AHSQ - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 674 - 94,56%
Level 2:	5000 - 70 $ - 4 100 - 82,00%
Level 3:	2000 - 40 $ - 1 772 - 88,58%
Level 4:	4000 - 25 $ - 3 783 - 94,57%
Luxury :	1000 - 250 $ - 933 - 93,28%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 860 - 95,34%
Farm Level 2:	4000 - 15 $ - 3 801 - 95,03%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	16 261 - 90,34%
Average Income per Game	1 469 576 $
Year to Date Revenue	22 043 646 $
Farm
Home Games Left	26
Average Attendance - %	6 661 - 95,16%
Average Income per Game	157 127 $
Year to Date Revenue	2 356 910 $
Expense
Pro Players Total Salaries	58 058 000 $
Farm Players Total Salaries	1 898 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	20 821 073 $
Farm Year To Date Expenses	1 237 892 $
Pro Salary Cap To Date	20 821 073 $
Farm Salary Cap To Date	1 237 892 $
Estimate
Pro Estimated Season Revenue	38 208 986 $
Farm Estimated Season Revenue	4 085 311 $
Pro Remaining Season Days	80
Pro Expenses Per Days	484 211 $
Pro Estimated Expenses	38 736 880 $
Farm Remaining Season Days	75
Farm Expenses Per Days	28 801 $
Farm Estimated Expenses	2 160 075 $
Estimated Season Expenses	40 896 955 $
Season Salary Cap	62 956 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 043 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $	27 956 500 $
Current Bank Account	30 763 362 $
Projected Bank Account	32 160 704 $

Pro Players Salaries
Ilya Kovalchuk	7 500 000 $ (3)
Kevin Shattenkirk	6 200 000 $ (2)
Olli Maatta	5 083 000 $ (3)
Max Pacioretty	5 000 000 $ (1)
Aleksander Barkov	5 000 000 $ (4)
Leon Draisaitl	4 000 000 $ (3)
Jacob Markstrom	3 000 000 $ (4)
Reid Boucher	3 000 000 $ (2)
Nick Bjugstad	2 850 000 $ (2)
Tomas Jurco	2 800 000 $ (3)
Michael Hutchinson	2 600 000 $ (4)
Brian Dumoulin	2 400 000 $ (3)
Robby Fabbri	2 000 000 $ (4)
Jordan Schroeder	1 800 000 $ (1)
Clayton Keller	925 000 $ (2)
Nikita Zaitsev	925 000 $ (1)
Madison Bowey	875 000 $ (2)
Dylan Strome	800 000 $ (3)
Mason Appleton	800 000 $ (3)
Jordan Oesterle	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2019 : 58 058 000 $
Year 2020 : 52 333 000 $
Year 2021 : 38 483 000 $
Year 2022 : 13 600 000 $
Salary Average Commitment
Year 2019 : 13 742 000 $
Year 2020 : 11 817 000 $
Year 2021 : 7 617 000 $
Year 2022 : 2 525 000 $
Salary Cap with 1 Way Contract
Year 2019 : 58 058 000 $
Year 2020 : 50 333 000 $
Year 2021 : 35 983 000 $
Year 2022 : 12 600 000 $

Farm Players Salaries
Jonathan Drouin	265 000 $ (3)
Jaccob Slavin	150 000 $ (5)
Joonas Korpisalo	140 000 $ (2)
Barclay Goodrow	123 500 $ (1)
Tomas Kundratek	100 000 $ (2)
Alexander Kerfoot	92 500 $ (2)
Oliver Bjorkstrand	92 500 $ (2)
Will Butcher	92 500 $ (2)
Tim Erixon	90 000 $ (3)
Maxime Lajoie	80 000 $ (3)
Warren Foegele	80 000 $ (3)
Dryden Hunt	80 000 $ (3)
Andrew Mangiapane	80 000 $ (3)
Jordan Bennington	75 000 $ (3)
Daniel Carr	72 500 $ (1)
Luke Adam	70 000 $ (2)
Christian Djoos	65 000 $ (2)
Ben Walter	50 000 $ (1)
Konstantin Pushkarev	50 000 $ (1)
Tomas Plihal	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2019 : 1 898 500 $
Year 2020 : 1 552 500 $
Year 2021 : 900 000 $
Year 2022 : 150 000 $
Salary Average Commitment
Year 2019 : 1 383 500 $
Year 2020 : 1 037 500 $
Year 2021 : 545 000 $
Year 2022 : 50 000 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 804 - 96,74%
Level 2:	5000 - 75 $ - 3 851 - 77,01%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 867 - 96,68%
Luxury :	1000 - 250 $ - 955 - 95,54%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 29 $ - 2 969 - 98,96%
Farm Level 2:	4000 - 12 $ - 3 905 - 97,63%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	27
Average Attendance - %	16 478 - 91,54%
Average Income per Game	1 494 893 $
Year to Date Revenue	20 928 498 $
Farm
Home Games Left	26
Average Attendance - %	6 874 - 98,20%
Average Income per Game	132 954 $
Year to Date Revenue	1 994 311 $
Expense
Pro Players Total Salaries	58 057 000 $
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	21 014 760 $
Farm Year To Date Expenses	1 021 361 $
Pro Salary Cap To Date	21 014 760 $
Farm Salary Cap To Date	1 021 361 $
Estimate
Pro Estimated Season Revenue	40 362 103 $
Farm Estimated Season Revenue	3 456 806 $
Pro Remaining Season Days	80
Pro Expenses Per Days	479 325 $
Pro Estimated Expenses	38 346 000 $
Farm Remaining Season Days	75
Farm Expenses Per Days	23 947 $
Farm Estimated Expenses	1 796 025 $
Estimated Season Expenses	40 142 025 $
Season Salary Cap	61 782 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 217 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $	26 782 750 $
Current Bank Account	34 691 534 $
Projected Bank Account	38 368 418 $

Pro Players Salaries
Rickard Rakell	6 500 000 $ (3)
Patrick Kane	6 500 000 $ (1)
Kris Versteeg	6 000 000 $ (2)
Jared Spurgeon	5 500 000 $ (3)
Dmitry Orlov	4 500 000 $ (1)
Jakub Voracek	4 500 000 $ (2)
Ryan Nugent-Hopkins	3 800 000 $ (3)
Jake Gardiner	3 500 000 $ (2)
Steve Mason	2 600 000 $ (1)
J.T Brown	2 250 000 $ (2)
Alex Chiasson	2 000 000 $ (1)
Ryan Kesler	2 000 000 $ (2)
Anders Lee	1 825 000 $ (2)
Adam Larsson	1 500 000 $ (3)
Marian Gaborik	1 100 000 $ (2)
Yanni Gourde	925 000 $ (2)
Brandon Davidson	925 000 $ (1)
Jakub Vrana	832 000 $ (2)
Pekka Rinne	800 000 $ (2)
Zdeno Chara	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 58 057 000 $
Year 2020 : 42 032 000 $
Year 2021 : 18 300 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 13 532 000 $
Year 2020 : 9 507 000 $
Year 2021 : 2 000 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 58 057 000 $
Year 2020 : 41 032 000 $
Year 2021 : 17 300 000 $
Year 2022 : 0 $

Farm Players Salaries
Braden Holtby	300 000 $ (2)
Jesper Fast	200 000 $ (2)
Zack Kassian	150 000 $ (1)
Brian Elliott	100 000 $ (1)
Ryan Wilson	100 000 $ (2)
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)
Matt Luff	80 000 $ (3)
Jordan Weal	75 000 $ (2)
Andrej Sekera	70 000 $ (1)
Yannick Weber	70 000 $ (1)
Charles Hudon	65 000 $ (2)
Joakim Ryan	65 000 $ (2)
Jake Virtanen	60 000 $ (2)
Patrice Cormier	60 000 $ (3)
Gabriel Bourque	60 000 $ (1)
Quinton Howden	60 000 $ (4)
Andrei Loktionov	50 000 $ (2)
Nikita Tryamkin	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2019 : 2 125 750 $
Year 2020 : 1 538 250 $
Year 2021 : 440 000 $
Year 2022 : 60 000 $
Salary Average Commitment
Year 2019 : 1 500 750 $
Year 2020 : 1 058 250 $
Year 2021 : 420 000 $
Year 2022 : 50 000 $

Caroline

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 95 $ - 6 800 - 85,00%
Level 2:	5000 - 65 $ - 4 546 - 90,92%
Level 3:	2000 - 35 $ - 1 999 - 99,93%
Level 4:	4000 - 25 $ - 3 722 - 93,04%
Luxury :	2000 - 180 $ - 1 700 - 85,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 784 - 92,80%
Farm Level 2:	4000 - 20 $ - 2 582 - 64,54%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	18 766 - 89,36%
Average Income per Game	1 692 569 $
Year to Date Revenue	25 388 532 $
Farm
Home Games Left	26
Average Attendance - %	5 366 - 76,65%
Average Income per Game	149 072 $
Year to Date Revenue	2 236 080 $
Expense
Pro Players Total Salaries	58 113 000 $
Farm Players Total Salaries	1 793 800 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	20 861 462 $
Farm Year To Date Expenses	929 819 $
Pro Salary Cap To Date	20 861 462 $
Farm Salary Cap To Date	929 819 $
Estimate
Pro Estimated Season Revenue	44 006 789 $
Farm Estimated Season Revenue	3 875 872 $
Pro Remaining Season Days	80
Pro Expenses Per Days	480 593 $
Pro Estimated Expenses	38 447 440 $
Farm Remaining Season Days	75
Farm Expenses Per Days	20 286 $
Farm Estimated Expenses	1 521 450 $
Estimated Season Expenses	39 968 890 $
Season Salary Cap	61 506 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 493 200 $
Estimate Over Minimum Salary Cap of 35 000 000 $	26 506 800 $
Current Bank Account	94 945 791 $
Projected Bank Account	102 859 562 $

Pro Players Salaries
Jonathan Toews	7 000 000 $ (1)
Evgeny Kuznetsov	6 500 000 $ (2)
Pavel Datsyuk	5 250 000 $ (1)
Brad Marchand	5 250 000 $ (2)
Michael Del Zotto	5 000 000 $ (2)
Blake Wheeler	4 000 000 $ (3)
Mattias Ekholm	4 000 000 $ (2)
Seth Jones	4 000 000 $ (2)
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)
Anthony Mantha	833 000 $ (1)
David Rittich	750 000 $ (3)
Martin Frk	705 000 $ (2)
Keith Kinkaid	600 000 $ (2)
Daniel Winnik	500 000 $ (1)
Roman Horak	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 58 113 000 $
Year 2020 : 40 305 000 $
Year 2021 : 9 250 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 19 838 000 $
Year 2020 : 8 530 000 $
Year 2021 : 2 675 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 58 113 000 $
Year 2020 : 40 305 000 $
Year 2021 : 9 250 000 $
Year 2022 : 0 $

Farm Players Salaries
Jeff Petry	150 000 $ (1)
Erik Gustafsson	150 000 $ (1)
Lawson Crouse	80 000 $ (3)
Tim Heed	80 000 $ (3)
Frederic Gauthier	80 000 $ (3)
Daniel Sprong	80 000 $ (3)
Andrei Svechnikov	80 000 $ (3)
Rocco Grimaldi	80 000 $ (3)
Mark Fayne	80 000 $ (2)
Raphael Diaz	80 000 $ (2)
Alexandar Georgiev	75 000 $ (3)
Curtris McElhinney	75 000 $ (3)
Jamie McBain	70 000 $ (1)
Josh Jooris	70 000 $ (1)
Michael Chaput	68 800 $ (1)
Matt Fraser	65 000 $ (3)
Iiro Pakarinen	60 000 $ (2)
Nikita Filatov	60 000 $ (3)
Brian Gibbons	60 000 $ (1)
Darren Haydar	50 000 $ (1)
Kyle Chipchura	50 000 $ (1)
Patrick Eaves	50 000 $ (1)
Damien Brunner	50 000 $ (1)
Adam Clendening	50 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 2019 : 1 793 800 $
Year 2020 : 975 000 $
Year 2021 : 755 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 716 300 $
Year 2020 : 965 000 $
Year 2021 : 745 000 $
Year 2022 : 0 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 80 $ - 6 137 - 81,83%
Level 2:	6000 - 41 $ - 5 211 - 86,85%
Level 3:	3500 - 7 $ - 2 800 - 80,00%
Level 4:	6000 - 5 $ - 4 810 - 80,16%
Luxury :	2000 - 169 $ - 1 600 - 80,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 812 - 93,72%
Farm Level 2:	4000 - 15 $ - 3 763 - 94,07%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	27
Average Attendance - %	20 558 - 82,23%
Average Income per Game	1 222 395 $
Year to Date Revenue	17 113 533 $
Farm
Home Games Left	27
Average Attendance - %	6 574 - 93,92%
Average Income per Game	154 848 $
Year to Date Revenue	2 167 875 $
Expense
Pro Players Total Salaries	58 750 000 $
Farm Players Total Salaries	1 894 950 $
Coaches Total Salaries	800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	20 666 251 $
Farm Year To Date Expenses	870 360 $
Pro Salary Cap To Date	20 666 251 $
Farm Salary Cap To Date	870 360 $
Estimate
Pro Estimated Season Revenue	33 004 671 $
Farm Estimated Season Revenue	4 180 902 $
Pro Remaining Season Days	80
Pro Expenses Per Days	480 081 $
Pro Estimated Expenses	38 406 480 $
Farm Remaining Season Days	75
Farm Expenses Per Days	20 296 $
Farm Estimated Expenses	1 522 200 $
Estimated Season Expenses	39 928 680 $
Season Salary Cap	61 444 950 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 555 050 $
Estimate Over Minimum Salary Cap of 35 000 000 $	26 444 950 $
Current Bank Account	9 746 945 $
Projected Bank Account	7 003 838 $

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)
Jason Zucker	4 750 000 $ (4)
Andrew Hammond	3 650 000 $ (1)
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 : 58 750 000 $
Year 2020 : 38 425 000 $
Year 2021 : 17 650 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 19 440 000 $
Year 2020 : 8 865 000 $
Year 2021 : 2 150 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 58 750 000 $
Year 2020 : 38 425 000 $
Year 2021 : 17 400 000 $
Year 2022 : 9 750 000 $

Farm Players Salaries
Cam Barker	200 000 $ (1)
Charlie Coyle	200 000 $ (1)
Dwight King	120 000 $ (1)
Jhonas Enroth	100 000 $ (1)
J.T. Compher	92 500 $ (2)
Tage Thompson	92 500 $ (2)
Ian McCoshen	92 500 $ (2)
Jack Roslovic	92 500 $ (2)
Christian Dvorak	89 200 $ (1)
Travis Sanheim	83 250 $ (2)
Jacob Larsson	80 000 $ (3)
Roope Hintz	80 000 $ (3)
Oliver Kylington	80 000 $ (3)
Gustav Olofsson	77 500 $ (2)
Ryan Pulock	65 000 $ (2)
Thomas Greiss	50 000 $ (2)
Loki Pulloch	50 000 $ (1)
Rob Klinkhammer	50 000 $ (2)
Steve Bernier	50 000 $ (2)
Chris Terry	50 000 $ (2)
Nathan Gerbe	50 000 $ (2)
Linus Omark	50 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 2019 : 1 894 950 $
Year 2020 : 1 135 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 674 950 $
Year 2020 : 1 135 750 $
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 $ - 1 781 - 89,07%
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 $ - 1 861 - 62,02%
Farm Level 2:	4000 - 25 $ - 2 031 - 50,77%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	15 781 - 71,73%
Average Income per Game	1 799 107 $
Year to Date Revenue	26 986 608 $
Farm
Home Games Left	26
Average Attendance - %	3 892 - 55,60%
Average Income per Game	134 506 $
Year to Date Revenue	2 017 595 $
Expense
Pro Players Total Salaries	54 552 000 $
Farm Players Total Salaries	1 585 750 $
Coaches Total Salaries	1 550 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 500 000 $
Pro Year To Date Expenses	19 766 916 $
Farm Year To Date Expenses	881 003 $
Pro Salary Cap To Date	19 766 916 $
Farm Salary Cap To Date	881 003 $
Estimate
Pro Estimated Season Revenue	46 776 787 $
Farm Estimated Season Revenue	3 497 165 $
Pro Remaining Season Days	80
Pro Expenses Per Days	449 610 $
Pro Estimated Expenses	35 968 800 $
Farm Remaining Season Days	75
Farm Expenses Per Days	20 218 $
Farm Estimated Expenses	1 516 350 $
Estimated Season Expenses	37 485 150 $
Season Salary Cap	63 187 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 812 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 187 750 $
Current Bank Account	29 008 103 $
Projected Bank Account	41 796 905 $

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)
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)
Charlie McAvoy	925 000 $ (2)
Alex DeBrincat	894 000 $ (2)
Mikko Rantanen	833 000 $ (1)
Joe Morrow	800 000 $ (3)
Carter Hart	750 000 $ (3)
Jonas Gustavsson	500 000 $ (1)
Jakub Kindl	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2019 : 54 552 000 $
Year 2020 : 53 219 000 $
Year 2021 : 22 450 000 $
Year 2022 : 9 600 000 $
Salary Average Commitment
Year 2019 : 32 664 500 $
Year 2020 : 29 731 500 $
Year 2021 : 7 712 500 $
Year 2022 : 4 537 500 $
Salary Cap with 1 Way Contract
Year 2019 : 54 552 000 $
Year 2020 : 51 619 000 $
Year 2021 : 20 850 000 $
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)
Max Jones	80 000 $ (3)
Elias Petterson	80 000 $ (3)
Miro Heiskanen	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	21
Salary Commitment
Year 2019 : 1 585 750 $
Year 2020 : 1 185 750 $
Year 2021 : 820 000 $
Year 2022 : 150 000 $
Salary Average Commitment
Year 2019 : 1 243 250 $
Year 2020 : 843 250 $
Year 2021 : 520 000 $
Year 2022 : 50 000 $

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 717 - 95,28%
Level 2:	5000 - 60 $ - 4 719 - 94,37%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 942 - 98,55%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 757 - 91,91%
Farm Level 2:	4000 - 15 $ - 3 716 - 92,90%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	17 377 - 96,54%
Average Income per Game	1 444 326 $
Year to Date Revenue	21 664 896 $
Farm
Home Games Left	26
Average Attendance - %	6 473 - 92,48%
Average Income per Game	152 250 $
Year to Date Revenue	2 283 750 $
Expense
Pro Players Total Salaries	51 532 000 $
Farm Players Total Salaries	2 583 800 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	8 000 000 $
Pro Year To Date Expenses	18 496 606 $
Farm Year To Date Expenses	1 274 247 $
Pro Salary Cap To Date	18 496 606 $
Farm Salary Cap To Date	1 274 247 $
Estimate
Pro Estimated Season Revenue	37 552 486 $
Farm Estimated Season Revenue	3 958 500 $
Pro Remaining Season Days	80
Pro Expenses Per Days	423 837 $
Pro Estimated Expenses	33 906 960 $
Farm Remaining Season Days	75
Farm Expenses Per Days	30 371 $
Farm Estimated Expenses	2 277 825 $
Estimated Season Expenses	36 184 785 $
Season Salary Cap	63 715 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 284 200 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 715 800 $
Current Bank Account	87 005 711 $
Projected Bank Account	92 331 912 $

Pro Players Salaries
Chris Kunitz (1 Way Contract)	8 000 000 $ (2)
Justin Williams	6 000 000 $ (1)
Nathan Horton	5 500 000 $ (1)
Milan Lucic	5 000 000 $ (1)
Nick Bonino	4 500 000 $ (3)
Petr Mrazek	3 750 000 $ (1)
Markus Granlund	3 000 000 $ (3)
Kevan Miller (1 Way Contract)	3 000 000 $ (2)
Jeff Skinner	2 500 000 $ (1)
Andrej Sustr	2 000 000 $ (1)
Mirco Mueller	1 000 000 $ (2)
Jyrki Jokipakka	1 000 000 $ (2)
Alex Iafallo	925 000 $ (2)
Brandon Montour	925 000 $ (1)
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)
Zach Sanford	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 51 532 000 $
Year 2020 : 23 767 000 $
Year 2021 : 7 500 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 32 956 000 $
Year 2020 : 16 367 000 $
Year 2021 : 1 000 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 51 532 000 $
Year 2020 : 23 767 000 $
Year 2021 : 7 500 000 $
Year 2022 : 0 $

Farm Players Salaries
Troy Brouwer	350 000 $ (2)
David Booth	200 000 $ (1)
Frederik Andersen	200 000 $ (2)
Anton Lander	192 500 $ (1)
Nick Spaling	182 500 $ (1)
Marek Mazanec	150 000 $ (1)
Dalton Prout	150 000 $ (3)
Jeremy Morin	100 000 $ (3)
Marco Scandella	100 000 $ (2)
Michael Matheson	92 500 $ (1)
Matt Donovan	87 500 $ (1)
Trevor Van Riemsdyk	85 000 $ (2)
Jakob Forsbacka-Karlsson	80 000 $ (3)
Marko Dano	80 000 $ (2)
Michael Dal Colle	80 000 $ (3)
Slater Koekkoek	80 000 $ (1)
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)
Total Farm Players	22
Salary Commitment
Year 2019 : 2 583 800 $
Year 2020 : 1 417 800 $
Year 2021 : 482 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 716 300 $
Year 2020 : 740 300 $
Year 2021 : 347 800 $
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 $ - 2 782 - 92,73%
Farm Level 2:	4000 - 15 $ - 3 852 - 96,29%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	27
Average Attendance - %	12 420 - 69,00%
Average Income per Game	2 002 104 $
Year to Date Revenue	28 029 456 $
Farm
Home Games Left	26
Average Attendance - %	6 634 - 94,77%
Average Income per Game	155 146 $
Year to Date Revenue	2 327 190 $
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	22 173 175 $
Farm Year To Date Expenses	1 359 216 $
Pro Salary Cap To Date	22 173 175 $
Farm Salary Cap To Date	1 359 216 $
Estimate
Pro Estimated Season Revenue	54 056 808 $
Farm Estimated Season Revenue	4 033 796 $
Pro Remaining Season Days	80
Pro Expenses Per Days	518 293 $
Pro Estimated Expenses	41 463 440 $
Farm Remaining Season Days	75
Farm Expenses Per Days	31 335 $
Farm Estimated Expenses	2 350 125 $
Estimated Season Expenses	43 813 565 $
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	60 412 037 $
Projected Bank Account	74 689 076 $

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 $ - 6 043 - 75,54%
Level 2:	5000 - 60 $ - 4 856 - 97,11%
Level 3:	3000 - 30 $ - 2 273 - 75,76%
Level 4:	4000 - 25 $ - 3 875 - 96,87%
Luxury :	1000 - 240 $ - 978 - 97,79%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 28 $ - 2 921 - 97,36%
Farm Level 2:	4000 - 10 $ - 3 936 - 98,40%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	18 024 - 85,83%
Average Income per Game	1 409 459 $
Year to Date Revenue	21 141 882 $
Farm
Home Games Left	26
Average Attendance - %	6 857 - 97,96%
Average Income per Game	121 142 $
Year to Date Revenue	1 817 128 $
Expense
Pro Players Total Salaries	56 167 000 $
Farm Players Total Salaries	2 122 550 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	19 608 777 $
Farm Year To Date Expenses	1 031 101 $
Pro Salary Cap To Date	19 608 777 $
Farm Salary Cap To Date	1 031 101 $
Estimate
Pro Estimated Season Revenue	36 645 929 $
Farm Estimated Season Revenue	3 149 689 $
Pro Remaining Season Days	80
Pro Expenses Per Days	468 837 $
Pro Estimated Expenses	37 506 960 $
Farm Remaining Season Days	75
Farm Expenses Per Days	23 920 $
Farm Estimated Expenses	1 794 000 $
Estimated Season Expenses	39 300 960 $
Season Salary Cap	60 489 550 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 510 450 $
Estimate Over Minimum Salary Cap of 35 000 000 $	25 489 550 $
Current Bank Account	33 870 598 $
Projected Bank Account	34 365 256 $

Pro Players Salaries
Alexander Ovechkin	8 000 000 $ (2)
Claude Giroux	7 000 000 $ (1)
Tyler Seguin	5 600 000 $ (1)
Mike Hoffman	4 000 000 $ (1)
Andrei Vasilevskiy	4 000 000 $ (5)
Morgan Rielly	3 000 000 $ (4)
Jaroslav Halak	3 000 000 $ (1)
Jason Pominville (1 Way Contract)	2 800 000 $ (1)
David Savard	2 500 000 $ (1)
Darnell Nurse	2 000 000 $ (5)
Adam Lowry	1 850 000 $ (1)
Zach Redmond	1 800 000 $ (1)
Josh Manson	1 500 000 $ (4)
Kyle Turris	1 500 000 $ (2)
Radko Gudas	1 250 000 $ (3)
Ryan Ellis	1 200 000 $ (1)
Zemgus Girgensons	1 100 000 $ (1)
Andreas Athanasiou	1 000 000 $ (5)
Mathew Barzal	925 000 $ (2)
Brian Boyle	750 000 $ (2)
Linden Vey	725 000 $ (2)
Brayden Point	667 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2019 : 56 167 000 $
Year 2020 : 24 650 000 $
Year 2021 : 15 750 000 $
Year 2022 : 15 000 000 $
Salary Average Commitment
Year 2019 : 27 317 000 $
Year 2020 : 10 600 000 $
Year 2021 : 7 000 000 $
Year 2022 : 6 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 56 167 000 $
Year 2020 : 24 650 000 $
Year 2021 : 12 750 000 $
Year 2022 : 11 500 000 $

Farm Players Salaries
Chris Tanev	200 000 $ (1)
Michal Neuvirth	175 000 $ (1)
Antti Raanta	130 000 $ (2)
Alex Killorn	120 000 $ (1)
Matt Martin	120 000 $ (2)
Andrei Kostitsyn	100 000 $ (2)
Sergei Kostitsyn	100 000 $ (2)
Miles Wood	92 500 $ (1)
Adam Pelech	92 500 $ (2)
Pavel Zacha	92 500 $ (1)
Troy Stecher	92 500 $ (1)
Ryan Murphy	83 300 $ (3)
Nikolay Goldobin	83 250 $ (2)
Carter Ashton	81 000 $ (1)
Brendan Lemieux	80 000 $ (3)
Jordan Martinook	80 000 $ (3)
Kyle Clifford	80 000 $ (1)
Clarke MacArthur	75 000 $ (1)
Eric Gryba	75 000 $ (1)
John Hayden	70 000 $ (2)
Anthony DeAngelo	50 000 $ (1)
Gabriel Dumont	50 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 2019 : 2 122 550 $
Year 2020 : 989 050 $
Year 2021 : 243 300 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 565 050 $
Year 2020 : 836 550 $
Year 2021 : 213 300 $
Year 2022 : 0 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 467 - 91,11%
Level 2:	5000 - 55 $ - 4 566 - 91,32%
Level 3:	2000 - 30 $ - 1 999 - 99,93%
Level 4:	4000 - 20 $ - 3 837 - 95,94%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 832 - 94,39%
Farm Level 2:	4000 - 15 $ - 3 870 - 96,74%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	16 869 - 93,71%
Average Income per Game	1 295 792 $
Year to Date Revenue	19 436 886 $
Farm
Home Games Left	26
Average Attendance - %	6 701 - 95,73%
Average Income per Game	157 156 $
Year to Date Revenue	2 357 335 $
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	21 797 345 $
Farm Year To Date Expenses	764 325 $
Pro Salary Cap To Date	21 797 345 $
Farm Salary Cap To Date	764 325 $
Estimate
Pro Estimated Season Revenue	33 690 602 $
Farm Estimated Season Revenue	4 086 047 $
Pro Remaining Season Days	80
Pro Expenses Per Days	506 915 $
Pro Estimated Expenses	40 553 200 $
Farm Remaining Season Days	75
Farm Expenses Per Days	17 775 $
Farm Estimated Expenses	1 333 125 $
Estimated Season Expenses	41 886 325 $
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	17 582 218 $
Projected Bank Account	13 472 542 $

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 - 95 $ - 5 718 - 87,97%
Level 2:	5500 - 49 $ - 4 711 - 85,65%
Level 3:	3000 - 29 $ - 2 372 - 79,05%
Level 4:	4000 - 19 $ - 3 891 - 97,28%
Luxury :	2000 - 149 $ - 1 560 - 78,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 2 933 - 97,78%
Farm Level 2:	4000 - 15 $ - 3 726 - 93,14%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	27
Average Attendance - %	18 252 - 86,91%
Average Income per Game	1 379 060 $
Year to Date Revenue	19 306 840 $
Farm
Home Games Left	27
Average Attendance - %	6 659 - 95,13%
Average Income per Game	129 218 $
Year to Date Revenue	1 809 055 $
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	20 381 312 $
Farm Year To Date Expenses	609 482 $
Pro Salary Cap To Date	20 381 312 $
Farm Salary Cap To Date	609 482 $
Estimate
Pro Estimated Season Revenue	37 234 620 $
Farm Estimated Season Revenue	3 488 892 $
Pro Remaining Season Days	80
Pro Expenses Per Days	473 984 $
Pro Estimated Expenses	37 918 720 $
Farm Remaining Season Days	75
Farm Expenses Per Days	14 174 $
Farm Estimated Expenses	1 063 050 $
Estimated Season Expenses	38 981 770 $
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	70 922 396 $
Projected Bank Account	72 664 138 $

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 $ - 5 727 - 95,45%
Level 2:	5000 - 60 $ - 4 685 - 93,70%
Level 3:	2000 - 40 $ - 1 796 - 89,81%
Level 4:	4000 - 30 $ - 2 985 - 74,63%
Luxury :	1000 - 280 $ - 851 - 85,05%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 2 900 - 96,67%
Farm Level 2:	4000 - 7 $ - 3 999 - 99,97%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	16 044 - 89,13%
Average Income per Game	1 538 404 $
Year to Date Revenue	23 076 066 $
Farm
Home Games Left	26
Average Attendance - %	6 899 - 98,56%
Average Income per Game	100 496 $
Year to Date Revenue	1 507 442 $
Expense
Pro Players Total Salaries	60 103 000 $
Farm Players Total Salaries	2 355 000 $
Coaches Total Salaries	978 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	21 283 961 $
Farm Year To Date Expenses	1 024 917 $
Pro Salary Cap To Date	21 283 961 $
Farm Salary Cap To Date	1 024 917 $
Estimate
Pro Estimated Season Revenue	39 998 514 $
Farm Estimated Season Revenue	2 612 899 $
Pro Remaining Season Days	80
Pro Expenses Per Days	492 707 $
Pro Estimated Expenses	39 416 560 $
Farm Remaining Season Days	75
Farm Expenses Per Days	24 008 $
Farm Estimated Expenses	1 800 600 $
Estimated Season Expenses	41 217 160 $
Season Salary Cap	63 436 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 564 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 436 000 $
Current Bank Account	69 532 702 $
Projected Bank Account	70 926 955 $

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)
Taylor Hall	4 000 000 $ (1)
Jamie Benn	4 000 000 $ (2)
Nick Leddy	4 000 000 $ (3)
Mark Scheifele	4 000 000 $ (3)
Alexander Wennberg	3 925 000 $ (2)
John Carlson	3 800 000 $ (2)
Dylan Larkin	3 000 000 $ (3)
Erik Gustafsson	3 000 000 $ (4)
Shea Weber	1 500 000 $ (2)
Scott Laughton	1 000 000 $ (4)
Nick Ritchie	833 000 $ (1)
Mitch Marner	833 000 $ (1)
Kevin Porter	650 000 $ (1)
Craig Anderson	500 000 $ (1)
Steven Oleksy	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 60 103 000 $
Year 2020 : 52 787 000 $
Year 2021 : 25 287 000 $
Year 2022 : 8 787 000 $
Salary Average Commitment
Year 2019 : 12 421 000 $
Year 2020 : 8 755 000 $
Year 2021 : 4 212 000 $
Year 2022 : 1 787 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 103 000 $
Year 2020 : 52 787 000 $
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)
Esa Lindell	92 500 $ (1)
Gustav Forsling	92 500 $ (1)
Jimmy Vesey	92 500 $ (1)
William Nylander	92 500 $ (1)
Tyler Bertuzzi	90 000 $ (2)
Ville Koistinen	65 000 $ (1)
Corey Potter	65 000 $ (1)
Alexander Perezhogin	50 000 $ (1)
Lars Haugen	50 000 $ (1)
Patrick Thoresen	50 000 $ (1)
Jeff Taffe	50 000 $ (1)
Brad Richardson	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2019 : 2 355 000 $
Year 2020 : 1 105 000 $
Year 2021 : 700 000 $
Year 2022 : 700 000 $
Salary Average Commitment
Year 2019 : 1 385 000 $
Year 2020 : 490 000 $
Year 2021 : 150 000 $
Year 2022 : 150 000 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 640 - 94,00%
Level 2:	5000 - 55 $ - 4 786 - 95,72%
Level 3:	2000 - 32 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 843 - 96,08%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 831 - 94,37%
Farm Level 2:	4000 - 15 $ - 3 833 - 95,81%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	27
Average Attendance - %	17 269 - 95,94%
Average Income per Game	1 357 074 $
Year to Date Revenue	18 999 042 $
Farm
Home Games Left	26
Average Attendance - %	6 664 - 95,20%
Average Income per Game	156 580 $
Year to Date Revenue	2 348 700 $
Expense
Pro Players Total Salaries	59 710 000 $
Farm Players Total Salaries	1 795 000 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	21 153 893 $
Farm Year To Date Expenses	836 307 $
Pro Salary Cap To Date	21 153 893 $
Farm Salary Cap To Date	836 307 $
Estimate
Pro Estimated Season Revenue	36 641 010 $
Farm Estimated Season Revenue	4 071 080 $
Pro Remaining Season Days	80
Pro Expenses Per Days	491 951 $
Pro Estimated Expenses	39 356 080 $
Farm Remaining Season Days	75
Farm Expenses Per Days	19 449 $
Farm Estimated Expenses	1 458 675 $
Estimated Season Expenses	40 814 755 $
Season Salary Cap	62 805 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 195 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	27 805 000 $
Current Bank Account	7 153 583 $
Projected Bank Account	7 050 918 $

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)
Brett Connolly	1 850 000 $ (2)
Ondrej Pavelec	1 850 000 $ (1)
Calle Jarnkrok	1 235 000 $ (2)
Anton Stralman	1 200 000 $ (1)
Patrik Nemeth	1 200 000 $ (1)
Jonas Brodin	1 000 000 $ (1)
Joel Eriksson Ek	832 500 $ (2)
Sonny Milano	832 500 $ (2)
Total Pro Players	20
Salary Commitment
Year 2019 : 59 710 000 $
Year 2020 : 27 260 000 $
Year 2021 : 5 000 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 26 960 000 $
Year 2020 : 5 710 000 $
Year 2021 : 500 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 59 710 000 $
Year 2020 : 27 260 000 $
Year 2021 : 5 000 000 $
Year 2022 : 0 $

Farm Players Salaries
Evander Kane	250 000 $ (1)
Joe Colborne	200 000 $ (2)
Brendan Smith	180 000 $ (2)
Stephen Gionta	100 000 $ (1)
Jason Garrison	100 000 $ (1)
Viktor Tikhonov	100 000 $ (1)
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 : 1 795 000 $
Year 2020 : 855 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 295 000 $
Year 2020 : 545 000 $
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 $ - 4 767 - 79,45%
Level 3:	3000 - 30 $ - 2 373 - 79,11%
Level 4:	5000 - 20 $ - 4 096 - 81,92%
Luxury :	3000 - 145 $ - 2 370 - 79,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 791 - 93,04%
Farm Level 2:	4000 - 15 $ - 3 808 - 95,21%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	19 926 - 79,70%
Average Income per Game	1 631 225 $
Year to Date Revenue	24 468 372 $
Farm
Home Games Left	27
Average Attendance - %	6 599 - 94,28%
Average Income per Game	154 816 $
Year to Date Revenue	2 167 420 $
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	21 530 862 $
Farm Year To Date Expenses	986 427 $
Pro Salary Cap To Date	21 530 862 $
Farm Salary Cap To Date	986 427 $
Estimate
Pro Estimated Season Revenue	42 411 845 $
Farm Estimated Season Revenue	4 180 024 $
Pro Remaining Season Days	80
Pro Expenses Per Days	501 285 $
Pro Estimated Expenses	40 102 800 $
Farm Remaining Season Days	75
Farm Expenses Per Days	22 881 $
Farm Estimated Expenses	1 716 075 $
Estimated Season Expenses	41 818 875 $
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	123 925 884 $
Projected Bank Account	128 698 878 $

Pro Players Salaries
Torey Krug	6 000 000 $ (4)
Alexander Steen	5 200 000 $ (1)
Michael Grabner	5 000 000 $ (1)
Erik Johnson	5 000 000 $ (2)
Semyon Varlamov	5 000 000 $ (1)
Ryan O'Reilly	5 000 000 $ (3)
Teuvo Teravainen	4 000 000 $ (5)
Travis Zajac	4 000 000 $ (1)
Mikko Koivu	4 000 000 $ (1)
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 : 25 000 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 33 783 000 $
Year 2020 : 4 725 000 $
Year 2021 : 2 300 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 558 000 $
Year 2020 : 25 000 000 $
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	26
Average Attendance - %	15 540 - 84,00%
Average Income per Game	1 789 200 $
Year to Date Revenue	26 838 000 $
Farm
Home Games Left	27
Average Attendance - %	5 880 - 84,00%
Average Income per Game	168 000 $
Year to Date Revenue	2 352 000 $
Expense
Pro Players Total Salaries	55 275 000 $
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	19 673 360 $
Farm Year To Date Expenses	799 886 $
Pro Salary Cap To Date	19 673 360 $
Farm Salary Cap To Date	799 886 $
Estimate
Pro Estimated Season Revenue	46 519 200 $
Farm Estimated Season Revenue	4 536 000 $
Pro Remaining Season Days	80
Pro Expenses Per Days	457 520 $
Pro Estimated Expenses	36 601 600 $
Farm Remaining Season Days	75
Farm Expenses Per Days	18 602 $
Farm Estimated Expenses	1 395 150 $
Estimated Season Expenses	37 996 750 $
Season Salary Cap	59 020 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 980 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	24 020 000 $
Current Bank Account	65 451 917 $
Projected Bank Account	78 510 367 $

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)
Mike Weber	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	20
Salary Commitment
Year 2019 : 55 275 000 $
Year 2020 : 42 025 000 $
Year 2021 : 17 925 000 $
Year 2022 : 10 925 000 $
Salary Average Commitment
Year 2019 : 16 204 500 $
Year 2020 : 11 204 500 $
Year 2021 : 3 062 500 $
Year 2022 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 55 275 000 $
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)
Ryan Murray	92 500 $ (4)
Xavier Ouellet	92 500 $ (1)
Austin Wagner	80 000 $ (3)
Christian Wolanin	80 000 $ (3)
Joey Anderson	80 000 $ (3)
Dominik Simon	75 000 $ (2)
Mikko Koskinen	75 000 $ (3)
David Rundblad	75 000 $ (3)
Matt Moulson	65 000 $ (1)
Tristan Jarry	65 000 $ (2)
Lauri Korpikoski	65 000 $ (1)
Dustin Byfuglien	50 000 $ (2)
Bobby Butler	50 000 $ (2)
Johnny Boychuk	50 000 $ (2)
T.J. Galiardi	50 000 $ (2)
Zac Rinaldo	50 000 $ (2)
Chris Stewart	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 1 695 000 $
Year 2020 : 1 372 500 $
Year 2021 : 682 500 $
Year 2022 : 92 500 $
Salary Average Commitment
Year 2019 : 1 362 500 $
Year 2020 : 1 040 000 $
Year 2021 : 550 000 $
Year 2022 : 92 500 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 605 - 93,42%
Level 2:	5000 - 60 $ - 4 622 - 92,44%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 898 - 97,44%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 826 - 94,21%
Farm Level 2:	4000 - 15 $ - 3 795 - 94,87%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	27
Average Attendance - %	17 125 - 95,14%
Average Income per Game	1 422 943 $
Year to Date Revenue	19 921 200 $
Farm
Home Games Left	26
Average Attendance - %	6 621 - 94,58%
Average Income per Game	155 839 $
Year to Date Revenue	2 337 590 $
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	21 179 435 $
Farm Year To Date Expenses	1 521 942 $
Pro Salary Cap To Date	21 179 435 $
Farm Salary Cap To Date	1 521 942 $
Estimate
Pro Estimated Season Revenue	38 419 457 $
Farm Estimated Season Revenue	4 051 823 $
Pro Remaining Season Days	80
Pro Expenses Per Days	492 545 $
Pro Estimated Expenses	39 403 600 $
Farm Remaining Season Days	75
Farm Expenses Per Days	35 394 $
Farm Estimated Expenses	2 654 550 $
Estimated Season Expenses	42 058 150 $
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	42 144 733 $
Projected Bank Account	42 557 863 $

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 $ - 3 511 - 87,77%
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 $ - 1 343 - 67,16%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 124 - 70,79%
Farm Level 2:	4000 - 20 $ - 2 641 - 66,03%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	17 394 - 69,58%
Average Income per Game	2 237 312 $
Year to Date Revenue	33 559 680 $
Farm
Home Games Left	27
Average Attendance - %	4 765 - 68,07%
Average Income per Game	137 769 $
Year to Date Revenue	1 928 760 $
Expense
Pro Players Total Salaries	56 563 333 $
Farm Players Total Salaries	1 735 867 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	19 205 535 $
Farm Year To Date Expenses	976 077 $
Pro Salary Cap To Date	19 205 535 $
Farm Salary Cap To Date	976 077 $
Estimate
Pro Estimated Season Revenue	58 170 112 $
Farm Estimated Season Revenue	3 719 751 $
Pro Remaining Season Days	80
Pro Expenses Per Days	466 369 $
Pro Estimated Expenses	37 309 520 $
Farm Remaining Season Days	75
Farm Expenses Per Days	20 643 $
Farm Estimated Expenses	1 548 225 $
Estimated Season Expenses	38 857 745 $
Season Salary Cap	59 799 200 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 200 800 $
Estimate Over Minimum Salary Cap of 35 000 000 $	24 799 200 $
Current Bank Account	121 045 177 $
Projected Bank Account	144 077 295 $

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)
Cal Clutterbuck	1 500 000 $ (1)
Elias Lindholm	1 350 000 $ (3)
Tom Wilson	1 100 000 $ (1)
Matt Grzelcyk	975 000 $ (2)
Zach Werenski	925 000 $ (1)
Brock Boeser	925 000 $ (2)
Matt Murray	925 000 $ (1)
Robert Bortuzzo	850 000 $ (2)
Rasmus Andersson	755 833 $ (3)
Joakim Andersson	750 000 $ (2)
Henrik Lundqvist	750 000 $ (1)
Jake Guentzel	743 000 $ (1)
Erik Cernak	697 500 $ (3)
Total Pro Players	22
Salary Commitment
Year 2019 : 56 563 333 $
Year 2020 : 39 445 333 $
Year 2021 : 11 195 333 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 27 745 833 $
Year 2020 : 19 847 833 $
Year 2021 : 3 472 833 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 56 563 333 $
Year 2020 : 38 945 333 $
Year 2021 : 10 195 333 $
Year 2022 : 0 $

Farm Players Salaries
Bryan Rust	225 000 $ (4)
Beau Bennett	115 250 $ (2)
Zach Hyman	99 900 $ (1)
Austin Watson	97 500 $ (1)
Dominik Kahun	92 500 $ (3)
Jesse Puljujarvi	92 500 $ (2)
Michal Kempny	90 000 $ (1)
Ben Bishop	90 000 $ (2)
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)
Evgeny Grachev	60 000 $ (2)
Michal Repik	60 000 $ (2)
Johan Franzen	55 000 $ (1)
Paul Postma	50 000 $ (1)
Nick Holden	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2019 : 1 735 867 $
Year 2020 : 1 135 167 $
Year 2021 : 559 167 $
Year 2022 : 225 000 $
Salary Average Commitment
Year 2019 : 1 705 617 $
Year 2020 : 1 104 917 $
Year 2021 : 594 167 $
Year 2022 : 260 000 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 110 $ - 4 804 - 80,07%
Level 2:	5000 - 90 $ - 3 627 - 72,54%
Level 3:	2000 - 40 $ - 1 770 - 88,50%
Level 4:	4000 - 35 $ - 2 923 - 73,07%
Luxury :	1000 - 240 $ - 950 - 95,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 898 - 63,26%
Farm Level 2:	4000 - 25 $ - 2 218 - 55,46%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	27
Average Attendance - %	14 074 - 78,19%
Average Income per Game	1 486 636 $
Year to Date Revenue	20 812 908 $
Farm
Home Games Left	26
Average Attendance - %	4 116 - 58,80%
Average Income per Game	136 964 $
Year to Date Revenue	2 054 465 $
Expense
Pro Players Total Salaries	55 737 000 $
Farm Players Total Salaries	2 098 250 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 000 000 $
Pro Year To Date Expenses	19 773 662 $
Farm Year To Date Expenses	932 856 $
Pro Salary Cap To Date	19 773 662 $
Farm Salary Cap To Date	932 856 $
Estimate
Pro Estimated Season Revenue	40 139 180 $
Farm Estimated Season Revenue	3 561 073 $
Pro Remaining Season Days	80
Pro Expenses Per Days	461 276 $
Pro Estimated Expenses	36 902 080 $
Farm Remaining Season Days	75
Farm Expenses Per Days	22 019 $
Farm Estimated Expenses	1 651 425 $
Estimated Season Expenses	38 553 505 $
Season Salary Cap	62 335 250 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 664 750 $
Estimate Over Minimum Salary Cap of 35 000 000 $	27 335 250 $
Current Bank Account	4 485 015 $
Projected Bank Account	9 631 763 $

Pro Players Salaries
Jordan Staal (1 Way Contract)	9 000 000 $ (2)
Connor McDavid	7 500 000 $ (3)
Joe Pavelski	6 500 000 $ (3)
Mark Giordano	5 500 000 $ (3)
Brent Seabrook	5 000 000 $ (2)
Marc-Édouard Vlasic	3 500 000 $ (2)
Jakob Silfverberg	3 500 000 $ (3)
Derek Roy (1 Way Contract)	2 611 000 $ (2)
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)
Brady Skjei	925 000 $ (1)
Ryan Hartman	833 000 $ (1)
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	20
Salary Commitment
Year 2019 : 55 737 000 $
Year 2020 : 49 511 000 $
Year 2021 : 27 200 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 30 162 000 $
Year 2020 : 23 936 000 $
Year 2021 : 2 925 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 55 737 000 $
Year 2020 : 49 511 000 $
Year 2021 : 25 000 000 $
Year 2022 : 0 $

Farm Players Salaries
Ryan Miller	350 000 $ (1)
Mathieu Perreault	100 000 $ (1)
Matthew Tkachuk	92 500 $ (1)
Brady Tkatchuk	92 500 $ (3)
Rasmus Dahlin	92 500 $ (3)
Nick Schmaltz	92 500 $ (1)
Nicolas Deslauriers	90 000 $ (3)
Mikhail Sergachev	83 250 $ (2)
Troy Terry	80 000 $ (3)
Oscar Lindblom	80 000 $ (3)
Henrik Borgstrom	80 000 $ (3)
Curtis Mckenzie	65 000 $ (3)
Shawn Matthias	50 000 $ (2)
Alexander Sulzer	50 000 $ (2)
Adam McQuaid	50 000 $ (2)
Matt Tennyson	50 000 $ (1)
Eddie Lack	50 000 $ (2)
Matt D'Agostini	50 000 $ (2)
Marc Staal	50 000 $ (2)
Vladimir Sobotka	50 000 $ (2)
David Desharnais	50 000 $ (2)
Tom Wandell	50 000 $ (2)
Alexander Edler	50 000 $ (2)
Viktor Antipin	50 000 $ (2)
Jack Skille	50 000 $ (2)
Cam Ward	50 000 $ (2)
Matt Beleskey	50 000 $ (2)
Marc-Andre Gragnani	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 2019 : 2 098 250 $
Year 2020 : 1 413 250 $
Year 2021 : 580 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 023 250 $
Year 2020 : 1 388 250 $
Year 2021 : 555 000 $
Year 2022 : 0 $

Tampa Bay

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 978 - 99,63%
Level 2:	5000 - 60 $ - 4 956 - 99,12%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 986 - 99,65%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 788 - 92,92%
Farm Level 2:	4000 - 15 $ - 3 855 - 96,37%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	17 919 - 99,55%
Average Income per Game	1 517 706 $
Year to Date Revenue	22 765 584 $
Farm
Home Games Left	26
Average Attendance - %	6 642 - 94,89%
Average Income per Game	155 391 $
Year to Date Revenue	2 330 860 $
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	19 702 385 $
Farm Year To Date Expenses	988 742 $
Pro Salary Cap To Date	19 702 385 $
Farm Salary Cap To Date	988 742 $
Estimate
Pro Estimated Season Revenue	39 460 346 $
Farm Estimated Season Revenue	4 040 157 $
Pro Remaining Season Days	80
Pro Expenses Per Days	458 195 $
Pro Estimated Expenses	36 655 600 $
Farm Remaining Season Days	75
Farm Expenses Per Days	22 994 $
Farm Estimated Expenses	1 724 550 $
Estimated Season Expenses	38 380 150 $
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	14 405 317 $
Projected Bank Account	19 525 670 $

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 $ - 5 769 - 76,91%
Level 2:	6000 - 55 $ - 4 698 - 78,30%
Level 3:	3500 - 25 $ - 2 353 - 67,24%
Level 4:	5500 - 17 $ - 4 162 - 75,66%
Luxury :	2500 - 160 $ - 1 600 - 64,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 769 - 92,30%
Farm Level 2:	4000 - 15 $ - 3 861 - 96,51%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	18 581 - 74,33%
Average Income per Game	1 395 764 $
Year to Date Revenue	20 936 465 $
Farm
Home Games Left	26
Average Attendance - %	6 630 - 94,71%
Average Income per Game	154 828 $
Year to Date Revenue	2 322 415 $
Expense
Pro Players Total Salaries	53 939 000 $
Farm Players Total Salaries	1 972 500 $
Coaches Total Salaries	1 630 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 400 000 $
Pro Year To Date Expenses	19 814 122 $
Farm Year To Date Expenses	996 249 $
Pro Salary Cap To Date	19 814 122 $
Farm Salary Cap To Date	996 249 $
Estimate
Pro Estimated Season Revenue	36 289 873 $
Farm Estimated Season Revenue	4 025 519 $
Pro Remaining Season Days	80
Pro Expenses Per Days	446 659 $
Pro Estimated Expenses	35 732 720 $
Farm Remaining Season Days	75
Farm Expenses Per Days	22 055 $
Farm Estimated Expenses	1 654 125 $
Estimated Season Expenses	37 386 845 $
Season Salary Cap	62 941 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 058 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $	27 941 500 $
Current Bank Account	18 244 676 $
Projected Bank Account	21 173 223 $

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)
Sam Bennett	1 500 000 $ (4)
Auston Matthews	925 000 $ (1)
Connor Brown	925 000 $ (1)
Travis Dermott	832 500 $ (2)
Kasperi Kapanen	832 500 $ (2)
Andreas Johnsson	800 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 2019 : 53 939 000 $
Year 2020 : 32 089 000 $
Year 2021 : 20 074 000 $
Year 2022 : 1 500 000 $
Salary Average Commitment
Year 2019 : 26 839 000 $
Year 2020 : 11 039 000 $
Year 2021 : 4 524 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 53 939 000 $
Year 2020 : 31 089 000 $
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)
Colton Sceviour	150 000 $ (2)
Darcy Kuemper	150 000 $ (1)
Mikhail Grigorenko	100 000 $ (1)
Anton Slepyshev	92 500 $ (1)
Saku Maenalanen	80 000 $ (3)
Christoffer Ehn	80 000 $ (3)
Matt Taormina	50 000 $ (2)
Chris Butler	50 000 $ (2)
Keith Aulie	50 000 $ (2)
Maxim Afinogenov	50 000 $ (1)
Alexander Burmistrov	50 000 $ (1)
Chris Conner	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 : 1 972 500 $
Year 2020 : 1 480 000 $
Year 2021 : 660 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 297 500 $
Year 2020 : 931 000 $
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 $ - 2 810 - 93,68%
Farm Level 2:	4000 - 15 $ - 3 826 - 95,64%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	13 320 - 74,00%
Average Income per Game	2 171 160 $
Year to Date Revenue	32 567 400 $
Farm
Home Games Left	27
Average Attendance - %	6 636 - 94,80%
Average Income per Game	155 749 $
Year to Date Revenue	2 180 490 $
Expense
Pro Players Total Salaries	54 935 000 $
Farm Players Total Salaries	2 705 600 $
Coaches Total Salaries	1 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	20 275 646 $
Farm Year To Date Expenses	1 252 337 $
Pro Salary Cap To Date	20 275 646 $
Farm Salary Cap To Date	1 252 337 $
Estimate
Pro Estimated Season Revenue	56 450 160 $
Farm Estimated Season Revenue	4 205 231 $
Pro Remaining Season Days	80
Pro Expenses Per Days	454 756 $
Pro Estimated Expenses	36 380 480 $
Farm Remaining Season Days	75
Farm Expenses Per Days	29 285 $
Farm Estimated Expenses	2 196 375 $
Estimated Season Expenses	38 576 855 $
Season Salary Cap	59 390 600 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 609 400 $
Estimate Over Minimum Salary Cap of 35 000 000 $	24 390 600 $
Current Bank Account	57 428 965 $
Projected Bank Account	79 507 501 $

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)
Noah Hanifin	1 750 000 $ (4)
Rasmus Ristolainen	1 750 000 $ (2)
Nino Niederreiter	1 200 000 $ (1)
Dylan Olsen	1 050 000 $ (1)
Linus Ullmark	700 000 $ (1)
Scott Mayfield	675 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 54 935 000 $
Year 2020 : 46 310 000 $
Year 2021 : 16 700 000 $
Year 2022 : 2 500 000 $
Salary Average Commitment
Year 2019 : 12 321 000 $
Year 2020 : 8 476 000 $
Year 2021 : 3 850 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 54 935 000 $
Year 2020 : 45 810 000 $
Year 2021 : 16 200 000 $
Year 2022 : 1 750 000 $

Farm Players Salaries
Teddy Purcell	250 000 $ (1)
Luke Schenn	240 000 $ (2)
Philipp Grubauer	225 000 $ (2)
Kevin Hayes	200 000 $ (2)
Joel Armia	200 000 $ (3)
Lucas Lessio	153 300 $ (3)
Brenden Dillon	150 000 $ (1)
John Moore	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)
Jason Dickinson	80 000 $ (3)
Jordan Greenway	80 000 $ (3)
Colin White	80 000 $ (3)
Laurent Brossoit	75 000 $ (3)
Brendan Leipsic	65 000 $ (2)
Evan Rodrigues	65 000 $ (2)
Alan Quine	65 000 $ (1)
Connor Carrick	63 000 $ (1)
Ryan Stanton	55 000 $ (2)
Tyler Graovac	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2019 : 2 705 600 $
Year 2020 : 1 683 300 $
Year 2021 : 748 300 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 760 600 $
Year 2020 : 968 300 $
Year 2021 : 528 300 $
Year 2022 : 0 $

Vegas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 699 - 94,99%
Level 2:	5000 - 60 $ - 4 667 - 93,33%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 972 - 99,30%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 693 - 89,76%
Farm Level 2:	4000 - 15 $ - 3 817 - 95,43%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	27
Average Attendance - %	17 338 - 96,32%
Average Income per Game	1 439 220 $
Year to Date Revenue	20 149 080 $
Farm
Home Games Left	26
Average Attendance - %	6 510 - 93,00%
Average Income per Game	151 499 $
Year to Date Revenue	2 272 490 $
Expense
Pro Players Total Salaries	63 883 000 $
Farm Players Total Salaries	1 202 500 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(5 400 000 $)
Pro Year To Date Expenses	22 116 430 $
Farm Year To Date Expenses	629 654 $
Pro Salary Cap To Date	22 116 430 $
Farm Salary Cap To Date	629 654 $
Estimate
Pro Estimated Season Revenue	38 858 940 $
Farm Estimated Season Revenue	3 938 983 $
Pro Remaining Season Days	80
Pro Expenses Per Days	527 504 $
Pro Estimated Expenses	42 200 320 $
Farm Remaining Season Days	75
Farm Expenses Per Days	14 428 $
Farm Estimated Expenses	1 082 100 $
Estimated Season Expenses	43 282 420 $
Season Salary Cap	61 185 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 814 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $	26 185 500 $
Current Bank Account	20 431 241 $
Projected Bank Account	19 946 744 $

Pro Players Salaries
Evgeni Malkin	8 250 000 $ (3)
Sidney Crosby	7 000 000 $ (1)
Steven Stamkos	6 500 000 $ (2)
Jonathan Quick	6 500 000 $ (2)
P.K. Subban	6 250 000 $ (1)
James Neal	6 000 000 $ (1)
Sean Couturier	6 000 000 $ (3)
John Klingberg	5 000 000 $ (4)
David Pastrnak	2 100 000 $ (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)
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 : 63 883 000 $
Year 2020 : 41 900 000 $
Year 2021 : 29 150 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 20 870 500 $
Year 2020 : 11 737 500 $
Year 2021 : 9 687 500 $
Year 2022 : 925 000 $
Salary Cap with 1 Way Contract
Year 2019 : 63 883 000 $
Year 2020 : 40 200 000 $
Year 2021 : 25 650 000 $
Year 2022 : 5 000 000 $

Farm Players Salaries
Joni Ortio	200 000 $ (1)
Patrik Berglund	52 500 $ (2)
Jussi Jokinen	50 000 $ (2)
Wojtek Wolski	50 000 $ (2)
Kyle Brodziak	50 000 $ (2)
Marc-Antoine Pouliot	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	21
Salary Commitment
Year 2019 : 1 202 500 $
Year 2020 : 952 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 052 500 $
Year 2020 : 952 500 $
Year 2021 : 0 $
Year 2022 : 0 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 855 - 97,59%
Level 2:	5000 - 50 $ - 4 766 - 95,31%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 904 - 97,61%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 791 - 59,69%
Farm Level 2:	4000 - 25 $ - 1 995 - 49,87%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	26
Average Attendance - %	17 525 - 97,36%
Average Income per Game	1 359 436 $
Year to Date Revenue	20 391 534 $
Farm
Home Games Left	26
Average Attendance - %	3 785 - 54,08%
Average Income per Game	130 448 $
Year to Date Revenue	1 956 720 $
Expense
Pro Players Total Salaries	59 966 000 $
Farm Players Total Salaries	1 734 250 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	21 062 096 $
Farm Year To Date Expenses	740 425 $
Pro Salary Cap To Date	21 062 096 $
Farm Salary Cap To Date	740 425 $
Estimate
Pro Estimated Season Revenue	35 345 326 $
Farm Estimated Season Revenue	3 391 648 $
Pro Remaining Season Days	80
Pro Expenses Per Days	495 659 $
Pro Estimated Expenses	39 652 720 $
Farm Remaining Season Days	75
Farm Expenses Per Days	18 934 $
Farm Estimated Expenses	1 420 050 $
Estimated Season Expenses	41 072 770 $
Season Salary Cap	63 200 250 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 799 750 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 200 250 $
Current Bank Account	37 877 603 $
Projected Bank Account	35 541 807 $

Pro Players Salaries
Alex Pietrangelo	5 500 000 $ (2)
Loui Eriksson	5 250 000 $ (2)
Nikita Zadorov	5 025 000 $ (4)
Ryan Getzlaf	5 000 000 $ (3)
Tyson Barrie	5 000 000 $ (4)
Sean Monahan	4 700 000 $ (2)
Mathew Dumba	4 500 000 $ (2)
Anthony Duclair	4 000 000 $ (4)
Valeri Nichushkin	3 800 000 $ (3)
James van Riemsdyk	3 500 000 $ (1)
Riley Sheahan	3 000 000 $ (2)
Ben Chiarot	2 750 000 $ (3)
Nick Shore	2 000 000 $ (3)
Dustin Tokarski	1 500 000 $ (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)
Total Pro Players	20
Salary Commitment
Year 2019 : 59 966 000 $
Year 2020 : 54 900 000 $
Year 2021 : 29 525 000 $
Year 2022 : 14 025 000 $
Salary Average Commitment
Year 2019 : 20 881 000 $
Year 2020 : 17 715 000 $
Year 2021 : 13 125 000 $
Year 2022 : 9 525 000 $
Salary Cap with 1 Way Contract
Year 2019 : 59 966 000 $
Year 2020 : 53 700 000 $
Year 2021 : 28 325 000 $
Year 2022 : 14 025 000 $

Farm Players Salaries
Sam Reinhart	200 000 $ (4)
Alex Stalock	200 000 $ (1)
Connor Murphy	150 000 $ (3)
Nikita Nesterov	100 000 $ (3)
Devante Smith-Pelly	100 000 $ (2)
Samuel Girard	74 250 $ (2)
Colton Gillies	60 000 $ (1)
Kyle Quincey	50 000 $ (2)
Barry Brust	50 000 $ (2)
Alexandre Picard	50 000 $ (1)
Alexandre Giroux	50 000 $ (1)
Jordan Nolan	50 000 $ (2)
Matt Corrente	50 000 $ (2)
Alexander Svitov	50 000 $ (1)
Derek Joslin	50 000 $ (2)
John Mitchell	50 000 $ (2)
Justin Braun	50 000 $ (2)
Colin McDonald	50 000 $ (2)
Alexei Emelin	50 000 $ (2)
Hannu Toivonen	50 000 $ (2)
Lee Stempniak	50 000 $ (2)
Alexei Mikhnov	50 000 $ (1)
Michael Frolik	50 000 $ (2)
Andrew Cogliano	50 000 $ (2)
Total Farm Players	24
Salary Commitment
Year 2019 : 1 734 250 $
Year 2020 : 1 274 250 $
Year 2021 : 450 000 $
Year 2022 : 200 000 $
Salary Average Commitment
Year 2019 : 1 361 750 $
Year 2020 : 999 250 $
Year 2021 : 225 000 $
Year 2022 : 50 000 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7000 - 90 $ - 5 794 - 82,77%
Level 2:	6000 - 57 $ - 4 784 - 79,74%
Level 3:	3000 - 33 $ - 2 315 - 77,17%
Level 4:	5000 - 18 $ - 4 102 - 82,04%
Luxury :	2000 - 195 $ - 1 500 - 75,00%
Total Capacity :	23000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 753 - 91,78%
Farm Level 2:	4000 - 15 $ - 3 750 - 93,75%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	25
Average Attendance - %	18 496 - 80,42%
Average Income per Game	1 484 297 $
Year to Date Revenue	23 748 753 $
Farm
Home Games Left	26
Average Attendance - %	6 503 - 92,91%
Average Income per Game	152 616 $
Year to Date Revenue	2 289 245 $
Expense
Pro Players Total Salaries	61 442 000 $
Farm Players Total Salaries	2 093 300 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	21 503 743 $
Farm Year To Date Expenses	901 899 $
Pro Salary Cap To Date	21 503 743 $
Farm Salary Cap To Date	901 899 $
Estimate
Pro Estimated Season Revenue	37 107 427 $
Farm Estimated Season Revenue	3 968 025 $
Pro Remaining Season Days	80
Pro Expenses Per Days	507 659 $
Pro Estimated Expenses	40 612 720 $
Farm Remaining Season Days	75
Farm Expenses Per Days	20 282 $
Farm Estimated Expenses	1 521 150 $
Estimated Season Expenses	42 133 870 $
Season Salary Cap	64 835 300 $
Estimate Under Maximum Salary Cap of 65 000 000 $	164 700 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 835 300 $
Current Bank Account	40 006 083 $
Projected Bank Account	38 947 665 $

Pro Players Salaries
Jeff Carter	8 500 000 $ (2)
Corey Perry	7 000 000 $ (3)
Andrei Markov	6 250 000 $ (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)
Jaden Schwartz	3 500 000 $ (1)
Seth Griffith	3 292 000 $ (3)
Kevin Connauton	2 800 000 $ (3)
Chris Kreider	2 000 000 $ (1)
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)
Josh Leivo	800 000 $ (3)
Travis Hamonic	800 000 $ (1)
Colin Wilson	750 000 $ (1)
Chandler Stephenson	650 000 $ (2)
Brandon Yip	500 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2019 : 61 442 000 $
Year 2020 : 40 917 000 $
Year 2021 : 27 142 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 15 092 000 $
Year 2020 : 8 167 000 $
Year 2021 : 3 892 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 61 442 000 $
Year 2020 : 37 317 000 $
Year 2021 : 23 642 000 $
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	30 763 362 $	62 956 500 $	2 043 500 $	27 956 500 $	20	20	40
Boston	34 691 534 $	61 782 750 $	3 217 250 $	26 782 750 $	20	23	43
Caroline	94 945 791 $	61 506 800 $	3 493 200 $	26 506 800 $	20	24	44
Chicago	9 746 945 $	61 444 950 $	3 555 050 $	26 444 950 $	22	22	44
Colorado	29 008 103 $	63 187 750 $	1 812 250 $	28 187 750 $	21	21	42
Dallas	87 005 711 $	63 715 800 $	1 284 200 $	28 715 800 $	20	22	42
Detroit	60 412 037 $	64 447 500 $	552 500 $	29 447 500 $	20	20	40
Edmonton	33 870 598 $	60 489 550 $	4 510 450 $	25 489 550 $	22	22	44
Floride	17 582 218 $	64 448 000 $	552 000 $	29 448 000 $	20	20	40
Los Angeles	70 922 396 $	59 972 500 $	5 027 500 $	24 972 500 $	20	20	40
Montreal	69 532 702 $	63 436 000 $	1 564 000 $	28 436 000 $	20	21	41
Nashville	7 153 583 $	62 805 000 $	2 195 000 $	27 805 000 $	20	21	41
New York I	123 925 884 $	64 358 000 $	642 000 $	29 358 000 $	22	19	41
New York R	65 451 917 $	59 020 000 $	5 980 000 $	24 020 000 $	20	20	40
Philadelphie	42 144 733 $	64 759 500 $	240 500 $	29 759 500 $	21	24	45
Pittsburgh	121 045 177 $	59 799 200 $	5 200 800 $	24 799 200 $	22	20	42
San Jose	4 485 015 $	62 335 250 $	2 664 750 $	27 335 250 $	20	28	48
Tampa Bay	14 405 317 $	59 071 350 $	5 928 650 $	24 071 350 $	20	20	40
Toronto	18 244 676 $	62 941 500 $	2 058 500 $	27 941 500 $	20	20	40
Vancouver	57 428 965 $	59 390 600 $	5 609 400 $	24 390 600 $	20	23	43
Vegas	20 431 241 $	61 185 500 $	3 814 500 $	26 185 500 $	20	21	41
Washington	37 877 603 $	63 200 250 $	1 799 750 $	28 200 250 $	20	24	44
Winnipeg	40 006 083 $	64 835 300 $	164 700 $	29 835 300 $	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 - %