PSL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 85$ - 5,983 - 100%
Level 2:	5000 - 45$ - 4,788 - 96%
Level 3:	2000 - 25$ - 1,994 - 100%
Level 4:	4000 - 17$ - 3,729 - 93%
Luxury :	1000 - 180$ - 983 - 98%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,477 - 97%
Average Income per Game	1,411,034$
Year to Date Revenue	57,852,410$
Expense
Pro Players Total Salaries	69,844,999$
Farm Players Total Salaries	0$
Coaches Total Salaries	3,600,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-4,000,000$
Pro Year To Date Expenses	70,094,645$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	66,494,643$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	414,943$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	65,844,999$
Estimate Under Maximum Salary Cap of 75,000,000$	9,155,001$
Estimate Over Minimum Salary Cap of 50,000,000$	15,844,999$
Current Bank Account	1,499,451$
Projected Bank Account	1,499,451$

Pro Players Salaries
Ryan O'Reilly	11,000,000$ (3)
-Salary Average :	7,500,000$
Joe Thornton	8,000,000$ (2)
-Salary Average :	8,000,000$
Kris Letang	7,250,000$ (5)
-Salary Average :	7,250,000$
P.K. Subban	7,000,000$ (1)
-Salary Average :	7,000,000$
Filip Forsberg	6,000,000$ (1)
-Salary Average :	6,000,000$
Mats Zuccarello (Out of Payroll)	4,500,000$ (5)
-Salary Average :	4,500,000$
Patric Hornqvist	4,250,000$ (3)
-Salary Average :	4,250,000$
Jake Gardiner	4,050,000$ (2)
-Salary Average :	4,050,000$
Wayne Simmonds	3,200,000$ (1)
-Salary Average :	3,200,000$
Alex Killorn	2,400,000$ (1)
-Salary Average :	2,400,000$
John Gibson	2,300,000$ (2)
-Salary Average :	2,300,000$
Nick Bonino	1,900,000$ (2)
-Salary Average :	500,000$
Andrej Sekera	1,750,000$ (1)
-Salary Average :	1,750,000$
Nick Holden	1,650,000$ (4)
-Salary Average :	1,650,000$
Kyle Palmieri	1,600,000$ (2)
-Salary Average :	500,000$
Michael Del Zotto	1,300,000$ (1)
-Salary Average :	1,300,000$
Cam Atkinson	1,175,000$ (1)
-Salary Average :	1,175,000$
Curtis McElhinney	999,999$ (4)
-Salary Average :	999,999$
Andrew Copp	925,000$ (1)
-Salary Average :	925,000$
Jan Rutta	925,000$ (5)
-Salary Average :	925,000$
Bo Horvat	832,500$ (1)
-Salary Average :	832,500$
Brandon Carlo	717,500$ (1)
-Salary Average :	717,500$
Bryan Rust	620,000$ (3)
-Salary Average :	620,000$
Total Pro Players	23
Salary Commitment
Year 2018 : 74,344,999$
Year 2019 : 49,044,999$
Year 2020 : 31,194,999$
Year 2021 : 15,324,999$
Salary Average Commitment
Year 2018 : 68,344,999$
Year 2019 : 43,044,999$
Year 2020 : 27,694,999$
Year 2021 : 15,324,999$
Salary Cap with 1 Way Contract
Year 2018 : 74,344,999$
Year 2019 : 49,044,999$
Year 2020 : 31,194,999$
Year 2021 : 15,324,999$

Farm Players Salaries
Rocco Grimaldi	92,500$ (1)
Salary Average :	92,500$
Zach Sanford	87,500$ (1)
Salary Average :	87,500$
Andreas Englund	77,583$ (2)
Salary Average :	77,583$
Christian Jaros	75,500$ (2)
Salary Average :	75,500$
Viktor Svedberg	75,000$ (4)
Salary Average :	75,000$
Juho Lammikko	71,750$ (2)
Salary Average :	71,750$
Julius Bergman	71,500$ (2)
Salary Average :	71,500$
Alexandre Carrier	68,833$ (2)
Salary Average :	68,833$
Daniel Audette	66,833$ (2)
Salary Average :	66,833$
Frederick Gaudreau	66,667$ (4)
Salary Average :	66,667$
Cameron Gaunce	65,000$ (4)
Salary Average :	65,000$
Brendan Ranford	62,500$ (4)
Salary Average :	62,500$
Jesper Boqvist	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	13
Salary Commitment
Year 2018 : 931,166$
Year 2019 : 701,166$
Year 2020 : 269,167$
Year 2021 : 269,167$
Salary Average Commitment
Year 2018 : 931,166$
Year 2019 : 701,166$
Year 2020 : 269,167$
Year 2021 : 269,167$

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 200$ - 4,573 - 76%
Level 2:	5000 - 190$ - 3,486 - 70%
Level 3:	2000 - 180$ - 1,463 - 73%
Level 4:	4000 - 170$ - 2,682 - 67%
Luxury :	1000 - 300$ - 779 - 78%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	12,983 - 72%
Average Income per Game	1,883,790$
Year to Date Revenue	77,235,388$
Expense
Pro Players Total Salaries	53,034,832$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	60,562,799$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	59,562,774$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	305,282$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	53,034,832$
Estimate Under Maximum Salary Cap of 75,000,000$	21,965,168$
Estimate Over Minimum Salary Cap of 50,000,000$	3,034,832$
Current Bank Account	79,908,815$
Projected Bank Account	79,908,815$

Pro Players Salaries
Alexander Steen	10,000,000$ (3)
-Salary Average :	10,000,000$
Brent Seabrook	5,000,000$ (1)
-Salary Average :	5,000,000$
Brandon Dubinsky	4,650,000$ (1)
-Salary Average :	4,650,000$
Josh Gorges	3,900,000$ (1)
-Salary Average :	3,900,000$
TJ Brodie	3,900,000$ (2)
-Salary Average :	3,900,000$
Tomas Hertl	3,000,000$ (2)
-Salary Average :	3,000,000$
Danny DeKeyser	2,250,000$ (2)
-Salary Average :	2,250,000$
Jesper Fast	1,750,000$ (5)
-Salary Average :	1,750,000$
Andreas Athanasiou	1,500,000$ (2)
-Salary Average :	1,500,000$
Cam Talbot	1,450,000$ (2)
-Salary Average :	575,000$
Jake McCabe	1,250,000$ (1)
-Salary Average :	1,250,000$
Luke Kunin	925,000$ (2)
-Salary Average :	925,000$
Neal Pionk	925,000$ (2)
-Salary Average :	925,000$
Colin White	925,000$ (2)
-Salary Average :	925,000$
Owen Tippett	925,000$ (2)
-Salary Average :	925,000$
Kevin Fiala	925,000$ (1)
-Salary Average :	925,000$
Timothy Liljegren	925,000$ (2)
-Salary Average :	925,000$
J.T. Compher	925,000$ (2)
-Salary Average :	925,000$
William Nylander	925,000$ (1)
-Salary Average :	925,000$
Adam Gaudette	916,666$ (2)
-Salary Average :	916,666$
Gustav Forsling	872,500$ (2)
-Salary Average :	872,500$
Jakub Vrana	863,333$ (2)
-Salary Average :	863,333$
Brett Howden	863,333$ (2)
-Salary Average :	863,333$
Brett Pesce	809,000$ (2)
-Salary Average :	809,000$
Mattias Janmark	700,000$ (3)
-Salary Average :	700,000$
Blake Coleman	660,000$ (1)
-Salary Average :	660,000$
Kristers Gudlevskis	650,000$ (2)
-Salary Average :	650,000$
Anton Forsberg	650,000$ (1)
-Salary Average :	650,000$
Total Pro Players	28
Salary Commitment
Year 2018 : 53,034,832$
Year 2019 : 35,074,832$
Year 2020 : 12,450,000$
Year 2021 : 1,750,000$
Salary Average Commitment
Year 2018 : 52,159,832$
Year 2019 : 34,199,832$
Year 2020 : 12,450,000$
Year 2021 : 1,750,000$
Salary Cap with 1 Way Contract
Year 2018 : 53,034,832$
Year 2019 : 35,074,832$
Year 2020 : 12,450,000$
Year 2021 : 1,750,000$

Farm Players Salaries
Ryan Donato	90,000$ (2)
Salary Average :	90,000$
Julius Honka	86,333$ (2)
Salary Average :	86,333$
Sami Niku	77,500$ (2)
Salary Average :	77,500$
Niklas Hansson	74,583$ (1)
Salary Average :	74,583$
Peter Cehlarik	74,250$ (1)
Salary Average :	74,250$
Blake Speers	72,833$ (2)
Salary Average :	72,833$
Kyle Wood	71,750$ (2)
Salary Average :	71,750$
Marcus Sorensen	70,000$ (4)
Salary Average :	70,000$
Josh Archibald	67,500$ (2)
Salary Average :	67,500$
Ben Smith	65,000$ (4)
Salary Average :	65,000$
Joseph LaBate	65,000$ (4)
Salary Average :	65,000$
Kyle Flanagan	65,000$ (4)
Salary Average :	65,000$
Cole Schneider	65,000$ (2)
Salary Average :	65,000$
Marek Hrivik	65,000$ (2)
Salary Average :	65,000$
Brandon Pirri	65,000$ (5)
Salary Average :	65,000$
Vili Saarijarvi	50,000$ (1)
Salary Average :	50,000$
Mason Appleton	50,000$ (1)
Salary Average :	50,000$
Thatcher Demko	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	18
Salary Commitment
Year 2018 : 1,224,749$
Year 2019 : 925,916$
Year 2020 : 330,000$
Year 2021 : 330,000$
Salary Average Commitment
Year 2018 : 1,224,749$
Year 2019 : 925,916$
Year 2020 : 330,000$
Year 2021 : 330,000$

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7825 - 100$ - 6,246 - 80%
Level 2:	3900 - 60$ - 4,041 - 104%
Level 3:	4900 - 35$ - 2,856 - 58%
Level 4:	1900 - 25$ - 2,230 - 117%
Luxury :	975 - 200$ - 951 - 98%
Total Capacity :	19500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,324 - 84%
Average Income per Game	1,671,567$
Year to Date Revenue	68,534,239$
Expense
Pro Players Total Salaries	60,928,833$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	3,000,000$
Pro Year To Date Expenses	58,252,208$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	57,252,280$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	349,880$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	63,928,833$
Estimate Under Maximum Salary Cap of 75,000,000$	11,071,167$
Estimate Over Minimum Salary Cap of 50,000,000$	13,928,833$
Current Bank Account	27,314,270$
Projected Bank Account	27,314,270$

Pro Players Salaries
Henrik Sedin	9,000,000$ (2)
-Salary Average :	9,000,000$
Mark Streit	8,000,000$ (1)
-Salary Average :	8,000,000$
Duncan Keith	6,000,000$ (3)
-Salary Average :	6,000,000$
Shane Doan	4,550,000$ (3)
-Salary Average :	4,550,000$
Matt Read	4,000,000$ (2)
-Salary Average :	4,000,000$
Matt Murray	3,750,000$ (2)
-Salary Average :	3,750,000$
Michael Stone	3,500,000$ (3)
-Salary Average :	3,500,000$
Adam Larsson	3,000,000$ (3)
-Salary Average :	3,000,000$
Mikkel Boedker	2,800,000$ (1)
-Salary Average :	2,800,000$
Tommy Wingels	2,550,000$ (4)
-Salary Average :	2,550,000$
Michal Neuvirth	2,500,000$ (3)
-Salary Average :	2,500,000$
Jason Chimera	2,000,000$ (2)
-Salary Average :	2,000,000$
Justin Falk	1,200,000$ (1)
-Salary Average :	1,200,000$
Jean-Gabriel Pageau	1,100,000$ (1)
-Salary Average :	1,100,000$
William Karlsson	1,000,000$ (1)
-Salary Average :	1,000,000$
Drake Caggiula	925,000$ (1)
-Salary Average :	925,000$
Brock Boeser	925,000$ (2)
-Salary Average :	925,000$
Jake Virtanen	894,167$ (2)
-Salary Average :	894,167$
Max Domi	863,333$ (2)
-Salary Average :	863,333$
Haydn Fleury	863,333$ (2)
-Salary Average :	863,333$
Brendan Perlini	833,000$ (1)
-Salary Average :	833,000$
Garret Sparks	675,000$ (3)
-Salary Average :	675,000$
Total Pro Players	22
Salary Commitment
Year 2018 : 60,928,833$
Year 2019 : 45,070,833$
Year 2020 : 22,775,000$
Year 2021 : 2,550,000$
Salary Average Commitment
Year 2018 : 60,928,833$
Year 2019 : 45,070,833$
Year 2020 : 22,775,000$
Year 2021 : 2,550,000$
Salary Cap with 1 Way Contract
Year 2018 : 60,928,833$
Year 2019 : 45,070,833$
Year 2020 : 22,775,000$
Year 2021 : 2,550,000$

Farm Players Salaries
Philip Larsen	102,500$ (1)
Salary Average :	102,500$
Colin McDonald	100,000$ (1)
Salary Average :	100,000$
Sonny Milano	92,500$ (1)
Salary Average :	92,500$
Dylan Gambrell	92,500$ (2)
Salary Average :	92,500$
Nail Yakupov	87,500$ (2)
Salary Average :	87,500$
Brendan Lemieux	83,917$ (2)
Salary Average :	83,917$
Vladislav Kamenev	83,333$ (2)
Salary Average :	83,333$
Derrick Pouliot	83,250$ (1)
Salary Average :	83,250$
Alex Lintuniemi	72,917$ (2)
Salary Average :	72,917$
Valentin Zykov	72,750$ (1)
Salary Average :	72,750$
Roland McKeown	71,750$ (1)
Salary Average :	71,750$
Nicolas Kerdiles	60,000$ (3)
Salary Average :	60,000$
Total Farm Players	12
Salary Commitment
Year 2018 : 1,002,917$
Year 2019 : 480,167$
Year 2020 : 60,000$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 1,002,917$
Year 2019 : 480,167$
Year 2020 : 60,000$
Year 2021 : 0$

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7825 - 200$ - 3,032 - 39%
Level 2:	3900 - 195$ - 1,624 - 42%
Level 3:	4900 - 190$ - 1,790 - 37%
Level 4:	1900 - 185$ - 883 - 46%
Luxury :	975 - 300$ - 561 - 58%
Total Capacity :	19500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	7,891 - 40%
Average Income per Game	2,182,764$
Year to Date Revenue	89,493,316$
Expense
Pro Players Total Salaries	77,350,834$
Farm Players Total Salaries	0$
Coaches Total Salaries	850,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-4,000,000$
Pro Year To Date Expenses	74,804,577$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	74,304,576$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	439,835$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	73,350,834$
Estimate Under Maximum Salary Cap of 75,000,000$	1,649,166$
Estimate Over Minimum Salary Cap of 50,000,000$	23,350,834$
Current Bank Account	40,537,711$
Projected Bank Account	40,537,711$

Pro Players Salaries
Claude Giroux	9,000,000$ (3)
-Salary Average :	9,000,000$
Loui Eriksson	8,000,000$ (2)
-Salary Average :	8,000,000$
Alex Pietrangelo	7,000,000$ (3)
-Salary Average :	7,000,000$
Jeff Carter	6,750,000$ (1)
-Salary Average :	6,750,000$
Henrik Lundqvist	6,000,000$ (2)
-Salary Average :	8,000,000$
Brandon Saad	5,750,000$ (3)
-Salary Average :	5,750,000$
Dustin Byfuglien	5,750,000$ (1)
-Salary Average :	500,000$
Artem Anisimov	4,550,000$ (2)
-Salary Average :	4,550,000$
Steve Mason	4,100,000$ (5)
-Salary Average :	4,100,000$
Jared Spurgeon	3,600,000$ (2)
-Salary Average :	500,000$
Frans Nielsen	3,500,000$ (2)
-Salary Average :	500,000$
Trevor Daley	3,166,667$ (4)
-Salary Average :	3,166,667$
Mike Ribeiro	1,500,000$ (1)
-Salary Average :	1,500,000$
Jay McClement	1,300,000$ (2)
-Salary Average :	1,300,000$
John Moore	1,300,000$ (1)
-Salary Average :	500,000$
Adam Lowry	1,000,000$ (1)
-Salary Average :	1,000,000$
Erik Haula	950,000$ (2)
-Salary Average :	950,000$
Brandon Montour	925,000$ (1)
-Salary Average :	925,000$
Marcus Kruger	850,000$ (1)
-Salary Average :	850,000$
Trevor van Riemsdyk	825,000$ (1)
-Salary Average :	825,000$
Mark Barberio	800,000$ (3)
-Salary Average :	800,000$
Jake Guentzel	734,167$ (2)
-Salary Average :	734,167$
Total Pro Players	22
Salary Commitment
Year 2018 : 77,350,834$
Year 2019 : 62,450,834$
Year 2020 : 29,816,667$
Year 2021 : 7,266,667$
Salary Average Commitment
Year 2018 : 67,200,834$
Year 2019 : 54,350,834$
Year 2020 : 29,816,667$
Year 2021 : 7,266,667$
Salary Cap with 1 Way Contract
Year 2018 : 77,350,834$
Year 2019 : 58,450,834$
Year 2020 : 29,816,667$
Year 2021 : 7,266,667$

Farm Players Salaries
Andrew Hammond	135,000$ (1)
Salary Average :	135,000$
Teddy Purcell	97,500$ (5)
Salary Average :	97,500$
Jussi Jokinen	95,000$ (4)
Salary Average :	95,000$
Calle Rosen	92,500$ (2)
Salary Average :	92,500$
Ryan MacInnis	79,750$ (2)
Salary Average :	79,750$
Christoph Bertschy	77,583$ (2)
Salary Average :	77,583$
Maxime Lajoie	72,000$ (2)
Salary Average :	72,000$
Connor Hobbs	72,000$ (2)
Salary Average :	72,000$
Anthony Peluso	70,000$ (3)
Salary Average :	70,000$
Anthony Richard	68,833$ (2)
Salary Average :	68,833$
Joe Hicketts	63,500$ (2)
Salary Average :	63,500$
Adam Cracknell	60,000$ (3)
Salary Average :	60,000$
Matt Taormina	57,500$ (3)
Salary Average :	57,500$
Total Farm Players	13
Salary Commitment
Year 2018 : 1,041,166$
Year 2019 : 906,166$
Year 2020 : 380,000$
Year 2021 : 192,500$
Salary Average Commitment
Year 2018 : 1,041,166$
Year 2019 : 906,166$
Year 2020 : 380,000$
Year 2021 : 192,500$

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - 100$ - 5,971 - 100%
Level 2:	5000 - 60$ - 4,633 - 93%
Level 3:	2000 - 35$ - 1,990 - 100%
Level 4:	4000 - 25$ - 3,487 - 87%
Luxury :	1000 - 200$ - 945 - 95%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,027 - 95%
Average Income per Game	1,705,306$
Year to Date Revenue	69,917,544$
Expense
Pro Players Total Salaries	54,970,415$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	55,186,900$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	54,186,917$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	316,217$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	54,970,415$
Estimate Under Maximum Salary Cap of 75,000,000$	20,029,585$
Estimate Over Minimum Salary Cap of 50,000,000$	4,970,415$
Current Bank Account	60,225,659$
Projected Bank Account	60,225,659$

Pro Players Salaries
Roberto Luongo (Out of Payroll)	5,333,333$ (2)
-Salary Average :	5,333,333$
Derek Ryan	5,100,000$ (4)
-Salary Average :	5,100,000$
Dominic Moore	4,500,000$ (1)
-Salary Average :	4,500,000$
Nick Bjugstad	4,100,000$ (2)
-Salary Average :	4,100,000$
Mattias Ekholm	3,750,000$ (4)
-Salary Average :	3,750,000$
Josh Bailey	3,500,000$ (4)
-Salary Average :	3,500,000$
Michael Frolik	3,300,000$ (1)
-Salary Average :	3,300,000$
Jason Demers	3,225,000$ (1)
-Salary Average :	3,225,000$
Ryan Strome	3,100,000$ (2)
-Salary Average :	3,100,000$
Chris Kunitz	3,000,000$ (2)
-Salary Average :	3,000,000$
Teuvo Teravainen	3,000,000$ (1)
-Salary Average :	3,000,000$
Carl Gunnarsson	2,900,000$ (3)
-Salary Average :	2,900,000$
Alex Stalock	1,500,000$ (1)
-Salary Average :	1,500,000$
Brendan Smith	1,275,000$ (1)
-Salary Average :	1,275,000$
Gustav Nyquist	1,050,000$ (1)
-Salary Average :	1,050,000$
Dalton Prout	1,050,000$ (1)
-Salary Average :	1,050,000$
Dmitrij Jaskin	1,000,000$ (2)
-Salary Average :	1,000,000$
Jamie Oleksiak	918,750$ (3)
-Salary Average :	918,750$
Pierre-Luc Dubois	894,166$ (2)
-Salary Average :	894,166$
Jake DeBrusk	863,333$ (2)
-Salary Average :	863,333$
Darnell Nurse	832,500$ (1)
-Salary Average :	832,500$
Alex DeBrincat	778,333$ (1)
-Salary Average :	778,333$
Total Pro Players	22
Salary Commitment
Year 2018 : 54,970,415$
Year 2019 : 34,459,582$
Year 2020 : 16,168,750$
Year 2021 : 12,350,000$
Salary Average Commitment
Year 2018 : 54,970,415$
Year 2019 : 34,459,582$
Year 2020 : 16,168,750$
Year 2021 : 12,350,000$
Salary Cap with 1 Way Contract
Year 2018 : 54,970,415$
Year 2019 : 34,459,582$
Year 2020 : 16,168,750$
Year 2021 : 12,350,000$

Farm Players Salaries
Peter Budaj	100,000$ (1)
Salary Average :	100,000$
Nolan Patrick	92,500$ (2)
Salary Average :	92,500$
Alex Chiasson	90,000$ (2)
Salary Average :	90,000$
Robert Hagg	89,417$ (1)
Salary Average :	89,417$
Robby Fabbri	89,417$ (2)
Salary Average :	89,417$
Alexander Nylander	89,417$ (2)
Salary Average :	89,417$
Tony DeAngelo	86,333$ (2)
Salary Average :	86,333$
Nick Cousins	84,000$ (1)
Salary Average :	84,000$
Ryan Hartman	83,300$ (1)
Salary Average :	83,300$
Dominik Masin	80,833$ (2)
Salary Average :	80,833$
Connor Brickley	75,000$ (1)
Salary Average :	75,000$
Dennis Yan	72,833$ (2)
Salary Average :	72,833$
Matthew Spencer	72,833$ (2)
Salary Average :	72,833$
Tyler Randell	70,000$ (3)
Salary Average :	70,000$
Jack Dougherty	69,500$ (2)
Salary Average :	69,500$
Reece Scarlett	67,500$ (3)
Salary Average :	67,500$
Scott Mayfield	67,500$ (1)
Salary Average :	67,500$
Nick Paul	67,000$ (1)
Salary Average :	67,000$
Mark McNeill	66,000$ (3)
Salary Average :	66,000$
Viktor Loov	65,000$ (2)
Salary Average :	65,000$
Jayson Megna	60,000$ (1)
Salary Average :	60,000$
Mackenzie Blackwood	50,000$ (1)
Salary Average :	50,000$
Jamie Devane	50,000$ (2)
Salary Average :	50,000$
Connor Ingram	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	24
Salary Commitment
Year 2018 : 1,788,383$
Year 2019 : 1,062,166$
Year 2020 : 203,500$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 1,788,383$
Year 2019 : 1,062,166$
Year 2020 : 203,500$
Year 2021 : 0$

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 100$ - 5,951 - 99%
Level 2:	5000 - 60$ - 4,577 - 92%
Level 3:	2000 - 35$ - 1,996 - 100%
Level 4:	4000 - 25$ - 3,482 - 87%
Luxury :	1000 - 200$ - 954 - 95%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,960 - 94%
Average Income per Game	1,685,194$
Year to Date Revenue	69,092,960$
Expense
Pro Players Total Salaries	58,657,500$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,850,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	59,001,058$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	58,001,024$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	337,048$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	58,657,500$
Estimate Under Maximum Salary Cap of 75,000,000$	16,342,500$
Estimate Over Minimum Salary Cap of 50,000,000$	8,657,500$
Current Bank Account	34,629,551$
Projected Bank Account	34,629,551$

Pro Players Salaries
Drew Doughty	7,000,000$ (1)
-Salary Average :	7,000,000$
Carey Price	7,000,000$ (3)
-Salary Average :	7,000,000$
Jordan Staal	6,000,000$ (3)
-Salary Average :	6,000,000$
Gabriel Landeskog	5,500,000$ (1)
-Salary Average :	5,500,000$
Morgan Rielly	5,000,000$ (2)
-Salary Average :	5,000,000$
Alex Galchenyuk	4,900,000$ (2)
-Salary Average :	4,900,000$
Brendan Gallagher	4,500,000$ (3)
-Salary Average :	4,500,000$
Jamie McGinn	2,900,000$ (1)
-Salary Average :	2,900,000$
Tomas Plekanec	2,400,000$ (2)
-Salary Average :	2,400,000$
Travis Hamonic	2,225,000$ (2)
-Salary Average :	2,225,000$
Thomas Vanek	2,000,000$ (4)
-Salary Average :	2,000,000$
Antoine Vermette	1,750,000$ (3)
-Salary Average :	1,750,000$
Jordie Benn	1,100,000$ (3)
-Salary Average :	1,100,000$
Antti Niemi	950,000$ (1)
-Salary Average :	950,000$
Noah Hanifin	925,000$ (2)
-Salary Average :	925,000$
Anthony Beauvillier	925,000$ (1)
-Salary Average :	925,000$
Anthony Mantha	832,500$ (1)
-Salary Average :	832,500$
Greg Pateryn	800,000$ (3)
-Salary Average :	800,000$
Jonathan Marchessault	750,000$ (1)
-Salary Average :	750,000$
Damon Severson	600,000$ (1)
-Salary Average :	600,000$
Oliver Bjorkstrand	600,000$ (1)
-Salary Average :	600,000$
Total Pro Players	21
Salary Commitment
Year 2018 : 58,657,500$
Year 2019 : 38,600,000$
Year 2020 : 23,150,000$
Year 2021 : 2,000,000$
Salary Average Commitment
Year 2018 : 58,657,500$
Year 2019 : 38,600,000$
Year 2020 : 23,150,000$
Year 2021 : 2,000,000$
Salary Cap with 1 Way Contract
Year 2018 : 58,657,500$
Year 2019 : 38,600,000$
Year 2020 : 23,150,000$
Year 2021 : 2,000,000$

Farm Players Salaries
Jesse Puljujarvi	92,500$ (1)
Salary Average :	92,500$
Kailer Yamamoto	92,500$ (2)
Salary Average :	92,500$
Adam Erne	87,417$ (2)
Salary Average :	87,417$
Mitchell Stephens	83,333$ (2)
Salary Average :	83,333$
Jujhar Khaira	83,250$ (1)
Salary Average :	83,250$
Curtis Lazar	83,250$ (1)
Salary Average :	83,250$
Frank Vatrano	79,250$ (2)
Salary Average :	79,250$
Alex Formenton	75,333$ (2)
Salary Average :	75,333$
Samuel Girard	72,833$ (2)
Salary Average :	72,833$
Graham Knott	72,833$ (2)
Salary Average :	72,833$
Ethan Bear	72,000$ (2)
Salary Average :	72,000$
Jonne Tammela	71,037$ (2)
Salary Average :	71,037$
Zack Mitchell	66,000$ (4)
Salary Average :	66,000$
Malcolm Subban	65,000$ (2)
Salary Average :	65,000$
Nicolas Deslauriers	60,000$ (1)
Salary Average :	60,000$
Keith Aulie	57,500$ (3)
Salary Average :	57,500$
T.J. Hensick	57,500$ (3)
Salary Average :	57,500$
Linus Ullmark	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	18
Salary Commitment
Year 2018 : 1,321,536$
Year 2019 : 952,536$
Year 2020 : 181,000$
Year 2021 : 66,000$
Salary Average Commitment
Year 2018 : 1,321,536$
Year 2019 : 952,536$
Year 2020 : 181,000$
Year 2021 : 66,000$

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 100$ - 5,927 - 99%
Level 2:	5000 - 60$ - 4,661 - 93%
Level 3:	2000 - 35$ - 1,995 - 100%
Level 4:	4000 - 25$ - 3,454 - 86%
Luxury :	1000 - 200$ - 948 - 95%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,986 - 94%
Average Income per Game	1,665,536$
Year to Date Revenue	68,286,974$
Expense
Pro Players Total Salaries	51,179,165$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,600,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	48,399,379$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	47,599,385$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	293,668$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	51,179,165$
Estimate Under Maximum Salary Cap of 75,000,000$	23,820,835$
Estimate Over Minimum Salary Cap of 50,000,000$	1,179,165$
Current Bank Account	36,489,284$
Projected Bank Account	36,489,284$

Pro Players Salaries
Craig Anderson	9,500,000$ (3)
-Salary Average :	9,500,000$
John-Michael Liles	6,000,000$ (2)
-Salary Average :	6,000,000$
Niklas Kronwall	6,000,000$ (2)
-Salary Average :	500,000$
Ondrej Pavelec	4,750,000$ (3)
-Salary Average :	4,750,000$
Kevin Bieksa	4,000,000$ (1)
-Salary Average :	4,000,000$
Vladimir Sobotka	3,500,000$ (3)
-Salary Average :	3,500,000$
Brad Richardson	2,250,000$ (1)
-Salary Average :	500,000$
Matt Calvert	2,200,000$ (3)
-Salary Average :	2,200,000$
Tobias Rieder	2,000,000$ (1)
-Salary Average :	2,000,000$
Ben Hutton	925,000$ (1)
-Salary Average :	925,000$
Trent Frederic	925,000$ (2)
-Salary Average :	925,000$
Boris Katchouk	864,166$ (2)
-Salary Average :	864,166$
Evgeni Svechnikov	863,333$ (2)
-Salary Average :	863,333$
Kevin Connauton	800,000$ (1)
-Salary Average :	500,000$
Denis Malgin	715,000$ (1)
-Salary Average :	715,000$
Jonas Siegenthaler	714,166$ (2)
-Salary Average :	714,166$
Anton Rodin	700,000$ (3)
-Salary Average :	700,000$
Daniel Sprong	692,500$ (2)
-Salary Average :	692,500$
Brett Kulak	680,000$ (1)
-Salary Average :	680,000$
Mason Raymond	675,000$ (2)
-Salary Average :	675,000$
MacKenzie Weegar	675,000$ (2)
-Salary Average :	675,000$
Greg Carey	650,000$ (3)
-Salary Average :	650,000$
Michael Sgarbossa	600,000$ (2)
-Salary Average :	600,000$
Jonas Gustavsson	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	24
Salary Commitment
Year 2018 : 51,179,165$
Year 2019 : 39,309,165$
Year 2020 : 21,300,000$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 43,629,165$
Year 2019 : 33,809,165$
Year 2020 : 21,300,000$
Year 2021 : 0$
Salary Cap with 1 Way Contract
Year 2018 : 51,179,165$
Year 2019 : 39,309,165$
Year 2020 : 21,300,000$
Year 2021 : 0$

Farm Players Salaries
Blake Siebenaler	69,500$ (2)
Salary Average :	69,500$
Michael Brodzinski	66,750$ (1)
Salary Average :	66,750$
Ross Colton	60,000$ (2)
Salary Average :	60,000$
Unknown (G)	50,000$ (1)
Salary Average :	50,000$
Hudson Elynuik	50,000$ (2)
Salary Average :	50,000$
Dillon Dube	50,000$ (1)
Salary Average :	50,000$
Ryan McLeod	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	7
Salary Commitment
Year 2018 : 396,250$
Year 2019 : 179,500$
Year 2020 : 0$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 396,250$
Year 2019 : 179,500$
Year 2020 : 0$
Year 2021 : 0$

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Centre
Level 1:	8200 - 93$ - 6,281 - 77%
Level 2:	4000 - 72$ - 3,943 - 99%
Level 3:	5000 - 28$ - 3,009 - 60%
Level 4:	2100 - 27$ - 2,320 - 110%
Luxury :	1200 - 195$ - 977 - 81%
Total Capacity :	20500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,531 - 81%
Average Income per Game	1,706,765$
Year to Date Revenue	69,977,354$
Expense
Pro Players Total Salaries	66,198,943$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,150,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	68,800,287$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	67,996,871$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	377,395$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	66,198,943$
Estimate Under Maximum Salary Cap of 75,000,000$	8,801,057$
Estimate Over Minimum Salary Cap of 50,000,000$	16,198,943$
Current Bank Account	40,502,522$
Projected Bank Account	40,502,522$

Pro Players Salaries
Alex Ovechkin	9,540,000$ (5)
-Salary Average :	9,540,000$
Ryan Getzlaf	9,250,000$ (2)
-Salary Average :	9,250,000$
Sergei Bobrovsky	7,425,000$ (5)
-Salary Average :	7,425,000$
Brent Burns	5,760,000$ (3)
-Salary Average :	5,760,000$
Jack Johnson	5,000,000$ (1)
-Salary Average :	5,000,000$
John Carlson	3,967,000$ (4)
-Salary Average :	3,967,000$
Rickard Rakell	3,789,444$ (4)
-Salary Average :	3,789,444$
Martin Hanzal	3,500,000$ (3)
-Salary Average :	3,500,000$
Eric Staal	3,500,000$ (5)
-Salary Average :	3,500,000$
Zach Hyman	2,250,000$ (2)
-Salary Average :	2,250,000$
Cody Ceci	2,250,000$ (1)
-Salary Average :	2,250,000$
Zemgus Girgensons	1,600,000$ (2)
-Salary Average :	1,600,000$
Matt Hunwick	999,999$ (3)
-Salary Average :	999,999$
Brady Skjei	925,000$ (1)
-Salary Average :	925,000$
Shayne Gostisbehere	925,000$ (1)
-Salary Average :	925,000$
Pavel Zacha	925,000$ (1)
-Salary Average :	925,000$
Magnus Paajarvi	900,000$ (1)
-Salary Average :	900,000$
Evan Rodrigues	842,500$ (1)
-Salary Average :	842,500$
Timo Meier	832,500$ (1)
-Salary Average :	832,500$
Mike Hoffman	750,000$ (1)
-Salary Average :	750,000$
Tanner Kero	667,500$ (1)
-Salary Average :	667,500$
Keith Kinkaid	600,000$ (1)
-Salary Average :	600,000$
Total Pro Players	22
Salary Commitment
Year 2018 : 66,198,943$
Year 2019 : 51,581,443$
Year 2020 : 38,481,443$
Year 2021 : 28,221,444$
Salary Average Commitment
Year 2018 : 66,198,943$
Year 2019 : 51,581,443$
Year 2020 : 38,481,443$
Year 2021 : 28,221,444$
Salary Cap with 1 Way Contract
Year 2018 : 66,198,943$
Year 2019 : 51,581,443$
Year 2020 : 38,481,443$
Year 2021 : 28,221,444$

Farm Players Salaries
Casey Mittelstadt	92,500$ (2)
Salary Average :	92,500$
Filip Chytil	92,500$ (2)
Salary Average :	92,500$
Jimmy Hayes	92,500$ (1)
Salary Average :	92,500$
Gabriel Carlsson	89,417$ (2)
Salary Average :	89,417$
Lias Andersson	89,417$ (2)
Salary Average :	89,417$
Ryan Collins	88,083$ (2)
Salary Average :	88,083$
Jakub Zboril	86,333$ (2)
Salary Average :	86,333$
Ville Husso	84,700$ (2)
Salary Average :	84,700$
Mario Lucia	79,250$ (3)
Salary Average :	79,250$
Boo Nieves	75,500$ (2)
Salary Average :	75,500$
Beau Bennett	72,500$ (2)
Salary Average :	72,500$
A.J. Greer	72,500$ (1)
Salary Average :	72,500$
Ashton Sautner	67,500$ (2)
Salary Average :	67,500$
Martin Frk	65,000$ (2)
Salary Average :	65,000$
Stefan Matteau	65,000$ (2)
Salary Average :	65,000$
Garrett Mitchell	65,000$ (3)
Salary Average :	65,000$
Felix Girard	65,000$ (2)
Salary Average :	65,000$
Tyler Lewington	63,800$ (1)
Salary Average :	63,800$
Jeremy Gregoire	62,500$ (1)
Salary Average :	62,500$
Nick Schneider	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	20
Salary Commitment
Year 2018 : 1,519,000$
Year 2019 : 1,177,700$
Year 2020 : 144,250$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 1,519,000$
Year 2019 : 1,177,700$
Year 2020 : 144,250$
Year 2021 : 0$

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 100$ - 5,959 - 99%
Level 2:	5000 - 60$ - 4,599 - 92%
Level 3:	2000 - 35$ - 1,994 - 100%
Level 4:	4000 - 25$ - 3,442 - 86%
Luxury :	1000 - 200$ - 961 - 96%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,955 - 94%
Average Income per Game	1,673,916$
Year to Date Revenue	68,630,574$
Expense
Pro Players Total Salaries	62,850,000$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	65,930,785$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	65,180,813$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	359,322$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	62,850,000$
Estimate Under Maximum Salary Cap of 75,000,000$	12,150,000$
Estimate Over Minimum Salary Cap of 50,000,000$	12,850,000$
Current Bank Account	37,397,254$
Projected Bank Account	37,397,254$

Pro Players Salaries
Pekka Rinne	7,000,000$ (4)
-Salary Average :	7,000,000$
Milan Lucic	6,000,000$ (5)
-Salary Average :	6,000,000$
Alexander Edler	6,000,000$ (3)
-Salary Average :	6,000,000$
Markus Granlund	5,000,000$ (2)
-Salary Average :	5,000,000$
Sami Vatanen	5,000,000$ (1)
-Salary Average :	5,000,000$
T.J. Oshie	4,500,000$ (1)
-Salary Average :	4,500,000$
Anton Stralman	4,500,000$ (3)
-Salary Average :	4,500,000$
Dan Hamhuis	4,250,000$ (2)
-Salary Average :	4,250,000$
Mathieu Perreault	4,125,000$ (4)
-Salary Average :	4,125,000$
Adam Henrique	4,000,000$ (2)
-Salary Average :	4,000,000$
Boone Jenner	2,900,000$ (4)
-Salary Average :	2,900,000$
Melker Karlsson	1,850,000$ (3)
-Salary Average :	1,850,000$
Zack Kassian	1,500,000$ (1)
-Salary Average :	1,500,000$
Kyle Clifford	1,250,000$ (3)
-Salary Average :	1,250,000$
Matt Irwin	1,100,000$ (1)
-Salary Average :	1,100,000$
Leon Draisaitl (Out of Payroll)	925,000$ (1)
-Salary Average :	925,000$
Adrian Kempe	925,000$ (1)
-Salary Average :	925,000$
Kevin Roy	925,000$ (2)
-Salary Average :	925,000$
Kevan Miller	850,000$ (2)
-Salary Average :	850,000$
Paul Byron	600,000$ (1)
-Salary Average :	600,000$
Aaron Dell	575,000$ (3)
-Salary Average :	575,000$
Total Pro Players	21
Salary Commitment
Year 2018 : 63,775,000$
Year 2019 : 49,225,000$
Year 2020 : 34,200,000$
Year 2021 : 20,025,000$
Salary Average Commitment
Year 2018 : 63,775,000$
Year 2019 : 49,225,000$
Year 2020 : 34,200,000$
Year 2021 : 20,025,000$
Salary Cap with 1 Way Contract
Year 2018 : 63,775,000$
Year 2019 : 49,225,000$
Year 2020 : 34,200,000$
Year 2021 : 20,025,000$

Farm Players Salaries
Spencer Foo	92,500$ (2)
Salary Average :	92,500$
Griffen Molino	92,500$ (2)
Salary Average :	92,500$
Nathan Noel	77,583$ (2)
Salary Average :	77,583$
Calvin Thurkauf	71,500$ (2)
Salary Average :	71,500$
Brandon Gignac	71,417$ (2)
Salary Average :	71,417$
Fredrik Claesson	70,000$ (2)
Salary Average :	70,000$
Clark Bishop	69,500$ (2)
Salary Average :	69,500$
Gabriel Gagne	69,250$ (1)
Salary Average :	69,250$
Antoine Bibeau	67,500$ (2)
Salary Average :	67,500$
Dominic Turgeon	66,750$ (1)
Salary Average :	66,750$
Justin Auger	65,000$ (2)
Salary Average :	65,000$
Yannick Veilleux	65,000$ (3)
Salary Average :	65,000$
Eric Selleck	65,000$ (3)
Salary Average :	65,000$
Michael Paliotta	65,000$ (3)
Salary Average :	65,000$
Cole Cassels	57,500$ (1)
Salary Average :	57,500$
Nick Ellis	50,000$ (1)
Salary Average :	50,000$
Philippe Desrosiers	50,000$ (1)
Salary Average :	50,000$
Alexis D'Aoust	50,000$ (2)
Salary Average :	50,000$
Andreas Borgman	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	19
Salary Commitment
Year 2018 : 1,266,000$
Year 2019 : 922,500$
Year 2020 : 195,000$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 1,266,000$
Year 2019 : 922,500$
Year 2020 : 195,000$
Year 2021 : 0$

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - 56$ - 6,844 - 86%
Level 2:	4000 - 55$ - 4,096 - 102%
Level 3:	5000 - 26$ - 2,979 - 60%
Level 4:	2000 - 25$ - 2,333 - 117%
Luxury :	1500 - 100$ - 1,121 - 75%
Total Capacity :	20500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,373 - 85%
Average Income per Game	1,315,878$
Year to Date Revenue	53,950,995$
Expense
Pro Players Total Salaries	69,305,556$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	2,000,000$
Pro Year To Date Expenses	71,614,572$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	70,614,550$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	397,207$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,305,556$
Estimate Under Maximum Salary Cap of 75,000,000$	3,694,444$
Estimate Over Minimum Salary Cap of 50,000,000$	21,305,556$
Current Bank Account	25,640,575$
Projected Bank Account	25,640,575$

Pro Players Salaries
Sidney Crosby	10,900,000$ (3)
-Salary Average :	10,900,000$
Brayden Schenn	6,000,000$ (2)
-Salary Average :	6,000,000$
Jonathan Quick	5,800,000$ (5)
-Salary Average :	5,800,000$
Nick Foligno	5,500,000$ (5)
-Salary Average :	5,500,000$
Rasmus Ristolainen	5,400,000$ (1)
-Salary Average :	5,400,000$
Hampus Lindholm	5,205,556$ (2)
-Salary Average :	5,205,556$
Tyler Myers	5,000,000$ (1)
-Salary Average :	5,000,000$
Justin Williams	4,500,000$ (2)
-Salary Average :	4,500,000$
Darren Helm	3,850,000$ (3)
-Salary Average :	3,850,000$
Johnny Oduya	3,750,000$ (2)
-Salary Average :	500,000$
Kyle Okposo	3,500,000$ (1)
-Salary Average :	3,500,000$
Daniel Winnik	1,800,000$ (2)
-Salary Average :	1,800,000$
Nate Thompson	1,600,000$ (1)
-Salary Average :	1,600,000$
Jacob Markstrom	1,600,000$ (2)
-Salary Average :	1,600,000$
Auston Matthews	925,000$ (2)
-Salary Average :	925,000$
Kyle Connor	925,000$ (1)
-Salary Average :	925,000$
Carl Hagelin	850,000$ (1)
-Salary Average :	850,000$
Brian Dumoulin	800,000$ (2)
-Salary Average :	800,000$
Nate Schmidt	750,000$ (1)
-Salary Average :	925,000$
Devante Smith-Pelly	650,000$ (3)
-Salary Average :	650,000$
Total Pro Players	20
Salary Commitment
Year 2018 : 69,305,556$
Year 2019 : 51,280,556$
Year 2020 : 26,700,000$
Year 2021 : 11,300,000$
Salary Average Commitment
Year 2018 : 66,230,556$
Year 2019 : 48,030,556$
Year 2020 : 26,700,000$
Year 2021 : 11,300,000$
Salary Cap with 1 Way Contract
Year 2018 : 69,305,556$
Year 2019 : 51,280,556$
Year 2020 : 26,700,000$
Year 2021 : 11,300,000$

Farm Players Salaries
Marc Methot	375,000$ (1)
Salary Average :	375,000$
Colin Greening	100,000$ (3)
Salary Average :	100,000$
Ludwig Bystrom	77,500$ (2)
Salary Average :	77,500$
Paul Bittner	74,750$ (2)
Salary Average :	74,750$
Jacob Middleton	73,500$ (2)
Salary Average :	73,500$
Julius Nattinen	73,083$ (2)
Salary Average :	73,083$
Deven Sideroff	72,833$ (2)
Salary Average :	72,833$
Lukas Bengtsson	70,500$ (2)
Salary Average :	70,500$
Seth Helgeson	70,000$ (3)
Salary Average :	70,000$
Teddy Blueger	66,750$ (1)
Salary Average :	66,750$
Colby Cave	65,500$ (2)
Salary Average :	65,500$
Reid Gardiner	65,000$ (2)
Salary Average :	65,000$
Graham Black	65,000$ (1)
Salary Average :	65,000$
Sam Carrick	65,000$ (2)
Salary Average :	65,000$
Tye McGinn	65,000$ (3)
Salary Average :	65,000$
Tristan Jarry	63,083$ (2)
Salary Average :	63,083$
Jordan Oesterle	58,500$ (1)
Salary Average :	58,500$
Rod Pelley	50,000$ (2)
Salary Average :	50,000$
Eamon McAdam	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	19
Salary Commitment
Year 2018 : 1,600,999$
Year 2019 : 985,749$
Year 2020 : 235,000$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 1,600,999$
Year 2019 : 985,749$
Year 2020 : 235,000$
Year 2021 : 0$

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - 64$ - 6,527 - 82%
Level 2:	4000 - 63$ - 4,102 - 103%
Level 3:	4500 - 45$ - 2,836 - 63%
Level 4:	1800 - 35$ - 2,119 - 118%
Luxury :	1200 - 200$ - 1,028 - 86%
Total Capacity :	19500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,612 - 85%
Average Income per Game	1,641,230$
Year to Date Revenue	67,290,412$
Expense
Pro Players Total Salaries	71,222,000$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,940,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	68,224,962$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	67,284,950$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	407,695$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,222,000$
Estimate Under Maximum Salary Cap of 75,000,000$	3,778,000$
Estimate Over Minimum Salary Cap of 50,000,000$	21,222,000$
Current Bank Account	27,816,796$
Projected Bank Account	27,816,796$

Pro Players Salaries
Zdeno Chara	9,000,000$ (1)
-Salary Average :	9,000,000$
Erik Karlsson	6,500,000$ (1)
-Salary Average :	6,500,000$
Mark Scheifele	6,125,000$ (3)
-Salary Average :	6,125,000$
Jeff Skinner	6,000,000$ (2)
-Salary Average :	6,000,000$
Aleksander Barkov	5,900,000$ (1)
-Salary Average :	5,900,000$
Jaden Schwartz	5,250,000$ (2)
-Salary Average :	5,250,000$
Frederik Andersen	5,000,000$ (4)
-Salary Average :	5,000,000$
Ryan McDonagh	4,700,000$ (5)
-Salary Average :	4,700,000$
Jakub Voracek	4,500,000$ (1)
-Salary Average :	4,500,000$
Mikael Granlund	3,200,000$ (3)
-Salary Average :	3,200,000$
Jacob Trouba	2,812,000$ (2)
-Salary Average :	2,812,000$
J.T. Miller	2,750,000$ (3)
-Salary Average :	2,750,000$
Shawn Matthias	1,850,000$ (1)
-Salary Average :	1,850,000$
Chad Johnson	1,450,000$ (5)
-Salary Average :	1,450,000$
Colin Miller	1,000,000$ (4)
-Salary Average :	1,000,000$
Jack Eichel	925,000$ (2)
-Salary Average :	925,000$
Adam Pelech	925,000$ (1)
-Salary Average :	925,000$
Zach Werenski	925,000$ (1)
-Salary Average :	925,000$
Jaccob Slavin	742,500$ (1)
-Salary Average :	742,500$
Brayden Point	667,500$ (1)
-Salary Average :	667,500$
Sebastian Aho	500,000$ (1)
-Salary Average :	500,000$
Brian Gibbons	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	22
Salary Commitment
Year 2018 : 71,222,000$
Year 2019 : 39,212,000$
Year 2020 : 24,225,000$
Year 2021 : 12,150,000$
Salary Average Commitment
Year 2018 : 71,222,000$
Year 2019 : 39,212,000$
Year 2020 : 24,225,000$
Year 2021 : 12,150,000$
Salary Cap with 1 Way Contract
Year 2018 : 71,222,000$
Year 2019 : 39,212,000$
Year 2020 : 24,225,000$
Year 2021 : 12,150,000$

Farm Players Salaries
Samuel Morin	136,333$ (1)
Salary Average :	136,333$
Luke Gazdic	100,000$ (1)
Salary Average :	100,000$
Dylan Sikura	92,500$ (2)
Salary Average :	92,500$
Troy Terry	92,500$ (2)
Salary Average :	92,500$
Miro Aaltonen	92,500$ (3)
Salary Average :	50,000$
Tucker Poolman	92,500$ (3)
Salary Average :	92,500$
Dylan Blujus	92,500$ (2)
Salary Average :	92,500$
Riley Barber	92,500$ (2)
Salary Average :	92,500$
Alex Lyon	87,413$ (3)
Salary Average :	87,413$
Tyler Moy	79,250$ (2)
Salary Average :	79,250$
Steven Fogarty	75,000$ (3)
Salary Average :	75,000$
Nikita Nesterov	72,500$ (1)
Salary Average :	72,500$
Erik Cernak	72,250$ (2)
Salary Average :	72,250$
Anton Lindholm	71,750$ (1)
Salary Average :	71,750$
Nelson Nogier	71,333$ (2)
Salary Average :	71,333$
Spencer Watson	70,583$ (2)
Salary Average :	70,583$
Dominik Simon	69,250$ (2)
Salary Average :	69,250$
Joseph Blandisi	68,000$ (2)
Salary Average :	68,000$
Robbie Russo	65,000$ (4)
Salary Average :	65,000$
Francis Beauvillier	65,000$ (2)
Salary Average :	65,000$
Christian Thomas	65,000$ (3)
Salary Average :	65,000$
Christian Djoos	65,000$ (2)
Salary Average :	65,000$
Cody Bass	61,250$ (3)
Salary Average :	61,250$
Chris Wideman	60,000$ (2)
Salary Average :	60,000$
Stuart Percy	57,500$ (1)
Salary Average :	57,500$
Derek Grant	50,000$ (1)
Salary Average :	50,000$
Jeremy Smith	50,000$ (1)
Salary Average :	50,000$
Kyle Capobianco	50,000$ (1)
Salary Average :	50,000$
Matthew Highmore	50,000$ (1)
Salary Average :	50,000$
Mat Bodie	50,000$ (2)
Salary Average :	50,000$
Total Farm Players	30
Salary Commitment
Year 2018 : 2,217,412$
Year 2019 : 1,579,328$
Year 2020 : 538,662$
Year 2021 : 65,000$
Salary Average Commitment
Year 2018 : 2,174,912$
Year 2019 : 1,536,828$
Year 2020 : 496,162$
Year 2021 : 65,000$

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7450 - 190$ - 3,078 - 41%
Level 2:	3600 - 176$ - 1,636 - 45%
Level 3:	4500 - 170$ - 1,707 - 38%
Level 4:	1800 - 160$ - 878 - 49%
Luxury :	1150 - 290$ - 587 - 51%
Total Capacity :	18500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	7,887 - 43%
Average Income per Game	1,968,567$
Year to Date Revenue	80,711,241$
Expense
Pro Players Total Salaries	68,195,610$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	73,564,068$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	72,564,034$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	390,936$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	68,195,610$
Estimate Under Maximum Salary Cap of 75,000,000$	6,804,390$
Estimate Over Minimum Salary Cap of 50,000,000$	18,195,610$
Current Bank Account	32,812,963$
Projected Bank Account	32,812,963$

Pro Players Salaries
Phil Kessel	9,000,000$ (1)
-Salary Average :	9,000,000$
Nicklas Backstrom	6,700,000$ (5)
-Salary Average :	6,700,000$
John Tavares	6,000,000$ (1)
-Salary Average :	500,000$
Matt Duchene (Out of Payroll)	6,000,000$ (2)
-Salary Average :	6,000,000$
Matt Niskanen	5,750,000$ (5)
-Salary Average :	5,750,000$
Alexander Radulov	5,750,000$ (3)
-Salary Average :	5,750,000$
Mikko Koivu	5,500,000$ (4)
-Salary Average :	5,500,000$
Alex Goligoski	4,800,000$ (2)
-Salary Average :	4,800,000$
Cory Schneider	4,500,000$ (1)
-Salary Average :	4,500,000$
Oscar Klefbom	4,167,000$ (4)
-Salary Average :	4,167,000$
Jonas Brodin	4,000,000$ (1)
-Salary Average :	4,000,000$
Ryan Miller	2,111,111$ (2)
-Salary Average :	2,111,111$
Jason Zucker	2,000,000$ (3)
-Salary Average :	2,000,000$
Torey Krug	1,400,000$ (1)
-Salary Average :	1,400,000$
Andrej Sustr	1,300,000$ (2)
-Salary Average :	874,000$
Alexander Petrovic (Out of Payroll)	1,200,000$ (2)
-Salary Average :	1,200,000$
Tom Kuhnhackl	999,999$ (1)
-Salary Average :	0$
Jonathan Drouin	832,500$ (1)
-Salary Average :	832,500$
Ryan Fitzgerald	792,500$ (2)
-Salary Average :	792,500$
Pierre-Edouard Bellemare	725,000$ (2)
-Salary Average :	725,000$
Erik Gustafsson	667,500$ (1)
-Salary Average :	667,500$
Daniel Catenacci	600,000$ (1)
-Salary Average :	600,000$
Matt Greene	600,000$ (1)
-Salary Average :	600,000$
Total Pro Players	23
Salary Commitment
Year 2018 : 75,395,610$
Year 2019 : 46,795,611$
Year 2020 : 29,867,000$
Year 2021 : 22,117,000$
Salary Average Commitment
Year 2018 : 68,469,611$
Year 2019 : 46,369,611$
Year 2020 : 29,867,000$
Year 2021 : 22,117,000$
Salary Cap with 1 Way Contract
Year 2018 : 75,395,610$
Year 2019 : 46,795,611$
Year 2020 : 29,867,000$
Year 2021 : 22,117,000$

Farm Players Salaries
Keaton Thompson	79,500$ (2)
Salary Average :	79,500$
Ville Pokka	65,000$ (2)
Salary Average :	65,000$
Anders Lindback	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	3
Salary Commitment
Year 2018 : 194,500$
Year 2019 : 144,500$
Year 2020 : 0$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 194,500$
Year 2019 : 144,500$
Year 2020 : 0$
Year 2021 : 0$

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8200 - 100$ - 6,372 - 78%
Level 2:	4300 - 60$ - 4,366 - 102%
Level 3:	5000 - 35$ - 2,918 - 58%
Level 4:	2000 - 25$ - 2,293 - 115%
Luxury :	1000 - 200$ - 954 - 95%
Total Capacity :	20500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,902 - 82%
Average Income per Game	1,736,876$
Year to Date Revenue	71,211,925$
Expense
Pro Players Total Salaries	74,608,332$
Farm Players Total Salaries	0$
Coaches Total Salaries	2,400,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	73,997,274$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	72,797,299$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	428,296$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,608,332$
Estimate Under Maximum Salary Cap of 75,000,000$	391,668$
Estimate Over Minimum Salary Cap of 50,000,000$	24,608,332$
Current Bank Account	28,418,932$
Projected Bank Account	28,418,932$

Pro Players Salaries
Travis Zajac	6,500,000$ (3)
-Salary Average :	6,500,000$
Keith Yandle	6,350,000$ (4)
-Salary Average :	6,350,000$
Patrick Marleau	6,250,000$ (2)
-Salary Average :	6,250,000$
Dustin Brown	5,875,000$ (3)
-Salary Average :	5,875,000$
Mika Zibanejad	5,350,000$ (2)
-Salary Average :	5,350,000$
Andy Greene	5,000,000$ (2)
-Salary Average :	5,000,000$
Sean Couturier	4,333,333$ (4)
-Salary Average :	4,333,333$
James van Riemsdyk	4,250,000$ (5)
-Salary Average :	4,250,000$
Marc-Edouard Vlasic	4,250,000$ (5)
-Salary Average :	4,250,000$
Niklas Hjalmarsson	4,100,000$ (3)
-Salary Average :	4,100,000$
Justin Braun	3,800,000$ (3)
-Salary Average :	3,800,000$
Mikael Backlund	3,575,000$ (5)
-Salary Average :	3,575,000$
Colton Sceviour	3,000,000$ (5)
-Salary Average :	3,000,000$
Leo Komarov	2,950,000$ (3)
-Salary Average :	2,950,000$
Brian Elliott	2,300,000$ (1)
-Salary Average :	2,300,000$
Ian Cole	1,500,000$ (1)
-Salary Average :	500,000$
Casey Cizikas	1,200,000$ (1)
-Salary Average :	500,000$
Marian Hossa	1,000,000$ (1)
-Salary Average :	1,000,000$
Dennis Wideman	999,999$ (3)
-Salary Average :	999,999$
Antti Raanta	800,000$ (2)
-Salary Average :	925,000$
Connor Brown	650,000$ (1)
-Salary Average :	650,000$
Dennis Rasmussen	575,000$ (2)
-Salary Average :	575,000$
Total Pro Players	22
Salary Commitment
Year 2018 : 74,608,332$
Year 2019 : 67,958,332$
Year 2020 : 49,983,332$
Year 2021 : 25,758,333$
Salary Average Commitment
Year 2018 : 73,033,332$
Year 2019 : 68,083,332$
Year 2020 : 49,983,332$
Year 2021 : 25,758,333$
Salary Cap with 1 Way Contract
Year 2018 : 74,608,332$
Year 2019 : 67,958,332$
Year 2020 : 49,983,332$
Year 2021 : 25,758,333$

Farm Players Salaries
Kevin Gravel	100,000$ (5)
Salary Average :	100,000$
Tommy Cross	100,000$ (1)
Salary Average :	100,000$
Paul LaDue	92,500$ (2)
Salary Average :	92,500$
Frank Corrado	92,500$ (5)
Salary Average :	92,500$
Klim Kostin	92,500$ (2)
Salary Average :	92,500$
Stephen Gionta	85,000$ (1)
Salary Average :	85,000$
Scott Laughton	83,250$ (1)
Salary Average :	83,250$
Mitchell Vande Sompel	72,833$ (2)
Salary Average :	72,833$
Samuel Kurker	65,000$ (2)
Salary Average :	65,000$
Steven Kampfer	60,000$ (2)
Salary Average :	50,000$
Mark Stuart	57,500$ (1)
Salary Average :	57,500$
Lauri Korpikoski	57,500$ (1)
Salary Average :	57,500$
Brian Campbell	57,500$ (1)
Salary Average :	57,500$
Byron Froese	57,500$ (3)
Salary Average :	57,500$
Daniel Vladar	50,000$ (1)
Salary Average :	50,000$
Joe Cannata	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	16
Salary Commitment
Year 2018 : 1,173,583$
Year 2019 : 632,833$
Year 2020 : 250,000$
Year 2021 : 192,500$
Salary Average Commitment
Year 2018 : 1,163,583$
Year 2019 : 622,833$
Year 2020 : 250,000$
Year 2021 : 192,500$

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,931 - 99%
Level 2:	5000 - 60$ - 4,605 - 92%
Level 3:	2000 - 35$ - 1,990 - 100%
Level 4:	4000 - 25$ - 3,456 - 86%
Luxury :	1000 - 200$ - 945 - 95%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,928 - 94%
Average Income per Game	1,674,387$
Year to Date Revenue	68,649,880$
Expense
Pro Players Total Salaries	52,420,000$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,400,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	62,755,046$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	62,055,694$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	299,548$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	52,420,000$
Estimate Under Maximum Salary Cap of 75,000,000$	22,580,000$
Estimate Over Minimum Salary Cap of 50,000,000$	2,420,000$
Current Bank Account	15,214,835$
Projected Bank Account	15,214,835$

Pro Players Salaries
David Krejci	7,250,000$ (1)
-Salary Average :	7,250,000$
Corey Crawford	6,000,000$ (5)
-Salary Average :	6,000,000$
Jordan Eberle	6,000,000$ (1)
-Salary Average :	6,000,000$
Kris Russell	4,500,000$ (4)
-Salary Average :	4,500,000$
Cody Eakin	3,650,000$ (3)
-Salary Average :	3,650,000$
Nino Niederreiter	3,500,000$ (3)
-Salary Average :	3,500,000$
Blake Comeau	3,500,000$ (3)
-Salary Average :	3,500,000$
Erik Gudbranson	3,500,000$ (4)
-Salary Average :	3,500,000$
Charlie Coyle	2,600,000$ (3)
-Salary Average :	2,600,000$
Chris Kelly	2,500,000$ (1)
-Salary Average :	2,500,000$
Brett Ritchie	2,400,000$ (4)
-Salary Average :	2,400,000$
David Schlemko (Out of Payroll)	2,000,000$ (2)
-Salary Average :	2,000,000$
Matthew Tkachuk	925,000$ (1)
-Salary Average :	925,000$
Brady Tkachuk (Out of Payroll)	925,000$ (2)
-Salary Average :	925,000$
Anders Bjork	925,000$ (2)
-Salary Average :	925,000$
Devin Shore	870,000$ (2)
-Salary Average :	870,000$
Ben Chiarot	850,000$ (3)
-Salary Average :	850,000$
Josh Manson	825,000$ (2)
-Salary Average :	825,000$
David Rittich	725,000$ (3)
-Salary Average :	725,000$
Derek Forbort	650,000$ (1)
-Salary Average :	650,000$
Robert Bortuzzo	650,000$ (1)
-Salary Average :	650,000$
Lukas Sedlak	600,000$ (2)
-Salary Average :	600,000$
Total Pro Players	22
Salary Commitment
Year 2018 : 55,345,000$
Year 2019 : 37,370,000$
Year 2020 : 31,225,000$
Year 2021 : 16,400,000$
Salary Average Commitment
Year 2018 : 55,345,000$
Year 2019 : 37,370,000$
Year 2020 : 31,225,000$
Year 2021 : 16,400,000$
Salary Cap with 1 Way Contract
Year 2018 : 55,345,000$
Year 2019 : 37,370,000$
Year 2020 : 31,225,000$
Year 2021 : 16,400,000$

Farm Players Salaries
Tomas Jurco	100,000$ (2)
Salary Average :	100,000$
Kalle Kossila	92,500$ (1)
Salary Average :	92,500$
Jacob de la Rose	92,500$ (1)
Salary Average :	92,500$
Austin Czarnik	84,250$ (1)
Salary Average :	84,250$
Slater Koekkoek	80,000$ (2)
Salary Average :	80,000$
Drew Stafford	80,000$ (3)
Salary Average :	80,000$
Alexandar Georgiev	79,250$ (2)
Salary Average :	79,250$
Danny O'Regan	79,250$ (1)
Salary Average :	79,250$
Stefan Noesen	66,000$ (3)
Salary Average :	66,000$
Matthew Peca	65,000$ (3)
Salary Average :	65,000$
Casey Nelson	65,000$ (4)
Salary Average :	65,000$
Luke Witkowski	62,700$ (1)
Salary Average :	62,700$
Nick Shore	60,000$ (1)
Salary Average :	60,000$
Scott Wilson	59,000$ (2)
Salary Average :	59,000$
Christian Wolanin	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	15
Salary Commitment
Year 2018 : 1,115,450$
Year 2019 : 594,250$
Year 2020 : 276,000$
Year 2021 : 65,000$
Salary Average Commitment
Year 2018 : 1,115,450$
Year 2019 : 594,250$
Year 2020 : 276,000$
Year 2021 : 65,000$

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	9500 - 95$ - 6,362 - 67%
Level 2:	5000 - 59$ - 4,593 - 92%
Level 3:	6000 - 30$ - 2,914 - 49%
Level 4:	3000 - 25$ - 3,159 - 105%
Luxury :	1500 - 195$ - 1,009 - 67%
Total Capacity :	25000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	18,037 - 72%
Average Income per Game	1,753,320$
Year to Date Revenue	71,886,102$
Expense
Pro Players Total Salaries	64,546,333$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	59,429,791$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	58,429,841$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	370,318$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	64,546,333$
Estimate Under Maximum Salary Cap of 75,000,000$	10,453,667$
Estimate Over Minimum Salary Cap of 50,000,000$	14,546,333$
Current Bank Account	47,578,769$
Projected Bank Account	47,578,769$

Pro Players Salaries
Andrew Ladd	8,000,000$ (1)
-Salary Average :	8,000,000$
Kevin Shattenkirk	6,650,000$ (4)
-Salary Average :	6,650,000$
Eric Fehr	6,000,000$ (1)
-Salary Average :	6,000,000$
Christopher Tanev	4,450,000$ (4)
-Salary Average :	4,450,000$
Ondrej Palat	4,000,000$ (3)
-Salary Average :	4,000,000$
Matt Cullen	4,000,000$ (1)
-Salary Average :	4,000,000$
Jake Muzzin	4,000,000$ (5)
-Salary Average :	4,000,000$
Cam Ward	3,300,000$ (3)
-Salary Average :	3,300,000$
Brandon Sutter	3,300,000$ (1)
-Salary Average :	3,300,000$
Ron Hainsey	3,000,000$ (1)
-Salary Average :	3,000,000$
Mark Pysyk	2,499,000$ (3)
-Salary Average :	2,499,000$
Brandon Manning	2,000,000$ (3)
-Salary Average :	2,000,000$
Derek MacKenzie	2,000,000$ (2)
-Salary Average :	2,000,000$
Tom Wilson	2,000,000$ (2)
-Salary Average :	2,000,000$
Josh Anderson	1,850,000$ (2)
-Salary Average :	1,850,000$
Joakim Nordstrom	1,275,000$ (4)
-Salary Average :	1,275,000$
Joonas Donskoi	925,000$ (2)
-Salary Average :	925,000$
Thomas Chabot	863,333$ (2)
-Salary Average :	863,333$
Mathew Barzal	863,333$ (2)
-Salary Average :	863,333$
Andre Burakovsky	832,500$ (1)
-Salary Average :	832,500$
Marcus Pettersson	794,167$ (2)
-Salary Average :	794,167$
Ondrej Kase	670,000$ (2)
-Salary Average :	670,000$
Philipp Grubauer	650,000$ (2)
-Salary Average :	650,000$
Viktor Arvidsson	624,000$ (1)
-Salary Average :	624,000$
Total Pro Players	24
Salary Commitment
Year 2018 : 64,546,333$
Year 2019 : 38,789,833$
Year 2020 : 28,174,000$
Year 2021 : 16,375,000$
Salary Average Commitment
Year 2018 : 64,546,333$
Year 2019 : 38,789,833$
Year 2020 : 28,174,000$
Year 2021 : 16,375,000$
Salary Cap with 1 Way Contract
Year 2018 : 64,546,333$
Year 2019 : 38,789,833$
Year 2020 : 28,174,000$
Year 2021 : 16,375,000$

Farm Players Salaries
Calvin Pickard	100,000$ (4)
Salary Average :	100,000$
Brian Flynn	99,900$ (1)
Salary Average :	99,900$
Travis Sanheim	92,500$ (1)
Salary Average :	92,500$
Scottie Upshall	90,000$ (3)
Salary Average :	90,000$
Tyson Jost	88,533$ (2)
Salary Average :	88,533$
Marko Dano	85,000$ (2)
Salary Average :	85,000$
Luc Snuggerud	76,750$ (2)
Salary Average :	76,750$
Jesper Bratt	74,917$ (2)
Salary Average :	74,917$
Warren Foegele	74,667$ (2)
Salary Average :	74,667$
Gustav Olofsson	72,500$ (1)
Salary Average :	72,500$
Anthony Stolarz	72,500$ (2)
Salary Average :	72,500$
Joseph Cramarossa	72,450$ (3)
Salary Average :	72,450$
Trevor Carrick	70,000$ (1)
Salary Average :	70,000$
Jan Kostalek	69,333$ (1)
Salary Average :	69,333$
Nick Moutrey	69,250$ (1)
Salary Average :	69,250$
Kevin Labanc	66,750$ (1)
Salary Average :	66,750$
Artturi Lehkonen	66,750$ (1)
Salary Average :	66,750$
Matt Buckles	65,000$ (2)
Salary Average :	65,000$
Chris Terry	65,000$ (4)
Salary Average :	65,000$
Andre Benoit	60,000$ (2)
Salary Average :	60,000$
Zac Dalpe	60,000$ (2)
Salary Average :	60,000$
Cameron Schilling	57,500$ (3)
Salary Average :	57,500$
Vitek Vanecek	50,000$ (1)
Salary Average :	50,000$
Brian Cooper	50,000$ (1)
Salary Average :	50,000$
Jonas Johansson	50,000$ (1)
Salary Average :	50,000$
Evan Cowley	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	26
Salary Commitment
Year 2018 : 1,849,300$
Year 2019 : 1,042,317$
Year 2020 : 384,950$
Year 2021 : 165,000$
Salary Average Commitment
Year 2018 : 1,849,300$
Year 2019 : 1,042,317$
Year 2020 : 384,950$
Year 2021 : 165,000$

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Brooklyn Centre
Level 1:	6000 - 100$ - 5,776 - 96%
Level 2:	5000 - 65$ - 4,416 - 88%
Level 3:	2000 - 36$ - 1,997 - 100%
Level 4:	4000 - 25$ - 3,455 - 86%
Luxury :	1000 - 200$ - 933 - 93%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,577 - 92%
Average Income per Game	1,711,221$
Year to Date Revenue	70,160,051$
Expense
Pro Players Total Salaries	70,592,500$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	775,000$
Pro Year To Date Expenses	74,406,112$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	73,406,079$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	404,477$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,367,500$
Estimate Under Maximum Salary Cap of 75,000,000$	3,632,500$
Estimate Over Minimum Salary Cap of 50,000,000$	21,367,500$
Current Bank Account	9,592,162$
Projected Bank Account	9,592,162$

Pro Players Salaries
Henrik Zetterberg	7,500,000$ (1)
-Salary Average :	7,500,000$
Dion Phaneuf	7,500,000$ (2)
-Salary Average :	7,500,000$
Tuukka Rask	7,000,000$ (4)
-Salary Average :	7,000,000$
Sean Monahan	6,375,000$ (2)
-Salary Average :	6,375,000$
Taylor Hall	6,000,000$ (1)
-Salary Average :	6,000,000$
Steven Stamkos	5,500,000$ (2)
-Salary Average :	5,500,000$
Brad Marchand	5,000,000$ (3)
-Salary Average :	5,000,000$
Alec Martinez	4,000,000$ (4)
-Salary Average :	4,000,000$
Anders Lee	3,750,000$ (4)
-Salary Average :	3,750,000$
Justin Schultz	3,675,000$ (1)
-Salary Average :	3,675,000$
Ryan Murray	2,825,000$ (2)
-Salary Average :	2,825,000$
Karl Alzner	2,800,000$ (3)
-Salary Average :	2,800,000$
Matt Dumba (Out of Payroll)	2,550,000$ (1)
-Salary Average :	2,550,000$
Jay Beagle	1,750,000$ (1)
-Salary Average :	500,000$
Zack Smith	1,700,000$ (1)
-Salary Average :	1,700,000$
Yanni Gourde	1,000,000$ (5)
-Salary Average :	1,000,000$
Anders Nilsson	1,000,000$ (1)
-Salary Average :	1,000,000$
Kyle Brodziak	900,000$ (2)
-Salary Average :	500,000$
Luke Schenn	850,000$ (1)
-Salary Average :	850,000$
Tom Pyatt	800,000$ (2)
-Salary Average :	800,000$
Conor Sheary	667,500$ (1)
-Salary Average :	667,500$
Total Pro Players	21
Salary Commitment
Year 2018 : 73,142,500$
Year 2019 : 47,450,000$
Year 2020 : 23,550,000$
Year 2021 : 15,750,000$
Salary Average Commitment
Year 2018 : 71,492,500$
Year 2019 : 47,050,000$
Year 2020 : 23,550,000$
Year 2021 : 15,750,000$
Salary Cap with 1 Way Contract
Year 2018 : 73,142,500$
Year 2019 : 47,450,000$
Year 2020 : 23,550,000$
Year 2021 : 15,750,000$

Farm Players Salaries
Taylor Chorney	95,000$ (5)
Salary Average :	95,000$
Torrey Mitchell	95,000$ (5)
Salary Average :	95,000$
Kevin Klein	95,000$ (5)
Salary Average :	95,000$
Micheal Haley	95,000$ (5)
Salary Average :	95,000$
MacKenzie MacEachern	92,500$ (1)
Salary Average :	92,500$
Patrick Sieloff	83,250$ (1)
Salary Average :	83,250$
Ryan Gropp	80,250$ (2)
Salary Average :	80,250$
Reid Duke	77,000$ (2)
Salary Average :	77,000$
Joey Laleggia	70,000$ (2)
Salary Average :	70,000$
Andrew Nielsen	69,750$ (2)
Salary Average :	69,750$
Reid Boucher	68,750$ (3)
Salary Average :	68,750$
Dillon Simpson	67,500$ (3)
Salary Average :	67,500$
Gemel Smith	67,000$ (1)
Salary Average :	67,000$
Michael Bunting	66,750$ (1)
Salary Average :	66,750$
Thomas Schemitsch	66,750$ (1)
Salary Average :	66,750$
Brandon Bollig	65,000$ (4)
Salary Average :	65,000$
Jonny Brodzinski	65,000$ (3)
Salary Average :	65,000$
Laurent Brossoit	65,000$ (1)
Salary Average :	65,000$
Michael Bournival	65,000$ (2)
Salary Average :	65,000$
Zach Trotman	65,000$ (4)
Salary Average :	65,000$
Chad Ruhwedel	65,000$ (4)
Salary Average :	65,000$
Nic Dowd	64,000$ (4)
Salary Average :	64,000$
Julien Nantel	63,000$ (1)
Salary Average :	63,000$
Aaron Ness	61,250$ (4)
Salary Average :	61,250$
Alex Biega	60,000$ (2)
Salary Average :	50,000$
Alexandre Grenier	58,500$ (1)
Salary Average :	58,500$
Sam Brittain	50,000$ (1)
Salary Average :	50,000$
Darren Kramer	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	28
Salary Commitment
Year 2018 : 1,986,250$
Year 2019 : 1,323,500$
Year 2020 : 901,500$
Year 2021 : 700,250$
Salary Average Commitment
Year 2018 : 1,976,250$
Year 2019 : 1,313,500$
Year 2020 : 901,500$
Year 2021 : 700,250$

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	9200 - 100$ - 6,307 - 69%
Level 2:	4900 - 60$ - 4,679 - 95%
Level 3:	5600 - 35$ - 2,869 - 51%
Level 4:	2225 - 25$ - 2,518 - 113%
Luxury :	1075 - 200$ - 971 - 90%
Total Capacity :	23000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,344 - 75%
Average Income per Game	1,766,253$
Year to Date Revenue	72,416,389$
Expense
Pro Players Total Salaries	56,198,000$
Farm Players Total Salaries	0$
Coaches Total Salaries	2,100,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	55,141,495$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	54,041,473$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	323,718$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	56,198,000$
Estimate Under Maximum Salary Cap of 75,000,000$	18,802,000$
Estimate Over Minimum Salary Cap of 50,000,000$	6,198,000$
Current Bank Account	35,114,172$
Projected Bank Account	35,114,172$

Pro Players Salaries
Jeff Petry	7,000,000$ (2)
-Salary Average :	7,000,000$
Nathan MacKinnon (Out of Payroll)	6,300,000$ (2)
-Salary Average :	6,300,000$
Joe Pavelski	6,000,000$ (2)
-Salary Average :	6,000,000$
Oliver Ekman-Larsson	6,000,000$ (2)
-Salary Average :	6,000,000$
Ryan Spooner	4,500,000$ (1)
-Salary Average :	4,500,000$
Marcus Johansson	3,750,000$ (1)
-Salary Average :	500,000$
Roman Polak	3,100,000$ (1)
-Salary Average :	3,100,000$
Martin Jones	3,000,000$ (4)
-Salary Average :	3,000,000$
Adam McQuaid	3,000,000$ (3)
-Salary Average :	3,000,000$
Tomas Tatar	2,750,000$ (1)
-Salary Average :	2,750,000$
Colin Wilson	2,500,000$ (1)
-Salary Average :	2,500,000$
Oscar Fantenberg	925,000$ (3)
-Salary Average :	925,000$
Markus Nutivaara	843,000$ (1)
-Salary Average :	843,000$
Jake Dotchin	812,500$ (2)
-Salary Average :	812,500$
Paul Postma	775,000$ (1)
-Salary Average :	775,000$
Connor Carrick	750,000$ (1)
-Salary Average :	750,000$
Michael Amadio	667,500$ (1)
-Salary Average :	667,500$
Stephen Johns	650,000$ (1)
-Salary Average :	650,000$
Michael Mersch	650,000$ (3)
-Salary Average :	650,000$
Brendan Leipsic	625,000$ (1)
-Salary Average :	625,000$
Josh Jooris	600,000$ (3)
-Salary Average :	600,000$
Edward Pasquale	500,000$ (1)
-Salary Average :	500,000$
Cal Petersen	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	23
Salary Commitment
Year 2018 : 56,198,000$
Year 2019 : 34,287,500$
Year 2020 : 8,175,000$
Year 2021 : 3,000,000$
Salary Average Commitment
Year 2018 : 52,948,000$
Year 2019 : 34,287,500$
Year 2020 : 8,175,000$
Year 2021 : 3,000,000$
Salary Cap with 1 Way Contract
Year 2018 : 56,198,000$
Year 2019 : 34,287,500$
Year 2020 : 8,175,000$
Year 2021 : 3,000,000$

Farm Players Salaries
Eeli Tolvanen	92,500$ (2)
Salary Average :	92,500$
Hudson Fasching	92,500$ (2)
Salary Average :	92,500$
Ian McCoshen	92,500$ (2)
Salary Average :	92,500$
Jacob Larsson	89,417$ (2)
Salary Average :	89,417$
Ryan Pulock	86,633$ (2)
Salary Average :	86,633$
Morgan Klimchuk	86,333$ (1)
Salary Average :	86,333$
Janne Kuokkanen	84,250$ (2)
Salary Average :	84,250$
Roope Hintz	81,167$ (2)
Salary Average :	81,167$
Laurent Dauphin	76,750$ (1)
Salary Average :	76,750$
Nic Petan	75,833$ (2)
Salary Average :	75,833$
Rasmus Andersson	75,583$ (2)
Salary Average :	75,583$
Aleksi Saarela	75,333$ (2)
Salary Average :	75,333$
Michael Spacek	75,000$ (2)
Salary Average :	75,000$
Victor Mete	74,833$ (2)
Salary Average :	74,833$
Markus Hannikainen	74,250$ (2)
Salary Average :	74,250$
Nikita Soshnikov	73,667$ (1)
Salary Average :	73,667$
Oliver Kylington	73,083$ (2)
Salary Average :	73,083$
Josh Jacobs	72,583$ (2)
Salary Average :	72,583$
Ryan Kujawinski	69,250$ (1)
Salary Average :	69,250$
Ben Thomas	69,000$ (2)
Salary Average :	69,000$
Charles Hudon	65,000$ (2)
Salary Average :	65,000$
Zach Nastasiuk	64,750$ (2)
Salary Average :	64,750$
Corey Tropp	62,500$ (3)
Salary Average :	62,500$
Brett Sterling	50,000$ (1)
Salary Average :	50,000$
Brandon Mashinter	50,000$ (1)
Salary Average :	50,000$
Sebastien Aho	50,000$ (1)
Salary Average :	50,000$
Tyler Parsons	50,000$ (1)
Salary Average :	50,000$
Hunter Miska	50,000$ (1)
Salary Average :	50,000$
Matej Machovsky	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	29
Salary Commitment
Year 2018 : 2,082,715$
Year 2019 : 1,476,715$
Year 2020 : 62,500$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 2,082,715$
Year 2019 : 1,476,715$
Year 2020 : 62,500$
Year 2021 : 0$

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	STAPLES Center
Level 1:	6000 - 100$ - 5,953 - 99%
Level 2:	5000 - 60$ - 4,596 - 92%
Level 3:	2000 - 35$ - 1,990 - 99%
Level 4:	4000 - 25$ - 3,429 - 86%
Luxury :	1000 - 200$ - 963 - 96%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,930 - 94%
Average Income per Game	1,673,338$
Year to Date Revenue	68,606,844$
Expense
Pro Players Total Salaries	76,432,999$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-3,500,000$
Pro Year To Date Expenses	73,236,044$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	72,236,074$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	437,475$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	72,932,999$
Estimate Under Maximum Salary Cap of 75,000,000$	2,067,001$
Estimate Over Minimum Salary Cap of 50,000,000$	22,932,999$
Current Bank Account	4,752,622$
Projected Bank Account	4,752,622$

Pro Players Salaries
Evgeni Malkin	9,500,000$ (5)
-Salary Average :	9,500,000$
Patrice Bergeron	8,750,000$ (1)
-Salary Average :	8,750,000$
Vladimir Tarasenko	8,000,000$ (3)
-Salary Average :	8,000,000$
Daniel Sedin	7,000,000$ (1)
-Salary Average :	7,000,000$
Andrei Markov	6,000,000$ (2)
-Salary Average :	6,000,000$
Victor Hedman	5,750,000$ (2)
-Salary Average :	500,000$
Nikita Kucherov	4,500,000$ (4)
-Salary Average :	4,500,000$
Radko Gudas	4,000,000$ (2)
-Salary Average :	4,000,000$
David Perron	3,750,000$ (5)
-Salary Average :	3,750,000$
Evgeny Kuznetsov	3,400,000$ (3)
-Salary Average :	3,400,000$
Lars Eller	2,500,000$ (1)
-Salary Average :	2,500,000$
Antoine Roussel	2,500,000$ (3)
-Salary Average :	2,500,000$
Dmitry Orlov	2,250,000$ (2)
-Salary Average :	500,000$
Brian Boyle	2,000,000$ (1)
-Salary Average :	2,000,000$
Cody Franson	999,999$ (3)
-Salary Average :	999,999$
Nikita Zaitsev	925,000$ (1)
-Salary Average :	925,000$
Andrei Vasilevskiy	925,000$ (1)
-Salary Average :	925,000$
Pavel Buchnevich	925,000$ (1)
-Salary Average :	925,000$
Kasperi Kapanen	833,000$ (3)
-Salary Average :	833,000$
Fedor Tyutin	750,000$ (2)
-Salary Average :	750,000$
Mark Borowiecki	600,000$ (1)
-Salary Average :	600,000$
Mike Condon	575,000$ (2)
-Salary Average :	500,000$
Total Pro Players	22
Salary Commitment
Year 2018 : 76,432,999$
Year 2019 : 52,807,999$
Year 2020 : 33,482,999$
Year 2021 : 17,750,000$
Salary Average Commitment
Year 2018 : 69,357,999$
Year 2019 : 45,732,999$
Year 2020 : 33,482,999$
Year 2021 : 17,750,000$
Salary Cap with 1 Way Contract
Year 2018 : 76,432,999$
Year 2019 : 52,807,999$
Year 2020 : 33,482,999$
Year 2021 : 17,750,000$

Farm Players Salaries
Matt Beleskey	100,000$ (3)
Salary Average :	100,000$
Andrei Mironov	92,500$ (2)
Salary Average :	92,500$
Jordan Schmaltz	92,500$ (2)
Salary Average :	92,500$
Oskar Lindblom	92,500$ (2)
Salary Average :	92,500$
Lucas Johansen	92,500$ (2)
Salary Average :	92,500$
J-F Berube	90,000$ (3)
Salary Average :	90,000$
Denis Gurianov	89,417$ (2)
Salary Average :	89,417$
Logan Brown	89,417$ (2)
Salary Average :	89,417$
Christian Fischer	81,750$ (1)
Salary Average :	81,750$
Remi Elie	76,750$ (1)
Salary Average :	76,750$
Maxim Mamin	75,750$ (2)
Salary Average :	75,750$
Madison Bowey	75,000$ (2)
Salary Average :	75,000$
Robin Norell	71,750$ (2)
Salary Average :	71,750$
Brett Pollock	71,167$ (2)
Salary Average :	71,167$
Dean Kukan	70,000$ (3)
Salary Average :	70,000$
Axel Holmstrom	68,667$ (2)
Salary Average :	68,667$
Lucas Wallmark	68,333$ (2)
Salary Average :	68,333$
Dysin Mayo	67,833$ (2)
Salary Average :	67,833$
Patrice Cormier	65,000$ (3)
Salary Average :	65,000$
Corey Elkins	65,000$ (1)
Salary Average :	65,000$
Zachary Fucale	50,000$ (1)
Salary Average :	50,000$
Sammy Blais	50,000$ (1)
Salary Average :	50,000$
Jeff Zatkoff	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	23
Salary Commitment
Year 2018 : 1,745,834$
Year 2019 : 1,372,334$
Year 2020 : 325,000$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 1,745,834$
Year 2019 : 1,372,334$
Year 2020 : 325,000$
Year 2021 : 0$

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - 100$ - 5,965 - 99%
Level 2:	5000 - 40$ - 4,819 - 96%
Level 3:	2000 - 35$ - 1,997 - 100%
Level 4:	4000 - 12$ - 3,698 - 92%
Luxury :	1000 - 175$ - 978 - 98%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,457 - 97%
Average Income per Game	1,559,793$
Year to Date Revenue	63,951,524$
Expense
Pro Players Total Salaries	70,337,499$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	69,612,749$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	68,612,714$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	403,037$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	70,337,499$
Estimate Under Maximum Salary Cap of 75,000,000$	4,662,501$
Estimate Over Minimum Salary Cap of 50,000,000$	20,337,499$
Current Bank Account	36,111,828$
Projected Bank Account	36,111,828$

Pro Players Salaries
Zach Parise	11,000,000$ (1)
-Salary Average :	11,000,000$
Jamie Benn	5,250,000$ (1)
-Salary Average :	5,250,000$
Derick Brassard	5,000,000$ (5)
-Salary Average :	5,000,000$
Andrew MacDonald	4,750,000$ (1)
-Salary Average :	4,750,000$
Bryan Little	4,750,000$ (2)
-Salary Average :	500,000$
Nick Leddy	4,000,000$ (2)
-Salary Average :	500,000$
Cam Fowler	4,000,000$ (3)
-Salary Average :	4,000,000$
Robin Lehner	4,000,000$ (4)
-Salary Average :	4,000,000$
Tyler Toffoli	3,900,000$ (3)
-Salary Average :	3,900,000$
Connor Murphy	3,850,000$ (4)
-Salary Average :	3,850,000$
Mark Stone	3,750,000$ (3)
-Salary Average :	3,750,000$
Tyler Johnson	3,200,000$ (2)
-Salary Average :	840,000$
Radim Vrbata	2,500,000$ (2)
-Salary Average :	2,500,000$
Thomas Greiss	2,000,000$ (3)
-Salary Average :	2,000,000$
Calle Jarnkrok	2,000,000$ (4)
-Salary Average :	2,000,000$
Vladislav Namestnikov	1,937,500$ (4)
-Salary Average :	1,937,500$
Brayden McNabb	1,600,000$ (3)
-Salary Average :	1,600,000$
Garnet Hathaway	999,999$ (5)
-Salary Average :	999,999$
Devon Toews (Out of Payroll)	925,000$ (2)
-Salary Average :	925,000$
Mike Matheson	925,000$ (2)
-Salary Average :	925,000$
Alexander Kerfoot	925,000$ (2)
-Salary Average :	925,000$
Total Pro Players	21
Salary Commitment
Year 2018 : 71,262,499$
Year 2019 : 50,262,499$
Year 2020 : 33,037,499$
Year 2021 : 17,787,499$
Salary Average Commitment
Year 2018 : 61,152,499$
Year 2019 : 40,152,499$
Year 2020 : 33,037,499$
Year 2021 : 17,787,499$
Salary Cap with 1 Way Contract
Year 2018 : 71,262,499$
Year 2019 : 50,262,499$
Year 2020 : 33,037,499$
Year 2021 : 17,787,499$

Farm Players Salaries
Seth Griffith	100,000$ (2)
Salary Average :	100,000$
Pontus Aberg	65,000$ (3)
Salary Average :	65,000$
Kirill Gotovets	65,000$ (2)
Salary Average :	65,000$
Chris Butler	65,000$ (1)
Salary Average :	65,000$
Tyler Wotherspoon	62,500$ (1)
Salary Average :	62,500$
Barclay Goodrow	60,000$ (2)
Salary Average :	60,000$
Magnus Hellberg	50,000$ (1)
Salary Average :	50,000$
Dustin Tokarski	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	8
Salary Commitment
Year 2018 : 517,500$
Year 2019 : 290,000$
Year 2020 : 65,000$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 517,500$
Year 2019 : 290,000$
Year 2020 : 65,000$
Year 2021 : 0$

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - 100$ - 5,896 - 98%
Level 2:	5000 - 60$ - 4,601 - 92%
Level 3:	2000 - 35$ - 1,987 - 99%
Level 4:	4000 - 25$ - 3,483 - 87%
Luxury :	1000 - 200$ - 943 - 94%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,910 - 94%
Average Income per Game	1,655,245$
Year to Date Revenue	67,865,050$
Expense
Pro Players Total Salaries	57,695,000$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,600,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	56,820,655$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	55,820,631$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	331,610$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	57,695,000$
Estimate Under Maximum Salary Cap of 75,000,000$	17,305,000$
Estimate Over Minimum Salary Cap of 50,000,000$	7,695,000$
Current Bank Account	32,932,097$
Projected Bank Account	32,932,097$

Pro Players Salaries
Mike Smith	9,000,000$ (2)
-Salary Average :	9,000,000$
Tyler Ennis	9,000,000$ (1)
-Salary Average :	9,000,000$
Bobby Ryan	7,250,000$ (1)
-Salary Average :	7,250,000$
Marian Gaborik	6,075,000$ (1)
-Salary Average :	6,075,000$
Toby Enstrom	5,750,000$ (3)
-Salary Average :	5,750,000$
Brenden Dillon	2,750,000$ (2)
-Salary Average :	2,750,000$
Al Montoya	2,500,000$ (2)
-Salary Average :	2,500,000$
Nathan Beaulieu	2,400,000$ (3)
-Salary Average :	2,400,000$
Derek Dorsett	2,000,000$ (1)
-Salary Average :	500,000$
Joel Armia	975,000$ (4)
-Salary Average :	975,000$
John Hayden	925,000$ (1)
-Salary Average :	925,000$
Tyler Motte	925,000$ (1)
-Salary Average :	925,000$
Jakub Jerabek	925,000$ (3)
-Salary Average :	500,000$
David Kampf	925,000$ (2)
-Salary Average :	925,000$
Phillip Di Giuseppe	867,500$ (1)
-Salary Average :	867,500$
Brendan Gaunce	832,500$ (1)
-Salary Average :	832,500$
Andrey Pedan	750,000$ (3)
-Salary Average :	750,000$
Matt Nieto	735,000$ (3)
-Salary Average :	735,000$
Greg McKegg	700,000$ (1)
-Salary Average :	500,000$
Andreas Martinsen	675,000$ (3)
-Salary Average :	675,000$
Brett Lernout	660,000$ (1)
-Salary Average :	660,000$
Colton Sissons	575,000$ (1)
-Salary Average :	575,000$
Casey DeSmith	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	23
Salary Commitment
Year 2018 : 57,695,000$
Year 2019 : 27,385,000$
Year 2020 : 12,210,000$
Year 2021 : 975,000$
Salary Average Commitment
Year 2018 : 55,570,000$
Year 2019 : 26,960,000$
Year 2020 : 11,785,000$
Year 2021 : 975,000$
Salary Cap with 1 Way Contract
Year 2018 : 57,695,000$
Year 2019 : 27,385,000$
Year 2020 : 12,210,000$
Year 2021 : 975,000$

Farm Players Salaries
Daniel Brickley	92,500$ (2)
Salary Average :	92,500$
C.J. Smith	92,500$ (2)
Salary Average :	92,500$
Henrik Borgstrom	92,500$ (2)
Salary Average :	92,500$
Tage Thompson	92,500$ (2)
Salary Average :	92,500$
Michael Kapla	92,500$ (2)
Salary Average :	92,500$
Julien Gauthier	89,417$ (2)
Salary Average :	89,417$
Alexander Volkov	86,417$ (2)
Salary Average :	86,417$
Jeremy Roy	82,750$ (2)
Salary Average :	82,750$
Adam Brooks	75,917$ (2)
Salary Average :	75,917$
Yakov Trenin	73,083$ (2)
Salary Average :	73,083$
Doyle Somerby	72,500$ (2)
Salary Average :	72,500$
Tobias Lindberg	69,333$ (2)
Salary Average :	69,333$
Tyler Bertuzzi	66,167$ (2)
Salary Average :	66,167$
Mario Kempe	65,000$ (3)
Salary Average :	65,000$
Andrew MacWilliam	65,000$ (3)
Salary Average :	65,000$
Miikka Salomaki	61,250$ (3)
Salary Average :	61,250$
Kasimir Kaskisuo	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	17
Salary Commitment
Year 2018 : 1,319,334$
Year 2019 : 1,269,334$
Year 2020 : 191,250$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 1,319,334$
Year 2019 : 1,269,334$
Year 2020 : 191,250$
Year 2021 : 0$

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 100$ - 5,915 - 99%
Level 2:	5000 - 60$ - 4,677 - 94%
Level 3:	2000 - 35$ - 1,998 - 100%
Level 4:	4000 - 25$ - 3,531 - 88%
Luxury :	1000 - 200$ - 951 - 95%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,072 - 95%
Average Income per Game	1,682,787$
Year to Date Revenue	68,994,280$
Expense
Pro Players Total Salaries	55,270,833$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-2,000,000$
Pro Year To Date Expenses	55,005,605$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	54,005,654$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	317,914$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	53,270,833$
Estimate Under Maximum Salary Cap of 75,000,000$	21,729,167$
Estimate Over Minimum Salary Cap of 50,000,000$	3,270,833$
Current Bank Account	42,400,159$
Projected Bank Account	42,400,159$

Pro Players Salaries
Jarome Iginla	5,000,000$ (1)
-Salary Average :	5,000,000$
Carl Soderberg	5,000,000$ (2)
-Salary Average :	1,000,000$
Kris Versteeg	4,700,000$ (2)
-Salary Average :	500,000$
Dmitry Kulikov	4,500,000$ (1)
-Salary Average :	4,500,000$
Jiri Hudler	4,000,000$ (1)
-Salary Average :	4,000,000$
Benoit Pouliot	4,000,000$ (2)
-Salary Average :	4,000,000$
Alexandre Burrows	3,750,000$ (3)
-Salary Average :	3,750,000$
Luca Sbisa	3,600,000$ (2)
-Salary Average :	3,600,000$
Mike Fisher	3,500,000$ (3)
-Salary Average :	3,500,000$
Matt Moulson	3,000,000$ (1)
-Salary Average :	3,000,000$
Nick Schultz	2,250,000$ (1)
-Salary Average :	2,250,000$
Sam Bennett	1,950,000$ (2)
-Salary Average :	1,950,000$
Mark Letestu	1,800,000$ (2)
-Salary Average :	500,000$
Tim Erixon	1,500,000$ (2)
-Salary Average :	1,500,000$
Anton Lander	1,050,000$ (2)
-Salary Average :	1,050,000$
Miles Wood	925,000$ (1)
-Salary Average :	925,000$
Alex Tuch	925,000$ (2)
-Salary Average :	925,000$
Anthony Cirelli	728,333$ (2)
-Salary Average :	728,333$
Simon Bourque	720,000$ (2)
-Salary Average :	720,000$
Brendan Guhle	697,500$ (2)
-Salary Average :	697,500$
Mason Geertsen	675,000$ (2)
-Salary Average :	675,000$
Alex Nedeljkovic	500,000$ (1)
-Salary Average :	500,000$
Jhonas Enroth	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	23
Salary Commitment
Year 2018 : 55,270,833$
Year 2019 : 34,595,833$
Year 2020 : 7,250,000$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 45,770,833$
Year 2019 : 25,095,833$
Year 2020 : 7,250,000$
Year 2021 : 0$
Salary Cap with 1 Way Contract
Year 2018 : 55,270,833$
Year 2019 : 34,595,833$
Year 2020 : 7,250,000$
Year 2021 : 0$

Farm Players Salaries
Dylan Sadowy	88,083$ (2)
Salary Average :	88,083$
John Quenneville	84,250$ (1)
Salary Average :	84,250$
Carter Verhaeghe	84,250$ (1)
Salary Average :	84,250$
Dryden Hunt	80,917$ (2)
Salary Average :	80,917$
Radel Fazleev	67,500$ (2)
Salary Average :	67,500$
Total Farm Players	5
Salary Commitment
Year 2018 : 405,000$
Year 2019 : 236,500$
Year 2020 : 0$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 405,000$
Year 2019 : 236,500$
Year 2020 : 0$
Year 2021 : 0$

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BB and T Centre
Level 1:	8000 - 100$ - 6,399 - 80%
Level 2:	4000 - 60$ - 4,071 - 102%
Level 3:	5000 - 35$ - 2,981 - 60%
Level 4:	2000 - 25$ - 2,134 - 107%
Luxury :	1000 - 200$ - 958 - 96%
Total Capacity :	20000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,543 - 83%
Average Income per Game	1,721,791$
Year to Date Revenue	70,593,427$
Expense
Pro Players Total Salaries	62,013,000$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,600,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	61,740,647$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	60,740,624$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	356,006$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	62,013,000$
Estimate Under Maximum Salary Cap of 75,000,000$	12,987,000$
Estimate Over Minimum Salary Cap of 50,000,000$	12,013,000$
Current Bank Account	33,656,824$
Projected Bank Account	33,656,824$

Pro Players Salaries
Valtteri Filppula	8,500,000$ (3)
-Salary Average :	8,500,000$
Ryan Kesler	6,875,000$ (2)
-Salary Average :	6,875,000$
Mike Green	6,000,000$ (1)
-Salary Average :	500,000$
Deryk Engelland	6,000,000$ (2)
-Salary Average :	6,000,000$
Jonathan Huberdeau	5,900,000$ (3)
-Salary Average :	5,900,000$
Tyson Barrie	5,000,000$ (3)
-Salary Average :	5,000,000$
Evgenii Dadonov	4,000,000$ (1)
-Salary Average :	4,000,000$
Mark Fayne	3,500,000$ (2)
-Salary Average :	3,500,000$
Connor Hellebuyck	2,250,000$ (3)
-Salary Average :	2,250,000$
Justin Abdelkader	2,100,000$ (4)
-Salary Average :	2,100,000$
Riley Sheahan	2,075,000$ (1)
-Salary Average :	2,075,000$
Patrick Maroon	1,900,000$ (2)
-Salary Average :	575,000$
Anton Khudobin	1,200,000$ (5)
-Salary Average :	1,200,000$
David Desharnais	1,000,000$ (5)
-Salary Average :	1,000,000$
Xavier Ouellet	975,000$ (3)
-Salary Average :	975,000$
Shea Theodore	863,000$ (2)
-Salary Average :	863,000$
Patrik Laine	832,500$ (1)
-Salary Average :	832,500$
PA Parenteau	700,000$ (1)
-Salary Average :	700,000$
Garrett Wilson	675,000$ (1)
-Salary Average :	675,000$
Vinnie Hinostroza	667,500$ (1)
-Salary Average :	667,500$
Chris Bourque	500,000$ (2)
-Salary Average :	500,000$
Adam Comrie	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	22
Salary Commitment
Year 2018 : 62,013,000$
Year 2019 : 46,563,000$
Year 2020 : 26,925,000$
Year 2021 : 4,300,000$
Salary Average Commitment
Year 2018 : 55,188,000$
Year 2019 : 45,238,000$
Year 2020 : 26,925,000$
Year 2021 : 4,300,000$
Salary Cap with 1 Way Contract
Year 2018 : 62,013,000$
Year 2019 : 46,563,000$
Year 2020 : 26,925,000$
Year 2021 : 4,300,000$

Farm Players Salaries
Martin Necas	92,500$ (2)
Salary Average :	92,500$
Antoine Waked	72,667$ (2)
Salary Average :	72,667$
Scott Kosmachuk	72,500$ (1)
Salary Average :	72,500$
Giovanni Fiore	70,167$ (2)
Salary Average :	70,167$
Jack Skille	70,000$ (3)
Salary Average :	70,000$
Vincent Dunn	63,583$ (2)
Salary Average :	63,583$
Chris Conner	57,500$ (1)
Salary Average :	57,500$
Charlie Lindgren	50,000$ (1)
Salary Average :	50,000$
Cal O'Reilly	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	9
Salary Commitment
Year 2018 : 598,917$
Year 2019 : 368,917$
Year 2020 : 70,000$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 598,917$
Year 2019 : 368,917$
Year 2020 : 70,000$
Year 2021 : 0$

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 100$ - 5,953 - 99%
Level 2:	5000 - 60$ - 4,667 - 93%
Level 3:	2000 - 36$ - 1,987 - 99%
Level 4:	4000 - 27$ - 3,401 - 85%
Luxury :	1000 - 200$ - 965 - 97%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,972 - 94%
Average Income per Game	1,703,864$
Year to Date Revenue	69,858,434$
Expense
Pro Players Total Salaries	59,570,833$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	56,696,520$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	55,849,046$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	342,208$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	59,570,833$
Estimate Under Maximum Salary Cap of 75,000,000$	15,429,167$
Estimate Over Minimum Salary Cap of 50,000,000$	9,570,833$
Current Bank Account	42,576,314$
Projected Bank Account	42,576,314$

Pro Players Salaries
Rick Nash	8,199,999$ (2)
-Salary Average :	8,199,999$
Patrik Berglund	7,500,000$ (4)
-Salary Average :	7,500,000$
Jason Spezza	7,500,000$ (1)
-Salary Average :	7,500,000$
Marc Staal	6,000,000$ (3)
-Salary Average :	6,000,000$
Ryan Nugent-Hopkins	6,000,000$ (4)
-Salary Average :	6,000,000$
Dougie Hamilton	5,500,000$ (1)
-Salary Average :	5,500,000$
Sam Gagner	3,150,000$ (3)
-Salary Average :	3,150,000$
Ben Lovejoy	2,500,000$ (1)
-Salary Average :	2,500,000$
Jake Allen	2,200,000$ (2)
-Salary Average :	500,000$
Lee Stempniak	1,500,000$ (4)
-Salary Average :	1,500,000$
Michael Hutchinson	1,150,000$ (4)
-Salary Average :	1,150,000$
Aaron Ekblad	925,000$ (1)
-Salary Average :	925,000$
Sam Reinhart	925,000$ (1)
-Salary Average :	925,000$
Dylan Larkin	925,000$ (2)
-Salary Average :	925,000$
Nick Ritchie	925,000$ (1)
-Salary Average :	925,000$
Nikolaj Ehlers	894,167$ (2)
-Salary Average :	894,167$
Jared McCann	894,167$ (1)
-Salary Average :	894,167$
Chris Stewart	850,000$ (3)
-Salary Average :	850,000$
Josh Morrissey	832,500$ (1)
-Salary Average :	832,500$
Riley Nash	600,000$ (1)
-Salary Average :	600,000$
Patrik Nemeth	600,000$ (2)
-Salary Average :	500,000$
Total Pro Players	21
Salary Commitment
Year 2018 : 59,570,833$
Year 2019 : 38,969,166$
Year 2020 : 26,150,000$
Year 2021 : 16,150,000$
Salary Average Commitment
Year 2018 : 57,770,833$
Year 2019 : 37,169,166$
Year 2020 : 26,150,000$
Year 2021 : 16,150,000$
Salary Cap with 1 Way Contract
Year 2018 : 59,570,833$
Year 2019 : 38,969,166$
Year 2020 : 26,150,000$
Year 2021 : 16,150,000$

Farm Players Salaries
Viktor Stalberg	225,000$ (2)
Salary Average :	225,000$
Eric Gelinas	165,000$ (1)
Salary Average :	165,000$
Eddie Lack	100,000$ (4)
Salary Average :	100,000$
Nathan Walker	100,000$ (1)
Salary Average :	100,000$
Joe Colborne	100,000$ (4)
Salary Average :	100,000$
Peter Holland	100,000$ (3)
Salary Average :	100,000$
John McCarthy	100,000$ (1)
Salary Average :	100,000$
Paul Carey	100,000$ (4)
Salary Average :	100,000$
Corban Knight	100,000$ (5)
Salary Average :	100,000$
Emerson Etem	100,000$ (3)
Salary Average :	100,000$
Mark Alt	100,000$ (5)
Salary Average :	100,000$
Ben Sexton	100,000$ (4)
Salary Average :	100,000$
Jordan Nolan	100,000$ (4)
Salary Average :	100,000$
Ryan Lindgren	92,500$ (2)
Salary Average :	92,500$
Michael Dal Colle	86,333$ (2)
Salary Average :	86,333$
Jarred Tinordi	85,005$ (2)
Salary Average :	85,005$
Zac Rinaldo	85,000$ (2)
Salary Average :	50,000$
Tim Heed	77,500$ (3)
Salary Average :	77,500$
Brian Strait	77,500$ (1)
Salary Average :	77,500$
Jesse Gabrielle	73,667$ (2)
Salary Average :	73,667$
Dante Salituro	72,500$ (2)
Salary Average :	72,500$
Eric Tangradi	70,000$ (1)
Salary Average :	70,000$
Freddie Hamilton	68,750$ (2)
Salary Average :	50,000$
Joakim Ryan	65,000$ (2)
Salary Average :	65,000$
Petter Granberg	60,000$ (2)
Salary Average :	60,000$
Alex Grant	60,000$ (3)
Salary Average :	60,000$
David Broll	60,000$ (4)
Salary Average :	60,000$
Brett Sutter	60,000$ (4)
Salary Average :	60,000$
John Mitchell	60,000$ (3)
Salary Average :	60,000$
Steve Ott	60,000$ (3)
Salary Average :	60,000$
Jordan Schroeder	60,000$ (1)
Salary Average :	60,000$
Jack Campbell	57,500$ (3)
Salary Average :	57,500$
Philip Samuelsson	55,000$ (1)
Salary Average :	55,000$
Adin Hill	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	34
Salary Commitment
Year 2018 : 2,926,255$
Year 2019 : 2,248,755$
Year 2020 : 1,335,000$
Year 2021 : 820,000$
Salary Average Commitment
Year 2018 : 2,872,505$
Year 2019 : 2,195,005$
Year 2020 : 1,335,000$
Year 2021 : 820,000$

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - 100$ - 5,951 - 99%
Level 2:	5000 - 60$ - 4,632 - 93%
Level 3:	2000 - 35$ - 1,992 - 100%
Level 4:	4000 - 25$ - 3,475 - 87%
Luxury :	1000 - 200$ - 962 - 96%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,012 - 95%
Average Income per Game	1,691,807$
Year to Date Revenue	69,364,088$
Expense
Pro Players Total Salaries	74,630,333$
Farm Players Total Salaries	0$
Coaches Total Salaries	750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	74,002,011$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	73,251,919$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	425,878$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,630,333$
Estimate Under Maximum Salary Cap of 75,000,000$	369,667$
Estimate Over Minimum Salary Cap of 50,000,000$	24,630,333$
Current Bank Account	34,147,879$
Projected Bank Account	34,147,879$

Pro Players Salaries
Anze Kopitar	10,000,000$ (5)
-Salary Average :	10,000,000$
Ryan Johansen	8,000,000$ (2)
-Salary Average :	8,000,000$
Braden Holtby	6,100,000$ (5)
-Salary Average :	6,100,000$
Evander Kane	6,000,000$ (3)
-Salary Average :	6,000,000$
Logan Couture	6,000,000$ (3)
-Salary Average :	6,000,000$
Seth Jones	5,400,000$ (2)
-Salary Average :	5,400,000$
Vincent Trocheck	4,750,000$ (3)
-Salary Average :	4,750,000$
Nikolay Kulemin	4,250,000$ (1)
-Salary Average :	4,250,000$
Victor Rask	4,000,000$ (2)
-Salary Average :	4,000,000$
Dan Girardi	3,000,000$ (5)
-Salary Average :	3,000,000$
Roman Josi	3,000,000$ (1)
-Salary Average :	3,000,000$
Elias Lindholm	2,700,000$ (2)
-Salary Average :	2,700,000$
Radek Faksa	2,200,000$ (2)
-Salary Average :	2,200,000$
Craig Smith	2,000,000$ (1)
-Salary Average :	2,000,000$
David Savard	1,300,000$ (2)
-Salary Average :	500,000$
Chris VandeVelde	1,250,000$ (1)
-Salary Average :	1,250,000$
Colton Parayko	925,000$ (1)
-Salary Average :	925,000$
Elias Pettersson	925,000$ (2)
-Salary Average :	925,000$
Travis Dermott	863,333$ (1)
-Salary Average :	863,333$
Christian Dvorak	792,000$ (1)
-Salary Average :	792,000$
Klas Dahlbeck	605,000$ (2)
-Salary Average :	500,000$
Scott Darling	570,000$ (1)
-Salary Average :	570,000$
Total Pro Players	22
Salary Commitment
Year 2018 : 74,630,333$
Year 2019 : 60,980,000$
Year 2020 : 35,850,000$
Year 2021 : 19,100,000$
Salary Average Commitment
Year 2018 : 73,725,333$
Year 2019 : 60,075,000$
Year 2020 : 35,850,000$
Year 2021 : 19,100,000$
Salary Cap with 1 Way Contract
Year 2018 : 74,630,333$
Year 2019 : 60,980,000$
Year 2020 : 35,850,000$
Year 2021 : 19,100,000$

Farm Players Salaries
Alexander Burmistrov	160,000$ (2)
Salary Average :	160,000$
Johan Larsson	95,000$ (2)
Salary Average :	95,000$
Jake Walman	92,500$ (2)
Salary Average :	92,500$
Dominic Toninato	92,500$ (1)
Salary Average :	92,500$
Mark Jankowski	92,500$ (1)
Salary Average :	92,500$
Rob O'Gara	92,500$ (3)
Salary Average :	92,500$
Nikita Scherbak	92,500$ (1)
Salary Average :	92,500$
Zach Aston-Reese	92,500$ (2)
Salary Average :	92,500$
Matt Tennyson	92,500$ (2)
Salary Average :	62,500$
Jyrki Jokipakka	90,000$ (1)
Salary Average :	90,000$
Travis Konecny	89,417$ (1)
Salary Average :	89,417$
Clayton Keller	88,583$ (2)
Salary Average :	88,583$
Kenny Agostino	87,500$ (4)
Salary Average :	87,500$
Danton Heinen	87,250$ (2)
Salary Average :	87,250$
Gabriel Bourque	86,625$ (2)
Salary Average :	50,000$
Teemu Pulkkinen	81,250$ (2)
Salary Average :	81,250$
Jordin Tootoo	75,000$ (3)
Salary Average :	75,000$
Ivan Barbashev	74,167$ (1)
Salary Average :	74,167$
Filip Chlapik	72,833$ (2)
Salary Average :	72,833$
Frederic Allard	72,833$ (2)
Salary Average :	72,833$
Eric Cornel	71,750$ (2)
Salary Average :	71,750$
Adam Helewka	70,500$ (2)
Salary Average :	70,500$
Kyle Rau	70,000$ (3)
Salary Average :	70,000$
Conor Garland	68,000$ (2)
Salary Average :	68,000$
Austin Carroll	67,000$ (2)
Salary Average :	67,000$
Jordan Binnington	66,000$ (3)
Salary Average :	66,000$
Zac Larraza	65,000$ (3)
Salary Average :	65,000$
Ryan Haggerty	65,000$ (3)
Salary Average :	65,000$
Cole Ully	64,667$ (1)
Salary Average :	64,667$
Tyler Graovac	62,500$ (3)
Salary Average :	62,500$
Garret Ross	60,000$ (3)
Salary Average :	60,000$
Brenden Kichton	60,000$ (3)
Salary Average :	60,000$
Drew Shore	60,000$ (3)
Salary Average :	60,000$
Chris Wagner	60,000$ (2)
Salary Average :	50,000$
Michael Latta	57,500$ (2)
Salary Average :	57,500$
Jason Akeson	57,500$ (1)
Salary Average :	57,500$
Brandon Halverson	50,000$ (1)
Salary Average :	50,000$
Marek Mazanec	50,000$ (1)
Salary Average :	50,000$
Marcus Hogberg	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	39
Salary Commitment
Year 2018 : 2,983,375$
Year 2019 : 2,180,124$
Year 2020 : 763,500$
Year 2021 : 87,500$
Salary Average Commitment
Year 2018 : 2,906,750$
Year 2019 : 2,103,499$
Year 2020 : 763,500$
Year 2021 : 87,500$

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 100$ - 5,937 - 99%
Level 2:	5000 - 60$ - 4,598 - 92%
Level 3:	2000 - 35$ - 1,987 - 99%
Level 4:	4000 - 25$ - 3,460 - 86%
Luxury :	1000 - 200$ - 958 - 96%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,940 - 94%
Average Income per Game	1,678,501$
Year to Date Revenue	68,818,546$
Expense
Pro Players Total Salaries	52,364,083$
Farm Players Total Salaries	0$
Coaches Total Salaries	800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	4,000,000$
Pro Year To Date Expenses	52,125,888$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	51,375,899$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	300,080$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	56,364,083$
Estimate Under Maximum Salary Cap of 75,000,000$	18,635,917$
Estimate Over Minimum Salary Cap of 50,000,000$	6,364,083$
Current Bank Account	33,384,137$
Projected Bank Account	33,384,137$

Pro Players Salaries
Ryan Callahan	6,000,000$ (1)
-Salary Average :	6,000,000$
Paul Martin	5,750,000$ (1)
-Salary Average :	5,750,000$
Patrick Sharp	5,000,000$ (3)
-Salary Average :	5,000,000$
David Backes	4,750,000$ (1)
-Salary Average :	4,750,000$
Dennis Seidenberg	4,500,000$ (1)
-Salary Average :	4,000,000$
Jori Lehtera	4,400,000$ (3)
-Salary Average :	4,400,000$
Jason Garrison	4,000,000$ (2)
-Salary Average :	4,000,000$
Jonathan Bernier	3,400,000$ (1)
-Salary Average :	3,400,000$
Lance Bouma	2,200,000$ (2)
-Salary Average :	2,200,000$
Sven Baertschi	1,700,000$ (1)
-Salary Average :	1,700,000$
Brandon Davidson	1,425,000$ (3)
-Salary Average :	1,425,000$
Korbinian Holzer	1,000,000$ (3)
-Salary Average :	1,000,000$
Tyler Pitlick	1,000,000$ (3)
-Salary Average :	1,000,000$
Jon Merrill	980,000$ (2)
-Salary Average :	980,000$
Lawson Crouse	925,000$ (1)
-Salary Average :	925,000$
Brock McGinn	887,000$ (2)
-Salary Average :	887,000$
Daniel Carr	850,000$ (4)
-Salary Average :	850,000$
Chris Bigras	843,333$ (2)
-Salary Average :	843,333$
Sean Kuraly	808,750$ (4)
-Salary Average :	808,750$
Oscar Lindberg	700,000$ (3)
-Salary Average :	700,000$
Eric Comrie	645,000$ (2)
-Salary Average :	645,000$
Andy Andreoff	600,000$ (1)
-Salary Average :	600,000$
Total Pro Players	22
Salary Commitment
Year 2018 : 52,364,083$
Year 2019 : 24,739,083$
Year 2020 : 15,183,750$
Year 2021 : 1,658,750$
Salary Average Commitment
Year 2018 : 51,864,083$
Year 2019 : 24,739,083$
Year 2020 : 15,183,750$
Year 2021 : 1,658,750$
Salary Cap with 1 Way Contract
Year 2018 : 52,364,083$
Year 2019 : 24,739,083$
Year 2020 : 15,183,750$
Year 2021 : 1,658,750$

Farm Players Salaries
Clayton Stoner	350,000$ (5)
Salary Average :	350,000$
Jakub Kindl	300,000$ (2)
Salary Average :	300,000$
Curtis McKenzie	200,000$ (3)
Salary Average :	200,000$
Ryan Garbutt	160,000$ (1)
Salary Average :	160,000$
Jamie McBain	100,000$ (1)
Salary Average :	100,000$
Erik Condra	100,000$ (4)
Salary Average :	100,000$
Jack Roslovic	92,500$ (2)
Salary Average :	92,500$
Michal Rozsival	80,000$ (1)
Salary Average :	80,000$
Dillon Heatherington	77,083$ (2)
Salary Average :	77,083$
Duncan Siemens	75,000$ (3)
Salary Average :	75,000$
Nathan Bastian	72,883$ (2)
Salary Average :	72,883$
Cody Goloubef	70,000$ (2)
Salary Average :	70,000$
Chandler Stephenson	65,000$ (2)
Salary Average :	65,000$
JC Lipon	65,000$ (3)
Salary Average :	65,000$
Dylan McIlrath	65,000$ (3)
Salary Average :	65,000$
Chris Summers	65,000$ (3)
Salary Average :	65,000$
Adam Ollas Mattsson	65,000$ (2)
Salary Average :	65,000$
Max McCormick	65,000$ (3)
Salary Average :	65,000$
Will O'Neill	60,000$ (2)
Salary Average :	60,000$
Jakub Skarek	50,000$ (1)
Salary Average :	50,000$
Alexei Melnichuk	50,000$ (1)
Salary Average :	50,000$
Alexander Urbom	50,000$ (1)
Salary Average :	50,000$
Mikhail Grabovski	50,000$ (1)
Salary Average :	50,000$
Mike Hoeffel	50,000$ (1)
Salary Average :	50,000$
Tyler Soy	50,000$ (1)
Salary Average :	50,000$
Martin Reway	50,000$ (1)
Salary Average :	50,000$
Maxim Letunov	50,000$ (1)
Salary Average :	50,000$
Matt O'Connor	50,000$ (1)
Salary Average :	50,000$
Brandon Hynes	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	29
Salary Commitment
Year 2018 : 2,627,466$
Year 2019 : 1,787,466$
Year 2020 : 985,000$
Year 2021 : 450,000$
Salary Average Commitment
Year 2018 : 2,627,466$
Year 2019 : 1,787,466$
Year 2020 : 985,000$
Year 2021 : 450,000$

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 80$ - 5,984 - 100%
Level 2:	5000 - 50$ - 4,700 - 94%
Level 3:	2000 - 30$ - 2,000 - 100%
Level 4:	4000 - 20$ - 3,623 - 91%
Luxury :	1000 - 175$ - 990 - 99%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,297 - 96%
Average Income per Game	1,405,499$
Year to Date Revenue	57,625,442$
Expense
Pro Players Total Salaries	59,397,499$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,850,000$
Luxury Taxe Total	0$
Special Salary Cap Value	3,500,000$
Pro Year To Date Expenses	56,283,285$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	55,283,267$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	341,229$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	62,897,499$
Estimate Under Maximum Salary Cap of 75,000,000$	12,102,501$
Estimate Over Minimum Salary Cap of 50,000,000$	12,897,499$
Current Bank Account	34,458,071$
Projected Bank Account	34,458,071$

Pro Players Salaries
Braydon Coburn	6,000,000$ (2)
-Salary Average :	6,000,000$
Jonathan Ericsson	4,250,000$ (2)
-Salary Average :	4,250,000$
Alexei Emelin	4,200,000$ (1)
-Salary Average :	4,200,000$
Zach Bogosian	4,000,000$ (1)
-Salary Average :	4,000,000$
Jordan Weal	4,000,000$ (4)
-Salary Average :	4,000,000$
Petr Mrazek	4,000,000$ (3)
-Salary Average :	4,000,000$
Michael Grabner	4,000,000$ (1)
-Salary Average :	4,000,000$
Austin Watson	3,800,000$ (4)
-Salary Average :	3,800,000$
Marco Scandella	3,750,000$ (3)
-Salary Average :	3,750,000$
Jakob Silfverberg	3,750,000$ (4)
-Salary Average :	3,750,000$
Jannik Hansen	3,000,000$ (2)
-Salary Average :	3,000,000$
Marcus Foligno	2,800,000$ (4)
-Salary Average :	2,800,000$
Thomas Hickey	2,200,000$ (4)
-Salary Average :	2,200,000$
Ryan Dzingel (Out of Payroll)	1,800,000$ (2)
-Salary Average :	1,800,000$
Tanner Pearson	1,250,000$ (2)
-Salary Average :	500,000$
Jakob Chychrun	925,000$ (1)
-Salary Average :	925,000$
Mikhail Sergachev	894,166$ (2)
-Salary Average :	894,166$
Dylan Strome	863,333$ (2)
-Salary Average :	863,333$
Anthony Duclair	832,500$ (1)
-Salary Average :	832,500$
Frederik Gauthier	832,500$ (1)
-Salary Average :	832,500$
Joshua Ho-Sang	832,500$ (1)
-Salary Average :	832,500$
Michael Chaput	750,000$ (3)
-Salary Average :	750,000$
Juuse Saros	667,500$ (1)
-Salary Average :	667,500$
Total Pro Players	23
Salary Commitment
Year 2018 : 59,397,499$
Year 2019 : 43,107,499$
Year 2020 : 25,050,000$
Year 2021 : 16,550,000$
Salary Average Commitment
Year 2018 : 58,647,499$
Year 2019 : 42,357,499$
Year 2020 : 25,050,000$
Year 2021 : 16,550,000$
Salary Cap with 1 Way Contract
Year 2018 : 59,397,499$
Year 2019 : 43,107,499$
Year 2020 : 25,050,000$
Year 2021 : 16,550,000$

Farm Players Salaries
Alexey Marchenko	145,000$ (1)
Salary Average :	145,000$
Cody McLeod	125,000$ (2)
Salary Average :	125,000$
Anton Slepyshev	92,500$ (1)
Salary Average :	92,500$
Jayce Hawryluk	92,500$ (2)
Salary Average :	92,500$
Jeremy Bracco	84,250$ (2)
Salary Average :	84,250$
Griffin Reinhart	83,250$ (1)
Salary Average :	83,250$
Kerby Rychel	83,250$ (1)
Salary Average :	92,500$
Cameron Hughes	79,250$ (2)
Salary Average :	79,250$
Rinat Valiev	77,833$ (2)
Salary Average :	77,833$
Carl Dahlstrom	75,083$ (2)
Salary Average :	75,083$
Nicholas Baptiste	75,000$ (2)
Salary Average :	75,000$
Nicolas Roy	72,000$ (2)
Salary Average :	72,000$
William Carrier	70,000$ (2)
Salary Average :	70,000$
Dmytro Timashov	69,333$ (2)
Salary Average :	69,333$
Brian Lashoff	67,500$ (1)
Salary Average :	67,500$
Ryan Graves	65,667$ (2)
Salary Average :	65,667$
Justin Holl	65,000$ (3)
Salary Average :	65,000$
Scott Harrington	63,250$ (1)
Salary Average :	63,250$
Josh Leivo	61,250$ (3)
Salary Average :	61,250$
Alan Quine	57,500$ (1)
Salary Average :	57,500$
Landon Ferraro	55,000$ (1)
Salary Average :	55,000$
Spencer Martin	50,000$ (1)
Salary Average :	50,000$
Julian Melchiori	50,000$ (2)
Salary Average :	50,000$
Michael Leighton	50,000$ (1)
Salary Average :	50,000$
Filip Gustavsson	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	25
Salary Commitment
Year 2018 : 1,859,416$
Year 2019 : 1,062,166$
Year 2020 : 126,250$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 1,868,666$
Year 2019 : 1,062,166$
Year 2020 : 126,250$
Year 2021 : 0$

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 130$ - 4,964 - 83%
Level 2:	5000 - 70$ - 4,549 - 91%
Level 3:	2000 - 45$ - 1,988 - 99%
Level 4:	4000 - 30$ - 3,519 - 88%
Luxury :	1000 - 250$ - 800 - 80%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	15,820 - 88%
Average Income per Game	1,667,585$
Year to Date Revenue	68,370,974$
Expense
Pro Players Total Salaries	69,571,667$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-3,000,000$
Pro Year To Date Expenses	68,914,233$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	67,914,257$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	398,710$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	66,571,667$
Estimate Under Maximum Salary Cap of 75,000,000$	8,428,333$
Estimate Over Minimum Salary Cap of 50,000,000$	16,571,667$
Current Bank Account	46,511,994$
Projected Bank Account	46,511,994$

Pro Players Salaries
Patrick Kane	10,500,000$ (5)
-Salary Average :	10,500,000$
Paul Stastny	7,000,000$ (2)
-Salary Average :	7,000,000$
Brooks Orpik	6,500,000$ (3)
-Salary Average :	6,500,000$
Jimmy Howard	6,000,000$ (1)
-Salary Average :	6,000,000$
Erik Johnson	6,000,000$ (5)
-Salary Average :	6,000,000$
Marc-Andre Fleury	5,750,000$ (4)
-Salary Average :	5,750,000$
Blake Wheeler (Out of Payroll)	5,600,000$ (5)
-Salary Average :	5,600,000$
James Neal	5,000,000$ (4)
-Salary Average :	5,000,000$
Jaromir Jagr	3,500,000$ (2)
-Salary Average :	500,000$
Cal Clutterbuck	3,500,000$ (3)
-Salary Average :	3,500,000$
Ryan Ellis (Out of Payroll)	2,500,000$ (1)
-Salary Average :	2,500,000$
Trevor Lewis	1,250,000$ (4)
-Salary Average :	1,250,000$
David Pastrnak	925,000$ (1)
-Salary Average :	925,000$
Ivan Provorov	925,000$ (1)
-Salary Average :	925,000$
Jimmy Vesey	925,000$ (1)
-Salary Average :	925,000$
Will Butcher	925,000$ (2)
-Salary Average :	925,000$
Brian Gionta	900,000$ (3)
-Salary Average :	900,000$
Mikko Rantanen	894,167$ (1)
-Salary Average :	894,167$
Esa Lindell	802,500$ (1)
-Salary Average :	802,500$
Rene Bourque	800,000$ (1)
-Salary Average :	800,000$
Brandon Tanev	700,000$ (1)
-Salary Average :	700,000$
Luke Glendening	675,000$ (2)
-Salary Average :	675,000$
Nick Jensen	500,000$ (2)
-Salary Average :	500,000$
Total Pro Players	23
Salary Commitment
Year 2018 : 72,071,667$
Year 2019 : 57,600,000$
Year 2020 : 45,000,000$
Year 2021 : 34,100,000$
Salary Average Commitment
Year 2018 : 69,071,667$
Year 2019 : 54,600,000$
Year 2020 : 45,000,000$
Year 2021 : 34,100,000$
Salary Cap with 1 Way Contract
Year 2018 : 72,071,667$
Year 2019 : 57,600,000$
Year 2020 : 45,000,000$
Year 2021 : 34,100,000$

Farm Players Salaries
Tanner Glass	100,000$ (5)
Salary Average :	100,000$
Jordan Greenway	91,667$ (2)
Salary Average :	91,667$
Steve Bernier	90,000$ (4)
Salary Average :	90,000$
Chase De Leo	87,500$ (2)
Salary Average :	87,500$
Matt Grzelcyk	85,875$ (2)
Salary Average :	85,875$
Ty Rattie	80,000$ (4)
Salary Average :	80,000$
Joonas Korpisalo	79,250$ (1)
Salary Average :	79,250$
Samuel Montembeault	74,250$ (2)
Salary Average :	74,250$
Joseph Gambardella	72,500$ (2)
Salary Average :	72,500$
Andrew Mangiapane	70,500$ (2)
Salary Average :	70,500$
Justin Kirkland	66,750$ (1)
Salary Average :	66,750$
Caleb Jones	65,500$ (2)
Salary Average :	65,500$
Brad Thiessen	65,000$ (4)
Salary Average :	65,000$
Brody Sutter	60,000$ (2)
Salary Average :	60,000$
Jeff Schultz	57,500$ (3)
Salary Average :	57,500$
Patrick Wiercioch	50,000$ (1)
Salary Average :	50,000$
Thomas McCollum	50,000$ (1)
Salary Average :	50,000$
Shane Starrett	50,000$ (1)
Salary Average :	50,000$
Ryan Stanton	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	19
Salary Commitment
Year 2018 : 1,346,292$
Year 2019 : 1,000,292$
Year 2020 : 392,500$
Year 2021 : 335,000$
Salary Average Commitment
Year 2018 : 1,346,292$
Year 2019 : 1,000,292$
Year 2020 : 392,500$
Year 2021 : 335,000$

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - 110$ - 4,969 - 83%
Level 2:	5000 - 65$ - 4,334 - 87%
Level 3:	2000 - 50$ - 1,918 - 96%
Level 4:	4000 - 42$ - 2,362 - 59%
Luxury :	1000 - 200$ - 888 - 89%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,471 - 80%
Average Income per Game	1,673,888$
Year to Date Revenue	68,629,399$
Expense
Pro Players Total Salaries	64,016,667$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-1,275,000$
Pro Year To Date Expenses	58,546,370$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	57,546,365$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	367,326$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	62,741,667$
Estimate Under Maximum Salary Cap of 75,000,000$	12,258,333$
Estimate Over Minimum Salary Cap of 50,000,000$	12,741,667$
Current Bank Account	69,106,233$
Projected Bank Account	69,106,233$

Pro Players Salaries
Jonathan Toews	10,500,000$ (5)
-Salary Average :	10,500,000$
Semyon Varlamov (Out of Payroll)	6,250,000$ (1)
-Salary Average :	6,250,000$
Carter Hutton	5,000,000$ (5)
-Salary Average :	5,000,000$
Michael Cammalleri	5,000,000$ (3)
-Salary Average :	5,000,000$
Scott Hartnell	5,000,000$ (2)
-Salary Average :	5,000,000$
J.T. Brown	4,000,000$ (3)
-Salary Average :	4,000,000$
Joe Morrow	4,000,000$ (4)
-Salary Average :	4,000,000$
Joel Edmundson	3,500,000$ (4)
-Salary Average :	3,500,000$
Patrick Eaves	3,500,000$ (2)
-Salary Average :	3,500,000$
Ryan Murphy	3,000,000$ (3)
-Salary Average :	3,000,000$
Joel Ward	3,000,000$ (1)
-Salary Average :	3,000,000$
Ryan Sproul	2,000,000$ (3)
-Salary Average :	2,000,000$
Chris Thorburn	1,600,000$ (1)
-Salary Average :	1,600,000$
Yannick Weber	1,500,000$ (2)
-Salary Average :	850,000$
Nathan Gerbe	1,500,000$ (1)
-Salary Average :	500,000$
Charlie McAvoy	925,000$ (2)
-Salary Average :	925,000$
Jared Boll	900,000$ (1)
-Salary Average :	900,000$
Joel Eriksson-Ek	894,167$ (2)
-Salary Average :	894,167$
Jeremy Lauzon	747,500$ (2)
-Salary Average :	747,500$
Jacob Josefson	700,000$ (1)
-Salary Average :	700,000$
Michael McLeod	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	21
Salary Commitment
Year 2018 : 64,016,667$
Year 2019 : 49,566,667$
Year 2020 : 37,000,000$
Year 2021 : 23,000,000$
Salary Average Commitment
Year 2018 : 62,366,667$
Year 2019 : 48,916,667$
Year 2020 : 37,000,000$
Year 2021 : 23,000,000$
Salary Cap with 1 Way Contract
Year 2018 : 64,016,667$
Year 2019 : 49,566,667$
Year 2020 : 37,000,000$
Year 2021 : 23,000,000$

Farm Players Salaries
Zach Redmond	100,000$ (2)
Salary Average :	100,000$
Gavin Bayreuther	92,500$ (2)
Salary Average :	92,500$
Ryan Mantha	87,000$ (2)
Salary Average :	87,000$
Adam Tambellini	80,333$ (2)
Salary Average :	80,333$
Curtis Valk	68,250$ (3)
Salary Average :	68,250$
Christopher Gibson	65,000$ (2)
Salary Average :	65,000$
Blake Pietila	60,000$ (1)
Salary Average :	60,000$
Justin Peters	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	8
Salary Commitment
Year 2018 : 603,083$
Year 2019 : 493,083$
Year 2020 : 68,250$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 603,083$
Year 2019 : 493,083$
Year 2020 : 68,250$
Year 2021 : 0$

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Centre
Level 1:	7700 - 100$ - 6,368 - 83%
Level 2:	4100 - 60$ - 4,149 - 101%
Level 3:	4750 - 45$ - 2,748 - 58%
Level 4:	2050 - 35$ - 2,210 - 108%
Luxury :	1400 - 175$ - 1,021 - 73%
Total Capacity :	20000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,496 - 82%
Average Income per Game	1,721,589$
Year to Date Revenue	70,585,147$
Expense
Pro Players Total Salaries	65,954,999$
Farm Players Total Salaries	0$
Coaches Total Salaries	2,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	1,200,000$
Pro Year To Date Expenses	66,697,831$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	65,897,821$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	377,147$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	67,154,999$
Estimate Under Maximum Salary Cap of 75,000,000$	7,845,001$
Estimate Over Minimum Salary Cap of 50,000,000$	17,154,999$
Current Bank Account	9,553,703$
Projected Bank Account	9,553,703$

Pro Players Salaries
Ryan Suter	9,000,000$ (1)
-Salary Average :	500,000$
Mark Giordano	6,750,000$ (5)
-Salary Average :	6,750,000$
Tyler Seguin	5,750,000$ (4)
-Salary Average :	5,750,000$
Jay Bouwmeester	5,600,000$ (2)
-Salary Average :	5,600,000$
Johnny Boychuk	5,000,000$ (5)
-Salary Average :	5,000,000$
Francois Beauchemin	3,500,000$ (1)
-Salary Average :	3,500,000$
Kyle Turris	3,500,000$ (1)
-Salary Average :	3,500,000$
Reilly Smith	3,500,000$ (3)
-Salary Average :	3,500,000$
Tomas Nosek	2,780,000$ (3)
-Salary Average :	2,780,000$
Kevin Hayes	2,600,000$ (3)
-Salary Average :	2,600,000$
Kari Lehtonen	2,500,000$ (2)
-Salary Average :	2,500,000$
Brock Nelson	2,500,000$ (2)
-Salary Average :	2,500,000$
Ben Bishop	2,400,000$ (1)
-Salary Average :	2,400,000$
Matt Hendricks	1,550,000$ (3)
-Salary Average :	1,550,000$
Calvin de Haan	1,000,000$ (1)
-Salary Average :	1,000,000$
Dale Weise	999,999$ (5)
-Salary Average :	999,999$
Artemi Panarin	925,000$ (2)
-Salary Average :	925,000$
Mitchell Marner	925,000$ (1)
-Salary Average :	925,000$
Micheal Ferland	900,000$ (3)
-Salary Average :	900,000$
Kyle Quincey	900,000$ (5)
-Salary Average :	900,000$
Phillip Danault	875,000$ (3)
-Salary Average :	875,000$
Brett Connolly	875,000$ (1)
-Salary Average :	875,000$
Richard Panik	875,000$ (3)
-Salary Average :	875,000$
Harri Sateri	750,000$ (1)
-Salary Average :	750,000$
Total Pro Players	24
Salary Commitment
Year 2018 : 65,954,999$
Year 2019 : 44,004,999$
Year 2020 : 32,479,999$
Year 2021 : 19,399,999$
Salary Average Commitment
Year 2018 : 57,454,999$
Year 2019 : 44,004,999$
Year 2020 : 32,479,999$
Year 2021 : 19,399,999$
Salary Cap with 1 Way Contract
Year 2018 : 65,954,999$
Year 2019 : 44,004,999$
Year 2020 : 32,479,999$
Year 2021 : 19,399,999$

Farm Players Salaries
Martin Marincin	120,000$ (2)
Salary Average :	120,000$
Mike Vecchione	90,000$ (3)
Salary Average :	90,000$
Hunter Shinkaruk	86,333$ (2)
Salary Average :	86,333$
Emile Poirier	86,333$ (2)
Salary Average :	86,333$
Hubert Labrie	85,000$ (1)
Salary Average :	85,000$
Shane Prince	85,000$ (3)
Salary Average :	85,000$
Henrik Samuelsson	83,250$ (1)
Salary Average :	83,250$
Jeff Taylor	74,250$ (2)
Salary Average :	74,250$
Colton White	72,833$ (2)
Salary Average :	72,833$
Iiro Pakarinen	72,500$ (3)
Salary Average :	72,500$
Matt Puempel	72,500$ (3)
Salary Average :	72,500$
Mike Reilly	72,500$ (4)
Salary Average :	72,500$
Tomas Hyka	71,000$ (3)
Salary Average :	71,000$
Petteri Lindbohm	64,500$ (1)
Salary Average :	64,500$
Adam Clendening	60,000$ (1)
Salary Average :	60,000$
Scott Wedgewood	60,000$ (3)
Salary Average :	60,000$
Peter Stoykewych	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	17
Salary Commitment
Year 2018 : 1,305,999$
Year 2019 : 963,249$
Year 2020 : 523,500$
Year 2021 : 72,500$
Salary Average Commitment
Year 2018 : 1,305,999$
Year 2019 : 963,249$
Year 2020 : 523,500$
Year 2021 : 72,500$

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 100$ - 5,955 - 99%
Level 2:	5000 - 60$ - 4,648 - 93%
Level 3:	2000 - 35$ - 1,991 - 100%
Level 4:	4000 - 25$ - 3,453 - 86%
Luxury :	1000 - 200$ - 953 - 95%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,000 - 94%
Average Income per Game	1,675,803$
Year to Date Revenue	68,707,912$
Expense
Pro Players Total Salaries	51,913,333$
Farm Players Total Salaries	0$
Coaches Total Salaries	2,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	2,800,000$
Pro Year To Date Expenses	60,159,705$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	58,909,717$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	300,358$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	54,713,333$
Estimate Under Maximum Salary Cap of 75,000,000$	20,286,667$
Estimate Over Minimum Salary Cap of 50,000,000$	4,713,333$
Current Bank Account	38,801,528$
Projected Bank Account	38,801,528$

Pro Players Salaries
Corey Perry	10,000,000$ (1)
-Salary Average :	10,000,000$
Jaroslav Halak	6,500,000$ (5)
-Salary Average :	6,500,000$
Jason Pominville	6,250,000$ (2)
-Salary Average :	6,250,000$
Andrew Shaw	5,500,000$ (1)
-Salary Average :	5,500,000$
Troy Brouwer	4,500,000$ (2)
-Salary Average :	4,500,000$
Andrew Cogliano	2,900,000$ (2)
-Salary Average :	500,000$
Darcy Kuemper	1,550,000$ (2)
-Salary Average :	1,550,000$
Ryan Reaves	1,500,000$ (2)
-Salary Average :	1,500,000$
Eric Gryba	1,200,000$ (1)
-Salary Average :	1,200,000$
Michael Raffl	1,200,000$ (2)
-Salary Average :	500,000$
Louis Domingue	1,000,000$ (3)
-Salary Average :	1,000,000$
Alex Iafallo	925,000$ (2)
-Salary Average :	925,000$
Alexander Wennberg	925,000$ (1)
-Salary Average :	925,000$
Troy Stecher	925,000$ (1)
-Salary Average :	925,000$
Nick Schmaltz	925,000$ (1)
-Salary Average :	925,000$
Noah Juulsen	863,333$ (2)
-Salary Average :	863,333$
Christian Folin	850,000$ (2)
-Salary Average :	850,000$
Nikita Zadorov	832,500$ (1)
-Salary Average :	832,500$
Tim Schaller	775,000$ (4)
-Salary Average :	775,000$
Logan Shaw	750,000$ (3)
-Salary Average :	750,000$
Nate Prosser	700,000$ (1)
-Salary Average :	700,000$
Justin Bailey	692,500$ (1)
-Salary Average :	692,500$
Ryan Carpenter	650,000$ (4)
-Salary Average :	650,000$
Total Pro Players	23
Salary Commitment
Year 2018 : 51,913,333$
Year 2019 : 30,213,333$
Year 2020 : 9,675,000$
Year 2021 : 7,925,000$
Salary Average Commitment
Year 2018 : 48,813,333$
Year 2019 : 27,113,333$
Year 2020 : 9,675,000$
Year 2021 : 7,925,000$
Salary Cap with 1 Way Contract
Year 2018 : 51,913,333$
Year 2019 : 30,213,333$
Year 2020 : 9,675,000$
Year 2021 : 7,925,000$

Farm Players Salaries
Matt Stajan	150,000$ (2)
Salary Average :	150,000$
Drew Miller	135,000$ (1)
Salary Average :	135,000$
Jon Gillies	92,500$ (1)
Salary Average :	92,500$
Shane Gersich	92,500$ (2)
Salary Average :	92,500$
Jason Dickinson	89,417$ (1)
Salary Average :	89,417$
Nicolas Meloche	85,333$ (2)
Salary Average :	85,333$
Mirco Mueller	85,000$ (2)
Salary Average :	85,000$
Zack MacEwen	84,750$ (2)
Salary Average :	84,750$
Jansen Harkins	76,750$ (2)
Salary Average :	76,750$
Austin Wagner	75,917$ (2)
Salary Average :	75,917$
Keegan Lowe	75,000$ (3)
Salary Average :	75,000$
Jordan Subban	74,250$ (1)
Salary Average :	74,250$
Rourke Chartier	74,250$ (1)
Salary Average :	74,250$
Adam Musil	73,250$ (2)
Salary Average :	73,250$
Parker Wotherspoon	73,250$ (2)
Salary Average :	73,250$
Francis Perron	70,333$ (2)
Salary Average :	70,333$
Guillaume Brisebois	69,750$ (2)
Salary Average :	69,750$
Colby Robak	67,500$ (3)
Salary Average :	67,500$
Gabriel Dumont	65,000$ (3)
Salary Average :	65,000$
Reece Willcox	64,250$ (1)
Salary Average :	64,250$
Jean-Sebastien Dea	60,000$ (2)
Salary Average :	60,000$
John Ramage	57,500$ (2)
Salary Average :	57,500$
Richard Bachman	50,000$ (1)
Salary Average :	50,000$
Michael McNiven	50,000$ (1)
Salary Average :	50,000$
Callum Booth	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	25
Salary Commitment
Year 2018 : 1,941,500$
Year 2019 : 1,261,833$
Year 2020 : 207,500$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 1,941,500$
Year 2019 : 1,261,833$
Year 2020 : 207,500$
Year 2021 : 0$

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 100$ - 5,927 - 99%
Level 2:	5000 - 60$ - 4,620 - 92%
Level 3:	2000 - 35$ - 1,992 - 100%
Level 4:	4000 - 25$ - 3,532 - 88%
Luxury :	1000 - 200$ - 961 - 96%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,032 - 95%
Average Income per Game	1,689,726$
Year to Date Revenue	69,278,764$
Expense
Pro Players Total Salaries	71,733,299$
Farm Players Total Salaries	0$
Coaches Total Salaries	2,725,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	68,961,116$
Farm Year To Date Expenses	0$
Pro Salary Cap To Date	66,961,117$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	416,572$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	0$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,733,299$
Estimate Under Maximum Salary Cap of 75,000,000$	3,266,701$
Estimate Over Minimum Salary Cap of 50,000,000$	21,733,299$
Current Bank Account	32,183,964$
Projected Bank Account	32,183,964$

Pro Players Salaries
Shea Weber	14,000,000$ (1)
-Salary Average :	14,000,000$
Derek Stepan	8,000,000$ (2)
-Salary Average :	500,000$
Johnny Gaudreau	6,750,000$ (1)
-Salary Average :	6,750,000$
Justin Faulk	5,500,000$ (3)
-Salary Average :	5,500,000$
Chris Kreider	5,000,000$ (3)
-Salary Average :	5,000,000$
Max Pacioretty	4,500,000$ (4)
-Salary Average :	4,500,000$
Tyler Bozak	4,500,000$ (3)
-Salary Average :	4,500,000$
Nazem Kadri	4,100,000$ (2)
-Salary Average :	500,000$
Olli Maatta	4,083,300$ (1)
-Salary Average :	4,083,300$
James Reimer	4,000,000$ (4)
-Salary Average :	4,000,000$
John Klingberg	2,750,000$ (3)
-Salary Average :	2,750,000$
Sven Andrighetto	1,500,000$ (2)
-Salary Average :	1,500,000$
Matt Martin	1,200,000$ (1)
-Salary Average :	1,200,000$
Cedric Paquette	999,999$ (3)
-Salary Average :	999,999$
Connor McDavid	925,000$ (2)
-Salary Average :	925,000$
Steven Santini	925,000$ (1)
-Salary Average :	925,000$
Nico Hischier	925,000$ (2)
-Salary Average :	925,000$
Devan Dubnyk	800,000$ (1)
-Salary Average :	800,000$
Chris Tierney (Out of Payroll)	700,000$ (1)
-Salary Average :	700,000$
Dylan DeMelo	650,000$ (4)
-Salary Average :	650,000$
Jordan Martinook	625,000$ (1)
-Salary Average :	625,000$
Total Pro Players	21
Salary Commitment
Year 2018 : 72,433,299$
Year 2019 : 43,349,999$
Year 2020 : 27,899,999$
Year 2021 : 9,150,000$
Salary Average Commitment
Year 2018 : 61,333,299$
Year 2019 : 32,249,999$
Year 2020 : 27,899,999$
Year 2021 : 9,150,000$
Salary Cap with 1 Way Contract
Year 2018 : 72,433,299$
Year 2019 : 43,349,999$
Year 2020 : 27,899,999$
Year 2021 : 9,150,000$

Farm Players Salaries
Reto Berra	145,000$ (2)
Salary Average :	85,000$
Zach O'Brien	100,000$ (1)
Salary Average :	100,000$
Boyd Gordon	99,900$ (1)
Salary Average :	99,900$
Matt Benning	92,500$ (1)
Salary Average :	92,500$
Casey Bailey	87,413$ (3)
Salary Average :	87,413$
Nikolay Goldobin	86,333$ (2)
Salary Average :	86,333$
Michael McCarron	86,333$ (2)
Salary Average :	86,333$
Andrew Poturalski	85,875$ (2)
Salary Average :	85,875$
Nick Lappin	84,250$ (1)
Salary Average :	84,250$
Mitch Hults	83,375$ (2)
Salary Average :	83,375$
Sam Anas	79,250$ (3)
Salary Average :	79,250$
Justin Kloos	79,250$ (2)
Salary Average :	79,250$
Jens Looke	76,750$ (2)
Salary Average :	76,750$
Noel Acciari	75,000$ (3)
Salary Average :	75,000$
Ethan Prow	73,000$ (3)
Salary Average :	73,000$
Filip Hronek	72,833$ (2)
Salary Average :	72,833$
Patrick Russell	72,500$ (3)
Salary Average :	72,500$
Vince Dunn	72,250$ (2)
Salary Average :	72,250$
Alexandre Fortin	70,667$ (2)
Salary Average :	70,667$
Danick Martel	68,000$ (2)
Salary Average :	68,000$
Ben Harpur	65,500$ (1)
Salary Average :	65,500$
David Warsofsky	60,000$ (2)
Salary Average :	100,000$
Matt Bartkowski	57,500$ (2)
Salary Average :	57,500$
Paul Thompson	57,500$ (1)
Salary Average :	57,500$
Sergey Tolchinsky	57,500$ (1)
Salary Average :	57,500$
Jared Coreau	57,500$ (3)
Salary Average :	57,500$
Jordan Samuels-Thomas	50,000$ (1)
Salary Average :	50,000$
Ken Appleby	50,000$ (1)
Salary Average :	50,000$
Sean Maguire	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	29
Salary Commitment
Year 2018 : 2,195,978$
Year 2019 : 1,488,828$
Year 2020 : 444,662$
Year 2021 : 0$
Salary Average Commitment
Year 2018 : 2,175,978$
Year 2019 : 1,468,828$
Year 2020 : 444,662$
Year 2021 : 0$

Team	Current Fund	Season Salary Cap	Under Maximum of 75,000,000$ Available Cap Space	Over Minimum of 50,000,000$	Pro Players	Farm Players	Total Players
Avalanche	1,499,451$	65,844,999$	9,155,001$	15,844,999$	23	13	36
Blackhawks	79,908,815$	53,034,832$	21,965,168$	3,034,832$	28	18	46
Blue Jackets	27,314,270$	63,928,833$	11,071,167$	13,928,833$	22	12	34
Blues	40,537,711$	73,350,834$	1,649,166$	23,350,834$	22	13	35
Bruins	60,225,659$	54,970,415$	20,029,585$	4,970,415$	22	24	46
Canadiens	34,629,551$	58,657,500$	16,342,500$	8,657,500$	21	18	39
Canucks	36,489,284$	51,179,165$	23,820,835$	1,179,165$	24	7	31
Capitals	40,502,522$	66,198,943$	8,801,057$	16,198,943$	22	20	42
Coyotes	37,397,254$	62,850,000$	12,150,000$	12,850,000$	21	19	40
Devils	25,640,575$	71,305,556$	3,694,444$	21,305,556$	20	19	39
Ducks	27,816,796$	71,222,000$	3,778,000$	21,222,000$	22	30	52
Flames	32,812,963$	68,195,610$	6,804,390$	18,195,610$	23	3	26
Flyers	28,418,932$	74,608,332$	391,668$	24,608,332$	22	16	38
Golden Knights	15,214,835$	52,420,000$	22,580,000$	2,420,000$	22	15	37
Hurricanes	47,578,769$	64,546,333$	10,453,667$	14,546,333$	24	26	50
Islanders	9,592,162$	71,367,500$	3,632,500$	21,367,500$	21	28	49
Jets	35,114,172$	56,198,000$	18,802,000$	6,198,000$	23	29	52
Kings	4,752,622$	72,932,999$	2,067,001$	22,932,999$	22	23	45
Lightning	36,111,828$	70,337,499$	4,662,501$	20,337,499$	21	8	29
Maple Leafs	32,932,097$	57,695,000$	17,305,000$	7,695,000$	23	17	40
Oilers	42,400,159$	53,270,833$	21,729,167$	3,270,833$	23	5	28
Panthers	33,656,824$	62,013,000$	12,987,000$	12,013,000$	22	9	31
Penguins	42,576,314$	59,570,833$	15,429,167$	9,570,833$	21	34	55
Predators	34,147,879$	74,630,333$	369,667$	24,630,333$	22	39	61
Rangers	33,384,137$	56,364,083$	18,635,917$	6,364,083$	22	29	51
Red Wings	34,458,071$	62,897,499$	12,102,501$	12,897,499$	23	25	48
Sabres	46,511,994$	66,571,667$	8,428,333$	16,571,667$	23	19	42
Senators	69,106,233$	62,741,667$	12,258,333$	12,741,667$	21	8	29
Sharks	9,553,703$	67,154,999$	7,845,001$	17,154,999$	24	17	41
Stars	38,801,528$	54,713,333$	20,286,667$	4,713,333$	23	25	48
Wild	32,183,964$	71,733,299$	3,266,701$	21,733,299$	21	29	50

Team Finance for PROSIMLEAGUE.ca

Update - 8 avril 2021 at 00:33

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 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 - %