AHSQ - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 0 - 0,00%
Level 2:	5000 - 70 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
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	484 211 $
Farm Year To Date Expenses	28 801 $
Pro Salary Cap To Date	484 211 $
Farm Salary Cap To Date	28 801 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	484 211 $
Pro Estimated Expenses	59 073 742 $
Farm Remaining Season Days	117
Farm Expenses Per Days	28 801 $
Farm Estimated Expenses	3 369 717 $
Estimated Season Expenses	62 443 459 $
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	82 908 759 $
Projected Bank Account	20 465 300 $

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 $ - 5 900 - 98,33%
Level 2:	5000 - 75 $ - 3 850 - 77,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 250 $ - 953 - 95,30%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 29 $ - 0 - 0,00%
Farm Level 2:	4000 - 12 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	16 703 - 92,79%
Average Income per Game	1 509 000 $
Year to Date Revenue	1 509 000 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	59 082 000 $
Farm Players Total Salaries	2 153 250 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	487 659 $
Farm Year To Date Expenses	24 180 $
Pro Salary Cap To Date	487 659 $
Farm Salary Cap To Date	24 180 $
Estimate
Pro Estimated Season Revenue	60 360 000 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	487 659 $
Pro Estimated Expenses	59 494 398 $
Farm Remaining Season Days	117
Farm Expenses Per Days	24 180 $
Farm Estimated Expenses	2 829 060 $
Estimated Season Expenses	62 323 458 $
Season Salary Cap	62 835 250 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 164 750 $
Estimate Over Minimum Salary Cap of 35 000 000 $	27 835 250 $
Current Bank Account	47 302 007 $
Projected Bank Account	45 338 549 $

Pro Players Salaries
Corey Perry	7 000 000 $ (3)
Patrick Kane	6 500 000 $ (1)
Rickard Rakell	6 500 000 $ (3)
Jared Spurgeon	5 500 000 $ (3)
Jakub Voracek	4 500 000 $ (2)
Dmitry Orlov	4 500 000 $ (1)
Ryan Nugent-Hopkins	3 800 000 $ (3)
Jake Gardiner	3 500 000 $ (2)
Kevin Connauton	2 800 000 $ (3)
Steve Mason	2 600 000 $ (1)
J.T Brown	2 250 000 $ (2)
Ryan Kesler	2 000 000 $ (2)
Anders Lee	1 825 000 $ (2)
Marian Gaborik	1 100 000 $ (2)
Ben Smith	1 000 000 $ (1)
Yanni Gourde	925 000 $ (2)
Jakub Vrana	832 000 $ (2)
Pekka Rinne	800 000 $ (2)
Joakim Ryan	650 000 $ (2)
Zdeno Chara	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 59 082 000 $
Year 2020 : 44 482 000 $
Year 2021 : 25 600 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 13 582 000 $
Year 2020 : 10 457 000 $
Year 2021 : 2 800 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 59 082 000 $
Year 2020 : 43 982 000 $
Year 2021 : 25 600 000 $
Year 2022 : 0 $

Farm Players Salaries
Braden Holtby	300 000 $ (2)
Jesper Fast	200 000 $ (2)
Zack Kassian	150 000 $ (1)
Ryan Wilson	100 000 $ (2)
Tyler Ennis	100 000 $ (2)
Brian Elliott	100 000 $ (1)
Brandon Davidson	92 500 $ (1)
Andrej Nestrasil	87 500 $ (1)
Julius Honka	83 250 $ (2)
Jayce Hawryluk	80 000 $ (3)
Brett Kulak	80 000 $ (3)
Matt Luff	80 000 $ (3)
Adam Erne	80 000 $ (3)
Jordan Weal	75 000 $ (2)
Andrej Sekera	70 000 $ (1)
Yannick Weber	70 000 $ (1)
Charles Hudon	65 000 $ (2)
Gabriel Bourque	60 000 $ (1)
Jake Virtanen	60 000 $ (2)
Patrice Cormier	60 000 $ (3)
Quinton Howden	60 000 $ (4)
Andrei Loktionov	50 000 $ (2)
Nikita Tryamkin	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2019 : 2 153 250 $
Year 2020 : 1 473 250 $
Year 2021 : 440 000 $
Year 2022 : 60 000 $
Salary Average Commitment
Year 2019 : 1 528 250 $
Year 2020 : 993 250 $
Year 2021 : 420 000 $
Year 2022 : 50 000 $

Caroline

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 95 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	2000 - 180 $ - 0 - 0,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	56 213 000 $
Farm Players Total Salaries	2 208 050 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	465 146 $
Farm Year To Date Expenses	23 797 $
Pro Salary Cap To Date	465 146 $
Farm Salary Cap To Date	23 797 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	465 146 $
Pro Estimated Expenses	56 747 812 $
Farm Remaining Season Days	117
Farm Expenses Per Days	23 797 $
Farm Estimated Expenses	2 784 249 $
Estimated Season Expenses	59 532 061 $
Season Salary Cap	60 021 050 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 978 950 $
Estimate Over Minimum Salary Cap of 35 000 000 $	25 021 050 $
Current Bank Account	88 623 517 $
Projected Bank Account	29 091 456 $

Pro Players Salaries
Jonathan Toews	7 000 000 $ (1)
Evgeny Kuznetsov	6 500 000 $ (2)
Alex Pietrangelo	5 500 000 $ (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)
Seth Jones	4 000 000 $ (2)
Nathan Beaulieu	3 000 000 $ (3)
Matt Irwin	2 800 000 $ (1)
Sven Andrighetto	1 500 000 $ (3)
Sebastian Aho	925 000 $ (1)
Anthony Mantha	833 000 $ (1)
Tim Heed	800 000 $ (3)
Andrei Svechnikov	800 000 $ (3)
David Rittich	750 000 $ (3)
Martin Frk	705 000 $ (2)
Keith Kinkaid	600 000 $ (2)
Roman Horak	500 000 $ (1)
Daniel Winnik	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 56 213 000 $
Year 2020 : 38 405 000 $
Year 2021 : 10 850 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 20 238 000 $
Year 2020 : 8 930 000 $
Year 2021 : 4 275 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 56 213 000 $
Year 2020 : 38 405 000 $
Year 2021 : 10 850 000 $
Year 2022 : 0 $

Farm Players Salaries
Kyle Okposo	300 000 $ (2)
Martin Marincin	200 000 $ (2)
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)
Raphael Diaz	80 000 $ (2)
Mark Fayne	80 000 $ (2)
Daniel Sprong	80 000 $ (3)
Curtris McElhinney	75 000 $ (3)
Alexandar Georgiev	75 000 $ (3)
Samuel Girard	74 250 $ (2)
Jamie McBain	70 000 $ (1)
Josh Jooris	70 000 $ (1)
Michael Chaput	68 800 $ (1)
Matt Fraser	65 000 $ (3)
Brian Gibbons	60 000 $ (1)
Nikita Filatov	60 000 $ (3)
Iiro Pakarinen	60 000 $ (2)
Darren Haydar	50 000 $ (1)
Kyle Chipchura	50 000 $ (1)
Adam Clendening	50 000 $ (1)
Patrick Eaves	50 000 $ (1)
Damien Brunner	50 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 2019 : 2 208 050 $
Year 2020 : 1 389 250 $
Year 2021 : 595 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 750 550 $
Year 2020 : 999 250 $
Year 2021 : 585 000 $
Year 2022 : 0 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 80 $ - 0 - 0,00%
Level 2:	6000 - 41 $ - 0 - 0,00%
Level 3:	3500 - 7 $ - 0 - 0,00%
Level 4:	6000 - 5 $ - 0 - 0,00%
Luxury :	2000 - 169 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	58 925 000 $
Farm Players Total Salaries	1 877 450 $
Coaches Total Salaries	800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	481 504 $
Farm Year To Date Expenses	20 148 $
Pro Salary Cap To Date	481 504 $
Farm Salary Cap To Date	20 148 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	481 504 $
Pro Estimated Expenses	58 743 488 $
Farm Remaining Season Days	117
Farm Expenses Per Days	20 148 $
Farm Estimated Expenses	2 357 316 $
Estimated Season Expenses	61 100 804 $
Season Salary Cap	61 602 450 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 397 550 $
Estimate Over Minimum Salary Cap of 35 000 000 $	26 602 450 $
Current Bank Account	11 500 496 $
Projected Bank Account	(49 600 308 $)

Pro Players Salaries
Paul Stastny	7 750 000 $ (2)
Tyler Toffoli	5 500 000 $ (2)
Matt Niskanen	5 000 000 $ (3)
Ryan McDonagh	5 000 000 $ (1)
Artemi Panarin	5 000 000 $ (4)
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)
Cam Barker	2 000 000 $ (1)
Dwight King	1 200 000 $ (1)
Paul Byron	1 100 000 $ (2)
Viktor Fasth	1 000 000 $ (1)
David Backes (1 Way Contract)	1 000 000 $ (2)
Gilbert Brule (1 Way Contract)	1 000 000 $ (2)
-1 Way Contract Salary Cap :	1 000 000 $
Pierre-Luc Dubois	925 000 $ (2)
Ryan Pulock	650 000 $ (2)
Mark Letestu	500 000 $ (1)
Chris Terry	500 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 2019 : 58 925 000 $
Year 2020 : 37 825 000 $
Year 2021 : 17 650 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 21 165 000 $
Year 2020 : 9 015 000 $
Year 2021 : 2 150 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 58 925 000 $
Year 2020 : 37 825 000 $
Year 2021 : 17 400 000 $
Year 2022 : 9 750 000 $

Farm Players Salaries
Charlie Coyle	200 000 $ (1)
Simon Despres	150 000 $ (1)
Joel Edmundson	100 000 $ (2)
Jhonas Enroth	100 000 $ (1)
Jakob Chychrun	92 500 $ (1)
Ian McCoshen	92 500 $ (2)
Jack Roslovic	92 500 $ (2)
Tage Thompson	92 500 $ (2)
J.T. Compher	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)
Oscar Moller	75 000 $ (2)
Thomas Greiss	50 000 $ (2)
Loki Pulloch	50 000 $ (1)
Rob Klinkhammer	50 000 $ (2)
Linus Omark	50 000 $ (2)
Nathan Gerbe	50 000 $ (2)
Steve Bernier	50 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 2019 : 1 877 450 $
Year 2020 : 1 195 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 502 450 $
Year 2020 : 1 120 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 110 $ - 0 - 0,00%
Level 2:	6000 - 90 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	2000 - 240 $ - 0 - 0,00%
Total Capacity :	22000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 0 - 0,00%
Farm Level 2:	4000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	57 000 000 $
Farm Players Total Salaries	1 755 950 $
Coaches Total Salaries	1 550 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	469 512 $
Farm Year To Date Expenses	21 661 $
Pro Salary Cap To Date	469 512 $
Farm Salary Cap To Date	21 661 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	469 512 $
Pro Estimated Expenses	57 280 464 $
Farm Remaining Season Days	117
Farm Expenses Per Days	21 661 $
Farm Estimated Expenses	2 534 337 $
Estimated Season Expenses	59 814 801 $
Season Salary Cap	60 305 950 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 694 050 $
Estimate Over Minimum Salary Cap of 35 000 000 $	25 305 950 $
Current Bank Account	27 660 646 $
Projected Bank Account	(32 154 155 $)

Pro Players Salaries
Nicklas Backstrom	7 000 000 $ (1)
Victor Hedman	6 000 000 $ (4)
Patrice Bergeron	6 000 000 $ (2)
Nathan Mackinnon	5 500 000 $ (3)
Mats Zuccarello	5 100 000 $ (2)
Jaromir Jagr	4 100 000 $ (2)
Chris Kreider	4 000 000 $ (1)
Dougie Hamilton	3 750 000 $ (1)
Jonathon Blum	3 200 000 $ (2)
Carl Hagelin	3 100 000 $ (2)
Teddy Purcell	2 500 000 $ (1)
Tomas Plekanec (1 Way Contract)	1 100 000 $ (1)
Charlie McAvoy	925 000 $ (2)
Tyson Jost	925 000 $ (2)
Elias Petterson	800 000 $ (3)
Carter Hart	750 000 $ (3)
Jack Campbell	750 000 $ (3)
Rostislav Olesz	500 000 $ (1)
Dylan Reese	500 000 $ (1)
Jakub Kindl	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 57 000 000 $
Year 2020 : 37 150 000 $
Year 2021 : 13 800 000 $
Year 2022 : 6 000 000 $
Salary Average Commitment
Year 2019 : 31 287 500 $
Year 2020 : 24 587 500 $
Year 2021 : 7 162 500 $
Year 2022 : 3 937 500 $
Salary Cap with 1 Way Contract
Year 2019 : 57 000 000 $
Year 2020 : 37 150 000 $
Year 2021 : 13 800 000 $
Year 2022 : 6 000 000 $

Farm Players Salaries
Andreas Nodl	210 000 $ (2)
Alex Stalock	200 000 $ (1)
Braydon Coburn	160 000 $ (2)
Radek Faksa	150 000 $ (4)
Alex DeBrincat	89 400 $ (2)
Mikko Rantanen	83 300 $ (1)
Miro Heiskanen	80 000 $ (3)
Joe Morrow	80 000 $ (3)
Filip Hronek	80 000 $ (3)
Jesper Bratt	73 250 $ (2)
Lauri Tukonen	50 000 $ (2)
Leo Komarov	50 000 $ (1)
Ladislav Smid	50 000 $ (1)
Petr Kalus	50 000 $ (1)
Alex Goligoski	50 000 $ (1)
Jonas Gustavsson	50 000 $ (1)
Mike McKenna	50 000 $ (1)
Jakub Klepis	50 000 $ (2)
Mark Fraser	50 000 $ (1)
Josh Gratton	50 000 $ (2)
Kris Newbury	50 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 2019 : 1 755 950 $
Year 2020 : 1 122 650 $
Year 2021 : 390 000 $
Year 2022 : 150 000 $
Salary Average Commitment
Year 2019 : 1 488 450 $
Year 2020 : 992 650 $
Year 2021 : 260 000 $
Year 2022 : 50 000 $

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 370 - 89,50%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 249 - 74,97%
Farm Level 2:	4000 - 15 $ - 3 817 - 95,43%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	17 370 - 96,50%
Average Income per Game	1 424 400 $
Year to Date Revenue	1 424 400 $
Farm
Home Games Left	40
Average Attendance - %	6 066 - 86,66%
Average Income per Game	135 970 $
Year to Date Revenue	135 970 $
Expense
Pro Players Total Salaries	52 290 000 $
Farm Players Total Salaries	2 458 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	8 000 000 $
Pro Year To Date Expenses	430 000 $
Farm Year To Date Expenses	29 305 $
Pro Salary Cap To Date	430 000 $
Farm Salary Cap To Date	29 305 $
Estimate
Pro Estimated Season Revenue	56 976 000 $
Farm Estimated Season Revenue	5 438 800 $
Pro Remaining Season Days	122
Pro Expenses Per Days	430 000 $
Pro Estimated Expenses	52 460 000 $
Farm Remaining Season Days	117
Farm Expenses Per Days	29 305 $
Farm Estimated Expenses	3 428 685 $
Estimated Season Expenses	55 888 685 $
Season Salary Cap	64 348 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	652 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 348 000 $
Current Bank Account	83 928 983 $
Projected Bank Account	90 455 098 $

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)
Dalton Prout	1 500 000 $ (3)
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)
Zach Sanford	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 52 290 000 $
Year 2020 : 24 525 000 $
Year 2021 : 9 000 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 32 714 000 $
Year 2020 : 16 125 000 $
Year 2021 : 1 500 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 52 290 000 $
Year 2020 : 24 525 000 $
Year 2021 : 9 000 000 $
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)
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)
Michael Dal Colle	80 000 $ (3)
Slater Koekkoek	80 000 $ (1)
Marko Dano	80 000 $ (2)
Victor Mete	74 200 $ (2)
Tanner Pearson	72 800 $ (3)
Zach Trotman	70 000 $ (2)
Stefan Noesen	66 000 $ (1)
Justin Bailey	65 000 $ (1)
Vince Hinostroza	50 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 2019 : 2 458 000 $
Year 2020 : 1 342 000 $
Year 2021 : 332 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 690 500 $
Year 2020 : 764 500 $
Year 2021 : 297 800 $
Year 2022 : 0 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 200 $ - 0 - 0,00%
Level 2:	5000 - 104 $ - 0 - 0,00%
Level 3:	2000 - 67 $ - 0 - 0,00%
Level 4:	4000 - 41 $ - 0 - 0,00%
Luxury :	1000 - 400 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	62 500 000 $
Farm Players Total Salaries	2 772 500 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3 000 000 $)
Pro Year To Date Expenses	512 195 $
Farm Year To Date Expenses	31 970 $
Pro Salary Cap To Date	512 195 $
Farm Salary Cap To Date	31 970 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	512 195 $
Pro Estimated Expenses	62 487 790 $
Farm Remaining Season Days	117
Farm Expenses Per Days	31 970 $
Farm Estimated Expenses	3 740 490 $
Estimated Season Expenses	66 228 280 $
Season Salary Cap	63 772 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 227 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 772 500 $
Current Bank Account	53 043 617 $
Projected Bank Account	(13 184 663 $)

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)
Nate Schmidt	1 500 000 $ (4)
Nazem Kadri	1 200 000 $ (3)
Markus Nutivaara	925 000 $ (2)
Ty Rattie	800 000 $ (3)
Anthony Cirelli	800 000 $ (3)
Tanner Kero	700 000 $ (1)
Marc-André Fleury	500 000 $ (1)
Branislav Mezei	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2019 : 62 500 000 $
Year 2020 : 48 800 000 $
Year 2021 : 37 125 000 $
Year 2022 : 6 100 000 $
Salary Average Commitment
Year 2019 : 23 325 000 $
Year 2020 : 16 150 000 $
Year 2021 : 13 875 000 $
Year 2022 : 1 225 000 $
Salary Cap with 1 Way Contract
Year 2019 : 62 500 000 $
Year 2020 : 48 550 000 $
Year 2021 : 36 625 000 $
Year 2022 : 6 100 000 $

Farm Players Salaries
Brock Nelson	350 000 $ (1)
Andrew Copp	300 000 $ (2)
Kevin Poulin	300 000 $ (3)
Joseph Blandisi	250 000 $ (4)
Cody Franson	225 000 $ (1)
Phillip Danault	200 000 $ (3)
Eric Gelinas	150 000 $ (1)
Matthew Benning	92 500 $ (1)
Josh Anderson	92 500 $ (1)
Artturi Lehkonen	92 500 $ (1)
Erik Gudbranson	90 000 $ (2)
Mark Jankowski	82 500 $ (2)
Austin Czarnik	80 000 $ (3)
Travis Boyd	80 000 $ (3)
Lucas Wallmark	80 000 $ (3)
Devon Toews	80 000 $ (3)
Mike Reilly	77 500 $ (2)
Anders Nilsson	50 000 $ (1)
Jason Williams	50 000 $ (1)
Erik Condra	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2019 : 2 772 500 $
Year 2020 : 1 620 000 $
Year 2021 : 1 070 000 $
Year 2022 : 250 000 $
Salary Average Commitment
Year 2019 : 1 355 300 $
Year 2020 : 737 800 $
Year 2021 : 477 800 $
Year 2022 : 50 000 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 80 $ - 6 389 - 79,86%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	3000 - 30 $ - 2 542 - 84,73%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 240 $ - 1 000 - 100,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 28 $ - 3 000 - 100,00%
Farm Level 2:	4000 - 10 $ - 3 763 - 94,08%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	18 931 - 90,15%
Average Income per Game	1 472 856 $
Year to Date Revenue	1 472 856 $
Farm
Home Games Left	40
Average Attendance - %	6 763 - 96,61%
Average Income per Game	121 630 $
Year to Date Revenue	121 630 $
Expense
Pro Players Total Salaries	53 367 000 $
Farm Players Total Salaries	2 222 550 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	446 073 $
Farm Year To Date Expenses	24 767 $
Pro Salary Cap To Date	446 073 $
Farm Salary Cap To Date	24 767 $
Estimate
Pro Estimated Season Revenue	58 914 240 $
Farm Estimated Season Revenue	4 865 200 $
Pro Remaining Season Days	122
Pro Expenses Per Days	446 073 $
Pro Estimated Expenses	54 420 906 $
Farm Remaining Season Days	117
Farm Expenses Per Days	24 767 $
Farm Estimated Expenses	2 897 739 $
Estimated Season Expenses	57 318 645 $
Season Salary Cap	57 789 550 $
Estimate Under Maximum Salary Cap of 65 000 000 $	7 210 450 $
Estimate Over Minimum Salary Cap of 35 000 000 $	22 789 550 $
Current Bank Account	47 675 112 $
Projected Bank Account	54 135 907 $

Pro Players Salaries
Alexander Ovechkin	8 000 000 $ (2)
Claude Giroux	7 000 000 $ (1)
Tyler Seguin	5 600 000 $ (1)
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)
David Savard	2 500 000 $ (1)
Darnell Nurse	2 000 000 $ (5)
Adam Lowry	1 850 000 $ (1)
Kyle Turris	1 500 000 $ (2)
Josh Manson	1 500 000 $ (4)
Radko Gudas	1 250 000 $ (3)
Ryan Ellis	1 200 000 $ (1)
Zemgus Girgensons	1 100 000 $ (1)
Mathew Barzal	925 000 $ (2)
Brian Boyle	750 000 $ (2)
Linden Vey	725 000 $ (2)
Brayden Point	667 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 53 367 000 $
Year 2020 : 23 650 000 $
Year 2021 : 14 250 000 $
Year 2022 : 13 500 000 $
Salary Average Commitment
Year 2019 : 26 017 000 $
Year 2020 : 10 100 000 $
Year 2021 : 6 500 000 $
Year 2022 : 5 925 000 $
Salary Cap with 1 Way Contract
Year 2019 : 53 367 000 $
Year 2020 : 23 650 000 $
Year 2021 : 11 750 000 $
Year 2022 : 10 500 000 $

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)
Andreas Athanasiou	100 000 $ (5)
Sergei Kostitsyn	100 000 $ (2)
Miles Wood	92 500 $ (1)
Troy Stecher	92 500 $ (1)
Adam Pelech	92 500 $ (2)
Pavel Zacha	92 500 $ (1)
Ryan Murphy	83 300 $ (3)
Nikolay Goldobin	83 250 $ (2)
Carter Ashton	81 000 $ (1)
Kyle Clifford	80 000 $ (1)
Jordan Martinook	80 000 $ (3)
Brendan Lemieux	80 000 $ (3)
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	23
Salary Commitment
Year 2019 : 2 222 550 $
Year 2020 : 1 089 050 $
Year 2021 : 393 300 $
Year 2022 : 150 000 $
Salary Average Commitment
Year 2019 : 1 615 050 $
Year 2020 : 886 550 $
Year 2021 : 263 300 $
Year 2022 : 50 000 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 808 - 96,80%
Level 2:	5000 - 55 $ - 4 753 - 95,06%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	17 561 - 97,56%
Average Income per Game	1 348 962 $
Year to Date Revenue	1 348 962 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
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	506 915 $
Farm Year To Date Expenses	17 775 $
Pro Salary Cap To Date	506 915 $
Farm Salary Cap To Date	17 775 $
Estimate
Pro Estimated Season Revenue	53 958 480 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	506 915 $
Pro Estimated Expenses	61 843 630 $
Farm Remaining Season Days	117
Farm Expenses Per Days	17 775 $
Farm Estimated Expenses	2 079 675 $
Estimated Season Expenses	63 923 305 $
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	19 173 939 $
Projected Bank Account	9 209 114 $

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 $ - 0 - 0,00%
Level 2:	5500 - 49 $ - 0 - 0,00%
Level 3:	3000 - 29 $ - 0 - 0,00%
Level 4:	4000 - 19 $ - 0 - 0,00%
Luxury :	2000 - 149 $ - 0 - 0,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
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	473 984 $
Farm Year To Date Expenses	14 174 $
Pro Salary Cap To Date	473 984 $
Farm Salary Cap To Date	14 174 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	473 984 $
Pro Estimated Expenses	57 826 048 $
Farm Remaining Season Days	117
Farm Expenses Per Days	14 174 $
Farm Estimated Expenses	1 658 358 $
Estimated Season Expenses	59 484 406 $
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	70 309 137 $
Projected Bank Account	10 824 731 $

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 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 280 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 0 - 0,00%
Farm Level 2:	4000 - 7 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60 103 000 $
Farm Players Total Salaries	2 305 000 $
Coaches Total Salaries	1 478 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	496 772 $
Farm Year To Date Expenses	23 585 $
Pro Salary Cap To Date	496 772 $
Farm Salary Cap To Date	23 585 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	496 772 $
Pro Estimated Expenses	60 606 184 $
Farm Remaining Season Days	117
Farm Expenses Per Days	23 585 $
Farm Estimated Expenses	2 759 445 $
Estimated Season Expenses	63 365 629 $
Season Salary Cap	63 886 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 114 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 886 000 $
Current Bank Account	66 737 715 $
Projected Bank Account	3 372 086 $

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)
Jonathan Bernier	125 000 $ (1)
Oscar Lindberg	125 000 $ (4)
Mason Raymond	125 000 $ (2)
Robert Hagg	97 500 $ (2)
Kyle Connor	92 500 $ (2)
Esa Lindell	92 500 $ (1)
Jimmy Vesey	92 500 $ (1)
Gustav Forsling	92 500 $ (1)
William Nylander	92 500 $ (1)
Tyler Bertuzzi	90 000 $ (2)
Ville Koistinen	65 000 $ (1)
Corey Potter	65 000 $ (1)
Lars Haugen	50 000 $ (1)
Brad Richardson	50 000 $ (1)
Alexander Perezhogin	50 000 $ (1)
Patrick Thoresen	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2019 : 2 305 000 $
Year 2020 : 1 105 000 $
Year 2021 : 700 000 $
Year 2022 : 700 000 $
Salary Average Commitment
Year 2019 : 1 335 000 $
Year 2020 : 490 000 $
Year 2021 : 150 000 $
Year 2022 : 150 000 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 55 $ - 0 - 0,00%
Level 3:	2000 - 32 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 487 - 82,90%
Farm Level 2:	4000 - 15 $ - 4 000 - 100,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	40
Average Attendance - %	6 487 - 92,67%
Average Income per Game	147 045 $
Year to Date Revenue	147 045 $
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	491 951 $
Farm Year To Date Expenses	19 449 $
Pro Salary Cap To Date	491 951 $
Farm Salary Cap To Date	19 449 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	5 881 800 $
Pro Remaining Season Days	122
Pro Expenses Per Days	491 951 $
Pro Estimated Expenses	60 018 022 $
Farm Remaining Season Days	117
Farm Expenses Per Days	19 449 $
Farm Estimated Expenses	2 275 533 $
Estimated Season Expenses	62 293 555 $
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	7 431 686 $
Projected Bank Account	(48 980 069 $)

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 $ - 4 805 - 80,08%
Level 3:	3000 - 30 $ - 2 370 - 79,00%
Level 4:	5000 - 20 $ - 4 023 - 80,46%
Luxury :	3000 - 145 $ - 2 370 - 79,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	19 888 - 79,55%
Average Income per Game	1 631 862 $
Year to Date Revenue	1 631 862 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	59 558 000 $
Farm Players Total Salaries	2 300 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	493 154 $
Farm Year To Date Expenses	23 729 $
Pro Salary Cap To Date	493 154 $
Farm Salary Cap To Date	23 729 $
Estimate
Pro Estimated Season Revenue	65 274 480 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	493 154 $
Pro Estimated Expenses	60 164 788 $
Farm Remaining Season Days	117
Farm Expenses Per Days	23 729 $
Farm Estimated Expenses	2 776 293 $
Estimated Season Expenses	62 941 081 $
Season Salary Cap	63 458 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 542 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 458 000 $
Current Bank Account	120 922 360 $
Projected Bank Account	123 255 759 $

Pro Players Salaries
Torey Krug	6 000 000 $ (4)
Alexander Steen	5 200 000 $ (1)
Erik Johnson	5 000 000 $ (2)
Michael Grabner	5 000 000 $ (1)
Ryan O'Reilly	5 000 000 $ (3)
Semyon Varlamov	5 000 000 $ (1)
Travis Zajac	4 000 000 $ (1)
Mikko Koivu	4 000 000 $ (1)
Teuvo Teravainen	4 000 000 $ (5)
Peter Holland (1 Way Contract)	3 500 000 $ (1)
-1 Way Contract Salary Cap :	3 500 000 $
Joakim Nordstrom	2 500 000 $ (2)
Ben Hutton	2 000 000 $ (2)
Danny DeKeyser	1 500 000 $ (2)
Jacob Josefson	1 000 000 $ (1)
Riley Nash	1 000 000 $ (2)
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)
Patrick Maroon	600 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2019 : 59 558 000 $
Year 2020 : 27 800 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 33 783 000 $
Year 2020 : 5 725 000 $
Year 2021 : 2 300 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 59 558 000 $
Year 2020 : 27 800 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $

Farm Players Salaries
Lars Eller	300 000 $ (1)
Jiri Sekac	300 000 $ (2)
Tom Kuhnhackl	200 000 $ (2)
Cody Eakin	190 000 $ (1)
Alex Petrovic	150 000 $ (1)
Ty Wishart	100 000 $ (3)
Casey Cizikas	100 000 $ (1)
Miikka Salomaki	100 000 $ (3)
Marc Methot	80 000 $ (1)
Karri Ramo	80 000 $ (1)
Pontus Aberg	80 000 $ (3)
Jonathan Ericsson	80 000 $ (1)
Steven Kampfer	80 000 $ (1)
Marcus Foligno	80 000 $ (2)
Matt Calvert	80 000 $ (1)
Rudolfs Balcers	80 000 $ (3)
Mikkel Boedker	70 000 $ (2)
Marek Schwarz	50 000 $ (2)
Dustin Boyd	50 000 $ (1)
Joakim Lindstrom	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 2 300 000 $
Year 2020 : 1 110 000 $
Year 2021 : 360 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 177 500 $
Year 2020 : 602 500 $
Year 2021 : 260 000 $
Year 2022 : 0 $

New York R

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 120 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	2000 - 60 $ - 0 - 0,00%
Level 4:	4000 - 40 $ - 0 - 0,00%
Luxury :	1500 - 250 $ - 0 - 0,00%
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	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	40
Average Attendance - %	5 880 - 84,00%
Average Income per Game	168 000 $
Year to Date Revenue	168 000 $
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	457 520 $
Farm Year To Date Expenses	18 602 $
Pro Salary Cap To Date	457 520 $
Farm Salary Cap To Date	18 602 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	6 720 000 $
Pro Remaining Season Days	122
Pro Expenses Per Days	457 520 $
Pro Estimated Expenses	55 817 440 $
Farm Remaining Season Days	117
Farm Expenses Per Days	18 602 $
Farm Estimated Expenses	2 176 434 $
Estimated Season Expenses	57 993 874 $
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	81 427 041 $
Projected Bank Account	30 153 167 $

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 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 141 - 71,37%
Farm Level 2:	4000 - 15 $ - 4 000 - 100,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	40
Average Attendance - %	6 141 - 87,73%
Average Income per Game	134 935 $
Year to Date Revenue	134 935 $
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	492 545 $
Farm Year To Date Expenses	35 394 $
Pro Salary Cap To Date	492 545 $
Farm Salary Cap To Date	35 394 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	5 397 400 $
Pro Remaining Season Days	122
Pro Expenses Per Days	492 545 $
Pro Estimated Expenses	60 090 490 $
Farm Remaining Season Days	117
Farm Expenses Per Days	35 394 $
Farm Estimated Expenses	4 141 098 $
Estimated Season Expenses	64 231 588 $
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	42 194 316 $
Projected Bank Account	(16 639 872 $)

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 $ - 0 - 0,00%
Level 2:	5000 - 120 $ - 0 - 0,00%
Level 3:	6000 - 90 $ - 0 - 0,00%
Level 4:	8000 - 60 $ - 0 - 0,00%
Luxury :	2000 - 200 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 1 945 - 64,83%
Farm Level 2:	4000 - 20 $ - 2 482 - 62,05%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	40
Average Attendance - %	4 427 - 63,24%
Average Income per Game	127 440 $
Year to Date Revenue	127 440 $
Expense
Pro Players Total Salaries	52 963 333 $
Farm Players Total Salaries	2 095 867 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	437 100 $
Farm Year To Date Expenses	23 694 $
Pro Salary Cap To Date	437 100 $
Farm Salary Cap To Date	23 694 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	5 097 600 $
Pro Remaining Season Days	122
Pro Expenses Per Days	437 100 $
Pro Estimated Expenses	53 326 200 $
Farm Remaining Season Days	117
Farm Expenses Per Days	23 694 $
Farm Estimated Expenses	2 772 198 $
Estimated Season Expenses	56 098 398 $
Season Salary Cap	56 559 200 $
Estimate Under Maximum Salary Cap of 65 000 000 $	8 440 800 $
Estimate Over Minimum Salary Cap of 35 000 000 $	21 559 200 $
Current Bank Account	105 404 995 $
Projected Bank Account	54 404 197 $

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)
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)
Matt Murray	925 000 $ (1)
Brock Boeser	925 000 $ (2)
Rasmus Andersson	755 833 $ (3)
Henrik Lundqvist	750 000 $ (1)
Joakim Andersson	750 000 $ (2)
Jake Guentzel	743 000 $ (1)
Erik Cernak	697 500 $ (3)
Total Pro Players	20
Salary Commitment
Year 2019 : 52 963 333 $
Year 2020 : 35 845 333 $
Year 2021 : 11 195 333 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 24 445 833 $
Year 2020 : 16 547 833 $
Year 2021 : 3 472 833 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 52 963 333 $
Year 2020 : 35 345 333 $
Year 2021 : 10 195 333 $
Year 2022 : 0 $

Farm Players Salaries
Dustin Brown	275 000 $ (2)
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)
Ben Bishop	90 000 $ (2)
Michal Kempny	90 000 $ (1)
Lias Andersson	89 417 $ (3)
Robert Bortuzzo	85 000 $ (2)
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	22
Salary Commitment
Year 2019 : 2 095 867 $
Year 2020 : 1 495 167 $
Year 2021 : 559 167 $
Year 2022 : 225 000 $
Salary Average Commitment
Year 2019 : 2 035 617 $
Year 2020 : 1 434 917 $
Year 2021 : 594 167 $
Year 2022 : 260 000 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 260 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	57 769 000 $
Farm Players Total Salaries	1 695 050 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 000 000 $
Pro Year To Date Expenses	477 797 $
Farm Year To Date Expenses	18 602 $
Pro Salary Cap To Date	477 797 $
Farm Salary Cap To Date	18 602 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	477 797 $
Pro Estimated Expenses	58 291 234 $
Farm Remaining Season Days	117
Farm Expenses Per Days	18 602 $
Farm Estimated Expenses	2 176 434 $
Estimated Season Expenses	60 467 668 $
Season Salary Cap	63 964 050 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 035 950 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 964 050 $
Current Bank Account	56 827 761 $
Projected Bank Account	(3 639 907 $)

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)
Jakob Silfverberg	3 500 000 $ (3)
Ryan Miller	3 500 000 $ (1)
Marc-Édouard Vlasic	3 500 000 $ (2)
Derek Roy (1 Way Contract)	2 611 000 $ (2)
Mike Smith	1 200 000 $ (1)
T.J. Hensick	1 100 000 $ (1)
Mathieu Perreault	1 000 000 $ (1)
Matthew Tkachuk	925 000 $ (1)
Brady Tkatchuk	925 000 $ (3)
Rasmus Dahlin	925 000 $ (3)
Nicolas Deslauriers	900 000 $ (3)
Ryan Hartman	833 000 $ (1)
Michael Raffl (1 Way Contract)	750 000 $ (2)
-1 Way Contract Salary Cap :	750 000 $
Mark Arcobello	600 000 $ (2)
David Desharnais	500 000 $ (2)
Alexander Edler	500 000 $ (2)
Alexander Sulzer	500 000 $ (2)
Adam McQuaid	500 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 2019 : 57 769 000 $
Year 2020 : 49 211 000 $
Year 2021 : 26 750 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 32 519 000 $
Year 2020 : 24 461 000 $
Year 2021 : 4 500 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 57 769 000 $
Year 2020 : 49 211 000 $
Year 2021 : 25 750 000 $
Year 2022 : 0 $

Farm Players Salaries
Tomas Hertl	200 000 $ (3)
Keaton Ellerby	105 000 $ (2)
Timo Meier	92 500 $ (1)
Nick Schmaltz	92 500 $ (1)
Brady Skjei	92 500 $ (1)
Mikhail Sergachev	83 250 $ (2)
Henrik Borgstrom	80 000 $ (3)
Oscar Lindblom	80 000 $ (3)
Troy Terry	80 000 $ (3)
Kevin Labanc	74 300 $ (1)
Curtis Mckenzie	65 000 $ (3)
Vladimir Sobotka	50 000 $ (2)
Shawn Matthias	50 000 $ (2)
Marc-Andre Gragnani	50 000 $ (2)
Cam Ward	50 000 $ (2)
Eddie Lack	50 000 $ (2)
Matt Tennyson	50 000 $ (1)
Marc Staal	50 000 $ (2)
Viktor Antipin	50 000 $ (2)
Matt Beleskey	50 000 $ (2)
Matt D'Agostini	50 000 $ (2)
Chad Ruhwedle	50 000 $ (1)
Jack Skille	50 000 $ (2)
Tom Wandell	50 000 $ (2)
Total Farm Players	24
Salary Commitment
Year 2019 : 1 695 050 $
Year 2020 : 1 243 250 $
Year 2021 : 625 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 587 550 $
Year 2020 : 1 135 750 $
Year 2021 : 397 500 $
Year 2022 : 0 $

Tampa Bay

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 998 - 99,97%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	17 998 - 99,99%
Average Income per Game	1 523 760 $
Year to Date Revenue	1 523 760 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
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	458 195 $
Farm Year To Date Expenses	22 994 $
Pro Salary Cap To Date	458 195 $
Farm Salary Cap To Date	22 994 $
Estimate
Pro Estimated Season Revenue	60 950 400 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	458 195 $
Pro Estimated Expenses	55 899 790 $
Farm Remaining Season Days	117
Farm Expenses Per Days	22 994 $
Farm Estimated Expenses	2 690 298 $
Estimated Season Expenses	58 590 088 $
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	11 042 571 $
Projected Bank Account	13 402 883 $

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 $ - 0 - 0,00%
Level 2:	6000 - 55 $ - 0 - 0,00%
Level 3:	3500 - 25 $ - 0 - 0,00%
Level 4:	5500 - 17 $ - 0 - 0,00%
Luxury :	2500 - 160 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	59 256 500 $
Farm Players Total Salaries	2 634 050 $
Coaches Total Salaries	1 630 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	489 890 $
Farm Year To Date Expenses	27 661 $
Pro Salary Cap To Date	489 890 $
Farm Salary Cap To Date	27 661 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	489 890 $
Pro Estimated Expenses	59 766 580 $
Farm Remaining Season Days	117
Farm Expenses Per Days	27 661 $
Farm Estimated Expenses	3 236 337 $
Estimated Season Expenses	63 002 917 $
Season Salary Cap	63 520 550 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 479 450 $
Estimate Over Minimum Salary Cap of 35 000 000 $	28 520 550 $
Current Bank Account	42 778 616 $
Projected Bank Account	(20 224 301 $)

Pro Players Salaries
Carey Price	7 000 000 $ (1)
Sean Couturier	6 000 000 $ (3)
T.J Oshie	5 000 000 $ (3)
Brandon Pirri	5 000 000 $ (1)
Colton Parayko	4 500 000 $ (3)
Hampus Lindholm	4 500 000 $ (3)
Jeff Schultz	4 000 000 $ (1)
Wayne Simmonds	4 000 000 $ (2)
Nick Foligno	3 000 000 $ (1)
Mike Santorelli	2 500 000 $ (1)
Vladislav Namestnikov	2 274 000 $ (3)
J.T. Miller	2 000 000 $ (3)
Carter Hutton (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	2 000 000 $
Cam Talbot (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	2 000 000 $
Connor Brown	925 000 $ (1)
Auston Matthews	925 000 $ (1)
Travis Dermott	832 500 $ (2)
Andreas Johnsson	800 000 $ (3)
Scott Wedgewood	500 000 $ (2)
Matt Taormina	500 000 $ (2)
Michael Sgarbossa	500 000 $ (1)
Chris Butler	500 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 2019 : 59 256 500 $
Year 2020 : 36 406 500 $
Year 2021 : 26 574 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 25 031 500 $
Year 2020 : 14 881 500 $
Year 2021 : 8 199 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 59 256 500 $
Year 2020 : 35 406 500 $
Year 2021 : 25 074 000 $
Year 2022 : 0 $

Farm Players Salaries
Jack Johnson	350 000 $ (1)
Dustin Jeffrey	300 000 $ (1)
Sami Vatanen	300 000 $ (3)
Viacheslav Voynov	285 000 $ (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)
Nic Petan	83 300 $ (1)
Kasperi Kapanen	83 250 $ (2)
Christoffer Ehn	80 000 $ (3)
Saku Maenalanen	80 000 $ (3)
Juho Lammikko	80 000 $ (3)
Keith Aulie	50 000 $ (2)
Alexander Burmistrov	50 000 $ (1)
Maxim Afinogenov	50 000 $ (1)
Fedor Tyutin	50 000 $ (2)
Anton Volchenkov	50 000 $ (2)
Remi Elie	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 2 634 050 $
Year 2020 : 1 458 250 $
Year 2021 : 740 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 944 050 $
Year 2020 : 894 250 $
Year 2021 : 411 000 $
Year 2022 : 0 $

Vancouver

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 200 $ - 0 - 0,00%
Level 2:	5000 - 105 $ - 0 - 0,00%
Level 3:	2000 - 70 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1000 - 400 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	57 785 000 $
Farm Players Total Salaries	2 725 600 $
Coaches Total Salaries	1 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	477 927 $
Farm Year To Date Expenses	29 454 $
Pro Salary Cap To Date	477 927 $
Farm Salary Cap To Date	29 454 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	477 927 $
Pro Estimated Expenses	58 307 094 $
Farm Remaining Season Days	117
Farm Expenses Per Days	29 454 $
Farm Estimated Expenses	3 446 118 $
Estimated Season Expenses	61 753 212 $
Season Salary Cap	62 260 600 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 739 400 $
Estimate Over Minimum Salary Cap of 35 000 000 $	27 260 600 $
Current Bank Account	43 701 677 $
Projected Bank Account	(18 051 535 $)

Pro Players Salaries
Zach Parise	5 500 000 $ (2)
Thomas Vanek	5 000 000 $ (2)
Brayden Schenn	5 000 000 $ (2)
Calvin Pickard	4 510 000 $ (2)
Drew Stafford	3 750 000 $ (2)
Tobias Rieder	3 425 000 $ (3)
Melker Karlsson	3 025 000 $ (3)
Bryan Little	3 000 000 $ (1)
Erik Haula	3 000 000 $ (3)
Josh Bailey	3 000 000 $ (2)
Colin Miller	2 500 000 $ (3)
Mika Zibanejad	2 500 000 $ (1)
Philip Larsen	2 500 000 $ (2)
Brandon Dubinsky	2 500 000 $ (3)
Gustav Nyquist	2 350 000 $ (2)
Zach Redmond	1 800 000 $ (1)
Nino Niederreiter	1 200 000 $ (1)
Dylan Olsen	1 050 000 $ (1)
Carl Dahlstrom	800 000 $ (3)
Linus Ullmark	700 000 $ (1)
Scott Mayfield	675 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2019 : 57 785 000 $
Year 2020 : 46 860 000 $
Year 2021 : 15 250 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 12 996 000 $
Year 2020 : 8 351 000 $
Year 2021 : 4 150 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 57 785 000 $
Year 2020 : 46 860 000 $
Year 2021 : 15 250 000 $
Year 2022 : 0 $

Farm Players Salaries
Luke Schenn	240 000 $ (2)
Philipp Grubauer	225 000 $ (2)
Joel Armia	200 000 $ (3)
Kevin Hayes	200 000 $ (2)
Noah Hanifin	175 000 $ (4)
Rasmus Ristolainen	175 000 $ (2)
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)
Colin White	80 000 $ (3)
Jason Dickinson	80 000 $ (3)
Jordan Greenway	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 : 2 725 600 $
Year 2020 : 2 003 300 $
Year 2021 : 893 300 $
Year 2022 : 250 000 $
Salary Average Commitment
Year 2019 : 1 573 100 $
Year 2020 : 1 030 800 $
Year 2021 : 498 300 $
Year 2022 : 50 000 $

Vegas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 185 - 72,83%
Farm Level 2:	4000 - 15 $ - 4 000 - 100,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	40
Average Attendance - %	6 185 - 88,36%
Average Income per Game	136 475 $
Year to Date Revenue	136 475 $
Expense
Pro Players Total Salaries	57 385 000 $
Farm Players Total Salaries	1 370 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	474 675 $
Farm Year To Date Expenses	15 847 $
Pro Salary Cap To Date	474 675 $
Farm Salary Cap To Date	15 847 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	5 459 000 $
Pro Remaining Season Days	122
Pro Expenses Per Days	474 675 $
Pro Estimated Expenses	57 910 350 $
Farm Remaining Season Days	117
Farm Expenses Per Days	15 847 $
Farm Estimated Expenses	1 854 099 $
Estimated Season Expenses	59 764 449 $
Season Salary Cap	60 255 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 745 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	25 255 000 $
Current Bank Account	51 045 123 $
Projected Bank Account	(3 260 326 $)

Pro Players Salaries
Evgeni Malkin	8 250 000 $ (3)
Sidney Crosby	7 000 000 $ (1)
Jonathan Quick	6 500 000 $ (2)
Steven Stamkos	6 500 000 $ (2)
P.K. Subban	6 250 000 $ (1)
James Neal	6 000 000 $ (1)
John Klingberg	5 000 000 $ (4)
David Pastrnak	2 100 000 $ (3)
Sam Bennett	1 500 000 $ (4)
Brayden McNabb	1 500 000 $ (3)
Dion Phaneuf	1 100 000 $ (1)
Patrick Laine	925 000 $ (1)
Ivan Provorov	925 000 $ (1)
Ivan Barbashev	650 000 $ (1)
Craig Smith (1 Way Contract)	610 000 $ (2)
Niklas Backstrom	525 000 $ (2)
Alec Martinez	525 000 $ (2)
Patrik Berglund	525 000 $ (2)
Trevor Lewis	500 000 $ (2)
Artem Anisimov	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2019 : 57 385 000 $
Year 2020 : 36 235 000 $
Year 2021 : 21 850 000 $
Year 2022 : 6 500 000 $
Salary Average Commitment
Year 2019 : 17 197 500 $
Year 2020 : 8 897 500 $
Year 2021 : 5 212 500 $
Year 2022 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 57 385 000 $
Year 2020 : 34 535 000 $
Year 2021 : 18 350 000 $
Year 2022 : 6 500 000 $

Farm Players Salaries
Connor Hellebuyck	270 000 $ (2)
Joni Ortio	200 000 $ (1)
Jussi Jokinen	50 000 $ (2)
Chris Conner	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)
Aaron Johnson	50 000 $ (2)
Nathan Paetsch	50 000 $ (2)
Tim Kennedy	50 000 $ (2)
Kris Russell	50 000 $ (2)
Bobby Sanguinetti	50 000 $ (2)
David Schlemko	50 000 $ (2)
Chris Thorburn	50 000 $ (2)
David Clarkson	50 000 $ (2)
Kevin Dallman	50 000 $ (2)
Bill Thomas	50 000 $ (2)
Nigel Dawes	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 1 370 000 $
Year 2020 : 1 170 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 000 000 $
Year 2020 : 950 000 $
Year 2021 : 0 $
Year 2022 : 0 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 595 - 93,25%
Level 2:	5000 - 50 $ - 4 395 - 87,90%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 0 - 0,00%
Farm Level 2:	4000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	16 990 - 94,39%
Average Income per Game	1 311 960 $
Year to Date Revenue	1 311 960 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	58 316 000 $
Farm Players Total Salaries	1 400 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	482 244 $
Farm Year To Date Expenses	16 102 $
Pro Salary Cap To Date	482 244 $
Farm Salary Cap To Date	16 102 $
Estimate
Pro Estimated Season Revenue	52 478 400 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	482 244 $
Pro Estimated Expenses	58 833 768 $
Farm Remaining Season Days	117
Farm Expenses Per Days	16 102 $
Farm Estimated Expenses	1 883 934 $
Estimated Season Expenses	60 717 702 $
Season Salary Cap	61 216 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 784 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	26 216 000 $
Current Bank Account	53 145 484 $
Projected Bank Account	44 906 182 $

Pro Players Salaries
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)
Mattias Ekholm	4 000 000 $ (2)
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)
Sam Reinhart	2 000 000 $ (4)
Dustin Tokarski	1 500 000 $ (2)
Nico Hischier	925 000 $ (2)
Kevin Fiala	833 000 $ (1)
Josh Morrissey	833 000 $ (1)
Mikael Backlund	600 000 $ (1)
Colton Gillies	600 000 $ (1)
Denis Shapavalov	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2019 : 58 316 000 $
Year 2020 : 52 650 000 $
Year 2021 : 28 775 000 $
Year 2022 : 16 025 000 $
Salary Average Commitment
Year 2019 : 21 031 000 $
Year 2020 : 16 865 000 $
Year 2021 : 12 275 000 $
Year 2022 : 10 025 000 $
Salary Cap with 1 Way Contract
Year 2019 : 58 316 000 $
Year 2020 : 51 450 000 $
Year 2021 : 27 575 000 $
Year 2022 : 16 025 000 $

Farm Players Salaries
Nick Shore	200 000 $ (3)
Connor Murphy	150 000 $ (3)
Devante Smith-Pelly	100 000 $ (2)
Nikita Nesterov	100 000 $ (3)
Kyle Quincey	50 000 $ (2)
Lee Stempniak	50 000 $ (2)
Alexandre Picard	50 000 $ (1)
Jordan Nolan	50 000 $ (2)
Matt Corrente	50 000 $ (2)
Alexander Svitov	50 000 $ (1)
Alexandre Giroux	50 000 $ (1)
Justin Braun	50 000 $ (2)
Derek Joslin	50 000 $ (2)
Alexei Emelin	50 000 $ (2)
Hannu Toivonen	50 000 $ (2)
Colin McDonald	50 000 $ (2)
Alexei Mikhnov	50 000 $ (1)
Barry Brust	50 000 $ (2)
Andrew Cogliano	50 000 $ (2)
John Mitchell	50 000 $ (2)
Michael Frolik	50 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 2019 : 1 400 000 $
Year 2020 : 1 200 000 $
Year 2021 : 450 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 135 000 $
Year 2020 : 935 000 $
Year 2021 : 235 000 $
Year 2022 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7000 - 90 $ - 5 633 - 80,47%
Level 2:	6000 - 57 $ - 4 762 - 79,37%
Level 3:	3000 - 33 $ - 2 418 - 80,60%
Level 4:	5000 - 18 $ - 3 771 - 75,42%
Luxury :	2000 - 195 $ - 1 500 - 75,00%
Total Capacity :	23000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	18 084 - 78,63%
Average Income per Game	1 462 291 $
Year to Date Revenue	1 462 291 $
Farm
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60 767 000 $
Farm Players Total Salaries	2 250 800 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	502 171 $
Farm Year To Date Expenses	21 617 $
Pro Salary Cap To Date	502 171 $
Farm Salary Cap To Date	21 617 $
Estimate
Pro Estimated Season Revenue	58 491 640 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	122
Pro Expenses Per Days	502 171 $
Pro Estimated Expenses	61 264 862 $
Farm Remaining Season Days	117
Farm Expenses Per Days	21 617 $
Farm Estimated Expenses	2 529 189 $
Estimated Season Expenses	63 794 051 $
Season Salary Cap	64 317 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $	682 200 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 317 800 $
Current Bank Account	37 312 230 $
Projected Bank Account	32 009 819 $

Pro Players Salaries
Jeff Carter	8 500 000 $ (2)
Andrei Markov	6 250 000 $ (3)
Sergei Bobrovsky	6 000 000 $ (1)
Kris Versteeg	6 000 000 $ (2)
Matt Duchene	5 000 000 $ (1)
Jaden Schwartz	3 500 000 $ (1)
Gabriel Landeskog	3 300 000 $ (3)
Seth Griffith	3 292 000 $ (3)
Victor Rask	2 750 000 $ (3)
Frans Nielsen	2 500 000 $ (3)
Christian Folin	2 000 000 $ (4)
Alex Chiasson	2 000 000 $ (1)
Mark Borowiecki	1 925 000 $ (2)
Andrew MacDonald	1 700 000 $ (1)
Adam Larsson	1 500 000 $ (3)
James Reimer (1 Way Contract)	1 200 000 $ (2)
Tyler Myers	1 000 000 $ (2)
Jacob De La Rose	925 000 $ (2)
Micheal Ferland	925 000 $ (2)
Brandon Yip	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2019 : 60 767 000 $
Year 2020 : 44 667 000 $
Year 2021 : 24 192 000 $
Year 2022 : 3 600 000 $
Salary Average Commitment
Year 2019 : 14 067 000 $
Year 2020 : 10 117 000 $
Year 2021 : 4 142 000 $
Year 2022 : 600 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 767 000 $
Year 2020 : 42 567 000 $
Year 2021 : 21 592 000 $
Year 2022 : 2 000 000 $

Farm Players Salaries
Nail Yakupov	250 000 $ (2)
Jared McCann	180 000 $ (4)
Brendan Gaunce	175 000 $ (4)
Taylor Beck	150 000 $ (1)
Jimmy Howard	140 000 $ (1)
Danton Heinen	92 500 $ (2)
Neal Pionk	92 500 $ (2)
Pavel Buchnevich	92 500 $ (1)
Malcolm Subban	92 500 $ (2)
Chris Bigras	90 000 $ (2)
Dylan Demelo	90 000 $ (2)
Christian Fischer	81 500 $ (2)
Josh Leivo	80 000 $ (3)
Max Jones	80 000 $ (3)
Travis Hamonic	80 000 $ (1)
Jake Muzzin	75 000 $ (1)
Colin Wilson	75 000 $ (1)
Matt Puempel	72 500 $ (1)
Denis Malgin	69 300 $ (2)
Scott Harrington	67 500 $ (2)
Chandler Stephenson	65 000 $ (2)
Jamie McGinn	60 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2019 : 2 250 800 $
Year 2020 : 1 505 800 $
Year 2021 : 515 000 $
Year 2022 : 355 000 $
Salary Average Commitment
Year 2019 : 1 695 800 $
Year 2020 : 1 010 800 $
Year 2021 : 260 000 $
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	82 908 759 $	62 956 500 $	2 043 500 $	27 956 500 $	20	20	40
Boston	47 302 007 $	62 835 250 $	2 164 750 $	27 835 250 $	20	23	43
Caroline	88 623 517 $	60 021 050 $	4 978 950 $	25 021 050 $	20	25	45
Chicago	11 500 496 $	61 602 450 $	3 397 550 $	26 602 450 $	22	22	44
Colorado	27 660 646 $	60 305 950 $	4 694 050 $	25 305 950 $	20	21	41
Dallas	83 928 983 $	64 348 000 $	652 000 $	29 348 000 $	20	21	41
Detroit	53 043 617 $	63 772 500 $	1 227 500 $	28 772 500 $	20	20	40
Edmonton	47 675 112 $	57 789 550 $	7 210 450 $	22 789 550 $	20	23	43
Floride	19 173 939 $	64 448 000 $	552 000 $	29 448 000 $	20	20	40
Los Angeles	70 309 137 $	59 972 500 $	5 027 500 $	24 972 500 $	20	20	40
Montreal	66 737 715 $	63 886 000 $	1 114 000 $	28 886 000 $	20	20	40
Nashville	7 431 686 $	62 805 000 $	2 195 000 $	27 805 000 $	20	21	41
New York I	120 922 360 $	63 458 000 $	1 542 000 $	28 458 000 $	21	20	41
New York R	81 427 041 $	59 020 000 $	5 980 000 $	24 020 000 $	20	20	40
Philadelphie	42 194 316 $	64 759 500 $	240 500 $	29 759 500 $	21	24	45
Pittsburgh	105 404 995 $	56 559 200 $	8 440 800 $	21 559 200 $	20	22	42
San Jose	56 827 761 $	63 964 050 $	1 035 950 $	28 964 050 $	23	24	47
Tampa Bay	11 042 571 $	59 071 350 $	5 928 650 $	24 071 350 $	20	20	40
Toronto	42 778 616 $	63 520 550 $	1 479 450 $	28 520 550 $	22	20	42
Vancouver	43 701 677 $	62 260 600 $	2 739 400 $	27 260 600 $	21	23	44
Vegas	51 045 123 $	60 255 000 $	4 745 000 $	25 255 000 $	20	20	40
Washington	53 145 484 $	61 216 000 $	3 784 000 $	26 216 000 $	20	21	41
Winnipeg	37 312 230 $	64 317 800 $	682 200 $	29 317 800 $	20	22	42

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 - %