AHSQ - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 525 - 92,09%
Level 2:	5000 - 70 $ - 4 297 - 85,94%
Level 3:	2000 - 40 $ - 1 860 - 93,01%
Level 4:	4000 - 25 $ - 3 743 - 93,58%
Luxury :	1000 - 250 $ - 930 - 93,01%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 848 - 94,95%
Farm Level 2:	4000 - 15 $ - 3 834 - 95,86%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	16 356 - 90,87%
Average Income per Game	1 471 447 $
Year to Date Revenue	58 857 888 $
Farm
Home Games Left	2
Average Attendance - %	6 683 - 95,47%
Average Income per Game	157 213 $
Year to Date Revenue	6 131 300 $
Expense
Pro Players Total Salaries	55 091 000 $
Farm Players Total Salaries	2 063 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	55 672 704 $
Farm Year To Date Expenses	3 291 566 $
Pro Salary Cap To Date	55 672 704 $
Farm Salary Cap To Date	3 291 566 $
Estimate
Pro Estimated Season Revenue	1 471 447 $
Farm Estimated Season Revenue	314 426 $
Pro Remaining Season Days	8
Pro Expenses Per Days	460 089 $
Pro Estimated Expenses	3 680 712 $
Farm Remaining Season Days	3
Farm Expenses Per Days	30 199 $
Farm Estimated Expenses	90 597 $
Estimated Season Expenses	3 771 309 $
Season Salary Cap	60 154 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 845 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $	25 154 500 $
Current Bank Account	34 446 689 $
Projected Bank Account	32 461 253 $

Pro Players Salaries
Ilya Kovalchuk	7 500 000 $ (3)
Kevin Shattenkirk	6 200 000 $ (2)
Olli Maatta	5 083 000 $ (3)
Aleksander Barkov	5 000 000 $ (4)
Max Pacioretty	5 000 000 $ (1)
Reid Boucher	3 000 000 $ (2)
Jacob Markstrom	3 000 000 $ (4)
Nick Bjugstad	2 850 000 $ (2)
Tomas Jurco	2 800 000 $ (3)
Jonathan Drouin	2 650 000 $ (3)
Brian Dumoulin	2 400 000 $ (3)
Robby Fabbri	2 000 000 $ (4)
Jordan Schroeder	1 800 000 $ (1)
Will Butcher	925 000 $ (2)
Matthew Tkachuk	925 000 $ (1)
Nikita Zaitsev	925 000 $ (1)
Anthony Mantha	833 000 $ (1)
Dylan Strome	800 000 $ (3)
Jordan Bennington	750 000 $ (3)
Christian Djoos	650 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2019 : 55 091 000 $
Year 2020 : 46 108 000 $
Year 2021 : 32 983 000 $
Year 2022 : 11 000 000 $
Salary Average Commitment
Year 2019 : 13 700 000 $
Year 2020 : 10 017 000 $
Year 2021 : 6 542 000 $
Year 2022 : 1 925 000 $
Salary Cap with 1 Way Contract
Year 2019 : 55 091 000 $
Year 2020 : 45 608 000 $
Year 2021 : 31 983 000 $
Year 2022 : 10 000 000 $

Farm Players Salaries
Michael Hutchinson	260 000 $ (4)
Jaccob Slavin	150 000 $ (5)
Joonas Korpisalo	140 000 $ (2)
Barclay Goodrow	123 500 $ (1)
Tomas Kundratek	100 000 $ (2)
Clayton Keller	92 500 $ (2)
Oliver Bjorkstrand	92 500 $ (2)
Alexander Kerfoot	92 500 $ (2)
Brady Tkatchuk	92 500 $ (3)
Tim Erixon	90 000 $ (3)
Madison Bowey	87 500 $ (2)
Warren Foegele	80 000 $ (3)
Andrew Mangiapane	80 000 $ (3)
Maxime Lajoie	80 000 $ (3)
Dryden Hunt	80 000 $ (3)
Mason Appleton	80 000 $ (3)
Daniel Carr	72 500 $ (1)
Luke Adam	70 000 $ (2)
Ben Walter	50 000 $ (1)
Tomas Plihal	50 000 $ (1)
Konstantin Pushkarev	50 000 $ (1)
Jordan Oesterle	50 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 2019 : 2 063 500 $
Year 2020 : 1 717 500 $
Year 2021 : 992 500 $
Year 2022 : 410 000 $
Salary Average Commitment
Year 2019 : 1 563 500 $
Year 2020 : 1 217 500 $
Year 2021 : 652 500 $
Year 2022 : 110 000 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 777 - 96,29%
Level 2:	5000 - 75 $ - 3 861 - 77,22%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 869 - 96,73%
Luxury :	1000 - 250 $ - 964 - 96,42%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 29 $ - 2 934 - 97,81%
Farm Level 2:	4000 - 12 $ - 3 920 - 98,01%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	16 472 - 91,51%
Average Income per Game	1 495 443 $
Year to Date Revenue	59 817 726 $
Farm
Home Games Left	2
Average Attendance - %	6 855 - 97,92%
Average Income per Game	132 140 $
Year to Date Revenue	5 153 466 $
Expense
Pro Players Total Salaries	60 757 000 $
Farm Players Total Salaries	2 125 750 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 354 396 $
Farm Year To Date Expenses	2 750 425 $
Pro Salary Cap To Date	58 354 396 $
Farm Salary Cap To Date	2 750 425 $
Estimate
Pro Estimated Season Revenue	1 495 443 $
Farm Estimated Season Revenue	264 280 $
Pro Remaining Season Days	8
Pro Expenses Per Days	501 276 $
Pro Estimated Expenses	4 010 208 $
Farm Remaining Season Days	3
Farm Expenses Per Days	23 947 $
Farm Estimated Expenses	71 841 $
Estimated Season Expenses	4 082 049 $
Season Salary Cap	64 482 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $	517 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 482 750 $
Current Bank Account	42 671 217 $
Projected Bank Account	40 348 891 $

Pro Players Salaries
Patrick Kane	6 500 000 $ (1)
Rickard Rakell	6 500 000 $ (3)
Tyler Seguin	5 600 000 $ (1)
Jared Spurgeon	5 500 000 $ (3)
Brad Marchand	5 250 000 $ (2)
Jason Zucker	4 750 000 $ (4)
Dmitry Orlov	4 500 000 $ (1)
Jakub Voracek	4 500 000 $ (2)
Ryan Nugent-Hopkins	3 800 000 $ (3)
Steve Mason	2 600 000 $ (1)
J.T Brown	2 250 000 $ (2)
Anders Lee	1 825 000 $ (2)
Adam Larsson	1 500 000 $ (3)
Marian Gaborik	1 100 000 $ (2)
Brandon Davidson	925 000 $ (1)
Brandon Montour	925 000 $ (1)
Jakub Vrana	832 000 $ (2)
Pekka Rinne	800 000 $ (2)
Patrice Cormier	600 000 $ (3)
Zdeno Chara	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 60 757 000 $
Year 2020 : 40 207 000 $
Year 2021 : 23 900 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 18 232 000 $
Year 2020 : 8 582 000 $
Year 2021 : 3 000 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 757 000 $
Year 2020 : 39 207 000 $
Year 2021 : 22 650 000 $
Year 2022 : 4 750 000 $

Farm Players Salaries
Braden Holtby	300 000 $ (2)
Ryan Kesler	200 000 $ (2)
Jesper Fast	200 000 $ (2)
Zack Kassian	150 000 $ (1)
Ryan Wilson	100 000 $ (2)
Brian Elliott	100 000 $ (1)
Tyler Ennis	100 000 $ (2)
Andrej Nestrasil	87 500 $ (1)
Julius Honka	83 250 $ (2)
Jayce Hawryluk	80 000 $ (3)
Brett Kulak	80 000 $ (3)
Adam Erne	80 000 $ (3)
Jordan Weal	75 000 $ (2)
Andrej Sekera	70 000 $ (1)
Yannick Weber	70 000 $ (1)
Joakim Ryan	65 000 $ (2)
Matt Moulson	65 000 $ (1)
Gabriel Bourque	60 000 $ (1)
Quinton Howden	60 000 $ (4)
Andrei Loktionov	50 000 $ (2)
Nikita Tryamkin	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2019 : 2 125 750 $
Year 2020 : 1 473 250 $
Year 2021 : 300 000 $
Year 2022 : 60 000 $
Salary Average Commitment
Year 2019 : 1 370 750 $
Year 2020 : 863 250 $
Year 2021 : 290 000 $
Year 2022 : 50 000 $

Caroline

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 100 $ - 6 800 - 85,00%
Level 2:	5000 - 70 $ - 4 565 - 91,30%
Level 3:	2000 - 40 $ - 1 998 - 99,90%
Level 4:	4000 - 30 $ - 3 601 - 90,02%
Luxury :	2000 - 200 $ - 1 700 - 85,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 831 - 94,37%
Farm Level 2:	4000 - 25 $ - 2 358 - 58,96%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	18 664 - 88,88%
Average Income per Game	1 748 424 $
Year to Date Revenue	68 188 548 $
Farm
Home Games Left	2
Average Attendance - %	5 189 - 74,14%
Average Income per Game	150 849 $
Year to Date Revenue	5 883 105 $
Expense
Pro Players Total Salaries	54 430 000 $
Farm Players Total Salaries	1 703 800 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	54 086 269 $
Farm Year To Date Expenses	2 332 819 $
Pro Salary Cap To Date	54 086 269 $
Farm Salary Cap To Date	2 332 819 $
Estimate
Pro Estimated Season Revenue	3 496 849 $
Farm Estimated Season Revenue	301 698 $
Pro Remaining Season Days	8
Pro Expenses Per Days	450 650 $
Pro Estimated Expenses	3 605 200 $
Farm Remaining Season Days	3
Farm Expenses Per Days	19 524 $
Farm Estimated Expenses	58 572 $
Estimated Season Expenses	3 663 772 $
Season Salary Cap	57 733 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $	7 266 200 $
Estimate Over Minimum Salary Cap of 35 000 000 $	22 733 800 $
Current Bank Account	105 252 830 $
Projected Bank Account	105 387 605 $

Pro Players Salaries
Jonathan Toews	7 000 000 $ (1)
Evgeny Kuznetsov	6 500 000 $ (2)
Pavel Datsyuk	5 250 000 $ (1)
Michael Del Zotto	5 000 000 $ (2)
Milan Lucic	5 000 000 $ (1)
Seth Jones	4 000 000 $ (2)
Blake Wheeler	4 000 000 $ (3)
Nathan Beaulieu	3 000 000 $ (3)
Kyle Okposo	3 000 000 $ (2)
Matt Irwin	2 800 000 $ (1)
Martin Marincin	2 000 000 $ (2)
Sven Andrighetto	1 500 000 $ (3)
Sebastian Aho	925 000 $ (1)
Mark Fayne	800 000 $ (2)
David Rittich	750 000 $ (3)
Martin Frk	705 000 $ (2)
Keith Kinkaid	600 000 $ (2)
Nikita Filatov	600 000 $ (3)
Roman Horak	500 000 $ (1)
Daniel Winnik	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 54 430 000 $
Year 2020 : 32 455 000 $
Year 2021 : 9 850 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 19 805 000 $
Year 2020 : 8 830 000 $
Year 2021 : 3 175 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 54 430 000 $
Year 2020 : 32 455 000 $
Year 2021 : 9 850 000 $
Year 2022 : 0 $

Farm Players Salaries
Erik Gustafsson	150 000 $ (1)
Jeff Petry	150 000 $ (1)
Lawson Crouse	80 000 $ (3)
Rocco Grimaldi	80 000 $ (3)
Frederic Gauthier	80 000 $ (3)
Tim Heed	80 000 $ (3)
Raphael Diaz	80 000 $ (2)
Daniel Sprong	80 000 $ (3)
Andrei Svechnikov	80 000 $ (3)
Curtris McElhinney	75 000 $ (3)
Alexandar Georgiev	75 000 $ (3)
Josh Jooris	70 000 $ (1)
Jamie McBain	70 000 $ (1)
Michael Chaput	68 800 $ (1)
Matt Fraser	65 000 $ (3)
Iiro Pakarinen	60 000 $ (2)
Brian Gibbons	60 000 $ (1)
Darren Haydar	50 000 $ (1)
Damien Brunner	50 000 $ (1)
Craig Smith	50 000 $ (2)
Patrick Eaves	50 000 $ (1)
Adam Clendening	50 000 $ (1)
Kyle Chipchura	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2019 : 1 703 800 $
Year 2020 : 885 000 $
Year 2021 : 695 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 636 300 $
Year 2020 : 885 000 $
Year 2021 : 695 000 $
Year 2022 : 0 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 80 $ - 6 130 - 81,73%
Level 2:	6000 - 41 $ - 5 168 - 86,14%
Level 3:	3500 - 7 $ - 2 802 - 80,06%
Level 4:	6000 - 5 $ - 4 813 - 80,22%
Luxury :	2000 - 169 $ - 1 600 - 80,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 793 - 93,10%
Farm Level 2:	4000 - 15 $ - 3 766 - 94,16%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	20 513 - 82,05%
Average Income per Game	1 219 629 $
Year to Date Revenue	48 785 141 $
Farm
Home Games Left	3
Average Attendance - %	6 559 - 93,71%
Average Income per Game	154 254 $
Year to Date Revenue	5 861 640 $
Expense
Pro Players Total Salaries	57 500 000 $
Farm Players Total Salaries	1 944 950 $
Coaches Total Salaries	800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	54 886 575 $
Farm Year To Date Expenses	2 346 088 $
Pro Salary Cap To Date	54 886 575 $
Farm Salary Cap To Date	2 346 088 $
Estimate
Pro Estimated Season Revenue	1 219 629 $
Farm Estimated Season Revenue	462 761 $
Pro Remaining Season Days	8
Pro Expenses Per Days	469 919 $
Pro Estimated Expenses	3 759 352 $
Farm Remaining Season Days	3
Farm Expenses Per Days	20 720 $
Farm Estimated Expenses	62 160 $
Estimated Season Expenses	3 821 512 $
Season Salary Cap	60 244 950 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 755 050 $
Estimate Over Minimum Salary Cap of 35 000 000 $	25 244 950 $
Current Bank Account	9 416 266 $
Projected Bank Account	7 277 144 $

Pro Players Salaries
Paul Stastny	7 750 000 $ (2)
Tyler Toffoli	5 500 000 $ (2)
Matt Niskanen	5 000 000 $ (3)
Artemi Panarin	5 000 000 $ (4)
Ryan McDonagh	5 000 000 $ (1)
Andrew Hammond	3 650 000 $ (1)
Jakob Silfverberg	3 500 000 $ (3)
Oskars Bartulis (1 Way Contract)	3 000 000 $ (1)
Magnus Paajarvi	2 750 000 $ (1)
Cedric Paquette	2 650 000 $ (3)
Dale Weise	2 000 000 $ (2)
Jason Demers	2 000 000 $ (1)
Simon Despres	1 500 000 $ (1)
Paul Byron	1 100 000 $ (2)
Gilbert Brule (1 Way Contract)	1 000 000 $ (2)
Viktor Fasth	1 000 000 $ (1)
David Backes (1 Way Contract)	1 000 000 $ (2)
Joel Edmundson	1 000 000 $ (2)
Pierre-Luc Dubois	925 000 $ (2)
Jakob Chychrun	925 000 $ (1)
Oscar Moller	750 000 $ (2)
Mark Letestu	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2019 : 57 500 000 $
Year 2020 : 37 175 000 $
Year 2021 : 16 150 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 19 440 000 $
Year 2020 : 8 865 000 $
Year 2021 : 2 150 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 57 500 000 $
Year 2020 : 37 175 000 $
Year 2021 : 16 150 000 $
Year 2022 : 5 000 000 $

Farm Players Salaries
Cam Barker	200 000 $ (1)
Charlie Coyle	200 000 $ (1)
Dwight King	120 000 $ (1)
Jhonas Enroth	100 000 $ (1)
Tage Thompson	92 500 $ (2)
J.T. Compher	92 500 $ (2)
Jack Roslovic	92 500 $ (2)
Ian McCoshen	92 500 $ (2)
Christian Dvorak	89 200 $ (1)
Travis Sanheim	83 250 $ (2)
Jacob Larsson	80 000 $ (3)
Oliver Kylington	80 000 $ (3)
Roope Hintz	80 000 $ (3)
Gustav Olofsson	77 500 $ (2)
Ryan Pulock	65 000 $ (2)
Loki Pulloch	50 000 $ (1)
Thomas Greiss	50 000 $ (2)
Rob Klinkhammer	50 000 $ (2)
Cam Ward	50 000 $ (2)
Chris Terry	50 000 $ (2)
Steve Bernier	50 000 $ (2)
Nathan Gerbe	50 000 $ (2)
Linus Omark	50 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 2019 : 1 944 950 $
Year 2020 : 1 185 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 724 950 $
Year 2020 : 1 185 750 $
Year 2021 : 240 000 $
Year 2022 : 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 $ - 1 869 - 93,47%
Level 4:	4000 - 35 $ - 2 803 - 70,07%
Luxury :	2000 - 240 $ - 1 400 - 70,00%
Total Capacity :	22000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 879 - 62,62%
Farm Level 2:	4000 - 25 $ - 2 075 - 51,88%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	15 872 - 72,15%
Average Income per Game	1 803 453 $
Year to Date Revenue	70 334 682 $
Farm
Home Games Left	3
Average Attendance - %	3 954 - 56,48%
Average Income per Game	136 412 $
Year to Date Revenue	5 183 655 $
Expense
Pro Players Total Salaries	56 252 000 $
Farm Players Total Salaries	1 665 750 $
Coaches Total Salaries	1 550 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 500 000 $
Pro Year To Date Expenses	52 412 194 $
Farm Year To Date Expenses	2 348 903 $
Pro Salary Cap To Date	52 412 194 $
Farm Salary Cap To Date	2 348 903 $
Estimate
Pro Estimated Season Revenue	3 606 907 $
Farm Estimated Season Revenue	409 236 $
Pro Remaining Season Days	8
Pro Expenses Per Days	463 431 $
Pro Estimated Expenses	3 707 448 $
Farm Remaining Season Days	3
Farm Expenses Per Days	20 896 $
Farm Estimated Expenses	62 688 $
Estimated Season Expenses	3 770 136 $
Season Salary Cap	64 967 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $	32 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 967 750 $
Current Bank Account	51 409 059 $
Projected Bank Account	51 655 066 $

Pro Players Salaries
Patrice Bergeron	6 000 000 $ (2)
Victor Hedman	6 000 000 $ (4)
Nathan Mackinnon	5 500 000 $ (3)
Mats Zuccarello	5 100 000 $ (2)
Jaromir Jagr	4 100 000 $ (2)
Drew Stafford	3 750 000 $ (2)
Gabriel Landeskog	3 300 000 $ (3)
Jonathon Blum	3 200 000 $ (2)
Carl Hagelin	3 100 000 $ (2)
Frans Nielsen	2 500 000 $ (3)
David Savard	2 500 000 $ (1)
Andreas Nodl	2 100 000 $ (2)
Christian Folin	2 000 000 $ (4)
Braydon Coburn	1 600 000 $ (2)
Tomas Plekanec (1 Way Contract)	1 100 000 $ (1)
Brock Boeser	925 000 $ (2)
Alex DeBrincat	894 000 $ (2)
Mikko Rantanen	833 000 $ (1)
Carter Hart	750 000 $ (3)
Jonas Gustavsson	500 000 $ (1)
Jakub Kindl	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2019 : 56 252 000 $
Year 2020 : 52 419 000 $
Year 2021 : 21 650 000 $
Year 2022 : 9 600 000 $
Salary Average Commitment
Year 2019 : 32 514 500 $
Year 2020 : 29 231 500 $
Year 2021 : 7 212 500 $
Year 2022 : 4 537 500 $
Salary Cap with 1 Way Contract
Year 2019 : 56 252 000 $
Year 2020 : 50 819 000 $
Year 2021 : 20 050 000 $
Year 2022 : 8 000 000 $

Farm Players Salaries
Victor Rask	275 000 $ (3)
Radek Faksa	150 000 $ (4)
Tyson Jost	92 500 $ (2)
Filip Hronek	80 000 $ (3)
Joe Morrow	80 000 $ (3)
Max Jones	80 000 $ (3)
Miro Heiskanen	80 000 $ (3)
Elias Petterson	80 000 $ (3)
Jack Campbell	75 000 $ (3)
Jesper Bratt	73 250 $ (2)
Rostislav Olesz	50 000 $ (1)
Ladislav Smid	50 000 $ (1)
Leo Komarov	50 000 $ (1)
Alex Goligoski	50 000 $ (1)
Jakub Klepis	50 000 $ (2)
Mike McKenna	50 000 $ (1)
Dylan Reese	50 000 $ (1)
Kris Newbury	50 000 $ (2)
Petr Kalus	50 000 $ (1)
Lauri Tukonen	50 000 $ (2)
Josh Gratton	50 000 $ (2)
Mark Fraser	50 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2019 : 1 665 750 $
Year 2020 : 1 265 750 $
Year 2021 : 900 000 $
Year 2022 : 150 000 $
Salary Average Commitment
Year 2019 : 1 293 250 $
Year 2020 : 893 250 $
Year 2021 : 570 000 $
Year 2022 : 50 000 $

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 715 - 95,26%
Level 2:	5000 - 60 $ - 4 769 - 95,37%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 948 - 98,71%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 810 - 93,67%
Farm Level 2:	4000 - 15 $ - 3 769 - 94,22%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	17 433 - 96,85%
Average Income per Game	1 447 954 $
Year to Date Revenue	56 470 200 $
Farm
Home Games Left	3
Average Attendance - %	6 579 - 93,98%
Average Income per Game	154 880 $
Year to Date Revenue	5 885 430 $
Expense
Pro Players Total Salaries	56 357 000 $
Farm Players Total Salaries	2 531 300 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 500 000 $
Pro Year To Date Expenses	49 938 489 $
Farm Year To Date Expenses	3 452 270 $
Pro Salary Cap To Date	49 938 489 $
Farm Salary Cap To Date	3 452 270 $
Estimate
Pro Estimated Season Revenue	2 895 908 $
Farm Estimated Season Revenue	464 639 $
Pro Remaining Season Days	8
Pro Expenses Per Days	463 065 $
Pro Estimated Expenses	3 704 520 $
Farm Remaining Season Days	3
Farm Expenses Per Days	29 926 $
Farm Estimated Expenses	89 778 $
Estimated Season Expenses	3 794 298 $
Season Salary Cap	64 988 300 $
Estimate Under Maximum Salary Cap of 65 000 000 $	11 700 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 988 300 $
Current Bank Account	91 792 789 $
Projected Bank Account	91 359 038 $

Pro Players Salaries
Chris Kunitz (1 Way Contract)	8 000 000 $ (2)
Sidney Crosby	7 000 000 $ (1)
Justin Williams	6 000 000 $ (1)
Nathan Horton	5 500 000 $ (1)
Nick Bonino	4 500 000 $ (3)
Petr Mrazek	3 750 000 $ (1)
Jaden Schwartz	3 500 000 $ (1)
Jake Gardiner	3 500 000 $ (2)
Kevan Miller (1 Way Contract)	3 000 000 $ (2)
Andrej Sustr	2 000 000 $ (1)
Nick Spaling	1 825 000 $ (1)
Jyrki Jokipakka	1 000 000 $ (2)
Mirco Mueller	1 000 000 $ (2)
Nick Schmaltz	925 000 $ (1)
Alex Iafallo	925 000 $ (2)
Eric Tangradi	800 000 $ (2)
Jordan Caron	800 000 $ (1)
Corey Crawford	800 000 $ (2)
Richard Panik	790 000 $ (1)
Victor Mete	742 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2019 : 56 357 000 $
Year 2020 : 24 267 000 $
Year 2021 : 4 500 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 33 231 000 $
Year 2020 : 16 367 000 $
Year 2021 : 500 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 56 357 000 $
Year 2020 : 24 267 000 $
Year 2021 : 4 500 000 $
Year 2022 : 0 $

Farm Players Salaries
Troy Brouwer	350 000 $ (2)
Frederik Andersen	200 000 $ (2)
David Booth	200 000 $ (1)
Anton Lander	192 500 $ (1)
Marek Mazanec	150 000 $ (1)
Dalton Prout	150 000 $ (3)
Marco Scandella	100 000 $ (2)
Jeremy Morin	100 000 $ (3)
Michael Matheson	92 500 $ (1)
Matt Donovan	87 500 $ (1)
Trevor Van Riemsdyk	85 000 $ (2)
Marko Dano	80 000 $ (2)
Michael Dal Colle	80 000 $ (3)
Slater Koekkoek	80 000 $ (1)
Troy Terry	80 000 $ (3)
Jakob Forsbacka-Karlsson	80 000 $ (3)
Tanner Pearson	72 800 $ (3)
Zach Trotman	70 000 $ (2)
Stefan Noesen	66 000 $ (1)
Justin Bailey	65 000 $ (1)
Janis Sprukts	50 000 $ (1)
Vince Hinostroza	50 000 $ (2)
Zach Sanford	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2019 : 2 531 300 $
Year 2020 : 1 497 800 $
Year 2021 : 562 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 753 800 $
Year 2020 : 820 300 $
Year 2021 : 427 800 $
Year 2022 : 0 $

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 $ - 2 819 - 93,98%
Farm Level 2:	4000 - 15 $ - 3 848 - 96,19%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	12 420 - 69,00%
Average Income per Game	2 002 104 $
Year to Date Revenue	78 082 056 $
Farm
Home Games Left	3
Average Attendance - %	6 667 - 95,24%
Average Income per Game	156 389 $
Year to Date Revenue	5 942 775 $
Expense
Pro Players Total Salaries	63 250 000 $
Farm Players Total Salaries	2 697 500 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3 000 000 $)
Pro Year To Date Expenses	59 490 271 $
Farm Year To Date Expenses	3 615 336 $
Pro Salary Cap To Date	59 490 271 $
Farm Salary Cap To Date	3 615 336 $
Estimate
Pro Estimated Season Revenue	4 004 208 $
Farm Estimated Season Revenue	469 166 $
Pro Remaining Season Days	8
Pro Expenses Per Days	518 293 $
Pro Estimated Expenses	4 146 344 $
Farm Remaining Season Days	3
Farm Expenses Per Days	31 335 $
Farm Estimated Expenses	94 005 $
Estimated Season Expenses	4 240 349 $
Season Salary Cap	64 447 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $	552 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 447 500 $
Current Bank Account	74 507 006 $
Projected Bank Account	74 740 031 $

Pro Players Salaries
Jason Spezza	7 000 000 $ (3)
Vladimir Tarasenko	6 000 000 $ (2)
Shayne Gostisbehere	5 500 000 $ (3)
Jake Allen	5 025 000 $ (3)
Jonathan Marchessault	5 000 000 $ (3)
Derick Brassard	5 000 000 $ (1)
David Perron	5 000 000 $ (1)
Vincent Trocheck	4 600 000 $ (4)
Justin Schultz	4 500 000 $ (2)
Jacob Trouba	2 750 000 $ (1)
Jean-Gabriel Pageau	2 700 000 $ (3)
Ryan Strome	2 500 000 $ (3)
Cody Franson	2 250 000 $ (1)
Nate Schmidt	1 500 000 $ (4)
Markus Nutivaara	925 000 $ (2)
Anthony Cirelli	800 000 $ (3)
Tanner Kero	700 000 $ (1)
Marc-André Fleury	500 000 $ (1)
Erik Condra	500 000 $ (1)
Jason Williams	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 63 250 000 $
Year 2020 : 46 300 000 $
Year 2021 : 35 125 000 $
Year 2022 : 6 100 000 $
Salary Average Commitment
Year 2019 : 22 875 000 $
Year 2020 : 14 350 000 $
Year 2021 : 12 575 000 $
Year 2022 : 1 225 000 $
Salary Cap with 1 Way Contract
Year 2019 : 63 250 000 $
Year 2020 : 46 050 000 $
Year 2021 : 34 625 000 $
Year 2022 : 6 100 000 $

Farm Players Salaries
Brock Nelson	350 000 $ (1)
Kevin Poulin	300 000 $ (3)
Andrew Copp	300 000 $ (2)
Joseph Blandisi	250 000 $ (4)
Phillip Danault	200 000 $ (3)
Eric Gelinas	150 000 $ (1)
Nazem Kadri	120 000 $ (3)
Josh Anderson	92 500 $ (1)
Matthew Benning	92 500 $ (1)
Artturi Lehkonen	92 500 $ (1)
Erik Gudbranson	90 000 $ (2)
Mark Jankowski	82 500 $ (2)
Ty Rattie	80 000 $ (3)
Travis Boyd	80 000 $ (3)
Austin Czarnik	80 000 $ (3)
Devon Toews	80 000 $ (3)
Lucas Wallmark	80 000 $ (3)
Mike Reilly	77 500 $ (2)
Anders Nilsson	50 000 $ (1)
Branislav Mezei	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 2 697 500 $
Year 2020 : 1 870 000 $
Year 2021 : 1 270 000 $
Year 2022 : 250 000 $
Salary Average Commitment
Year 2019 : 1 400 300 $
Year 2020 : 917 800 $
Year 2021 : 607 800 $
Year 2022 : 50 000 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 80 $ - 6 104 - 76,29%
Level 2:	5000 - 60 $ - 4 811 - 96,22%
Level 3:	3000 - 30 $ - 2 300 - 76,65%
Level 4:	4000 - 25 $ - 3 897 - 97,43%
Luxury :	1000 - 240 $ - 980 - 98,01%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 28 $ - 2 924 - 97,48%
Farm Level 2:	4000 - 10 $ - 3 966 - 99,15%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	18 091 - 86,15%
Average Income per Game	1 414 289 $
Year to Date Revenue	55 157 280 $
Farm
Home Games Left	3
Average Attendance - %	6 891 - 98,44%
Average Income per Game	121 545 $
Year to Date Revenue	4 618 724 $
Expense
Pro Players Total Salaries	57 567 000 $
Farm Players Total Salaries	2 085 050 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 155 709 $
Farm Year To Date Expenses	2 792 111 $
Pro Salary Cap To Date	53 155 709 $
Farm Salary Cap To Date	2 792 111 $
Estimate
Pro Estimated Season Revenue	2 828 578 $
Farm Estimated Season Revenue	364 636 $
Pro Remaining Season Days	8
Pro Expenses Per Days	480 220 $
Pro Estimated Expenses	3 841 760 $
Farm Remaining Season Days	3
Farm Expenses Per Days	23 602 $
Farm Estimated Expenses	70 806 $
Estimated Season Expenses	3 912 566 $
Season Salary Cap	61 852 050 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 147 950 $
Estimate Over Minimum Salary Cap of 35 000 000 $	26 852 050 $
Current Bank Account	35 379 650 $
Projected Bank Account	34 660 298 $

Pro Players Salaries
Alexander Ovechkin	8 000 000 $ (2)
Claude Giroux	7 000 000 $ (1)
Kris Versteeg	6 000 000 $ (2)
Andrei Vasilevskiy	4 000 000 $ (5)
Mike Hoffman	4 000 000 $ (1)
Morgan Rielly	3 000 000 $ (4)
Jaroslav Halak	3 000 000 $ (1)
Jason Pominville (1 Way Contract)	2 800 000 $ (1)
Darnell Nurse	2 000 000 $ (5)
Chris Tanev	2 000 000 $ (1)
Adam Lowry	1 850 000 $ (1)
Zach Redmond	1 800 000 $ (1)
Kyle Turris	1 500 000 $ (2)
Josh Manson	1 500 000 $ (4)
Radko Gudas	1 250 000 $ (3)
Matt Martin	1 200 000 $ (2)
Alex Killorn	1 200 000 $ (1)
Ryan Ellis	1 200 000 $ (1)
Andreas Athanasiou	1 000 000 $ (5)
Brady Skjei	925 000 $ (1)
Mathew Barzal	925 000 $ (2)
Brian Boyle	750 000 $ (2)
Brayden Point	667 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2019 : 57 567 000 $
Year 2020 : 31 125 000 $
Year 2021 : 15 750 000 $
Year 2022 : 15 000 000 $
Salary Average Commitment
Year 2019 : 22 142 000 $
Year 2020 : 10 525 000 $
Year 2021 : 7 000 000 $
Year 2022 : 6 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 57 567 000 $
Year 2020 : 31 125 000 $
Year 2021 : 12 750 000 $
Year 2022 : 11 500 000 $

Farm Players Salaries
Michal Neuvirth	175 000 $ (1)
Antti Raanta	130 000 $ (2)
Zemgus Girgensons	110 000 $ (1)
Andrei Kostitsyn	100 000 $ (2)
Sergei Kostitsyn	100 000 $ (2)
Adam Pelech	92 500 $ (2)
Troy Stecher	92 500 $ (1)
Miles Wood	92 500 $ (1)
Pavel Zacha	92 500 $ (1)
Ryan Murphy	83 300 $ (3)
Nikolay Goldobin	83 250 $ (2)
Carter Ashton	81 000 $ (1)
Oscar Lindblom	80 000 $ (3)
Brendan Lemieux	80 000 $ (3)
Matt Luff	80 000 $ (3)
Kyle Clifford	80 000 $ (1)
Jordan Martinook	80 000 $ (3)
Eric Gryba	75 000 $ (1)
Clarke MacArthur	75 000 $ (1)
Linden Vey	72 500 $ (2)
John Hayden	70 000 $ (2)
Jake Virtanen	60 000 $ (2)
Anthony DeAngelo	50 000 $ (1)
Gabriel Dumont	50 000 $ (2)
Total Farm Players	24
Salary Commitment
Year 2019 : 2 085 050 $
Year 2020 : 1 161 550 $
Year 2021 : 403 300 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 840 050 $
Year 2020 : 1 104 050 $
Year 2021 : 373 300 $
Year 2022 : 0 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 548 - 92,47%
Level 2:	5000 - 55 $ - 4 573 - 91,45%
Level 3:	2000 - 30 $ - 1 997 - 99,87%
Level 4:	4000 - 20 $ - 3 848 - 96,19%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 844 - 94,79%
Farm Level 2:	4000 - 15 $ - 3 818 - 95,46%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	16 966 - 94,26%
Average Income per Game	1 305 290 $
Year to Date Revenue	50 906 292 $
Farm
Home Games Left	3
Average Attendance - %	6 662 - 95,17%
Average Income per Game	156 798 $
Year to Date Revenue	5 958 335 $
Expense
Pro Players Total Salaries	61 750 500 $
Farm Players Total Salaries	1 497 500 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 295 225 $
Farm Year To Date Expenses	2 043 702 $
Pro Salary Cap To Date	58 295 225 $
Farm Salary Cap To Date	2 043 702 $
Estimate
Pro Estimated Season Revenue	2 610 579 $
Farm Estimated Season Revenue	470 395 $
Pro Remaining Season Days	8
Pro Expenses Per Days	506 915 $
Pro Estimated Expenses	4 055 320 $
Farm Remaining Season Days	3
Farm Expenses Per Days	17 775 $
Farm Estimated Expenses	53 325 $
Estimated Season Expenses	4 108 645 $
Season Salary Cap	64 448 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	552 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 448 000 $
Current Bank Account	14 875 367 $
Projected Bank Account	13 847 696 $

Pro Players Salaries
Andrej Meszaros	8 000 000 $ (2)
Phil Kessel	8 000 000 $ (3)
William Karlsson	7 000 000 $ (3)
T.J. Brodie	6 000 000 $ (2)
Conor Sheary	5 500 000 $ (2)
Adam Henrique	3 750 000 $ (2)
Kyle Palmieri	3 500 000 $ (1)
Drayson Bowman	3 000 000 $ (1)
Lance Bouma	2 500 000 $ (2)
Nikolaj Ehlers	2 500 000 $ (2)
Jamie Oleksiak	2 000 000 $ (1)
Emerson Etem	2 000 000 $ (2)
Oscar Klefbom	2 000 000 $ (2)
Jake McCabe	1 000 000 $ (2)
Emil Garipov	1 000 000 $ (1)
Devin Shore	925 000 $ (1)
Alex Tuch	925 000 $ (2)
Adrian Kempe	832 500 $ (2)
Brandon Carlo	818 000 $ (1)
Jean né marre	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 61 750 500 $
Year 2020 : 50 007 500 $
Year 2021 : 15 000 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 12 633 500 $
Year 2020 : 8 015 500 $
Year 2021 : 1 000 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 61 750 500 $
Year 2020 : 50 007 500 $
Year 2021 : 15 000 000 $
Year 2022 : 0 $

Farm Players Salaries
Mark Pysyk	150 000 $ (2)
Tomas Vincour	125 000 $ (1)
Drew Shore	125 000 $ (1)
Devan Dubnyk	100 000 $ (1)
Shane Prince	100 000 $ (2)
Steven Santini	92 500 $ (1)
Zachary Aston-Reese	80 000 $ (3)
Stephen Johns	80 000 $ (1)
Brandon McMillan	75 000 $ (2)
Stefan Matteau	65 000 $ (2)
Andrew Ebbet	55 000 $ (1)
Trevor Daley	50 000 $ (2)
Mark Mancari	50 000 $ (2)
Tom Gilbert	50 000 $ (2)
Joel Lundqvist	50 000 $ (2)
Peter Regin	50 000 $ (2)
Daniel Taylor	50 000 $ (1)
Tommi Santala	50 000 $ (2)
Lasse Kukkonen	50 000 $ (2)
Blair Jones	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 1 497 500 $
Year 2020 : 870 000 $
Year 2021 : 80 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 127 500 $
Year 2020 : 680 000 $
Year 2021 : 80 000 $
Year 2022 : 0 $

Los Angeles

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6500 - 110 $ - 5 343 - 82,20%
Level 2:	5500 - 90 $ - 4 469 - 81,26%
Level 3:	3000 - 40 $ - 2 353 - 78,45%
Level 4:	4000 - 29 $ - 3 466 - 86,64%
Luxury :	2000 - 220 $ - 1 560 - 78,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 2 918 - 97,25%
Farm Level 2:	4000 - 15 $ - 3 746 - 93,65%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 192 - 81,86%
Average Income per Game	1 614 318 $
Year to Date Revenue	64 572 705 $
Farm
Home Games Left	3
Average Attendance - %	6 664 - 95,20%
Average Income per Game	129 131 $
Year to Date Revenue	4 906 985 $
Expense
Pro Players Total Salaries	57 500 000 $
Farm Players Total Salaries	1 322 500 $
Coaches Total Salaries	1 150 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	54 508 160 $
Farm Year To Date Expenses	1 630 010 $
Pro Salary Cap To Date	54 508 160 $
Farm Salary Cap To Date	1 630 010 $
Estimate
Pro Estimated Season Revenue	1 614 318 $
Farm Estimated Season Revenue	387 394 $
Pro Remaining Season Days	8
Pro Expenses Per Days	473 984 $
Pro Estimated Expenses	3 791 872 $
Farm Remaining Season Days	3
Farm Expenses Per Days	14 174 $
Farm Estimated Expenses	42 522 $
Estimated Season Expenses	3 834 394 $
Season Salary Cap	59 972 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 027 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $	24 972 500 $
Current Bank Account	84 138 815 $
Projected Bank Account	82 306 133 $

Pro Players Salaries
Nikolai Kulemin	7 000 000 $ (3)
Jordan Eberle	6 000 000 $ (3)
Tuukka Rask	6 000 000 $ (2)
Tyler Johnson	6 000 000 $ (1)
Kristopher Letang	5 750 000 $ (1)
Evgeny Medvedev	4 750 000 $ (2)
Scott Darling	4 000 000 $ (2)
Antoine Roussel	2 000 000 $ (2)
Matt Nieto	2 000 000 $ (1)
Marcus Kruger	2 000 000 $ (1)
Zach Boychuk	1 750 000 $ (3)
Johan Larsson	1 500 000 $ (3)
Tommy Wingels	1 500 000 $ (1)
Karl Alzner	1 500 000 $ (2)
Michael Stone	1 250 000 $ (2)
Thomas Hickey	1 225 000 $ (1)
Derek Forbort	925 000 $ (2)
Evgeny Dadonov	800 000 $ (2)
Teemu Pulkkinen	800 000 $ (4)
Colton Sissons	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 57 500 000 $
Year 2020 : 38 275 000 $
Year 2021 : 17 050 000 $
Year 2022 : 800 000 $
Salary Average Commitment
Year 2019 : 37 383 000 $
Year 2020 : 28 575 000 $
Year 2021 : 9 300 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 57 500 000 $
Year 2020 : 38 275 000 $
Year 2021 : 17 050 000 $
Year 2022 : 800 000 $

Farm Players Salaries
Frankie Corrado	125 000 $ (1)
Cody Goloubef	100 000 $ (3)
Mattias Tedenby	90 000 $ (2)
Marcel Goc	85 000 $ (1)
Dylan McIlrath	80 000 $ (2)
Carl Soderberg	80 000 $ (1)
Cedrick Desjardins	75 000 $ (1)
Alexey Marchenko	65 000 $ (1)
Brian Strait	62 500 $ (1)
Aaron Palushaj	60 000 $ (2)
Darren Helm	50 000 $ (1)
Tomas Popperle	50 000 $ (1)
Niclas Bergfors	50 000 $ (2)
Michael Blunden	50 000 $ (2)
Jim Slater	50 000 $ (2)
Eric Fehr	50 000 $ (2)
Blake Comeau	50 000 $ (2)
Ben Lovejoy	50 000 $ (2)
Zac Dalpe	50 000 $ (2)
Justin Abdelkader	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 1 322 500 $
Year 2020 : 730 000 $
Year 2021 : 100 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 157 500 $
Year 2020 : 670 000 $
Year 2021 : 70 000 $
Year 2022 : 0 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 105 $ - 5 632 - 93,86%
Level 2:	5000 - 60 $ - 4 666 - 93,32%
Level 3:	2000 - 40 $ - 1 862 - 93,10%
Level 4:	4000 - 30 $ - 3 015 - 75,38%
Luxury :	1000 - 280 $ - 865 - 86,47%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 2 923 - 97,43%
Farm Level 2:	4000 - 7 $ - 3 996 - 99,90%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	16 040 - 89,11%
Average Income per Game	1 534 027 $
Year to Date Revenue	59 827 038 $
Farm
Home Games Left	3
Average Attendance - %	6 919 - 98,84%
Average Income per Game	101 042 $
Year to Date Revenue	3 839 579 $
Expense
Pro Players Total Salaries	60 545 000 $
Farm Players Total Salaries	2 262 500 $
Coaches Total Salaries	978 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 860 496 $
Farm Year To Date Expenses	2 732 352 $
Pro Salary Cap To Date	56 860 496 $
Farm Salary Cap To Date	2 732 352 $
Estimate
Pro Estimated Season Revenue	3 068 053 $
Farm Estimated Season Revenue	303 125 $
Pro Remaining Season Days	8
Pro Expenses Per Days	496 301 $
Pro Estimated Expenses	3 970 408 $
Farm Remaining Season Days	3
Farm Expenses Per Days	23 225 $
Farm Estimated Expenses	69 675 $
Estimated Season Expenses	4 040 083 $
Season Salary Cap	63 785 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 214 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 785 500 $
Current Bank Account	71 331 841 $
Projected Bank Account	70 662 936 $

Pro Players Salaries
Erik Karlsson	6 000 000 $ (2)
Nikita Kucherov	5 000 000 $ (2)
John Gibson	4 787 000 $ (4)
John Tavares	4 750 000 $ (3)
Andre Burakovsky	4 025 000 $ (2)
Mark Scheifele	4 000 000 $ (3)
Taylor Hall	4 000 000 $ (1)
Nick Leddy	4 000 000 $ (3)
Jamie Benn	4 000 000 $ (2)
Alexander Wennberg	3 925 000 $ (2)
John Carlson	3 800 000 $ (2)
Dylan Larkin	3 000 000 $ (3)
Erik Gustafsson	3 000 000 $ (4)
Scott Laughton	1 000 000 $ (4)
William Nylander	925 000 $ (1)
Charlie McAvoy	925 000 $ (2)
Zach Werenski	925 000 $ (1)
Nick Ritchie	833 000 $ (1)
Kevin Porter	650 000 $ (1)
Craig Anderson	500 000 $ (1)
Steven Oleksy	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2019 : 60 545 000 $
Year 2020 : 52 212 000 $
Year 2021 : 25 287 000 $
Year 2022 : 8 787 000 $
Salary Average Commitment
Year 2019 : 13 863 000 $
Year 2020 : 9 180 000 $
Year 2021 : 4 212 000 $
Year 2022 : 1 787 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 545 000 $
Year 2020 : 52 212 000 $
Year 2021 : 24 537 000 $
Year 2022 : 8 787 000 $

Farm Players Salaries
Joonas Donskoi	325 000 $ (4)
Cam Fowler	250 000 $ (4)
Tomas Tatar	200 000 $ (1)
Oliver Ekman-Larsson	175 000 $ (1)
Oscar Lindberg	125 000 $ (4)
Jonathan Bernier	125 000 $ (1)
Mason Raymond	125 000 $ (2)
Robert Hagg	97 500 $ (2)
Kyle Connor	92 500 $ (2)
Gustav Forsling	92 500 $ (1)
Jimmy Vesey	92 500 $ (1)
Esa Lindell	92 500 $ (1)
Tyler Bertuzzi	90 000 $ (2)
Ville Koistinen	65 000 $ (1)
Corey Potter	65 000 $ (1)
Brad Richardson	50 000 $ (1)
Patrick Thoresen	50 000 $ (1)
Alexander Perezhogin	50 000 $ (1)
Jeff Taffe	50 000 $ (1)
Lars Haugen	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2019 : 2 262 500 $
Year 2020 : 1 105 000 $
Year 2021 : 700 000 $
Year 2022 : 700 000 $
Salary Average Commitment
Year 2019 : 1 292 500 $
Year 2020 : 490 000 $
Year 2021 : 150 000 $
Year 2022 : 150 000 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 713 - 95,22%
Level 2:	5000 - 58 $ - 4 736 - 94,72%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 27 $ - 3 856 - 96,40%
Luxury :	1000 - 400 $ - 951 - 95,14%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 654 - 88,45%
Farm Level 2:	4000 - 20 $ - 3 619 - 90,46%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 257 - 95,87%
Average Income per Game	1 384 900 $
Year to Date Revenue	55 396 013 $
Farm
Home Games Left	3
Average Attendance - %	6 272 - 89,60%
Average Income per Game	150 107 $
Year to Date Revenue	5 704 075 $
Expense
Pro Players Total Salaries	61 377 500 $
Farm Players Total Salaries	1 628 250 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 818 391 $
Farm Year To Date Expenses	2 211 201 $
Pro Salary Cap To Date	56 818 391 $
Farm Salary Cap To Date	2 211 201 $
Estimate
Pro Estimated Season Revenue	1 384 900 $
Farm Estimated Season Revenue	450 322 $
Pro Remaining Season Days	8
Pro Expenses Per Days	505 508 $
Pro Estimated Expenses	4 044 064 $
Farm Remaining Season Days	3
Farm Expenses Per Days	18 036 $
Farm Estimated Expenses	54 108 $
Estimated Season Expenses	4 098 172 $
Season Salary Cap	64 305 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $	694 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 305 750 $
Current Bank Account	9 866 537 $
Projected Bank Account	7 603 587 $

Pro Players Salaries
Derek Stepan	6 500 000 $ (2)
Matt Frattin	5 500 000 $ (1)
Reilly Smith	5 000 000 $ (3)
Andrew Ladd	4 500 000 $ (2)
Brandon Saad	4 500 000 $ (1)
Logan Couture	4 500 000 $ (1)
Niklas Hjalmarsson	3 750 000 $ (1)
Jay Bouwmeester	3 500 000 $ (2)
Patrick Marleau	3 250 000 $ (1)
Duncan Keith (1 Way Contract)	3 200 000 $ (1)
Robin Lehner	3 010 000 $ (2)
Jack Eichel	2 500 000 $ (1)
Evander Kane	2 500 000 $ (1)
Ondrej Pavelec	1 850 000 $ (1)
Brett Connolly	1 850 000 $ (2)
Calle Jarnkrok	1 235 000 $ (2)
Anton Stralman	1 200 000 $ (1)
Patrik Nemeth	1 200 000 $ (1)
Jonas Brodin	1 000 000 $ (1)
Sonny Milano	832 500 $ (2)
Total Pro Players	20
Salary Commitment
Year 2019 : 61 377 500 $
Year 2020 : 26 427 500 $
Year 2021 : 5 000 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 26 627 500 $
Year 2020 : 4 877 500 $
Year 2021 : 500 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 61 377 500 $
Year 2020 : 26 427 500 $
Year 2021 : 5 000 000 $
Year 2022 : 0 $

Farm Players Salaries
Joe Colborne	200 000 $ (2)
Brendan Smith	180 000 $ (2)
Jason Garrison	100 000 $ (1)
Viktor Tikhonov	100 000 $ (1)
Stephen Gionta	100 000 $ (1)
Joel Eriksson Ek	83 250 $ (2)
David Shantz	80 000 $ (1)
Brett Ritchie	80 000 $ (2)
Luca Sbisa	75 000 $ (2)
Marcus Sorensen	70 000 $ (2)
Riku Helenius	60 000 $ (1)
Alexei Semenov	50 000 $ (1)
Dominic Moore	50 000 $ (1)
Robert Nilsson	50 000 $ (1)
Marcus Johansson	50 000 $ (2)
Milan Jurcina	50 000 $ (2)
Brett Festerling	50 000 $ (1)
Enver Lisin	50 000 $ (2)
Daniel Girardi	50 000 $ (2)
Matt Ellison	50 000 $ (2)
Barry Tallackson	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2019 : 1 628 250 $
Year 2020 : 938 250 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 328 250 $
Year 2020 : 628 250 $
Year 2021 : 0 $
Year 2022 : 0 $

New York I

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 95 $ - 6 320 - 79,00%
Level 2:	6000 - 55 $ - 4 815 - 80,25%
Level 3:	3000 - 30 $ - 2 371 - 79,04%
Level 4:	5000 - 20 $ - 4 094 - 81,87%
Luxury :	3000 - 145 $ - 2 370 - 79,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 813 - 93,78%
Farm Level 2:	4000 - 15 $ - 3 818 - 95,44%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	19 970 - 79,88%
Average Income per Game	1 634 249 $
Year to Date Revenue	65 369 958 $
Farm
Home Games Left	3
Average Attendance - %	6 631 - 94,73%
Average Income per Game	155 733 $
Year to Date Revenue	5 917 840 $
Expense
Pro Players Total Salaries	60 558 000 $
Farm Players Total Salaries	2 200 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 623 382 $
Farm Year To Date Expenses	2 633 859 $
Pro Salary Cap To Date	57 623 382 $
Farm Salary Cap To Date	2 633 859 $
Estimate
Pro Estimated Season Revenue	1 634 249 $
Farm Estimated Season Revenue	467 198 $
Pro Remaining Season Days	8
Pro Expenses Per Days	501 285 $
Pro Estimated Expenses	4 010 280 $
Farm Remaining Season Days	3
Farm Expenses Per Days	22 881 $
Farm Estimated Expenses	68 643 $
Estimated Season Expenses	4 078 923 $
Season Salary Cap	64 358 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	642 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 358 000 $
Current Bank Account	130 837 938 $
Projected Bank Account	128 860 462 $

Pro Players Salaries
Torey Krug	6 000 000 $ (4)
Alexander Steen	5 200 000 $ (1)
Erik Johnson	5 000 000 $ (2)
Ryan O'Reilly	5 000 000 $ (3)
Michael Grabner	5 000 000 $ (1)
Semyon Varlamov	5 000 000 $ (1)
Mikko Koivu	4 000 000 $ (1)
Mattias Ekholm	4 000 000 $ (2)
Teuvo Teravainen	4 000 000 $ (5)
Peter Holland (1 Way Contract)	3 500 000 $ (1)
-1 Way Contract Salary Cap :	3 500 000 $
Lars Eller	3 000 000 $ (1)
Ben Hutton	2 000 000 $ (2)
Danny DeKeyser	1 500 000 $ (2)
Jacob Josefson	1 000 000 $ (1)
Travis Konecny	925 000 $ (1)
Dmitry Kulikov	900 000 $ (1)
Shea Theodore	833 000 $ (1)
Antti Niemi	800 000 $ (1)
Ryan Donato	800 000 $ (3)
Matt Calvert	800 000 $ (1)
Mikkel Boedker	700 000 $ (2)
Patrick Maroon	600 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2019 : 60 558 000 $
Year 2020 : 29 000 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 30 283 000 $
Year 2020 : 5 225 000 $
Year 2021 : 2 300 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 558 000 $
Year 2020 : 29 000 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $

Farm Players Salaries
Jiri Sekac	300 000 $ (2)
Joakim Nordstrom	250 000 $ (2)
Tom Kuhnhackl	200 000 $ (2)
Cody Eakin	190 000 $ (1)
Alex Petrovic	150 000 $ (1)
Ty Wishart	100 000 $ (3)
Miikka Salomaki	100 000 $ (3)
Riley Nash	100 000 $ (2)
Casey Cizikas	100 000 $ (1)
Karri Ramo	80 000 $ (1)
Pontus Aberg	80 000 $ (3)
Marc Methot	80 000 $ (1)
Marcus Foligno	80 000 $ (2)
Jonathan Ericsson	80 000 $ (1)
Rudolfs Balcers	80 000 $ (3)
Steven Kampfer	80 000 $ (1)
Dustin Boyd	50 000 $ (1)
Marek Schwarz	50 000 $ (2)
Joakim Lindstrom	50 000 $ (2)
Total Farm Players	19
Salary Commitment
Year 2019 : 2 200 000 $
Year 2020 : 1 390 000 $
Year 2021 : 360 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 177 500 $
Year 2020 : 702 500 $
Year 2021 : 260 000 $
Year 2022 : 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	2
Average Attendance - %	15 540 - 84,00%
Average Income per Game	1 789 200 $
Year to Date Revenue	69 778 800 $
Farm
Home Games Left	3
Average Attendance - %	5 880 - 84,00%
Average Income per Game	168 000 $
Year to Date Revenue	6 384 000 $
Expense
Pro Players Total Salaries	59 275 000 $
Farm Players Total Salaries	1 695 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	550 000 $
Pro Year To Date Expenses	53 362 778 $
Farm Year To Date Expenses	2 139 230 $
Pro Salary Cap To Date	53 362 778 $
Farm Salary Cap To Date	2 139 230 $
Estimate
Pro Estimated Season Revenue	3 578 400 $
Farm Estimated Season Revenue	504 000 $
Pro Remaining Season Days	8
Pro Expenses Per Days	490 041 $
Pro Estimated Expenses	3 920 328 $
Farm Remaining Season Days	3
Farm Expenses Per Days	18 602 $
Farm Estimated Expenses	55 806 $
Estimated Season Expenses	3 976 134 $
Season Salary Cap	63 020 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 980 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 020 000 $
Current Bank Account	72 395 955 $
Projected Bank Account	72 502 221 $

Pro Players Salaries
Anze Kopitar	8 000 000 $ (2)
Johnny Gaudreau	5 925 000 $ (4)
Roman Josi	5 750 000 $ (2)
Eric Staal	5 000 000 $ (3)
Brett Pesce	4 000 000 $ (5)
Sam Gagner	3 000 000 $ (1)
Cam Atkinson	2 750 000 $ (1)
Keith Yandle	2 500 000 $ (2)
Dan Hamhuis	2 500 000 $ (2)
Cory Conacher	2 500 000 $ (2)
Chris Kreider	2 000 000 $ (1)
Mike Weber	2 000 000 $ (1)
Alex Chiasson	2 000 000 $ (1)
Tyler Bozak	2 000 000 $ (1)
Jimmy Hayes	2 000 000 $ (2)
Brian Flynn	1 500 000 $ (1)
Sven Baertschi	1 500 000 $ (3)
Matt Bartkowski	1 100 000 $ (1)
Niklas Svedberg	1 000 000 $ (3)
Andrew Shaw	900 000 $ (1)
Chris Tierney	850 000 $ (2)
Chad Johnson	500 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 2019 : 59 275 000 $
Year 2020 : 42 025 000 $
Year 2021 : 17 925 000 $
Year 2022 : 10 925 000 $
Salary Average Commitment
Year 2019 : 18 004 500 $
Year 2020 : 11 204 500 $
Year 2021 : 3 062 500 $
Year 2022 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 59 275 000 $
Year 2020 : 42 025 000 $
Year 2021 : 17 425 000 $
Year 2022 : 9 925 000 $

Farm Players Salaries
Brandon Sutter	250 000 $ (2)
Bo Horvat	200 000 $ (3)
Niklas Kronwall	100 000 $ (1)
Xavier Ouellet	92 500 $ (1)
Ryan Murray	92 500 $ (4)
Austin Wagner	80 000 $ (3)
Christian Wolanin	80 000 $ (3)
Joey Anderson	80 000 $ (3)
David Rundblad	75 000 $ (3)
Mikko Koskinen	75 000 $ (3)
Dominik Simon	75 000 $ (2)
Charles Hudon	65 000 $ (2)
Tristan Jarry	65 000 $ (2)
Lauri Korpikoski	65 000 $ (1)
Dustin Byfuglien	50 000 $ (2)
T.J. Galiardi	50 000 $ (2)
Johnny Boychuk	50 000 $ (2)
Zac Rinaldo	50 000 $ (2)
Chris Stewart	50 000 $ (2)
Bobby Butler	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 1 695 000 $
Year 2020 : 1 437 500 $
Year 2021 : 682 500 $
Year 2022 : 92 500 $
Salary Average Commitment
Year 2019 : 1 362 500 $
Year 2020 : 1 105 000 $
Year 2021 : 550 000 $
Year 2022 : 92 500 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 614 - 93,56%
Level 2:	5000 - 60 $ - 4 618 - 92,35%
Level 3:	2000 - 35 $ - 1 999 - 99,95%
Level 4:	4000 - 20 $ - 3 900 - 97,51%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 818 - 93,92%
Farm Level 2:	4000 - 15 $ - 3 794 - 94,84%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 131 - 95,17%
Average Income per Game	1 423 660 $
Year to Date Revenue	56 946 408 $
Farm
Home Games Left	3
Average Attendance - %	6 611 - 94,45%
Average Income per Game	155 521 $
Year to Date Revenue	5 909 785 $
Expense
Pro Players Total Salaries	59 083 000 $
Farm Players Total Salaries	2 676 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 642 675 $
Farm Year To Date Expenses	4 070 310 $
Pro Salary Cap To Date	56 642 675 $
Farm Salary Cap To Date	4 070 310 $
Estimate
Pro Estimated Season Revenue	1 423 660 $
Farm Estimated Season Revenue	466 562 $
Pro Remaining Season Days	8
Pro Expenses Per Days	492 545 $
Pro Estimated Expenses	3 940 360 $
Farm Remaining Season Days	3
Farm Expenses Per Days	35 394 $
Farm Estimated Expenses	106 182 $
Estimated Season Expenses	4 046 542 $
Season Salary Cap	64 759 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $	240 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 759 500 $
Current Bank Account	44 730 528 $
Projected Bank Account	42 574 208 $

Pro Players Salaries
David Krejci	6 500 000 $ (3)
Ryan Suter	6 500 000 $ (2)
Mark Stone	6 050 000 $ (2)
Ryan Johansen	6 000 000 $ (3)
Martin Jones	4 750 000 $ (3)
Valtteri Filppula	4 000 000 $ (1)
Justin Faulk	3 750 000 $ (2)
Jeff Zatkoff (1 Way Contract)	2 450 000 $ (2)
-1 Way Contract Salary Cap :	2 450 000 $
Brendan Gallagher	2 250 000 $ (1)
Justin Fontaine	2 000 000 $ (1)
Mattias Janmark-Nylen	1 900 000 $ (4)
Mark Barberio	1 750 000 $ (2)
Patrick Wiercioch	1 750 000 $ (3)
Viktor Arvidsson	1 640 000 $ (4)
Mikael Granlund	1 500 000 $ (2)
Zach Bogosian	1 450 000 $ (2)
Ryan Callahan	1 050 000 $ (2)
Matt Read	1 050 000 $ (2)
Stefan Elliott	1 000 000 $ (1)
Luke Glendening	1 000 000 $ (2)
Juuse Saros	743 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2019 : 59 083 000 $
Year 2020 : 49 090 000 $
Year 2021 : 22 540 000 $
Year 2022 : 3 540 000 $
Salary Average Commitment
Year 2019 : 24 638 000 $
Year 2020 : 18 595 000 $
Year 2021 : 3 190 000 $
Year 2022 : 1 140 000 $
Salary Cap with 1 Way Contract
Year 2019 : 59 083 000 $
Year 2020 : 49 090 000 $
Year 2021 : 22 540 000 $
Year 2022 : 3 540 000 $

Farm Players Salaries
Alex Galchenyuk	350 000 $ (4)
Ronald Kenins	290 000 $ (1)
Max Domi	187 500 $ (3)
Damon Severson	187 500 $ (2)
Ryan Dzingel	155 000 $ (4)
Matt Carle	120 000 $ (1)
Drake Caggiula	92 500 $ (1)
Andreas Borgman	92 500 $ (2)
Phil Di Giuseppe	92 500 $ (4)
Brock McGinn	90 000 $ (2)
Jake DeBrusk	83 250 $ (2)
Haydn Fleury	83 250 $ (2)
Michael Amadio	80 000 $ (3)
Luke Kunin	80 000 $ (3)
Filip Chytil	80 000 $ (3)
Henri Jokiharju	80 000 $ (3)
David Kampf	80 000 $ (3)
Robert Thomas	80 000 $ (3)
Conor Garland	80 000 $ (3)
Vince Dunn	77 500 $ (2)
Fredrik Claesson	65 000 $ (1)
Louis Domingue	50 000 $ (2)
Chris Wideman	50 000 $ (2)
Brandon Manning	50 000 $ (2)
Total Farm Players	24
Salary Commitment
Year 2019 : 2 676 500 $
Year 2020 : 2 209 000 $
Year 2021 : 1 445 000 $
Year 2022 : 697 500 $
Salary Average Commitment
Year 2019 : 1 749 800 $
Year 2020 : 1 427 300 $
Year 2021 : 793 300 $
Year 2022 : 150 000 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	4000 - 150 $ - 3 487 - 87,19%
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 $ - 1 336 - 66,79%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 190 - 72,99%
Farm Level 2:	4000 - 20 $ - 2 705 - 67,63%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 363 - 69,45%
Average Income per Game	2 231 367 $
Year to Date Revenue	89 254 680 $
Farm
Home Games Left	2
Average Attendance - %	4 895 - 69,92%
Average Income per Game	141 685 $
Year to Date Revenue	5 525 720 $
Expense
Pro Players Total Salaries	55 165 500 $
Farm Players Total Salaries	1 848 367 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 538 925 $
Farm Year To Date Expenses	2 582 945 $
Pro Salary Cap To Date	51 538 925 $
Farm Salary Cap To Date	2 582 945 $
Estimate
Pro Estimated Season Revenue	2 231 367 $
Farm Estimated Season Revenue	283 370 $
Pro Remaining Season Days	8
Pro Expenses Per Days	455 004 $
Pro Estimated Expenses	3 640 032 $
Farm Remaining Season Days	3
Farm Expenses Per Days	21 596 $
Farm Estimated Expenses	64 788 $
Estimated Season Expenses	3 704 820 $
Season Salary Cap	58 513 867 $
Estimate Under Maximum Salary Cap of 65 000 000 $	6 486 133 $
Estimate Over Minimum Salary Cap of 35 000 000 $	23 513 867 $
Current Bank Account	136 396 879 $
Projected Bank Account	135 206 796 $

Pro Players Salaries
Drew Doughty	9 000 000 $ (2)
Henrik Zetterberg	8 500 000 $ (2)
Filip Forsberg	6 000 000 $ (1)
Aaron Ekblad	5 000 000 $ (2)
Patric Hornqvist	4 000 000 $ (3)
Boone Jenner	3 392 000 $ (3)
Joe Thornton (1 Way Contract)	2 875 000 $ (1)
Alexander Radulov	2 800 000 $ (1)
Dustin Brown	2 750 000 $ (2)
Shea Weber	1 500 000 $ (2)
Cal Clutterbuck	1 500 000 $ (1)
Elias Lindholm	1 350 000 $ (3)
Matt Grzelcyk	975 000 $ (2)
Ben Bishop	900 000 $ (2)
Robert Bortuzzo	850 000 $ (2)
Mitch Marner	833 000 $ (1)
Joakim Andersson	750 000 $ (2)
Henrik Lundqvist	750 000 $ (1)
Jake Guentzel	743 000 $ (1)
Erik Cernak	697 500 $ (3)
Total Pro Players	20
Salary Commitment
Year 2019 : 55 165 500 $
Year 2020 : 40 164 500 $
Year 2021 : 10 439 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 25 948 000 $
Year 2020 : 19 567 000 $
Year 2021 : 2 717 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 55 165 500 $
Year 2020 : 39 664 500 $
Year 2021 : 9 439 500 $
Year 2022 : 0 $

Farm Players Salaries
Bryan Rust	225 000 $ (4)
Beau Bennett	115 250 $ (2)
Tom Wilson	110 000 $ (1)
Zach Hyman	99 900 $ (1)
Austin Watson	97 500 $ (1)
Matt Murray	92 500 $ (1)
Jesse Puljujarvi	92 500 $ (2)
Dominik Kahun	92 500 $ (3)
Michal Kempny	90 000 $ (1)
Lias Andersson	89 417 $ (3)
Anthony Beauvillier	83 300 $ (1)
Thomas Chabot	83 250 $ (2)
Marcus Pettersson	79 417 $ (3)
William Carrier	75 000 $ (1)
Anton Forsberg	75 000 $ (2)
Mathieu Joseph	72 833 $ (3)
Michal Repik	60 000 $ (2)
Evgeny Grachev	60 000 $ (2)
Johan Franzen	55 000 $ (1)
Paul Postma	50 000 $ (1)
Nick Holden	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2019 : 1 848 367 $
Year 2020 : 1 045 167 $
Year 2021 : 559 167 $
Year 2022 : 225 000 $
Salary Average Commitment
Year 2019 : 1 758 117 $
Year 2020 : 1 014 917 $
Year 2021 : 594 167 $
Year 2022 : 260 000 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 110 $ - 4 742 - 79,03%
Level 2:	5000 - 90 $ - 3 578 - 71,55%
Level 3:	2000 - 40 $ - 1 876 - 93,78%
Level 4:	4000 - 35 $ - 2 870 - 71,75%
Luxury :	1000 - 240 $ - 962 - 96,24%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 885 - 62,84%
Farm Level 2:	4000 - 25 $ - 2 150 - 53,74%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	14 027 - 77,93%
Average Income per Game	1 492 626 $
Year to Date Revenue	58 212 408 $
Farm
Home Games Left	3
Average Attendance - %	4 035 - 57,64%
Average Income per Game	137 044 $
Year to Date Revenue	5 207 690 $
Expense
Pro Players Total Salaries	60 417 833 $
Farm Players Total Salaries	1 527 500 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(10 125 000 $)
Pro Year To Date Expenses	54 656 473 $
Farm Year To Date Expenses	2 399 207 $
Pro Salary Cap To Date	54 656 473 $
Farm Salary Cap To Date	2 399 207 $
Estimate
Pro Estimated Season Revenue	2 985 252 $
Farm Estimated Season Revenue	411 133 $
Pro Remaining Season Days	8
Pro Expenses Per Days	499 332 $
Pro Estimated Expenses	3 994 656 $
Farm Remaining Season Days	3
Farm Expenses Per Days	17 182 $
Farm Estimated Expenses	51 546 $
Estimated Season Expenses	4 046 202 $
Season Salary Cap	53 320 333 $
Estimate Under Maximum Salary Cap of 65 000 000 $	11 679 667 $
Estimate Over Minimum Salary Cap of 35 000 000 $	18 320 333 $
Current Bank Account	8 688 578 $
Projected Bank Account	8 038 761 $

Pro Players Salaries
Jordan Staal (1 Way Contract)	9 000 000 $ (2)
Connor McDavid	7 500 000 $ (3)
Andrei Markov	6 250 000 $ (3)
Mark Giordano	5 500 000 $ (3)
Brent Seabrook	5 000 000 $ (2)
Leon Draisaitl	4 000 000 $ (3)
Marc-Édouard Vlasic	3 500 000 $ (2)
Derek Roy (1 Way Contract)	2 611 000 $ (2)
Jeff Skinner	2 500 000 $ (1)
David Pastrnak	2 100 000 $ (3)
Tomas Hertl	2 000 000 $ (3)
Carey Price (1 Way Contract)	2 000 000 $ (2)
Mike Smith	1 200 000 $ (1)
T.J. Hensick	1 100 000 $ (1)
Keaton Ellerby	1 050 000 $ (2)
Timo Meier	925 000 $ (1)
Ryan Hartman	833 000 $ (1)
Rasmus Andersson	755 833 $ (3)
Michael Raffl (1 Way Contract)	750 000 $ (2)
Kevin Labanc	743 000 $ (1)
Mark Arcobello	600 000 $ (2)
Chad Ruhwedle	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2019 : 60 417 833 $
Year 2020 : 56 916 833 $
Year 2021 : 34 605 833 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 33 555 333 $
Year 2020 : 27 754 333 $
Year 2021 : 6 743 333 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 60 417 833 $
Year 2020 : 52 616 833 $
Year 2021 : 28 105 833 $
Year 2022 : 0 $

Farm Players Salaries
Ryan Miller	350 000 $ (1)
Mathieu Perreault	100 000 $ (1)
Rasmus Dahlin	92 500 $ (3)
Nicolas Deslauriers	90 000 $ (3)
Henrik Borgstrom	80 000 $ (3)
Curtis Mckenzie	65 000 $ (3)
Viktor Antipin	50 000 $ (2)
Shawn Matthias	50 000 $ (2)
Matt Tennyson	50 000 $ (1)
Alexander Sulzer	50 000 $ (2)
Adam McQuaid	50 000 $ (2)
Alexander Edler	50 000 $ (2)
Jack Skille	50 000 $ (2)
David Desharnais	50 000 $ (2)
Marc-Andre Gragnani	50 000 $ (2)
Vladimir Sobotka	50 000 $ (2)
Tom Wandell	50 000 $ (2)
Eddie Lack	50 000 $ (2)
Matt Beleskey	50 000 $ (2)
Matt D'Agostini	50 000 $ (2)
Marc Staal	50 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 2019 : 1 527 500 $
Year 2020 : 1 027 500 $
Year 2021 : 327 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 452 500 $
Year 2020 : 1 002 500 $
Year 2021 : 302 500 $
Year 2022 : 0 $

Tampa Bay

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 991 - 99,86%
Level 2:	5000 - 60 $ - 4 962 - 99,25%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 994 - 99,86%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 751 - 91,68%
Farm Level 2:	4000 - 15 $ - 3 759 - 93,99%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 948 - 99,71%
Average Income per Game	1 520 089 $
Year to Date Revenue	60 803 544 $
Farm
Home Games Left	2
Average Attendance - %	6 510 - 93,00%
Average Income per Game	152 660 $
Year to Date Revenue	5 953 750 $
Expense
Pro Players Total Salaries	55 358 000 $
Farm Players Total Salaries	1 813 350 $
Coaches Total Salaries	1 900 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 692 425 $
Farm Year To Date Expenses	2 644 310 $
Pro Salary Cap To Date	52 692 425 $
Farm Salary Cap To Date	2 644 310 $
Estimate
Pro Estimated Season Revenue	1 520 089 $
Farm Estimated Season Revenue	305 321 $
Pro Remaining Season Days	8
Pro Expenses Per Days	458 195 $
Pro Estimated Expenses	3 665 560 $
Farm Remaining Season Days	3
Farm Expenses Per Days	22 994 $
Farm Estimated Expenses	68 982 $
Estimated Season Expenses	3 734 542 $
Season Salary Cap	59 071 350 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 928 650 $
Estimate Over Minimum Salary Cap of 35 000 000 $	24 071 350 $
Current Bank Account	21 420 559 $
Projected Bank Account	19 511 427 $

Pro Players Salaries
Mike Green	7 750 000 $ (1)
Brent Burns	7 750 000 $ (1)
Jori Lehtera	6 200 000 $ (1)
Alexander Semin	5 000 000 $ (2)
Jonathan Huberdeau	3 000 000 $ (4)
Ryan Spooner	2 900 000 $ (2)
Ondrej Palat	2 750 000 $ (3)
Dennis Everberg	2 625 000 $ (1)
Nick Cousins	2 500 000 $ (3)
Ian Cole	2 100 000 $ (2)
Jonas Hiller	2 000 000 $ (1)
Dmitrij Jaskin	1 833 000 $ (3)
Cody Ceci	1 750 000 $ (1)
Derrick Pouliot	1 500 000 $ (2)
Nick Palmieri	1 000 000 $ (2)
Ryan Garbutt	1 000 000 $ (2)
Cory Schneider	1 000 000 $ (1)
Peter Mueller	1 000 000 $ (2)
Bobby Ryan	1 000 000 $ (2)
Jake Dotchin	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 55 358 000 $
Year 2020 : 26 583 000 $
Year 2021 : 11 083 000 $
Year 2022 : 4 000 000 $
Salary Average Commitment
Year 2019 : 36 766 000 $
Year 2020 : 9 816 000 $
Year 2021 : 2 333 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 55 358 000 $
Year 2020 : 25 583 000 $
Year 2021 : 10 083 000 $
Year 2022 : 3 000 000 $

Farm Players Salaries
Anders Lindback	250 000 $ (1)
Kerby Rychel	150 000 $ (5)
Curtis Lazar	125 000 $ (1)
Andy Greene	100 000 $ (2)
Zbynek Michalek	100 000 $ (2)
Nikita Nikitin	100 000 $ (2)
Jordie Benn	100 000 $ (2)
Martin Hanzal	100 000 $ (2)
Carl Gunnarsson	100 000 $ (2)
Jason Bacashihua	100 000 $ (2)
Jon Merrill	84 000 $ (2)
Brendan Perlini	82 350 $ (2)
Ondrej Kase	72 000 $ (1)
Liam Reddox	50 000 $ (2)
Dan Sexton	50 000 $ (1)
James Sheppard	50 000 $ (2)
Viktor Stalberg	50 000 $ (2)
Benoit Pouliot	50 000 $ (1)
Maxim Lapierre	50 000 $ (2)
Geoff Platt	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 1 813 350 $
Year 2020 : 1 291 350 $
Year 2021 : 200 000 $
Year 2022 : 225 000 $
Salary Average Commitment
Year 2019 : 1 480 850 $
Year 2020 : 1 166 350 $
Year 2021 : 50 000 $
Year 2022 : 50 000 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 90 $ - 5 740 - 76,54%
Level 2:	6000 - 55 $ - 4 741 - 79,02%
Level 3:	3500 - 25 $ - 2 359 - 67,41%
Level 4:	5500 - 17 $ - 4 196 - 76,30%
Luxury :	2500 - 160 $ - 1 600 - 64,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 798 - 93,27%
Farm Level 2:	4000 - 15 $ - 3 840 - 96,01%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	18 637 - 74,55%
Average Income per Game	1 396 469 $
Year to Date Revenue	54 462 308 $
Farm
Home Games Left	2
Average Attendance - %	6 638 - 94,83%
Average Income per Game	155 537 $
Year to Date Revenue	6 065 925 $
Expense
Pro Players Total Salaries	54 514 000 $
Farm Players Total Salaries	1 915 000 $
Coaches Total Salaries	1 630 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 400 000 $
Pro Year To Date Expenses	51 833 703 $
Farm Year To Date Expenses	2 594 545 $
Pro Salary Cap To Date	51 833 703 $
Farm Salary Cap To Date	2 594 545 $
Estimate
Pro Estimated Season Revenue	2 792 939 $
Farm Estimated Season Revenue	311 073 $
Pro Remaining Season Days	8
Pro Expenses Per Days	451 333 $
Pro Estimated Expenses	3 610 664 $
Farm Remaining Season Days	3
Farm Expenses Per Days	21 568 $
Farm Estimated Expenses	64 704 $
Estimated Season Expenses	3 675 368 $
Season Salary Cap	63 459 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 541 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 459 000 $
Current Bank Account	21 896 152 $
Projected Bank Account	21 324 796 $

Pro Players Salaries
Brandon Pirri	5 000 000 $ (1)
T.J Oshie	5 000 000 $ (3)
Colton Parayko	4 500 000 $ (3)
Hampus Lindholm	4 500 000 $ (3)
Jeff Schultz	4 000 000 $ (1)
Wayne Simmonds	4 000 000 $ (2)
Jack Johnson	3 500 000 $ (1)
Dustin Jeffrey	3 000 000 $ (1)
Nick Foligno	3 000 000 $ (1)
Viacheslav Voynov	2 850 000 $ (2)
Mike Santorelli	2 500 000 $ (1)
Vladislav Namestnikov	2 274 000 $ (3)
Cam Talbot (1 Way Contract)	2 000 000 $ (2)
Carter Hutton (1 Way Contract)	2 000 000 $ (2)
Colton Sceviour	1 500 000 $ (2)
Sam Bennett	1 500 000 $ (4)
Auston Matthews	925 000 $ (1)
Kasperi Kapanen	832 500 $ (2)
Travis Dermott	832 500 $ (2)
Andreas Johnsson	800 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 2019 : 54 514 000 $
Year 2020 : 33 589 000 $
Year 2021 : 20 074 000 $
Year 2022 : 1 500 000 $
Salary Average Commitment
Year 2019 : 27 414 000 $
Year 2020 : 12 539 000 $
Year 2021 : 4 524 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 54 514 000 $
Year 2020 : 32 589 000 $
Year 2021 : 18 574 000 $
Year 2022 : 1 500 000 $

Farm Players Salaries
Sami Vatanen	300 000 $ (3)
Connor Hellebuyck	270 000 $ (2)
Calvin De Haan	200 000 $ (3)
Darcy Kuemper	150 000 $ (1)
Mikhail Grigorenko	100 000 $ (1)
Connor Brown	92 500 $ (1)
Anton Slepyshev	92 500 $ (1)
Saku Maenalanen	80 000 $ (3)
Christoffer Ehn	80 000 $ (3)
Matt Taormina	50 000 $ (2)
Chris Conner	50 000 $ (2)
Keith Aulie	50 000 $ (2)
Maxim Afinogenov	50 000 $ (1)
Alexander Burmistrov	50 000 $ (1)
Chris Butler	50 000 $ (2)
Nigel Dawes	50 000 $ (2)
Fedor Tyutin	50 000 $ (2)
Michael Sgarbossa	50 000 $ (1)
Chris Thorburn	50 000 $ (2)
Anton Volchenkov	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 1 915 000 $
Year 2020 : 1 330 000 $
Year 2021 : 660 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 240 000 $
Year 2020 : 781 000 $
Year 2021 : 331 000 $
Year 2022 : 0 $

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 $ - 2 854 - 95,15%
Farm Level 2:	4000 - 15 $ - 3 833 - 95,81%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	13 320 - 74,00%
Average Income per Game	2 171 160 $
Year to Date Revenue	84 675 240 $
Farm
Home Games Left	3
Average Attendance - %	6 687 - 95,53%
Average Income per Game	157 393 $
Year to Date Revenue	5 980 915 $
Expense
Pro Players Total Salaries	56 485 000 $
Farm Players Total Salaries	2 550 600 $
Coaches Total Salaries	1 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 812 004 $
Farm Year To Date Expenses	3 278 075 $
Pro Salary Cap To Date	53 812 004 $
Farm Salary Cap To Date	3 278 075 $
Estimate
Pro Estimated Season Revenue	4 342 320 $
Farm Estimated Season Revenue	472 178 $
Pro Remaining Season Days	8
Pro Expenses Per Days	467 358 $
Pro Estimated Expenses	3 738 864 $
Farm Remaining Season Days	3
Farm Expenses Per Days	27 971 $
Farm Estimated Expenses	83 913 $
Estimated Season Expenses	3 822 777 $
Season Salary Cap	60 785 600 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 214 400 $
Estimate Over Minimum Salary Cap of 35 000 000 $	25 785 600 $
Current Bank Account	77 775 134 $
Projected Bank Account	78 766 855 $

Pro Players Salaries
Zach Parise	5 500 000 $ (2)
Brayden Schenn	5 000 000 $ (2)
Thomas Vanek	5 000 000 $ (2)
Calvin Pickard	4 510 000 $ (2)
Tobias Rieder	3 425 000 $ (3)
Melker Karlsson	3 025 000 $ (3)
Bryan Little	3 000 000 $ (1)
Josh Bailey	3 000 000 $ (2)
Erik Haula	3 000 000 $ (3)
Brandon Dubinsky	2 500 000 $ (3)
Colin Miller	2 500 000 $ (3)
Philip Larsen	2 500 000 $ (2)
Mika Zibanejad	2 500 000 $ (1)
Gustav Nyquist	2 350 000 $ (2)
Philipp Grubauer	2 250 000 $ (2)
Rasmus Ristolainen	1 750 000 $ (2)
Noah Hanifin	1 750 000 $ (4)
Nino Niederreiter	1 200 000 $ (1)
Dylan Olsen	1 050 000 $ (1)
Scott Mayfield	675 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 56 485 000 $
Year 2020 : 48 560 000 $
Year 2021 : 16 700 000 $
Year 2022 : 2 500 000 $
Salary Average Commitment
Year 2019 : 12 271 000 $
Year 2020 : 9 126 000 $
Year 2021 : 3 850 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 56 485 000 $
Year 2020 : 48 060 000 $
Year 2021 : 16 200 000 $
Year 2022 : 1 750 000 $

Farm Players Salaries
Teddy Purcell	250 000 $ (1)
Luke Schenn	240 000 $ (2)
Kevin Hayes	200 000 $ (2)
Joel Armia	200 000 $ (3)
Lucas Lessio	153 300 $ (3)
John Moore	150 000 $ (1)
Brenden Dillon	150 000 $ (1)
Brett Carson	110 000 $ (1)
Matt Hunwick	100 000 $ (1)
Corey Tropp	85 000 $ (2)
Frank Vatrano	84 300 $ (1)
Carl Dahlstrom	80 000 $ (3)
Colin White	80 000 $ (3)
Jason Dickinson	80 000 $ (3)
Jordan Greenway	80 000 $ (3)
Laurent Brossoit	75 000 $ (3)
Linus Ullmark	70 000 $ (1)
Alan Quine	65 000 $ (1)
Evan Rodrigues	65 000 $ (2)
Brendan Leipsic	65 000 $ (2)
Connor Carrick	63 000 $ (1)
Ryan Stanton	55 000 $ (2)
Tyler Graovac	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2019 : 2 550 600 $
Year 2020 : 1 458 300 $
Year 2021 : 748 300 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 765 600 $
Year 2020 : 903 300 $
Year 2021 : 528 300 $
Year 2022 : 0 $

Vegas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 756 - 95,93%
Level 2:	5000 - 60 $ - 4 769 - 95,39%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 985 - 99,63%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 716 - 90,54%
Farm Level 2:	4000 - 15 $ - 3 685 - 92,13%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	1
Average Attendance - %	17 510 - 97,28%
Average Income per Game	1 453 735 $
Year to Date Revenue	58 149 384 $
Farm
Home Games Left	3
Average Attendance - %	6 401 - 91,45%
Average Income per Game	150 343 $
Year to Date Revenue	5 713 020 $
Expense
Pro Players Total Salaries	58 708 000 $
Farm Players Total Salaries	1 285 750 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 900 000 $)
Pro Year To Date Expenses	55 552 010 $
Farm Year To Date Expenses	1 693 026 $
Pro Salary Cap To Date	55 552 010 $
Farm Salary Cap To Date	1 693 026 $
Estimate
Pro Estimated Season Revenue	1 453 735 $
Farm Estimated Season Revenue	451 028 $
Pro Remaining Season Days	8
Pro Expenses Per Days	485 431 $
Pro Estimated Expenses	3 883 448 $
Farm Remaining Season Days	3
Farm Expenses Per Days	15 133 $
Farm Estimated Expenses	45 399 $
Estimated Season Expenses	3 928 847 $
Season Salary Cap	59 593 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 406 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $	24 593 750 $
Current Bank Account	27 373 123 $
Projected Bank Account	25 349 039 $

Pro Players Salaries
Evgeni Malkin	8 250 000 $ (3)
Steven Stamkos	6 500 000 $ (2)
Joe Pavelski	6 500 000 $ (3)
Jonathan Quick	6 500 000 $ (2)
Sean Couturier	6 000 000 $ (3)
James Neal	6 000 000 $ (1)
John Klingberg	5 000 000 $ (4)
Ben Chiarot	2 750 000 $ (3)
J.T. Miller	2 000 000 $ (3)
Brayden McNabb	1 500 000 $ (3)
Dion Phaneuf	1 100 000 $ (1)
Ivan Provorov	925 000 $ (1)
Patrick Laine	925 000 $ (1)
Yanni Gourde	925 000 $ (2)
Nic Petan	833 000 $ (1)
Juho Lammikko	800 000 $ (3)
Ivan Barbashev	650 000 $ (1)
Alec Martinez	525 000 $ (2)
Niklas Backstrom	525 000 $ (2)
Remi Elie	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2019 : 58 708 000 $
Year 2020 : 47 175 000 $
Year 2021 : 33 500 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 16 133 000 $
Year 2020 : 11 350 000 $
Year 2021 : 8 375 000 $
Year 2022 : 925 000 $
Salary Cap with 1 Way Contract
Year 2019 : 58 708 000 $
Year 2020 : 48 275 000 $
Year 2021 : 32 800 000 $
Year 2022 : 5 000 000 $

Farm Players Salaries
Joni Ortio	200 000 $ (1)
Mikhail Sergachev	83 250 $ (2)
Patrik Berglund	52 500 $ (2)
Jussi Jokinen	50 000 $ (2)
Marc-Antoine Pouliot	50 000 $ (2)
Kyle Brodziak	50 000 $ (2)
Wojtek Wolski	50 000 $ (2)
Nate Thompson	50 000 $ (2)
Jesse Schultz	50 000 $ (2)
Nathan Paetsch	50 000 $ (2)
Aaron Johnson	50 000 $ (2)
Danny Richmond	50 000 $ (1)
Kevin Dallman	50 000 $ (2)
Bobby Sanguinetti	50 000 $ (2)
David Schlemko	50 000 $ (2)
Scott Wedgewood	50 000 $ (2)
Trevor Lewis	50 000 $ (2)
Artem Anisimov	50 000 $ (2)
Bill Thomas	50 000 $ (2)
David Clarkson	50 000 $ (2)
Tim Kennedy	50 000 $ (2)
Kris Russell	50 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 2019 : 1 285 750 $
Year 2020 : 1 035 750 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 135 750 $
Year 2020 : 1 035 750 $
Year 2021 : 0 $
Year 2022 : 0 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 821 - 97,01%
Level 2:	5000 - 50 $ - 4 780 - 95,61%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 896 - 97,41%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 781 - 59,38%
Farm Level 2:	4000 - 25 $ - 1 978 - 49,46%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	17 497 - 97,21%
Average Income per Game	1 356 341 $
Year to Date Revenue	52 897 308 $
Farm
Home Games Left	2
Average Attendance - %	3 760 - 53,71%
Average Income per Game	129 617 $
Year to Date Revenue	5 055 055 $
Expense
Pro Players Total Salaries	61 466 000 $
Farm Players Total Salaries	1 934 250 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 326 774 $
Farm Year To Date Expenses	2 203 683 $
Pro Salary Cap To Date	57 326 774 $
Farm Salary Cap To Date	2 203 683 $
Estimate
Pro Estimated Season Revenue	2 712 682 $
Farm Estimated Season Revenue	259 234 $
Pro Remaining Season Days	8
Pro Expenses Per Days	507 854 $
Pro Estimated Expenses	4 062 832 $
Farm Remaining Season Days	3
Farm Expenses Per Days	20 629 $
Farm Estimated Expenses	61 887 $
Estimated Season Expenses	4 124 719 $
Season Salary Cap	64 900 250 $
Estimate Under Maximum Salary Cap of 65 000 000 $	99 750 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 900 250 $
Current Bank Account	35 753 776 $
Projected Bank Account	34 600 973 $

Pro Players Salaries
P.K. Subban	6 250 000 $ (1)
Alex Pietrangelo	5 500 000 $ (2)
Loui Eriksson	5 250 000 $ (2)
Nikita Zadorov	5 025 000 $ (4)
Tyson Barrie	5 000 000 $ (4)
Ryan Getzlaf	5 000 000 $ (3)
Sean Monahan	4 700 000 $ (2)
Mathew Dumba	4 500 000 $ (2)
Anthony Duclair	4 000 000 $ (4)
Valeri Nichushkin	3 800 000 $ (3)
Riley Sheahan	3 000 000 $ (2)
Nick Shore	2 000 000 $ (3)
Dustin Tokarski	1 500 000 $ (2)
Devante Smith-Pelly	1 000 000 $ (2)
Nico Hischier	925 000 $ (2)
Kevin Fiala	833 000 $ (1)
Josh Morrissey	833 000 $ (1)
Jesperi Kotkaniemi	750 000 $ (3)
Mikael Backlund	600 000 $ (1)
Denis Shapavalov	500 000 $ (1)
Alexei Emelin	500 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2019 : 61 466 000 $
Year 2020 : 53 650 000 $
Year 2021 : 26 775 000 $
Year 2022 : 14 025 000 $
Salary Average Commitment
Year 2019 : 24 556 000 $
Year 2020 : 17 890 000 $
Year 2021 : 12 300 000 $
Year 2022 : 9 525 000 $
Salary Cap with 1 Way Contract
Year 2019 : 61 466 000 $
Year 2020 : 52 450 000 $
Year 2021 : 25 575 000 $
Year 2022 : 14 025 000 $

Farm Players Salaries
James van Riemsdyk	350 000 $ (1)
Sam Reinhart	200 000 $ (4)
Alex Stalock	200 000 $ (1)
Connor Murphy	150 000 $ (3)
Nikita Nesterov	100 000 $ (3)
Samuel Girard	74 250 $ (2)
Colton Gillies	60 000 $ (1)
Barry Brust	50 000 $ (2)
Alexander Svitov	50 000 $ (1)
Kyle Quincey	50 000 $ (2)
Alexandre Picard	50 000 $ (1)
Jordan Nolan	50 000 $ (2)
Alexandre Giroux	50 000 $ (1)
Matt Corrente	50 000 $ (2)
Hannu Toivonen	50 000 $ (2)
Michael Frolik	50 000 $ (2)
Andrew Cogliano	50 000 $ (2)
Derek Joslin	50 000 $ (2)
John Mitchell	50 000 $ (2)
Lee Stempniak	50 000 $ (2)
Justin Braun	50 000 $ (2)
Alexei Mikhnov	50 000 $ (1)
Colin McDonald	50 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 2019 : 1 934 250 $
Year 2020 : 1 124 250 $
Year 2021 : 450 000 $
Year 2022 : 200 000 $
Salary Average Commitment
Year 2019 : 1 311 750 $
Year 2020 : 899 250 $
Year 2021 : 225 000 $
Year 2022 : 50 000 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7000 - 90 $ - 5 775 - 82,50%
Level 2:	6000 - 57 $ - 4 744 - 79,07%
Level 3:	3000 - 33 $ - 2 304 - 76,81%
Level 4:	5000 - 18 $ - 4 106 - 82,11%
Luxury :	2000 - 195 $ - 1 500 - 75,00%
Total Capacity :	23000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 826 - 94,20%
Farm Level 2:	4000 - 15 $ - 3 804 - 95,10%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	18 429 - 80,13%
Average Income per Game	1 479 114 $
Year to Date Revenue	57 685 442 $
Farm
Home Games Left	2
Average Attendance - %	6 630 - 94,71%
Average Income per Game	155 972 $
Year to Date Revenue	6 082 900 $
Expense
Pro Players Total Salaries	53 692 000 $
Farm Players Total Salaries	2 093 300 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 125 000 $
Pro Year To Date Expenses	56 290 939 $
Farm Year To Date Expenses	2 361 419 $
Pro Salary Cap To Date	56 290 939 $
Farm Salary Cap To Date	2 361 419 $
Estimate
Pro Estimated Season Revenue	2 958 228 $
Farm Estimated Season Revenue	311 944 $
Pro Remaining Season Days	8
Pro Expenses Per Days	444 650 $
Pro Estimated Expenses	3 557 200 $
Farm Remaining Season Days	3
Farm Expenses Per Days	20 282 $
Farm Estimated Expenses	60 846 $
Estimated Season Expenses	3 618 046 $
Season Salary Cap	60 210 300 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 789 700 $
Estimate Over Minimum Salary Cap of 35 000 000 $	25 210 300 $
Current Bank Account	41 489 711 $
Projected Bank Account	41 141 837 $

Pro Players Salaries
Jeff Carter	8 500 000 $ (2)
Corey Perry	7 000 000 $ (3)
Sergei Bobrovsky	6 000 000 $ (1)
Matt Duchene	5 000 000 $ (1)
Dougie Hamilton	3 750 000 $ (1)
Nicklas Backstrom	3 500 000 $ (3)
Seth Griffith	3 292 000 $ (3)
Markus Granlund	3 000 000 $ (3)
Kevin Connauton	2 800 000 $ (3)
Mark Borowiecki	1 825 000 $ (2)
Jimmy Howard	1 400 000 $ (1)
James Reimer (1 Way Contract)	1 200 000 $ (2)
-1 Way Contract Salary Cap :	1 200 000 $
Tyler Myers	1 000 000 $ (2)
Pavel Buchnevich	925 000 $ (1)
Travis Hamonic	800 000 $ (1)
Josh Leivo	800 000 $ (3)
Colin Wilson	750 000 $ (1)
Chandler Stephenson	650 000 $ (2)
David Printz	500 000 $ (1)
Jeremy Williams	500 000 $ (1)
Brandon Yip	500 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2019 : 53 692 000 $
Year 2020 : 37 667 000 $
Year 2021 : 23 892 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 14 692 000 $
Year 2020 : 8 167 000 $
Year 2021 : 3 892 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 53 692 000 $
Year 2020 : 34 067 000 $
Year 2021 : 20 392 000 $
Year 2022 : 0 $

Farm Players Salaries
Nail Yakupov	250 000 $ (2)
Jared McCann	180 000 $ (4)
Brendan Gaunce	175 000 $ (4)
Andrew MacDonald	170 000 $ (1)
Taylor Beck	150 000 $ (1)
Ben Smith	100 000 $ (1)
Neal Pionk	92 500 $ (2)
Micheal Ferland	92 500 $ (2)
Jacob De La Rose	92 500 $ (2)
Danton Heinen	92 500 $ (2)
Malcolm Subban	92 500 $ (2)
Chris Bigras	90 000 $ (2)
Dylan Demelo	90 000 $ (2)
Christian Fischer	81 500 $ (2)
Jake Muzzin	75 000 $ (1)
Matt Puempel	72 500 $ (1)
Denis Malgin	69 300 $ (2)
Scott Harrington	67 500 $ (2)
Jamie McGinn	60 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 2019 : 2 093 300 $
Year 2020 : 1 465 800 $
Year 2021 : 355 000 $
Year 2022 : 355 000 $
Salary Average Commitment
Year 2019 : 1 485 800 $
Year 2020 : 970 800 $
Year 2021 : 100 000 $
Year 2022 : 100 000 $

Team	Current Fund	Season Salary Cap	Under Maximum of 65 000 000 $ Available Cap Space	Over Minimum of 35 000 000 $	Pro Players	Farm Players	Total Players
Arizona	34 446 689 $	60 154 500 $	4 845 500 $	25 154 500 $	20	22	42
Boston	42 671 217 $	64 482 750 $	517 250 $	29 482 750 $	20	21	41
Caroline	105 252 830 $	57 733 800 $	7 266 200 $	22 733 800 $	20	23	43
Chicago	9 416 266 $	60 244 950 $	4 755 050 $	25 244 950 $	22	23	45
Colorado	51 409 059 $	64 967 750 $	32 250 $	29 967 750 $	21	22	43
Dallas	91 792 789 $	64 988 300 $	11 700 $	29 988 300 $	20	23	43
Detroit	74 507 006 $	64 447 500 $	552 500 $	29 447 500 $	20	20	40
Edmonton	35 379 650 $	61 852 050 $	3 147 950 $	26 852 050 $	23	24	47
Floride	14 875 367 $	64 448 000 $	552 000 $	29 448 000 $	20	20	40
Los Angeles	84 138 815 $	59 972 500 $	5 027 500 $	24 972 500 $	20	20	40
Montreal	71 331 841 $	63 785 500 $	1 214 500 $	28 785 500 $	21	20	41
Nashville	9 866 537 $	64 305 750 $	694 250 $	29 305 750 $	20	21	41
New York I	130 837 938 $	64 358 000 $	642 000 $	29 358 000 $	22	19	41
New York R	72 395 955 $	63 020 000 $	1 980 000 $	28 020 000 $	22	20	42
Philadelphie	44 730 528 $	64 759 500 $	240 500 $	29 759 500 $	21	24	45
Pittsburgh	136 396 879 $	58 513 867 $	6 486 133 $	23 513 867 $	20	21	41
San Jose	8 688 578 $	53 320 333 $	11 679 667 $	18 320 333 $	22	21	43
Tampa Bay	21 420 559 $	59 071 350 $	5 928 650 $	24 071 350 $	20	20	40
Toronto	21 896 152 $	63 459 000 $	1 541 000 $	28 459 000 $	20	20	40
Vancouver	77 775 134 $	60 785 600 $	4 214 400 $	25 785 600 $	20	23	43
Vegas	27 373 123 $	59 593 750 $	5 406 250 $	24 593 750 $	20	22	42
Washington	35 753 776 $	64 900 250 $	99 750 $	29 900 250 $	21	23	44
Winnipeg	41 489 711 $	60 210 300 $	4 789 700 $	25 210 300 $	21	19	40

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 - %