Estimate Over Minimum Salary Cap of 30 000 000 $	31 700 400 $
Current Bank Account	25 480 730 $
Projected Bank Account	24 430 521 $

Pro Players Salaries
Patrick Kane	6 500 000 $ (2)
Jared Spurgeon	5 000 000 $ (4)
Jakub Voracek	5 000 000 $ (1)
Milan Lucic	5 000 000 $ (2)
Corey Perry	5 000 000 $ (1)
Dmitry Orlov	4 500 000 $ (2)
Rickard Rakell	4 500 000 $ (1)
Nick Bonino	4 000 000 $ (1)
Ryan Nugent-Hopkins	3 800 000 $ (4)
Steve Mason	2 600 000 $ (2)
Jesper Fast	2 000 000 $ (3)
Ryan Kesler	2 000 000 $ (3)
Anders Lee	1 825 000 $ (3)
Zack Kassian	1 500 000 $ (2)
Jake Gardiner	1 500 000 $ (1)
Patrice Cormier	1 000 000 $ (1)
Cory Schneider	1 000 000 $ (2)
Ryan Wilson	1 000 000 $ (3)
Julius Honka	832 500 $ (3)
Zdeno Chara	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2018 : 59 057 500 $
Year 2019 : 38 557 500 $
Year 2020 : 17 457 500 $
Year 2021 : 9 800 000 $
Salary Average Commitment
Year 2018 : 16 132 166 $
Year 2019 : 8 807 500 $
Year 2020 : 4 757 500 $
Year 2021 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2018 : 59 057 500 $
Year 2019 : 38 057 500 $
Year 2020 : 16 457 500 $
Year 2021 : 8 800 000 $

Farm Players Salaries
Ryan Callahan	350 000 $ (1)
Bobby Butler	350 000 $ (1)
Tyler Ennis	300 000 $ (1)
Braden Holtby	300 000 $ (3)
Ben Smith	100 000 $ (2)
Brian Elliott	100 000 $ (2)
Brandon Davidson	92 500 $ (2)
Jake Virtanen	92 500 $ (1)
Yanni Gourde	92 500 $ (3)
Jordie Benn	90 000 $ (1)
Andrej Nestrasil	87 500 $ (2)
Jakub Vrana	83 200 $ (3)
Andrej Sekera	70 000 $ (2)
Yannick Weber	70 000 $ (2)
Charles Hudon	65 000 $ (3)
Joakim Ryan	65 000 $ (3)
Quinton Howden	64 700 $ (1)
Andrei Loktionov	60 000 $ (1)
Gabriel Bourque	60 000 $ (2)
Nikita Tryamkin	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2018 : 2 542 900 $
Year 2019 : 1 235 700 $
Year 2020 : 605 700 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 285 400 $
Year 2019 : 948 200 $
Year 2020 : 355 700 $
Year 2021 : 0 $

Caroline

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 95 $ - 6 800 - 85,00%
Level 2:	5000 - 65 $ - 4 715 - 94,30%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 796 - 94,90%
Luxury :	2000 - 180 $ - 1 700 - 85,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 263 - 75,43%
Farm Level 2:	4000 - 20 $ - 2 991 - 74,77%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	19 011 - 90,53%
Average Income per Game	1 708 051 $
Year to Date Revenue	68 322 030 $
Farm
Home Games Left	1
Average Attendance - %	5 254 - 75,05%
Average Income per Game	139 016 $
Year to Date Revenue	5 560 630 $
Expense
Pro Players Total Salaries	58 925 000 $
Farm Players Total Salaries	2 556 850 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 908 416 $
Farm Year To Date Expenses	2 866 617 $
Pro Salary Cap To Date	56 908 416 $
Farm Salary Cap To Date	2 866 617 $
Estimate
Pro Estimated Season Revenue	1 708 051 $
Farm Estimated Season Revenue	139 016 $
Pro Remaining Season Days	6
Pro Expenses Per Days	413 276 $
Pro Estimated Expenses	2 479 656 $
Farm Remaining Season Days	3
Farm Expenses Per Days	21 527 $
Farm Estimated Expenses	64 581 $
Estimated Season Expenses	2 544 237 $
Season Salary Cap	62 981 850 $
Estimate Under Maximum Salary Cap of 63 000 000 $	18 150 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 981 850 $
Current Bank Account	69 953 882 $
Projected Bank Account	69 256 712 $

Pro Players Salaries
Mike Green	7 750 000 $ (2)
Jonathan Toews	7 000 000 $ (2)
Evgeny Kuznetsov	6 500 000 $ (3)
Blake Wheeler	6 000 000 $ (1)
Alex Pietrangelo	5 500 000 $ (1)
Brad Marchand	5 250 000 $ (3)
Pavel Datsyuk	5 250 000 $ (2)
Seth Jones	4 000 000 $ (3)
Matt Irwin	2 800 000 $ (2)
Jeff Petry	1 500 000 $ (2)
Erik Gustafsson	1 500 000 $ (2)
Sebastian Aho	925 000 $ (2)
Evgeny Dadonov	800 000 $ (3)
Steve Bernier	700 000 $ (1)
Sven Andrighetto	650 000 $ (1)
Brian Gibbons	600 000 $ (2)
Scott Darling	600 000 $ (1)
Keith Kinkaid	600 000 $ (3)
Daniel Winnik	500 000 $ (2)
Roman Horak	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2018 : 58 925 000 $
Year 2019 : 45 475 000 $
Year 2020 : 17 150 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 31 225 000 $
Year 2019 : 24 475 000 $
Year 2020 : 3 550 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 58 925 000 $
Year 2019 : 45 475 000 $
Year 2020 : 17 150 000 $
Year 2021 : 0 $

Farm Players Salaries
Jeff Skinner	350 000 $ (1)
Nathan Beaulieu	300 000 $ (4)
Kyle Okposo	300 000 $ (3)
Carter Hutton	250 000 $ (1)
Martin Marincin	200 000 $ (3)
Derek Roy	200 000 $ (1)
Linus Omark	85 000 $ (1)
Anthony Mantha	83 300 $ (2)
Kyle Quincey	80 000 $ (1)
Samuel Girard	74 250 $ (3)
Martin Frk	70 500 $ (3)
Josh Jooris	70 000 $ (2)
Jamie McBain	70 000 $ (2)
Michael Chaput	68 800 $ (2)
Alexander Sulzer	55 000 $ (1)
Jared Boll	50 000 $ (2)
Matt Hendricks	50 000 $ (2)
Jason Bacashihua	50 000 $ (1)
Joel Ward	50 000 $ (1)
Mikhail Grabovski	50 000 $ (1)
Adam Clendening	50 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 2018 : 2 556 850 $
Year 2019 : 1 386 850 $
Year 2020 : 944 750 $
Year 2021 : 300 000 $
Salary Average Commitment
Year 2018 : 1 591 850 $
Year 2019 : 821 850 $
Year 2020 : 357 250 $
Year 2021 : 92 500 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 80 $ - 6 073 - 80,97%
Level 2:	6000 - 41 $ - 4 964 - 82,74%
Level 3:	3500 - 7 $ - 2 800 - 80,00%
Level 4:	6000 - 5 $ - 4 802 - 80,03%
Luxury :	2000 - 169 $ - 1 600 - 80,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 208 - 73,61%
Farm Level 2:	4000 - 15 $ - 2 999 - 74,97%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	20 239 - 80,96%
Average Income per Game	1 204 080 $
Year to Date Revenue	48 163 203 $
Farm
Home Games Left	0
Average Attendance - %	5 207 - 74,39%
Average Income per Game	122 275 $
Year to Date Revenue	5 013 270 $
Expense
Pro Players Total Salaries	54 600 000 $
Farm Players Total Salaries	2 263 200 $
Coaches Total Salaries	800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 000 000 $
Pro Year To Date Expenses	54 188 399 $
Farm Year To Date Expenses	2 723 814 $
Pro Salary Cap To Date	54 188 399 $
Farm Salary Cap To Date	2 723 814 $
Estimate
Pro Estimated Season Revenue	1 204 080 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	378 621 $
Pro Estimated Expenses	2 271 726 $
Farm Remaining Season Days	3
Farm Expenses Per Days	19 459 $
Farm Estimated Expenses	58 377 $
Estimated Season Expenses	2 330 103 $
Season Salary Cap	62 663 200 $
Estimate Under Maximum Salary Cap of 63 000 000 $	336 800 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 663 200 $
Current Bank Account	(2 208 625 $)
Projected Bank Account	(3 334 648 $)

Pro Players Salaries
Paul Stastny	7 750 000 $ (3)
Tyler Toffoli	5 500 000 $ (3)
Ryan McDonagh	5 000 000 $ (2)
Matt Niskanen	4 500 000 $ (1)
Jaden Schwartz	3 700 000 $ (1)
Andrew Hammond	3 650 000 $ (2)
Oskars Bartulis (1 Way Contract)	3 000 000 $ (2)
Magnus Paajarvi	2 750 000 $ (2)
Cedric Paquette	2 650 000 $ (4)
Patrik Berglund	2 250 000 $ (1)
Cam Barker	2 000 000 $ (2)
Dale Weise	2 000 000 $ (3)
Jason Demers	2 000 000 $ (2)
Dwight King	1 200 000 $ (2)
Jack Skille	1 200 000 $ (1)
Paul Byron	1 100 000 $ (3)
Jason Zucker	975 000 $ (1)
Artemi Panarin	925 000 $ (1)
Brian Gionta (1 Way Contract)	750 000 $ (2)
Ryan Pulock	650 000 $ (3)
Raphael Diaz	550 000 $ (1)
Loki Pulloch	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2018 : 54 600 000 $
Year 2019 : 40 000 000 $
Year 2020 : 19 650 000 $
Year 2021 : 2 650 000 $
Salary Average Commitment
Year 2018 : 20 140 000 $
Year 2019 : 15 490 000 $
Year 2020 : 4 090 000 $
Year 2021 : 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 54 600 000 $
Year 2019 : 40 000 000 $
Year 2020 : 19 650 000 $
Year 2021 : 2 650 000 $

Farm Players Salaries
Jonathon Blum	250 000 $ (1)
Marc Staal	200 000 $ (1)
Charlie Coyle	200 000 $ (2)
Simon Despres	150 000 $ (2)
Devan Dubnyk	100 000 $ (2)
David Desharnais	100 000 $ (1)
Viktor Fasth	100 000 $ (2)
Tage Thompson	92 500 $ (3)
J.T. Compher	92 500 $ (3)
Jakob Chychrun	92 500 $ (2)
Jack Roslovic	92 500 $ (3)
Ian McCoshen	92 500 $ (3)
Joel Edmundson	90 000 $ (1)
Christian Dvorak	89 200 $ (2)
Jon Merrill	84 000 $ (3)
Gustav Olofsson	77 500 $ (3)
Oscar Moller	75 000 $ (3)
Dana Tyrell	75 000 $ (3)
T.J. Galiardi	60 000 $ (2)
Vladimir Sobotka	50 000 $ (1)
Niclas Bergfors	50 000 $ (1)
Jaroslav Hlinka	50 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2018 : 2 263 200 $
Year 2019 : 1 473 200 $
Year 2020 : 681 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 473 200 $
Year 2019 : 1 113 200 $
Year 2020 : 631 500 $
Year 2021 : 0 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 110 $ - 5 600 - 70,00%
Level 2:	6000 - 90 $ - 4 200 - 70,00%
Level 3:	2000 - 40 $ - 1 792 - 89,59%
Level 4:	4000 - 35 $ - 2 800 - 70,00%
Luxury :	2000 - 240 $ - 1 400 - 70,00%
Total Capacity :	22000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 2 253 - 75,11%
Farm Level 2:	4000 - 25 $ - 2 992 - 74,81%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	15 792 - 71,78%
Average Income per Game	1 799 608 $
Year to Date Revenue	71 984 304 $
Farm
Home Games Left	0
Average Attendance - %	5 245 - 74,93%
Average Income per Game	176 199 $
Year to Date Revenue	7 224 170 $
Expense
Pro Players Total Salaries	53 025 000 $
Farm Players Total Salaries	1 559 250 $
Coaches Total Salaries	1 250 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 750 000 $
Pro Year To Date Expenses	54 270 261 $
Farm Year To Date Expenses	1 989 372 $
Pro Salary Cap To Date	54 270 261 $
Farm Salary Cap To Date	1 989 372 $
Estimate
Pro Estimated Season Revenue	1 799 608 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	370 862 $
Pro Estimated Expenses	2 225 172 $
Farm Remaining Season Days	3
Farm Expenses Per Days	14 502 $
Farm Estimated Expenses	43 506 $
Estimated Season Expenses	2 268 678 $
Season Salary Cap	57 584 250 $
Estimate Under Maximum Salary Cap of 63 000 000 $	5 415 750 $
Estimate Over Minimum Salary Cap of 30 000 000 $	27 584 250 $
Current Bank Account	19 061 346 $
Projected Bank Account	18 592 276 $

Pro Players Salaries
Nicklas Backstrom	7 000 000 $ (2)
Jordan Eberle	6 000 000 $ (4)
Patrice Bergeron	6 000 000 $ (3)
Nathan Mackinnon	5 500 000 $ (4)
Andrei Markov	5 000 000 $ (1)
Chris Kreider	4 000 000 $ (2)
Niklas Backstrom	3 000 000 $ (1)
Dalton Prout	2 500 000 $ (1)
David Savard	2 500 000 $ (2)
Carl Hagelin	2 250 000 $ (1)
Alex Stalock	2 000 000 $ (2)
Cody Ceci	1 500 000 $ (2)
Tomas Plekanec (1 Way Contract)	1 100 000 $ (2)
Charlie McAvoy	925 000 $ (3)
Dustin Brown	750 000 $ (1)
Jakub Kindl	500 000 $ (2)
Mark Letestu	500 000 $ (2)
Tom Wandell	500 000 $ (1)
Matt Beleskey	500 000 $ (1)
Andrei Kostitsyn	500 000 $ (1)
Dylan Reese	500 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2018 : 53 025 000 $
Year 2019 : 38 275 000 $
Year 2020 : 18 425 000 $
Year 2021 : 11 500 000 $
Salary Average Commitment
Year 2018 : 14 700 000 $
Year 2019 : 8 600 000 $
Year 2020 : 2 850 000 $
Year 2021 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 2018 : 53 025 000 $
Year 2019 : 38 025 000 $
Year 2020 : 18 425 000 $
Year 2021 : 11 500 000 $

Farm Players Salaries
Kevin Connauton	280 000 $ (4)
Devante Smith-Pelly	100 000 $ (3)
Morgan Rielly	100 000 $ (5)
Brock Boeser	92 500 $ (3)
Tyson Jost	92 500 $ (3)
Alex DeBrincat	89 400 $ (3)
Radek Faksa	83 300 $ (1)
Mikko Rantanen	83 300 $ (2)
Mikhail Sergachev	83 250 $ (3)
Derek MacKenzie	55 000 $ (1)
Leo Komarov	50 000 $ (2)
Chris Porter	50 000 $ (2)
Dan Sexton	50 000 $ (1)
Alex Goligoski	50 000 $ (2)
Mike McKenna	50 000 $ (2)
Jonas Gustavsson	50 000 $ (2)
Rostislav Olesz	50 000 $ (2)
Ladislav Smid	50 000 $ (2)
Mark Fraser	50 000 $ (2)
Petr Kalus	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2018 : 1 559 250 $
Year 2019 : 1 570 950 $
Year 2020 : 1 037 650 $
Year 2021 : 780 000 $
Salary Average Commitment
Year 2018 : 1 259 250 $
Year 2019 : 1 070 950 $
Year 2020 : 537 650 $
Year 2021 : 172 500 $

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 746 - 95,77%
Level 2:	5000 - 60 $ - 4 597 - 91,95%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 917 - 97,93%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 243 - 74,76%
Farm Level 2:	4000 - 15 $ - 3 016 - 75,40%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 261 - 95,89%
Average Income per Game	1 438 574 $
Year to Date Revenue	57 542 952 $
Farm
Home Games Left	0
Average Attendance - %	5 259 - 75,12%
Average Income per Game	123 739 $
Year to Date Revenue	5 073 300 $
Expense
Pro Players Total Salaries	51 545 000 $
Farm Players Total Salaries	1 658 000 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
Pro Year To Date Expenses	48 113 187 $
Farm Year To Date Expenses	2 177 022 $
Pro Salary Cap To Date	48 113 187 $
Farm Salary Cap To Date	2 177 022 $
Estimate
Pro Estimated Season Revenue	1 438 574 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	359 621 $
Pro Estimated Expenses	2 157 726 $
Farm Remaining Season Days	3
Farm Expenses Per Days	15 197 $
Farm Estimated Expenses	45 591 $
Estimated Season Expenses	2 203 317 $
Season Salary Cap	56 803 000 $
Estimate Under Maximum Salary Cap of 63 000 000 $	6 197 000 $
Estimate Over Minimum Salary Cap of 30 000 000 $	26 803 000 $
Current Bank Account	74 686 385 $
Projected Bank Account	73 921 642 $

Pro Players Salaries
Nikolai Zherdev	6 750 000 $ (1)
Jori Lehtera	6 200 000 $ (2)
Justin Williams	6 000 000 $ (2)
Nathan Horton	5 500 000 $ (2)
Petr Mrazek	4 038 000 $ (1)
Troy Brouwer	3 500 000 $ (3)
Markus Granlund	2 292 000 $ (1)
David Booth	2 000 000 $ (2)
Frederik Andersen	2 000 000 $ (3)
Peter Mueller	2 000 000 $ (1)
Nick Spaling	1 825 000 $ (2)
Keaton Ellerby	1 800 000 $ (1)
Mirco Mueller	1 000 000 $ (3)
Marco Scandella	1 000 000 $ (3)
Jyrki Jokipakka	1 000 000 $ (3)
Jeremy Morin	1 000 000 $ (4)
Michael Matheson	925 000 $ (2)
Brandon Montour	925 000 $ (2)
Richard Panik	790 000 $ (2)
Jussi Jokinen	500 000 $ (1)
Michael Frolik	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2018 : 51 545 000 $
Year 2019 : 33 665 000 $
Year 2020 : 9 500 000 $
Year 2021 : 1 000 000 $
Salary Average Commitment
Year 2018 : 41 970 000 $
Year 2019 : 27 240 000 $
Year 2020 : 3 975 000 $
Year 2021 : 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 51 545 000 $
Year 2019 : 33 665 000 $
Year 2020 : 9 500 000 $
Year 2021 : 1 000 000 $

Farm Players Salaries
Eddie Lack	200 000 $ (1)
Marek Mazanec	150 000 $ (2)
Neal Pionk	92 500 $ (3)
Marko Dano	92 500 $ (1)
Alex Iafallo	92 500 $ (3)
Matt Donovan	87 500 $ (2)
Jordan Caron	80 000 $ (2)
Eric Tangradi	80 000 $ (3)
Slater Koekkoek	80 000 $ (2)
Chris Terry	75 000 $ (1)
Jordan Weal	75 000 $ (3)
Trevor Van Riemsdyk	75 000 $ (1)
Victor Mete	74 200 $ (3)
Tanner Pearson	72 800 $ (4)
Stefan Noesen	66 000 $ (2)
Justin Bailey	65 000 $ (2)
Drew Miller	50 000 $ (1)
Zach Trotman	50 000 $ (1)
Zach Sanford	50 000 $ (2)
David Steckel	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2018 : 1 658 000 $
Year 2019 : 1 065 500 $
Year 2020 : 487 000 $
Year 2021 : 72 800 $
Salary Average Commitment
Year 2018 : 1 610 500 $
Year 2019 : 1 005 500 $
Year 2020 : 457 000 $
Year 2021 : 72 800 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 200 $ - 4 140 - 69,00%
Level 2:	5000 - 104 $ - 3 450 - 69,00%
Level 3:	2000 - 67 $ - 1 380 - 69,00%
Level 4:	4000 - 41 $ - 2 760 - 69,00%
Luxury :	1000 - 400 $ - 690 - 69,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 303 - 76,77%
Farm Level 2:	4000 - 15 $ - 3 053 - 76,33%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	12 420 - 69,00%
Average Income per Game	2 002 104 $
Year to Date Revenue	80 084 160 $
Farm
Home Games Left	0
Average Attendance - %	5 356 - 76,52%
Average Income per Game	126 402 $
Year to Date Revenue	5 182 495 $
Expense
Pro Players Total Salaries	57 275 000 $
Farm Players Total Salaries	1 885 800 $
Coaches Total Salaries	1 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 234 865 $
Farm Year To Date Expenses	2 813 596 $
Pro Salary Cap To Date	53 234 865 $
Farm Salary Cap To Date	2 813 596 $
Estimate
Pro Estimated Season Revenue	2 002 104 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	400 517 $
Pro Estimated Expenses	2 403 102 $
Farm Remaining Season Days	3
Farm Expenses Per Days	20 323 $
Farm Estimated Expenses	60 969 $
Estimated Season Expenses	2 464 071 $
Season Salary Cap	60 960 800 $
Estimate Under Maximum Salary Cap of 63 000 000 $	2 039 200 $
Estimate Over Minimum Salary Cap of 30 000 000 $	30 960 800 $
Current Bank Account	106 057 840 $
Projected Bank Account	105 595 873 $

Pro Players Salaries
Jason Spezza	6 000 000 $ (1)
Jake Allen	5 025 000 $ (4)
Derick Brassard	5 000 000 $ (2)
David Perron	5 000 000 $ (2)
Vincent Trocheck	4 600 000 $ (5)
Mathew Dumba	4 000 000 $ (1)
Brock Nelson	3 500 000 $ (2)
Keith Yandle	3 250 000 $ (1)
Jacob Trouba	2 750 000 $ (2)
Jean-Gabriel Pageau	2 700 000 $ (4)
Patric Hornqvist	2 500 000 $ (1)
Cody Franson	2 250 000 $ (2)
Ryan Strome	2 250 000 $ (4)
Justin Schultz	2 000 000 $ (1)
Eric Gelinas	1 500 000 $ (2)
Nate Schmidt	1 200 000 $ (5)
Nazem Kadri	1 200 000 $ (4)
Brandon Yip	550 000 $ (1)
Marc-André Fleury	500 000 $ (2)
Erik Condra	500 000 $ (2)
Jonathan Marchessault	500 000 $ (1)
Martin Erat	500 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 2018 : 57 275 000 $
Year 2019 : 39 025 000 $
Year 2020 : 17 775 000 $
Year 2021 : 18 025 000 $
Salary Average Commitment
Year 2018 : 17 233 000 $
Year 2019 : 13 650 000 $
Year 2020 : 4 275 000 $
Year 2021 : 4 275 000 $
Salary Cap with 1 Way Contract
Year 2018 : 57 275 000 $
Year 2019 : 38 475 000 $
Year 2020 : 16 975 000 $
Year 2021 : 16 975 000 $

Farm Players Salaries
Kevin Poulin	300 000 $ (4)
Derrick Pouliot	150 000 $ (3)
Tomas Hertl	120 000 $ (4)
Dustin Byfuglien	100 000 $ (1)
Markus Nutivaara	92 500 $ (3)
Matthew Benning	92 500 $ (2)
Josh Anderson	92 500 $ (2)
Andrew Copp	92 500 $ (1)
Artturi Lehkonen	92 500 $ (2)
Erik Gudbranson	90 000 $ (3)
Phillip Danault	87 500 $ (1)
Mark Jankowski	82 500 $ (3)
Mike Reilly	77 500 $ (3)
Kevin Labanc	74 300 $ (2)
Joseph Blandisi	71 500 $ (1)
Tanner Kero	70 000 $ (2)
Aaron Palushaj	50 000 $ (1)
Jason Williams	50 000 $ (2)
Anders Nilsson	50 000 $ (2)
Fredrik Sjostrom	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2018 : 1 885 800 $
Year 2019 : 1 514 300 $
Year 2020 : 992 500 $
Year 2021 : 620 000 $
Salary Average Commitment
Year 2018 : 1 494 400 $
Year 2019 : 1 057 900 $
Year 2020 : 536 100 $
Year 2021 : 150 300 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 80 $ - 6 089 - 76,11%
Level 2:	5000 - 60 $ - 4 660 - 93,19%
Level 3:	3000 - 30 $ - 2 352 - 78,40%
Level 4:	4000 - 25 $ - 3 873 - 96,81%
Luxury :	1000 - 240 $ - 975 - 97,51%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 28 $ - 2 266 - 75,55%
Farm Level 2:	4000 - 10 $ - 2 991 - 74,77%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 948 - 85,47%
Average Income per Game	1 401 665 $
Year to Date Revenue	56 066 598 $
Farm
Home Games Left	1
Average Attendance - %	5 257 - 75,10%
Average Income per Game	93 367 $
Year to Date Revenue	3 734 670 $
Expense
Pro Players Total Salaries	52 200 000 $
Farm Players Total Salaries	1 865 050 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 244 448 $
Farm Year To Date Expenses	2 498 484 $
Pro Salary Cap To Date	51 244 448 $
Farm Salary Cap To Date	2 498 484 $
Estimate
Pro Estimated Season Revenue	1 401 665 $
Farm Estimated Season Revenue	93 367 $
Pro Remaining Season Days	6
Pro Expenses Per Days	370 345 $
Pro Estimated Expenses	2 222 070 $
Farm Remaining Season Days	3
Farm Expenses Per Days	18 064 $
Farm Estimated Expenses	54 192 $
Estimated Season Expenses	2 276 262 $
Season Salary Cap	56 265 050 $
Estimate Under Maximum Salary Cap of 63 000 000 $	6 734 950 $
Estimate Over Minimum Salary Cap of 30 000 000 $	26 265 050 $
Current Bank Account	34 608 768 $
Projected Bank Account	33 827 538 $

Pro Players Salaries
Alexander Ovechkin	8 000 000 $ (3)
Victor Hedman	6 000 000 $ (5)
Tyler Seguin	5 600 000 $ (2)
Mark Giordano	5 000 000 $ (1)
Mike Hoffman	3 125 000 $ (1)
Andrei Vasilevskiy	3 025 000 $ (1)
Brian Boyle	3 000 000 $ (1)
Jaroslav Halak	3 000 000 $ (2)
Jason Pominville (1 Way Contract)	2 800 000 $ (2)
Andrej Sustr	2 000 000 $ (2)
Jakob Silfverberg	1 750 000 $ (1)
Kyle Turris	1 500 000 $ (3)
Chris Tanev	1 250 000 $ (1)
Alex Killorn	1 200 000 $ (2)
Matt Martin	1 200 000 $ (3)
Mathew Barzal	925 000 $ (3)
Darnell Nurse	833 000 $ (1)
Josh Manson	825 000 $ (1)
Brayden Point	667 000 $ (2)
Nick Cousins	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2018 : 52 200 000 $
Year 2019 : 32 892 000 $
Year 2020 : 17 625 000 $
Year 2021 : 6 000 000 $
Salary Average Commitment
Year 2018 : 25 586 500 $
Year 2019 : 19 653 500 $
Year 2020 : 6 212 500 $
Year 2021 : 3 937 500 $
Salary Cap with 1 Way Contract
Year 2018 : 52 200 000 $
Year 2019 : 32 892 000 $
Year 2020 : 17 625 000 $
Year 2021 : 6 000 000 $

Farm Players Salaries
Adam Lowry	185 000 $ (2)
Michal Neuvirth	175 000 $ (2)
Antti Raanta	130 000 $ (3)
Radko Gudas	125 000 $ (4)
Zemgus Girgensons	110 000 $ (2)
Zac Rinaldo	100 000 $ (1)
Adam Pelech	92 500 $ (3)
Troy Stecher	92 500 $ (2)
Miles Wood	92 500 $ (2)
Ryan Murphy	83 300 $ (4)
Nikolay Goldobin	83 250 $ (3)
Carter Ashton	81 000 $ (2)
Kyle Clifford	80 000 $ (2)
Clarke MacArthur	75 000 $ (2)
Eric Gryba	75 000 $ (2)
Linden Vey	72 500 $ (3)
Andreas Athanasiou	57 500 $ (1)
Jordan Martinook	55 000 $ (1)
Gabriel Dumont	50 000 $ (3)
Anthony DeAngelo	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2018 : 1 865 050 $
Year 2019 : 1 652 550 $
Year 2020 : 636 550 $
Year 2021 : 208 300 $
Salary Average Commitment
Year 2018 : 1 437 550 $
Year 2019 : 1 290 050 $
Year 2020 : 551 550 $
Year 2021 : 140 800 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 677 - 94,62%
Level 2:	5000 - 55 $ - 4 694 - 93,88%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 844 - 96,11%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 131 - 71,02%
Farm Level 2:	4000 - 15 $ - 2 890 - 72,24%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 215 - 95,64%
Average Income per Game	1 327 211 $
Year to Date Revenue	53 088 456 $
Farm
Home Games Left	0
Average Attendance - %	5 020 - 71,72%
Average Income per Game	117 921 $
Year to Date Revenue	4 834 745 $
Expense
Pro Players Total Salaries	53 560 000 $
Farm Players Total Salaries	2 067 500 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 317 876 $
Farm Year To Date Expenses	2 508 118 $
Pro Salary Cap To Date	52 317 876 $
Farm Salary Cap To Date	2 508 118 $
Estimate
Pro Estimated Season Revenue	1 327 211 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	376 276 $
Pro Estimated Expenses	2 257 656 $
Farm Remaining Season Days	3
Farm Expenses Per Days	18 081 $
Farm Estimated Expenses	54 243 $
Estimated Season Expenses	2 311 899 $
Season Salary Cap	57 127 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $	5 872 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $	27 127 500 $
Current Bank Account	19 311 362 $
Projected Bank Account	18 326 674 $

Pro Players Salaries
Andrej Meszaros	8 000 000 $ (3)
Phil Kessel	7 500 000 $ (1)
Andrew Ladd	5 000 000 $ (1)
Pekka Rinne	5 000 000 $ (1)
Adam Henrique	4 000 000 $ (1)
Kyle Palmieri	3 500 000 $ (1)
Drayson Bowman	3 000 000 $ (2)
Lance Bouma	2 500 000 $ (3)
Oscar Klefbom	2 000 000 $ (3)
Jamie Oleksiak	2 000 000 $ (2)
Emerson Etem	2 000 000 $ (1)
Kevan Miller	1 550 000 $ (1)
Curtis Lazar	1 250 000 $ (2)
T.J. Brodie	1 000 000 $ (1)
Emil Garipov	1 000 000 $ (2)
Devin Shore	925 000 $ (2)
Alex Tuch	925 000 $ (3)
Nikolaj Ehlers	925 000 $ (1)
Brandon Carlo	818 000 $ (2)
Conor Sheary	667 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2018 : 53 560 000 $
Year 2019 : 22 418 000 $
Year 2020 : 13 425 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 12 768 000 $
Year 2019 : 7 726 000 $
Year 2020 : 3 183 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 53 560 000 $
Year 2019 : 22 418 000 $
Year 2020 : 13 425 000 $
Year 2021 : 0 $

Farm Players Salaries
Justin Braun	250 000 $ (1)
Brandon McMillan	250 000 $ (1)
Stu Bickel	175 000 $ (1)
Tomas Vincour	125 000 $ (2)
Drew Shore	125 000 $ (2)
Mark Pysyk	100 000 $ (1)
William Karlsson	97 500 $ (1)
Jake McCabe	97 500 $ (1)
Steven Santini	92 500 $ (2)
Stephen Johns	80 000 $ (2)
Shane Prince	80 000 $ (1)
Andrew Cogliano	70 000 $ (1)
Marek Schwarz	70 000 $ (1)
Alexei Ponikarovsky	65 000 $ (1)
Stefan Matteau	65 000 $ (1)
Nathan Gerbe	60 000 $ (1)
Alexei Mikhnov	60 000 $ (1)
Andrew Ebbet	55 000 $ (2)
Branko Radivojevic	50 000 $ (1)
Alexandre Picard	50 000 $ (1)
Lars Haugen	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2018 : 2 067 500 $
Year 2019 : 477 500 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 462 500 $
Year 2019 : 297 500 $
Year 2020 : 0 $
Year 2021 : 0 $

Los Angeles

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6500 - 95 $ - 5 673 - 87,28%
Level 2:	5500 - 49 $ - 4 751 - 86,39%
Level 3:	3000 - 29 $ - 2 401 - 80,04%
Level 4:	4000 - 19 $ - 3 892 - 97,29%
Luxury :	2000 - 149 $ - 1 560 - 78,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 2 269 - 75,62%
Farm Level 2:	4000 - 15 $ - 2 973 - 74,33%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	18 277 - 87,04%
Average Income per Game	1 377 144 $
Year to Date Revenue	55 085 743 $
Farm
Home Games Left	1
Average Attendance - %	5 242 - 74,89%
Average Income per Game	101 318 $
Year to Date Revenue	4 052 720 $
Expense
Pro Players Total Salaries	60 312 000 $
Farm Players Total Salaries	1 459 000 $
Coaches Total Salaries	1 150 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 765 208 $
Farm Year To Date Expenses	1 953 597 $
Pro Salary Cap To Date	56 765 208 $
Farm Salary Cap To Date	1 953 597 $
Estimate
Pro Estimated Season Revenue	1 377 144 $
Farm Estimated Season Revenue	101 318 $
Pro Remaining Season Days	6
Pro Expenses Per Days	421 462 $
Pro Estimated Expenses	2 528 772 $
Farm Remaining Season Days	3
Farm Expenses Per Days	12 739 $
Farm Estimated Expenses	38 217 $
Estimated Season Expenses	2 566 989 $
Season Salary Cap	62 921 000 $
Estimate Under Maximum Salary Cap of 63 000 000 $	79 000 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 921 000 $
Current Bank Account	41 552 196 $
Projected Bank Account	40 463 669 $

Pro Players Salaries
Tyler Johnson	6 000 000 $ (2)
Kris Versteeg	6 000 000 $ (3)
Kristopher Letang	5 750 000 $ (2)
Jordan Staal	5 000 000 $ (1)
Chad Johnson	5 000 000 $ (1)
Nikolai Kulemin	4 700 000 $ (1)
Michael Del Zotto	4 250 000 $ (1)
Mats Zuccarello	4 000 000 $ (1)
Devin Setoguchi	2 500 000 $ (1)
Michael Stone	2 000 000 $ (1)
Matt Nieto	2 000 000 $ (2)
Marcus Kruger	2 000 000 $ (2)
Zach Boychuk	1 750 000 $ (4)
Johan Larsson	1 500 000 $ (4)
Karl Alzner	1 500 000 $ (3)
Tommy Wingels	1 500 000 $ (2)
Thomas Hickey	1 225 000 $ (2)
James Reimer	1 200 000 $ (1)
Derek Forbort	925 000 $ (3)
Teemu Pulkkinen	812 000 $ (1)
Jake Dotchin	700 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2018 : 60 312 000 $
Year 2019 : 30 850 000 $
Year 2020 : 11 675 000 $
Year 2021 : 3 250 000 $
Salary Average Commitment
Year 2018 : 20 945 000 $
Year 2019 : 12 233 000 $
Year 2020 : 3 225 000 $
Year 2021 : 1 300 000 $
Salary Cap with 1 Way Contract
Year 2018 : 60 312 000 $
Year 2019 : 30 850 000 $
Year 2020 : 11 675 000 $
Year 2021 : 3 250 000 $

Farm Players Salaries
Riley Nash	110 000 $ (1)
Cody Goloubef	100 000 $ (4)
Alexey Marchenko	97 500 $ (1)
Mattias Tedenby	90 000 $ (3)
Marcel Goc	85 000 $ (2)
Michael Kostka	85 000 $ (1)
Dylan McIlrath	80 000 $ (1)
John Mitchell	80 000 $ (1)
Carl Soderberg	80 000 $ (2)
Colton Sissons	75 000 $ (1)
Cedrick Desjardins	75 000 $ (2)
Michael Bournival	64 000 $ (3)
Brian Strait	62 500 $ (2)
Zac Dalpe	60 000 $ (1)
Frankie Corrado	60 000 $ (1)
Darryl Bootland	55 000 $ (1)
Darren Helm	50 000 $ (2)
Tomas Popperle	50 000 $ (2)
Peter Regin	50 000 $ (1)
Blair Jones	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2018 : 1 459 000 $
Year 2019 : 656 500 $
Year 2020 : 254 000 $
Year 2021 : 100 000 $
Salary Average Commitment
Year 2018 : 1 384 000 $
Year 2019 : 611 500 $
Year 2020 : 224 000 $
Year 2021 : 70 000 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 105 $ - 5 666 - 94,43%
Level 2:	5000 - 60 $ - 4 685 - 93,70%
Level 3:	2000 - 40 $ - 1 805 - 90,27%
Level 4:	4000 - 30 $ - 2 971 - 74,26%
Luxury :	1000 - 280 $ - 876 - 87,61%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 2 295 - 76,51%
Farm Level 2:	4000 - 7 $ - 3 063 - 76,58%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	16 003 - 88,90%
Average Income per Game	1 539 145 $
Year to Date Revenue	61 565 802 $
Farm
Home Games Left	0
Average Attendance - %	5 359 - 76,55%
Average Income per Game	78 827 $
Year to Date Revenue	3 231 898 $
Expense
Pro Players Total Salaries	58 528 000 $
Farm Players Total Salaries	2 427 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 544 054 $
Farm Year To Date Expenses	2 865 624 $
Pro Salary Cap To Date	57 544 054 $
Farm Salary Cap To Date	2 865 624 $
Estimate
Pro Estimated Season Revenue	1 539 145 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	413 986 $
Pro Estimated Expenses	2 483 916 $
Farm Remaining Season Days	3
Farm Expenses Per Days	20 616 $
Farm Estimated Expenses	61 848 $
Estimated Season Expenses	2 545 764 $
Season Salary Cap	62 955 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $	44 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 955 500 $
Current Bank Account	55 890 231 $
Projected Bank Account	54 883 612 $

Pro Players Salaries
Erik Karlsson	6 000 000 $ (3)
John Tavares	5 000 000 $ (1)
Nikita Kucherov	5 000 000 $ (3)
John Gibson	4 787 000 $ (5)
Shea Weber	4 500 000 $ (1)
Andre Burakovsky	4 025 000 $ (3)
Taylor Hall	4 000 000 $ (2)
Jamie Benn	4 000 000 $ (3)
Nick Leddy	4 000 000 $ (4)
Alexander Wennberg	3 925 000 $ (3)
John Carlson	3 800 000 $ (3)
Mark Scheifele	3 750 000 $ (4)
Dylan Larkin	925 000 $ (1)
Nick Ritchie	833 000 $ (2)
Scott Laughton	833 000 $ (1)
Mitch Marner	833 000 $ (2)
Erik Gustafsson	667 000 $ (1)
Kevin Porter	650 000 $ (2)
Craig Anderson	500 000 $ (2)
Steven Oleksy	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2018 : 58 528 000 $
Year 2019 : 46 853 000 $
Year 2020 : 39 537 000 $
Year 2021 : 12 787 000 $
Salary Average Commitment
Year 2018 : 16 746 000 $
Year 2019 : 9 921 000 $
Year 2020 : 6 255 000 $
Year 2021 : 2 212 000 $
Salary Cap with 1 Way Contract
Year 2018 : 58 528 000 $
Year 2019 : 46 603 000 $
Year 2020 : 39 287 000 $
Year 2021 : 12 537 000 $

Farm Players Salaries
Braydon Coburn	250 000 $ (1)
Oliver Ekman-Larsson	175 000 $ (2)
Ondrej Palat	175 000 $ (1)
Cam Fowler	170 000 $ (1)
Tomas Tatar	150 000 $ (2)
Mason Raymond	125 000 $ (3)
Jonathan Bernier	125 000 $ (2)
Artem Anisimov	100 000 $ (1)
Robert Hagg	97 500 $ (3)
Gustav Forsling	92 500 $ (2)
Esa Lindell	92 500 $ (2)
Jimmy Vesey	92 500 $ (2)
William Nylander	92 500 $ (2)
Joonas Donskoi	92 500 $ (1)
Kyle Connor	92 500 $ (3)
Tyler Bertuzzi	90 000 $ (3)
Oscar Lindberg	70 000 $ (1)
Corey Potter	65 000 $ (2)
Ville Koistinen	65 000 $ (2)
Peter Budaj	65 000 $ (2)
Patrick Thoresen	50 000 $ (2)
Trevor Lewis	50 000 $ (1)
Brad Richardson	50 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 2018 : 2 427 500 $
Year 2019 : 1 570 000 $
Year 2020 : 405 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 685 000 $
Year 2019 : 1 150 000 $
Year 2020 : 340 000 $
Year 2021 : 0 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 647 - 94,11%
Level 2:	5000 - 55 $ - 4 704 - 94,09%
Level 3:	2000 - 32 $ - 1 997 - 99,87%
Level 4:	4000 - 25 $ - 3 780 - 94,51%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 181 - 72,71%
Farm Level 2:	4000 - 15 $ - 2 910 - 72,74%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 129 - 95,16%
Average Income per Game	1 350 459 $
Year to Date Revenue	54 018 351 $
Farm
Home Games Left	0
Average Attendance - %	5 091 - 72,73%
Average Income per Game	119 990 $
Year to Date Revenue	4 919 570 $
Expense
Pro Players Total Salaries	58 967 500 $
Farm Players Total Salaries	2 406 600 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 033 301 $
Farm Year To Date Expenses	2 745 651 $
Pro Salary Cap To Date	56 033 301 $
Farm Salary Cap To Date	2 745 651 $
Estimate
Pro Estimated Season Revenue	1 350 459 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	413 569 $
Pro Estimated Expenses	2 481 414 $
Farm Remaining Season Days	3
Farm Expenses Per Days	20 469 $
Farm Estimated Expenses	61 407 $
Estimated Season Expenses	2 542 821 $
Season Salary Cap	62 874 100 $
Estimate Under Maximum Salary Cap of 63 000 000 $	125 900 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 874 100 $
Current Bank Account	9 013 156 $
Projected Bank Account	7 820 794 $

Pro Players Salaries
Matt Frattin	5 500 000 $ (2)
Derek Stepan	5 000 000 $ (1)
Reilly Smith	5 000 000 $ (4)
Logan Couture	4 500 000 $ (2)
Brandon Saad	4 500 000 $ (2)
Niklas Hjalmarsson	3 750 000 $ (2)
Jay Bouwmeester	3 500 000 $ (3)
Alec Martinez	3 500 000 $ (1)
Patrick Marleau	3 250 000 $ (2)
Duncan Keith (1 Way Contract)	3 200 000 $ (2)
Robin Lehner	3 010 000 $ (3)
Antoine Roussel	2 100 000 $ (1)
Jonas Brodin	2 000 000 $ (1)
Brett Connolly	1 850 000 $ (3)
Ondrej Pavelec	1 850 000 $ (2)
Bobby Ryan	1 500 000 $ (1)
Anton Stralman	1 200 000 $ (2)
Antoine Vermette	1 000 000 $ (1)
Jack Eichel	925 000 $ (1)
Sonny Milano	832 500 $ (3)
Chris Kunitz	500 000 $ (1)
Ales Hemsky	500 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 2018 : 58 967 500 $
Year 2019 : 42 442 500 $
Year 2020 : 14 192 500 $
Year 2021 : 5 000 000 $
Salary Average Commitment
Year 2018 : 32 367 500 $
Year 2019 : 23 392 500 $
Year 2020 : 3 142 500 $
Year 2021 : 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 58 967 500 $
Year 2019 : 42 442 500 $
Year 2020 : 14 192 500 $
Year 2021 : 5 000 000 $

Farm Players Salaries
Evander Kane	250 000 $ (2)
Adam McQuaid	240 000 $ (1)
Joe Colborne	200 000 $ (3)
Brendan Smith	180 000 $ (3)
Calle Jarnkrok	123 500 $ (3)
Ladislav Nagy	100 000 $ (2)
Stephen Gionta	100 000 $ (2)
David Bolland	100 000 $ (2)
Jason Garrison	100 000 $ (2)
Viktor Tikhonov	100 000 $ (2)
Patrik Nemeth	87 500 $ (1)
Christoph Schubert	85 000 $ (2)
Joel Eriksson Ek	83 250 $ (3)
Brendan Perlini	82 350 $ (3)
David Shantz	80 000 $ (2)
Brett Ritchie	80 000 $ (3)
Luca Sbisa	75 000 $ (1)
Marcus Sorensen	70 000 $ (3)
Riku Helenius	60 000 $ (2)
Shawn Matthias	60 000 $ (1)
Aaron Johnson	50 000 $ (1)
Zach Stortini	50 000 $ (1)
Barry Brust	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2018 : 2 406 600 $
Year 2019 : 1 794 100 $
Year 2020 : 819 100 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 846 600 $
Year 2019 : 1 269 100 $
Year 2020 : 484 100 $
Year 2021 : 0 $

New York I

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 95 $ - 6 320 - 79,01%
Level 2:	6000 - 55 $ - 4 857 - 80,96%
Level 3:	3000 - 30 $ - 2 387 - 79,57%
Level 4:	5000 - 20 $ - 4 101 - 82,03%
Luxury :	3000 - 145 $ - 2 370 - 79,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 236 - 74,54%
Farm Level 2:	4000 - 15 $ - 3 032 - 75,80%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	20 036 - 80,15%
Average Income per Game	1 637 872 $
Year to Date Revenue	65 514 894 $
Farm
Home Games Left	1
Average Attendance - %	5 268 - 75,26%
Average Income per Game	123 747 $
Year to Date Revenue	4 949 895 $
Expense
Pro Players Total Salaries	55 708 000 $
Farm Players Total Salaries	2 110 800 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 431 099 $
Farm Year To Date Expenses	2 593 641 $
Pro Salary Cap To Date	53 431 099 $
Farm Salary Cap To Date	2 593 641 $
Estimate
Pro Estimated Season Revenue	1 637 872 $
Farm Estimated Season Revenue	123 747 $
Pro Remaining Season Days	6
Pro Expenses Per Days	388 331 $
Pro Estimated Expenses	2 329 986 $
Farm Remaining Season Days	3
Farm Expenses Per Days	18 386 $
Farm Estimated Expenses	55 158 $
Estimated Season Expenses	2 385 144 $
Season Salary Cap	58 918 800 $
Estimate Under Maximum Salary Cap of 63 000 000 $	4 081 200 $
Estimate Over Minimum Salary Cap of 30 000 000 $	28 918 800 $
Current Bank Account	145 084 029 $
Projected Bank Account	144 460 504 $

Pro Players Salaries
Alexander Steen	5 200 000 $ (2)
Corey Crawford	5 000 000 $ (1)
Michael Grabner	5 000 000 $ (2)
Semyon Varlamov	5 000 000 $ (2)
Brent Seabrook	5 000 000 $ (3)
Travis Zajac	4 000 000 $ (2)
Mikko Koivu	4 000 000 $ (2)
Ryan O'Reilly	4 000 000 $ (1)
Peter Holland (1 Way Contract)	3 500 000 $ (2)
-1 Way Contract Salary Cap :	3 500 000 $
Dennis Everberg	2 625 000 $ (2)
Torey Krug	2 500 000 $ (1)
Danny DeKeyser	1 500 000 $ (3)
Chris Stewart	1 200 000 $ (1)
Jacob Josefson	1 000 000 $ (2)
Casey Cizikas	1 000 000 $ (2)
Andreas Nodl	1 000 000 $ (1)
Ben Hutton	925 000 $ (1)
Alex Petrovic	925 000 $ (1)
Dmitry Kulikov	900 000 $ (2)
Teuvo Teravainen	833 000 $ (1)
Patrick Maroon	600 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2018 : 55 708 000 $
Year 2019 : 39 325 000 $
Year 2020 : 6 500 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 37 658 000 $
Year 2019 : 32 050 000 $
Year 2020 : 5 425 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 55 708 000 $
Year 2019 : 39 325 000 $
Year 2020 : 6 500 000 $
Year 2021 : 0 $

Farm Players Salaries
Jiri Sekac	300 000 $ (3)
Mikkel Boedker	300 000 $ (1)
Cody Eakin	190 000 $ (2)
Ty Wishart	120 000 $ (1)
Gilbert Brule	100 000 $ (1)
Joakim Nordstrom	97 500 $ (1)
Travis Konecny	92 500 $ (2)
Shea Theodore	83 300 $ (2)
Scottie Upshall	80 000 $ (2)
Marc Methot	80 000 $ (2)
Marcus Foligno	80 000 $ (3)
Kevin Bieksa	80 000 $ (2)
Steven Kampfer	80 000 $ (2)
Jonathan Ericsson	80 000 $ (2)
Antti Niemi	80 000 $ (2)
Karri Ramo	80 000 $ (2)
Matt Calvert	80 000 $ (2)
Miikka Salomaki	57 500 $ (1)
Tom Kuhnhackl	50 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 2018 : 2 110 800 $
Year 2019 : 1 385 800 $
Year 2020 : 380 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 258 300 $
Year 2019 : 933 300 $
Year 2020 : 142 500 $
Year 2021 : 0 $

New York R

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 120 $ - 5 040 - 84,00%
Level 2:	5000 - 80 $ - 4 200 - 84,00%
Level 3:	2000 - 60 $ - 1 680 - 84,00%
Level 4:	4000 - 40 $ - 3 360 - 84,00%
Luxury :	1500 - 250 $ - 1 260 - 84,00%
Total Capacity :	18500
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 520 - 84,00%
Farm Level 2:	4000 - 20 $ - 3 360 - 84,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	15 540 - 84,00%
Average Income per Game	1 789 200 $
Year to Date Revenue	71 568 000 $
Farm
Home Games Left	0
Average Attendance - %	5 880 - 84,00%
Average Income per Game	168 000 $
Year to Date Revenue	6 888 000 $
Expense
Pro Players Total Salaries	55 992 000 $
Farm Players Total Salaries	2 390 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	53 118 361 $
Farm Year To Date Expenses	2 766 757 $
Pro Salary Cap To Date	53 118 361 $
Farm Salary Cap To Date	2 766 757 $
Estimate
Pro Estimated Season Revenue	1 789 200 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	393 048 $
Pro Estimated Expenses	2 358 288 $
Farm Remaining Season Days	3
Farm Expenses Per Days	20 352 $
Farm Estimated Expenses	61 056 $
Estimated Season Expenses	2 419 344 $
Season Salary Cap	61 882 000 $
Estimate Under Maximum Salary Cap of 63 000 000 $	1 118 000 $
Estimate Over Minimum Salary Cap of 30 000 000 $	31 882 000 $
Current Bank Account	97 235 187 $
Projected Bank Account	96 605 043 $

Pro Players Salaries
Anze Kopitar	8 000 000 $ (3)
Roman Josi	6 000 000 $ (1)
Johnny Gaudreau	5 925 000 $ (5)
Marian Gaborik	4 500 000 $ (1)
Roberto Luongo	4 000 000 $ (2)
Marc-Édouard Vlasic	3 500 000 $ (3)
Sam Gagner	3 000 000 $ (2)
Cam Atkinson	2 750 000 $ (2)
Cory Conacher	2 500 000 $ (3)
Patrick Sharp	2 500 000 $ (2)
Mike Weber	2 000 000 $ (2)
Jimmy Hayes	2 000 000 $ (3)
Tyler Bozak	2 000 000 $ (2)
Matt Bartkowski	1 100 000 $ (2)
Niklas Kronwall	1 000 000 $ (2)
Niklas Svedberg	1 000 000 $ (4)
David Backes (1 Way Contract)	1 000 000 $ (2)
Sven Baertschi	975 000 $ (1)
Chris Tierney	850 000 $ (3)
Brett Pesce	792 000 $ (1)
Mark Arcobello	600 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 2018 : 55 992 000 $
Year 2019 : 43 725 000 $
Year 2020 : 24 375 000 $
Year 2021 : 6 925 000 $
Salary Average Commitment
Year 2018 : 25 721 500 $
Year 2019 : 17 454 500 $
Year 2020 : 4 804 500 $
Year 2021 : 1 562 500 $
Salary Cap with 1 Way Contract
Year 2018 : 55 992 000 $
Year 2019 : 43 725 000 $
Year 2020 : 24 375 000 $
Year 2021 : 6 925 000 $

Farm Players Salaries
Matt Read	250 000 $ (1)
Brandon Sutter	250 000 $ (3)
Anders Lindback	250 000 $ (2)
Bo Horvat	200 000 $ (4)
Marc-Andre Gragnani	150 000 $ (1)
Martin Hanzal	110 000 $ (1)
Chris Butler	100 000 $ (1)
Scott Hartnell	100 000 $ (2)
David Rundblad	100 000 $ (1)
Xavier Ouellet	92 500 $ (2)
Ryan Murray	92 500 $ (5)
Andrew Shaw	90 000 $ (2)
Alexandre Burrows	85 000 $ (2)
Benoit Pouliot	85 000 $ (1)
Dominik Simon	75 000 $ (3)
Tristan Jarry	65 000 $ (3)
Matt Moulson	65 000 $ (2)
Jannik Hansen	65 000 $ (2)
Lauri Korpikoski	65 000 $ (2)
Brooks Orpik	50 000 $ (2)
David Schlemko	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2018 : 2 390 000 $
Year 2019 : 1 545 000 $
Year 2020 : 682 500 $
Year 2021 : 292 500 $
Salary Average Commitment
Year 2018 : 1 317 500 $
Year 2019 : 982 500 $
Year 2020 : 375 000 $
Year 2021 : 185 000 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 715 - 95,25%
Level 2:	5000 - 60 $ - 4 704 - 94,08%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 921 - 98,04%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 281 - 76,02%
Farm Level 2:	4000 - 15 $ - 3 139 - 78,48%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 340 - 96,33%
Average Income per Game	1 442 562 $
Year to Date Revenue	57 702 480 $
Farm
Home Games Left	0
Average Attendance - %	5 420 - 77,43%
Average Income per Game	126 912 $
Year to Date Revenue	5 203 395 $
Expense
Pro Players Total Salaries	53 550 000 $
Farm Players Total Salaries	2 554 900 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	53 520 062 $
Farm Year To Date Expenses	4 063 980 $
Pro Salary Cap To Date	53 520 062 $
Farm Salary Cap To Date	4 063 980 $
Estimate
Pro Estimated Season Revenue	1 442 562 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	379 655 $
Pro Estimated Expenses	2 277 930 $
Farm Remaining Season Days	3
Farm Expenses Per Days	28 556 $
Farm Estimated Expenses	85 668 $
Estimated Season Expenses	2 363 598 $
Season Salary Cap	61 104 900 $
Estimate Under Maximum Salary Cap of 63 000 000 $	1 895 100 $
Estimate Over Minimum Salary Cap of 30 000 000 $	31 104 900 $
Current Bank Account	35 280 451 $
Projected Bank Account	34 359 415 $

Pro Players Salaries
David Krejci	6 500 000 $ (1)
Ryan Suter	6 500 000 $ (3)
Mark Stone	6 050 000 $ (3)
Martin Jones	4 750 000 $ (4)
Valtteri Filppula	4 000 000 $ (2)
Justin Faulk	3 750 000 $ (3)
Jonathan Huberdeau	3 000 000 $ (5)
Zach Bogosian	2 500 000 $ (1)
Brendan Gallagher	2 250 000 $ (2)
J.T Brown	2 250 000 $ (3)
Justin Fontaine	2 000 000 $ (2)
Ryan Johansen	1 800 000 $ (1)
Mark Barberio	1 750 000 $ (3)
Mikael Granlund	1 500 000 $ (3)
Matt Carle	1 200 000 $ (2)
Stefan Elliott	1 000 000 $ (2)
Luke Glendening	1 000 000 $ (3)
Matt Fraser	650 000 $ (4)
Nikita Filatov	600 000 $ (4)
Kari Lehtonen	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2018 : 53 550 000 $
Year 2019 : 42 750 000 $
Year 2020 : 32 800 000 $
Year 2021 : 10 000 000 $
Salary Average Commitment
Year 2018 : 20 880 000 $
Year 2019 : 19 530 000 $
Year 2020 : 12 530 000 $
Year 2021 : 2 200 000 $
Salary Cap with 1 Way Contract
Year 2018 : 53 550 000 $
Year 2019 : 42 750 000 $
Year 2020 : 31 800 000 $
Year 2021 : 9 000 000 $

Farm Players Salaries
Alex Galchenyuk	350 000 $ (5)
Ronald Kenins	290 000 $ (2)
Patrick Wiercioch	250 000 $ (1)
Damon Severson	187 500 $ (3)
Brandon Manning	95 000 $ (1)
Louis Domingue	92 500 $ (1)
Pavel Zacha	92 500 $ (2)
Drake Caggiula	92 500 $ (2)
Andreas Borgman	92 500 $ (3)
Brock McGinn	90 000 $ (3)
Phil Di Giuseppe	86 800 $ (1)
Max Domi	83 300 $ (4)
Haydn Fleury	83 250 $ (3)
Jake DeBrusk	83 250 $ (3)
Chris Wideman	80 000 $ (1)
Mattias Janmark-Nylen	80 000 $ (1)
Vince Dunn	77 500 $ (3)
Ryan Dzingel	75 000 $ (1)
Juuse Saros	74 300 $ (2)
John Hayden	70 000 $ (3)
Fredrik Claesson	65 000 $ (2)
Viktor Arvidsson	64 000 $ (5)
Total Farm Players	22
Salary Commitment
Year 2018 : 2 554 900 $
Year 2019 : 1 999 800 $
Year 2020 : 1 485 500 $
Year 2021 : 801 500 $
Salary Average Commitment
Year 2018 : 1 664 900 $
Year 2019 : 1 120 600 $
Year 2020 : 751 300 $
Year 2021 : 197 300 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	4000 - 150 $ - 3 567 - 89,18%
Level 2:	5000 - 120 $ - 3 300 - 66,00%
Level 3:	6000 - 90 $ - 3 960 - 66,00%
Level 4:	8000 - 60 $ - 5 280 - 66,00%
Luxury :	2000 - 200 $ - 1 347 - 67,37%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 283 - 76,09%
Farm Level 2:	4000 - 20 $ - 3 068 - 76,70%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 455 - 69,82%
Average Income per Game	2 248 523 $
Year to Date Revenue	89 940 900 $
Farm
Home Games Left	0
Average Attendance - %	5 351 - 76,44%
Average Income per Game	152 672 $
Year to Date Revenue	6 259 560 $
Expense
Pro Players Total Salaries	59 035 000 $
Farm Players Total Salaries	1 702 900 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	225 000 $
Pro Year To Date Expenses	57 644 208 $
Farm Year To Date Expenses	2 453 744 $
Pro Salary Cap To Date	57 644 208 $
Farm Salary Cap To Date	2 453 744 $
Estimate
Pro Estimated Season Revenue	2 248 522 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	414 034 $
Pro Estimated Expenses	2 484 204 $
Farm Remaining Season Days	3
Farm Expenses Per Days	16 922 $
Farm Estimated Expenses	50 766 $
Estimated Season Expenses	2 534 970 $
Season Salary Cap	62 662 900 $
Estimate Under Maximum Salary Cap of 63 000 000 $	337 100 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 662 900 $
Current Bank Account	105 897 059 $
Projected Bank Account	105 610 611 $

Pro Players Salaries
Henrik Zetterberg	8 500 000 $ (3)
Brent Burns	7 750 000 $ (2)
Drew Doughty	7 500 000 $ (1)
Filip Forsberg	6 000 000 $ (2)
Aaron Ekblad	5 000 000 $ (3)
Gabriel Landeskog	3 750 000 $ (1)
Dan Hamhuis	3 000 000 $ (1)
Boone Jenner	2 892 000 $ (4)
Joe Thornton (1 Way Contract)	2 875 000 $ (2)
Alexander Radulov	2 800 000 $ (2)
Cal Clutterbuck	1 500 000 $ (2)
Matt Grzelcyk	975 000 $ (3)
Zach Werenski	925 000 $ (2)
Clayton Keller	925 000 $ (3)
Pierre-Luc Dubois	925 000 $ (3)
Matt Murray	925 000 $ (2)
Joakim Andersson	750 000 $ (3)
Henrik Lundqvist	750 000 $ (2)
Jake Guentzel	743 000 $ (2)
Brandon Prust	550 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2018 : 59 035 000 $
Year 2019 : 44 735 000 $
Year 2020 : 20 967 000 $
Year 2021 : 4 392 000 $
Salary Average Commitment
Year 2018 : 35 240 000 $
Year 2019 : 20 690 000 $
Year 2020 : 5 542 000 $
Year 2021 : 792 000 $
Salary Cap with 1 Way Contract
Year 2018 : 59 035 000 $
Year 2019 : 44 235 000 $
Year 2020 : 19 967 000 $
Year 2021 : 2 892 000 $

Farm Players Salaries
Elias Lindholm	135 000 $ (3)
Beau Bennett	115 250 $ (3)
Tom Wilson	112 500 $ (1)
Adam Larsson	100 000 $ (1)
Jhonas Enroth	100 000 $ (2)
Zach Hyman	99 900 $ (2)
Austin Watson	97 500 $ (2)
Jesse Puljujarvi	92 500 $ (3)
Michal Kempny	90 000 $ (2)
Robert Bortuzzo	85 000 $ (3)
Thomas Chabot	83 250 $ (3)
Anton Forsberg	75 000 $ (3)
William Carrier	75 000 $ (2)
Bryan Rust	62 000 $ (1)
Michal Repik	60 000 $ (3)
Evgeny Grachev	60 000 $ (3)
Johan Franzen	55 000 $ (2)
Kris Russell	55 000 $ (1)
Patrick Eaves	50 000 $ (1)
Paul Postma	50 000 $ (2)
Damien Brunner	50 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 2018 : 1 702 900 $
Year 2019 : 1 323 400 $
Year 2020 : 706 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 480 150 $
Year 2019 : 1 185 650 $
Year 2020 : 568 250 $
Year 2021 : 0 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 731 - 95,52%
Level 2:	5000 - 60 $ - 4 732 - 94,65%
Level 3:	2000 - 40 $ - 1 844 - 92,20%
Level 4:	4000 - 20 $ - 3 943 - 98,57%
Luxury :	1000 - 260 $ - 942 - 94,19%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 213 - 73,76%
Farm Level 2:	4000 - 15 $ - 2 948 - 73,71%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 192 - 95,51%
Average Income per Game	1 505 474 $
Year to Date Revenue	60 218 976 $
Farm
Home Games Left	1
Average Attendance - %	5 161 - 73,73%
Average Income per Game	121 670 $
Year to Date Revenue	4 866 800 $
Expense
Pro Players Total Salaries	63 090 500 $
Farm Players Total Salaries	1 365 750 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(8 500 000 $)
Pro Year To Date Expenses	57 379 633 $
Farm Year To Date Expenses	2 350 450 $
Pro Salary Cap To Date	57 379 633 $
Farm Salary Cap To Date	2 350 450 $
Estimate
Pro Estimated Season Revenue	1 505 474 $
Farm Estimated Season Revenue	121 670 $
Pro Remaining Season Days	6
Pro Expenses Per Days	442 003 $
Pro Estimated Expenses	2 652 018 $
Farm Remaining Season Days	3
Farm Expenses Per Days	13 139 $
Farm Estimated Expenses	39 417 $
Estimated Season Expenses	2 691 435 $
Season Salary Cap	57 456 250 $
Estimate Under Maximum Salary Cap of 63 000 000 $	5 543 750 $
Estimate Over Minimum Salary Cap of 30 000 000 $	27 456 250 $
Current Bank Account	8 333 778 $
Projected Bank Account	7 269 487 $

Pro Players Salaries
Jeff Carter	8 500 000 $ (3)
Claude Giroux	7 000 000 $ (2)
Joe Pavelski	6 250 000 $ (1)
Vladimir Tarasenko	6 000 000 $ (3)
Eric Staal	5 250 000 $ (1)
Erik Johnson	5 000 000 $ (3)
Ryan Miller	3 500 000 $ (2)
Dougie Hamilton	3 250 000 $ (2)
Lars Eller	3 000 000 $ (2)
Sergei Kostitsyn	2 700 000 $ (1)
Brian Flynn	1 500 000 $ (2)
Mike Smith	1 200 000 $ (2)
Ryan Ellis	1 200 000 $ (2)
T.J. Hensick	1 100 000 $ (2)
Mathieu Perreault	1 000 000 $ (2)
Connor McDavid	975 000 $ (1)
Shayne Gostisbehere	925 000 $ (1)
Matthew Tkachuk	925 000 $ (2)
Nicolas Deslauriers	900 000 $ (4)
Ryan Hartman	833 000 $ (2)
Adrian Kempe	832 500 $ (3)
Nick Holden	750 000 $ (1)
Andy Greene	500 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2018 : 63 090 500 $
Year 2019 : 46 240 500 $
Year 2020 : 21 232 500 $
Year 2021 : 900 000 $
Salary Average Commitment
Year 2018 : 21 832 500 $
Year 2019 : 12 940 500 $
Year 2020 : 2 832 500 $
Year 2021 : 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 63 090 500 $
Year 2019 : 45 740 500 $
Year 2020 : 21 232 500 $
Year 2021 : 900 000 $

Farm Players Salaries
Jonas Hiller	200 000 $ (2)
Ben Scrivens	175 000 $ (1)
Timo Meier	92 500 $ (2)
Travis Sanheim	83 250 $ (3)
Curtis Mckenzie	65 000 $ (4)
Matt Tennyson	50 000 $ (2)
Geoff Platt	50 000 $ (1)
Jim Slater	50 000 $ (1)
Nikita Nikitin	50 000 $ (1)
Tuomo Ruutu	50 000 $ (1)
Dan Paille	50 000 $ (1)
Maxim Lapierre	50 000 $ (1)
Matt D'Agostini	50 000 $ (1)
Milan Jurcina	50 000 $ (1)
Colin McDonald	50 000 $ (1)
Bobby Sanguinetti	50 000 $ (1)
Viktor Antipin	50 000 $ (3)
Chad Ruhwedle	50 000 $ (2)
Jakub Klepis	50 000 $ (1)
Zbynek Michalek	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2018 : 1 365 750 $
Year 2019 : 590 750 $
Year 2020 : 198 250 $
Year 2021 : 65 000 $
Salary Average Commitment
Year 2018 : 1 283 250 $
Year 2019 : 590 750 $
Year 2020 : 198 250 $
Year 2021 : 65 000 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 90 $ - 5 812 - 77,49%
Level 2:	6000 - 55 $ - 4 644 - 77,40%
Level 3:	3500 - 25 $ - 2 391 - 68,32%
Level 4:	5500 - 17 $ - 4 099 - 74,53%
Luxury :	2500 - 160 $ - 1 600 - 64,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 227 - 74,22%
Farm Level 2:	4000 - 15 $ - 2 965 - 74,13%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	18 546 - 74,19%
Average Income per Game	1 396 743 $
Year to Date Revenue	55 869 712 $
Farm
Home Games Left	0
Average Attendance - %	5 192 - 74,17%
Average Income per Game	122 416 $
Year to Date Revenue	5 019 075 $
Expense
Pro Players Total Salaries	57 814 500 $
Farm Players Total Salaries	2 364 050 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 644 976 $
Farm Year To Date Expenses	3 010 343 $
Pro Salary Cap To Date	56 644 976 $
Farm Salary Cap To Date	3 010 343 $
Estimate
Pro Estimated Season Revenue	1 396 743 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	412 514 $
Pro Estimated Expenses	2 475 084 $
Farm Remaining Season Days	3
Farm Expenses Per Days	20 169 $
Farm Estimated Expenses	60 507 $
Estimated Season Expenses	2 535 591 $
Season Salary Cap	62 678 550 $
Estimate Under Maximum Salary Cap of 63 000 000 $	321 450 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 678 550 $
Current Bank Account	43 925 056 $
Projected Bank Account	42 786 208 $

Pro Players Salaries
Carey Price	7 000 000 $ (2)
Brandon Pirri	5 000 000 $ (2)
T.J Oshie	5 000 000 $ (1)
Hampus Lindholm	4 500 000 $ (4)
Jeff Schultz	4 000 000 $ (2)
Wayne Simmonds	3 500 000 $ (3)
Jack Johnson	3 500 000 $ (2)
Sean Couturier	3 250 000 $ (4)
Johnny Boychuk	3 000 000 $ (1)
Nick Foligno	3 000 000 $ (2)
Viacheslav Voynov	2 850 000 $ (3)
Mike Santorelli	2 500 000 $ (2)
Vladislav Namestnikov	2 274 000 $ (4)
J.T. Miller	2 000 000 $ (4)
Dmitrij Jaskin	1 833 000 $ (4)
Colton Parayko	925 000 $ (4)
Auston Matthews	925 000 $ (2)
Connor Brown	925 000 $ (2)
Travis Dermott	832 500 $ (3)
Michael Sgarbossa	500 000 $ (2)
Scott Wedgewood	500 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 2018 : 57 814 500 $
Year 2019 : 56 639 500 $
Year 2020 : 30 289 500 $
Year 2021 : 22 607 000 $
Salary Average Commitment
Year 2018 : 27 064 500 $
Year 2019 : 23 564 500 $
Year 2020 : 9 914 500 $
Year 2021 : 7 732 000 $
Salary Cap with 1 Way Contract
Year 2018 : 57 814 500 $
Year 2019 : 49 814 500 $
Year 2020 : 22 464 500 $
Year 2021 : 14 782 000 $

Farm Players Salaries
Dustin Jeffrey	300 000 $ (2)
Sami Vatanen	300 000 $ (4)
Calvin De Haan	200 000 $ (4)
Colton Sceviour	150 000 $ (3)
Alexander Edler	150 000 $ (1)
Darcy Kuemper	150 000 $ (2)
Cam Ward	150 000 $ (1)
Alexander Burmistrov	120 000 $ (1)
Mikhail Grigorenko	100 000 $ (2)
Anton Slepyshev	92 500 $ (2)
Nic Petan	83 300 $ (2)
Kasperi Kapanen	83 250 $ (3)
Viktor Stalberg	70 000 $ (1)
Rob Klinkhammer	70 000 $ (1)
James Sheppard	70 000 $ (1)
Carlo Colaiacovo	70 000 $ (1)
Carl Gunnarsson	55 000 $ (1)
Remi Elie	50 000 $ (3)
Maxim Afinogenov	50 000 $ (2)
Adam Pardy	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2018 : 2 364 050 $
Year 2019 : 1 609 050 $
Year 2020 : 783 250 $
Year 2021 : 500 000 $
Salary Average Commitment
Year 2018 : 1 764 050 $
Year 2019 : 1 154 050 $
Year 2020 : 454 250 $
Year 2021 : 171 000 $

Vancouver

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 200 $ - 4 440 - 74,00%
Level 2:	5000 - 105 $ - 3 700 - 74,00%
Level 3:	2000 - 70 $ - 1 480 - 74,00%
Level 4:	4000 - 45 $ - 2 960 - 74,00%
Luxury :	1000 - 400 $ - 740 - 74,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 309 - 76,95%
Farm Level 2:	4000 - 15 $ - 3 047 - 76,17%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	13 320 - 74,00%
Average Income per Game	2 171 160 $
Year to Date Revenue	86 846 400 $
Farm
Home Games Left	1
Average Attendance - %	5 355 - 76,50%
Average Income per Game	126 501 $
Year to Date Revenue	5 060 035 $
Expense
Pro Players Total Salaries	58 535 000 $
Farm Players Total Salaries	2 400 600 $
Coaches Total Salaries	1 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 221 814 $
Farm Year To Date Expenses	3 146 892 $
Pro Salary Cap To Date	56 221 814 $
Farm Salary Cap To Date	3 146 892 $
Estimate
Pro Estimated Season Revenue	2 171 160 $
Farm Estimated Season Revenue	126 501 $
Pro Remaining Season Days	6
Pro Expenses Per Days	410 586 $
Pro Estimated Expenses	2 463 516 $
Farm Remaining Season Days	3
Farm Expenses Per Days	22 187 $
Farm Estimated Expenses	66 561 $
Estimated Season Expenses	2 530 077 $
Season Salary Cap	62 685 600 $
Estimate Under Maximum Salary Cap of 63 000 000 $	314 400 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 685 600 $
Current Bank Account	36 998 585 $
Projected Bank Account	36 766 169 $

Pro Players Salaries
Sergei Bobrovsky	6 000 000 $ (2)
Zach Parise	5 500 000 $ (3)
Thomas Vanek	5 000 000 $ (3)
Brayden Schenn	5 000 000 $ (3)
Calvin Pickard	4 510 000 $ (3)
Brandon Dubinsky	3 500 000 $ (1)
Tobias Rieder	3 425 000 $ (4)
Melker Karlsson	3 025 000 $ (4)
Josh Bailey	3 000 000 $ (1)
Bryan Little	3 000 000 $ (2)
Erik Haula	2 600 000 $ (1)
Mika Zibanejad	2 500 000 $ (2)
Luke Schenn	2 400 000 $ (3)
Gustav Nyquist	2 350 000 $ (3)
Zach Redmond	1 800 000 $ (2)
Nino Niederreiter	1 200 000 $ (2)
Philip Larsen	1 100 000 $ (1)
Dylan Olsen	1 050 000 $ (2)
Colin Miller	900 000 $ (1)
Scott Mayfield	675 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2018 : 58 535 000 $
Year 2019 : 47 435 000 $
Year 2020 : 31 210 000 $
Year 2021 : 6 450 000 $
Salary Average Commitment
Year 2018 : 12 346 000 $
Year 2019 : 9 496 000 $
Year 2020 : 5 051 000 $
Year 2021 : 1 850 000 $
Salary Cap with 1 Way Contract
Year 2018 : 58 535 000 $
Year 2019 : 47 435 000 $
Year 2020 : 31 210 000 $
Year 2021 : 6 450 000 $

Farm Players Salaries
Philipp Grubauer	225 000 $ (3)
Kevin Hayes	200 000 $ (3)
Lucas Lessio	153 300 $ (4)
Nick Palmieri	150 000 $ (3)
John Moore	150 000 $ (2)
Rasmus Ristolainen	150 000 $ (3)
Brenden Dillon	125 000 $ (2)
Brett Carson	110 000 $ (2)
Matt Hunwick	100 000 $ (2)
Noah Hanifin	92 500 $ (1)
Matt Corrente	92 500 $ (1)
Iiro Pakarinen	92 500 $ (1)
Joel Armia	87 500 $ (1)
Corey Tropp	85 000 $ (3)
Frank Vatrano	84 300 $ (2)
Kerby Rychel	70 000 $ (1)
Linus Ullmark	70 000 $ (2)
Evan Rodrigues	65 000 $ (3)
Alan Quine	65 000 $ (2)
Brendan Leipsic	65 000 $ (3)
Connor Carrick	63 000 $ (2)
Ryan Stanton	55 000 $ (3)
Tyler Graovac	50 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 2018 : 2 400 600 $
Year 2019 : 2 015 600 $
Year 2020 : 1 198 300 $
Year 2021 : 153 300 $
Salary Average Commitment
Year 2018 : 1 605 600 $
Year 2019 : 1 228 100 $
Year 2020 : 615 800 $
Year 2021 : 83 300 $

Vegas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 772 - 96,20%
Level 2:	5000 - 60 $ - 4 758 - 95,17%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 968 - 99,20%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 166 - 72,21%
Farm Level 2:	4000 - 15 $ - 2 895 - 72,38%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 499 - 97,21%
Average Income per Game	1 454 501 $
Year to Date Revenue	58 180 056 $
Farm
Home Games Left	0
Average Attendance - %	5 061 - 72,31%
Average Income per Game	119 248 $
Year to Date Revenue	4 889 180 $
Expense
Pro Players Total Salaries	60 423 000 $
Farm Players Total Salaries	1 468 500 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 460 904 $
Farm Year To Date Expenses	1 843 918 $
Pro Salary Cap To Date	58 460 904 $
Farm Salary Cap To Date	1 843 918 $
Estimate
Pro Estimated Season Revenue	1 454 501 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	420 159 $
Pro Estimated Expenses	2 520 954 $
Farm Remaining Season Days	3
Farm Expenses Per Days	13 863 $
Farm Estimated Expenses	41 589 $
Estimated Season Expenses	2 562 543 $
Season Salary Cap	62 891 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $	108 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 891 500 $
Current Bank Account	48 048 257 $
Projected Bank Account	46 940 215 $

Pro Players Salaries
Evgeni Malkin	7 500 000 $ (1)
Sidney Crosby	7 000 000 $ (2)
Jonathan Quick	6 500 000 $ (3)
P.K. Subban	6 250 000 $ (2)
Steven Stamkos	6 000 000 $ (3)
James Neal	6 000 000 $ (2)
John Klingberg	5 000 000 $ (5)
Jaromir Jagr	4 000 000 $ (1)
Ian Cole	1 900 000 $ (3)
Brayden McNabb	1 500 000 $ (4)
Dion Phaneuf	1 100 000 $ (2)
Sam Bennett	925 000 $ (1)
Patrick Laine	925 000 $ (2)
Vojtech Polak	750 000 $ (1)
Connor Hellebuyck	693 000 $ (1)
Ivan Barbashev	650 000 $ (2)
Craig Smith (1 Way Contract)	610 000 $ (3)
Keith Aulie	600 000 $ (1)
Matt Stajan	520 000 $ (2)
Darren Haydar	500 000 $ (1)
Colin Greening	500 000 $ (2)
Kevin Dallman	500 000 $ (1)
Alexei Semenov	500 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2018 : 60 423 000 $
Year 2019 : 45 155 000 $
Year 2020 : 21 110 000 $
Year 2021 : 7 200 000 $
Salary Average Commitment
Year 2018 : 21 248 000 $
Year 2019 : 12 430 000 $
Year 2020 : 4 035 000 $
Year 2021 : 1 575 000 $
Salary Cap with 1 Way Contract
Year 2018 : 60 423 000 $
Year 2019 : 44 455 000 $
Year 2020 : 21 510 000 $
Year 2021 : 6 500 000 $

Farm Players Salaries
David Pastrnak	210 000 $ (4)
Ryan Jones	95 000 $ (1)
Ivan Provorov	92 500 $ (2)
Yan Stastny	90 000 $ (1)
Alexandre Giroux	85 000 $ (1)
Yanick Lehoux	80 000 $ (1)
Tommi Santala	80 000 $ (1)
Ben Walter	75 000 $ (1)
Alexander Svitov	70 000 $ (1)
Bill Thomas	70 000 $ (1)
Alexander Perezhogin	65 000 $ (1)
Matt Taormina	55 000 $ (1)
Paul Martin	51 000 $ (2)
Hannu Toivonen	50 000 $ (1)
Joni Ortio	50 000 $ (1)
Eric Perrin	50 000 $ (1)
Anton Volchenkov	50 000 $ (1)
Niklas Grossman	50 000 $ (1)
Barry Tallackson	50 000 $ (1)
Blake Comeau	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2018 : 1 468 500 $
Year 2019 : 353 500 $
Year 2020 : 490 000 $
Year 2021 : 490 000 $
Salary Average Commitment
Year 2018 : 1 507 250 $
Year 2019 : 407 250 $
Year 2020 : 263 750 $
Year 2021 : 263 750 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 690 - 94,83%
Level 2:	5000 - 50 $ - 4 733 - 94,65%
Level 3:	2000 - 35 $ - 1 999 - 99,93%
Level 4:	4000 - 25 $ - 3 820 - 95,50%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 2 179 - 72,64%
Farm Level 2:	4000 - 25 $ - 2 936 - 73,39%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 241 - 95,78%
Average Income per Game	1 336 981 $
Year to Date Revenue	54 816 228 $
Farm
Home Games Left	0
Average Attendance - %	5 115 - 73,07%
Average Income per Game	171 456 $
Year to Date Revenue	7 029 700 $
Expense
Pro Players Total Salaries	59 000 000 $
Farm Players Total Salaries	2 318 500 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 065 045 $
Farm Year To Date Expenses	2 523 447 $
Pro Salary Cap To Date	56 065 045 $
Farm Salary Cap To Date	2 523 447 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	413 793 $
Pro Estimated Expenses	2 482 758 $
Farm Remaining Season Days	3
Farm Expenses Per Days	19 849 $
Farm Estimated Expenses	59 547 $
Estimated Season Expenses	2 542 305 $
Season Salary Cap	62 818 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $	181 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $	32 818 500 $
Current Bank Account	54 874 175 $
Projected Bank Account	52 331 870 $

Pro Players Salaries
Ryan Getzlaf	7 000 000 $ (1)
Ben Bishop	5 500 000 $ (1)
Loui Eriksson	5 250 000 $ (3)
Nikita Zadorov	5 025 000 $ (5)
Tyson Barrie	5 000 000 $ (1)
Alexander Semin	5 000 000 $ (3)
Sean Monahan	4 700 000 $ (3)
Valeri Nichushkin	3 800 000 $ (4)
James van Riemsdyk	3 500 000 $ (2)
Tuukka Rask	2 800 000 $ (1)
Ben Chiarot	2 750 000 $ (4)
Mattias Ekholm	2 425 000 $ (1)
Nico Hischier	925 000 $ (3)
Sam Reinhart	925 000 $ (1)
Jordan Nolan	600 000 $ (1)
Mikael Backlund	600 000 $ (2)
Chris Conner	600 000 $ (1)
Colton Gillies	600 000 $ (2)
Chris Kelly	500 000 $ (1)
Fedor Tyutin	500 000 $ (1)
Alexei Emelin	500 000 $ (1)
Ben Lovejoy	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2018 : 59 000 000 $
Year 2019 : 32 150 000 $
Year 2020 : 28 650 000 $
Year 2021 : 12 775 000 $
Salary Average Commitment
Year 2018 : 20 475 000 $
Year 2019 : 11 625 000 $
Year 2020 : 9 625 000 $
Year 2021 : 6 775 000 $
Salary Cap with 1 Way Contract
Year 2018 : 59 000 000 $
Year 2019 : 32 150 000 $
Year 2020 : 27 450 000 $
Year 2021 : 11 575 000 $

Farm Players Salaries
Justin Abdelkader	350 000 $ (1)
Riley Sheahan	300 000 $ (3)
Nick Shore	200 000 $ (4)
Dustin Tokarski	157 500 $ (1)
Connor Murphy	150 000 $ (4)
Brady Skjei	92 500 $ (2)
Nick Schmaltz	92 500 $ (2)
David Clarkson	90 000 $ (1)
Anthony Duclair	89 400 $ (1)
Lee Stempniak	85 000 $ (1)
Kevin Fiala	83 300 $ (2)
Josh Morrissey	83 300 $ (2)
Josh Gratton	80 000 $ (1)
Triston Grant	75 000 $ (1)
Wojtek Wolski	70 000 $ (1)
Chris Thorburn	65 000 $ (1)
Dennis Seidenberg	55 000 $ (1)
Denis Shapavalov	50 000 $ (1)
Derek Joslin	50 000 $ (1)
Nikita Nesterov	50 000 $ (1)
Alexandre R. Picard	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2018 : 2 318 500 $
Year 2019 : 1 001 600 $
Year 2020 : 650 000 $
Year 2021 : 350 000 $
Salary Average Commitment
Year 2018 : 1 477 500 $
Year 2019 : 560 600 $
Year 2020 : 209 000 $
Year 2021 : 135 000 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7000 - 90 $ - 5 585 - 79,79%
Level 2:	6000 - 57 $ - 4 634 - 77,23%
Level 3:	3000 - 33 $ - 2 262 - 75,40%
Level 4:	5000 - 18 $ - 3 991 - 79,81%
Luxury :	2000 - 195 $ - 1 500 - 75,00%
Total Capacity :	23000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 319 - 77,30%
Farm Level 2:	4000 - 15 $ - 3 049 - 76,22%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 971 - 78,13%
Average Income per Game	1 446 880 $
Year to Date Revenue	57 875 189 $
Farm
Home Games Left	0
Average Attendance - %	5 368 - 76,68%
Average Income per Game	126 898 $
Year to Date Revenue	5 202 820 $
Expense
Pro Players Total Salaries	44 650 000 $
Farm Players Total Salaries	2 362 350 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 250 000 $
Pro Year To Date Expenses	49 805 498 $
Farm Year To Date Expenses	2 788 403 $
Pro Salary Cap To Date	49 805 498 $
Farm Salary Cap To Date	2 788 403 $
Estimate
Pro Estimated Season Revenue	1 446 880 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	6
Pro Expenses Per Days	310 000 $
Pro Estimated Expenses	1 860 000 $
Farm Remaining Season Days	3
Farm Expenses Per Days	22 270 $
Farm Estimated Expenses	66 810 $
Estimated Season Expenses	1 926 810 $
Season Salary Cap	50 362 350 $
Estimate Under Maximum Salary Cap of 63 000 000 $	12 637 650 $
Estimate Over Minimum Salary Cap of 30 000 000 $	20 362 350 $
Current Bank Account	35 914 839 $
Projected Bank Account	35 434 909 $

Pro Players Salaries
Matt Duchene	5 000 000 $ (2)
Cam Talbot	5 000 000 $ (1)
Drew Stafford	3 750 000 $ (3)
Frans Nielsen	3 500 000 $ (1)
Ryan Spooner	2 900 000 $ (3)
Nail Yakupov	2 500 000 $ (3)
Teddy Purcell	2 500 000 $ (2)
Josh Gorges	2 000 000 $ (2)
Christian Folin	2 000 000 $ (5)
Alex Chiasson	2 000 000 $ (2)
James Wisniewski	2 000 000 $ (3)
Mark Borowiecki	1 925 000 $ (3)
Anton Lander	1 925 000 $ (2)
Andrew MacDonald	1 700 000 $ (2)
Jimmy Howard	1 400 000 $ (2)
Mark Fayne	1 200 000 $ (1)
Jacob De La Rose	925 000 $ (3)
Micheal Ferland	925 000 $ (3)
Jared McCann	750 000 $ (1)
Colin Wilson	750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2018 : 44 650 000 $
Year 2019 : 34 200 000 $
Year 2020 : 18 525 000 $
Year 2021 : 3 600 000 $
Salary Average Commitment
Year 2018 : 20 750 000 $
Year 2019 : 18 450 000 $
Year 2020 : 7 175 000 $
Year 2021 : 600 000 $
Salary Cap with 1 Way Contract
Year 2018 : 44 650 000 $
Year 2019 : 34 200 000 $
Year 2020 : 16 925 000 $
Year 2021 : 2 000 000 $

Farm Players Salaries
Seth Griffith	329 200 $ (4)
Victor Rask	275 000 $ (4)
Jeff Zatkoff	150 000 $ (1)
Taylor Beck	150 000 $ (2)
Tyler Myers	100 000 $ (3)
Pavel Buchnevich	92 500 $ (2)
Danton Heinen	92 500 $ (3)
Malcolm Subban	92 500 $ (3)
Dylan Demelo	90 000 $ (3)
Anthony Beauvillier	83 300 $ (2)
Chris Bigras	83 300 $ (1)
Christian Fischer	81 500 $ (3)
Travis Hamonic	80 000 $ (2)
Joe Morrow	80 000 $ (1)
Jake Muzzin	75 000 $ (2)
Jesper Bratt	73 250 $ (3)
Matt Puempel	72 500 $ (2)
Denis Malgin	69 300 $ (3)
Scott Harrington	67 500 $ (3)
Chandler Stephenson	65 000 $ (3)
Jamie McGinn	60 000 $ (2)
Vince Hinostroza	50 000 $ (3)
Brendan Gaunce	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2018 : 2 362 350 $
Year 2019 : 1 999 050 $
Year 2020 : 1 385 750 $
Year 2021 : 604 200 $
Salary Average Commitment
Year 2018 : 1 727 350 $
Year 2019 : 1 364 050 $
Year 2020 : 885 750 $
Year 2021 : 154 200 $

Team	Current Fund	Season Salary Cap	Under Maximum of 63 000 000 $ Available Cap Space	Over Minimum of 30 000 000 $	Pro Players	Farm Players	Total Players
Arizona	91 712 036 $	62 910 800 $	89 200 $	32 910 800 $	22	21	43
Boston	25 480 730 $	61 700 400 $	1 299 600 $	31 700 400 $	20	20	40
Caroline	69 953 882 $	62 981 850 $	18 150 $	32 981 850 $	20	21	41
Chicago	(2 208 625 $)	62 663 200 $	336 800 $	32 663 200 $	22	22	44
Colorado	19 061 346 $	57 584 250 $	5 415 750 $	27 584 250 $	21	20	41
Dallas	74 686 385 $	56 803 000 $	6 197 000 $	26 803 000 $	21	20	41
Detroit	106 057 840 $	60 960 800 $	2 039 200 $	30 960 800 $	22	20	42
Edmonton	34 608 768 $	56 265 050 $	6 734 950 $	26 265 050 $	20	20	40
Floride	19 311 362 $	57 127 500 $	5 872 500 $	27 127 500 $	20	21	41
Los Angeles	41 552 196 $	62 921 000 $	79 000 $	32 921 000 $	21	20	41
Montreal	55 890 231 $	62 955 500 $	44 500 $	32 955 500 $	20	23	43
Nashville	9 013 156 $	62 874 100 $	125 900 $	32 874 100 $	22	23	45
New York I	145 084 029 $	58 918 800 $	4 081 200 $	28 918 800 $	21	19	40
New York R	97 235 187 $	61 882 000 $	1 118 000 $	31 882 000 $	21	21	42
Philadelphie	35 280 451 $	61 104 900 $	1 895 100 $	31 104 900 $	20	22	42
Pittsburgh	105 897 059 $	62 662 900 $	337 100 $	32 662 900 $	20	21	41
San Jose	8 333 778 $	57 456 250 $	5 543 750 $	27 456 250 $	23	20	43
Toronto	43 925 056 $	62 678 550 $	321 450 $	32 678 550 $	21	20	41
Vancouver	36 998 585 $	62 685 600 $	314 400 $	32 685 600 $	20	23	43
Vegas	48 048 257 $	62 891 500 $	108 500 $	32 891 500 $	23	20	43
Washington	54 874 175 $	62 818 500 $	181 500 $	32 818 500 $	22	21	43
Winnipeg	35 914 839 $	50 362 350 $	12 637 650 $	20 362 350 $	20	23	43

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 - %