PSL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 92$ - 6,000 - 100%
Level 2:	5000 - 50$ - 4,816 - 96%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 24$ - 3,552 - 89%
Luxury :	1000 - 220$ - 900 - 90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,583 - 79%
Farm Level 2:	1000 - 15$ - 873 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,269 - 96%
Average Income per Game	1,358,812$
Year to Date Revenue	55,711,302$
Farm
Home Games Left	0
Average Attendance - %	2,456 - 82%
Average Income per Game	85,625$
Year to Date Revenue	3,510,618$
Expense
Pro Players Total Salaries	79,163,999$
Farm Players Total Salaries	1,924,499$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	78,943,015$
Farm Year To Date Expenses	2,283,675$
Pro Salary Cap To Date	77,313,978$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	432,333$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,304$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	79,163,999$
Estimate Under Maximum Salary Cap of 79,500,000$	336,001$
Estimate Over Minimum Salary Cap of 58,800,000$	20,363,999$
Current Bank Account	6,015,526$
Projected Bank Account	6,015,526$

Pro Players Salaries
Ryan O'Reilly	11,000,000$ (2)
-Salary Average :	7,500,000$
Kris Letang	7,250,000$ (4)
-Salary Average :	7,250,000$
Paul Stastny	7,000,000$ (1)
-Salary Average :	7,000,000$
Filip Forsberg	6,000,000$ (5)
-Salary Average :	6,000,000$
Cam Atkinson	5,875,000$ (3)
-Salary Average :	5,875,000$
Tomas Tatar	5,300,000$ (4)
-Salary Average :	5,300,000$
Max Pacioretty	4,500,000$ (3)
-Salary Average :	4,500,000$
Mats Zuccarello	4,500,000$ (4)
-Salary Average :	4,500,000$
Ian Cole	4,250,000$ (4)
-Salary Average :	5,000,000$
Justin Braun	3,800,000$ (2)
-Salary Average :	3,800,000$
Mattias Ekholm	3,750,000$ (3)
-Salary Average :	3,750,000$
Tomas Hertl	3,000,000$ (1)
-Salary Average :	3,000,000$
John Gibson	2,300,000$ (1)
-Salary Average :	2,300,000$
Scott Mayfield	2,000,000$ (3)
-Salary Average :	2,000,000$
Nick Bonino	1,900,000$ (1)
-Salary Average :	500,000$
Jordie Benn	1,100,000$ (2)
-Salary Average :	1,100,000$
Curtis McElhinney	999,999$ (3)
-Salary Average :	999,999$
Neal Pionk	925,000$ (1)
-Salary Average :	925,000$
Alex Chiasson	900,000$ (1)
-Salary Average :	900,000$
Brett Pesce	809,000$ (1)
-Salary Average :	809,000$
Matt Nieto	735,000$ (2)
-Salary Average :	735,000$
Chandler Stephenson	650,000$ (1)
-Salary Average :	650,000$
Bryan Rust	620,000$ (2)
-Salary Average :	620,000$
Total Pro Players	23
Salary Commitment
Year 2019 : 79,163,999$
Year 2020 : 61,679,999$
Year 2021 : 44,424,999$
Year 2022 : 27,300,000$
Salary Average Commitment
Year 2019 : 75,013,999$
Year 2020 : 58,929,999$
Year 2021 : 45,174,999$
Year 2022 : 28,050,000$
Salary Cap with 1 Way Contract
Year 2019 : 79,163,999$
Year 2020 : 61,679,999$
Year 2021 : 44,424,999$
Year 2022 : 27,300,000$

Farm Players Salaries
Yannick Weber	150,000$ (1)
Salary Average :	85,000$
Austin Czarnik	125,000$ (2)
Salary Average :	125,000$
Rocco Grimaldi	92,500$ (3)
Salary Average :	92,500$
Jan Rutta	92,500$ (4)
Salary Average :	92,500$
Andreas Englund	77,583$ (1)
Salary Average :	77,583$
Otto Somppi	76,333$ (2)
Salary Average :	76,333$
Juho Lammikko	71,750$ (1)
Salary Average :	71,750$
Julius Bergman	71,500$ (1)
Salary Average :	71,500$
Alexandre Carrier	68,833$ (1)
Salary Average :	68,833$
Daniel Audette	66,833$ (1)
Salary Average :	66,833$
Frederick Gaudreau	66,667$ (3)
Salary Average :	66,667$
Cameron Gaunce	65,000$ (3)
Salary Average :	65,000$
Dave Gust	50,000$ (1)
Salary Average :	50,000$
Cameron Darcy	50,000$ (1)
Salary Average :	50,000$
Luke Gazdic	50,000$ (1)
Salary Average :	50,000$
Ryan Lomberg	50,000$ (1)
Salary Average :	50,000$
Pheonix Copley	50,000$ (1)
Salary Average :	50,000$
Eric Robinson	50,000$ (1)
Salary Average :	50,000$
Matiss Kivlenieks	50,000$ (1)
Salary Average :	50,000$
Ryan Schmelzer	50,000$ (1)
Salary Average :	50,000$
Joel Hanley	50,000$ (1)
Salary Average :	50,000$
Josh Healey	50,000$ (1)
Salary Average :	50,000$
Kevin Czuczman	50,000$ (1)
Salary Average :	50,000$
Maxim Lamarche	50,000$ (1)
Salary Average :	50,000$
Michal Moravcik	50,000$ (1)
Salary Average :	50,000$
Radim Simek	50,000$ (1)
Salary Average :	50,000$
Ryan Horvat	50,000$ (1)
Salary Average :	50,000$
Terry Broadhurst	50,000$ (1)
Salary Average :	50,000$
Cam Johnson	50,000$ (1)
Salary Average :	50,000$
Ryan Scarfo	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	30
Salary Commitment
Year 2019 : 1,924,499$
Year 2020 : 518,000$
Year 2021 : 316,667$
Year 2022 : 92,500$
Salary Average Commitment
Year 2019 : 1,859,499$
Year 2020 : 518,000$
Year 2021 : 316,667$
Year 2022 : 92,500$

Blackhawks

Blackhawks is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 200$ - 3,052 - 51%
Level 2:	5000 - 190$ - 2,000 - 40%
Level 3:	2000 - 180$ - 800 - 40%
Level 4:	4000 - 170$ - 1,600 - 40%
Luxury :	1000 - 300$ - 608 - 61%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,592 - 80%
Farm Level 2:	1000 - 15$ - 853 - 85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	8,060 - 45%
Average Income per Game	2,011,666$
Year to Date Revenue	82,478,306$
Farm
Home Games Left	0
Average Attendance - %	2,446 - 82%
Average Income per Game	85,668$
Year to Date Revenue	3,512,382$
Expense
Pro Players Total Salaries	57,426,944$
Farm Players Total Salaries	1,782,833$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	54,612,393$
Farm Year To Date Expenses	2,399,583$
Pro Salary Cap To Date	53,412,366$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	315,199$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,542$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	57,426,944$
Estimate Under Maximum Salary Cap of 79,500,000$	22,073,056$
Estimate Over Minimum Salary Cap of 58,800,000$	-1,373,056$
Current Bank Account	93,154,477$
Projected Bank Account	93,154,477$

Pro Players Salaries
William Nylander	10,277,780$ (2)
-Salary Average :	10,277,778$
Alexander Steen	10,000,000$ (2)
-Salary Average :	10,000,000$
P.K. Subban	9,000,000$ (5)
-Salary Average :	9,000,000$
Brent Seabrook	6,875,000$ (5)
-Salary Average :	6,875,000$
TJ Brodie	3,900,000$ (1)
-Salary Average :	3,900,000$
Blake Coleman	1,800,000$ (4)
-Salary Average :	1,800,000$
Jesper Fast	1,750,000$ (4)
-Salary Average :	1,750,000$
Jake McCabe	1,600,000$ (4)
-Salary Average :	1,600,000$
Andreas Athanasiou	1,500,000$ (1)
-Salary Average :	1,500,000$
Cam Talbot	1,450,000$ (1)
-Salary Average :	575,000$
J.T. Compher	925,000$ (1)
-Salary Average :	925,000$
Artemi Panarin	925,000$ (1)
-Salary Average :	925,000$
Thatcher Demko	925,000$ (1)
-Salary Average :	925,000$
Colin White	925,000$ (1)
-Salary Average :	925,000$
Egor Yakovlev	925,000$ (2)
-Salary Average :	925,000$
Gustav Forsling	872,500$ (1)
-Salary Average :	872,500$
Kevin Fiala	863,333$ (2)
-Salary Average :	863,333$
Brett Howden	863,333$ (1)
-Salary Average :	863,333$
Mattias Janmark	700,000$ (2)
-Salary Average :	700,000$
Marcus Sorensen	700,000$ (3)
-Salary Average :	700,000$
Brandon Pirri	650,000$ (4)
-Salary Average :	650,000$
Total Pro Players	21
Salary Commitment
Year 2019 : 57,426,944$
Year 2020 : 45,141,111$
Year 2021 : 22,375,000$
Year 2022 : 21,675,000$
Salary Average Commitment
Year 2019 : 56,551,944$
Year 2020 : 45,141,111$
Year 2021 : 22,375,000$
Year 2022 : 21,675,000$
Salary Cap with 1 Way Contract
Year 2019 : 57,426,944$
Year 2020 : 45,141,111$
Year 2021 : 22,375,000$
Year 2022 : 21,675,000$

Farm Players Salaries
Luke Kunin	92,500$ (1)
Salary Average :	92,500$
Urho Vaakanainen	92,500$ (1)
Salary Average :	92,500$
Rasmus Sandin	92,500$ (1)
Salary Average :	92,500$
Timothy Liljegren	92,500$ (1)
Salary Average :	92,500$
Adam Gaudette	91,667$ (1)
Salary Average :	91,667$
Ryan Donato	90,000$ (1)
Salary Average :	90,000$
German Rubtsov	89,417$ (1)
Salary Average :	89,417$
Julius Honka	86,333$ (1)
Salary Average :	86,333$
Sami Niku	77,500$ (1)
Salary Average :	77,500$
Merrick Madsen	76,750$ (1)
Salary Average :	76,750$
Niklas Hansson	74,583$ (1)
Salary Average :	74,583$
Peter Cehlarik	74,250$ (1)
Salary Average :	74,250$
Mason Appleton	74,167$ (2)
Salary Average :	74,167$
Blake Speers	72,833$ (1)
Salary Average :	72,833$
Michael Prapavessis	72,500$ (1)
Salary Average :	72,500$
Gustav Bouramman	72,000$ (1)
Salary Average :	72,000$
Evan Cormier	71,833$ (1)
Salary Average :	71,833$
Kyle Wood	71,750$ (1)
Salary Average :	71,750$
Vili Saarijarvi	69,750$ (2)
Salary Average :	69,750$
Josh Archibald	67,500$ (1)
Salary Average :	67,500$
Joseph LaBate	65,000$ (3)
Salary Average :	65,000$
Cole Schneider	65,000$ (1)
Salary Average :	65,000$
Jeremy Helvig	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	23
Salary Commitment
Year 2019 : 1,782,833$
Year 2020 : 208,917$
Year 2021 : 65,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,782,833$
Year 2020 : 208,917$
Year 2021 : 65,000$
Year 2022 : 0$

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7825 - 100$ - 6,580 - 84%
Level 2:	3900 - 60$ - 3,900 - 100%
Level 3:	4900 - 35$ - 3,089 - 63%
Level 4:	1900 - 25$ - 1,900 - 100%
Luxury :	975 - 200$ - 970 - 99%
Total Capacity :	19500
Farm
Farm Level 1:	2000 - 35$ - 1,604 - 80%
Farm Level 2:	1000 - 15$ - 870 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,439 - 84%
Average Income per Game	1,572,078$
Year to Date Revenue	64,455,192$
Farm
Home Games Left	0
Average Attendance - %	2,474 - 82%
Average Income per Game	86,495$
Year to Date Revenue	3,546,288$
Expense
Pro Players Total Salaries	83,569,166$
Farm Players Total Salaries	1,469,333$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-5,770,000$
Pro Year To Date Expenses	77,560,856$
Farm Year To Date Expenses	1,975,777$
Pro Salary Cap To Date	76,560,883$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	454,673$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	10,857$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	77,799,166$
Estimate Under Maximum Salary Cap of 79,500,000$	1,700,834$
Estimate Over Minimum Salary Cap of 58,800,000$	18,999,166$
Current Bank Account	-7,220,883$
Projected Bank Account	-7,220,883$

Pro Players Salaries
Jonathan Toews	10,500,000$ (4)
-Salary Average :	10,500,000$
Alex Ovechkin	9,540,000$ (4)
-Salary Average :	9,540,000$
Zdeno Chara	7,000,000$ (5)
-Salary Average :	7,000,000$
David Pastrnak	6,666,666$ (1)
-Salary Average :	6,666,666$
Duncan Keith	6,000,000$ (2)
-Salary Average :	6,000,000$
Brent Burns	5,760,000$ (2)
-Salary Average :	5,760,000$
Tyler Seguin	5,750,000$ (3)
-Salary Average :	5,750,000$
Roberto Luongo	5,333,333$ (1)
-Salary Average :	5,333,333$
James Neal	5,000,000$ (3)
-Salary Average :	5,000,000$
Matt Murray	3,750,000$ (1)
-Salary Average :	3,750,000$
Jean-Gabriel Pageau	3,100,000$ (2)
-Salary Average :	3,100,000$
Adam Pelech	3,000,000$ (3)
-Salary Average :	3,000,000$
Adam McQuaid	3,000,000$ (2)
-Salary Average :	3,000,000$
Kevin Hayes	2,600,000$ (2)
-Salary Average :	2,600,000$
Kyle Palmieri	1,600,000$ (1)
-Salary Average :	500,000$
Drake Caggiula	1,500,000$ (3)
-Salary Average :	1,500,000$
Micheal Ferland	900,000$ (2)
-Salary Average :	900,000$
Ivan Provorov	894,167$ (3)
-Salary Average :	894,167$
Garret Sparks	675,000$ (2)
-Salary Average :	675,000$
Darren Archibald	500,000$ (1)
-Salary Average :	500,000$
Chris Mueller	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	21
Salary Commitment
Year 2019 : 83,569,166$
Year 2020 : 65,219,167$
Year 2021 : 43,184,167$
Year 2022 : 27,040,000$
Salary Average Commitment
Year 2019 : 82,469,166$
Year 2020 : 65,219,167$
Year 2021 : 43,184,167$
Year 2022 : 27,040,000$
Salary Cap with 1 Way Contract
Year 2019 : 83,569,166$
Year 2020 : 65,219,167$
Year 2021 : 43,184,167$
Year 2022 : 27,040,000$

Farm Players Salaries
Michal Neuvirth	250,000$ (2)
Salary Average :	250,000$
Derrick Pouliot	170,000$ (3)
Salary Average :	170,000$
Landon Ferraro	97,500$ (3)
Salary Average :	97,500$
Haydn Fleury	86,333$ (1)
Salary Average :	86,333$
Felix Sandstrom	79,250$ (2)
Salary Average :	79,250$
Luke Green	73,333$ (2)
Salary Average :	73,333$
Alex Lintuniemi	72,917$ (1)
Salary Average :	72,917$
Mike Reilly	72,500$ (3)
Salary Average :	72,500$
Valentin Zykov	67,500$ (2)
Salary Average :	67,500$
Zach Palmquist	50,000$ (1)
Salary Average :	50,000$
Shane Hanna	50,000$ (1)
Salary Average :	50,000$
Michael Carcone	50,000$ (1)
Salary Average :	50,000$
Josh Currie	50,000$ (1)
Salary Average :	50,000$
Derek Hulak	50,000$ (1)
Salary Average :	50,000$
Mathew Berry	50,000$ (1)
Salary Average :	50,000$
Jeff Kubiak	50,000$ (1)
Salary Average :	50,000$
Jake Horton	50,000$ (1)
Salary Average :	50,000$
Devin Williams	50,000$ (1)
Salary Average :	50,000$
Bobby MacIntyre	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	19
Salary Commitment
Year 2019 : 1,469,333$
Year 2020 : 810,083$
Year 2021 : 340,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,469,333$
Year 2020 : 810,083$
Year 2021 : 340,000$
Year 2022 : 0$

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7825 - 200$ - 3,168 - 40%
Level 2:	3900 - 150$ - 1,830 - 47%
Level 3:	4900 - 100$ - 1,960 - 40%
Level 4:	1900 - 90$ - 1,117 - 59%
Luxury :	975 - 300$ - 606 - 62%
Total Capacity :	19500
Farm
Farm Level 1:	2000 - 35$ - 1,583 - 79%
Farm Level 2:	1000 - 15$ - 876 - 88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	8,681 - 45%
Average Income per Game	1,755,482$
Year to Date Revenue	71,974,757$
Farm
Home Games Left	0
Average Attendance - %	2,459 - 82%
Average Income per Game	85,668$
Year to Date Revenue	3,512,399$
Expense
Pro Players Total Salaries	71,656,060$
Farm Players Total Salaries	1,552,999$
Coaches Total Salaries	900,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	72,451,625$
Farm Year To Date Expenses	1,893,328$
Pro Salary Cap To Date	71,901,635$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	388,205$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	10,231$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,656,060$
Estimate Under Maximum Salary Cap of 79,500,000$	7,843,940$
Estimate Over Minimum Salary Cap of 58,800,000$	12,856,060$
Current Bank Account	33,013,883$
Projected Bank Account	33,013,883$

Pro Players Salaries
Claude Giroux	9,000,000$ (2)
-Salary Average :	9,000,000$
Dustin Byfuglien	7,600,000$ (5)
-Salary Average :	7,600,000$
Alex Pietrangelo	7,000,000$ (2)
-Salary Average :	7,000,000$
Brandon Saad	5,750,000$ (2)
-Salary Average :	5,750,000$
Jeff Carter	5,272,727$ (4)
-Salary Average :	5,272,727$
Artem Anisimov	4,550,000$ (1)
-Salary Average :	4,550,000$
Jared Spurgeon	3,600,000$ (1)
-Salary Average :	500,000$
Frans Nielsen	3,500,000$ (1)
-Salary Average :	500,000$
Brandon Montour	3,387,500$ (5)
-Salary Average :	3,387,500$
Brian Elliott	3,250,000$ (5)
-Salary Average :	3,250,000$
Adam Lowry	2,916,666$ (5)
-Salary Average :	2,916,666$
John Moore	2,750,000$ (5)
-Salary Average :	2,750,000$
Trevor van Riemsdyk	2,300,000$ (5)
-Salary Average :	2,300,000$
Cory Schneider	2,225,000$ (5)
-Salary Average :	2,225,000$
Thomas Vanek	2,000,000$ (3)
-Salary Average :	2,000,000$
Thomas Greiss	2,000,000$ (2)
-Salary Average :	2,000,000$
Erik Haula	950,000$ (1)
-Salary Average :	950,000$
Mark Barberio	800,000$ (2)
-Salary Average :	800,000$
Jake Guentzel	734,167$ (1)
-Salary Average :	734,167$
Maxime Lajoie	720,000$ (1)
-Salary Average :	720,000$
Anthony Peluso	700,000$ (2)
-Salary Average :	700,000$
Matthew Peca	650,000$ (2)
-Salary Average :	650,000$
Total Pro Players	22
Salary Commitment
Year 2019 : 71,656,060$
Year 2020 : 57,601,893$
Year 2021 : 31,701,893$
Year 2022 : 29,701,893$
Salary Average Commitment
Year 2019 : 65,556,060$
Year 2020 : 57,601,893$
Year 2021 : 31,701,893$
Year 2022 : 29,701,893$
Salary Cap with 1 Way Contract
Year 2019 : 71,656,060$
Year 2020 : 57,601,893$
Year 2021 : 31,701,893$
Year 2022 : 29,701,893$

Farm Players Salaries
Calle Rosen	92,500$ (1)
Salary Average :	92,500$
Ryan Kuffner	92,500$ (1)
Salary Average :	92,500$
Mason Shaw	79,250$ (1)
Salary Average :	79,250$
Carsen Twarynski	77,583$ (1)
Salary Average :	77,583$
Brad Morrison	74,333$ (1)
Salary Average :	74,333$
Connor Hobbs	72,000$ (1)
Salary Average :	72,000$
Anthony Richard	68,833$ (1)
Salary Average :	68,833$
Thomas Gregoire	65,000$ (1)
Salary Average :	65,000$
Joe Hicketts	63,500$ (1)
Salary Average :	63,500$
Adam Cracknell	60,000$ (2)
Salary Average :	60,000$
Matt Taormina	57,500$ (2)
Salary Average :	57,500$
Steven Lorentz	50,000$ (1)
Salary Average :	50,000$
Eric Gryba	50,000$ (1)
Salary Average :	50,000$
Dawson Leedahl	50,000$ (1)
Salary Average :	50,000$
Angus Redmond	50,000$ (1)
Salary Average :	50,000$
Ryan MacInnis	50,000$ (1)
Salary Average :	50,000$
Stephen Perfetto	50,000$ (1)
Salary Average :	50,000$
Tanner MacMaster	50,000$ (1)
Salary Average :	50,000$
Jonathon Martin	50,000$ (1)
Salary Average :	50,000$
Chris Nell	50,000$ (1)
Salary Average :	50,000$
Tony Calderone	50,000$ (1)
Salary Average :	50,000$
Matthew Lane	50,000$ (1)
Salary Average :	50,000$
Tom Sestito	50,000$ (1)
Salary Average :	50,000$
Sergei Boikov	50,000$ (1)
Salary Average :	50,000$
Sergei Shumakov	50,000$ (1)
Salary Average :	50,000$
Ryan Faragher	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	26
Salary Commitment
Year 2019 : 1,552,999$
Year 2020 : 117,500$
Year 2021 : 0$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,552,999$
Year 2020 : 117,500$
Year 2021 : 0$
Year 2022 : 0$

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - 100$ - 5,995 - 100%
Level 2:	5000 - 60$ - 4,701 - 94%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 25$ - 3,375 - 84%
Luxury :	1000 - 200$ - 986 - 99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,584 - 79%
Farm Level 2:	1000 - 15$ - 850 - 85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,057 - 95%
Average Income per Game	1,562,007$
Year to Date Revenue	64,042,284$
Farm
Home Games Left	0
Average Attendance - %	2,434 - 81%
Average Income per Game	85,245$
Year to Date Revenue	3,495,058$
Expense
Pro Players Total Salaries	64,422,082$
Farm Players Total Salaries	1,663,555$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	62,982,398$
Farm Year To Date Expenses	2,201,952$
Pro Salary Cap To Date	61,732,389$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	353,076$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,901$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	64,422,082$
Estimate Under Maximum Salary Cap of 79,500,000$	15,077,918$
Estimate Over Minimum Salary Cap of 58,800,000$	5,622,082$
Current Bank Account	54,578,651$
Projected Bank Account	54,578,651$

Pro Players Salaries
Daniel Sedin	10,000,000$ (2)
-Salary Average :	10,000,000$
Henrik Sedin	10,000,000$ (2)
-Salary Average :	10,000,000$
Loui Eriksson	8,000,000$ (1)
-Salary Average :	8,000,000$
Derek Ryan	5,100,000$ (3)
-Salary Average :	5,100,000$
Nick Bjugstad	4,100,000$ (1)
-Salary Average :	4,100,000$
Victor Rask	4,000,000$ (1)
-Salary Average :	4,000,000$
Michael Stone	3,500,000$ (2)
-Salary Average :	3,500,000$
Darnell Nurse	3,200,000$ (1)
-Salary Average :	3,200,000$
Chris Kunitz	3,000,000$ (1)
-Salary Average :	3,000,000$
Carl Gunnarsson	2,900,000$ (2)
-Salary Average :	2,900,000$
Rasmus Dahlin	925,000$ (1)
-Salary Average :	925,000$
Nolan Patrick	925,000$ (1)
-Salary Average :	925,000$
Jamie Oleksiak	918,750$ (2)
-Salary Average :	918,750$
Joel Eriksson Ek	894,167$ (1)
-Salary Average :	894,167$
Pierre-Luc Dubois	894,166$ (1)
-Salary Average :	894,166$
Ryan Hartman	875,000$ (1)
-Salary Average :	875,000$
Tony DeAngelo	863,333$ (1)
-Salary Average :	863,333$
Jake DeBrusk	863,333$ (1)
-Salary Average :	863,333$
Alex DeBrincat	778,333$ (2)
-Salary Average :	778,333$
Connor Ingram	759,167$ (2)
-Salary Average :	759,167$
Mathieu Joseph	728,333$ (2)
-Salary Average :	728,333$
Mackenzie Blackwood	697,500$ (2)
-Salary Average :	697,500$
Taylor Fedun	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	23
Salary Commitment
Year 2019 : 64,422,082$
Year 2020 : 35,382,083$
Year 2021 : 5,100,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 64,422,082$
Year 2020 : 35,382,083$
Year 2021 : 5,100,000$
Year 2022 : 0$
Salary Cap with 1 Way Contract
Year 2019 : 64,422,082$
Year 2020 : 35,382,083$
Year 2021 : 5,100,000$
Year 2022 : 0$

Farm Players Salaries
Dmitrij Jaskin	100,000$ (1)
Salary Average :	100,000$
Ilya Samsonov	92,500$ (1)
Salary Average :	92,500$
Anders Bjork	92,500$ (1)
Salary Average :	92,500$
Carl Grundstrom	92,500$ (1)
Salary Average :	92,500$
Robby Fabbri	89,417$ (1)
Salary Average :	89,417$
Alexander Nylander	89,417$ (1)
Salary Average :	89,417$
Sonny Milano	86,333$ (1)
Salary Average :	86,333$
Dominik Masin	80,833$ (1)
Salary Average :	80,833$
Tanner Kaspick	73,889$ (1)
Salary Average :	73,889$
Matthew Spencer	72,833$ (1)
Salary Average :	72,833$
Dennis Yan	72,833$ (1)
Salary Average :	72,833$
Tyler Randell	70,000$ (2)
Salary Average :	70,000$
Jack Dougherty	69,500$ (1)
Salary Average :	69,500$
Mark McNeill	66,000$ (2)
Salary Average :	66,000$
Nick Paul	65,000$ (2)
Salary Average :	65,000$
Carter Bancks	50,000$ (1)
Salary Average :	50,000$
Alex Belzile	50,000$ (1)
Salary Average :	50,000$
Bobby Farnham	50,000$ (1)
Salary Average :	50,000$
Steve Oleksy	50,000$ (1)
Salary Average :	50,000$
Nolan Valleau	50,000$ (1)
Salary Average :	50,000$
Jamie Devane	50,000$ (1)
Salary Average :	50,000$
Anthony Peters	50,000$ (1)
Salary Average :	50,000$
Matt Mangene	50,000$ (1)
Salary Average :	50,000$
Kevin Davis	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	24
Salary Commitment
Year 2019 : 1,663,555$
Year 2020 : 201,000$
Year 2021 : 0$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,663,555$
Year 2020 : 201,000$
Year 2021 : 0$
Year 2022 : 0$

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 100$ - 5,995 - 100%
Level 2:	5000 - 60$ - 4,637 - 93%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 25$ - 3,440 - 86%
Luxury :	1000 - 200$ - 983 - 98%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,593 - 80%
Farm Level 2:	1000 - 15$ - 865 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,055 - 95%
Average Income per Game	1,558,951$
Year to Date Revenue	63,917,011$
Farm
Home Games Left	0
Average Attendance - %	2,458 - 82%
Average Income per Game	85,926$
Year to Date Revenue	3,522,950$
Expense
Pro Players Total Salaries	65,248,333$
Farm Players Total Salaries	1,435,987$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	64,058,695$
Farm Year To Date Expenses	2,180,944$
Pro Salary Cap To Date	63,058,652$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	356,174$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	10,677$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	65,248,333$
Estimate Under Maximum Salary Cap of 79,500,000$	14,251,667$
Estimate Over Minimum Salary Cap of 58,800,000$	6,448,333$
Current Bank Account	23,379,873$
Projected Bank Account	23,379,873$

Pro Players Salaries
John Tavares	11,000,000$ (5)
-Salary Average :	11,000,000$
Carey Price	7,000,000$ (2)
-Salary Average :	7,000,000$
Drew Doughty	7,000,000$ (5)
-Salary Average :	7,000,000$
Jordan Staal	6,000,000$ (2)
-Salary Average :	6,000,000$
Oliver Ekman-Larsson	6,000,000$ (1)
-Salary Average :	6,000,000$
Alex Galchenyuk	4,900,000$ (1)
-Salary Average :	4,900,000$
Brendan Gallagher	4,500,000$ (2)
-Salary Average :	4,500,000$
Anthony Mantha	3,300,000$ (3)
-Salary Average :	3,300,000$
Nick Cousins	2,800,000$ (5)
-Salary Average :	2,800,000$
Nick Holden	1,650,000$ (3)
-Salary Average :	1,650,000$
Curtis Lazar	1,050,000$ (2)
-Salary Average :	1,050,000$
Antti Niemi	999,999$ (1)
-Salary Average :	999,999$
Noah Hanifin	925,000$ (1)
-Salary Average :	925,000$
Devon Toews	925,000$ (1)
-Salary Average :	925,000$
Brock Boeser	925,000$ (1)
-Salary Average :	925,000$
Anthony Beauvillier	894,167$ (2)
-Salary Average :	894,167$
Adam Erne	874,167$ (1)
-Salary Average :	874,167$
Greg Pateryn	800,000$ (2)
-Salary Average :	800,000$
Frank Vatrano	792,500$ (1)
-Salary Average :	792,500$
Rudolfs Balcers	759,167$ (2)
-Salary Average :	759,167$
Linus Ullmark	750,000$ (5)
-Salary Average :	750,000$
Samuel Girard	728,333$ (1)
-Salary Average :	728,333$
Jujhar Khaira	675,000$ (5)
-Salary Average :	675,000$
Total Pro Players	23
Salary Commitment
Year 2019 : 65,248,333$
Year 2020 : 48,178,334$
Year 2021 : 27,175,000$
Year 2022 : 22,225,000$
Salary Average Commitment
Year 2019 : 65,248,333$
Year 2020 : 48,178,334$
Year 2021 : 27,175,000$
Year 2022 : 22,225,000$
Salary Cap with 1 Way Contract
Year 2019 : 65,248,333$
Year 2020 : 48,178,334$
Year 2021 : 27,175,000$
Year 2022 : 22,225,000$

Farm Players Salaries
Brendan Gaunce	100,000$ (3)
Salary Average :	100,000$
Jake Evans	92,500$ (2)
Salary Average :	92,500$
Kailer Yamamoto	92,500$ (1)
Salary Average :	92,500$
Jesse Puljujarvi	92,500$ (2)
Salary Average :	92,500$
Jonah Gadjovich	81,417$ (2)
Salary Average :	81,417$
Christian Jaros	75,500$ (1)
Salary Average :	75,500$
William Lagesson	74,117$ (1)
Salary Average :	74,117$
Vitaly Abramov	73,083$ (2)
Salary Average :	73,083$
Graham Knott	72,833$ (1)
Salary Average :	72,833$
Ethan Bear	72,000$ (1)
Salary Average :	72,000$
Jonne Tammela	71,037$ (1)
Salary Average :	71,037$
Zack Mitchell	66,000$ (3)
Salary Average :	66,000$
Malcolm Subban	65,000$ (1)
Salary Average :	65,000$
T.J. Hensick	57,500$ (2)
Salary Average :	57,500$
Kristian Reichel	50,000$ (1)
Salary Average :	50,000$
Carson Soucy	50,000$ (1)
Salary Average :	50,000$
Dennis Robertson	50,000$ (1)
Salary Average :	50,000$
Blaine Byron	50,000$ (1)
Salary Average :	50,000$
Eric Martinsson	50,000$ (1)
Salary Average :	50,000$
Branden Komm	50,000$ (1)
Salary Average :	50,000$
Alex Breton	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	21
Salary Commitment
Year 2019 : 1,435,987$
Year 2020 : 563,000$
Year 2021 : 166,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,435,987$
Year 2020 : 563,000$
Year 2021 : 166,000$
Year 2022 : 0$

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 100$ - 6,000 - 100%
Level 2:	5000 - 60$ - 4,596 - 92%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 25$ - 3,372 - 84%
Luxury :	1000 - 200$ - 981 - 98%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,596 - 80%
Farm Level 2:	1000 - 15$ - 863 - 86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,949 - 94%
Average Income per Game	1,554,311$
Year to Date Revenue	63,726,768$
Farm
Home Games Left	0
Average Attendance - %	2,459 - 82%
Average Income per Game	85,990$
Year to Date Revenue	3,525,592$
Expense
Pro Players Total Salaries	73,684,166$
Farm Players Total Salaries	1,306,834$
Coaches Total Salaries	1,350,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	74,434,140$
Farm Year To Date Expenses	1,909,876$
Pro Salary Cap To Date	73,634,140$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	400,453$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,983$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	73,684,166$
Estimate Under Maximum Salary Cap of 79,500,000$	5,815,834$
Estimate Over Minimum Salary Cap of 58,800,000$	14,884,166$
Current Bank Account	-5,402,372$
Projected Bank Account	-5,402,372$

Pro Players Salaries
Alex Killorn	10,500,000$ (5)
-Salary Average :	10,500,000$
Craig Anderson	9,500,000$ (2)
-Salary Average :	9,500,000$
Marcus Johansson	9,500,000$ (5)
-Salary Average :	9,500,000$
Kyle Turris	6,000,000$ (5)
-Salary Average :	6,000,000$
Niklas Kronwall	6,000,000$ (1)
-Salary Average :	500,000$
Michael Frolik	4,500,000$ (3)
-Salary Average :	4,500,000$
Jordan Oesterle	3,500,000$ (5)
-Salary Average :	3,500,000$
Vladimir Sobotka	3,500,000$ (2)
-Salary Average :	3,500,000$
Brian Boyle	2,850,000$ (3)
-Salary Average :	2,850,000$
Ben Hutton	2,800,000$ (2)
-Salary Average :	2,800,000$
Matt Calvert	2,200,000$ (2)
-Salary Average :	2,200,000$
Tobias Rieder	2,000,000$ (2)
-Salary Average :	2,000,000$
Brett Kulak	1,850,000$ (5)
-Salary Average :	1,850,000$
Scott Darling	1,750,000$ (2)
-Salary Average :	1,750,000$
Kevin Connauton	1,375,000$ (4)
-Salary Average :	1,375,000$
Nicolas Deslauriers	1,200,000$ (5)
-Salary Average :	1,200,000$
Max Jones	863,333$ (1)
-Salary Average :	863,333$
Dillon Dube	778,333$ (2)
-Salary Average :	778,333$
Daniel Sprong	692,500$ (1)
-Salary Average :	692,500$
Denis Malgin (Out of Payroll)	690,000$ (2)
-Salary Average :	690,000$
MacKenzie Weegar	675,000$ (1)
-Salary Average :	675,000$
Greg Carey	650,000$ (2)
-Salary Average :	650,000$
Etienne Marcoux	500,000$ (1)
-Salary Average :	500,000$
Buddy Robinson	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	24
Salary Commitment
Year 2019 : 74,374,166$
Year 2020 : 65,143,333$
Year 2021 : 41,275,000$
Year 2022 : 33,925,000$
Salary Average Commitment
Year 2019 : 68,874,166$
Year 2020 : 65,143,333$
Year 2021 : 41,275,000$
Year 2022 : 33,925,000$
Salary Cap with 1 Way Contract
Year 2019 : 74,374,166$
Year 2020 : 65,143,333$
Year 2021 : 41,275,000$
Year 2022 : 33,925,000$

Farm Players Salaries
Anton Forsberg	100,000$ (5)
Salary Average :	100,000$
Trent Frederic	92,500$ (1)
Salary Average :	92,500$
Michael Lindqvist	92,500$ (1)
Salary Average :	92,500$
Boris Katchouk	86,417$ (1)
Salary Average :	86,417$
Garrett Pilon	74,500$ (1)
Salary Average :	74,500$
Jonas Siegenthaler	71,417$ (1)
Salary Average :	71,417$
Blake Siebenaler	69,500$ (1)
Salary Average :	69,500$
Ross Colton	60,000$ (1)
Salary Average :	60,000$
Michael Sgarbossa	60,000$ (1)
Salary Average :	60,000$
Nathan Paetsch	50,000$ (1)
Salary Average :	50,000$
Nick DeSimone	50,000$ (1)
Salary Average :	50,000$
Hudson Elynuik	50,000$ (1)
Salary Average :	50,000$
Logan Thompson	50,000$ (1)
Salary Average :	50,000$
Logan Pyett	50,000$ (1)
Salary Average :	50,000$
Kevin Lough	50,000$ (1)
Salary Average :	50,000$
Joel Lowry	50,000$ (1)
Salary Average :	50,000$
James De Haas	50,000$ (1)
Salary Average :	50,000$
Michael Joly	50,000$ (1)
Salary Average :	50,000$
Cole Bardreau	50,000$ (1)
Salary Average :	50,000$
Matteo Gennaro	50,000$ (1)
Salary Average :	50,000$
Marcus Hogstrom	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	21
Salary Commitment
Year 2019 : 1,306,834$
Year 2020 : 100,000$
Year 2021 : 100,000$
Year 2022 : 100,000$
Salary Average Commitment
Year 2019 : 1,306,834$
Year 2020 : 100,000$
Year 2021 : 100,000$
Year 2022 : 100,000$

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Centre
Level 1:	8200 - 88$ - 6,739 - 82%
Level 2:	4000 - 74$ - 3,905 - 98%
Level 3:	5000 - 26$ - 3,314 - 66%
Level 4:	2100 - 24$ - 2,100 - 100%
Luxury :	1200 - 183$ - 1,045 - 87%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - 35$ - 1,610 - 81%
Farm Level 2:	1000 - 15$ - 879 - 88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,102 - 83%
Average Income per Game	1,551,779$
Year to Date Revenue	63,622,959$
Farm
Home Games Left	0
Average Attendance - %	2,489 - 83%
Average Income per Game	86,933$
Year to Date Revenue	3,564,267$
Expense
Pro Players Total Salaries	54,360,334$
Farm Players Total Salaries	2,335,034$
Coaches Total Salaries	1,150,000$
Luxury Taxe Total	0$
Special Salary Cap Value	4,770,000$
Pro Year To Date Expenses	69,832,521$
Farm Year To Date Expenses	2,844,343$
Pro Salary Cap To Date	69,232,510$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	295,486$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,511$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	59,130,334$
Estimate Under Maximum Salary Cap of 79,500,000$	20,369,666$
Estimate Over Minimum Salary Cap of 58,800,000$	330,334$
Current Bank Account	49,629,196$
Projected Bank Account	49,629,196$

Pro Players Salaries
Ryan Getzlaf	9,250,000$ (1)
-Salary Average :	9,250,000$
Sergei Bobrovsky	7,425,000$ (4)
-Salary Average :	7,425,000$
Bo Horvat	5,500,000$ (2)
-Salary Average :	5,500,000$
Brady Skjei	5,250,000$ (3)
-Salary Average :	5,250,000$
Andrew MacDonald	4,000,000$ (3)
-Salary Average :	4,000,000$
John Carlson	3,967,000$ (3)
-Salary Average :	3,967,000$
Tyler Johnson	3,200,000$ (1)
-Salary Average :	840,000$
Chris Tierney	2,937,500$ (2)
-Salary Average :	2,937,500$
Zach Hyman	2,250,000$ (1)
-Salary Average :	2,250,000$
Zemgus Girgensons	1,600,000$ (1)
-Salary Average :	1,600,000$
Mark Borowiecki	1,500,000$ (3)
-Salary Average :	1,500,000$
Mike Matheson	925,000$ (1)
-Salary Average :	925,000$
Magnus Paajarvi	900,000$ (5)
-Salary Average :	900,000$
Pavel Zacha	894,167$ (2)
-Salary Average :	894,167$
Timo Meier	894,167$ (2)
-Salary Average :	894,167$
Zach Sanford	875,000$ (2)
-Salary Average :	875,000$
Jakub Vrana	863,333$ (1)
-Salary Average :	863,333$
Brandon Carlo	789,167$ (2)
-Salary Average :	789,167$
Pavel Francouz	690,000$ (4)
-Salary Average :	690,000$
Evan Rodrigues	650,000$ (2)
-Salary Average :	650,000$
Total Pro Players	20
Salary Commitment
Year 2019 : 54,360,334$
Year 2020 : 36,272,001$
Year 2021 : 23,732,000$
Year 2022 : 9,015,000$
Salary Average Commitment
Year 2019 : 52,000,334$
Year 2020 : 36,272,001$
Year 2021 : 23,732,000$
Year 2022 : 9,015,000$
Salary Cap with 1 Way Contract
Year 2019 : 54,360,334$
Year 2020 : 36,272,001$
Year 2021 : 23,732,000$
Year 2022 : 9,015,000$

Farm Players Salaries
Matt Hunwick	100,000$ (2)
Salary Average :	100,000$
Nikita Soshnikov	95,000$ (3)
Salary Average :	95,000$
Adam Huska	92,500$ (2)
Salary Average :	92,500$
Casey Mittelstadt	92,500$ (1)
Salary Average :	92,500$
Filip Chytil	92,500$ (1)
Salary Average :	92,500$
David Sklenicka	92,500$ (1)
Salary Average :	92,500$
Kristian Vesalainen	92,500$ (2)
Salary Average :	92,500$
Vincent Praplan	92,500$ (3)
Salary Average :	92,500$
Max Veronneau	92,500$ (1)
Salary Average :	92,500$
Gabriel Carlsson	89,417$ (1)
Salary Average :	89,417$
Lias Andersson	89,417$ (1)
Salary Average :	89,417$
Ryan Collins	88,083$ (1)
Salary Average :	88,083$
Jakub Zboril	86,333$ (1)
Salary Average :	86,333$
Ville Husso	84,700$ (1)
Salary Average :	84,700$
Tyler Steenbergen	77,083$ (2)
Salary Average :	77,083$
Joni Tuulola	76,750$ (1)
Salary Average :	76,750$
Filip Pyrochta	76,750$ (1)
Salary Average :	76,750$
Jayden Halbgewachs	75,917$ (1)
Salary Average :	75,917$
Austin Strand	75,917$ (1)
Salary Average :	75,917$
Boo Nieves	75,500$ (1)
Salary Average :	75,500$
Tanner Kero	75,000$ (5)
Salary Average :	75,000$
A.J. Greer	74,167$ (2)
Salary Average :	74,167$
Tyler Lewington	67,500$ (2)
Salary Average :	67,500$
Ashton Sautner	67,500$ (1)
Salary Average :	67,500$
Nick Schneider	67,500$ (2)
Salary Average :	67,500$
Martin Frk	65,000$ (1)
Salary Average :	65,000$
Felix Girard	65,000$ (1)
Salary Average :	65,000$
Stefan Matteau	65,000$ (1)
Salary Average :	65,000$
Jeremy Gregoire	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	29
Salary Commitment
Year 2019 : 2,335,034$
Year 2020 : 833,750$
Year 2021 : 262,500$
Year 2022 : 75,000$
Salary Average Commitment
Year 2019 : 2,335,034$
Year 2020 : 833,750$
Year 2021 : 262,500$
Year 2022 : 75,000$

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 100$ - 5,998 - 100%
Level 2:	5000 - 60$ - 4,481 - 90%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 25$ - 3,431 - 86%
Luxury :	1000 - 200$ - 989 - 99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,575 - 79%
Farm Level 2:	1000 - 15$ - 871 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,898 - 94%
Average Income per Game	1,548,706$
Year to Date Revenue	63,496,938$
Farm
Home Games Left	0
Average Attendance - %	2,445 - 82%
Average Income per Game	85,218$
Year to Date Revenue	3,493,926$
Expense
Pro Players Total Salaries	73,742,833$
Farm Players Total Salaries	1,952,695$
Coaches Total Salaries	1,487,500$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	72,853,626$
Farm Year To Date Expenses	2,716,557$
Pro Salary Cap To Date	71,916,150$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	401,507$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,455$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	73,742,833$
Estimate Under Maximum Salary Cap of 79,500,000$	5,757,167$
Estimate Over Minimum Salary Cap of 58,800,000$	14,942,833$
Current Bank Account	32,317,935$
Projected Bank Account	32,317,935$

Pro Players Salaries
Leon Draisaitl	8,500,000$ (2)
-Salary Average :	8,500,000$
Valtteri Filppula	8,500,000$ (2)
-Salary Average :	8,500,000$
Pekka Rinne	7,000,000$ (3)
-Salary Average :	7,000,000$
Alexander Edler	6,000,000$ (2)
-Salary Average :	6,000,000$
T.J. Oshie	5,750,000$ (4)
-Salary Average :	5,750,000$
Markus Granlund	5,000,000$ (1)
-Salary Average :	5,000,000$
Sami Vatanen	4,875,000$ (5)
-Salary Average :	4,875,000$
Anton Stralman (Out of Payroll)	4,500,000$ (2)
-Salary Average :	4,500,000$
Adam Henrique	4,000,000$ (1)
-Salary Average :	4,000,000$
Erik Gudbranson	3,500,000$ (3)
-Salary Average :	3,500,000$
Trevor Daley	3,166,667$ (3)
-Salary Average :	3,166,667$
Boone Jenner	2,900,000$ (3)
-Salary Average :	2,900,000$
Brendan Leipsic	2,500,000$ (4)
-Salary Average :	2,500,000$
Melker Karlsson	1,850,000$ (2)
-Salary Average :	1,850,000$
Nate Thompson	1,500,000$ (2)
-Salary Average :	1,500,000$
Kyle Clifford	1,250,000$ (2)
-Salary Average :	1,250,000$
Paul Byron	1,166,667$ (4)
-Salary Average :	1,166,667$
Andreas Borgman	925,000$ (2)
-Salary Average :	925,000$
Brock McGinn	887,000$ (1)
-Salary Average :	887,000$
Nick Suzuki	863,333$ (1)
-Salary Average :	863,333$
Kevan Miller	850,000$ (1)
-Salary Average :	850,000$
Gabriel Gagne	742,500$ (2)
-Salary Average :	742,500$
Skyler McKenzie	741,666$ (2)
-Salary Average :	741,666$
Fredrik Claesson	700,000$ (1)
-Salary Average :	700,000$
Aaron Dell	575,000$ (2)
-Salary Average :	575,000$
Total Pro Players	25
Salary Commitment
Year 2019 : 78,242,833$
Year 2020 : 65,942,500$
Year 2021 : 30,858,334$
Year 2022 : 14,291,667$
Salary Average Commitment
Year 2019 : 78,242,833$
Year 2020 : 65,942,500$
Year 2021 : 30,858,334$
Year 2022 : 14,291,667$
Salary Cap with 1 Way Contract
Year 2019 : 78,242,833$
Year 2020 : 65,942,500$
Year 2021 : 30,858,334$
Year 2022 : 14,291,667$

Farm Players Salaries
Spencer Foo	92,500$ (1)
Salary Average :	92,500$
Griffen Molino	92,500$ (1)
Salary Average :	92,500$
Kevin Roy	92,500$ (1)
Salary Average :	92,500$
Joel Hofer	80,917$ (1)
Salary Average :	80,917$
Stelio Mattheos	80,917$ (2)
Salary Average :	80,917$
Patrick Bajkov	80,917$ (2)
Salary Average :	80,917$
Linus Olund	77,583$ (2)
Salary Average :	77,583$
Nathan Noel	77,583$ (1)
Salary Average :	77,583$
Alexandre Alain	75,333$ (2)
Salary Average :	75,333$
Travis Barron	74,167$ (2)
Salary Average :	74,167$
Chaz Reddekopp	73,333$ (2)
Salary Average :	73,333$
Calvin Thurkauf	71,500$ (1)
Salary Average :	71,500$
Philippe Desrosiers	71,500$ (2)
Salary Average :	71,500$
Brandon Gignac	71,417$ (1)
Salary Average :	71,417$
Landon Bow	69,750$ (2)
Salary Average :	69,750$
Colby Sissons	69,611$ (2)
Salary Average :	69,611$
Clark Bishop	69,500$ (1)
Salary Average :	69,500$
Dominic Turgeon	68,667$ (2)
Salary Average :	68,667$
Antoine Bibeau	67,500$ (1)
Salary Average :	67,500$
Justin Auger	65,000$ (1)
Salary Average :	65,000$
Yannick Veilleux	65,000$ (2)
Salary Average :	65,000$
Michael Paliotta	65,000$ (2)
Salary Average :	65,000$
Jeffrey Truchon-Viel	50,000$ (1)
Salary Average :	50,000$
Kyle Cumiskey	50,000$ (1)
Salary Average :	50,000$
Clifford Watson	50,000$ (1)
Salary Average :	50,000$
Samuel Laberge	50,000$ (1)
Salary Average :	50,000$
Joey Leach	50,000$ (1)
Salary Average :	50,000$
Alexis D'Aoust	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	28
Salary Commitment
Year 2019 : 1,952,695$
Year 2020 : 871,778$
Year 2021 : 0$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,952,695$
Year 2020 : 871,778$
Year 2021 : 0$
Year 2022 : 0$

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - 151$ - 5,063 - 63%
Level 2:	4000 - 101$ - 3,011 - 75%
Level 3:	5000 - 91$ - 2,458 - 49%
Level 4:	2000 - 75$ - 1,575 - 79%
Luxury :	1500 - 200$ - 951 - 63%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - 31$ - 1,777 - 89%
Farm Level 2:	1000 - 15$ - 889 - 89%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,058 - 64%
Average Income per Game	1,634,828$
Year to Date Revenue	67,027,963$
Farm
Home Games Left	0
Average Attendance - %	2,665 - 89%
Average Income per Game	90,471$
Year to Date Revenue	3,709,297$
Expense
Pro Players Total Salaries	75,511,389$
Farm Players Total Salaries	1,548,333$
Coaches Total Salaries	4,150,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	73,024,039$
Farm Year To Date Expenses	2,161,965$
Pro Salary Cap To Date	69,803,095$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	425,330$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,281$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	75,511,389$
Estimate Under Maximum Salary Cap of 79,500,000$	3,988,611$
Estimate Over Minimum Salary Cap of 58,800,000$	16,711,389$
Current Bank Account	3,984,173$
Projected Bank Account	3,984,173$

Pro Players Salaries
Sidney Crosby	10,900,000$ (2)
-Salary Average :	10,900,000$
Brayden Schenn	6,000,000$ (1)
-Salary Average :	6,000,000$
Jonathan Quick	5,800,000$ (4)
-Salary Average :	5,800,000$
Nick Foligno	5,500,000$ (4)
-Salary Average :	5,500,000$
Tyler Myers	5,500,000$ (4)
-Salary Average :	5,500,000$
Rasmus Ristolainen	5,400,000$ (2)
-Salary Average :	5,400,000$
Hampus Lindholm	5,205,556$ (1)
-Salary Average :	5,205,556$
Justin Williams	4,500,000$ (1)
-Salary Average :	4,500,000$
Carl Hagelin	4,000,000$ (2)
-Salary Average :	4,000,000$
Darren Helm	3,850,000$ (2)
-Salary Average :	3,850,000$
Jack Johnson	3,250,000$ (5)
-Salary Average :	3,250,000$
Ryan Strome	3,100,000$ (1)
-Salary Average :	3,100,000$
Nate Schmidt	2,225,000$ (5)
-Salary Average :	2,225,000$
Calle Jarnkrok	2,000,000$ (3)
-Salary Average :	2,000,000$
Jacob Markstrom	1,600,000$ (1)
-Salary Average :	1,600,000$
Robert Hagg	1,150,000$ (2)
-Salary Average :	1,150,000$
Teddy Blueger	975,000$ (3)
-Salary Average :	975,000$
Henri Jokiharju	925,000$ (1)
-Salary Average :	925,000$
Auston Matthews	925,000$ (1)
-Salary Average :	925,000$
Kyle Connor	925,000$ (3)
-Salary Average :	925,000$
Devante Smith-Pelly	650,000$ (2)
-Salary Average :	650,000$
Tristan Jarry	630,833$ (1)
-Salary Average :	630,833$
Andrew Agozzino	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	23
Salary Commitment
Year 2019 : 75,511,389$
Year 2020 : 52,125,000$
Year 2021 : 26,175,000$
Year 2022 : 22,275,000$
Salary Average Commitment
Year 2019 : 75,511,389$
Year 2020 : 52,125,000$
Year 2021 : 26,175,000$
Year 2022 : 22,275,000$
Salary Cap with 1 Way Contract
Year 2019 : 75,511,389$
Year 2020 : 52,125,000$
Year 2021 : 26,175,000$
Year 2022 : 22,275,000$

Farm Players Salaries
Colin Greening	100,000$ (2)
Salary Average :	100,000$
Eamon McAdam	92,500$ (2)
Salary Average :	92,500$
Ludwig Bystrom	77,500$ (1)
Salary Average :	77,500$
Jack Kopacka	74,500$ (1)
Salary Average :	74,500$
Dylan Wells	74,500$ (1)
Salary Average :	74,500$
Jacob Middleton	73,500$ (1)
Salary Average :	73,500$
Deven Sideroff	72,833$ (1)
Salary Average :	72,833$
Seth Helgeson	70,000$ (2)
Salary Average :	70,000$
Zachary Leslie	67,500$ (2)
Salary Average :	67,500$
Colby Cave	65,500$ (1)
Salary Average :	65,500$
Sam Carrick	65,000$ (1)
Salary Average :	65,000$
Tye McGinn	65,000$ (2)
Salary Average :	65,000$
Mike Liambas	50,000$ (1)
Salary Average :	50,000$
Matthew Ford	50,000$ (1)
Salary Average :	50,000$
Jake Chelios	50,000$ (1)
Salary Average :	50,000$
Reid Gardiner	50,000$ (1)
Salary Average :	50,000$
Brian Strait	50,000$ (1)
Salary Average :	50,000$
Colton Beck	50,000$ (1)
Salary Average :	50,000$
Luke Esposito	50,000$ (1)
Salary Average :	50,000$
Caleb Herbert	50,000$ (1)
Salary Average :	50,000$
Braden Christoffer	50,000$ (1)
Salary Average :	50,000$
Evan Polei	50,000$ (1)
Salary Average :	50,000$
Dominik Shine	50,000$ (1)
Salary Average :	50,000$
Ben Holmstrom	50,000$ (1)
Salary Average :	50,000$
Paul Bittner	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	25
Salary Commitment
Year 2019 : 1,548,333$
Year 2020 : 395,000$
Year 2021 : 0$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,548,333$
Year 2020 : 395,000$
Year 2021 : 0$
Year 2022 : 0$

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - 70$ - 7,025 - 88%
Level 2:	4000 - 65$ - 4,000 - 100%
Level 3:	4500 - 55$ - 2,145 - 48%
Level 4:	1800 - 45$ - 1,800 - 100%
Luxury :	1200 - 225$ - 791 - 66%
Total Capacity :	19500
Farm
Farm Level 1:	2000 - 35$ - 1,614 - 81%
Farm Level 2:	1000 - 15$ - 870 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,761 - 81%
Average Income per Game	1,429,687$
Year to Date Revenue	58,617,177$
Farm
Home Games Left	0
Average Attendance - %	2,484 - 83%
Average Income per Game	86,922$
Year to Date Revenue	3,563,801$
Expense
Pro Players Total Salaries	76,492,500$
Farm Players Total Salaries	2,172,661$
Coaches Total Salaries	1,940,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	76,576,664$
Farm Year To Date Expenses	3,195,126$
Pro Salary Cap To Date	75,636,690$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	416,304$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,057$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	76,492,500$
Estimate Under Maximum Salary Cap of 79,500,000$	3,007,500$
Estimate Over Minimum Salary Cap of 58,800,000$	17,692,500$
Current Bank Account	10,948,546$
Projected Bank Account	10,948,546$

Pro Players Salaries
Jakub Voracek	8,250,000$ (5)
-Salary Average :	8,250,000$
Mark Scheifele	6,125,000$ (2)
-Salary Average :	6,125,000$
Taylor Hall	6,000,000$ (1)
-Salary Average :	6,000,000$
Aleksander Barkov	5,900,000$ (1)
-Salary Average :	5,900,000$
Victor Hedman	5,750,000$ (1)
-Salary Average :	500,000$
Jaccob Slavin	5,300,000$ (5)
-Salary Average :	5,300,000$
Jaden Schwartz	5,250,000$ (1)
-Salary Average :	5,250,000$
Brad Marchand	5,000,000$ (2)
-Salary Average :	5,000,000$
Frederik Andersen	5,000,000$ (3)
-Salary Average :	5,000,000$
Ryan McDonagh	4,700,000$ (4)
-Salary Average :	4,700,000$
Anders Lee	3,750,000$ (3)
-Salary Average :	3,750,000$
Mikael Granlund	3,200,000$ (2)
-Salary Average :	3,200,000$
Josh Morrissey	3,150,000$ (2)
-Salary Average :	3,150,000$
J.T. Miller	2,750,000$ (2)
-Salary Average :	2,750,000$
Chad Johnson	1,450,000$ (4)
-Salary Average :	1,450,000$
Colin Miller	1,000,000$ (3)
-Salary Average :	1,000,000$
Dylan Larkin	925,000$ (1)
-Salary Average :	925,000$
Zach Werenski	925,000$ (2)
-Salary Average :	925,000$
Cale Makar	880,833$ (1)
-Salary Average :	500,000$
Brayden Point	686,667$ (2)
-Salary Average :	686,667$
Oskar Sundqvist	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	21
Salary Commitment
Year 2019 : 76,492,500$
Year 2020 : 51,286,667$
Year 2021 : 29,450,000$
Year 2022 : 19,700,000$
Salary Average Commitment
Year 2019 : 70,861,667$
Year 2020 : 51,286,667$
Year 2021 : 29,450,000$
Year 2022 : 19,700,000$
Salary Cap with 1 Way Contract
Year 2019 : 76,492,500$
Year 2020 : 51,286,667$
Year 2021 : 29,450,000$
Year 2022 : 19,700,000$

Farm Players Salaries
Riley Barber	92,500$ (1)
Salary Average :	92,500$
Troy Terry	92,500$ (1)
Salary Average :	92,500$
Tucker Poolman	92,500$ (2)
Salary Average :	92,500$
Sheldon Rempal	92,500$ (2)
Salary Average :	92,500$
Dylan Sikura	92,500$ (1)
Salary Average :	92,500$
Dylan Blujus	92,500$ (1)
Salary Average :	92,500$
Dennis Cholowski	89,417$ (2)
Salary Average :	89,417$
Alex Lyon	87,413$ (2)
Salary Average :	87,413$
Nolan Stevens	84,250$ (2)
Salary Average :	84,250$
Matthew Highmore	77,583$ (2)
Salary Average :	77,583$
Tim Schaller	77,500$ (3)
Salary Average :	77,500$
Steven Fogarty	75,000$ (2)
Salary Average :	75,000$
Kyle Capobianco	74,500$ (2)
Salary Average :	76,750$
Cliff Pu	74,500$ (2)
Salary Average :	74,500$
Carter Hart	73,083$ (2)
Salary Average :	73,083$
Erik Cernak	72,250$ (1)
Salary Average :	72,250$
Anton Lindholm	71,750$ (2)
Salary Average :	71,750$
Nelson Nogier	71,333$ (1)
Salary Average :	71,333$
Spencer Watson	70,583$ (1)
Salary Average :	70,583$
Dominik Simon	69,250$ (1)
Salary Average :	69,250$
Joseph Blandisi	68,000$ (1)
Salary Average :	68,000$
Christian Djoos	65,000$ (1)
Salary Average :	65,000$
Jake Paterson	65,000$ (2)
Salary Average :	65,000$
Robbie Russo	65,000$ (3)
Salary Average :	65,000$
Ryan Olsen	65,000$ (2)
Salary Average :	65,000$
Cody Bass	61,250$ (2)
Salary Average :	61,250$
Chris Wideman	60,000$ (1)
Salary Average :	60,000$
Sean Walker	50,000$ (1)
Salary Average :	50,000$
Taro Hirose	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	29
Salary Commitment
Year 2019 : 2,172,662$
Year 2020 : 1,226,246$
Year 2021 : 142,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,174,912$
Year 2020 : 1,228,496$
Year 2021 : 142,500$
Year 2022 : 0$

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7450 - 190$ - 3,244 - 44%
Level 2:	3600 - 150$ - 1,810 - 50%
Level 3:	4500 - 100$ - 1,800 - 40%
Level 4:	1800 - 90$ - 1,138 - 63%
Luxury :	1150 - 290$ - 625 - 54%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - 35$ - 1,621 - 81%
Farm Level 2:	1000 - 15$ - 862 - 86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	8,617 - 47%
Average Income per Game	1,712,605$
Year to Date Revenue	70,216,813$
Farm
Home Games Left	0
Average Attendance - %	2,483 - 83%
Average Income per Game	87,095$
Year to Date Revenue	3,570,905$
Expense
Pro Players Total Salaries	78,716,111$
Farm Players Total Salaries	1,672,750$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	74,239,911$
Farm Year To Date Expenses	2,144,331$
Pro Salary Cap To Date	73,239,870$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	428,581$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,950$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	78,716,111$
Estimate Under Maximum Salary Cap of 79,500,000$	783,889$
Estimate Over Minimum Salary Cap of 58,800,000$	19,916,111$
Current Bank Account	33,287,263$
Projected Bank Account	33,287,263$

Pro Players Salaries
Phil Kessel	8,000,000$ (5)
-Salary Average :	8,000,000$
Nicklas Backstrom	6,700,000$ (4)
-Salary Average :	6,700,000$
Alexander Radulov	5,750,000$ (2)
-Salary Average :	5,750,000$
Matt Niskanen	5,750,000$ (4)
-Salary Average :	5,750,000$
Blake Wheeler	5,600,000$ (4)
-Salary Average :	5,600,000$
Jonathan Drouin	5,500,000$ (2)
-Salary Average :	5,500,000$
Mikko Koivu	5,500,000$ (3)
-Salary Average :	5,500,000$
Torey Krug	5,250,000$ (5)
-Salary Average :	5,250,000$
Alex Goligoski	4,800,000$ (1)
-Salary Average :	4,800,000$
James van Riemsdyk	4,250,000$ (4)
-Salary Average :	4,250,000$
Patric Hornqvist	4,250,000$ (2)
-Salary Average :	4,250,000$
Oscar Klefbom	4,167,000$ (3)
-Salary Average :	4,167,000$
Evgenii Dadonov	4,000,000$ (5)
-Salary Average :	4,000,000$
Ryan Miller	2,111,111$ (1)
-Salary Average :	2,111,111$
Erik Gustafsson	1,200,000$ (5)
-Salary Average :	1,200,000$
Joel Armia	975,000$ (3)
-Salary Average :	975,000$
Will Butcher	925,000$ (1)
-Salary Average :	925,000$
Ryan Callahan	900,000$ (1)
-Salary Average :	900,000$
Shea Theodore	863,000$ (1)
-Salary Average :	863,000$
David Rittich	800,000$ (4)
-Salary Average :	800,000$
Pierre-Edouard Bellemare	725,000$ (1)
-Salary Average :	725,000$
Tom Kuhnhackl	700,000$ (5)
-Salary Average :	700,000$
Total Pro Players	22
Salary Commitment
Year 2019 : 78,716,111$
Year 2020 : 68,392,000$
Year 2021 : 52,892,000$
Year 2022 : 42,250,000$
Salary Average Commitment
Year 2019 : 78,716,111$
Year 2020 : 68,392,000$
Year 2021 : 52,892,000$
Year 2022 : 42,250,000$
Salary Cap with 1 Way Contract
Year 2019 : 78,716,111$
Year 2020 : 68,392,000$
Year 2021 : 52,892,000$
Year 2022 : 42,250,000$

Farm Players Salaries
Andrej Sustr	130,000$ (1)
Salary Average :	87,400$
Alexander Petrovic	120,000$ (1)
Salary Average :	120,000$
Nathan Gerbe	89,000$ (3)
Salary Average :	89,000$
Peter Budaj	85,000$ (2)
Salary Average :	85,000$
Ryan Stanton	80,000$ (2)
Salary Average :	80,000$
Keaton Thompson	79,500$ (1)
Salary Average :	79,500$
Ryan Fitzgerald	79,250$ (1)
Salary Average :	79,250$
Paul Thompson	75,000$ (3)
Salary Average :	75,000$
Jayson Megna	70,000$ (3)
Salary Average :	70,000$
Eric Tangradi	67,500$ (3)
Salary Average :	67,500$
Alexandre Grenier	67,500$ (3)
Salary Average :	67,500$
David Ullstrom	65,000$ (2)
Salary Average :	65,000$
Troy Bourke	65,000$ (2)
Salary Average :	65,000$
James Phelan	50,000$ (1)
Salary Average :	50,000$
Brennan Menell	50,000$ (1)
Salary Average :	50,000$
Craig Wyszomirski	50,000$ (1)
Salary Average :	50,000$
Pat Nagle	50,000$ (1)
Salary Average :	50,000$
Jake Lucchini	50,000$ (1)
Salary Average :	50,000$
Colin McDonald	50,000$ (1)
Salary Average :	50,000$
Spencer Naas	50,000$ (1)
Salary Average :	50,000$
Parker Milner	50,000$ (1)
Salary Average :	50,000$
Michal Cajkovsky	50,000$ (1)
Salary Average :	50,000$
Brian Lashoff	50,000$ (1)
Salary Average :	50,000$
Steven Whitney	50,000$ (1)
Salary Average :	50,000$
Boston Leier	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	25
Salary Commitment
Year 2019 : 1,672,750$
Year 2020 : 664,000$
Year 2021 : 369,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,630,150$
Year 2020 : 664,000$
Year 2021 : 369,000$
Year 2022 : 0$

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8200 - 100$ - 6,540 - 80%
Level 2:	4300 - 60$ - 4,294 - 100%
Level 3:	5000 - 35$ - 3,103 - 62%
Level 4:	2000 - 25$ - 2,000 - 100%
Luxury :	1000 - 200$ - 993 - 99%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - 35$ - 1,619 - 81%
Farm Level 2:	1000 - 15$ - 862 - 86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,931 - 83%
Average Income per Game	1,607,853$
Year to Date Revenue	65,921,977$
Farm
Home Games Left	0
Average Attendance - %	2,481 - 83%
Average Income per Game	86,981$
Year to Date Revenue	3,566,227$
Expense
Pro Players Total Salaries	71,437,499$
Farm Players Total Salaries	1,699,333$
Coaches Total Salaries	3,700,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	70,938,364$
Farm Year To Date Expenses	2,977,995$
Pro Salary Cap To Date	68,438,373$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	397,513$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,588$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,437,499$
Estimate Under Maximum Salary Cap of 79,500,000$	8,062,501$
Estimate Over Minimum Salary Cap of 58,800,000$	12,637,499$
Current Bank Account	6,129,767$
Projected Bank Account	6,129,767$

Pro Players Salaries
Keith Yandle	6,350,000$ (3)
-Salary Average :	6,350,000$
Dustin Brown	5,875,000$ (2)
-Salary Average :	5,875,000$
Mika Zibanejad	5,350,000$ (1)
-Salary Average :	5,350,000$
Andy Greene	5,000,000$ (1)
-Salary Average :	5,000,000$
Kris Russell	4,500,000$ (3)
-Salary Average :	4,500,000$
Shayne Gostisbehere	4,500,000$ (2)
-Salary Average :	4,500,000$
Sean Couturier	4,333,333$ (3)
-Salary Average :	4,333,333$
Niklas Hjalmarsson	4,100,000$ (2)
-Salary Average :	4,100,000$
Josh Bailey	3,500,000$ (3)
-Salary Average :	3,500,000$
Sven Baertschi	3,366,666$ (4)
-Salary Average :	3,366,666$
Casey Cizikas	3,350,000$ (4)
-Salary Average :	3,350,000$
Martin Jones	3,000,000$ (3)
-Salary Average :	3,000,000$
Colton Sceviour	3,000,000$ (4)
-Salary Average :	3,000,000$
Connor Brown	2,500,000$ (3)
-Salary Average :	2,500,000$
Travis Hamonic	2,225,000$ (1)
-Salary Average :	2,225,000$
Jason Zucker	2,000,000$ (2)
-Salary Average :	2,000,000$
Roman Polak	2,000,000$ (3)
-Salary Average :	2,000,000$
Vladislav Namestnikov	1,937,500$ (3)
-Salary Average :	1,937,500$
Brad Richardson	1,500,000$ (3)
-Salary Average :	1,500,000$
Jared McCann	1,250,000$ (1)
-Salary Average :	1,250,000$
Tyler Pitlick	1,000,000$ (2)
-Salary Average :	1,000,000$
Antti Raanta	800,000$ (1)
-Salary Average :	925,000$
Total Pro Players	22
Salary Commitment
Year 2019 : 71,437,499$
Year 2020 : 56,812,499$
Year 2021 : 39,337,499$
Year 2022 : 9,716,666$
Salary Average Commitment
Year 2019 : 71,562,499$
Year 2020 : 56,812,499$
Year 2021 : 39,337,499$
Year 2022 : 9,716,666$
Salary Cap with 1 Way Contract
Year 2019 : 71,437,499$
Year 2020 : 56,812,499$
Year 2021 : 39,337,499$
Year 2022 : 9,716,666$

Farm Players Salaries
Jimmy Hayes	100,000$ (5)
Salary Average :	100,000$
Kevin Gravel	100,000$ (4)
Salary Average :	100,000$
Charlie Lindgren	100,000$ (5)
Salary Average :	100,000$
Marcus Kruger	95,000$ (5)
Salary Average :	95,000$
Paul LaDue	92,500$ (1)
Salary Average :	92,500$
Frank Corrado	92,500$ (4)
Salary Average :	92,500$
Cooper Marody	92,500$ (2)
Salary Average :	92,500$
Klim Kostin	89,417$ (1)
Salary Average :	89,417$
Tyler Benson	79,250$ (2)
Salary Average :	79,250$
Dan Vladar	72,833$ (2)
Salary Average :	72,833$
Mitchell Vande Sompel	72,833$ (1)
Salary Average :	72,833$
Samuel Kurker	65,000$ (1)
Salary Average :	65,000$
Nikita Popugaev	65,000$ (2)
Salary Average :	65,000$
Tommy Cross	65,000$ (2)
Salary Average :	65,000$
Steven Kampfer	60,000$ (1)
Salary Average :	50,000$
Byron Froese	57,500$ (2)
Salary Average :	57,500$
Matt Petgrave	50,000$ (1)
Salary Average :	50,000$
Liam O'Brien	50,000$ (1)
Salary Average :	50,000$
Kevin Tansey	50,000$ (1)
Salary Average :	50,000$
Ryan Dmowski	50,000$ (1)
Salary Average :	50,000$
Ryan Bourque	50,000$ (1)
Salary Average :	50,000$
Matthew Weis	50,000$ (1)
Salary Average :	50,000$
Chase Balisy	50,000$ (1)
Salary Average :	50,000$
Dan DeSalvo	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	24
Salary Commitment
Year 2019 : 1,699,333$
Year 2020 : 919,583$
Year 2021 : 487,500$
Year 2022 : 487,500$
Salary Average Commitment
Year 2019 : 1,689,333$
Year 2020 : 919,583$
Year 2021 : 487,500$
Year 2022 : 487,500$

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,999 - 100%
Level 2:	5000 - 60$ - 4,596 - 92%
Level 3:	2000 - 40$ - 2,000 - 100%
Level 4:	4000 - 30$ - 3,298 - 82%
Luxury :	1000 - 200$ - 986 - 99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,617 - 81%
Farm Level 2:	1000 - 15$ - 862 - 86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,880 - 94%
Average Income per Game	1,583,672$
Year to Date Revenue	64,930,550$
Farm
Home Games Left	0
Average Attendance - %	2,479 - 83%
Average Income per Game	86,920$
Year to Date Revenue	3,563,739$
Expense
Pro Players Total Salaries	55,491,665$
Farm Players Total Salaries	1,711,412$
Coaches Total Salaries	1,150,000$
Luxury Taxe Total	0$
Special Salary Cap Value	3,625,000$
Pro Year To Date Expenses	59,904,743$
Farm Year To Date Expenses	2,681,942$
Pro Salary Cap To Date	59,304,712$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	301,568$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,158$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	59,116,665$
Estimate Under Maximum Salary Cap of 79,500,000$	20,383,335$
Estimate Over Minimum Salary Cap of 58,800,000$	316,665$
Current Bank Account	17,122,442$
Projected Bank Account	17,122,442$

Pro Players Salaries
Wayne Simmonds	8,000,000$ (5)
-Salary Average :	8,000,000$
Corey Crawford	6,000,000$ (4)
-Salary Average :	6,000,000$
Matt Duchene	6,000,000$ (1)
-Salary Average :	6,000,000$
Jason Demers	4,500,000$ (3)
-Salary Average :	4,500,000$
Robert Bortuzzo	4,000,000$ (4)
-Salary Average :	4,000,000$
Blake Comeau	3,500,000$ (2)
-Salary Average :	3,500,000$
Charlie Coyle	2,600,000$ (2)
-Salary Average :	2,600,000$
Troy Stecher	2,325,000$ (3)
-Salary Average :	2,325,000$
Nikita Zadorov	2,150,000$ (2)
-Salary Average :	2,150,000$
Juuse Saros	1,500,000$ (2)
-Salary Average :	1,500,000$
Tanner Pearson	1,250,000$ (1)
-Salary Average :	500,000$
Garrett Wilson	999,999$ (5)
-Salary Average :	999,999$
Tomas Jurco	999,999$ (1)
-Salary Average :	999,999$
Jon Merrill	980,000$ (1)
-Salary Average :	980,000$
Xavier Ouellet	975,000$ (2)
-Salary Average :	975,000$
Scott Laughton	962,500$ (3)
-Salary Average :	962,500$
Lawrence Pilut	925,000$ (2)
-Salary Average :	925,000$
Matthew Tkachuk	925,000$ (2)
-Salary Average :	925,000$
Christian Wolanin	925,000$ (1)
-Salary Average :	925,000$
Brady Tkachuk	925,000$ (1)
-Salary Average :	925,000$
Alex Iafallo	925,000$ (1)
-Salary Average :	925,000$
Jacob de la Rose	900,000$ (1)
-Salary Average :	900,000$
Ben Chiarot	850,000$ (2)
-Salary Average :	850,000$
Brendan Lemieux	839,167$ (1)
-Salary Average :	839,167$
Victor Olofsson	767,500$ (1)
-Salary Average :	767,500$
Collin Delia	767,500$ (5)
-Salary Average :	767,500$
Total Pro Players	26
Salary Commitment
Year 2019 : 55,491,665$
Year 2020 : 40,979,999$
Year 2021 : 27,554,999$
Year 2022 : 19,767,499$
Salary Average Commitment
Year 2019 : 54,741,665$
Year 2020 : 40,979,999$
Year 2021 : 27,554,999$
Year 2022 : 19,767,499$
Salary Cap with 1 Way Contract
Year 2019 : 55,491,665$
Year 2020 : 40,979,999$
Year 2021 : 27,554,999$
Year 2022 : 19,767,499$

Farm Players Salaries
Nathan Walker	100,000$ (5)
Salary Average :	100,000$
Kasimir Kaskisuo	100,000$ (5)
Salary Average :	100,000$
Antti Suomela	92,500$ (3)
Salary Average :	92,500$
Andrew Oglevie	92,500$ (1)
Salary Average :	92,500$
Jordan Gross	92,500$ (1)
Salary Average :	92,500$
Danny O'Regan	87,413$ (2)
Salary Average :	87,413$
Joshua Ho-Sang	86,333$ (2)
Salary Average :	86,333$
Lukas Jasek	85,333$ (2)
Salary Average :	85,333$
Drew Stafford	80,000$ (2)
Salary Average :	80,000$
Alexandar Georgiev	79,250$ (2)
Salary Average :	79,250$
Alexander True	76,333$ (2)
Salary Average :	76,333$
Brett Seney	75,750$ (2)
Salary Average :	75,750$
Mackenzie MacEachern	75,000$ (3)
Salary Average :	75,000$
Tyler Vesel	73,500$ (4)
Salary Average :	73,500$
Stefan Noesen	66,000$ (2)
Salary Average :	66,000$
Kalle Kossila	65,000$ (5)
Salary Average :	65,000$
Casey Nelson	65,000$ (3)
Salary Average :	65,000$
Lukas Sedlak	60,000$ (1)
Salary Average :	60,000$
Scott Wilson	59,000$ (1)
Salary Average :	59,000$
Kaden Fulcher	50,000$ (1)
Salary Average :	50,000$
Dylan Coghlan	50,000$ (1)
Salary Average :	50,000$
Hunter Warner	50,000$ (1)
Salary Average :	50,000$
Jaime Sifers	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	23
Salary Commitment
Year 2019 : 1,711,411$
Year 2020 : 1,207,411$
Year 2021 : 571,000$
Year 2022 : 338,500$
Salary Average Commitment
Year 2019 : 1,711,411$
Year 2020 : 1,207,411$
Year 2021 : 571,000$
Year 2022 : 338,500$

Hurricanes

Hurricanes is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	9500 - 95$ - 6,669 - 70%
Level 2:	5000 - 59$ - 4,604 - 92%
Level 3:	6000 - 30$ - 3,175 - 53%
Level 4:	3000 - 25$ - 3,000 - 100%
Luxury :	1500 - 195$ - 1,025 - 68%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35$ - 1,600 - 80%
Farm Level 2:	1000 - 15$ - 868 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,474 - 74%
Average Income per Game	1,614,825$
Year to Date Revenue	66,207,835$
Farm
Home Games Left	0
Average Attendance - %	2,468 - 82%
Average Income per Game	86,287$
Year to Date Revenue	3,537,786$
Expense
Pro Players Total Salaries	58,790,665$
Farm Players Total Salaries	1,781,735$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	62,264,726$
Farm Year To Date Expenses	2,377,069$
Pro Salary Cap To Date	61,014,685$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	322,799$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,536$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	58,790,665$
Estimate Under Maximum Salary Cap of 79,500,000$	20,709,335$
Estimate Over Minimum Salary Cap of 58,800,000$	-9,335$
Current Bank Account	37,682,596$
Projected Bank Account	37,682,596$

Pro Players Salaries
Lars Eller	8,000,000$ (4)
-Salary Average :	8,000,000$
Kevin Shattenkirk	6,650,000$ (3)
-Salary Average :	6,650,000$
Christopher Tanev	4,450,000$ (3)
-Salary Average :	4,450,000$
Brandon Sutter	4,375,000$ (4)
-Salary Average :	4,375,000$
Viktor Arvidsson (Out of Payroll)	4,250,000$ (5)
-Salary Average :	4,250,000$
Jake Muzzin	4,000,000$ (4)
-Salary Average :	4,000,000$
Ondrej Palat	4,000,000$ (2)
-Salary Average :	4,000,000$
Cam Ward	3,300,000$ (2)
-Salary Average :	3,300,000$
Ron Hainsey	3,000,000$ (3)
-Salary Average :	3,000,000$
Andre Burakovsky	3,000,000$ (2)
-Salary Average :	3,000,000$
Mark Pysyk	2,499,000$ (2)
-Salary Average :	2,499,000$
Brian Gibbons	2,000,000$ (3)
-Salary Average :	2,000,000$
Tom Wilson	2,000,000$ (1)
-Salary Average :	2,000,000$
Brandon Manning	2,000,000$ (2)
-Salary Average :	2,000,000$
Josh Anderson	1,850,000$ (1)
-Salary Average :	1,850,000$
Joakim Nordstrom	1,275,000$ (3)
-Salary Average :	1,275,000$
Joonas Donskoi	925,000$ (1)
-Salary Average :	925,000$
Travis Sanheim	863,333$ (2)
-Salary Average :	863,333$
Mathew Barzal	863,333$ (1)
-Salary Average :	863,333$
Thomas Chabot	863,333$ (1)
-Salary Average :	863,333$
Artturi Lehkonen	839,166$ (2)
-Salary Average :	839,166$
Kevin Labanc	717,500$ (2)
-Salary Average :	717,500$
Ondrej Kase	670,000$ (1)
-Salary Average :	670,000$
Philipp Grubauer	650,000$ (1)
-Salary Average :	650,000$
Total Pro Players	24
Salary Commitment
Year 2019 : 63,040,665$
Year 2020 : 55,218,999$
Year 2021 : 38,000,000$
Year 2022 : 20,625,000$
Salary Average Commitment
Year 2019 : 63,040,665$
Year 2020 : 55,218,999$
Year 2021 : 38,000,000$
Year 2022 : 20,625,000$
Salary Cap with 1 Way Contract
Year 2019 : 63,040,665$
Year 2020 : 55,218,999$
Year 2021 : 38,000,000$
Year 2022 : 20,625,000$

Farm Players Salaries
Calvin Pickard	100,000$ (3)
Salary Average :	100,000$
Dalton Prout	100,000$ (2)
Salary Average :	100,000$
Colton Point	92,500$ (2)
Salary Average :	92,500$
Dennis Gilbert	92,500$ (2)
Salary Average :	92,500$
Jonathan Dahlen	92,500$ (1)
Salary Average :	92,500$
Tyson Jost	88,533$ (1)
Salary Average :	88,533$
Marko Dano	85,000$ (1)
Salary Average :	85,000$
Marcus Pettersson	79,417$ (1)
Salary Average :	79,417$
Jonas Johansson	75,917$ (1)
Salary Average :	75,917$
Jesper Bratt	74,917$ (1)
Salary Average :	74,917$
Warren Foegele	74,667$ (1)
Salary Average :	74,667$
Jonathan Ang	74,500$ (2)
Salary Average :	74,500$
Josh Mahura	74,500$ (2)
Salary Average :	74,500$
Connor Bunnaman	73,667$ (2)
Salary Average :	73,667$
Anthony Stolarz	72,500$ (1)
Salary Average :	72,500$
Joseph Cramarossa	72,450$ (2)
Salary Average :	72,450$
Vitek Vanecek	71,417$ (2)
Salary Average :	71,417$
Trevor Carrick	70,000$ (4)
Salary Average :	70,000$
Nick Moutrey	69,250$ (2)
Salary Average :	69,250$
Chris Terry	65,000$ (3)
Salary Average :	65,000$
Brian Cooper	65,000$ (1)
Salary Average :	65,000$
Zac Dalpe	60,000$ (1)
Salary Average :	60,000$
Cameron Schilling	57,500$ (2)
Salary Average :	57,500$
Total Farm Players	23
Salary Commitment
Year 2019 : 1,781,735$
Year 2020 : 1,013,284$
Year 2021 : 235,000$
Year 2022 : 70,000$
Salary Average Commitment
Year 2019 : 1,781,735$
Year 2020 : 1,013,284$
Year 2021 : 235,000$
Year 2022 : 70,000$

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Brooklyn Centre
Level 1:	6000 - 190$ - 5,050 - 84%
Level 2:	5000 - 150$ - 3,745 - 75%
Level 3:	2000 - 100$ - 1,886 - 94%
Level 4:	4000 - 90$ - 2,855 - 71%
Luxury :	1000 - 290$ - 874 - 87%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,598 - 80%
Farm Level 2:	1000 - 15$ - 879 - 88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,408 - 80%
Average Income per Game	1,630,599$
Year to Date Revenue	66,854,569$
Farm
Home Games Left	0
Average Attendance - %	2,477 - 83%
Average Income per Game	86,387$
Year to Date Revenue	3,541,887$
Expense
Pro Players Total Salaries	71,814,999$
Farm Players Total Salaries	1,902,000$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	74,296,889$
Farm Year To Date Expenses	2,672,680$
Pro Salary Cap To Date	73,296,840$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	391,478$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,258$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,814,999$
Estimate Under Maximum Salary Cap of 79,500,000$	7,685,001$
Estimate Over Minimum Salary Cap of 58,800,000$	13,014,999$
Current Bank Account	1,486,706$
Projected Bank Account	1,486,706$

Pro Players Salaries
Dion Phaneuf	7,500,000$ (1)
-Salary Average :	7,500,000$
Damon Severson	7,000,000$ (3)
-Salary Average :	7,000,000$
Tuukka Rask	7,000,000$ (3)
-Salary Average :	7,000,000$
Sean Monahan	6,375,000$ (1)
-Salary Average :	6,375,000$
Patrick Marleau	6,250,000$ (1)
-Salary Average :	6,250,000$
Matt Dumba	6,000,000$ (2)
-Salary Average :	6,000,000$
Justin Schultz	5,500,000$ (5)
-Salary Average :	5,500,000$
Alec Martinez	4,000,000$ (3)
-Salary Average :	4,000,000$
Jay Beagle	4,000,000$ (4)
-Salary Average :	4,000,000$
Mikael Backlund	3,575,000$ (4)
-Salary Average :	3,575,000$
Conor Sheary	3,000,000$ (5)
-Salary Average :	3,000,000$
Ryan Murray (Out of Payroll)	2,825,000$ (1)
-Salary Average :	2,825,000$
Karl Alzner	2,800,000$ (2)
-Salary Average :	2,800,000$
Mikko Koskinen	2,500,000$ (5)
-Salary Average :	2,500,000$
Yanni Gourde	1,000,000$ (4)
-Salary Average :	1,000,000$
Alan Quine	999,999$ (5)
-Salary Average :	999,999$
Sebastian Aho	925,000$ (2)
-Salary Average :	925,000$
Nico Hischier	925,000$ (1)
-Salary Average :	925,000$
Andrei Svechnikov	925,000$ (2)
-Salary Average :	925,000$
Kyle Brodziak	900,000$ (1)
-Salary Average :	500,000$
Tom Pyatt (Out of Payroll)	800,000$ (1)
-Salary Average :	800,000$
Nic Dowd	640,000$ (3)
-Salary Average :	640,000$
Total Pro Players	22
Salary Commitment
Year 2019 : 75,439,999$
Year 2020 : 49,864,999$
Year 2021 : 39,214,999$
Year 2022 : 20,574,999$
Salary Average Commitment
Year 2019 : 75,039,999$
Year 2020 : 49,864,999$
Year 2021 : 39,214,999$
Year 2022 : 20,574,999$
Salary Cap with 1 Way Contract
Year 2019 : 75,439,999$
Year 2020 : 49,864,999$
Year 2021 : 39,214,999$
Year 2022 : 20,574,999$

Farm Players Salaries
Nate Prosser	100,000$ (5)
Salary Average :	100,000$
Connor Brickley	100,000$ (5)
Salary Average :	100,000$
Micheal Haley	95,000$ (4)
Salary Average :	95,000$
Jake Oettinger	92,500$ (2)
Salary Average :	92,500$
Ryan Gropp	80,250$ (1)
Salary Average :	80,250$
Lucas Carlsson	79,250$ (2)
Salary Average :	79,250$
Reid Duke	77,000$ (1)
Salary Average :	77,000$
Karson Kuhlman	75,000$ (2)
Salary Average :	75,000$
Laurent Brossoit	75,000$ (2)
Salary Average :	75,000$
Gemel Smith	72,000$ (3)
Salary Average :	72,000$
Thomas Schemitsch	71,750$ (2)
Salary Average :	71,750$
Michael Bunting	71,500$ (2)
Salary Average :	71,500$
Patrick Sieloff	70,000$ (3)
Salary Average :	70,000$
Joey Laleggia	70,000$ (1)
Salary Average :	70,000$
Andrew Nielsen	69,750$ (1)
Salary Average :	69,750$
Reid Boucher	68,750$ (2)
Salary Average :	68,750$
Julien Nantel	68,000$ (2)
Salary Average :	68,000$
Dillon Simpson	67,500$ (2)
Salary Average :	67,500$
Matt Donovan	67,500$ (5)
Salary Average :	67,500$
Chad Ruhwedel	65,000$ (3)
Salary Average :	65,000$
Ryan Hitchcock	65,000$ (2)
Salary Average :	65,000$
Zach Trotman	65,000$ (3)
Salary Average :	65,000$
Jonny Brodzinski	65,000$ (2)
Salary Average :	65,000$
Aaron Ness	61,250$ (3)
Salary Average :	61,250$
Alex Biega	60,000$ (1)
Salary Average :	50,000$
John Muse	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	26
Salary Commitment
Year 2019 : 1,902,000$
Year 2020 : 1,495,000$
Year 2021 : 695,750$
Year 2022 : 362,500$
Salary Average Commitment
Year 2019 : 1,892,000$
Year 2020 : 1,495,000$
Year 2021 : 695,750$
Year 2022 : 362,500$

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	9200 - 100$ - 6,545 - 71%
Level 2:	4900 - 60$ - 4,553 - 93%
Level 3:	5600 - 35$ - 3,100 - 55%
Level 4:	2225 - 25$ - 2,225 - 100%
Luxury :	1075 - 200$ - 1,014 - 94%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35$ - 1,605 - 80%
Farm Level 2:	1000 - 15$ - 873 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,437 - 76%
Average Income per Game	1,639,802$
Year to Date Revenue	67,231,875$
Farm
Home Games Left	0
Average Attendance - %	2,478 - 83%
Average Income per Game	86,574$
Year to Date Revenue	3,549,550$
Expense
Pro Players Total Salaries	64,837,498$
Farm Players Total Salaries	2,792,832$
Coaches Total Salaries	2,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	58,900,425$
Farm Year To Date Expenses	3,802,766$
Pro Salary Cap To Date	57,893,459$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	353,965$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,392$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	64,837,498$
Estimate Under Maximum Salary Cap of 79,500,000$	14,662,502$
Estimate Over Minimum Salary Cap of 58,800,000$	6,037,498$
Current Bank Account	21,792,406$
Projected Bank Account	21,792,406$

Pro Players Salaries
Patrik Berglund	7,500,000$ (3)
-Salary Average :	7,500,000$
Braydon Coburn	6,000,000$ (1)
-Salary Average :	6,000,000$
Jimmy Howard	5,291,666$ (2)
-Salary Average :	5,292,166$
Jonathan Ericsson	4,250,000$ (1)
-Salary Average :	4,250,000$
Craig Smith	4,250,000$ (5)
-Salary Average :	4,250,000$
Matt Read	4,000,000$ (1)
-Salary Average :	4,000,000$
Mikkel Boedker	4,000,000$ (1)
-Salary Average :	4,000,000$
Colin Wilson	3,937,500$ (2)
-Salary Average :	3,937,500$
Marco Scandella	3,750,000$ (2)
-Salary Average :	3,750,000$
Cal Clutterbuck	3,500,000$ (2)
-Salary Average :	3,500,000$
Sam Gagner	3,150,000$ (2)
-Salary Average :	3,150,000$
Markus Nutivaara	2,700,000$ (4)
-Salary Average :	2,700,000$
Nathan Beaulieu	2,400,000$ (2)
-Salary Average :	2,400,000$
David Schlemko	2,000,000$ (1)
-Salary Average :	2,000,000$
Hudson Fasching	925,000$ (1)
-Salary Average :	925,000$
Oscar Fantenberg	925,000$ (2)
-Salary Average :	925,000$
Dylan Gambrell	925,000$ (1)
-Salary Average :	925,000$
Isac Lundestrom	925,000$ (1)
-Salary Average :	925,000$
Cal Petersen	925,000$ (2)
-Salary Average :	925,000$
Michael Dal Colle	863,333$ (1)
-Salary Average :	863,333$
Mikhail Berdin	758,333$ (1)
-Salary Average :	758,333$
Drake Batherson	736,666$ (1)
-Salary Average :	736,666$
Corey Tropp	625,000$ (2)
-Salary Average :	625,000$
Nick Jensen	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	24
Salary Commitment
Year 2019 : 64,837,498$
Year 2020 : 38,955,166$
Year 2021 : 14,450,000$
Year 2022 : 6,950,000$
Salary Average Commitment
Year 2019 : 64,837,998$
Year 2020 : 38,954,666$
Year 2021 : 14,450,000$
Year 2022 : 6,950,000$
Salary Cap with 1 Way Contract
Year 2019 : 64,837,498$
Year 2020 : 38,954,166$
Year 2021 : 14,450,000$
Year 2022 : 6,950,000$

Farm Players Salaries
Eeli Tolvanen	92,500$ (1)
Salary Average :	92,500$
Hunter Miska	92,500$ (2)
Salary Average :	92,500$
Ian McCoshen	92,500$ (1)
Salary Average :	92,500$
Jacob Larsson	89,417$ (1)
Salary Average :	89,417$
Kevin Stenlund	86,417$ (1)
Salary Average :	86,417$
Rasmus Asplund	84,500$ (1)
Salary Average :	84,500$
Janne Kuokkanen	84,250$ (1)
Salary Average :	84,250$
Vladislav Kamenev	83,333$ (1)
Salary Average :	83,333$
Libor Hajek	83,333$ (1)
Salary Average :	83,333$
Jake Dotchin	81,250$ (1)
Salary Average :	81,250$
Tobias Geisser	80,333$ (1)
Salary Average :	80,333$
Laurent Dauphin	78,750$ (1)
Salary Average :	78,750$
Otto Koivula	78,667$ (1)
Salary Average :	78,667$
Adam Mascherin	77,500$ (2)
Salary Average :	77,500$
Sebastien Aho	77,000$ (2)
Salary Average :	77,000$
Sean Day	76,167$ (1)
Salary Average :	76,167$
Tyler Parsons	75,917$ (2)
Salary Average :	75,917$
Nic Petan	75,833$ (1)
Salary Average :	75,833$
Aleksi Saarela	75,333$ (1)
Salary Average :	75,333$
Austin Poganski	75,000$ (1)
Salary Average :	75,000$
Michael Spacek	75,000$ (1)
Salary Average :	75,000$
Victor Mete	74,833$ (1)
Salary Average :	74,833$
Roland McKeown	74,500$ (1)
Salary Average :	74,500$
Markus Hannikainen	74,250$ (1)
Salary Average :	74,250$
Oliver Kylington	73,083$ (1)
Salary Average :	73,083$
Sam Montembeault	72,583$ (2)
Salary Average :	72,583$
Josh Jacobs	72,583$ (1)
Salary Average :	72,583$
Morgan Klimchuk	70,000$ (1)
Salary Average :	70,000$
Ben Thomas	69,000$ (1)
Salary Average :	69,000$
Caleb Jones	65,500$ (1)
Salary Average :	65,500$
Charles Hudon	65,000$ (1)
Salary Average :	65,000$
Ryan Culkin	65,000$ (2)
Salary Average :	65,000$
Michael Mersch	65,000$ (2)
Salary Average :	65,000$
Zach Nastasiuk	64,750$ (1)
Salary Average :	64,750$
Josh Leivo	61,250$ (2)
Salary Average :	61,250$
Josh Jooris	60,000$ (2)
Salary Average :	60,000$
Ukko-Pekka Luukkonen	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	37
Salary Commitment
Year 2019 : 2,792,832$
Year 2020 : 646,750$
Year 2021 : 0$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,792,832$
Year 2020 : 646,750$
Year 2021 : 0$
Year 2022 : 0$

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 100$ - 5,998 - 100%
Level 2:	5000 - 60$ - 4,705 - 94%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 25$ - 3,428 - 86%
Luxury :	1000 - 200$ - 981 - 98%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,628 - 81%
Farm Level 2:	1000 - 15$ - 870 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,112 - 95%
Average Income per Game	1,562,965$
Year to Date Revenue	64,081,567$
Farm
Home Games Left	0
Average Attendance - %	2,498 - 83%
Average Income per Game	87,540$
Year to Date Revenue	3,589,124$
Expense
Pro Players Total Salaries	75,488,832$
Farm Players Total Salaries	1,953,160$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	74,714,734$
Farm Year To Date Expenses	2,453,327$
Pro Salary Cap To Date	73,714,683$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	411,230$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,458$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	75,488,832$
Estimate Under Maximum Salary Cap of 79,500,000$	4,011,168$
Estimate Over Minimum Salary Cap of 58,800,000$	16,688,832$
Current Bank Account	-4,744,748$
Projected Bank Account	-4,744,748$

Pro Players Salaries
Evgeni Malkin	9,500,000$ (4)
-Salary Average :	9,500,000$
Vladimir Tarasenko	8,000,000$ (2)
-Salary Average :	8,000,000$
Patrice Bergeron	6,875,000$ (5)
-Salary Average :	6,875,000$
Erik Karlsson	6,500,000$ (5)
-Salary Average :	6,500,000$
Ilya Kovalchuk	6,250,000$ (2)
-Salary Average :	6,250,000$
Nikita Zaitsev	4,500,000$ (3)
-Salary Average :	4,500,000$
Nikita Kucherov	4,500,000$ (3)
-Salary Average :	4,500,000$
Radko Gudas	4,000,000$ (1)
-Salary Average :	4,000,000$
David Perron	3,750,000$ (4)
-Salary Average :	3,750,000$
Andrei Vasilevskiy	3,500,000$ (5)
-Salary Average :	3,500,000$
Joel Edmundson	3,500,000$ (3)
-Salary Average :	3,500,000$
Evgeny Kuznetsov	3,400,000$ (2)
-Salary Average :	3,400,000$
Antoine Roussel	2,500,000$ (2)
-Salary Average :	2,500,000$
Dmitry Orlov	2,250,000$ (1)
-Salary Average :	500,000$
Oskar Lindblom	925,000$ (1)
-Salary Average :	925,000$
Jesperi Kotkaniemi	925,000$ (1)
-Salary Average :	925,000$
Kasperi Kapanen	833,000$ (2)
-Salary Average :	833,000$
Michael Dipietro	825,833$ (1)
-Salary Average :	825,833$
Christian Fischer	821,666$ (2)
-Salary Average :	821,666$
Madison Bowey	750,000$ (1)
-Salary Average :	750,000$
Dean Kukan	700,000$ (2)
-Salary Average :	700,000$
Lucas Wallmark	683,333$ (1)
-Salary Average :	683,333$
Total Pro Players	22
Salary Commitment
Year 2019 : 75,488,832$
Year 2020 : 65,129,666$
Year 2021 : 42,625,000$
Year 2022 : 30,125,000$
Salary Average Commitment
Year 2019 : 73,738,832$
Year 2020 : 65,129,666$
Year 2021 : 42,625,000$
Year 2022 : 30,125,000$
Salary Cap with 1 Way Contract
Year 2019 : 75,488,832$
Year 2020 : 65,129,666$
Year 2021 : 42,625,000$
Year 2022 : 30,125,000$

Farm Players Salaries
Matt Beleskey	100,000$ (2)
Salary Average :	100,000$
Jordan Schmaltz	92,500$ (1)
Salary Average :	92,500$
Lucas Johansen	92,500$ (1)
Salary Average :	92,500$
Martin Kaut	92,500$ (2)
Salary Average :	92,500$
J-F Berube	90,000$ (2)
Salary Average :	90,000$
Logan Brown	89,417$ (1)
Salary Average :	89,417$
Denis Gurianov	89,417$ (1)
Salary Average :	89,417$
Kole Lind	89,167$ (1)
Salary Average :	89,167$
Taylor Raddysh	83,333$ (1)
Salary Average :	83,333$
Dmitry Sokolov	76,500$ (1)
Salary Average :	76,500$
Morgan Geekie	76,333$ (1)
Salary Average :	76,333$
Remi Elie	73,500$ (2)
Salary Average :	73,500$
Drake Rymsha	73,333$ (1)
Salary Average :	73,333$
Oleg Sosunov	72,160$ (1)
Salary Average :	72,160$
Brett Pollock	71,167$ (1)
Salary Average :	71,167$
Axel Holmstrom	68,667$ (1)
Salary Average :	68,667$
Dysin Mayo	67,833$ (1)
Salary Average :	67,833$
Sammy Blais	67,333$ (2)
Salary Average :	67,333$
Zachary Fucale	65,000$ (2)
Salary Average :	65,000$
Brady Brassart	65,000$ (2)
Salary Average :	65,000$
Mike Condon	57,500$ (1)
Salary Average :	50,000$
Josh McArdle	50,000$ (1)
Salary Average :	50,000$
Logan Day	50,000$ (1)
Salary Average :	50,000$
Cory Conacher	50,000$ (1)
Salary Average :	50,000$
Martin Bakos	50,000$ (1)
Salary Average :	50,000$
Brad McClure	50,000$ (1)
Salary Average :	50,000$
Alex Krushelnyski	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	27
Salary Commitment
Year 2019 : 1,953,160$
Year 2020 : 553,333$
Year 2021 : 0$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,945,660$
Year 2020 : 553,333$
Year 2021 : 0$
Year 2022 : 0$

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - 100$ - 5,999 - 100%
Level 2:	5000 - 40$ - 4,930 - 99%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 12$ - 3,612 - 90%
Luxury :	1000 - 175$ - 993 - 99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,590 - 79%
Farm Level 2:	1000 - 15$ - 860 - 86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,534 - 97%
Average Income per Game	1,374,832$
Year to Date Revenue	56,368,098$
Farm
Home Games Left	0
Average Attendance - %	2,450 - 82%
Average Income per Game	85,675$
Year to Date Revenue	3,512,655$
Expense
Pro Players Total Salaries	74,650,832$
Farm Players Total Salaries	1,590,833$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-3,625,000$
Pro Year To Date Expenses	72,688,628$
Farm Year To Date Expenses	2,080,247$
Pro Salary Cap To Date	71,688,601$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	406,725$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,510$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,025,832$
Estimate Under Maximum Salary Cap of 79,500,000$	8,474,168$
Estimate Over Minimum Salary Cap of 58,800,000$	12,225,832$
Current Bank Account	12,073,706$
Projected Bank Account	12,073,706$

Pro Players Salaries
Mike Smith	9,000,000$ (1)
-Salary Average :	9,000,000$
Jonathan Huberdeau	5,900,000$ (2)
-Salary Average :	5,900,000$
Dougie Hamilton	5,750,000$ (5)
-Salary Average :	5,750,000$
Steven Stamkos	5,500,000$ (1)
-Salary Average :	5,500,000$
Mike Hoffman	5,187,500$ (5)
-Salary Average :	5,187,500$
Jonathan Marchessault	5,000,000$ (4)
-Salary Average :	5,000,000$
Morgan Rielly	5,000,000$ (1)
-Salary Average :	5,000,000$
Gustav Nyquist	4,750,000$ (4)
-Salary Average :	4,750,000$
Robin Lehner	4,000,000$ (3)
-Salary Average :	4,000,000$
Connor Murphy	3,850,000$ (3)
-Salary Average :	3,850,000$
Eric Staal	3,500,000$ (4)
-Salary Average :	3,500,000$
Michal Kempny	3,300,000$ (2)
-Salary Average :	3,300,000$
Teuvo Teravainen (Out of Payroll)	2,860,000$ (5)
-Salary Average :	2,860,000$
Andrew Copp	2,500,000$ (4)
-Salary Average :	2,500,000$
Esa Lindell	2,200,000$ (3)
-Salary Average :	2,200,000$
Ryan Dzingel	1,800,000$ (1)
-Salary Average :	1,800,000$
Brayden McNabb	1,600,000$ (2)
-Salary Average :	1,600,000$
Vinnie Hinostroza	1,500,000$ (4)
-Salary Average :	1,500,000$
Garnet Hathaway	999,999$ (4)
-Salary Average :	999,999$
Pavel Buchnevich	925,000$ (2)
-Salary Average :	925,000$
Charlie McAvoy	925,000$ (1)
-Salary Average :	925,000$
Brendan Perlini	863,333$ (2)
-Salary Average :	863,333$
Barclay Goodrow	600,000$ (1)
-Salary Average :	600,000$
Total Pro Players	23
Salary Commitment
Year 2019 : 77,510,832$
Year 2020 : 54,685,832$
Year 2021 : 42,097,499$
Year 2022 : 32,047,499$
Salary Average Commitment
Year 2019 : 77,510,832$
Year 2020 : 54,685,832$
Year 2021 : 42,097,499$
Year 2022 : 32,047,499$
Salary Cap with 1 Way Contract
Year 2019 : 77,510,832$
Year 2020 : 54,685,832$
Year 2021 : 42,097,499$
Year 2022 : 32,047,499$

Farm Players Salaries
Alex Stalock	100,000$ (3)
Salary Average :	100,000$
Seth Griffith	100,000$ (1)
Salary Average :	100,000$
Stuart Percy	100,000$ (3)
Salary Average :	100,000$
Scott Kosmachuk	100,000$ (3)
Salary Average :	100,000$
Phillip Di Giuseppe	100,000$ (3)
Salary Average :	100,000$
Tyler Wotherspoon	95,000$ (3)
Salary Average :	95,000$
Josh Dickinson	92,500$ (2)
Salary Average :	92,500$
Dustin Tokarski	90,000$ (2)
Salary Average :	90,000$
Mitchell Stephens	83,333$ (1)
Salary Average :	83,333$
Pontus Aberg	65,000$ (2)
Salary Average :	65,000$
Jakob Stukel	65,000$ (2)
Salary Average :	65,000$
Ivan Kulbakov	50,000$ (1)
Salary Average :	50,000$
Zack Stortini	50,000$ (1)
Salary Average :	50,000$
Cal O'Reilly	50,000$ (1)
Salary Average :	50,000$
Tariq Hammond	50,000$ (1)
Salary Average :	50,000$
Troy Josephs	50,000$ (1)
Salary Average :	50,000$
Stefan LeBlanc	50,000$ (1)
Salary Average :	50,000$
Vincent Arseneau	50,000$ (1)
Salary Average :	50,000$
Evan McEneny	50,000$ (1)
Salary Average :	50,000$
Kyle Criscuolo	50,000$ (1)
Salary Average :	50,000$
Bobby Butler	50,000$ (1)
Salary Average :	50,000$
Desmond Bergin	50,000$ (1)
Salary Average :	50,000$
Alex Kile	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	23
Salary Commitment
Year 2019 : 1,590,833$
Year 2020 : 807,500$
Year 2021 : 495,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,590,833$
Year 2020 : 807,500$
Year 2021 : 495,000$
Year 2022 : 0$

Maple Leafs

Maple Leafs is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - 100$ - 5,997 - 100%
Level 2:	5000 - 60$ - 4,612 - 92%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 25$ - 3,420 - 86%
Luxury :	1000 - 200$ - 980 - 98%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,604 - 80%
Farm Level 2:	1000 - 15$ - 877 - 88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,009 - 94%
Average Income per Game	1,554,071$
Year to Date Revenue	63,716,895$
Farm
Home Games Left	0
Average Attendance - %	2,481 - 83%
Average Income per Game	86,614$
Year to Date Revenue	3,551,191$
Expense
Pro Players Total Salaries	55,219,166$
Farm Players Total Salaries	1,685,665$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	50,797,604$
Farm Year To Date Expenses	2,258,914$
Pro Salary Cap To Date	49,797,606$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	302,254$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,020$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	55,219,166$
Estimate Under Maximum Salary Cap of 79,500,000$	24,280,834$
Estimate Over Minimum Salary Cap of 58,800,000$	-3,580,834$
Current Bank Account	37,048,221$
Projected Bank Account	37,048,221$

Pro Players Salaries
Henrik Lundqvist	10,000,000$ (1)
-Salary Average :	8,000,000$
Joe Thornton	8,000,000$ (1)
-Salary Average :	8,000,000$
Bobby Ryan	7,250,000$ (2)
-Salary Average :	7,250,000$
Brooks Orpik	6,500,000$ (2)
-Salary Average :	6,500,000$
Tyler Ennis	4,600,000$ (2)
-Salary Average :	4,600,000$
Brenden Dillon	2,750,000$ (1)
-Salary Average :	2,750,000$
Al Montoya	2,500,000$ (1)
-Salary Average :	2,500,000$
C.J. Smith	925,000$ (1)
-Salary Average :	925,000$
Dominik Kahun	925,000$ (1)
-Salary Average :	925,000$
David Kampf	925,000$ (1)
-Salary Average :	925,000$
Tyler Motte	925,000$ (1)
-Salary Average :	925,000$
Quinn Hughes	916,667$ (1)
-Salary Average :	916,667$
Michael Rasmussen	894,166$ (1)
-Salary Average :	894,166$
Julien Gauthier	894,166$ (1)
-Salary Average :	894,166$
Alexander Volkov	864,167$ (1)
-Salary Average :	864,167$
Sam Steel	863,333$ (1)
-Salary Average :	863,333$
John Hayden	750,000$ (1)
-Salary Average :	750,000$
Doyle Somerby	725,000$ (1)
-Salary Average :	725,000$
Nick Seeler	725,000$ (2)
-Salary Average :	725,000$
Casey DeSmith	675,000$ (3)
-Salary Average :	675,000$
Andreas Martinsen	675,000$ (2)
-Salary Average :	675,000$
Tyler Bertuzzi	661,667$ (1)
-Salary Average :	661,667$
Mario Kempe	650,000$ (2)
-Salary Average :	650,000$
Colton Sissons	625,000$ (1)
-Salary Average :	625,000$
Total Pro Players	24
Salary Commitment
Year 2019 : 55,219,166$
Year 2020 : 21,075,000$
Year 2021 : 675,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 53,219,166$
Year 2020 : 21,075,000$
Year 2021 : 675,000$
Year 2022 : 0$
Salary Cap with 1 Way Contract
Year 2019 : 55,219,166$
Year 2020 : 21,075,000$
Year 2021 : 675,000$
Year 2022 : 0$

Farm Players Salaries
Daniel Brickley	92,500$ (1)
Salary Average :	92,500$
Mitch Reinke	92,500$ (1)
Salary Average :	92,500$
Jakub Jerabek	92,500$ (2)
Salary Average :	50,000$
Ty Dellandrea	92,500$ (1)
Salary Average :	92,500$
Michael Kapla	92,500$ (1)
Salary Average :	92,500$
Jeremy Roy	82,750$ (1)
Salary Average :	82,750$
Glenn Gawdin	77,583$ (1)
Salary Average :	77,583$
Riley Stillman	77,333$ (1)
Salary Average :	77,333$
Kaapo Kahkonen	76,750$ (1)
Salary Average :	76,750$
Adam Brooks	75,917$ (1)
Salary Average :	75,917$
Jordan Kyrou	75,833$ (1)
Salary Average :	75,833$
Yakov Trenin	73,083$ (1)
Salary Average :	73,083$
Timothy Gettinger	73,000$ (1)
Salary Average :	73,000$
Tobias Lindberg	69,333$ (1)
Salary Average :	69,333$
Brett Lernout	65,333$ (1)
Salary Average :	50,000$
Andrew MacWilliam	65,000$ (2)
Salary Average :	65,000$
Miikka Salomaki	61,250$ (2)
Salary Average :	61,250$
Mark Friedman	50,000$ (1)
Salary Average :	50,000$
Scott Savage	50,000$ (1)
Salary Average :	50,000$
Josh Melnick	50,000$ (1)
Salary Average :	50,000$
Emerson Clark	50,000$ (1)
Salary Average :	50,000$
John McCarthy	50,000$ (1)
Salary Average :	50,000$
Mark Cooper	50,000$ (1)
Salary Average :	50,000$
Martin Ouellette	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	24
Salary Commitment
Year 2019 : 1,685,665$
Year 2020 : 218,750$
Year 2021 : 0$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,627,832$
Year 2020 : 176,250$
Year 2021 : 0$
Year 2022 : 0$

Oilers

Oilers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 100$ - 5,999 - 100%
Level 2:	5000 - 60$ - 4,622 - 92%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 25$ - 3,387 - 85%
Luxury :	1000 - 200$ - 991 - 99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,591 - 80%
Farm Level 2:	1000 - 15$ - 852 - 85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,998 - 94%
Average Income per Game	1,558,481$
Year to Date Revenue	63,897,727$
Farm
Home Games Left	0
Average Attendance - %	2,443 - 81%
Average Income per Game	85,567$
Year to Date Revenue	3,508,249$
Expense
Pro Players Total Salaries	39,098,331$
Farm Players Total Salaries	1,285,750$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	39,044,920$
Farm Year To Date Expenses	1,927,665$
Pro Salary Cap To Date	37,844,978$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	216,658$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,870$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	39,098,331$
Estimate Under Maximum Salary Cap of 79,500,000$	40,401,669$
Estimate Over Minimum Salary Cap of 58,800,000$	-19,701,669$
Current Bank Account	68,833,550$
Projected Bank Account	68,833,550$

Pro Players Salaries
Luke Schenn	10,000,000$ (1)
-Salary Average :	10,000,000$
Carl Soderberg	5,000,000$ (1)
-Salary Average :	1,000,000$
Dmitry Kulikov	4,333,333$ (3)
-Salary Average :	4,333,333$
Miles Wood	2,750,000$ (2)
-Salary Average :	2,750,000$
Sam Bennett	1,950,000$ (1)
-Salary Average :	1,950,000$
Mark Letestu	1,800,000$ (1)
-Salary Average :	500,000$
Tim Erixon	1,500,000$ (1)
-Salary Average :	1,500,000$
Alex Tuch	925,000$ (1)
-Salary Average :	925,000$
Juuso Valimaki	894,166$ (1)
-Salary Average :	894,166$
Robert Thomas	894,166$ (1)
-Salary Average :	894,166$
Miro Heiskanen	894,166$ (1)
-Salary Average :	894,166$
Logan Stanley	863,333$ (1)
-Salary Average :	863,333$
Alex Nedeljkovic	811,667$ (2)
-Salary Average :	811,667$
John Quenneville	811,667$ (2)
-Salary Average :	811,667$
Lukas Vejdemo	792,500$ (1)
-Salary Average :	792,500$
Anthony Cirelli	728,333$ (1)
-Salary Average :	728,333$
Carter Verhaeghe	650,000$ (2)
-Salary Average :	650,000$
Jeff Glass	500,000$ (1)
-Salary Average :	500,000$
Stefan Elliott	500,000$ (1)
-Salary Average :	500,000$
Philippe Maillet	500,000$ (1)
-Salary Average :	500,000$
Brad Malone	500,000$ (1)
-Salary Average :	500,000$
Evan Weinger	500,000$ (1)
-Salary Average :	500,000$
Ben Street	500,000$ (1)
-Salary Average :	500,000$
Maxime Lagace	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	24
Salary Commitment
Year 2019 : 39,098,331$
Year 2020 : 9,356,667$
Year 2021 : 4,333,333$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 33,798,331$
Year 2020 : 9,356,667$
Year 2021 : 4,333,333$
Year 2022 : 0$
Salary Cap with 1 Way Contract
Year 2019 : 39,098,331$
Year 2020 : 9,356,667$
Year 2021 : 4,333,333$
Year 2022 : 0$

Farm Players Salaries
Brandon Hickey	92,500$ (1)
Salary Average :	92,500$
Brayden Burke	92,500$ (1)
Salary Average :	92,500$
Dylan Sadowy	88,083$ (1)
Salary Average :	88,083$
Dryden Hunt	80,917$ (1)
Salary Average :	80,917$
Evan Fitzpatrick	77,000$ (1)
Salary Average :	77,000$
Brendan Guhle	69,750$ (1)
Salary Average :	69,750$
Mason Geertsen	67,500$ (1)
Salary Average :	67,500$
Radel Fazleev	67,500$ (1)
Salary Average :	67,500$
Joonas Lyytinen	50,000$ (1)
Salary Average :	50,000$
Jalen Chatfield	50,000$ (1)
Salary Average :	50,000$
Charles Williams	50,000$ (1)
Salary Average :	50,000$
Josiah Didier	50,000$ (1)
Salary Average :	50,000$
Patrick McGrath	50,000$ (1)
Salary Average :	50,000$
Matt Marcinew	50,000$ (1)
Salary Average :	50,000$
Mathieu Olivier	50,000$ (1)
Salary Average :	50,000$
Brett Gallant	50,000$ (1)
Salary Average :	50,000$
Brendan Woods	50,000$ (1)
Salary Average :	50,000$
Kevin Ekman-Larsson	50,000$ (1)
Salary Average :	50,000$
Matt Lorito	50,000$ (1)
Salary Average :	50,000$
Rich Clune	50,000$ (1)
Salary Average :	50,000$
Dennis Everberg	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	21
Salary Commitment
Year 2019 : 1,285,750$
Year 2020 : 0$
Year 2021 : 0$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,285,750$
Year 2020 : 0$
Year 2021 : 0$
Year 2022 : 0$

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BB and T Centre
Level 1:	8000 - 100$ - 6,549 - 82%
Level 2:	4000 - 60$ - 4,000 - 100%
Level 3:	5000 - 35$ - 3,068 - 61%
Level 4:	2000 - 25$ - 2,000 - 100%
Luxury :	1000 - 200$ - 986 - 99%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35$ - 1,611 - 81%
Farm Level 2:	1000 - 15$ - 863 - 86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,603 - 83%
Average Income per Game	1,583,872$
Year to Date Revenue	64,938,766$
Farm
Home Games Left	0
Average Attendance - %	2,474 - 82%
Average Income per Game	86,669$
Year to Date Revenue	3,553,444$
Expense
Pro Players Total Salaries	64,455,001$
Farm Players Total Salaries	1,484,084$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	66,718,695$
Farm Year To Date Expenses	1,968,643$
Pro Salary Cap To Date	65,718,711$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	351,909$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	10,936$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	64,455,001$
Estimate Under Maximum Salary Cap of 79,500,000$	15,044,999$
Estimate Over Minimum Salary Cap of 58,800,000$	5,655,001$
Current Bank Account	33,732,109$
Projected Bank Account	33,732,109$

Pro Players Salaries
Ryan Kesler	6,875,000$ (1)
-Salary Average :	6,875,000$
Deryk Engelland	6,000,000$ (1)
-Salary Average :	6,000,000$
Jordan Eberle	6,000,000$ (5)
-Salary Average :	6,000,000$
Mike Green	5,375,000$ (3)
-Salary Average :	5,375,000$
Chris Kreider	5,000,000$ (2)
-Salary Average :	5,000,000$
Tyson Barrie	5,000,000$ (2)
-Salary Average :	5,000,000$
Tyler Bozak	4,500,000$ (2)
-Salary Average :	4,500,000$
Jonas Brodin	4,166,667$ (1)
-Salary Average :	4,166,667$
Mathieu Perreault	4,125,000$ (3)
-Salary Average :	4,125,000$
Derek Forbort	2,525,000$ (1)
-Salary Average :	2,525,000$
Jimmy Vesey	2,275,000$ (5)
-Salary Average :	2,275,000$
Connor Hellebuyck	2,250,000$ (2)
-Salary Average :	2,250,000$
Riley Sheahan	2,100,000$ (4)
-Salary Average :	2,100,000$
Justin Abdelkader	2,100,000$ (3)
-Salary Average :	2,100,000$
Anton Khudobin	1,200,000$ (4)
-Salary Average :	1,200,000$
Martin Necas	925,000$ (1)
-Salary Average :	925,000$
Patrik Laine	925,000$ (2)
-Salary Average :	925,000$
Nikolaj Ehlers	894,167$ (1)
-Salary Average :	894,167$
Adrian Kempe	894,167$ (2)
-Salary Average :	894,167$
Josh Manson	825,000$ (1)
-Salary Average :	825,000$
Pat Maroon	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	21
Salary Commitment
Year 2019 : 64,455,001$
Year 2020 : 41,744,167$
Year 2021 : 23,175,000$
Year 2022 : 11,575,000$
Salary Average Commitment
Year 2019 : 64,455,001$
Year 2020 : 41,744,167$
Year 2021 : 23,175,000$
Year 2022 : 11,575,000$
Salary Cap with 1 Way Contract
Year 2019 : 64,455,001$
Year 2020 : 41,744,167$
Year 2021 : 23,175,000$
Year 2022 : 11,575,000$

Farm Players Salaries
Olli Juolevi	86,333$ (1)
Salary Average :	86,333$
Ty Rattie	80,000$ (3)
Salary Average :	80,000$
Kale Clague	76,167$ (1)
Salary Average :	76,167$
Maxime Fortier	75,917$ (2)
Salary Average :	75,917$
Givani Smith	72,833$ (1)
Salary Average :	72,833$
Antoine Waked	72,667$ (1)
Salary Average :	72,667$
Giovanni Fiore	70,167$ (1)
Salary Average :	70,167$
Cameron MacLise	50,000$ (1)
Salary Average :	50,000$
Ben Thomson	50,000$ (1)
Salary Average :	50,000$
John Edwardh	50,000$ (1)
Salary Average :	50,000$
Chris Carlisle	50,000$ (1)
Salary Average :	50,000$
Matthew Fonteyne	50,000$ (1)
Salary Average :	50,000$
Chris Bourque	50,000$ (1)
Salary Average :	50,000$
Dan Renouf	50,000$ (1)
Salary Average :	50,000$
Phelix Martineau	50,000$ (1)
Salary Average :	50,000$
Ty Reichenbach	50,000$ (1)
Salary Average :	50,000$
Jack Rodewald	50,000$ (1)
Salary Average :	50,000$
Michael Garteig	50,000$ (1)
Salary Average :	50,000$
Mason Mitchell	50,000$ (1)
Salary Average :	50,000$
Miles Koules	50,000$ (1)
Salary Average :	50,000$
Sam Jardine	50,000$ (1)
Salary Average :	50,000$
Scott Moldenhauer	50,000$ (1)
Salary Average :	50,000$
Trevor Cheek	50,000$ (1)
Salary Average :	50,000$
Trevor Hamilton	50,000$ (1)
Salary Average :	50,000$
Michael Leighton	50,000$ (1)
Salary Average :	50,000$
Alex Gallant	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	26
Salary Commitment
Year 2019 : 1,484,084$
Year 2020 : 155,917$
Year 2021 : 80,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,484,084$
Year 2020 : 155,917$
Year 2021 : 80,000$
Year 2022 : 0$

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 200$ - 3,056 - 51%
Level 2:	5000 - 120$ - 2,272 - 45%
Level 3:	2000 - 80$ - 1,477 - 74%
Level 4:	4000 - 60$ - 1,706 - 43%
Luxury :	1000 - 200$ - 984 - 98%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,600 - 80%
Farm Level 2:	1000 - 15$ - 864 - 86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	9,495 - 53%
Average Income per Game	1,646,945$
Year to Date Revenue	67,524,733$
Farm
Home Games Left	0
Average Attendance - %	2,464 - 82%
Average Income per Game	86,213$
Year to Date Revenue	3,534,748$
Expense
Pro Players Total Salaries	77,096,494$
Farm Players Total Salaries	2,119,750$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	71,235,079$
Farm Year To Date Expenses	2,689,367$
Pro Salary Cap To Date	69,985,047$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	421,218$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,353$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	77,096,494$
Estimate Under Maximum Salary Cap of 79,500,000$	2,403,506$
Estimate Over Minimum Salary Cap of 58,800,000$	18,296,494$
Current Bank Account	40,720,158$
Projected Bank Account	40,720,158$

Pro Players Salaries
Aaron Ekblad	7,500,000$ (1)
-Salary Average :	7,500,000$
Travis Zajac	6,500,000$ (2)
-Salary Average :	6,500,000$
Jason Pominville	6,250,000$ (1)
-Salary Average :	6,250,000$
Marc Staal	6,000,000$ (2)
-Salary Average :	6,000,000$
Ryan Nugent-Hopkins	6,000,000$ (3)
-Salary Average :	6,000,000$
Semyon Varlamov	5,900,000$ (5)
-Salary Average :	5,900,000$
Derick Brassard	5,000,000$ (4)
-Salary Average :	5,000,000$
Bryan Little	4,750,000$ (1)
-Salary Average :	500,000$
Cody Ceci	4,300,000$ (5)
-Salary Average :	4,300,000$
Jordan Weal	4,000,000$ (3)
-Salary Average :	4,000,000$
Mark Stone	3,750,000$ (2)
-Salary Average :	3,750,000$
Andrew Ladd	3,000,000$ (3)
-Salary Average :	3,000,000$
Jacob Trouba	2,812,000$ (1)
-Salary Average :	2,812,000$
Riley Nash	2,750,000$ (2)
-Salary Average :	2,750,000$
Ben Lovejoy	2,666,667$ (1)
-Salary Average :	2,666,667$
Nick Ritchie	1,640,000$ (1)
-Salary Average :	1,640,000$
Jack Eichel	925,000$ (1)
-Salary Average :	925,000$
Jarred Tinordi	850,050$ (1)
-Salary Average :	850,050$
Matt Luff	677,777$ (2)
-Salary Average :	677,777$
Joakim Ryan	650,000$ (1)
-Salary Average :	650,000$
Patrik Nemeth	600,000$ (1)
-Salary Average :	500,000$
Jack Campbell	575,000$ (2)
-Salary Average :	575,000$
Total Pro Players	22
Salary Commitment
Year 2019 : 77,096,494$
Year 2020 : 48,452,777$
Year 2021 : 28,200,000$
Year 2022 : 15,200,000$
Salary Average Commitment
Year 2019 : 72,746,494$
Year 2020 : 48,452,777$
Year 2021 : 28,200,000$
Year 2022 : 15,200,000$
Salary Cap with 1 Way Contract
Year 2019 : 77,096,494$
Year 2020 : 48,452,777$
Year 2021 : 28,200,000$
Year 2022 : 15,200,000$

Farm Players Salaries
Lee Stempniak	150,000$ (3)
Salary Average :	150,000$
Cody McLeod	125,000$ (1)
Salary Average :	125,000$
Michael Hutchinson	115,000$ (3)
Salary Average :	115,000$
Corban Knight	100,000$ (4)
Salary Average :	100,000$
Jordan Nolan	100,000$ (3)
Salary Average :	100,000$
Ben Sexton	100,000$ (3)
Salary Average :	100,000$
Mark Alt	100,000$ (4)
Salary Average :	100,000$
Paul Carey	100,000$ (3)
Salary Average :	100,000$
Eddie Lack	100,000$ (3)
Salary Average :	100,000$
Peter Holland	100,000$ (2)
Salary Average :	100,000$
Zac Rinaldo	85,000$ (1)
Salary Average :	50,000$
Petrus Palmu	82,583$ (1)
Salary Average :	82,583$
Stuart Skinner	78,417$ (1)
Salary Average :	78,417$
Tim Heed	77,500$ (2)
Salary Average :	77,500$
Beck Malenstyn	73,667$ (1)
Salary Average :	73,667$
Adin Hill	72,583$ (1)
Salary Average :	72,583$
Brett Sutter	60,000$ (3)
Salary Average :	60,000$
Colby Williams	50,000$ (1)
Salary Average :	50,000$
Colin Campbell	50,000$ (1)
Salary Average :	50,000$
Bobby Sanguinetti	50,000$ (1)
Salary Average :	50,000$
Mikey Eyssimont	50,000$ (1)
Salary Average :	50,000$
Shawn Ouellette-St. Amant	50,000$ (1)
Salary Average :	50,000$
Chris Thorburn	50,000$ (1)
Salary Average :	50,000$
Jesse Graham	50,000$ (1)
Salary Average :	50,000$
Ryan Tesink	50,000$ (1)
Salary Average :	50,000$
Ryan White	50,000$ (1)
Salary Average :	50,000$
Andrew Campbell	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	27
Salary Commitment
Year 2019 : 2,119,750$
Year 2020 : 1,102,500$
Year 2021 : 925,000$
Year 2022 : 200,000$
Salary Average Commitment
Year 2019 : 2,084,750$
Year 2020 : 1,102,500$
Year 2021 : 925,000$
Year 2022 : 200,000$

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - 100$ - 5,997 - 100%
Level 2:	5000 - 60$ - 4,571 - 91%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 25$ - 3,450 - 86%
Luxury :	1000 - 200$ - 982 - 98%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,584 - 79%
Farm Level 2:	1000 - 15$ - 876 - 88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,000 - 94%
Average Income per Game	1,551,872$
Year to Date Revenue	63,626,765$
Farm
Home Games Left	0
Average Attendance - %	2,461 - 82%
Average Income per Game	85,750$
Year to Date Revenue	3,515,741$
Expense
Pro Players Total Salaries	74,107,916$
Farm Players Total Salaries	2,175,750$
Coaches Total Salaries	1,523,500$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	73,850,439$
Farm Year To Date Expenses	2,761,176$
Pro Salary Cap To Date	72,876,915$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	403,664$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,655$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,107,916$
Estimate Under Maximum Salary Cap of 79,500,000$	5,392,084$
Estimate Over Minimum Salary Cap of 58,800,000$	15,307,916$
Current Bank Account	29,587,908$
Projected Bank Account	29,587,908$

Pro Players Salaries
Anze Kopitar	10,000,000$ (4)
-Salary Average :	10,000,000$
Ryan Johansen	8,000,000$ (1)
-Salary Average :	8,000,000$
Braden Holtby	6,100,000$ (4)
-Salary Average :	6,100,000$
Evander Kane	6,000,000$ (2)
-Salary Average :	6,000,000$
Logan Couture	6,000,000$ (2)
-Salary Average :	6,000,000$
Colton Parayko	5,500,000$ (5)
-Salary Average :	5,500,000$
Seth Jones	5,400,000$ (1)
-Salary Average :	5,400,000$
Vincent Trocheck	4,750,000$ (2)
-Salary Average :	4,750,000$
Roman Josi	4,000,000$ (5)
-Salary Average :	4,000,000$
Dan Girardi	3,000,000$ (4)
-Salary Average :	3,000,000$
Elias Lindholm	2,700,000$ (1)
-Salary Average :	2,700,000$
Radek Faksa	2,200,000$ (1)
-Salary Average :	2,200,000$
Mark Jankowski	1,675,000$ (3)
-Salary Average :	1,675,000$
David Savard	1,300,000$ (1)
-Salary Average :	500,000$
Elias Pettersson	925,000$ (1)
-Salary Average :	925,000$
Travis Konecny	894,167$ (2)
-Salary Average :	894,167$
Clayton Keller	885,833$ (1)
-Salary Average :	885,833$
Danton Heinen	872,500$ (1)
-Salary Average :	872,500$
Gabriel Bourque	866,250$ (1)
-Salary Average :	500,000$
Travis Dermott	863,333$ (1)
-Salary Average :	863,333$
Chris Butler	765,000$ (1)
-Salary Average :	765,000$
Andreas Johnsson	750,833$ (2)
-Salary Average :	750,833$
Jordan Binnington	660,000$ (2)
-Salary Average :	660,000$
Total Pro Players	23
Salary Commitment
Year 2019 : 74,107,916$
Year 2020 : 49,330,000$
Year 2021 : 30,275,000$
Year 2022 : 28,600,000$
Salary Average Commitment
Year 2019 : 72,941,666$
Year 2020 : 49,330,000$
Year 2021 : 30,275,000$
Year 2022 : 28,600,000$
Salary Cap with 1 Way Contract
Year 2019 : 74,107,916$
Year 2020 : 49,330,000$
Year 2021 : 30,275,000$
Year 2022 : 28,600,000$

Farm Players Salaries
Johan Larsson	95,000$ (1)
Salary Average :	95,000$
Kevin Lankinen	92,500$ (1)
Salary Average :	92,500$
Matt Tennyson	92,500$ (1)
Salary Average :	62,500$
Rob O'Gara	92,500$ (2)
Salary Average :	92,500$
Zach Aston-Reese	92,500$ (1)
Salary Average :	92,500$
Jake Walman	92,500$ (1)
Salary Average :	92,500$
Dominic Toninato	92,500$ (3)
Salary Average :	92,500$
Kieffer Bellows	89,417$ (2)
Salary Average :	89,417$
Kenny Agostino	87,500$ (3)
Salary Average :	87,500$
Nikita Scherbak	86,333$ (1)
Salary Average :	86,333$
Christian Dvorak	83,917$ (1)
Salary Average :	83,917$
Marcus Hogberg	83,500$ (1)
Salary Average :	83,500$
Mikhail Vorobyev	78,417$ (1)
Salary Average :	78,417$
Brandon Halverson	77,250$ (2)
Salary Average :	77,250$
David Kase	76,833$ (2)
Salary Average :	76,833$
Ivan Barbashev	74,167$ (2)
Salary Average :	74,167$
Filip Chlapik	72,833$ (1)
Salary Average :	72,833$
Frederic Allard	72,833$ (1)
Salary Average :	72,833$
Eric Cornel	71,750$ (1)
Salary Average :	71,750$
Adam Helewka	70,500$ (1)
Salary Average :	70,500$
Kyle Rau	70,000$ (2)
Salary Average :	70,000$
Conor Garland	68,000$ (1)
Salary Average :	68,000$
Nikita Jevpalovs	65,000$ (1)
Salary Average :	65,000$
Ryan Haggerty	65,000$ (2)
Salary Average :	65,000$
Tyler Graovac	62,500$ (2)
Salary Average :	62,500$
Garret Ross	60,000$ (2)
Salary Average :	60,000$
Chris Wagner	60,000$ (1)
Salary Average :	50,000$
Samuel Fejes	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	28
Salary Commitment
Year 2019 : 2,175,750$
Year 2020 : 847,667$
Year 2021 : 180,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,135,750$
Year 2020 : 847,667$
Year 2021 : 180,000$
Year 2022 : 0$

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 115$ - 5,943 - 99%
Level 2:	5000 - 75$ - 4,271 - 85%
Level 3:	2000 - 45$ - 2,000 - 100%
Level 4:	4000 - 32$ - 3,341 - 84%
Luxury :	1000 - 220$ - 900 - 90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 40$ - 1,497 - 75%
Farm Level 2:	1000 - 25$ - 645 - 64%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,455 - 91%
Average Income per Game	1,662,266$
Year to Date Revenue	68,152,899$
Farm
Home Games Left	0
Average Attendance - %	2,142 - 71%
Average Income per Game	87,321$
Year to Date Revenue	3,580,161$
Expense
Pro Players Total Salaries	59,977,916$
Farm Players Total Salaries	1,464,091$
Coaches Total Salaries	1,300,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	66,994,454$
Farm Year To Date Expenses	2,303,113$
Pro Salary Cap To Date	66,244,443$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	326,494$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	10,828$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	59,977,916$
Estimate Under Maximum Salary Cap of 79,500,000$	19,522,084$
Estimate Over Minimum Salary Cap of 58,800,000$	1,177,916$
Current Bank Account	22,444,633$
Projected Bank Account	22,444,633$

Pro Players Salaries
Eric Fehr	8,000,000$ (1)
-Salary Average :	8,000,000$
Milan Lucic	6,000,000$ (4)
-Salary Average :	6,000,000$
Brandon Dubinsky	6,000,000$ (5)
-Salary Average :	6,000,000$
Matt Cullen	6,000,000$ (2)
-Salary Average :	6,000,000$
David Backes	6,000,000$ (1)
-Salary Average :	6,000,000$
Jori Lehtera	4,400,000$ (2)
-Salary Average :	4,400,000$
Jason Garrison	4,000,000$ (1)
-Salary Average :	4,000,000$
Jonathan Bernier	4,000,000$ (5)
-Salary Average :	4,000,000$
Brett Ritchie	2,400,000$ (3)
-Salary Average :	2,400,000$
Curtis McKenzie	2,000,000$ (2)
-Salary Average :	2,000,000$
Matt Irwin	2,000,000$ (3)
-Salary Average :	2,000,000$
Connor Carrick (Out of Payroll)	1,500,000$ (4)
-Salary Average :	1,500,000$
Brandon Davidson	1,425,000$ (2)
-Salary Average :	1,425,000$
Korbinian Holzer	1,000,000$ (2)
-Salary Average :	1,000,000$
Edward Pasquale	999,999$ (5)
-Salary Average :	999,999$
Pierre Engvall	925,000$ (2)
-Salary Average :	925,000$
Jack Roslovic	925,000$ (1)
-Salary Average :	925,000$
Lawson Crouse	894,167$ (1)
-Salary Average :	894,167$
Daniel Carr	850,000$ (3)
-Salary Average :	850,000$
Sean Kuraly	808,750$ (3)
-Salary Average :	808,750$
Cody Goloubef	700,000$ (1)
-Salary Average :	700,000$
Dylan McIlrath	650,000$ (2)
-Salary Average :	650,000$
Total Pro Players	22
Salary Commitment
Year 2019 : 61,477,916$
Year 2020 : 40,958,749$
Year 2021 : 24,558,749$
Year 2022 : 18,499,999$
Salary Average Commitment
Year 2019 : 61,477,916$
Year 2020 : 40,958,749$
Year 2021 : 24,558,749$
Year 2022 : 18,499,999$
Salary Cap with 1 Way Contract
Year 2019 : 61,477,916$
Year 2020 : 40,958,749$
Year 2021 : 24,558,749$
Year 2022 : 18,499,999$

Farm Players Salaries
Erik Condra	100,000$ (3)
Salary Average :	100,000$
Harri Sateri	100,000$ (5)
Salary Average :	100,000$
Jordan Schroeder	100,000$ (5)
Salary Average :	100,000$
Marek Mazanec	100,000$ (5)
Salary Average :	100,000$
Chris Bigras	84,333$ (1)
Salary Average :	84,333$
Maxim Letunov	83,375$ (2)
Salary Average :	83,375$
Cale Fleury	77,167$ (2)
Salary Average :	77,167$
Dillon Heatherington	77,083$ (1)
Salary Average :	77,083$
Duncan Siemens	75,000$ (2)
Salary Average :	75,000$
Nathan Bastian	72,883$ (1)
Salary Average :	72,883$
Taylor Leier	72,000$ (2)
Salary Average :	72,000$
Oscar Lindberg	70,000$ (2)
Salary Average :	70,000$
Andy Andreoff	67,750$ (2)
Salary Average :	67,750$
Adam Ollas Mattsson	65,000$ (1)
Salary Average :	65,000$
Chris Summers	65,000$ (2)
Salary Average :	65,000$
JC Lipon	65,000$ (2)
Salary Average :	65,000$
Max McCormick	65,000$ (2)
Salary Average :	65,000$
Eric Comrie	64,500$ (1)
Salary Average :	64,500$
Will O'Neill	60,000$ (1)
Salary Average :	60,000$
Total Farm Players	19
Salary Commitment
Year 2019 : 1,464,091$
Year 2020 : 1,040,292$
Year 2021 : 400,000$
Year 2022 : 300,000$
Salary Average Commitment
Year 2019 : 1,464,091$
Year 2020 : 1,040,292$
Year 2021 : 400,000$
Year 2022 : 300,000$

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - 80$ - 6,000 - 100%
Level 2:	5000 - 50$ - 4,786 - 96%
Level 3:	2000 - 30$ - 2,000 - 100%
Level 4:	4000 - 20$ - 3,602 - 90%
Luxury :	1000 - 175$ - 993 - 99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,618 - 81%
Farm Level 2:	1000 - 15$ - 869 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,381 - 97%
Average Income per Game	1,298,316$
Year to Date Revenue	53,230,969$
Farm
Home Games Left	0
Average Attendance - %	2,487 - 83%
Average Income per Game	87,071$
Year to Date Revenue	3,569,924$
Expense
Pro Players Total Salaries	79,495,960$
Farm Players Total Salaries	2,111,009$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	76,656,223$
Farm Year To Date Expenses	2,668,243$
Pro Salary Cap To Date	75,656,210$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	432,774$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,306$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	79,495,960$
Estimate Under Maximum Salary Cap of 79,500,000$	4,040$
Estimate Over Minimum Salary Cap of 58,800,000$	20,695,960$
Current Bank Account	5,934,498$
Projected Bank Account	5,934,498$

Pro Players Salaries
Zach Parise	7,538,461$ (5)
-Salary Average :	7,538,461$
David Krejci	7,250,000$ (4)
-Salary Average :	7,250,000$
Jeff Petry	7,000,000$ (1)
-Salary Average :	7,000,000$
Kyle Okposo	6,000,000$ (4)
-Salary Average :	6,000,000$
Keith Kinkaid	4,500,000$ (3)
-Salary Average :	4,500,000$
Nazem Kadri	4,100,000$ (1)
-Salary Average :	500,000$
Cam Fowler	4,000,000$ (2)
-Salary Average :	4,000,000$
Petr Mrazek	4,000,000$ (2)
-Salary Average :	4,000,000$
Nick Leddy	4,000,000$ (1)
-Salary Average :	500,000$
Austin Watson	3,800,000$ (3)
-Salary Average :	3,800,000$
Jakob Silfverberg	3,750,000$ (3)
-Salary Average :	3,750,000$
Cody Eakin	3,650,000$ (2)
-Salary Average :	3,650,000$
Michael Grabner	3,350,000$ (3)
-Salary Average :	3,350,000$
Leo Komarov	2,950,000$ (2)
-Salary Average :	2,950,000$
Marcus Foligno	2,800,000$ (3)
-Salary Average :	2,800,000$
Danny DeKeyser	2,250,000$ (1)
-Salary Average :	2,250,000$
Thomas Hickey	2,200,000$ (3)
-Salary Average :	2,200,000$
Zack Kassian	1,950,000$ (4)
-Salary Average :	1,950,000$
Matt Moulson	1,000,000$ (2)
-Salary Average :	1,000,000$
Andrej Sekera	1,000,000$ (5)
-Salary Average :	1,000,000$
Mikhail Sergachev	894,166$ (1)
-Salary Average :	894,166$
Dylan Strome	863,333$ (1)
-Salary Average :	863,333$
Anthony Duclair	650,000$ (2)
-Salary Average :	650,000$
Total Pro Players	23
Salary Commitment
Year 2019 : 79,495,960$
Year 2020 : 60,388,461$
Year 2021 : 44,138,461$
Year 2022 : 23,738,461$
Salary Average Commitment
Year 2019 : 72,395,960$
Year 2020 : 60,388,461$
Year 2021 : 44,138,461$
Year 2022 : 23,738,461$
Salary Cap with 1 Way Contract
Year 2019 : 79,495,960$
Year 2020 : 60,388,461$
Year 2021 : 44,138,461$
Year 2022 : 23,738,461$

Farm Players Salaries
Patrik Rybar	92,500$ (2)
Salary Average :	92,500$
Ville Meskanen	92,500$ (2)
Salary Average :	92,500$
Jayce Hawryluk	92,500$ (1)
Salary Average :	92,500$
Saku Maenalanen	92,500$ (2)
Salary Average :	92,500$
Filip Zadina	92,500$ (2)
Salary Average :	92,500$
Jeremy Bracco	84,250$ (1)
Salary Average :	84,250$
Griffin Reinhart	80,000$ (4)
Salary Average :	80,000$
Cameron Hughes	79,250$ (1)
Salary Average :	79,250$
Rinat Valiev	77,833$ (1)
Salary Average :	77,833$
Filip Gustavsson	76,167$ (2)
Salary Average :	76,167$
Alex Barre-Boulet	75,926$ (2)
Salary Average :	75,926$
Cameron Hebig	75,917$ (2)
Salary Average :	75,917$
Aaron Luchuk	75,917$ (2)
Salary Average :	75,917$
Carl Dahlstrom	75,083$ (1)
Salary Average :	75,083$
Michael Chaput	75,000$ (2)
Salary Average :	75,000$
Nicholas Baptiste	75,000$ (1)
Salary Average :	75,000$
Cam Dineen	74,500$ (2)
Salary Average :	74,500$
Kerby Rychel	72,500$ (2)
Salary Average :	72,500$
Josef Korenar	72,333$ (2)
Salary Average :	72,333$
Nicolas Roy	72,000$ (1)
Salary Average :	72,000$
Scott Harrington	70,000$ (2)
Salary Average :	70,000$
William Carrier	70,000$ (1)
Salary Average :	70,000$
Dmytro Timashov	69,333$ (1)
Salary Average :	69,333$
Frederik Gauthier	67,500$ (2)
Salary Average :	67,500$
Spencer Martin	65,000$ (2)
Salary Average :	65,000$
Justin Holl	65,000$ (2)
Salary Average :	65,000$
Julian Melchiori	50,000$ (1)
Salary Average :	50,000$
Ben Gleason	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	28
Salary Commitment
Year 2019 : 2,111,009$
Year 2020 : 1,315,760$
Year 2021 : 80,000$
Year 2022 : 80,000$
Salary Average Commitment
Year 2019 : 2,111,009$
Year 2020 : 1,315,760$
Year 2021 : 80,000$
Year 2022 : 80,000$

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 150$ - 4,224 - 70%
Level 2:	5000 - 90$ - 3,314 - 66%
Level 3:	2000 - 70$ - 1,793 - 90%
Level 4:	4000 - 60$ - 2,009 - 50%
Luxury :	1000 - 400$ - 516 - 52%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,622 - 81%
Farm Level 2:	1000 - 15$ - 869 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11,856 - 66%
Average Income per Game	1,633,582$
Year to Date Revenue	66,976,851$
Farm
Home Games Left	0
Average Attendance - %	2,491 - 83%
Average Income per Game	87,272$
Year to Date Revenue	3,578,141$
Expense
Pro Players Total Salaries	71,432,620$
Farm Players Total Salaries	1,533,250$
Coaches Total Salaries	3,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-3,000,000$
Pro Year To Date Expenses	71,571,503$
Farm Year To Date Expenses	2,319,317$
Pro Salary Cap To Date	68,571,503$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	400,175$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,200$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	68,432,620$
Estimate Under Maximum Salary Cap of 79,500,000$	11,067,380$
Estimate Over Minimum Salary Cap of 58,800,000$	9,632,620$
Current Bank Account	36,098,353$
Projected Bank Account	36,098,353$

Pro Players Salaries
Patrick Kane	10,500,000$ (4)
-Salary Average :	10,500,000$
Nathan MacKinnon	6,300,000$ (1)
-Salary Average :	6,300,000$
Joe Pavelski	6,000,000$ (1)
-Salary Average :	6,000,000$
Erik Johnson	6,000,000$ (4)
-Salary Average :	6,000,000$
Marc-Andre Fleury	5,750,000$ (3)
-Salary Average :	5,750,000$
Gabriel Landeskog	5,571,429$ (2)
-Salary Average :	5,571,429$
Zach Bogosian	5,142,857$ (1)
-Salary Average :	5,142,857$
Marc-Edouard Vlasic	4,250,000$ (4)
-Salary Average :	4,250,000$
Sam Reinhart	3,650,000$ (1)
-Salary Average :	3,650,000$
John Klingberg	2,750,000$ (2)
-Salary Average :	2,750,000$
Anders Nilsson	2,500,000$ (5)
-Salary Average :	2,500,000$
Ryan Ellis	2,500,000$ (5)
-Salary Average :	2,500,000$
Oliver Bjorkstrand	2,500,000$ (2)
-Salary Average :	2,500,000$
Trevor Lewis	1,250,000$ (3)
-Salary Average :	1,250,000$
Brandon Tanev	1,150,000$ (5)
-Salary Average :	1,150,000$
Nick Schmaltz	925,000$ (1)
-Salary Average :	925,000$
Joonas Korpisalo	900,000$ (3)
-Salary Average :	900,000$
Mikko Rantanen	894,167$ (2)
-Salary Average :	894,167$
Roope Hintz	811,667$ (1)
-Salary Average :	811,667$
Rasmus Andersson	755,833$ (1)
-Salary Average :	755,833$
Luke Glendening	675,000$ (1)
-Salary Average :	675,000$
Ryan Graves	656,667$ (1)
-Salary Average :	656,667$
Total Pro Players	22
Salary Commitment
Year 2019 : 71,432,620$
Year 2020 : 46,515,596$
Year 2021 : 34,800,000$
Year 2022 : 26,900,000$
Salary Average Commitment
Year 2019 : 71,432,620$
Year 2020 : 46,515,596$
Year 2021 : 34,800,000$
Year 2022 : 26,900,000$
Salary Cap with 1 Way Contract
Year 2019 : 71,432,620$
Year 2020 : 46,515,596$
Year 2021 : 34,800,000$
Year 2022 : 26,900,000$

Farm Players Salaries
Zach Whitecloud	92,500$ (2)
Salary Average :	92,500$
Steve Bernier	90,000$ (3)
Salary Average :	90,000$
Chase De Leo	87,500$ (1)
Salary Average :	87,500$
Matt Grzelcyk	85,875$ (1)
Salary Average :	85,875$
Chase Pearson	85,875$ (2)
Salary Average :	85,875$
Shane Starrett	81,750$ (3)
Salary Average :	81,750$
Joseph Gambardella	72,500$ (1)
Salary Average :	72,500$
Justin Kirkland	71,750$ (2)
Salary Average :	71,750$
Andrew Mangiapane	70,500$ (1)
Salary Average :	70,500$
Tom McCollum	65,000$ (3)
Salary Average :	65,000$
Phil Varone	65,000$ (3)
Salary Average :	65,000$
Brad Thiessen	65,000$ (3)
Salary Average :	65,000$
Garret Cockerill	50,000$ (1)
Salary Average :	50,000$
Chris Casto	50,000$ (1)
Salary Average :	50,000$
John McCarron	50,000$ (1)
Salary Average :	50,000$
Kyle Bauman	50,000$ (1)
Salary Average :	50,000$
Brian Pinho	50,000$ (1)
Salary Average :	50,000$
Brent Pedersen	50,000$ (1)
Salary Average :	50,000$
Jarrett Burton	50,000$ (1)
Salary Average :	50,000$
Colton Saucerman	50,000$ (1)
Salary Average :	50,000$
Colin Markison	50,000$ (1)
Salary Average :	50,000$
Alex Dostie	50,000$ (1)
Salary Average :	50,000$
Alex Broadhurst	50,000$ (1)
Salary Average :	50,000$
Chris Breen	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	24
Salary Commitment
Year 2019 : 1,533,250$
Year 2020 : 616,875$
Year 2021 : 366,750$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,533,250$
Year 2020 : 616,875$
Year 2021 : 366,750$
Year 2022 : 0$

Senators

Senators is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - 110$ - 5,915 - 99%
Level 2:	5000 - 65$ - 4,595 - 92%
Level 3:	2000 - 50$ - 2,000 - 100%
Level 4:	4000 - 42$ - 2,425 - 61%
Luxury :	1000 - 200$ - 987 - 99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 20$ - 1,805 - 90%
Farm Level 2:	1000 - 10$ - 903 - 90%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,923 - 88%
Average Income per Game	1,708,156$
Year to Date Revenue	70,034,383$
Farm
Home Games Left	0
Average Attendance - %	2,708 - 90%
Average Income per Game	56,416$
Year to Date Revenue	2,313,063$
Expense
Pro Players Total Salaries	50,630,833$
Farm Players Total Salaries	1,342,832$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	4,000,000$
Pro Year To Date Expenses	57,564,062$
Farm Year To Date Expenses	2,052,642$
Pro Salary Cap To Date	56,564,089$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	277,585$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	10,177$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	54,630,833$
Estimate Under Maximum Salary Cap of 79,500,000$	24,869,167$
Estimate Over Minimum Salary Cap of 58,800,000$	-4,169,167$
Current Bank Account	73,836,975$
Projected Bank Account	73,836,975$

Pro Players Salaries
Jason Spezza	6,000,000$ (4)
-Salary Average :	6,000,000$
Carter Hutton	5,000,000$ (4)
-Salary Average :	5,000,000$
Jake Gardiner	4,050,000$ (1)
-Salary Average :	4,050,000$
Joe Morrow	4,000,000$ (3)
-Salary Average :	4,000,000$
J.T. Brown	4,000,000$ (2)
-Salary Average :	4,000,000$
Patrick Eaves	3,500,000$ (1)
-Salary Average :	3,500,000$
Ryan Murphy	3,000,000$ (2)
-Salary Average :	3,000,000$
Valeri Nichushkin	2,950,000$ (2)
-Salary Average :	2,950,000$
Matt Martin	2,700,000$ (4)
-Salary Average :	2,700,000$
Jake Allen	2,200,000$ (1)
-Salary Average :	500,000$
Andrew Hammond	2,000,000$ (3)
-Salary Average :	2,000,000$
Ryan Sproul	2,000,000$ (2)
-Salary Average :	2,000,000$
Jamie McGinn	1,500,000$ (3)
-Salary Average :	1,500,000$
Zach Redmond	1,000,000$ (1)
-Salary Average :	1,000,000$
Gavin Bayreuther	925,000$ (1)
-Salary Average :	925,000$
Tage Thompson	925,000$ (1)
-Salary Average :	925,000$
Jakob Chychrun	925,000$ (2)
-Salary Average :	925,000$
Henrik Borgstrom	925,000$ (1)
-Salary Average :	925,000$
Michael McLeod	863,333$ (2)
-Salary Average :	863,333$
Blake Pietila	667,500$ (2)
-Salary Average :	667,500$
Justin Falk	500,000$ (1)
-Salary Average :	500,000$
Cal Foote	500,000$ (1)
-Salary Average :	500,000$
Gerald Mayhew	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	23
Salary Commitment
Year 2019 : 50,630,833$
Year 2020 : 35,605,833$
Year 2021 : 21,200,000$
Year 2022 : 13,700,000$
Salary Average Commitment
Year 2019 : 48,930,833$
Year 2020 : 35,605,833$
Year 2021 : 21,200,000$
Year 2022 : 13,700,000$
Salary Cap with 1 Way Contract
Year 2019 : 50,630,833$
Year 2020 : 35,605,833$
Year 2021 : 21,200,000$
Year 2022 : 13,700,000$

Farm Players Salaries
Luke Witkowski	150,000$ (3)
Salary Average :	150,000$
David Pope	92,500$ (2)
Salary Average :	92,500$
Ryan Lindgren	92,500$ (1)
Salary Average :	92,500$
Jake Bean	86,333$ (2)
Salary Average :	86,333$
Adam Tambellini	80,333$ (1)
Salary Average :	80,333$
Pascal Laberge	78,083$ (2)
Salary Average :	78,083$
Jeremy Lauzon	74,750$ (1)
Salary Average :	74,750$
Matthew Phillips	73,333$ (2)
Salary Average :	73,333$
Christopher Gibson	65,000$ (1)
Salary Average :	65,000$
Brett Welychka	50,000$ (1)
Salary Average :	50,000$
Andrew Sturtz	50,000$ (1)
Salary Average :	50,000$
Austin Fyten	50,000$ (1)
Salary Average :	50,000$
Francis Beauchemin	50,000$ (1)
Salary Average :	50,000$
Daniel Ciampini	50,000$ (1)
Salary Average :	50,000$
Colton Hargrove	50,000$ (1)
Salary Average :	50,000$
Dakota Mermis	50,000$ (1)
Salary Average :	50,000$
Adam Wilcox	50,000$ (1)
Salary Average :	50,000$
Jimmy Oligny	50,000$ (1)
Salary Average :	50,000$
Brian Flynn	50,000$ (1)
Salary Average :	50,000$
Adam Plant	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	20
Salary Commitment
Year 2019 : 1,342,832$
Year 2020 : 480,249$
Year 2021 : 150,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,342,832$
Year 2020 : 480,249$
Year 2021 : 150,000$
Year 2022 : 0$

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Centre
Level 1:	7700 - 100$ - 6,533 - 85%
Level 2:	4100 - 60$ - 4,100 - 100%
Level 3:	4750 - 45$ - 2,974 - 63%
Level 4:	2050 - 35$ - 2,050 - 100%
Luxury :	1400 - 175$ - 1,058 - 76%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35$ - 1,570 - 78%
Farm Level 2:	1000 - 15$ - 862 - 86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,715 - 84%
Average Income per Game	1,634,590$
Year to Date Revenue	67,018,178$
Farm
Home Games Left	0
Average Attendance - %	2,432 - 81%
Average Income per Game	84,837$
Year to Date Revenue	3,478,327$
Expense
Pro Players Total Salaries	71,711,793$
Farm Players Total Salaries	1,428,249$
Coaches Total Salaries	2,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	71,140,271$
Farm Year To Date Expenses	3,526,851$
Pro Salary Cap To Date	70,340,274$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	389,848$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	18,431$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,711,793$
Estimate Under Maximum Salary Cap of 79,500,000$	7,788,207$
Estimate Over Minimum Salary Cap of 58,800,000$	12,911,793$
Current Bank Account	3,925,842$
Projected Bank Account	3,925,842$

Pro Players Salaries
Jamie Benn	9,500,000$ (5)
-Salary Average :	9,500,000$
Ryan Suter	7,538,461$ (5)
-Salary Average :	7,538,461$
Mark Giordano	6,750,000$ (4)
-Salary Average :	6,750,000$
Jay Bouwmeester	5,600,000$ (1)
-Salary Average :	5,600,000$
William Karlsson	5,250,000$ (5)
-Salary Average :	5,250,000$
Johnny Boychuk	5,000,000$ (4)
-Salary Average :	5,000,000$
Ben Bishop	4,916,666$ (4)
-Salary Average :	4,916,666$
Calvin de Haan	4,550,000$ (5)
-Salary Average :	4,550,000$
Tyler Toffoli	3,900,000$ (2)
-Salary Average :	3,900,000$
Adam Larsson	3,000,000$ (2)
-Salary Average :	3,000,000$
Tomas Nosek	2,780,000$ (2)
-Salary Average :	2,780,000$
Brock Nelson	2,500,000$ (1)
-Salary Average :	2,500,000$
Matt Hendricks	1,550,000$ (2)
-Salary Average :	1,550,000$
Brett Connolly	1,500,000$ (4)
-Salary Average :	1,500,000$
Martin Marincin	1,200,000$ (1)
-Salary Average :	1,200,000$
Dale Weise	999,999$ (4)
-Salary Average :	999,999$
Jake Virtanen	894,167$ (1)
-Salary Average :	894,167$
Mitchell Marner	894,167$ (2)
-Salary Average :	500,000$
Richard Panik	875,000$ (2)
-Salary Average :	875,000$
Max Domi	863,333$ (1)
-Salary Average :	863,333$
Brooks Macek	650,000$ (2)
-Salary Average :	650,000$
Chris Conner	500,000$ (1)
-Salary Average :	500,000$
Mike McKenna	500,000$ (1)
-Salary Average :	500,000$
Total Pro Players	23
Salary Commitment
Year 2019 : 71,711,793$
Year 2020 : 59,654,293$
Year 2021 : 46,005,126$
Year 2022 : 46,005,126$
Salary Average Commitment
Year 2019 : 71,317,626$
Year 2020 : 59,260,126$
Year 2021 : 46,005,126$
Year 2022 : 46,005,126$
Salary Cap with 1 Way Contract
Year 2019 : 71,711,793$
Year 2020 : 59,654,293$
Year 2021 : 46,005,126$
Year 2022 : 46,005,126$

Farm Players Salaries
Mike Vecchione	90,000$ (2)
Salary Average :	90,000$
Emile Poirier	86,333$ (1)
Salary Average :	86,333$
Hunter Shinkaruk	86,333$ (1)
Salary Average :	86,333$
Jeff Taylor	74,250$ (1)
Salary Average :	74,250$
Colton White	72,833$ (1)
Salary Average :	72,833$
Matt Puempel	72,500$ (2)
Salary Average :	72,500$
Tomas Hyka	71,000$ (2)
Salary Average :	71,000$
Adam Clendening	70,000$ (5)
Salary Average :	70,000$
Hubert Labrie	65,000$ (4)
Salary Average :	65,000$
Peter Stoykewych	65,000$ (3)
Salary Average :	65,000$
Henrik Samuelsson	65,000$ (2)
Salary Average :	65,000$
Scott Wedgewood	60,000$ (2)
Salary Average :	60,000$
Stephen Gionta	50,000$ (1)
Salary Average :	50,000$
Connor Jones	50,000$ (1)
Salary Average :	50,000$
Justin Scott	50,000$ (1)
Salary Average :	50,000$
Harry Zolnierczyk	50,000$ (1)
Salary Average :	50,000$
Josh Wesley	50,000$ (1)
Salary Average :	50,000$
Jeremy Smith	50,000$ (1)
Salary Average :	50,000$
Kale Kessy	50,000$ (1)
Salary Average :	50,000$
Kristians Rubins	50,000$ (1)
Salary Average :	50,000$
Vincent LoVerde	50,000$ (1)
Salary Average :	50,000$
Richard Bachman	50,000$ (1)
Salary Average :	50,000$
Anthony Angello	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	23
Salary Commitment
Year 2019 : 1,428,249$
Year 2020 : 558,500$
Year 2021 : 200,000$
Year 2022 : 135,000$
Salary Average Commitment
Year 2019 : 1,428,249$
Year 2020 : 558,500$
Year 2021 : 200,000$
Year 2022 : 135,000$

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 100$ - 5,995 - 100%
Level 2:	5000 - 60$ - 4,715 - 94%
Level 3:	2000 - 35$ - 2,000 - 100%
Level 4:	4000 - 25$ - 3,417 - 85%
Luxury :	1000 - 200$ - 986 - 99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,585 - 79%
Farm Level 2:	1000 - 15$ - 865 - 87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,113 - 95%
Average Income per Game	1,563,609$
Year to Date Revenue	64,107,968$
Farm
Home Games Left	0
Average Attendance - %	2,451 - 82%
Average Income per Game	85,582$
Year to Date Revenue	3,508,871$
Expense
Pro Players Total Salaries	73,100,000$
Farm Players Total Salaries	2,224,638$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	74,611,258$
Farm Year To Date Expenses	2,733,319$
Pro Salary Cap To Date	73,361,329$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	399,731$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,917$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	73,100,000$
Estimate Under Maximum Salary Cap of 79,500,000$	6,400,000$
Estimate Over Minimum Salary Cap of 58,800,000$	14,300,000$
Current Bank Account	3,073,790$
Projected Bank Account	3,073,790$

Pro Players Salaries
Corey Perry	8,625,000$ (3)
-Salary Average :	8,625,000$
Jaroslav Halak	6,500,000$ (4)
-Salary Average :	6,500,000$
Brendan Smith	6,350,000$ (5)
-Salary Average :	6,350,000$
Zack Smith	5,950,000$ (5)
-Salary Average :	5,950,000$
Derek Grant	4,950,000$ (3)
-Salary Average :	4,950,000$
Alexander Wennberg	4,900,000$ (2)
-Salary Average :	4,900,000$
Troy Brouwer	4,500,000$ (1)
-Salary Average :	4,500,000$
Nikita Gusev	4,500,000$ (1)
-Salary Average :	500,000$
Dan Hamhuis	4,250,000$ (1)
-Salary Average :	4,250,000$
Andrew Shaw	3,900,000$ (5)
-Salary Average :	3,900,000$
Nino Niederreiter	3,500,000$ (2)
-Salary Average :	3,500,000$
Ryan Spooner	3,250,000$ (5)
-Salary Average :	3,250,000$
Andrew Cogliano	2,900,000$ (1)
-Salary Average :	500,000$
Michael Del Zotto (Out of Payroll)	2,323,000$ (3)
-Salary Average :	2,323,000$
Greg McKegg	2,250,000$ (5)
-Salary Average :	2,250,000$
Darcy Kuemper	1,550,000$ (1)
-Salary Average :	1,550,000$
Michael Raffl	1,200,000$ (1)
-Salary Average :	500,000$
Jason Dickinson	875,000$ (1)
-Salary Average :	875,000$
Mirco Mueller	850,000$ (1)
-Salary Average :	850,000$
Christian Folin	850,000$ (1)
-Salary Average :	850,000$
Slater Koekkoek	800,000$ (1)
-Salary Average :	800,000$
Ryan Carpenter	650,000$ (3)
-Salary Average :	650,000$
Total Pro Players	22
Salary Commitment
Year 2019 : 75,423,000$
Year 2020 : 53,148,000$
Year 2021 : 44,748,000$
Year 2022 : 28,200,000$
Salary Average Commitment
Year 2019 : 68,323,000$
Year 2020 : 53,148,000$
Year 2021 : 44,748,000$
Year 2022 : 28,200,000$
Salary Cap with 1 Way Contract
Year 2019 : 75,423,000$
Year 2020 : 53,148,000$
Year 2021 : 44,748,000$
Year 2022 : 28,200,000$

Farm Players Salaries
Ryan Reaves	150,000$ (1)
Salary Average :	150,000$
Louis Domingue	100,000$ (2)
Salary Average :	100,000$
Shane Gersich	92,500$ (1)
Salary Average :	92,500$
Joey Anderson	92,500$ (2)
Salary Average :	92,500$
Noah Juulsen	86,333$ (1)
Salary Average :	86,333$
Nicolas Meloche	85,333$ (1)
Salary Average :	85,333$
Zack MacEwen	84,750$ (1)
Salary Average :	84,750$
Jansen Harkins	76,750$ (1)
Salary Average :	76,750$
Austin Wagner	75,917$ (1)
Salary Average :	75,917$
Logan Shaw	75,000$ (2)
Salary Average :	75,000$
Jon Gillies	75,000$ (3)
Salary Average :	75,000$
Keegan Lowe	75,000$ (2)
Salary Average :	75,000$
Callum Booth	74,167$ (2)
Salary Average :	74,167$
Sebastian Repo	74,000$ (1)
Salary Average :	74,000$
Nicholas Caamano	73,833$ (2)
Salary Average :	73,833$
Parker Wotherspoon	73,250$ (1)
Salary Average :	73,250$
Adam Musil	73,250$ (1)
Salary Average :	73,250$
Connor Clifton	72,500$ (2)
Salary Average :	72,500$
Justin Bailey	71,500$ (2)
Salary Average :	71,500$
Francis Perron	70,333$ (1)
Salary Average :	70,333$
Reece Willcox	70,000$ (3)
Salary Average :	70,000$
Guillaume Brisebois	69,750$ (1)
Salary Average :	69,750$
Michael McNiven	68,222$ (2)
Salary Average :	68,222$
Rourke Chartier	67,250$ (1)
Salary Average :	67,250$
Jordan Subban	65,000$ (2)
Salary Average :	65,000$
Gabriel Dumont	65,000$ (2)
Salary Average :	65,000$
Jean-Sebastien Dea	60,000$ (1)
Salary Average :	60,000$
John Ramage	57,500$ (1)
Salary Average :	57,500$
Keaton Middleton	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	29
Salary Commitment
Year 2019 : 2,224,638$
Year 2020 : 977,722$
Year 2021 : 145,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,224,638$
Year 2020 : 977,722$
Year 2021 : 145,000$
Year 2022 : 0$

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 105$ - 6,000 - 100%
Level 2:	5000 - 65$ - 4,538 - 91%
Level 3:	2000 - 40$ - 2,000 - 100%
Level 4:	4000 - 23$ - 3,475 - 87%
Luxury :	1000 - 225$ - 959 - 96%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35$ - 1,577 - 79%
Farm Level 2:	1000 - 15$ - 892 - 89%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,972 - 94%
Average Income per Game	1,566,410$
Year to Date Revenue	64,222,821$
Farm
Home Games Left	0
Average Attendance - %	2,469 - 82%
Average Income per Game	85,704$
Year to Date Revenue	3,513,876$
Expense
Pro Players Total Salaries	66,919,917$
Farm Players Total Salaries	2,047,116$
Coaches Total Salaries	2,725,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	71,937,596$
Farm Year To Date Expenses	2,748,387$
Pro Salary Cap To Date	69,937,575$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	370,537$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,904$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	66,919,917$
Estimate Under Maximum Salary Cap of 79,500,000$	12,580,083$
Estimate Over Minimum Salary Cap of 58,800,000$	8,119,917$
Current Bank Account	23,965,953$
Projected Bank Account	23,965,953$

Pro Players Salaries
Derek Stepan	8,000,000$ (1)
-Salary Average :	500,000$
Shea Weber	7,857,143$ (5)
-Salary Average :	7,857,143$
Johnny Gaudreau	6,750,000$ (2)
-Salary Average :	6,750,000$
Jeff Skinner	6,000,000$ (1)
-Salary Average :	6,000,000$
Justin Faulk	5,500,000$ (2)
-Salary Average :	5,500,000$
Devan Dubnyk	4,333,333$ (5)
-Salary Average :	4,333,333$
Olli Maatta	4,083,333$ (2)
-Salary Average :	4,083,333$
James Reimer	4,000,000$ (3)
-Salary Average :	4,000,000$
Rickard Rakell	3,789,444$ (3)
-Salary Average :	3,789,444$
Reilly Smith	3,500,000$ (2)
-Salary Average :	3,500,000$
Jordan Martinook	2,000,000$ (4)
-Salary Average :	2,000,000$
Matt Benning	1,900,000$ (2)
-Salary Average :	1,900,000$
Steven Santini	1,416,666$ (2)
-Salary Average :	1,416,666$
Cedric Paquette	999,999$ (2)
-Salary Average :	999,999$
Connor McDavid	925,000$ (1)
-Salary Average :	925,000$
Alexander Kerfoot	925,000$ (1)
-Salary Average :	925,000$
Jordan Greenway	916,666$ (1)
-Salary Average :	916,666$
Phillip Danault	875,000$ (2)
-Salary Average :	875,000$
Devin Shore	870,000$ (1)
-Salary Average :	870,000$
Ryan Pulock (Out of Payroll)	866,333$ (1)
-Salary Average :	866,333$
Brian Dumoulin	800,000$ (1)
-Salary Average :	800,000$
Noel Acciari	750,000$ (2)
-Salary Average :	750,000$
Filip Hronek	728,333$ (1)
-Salary Average :	728,333$
Total Pro Players	23
Salary Commitment
Year 2019 : 67,786,250$
Year 2020 : 47,754,918$
Year 2021 : 21,979,920$
Year 2022 : 14,190,476$
Salary Average Commitment
Year 2019 : 60,286,250$
Year 2020 : 47,754,918$
Year 2021 : 21,979,920$
Year 2022 : 14,190,476$
Salary Cap with 1 Way Contract
Year 2019 : 67,786,250$
Year 2020 : 47,754,918$
Year 2021 : 21,979,920$
Year 2022 : 14,190,476$

Farm Players Salaries
Sven Andrighetto	150,000$ (1)
Salary Average :	150,000$
Nikolay Goldobin	86,333$ (1)
Salary Average :	86,333$
Michael McCarron	86,333$ (1)
Salary Average :	86,333$
Andrew Poturalski	85,875$ (1)
Salary Average :	85,875$
Nick Lappin	84,200$ (4)
Salary Average :	84,200$
Mitch Hults	83,375$ (1)
Salary Average :	83,375$
Sam Anas	79,250$ (2)
Salary Average :	79,250$
Justin Kloos	79,250$ (1)
Salary Average :	79,250$
Jens Looke	76,750$ (1)
Salary Average :	76,750$
Ty Ronning	75,083$ (2)
Salary Average :	0$
Darren Raddysh	73,000$ (1)
Salary Average :	73,000$
Ethan Prow	73,000$ (2)
Salary Average :	73,000$
Patrick Russell	72,500$ (2)
Salary Average :	72,500$
Ben Harpur	72,500$ (2)
Salary Average :	72,500$
Vince Dunn	72,250$ (1)
Salary Average :	72,250$
Michael Amadio	71,750$ (2)
Salary Average :	71,750$
Alexandre Fortin	70,667$ (1)
Salary Average :	70,667$
Dylan DeMelo	65,000$ (3)
Salary Average :	65,000$
Ken Appleby	65,000$ (2)
Salary Average :	65,000$
David Warsofsky	60,000$ (1)
Salary Average :	100,000$
Jared Coreau	57,500$ (2)
Salary Average :	57,500$
Matt Bartkowski	57,500$ (1)
Salary Average :	57,500$
Logan O'Connor	50,000$ (1)
Salary Average :	50,000$
TJ Brennan	50,000$ (1)
Salary Average :	50,000$
Yannick Rathgeb	50,000$ (1)
Salary Average :	50,000$
Bokondji Imama	50,000$ (1)
Salary Average :	50,000$
Andrew Shortridge	50,000$ (1)
Salary Average :	50,000$
Danick Martel	50,000$ (1)
Salary Average :	50,000$
Charlie Sampair	50,000$ (1)
Salary Average :	50,000$
Total Farm Players	29
Salary Commitment
Year 2019 : 2,047,116$
Year 2020 : 715,783$
Year 2021 : 149,200$
Year 2022 : 84,200$
Salary Average Commitment
Year 2019 : 2,012,033$
Year 2020 : 640,700$
Year 2021 : 149,200$
Year 2022 : 84,200$

Team	Current Fund	Season Salary Cap	Under Maximum of 79,500,000$ Available Cap Space	Over Minimum of 58,800,000$	Pro Players	Farm Players	Total Players
Avalanche	6,015,526$	79,163,999$	336,001$	20,363,999$	23	30	53
Blackhawks	93,154,477$	57,426,944$	22,073,056$	-1,373,056$	21	23	44
Blue Jackets	-7,220,883$	77,799,166$	1,700,834$	18,999,166$	21	19	40
Blues	33,013,883$	71,656,060$	7,843,940$	12,856,060$	22	26	48
Bruins	54,578,651$	64,422,082$	15,077,918$	5,622,082$	23	24	47
Canadiens	23,379,873$	65,248,333$	14,251,667$	6,448,333$	23	21	44
Canucks	-5,402,372$	73,684,166$	5,815,834$	14,884,166$	24	21	45
Capitals	49,629,196$	59,130,334$	20,369,666$	330,334$	20	29	49
Coyotes	32,317,935$	73,742,833$	5,757,167$	14,942,833$	25	28	53
Devils	3,984,173$	75,511,389$	3,988,611$	16,711,389$	23	25	48
Ducks	10,948,546$	76,492,500$	3,007,500$	17,692,500$	21	29	50
Flames	33,287,263$	78,716,111$	783,889$	19,916,111$	22	25	47
Flyers	6,129,767$	71,437,499$	8,062,501$	12,637,499$	22	24	46
Golden Knights	17,122,442$	59,116,665$	20,383,335$	316,665$	26	23	49
Hurricanes	37,682,596$	58,790,665$	20,709,335$	-9,335$	24	23	47
Islanders	1,486,706$	71,814,999$	7,685,001$	13,014,999$	22	26	48
Jets	21,792,406$	64,837,498$	14,662,502$	6,037,498$	24	37	61
Kings	-4,744,748$	75,488,832$	4,011,168$	16,688,832$	22	27	49
Lightning	12,073,706$	71,025,832$	8,474,168$	12,225,832$	23	23	46
Maple Leafs	37,048,221$	55,219,166$	24,280,834$	-3,580,834$	24	24	48
Oilers	68,833,550$	39,098,331$	40,401,669$	-19,701,669$	24	21	45
Panthers	33,732,109$	64,455,001$	15,044,999$	5,655,001$	21	26	47
Penguins	40,720,158$	77,096,494$	2,403,506$	18,296,494$	22	27	49
Predators	29,587,908$	74,107,916$	5,392,084$	15,307,916$	23	28	51
Rangers	22,444,633$	59,977,916$	19,522,084$	1,177,916$	22	19	41
Red Wings	5,934,498$	79,495,960$	4,040$	20,695,960$	23	28	51
Sabres	36,098,353$	68,432,620$	11,067,380$	9,632,620$	22	24	46
Senators	73,836,975$	54,630,833$	24,869,167$	-4,169,167$	23	20	43
Sharks	3,925,842$	71,711,793$	7,788,207$	12,911,793$	23	23	46
Stars	3,073,790$	73,100,000$	6,400,000$	14,300,000$	22	29	51
Wild	23,965,953$	66,919,917$	12,580,083$	8,119,917$	23	29	52

Team Finance for PROSIMLEAGUE.ca

Update - 8 avril 2021 at 00:46

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Blackhawks is over or under the salary cap!

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

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 - %