AHSQ - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 659 - 94,31%
Level 2:	5000 - 70 $ - 4 162 - 83,24%
Level 3:	2000 - 40 $ - 1 770 - 88,51%
Level 4:	4000 - 25 $ - 3 764 - 94,11%
Luxury :	1000 - 250 $ - 916 - 91,58%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 845 - 94,85%
Farm Level 2:	4000 - 15 $ - 3 819 - 95,49%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	16 271 - 90,40%
Average Income per Game	1 467 362 $
Year to Date Revenue	30 814 608 $
Farm
Home Games Left	20
Average Attendance - %	6 665 - 95,21%
Average Income per Game	156 884 $
Year to Date Revenue	3 294 560 $
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	29 052 660 $
Farm Year To Date Expenses	1 727 509 $
Pro Salary Cap To Date	29 052 660 $
Farm Salary Cap To Date	1 727 509 $
Estimate
Pro Estimated Season Revenue	29 347 246 $
Farm Estimated Season Revenue	3 137 676 $
Pro Remaining Season Days	63
Pro Expenses Per Days	484 211 $
Pro Estimated Expenses	30 505 293 $
Farm Remaining Season Days	58
Farm Expenses Per Days	28 801 $
Farm Estimated Expenses	1 670 458 $
Estimated Season Expenses	32 175 751 $
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	31 750 770 $
Projected Bank Account	32 059 941 $

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 $ - 5 839 - 97,32%
Level 2:	5000 - 75 $ - 3 850 - 77,01%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 874 - 96,85%
Luxury :	1000 - 250 $ - 960 - 96,04%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 29 $ - 2 944 - 98,13%
Farm Level 2:	4000 - 12 $ - 3 913 - 97,81%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	16 524 - 91,80%
Average Income per Game	1 500 510 $
Year to Date Revenue	31 510 710 $
Farm
Home Games Left	21
Average Attendance - %	6 857 - 97,95%
Average Income per Game	132 327 $
Year to Date Revenue	2 646 532 $
Expense
Pro Players Total Salaries	64 132 000 $
Farm Players Total Salaries	2 125 750 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3 500 000 $)
Pro Year To Date Expenses	29 953 525 $
Farm Year To Date Expenses	1 428 460 $
Pro Salary Cap To Date	29 953 525 $
Farm Salary Cap To Date	1 428 460 $
Estimate
Pro Estimated Season Revenue	30 010 200 $
Farm Estimated Season Revenue	2 778 859 $
Pro Remaining Season Days	63
Pro Expenses Per Days	528 715 $
Pro Estimated Expenses	33 309 045 $
Farm Remaining Season Days	58
Farm Expenses Per Days	23 947 $
Farm Estimated Expenses	1 388 926 $
Estimated Season Expenses	34 697 971 $
Season Salary Cap	64 357 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $	642 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 357 750 $
Current Bank Account	36 580 103 $
Projected Bank Account	34 671 191 $

Pro Players Salaries
Sidney Crosby	7 000 000 $ (1)
Patrick Kane	6 500 000 $ (1)
Rickard Rakell	6 500 000 $ (3)
Kris Versteeg	6 000 000 $ (2)
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)
Steve Mason	2 600 000 $ (1)
J.T Brown	2 250 000 $ (2)
Ryan Kesler	2 000 000 $ (2)
Alex Chiasson	2 000 000 $ (1)
Anders Lee	1 825 000 $ (2)
Adam Larsson	1 500 000 $ (3)
Marian Gaborik	1 100 000 $ (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 : 64 132 000 $
Year 2020 : 41 107 000 $
Year 2021 : 18 300 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 12 957 000 $
Year 2020 : 8 582 000 $
Year 2021 : 2 000 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 64 132 000 $
Year 2020 : 40 107 000 $
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 $ - 4 564 - 91,29%
Level 3:	2000 - 35 $ - 1 999 - 99,95%
Level 4:	4000 - 25 $ - 3 726 - 93,14%
Luxury :	2000 - 180 $ - 1 700 - 85,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 788 - 92,95%
Farm Level 2:	4000 - 20 $ - 2 562 - 64,06%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	18 789 - 89,47%
Average Income per Game	1 694 153 $
Year to Date Revenue	35 577 204 $
Farm
Home Games Left	21
Average Attendance - %	5 351 - 76,44%
Average Income per Game	148 843 $
Year to Date Revenue	2 976 860 $
Expense
Pro Players Total Salaries	61 213 000 $
Farm Players Total Salaries	1 483 800 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 056 747 $
Farm Year To Date Expenses	1 272 054 $
Pro Salary Cap To Date	29 056 747 $
Farm Salary Cap To Date	1 272 054 $
Estimate
Pro Estimated Season Revenue	33 883 051 $
Farm Estimated Season Revenue	3 125 703 $
Pro Remaining Season Days	63
Pro Expenses Per Days	505 797 $
Pro Estimated Expenses	31 865 211 $
Farm Remaining Season Days	58
Farm Expenses Per Days	17 659 $
Farm Estimated Expenses	1 024 222 $
Estimated Season Expenses	32 889 433 $
Season Salary Cap	64 296 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $	703 200 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 296 800 $
Current Bank Account	97 337 723 $
Projected Bank Account	101 457 044 $

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)
Mattias Ekholm	4 000 000 $ (2)
Blake Wheeler	4 000 000 $ (3)
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)
Jeff Petry	1 500 000 $ (1)
Sven Andrighetto	1 500 000 $ (3)
Sebastian Aho	925 000 $ (1)
Anthony Mantha	833 000 $ (1)
Mark Fayne	800 000 $ (2)
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	23
Salary Commitment
Year 2019 : 61 213 000 $
Year 2020 : 41 905 000 $
Year 2021 : 10 050 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 22 938 000 $
Year 2020 : 10 130 000 $
Year 2021 : 3 475 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 61 213 000 $
Year 2020 : 41 905 000 $
Year 2021 : 10 050 000 $
Year 2022 : 0 $

Farm Players Salaries
Erik Gustafsson	150 000 $ (1)
Frederic Gauthier	80 000 $ (3)
Rocco Grimaldi	80 000 $ (3)
Lawson Crouse	80 000 $ (3)
Tim Heed	80 000 $ (3)
Raphael Diaz	80 000 $ (2)
Daniel Sprong	80 000 $ (3)
Curtris McElhinney	75 000 $ (3)
Alexandar Georgiev	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)
Patrick Eaves	50 000 $ (1)
Damien Brunner	50 000 $ (1)
Adam Clendening	50 000 $ (1)
Kyle Chipchura	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2019 : 1 483 800 $
Year 2020 : 815 000 $
Year 2021 : 675 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 406 300 $
Year 2020 : 805 000 $
Year 2021 : 665 000 $
Year 2022 : 0 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 80 $ - 6 129 - 81,71%
Level 2:	6000 - 41 $ - 5 169 - 86,14%
Level 3:	3500 - 7 $ - 2 800 - 80,00%
Level 4:	6000 - 5 $ - 4 814 - 80,24%
Luxury :	2000 - 169 $ - 1 600 - 80,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 816 - 93,86%
Farm Level 2:	4000 - 15 $ - 3 780 - 94,50%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	21
Average Attendance - %	20 511 - 82,04%
Average Income per Game	1 219 511 $
Year to Date Revenue	24 390 223 $
Farm
Home Games Left	21
Average Attendance - %	6 596 - 94,23%
Average Income per Game	155 257 $
Year to Date Revenue	3 105 140 $
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	28 827 628 $
Farm Year To Date Expenses	1 215 392 $
Pro Salary Cap To Date	28 827 628 $
Farm Salary Cap To Date	1 215 392 $
Estimate
Pro Estimated Season Revenue	25 609 734 $
Farm Estimated Season Revenue	3 260 397 $
Pro Remaining Season Days	63
Pro Expenses Per Days	480 081 $
Pro Estimated Expenses	30 245 103 $
Farm Remaining Season Days	58
Farm Expenses Per Days	20 296 $
Farm Estimated Expenses	1 177 168 $
Estimated Season Expenses	31 422 271 $
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	9 454 491 $
Projected Bank Account	6 902 351 $

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 $ - 1 777 - 88,86%
Level 4:	4000 - 35 $ - 2 801 - 70,02%
Luxury :	2000 - 240 $ - 1 400 - 70,00%
Total Capacity :	22000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 871 - 62,36%
Farm Level 2:	4000 - 25 $ - 2 041 - 51,03%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	21
Average Attendance - %	15 778 - 71,72%
Average Income per Game	1 798 942 $
Year to Date Revenue	35 978 832 $
Farm
Home Games Left	21
Average Attendance - %	3 912 - 55,89%
Average Income per Game	135 213 $
Year to Date Revenue	2 704 260 $
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	27 410 286 $
Farm Year To Date Expenses	1 224 709 $
Pro Salary Cap To Date	27 410 286 $
Farm Salary Cap To Date	1 224 709 $
Estimate
Pro Estimated Season Revenue	37 777 774 $
Farm Estimated Season Revenue	2 839 473 $
Pro Remaining Season Days	63
Pro Expenses Per Days	449 610 $
Pro Estimated Expenses	28 325 430 $
Farm Remaining Season Days	58
Farm Expenses Per Days	20 218 $
Farm Estimated Expenses	1 172 644 $
Estimated Season Expenses	29 498 074 $
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	30 699 916 $
Projected Bank Account	41 819 089 $

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 $ - 5 748 - 95,79%
Level 2:	5000 - 60 $ - 4 769 - 95,37%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 947 - 98,67%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 768 - 92,27%
Farm Level 2:	4000 - 15 $ - 3 717 - 92,92%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	21
Average Attendance - %	17 463 - 97,02%
Average Income per Game	1 451 764 $
Year to Date Revenue	29 035 272 $
Farm
Home Games Left	21
Average Attendance - %	6 485 - 92,64%
Average Income per Game	152 635 $
Year to Date Revenue	3 052 700 $
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	25 701 835 $
Farm Year To Date Expenses	1 790 554 $
Pro Salary Cap To Date	25 701 835 $
Farm Salary Cap To Date	1 790 554 $
Estimate
Pro Estimated Season Revenue	30 487 036 $
Farm Estimated Season Revenue	3 205 335 $
Pro Remaining Season Days	63
Pro Expenses Per Days	423 837 $
Pro Estimated Expenses	26 701 731 $
Farm Remaining Season Days	58
Farm Expenses Per Days	30 371 $
Farm Estimated Expenses	1 761 518 $
Estimated Season Expenses	28 463 249 $
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	87 423 501 $
Projected Bank Account	92 652 623 $

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 $ - 2 788 - 92,92%
Farm Level 2:	4000 - 15 $ - 3 854 - 96,35%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	21
Average Attendance - %	12 420 - 69,00%
Average Income per Game	2 002 104 $
Year to Date Revenue	40 042 080 $
Farm
Home Games Left	21
Average Attendance - %	6 642 - 94,88%
Average Income per Game	155 374 $
Year to Date Revenue	3 107 470 $
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	30 984 156 $
Farm Year To Date Expenses	1 891 911 $
Pro Salary Cap To Date	30 984 156 $
Farm Salary Cap To Date	1 891 911 $
Estimate
Pro Estimated Season Revenue	42 044 184 $
Farm Estimated Season Revenue	3 262 844 $
Pro Remaining Season Days	63
Pro Expenses Per Days	518 293 $
Pro Estimated Expenses	32 652 459 $
Farm Remaining Season Days	58
Farm Expenses Per Days	31 335 $
Farm Estimated Expenses	1 817 430 $
Estimated Season Expenses	34 469 889 $
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	63 861 265 $
Projected Bank Account	74 698 404 $

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 $ - 6 032 - 75,40%
Level 2:	5000 - 60 $ - 4 835 - 96,69%
Level 3:	3000 - 30 $ - 2 294 - 76,47%
Level 4:	4000 - 25 $ - 3 898 - 97,44%
Luxury :	1000 - 240 $ - 978 - 97,85%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 28 $ - 2 920 - 97,33%
Farm Level 2:	4000 - 10 $ - 3 944 - 98,59%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	21
Average Attendance - %	18 037 - 85,89%
Average Income per Game	1 408 482 $
Year to Date Revenue	28 169 646 $
Farm
Home Games Left	22
Average Attendance - %	6 864 - 98,05%
Average Income per Game	121 196 $
Year to Date Revenue	2 302 730 $
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	27 579 006 $
Farm Year To Date Expenses	1 437 741 $
Pro Salary Cap To Date	27 579 006 $
Farm Salary Cap To Date	1 437 741 $
Estimate
Pro Estimated Season Revenue	29 578 128 $
Farm Estimated Season Revenue	2 666 319 $
Pro Remaining Season Days	63
Pro Expenses Per Days	468 837 $
Pro Estimated Expenses	29 536 731 $
Farm Remaining Season Days	58
Farm Expenses Per Days	23 920 $
Farm Estimated Expenses	1 387 360 $
Estimated Season Expenses	30 924 091 $
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	33 007 095 $
Projected Bank Account	34 327 451 $

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 $ - 5 483 - 91,39%
Level 2:	5000 - 55 $ - 4 591 - 91,83%
Level 3:	2000 - 30 $ - 1 999 - 99,95%
Level 4:	4000 - 20 $ - 3 835 - 95,87%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 842 - 94,74%
Farm Level 2:	4000 - 15 $ - 3 857 - 96,44%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	16 909 - 93,94%
Average Income per Game	1 299 243 $
Year to Date Revenue	27 284 112 $
Farm
Home Games Left	21
Average Attendance - %	6 699 - 95,71%
Average Income per Game	157 333 $
Year to Date Revenue	3 146 655 $
Expense
Pro Players Total Salaries	61 750 500 $
Farm Players Total Salaries	1 447 500 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 414 900 $
Farm Year To Date Expenses	1 066 077 $
Pro Salary Cap To Date	30 414 900 $
Farm Salary Cap To Date	1 066 077 $
Estimate
Pro Estimated Season Revenue	25 984 869 $
Farm Estimated Season Revenue	3 303 988 $
Pro Remaining Season Days	63
Pro Expenses Per Days	506 915 $
Pro Estimated Expenses	31 935 645 $
Farm Remaining Season Days	58
Farm Expenses Per Days	17 352 $
Farm Estimated Expenses	1 006 416 $
Estimated Season Expenses	32 942 061 $
Season Salary Cap	64 398 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $	602 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $	29 398 000 $
Current Bank Account	17 299 457 $
Projected Bank Account	13 646 253 $

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 (Out of Payroll)	50 000 $ (2)
Blair Jones	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2019 : 1 497 500 $
Year 2020 : 870 000 $
Year 2021 : 80 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 127 500 $
Year 2020 : 680 000 $
Year 2021 : 80 000 $
Year 2022 : 0 $

Los Angeles

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6500 - 110 $ - 5 614 - 86,37%
Level 2:	5500 - 90 $ - 4 649 - 84,52%
Level 3:	3000 - 40 $ - 2 365 - 78,83%
Level 4:	4000 - 29 $ - 3 758 - 93,95%
Luxury :	2000 - 220 $ - 1 560 - 78,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 2 939 - 97,95%
Farm Level 2:	4000 - 15 $ - 3 746 - 93,65%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	21
Average Attendance - %	17 946 - 85,46%
Average Income per Game	1 461 099 $
Year to Date Revenue	29 221 978 $
Farm
Home Games Left	21
Average Attendance - %	6 685 - 95,50%
Average Income per Game	129 655 $
Year to Date Revenue	2 593 105 $
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	28 439 040 $
Farm Year To Date Expenses	850 440 $
Pro Salary Cap To Date	28 439 040 $
Farm Salary Cap To Date	850 440 $
Estimate
Pro Estimated Season Revenue	30 683 077 $
Farm Estimated Season Revenue	2 722 760 $
Pro Remaining Season Days	63
Pro Expenses Per Days	473 984 $
Pro Estimated Expenses	29 860 992 $
Farm Remaining Season Days	58
Farm Expenses Per Days	14 174 $
Farm Estimated Expenses	822 092 $
Estimated Season Expenses	30 683 084 $
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	73 322 898 $
Projected Bank Account	76 045 651 $

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 $ - 5 648 - 94,13%
Level 2:	5000 - 60 $ - 4 660 - 93,20%
Level 3:	2000 - 40 $ - 1 783 - 89,15%
Level 4:	4000 - 30 $ - 3 006 - 75,15%
Luxury :	1000 - 280 $ - 856 - 85,60%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 2 925 - 97,49%
Farm Level 2:	4000 - 7 $ - 3 998 - 99,96%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	15 953 - 88,63%
Average Income per Game	1 528 562 $
Year to Date Revenue	32 099 802 $
Farm
Home Games Left	20
Average Attendance - %	6 923 - 98,90%
Average Income per Game	101 103 $
Year to Date Revenue	2 123 173 $
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	29 659 980 $
Farm Year To Date Expenses	1 433 053 $
Pro Salary Cap To Date	29 659 980 $
Farm Salary Cap To Date	1 433 053 $
Estimate
Pro Estimated Season Revenue	30 571 240 $
Farm Estimated Season Revenue	2 022 070 $
Pro Remaining Season Days	63
Pro Expenses Per Days	492 707 $
Pro Estimated Expenses	31 040 541 $
Farm Remaining Season Days	58
Farm Expenses Per Days	24 008 $
Farm Estimated Expenses	1 392 464 $
Estimated Season Expenses	32 433 005 $
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	70 388 014 $
Projected Bank Account	70 548 319 $

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 $ - 5 602 - 93,37%
Level 2:	5000 - 55 $ - 4 736 - 94,73%
Level 3:	2000 - 32 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 840 - 95,99%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 770 - 92,32%
Farm Level 2:	4000 - 15 $ - 3 824 - 95,60%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	17 178 - 95,43%
Average Income per Game	1 349 615 $
Year to Date Revenue	28 341 918 $
Farm
Home Games Left	20
Average Attendance - %	6 594 - 94,19%
Average Income per Game	154 298 $
Year to Date Revenue	3 240 250 $
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	29 517 060 $
Farm Year To Date Expenses	1 166 940 $
Pro Salary Cap To Date	29 517 060 $
Farm Salary Cap To Date	1 166 940 $
Estimate
Pro Estimated Season Revenue	26 992 303 $
Farm Estimated Season Revenue	3 085 952 $
Pro Remaining Season Days	63
Pro Expenses Per Days	491 951 $
Pro Estimated Expenses	30 992 913 $
Farm Remaining Season Days	58
Farm Expenses Per Days	19 449 $
Farm Estimated Expenses	1 128 042 $
Estimated Season Expenses	32 120 955 $
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	8 694 209 $
Projected Bank Account	6 651 509 $

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 $ - 4 775 - 79,59%
Level 3:	3000 - 30 $ - 2 372 - 79,08%
Level 4:	5000 - 20 $ - 4 097 - 81,94%
Luxury :	3000 - 145 $ - 2 370 - 79,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 795 - 93,16%
Farm Level 2:	4000 - 15 $ - 3 828 - 95,70%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	19 935 - 79,74%
Average Income per Game	1 631 759 $
Year to Date Revenue	34 266 936 $
Farm
Home Games Left	21
Average Attendance - %	6 623 - 94,61%
Average Income per Game	155 235 $
Year to Date Revenue	3 104 705 $
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	30 052 707 $
Farm Year To Date Expenses	1 375 404 $
Pro Salary Cap To Date	30 052 707 $
Farm Salary Cap To Date	1 375 404 $
Estimate
Pro Estimated Season Revenue	32 635 177 $
Farm Estimated Season Revenue	3 259 940 $
Pro Remaining Season Days	63
Pro Expenses Per Days	501 285 $
Pro Estimated Expenses	31 580 955 $
Farm Remaining Season Days	58
Farm Expenses Per Days	22 881 $
Farm Estimated Expenses	1 327 098 $
Estimated Season Expenses	32 908 053 $
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	125 750 911 $
Projected Bank Account	128 737 975 $

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	20
Average Attendance - %	15 540 - 84,00%
Average Income per Game	1 789 200 $
Year to Date Revenue	37 573 200 $
Farm
Home Games Left	21
Average Attendance - %	5 880 - 84,00%
Average Income per Game	168 000 $
Year to Date Revenue	3 360 000 $
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	27 451 200 $
Farm Year To Date Expenses	1 116 120 $
Pro Salary Cap To Date	27 451 200 $
Farm Salary Cap To Date	1 116 120 $
Estimate
Pro Estimated Season Revenue	35 784 000 $
Farm Estimated Season Revenue	3 528 000 $
Pro Remaining Season Days	63
Pro Expenses Per Days	457 520 $
Pro Estimated Expenses	28 823 760 $
Farm Remaining Season Days	58
Farm Expenses Per Days	18 602 $
Farm Estimated Expenses	1 078 916 $
Estimated Season Expenses	29 902 676 $
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	69 101 043 $
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 $ - 5 583 - 93,04%
Level 2:	5000 - 60 $ - 4 600 - 92,01%
Level 3:	2000 - 35 $ - 1 998 - 99,90%
Level 4:	4000 - 20 $ - 3 879 - 96,98%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 848 - 94,93%
Farm Level 2:	4000 - 15 $ - 3 804 - 95,10%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	17 060 - 94,78%
Average Income per Game	1 418 155 $
Year to Date Revenue	29 781 264 $
Farm
Home Games Left	21
Average Attendance - %	6 652 - 95,03%
Average Income per Game	156 740 $
Year to Date Revenue	3 134 800 $
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	29 552 700 $
Farm Year To Date Expenses	2 123 640 $
Pro Salary Cap To Date	29 552 700 $
Farm Salary Cap To Date	2 123 640 $
Estimate
Pro Estimated Season Revenue	28 363 109 $
Farm Estimated Season Revenue	3 291 540 $
Pro Remaining Season Days	63
Pro Expenses Per Days	492 545 $
Pro Estimated Expenses	31 030 335 $
Farm Remaining Season Days	58
Farm Expenses Per Days	35 394 $
Farm Estimated Expenses	2 052 852 $
Estimated Season Expenses	33 083 187 $
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	43 827 044 $
Projected Bank Account	42 398 506 $

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 $ - 3 478 - 86,95%
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 $ - 1 344 - 67,21%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 140 - 71,35%
Farm Level 2:	4000 - 20 $ - 2 666 - 66,66%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	17 362 - 69,45%
Average Income per Game	2 231 743 $
Year to Date Revenue	46 866 600 $
Farm
Home Games Left	21
Average Attendance - %	4 807 - 68,67%
Average Income per Game	138 941 $
Year to Date Revenue	2 778 820 $
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	26 811 849 $
Farm Year To Date Expenses	1 360 569 $
Pro Salary Cap To Date	26 811 849 $
Farm Salary Cap To Date	1 360 569 $
Estimate
Pro Estimated Season Revenue	44 634 857 $
Farm Estimated Season Revenue	2 917 761 $
Pro Remaining Season Days	63
Pro Expenses Per Days	437 100 $
Pro Estimated Expenses	27 537 300 $
Farm Remaining Season Days	58
Farm Expenses Per Days	23 694 $
Farm Estimated Expenses	1 374 252 $
Estimated Season Expenses	28 911 552 $
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	127 211 351 $
Projected Bank Account	145 852 417 $

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 - 110 $ - 4 779 - 79,65%
Level 2:	5000 - 90 $ - 3 601 - 72,02%
Level 3:	2000 - 40 $ - 1 790 - 89,50%
Level 4:	4000 - 35 $ - 2 895 - 72,38%
Luxury :	1000 - 240 $ - 949 - 94,88%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 910 - 63,66%
Farm Level 2:	4000 - 25 $ - 2 158 - 53,95%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	14 014 - 77,86%
Average Income per Game	1 486 827 $
Year to Date Revenue	31 223 376 $
Farm
Home Games Left	20
Average Attendance - %	4 068 - 58,11%
Average Income per Game	137 106 $
Year to Date Revenue	2 879 220 $
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	27 615 354 $
Farm Year To Date Expenses	1 307 179 $
Pro Salary Cap To Date	27 615 354 $
Farm Salary Cap To Date	1 307 179 $
Estimate
Pro Estimated Season Revenue	29 736 549 $
Farm Estimated Season Revenue	2 742 114 $
Pro Remaining Season Days	63
Pro Expenses Per Days	461 276 $
Pro Estimated Expenses	29 060 388 $
Farm Remaining Season Days	58
Farm Expenses Per Days	22 019 $
Farm Estimated Expenses	1 277 102 $
Estimated Season Expenses	30 337 490 $
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	7 504 223 $
Projected Bank Account	9 645 396 $

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 $ - 5 984 - 99,73%
Level 2:	5000 - 60 $ - 4 963 - 99,27%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 990 - 99,75%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 762 - 92,07%
Farm Level 2:	4000 - 15 $ - 3 827 - 95,68%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	17 937 - 99,65%
Average Income per Game	1 519 134 $
Year to Date Revenue	31 901 808 $
Farm
Home Games Left	21
Average Attendance - %	6 589 - 94,13%
Average Income per Game	154 076 $
Year to Date Revenue	3 081 525 $
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	27 491 700 $
Farm Year To Date Expenses	1 379 640 $
Pro Salary Cap To Date	27 491 700 $
Farm Salary Cap To Date	1 379 640 $
Estimate
Pro Estimated Season Revenue	30 382 674 $
Farm Estimated Season Revenue	3 235 601 $
Pro Remaining Season Days	63
Pro Expenses Per Days	458 195 $
Pro Estimated Expenses	28 866 285 $
Farm Remaining Season Days	58
Farm Expenses Per Days	22 994 $
Farm Estimated Expenses	1 333 652 $
Estimated Season Expenses	30 199 937 $
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	16 111 993 $
Projected Bank Account	19 530 331 $

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 $ - 5 735 - 76,47%
Level 2:	6000 - 55 $ - 4 745 - 79,09%
Level 3:	3500 - 25 $ - 2 338 - 66,79%
Level 4:	5500 - 17 $ - 4 173 - 75,88%
Luxury :	2500 - 160 $ - 1 600 - 64,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 777 - 92,56%
Farm Level 2:	4000 - 15 $ - 3 845 - 96,12%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	18 591 - 74,36%
Average Income per Game	1 395 031 $
Year to Date Revenue	29 295 645 $
Farm
Home Games Left	21
Average Attendance - %	6 621 - 94,59%
Average Income per Game	154 855 $
Year to Date Revenue	3 097 100 $
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	27 407 325 $
Farm Year To Date Expenses	1 371 184 $
Pro Salary Cap To Date	27 407 325 $
Farm Salary Cap To Date	1 371 184 $
Estimate
Pro Estimated Season Revenue	27 900 614 $
Farm Estimated Season Revenue	3 251 955 $
Pro Remaining Season Days	63
Pro Expenses Per Days	446 659 $
Pro Estimated Expenses	28 139 517 $
Farm Remaining Season Days	58
Farm Expenses Per Days	22 055 $
Farm Estimated Expenses	1 279 190 $
Estimated Season Expenses	29 418 707 $
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	19 410 403 $
Projected Bank Account	21 144 265 $

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 $ - 2 824 - 94,13%
Farm Level 2:	4000 - 15 $ - 3 818 - 95,45%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	21
Average Attendance - %	13 320 - 74,00%
Average Income per Game	2 171 160 $
Year to Date Revenue	43 423 200 $
Farm
Home Games Left	21
Average Attendance - %	6 642 - 94,88%
Average Income per Game	156 104 $
Year to Date Revenue	3 122 085 $
Expense
Pro Players Total Salaries	56 485 000 $
Farm Players Total Salaries	2 550 600 $
Coaches Total Salaries	1 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 107 314 $
Farm Year To Date Expenses	1 739 670 $
Pro Salary Cap To Date	28 107 314 $
Farm Salary Cap To Date	1 739 670 $
Estimate
Pro Estimated Season Revenue	45 594 360 $
Farm Estimated Season Revenue	3 278 189 $
Pro Remaining Season Days	63
Pro Expenses Per Days	467 358 $
Pro Estimated Expenses	29 443 554 $
Farm Remaining Season Days	58
Farm Expenses Per Days	27 971 $
Farm Estimated Expenses	1 622 318 $
Estimated Season Expenses	31 065 872 $
Season Salary Cap	60 785 600 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 214 400 $
Estimate Over Minimum Salary Cap of 35 000 000 $	25 785 600 $
Current Bank Account	60 907 359 $
Projected Bank Account	78 714 036 $

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

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

Vegas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 708 - 95,14%
Level 2:	5000 - 60 $ - 4 712 - 94,24%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 977 - 99,42%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 695 - 89,82%
Farm Level 2:	4000 - 15 $ - 3 778 - 94,45%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	21
Average Attendance - %	17 397 - 96,65%
Average Income per Game	1 443 661 $
Year to Date Revenue	28 873 224 $
Farm
Home Games Left	21
Average Attendance - %	6 473 - 92,46%
Average Income per Game	150 981 $
Year to Date Revenue	3 019 610 $
Expense
Pro Players Total Salaries	57 808 000 $
Farm Players Total Salaries	1 202 500 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 900 000 $)
Pro Year To Date Expenses	30 293 758 $
Farm Year To Date Expenses	873 658 $
Pro Salary Cap To Date	30 293 758 $
Farm Salary Cap To Date	873 658 $
Estimate
Pro Estimated Season Revenue	30 316 885 $
Farm Estimated Season Revenue	3 170 590 $
Pro Remaining Season Days	63
Pro Expenses Per Days	478 114 $
Pro Estimated Expenses	30 121 182 $
Farm Remaining Season Days	58
Farm Expenses Per Days	14 428 $
Farm Estimated Expenses	836 824 $
Estimated Season Expenses	30 958 006 $
Season Salary Cap	58 610 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $	6 389 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $	23 610 500 $
Current Bank Account	21 481 173 $
Projected Bank Account	24 010 642 $

Pro Players Salaries
Evgeni Malkin	8 250 000 $ (3)
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)
Yanni Gourde	925 000 $ (2)
Patrick Laine	925 000 $ (1)
Ivan Provorov	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 : 57 808 000 $
Year 2020 : 42 825 000 $
Year 2021 : 29 150 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 21 445 500 $
Year 2020 : 12 662 500 $
Year 2021 : 9 687 500 $
Year 2022 : 925 000 $
Salary Cap with 1 Way Contract
Year 2019 : 57 808 000 $
Year 2020 : 41 125 000 $
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 $ - 5 870 - 97,84%
Level 2:	5000 - 50 $ - 4 763 - 95,26%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 893 - 97,32%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 808 - 60,26%
Farm Level 2:	4000 - 25 $ - 1 984 - 49,61%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	17 526 - 97,37%
Average Income per Game	1 360 536 $
Year to Date Revenue	28 571 262 $
Farm
Home Games Left	21
Average Attendance - %	3 792 - 54,17%
Average Income per Game	130 952 $
Year to Date Revenue	2 619 035 $
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	29 488 299 $
Farm Year To Date Expenses	1 062 303 $
Pro Salary Cap To Date	29 488 299 $
Farm Salary Cap To Date	1 062 303 $
Estimate
Pro Estimated Season Revenue	27 210 726 $
Farm Estimated Season Revenue	2 749 987 $
Pro Remaining Season Days	63
Pro Expenses Per Days	495 659 $
Pro Estimated Expenses	31 226 517 $
Farm Remaining Season Days	58
Farm Expenses Per Days	18 934 $
Farm Estimated Expenses	1 098 172 $
Estimated Season Expenses	32 324 689 $
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	37 971 565 $
Projected Bank Account	35 607 589 $

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 $ - 5 853 - 83,62%
Level 2:	6000 - 57 $ - 4 741 - 79,02%
Level 3:	3000 - 33 $ - 2 313 - 77,09%
Level 4:	5000 - 18 $ - 4 075 - 81,51%
Luxury :	2000 - 195 $ - 1 500 - 75,00%
Total Capacity :	23000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 797 - 93,23%
Farm Level 2:	4000 - 15 $ - 3 751 - 93,76%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	20
Average Attendance - %	18 483 - 80,36%
Average Income per Game	1 487 095 $
Year to Date Revenue	31 228 999 $
Farm
Home Games Left	20
Average Attendance - %	6 548 - 93,54%
Average Income per Game	154 155 $
Year to Date Revenue	3 237 245 $
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	30 133 946 $
Farm Year To Date Expenses	1 246 693 $
Pro Salary Cap To Date	30 133 946 $
Farm Salary Cap To Date	1 246 693 $
Estimate
Pro Estimated Season Revenue	29 741 904 $
Farm Estimated Season Revenue	3 083 090 $
Pro Remaining Season Days	63
Pro Expenses Per Days	507 659 $
Pro Estimated Expenses	31 982 517 $
Farm Remaining Season Days	58
Farm Expenses Per Days	20 282 $
Farm Estimated Expenses	1 176 356 $
Estimated Season Expenses	33 158 873 $
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	39 459 332 $
Projected Bank Account	39 125 453 $

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	31 750 770 $	62 956 500 $	2 043 500 $	27 956 500 $	20	20	40
Boston	36 580 103 $	64 357 750 $	642 250 $	29 357 750 $	20	23	43
Caroline	97 337 723 $	64 296 800 $	703 200 $	29 296 800 $	23	21	44
Chicago	9 454 491 $	61 444 950 $	3 555 050 $	26 444 950 $	22	22	44
Colorado	30 699 916 $	63 187 750 $	1 812 250 $	28 187 750 $	21	21	42
Dallas	87 423 501 $	63 715 800 $	1 284 200 $	28 715 800 $	20	22	42
Detroit	63 861 265 $	64 447 500 $	552 500 $	29 447 500 $	20	20	40
Edmonton	33 007 095 $	60 489 550 $	4 510 450 $	25 489 550 $	22	22	44
Floride	17 299 457 $	64 398 000 $	602 000 $	29 398 000 $	20	20	40
Los Angeles	73 322 898 $	59 972 500 $	5 027 500 $	24 972 500 $	20	20	40
Montreal	70 388 014 $	63 436 000 $	1 564 000 $	28 436 000 $	20	21	41
Nashville	8 694 209 $	62 805 000 $	2 195 000 $	27 805 000 $	20	21	41
New York I	125 750 911 $	64 358 000 $	642 000 $	29 358 000 $	22	19	41
New York R	69 101 043 $	59 020 000 $	5 980 000 $	24 020 000 $	20	20	40
Philadelphie	43 827 044 $	64 759 500 $	240 500 $	29 759 500 $	21	24	45
Pittsburgh	127 211 351 $	56 559 200 $	8 440 800 $	21 559 200 $	20	22	42
San Jose	7 504 223 $	62 335 250 $	2 664 750 $	27 335 250 $	20	28	48
Tampa Bay	16 111 993 $	59 071 350 $	5 928 650 $	24 071 350 $	20	20	40
Toronto	19 410 403 $	62 941 500 $	2 058 500 $	27 941 500 $	20	20	40
Vancouver	60 907 359 $	60 785 600 $	4 214 400 $	25 785 600 $	20	23	43
Vegas	21 481 173 $	58 610 500 $	6 389 500 $	23 610 500 $	20	21	41
Washington	37 971 565 $	63 200 250 $	1 799 750 $	28 200 250 $	20	24	44
Winnipeg	39 459 332 $	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 - %