LMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6500 - 77 $ - 6 428 - 98,90%
Level 2:	5500 - 53 $ - 5 338 - 97,05%
Level 3:	2250 - 32 $ - 2 209 - 98,18%
Level 4:	4500 - 18 $ - 4 452 - 98,94%
Luxury:	1250 - 195 $ - 1 216 - 97,29%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 43 $ - 1 544 - 77,20%
Farm Level 2:	1000 - 24 $ - 763 - 76,26%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	19 644 - 98,22%
Average Income per Game	1 340 759 $
Year to Date Revenue	54 971 100 $
Farm
Home Games Left	0
Average Attendance - %	2 307 - 76,89%
Average Income per Game	97 400 $
Year to Date Revenue	3 993 403 $
Expense
Pro Players Total Salaries	66 225 000 $
Farm Players Total Salaries	1 492 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 596 491 $
Farm Year To Date Expenses	1 918 723 $
Pro Salary Cap To Date	58 096 494 $
Farm Salary Cap To Date	1 418 704 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	521 457 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 794 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 096 494 $
Estimate Under Maximum Salary Cap of 63 000 000 $	4 903 506 $
Estimate Over Minimum Salary Cap of 44 000 000 $	14 096 494 $
Current Bank Account	36 611 600 $
Projected Bank Account	36 611 600 $

Pro Players Salaries
Vincent Lecavalier	7 500 000 $ (2)
Salary Remaining :	0 $
Danny Heatley	7 500 000 $ (1)
Salary Remaining :	0 $
Peter Smrek	7 000 000 $ (1)
Salary Remaining :	0 $
Mike Komisarek	4 070 000 $ (1)
Salary Remaining :	0 $
Alvaro Montoya	4 000 000 $ (1)
Salary Remaining :	0 $
Michael Forney	3 250 000 $ (1)
Salary Remaining :	0 $
Miroslav Nedve	2 500 000 $ (2)
Salary Remaining :	0 $
Teijo Jaaskelainen	2 500 000 $ (2)
Salary Remaining :	0 $
Ondrej Fiala	2 500 000 $ (1)
Salary Remaining :	0 $
Mikael Ringfoss	2 330 000 $ (1)
Salary Remaining :	0 $
Blake Wheeler	2 300 000 $ (1)
Salary Remaining :	0 $
Cody Franson	2 000 000 $ (1)
Salary Remaining :	0 $
Derek Forbort	2 000 000 $ (3)
Salary Remaining :	0 $
Rodolphe Zwirn	1 750 000 $ (2)
Salary Remaining :	0 $
Tom Fritsche	1 750 000 $ (1)
Salary Remaining :	0 $
Marc Staal	1 750 000 $ (3)
Salary Remaining :	0 $
Marcus Rivest	1 250 000 $ (1)
Salary Remaining :	0 $
Eric O'Dell	1 250 000 $ (2)
Salary Remaining :	0 $
Filip Srnicek	1 250 000 $ (1)
Salary Remaining :	0 $
Zach Boychuk	1 250 000 $ (2)
Salary Remaining :	0 $
Visa Jarvela	1 250 000 $ (1)
Salary Remaining :	0 $
Mikael Backlund	1 000 000 $ (2)
Salary Remaining :	0 $
John DeGray	1 000 000 $ (1)
Salary Remaining :	0 $
Oraz Khrapaty	925 000 $ (1)
Salary Remaining :	0 $
Josef Fajko	800 000 $ (3)
Salary Remaining :	0 $
Cody Hodgson	800 000 $ (1)
Salary Remaining :	0 $
Herbert Koval	750 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 2019 : 66 225 000,00 $
Year 2020 : 22 300 000,00 $
Year 2021 : 4 550 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 66 225 000,00 $
Year 2020 : 22 300 000,00 $
Year 2021 : 4 550 000,00 $
Year 2022 : 0,00 $

Farm Players Salaries
Steven Shantz	100 000 $ (1)
Salary Remaining :	0 $
Chris Summers	97 500 $ (1)
Salary Remaining :	0 $
Corey Crawford	90 000 $ (1)
Salary Remaining :	0 $
Jomar Soerensen	81 000 $ (1)
Salary Remaining :	0 $
Joakim Andersson	75 000 $ (1)
Salary Remaining :	0 $
Jaroslav Dolgopolov	75 000 $ (3)
Salary Remaining :	0 $
Maurits Aas	75 000 $ (4)
Salary Remaining :	0 $
Max Gardiner	55 000 $ (3)
Salary Remaining :	0 $
Adam Gilmour	51 500 $ (1)
Salary Remaining :	0 $
Guibert Ferraro	50 000 $ (2)
Salary Remaining :	0 $
Marcel Hossa	50 000 $ (1)
Salary Remaining :	0 $
Cade Fairchild	50 000 $ (3)
Salary Remaining :	0 $
Brandon Burlon	50 000 $ (2)
Salary Remaining :	0 $
Kemhebek Oreshkov	50 000 $ (2)
Salary Remaining :	0 $
James Van Riemsdyk	50 000 $ (1)
Salary Remaining :	0 $
Damek Mihokov	47 500 $ (2)
Salary Remaining :	0 $
Per Persson	40 000 $ (1)
Salary Remaining :	0 $
Romain Bourgoing	40 000 $ (1)
Salary Remaining :	0 $
Andrejus Matulewicz	40 000 $ (1)
Salary Remaining :	0 $
Christopher Gibson	40 000 $ (1)
Salary Remaining :	0 $
Alec Martinez	40 000 $ (2)
Salary Remaining :	0 $
Joe Basaraba	40 000 $ (4)
Salary Remaining :	0 $
Michal Sebesta (Out of Payroll)	30 000 $ (1)
Salary Remaining :	0 $
Tyler Wotherspoon	30 000 $ (1)
Salary Remaining :	0 $
Robert Bortuzzo	25 000 $ (1)
Salary Remaining :	0 $
Al Jarmel	20 000 $ (1)
Salary Remaining :	0 $
Mark Bell	20 000 $ (1)
Salary Remaining :	0 $
Gong Ho	20 000 $ (1)
Salary Remaining :	0 $
Patrick Eaves	20 000 $ (1)
Salary Remaining :	0 $
Georges Vezelize	20 000 $ (2)
Salary Remaining :	0 $
Eric LaFontaine	20 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 2019 : 1 492 500,00 $
Year 2020 : 572 500,00 $
Year 2021 : 295 000,00 $
Year 2022 : 115 000,00 $
Salary Average Commitment
Year 2019 : 1 492 500,00 $
Year 2020 : 572 500,00 $
Year 2021 : 295 000,00 $
Year 2022 : 115 000,00 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6002 - 95 $ - 5 448 - 90,76%
Level 2:	5000 - 64 $ - 4 825 - 96,50%
Level 3:	2000 - 41 $ - 1 999 - 99,96%
Level 4:	4000 - 24 $ - 3 997 - 99,94%
Luxury:	1000 - 212 $ - 974 - 97,36%
Total Attendance :	18002
Farm
Farm Level 1:	2000 - 20 $ - 1 581 - 79,05%
Farm Level 2:	1000 - 10 $ - 794 - 79,36%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 243 - 95,78%
Average Income per Game	1 374 342 $
Year to Date Revenue	56 348 003 $
Farm
Home Games Left	0
Average Attendance - %	2 375 - 79,15%
Average Income per Game	49 210 $
Year to Date Revenue	2 017 605 $
Expense
Pro Players Total Salaries	51 700 000 $
Farm Players Total Salaries	1 772 000 $
Coaches Total Salaries	1 650 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 475 181 $
Farm Year To Date Expenses	2 396 173 $
Pro Salary Cap To Date	53 475 183 $
Farm Salary Cap To Date	1 746 170 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	407 087 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 290 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	53 475 183 $
Estimate Under Maximum Salary Cap of 63 000 000 $	9 524 817 $
Estimate Over Minimum Salary Cap of 44 000 000 $	9 475 183 $
Current Bank Account	46 916 962 $
Projected Bank Account	46 916 962 $

Pro Players Salaries
Riley Holzapfel	5 750 000 $ (4)
Salary Remaining :	0 $
Frederic Nigh	3 750 000 $ (2)
Salary Remaining :	0 $
Brent Burns	3 750 000 $ (3)
Salary Remaining :	0 $
Joe Finley	3 500 000 $ (2)
Salary Remaining :	0 $
Dan Germann	3 000 000 $ (1)
Salary Remaining :	0 $
Steve Mason	3 000 000 $ (3)
Salary Remaining :	0 $
Johan Makarov	3 000 000 $ (1)
Salary Remaining :	0 $
Valdis Prusis	2 500 000 $ (2)
Salary Remaining :	0 $
Sverre Smith	2 500 000 $ (1)
Salary Remaining :	0 $
Patrick O'Sullivan	2 200 000 $ (1)
Salary Remaining :	0 $
Peter Bokstrom	2 000 000 $ (3)
Salary Remaining :	0 $
Oraz Daukeyev	2 000 000 $ (3)
Salary Remaining :	0 $
John F. Ringle	2 000 000 $ (2)
Salary Remaining :	0 $
Alex Bourret	1 800 000 $ (1)
Salary Remaining :	0 $
Logan MacMillan	1 800 000 $ (3)
Salary Remaining :	0 $
Aaron Palushaj	1 500 000 $ (3)
Salary Remaining :	0 $
Shea Guthrie	1 350 000 $ (3)
Salary Remaining :	0 $
Robert Kjellsson	1 250 000 $ (1)
Salary Remaining :	0 $
ickarRauge Hallstrm	1 000 000 $ (2)
Salary Remaining :	0 $
Marek Zagrapan	1 000 000 $ (1)
Salary Remaining :	0 $
Michael Blunden	750 000 $ (2)
Salary Remaining :	0 $
Aleksei Petrenko	600 000 $ (1)
Salary Remaining :	0 $
Philippe Major	500 000 $ (1)
Salary Remaining :	0 $
Joe Jackson	500 000 $ (1)
Salary Remaining :	0 $
Sergei Ruscova	500 000 $ (1)
Salary Remaining :	0 $
Vadim Bardin	200 000 $ (1)
Salary Remaining :	0 $
Dmitriy Tereskov	0 $ (0)
Salary Remaining :	0 $
Bruce Graham	0 $ (0)
Salary Remaining :	0 $
Bob Dinges	0 $ (0)
Salary Remaining :	0 $
Kjril Sharnin	0 $ (0)
Salary Remaining :	0 $
Total Pro Players	30
Salary Commitment
Year 2019 : 51 700 000,00 $
Year 2020 : 35 150 000,00 $
Year 2021 : 21 650 000,00 $
Year 2022 : 5 750 000,00 $
Salary Average Commitment
Year 2019 : 52 033 332,00 $
Year 2020 : 34 983 332,00 $
Year 2021 : 21 483 332,00 $
Year 2022 : 5 750 000,00 $

Farm Players Salaries
Jakub Koreis	180 000 $ (1)
Salary Remaining :	0 $
Kerkko Kuoppala	102 500 $ (1)
Salary Remaining :	0 $
Aleksander Jr. Barkov	100 000 $ (3)
Salary Remaining :	0 $
Wyatt Crain	100 000 $ (3)
Salary Remaining :	0 $
Matt Ferraro	100 000 $ (2)
Salary Remaining :	0 $
John Hayden	95 000 $ (3)
Salary Remaining :	0 $
Philip Lane	90 000 $ (3)
Salary Remaining :	0 $
Leiv Gulbrandsen	85 000 $ (3)
Salary Remaining :	0 $
Katsumi Yoshioka	85 000 $ (3)
Salary Remaining :	0 $
Ryan Kujawinski	77 000 $ (4)
Salary Remaining :	0 $
Roberts Kalmikovs	75 000 $ (3)
Salary Remaining :	0 $
Karl Eriksen	60 000 $ (2)
Salary Remaining :	0 $
Juha Kivilahti	55 000 $ (3)
Salary Remaining :	0 $
Dmitri Kugryshev	50 000 $ (2)
Salary Remaining :	0 $
Thibaut Puppynck	37 500 $ (1)
Salary Remaining :	0 $
Buddy Moyer	37 500 $ (1)
Salary Remaining :	0 $
Chris Thomas	35 000 $ (3)
Salary Remaining :	0 $
Vladimir Cisar	32 500 $ (1)
Salary Remaining :	0 $
Aidas Mazutis	32 500 $ (1)
Salary Remaining :	0 $
Jim O'Brien	32 500 $ (1)
Salary Remaining :	0 $
Camran Akhmetbekov	32 500 $ (1)
Salary Remaining :	0 $
Ta-heng Moy	32 500 $ (1)
Salary Remaining :	0 $
Mario Lucia	30 000 $ (1)
Salary Remaining :	0 $
Patrik Modin	30 000 $ (1)
Salary Remaining :	0 $
Olli Giacomini	30 000 $ (2)
Salary Remaining :	0 $
Drew Schiestel	30 000 $ (2)
Salary Remaining :	0 $
Andrej Lilja	30 000 $ (1)
Salary Remaining :	0 $
Radim Benysek	30 000 $ (1)
Salary Remaining :	0 $
Ken Green	25 000 $ (1)
Salary Remaining :	0 $
Arno Shaltis	20 000 $ (2)
Salary Remaining :	0 $
Jeff Schultz	20 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 2019 : 1 772 000,00 $
Year 2020 : 1 107 000,00 $
Year 2021 : 797 000,00 $
Year 2022 : 77 000,00 $
Salary Average Commitment
Year 2019 : 1 772 000,00 $
Year 2020 : 1 107 000,00 $
Year 2021 : 797 000,00 $
Year 2022 : 77 000,00 $

Blue Bulls

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jonstorps Ishall
Level 1:	6500 - 91 $ - 6 411 - 98,63%
Level 2:	5500 - 58 $ - 5 444 - 98,97%
Level 3:	2250 - 37 $ - 2 229 - 99,07%
Level 4:	4500 - 25 $ - 4 425 - 98,33%
Luxury:	1250 - 197 $ - 1 221 - 97,72%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 80 $ - 1 587 - 79,34%
Farm Level 2:	1000 - 61 $ - 783 - 78,27%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	19 730 - 98,65%
Average Income per Game	1 516 526 $
Year to Date Revenue	62 177 560 $
Farm
Home Games Left	0
Average Attendance - %	2 370 - 78,99%
Average Income per Game	199 036 $
Year to Date Revenue	8 160 470 $
Expense
Pro Players Total Salaries	61 375 000 $
Farm Players Total Salaries	1 870 000 $
Coaches Total Salaries	4 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 127 747 $
Farm Year To Date Expenses	3 202 814 $
Pro Salary Cap To Date	61 127 752 $
Farm Salary Cap To Date	1 952 841 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	483 268 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 081 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 127 752 $
Estimate Under Maximum Salary Cap of 63 000 000 $	1 872 248 $
Estimate Over Minimum Salary Cap of 44 000 000 $	17 127 752 $
Current Bank Account	60 012 032 $
Projected Bank Account	60 012 032 $

Pro Players Salaries
Sergei Samsonov	10 000 000 $ (1)
Salary Remaining :	0 $
Simon Gagne	8 000 000 $ (1)
Salary Remaining :	0 $
Brandon Sutter	3 500 000 $ (2)
Salary Remaining :	0 $
Pier-Olivier Pelletier	3 500 000 $ (3)
Salary Remaining :	0 $
Ryan White	3 000 000 $ (1)
Salary Remaining :	0 $
Jon Faux	3 000 000 $ (1)
Salary Remaining :	0 $
Maxim Demidov	2 800 000 $ (3)
Salary Remaining :	0 $
Rastislav Mehold	2 750 000 $ (1)
Salary Remaining :	0 $
Evgeni Antonenko	2 500 000 $ (2)
Salary Remaining :	0 $
Michael Gergen	2 500 000 $ (2)
Salary Remaining :	0 $
Jaakko Sala	2 400 000 $ (2)
Salary Remaining :	0 $
Reno Rotter	2 250 000 $ (3)
Salary Remaining :	0 $
Joni Pitkanen	2 000 000 $ (1)
Salary Remaining :	0 $
Anton Bollier	2 000 000 $ (3)
Salary Remaining :	0 $
Lukas Kaspar	2 000 000 $ (1)
Salary Remaining :	0 $
Krzysztof Suidek	1 500 000 $ (1)
Salary Remaining :	0 $
Nursultan Kunayed	1 400 000 $ (3)
Salary Remaining :	0 $
Lukas Svoboda	1 400 000 $ (1)
Salary Remaining :	0 $
Shawn Parentea	1 300 000 $ (1)
Salary Remaining :	0 $
Adam McQuaid	1 200 000 $ (1)
Salary Remaining :	0 $
Takhir Daukeyev (Out of Payroll)	1 000 000 $ (2)
Salary Remaining :	0 $
Marvin Smehlik	975 000 $ (1)
Salary Remaining :	0 $
Brady Metcalfe	800 000 $ (2)
Salary Remaining :	0 $
Peter Myrvold	600 000 $ (1)
Salary Remaining :	0 $
Elias Sonderlei	0 $ (0)
Salary Remaining :	0 $
Meinhard Kalkbrenner	0 $ (0)
Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2019 : 62 375 000,00 $
Year 2020 : 24 650 000,00 $
Year 2021 : 11 950 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 62 375 000,00 $
Year 2020 : 24 650 000,00 $
Year 2021 : 11 950 000,00 $
Year 2022 : 0,00 $

Farm Players Salaries
Nikolai Borodin	140 000 $ (1)
Salary Remaining :	0 $
Evan Cowley	138 000 $ (2)
Salary Remaining :	0 $
Andrei Markov	125 500 $ (1)
Salary Remaining :	0 $
David Ton	115 000 $ (1)
Salary Remaining :	0 $
Santtu Lipponen	100 000 $ (2)
Salary Remaining :	0 $
Jan Sebo	95 000 $ (2)
Salary Remaining :	0 $
Dick Axelsson	80 000 $ (1)
Salary Remaining :	0 $
Frank Lalongue	80 000 $ (1)
Salary Remaining :	0 $
Igor Benysek	70 000 $ (1)
Salary Remaining :	0 $
Justin Peters	70 000 $ (1)
Salary Remaining :	0 $
Tyler Beskorowany	60 000 $ (2)
Salary Remaining :	0 $
Tarmo Kantee (Out of Payroll)	60 000 $ (3)
Salary Remaining :	0 $
Marco Ijs	60 000 $ (1)
Salary Remaining :	0 $
Patrick Davis	60 000 $ (1)
Salary Remaining :	0 $
Dominic D'Amour	57 500 $ (1)
Salary Remaining :	0 $
Kirill Tulupov	50 000 $ (1)
Salary Remaining :	0 $
Jerome Bouffard	50 000 $ (1)
Salary Remaining :	0 $
Mikko Liski	50 000 $ (1)
Salary Remaining :	0 $
Colby Robak	50 000 $ (1)
Salary Remaining :	0 $
Louis-Marc Aubry	45 000 $ (3)
Salary Remaining :	0 $
Jimmy Imhuser	40 000 $ (1)
Salary Remaining :	0 $
Kamil Kreps	40 000 $ (2)
Salary Remaining :	0 $
Michael Funk	30 000 $ (2)
Salary Remaining :	0 $
Ludek Travnicek	30 000 $ (1)
Salary Remaining :	0 $
Valeri Sivov	30 000 $ (2)
Salary Remaining :	0 $
Alan Quine	30 000 $ (1)
Salary Remaining :	0 $
Bukantas Jasecicius	25 000 $ (1)
Salary Remaining :	0 $
Chris Goyette	25 000 $ (2)
Salary Remaining :	0 $
Petr Kotasek	22 000 $ (1)
Salary Remaining :	0 $
Daniel Briere	22 000 $ (1)
Salary Remaining :	0 $
Mikael Musakka	20 000 $ (1)
Salary Remaining :	0 $
Jonas Johansson	20 000 $ (1)
Salary Remaining :	0 $
Janos Vas	20 000 $ (1)
Salary Remaining :	0 $
Jonathan Matsumoto	20 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2019 : 1 930 000,00 $
Year 2020 : 643 000,00 $
Year 2021 : 125 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 1 930 000,00 $
Year 2020 : 643 000,00 $
Year 2021 : 125 000,00 $
Year 2022 : 0,00 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Savvis Center
Level 1:	6500 - 95 $ - 5 487 - 84,41%
Level 2:	5500 - 65 $ - 4 643 - 84,41%
Level 3:	2250 - 40 $ - 2 181 - 96,95%
Level 4:	4500 - 25 $ - 4 336 - 96,35%
Luxury:	1250 - 210 $ - 1 126 - 90,05%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 595 - 79,73%
Farm Level 2:	1000 - 18 $ - 788 - 78,78%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 772 - 88,86%
Average Income per Game	1 443 294 $
Year to Date Revenue	59 175 055 $
Farm
Home Games Left	0
Average Attendance - %	2 382 - 79,41%
Average Income per Game	74 985 $
Year to Date Revenue	3 074 388 $
Expense
Pro Players Total Salaries	49 850 000 $
Farm Players Total Salaries	2 159 500 $
Coaches Total Salaries	1 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 994 866 $
Farm Year To Date Expenses	2 818 397 $
Pro Salary Cap To Date	56 094 902 $
Farm Salary Cap To Date	2 168 389 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	392 520 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 415 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	56 094 902 $
Estimate Under Maximum Salary Cap of 63 000 000 $	6 905 098 $
Estimate Over Minimum Salary Cap of 44 000 000 $	12 094 902 $
Current Bank Account	65 980 874 $
Projected Bank Account	65 980 874 $

Pro Players Salaries
Phil Kessel	5 250 000 $ (2)
Salary Remaining :	0 $
Alexei Cherepanov	5 250 000 $ (1)
Salary Remaining :	0 $
Niklas Bergfors	4 750 000 $ (1)
Salary Remaining :	0 $
Jeff Frazee	4 000 000 $ (3)
Salary Remaining :	0 $
Robert Grau	3 950 000 $ (2)
Salary Remaining :	0 $
Trevor Lewis (Out of Payroll)	3 950 000 $ (2)
Salary Remaining :	0 $
Ryan O'Marra	3 800 000 $ (2)
Salary Remaining :	0 $
Andrew Cogliano (Out of Payroll)	3 600 000 $ (2)
Salary Remaining :	0 $
Jouni Soisalo	3 100 000 $ (3)
Salary Remaining :	0 $
Steve Downie	3 000 000 $ (1)
Salary Remaining :	0 $
Jack Johnson	2 500 000 $ (3)
Salary Remaining :	0 $
Drew Doughty	2 400 000 $ (2)
Salary Remaining :	0 $
Tomas Kana	2 400 000 $ (2)
Salary Remaining :	0 $
Magnus Paajarvi-Svensson	1 500 000 $ (2)
Salary Remaining :	0 $
Ryan O'Reilly	1 500 000 $ (2)
Salary Remaining :	0 $
Peter Mueller	1 300 000 $ (1)
Salary Remaining :	0 $
Jiri Tlusty	1 200 000 $ (1)
Salary Remaining :	0 $
Ben Bishop	900 000 $ (2)
Salary Remaining :	0 $
Corey Trivino	900 000 $ (3)
Salary Remaining :	0 $
Matthew Corrente	900 000 $ (1)
Salary Remaining :	0 $
Tomas Demel	400 000 $ (1)
Salary Remaining :	0 $
Vaclav Toman	300 000 $ (1)
Salary Remaining :	0 $
Nick Spencer	300 000 $ (1)
Salary Remaining :	0 $
Mikhail Ilyin	250 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 57 400 000,00 $
Year 2020 : 39 750 000,00 $
Year 2021 : 10 500 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 57 400 000,00 $
Year 2020 : 39 750 000,00 $
Year 2021 : 10 500 000,00 $
Year 2022 : 0,00 $

Farm Players Salaries
Brandon Gormley	145 000 $ (4)
Salary Remaining :	0 $
Zdenek Kutlak	130 000 $ (1)
Salary Remaining :	0 $
Tyler Toffoli	130 000 $ (3)
Salary Remaining :	0 $
Connor Brickley	127 500 $ (3)
Salary Remaining :	0 $
Jack Campbell	120 000 $ (4)
Salary Remaining :	0 $
Robin Lehner	100 000 $ (2)
Salary Remaining :	0 $
Joe Colborne	100 000 $ (1)
Salary Remaining :	0 $
Tyler Ennis	100 000 $ (1)
Salary Remaining :	0 $
Vladimir Tarasenko	100 000 $ (2)
Salary Remaining :	0 $
Quinton Howden	100 000 $ (4)
Salary Remaining :	0 $
Emerson Etem	90 000 $ (4)
Salary Remaining :	0 $
Kuisma Jutila	82 500 $ (3)
Salary Remaining :	0 $
Carl Klingberg	80 000 $ (1)
Salary Remaining :	0 $
Alexander Petrovic	80 000 $ (2)
Salary Remaining :	0 $
Radko Gudas	80 000 $ (2)
Salary Remaining :	0 $
Mika Zibanejad	75 000 $ (1)
Salary Remaining :	0 $
Nathan Beaulieu	75 000 $ (1)
Salary Remaining :	0 $
Ben Shutron	67 000 $ (2)
Salary Remaining :	0 $
Greg McKegg	55 000 $ (4)
Salary Remaining :	0 $
Travis Hamonic	55 000 $ (2)
Salary Remaining :	0 $
Girard Leflon	50 000 $ (1)
Salary Remaining :	0 $
Phillip Danault	50 000 $ (1)
Salary Remaining :	0 $
Ryan Murphy	50 000 $ (1)
Salary Remaining :	0 $
Magnus Hellberg	40 000 $ (1)
Salary Remaining :	0 $
Ty Rattie	40 000 $ (1)
Salary Remaining :	0 $
Michal Repik	37 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2019 : 2 159 500,00 $
Year 2020 : 1 332 000,00 $
Year 2021 : 850 000,00 $
Year 2022 : 510 000,00 $
Salary Average Commitment
Year 2019 : 2 159 500,00 $
Year 2020 : 1 332 000,00 $
Year 2021 : 850 000,00 $
Year 2022 : 510 000,00 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6185 - 90 $ - 6 107 - 98,73%
Level 2:	5138 - 62 $ - 5 107 - 99,39%
Level 3:	2008 - 40 $ - 2 008 - 100,00%
Level 4:	4092 - 25 $ - 4 088 - 99,90%
Luxury:	1046 - 200 $ - 1 046 - 100,00%
Total Attendance :	18469
Farm
Farm Level 1:	2000 - 50 $ - 1 567 - 78,36%
Farm Level 2:	1000 - 25 $ - 793 - 79,30%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 355 - 99,38%
Average Income per Game	1 446 600 $
Year to Date Revenue	59 310 602 $
Farm
Home Games Left	0
Average Attendance - %	2 360 - 78,68%
Average Income per Game	112 918 $
Year to Date Revenue	4 629 641 $
Expense
Pro Players Total Salaries	64 300 000 $
Farm Players Total Salaries	2 368 500 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 830 702 $
Farm Year To Date Expenses	2 813 536 $
Pro Salary Cap To Date	61 830 704 $
Farm Salary Cap To Date	2 213 530 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	506 299 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 294 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 830 704 $
Estimate Under Maximum Salary Cap of 63 000 000 $	1 169 296 $
Estimate Over Minimum Salary Cap of 44 000 000 $	17 830 704 $
Current Bank Account	(1 017 854 $)
Projected Bank Account	(1 017 854 $)

Pro Players Salaries
Knut Lindstrom	6 250 000 $ (1)
Salary Remaining :	0 $
Tomas Vanek	6 250 000 $ (1)
Salary Remaining :	0 $
Nathan Orton	5 750 000 $ (1)
Salary Remaining :	0 $
Karl Rimeaux	5 000 000 $ (2)
Salary Remaining :	0 $
Martin Havlat	5 000 000 $ (3)
Salary Remaining :	0 $
Tuukka Rask	4 500 000 $ (1)
Salary Remaining :	0 $
Andrew Ladd	4 000 000 $ (1)
Salary Remaining :	0 $
Joachim Mahlke	4 000 000 $ (1)
Salary Remaining :	0 $
Petteri Haakana	4 000 000 $ (4)
Salary Remaining :	0 $
Jack Skille	3 200 000 $ (2)
Salary Remaining :	0 $
Martin Hanzal	3 000 000 $ (4)
Salary Remaining :	0 $
Marek Nord	2 000 000 $ (2)
Salary Remaining :	0 $
Phil Halick	2 000 000 $ (4)
Salary Remaining :	0 $
Lars-Erik Adolfsson	2 000 000 $ (2)
Salary Remaining :	0 $
Trevor Cann	1 500 000 $ (1)
Salary Remaining :	0 $
Aivars Beiris	1 450 000 $ (1)
Salary Remaining :	0 $
Mo Davis	850 000 $ (2)
Salary Remaining :	0 $
T.J. Fast	800 000 $ (1)
Salary Remaining :	0 $
Jaroslav Slavik	750 000 $ (1)
Salary Remaining :	0 $
Mike Green	750 000 $ (1)
Salary Remaining :	0 $
Alexander Steen	500 000 $ (1)
Salary Remaining :	0 $
Ludvik Njerve	450 000 $ (1)
Salary Remaining :	0 $
Thomas Massarelli	300 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2019 : 64 300 000,00 $
Year 2020 : 27 050 000,00 $
Year 2021 : 14 000 000,00 $
Year 2022 : 9 000 000,00 $
Salary Average Commitment
Year 2019 : 64 300 000,00 $
Year 2020 : 27 050 000,00 $
Year 2021 : 14 000 000,00 $
Year 2022 : 9 000 000,00 $

Farm Players Salaries
Jan Galkin	200 000 $ (3)
Salary Remaining :	0 $
Max Reinhart	195 000 $ (1)
Salary Remaining :	0 $
Tobias Lindberg	100 000 $ (1)
Salary Remaining :	0 $
Vitus Girardelli	100 000 $ (1)
Salary Remaining :	0 $
Marius Bollier (Out of Payroll)	100 000 $ (2)
Salary Remaining :	0 $
Oleg Saprykin	95 000 $ (1)
Salary Remaining :	0 $
Yannick Weber	82 000 $ (1)
Salary Remaining :	0 $
Akira Okamoto	80 000 $ (3)
Salary Remaining :	0 $
Artier Viru	72 500 $ (3)
Salary Remaining :	0 $
Guido Genazzi	70 000 $ (2)
Salary Remaining :	0 $
Justin Auger	65 000 $ (2)
Salary Remaining :	0 $
Adam Rogers	65 000 $ (1)
Salary Remaining :	0 $
Vitus Grand	65 000 $ (1)
Salary Remaining :	0 $
Miroslav Nikolov	60 000 $ (1)
Salary Remaining :	0 $
Dmitriy Doletsky	60 000 $ (1)
Salary Remaining :	0 $
Petro Gerasimenko	60 000 $ (2)
Salary Remaining :	0 $
Erik Karlson	51 500 $ (1)
Salary Remaining :	0 $
Matt Puempel	50 000 $ (1)
Salary Remaining :	0 $
Laszlo Csom	50 000 $ (3)
Salary Remaining :	0 $
Brian Boyle	50 000 $ (3)
Salary Remaining :	0 $
Anton Rodin	50 000 $ (3)
Salary Remaining :	0 $
Brandon Dubinsky	50 000 $ (1)
Salary Remaining :	0 $
Elmo MacLendon	50 000 $ (1)
Salary Remaining :	0 $
Dimitri Chernykh	50 000 $ (3)
Salary Remaining :	0 $
Ravil Glovatsky	47 500 $ (2)
Salary Remaining :	0 $
Geoff Paukovich	40 000 $ (1)
Salary Remaining :	0 $
Patrik Nemeth	40 000 $ (4)
Salary Remaining :	0 $
Boone Jenner	40 000 $ (1)
Salary Remaining :	0 $
Marco Scandella	35 000 $ (4)
Salary Remaining :	0 $
Austin Levi	35 000 $ (1)
Salary Remaining :	0 $
Andrei Martynov	30 000 $ (1)
Salary Remaining :	0 $
Travis Ewanyk	30 000 $ (1)
Salary Remaining :	0 $
Daniil Zharkov	25 000 $ (3)
Salary Remaining :	0 $
Joe Chambers	25 000 $ (1)
Salary Remaining :	0 $
James Delory	25 000 $ (1)
Salary Remaining :	0 $
Jonas Kandergrd	25 000 $ (1)
Salary Remaining :	0 $
Ben Johnson	20 000 $ (1)
Salary Remaining :	0 $
Patrick Rathje	20 000 $ (1)
Salary Remaining :	0 $
Vitaly Kvotchinski	20 000 $ (2)
Salary Remaining :	0 $
Kyle Rau	20 000 $ (1)
Salary Remaining :	0 $
Ewald Wichsberger	20 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	41
Salary Commitment
Year 2019 : 2 368 500,00 $
Year 2020 : 1 035 000,00 $
Year 2021 : 672 500,00 $
Year 2022 : 75 000,00 $
Salary Average Commitment
Year 2019 : 2 368 500,00 $
Year 2020 : 1 035 000,00 $
Year 2021 : 672 500,00 $
Year 2022 : 75 000,00 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6500 - 89 $ - 6 333 - 97,43%
Level 2:	5500 - 59 $ - 5 236 - 95,20%
Level 3:	2250 - 34 $ - 2 212 - 98,33%
Level 4:	4500 - 24 $ - 4 402 - 97,81%
Luxury:	1250 - 201 $ - 1 196 - 95,64%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 15 $ - 1 584 - 79,21%
Farm Level 2:	1000 - 5 $ - 791 - 79,12%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	19 378 - 96,89%
Average Income per Game	1 499 505 $
Year to Date Revenue	61 479 711 $
Farm
Home Games Left	0
Average Attendance - %	2 375 - 79,18%
Average Income per Game	34 832 $
Year to Date Revenue	1 428 120 $
Expense
Pro Players Total Salaries	53 025 000 $
Farm Players Total Salaries	2 000 500 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 393 913 $
Farm Year To Date Expenses	2 451 643 $
Pro Salary Cap To Date	59 393 915 $
Farm Salary Cap To Date	1 951 650 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	417 520 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 133 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 393 915 $
Estimate Under Maximum Salary Cap of 63 000 000 $	3 606 085 $
Estimate Over Minimum Salary Cap of 44 000 000 $	15 393 915 $
Current Bank Account	14 390 808 $
Projected Bank Account	14 390 808 $

Pro Players Salaries
Alex Tanguay	7 600 000 $ (1)
Salary Remaining :	0 $
Michael Grabner	6 000 000 $ (1)
Salary Remaining :	0 $
Alexandre Picard	5 500 000 $ (1)
Salary Remaining :	0 $
Henrikas Labas (Out of Payroll)	5 500 000 $ (3)
Salary Remaining :	0 $
Sven Krumel	4 800 000 $ (1)
Salary Remaining :	0 $
Valeri Suldesova	3 750 000 $ (1)
Salary Remaining :	0 $
Petr Nemcicky	3 500 000 $ (1)
Salary Remaining :	0 $
Bjarte Skjelbraid	3 500 000 $ (1)
Salary Remaining :	0 $
Norm Milley	2 750 000 $ (1)
Salary Remaining :	0 $
James Neal	2 500 000 $ (2)
Salary Remaining :	0 $
Evgeny Selivanov	2 250 000 $ (1)
Salary Remaining :	0 $
Marc-Andre Gragnani	1 950 000 $ (3)
Salary Remaining :	0 $
Jukka Lyytinen	1 500 000 $ (2)
Salary Remaining :	0 $
Vladimir Mihalik	1 500 000 $ (2)
Salary Remaining :	0 $
Craig Fischer	1 500 000 $ (3)
Salary Remaining :	0 $
Denis Bodrov	1 200 000 $ (2)
Salary Remaining :	0 $
Antoine Lafleur	1 100 000 $ (1)
Salary Remaining :	0 $
Mark McGeown	700 000 $ (1)
Salary Remaining :	0 $
Ricky Lavoie	500 000 $ (1)
Salary Remaining :	0 $
Patrick Bussieres	475 000 $ (2)
Salary Remaining :	0 $
Kevin Klein	450 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2019 : 58 525 000,00 $
Year 2020 : 16 125 000,00 $
Year 2021 : 8 950 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 58 525 000,00 $
Year 2020 : 16 125 000,00 $
Year 2021 : 8 950 000,00 $
Year 2022 : 0,00 $

Farm Players Salaries
Stanislav Misik	150 000 $ (2)
Salary Remaining :	0 $
John Merrill	140 000 $ (4)
Salary Remaining :	0 $
Karl Bonacieux	100 000 $ (1)
Salary Remaining :	0 $
Simon Despres	100 000 $ (2)
Salary Remaining :	0 $
Maxime Sauve	95 000 $ (2)
Salary Remaining :	0 $
Gaetan Lelievre	87 000 $ (2)
Salary Remaining :	0 $
Lars-Erik Silfverberg	78 500 $ (4)
Salary Remaining :	0 $
Mikhail Grigorenko	75 000 $ (2)
Salary Remaining :	0 $
Kevin Hayes	70 000 $ (4)
Salary Remaining :	0 $
Daniel Ryder	67 500 $ (4)
Salary Remaining :	0 $
Patrick Wiercioch	60 000 $ (2)
Salary Remaining :	0 $
Dalibor Steiner	60 000 $ (1)
Salary Remaining :	0 $
Joe Morrow	50 000 $ (1)
Salary Remaining :	0 $
Dylan Olsen	50 000 $ (1)
Salary Remaining :	0 $
Denis Wakaluk	50 000 $ (1)
Salary Remaining :	0 $
Philippe Desrosiers	50 000 $ (3)
Salary Remaining :	0 $
Vitezslav Hodek	47 500 $ (2)
Salary Remaining :	0 $
T.J. Galiardi	45 000 $ (1)
Salary Remaining :	0 $
Maxim Lapierre	45 000 $ (1)
Salary Remaining :	0 $
Jinrich Ondo	45 000 $ (2)
Salary Remaining :	0 $
Johan Sundstrom	40 000 $ (1)
Salary Remaining :	0 $
Raphael Bussieres	40 000 $ (2)
Salary Remaining :	0 $
Corbin McPherson	40 000 $ (2)
Salary Remaining :	0 $
Patrik Pavlikovsky	40 000 $ (1)
Salary Remaining :	0 $
Lucas Lessio	40 000 $ (1)
Salary Remaining :	0 $
Linas Chaliapinas	40 000 $ (2)
Salary Remaining :	0 $
Jake Hansen	35 000 $ (1)
Salary Remaining :	0 $
Jori Meresmaa	35 000 $ (1)
Salary Remaining :	0 $
Julien Pelletier	30 000 $ (4)
Salary Remaining :	0 $
Rasmus Bengtsson	30 000 $ (1)
Salary Remaining :	0 $
Joseph Cramarossa	30 000 $ (1)
Salary Remaining :	0 $
Markus Rautenstrauch	30 000 $ (2)
Salary Remaining :	0 $
Tommi Kanniainen	25 000 $ (1)
Salary Remaining :	0 $
Jean Turcot	20 000 $ (1)
Salary Remaining :	0 $
Yves Lajeunesse	20 000 $ (1)
Salary Remaining :	0 $
Robert Dome	20 000 $ (1)
Salary Remaining :	0 $
Jan Haanp	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	37
Salary Commitment
Year 2019 : 2 000 500,00 $
Year 2020 : 1 245 500,00 $
Year 2021 : 436 000,00 $
Year 2022 : 386 000,00 $
Salary Average Commitment
Year 2019 : 2 000 500,00 $
Year 2020 : 1 245 500,00 $
Year 2021 : 436 000,00 $
Year 2022 : 386 000,00 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6244 - 87 $ - 6 191 - 99,15%
Level 2:	5136 - 60 $ - 5 123 - 99,74%
Level 3:	2064 - 31 $ - 2 064 - 100,00%
Level 4:	4129 - 27 $ - 4 100 - 99,31%
Luxury:	1057 - 211 $ - 1 057 - 100,00%
Total Attendance :	18630
Farm
Farm Level 1:	2000 - 53 $ - 1 588 - 79,39%
Farm Level 2:	1000 - 52 $ - 800 - 80,00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 535 - 99,49%
Average Income per Game	1 375 398 $
Year to Date Revenue	56 391 325 $
Farm
Home Games Left	0
Average Attendance - %	2 388 - 79,60%
Average Income per Game	127 298 $
Year to Date Revenue	5 219 206 $
Expense
Pro Players Total Salaries	47 200 000 $
Farm Players Total Salaries	1 140 000 $
Coaches Total Salaries	1 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 900 804 $
Farm Year To Date Expenses	1 935 630 $
Pro Salary Cap To Date	53 763 011 $
Farm Salary Cap To Date	1 085 637 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	371 654 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 992 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	53 763 011 $
Estimate Under Maximum Salary Cap of 63 000 000 $	9 236 989 $
Estimate Over Minimum Salary Cap of 44 000 000 $	9 763 011 $
Current Bank Account	15 496 953 $
Projected Bank Account	15 496 953 $

Pro Players Salaries
Marian Gaborik	7 600 000 $ (1)
Salary Remaining :	0 $
Vratislav Subrt	5 500 000 $ (2)
Salary Remaining :	0 $
Jonathan Toews	5 000 000 $ (2)
Salary Remaining :	0 $
Bobby Ryan	4 750 000 $ (1)
Salary Remaining :	0 $
Tim Connolly	4 000 000 $ (1)
Salary Remaining :	0 $
Ladislav Smid	3 750 000 $ (1)
Salary Remaining :	0 $
Michal Neuvirth	3 500 000 $ (3)
Salary Remaining :	0 $
Garri Doulova	3 500 000 $ (3)
Salary Remaining :	0 $
Vjateslav Voinov	1 750 000 $ (3)
Salary Remaining :	0 $
Mikolaj Gomulka (Out of Payroll)	1 750 000 $ (4)
Salary Remaining :	0 $
Marian Plasek (Out of Payroll)	1 500 000 $ (1)
Salary Remaining :	0 $
Boris Stefanyshyn	900 000 $ (1)
Salary Remaining :	0 $
Luke Lebeau	900 000 $ (1)
Salary Remaining :	0 $
Thomas McCollum	900 000 $ (2)
Salary Remaining :	0 $
Matthew Carle	900 000 $ (1)
Salary Remaining :	0 $
Patrick Kane	900 000 $ (1)
Salary Remaining :	0 $
Oskars Bartulis	800 000 $ (3)
Salary Remaining :	0 $
Mattias Tedenby	800 000 $ (1)
Salary Remaining :	0 $
Justin Vaive	750 000 $ (4)
Salary Remaining :	0 $
Boris Valabik	300 000 $ (1)
Salary Remaining :	0 $
Petr Cartelli	250 000 $ (2)
Salary Remaining :	0 $
Davi Melenovsky	250 000 $ (2)
Salary Remaining :	0 $
Ondrej Stepanek	200 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2019 : 50 450 000,00 $
Year 2020 : 23 950 000,00 $
Year 2021 : 12 050 000,00 $
Year 2022 : 2 500 000,00 $
Salary Average Commitment
Year 2019 : 50 450 000,00 $
Year 2020 : 23 950 000,00 $
Year 2021 : 12 050 000,00 $
Year 2022 : 2 500 000,00 $

Farm Players Salaries
Mikkel Boedker	100 000 $ (1)
Salary Remaining :	0 $
Vojtech Polak	100 000 $ (1)
Salary Remaining :	0 $
Colin Wilson (Out of Payroll)	90 000 $ (2)
Salary Remaining :	0 $
Erich Korff	70 000 $ (2)
Salary Remaining :	0 $
Mark Alt	60 000 $ (3)
Salary Remaining :	0 $
Tomas Tatar	60 000 $ (3)
Salary Remaining :	0 $
Justin Faulk	50 000 $ (2)
Salary Remaining :	0 $
Justin Holl	50 000 $ (2)
Salary Remaining :	0 $
Per-Axel Nilsson	50 000 $ (1)
Salary Remaining :	0 $
Maciej Olsza	40 000 $ (2)
Salary Remaining :	0 $
Joey Leach	40 000 $ (3)
Salary Remaining :	0 $
T.J. Hensick	40 000 $ (1)
Salary Remaining :	0 $
Evgeny Tomilin	40 000 $ (1)
Salary Remaining :	0 $
Nikita Kucherov	40 000 $ (1)
Salary Remaining :	0 $
James Howard	30 000 $ (1)
Salary Remaining :	0 $
Jonathan Racine	30 000 $ (1)
Salary Remaining :	0 $
Keegan Lowe	30 000 $ (1)
Salary Remaining :	0 $
Ryan Sproul	30 000 $ (1)
Salary Remaining :	0 $
Landon Ferraro	30 000 $ (2)
Salary Remaining :	0 $
Felix Girard	25 000 $ (2)
Salary Remaining :	0 $
Filip Vlach (Out of Payroll)	25 000 $ (2)
Salary Remaining :	0 $
Brendan Leipsic	20 000 $ (1)
Salary Remaining :	0 $
Patrik Vanek	20 000 $ (1)
Salary Remaining :	0 $
Joshua Hennessy	20 000 $ (1)
Salary Remaining :	0 $
Jen-djieh Hsaio	20 000 $ (1)
Salary Remaining :	0 $
Ambroz Spurk	20 000 $ (1)
Salary Remaining :	0 $
Rami Jalkanen	20 000 $ (1)
Salary Remaining :	0 $
Taylor Doherty	20 000 $ (1)
Salary Remaining :	0 $
Radek Benysek	20 000 $ (2)
Salary Remaining :	0 $
Stefan Buchleitner	20 000 $ (1)
Salary Remaining :	0 $
Herman Baehler (Out of Payroll)	20 000 $ (2)
Salary Remaining :	0 $
Aleksei Sergievsky	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2019 : 1 250 000,00 $
Year 2020 : 580 000,00 $
Year 2021 : 160 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 1 250 000,00 $
Year 2020 : 580 000,00 $
Year 2021 : 160 000,00 $
Year 2022 : 0,00 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	6500 - 92 $ - 5 329 - 81,99%
Level 2:	5500 - 63 $ - 4 376 - 79,56%
Level 3:	2250 - 38 $ - 1 909 - 84,83%
Level 4:	4500 - 21 $ - 3 640 - 80,90%
Luxury:	1250 - 200 $ - 1 101 - 88,09%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 12 $ - 1 526 - 76,29%
Farm Level 2:	1000 - 10 $ - 788 - 78,76%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 355 - 81,78%
Average Income per Game	1 425 083 $
Year to Date Revenue	58 428 419 $
Farm
Home Games Left	0
Average Attendance - %	2 313 - 77,11%
Average Income per Game	35 042 $
Year to Date Revenue	1 436 712 $
Expense
Pro Players Total Salaries	60 875 000 $
Farm Players Total Salaries	1 528 500 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 594 704 $
Farm Year To Date Expenses	1 958 453 $
Pro Salary Cap To Date	60 594 708 $
Farm Salary Cap To Date	1 458 447 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	479 331 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 327 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	60 594 708 $
Estimate Under Maximum Salary Cap of 63 000 000 $	2 405 292 $
Estimate Over Minimum Salary Cap of 44 000 000 $	16 594 708 $
Current Bank Account	8 889 269 $
Projected Bank Account	8 889 269 $

Pro Players Salaries
Karel Dosedel	7 500 000 $ (1)
Salary Remaining :	0 $
Jarmo Saarinen	6 000 000 $ (2)
Salary Remaining :	0 $
Lars-Erik Lindberg	5 000 000 $ (4)
Salary Remaining :	0 $
Len Kormos	5 000 000 $ (3)
Salary Remaining :	0 $
Travis Zajac	4 325 000 $ (1)
Salary Remaining :	0 $
Mark Trepanier	4 000 000 $ (2)
Salary Remaining :	0 $
Kyle Chipchura	4 000 000 $ (2)
Salary Remaining :	0 $
Reno Pomi	3 800 000 $ (3)
Salary Remaining :	0 $
Josh Unice	3 500 000 $ (3)
Salary Remaining :	0 $
Evander Kane	3 200 000 $ (3)
Salary Remaining :	0 $
Jeff Carter	3 000 000 $ (2)
Salary Remaining :	0 $
Ryan Garlock	2 500 000 $ (2)
Salary Remaining :	0 $
Camran Doulova	1 500 000 $ (2)
Salary Remaining :	0 $
Matt Lashoff	1 500 000 $ (1)
Salary Remaining :	0 $
Jaroslav Kristek	1 200 000 $ (2)
Salary Remaining :	0 $
Semen Varlamov	1 100 000 $ (1)
Salary Remaining :	0 $
Chad Denny	1 000 000 $ (3)
Salary Remaining :	0 $
Zach Hamill	800 000 $ (1)
Salary Remaining :	0 $
Libor Butko	650 000 $ (2)
Salary Remaining :	0 $
Peter Svoboda	500 000 $ (2)
Salary Remaining :	0 $
Alexei Semenov	400 000 $ (2)
Salary Remaining :	0 $
Leos Malinsky	400 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2019 : 60 875 000,00 $
Year 2020 : 45 650 000,00 $
Year 2021 : 21 500 000,00 $
Year 2022 : 5 000 000,00 $
Salary Average Commitment
Year 2019 : 60 875 000,00 $
Year 2020 : 45 650 000,00 $
Year 2021 : 21 500 000,00 $
Year 2022 : 5 000 000,00 $

Farm Players Salaries
David Krejci	90 000 $ (1)
Salary Remaining :	0 $
Erwin Frischknecht	82 500 $ (1)
Salary Remaining :	0 $
Oskar Osala	80 000 $ (1)
Salary Remaining :	0 $
Martin Ulstein	65 000 $ (1)
Salary Remaining :	0 $
Alpo Hanninen	50 000 $ (3)
Salary Remaining :	0 $
Stanislav Mirnya	47 500 $ (4)
Salary Remaining :	0 $
Sheldon Keefe	47 500 $ (3)
Salary Remaining :	0 $
Ryan Cashman	45 000 $ (4)
Salary Remaining :	0 $
KarlJohan Johansson	45 000 $ (3)
Salary Remaining :	0 $
Solomonas Vaskes	42 500 $ (4)
Salary Remaining :	0 $
Aleksandr Soin	42 500 $ (2)
Salary Remaining :	0 $
Cid Lauzon	42 000 $ (2)
Salary Remaining :	0 $
Alan Gaudreau	40 000 $ (3)
Salary Remaining :	0 $
Al Gallant	40 000 $ (2)
Salary Remaining :	0 $
Jacques Marteau	40 000 $ (1)
Salary Remaining :	0 $
Ossi Vaananen	40 000 $ (2)
Salary Remaining :	0 $
Milan Steiner	40 000 $ (3)
Salary Remaining :	0 $
Takeshi Morita	40 000 $ (3)
Salary Remaining :	0 $
Gregory Campbell	40 000 $ (2)
Salary Remaining :	0 $
Mitch Wahl	40 000 $ (1)
Salary Remaining :	0 $
Jiri Oslizlo	40 000 $ (2)
Salary Remaining :	0 $
Stefan Molin	37 500 $ (2)
Salary Remaining :	0 $
Jindrich Bros	37 500 $ (2)
Salary Remaining :	0 $
Jakub Cutta	37 000 $ (2)
Salary Remaining :	0 $
Chris Preston	35 000 $ (2)
Salary Remaining :	0 $
Lance Brire	35 000 $ (2)
Salary Remaining :	0 $
Nikonov Zelenko	35 000 $ (1)
Salary Remaining :	0 $
Erirnberg Brasar	34 000 $ (2)
Salary Remaining :	0 $
Trevor McLean	30 000 $ (3)
Salary Remaining :	0 $
Robert Betsikokos	30 000 $ (2)
Salary Remaining :	0 $
Eric Dore	30 000 $ (2)
Salary Remaining :	0 $
Niklas Evensen	30 000 $ (1)
Salary Remaining :	0 $
Daniel Vak	30 000 $ (2)
Salary Remaining :	0 $
Martin Melenovsky	30 000 $ (1)
Salary Remaining :	0 $
Urmet Vainmaa	30 000 $ (2)
Salary Remaining :	0 $
Ales Vostrak	28 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2019 : 1 528 500,00 $
Year 2020 : 1 008 000,00 $
Year 2021 : 427 500,00 $
Year 2022 : 135 000,00 $
Salary Average Commitment
Year 2019 : 1 528 500,00 $
Year 2020 : 1 008 000,00 $
Year 2021 : 427 500,00 $
Year 2022 : 135 000,00 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6500 - 90 $ - 5 355 - 82,38%
Level 2:	5500 - 50 $ - 4 645 - 84,46%
Level 3:	2250 - 45 $ - 1 839 - 81,73%
Level 4:	4500 - 26 $ - 3 490 - 77,55%
Luxury:	1250 - 210 $ - 1 059 - 84,70%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 25 $ - 1 574 - 78,69%
Farm Level 2:	1000 - 10 $ - 786 - 78,55%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 388 - 81,94%
Average Income per Game	1 426 888 $
Year to Date Revenue	58 502 413 $
Farm
Home Games Left	0
Average Attendance - %	2 359 - 78,64%
Average Income per Game	54 280 $
Year to Date Revenue	2 225 472 $
Expense
Pro Players Total Salaries	63 000 000 $
Farm Players Total Salaries	1 887 500 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 343 292 $
Farm Year To Date Expenses	3 835 484 $
Pro Salary Cap To Date	62 343 299 $
Farm Salary Cap To Date	1 835 480 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	496 063 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 222 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 343 299 $
Estimate Under Maximum Salary Cap of 63 000 000 $	656 701 $
Estimate Over Minimum Salary Cap of 44 000 000 $	18 343 299 $
Current Bank Account	45 899 109 $
Projected Bank Account	45 899 109 $

Pro Players Salaries
Randy Nordin	8 250 000 $ (2)
Salary Remaining :	0 $
Alexander Ovechkin	7 500 000 $ (2)
Salary Remaining :	0 $
Keith Burke	5 500 000 $ (1)
Salary Remaining :	0 $
Steeve Bernier	5 250 000 $ (3)
Salary Remaining :	0 $
Erdvilas Bilaitis	4 800 000 $ (4)
Salary Remaining :	0 $
Radovan Kwasnicki	3 500 000 $ (1)
Salary Remaining :	0 $
Vitaly Koptev	3 500 000 $ (2)
Salary Remaining :	0 $
Rastislav Cernoch	3 400 000 $ (2)
Salary Remaining :	0 $
Robertas Puusepp	3 300 000 $ (1)
Salary Remaining :	0 $
Radomir Novatny	3 000 000 $ (1)
Salary Remaining :	0 $
Viktor Shalimov	2 850 000 $ (1)
Salary Remaining :	0 $
Edmunds Ceicys	2 750 000 $ (1)
Salary Remaining :	0 $
Taylor Hall	2 000 000 $ (2)
Salary Remaining :	0 $
Brett Connolly	1 750 000 $ (3)
Salary Remaining :	0 $
Zach Bogosian	1 600 000 $ (2)
Salary Remaining :	0 $
Cam Fowler	1 500 000 $ (4)
Salary Remaining :	0 $
Chet Pickard	1 100 000 $ (2)
Salary Remaining :	0 $
Anton Gustafsson	1 000 000 $ (1)
Salary Remaining :	0 $
Vladimir Kucharcik	250 000 $ (3)
Salary Remaining :	0 $
Vladimir Khmylev	200 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 2019 : 63 000 000,00 $
Year 2020 : 40 900 000,00 $
Year 2021 : 13 550 000,00 $
Year 2022 : 6 300 000,00 $
Salary Average Commitment
Year 2019 : 63 000 000,00 $
Year 2020 : 40 900 000,00 $
Year 2021 : 13 550 000,00 $
Year 2022 : 6 300 000,00 $

Farm Players Salaries
LMikael Larsson	200 000 $ (1)
Salary Remaining :	0 $
Daniel Larsmarker	200 000 $ (2)
Salary Remaining :	0 $
Marty Ripley	200 000 $ (1)
Salary Remaining :	0 $
Jeff Drouin-Deslaurier	150 000 $ (1)
Salary Remaining :	0 $
Erik Gudbranson	145 000 $ (4)
Salary Remaining :	0 $
Leon Draisaitl	100 000 $ (4)
Salary Remaining :	0 $
Craig Duplessis	85 000 $ (1)
Salary Remaining :	0 $
Dennis Wakaluk	67 500 $ (1)
Salary Remaining :	0 $
Dmitri Chekalin (Out of Payroll)	65 000 $ (1)
Salary Remaining :	0 $
Valery Sivov	60 000 $ (1)
Salary Remaining :	0 $
Sergei Gallyamov	60 000 $ (1)
Salary Remaining :	0 $
Patrick Sexton	60 000 $ (1)
Salary Remaining :	0 $
Adam Clendening	50 000 $ (1)
Salary Remaining :	0 $
Gunnar Gahn	50 000 $ (1)
Salary Remaining :	0 $
Connor Murphy	50 000 $ (1)
Salary Remaining :	0 $
Stefan Hedlund	50 000 $ (1)
Salary Remaining :	0 $
Billy Willard	40 000 $ (1)
Salary Remaining :	0 $
Marek Skrbek	20 000 $ (1)
Salary Remaining :	0 $
Dmitri Galkin	20 000 $ (1)
Salary Remaining :	0 $
Derek Mulvenna	20 000 $ (1)
Salary Remaining :	0 $
Boyd Gordon	20 000 $ (1)
Salary Remaining :	0 $
Igor Stepanov	20 000 $ (1)
Salary Remaining :	0 $
ickarRauge Jonsson	20 000 $ (1)
Salary Remaining :	0 $
Steve Weir	20 000 $ (1)
Salary Remaining :	0 $
Frederic Zavisha	20 000 $ (1)
Salary Remaining :	0 $
Sebastien Centomo	20 000 $ (1)
Salary Remaining :	0 $
Toni Sokero	20 000 $ (1)
Salary Remaining :	0 $
Franktisek Vujtek	20 000 $ (1)
Salary Remaining :	0 $
Igor Musakka	20 000 $ (1)
Salary Remaining :	0 $
EduaIvanov Zirnis	20 000 $ (1)
Salary Remaining :	0 $
Matt Candle	20 000 $ (1)
Salary Remaining :	0 $
Rick Dipietro	20 000 $ (1)
Salary Remaining :	0 $
Jaroslav Palinek	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2019 : 1 952 500,00 $
Year 2020 : 445 000,00 $
Year 2021 : 245 000,00 $
Year 2022 : 245 000,00 $
Salary Average Commitment
Year 2019 : 1 952 500,00 $
Year 2020 : 445 000,00 $
Year 2021 : 245 000,00 $
Year 2022 : 245 000,00 $

Dynamo

Arena Capacity - Ticket Price Attendance - %
Arena Name	Moskva Center
Level 1:	6006 - 95 $ - 5 659 - 94,23%
Level 2:	5000 - 65 $ - 4 743 - 94,86%
Level 3:	2000 - 40 $ - 1 990 - 99,49%
Level 4:	4000 - 25 $ - 3 729 - 93,22%
Luxury:	1000 - 225 $ - 942 - 94,22%
Total Attendance :	18006
Farm
Farm Level 1:	2000 - 34 $ - 1 547 - 77,35%
Farm Level 2:	1000 - 14 $ - 778 - 77,82%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 063 - 94,76%
Average Income per Game	1 338 283 $
Year to Date Revenue	54 869 608 $
Farm
Home Games Left	0
Average Attendance - %	2 325 - 77,50%
Average Income per Game	73 012 $
Year to Date Revenue	2 993 510 $
Expense
Pro Players Total Salaries	50 950 000 $
Farm Players Total Salaries	1 965 500 $
Coaches Total Salaries	1 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 807 865 $
Farm Year To Date Expenses	2 651 270 $
Pro Salary Cap To Date	49 807 864 $
Farm Salary Cap To Date	1 851 287 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	401 181 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 851 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	49 807 864 $
Estimate Under Maximum Salary Cap of 63 000 000 $	13 192 136 $
Estimate Over Minimum Salary Cap of 44 000 000 $	5 807 864 $
Current Bank Account	33 605 997 $
Projected Bank Account	33 605 997 $

Pro Players Salaries
Shawn Belle	6 000 000 $ (1)
Salary Remaining :	0 $
Anatoli Berezhnin	4 800 000 $ (1)
Salary Remaining :	0 $
Aleksandr Burmistrov	4 250 000 $ (4)
Salary Remaining :	0 $
Sami Lehtinen	4 000 000 $ (2)
Salary Remaining :	0 $
Jhonas Enroth	3 600 000 $ (4)
Salary Remaining :	0 $
Ivan Vishnevskiy	3 100 000 $ (2)
Salary Remaining :	0 $
Jaroslav Halak	3 000 000 $ (2)
Salary Remaining :	0 $
Radek Smolenak	2 750 000 $ (2)
Salary Remaining :	0 $
Lars Doepker	2 650 000 $ (2)
Salary Remaining :	0 $
Andrej Meszaros	2 000 000 $ (4)
Salary Remaining :	0 $
Stewart Levesque	2 000 000 $ (1)
Salary Remaining :	0 $
Miroslav Lavrince	1 600 000 $ (2)
Salary Remaining :	0 $
Jaroslav Sedlak	1 600 000 $ (2)
Salary Remaining :	0 $
Stephane Mazza	1 500 000 $ (1)
Salary Remaining :	0 $
Nazem Kadri	1 200 000 $ (2)
Salary Remaining :	0 $
Jeff Petry	1 100 000 $ (2)
Salary Remaining :	0 $
Riley Nash	1 000 000 $ (3)
Salary Remaining :	0 $
Peter Holland	1 000 000 $ (1)
Salary Remaining :	0 $
Alexander Radulov	1 000 000 $ (1)
Salary Remaining :	0 $
Andrei Kastsitsyn	1 000 000 $ (1)
Salary Remaining :	0 $
Kyle Turris	900 000 $ (1)
Salary Remaining :	0 $
Jordan Schroeder	900 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2019 : 50 950 000,00 $
Year 2020 : 31 850 000,00 $
Year 2021 : 10 850 000,00 $
Year 2022 : 9 850 000,00 $
Salary Average Commitment
Year 2019 : 50 950 000,00 $
Year 2020 : 31 850 000,00 $
Year 2021 : 10 850 000,00 $
Year 2022 : 9 850 000,00 $

Farm Players Salaries
Bastien DeBerthellemy	140 000 $ (4)
Salary Remaining :	0 $
Anton Slepyshev	122 500 $ (2)
Salary Remaining :	0 $
Curtis Hamilton	120 000 $ (3)
Salary Remaining :	0 $
Franz Lischka	110 000 $ (4)
Salary Remaining :	0 $
Angelo Esposito	100 000 $ (3)
Salary Remaining :	0 $
Sergey Shavarev	100 000 $ (1)
Salary Remaining :	0 $
Jakob Silfverberg	98 000 $ (2)
Salary Remaining :	0 $
Taylor Ellington	85 000 $ (3)
Salary Remaining :	0 $
Vadim Turovich	85 000 $ (1)
Salary Remaining :	0 $
Oleksander Soroka	80 000 $ (2)
Salary Remaining :	0 $
Alex Chiasson	80 000 $ (2)
Salary Remaining :	0 $
Sven Baertschi	75 000 $ (1)
Salary Remaining :	0 $
Zac Dalpe	70 000 $ (1)
Salary Remaining :	0 $
Rene Lefaivre	60 000 $ (3)
Salary Remaining :	0 $
Tim Erixon	60 000 $ (1)
Salary Remaining :	0 $
Carter Ashton	60 000 $ (1)
Salary Remaining :	0 $
Dana Tyrell	60 000 $ (1)
Salary Remaining :	0 $
Will Weber	50 000 $ (2)
Salary Remaining :	0 $
Danny Biega	45 000 $ (1)
Salary Remaining :	0 $
Bryan Rust	45 000 $ (1)
Salary Remaining :	0 $
Ty Wishart	45 000 $ (1)
Salary Remaining :	0 $
Benjamin Ethier	45 000 $ (1)
Salary Remaining :	0 $
John Gibson	40 000 $ (1)
Salary Remaining :	0 $
Xavier Ouellet	40 000 $ (1)
Salary Remaining :	0 $
Markus Granlund	40 000 $ (1)
Salary Remaining :	0 $
Miikka Salomaki	30 000 $ (1)
Salary Remaining :	0 $
Rasmus Ristolainen (Out of Payroll)	20 000 $ (1)
Salary Remaining :	0 $
Dylan Blujus	20 000 $ (2)
Salary Remaining :	0 $
Cam Ward	20 000 $ (1)
Salary Remaining :	0 $
Valery Chubarov	20 000 $ (2)
Salary Remaining :	0 $
Jarno Sokero	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 2019 : 1 985 500,00 $
Year 2020 : 1 085 500,00 $
Year 2021 : 615 000,00 $
Year 2022 : 250 000,00 $
Salary Average Commitment
Year 2019 : 1 985 500,00 $
Year 2020 : 1 085 500,00 $
Year 2021 : 615 000,00 $
Year 2022 : 250 000,00 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Penngrowth Saddledome
Level 1:	6000 - 90 $ - 5 976 - 99,60%
Level 2:	5000 - 70 $ - 4 118 - 82,37%
Level 3:	2000 - 50 $ - 1 566 - 78,31%
Level 4:	4000 - 30 $ - 3 317 - 82,93%
Luxury:	1000 - 200 $ - 1 000 - 100,00%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 572 - 78,60%
Farm Level 2:	1000 - 20 $ - 778 - 77,85%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 978 - 88,77%
Average Income per Game	1 384 541 $
Year to Date Revenue	56 766 187 $
Farm
Home Games Left	0
Average Attendance - %	2 350 - 78,35%
Average Income per Game	90 213 $
Year to Date Revenue	3 698 722 $
Expense
Pro Players Total Salaries	58 950 000 $
Farm Players Total Salaries	2 887 500 $
Coaches Total Salaries	1 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 392 155 $
Farm Year To Date Expenses	3 419 634 $
Pro Salary Cap To Date	55 642 114 $
Farm Salary Cap To Date	2 619 649 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	464 173 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 286 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	55 642 114 $
Estimate Under Maximum Salary Cap of 63 000 000 $	7 357 886 $
Estimate Over Minimum Salary Cap of 44 000 000 $	11 642 114 $
Current Bank Account	1 977 852 $
Projected Bank Account	1 977 852 $

Pro Players Salaries
Andrei Gribko	7 500 000 $ (1)
Salary Remaining :	0 $
Lauri Tukonen	6 500 000 $ (2)
Salary Remaining :	0 $
Jacob Slaney	5 400 000 $ (1)
Salary Remaining :	0 $
Hannu Toivonen	3 500 000 $ (3)
Salary Remaining :	0 $
Devan Dubnyk	3 500 000 $ (4)
Salary Remaining :	0 $
Martin Cherbayev	3 200 000 $ (3)
Salary Remaining :	0 $
Dustin Brown	2 600 000 $ (2)
Salary Remaining :	0 $
Marek Alipov	2 500 000 $ (1)
Salary Remaining :	0 $
Aleksandr Tatarinov	2 500 000 $ (2)
Salary Remaining :	0 $
Taylor Erickson	2 400 000 $ (2)
Salary Remaining :	0 $
Christopher Bourque	2 200 000 $ (1)
Salary Remaining :	0 $
Danny Syvret	1 750 000 $ (1)
Salary Remaining :	0 $
Ben Maxwell	1 500 000 $ (3)
Salary Remaining :	0 $
Santeri Ursin	1 500 000 $ (2)
Salary Remaining :	0 $
Koichi Kanaya	1 500 000 $ (3)
Salary Remaining :	0 $
Jon Dahl	1 500 000 $ (1)
Salary Remaining :	0 $
T.J. Oshie	1 250 000 $ (1)
Salary Remaining :	0 $
Theodor Krafft	1 250 000 $ (2)
Salary Remaining :	0 $
Kung-zheng Fok	1 200 000 $ (1)
Salary Remaining :	0 $
Dave Murray	1 000 000 $ (2)
Salary Remaining :	0 $
Nail Yakupov	1 000 000 $ (2)
Salary Remaining :	0 $
Ben Gilcrest	1 000 000 $ (3)
Salary Remaining :	0 $
Olympio Campigli	900 000 $ (3)
Salary Remaining :	0 $
Alex Tourigny	800 000 $ (3)
Salary Remaining :	0 $
Mischa Jonsson	700 000 $ (3)
Salary Remaining :	0 $
Neeme Uvisorg	300 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2019 : 58 950 000,00 $
Year 2020 : 35 650 000,00 $
Year 2021 : 16 600 000,00 $
Year 2022 : 3 500 000,00 $
Salary Average Commitment
Year 2019 : 58 950 000,00 $
Year 2020 : 35 650 000,00 $
Year 2021 : 16 600 000,00 $
Year 2022 : 3 500 000,00 $

Farm Players Salaries
Daniel Tkaczuk	200 000 $ (2)
Salary Remaining :	0 $
John Hancock	200 000 $ (1)
Salary Remaining :	0 $
Stefan Molander	175 000 $ (1)
Salary Remaining :	0 $
Jarko Sysimies	150 000 $ (1)
Salary Remaining :	0 $
Ronalds Paste	150 000 $ (1)
Salary Remaining :	0 $
Victor Oreskovich	100 000 $ (3)
Salary Remaining :	0 $
Andre Lepore	100 000 $ (1)
Salary Remaining :	0 $
Martin Piroutek	100 000 $ (3)
Salary Remaining :	0 $
Anssi Raatikainen	100 000 $ (2)
Salary Remaining :	0 $
Gerard Felitti	95 000 $ (1)
Salary Remaining :	0 $
Ryan Graves	90 000 $ (2)
Salary Remaining :	0 $
Blazej Ozymkowski	90 000 $ (3)
Salary Remaining :	0 $
Konstantin Barkov	85 000 $ (2)
Salary Remaining :	0 $
Algot Blix	80 000 $ (3)
Salary Remaining :	0 $
Jiri Petrovka	80 000 $ (1)
Salary Remaining :	0 $
Gran Lindeberg	75 000 $ (2)
Salary Remaining :	0 $
William Falk	75 000 $ (1)
Salary Remaining :	0 $
Jamie Prpic (Out of Payroll)	75 000 $ (2)
Salary Remaining :	0 $
Damir Pervukhin	75 000 $ (1)
Salary Remaining :	0 $
Patrice Cormier	70 000 $ (3)
Salary Remaining :	0 $
Michael Chaput	70 000 $ (3)
Salary Remaining :	0 $
Tommy Strom	70 000 $ (2)
Salary Remaining :	0 $
Perttu Lindgren	65 000 $ (3)
Salary Remaining :	0 $
Ryan Richard	60 000 $ (1)
Salary Remaining :	0 $
Stanislav Galiev	60 000 $ (1)
Salary Remaining :	0 $
Valery Karpov	60 000 $ (3)
Salary Remaining :	0 $
Nikolai Bekboulatov	50 000 $ (3)
Salary Remaining :	0 $
Frederic Cloutier	50 000 $ (1)
Salary Remaining :	0 $
Dean Kelly	50 000 $ (2)
Salary Remaining :	0 $
Ravil Cherdabaev	50 000 $ (1)
Salary Remaining :	0 $
Fabrice Antonoli	47 500 $ (3)
Salary Remaining :	0 $
Mychajlo Lobanovs	40 000 $ (1)
Salary Remaining :	0 $
Kazuya Kato	35 000 $ (1)
Salary Remaining :	0 $
Klas Dahlbeck	30 000 $ (1)
Salary Remaining :	0 $
Brian McConnell	30 000 $ (1)
Salary Remaining :	0 $
Maxime Macenauer	30 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2019 : 2 962 500,00 $
Year 2020 : 1 507 500,00 $
Year 2021 : 732 500,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 2 962 500,00 $
Year 2020 : 1 507 500,00 $
Year 2021 : 732 500,00 $
Year 2022 : 0,00 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum
Level 1:	6000 - 88 $ - 5 922 - 98,71%
Level 2:	5000 - 63 $ - 4 901 - 98,02%
Level 3:	2000 - 37 $ - 2 000 - 100,00%
Level 4:	4000 - 27 $ - 4 000 - 100,00%
Luxury:	1000 - 215 $ - 993 - 99,34%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 573 - 78,65%
Farm Level 2:	1000 - 20 $ - 795 - 79,52%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 817 - 98,98%
Average Income per Game	1 358 960 $
Year to Date Revenue	55 717 377 $
Farm
Home Games Left	0
Average Attendance - %	2 368 - 78,94%
Average Income per Game	72 646 $
Year to Date Revenue	2 978 493 $
Expense
Pro Players Total Salaries	50 600 000 $
Farm Players Total Salaries	2 271 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 592 493 $
Farm Year To Date Expenses	2 460 341 $
Pro Salary Cap To Date	52 092 500 $
Farm Salary Cap To Date	1 960 343 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	398 425 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 411 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	52 092 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $	10 907 500 $
Estimate Over Minimum Salary Cap of 44 000 000 $	8 092 500 $
Current Bank Account	8 025 178 $
Projected Bank Account	8 025 178 $

Pro Players Salaries
Mikko Koivu	8 250 000 $ (1)
Salary Remaining :	0 $
Anders Axelsson	4 000 000 $ (1)
Salary Remaining :	0 $
Patrick Sharp	3 800 000 $ (2)
Salary Remaining :	0 $
Blake Comeau	3 500 000 $ (4)
Salary Remaining :	0 $
Manny Malhotra	3 000 000 $ (1)
Salary Remaining :	0 $
Christofer Lofberg	3 000 000 $ (2)
Salary Remaining :	0 $
Stefan Majerski	3 000 000 $ (1)
Salary Remaining :	0 $
Paul Coeuret	3 000 000 $ (2)
Salary Remaining :	0 $
Karlis Jurenko (Out of Payroll)	3 000 000 $ (3)
Salary Remaining :	0 $
Sergei Tatarintsev	2 500 000 $ (1)
Salary Remaining :	0 $
Drew Stafford	2 500 000 $ (1)
Salary Remaining :	0 $
Dan Fraiche	2 500 000 $ (1)
Salary Remaining :	0 $
Ladislav Nagy	1 800 000 $ (1)
Salary Remaining :	0 $
Harri Hakonen	1 500 000 $ (1)
Salary Remaining :	0 $
Kuisma Ruuska	1 000 000 $ (4)
Salary Remaining :	0 $
Matt Duchene	1 000 000 $ (1)
Salary Remaining :	0 $
Vojtech Zavoral	1 000 000 $ (1)
Salary Remaining :	0 $
Nigel Williams	1 000 000 $ (4)
Salary Remaining :	0 $
Jake Gardiner	850 000 $ (2)
Salary Remaining :	0 $
Marc Schnyder	750 000 $ (3)
Salary Remaining :	0 $
Hiroshi Nara	750 000 $ (1)
Salary Remaining :	0 $
Valdemar Zahradnicek	700 000 $ (4)
Salary Remaining :	0 $
Petr Vrana	550 000 $ (2)
Salary Remaining :	0 $
Pat Mercy	400 000 $ (2)
Salary Remaining :	0 $
Anders Pitknen	250 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 53 600 000,00 $
Year 2020 : 21 550 000,00 $
Year 2021 : 9 950 000,00 $
Year 2022 : 6 200 000,00 $
Salary Average Commitment
Year 2019 : 53 600 000,00 $
Year 2020 : 21 550 000,00 $
Year 2021 : 9 950 000,00 $
Year 2022 : 6 200 000,00 $

Farm Players Salaries
Oleg Brovin	150 000 $ (1)
Salary Remaining :	0 $
Peter Cehlarik	150 000 $ (1)
Salary Remaining :	0 $
Jake Paterson	110 000 $ (1)
Salary Remaining :	0 $
Brady Vail	110 000 $ (1)
Salary Remaining :	0 $
Matt Murray	110 000 $ (1)
Salary Remaining :	0 $
Jeff MacMillan	100 000 $ (1)
Salary Remaining :	0 $
Keven Veilleux	85 000 $ (4)
Salary Remaining :	0 $
John Armstrong	81 500 $ (1)
Salary Remaining :	0 $
Teemu Laakso (Out of Payroll)	80 000 $ (1)
Salary Remaining :	0 $
Wilhelm Birkeland	80 000 $ (1)
Salary Remaining :	0 $
Valeri Nichushkin	75 000 $ (3)
Salary Remaining :	0 $
Mikkel Wikborg	65 000 $ (1)
Salary Remaining :	0 $
Olivier Fortier	60 000 $ (4)
Salary Remaining :	0 $
Robby Dee	60 000 $ (3)
Salary Remaining :	0 $
Michal Philipp	60 000 $ (1)
Salary Remaining :	0 $
Zelimir Zulle	57 500 $ (3)
Salary Remaining :	0 $
Darryl Ronning	55 000 $ (1)
Salary Remaining :	0 $
Cody Ceci	50 000 $ (2)
Salary Remaining :	0 $
Slava Zhivanevsky	45 000 $ (1)
Salary Remaining :	0 $
Jendrzej Czapiewski	45 000 $ (1)
Salary Remaining :	0 $
Jared Staal	42 500 $ (1)
Salary Remaining :	0 $
Jaroslav Fumach	40 000 $ (3)
Salary Remaining :	0 $
Otto Burstrom	40 000 $ (3)
Salary Remaining :	0 $
Nelson Lefebvre	35 000 $ (1)
Salary Remaining :	0 $
Pavel Kuzmin	35 000 $ (2)
Salary Remaining :	0 $
Johan Fransson	35 000 $ (1)
Salary Remaining :	0 $
Fedir Kylymnyk	35 000 $ (2)
Salary Remaining :	0 $
Lubomir Kozlej	35 000 $ (2)
Salary Remaining :	0 $
David Booth	35 000 $ (2)
Salary Remaining :	0 $
Brodie Dupont	35 000 $ (2)
Salary Remaining :	0 $
Varis Links	32 500 $ (1)
Salary Remaining :	0 $
Otto Hazelzet (Out of Payroll)	32 000 $ (1)
Salary Remaining :	0 $
Evgeni Strogolev	30 000 $ (3)
Salary Remaining :	0 $
Erirnberg Stahl	30 000 $ (1)
Salary Remaining :	0 $
Mark Stuart	25 000 $ (1)
Salary Remaining :	0 $
Jesse Niinimaki	25 000 $ (1)
Salary Remaining :	0 $
Kjell Holmqvist	25 000 $ (1)
Salary Remaining :	0 $
Yannick Lochhead	25 000 $ (1)
Salary Remaining :	0 $
Tobias Gahn	25 000 $ (1)
Salary Remaining :	0 $
Marko Laitila	25 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	40
Salary Commitment
Year 2019 : 2 271 000,00 $
Year 2020 : 672 500,00 $
Year 2021 : 447 500,00 $
Year 2022 : 145 000,00 $
Salary Average Commitment
Year 2019 : 2 271 000,00 $
Year 2020 : 672 500,00 $
Year 2021 : 447 500,00 $
Year 2022 : 145 000,00 $

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisé Charles-de-Gaule
Level 1:	6000 - 95 $ - 5 431 - 90,52%
Level 2:	5000 - 70 $ - 4 118 - 82,35%
Level 3:	2000 - 50 $ - 1 569 - 78,43%
Level 4:	4000 - 35 $ - 2 868 - 71,70%
Luxury:	1000 - 250 $ - 857 - 85,67%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 623 - 81,16%
Farm Level 2:	1000 - 20 $ - 789 - 78,91%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14 842 - 82,46%
Average Income per Game	1 345 539 $
Year to Date Revenue	55 167 086 $
Farm
Home Games Left	0
Average Attendance - %	2 412 - 80,41%
Average Income per Game	92 813 $
Year to Date Revenue	3 805 350 $
Expense
Pro Players Total Salaries	56 750 000 $
Farm Players Total Salaries	2 480 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 661 022 $
Farm Year To Date Expenses	3 642 017 $
Pro Salary Cap To Date	56 361 023 $
Farm Salary Cap To Date	2 442 014 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	446 850 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 000 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	56 361 023 $
Estimate Under Maximum Salary Cap of 63 000 000 $	6 638 977 $
Estimate Over Minimum Salary Cap of 44 000 000 $	12 361 023 $
Current Bank Account	8 263 466 $
Projected Bank Account	8 263 466 $

Pro Players Salaries
Sidney Crosby	8 500 000 $ (3)
Salary Remaining :	0 $
Marian Hossa	7 000 000 $ (2)
Salary Remaining :	0 $
Armand Le Cruguel	5 500 000 $ (2)
Salary Remaining :	0 $
Eric Brewer	5 150 000 $ (1)
Salary Remaining :	0 $
Andrei Hunt	4 000 000 $ (2)
Salary Remaining :	0 $
Ondrej Pavelec	4 000 000 $ (1)
Salary Remaining :	0 $
Dusan Mosnar	3 000 000 $ (3)
Salary Remaining :	0 $
Rob Zepp	2 750 000 $ (1)
Salary Remaining :	0 $
Emeric Bradlet	2 750 000 $ (3)
Salary Remaining :	0 $
Kimmo Mikkola	2 750 000 $ (3)
Salary Remaining :	0 $
Tomas Kloucek	2 000 000 $ (1)
Salary Remaining :	0 $
Xuan-ling Chen	1 500 000 $ (4)
Salary Remaining :	0 $
Michail Yunkov	1 400 000 $ (2)
Salary Remaining :	0 $
Takhir Fomenko	1 250 000 $ (3)
Salary Remaining :	0 $
Nathan MacKinnon	1 000 000 $ (3)
Salary Remaining :	0 $
Matthieu Lucre	1 000 000 $ (3)
Salary Remaining :	0 $
Petter Hagen	900 000 $ (1)
Salary Remaining :	0 $
Nikolai Dolidovich	700 000 $ (1)
Salary Remaining :	0 $
Blaise Longin	500 000 $ (3)
Salary Remaining :	0 $
Libor Knorre	500 000 $ (1)
Salary Remaining :	0 $
Ivar Tonsberg	300 000 $ (1)
Salary Remaining :	0 $
Petr Vosta	300 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2019 : 56 750 000,00 $
Year 2020 : 40 150 000,00 $
Year 2021 : 22 250 000,00 $
Year 2022 : 1 500 000,00 $
Salary Average Commitment
Year 2019 : 56 750 000,00 $
Year 2020 : 40 150 000,00 $
Year 2021 : 22 250 000,00 $
Year 2022 : 1 500 000,00 $

Farm Players Salaries
Ivan Zvereva	150 000 $ (2)
Salary Remaining :	0 $
Alain Saulnier	140 000 $ (1)
Salary Remaining :	0 $
Cory Schneider	140 000 $ (2)
Salary Remaining :	0 $
Per Forssell	100 000 $ (1)
Salary Remaining :	0 $
Alex Galchenyuk	100 000 $ (2)
Salary Remaining :	0 $
Michael Bournival	100 000 $ (2)
Salary Remaining :	0 $
Jan Taborsky	90 000 $ (2)
Salary Remaining :	0 $
Martin Slegr	90 000 $ (3)
Salary Remaining :	0 $
Jarred Tinordi	90 000 $ (2)
Salary Remaining :	0 $
Mike Stockbridge	90 000 $ (2)
Salary Remaining :	0 $
Vlastislav Belunek	80 000 $ (4)
Salary Remaining :	0 $
Gabriel Demitra	80 000 $ (4)
Salary Remaining :	0 $
Alexandre Swessey	75 000 $ (1)
Salary Remaining :	0 $
Bruno Chenier	75 000 $ (2)
Salary Remaining :	0 $
Niklas Grossman	75 000 $ (2)
Salary Remaining :	0 $
Andrei Vasilevski	75 000 $ (2)
Salary Remaining :	0 $
Mark Pysyk	75 000 $ (2)
Salary Remaining :	0 $
Wolf Bruch	70 000 $ (1)
Salary Remaining :	0 $
Olli Levassen	65 000 $ (1)
Salary Remaining :	0 $
Bohomir Bazyr	60 000 $ (1)
Salary Remaining :	0 $
Vaclav Pavelek	60 000 $ (1)
Salary Remaining :	0 $
Li-ping Song	50 000 $ (3)
Salary Remaining :	0 $
Samuel Surovec	50 000 $ (3)
Salary Remaining :	0 $
Rickard Rakell	50 000 $ (1)
Salary Remaining :	0 $
Jarkko Aurola	50 000 $ (1)
Salary Remaining :	0 $
Myron Perechkoura	50 000 $ (1)
Salary Remaining :	0 $
Florent Francillon	50 000 $ (3)
Salary Remaining :	0 $
Franco Reithoffer	50 000 $ (4)
Salary Remaining :	0 $
Mike Simon	50 000 $ (1)
Salary Remaining :	0 $
T.J. Tynan	40 000 $ (1)
Salary Remaining :	0 $
Alexander Ruuttu	30 000 $ (1)
Salary Remaining :	0 $
Endel Nool	30 000 $ (1)
Salary Remaining :	0 $
Martin Loubert	30 000 $ (3)
Salary Remaining :	0 $
Cory Jacquith	30 000 $ (3)
Salary Remaining :	0 $
Teuvo Kiljunen	20 000 $ (1)
Salary Remaining :	0 $
Brendan Smith	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2019 : 2 480 000,00 $
Year 2020 : 1 570 000,00 $
Year 2021 : 510 000,00 $
Year 2022 : 210 000,00 $
Salary Average Commitment
Year 2019 : 2 480 000,00 $
Year 2020 : 1 570 000,00 $
Year 2021 : 510 000,00 $
Year 2022 : 210 000,00 $

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Malley
Level 1:	6565 - 93 $ - 5 897 - 89,82%
Level 2:	5518 - 63 $ - 5 068 - 91,85%
Level 3:	2224 - 42 $ - 2 089 - 93,94%
Level 4:	4513 - 27 $ - 4 227 - 93,66%
Luxury:	1180 - 205 $ - 1 143 - 96,89%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 90 $ - 1 603 - 80,14%
Farm Level 2:	1000 - 60 $ - 795 - 79,50%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 425 - 92,12%
Average Income per Game	1 511 398 $
Year to Date Revenue	61 967 313 $
Farm
Home Games Left	0
Average Attendance - %	2 398 - 79,92%
Average Income per Game	190 659 $
Year to Date Revenue	7 817 033 $
Expense
Pro Players Total Salaries	59 600 000 $
Farm Players Total Salaries	2 617 500 $
Coaches Total Salaries	3 050 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 241 325 $
Farm Year To Date Expenses	3 368 176 $
Pro Salary Cap To Date	58 041 336 $
Farm Salary Cap To Date	2 518 166 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	469 291 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 109 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 041 336 $
Estimate Under Maximum Salary Cap of 63 000 000 $	4 958 664 $
Estimate Over Minimum Salary Cap of 44 000 000 $	14 041 336 $
Current Bank Account	38 421 418 $
Projected Bank Account	38 421 418 $

Pro Players Salaries
Martin Rivard	8 200 000 $ (3)
Salary Remaining :	0 $
Joe Thornton	7 500 000 $ (1)
Salary Remaining :	0 $
Gilbert Brule	5 800 000 $ (3)
Salary Remaining :	0 $
Ryan Kesler	4 500 000 $ (3)
Salary Remaining :	0 $
Jonathan Bernier	4 200 000 $ (2)
Salary Remaining :	0 $
Bryan Lee	3 800 000 $ (2)
Salary Remaining :	0 $
Andreas Nodl	3 600 000 $ (2)
Salary Remaining :	0 $
Bjrn Gudmundsson	2 800 000 $ (3)
Salary Remaining :	0 $
Martin Skoula	2 250 000 $ (1)
Salary Remaining :	0 $
Jaden Schwartz	2 250 000 $ (3)
Salary Remaining :	0 $
Simon Hjalmarsson	2 000 000 $ (2)
Salary Remaining :	0 $
Igor Makarov	1 850 000 $ (2)
Salary Remaining :	0 $
Zhi-qiang Dee	1 750 000 $ (2)
Salary Remaining :	0 $
Rostislav Olesz	1 500 000 $ (2)
Salary Remaining :	0 $
Taras Utepov	1 500 000 $ (2)
Salary Remaining :	0 $
Milan Michalek	1 400 000 $ (2)
Salary Remaining :	0 $
Jared Cowen	1 400 000 $ (3)
Salary Remaining :	0 $
Taylor Chorney	1 000 000 $ (3)
Salary Remaining :	0 $
Alex Pietrangelo	1 000 000 $ (1)
Salary Remaining :	0 $
Marc Potvin	800 000 $ (2)
Salary Remaining :	0 $
Dalibor Sziszak	500 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2019 : 59 600 000,00 $
Year 2020 : 48 350 000,00 $
Year 2021 : 25 950 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 59 600 000,00 $
Year 2020 : 48 350 000,00 $
Year 2021 : 25 950 000,00 $
Year 2022 : 0,00 $

Farm Players Salaries
Radim Vrbata	125 000 $ (2)
Salary Remaining :	0 $
Tyler Pitlick	110 000 $ (4)
Salary Remaining :	0 $
John McFarland	100 000 $ (3)
Salary Remaining :	0 $
Jake Virtanen	100 000 $ (4)
Salary Remaining :	0 $
Tyson Sexsmith	95 000 $ (2)
Salary Remaining :	0 $
Rainer Staier	90 000 $ (2)
Salary Remaining :	0 $
Rene Wira	80 000 $ (2)
Salary Remaining :	0 $
Michael Sauer	80 000 $ (3)
Salary Remaining :	0 $
Pelle Linnaeus	80 000 $ (3)
Salary Remaining :	0 $
Jason Zucker	80 000 $ (3)
Salary Remaining :	0 $
Eddy Rucinski	75 000 $ (2)
Salary Remaining :	0 $
Nikolaj Ehlers	75 000 $ (4)
Salary Remaining :	0 $
Karri Jokinen	75 000 $ (2)
Salary Remaining :	0 $
Vitus Besse	75 000 $ (3)
Salary Remaining :	0 $
Vyacheslav Antipin	70 000 $ (1)
Salary Remaining :	0 $
Edgar Martna	70 000 $ (2)
Salary Remaining :	0 $
Chris Brown	70 000 $ (3)
Salary Remaining :	0 $
Alexander Killorn	70 000 $ (1)
Salary Remaining :	0 $
Zach Budish	65 000 $ (3)
Salary Remaining :	0 $
Valery Karavdin	60 000 $ (1)
Salary Remaining :	0 $
Mike Betournay	60 000 $ (1)
Salary Remaining :	0 $
Josh Anderson	60 000 $ (1)
Salary Remaining :	0 $
Spycigniew Bryniarski	55 000 $ (1)
Salary Remaining :	0 $
Nick Ross	55 000 $ (1)
Salary Remaining :	0 $
Kent Simpson	55 000 $ (3)
Salary Remaining :	0 $
Reto Grabher	50 000 $ (3)
Salary Remaining :	0 $
Evgeny Tvrdik	50 000 $ (2)
Salary Remaining :	0 $
Branislav Fabry	50 000 $ (1)
Salary Remaining :	0 $
Oscar Klefbom	50 000 $ (1)
Salary Remaining :	0 $
Cody Bass	50 000 $ (2)
Salary Remaining :	0 $
Hannes Huerlimann	45 000 $ (2)
Salary Remaining :	0 $
John Negrin	45 000 $ (2)
Salary Remaining :	0 $
Ju-wei Cong	45 000 $ (1)
Salary Remaining :	0 $
Scott Mayfield	40 000 $ (1)
Salary Remaining :	0 $
Alexander Khokhlachev	40 000 $ (1)
Salary Remaining :	0 $
Valtteri Virtanen	40 000 $ (4)
Salary Remaining :	0 $
Yann Sauve	35 000 $ (1)
Salary Remaining :	0 $
Miles Wood	35 000 $ (2)
Salary Remaining :	0 $
Codey Burki	35 000 $ (2)
Salary Remaining :	0 $
Jim Imhuser	30 000 $ (1)
Salary Remaining :	0 $
Imants Berzins	27 500 $ (1)
Salary Remaining :	0 $
Jan Touzimsky	20 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	42
Salary Commitment
Year 2019 : 2 617 500,00 $
Year 2020 : 1 870 000,00 $
Year 2021 : 980 000,00 $
Year 2022 : 325 000,00 $
Salary Average Commitment
Year 2019 : 2 617 500,00 $
Year 2020 : 1 870 000,00 $
Year 2021 : 980 000,00 $
Year 2022 : 325 000,00 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6500 - 98 $ - 5 045 - 77,61%
Level 2:	5500 - 68 $ - 4 309 - 78,34%
Level 3:	2250 - 45 $ - 1 774 - 78,86%
Level 4:	4500 - 29 $ - 3 446 - 76,59%
Luxury:	1250 - 185 $ - 1 206 - 96,47%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 557 - 77,84%
Farm Level 2:	1000 - 14 $ - 789 - 78,86%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 780 - 78,90%
Average Income per Game	1 357 017 $
Year to Date Revenue	55 637 715 $
Farm
Home Games Left	0
Average Attendance - %	2 345 - 78,18%
Average Income per Game	63 261 $
Year to Date Revenue	2 593 696 $
Expense
Pro Players Total Salaries	49 175 000 $
Farm Players Total Salaries	2 140 000 $
Coaches Total Salaries	2 050 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 376 579 $
Farm Year To Date Expenses	2 755 359 $
Pro Salary Cap To Date	54 176 575 $
Farm Salary Cap To Date	1 905 364 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	387 205 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 258 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	54 176 575 $
Estimate Under Maximum Salary Cap of 63 000 000 $	8 823 425 $
Estimate Over Minimum Salary Cap of 44 000 000 $	10 176 575 $
Current Bank Account	19 697 211 $
Projected Bank Account	19 697 211 $

Pro Players Salaries
Ryan Miller	7 300 000 $ (1)
Salary Remaining :	0 $
Anthony Stewart	4 000 000 $ (1)
Salary Remaining :	0 $
Konstantins Gredzens	3 500 000 $ (2)
Salary Remaining :	0 $
Evgeni Malkin	3 500 000 $ (3)
Salary Remaining :	0 $
Oliver Ekman-Larsson	3 300 000 $ (3)
Salary Remaining :	0 $
A.J. Thelen	3 250 000 $ (3)
Salary Remaining :	0 $
Nikita Filatov	3 250 000 $ (2)
Salary Remaining :	0 $
Kyle Okposo	3 200 000 $ (3)
Salary Remaining :	0 $
Jonathan Quick	3 000 000 $ (3)
Salary Remaining :	0 $
Kyle Wharton	2 500 000 $ (3)
Salary Remaining :	0 $
Cory Urquhart	1 750 000 $ (1)
Salary Remaining :	0 $
Justin Abdelkader	1 250 000 $ (2)
Salary Remaining :	0 $
Marc-Andre Cliche	1 150 000 $ (1)
Salary Remaining :	0 $
Olivier Legault	1 000 000 $ (1)
Salary Remaining :	0 $
Brayden Schenn	1 000 000 $ (1)
Salary Remaining :	0 $
Rudolf Kulha	1 000 000 $ (1)
Salary Remaining :	0 $
Mark Visentin	1 000 000 $ (4)
Salary Remaining :	0 $
Alexei Sazhin	975 000 $ (2)
Salary Remaining :	0 $
Roman Machuskin	900 000 $ (1)
Salary Remaining :	0 $
Danny Kristo	850 000 $ (1)
Salary Remaining :	0 $
Shea Weber	750 000 $ (2)
Salary Remaining :	0 $
Ryan Audet	750 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2019 : 49 175 000,00 $
Year 2020 : 29 475 000,00 $
Year 2021 : 19 750 000,00 $
Year 2022 : 1 000 000,00 $
Salary Average Commitment
Year 2019 : 49 175 000,00 $
Year 2020 : 29 475 000,00 $
Year 2021 : 19 750 000,00 $
Year 2022 : 1 000 000,00 $

Farm Players Salaries
Marius Brisay	190 000 $ (1)
Salary Remaining :	0 $
Jeremy Morin	100 000 $ (3)
Salary Remaining :	0 $
Andre Lackos	100 000 $ (1)
Salary Remaining :	0 $
Johannes Airikkala	100 000 $ (1)
Salary Remaining :	0 $
Philippe Paradis	95 000 $ (2)
Salary Remaining :	0 $
Oscar Lindberg	95 000 $ (4)
Salary Remaining :	0 $
Nick Leddy	90 000 $ (2)
Salary Remaining :	0 $
Tony Lagerstrom	85 000 $ (2)
Salary Remaining :	0 $
Jendrzej Heldski	80 000 $ (2)
Salary Remaining :	0 $
Daniel Borkovics	80 000 $ (2)
Salary Remaining :	0 $
Dobry Kocinski	80 000 $ (3)
Salary Remaining :	0 $
John Moore	80 000 $ (3)
Salary Remaining :	0 $
Ethan Werek	80 000 $ (1)
Salary Remaining :	0 $
Joel Armia	75 000 $ (1)
Salary Remaining :	0 $
Jakub Culek	70 000 $ (4)
Salary Remaining :	0 $
Hiroshi Aikyo	65 000 $ (2)
Salary Remaining :	0 $
Chris Lawrence	65 000 $ (2)
Salary Remaining :	0 $
Abraham Sandvik	55 000 $ (2)
Salary Remaining :	0 $
Adam Pound	50 000 $ (2)
Salary Remaining :	0 $
Simon Newton	50 000 $ (1)
Salary Remaining :	0 $
Sam Nygard	45 000 $ (2)
Salary Remaining :	0 $
Jan Chabada	40 000 $ (1)
Salary Remaining :	0 $
Bjorn Ricardsson	40 000 $ (1)
Salary Remaining :	0 $
Tomas Jurco	40 000 $ (1)
Salary Remaining :	0 $
Shaun Klyakhandler	40 000 $ (1)
Salary Remaining :	0 $
Elfot Penza	35 000 $ (3)
Salary Remaining :	0 $
Milan Sujcy	30 000 $ (1)
Salary Remaining :	0 $
Gedymin Gramauskus	30 000 $ (1)
Salary Remaining :	0 $
Samu Perhonen	30 000 $ (1)
Salary Remaining :	0 $
Todd Fedoruk	30 000 $ (1)
Salary Remaining :	0 $
Rudolf Ptacek	30 000 $ (1)
Salary Remaining :	0 $
Steven Ivanans	25 000 $ (1)
Salary Remaining :	0 $
Matt Buckles	20 000 $ (2)
Salary Remaining :	0 $
Bertrand Frederic	20 000 $ (1)
Salary Remaining :	0 $
Mikelis Lauzackas	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	35
Salary Commitment
Year 2019 : 2 140 000,00 $
Year 2020 : 1 190 000,00 $
Year 2021 : 460 000,00 $
Year 2022 : 165 000,00 $
Salary Average Commitment
Year 2019 : 2 140 000,00 $
Year 2020 : 1 190 000,00 $
Year 2021 : 460 000,00 $
Year 2022 : 165 000,00 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6500 - 100 $ - 4 981 - 76,63%
Level 2:	5500 - 65 $ - 4 757 - 86,49%
Level 3:	2250 - 42 $ - 2 193 - 97,47%
Level 4:	4500 - 25 $ - 4 361 - 96,90%
Luxury:	1250 - 210 $ - 1 142 - 91,40%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 581 - 79,05%
Farm Level 2:	1000 - 13 $ - 792 - 79,16%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 434 - 87,17%
Average Income per Game	1 428 689 $
Year to Date Revenue	58 576 248 $
Farm
Home Games Left	0
Average Attendance - %	2 373 - 79,09%
Average Income per Game	70 015 $
Year to Date Revenue	2 870 630 $
Expense
Pro Players Total Salaries	51 750 000 $
Farm Players Total Salaries	1 912 500 $
Coaches Total Salaries	1 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	48 965 340 $
Farm Year To Date Expenses	2 361 992 $
Pro Salary Cap To Date	47 765 333 $
Farm Salary Cap To Date	1 761 982 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	407 480 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 423 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	47 765 333 $
Estimate Under Maximum Salary Cap of 63 000 000 $	15 234 667 $
Estimate Over Minimum Salary Cap of 44 000 000 $	3 765 333 $
Current Bank Account	56 042 508 $
Projected Bank Account	56 042 508 $

Pro Players Salaries
Michal Kucharcik	6 000 000 $ (2)
Salary Remaining :	0 $
Wade Redden	5 250 000 $ (1)
Salary Remaining :	0 $
Ryan Stoa	5 000 000 $ (3)
Salary Remaining :	0 $
Bobby Sanguinetti	4 000 000 $ (2)
Salary Remaining :	0 $
Marek Schwarz	4 000 000 $ (3)
Salary Remaining :	0 $
Lars Martensson	3 000 000 $ (1)
Salary Remaining :	0 $
Martins Karsums	3 000 000 $ (1)
Salary Remaining :	0 $
Brendan Mikkelson	2 700 000 $ (2)
Salary Remaining :	0 $
Ryan McDonagh	2 500 000 $ (1)
Salary Remaining :	0 $
Matthieu Biez	1 600 000 $ (3)
Salary Remaining :	0 $
Viktor Hedman	1 500 000 $ (2)
Salary Remaining :	0 $
Jay Legault	1 500 000 $ (2)
Salary Remaining :	0 $
Nick Bjugstad	1 200 000 $ (2)
Salary Remaining :	0 $
Jason Bailey	1 200 000 $ (1)
Salary Remaining :	0 $
Beat Schwaller	1 200 000 $ (1)
Salary Remaining :	0 $
Jonathan Sigalet	1 200 000 $ (2)
Salary Remaining :	0 $
Joel Gistedt	1 200 000 $ (1)
Salary Remaining :	0 $
Dmitri Nagornykh	1 000 000 $ (1)
Salary Remaining :	0 $
Randy Hillier	1 000 000 $ (1)
Salary Remaining :	0 $
Rinat Serdiuk	1 000 000 $ (1)
Salary Remaining :	0 $
Colby Cohen	800 000 $ (1)
Salary Remaining :	0 $
Pasi Sulku	800 000 $ (1)
Salary Remaining :	0 $
Valeri Nadeznikovs	750 000 $ (1)
Salary Remaining :	0 $
Ivan Kanarski	350 000 $ (2)
Salary Remaining :	0 $
Marian Benda	0 $ (0)
Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 51 750 000,00 $
Year 2020 : 29 050 000,00 $
Year 2021 : 10 600 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 51 750 000,00 $
Year 2020 : 29 050 000,00 $
Year 2021 : 10 600 000,00 $
Year 2022 : 0,00 $

Farm Players Salaries
Brady Calla	150 000 $ (1)
Salary Remaining :	0 $
Mikhail Bondarenko	140 000 $ (4)
Salary Remaining :	0 $
Scottie Upshall	120 000 $ (1)
Salary Remaining :	0 $
Marc-Andre Bergeron	100 000 $ (1)
Salary Remaining :	0 $
Sam Reinhart	100 000 $ (4)
Salary Remaining :	0 $
Cedric Simard	82 500 $ (1)
Salary Remaining :	0 $
Bradley Ross	80 000 $ (4)
Salary Remaining :	0 $
Jamie Oleksiak (Out of Payroll)	75 000 $ (1)
Salary Remaining :	0 $
Mark McNeill	75 000 $ (1)
Salary Remaining :	0 $
Helmut Kohn	75 000 $ (3)
Salary Remaining :	0 $
Tomas Hlinka	70 000 $ (1)
Salary Remaining :	0 $
Klym Pekar	65 000 $ (3)
Salary Remaining :	0 $
Burke Podollan	65 000 $ (1)
Salary Remaining :	0 $
Sondre Olden	60 000 $ (3)
Salary Remaining :	0 $
Glenn Ryder	60 000 $ (1)
Salary Remaining :	0 $
Marcel Schaerer	55 000 $ (1)
Salary Remaining :	0 $
Kevin Lynch	55 000 $ (2)
Salary Remaining :	0 $
Michael Del Zotto	55 000 $ (1)
Salary Remaining :	0 $
Stefan Elliott	50 000 $ (1)
Salary Remaining :	0 $
David Musil	50 000 $ (1)
Salary Remaining :	0 $
Dick Basford	45 000 $ (1)
Salary Remaining :	0 $
Teddy Blueger	40 000 $ (2)
Salary Remaining :	0 $
Jesse Blacker	40 000 $ (2)
Salary Remaining :	0 $
Michal Menhart	35 000 $ (1)
Salary Remaining :	0 $
Matias Ekman	35 000 $ (2)
Salary Remaining :	0 $
Den Bailley	35 000 $ (2)
Salary Remaining :	0 $
Tobias Almstedt	35 000 $ (2)
Salary Remaining :	0 $
Nick Cousins	30 000 $ (1)
Salary Remaining :	0 $
Brennan Serville	30 000 $ (1)
Salary Remaining :	0 $
Mikhail Kuznetsov	30 000 $ (1)
Salary Remaining :	0 $
Marek Tomica	30 000 $ (1)
Salary Remaining :	0 $
Lee Rettew	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2019 : 1 987 500,00 $
Year 2020 : 760 000,00 $
Year 2021 : 520 000,00 $
Year 2022 : 320 000,00 $
Salary Average Commitment
Year 2019 : 1 987 500,00 $
Year 2020 : 760 000,00 $
Year 2021 : 520 000,00 $
Year 2022 : 320 000,00 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6100 - 100 $ - 5 115 - 83,86%
Level 2:	5100 - 70 $ - 4 247 - 83,28%
Level 3:	2100 - 45 $ - 1 805 - 85,95%
Level 4:	4100 - 30 $ - 3 449 - 84,11%
Luxury:	1031 - 250 $ - 888 - 86,13%
Total Attendance :	18431
Farm
Farm Level 1:	2000 - 35 $ - 1 568 - 78,42%
Farm Level 2:	1000 - 20 $ - 785 - 78,48%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 504 - 84,12%
Average Income per Game	1 380 556 $
Year to Date Revenue	56 602 792 $
Farm
Home Games Left	0
Average Attendance - %	2 353 - 78,44%
Average Income per Game	81 174 $
Year to Date Revenue	3 328 140 $
Expense
Pro Players Total Salaries	63 750 000 $
Farm Players Total Salaries	2 570 000 $
Coaches Total Salaries	2 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 450 383 $
Farm Year To Date Expenses	3 418 657 $
Pro Salary Cap To Date	61 950 382 $
Farm Salary Cap To Date	2 618 675 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	501 968 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 726 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 950 382 $
Estimate Under Maximum Salary Cap of 63 000 000 $	1 049 618 $
Estimate Over Minimum Salary Cap of 44 000 000 $	17 950 382 $
Current Bank Account	15 876 491 $
Projected Bank Account	15 876 491 $

Pro Players Salaries
Lauri Korpikoski	8 500 000 $ (4)
Salary Remaining :	0 $
Jason Spezza	7 500 000 $ (3)
Salary Remaining :	0 $
Nikolai Zherdev	5 000 000 $ (3)
Salary Remaining :	0 $
Mason Raymond	5 000 000 $ (4)
Salary Remaining :	0 $
Oleg Kvasha	5 000 000 $ (3)
Salary Remaining :	0 $
Dany Roussin	4 000 000 $ (1)
Salary Remaining :	0 $
James Sheppard	4 000 000 $ (1)
Salary Remaining :	0 $
Petr Sykora	3 000 000 $ (3)
Salary Remaining :	0 $
Elmo Hell	3 000 000 $ (4)
Salary Remaining :	0 $
Krystof Snizek	3 000 000 $ (4)
Salary Remaining :	0 $
Ulrik Sjoland	2 500 000 $ (3)
Salary Remaining :	0 $
Petteri Nokelainen	2 000 000 $ (1)
Salary Remaining :	0 $
David Fischer	1 600 000 $ (4)
Salary Remaining :	0 $
Robin Figren	1 600 000 $ (2)
Salary Remaining :	0 $
Nicolas Deschamps	1 500 000 $ (1)
Salary Remaining :	0 $
Emil Martna	1 500 000 $ (3)
Salary Remaining :	0 $
Wasylo Kowelski	1 000 000 $ (2)
Salary Remaining :	0 $
Erik Karlsson	950 000 $ (1)
Salary Remaining :	0 $
Michael Ratchuk	900 000 $ (1)
Salary Remaining :	0 $
Xavier Cerny	900 000 $ (1)
Salary Remaining :	0 $
Roman Hromec	900 000 $ (1)
Salary Remaining :	0 $
Pat Freeman	400 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2019 : 63 750 000,00 $
Year 2020 : 48 600 000,00 $
Year 2021 : 45 600 000,00 $
Year 2022 : 21 100 000,00 $
Salary Average Commitment
Year 2019 : 63 750 000,00 $
Year 2020 : 48 600 000,00 $
Year 2021 : 45 600 000,00 $
Year 2022 : 21 100 000,00 $

Farm Players Salaries
Sami Papinaho	150 000 $ (1)
Salary Remaining :	0 $
Erik Gustafsson	140 000 $ (1)
Salary Remaining :	0 $
Igor Aliaksiej	130 000 $ (4)
Salary Remaining :	0 $
Kevin Roy	120 000 $ (1)
Salary Remaining :	0 $
Steven Hodges	120 000 $ (1)
Salary Remaining :	0 $
Aaron Snow	110 000 $ (1)
Salary Remaining :	0 $
Derek Stepan	100 000 $ (1)
Salary Remaining :	0 $
Michal Horacek	100 000 $ (1)
Salary Remaining :	0 $
Zach Kassian	100 000 $ (2)
Salary Remaining :	0 $
Jacob Markstrom	100 000 $ (2)
Salary Remaining :	0 $
Ryan Ellis	95 000 $ (2)
Salary Remaining :	0 $
Logan Stephenson	90 000 $ (1)
Salary Remaining :	0 $
Andy Welinski	90 000 $ (1)
Salary Remaining :	0 $
Frantisek Kapusta	80 000 $ (2)
Salary Remaining :	0 $
Devante Smith-Pelly	80 000 $ (4)
Salary Remaining :	0 $
Aaron Ness	80 000 $ (2)
Salary Remaining :	0 $
Jacob Josefson	80 000 $ (3)
Salary Remaining :	0 $
Kyle Palmieri	80 000 $ (3)
Salary Remaining :	0 $
Alfons Sundin	80 000 $ (2)
Salary Remaining :	0 $
Stephen Johns	75 000 $ (4)
Salary Remaining :	0 $
Petr Straka	60 000 $ (4)
Salary Remaining :	0 $
Charles-Olivier Roussel	60 000 $ (3)
Salary Remaining :	0 $
Ryan Turek	50 000 $ (1)
Salary Remaining :	0 $
Richard Vanecko	50 000 $ (2)
Salary Remaining :	0 $
Ernst Jeker	50 000 $ (1)
Salary Remaining :	0 $
Vladislav Namestnikov	40 000 $ (1)
Salary Remaining :	0 $
Blake Geoffrion	40 000 $ (1)
Salary Remaining :	0 $
Spencer Martin	40 000 $ (3)
Salary Remaining :	0 $
Victor Rask	40 000 $ (1)
Salary Remaining :	0 $
Sven Andrighetto	30 000 $ (3)
Salary Remaining :	0 $
Oliver Bjorkstrand	30 000 $ (3)
Salary Remaining :	0 $
Czieslaw Czwisnjowski	30 000 $ (1)
Salary Remaining :	0 $
Ivan Chernyakov	25 000 $ (1)
Salary Remaining :	0 $
Phil Desimone	25 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2019 : 2 570 000,00 $
Year 2020 : 1 250 000,00 $
Year 2021 : 665 000,00 $
Year 2022 : 345 000,00 $
Salary Average Commitment
Year 2019 : 2 570 000,00 $
Year 2020 : 1 250 000,00 $
Year 2021 : 665 000,00 $
Year 2022 : 345 000,00 $

National

Arena Capacity - Ticket Price Attendance - %
Arena Name	Forum
Level 1:	6100 - 99 $ - 5 072 - 83,15%
Level 2:	5100 - 72 $ - 4 009 - 78,61%
Level 3:	2050 - 48 $ - 1 645 - 80,24%
Level 4:	4100 - 30 $ - 3 386 - 82,59%
Luxury:	1017 - 225 $ - 944 - 92,79%
Total Attendance :	18367
Farm
Farm Level 1:	2000 - 35 $ - 1 598 - 79,91%
Farm Level 2:	1000 - 22 $ - 797 - 79,68%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 056 - 81,97%
Average Income per Game	1 356 733 $
Year to Date Revenue	55 626 058 $
Farm
Home Games Left	0
Average Attendance - %	2 395 - 79,84%
Average Income per Game	84 490 $
Year to Date Revenue	3 464 084 $
Expense
Pro Players Total Salaries	50 075 000 $
Farm Players Total Salaries	1 662 500 $
Coaches Total Salaries	1 675 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 462 004 $
Farm Year To Date Expenses	2 248 613 $
Pro Salary Cap To Date	51 312 019 $
Farm Salary Cap To Date	1 723 601 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	394 291 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 407 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	51 312 019 $
Estimate Under Maximum Salary Cap of 63 000 000 $	11 687 981 $
Estimate Over Minimum Salary Cap of 44 000 000 $	7 312 019 $
Current Bank Account	4 576 091 $
Projected Bank Account	4 576 091 $

Pro Players Salaries
Mike Comrie	6 750 000 $ (2)
Salary Remaining :	0 $
Pierre-Marc Bouchard	6 000 000 $ (2)
Salary Remaining :	0 $
Devin Setoguchi	4 700 000 $ (3)
Salary Remaining :	0 $
Rob Schremp	4 000 000 $ (3)
Salary Remaining :	0 $
Michael Orr	4 000 000 $ (2)
Salary Remaining :	0 $
Jakub Vojta	3 800 000 $ (3)
Salary Remaining :	0 $
Radek Smolenack	3 250 000 $ (3)
Salary Remaining :	0 $
Joey Hishon	3 000 000 $ (2)
Salary Remaining :	0 $
Artem Khvostov	2 625 000 $ (3)
Salary Remaining :	0 $
Leland Irving	2 250 000 $ (1)
Salary Remaining :	0 $
Nick Foligno	2 000 000 $ (3)
Salary Remaining :	0 $
Jordan Eberle	1 500 000 $ (1)
Salary Remaining :	0 $
Mattias Holmsted	1 300 000 $ (2)
Salary Remaining :	0 $
Julius Hartmark	1 250 000 $ (2)
Salary Remaining :	0 $
Jaakko Sirkia	1 200 000 $ (1)
Salary Remaining :	0 $
Elmo McLendon	1 200 000 $ (2)
Salary Remaining :	0 $
Jan Runitsky	1 000 000 $ (1)
Salary Remaining :	0 $
Petr Kalus	975 000 $ (1)
Salary Remaining :	0 $
Simon Danis-Pepin	900 000 $ (1)
Salary Remaining :	0 $
Guy Segala	750 000 $ (1)
Salary Remaining :	0 $
Theo Peckham	625 000 $ (2)
Salary Remaining :	0 $
Derrick Pouliot	500 000 $ (2)
Salary Remaining :	0 $
Del Ducharme	300 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2019 : 53 875 000,00 $
Year 2020 : 45 000 000,00 $
Year 2021 : 20 375 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 53 875 000,00 $
Year 2020 : 45 000 000,00 $
Year 2021 : 20 375 000,00 $
Year 2022 : 0,00 $

Farm Players Salaries
Dalton Smith	165 000 $ (4)
Salary Remaining :	0 $
Jake Allen	92 500 $ (2)
Salary Remaining :	0 $
Sergei Ivasiv	80 000 $ (3)
Salary Remaining :	0 $
Max Gaede	80 000 $ (4)
Salary Remaining :	0 $
Matt Kassian	75 000 $ (2)
Salary Remaining :	0 $
Kyle Clifford	72 500 $ (3)
Salary Remaining :	0 $
Brad Marchand	72 500 $ (1)
Salary Remaining :	0 $
Kevin Sundher	65 000 $ (4)
Salary Remaining :	0 $
Matthias Clavell	62 500 $ (2)
Salary Remaining :	0 $
Kevin Quick	62 500 $ (2)
Salary Remaining :	0 $
Kirill Kabanov	60 000 $ (2)
Salary Remaining :	0 $
Jules Chastel	60 000 $ (2)
Salary Remaining :	0 $
Robin Norell	55 000 $ (2)
Salary Remaining :	0 $
Niklas Johannesson	50 000 $ (1)
Salary Remaining :	0 $
Julien Kensett	50 000 $ (1)
Salary Remaining :	0 $
Jonas Brodin	50 000 $ (1)
Salary Remaining :	0 $
Talgat Bodritskaja	47 500 $ (2)
Salary Remaining :	0 $
Jonne Hovi	42 500 $ (3)
Salary Remaining :	0 $
Tyler Cuma	40 000 $ (2)
Salary Remaining :	0 $
Michael Paliotta	40 000 $ (1)
Salary Remaining :	0 $
Adam Lowry	40 000 $ (1)
Salary Remaining :	0 $
Jason Deblois	40 000 $ (1)
Salary Remaining :	0 $
Rene Kadlek	37 500 $ (3)
Salary Remaining :	0 $
Philip Samuelsson	37 500 $ (3)
Salary Remaining :	0 $
Jordan Binnington	30 000 $ (1)
Salary Remaining :	0 $
Brett Ritchie	30 000 $ (1)
Salary Remaining :	0 $
Mariss Bats	25 000 $ (1)
Salary Remaining :	0 $
William Wrenn	20 000 $ (3)
Salary Remaining :	0 $
Anton Hatig	20 000 $ (1)
Salary Remaining :	0 $
Alfonsas Jasaitis	20 000 $ (2)
Salary Remaining :	0 $
Eric Mestery	20 000 $ (2)
Salary Remaining :	0 $
Jason Dufresne	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2019 : 1 662 500,00 $
Year 2020 : 1 195 000,00 $
Year 2021 : 600 000,00 $
Year 2022 : 310 000,00 $
Salary Average Commitment
Year 2019 : 1 662 500,00 $
Year 2020 : 1 195 000,00 $
Year 2021 : 600 000,00 $
Year 2022 : 310 000,00 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Jack Hammer
Level 1:	8000 - 85 $ - 6 507 - 81,34%
Level 2:	7000 - 65 $ - 4 614 - 65,92%
Level 3:	4000 - 55 $ - 1 424 - 35,61%
Level 4:	6000 - 35 $ - 2 781 - 46,36%
Luxury:	3000 - 170 $ - 1 220 - 40,65%
Total Attendance :	28000
Farm
Farm Level 1:	2000 - 30 $ - 1 552 - 77,62%
Farm Level 2:	1000 - 15 $ - 774 - 77,36%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 547 - 59,10%
Average Income per Game	1 421 454 $
Year to Date Revenue	58 279 631 $
Farm
Home Games Left	0
Average Attendance - %	2 326 - 77,53%
Average Income per Game	66 901 $
Year to Date Revenue	2 742 923 $
Expense
Pro Players Total Salaries	43 950 000 $
Farm Players Total Salaries	1 991 500 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	48 883 079 $
Farm Year To Date Expenses	3 314 138 $
Pro Salary Cap To Date	46 033 079 $
Farm Salary Cap To Date	2 064 146 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	346 063 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 060 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	46 033 079 $
Estimate Under Maximum Salary Cap of 63 000 000 $	16 966 921 $
Estimate Over Minimum Salary Cap of 44 000 000 $	2 033 079 $
Current Bank Account	18 690 614 $
Projected Bank Account	18 690 614 $

Pro Players Salaries
Isto Latva	6 000 000 $ (3)
Salary Remaining :	0 $
Mykhailo Panych	4 500 000 $ (1)
Salary Remaining :	0 $
Vladimir Mikhalkevich	4 250 000 $ (2)
Salary Remaining :	0 $
Jarno Grunlun	3 500 000 $ (1)
Salary Remaining :	0 $
Michael Frolik	2 900 000 $ (2)
Salary Remaining :	0 $
Sergei Bushchan	2 500 000 $ (3)
Salary Remaining :	0 $
Santtu Lavinen	2 500 000 $ (1)
Salary Remaining :	0 $
Sergei Kastitsyn	2 200 000 $ (1)
Salary Remaining :	0 $
Jakub Kindl	2 000 000 $ (3)
Salary Remaining :	0 $
Joe Ryan	2 000 000 $ (2)
Salary Remaining :	0 $
Jamie Soulard	1 500 000 $ (1)
Salary Remaining :	0 $
Jamie McGinn	1 250 000 $ (1)
Salary Remaining :	0 $
Johannes Arumaa	1 000 000 $ (1)
Salary Remaining :	0 $
Eric Gryba	1 000 000 $ (1)
Salary Remaining :	0 $
Gord Baldwin	1 000 000 $ (1)
Salary Remaining :	0 $
Kevin Marshall	900 000 $ (2)
Salary Remaining :	0 $
Enver Lisin	850 000 $ (2)
Salary Remaining :	0 $
John Carlson	850 000 $ (1)
Salary Remaining :	0 $
Janis Dabolins	750 000 $ (2)
Salary Remaining :	0 $
Andrew Kozek	750 000 $ (1)
Salary Remaining :	0 $
Jaroslav Vydareny	500 000 $ (1)
Salary Remaining :	0 $
David Nyquist	500 000 $ (3)
Salary Remaining :	0 $
Luke Adam	400 000 $ (1)
Salary Remaining :	0 $
Joshua Godfrey	350 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 43 950 000,00 $
Year 2020 : 22 650 000,00 $
Year 2021 : 11 000 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 43 950 000,00 $
Year 2020 : 22 650 000,00 $
Year 2021 : 11 000 000,00 $
Year 2022 : 0,00 $

Farm Players Salaries
Daniel Larsson	120 000 $ (1)
Salary Remaining :	0 $
Svein Ribur	100 000 $ (3)
Salary Remaining :	0 $
Brian Dumoulin	95 000 $ (2)
Salary Remaining :	0 $
Luca Cunti	95 000 $ (1)
Salary Remaining :	0 $
Sergei Demidchik	95 000 $ (2)
Salary Remaining :	0 $
Josh Leivo	89 000 $ (3)
Salary Remaining :	0 $
Maxime Tanguay	85 000 $ (1)
Salary Remaining :	0 $
Jared Knight	85 000 $ (4)
Salary Remaining :	0 $
Dennis Persson	85 000 $ (2)
Salary Remaining :	0 $
Andrij Boiko	85 000 $ (1)
Salary Remaining :	0 $
Chris Kreider	80 000 $ (1)
Salary Remaining :	0 $
Calle Jarnkrok	80 000 $ (3)
Salary Remaining :	0 $
Christian Thomas	75 000 $ (3)
Salary Remaining :	0 $
Iwan Pruszkowski	67 500 $ (2)
Salary Remaining :	0 $
Cameron Gaunce	60 000 $ (1)
Salary Remaining :	0 $
Louis Leblanc	60 000 $ (1)
Salary Remaining :	0 $
Nico Sacchetti	60 000 $ (3)
Salary Remaining :	0 $
Stefan Noesen	50 000 $ (1)
Salary Remaining :	0 $
Jan Kostalek	50 000 $ (2)
Salary Remaining :	0 $
Christian Connell	50 000 $ (1)
Salary Remaining :	0 $
Aaron Marvin	50 000 $ (3)
Salary Remaining :	0 $
Arvo Taitto	50 000 $ (2)
Salary Remaining :	0 $
Kaspars Daugavins	40 000 $ (1)
Salary Remaining :	0 $
Stuart Percy	40 000 $ (1)
Salary Remaining :	0 $
Ludomil Geras	40 000 $ (3)
Salary Remaining :	0 $
Vincent Trocheck	30 000 $ (1)
Salary Remaining :	0 $
Patrice Laparade	30 000 $ (3)
Salary Remaining :	0 $
Anthony Camara	30 000 $ (1)
Salary Remaining :	0 $
Zach Pochiro	30 000 $ (2)
Salary Remaining :	0 $
T.J. Brennan	25 000 $ (1)
Salary Remaining :	0 $
Julian Melchiori	20 000 $ (1)
Salary Remaining :	0 $
Nobuyuki Yamamoto	20 000 $ (1)
Salary Remaining :	0 $
Nick Spaling	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2019 : 1 991 500,00 $
Year 2020 : 1 081 500,00 $
Year 2021 : 609 000,00 $
Year 2022 : 85 000,00 $
Salary Average Commitment
Year 2019 : 1 991 500,00 $
Year 2020 : 1 081 500,00 $
Year 2021 : 609 000,00 $
Year 2022 : 85 000,00 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6650 - 85 $ - 6 139 - 92,32%
Level 2:	5550 - 60 $ - 5 363 - 96,63%
Level 3:	2225 - 45 $ - 2 016 - 90,59%
Level 4:	4450 - 30 $ - 3 917 - 88,02%
Luxury:	1125 - 245 $ - 991 - 88,07%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 538 - 76,89%
Farm Level 2:	1000 - 30 $ - 785 - 78,48%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 426 - 92,13%
Average Income per Game	1 419 142 $
Year to Date Revenue	58 184 816 $
Farm
Home Games Left	0
Average Attendance - %	2 323 - 77,42%
Average Income per Game	106 657 $
Year to Date Revenue	4 372 930 $
Expense
Pro Players Total Salaries	57 950 000 $
Farm Players Total Salaries	2 127 500 $
Coaches Total Salaries	3 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 559 459 $
Farm Year To Date Expenses	4 329 960 $
Pro Salary Cap To Date	57 959 436 $
Farm Salary Cap To Date	2 329 961 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	456 299 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 157 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 959 436 $
Estimate Under Maximum Salary Cap of 63 000 000 $	5 040 564 $
Estimate Over Minimum Salary Cap of 44 000 000 $	13 959 436 $
Current Bank Account	45 464 220 $
Projected Bank Account	45 464 220 $

Pro Players Salaries
Corey Perry	5 000 000 $ (4)
Salary Remaining :	0 $
Mike Richards	4 250 000 $ (1)
Salary Remaining :	0 $
Marc-Andre Fleury	3 900 000 $ (1)
Salary Remaining :	0 $
Ryan Getzlaf	3 500 000 $ (1)
Salary Remaining :	0 $
Alexander Vasyunov	3 200 000 $ (2)
Salary Remaining :	0 $
Pavel Fischer	2 800 000 $ (1)
Salary Remaining :	0 $
Kristopher Letang	2 750 000 $ (3)
Salary Remaining :	0 $
Jamie McBain	2 750 000 $ (3)
Salary Remaining :	0 $
Letas Kleiza	2 750 000 $ (2)
Salary Remaining :	0 $
Jakub Sindel	2 700 000 $ (2)
Salary Remaining :	0 $
Johan Stahl	2 500 000 $ (1)
Salary Remaining :	0 $
Tomas Plekanec	2 500 000 $ (3)
Salary Remaining :	0 $
Alexander Semin	2 250 000 $ (3)
Salary Remaining :	0 $
Mathieu Carle	2 250 000 $ (2)
Salary Remaining :	0 $
Florent Blais	2 100 000 $ (3)
Salary Remaining :	0 $
Tommi Jrvinen	2 000 000 $ (1)
Salary Remaining :	0 $
Marc-Antoine Pouliot	2 000 000 $ (3)
Salary Remaining :	0 $
Christopher Higgins	1 800 000 $ (2)
Salary Remaining :	0 $
Egon Koller	1 450 000 $ (1)
Salary Remaining :	0 $
Jonathon Barnes	900 000 $ (1)
Salary Remaining :	0 $
Max Pacioretty	850 000 $ (3)
Salary Remaining :	0 $
Colten Teubert	800 000 $ (1)
Salary Remaining :	0 $
Colton Gillies	800 000 $ (1)
Salary Remaining :	0 $
Piel L'allier	800 000 $ (1)
Salary Remaining :	0 $
Sasha Pokulok	750 000 $ (2)
Salary Remaining :	0 $
Odd Lindahl	600 000 $ (3)
Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2019 : 57 950 000,00 $
Year 2020 : 34 250 000,00 $
Year 2021 : 20 800 000,00 $
Year 2022 : 5 000 000,00 $
Salary Average Commitment
Year 2019 : 57 950 000,00 $
Year 2020 : 34 250 000,00 $
Year 2021 : 20 800 000,00 $
Year 2022 : 5 000 000,00 $

Farm Players Salaries
Marek Bartanus	120 000 $ (1)
Salary Remaining :	0 $
Ilja Bryzgalov	100 000 $ (1)
Salary Remaining :	0 $
Aleksei Sidulov	100 000 $ (1)
Salary Remaining :	0 $
Misoslav Gemela	100 000 $ (1)
Salary Remaining :	0 $
Dmitry Kulikov	97 500 $ (2)
Salary Remaining :	0 $
Stefan Legein	95 000 $ (1)
Salary Remaining :	0 $
Victor Uchevatov	90 000 $ (1)
Salary Remaining :	0 $
Charlie Coyle	87 500 $ (4)
Salary Remaining :	0 $
Patrice Bergeron	80 000 $ (4)
Salary Remaining :	0 $
Sean Couturier (Out of Payroll)	75 000 $ (1)
Salary Remaining :	0 $
Bruno Cotti	70 000 $ (1)
Salary Remaining :	0 $
Jordan Weal	70 000 $ (4)
Salary Remaining :	0 $
Bernd Nyholm	70 000 $ (2)
Salary Remaining :	0 $
J. C. Lipon	65 000 $ (2)
Salary Remaining :	0 $
Adam Pineault	65 000 $ (1)
Salary Remaining :	0 $
Stanislaus Cuprik	62 500 $ (3)
Salary Remaining :	0 $
Tomas Kozar	60 000 $ (1)
Salary Remaining :	0 $
Aleksandr Zybin	60 000 $ (1)
Salary Remaining :	0 $
Stephon Williams	60 000 $ (2)
Salary Remaining :	0 $
Dominique Ciolino	55 000 $ (1)
Salary Remaining :	0 $
Damien DiLivio	55 000 $ (1)
Salary Remaining :	0 $
Vilhelm Steen	52 500 $ (1)
Salary Remaining :	0 $
Adam Janosik (Out of Payroll)	50 000 $ (4)
Salary Remaining :	0 $
Duncan Siemens	50 000 $ (1)
Salary Remaining :	0 $
Taylor Aronson	50 000 $ (4)
Salary Remaining :	0 $
Enn Oll	47 500 $ (2)
Salary Remaining :	0 $
Bryce Swan	45 000 $ (1)
Salary Remaining :	0 $
Rupert Klimmer	40 000 $ (1)
Salary Remaining :	0 $
Brandon Saad	40 000 $ (1)
Salary Remaining :	0 $
Scott Harrington	40 000 $ (1)
Salary Remaining :	0 $
Ruslan Bashkirov	40 000 $ (1)
Salary Remaining :	0 $
Nick Moutrey	27 500 $ (2)
Salary Remaining :	0 $
Kyle Platzer	27 500 $ (2)
Salary Remaining :	0 $
Andrew Copp	27 500 $ (2)
Salary Remaining :	0 $
Cole Cassels	27 500 $ (2)
Salary Remaining :	0 $
Brian Strait	25 000 $ (1)
Salary Remaining :	0 $
Dylan Labbe	25 000 $ (2)
Salary Remaining :	0 $
Pelle Soderlund	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	38
Salary Commitment
Year 2019 : 2 252 500,00 $
Year 2020 : 875 000,00 $
Year 2021 : 400 000,00 $
Year 2022 : 337 500,00 $
Salary Average Commitment
Year 2019 : 2 252 500,00 $
Year 2020 : 875 000,00 $
Year 2021 : 400 000,00 $
Year 2022 : 337 500,00 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6825 - 96 $ - 5 385 - 78,90%
Level 2:	5775 - 66 $ - 4 516 - 78,20%
Level 3:	2362 - 43 $ - 1 941 - 82,17%
Level 4:	4725 - 28 $ - 3 758 - 79,54%
Luxury:	1313 - 209 $ - 1 201 - 91,45%
Total Attendance :	21000
Farm
Farm Level 1:	2000 - 40 $ - 1 567 - 78,35%
Farm Level 2:	1000 - 20 $ - 783 - 78,29%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 800 - 80,00%
Average Income per Game	1 422 688 $
Year to Date Revenue	58 330 202 $
Farm
Home Games Left	0
Average Attendance - %	2 350 - 78,33%
Average Income per Game	87 489 $
Year to Date Revenue	3 587 068 $
Expense
Pro Players Total Salaries	53 275 000 $
Farm Players Total Salaries	1 732 000 $
Coaches Total Salaries	3 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 768 723 $
Farm Year To Date Expenses	2 836 628 $
Pro Salary Cap To Date	56 768 706 $
Farm Salary Cap To Date	1 636 664 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	419 488 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 968 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	56 768 706 $
Estimate Under Maximum Salary Cap of 63 000 000 $	6 231 294 $
Estimate Over Minimum Salary Cap of 44 000 000 $	12 768 706 $
Current Bank Account	15 472 887 $
Projected Bank Account	15 472 887 $

Pro Players Salaries
Derick Brassard (Out of Payroll)	5 000 000 $ (4)
Salary Remaining :	0 $
Dion Phaneuf	5 000 000 $ (1)
Salary Remaining :	0 $
Chris Stewart	4 500 000 $ (3)
Salary Remaining :	0 $
Akim Aliu	4 500 000 $ (3)
Salary Remaining :	0 $
Luc Bourdon	4 000 000 $ (3)
Salary Remaining :	0 $
Riku Helenius	4 000 000 $ (4)
Salary Remaining :	0 $
Mattias Soderqvist	3 750 000 $ (3)
Salary Remaining :	0 $
Loui Eriksson	3 500 000 $ (3)
Salary Remaining :	0 $
Johannes Salmonsson	3 500 000 $ (2)
Salary Remaining :	0 $
Thomas Hickey	3 000 000 $ (4)
Salary Remaining :	0 $
Sergio Hogan	2 300 000 $ (3)
Salary Remaining :	0 $
Ulf Silander	2 000 000 $ (1)
Salary Remaining :	0 $
Andrej Dyakonov	1 850 000 $ (2)
Salary Remaining :	0 $
Dalibor Rabl	1 800 000 $ (1)
Salary Remaining :	0 $
Ryan Johansen	1 750 000 $ (2)
Salary Remaining :	0 $
Emmanuel Zerillo	1 750 000 $ (1)
Salary Remaining :	0 $
Lars Eller	1 500 000 $ (2)
Salary Remaining :	0 $
Ian Cole	1 300 000 $ (4)
Salary Remaining :	0 $
Pat Bailley	1 000 000 $ (1)
Salary Remaining :	0 $
Cody Goloubef	900 000 $ (1)
Salary Remaining :	0 $
Mark Mitera	500 000 $ (1)
Salary Remaining :	0 $
Jonathon Blum	500 000 $ (1)
Salary Remaining :	0 $
Kenny Fagerholm	375 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2019 : 58 275 000,00 $
Year 2020 : 44 825 000,00 $
Year 2021 : 35 850 000,00 $
Year 2022 : 13 300 000,00 $
Salary Average Commitment
Year 2019 : 58 275 000,00 $
Year 2020 : 44 825 000,00 $
Year 2021 : 35 850 000,00 $
Year 2022 : 13 300 000,00 $

Farm Players Salaries
Brock Nelson	130 000 $ (2)
Salary Remaining :	0 $
Brett Bulmer	130 000 $ (2)
Salary Remaining :	0 $
Marcus Johansson	100 000 $ (3)
Salary Remaining :	0 $
Mart Ilkka	100 000 $ (2)
Salary Remaining :	0 $
Knut Lindfors	97 500 $ (1)
Salary Remaining :	0 $
Luca Sbisa	95 000 $ (2)
Salary Remaining :	0 $
Marius Zberg	87 000 $ (1)
Salary Remaining :	0 $
Karel Rachunek	85 000 $ (1)
Salary Remaining :	0 $
Jordan Caron	75 000 $ (3)
Salary Remaining :	0 $
Matt Clark	65 000 $ (3)
Salary Remaining :	0 $
Stanislav Dzubak	60 000 $ (2)
Salary Remaining :	0 $
Maxime Daigneault	60 000 $ (1)
Salary Remaining :	0 $
Andrei Kudashov	60 000 $ (1)
Salary Remaining :	0 $
Keaton Thompson	57 500 $ (2)
Salary Remaining :	0 $
Brett Ponich	50 000 $ (2)
Salary Remaining :	0 $
Dalyn Flatt	50 000 $ (3)
Salary Remaining :	0 $
Jian-ying Kwan	50 000 $ (1)
Salary Remaining :	0 $
Roman Teslyuk	50 000 $ (2)
Salary Remaining :	0 $
Akihisa Aikyo	50 000 $ (3)
Salary Remaining :	0 $
Dalemir Kalinski	50 000 $ (2)
Salary Remaining :	0 $
Dalibor Terpak	45 000 $ (2)
Salary Remaining :	0 $
Jonas Ahnelov	30 000 $ (2)
Salary Remaining :	0 $
Shane Prince	30 000 $ (1)
Salary Remaining :	0 $
Dan Lavoie	25 000 $ (3)
Salary Remaining :	0 $
Henrik Andersson	20 000 $ (1)
Salary Remaining :	0 $
Jarno Grnlun	20 000 $ (1)
Salary Remaining :	0 $
Robert Rettew	20 000 $ (1)
Salary Remaining :	0 $
Marat Bardin	20 000 $ (1)
Salary Remaining :	0 $
Bedrich Klimt	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 2019 : 1 732 000,00 $
Year 2020 : 1 162 500,00 $
Year 2021 : 365 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 1 732 000,00 $
Year 2020 : 1 162 500,00 $
Year 2021 : 365 000,00 $
Year 2022 : 0,00 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6500 - 88 $ - 6 192 - 95,26%
Level 2:	5500 - 61 $ - 5 183 - 94,23%
Level 3:	2250 - 42 $ - 2 124 - 94,39%
Level 4:	4500 - 25 $ - 4 252 - 94,50%
Luxury:	1250 - 209 $ - 1 194 - 95,48%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 40 $ - 1 613 - 80,64%
Farm Level 2:	1000 - 20 $ - 787 - 78,66%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 944 - 94,72%
Average Income per Game	1 513 359 $
Year to Date Revenue	62 047 712 $
Farm
Home Games Left	0
Average Attendance - %	2 399 - 79,98%
Average Income per Game	71 423 $
Year to Date Revenue	2 928 327 $
Expense
Pro Players Total Salaries	64 325 000 $
Farm Players Total Salaries	2 270 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 191 941 $
Farm Year To Date Expenses	3 599 866 $
Pro Salary Cap To Date	62 291 937 $
Farm Salary Cap To Date	2 499 865 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	506 496 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 306 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 291 937 $
Estimate Under Maximum Salary Cap of 63 000 000 $	708 063 $
Estimate Over Minimum Salary Cap of 44 000 000 $	18 291 937 $
Current Bank Account	4 473 292 $
Projected Bank Account	4 473 292 $

Pro Players Salaries
Tomas Jelinek	7 900 000 $ (1)
Salary Remaining :	0 $
Benoit Pouliot	7 650 000 $ (2)
Salary Remaining :	0 $
Wojtek Wolski	6 000 000 $ (1)
Salary Remaining :	0 $
Sam Gagner	5 500 000 $ (4)
Salary Remaining :	0 $
Steven Stamkos	5 000 000 $ (2)
Salary Remaining :	0 $
Valeri Mikhnovets	4 200 000 $ (3)
Salary Remaining :	0 $
Jordan Staal	4 000 000 $ (2)
Salary Remaining :	0 $
Claude Giroux	4 000 000 $ (2)
Salary Remaining :	0 $
Nikolai Kulemin	3 000 000 $ (3)
Salary Remaining :	0 $
Robert Nilsson	2 700 000 $ (3)
Salary Remaining :	0 $
Erik Johnson	2 250 000 $ (1)
Salary Remaining :	0 $
Carl Visheau	2 100 000 $ (3)
Salary Remaining :	0 $
Mark Fistric	2 000 000 $ (2)
Salary Remaining :	0 $
Patrik Berglund	1 500 000 $ (1)
Salary Remaining :	0 $
Mikko Koskinen	1 400 000 $ (2)
Salary Remaining :	0 $
Erwin Mazza	1 300 000 $ (2)
Salary Remaining :	0 $
Scott Glennie	1 000 000 $ (1)
Salary Remaining :	0 $
Jonathan Huberdeau	1 000 000 $ (1)
Salary Remaining :	0 $
Kyle Beach	925 000 $ (1)
Salary Remaining :	0 $
Roman Josi	900 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 2019 : 64 325 000,00 $
Year 2020 : 42 850 000,00 $
Year 2021 : 17 500 000,00 $
Year 2022 : 5 500 000,00 $
Salary Average Commitment
Year 2019 : 64 325 000,00 $
Year 2020 : 42 850 000,00 $
Year 2021 : 17 500 000,00 $
Year 2022 : 5 500 000,00 $

Farm Players Salaries
Jeff Skinner (Out of Payroll)	200 000 $ (3)
Salary Remaining :	0 $
Radman Botosov	150 000 $ (1)
Salary Remaining :	0 $
Alex Goligoski	110 000 $ (3)
Salary Remaining :	0 $
Austin Watson	100 000 $ (3)
Salary Remaining :	0 $
Ryan Strome	100 000 $ (1)
Salary Remaining :	0 $
Eric Fehr	100 000 $ (3)
Salary Remaining :	0 $
Calvin Pickard	100 000 $ (4)
Salary Remaining :	0 $
Frederik Andersen	100 000 $ (1)
Salary Remaining :	0 $
Ryan Whitney	90 000 $ (1)
Salary Remaining :	0 $
Luke Schenn	85 000 $ (2)
Salary Remaining :	0 $
Antti Alcide	85 000 $ (2)
Salary Remaining :	0 $
Darin Olver	80 000 $ (4)
Salary Remaining :	0 $
Kabok Goukov	80 000 $ (1)
Salary Remaining :	0 $
Kari Lehtonen	80 000 $ (2)
Salary Remaining :	0 $
Calvin De Haan	80 000 $ (3)
Salary Remaining :	0 $
J.T. Miller	75 000 $ (1)
Salary Remaining :	0 $
Dougie Hamilton	75 000 $ (1)
Salary Remaining :	0 $
Zoltan Lucchesi	70 000 $ (1)
Salary Remaining :	0 $
Jason Chimera	50 000 $ (1)
Salary Remaining :	0 $
Milan Bros	50 000 $ (3)
Salary Remaining :	0 $
Jay Bowmeester	50 000 $ (1)
Salary Remaining :	0 $
Mike Morris	50 000 $ (1)
Salary Remaining :	0 $
Jonas Junland	50 000 $ (3)
Salary Remaining :	0 $
Phil Oreskovic	45 000 $ (2)
Salary Remaining :	0 $
Keith Ballard	45 000 $ (1)
Salary Remaining :	0 $
Gerhard Schulde	40 000 $ (1)
Salary Remaining :	0 $
Matt MacKenzie	40 000 $ (4)
Salary Remaining :	0 $
Mattias Janmark-Nylen	30 000 $ (2)
Salary Remaining :	0 $
Chris Vande Velde	30 000 $ (2)
Salary Remaining :	0 $
Zdeno Hulek	25 000 $ (1)
Salary Remaining :	0 $
Jeremy Colliton	25 000 $ (1)
Salary Remaining :	0 $
Shawn Matthias	25 000 $ (1)
Salary Remaining :	0 $
Roland Treffen	25 000 $ (1)
Salary Remaining :	0 $
Sergei Shavarev	25 000 $ (1)
Salary Remaining :	0 $
Mark Katic	25 000 $ (1)
Salary Remaining :	0 $
Markus Zingler	20 000 $ (1)
Salary Remaining :	0 $
Bjorn Bjorklund	20 000 $ (1)
Salary Remaining :	0 $
David Thompson	20 000 $ (1)
Salary Remaining :	0 $
Ian Nykyforuk	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	39
Salary Commitment
Year 2019 : 2 470 000,00 $
Year 2020 : 1 265 000,00 $
Year 2021 : 910 000,00 $
Year 2022 : 220 000,00 $
Salary Average Commitment
Year 2019 : 2 470 000,00 $
Year 2020 : 1 265 000,00 $
Year 2021 : 910 000,00 $
Year 2022 : 220 000,00 $

Scorpions

Arena Capacity - Ticket Price Attendance - %
Arena Name	Preussag Arena
Level 1:	6825 - 95 $ - 5 505 - 80,66%
Level 2:	5775 - 62 $ - 5 422 - 93,89%
Level 3:	2363 - 42 $ - 2 037 - 86,19%
Level 4:	4725 - 26 $ - 4 232 - 89,57%
Luxury:	1312 - 210 $ - 1 099 - 83,75%
Total Attendance :	21000
Farm
Farm Level 1:	2000 - 16 $ - 1 576 - 78,81%
Farm Level 2:	1000 - 9 $ - 783 - 78,34%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 294 - 87,12%
Average Income per Game	1 481 178 $
Year to Date Revenue	60 728 283 $
Farm
Home Games Left	0
Average Attendance - %	2 360 - 78,65%
Average Income per Game	36 313 $
Year to Date Revenue	1 488 814 $
Expense
Pro Players Total Salaries	49 850 000 $
Farm Players Total Salaries	2 070 000 $
Coaches Total Salaries	2 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 729 956 $
Farm Year To Date Expenses	2 770 205 $
Pro Salary Cap To Date	49 729 960 $
Farm Salary Cap To Date	2 070 220 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	392 520 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 694 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	49 729 960 $
Estimate Under Maximum Salary Cap of 63 000 000 $	13 270 040 $
Estimate Over Minimum Salary Cap of 44 000 000 $	5 729 960 $
Current Bank Account	31 916 462 $
Projected Bank Account	31 916 462 $

Pro Players Salaries
Jamie Benn	6 700 000 $ (3)
Salary Remaining :	0 $
Viktor Panin	5 500 000 $ (2)
Salary Remaining :	0 $
Francois Bouchard	3 800 000 $ (1)
Salary Remaining :	0 $
John Tavares	3 500 000 $ (1)
Salary Remaining :	0 $
Joe Barnes	3 500 000 $ (2)
Salary Remaining :	0 $
Kristofer Westblom	3 000 000 $ (3)
Salary Remaining :	0 $
Andrei Kramskoy	3 000 000 $ (1)
Salary Remaining :	0 $
Bernard Roch	2 500 000 $ (2)
Salary Remaining :	0 $
Stanislaus Gabrysh	2 500 000 $ (2)
Salary Remaining :	0 $
Tommi Saarisalo	2 000 000 $ (1)
Salary Remaining :	0 $
Keaton Ellerby	1 800 000 $ (1)
Salary Remaining :	0 $
Hsi-men Xu	1 700 000 $ (2)
Salary Remaining :	0 $
Antonin Holy	1 500 000 $ (1)
Salary Remaining :	0 $
Nino Niederreiter	1 500 000 $ (1)
Salary Remaining :	0 $
Jeremy Smith	1 500 000 $ (1)
Salary Remaining :	0 $
Dylan McIlrath	1 200 000 $ (2)
Salary Remaining :	0 $
Guillaume Latendresse	1 200 000 $ (1)
Salary Remaining :	0 $
William Sweatt	1 000 000 $ (1)
Salary Remaining :	0 $
Nikos Bean	900 000 $ (2)
Salary Remaining :	0 $
Kris Russell	800 000 $ (1)
Salary Remaining :	0 $
Ryan Parent	400 000 $ (1)
Salary Remaining :	0 $
Jordan Smith	350 000 $ (2)
Salary Remaining :	0 $
Koji Matsuhira	0 $ (0)
Salary Remaining :	0 $
Lan-quing Kui	0 $ (0)
Salary Remaining :	0 $
Boris Gardemeister	0 $ (0)
Salary Remaining :	0 $
Lothar Schmitt	0 $ (0)
Salary Remaining :	0 $
Florian Duccio	0 $ (0)
Salary Remaining :	0 $
Doug King	0 $ (0)
Salary Remaining :	0 $
Total Pro Players	28
Salary Commitment
Year 2019 : 49 850 000,00 $
Year 2020 : 27 850 000,00 $
Year 2021 : 9 700 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 49 850 000,00 $
Year 2020 : 27 850 000,00 $
Year 2021 : 9 700 000,00 $
Year 2022 : 0,00 $

Farm Players Salaries
Aleksandr Dryndin	120 000 $ (1)
Salary Remaining :	0 $
Aki Koskinen	120 000 $ (1)
Salary Remaining :	0 $
Marius Schenk	100 000 $ (3)
Salary Remaining :	0 $
Anton Starostenko	100 000 $ (2)
Salary Remaining :	0 $
Ryan Martindale	100 000 $ (3)
Salary Remaining :	0 $
Michael Carman (Out of Payroll)	90 000 $ (1)
Salary Remaining :	0 $
Greg Nemisz	85 000 $ (1)
Salary Remaining :	0 $
Franz Salzgeber	80 000 $ (2)
Salary Remaining :	0 $
Kurt Frauenfelder	80 000 $ (2)
Salary Remaining :	0 $
Hisashi Maki	80 000 $ (1)
Salary Remaining :	0 $
Chris Butler	80 000 $ (1)
Salary Remaining :	0 $
Ruben Renzenbrink	75 000 $ (1)
Salary Remaining :	0 $
Miguel Diplock	75 000 $ (1)
Salary Remaining :	0 $
Jason Clark	75 000 $ (2)
Salary Remaining :	0 $
Yosuke Moritani	70 000 $ (2)
Salary Remaining :	0 $
Ivars Lincuks	70 000 $ (1)
Salary Remaining :	0 $
Drew Shore	65 000 $ (1)
Salary Remaining :	0 $
Scott Wedgewood	60 000 $ (2)
Salary Remaining :	0 $
Steve Mccarthy	60 000 $ (1)
Salary Remaining :	0 $
Mikko Lehtonen	60 000 $ (2)
Salary Remaining :	0 $
Into Janne	60 000 $ (1)
Salary Remaining :	0 $
Bryan Bickell	50 000 $ (1)
Salary Remaining :	0 $
Richard Clune	50 000 $ (1)
Salary Remaining :	0 $
Samiilo Tereshchuk	50 000 $ (1)
Salary Remaining :	0 $
Hideaki Udaka (Out of Payroll)	50 000 $ (1)
Salary Remaining :	0 $
Tyler Biggs	40 000 $ (1)
Salary Remaining :	0 $
Dmitrij Jaskin (Out of Payroll)	40 000 $ (1)
Salary Remaining :	0 $
Ivan Capponi	40 000 $ (1)
Salary Remaining :	0 $
Augustin Girard	40 000 $ (2)
Salary Remaining :	0 $
Flavien Alfieri	40 000 $ (1)
Salary Remaining :	0 $
Koit Pumm	35 000 $ (1)
Salary Remaining :	0 $
Travis Cooper	30 000 $ (1)
Salary Remaining :	0 $
Eric Bibeau	30 000 $ (1)
Salary Remaining :	0 $
Andrei Pedan	30 000 $ (1)
Salary Remaining :	0 $
Yaroslav Aidarov	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	35
Salary Commitment
Year 2019 : 2 250 000,00 $
Year 2020 : 765 000,00 $
Year 2021 : 200 000,00 $
Year 2022 : 0,00 $
Salary Average Commitment
Year 2019 : 2 250 000,00 $
Year 2020 : 765 000,00 $
Year 2021 : 200 000,00 $
Year 2022 : 0,00 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	6500 - 115 $ - 4 616 - 71,02%
Level 2:	5500 - 85 $ - 3 784 - 68,80%
Level 3:	2250 - 68 $ - 1 412 - 62,77%
Level 4:	4500 - 42 $ - 2 848 - 63,28%
Luxury:	1250 - 270 $ - 922 - 73,72%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 559 - 77,94%
Farm Level 2:	1000 - 18 $ - 787 - 78,72%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13 582 - 67,91%
Average Income per Game	1 345 512 $
Year to Date Revenue	55 166 000 $
Farm
Home Games Left	0
Average Attendance - %	2 346 - 78,20%
Average Income per Game	71 658 $
Year to Date Revenue	2 937 980 $
Expense
Pro Players Total Salaries	63 100 000 $
Farm Players Total Salaries	2 204 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 827 548 $
Farm Year To Date Expenses	3 024 721 $
Pro Salary Cap To Date	60 327 551 $
Farm Salary Cap To Date	2 290 040 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	496 850 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 774 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	60 327 551 $
Estimate Under Maximum Salary Cap of 63 000 000 $	2 672 449 $
Estimate Over Minimum Salary Cap of 44 000 000 $	16 327 551 $
Current Bank Account	8 763 014 $
Projected Bank Account	8 763 014 $

Pro Players Salaries
Bryan Little	7 500 000 $ (3)
Salary Remaining :	0 $
Maksim Khavanov	6 700 000 $ (1)
Salary Remaining :	0 $
Tobias Stephan	6 000 000 $ (1)
Salary Remaining :	0 $
Anze Kopitar	6 000 000 $ (1)
Salary Remaining :	0 $
Baltabek Doulova	5 900 000 $ (4)
Salary Remaining :	0 $
Renat Bukin	5 000 000 $ (4)
Salary Remaining :	0 $
Marek Wadnizak	4 750 000 $ (3)
Salary Remaining :	0 $
Lukas Nedve	4 000 000 $ (3)
Salary Remaining :	0 $
Jeff Onu	2 800 000 $ (2)
Salary Remaining :	0 $
Kyrill Lyamin	2 500 000 $ (3)
Salary Remaining :	0 $
Dave Matte	2 500 000 $ (3)
Salary Remaining :	0 $
Tony Carlson	1 700 000 $ (1)
Salary Remaining :	0 $
Tyler Plante	1 300 000 $ (1)
Salary Remaining :	0 $
Dan-zu Dee	1 250 000 $ (2)
Salary Remaining :	0 $
Harrison Reed	1 100 000 $ (1)
Salary Remaining :	0 $
Alexei Brechkovsky	950 000 $ (2)
Salary Remaining :	0 $
Kenji Yoshioka	700 000 $ (1)
Salary Remaining :	0 $
Ted Ruth	650 000 $ (1)
Salary Remaining :	0 $
Chocimir Rudzynski	500 000 $ (1)
Salary Remaining :	0 $
Jim Jiminez	500 000 $ (1)
Salary Remaining :	0 $
David Perron	450 000 $ (1)
Salary Remaining :	0 $
Petri Koivurinne	350 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2019 : 63 100 000,00 $
Year 2020 : 37 500 000,00 $
Year 2021 : 32 150 000,00 $
Year 2022 : 10 900 000,00 $
Salary Average Commitment
Year 2019 : 63 100 000,00 $
Year 2020 : 37 500 000,00 $
Year 2021 : 32 150 000,00 $
Year 2022 : 10 900 000,00 $

Farm Players Salaries
Alexander Auld	100 000 $ (1)
Salary Remaining :	0 $
P.K. Subban	100 000 $ (2)
Salary Remaining :	0 $
Keith Seabrook	98 000 $ (1)
Salary Remaining :	0 $
Dave Bolland	95 000 $ (1)
Salary Remaining :	0 $
Tony Cody	95 000 $ (1)
Salary Remaining :	0 $
Scott Jackson	90 000 $ (1)
Salary Remaining :	0 $
Ville Immonen	90 000 $ (2)
Salary Remaining :	0 $
Olivier Hornbostel	87 000 $ (1)
Salary Remaining :	0 $
Artem Anisimov	85 000 $ (2)
Salary Remaining :	0 $
Mike Weber	85 000 $ (3)
Salary Remaining :	0 $
Vranka Hirko	85 000 $ (1)
Salary Remaining :	0 $
Ben Harpur	80 000 $ (2)
Salary Remaining :	0 $
Bud Holloway	70 000 $ (4)
Salary Remaining :	0 $
Kenny Ryan	70 000 $ (2)
Salary Remaining :	0 $
Spencer Machacek	65 000 $ (3)
Salary Remaining :	0 $
Ludvig Rensfeldt	65 000 $ (4)
Salary Remaining :	0 $
Anton Lander	65 000 $ (1)
Salary Remaining :	0 $
Jarno Lestinen	65 000 $ (1)
Salary Remaining :	0 $
Lucas Taricco	60 000 $ (4)
Salary Remaining :	0 $
Roslan Majerczyk	60 000 $ (4)
Salary Remaining :	0 $
Mikhail Nostinikovsky	60 000 $ (4)
Salary Remaining :	0 $
Garrett Klotz	55 000 $ (1)
Salary Remaining :	0 $
Henrik Sedin	52 500 $ (1)
Salary Remaining :	0 $
Jarrod Maidens	51 500 $ (1)
Salary Remaining :	0 $
Ludwig Reithoffer	50 000 $ (1)
Salary Remaining :	0 $
Arnost Pescha	40 000 $ (4)
Salary Remaining :	0 $
Ryan Thang	40 000 $ (4)
Salary Remaining :	0 $
Joel Edmundson	40 000 $ (1)
Salary Remaining :	0 $
Blake Coleman	30 000 $ (1)
Salary Remaining :	0 $
Nicholas Shore	30 000 $ (1)
Salary Remaining :	0 $
Bruno Feuerstein (Out of Payroll)	30 000 $ (1)
Salary Remaining :	0 $
Manfred Lehmann	30 000 $ (1)
Salary Remaining :	0 $
Nate Hagemo	30 000 $ (1)
Salary Remaining :	0 $
Steven Fogarty	30 000 $ (1)
Salary Remaining :	0 $
Matthew Nieto	30 000 $ (1)
Salary Remaining :	0 $
Richard Zmelik	25 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2019 : 2 234 000,00 $
Year 2020 : 995 000,00 $
Year 2021 : 570 000,00 $
Year 2022 : 420 000,00 $
Salary Average Commitment
Year 2019 : 2 234 000,00 $
Year 2020 : 995 000,00 $
Year 2021 : 570 000,00 $
Year 2022 : 420 000,00 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Palace
Level 1:	6200 - 95 $ - 4 801 - 77,44%
Level 2:	5200 - 65 $ - 3 893 - 74,87%
Level 3:	2020 - 41 $ - 1 759 - 87,09%
Level 4:	4000 - 30 $ - 3 179 - 79,47%
Luxury:	1000 - 210 $ - 885 - 88,53%
Total Attendance :	18420
Farm
Farm Level 1:	2000 - 30 $ - 1 579 - 78,96%
Farm Level 2:	1000 - 20 $ - 792 - 79,24%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14 517 - 78,81%
Average Income per Game	1 377 010 $
Year to Date Revenue	56 457 417 $
Farm
Home Games Left	0
Average Attendance - %	2 372 - 79,05%
Average Income per Game	72 706 $
Year to Date Revenue	2 980 941 $
Expense
Pro Players Total Salaries	68 100 000 $
Farm Players Total Salaries	1 632 500 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 173 614 $
Farm Year To Date Expenses	3 217 249 $
Pro Salary Cap To Date	61 173 617 $
Farm Salary Cap To Date	1 717 259 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	536 220 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 601 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 173 617 $
Estimate Under Maximum Salary Cap of 63 000 000 $	1 826 383 $
Estimate Over Minimum Salary Cap of 44 000 000 $	17 173 617 $
Current Bank Account	4 969 895 $
Projected Bank Account	4 969 895 $

Pro Players Salaries
Patrik Stefan	9 000 000 $ (1)
Salary Remaining :	0 $
Eric Staal	8 500 000 $ (3)
Salary Remaining :	0 $
Brian Brousseau	6 000 000 $ (1)
Salary Remaining :	0 $
Jeff Tambellini	4 250 000 $ (1)
Salary Remaining :	0 $
Brent Seabrook	4 200 000 $ (2)
Salary Remaining :	0 $
Brent Riley	4 000 000 $ (2)
Salary Remaining :	0 $
Henrik Lundqvist	4 000 000 $ (1)
Salary Remaining :	0 $
Henrik Koivisto	3 500 000 $ (2)
Salary Remaining :	0 $
Oleg Antropov	2 800 000 $ (2)
Salary Remaining :	0 $
Braydon Coburn	2 250 000 $ (2)
Salary Remaining :	0 $
Kenndal McArdle	2 200 000 $ (1)
Salary Remaining :	0 $
Peter Lizanich	2 000 000 $ (3)
Salary Remaining :	0 $
Joseph Palmer	2 000 000 $ (1)
Salary Remaining :	0 $
Manfred Staubel	2 000 000 $ (4)
Salary Remaining :	0 $
Matt Pelech	1 900 000 $ (1)
Salary Remaining :	0 $
Paul Stastny	1 500 000 $ (1)
Salary Remaining :	0 $
Beau Bennett	1 400 000 $ (2)
Salary Remaining :	0 $
Evan Brophey	1 200 000 $ (1)
Salary Remaining :	0 $
Vladimir Zharkov	1 000 000 $ (1)
Salary Remaining :	0 $
Viktor Tikhonov	1 000 000 $ (1)
Salary Remaining :	0 $
Jonathan Drouin	1 000 000 $ (3)
Salary Remaining :	0 $
Justin Schultz	850 000 $ (1)
Salary Remaining :	0 $
Lubor Korinek	800 000 $ (3)
Salary Remaining :	0 $
Brock Beukeboom	750 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 68 100 000,00 $
Year 2020 : 33 200 000,00 $
Year 2021 : 14 300 000,00 $
Year 2022 : 2 000 000,00 $
Salary Average Commitment
Year 2019 : 68 100 000,00 $
Year 2020 : 33 200 000,00 $
Year 2021 : 14 300 000,00 $
Year 2022 : 2 000 000,00 $

Farm Players Salaries
Joe Rullier	100 000 $ (1)
Salary Remaining :	0 $
Evgeny Kuznetsov	90 000 $ (3)
Salary Remaining :	0 $
Tyler Myers	85 000 $ (2)
Salary Remaining :	0 $
Tomko Potsiluyko	80 000 $ (1)
Salary Remaining :	0 $
Ryan Spooner	80 000 $ (3)
Salary Remaining :	0 $
Marek Pekarek	80 000 $ (1)
Salary Remaining :	0 $
Mark Scheifele	75 000 $ (1)
Salary Remaining :	0 $
Mark Fraser (Out of Payroll)	70 000 $ (1)
Salary Remaining :	0 $
Johan Larsson	70 000 $ (4)
Salary Remaining :	0 $
Corey Tropp	65 000 $ (2)
Salary Remaining :	0 $
Roman Voloshenko	65 000 $ (1)
Salary Remaining :	0 $
Anders Nilsson	50 000 $ (1)
Salary Remaining :	0 $
Jimmy Hayes	47 500 $ (1)
Salary Remaining :	0 $
Guntis Pauluks	40 000 $ (2)
Salary Remaining :	0 $
Brandon Pirri	40 000 $ (3)
Salary Remaining :	0 $
Per-Axel Myrdal	40 000 $ (3)
Salary Remaining :	0 $
Nicklas Jensen	40 000 $ (1)
Salary Remaining :	0 $
Kim Grasvic	40 000 $ (3)
Salary Remaining :	0 $
Inge Bjoernson	35 000 $ (2)
Salary Remaining :	0 $
Vlastimil Haisman	30 000 $ (3)
Salary Remaining :	0 $
Dmitri Orlov	30 000 $ (3)
Salary Remaining :	0 $
Stepan Vickers	30 000 $ (3)
Salary Remaining :	0 $
Hiroshi Yoshida	30 000 $ (2)
Salary Remaining :	0 $
David Leneveu	25 000 $ (1)
Salary Remaining :	0 $
Jack Rutherford	25 000 $ (1)
Salary Remaining :	0 $
Tom Nicolson	25 000 $ (1)
Salary Remaining :	0 $
Nick Schultz	25 000 $ (1)
Salary Remaining :	0 $
Charley Lard	25 000 $ (1)
Salary Remaining :	0 $
Dainis Ritums	25 000 $ (1)
Salary Remaining :	0 $
Patrick Vanek	25 000 $ (1)
Salary Remaining :	0 $
Dan Leblond	25 000 $ (1)
Salary Remaining :	0 $
Louie Caporusso	25 000 $ (1)
Salary Remaining :	0 $
Cal Clutterbuck	25 000 $ (1)
Salary Remaining :	0 $
Dunc Betournay	25 000 $ (1)
Salary Remaining :	0 $
Kyle Chapmann	25 000 $ (1)
Salary Remaining :	0 $
Greg Korn	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2019 : 1 632 500,00 $
Year 2020 : 705 000,00 $
Year 2021 : 450 000,00 $
Year 2022 : 70 000,00 $
Salary Average Commitment
Year 2019 : 1 632 500,00 $
Year 2020 : 705 000,00 $
Year 2021 : 450 000,00 $
Year 2022 : 70 000,00 $

Sparta

Arena Capacity - Ticket Price Attendance - %
Arena Name	Paegas Arena
Level 1:	6500 - 88 $ - 6 364 - 97,91%
Level 2:	5500 - 51 $ - 5 449 - 99,07%
Level 3:	2250 - 37 $ - 2 187 - 97,22%
Level 4:	4500 - 24 $ - 4 393 - 97,63%
Luxury:	1250 - 165 $ - 1 225 - 98,01%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 10 $ - 1 597 - 79,86%
Farm Level 2:	1000 - 5 $ - 782 - 78,23%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	19 619 - 98,09%
Average Income per Game	1 389 394 $
Year to Date Revenue	56 965 142 $
Farm
Home Games Left	0
Average Attendance - %	2 380 - 79,32%
Average Income per Game	25 615 $
Year to Date Revenue	1 050 203 $
Expense
Pro Players Total Salaries	78 790 000 $
Farm Players Total Salaries	1 652 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 301 810 $
Farm Year To Date Expenses	2 237 071 $
Pro Salary Cap To Date	61 301 804 $
Farm Salary Cap To Date	1 737 052 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	620 394 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 323 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 301 804 $
Estimate Under Maximum Salary Cap of 63 000 000 $	1 698 196 $
Estimate Over Minimum Salary Cap of 44 000 000 $	17 301 804 $
Current Bank Account	6 346 169 $
Projected Bank Account	6 346 169 $

Pro Players Salaries
Rick Nash	8 000 000 $ (1)
Salary Remaining :	0 $
Dan Blackburn	7 500 000 $ (1)
Salary Remaining :	0 $
Zach Parise	6 600 000 $ (3)
Salary Remaining :	0 $
Joffrey Lupul	6 500 000 $ (1)
Salary Remaining :	0 $
Ryan Suter	6 000 000 $ (3)
Salary Remaining :	0 $
Steve Bernier	4 490 000 $ (3)
Salary Remaining :	0 $
Elias Hjertstedt	4 000 000 $ (3)
Salary Remaining :	0 $
Al Touranger	3 800 000 $ (1)
Salary Remaining :	0 $
Maczysz Olitski	3 750 000 $ (1)
Salary Remaining :	0 $
Daniil Lodygin	3 500 000 $ (3)
Salary Remaining :	0 $
Gunther Maurer	3 200 000 $ (3)
Salary Remaining :	0 $
Jeff Zatkoff	3 000 000 $ (4)
Salary Remaining :	0 $
Zigmund Banka	2 700 000 $ (2)
Salary Remaining :	0 $
Janne Hstman	2 500 000 $ (1)
Salary Remaining :	0 $
Marc-Edouard Vlasic (Out of Payroll)	2 050 000 $ (3)
Salary Remaining :	0 $
Danny Richmond	2 000 000 $ (1)
Salary Remaining :	0 $
Hkan Hallstrm	2 000 000 $ (2)
Salary Remaining :	0 $
Matt Niskanen	1 900 000 $ (1)
Salary Remaining :	0 $
Chris Durand	1 750 000 $ (1)
Salary Remaining :	0 $
Jesper Wiklund	1 550 000 $ (3)
Salary Remaining :	0 $
Erwin Quentin	1 500 000 $ (2)
Salary Remaining :	0 $
Logan Couture	900 000 $ (1)
Salary Remaining :	0 $
Aleksas Gaizauskas	650 000 $ (1)
Salary Remaining :	0 $
Frederic Kelly	650 000 $ (1)
Salary Remaining :	0 $
Jakub Klepis	350 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2019 : 80 840 000,00 $
Year 2020 : 40 940 000,00 $
Year 2021 : 34 390 000,00 $
Year 2022 : 3 000 000,00 $
Salary Average Commitment
Year 2019 : 80 840 000,00 $
Year 2020 : 40 940 000,00 $
Year 2021 : 34 390 000,00 $
Year 2022 : 3 000 000,00 $

Farm Players Salaries
Sergei Semin	200 000 $ (1)
Salary Remaining :	0 $
Jose Theodore	135 000 $ (1)
Salary Remaining :	0 $
Premysl Vessely	100 000 $ (1)
Salary Remaining :	0 $
Yu-shu Moy	90 000 $ (2)
Salary Remaining :	0 $
Roman Kratochvilov (Out of Payroll)	80 000 $ (3)
Salary Remaining :	0 $
Tomas Cernosek	80 000 $ (1)
Salary Remaining :	0 $
Andrei Dryndin	80 000 $ (1)
Salary Remaining :	0 $
Mario Kelner	70 000 $ (1)
Salary Remaining :	0 $
Kris Chucko	60 000 $ (1)
Salary Remaining :	0 $
Sebastian Wannstrom	52 500 $ (4)
Salary Remaining :	0 $
Lubomir Smitala	50 000 $ (2)
Salary Remaining :	0 $
Rolf Schjerven	50 000 $ (4)
Salary Remaining :	0 $
Normy Unfosse	50 000 $ (1)
Salary Remaining :	0 $
Steven Kampfer	45 000 $ (3)
Salary Remaining :	0 $
Patrick White	42 000 $ (1)
Salary Remaining :	0 $
Logan Shaw	40 000 $ (1)
Salary Remaining :	0 $
Eduard Formanov	35 000 $ (1)
Salary Remaining :	0 $
Igor Noga	35 000 $ (1)
Salary Remaining :	0 $
Janos Maco	35 000 $ (1)
Salary Remaining :	0 $
Pavel Buchnevich	30 000 $ (3)
Salary Remaining :	0 $
Tarvydas Drotvinas	30 000 $ (4)
Salary Remaining :	0 $
Dalibor Hrusak	30 000 $ (1)
Salary Remaining :	0 $
Dan Fritsche	30 000 $ (2)
Salary Remaining :	0 $
Andy Andreoff	30 000 $ (1)
Salary Remaining :	0 $
Ilia Klochkova	27 500 $ (1)
Salary Remaining :	0 $
Gah-fat Sui	27 500 $ (1)
Salary Remaining :	0 $
Ville Almila	27 500 $ (1)
Salary Remaining :	0 $
Michael Leighton	27 500 $ (1)
Salary Remaining :	0 $
Olaf Junghnel	27 500 $ (1)
Salary Remaining :	0 $
Mason Geertsen (Out of Payroll)	25 000 $ (2)
Salary Remaining :	0 $
Erik Hultgren	25 000 $ (1)
Salary Remaining :	0 $
Carter Verhaeghe	25 000 $ (2)
Salary Remaining :	0 $
Kevin Shattenkirk	25 000 $ (1)
Salary Remaining :	0 $
Michael Downing	20 000 $ (2)
Salary Remaining :	0 $
Jonathan Ford	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	35
Salary Commitment
Year 2019 : 1 757 000,00 $
Year 2020 : 527 500,00 $
Year 2021 : 287 500,00 $
Year 2022 : 132 500,00 $
Salary Average Commitment
Year 2019 : 1 757 000,00 $
Year 2020 : 527 500,00 $
Year 2021 : 287 500,00 $
Year 2022 : 132 500,00 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6300 - 95 $ - 5 318 - 84,42%
Level 2:	5200 - 70 $ - 4 182 - 80,41%
Level 3:	2100 - 42 $ - 1 857 - 88,43%
Level 4:	4200 - 25 $ - 3 565 - 84,87%
Luxury:	1017 - 222 $ - 940 - 92,38%
Total Attendance :	18817
Farm
Farm Level 1:	2000 - 22 $ - 1 584 - 79,20%
Farm Level 2:	1000 - 14 $ - 786 - 78,62%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 861 - 84,29%
Average Income per Game	1 394 837 $
Year to Date Revenue	57 188 332 $
Farm
Home Games Left	0
Average Attendance - %	2 370 - 79,01%
Average Income per Game	44 645 $
Year to Date Revenue	1 830 432 $
Expense
Pro Players Total Salaries	63 150 000 $
Farm Players Total Salaries	2 125 000 $
Coaches Total Salaries	3 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 406 302 $
Farm Year To Date Expenses	3 012 820 $
Pro Salary Cap To Date	61 906 302 $
Farm Salary Cap To Date	1 912 817 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	497 244 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 137 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 906 302 $
Estimate Under Maximum Salary Cap of 63 000 000 $	1 093 698 $
Estimate Over Minimum Salary Cap of 44 000 000 $	17 906 302 $
Current Bank Account	4 906 806 $
Projected Bank Account	4 906 806 $

Pro Players Salaries
Lev Zablosky	7 500 000 $ (3)
Salary Remaining :	0 $
Nicklas Backstrom	7 000 000 $ (3)
Salary Remaining :	0 $
Carey Price	6 600 000 $ (4)
Salary Remaining :	0 $
Jakub Voracek	5 000 000 $ (3)
Salary Remaining :	0 $
Maximo Massari	4 600 000 $ (4)
Salary Remaining :	0 $
Cameron Barker	4 000 000 $ (2)
Salary Remaining :	0 $
Jonas Lidbrandt	3 850 000 $ (2)
Salary Remaining :	0 $
Tyler Seguin	3 500 000 $ (3)
Salary Remaining :	0 $
Philippe Gogulla	3 200 000 $ (2)
Salary Remaining :	0 $
Simon Gamache	2 700 000 $ (2)
Salary Remaining :	0 $
Riley Sheahan	2 250 000 $ (3)
Salary Remaining :	0 $
Philippe Shand	2 000 000 $ (1)
Salary Remaining :	0 $
Josh Bailey	2 000 000 $ (2)
Salary Remaining :	0 $
Mikael Granlund	1 800 000 $ (3)
Salary Remaining :	0 $
David Rundblad	1 500 000 $ (1)
Salary Remaining :	0 $
Gustav Sebek	1 200 000 $ (3)
Salary Remaining :	0 $
Robin Travanti	1 000 000 $ (2)
Salary Remaining :	0 $
Ryan Nugent-Hopkins	1 000 000 $ (1)
Salary Remaining :	0 $
Vitaly Anikeyenko	1 000 000 $ (1)
Salary Remaining :	0 $
Michel Francis	800 000 $ (2)
Salary Remaining :	0 $
Carl Sneep	450 000 $ (1)
Salary Remaining :	0 $
Jaroslav Bros	200 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2019 : 63 150 000,00 $
Year 2020 : 57 200 000,00 $
Year 2021 : 39 450 000,00 $
Year 2022 : 11 200 000,00 $
Salary Average Commitment
Year 2019 : 63 150 000,00 $
Year 2020 : 57 200 000,00 $
Year 2021 : 39 450 000,00 $
Year 2022 : 11 200 000,00 $

Farm Players Salaries
Mark Strudwick	120 000 $ (1)
Salary Remaining :	0 $
Lelistryj Wajda	105 000 $ (1)
Salary Remaining :	0 $
Adam Larsson	100 000 $ (1)
Salary Remaining :	0 $
Michael Dal Colle	100 000 $ (4)
Salary Remaining :	0 $
Per Tellqvist	100 000 $ (2)
Salary Remaining :	0 $
Raymond Sawada	90 000 $ (2)
Salary Remaining :	0 $
Dan Bertram	90 000 $ (1)
Salary Remaining :	0 $
Oscar Moller (Out of Payroll)	90 000 $ (2)
Salary Remaining :	0 $
Xavier Letendre	87 500 $ (1)
Salary Remaining :	0 $
Martin Marincin	85 000 $ (4)
Salary Remaining :	0 $
Jin Sang	85 000 $ (2)
Salary Remaining :	0 $
Igor Luchinkin	85 000 $ (1)
Salary Remaining :	0 $
Hugh Jessiman	85 000 $ (1)
Salary Remaining :	0 $
Roger Manoury	80 000 $ (2)
Salary Remaining :	0 $
Jonathan Masse	80 000 $ (1)
Salary Remaining :	0 $
Eric Gelinas	75 000 $ (1)
Salary Remaining :	0 $
Jacob Trouba	75 000 $ (2)
Salary Remaining :	0 $
David Lefrancois	70 000 $ (1)
Salary Remaining :	0 $
Anthony Mantha	50 000 $ (3)
Salary Remaining :	0 $
Maxim Mayorov	50 000 $ (1)
Salary Remaining :	0 $
Ivo Vostrak	50 000 $ (1)
Salary Remaining :	0 $
Zack Phillips	50 000 $ (1)
Salary Remaining :	0 $
Alexei Petrenko	50 000 $ (2)
Salary Remaining :	0 $
Alexander Javin	42 500 $ (1)
Salary Remaining :	0 $
Rocco Grimaldi	40 000 $ (1)
Salary Remaining :	0 $
William Karlsson	40 000 $ (1)
Salary Remaining :	0 $
David Honzik	30 000 $ (1)
Salary Remaining :	0 $
Harrison Ruopp	30 000 $ (1)
Salary Remaining :	0 $
David Backes	20 000 $ (1)
Salary Remaining :	0 $
Nazer Ospanov	20 000 $ (2)
Salary Remaining :	0 $
Steponas Grienevicius	20 000 $ (1)
Salary Remaining :	0 $
Guy Ratchuk	20 000 $ (1)
Salary Remaining :	0 $
Tatu Pekkala	20 000 $ (2)
Salary Remaining :	0 $
Andrei Bakhmutov	20 000 $ (3)
Salary Remaining :	0 $
Jaroslav Mrazek	20 000 $ (3)
Salary Remaining :	0 $
Jason Shack	20 000 $ (1)
Salary Remaining :	0 $
Olivier Geiger	20 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	37
Salary Commitment
Year 2019 : 2 215 000,00 $
Year 2020 : 905 000,00 $
Year 2021 : 275 000,00 $
Year 2022 : 185 000,00 $
Salary Average Commitment
Year 2019 : 2 215 000,00 $
Year 2020 : 905 000,00 $
Year 2021 : 275 000,00 $
Year 2022 : 185 000,00 $

TPS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Elysee Arena
Level 1:	6500 - 87 $ - 6 116 - 94,09%
Level 2:	5500 - 61 $ - 5 179 - 94,17%
Level 3:	2250 - 42 $ - 2 091 - 92,91%
Level 4:	4500 - 23 $ - 4 367 - 97,05%
Luxury:	1250 - 198 $ - 1 215 - 97,20%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 42 $ - 1 576 - 78,80%
Farm Level 2:	1000 - 29 $ - 787 - 78,70%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 969 - 94,84%
Average Income per Game	1 497 721 $
Year to Date Revenue	61 406 565 $
Farm
Home Games Left	0
Average Attendance - %	2 363 - 78,77%
Average Income per Game	106 283 $
Year to Date Revenue	4 357 586 $
Expense
Pro Players Total Salaries	60 300 000 $
Farm Players Total Salaries	1 740 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 016 139 $
Farm Year To Date Expenses	2 538 063 $
Pro Salary Cap To Date	57 979 926 $
Farm Salary Cap To Date	1 738 079 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	474 803 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 032 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 979 926 $
Estimate Under Maximum Salary Cap of 63 000 000 $	5 020 074 $
Estimate Over Minimum Salary Cap of 44 000 000 $	13 979 926 $
Current Bank Account	2 106 703 $
Projected Bank Account	2 106 703 $

Pro Players Salaries
Ilya Kovalchuk	10 000 000 $ (3)
Salary Remaining :	0 $
Duncan Keith	10 000 000 $ (1)
Salary Remaining :	0 $
Dmitri Tertyshny	4 000 000 $ (2)
Salary Remaining :	0 $
James Reimer	3 500 000 $ (3)
Salary Remaining :	0 $
Egon Graupe	3 000 000 $ (4)
Salary Remaining :	0 $
Armands Sirokovs	2 600 000 $ (1)
Salary Remaining :	0 $
Lauri Ojamaa	2 500 000 $ (1)
Salary Remaining :	0 $
Ilja Zubov	2 250 000 $ (2)
Salary Remaining :	0 $
Yuri Alexandrov	2 250 000 $ (2)
Salary Remaining :	0 $
Jonathan-Ismael Diaby	2 100 000 $ (1)
Salary Remaining :	0 $
Justin Williams	1 900 000 $ (1)
Salary Remaining :	0 $
Arvo Sihvonen	1 900 000 $ (1)
Salary Remaining :	0 $
Dustin Kohn	1 700 000 $ (1)
Salary Remaining :	0 $
Alex Plante	1 700 000 $ (4)
Salary Remaining :	0 $
Grant Lewis	1 500 000 $ (2)
Salary Remaining :	0 $
David Shantz	1 500 000 $ (2)
Salary Remaining :	0 $
Timo Pielmeier	1 300 000 $ (2)
Salary Remaining :	0 $
Brett MacLean	1 300 000 $ (1)
Salary Remaining :	0 $
Milan Lucic	1 250 000 $ (2)
Salary Remaining :	0 $
Cory Emmerton	1 200 000 $ (2)
Salary Remaining :	0 $
Philip McRae	1 000 000 $ (1)
Salary Remaining :	0 $
Karl Alzner	900 000 $ (1)
Salary Remaining :	0 $
Martinus Traa	750 000 $ (1)
Salary Remaining :	0 $
Mike Smith	200 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2019 : 60 300 000,00 $
Year 2020 : 33 450 000,00 $
Year 2021 : 18 200 000,00 $
Year 2022 : 4 700 000,00 $
Salary Average Commitment
Year 2019 : 60 300 000,00 $
Year 2020 : 33 450 000,00 $
Year 2021 : 18 200 000,00 $
Year 2022 : 4 700 000,00 $

Farm Players Salaries
Daultan Leveille	140 000 $ (1)
Salary Remaining :	0 $
Juuse Saros	135 000 $ (2)
Salary Remaining :	0 $
Thomas Di Pauli	110 000 $ (1)
Salary Remaining :	0 $
Gabriel Landeskog	100 000 $ (1)
Salary Remaining :	0 $
Bryan Cameron	100 000 $ (4)
Salary Remaining :	0 $
Jason Gregoire	100 000 $ (2)
Salary Remaining :	0 $
Daniel Rahimi	80 000 $ (1)
Salary Remaining :	0 $
Jerome Gauthier-Leduc	75 000 $ (2)
Salary Remaining :	0 $
Bogdan Yakimov	67 500 $ (2)
Salary Remaining :	0 $
Tommy Sestito	65 000 $ (3)
Salary Remaining :	0 $
Alexandre Grenier	60 000 $ (2)
Salary Remaining :	0 $
Alexander Guptill	50 000 $ (4)
Salary Remaining :	0 $
Nick Petrecki	50 000 $ (1)
Salary Remaining :	0 $
Karl Hengst	45 000 $ (3)
Salary Remaining :	0 $
Scott Hartnell	40 000 $ (1)
Salary Remaining :	0 $
Jesse Joensuu	40 000 $ (3)
Salary Remaining :	0 $
William Scilacci	35 000 $ (3)
Salary Remaining :	0 $
Thomas Daniele	32 500 $ (3)
Salary Remaining :	0 $
Hiroshi Yamasaki	32 500 $ (3)
Salary Remaining :	0 $
Genadijs Voss	32 000 $ (1)
Salary Remaining :	0 $
Tony Aguirre	31 500 $ (1)
Salary Remaining :	0 $
Tommy Cross	25 000 $ (1)
Salary Remaining :	0 $
Aidan Muir	25 000 $ (2)
Salary Remaining :	0 $
Peter Bohman	24 000 $ (1)
Salary Remaining :	0 $
Joakim Nordstrom	22 500 $ (3)
Salary Remaining :	0 $
Rinat Salnikov	22 500 $ (2)
Salary Remaining :	0 $
Justin Sefton	20 000 $ (3)
Salary Remaining :	0 $
Tomas Andersson	20 000 $ (1)
Salary Remaining :	0 $
Daniel Catenacci	20 000 $ (3)
Salary Remaining :	0 $
Knut Pettersson	20 000 $ (1)
Salary Remaining :	0 $
Christian Bucholtz	20 000 $ (1)
Salary Remaining :	0 $
Andreas Frielinghaus	20 000 $ (1)
Salary Remaining :	0 $
Alex Kvachuk	20 000 $ (1)
Salary Remaining :	0 $
Mike Hoeffel	20 000 $ (1)
Salary Remaining :	0 $
Wayne Simmonds	20 000 $ (3)
Salary Remaining :	0 $
Artem Nesterov	20 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2019 : 1 740 000,00 $
Year 2020 : 987 500,00 $
Year 2021 : 502 500,00 $
Year 2022 : 150 000,00 $
Salary Average Commitment
Year 2019 : 1 740 000,00 $
Year 2020 : 987 500,00 $
Year 2021 : 502 500,00 $
Year 2022 : 150 000,00 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 63 000 000 $	Over Minimum of 44 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	36 611 600 $	58 096 494 $	4 903 506 $	14 096 494 $	27	31	58
Blackhawks	46 916 962 $	53 475 183 $	9 524 817 $	9 475 183 $	30	31	61
Blue Bulls	60 012 032 $	61 127 752 $	1 872 248 $	17 127 752 $	26	34	60
Blues	65 980 874 $	56 094 902 $	6 905 098 $	12 094 902 $	24	26	50
Bruins	(1 017 854 $)	61 830 704 $	1 169 296 $	17 830 704 $	23	41	64
Canadiens	14 390 808 $	59 393 915 $	3 606 085 $	15 393 915 $	21	37	58
Canucks	15 496 953 $	53 763 011 $	9 236 989 $	9 763 011 $	23	32	55
Capitals	8 889 269 $	60 594 708 $	2 405 292 $	16 594 708 $	22	36	58
Devils	45 899 109 $	62 343 299 $	656 701 $	18 343 299 $	20	33	53
Dynamo	33 605 997 $	49 807 864 $	13 192 136 $	5 807 864 $	22	31	53
Flames	1 977 852 $	55 642 114 $	7 357 886 $	11 642 114 $	26	36	62
Flyers	8 025 178 $	52 092 500 $	10 907 500 $	8 092 500 $	25	40	65
FV	8 263 466 $	56 361 023 $	6 638 977 $	12 361 023 $	22	36	58
HC	38 421 418 $	58 041 336 $	4 958 664 $	14 041 336 $	21	42	63
Islanders	19 697 211 $	54 176 575 $	8 823 425 $	10 176 575 $	22	35	57
Kings	56 042 508 $	47 765 333 $	15 234 667 $	3 765 333 $	25	32	57
Maple Leafs	15 876 491 $	61 950 382 $	1 049 618 $	17 950 382 $	22	34	56
National	4 576 091 $	51 312 019 $	11 687 981 $	7 312 019 $	23	32	55
Nordiques	18 690 614 $	46 033 079 $	16 966 921 $	2 033 079 $	24	33	57
Penguins	45 464 220 $	57 959 436 $	5 040 564 $	13 959 436 $	26	38	64
Rangers	15 472 887 $	56 768 706 $	6 231 294 $	12 768 706 $	23	29	52
Red Wings	4 473 292 $	62 291 937 $	708 063 $	18 291 937 $	20	39	59
Scorpions	31 916 462 $	49 729 960 $	13 270 040 $	5 729 960 $	28	35	63
Senateurs	8 763 014 $	60 327 551 $	2 672 449 $	16 327 551 $	22	36	58
Sharks	4 969 895 $	61 173 617 $	1 826 383 $	17 173 617 $	24	36	60
Sparta	6 346 169 $	61 301 804 $	1 698 196 $	17 301 804 $	25	35	60
Stars	4 906 806 $	61 906 302 $	1 093 698 $	17 906 302 $	22	37	59
TPS	2 106 703 $	57 979 926 $	5 020 074 $	13 979 926 $	24	36	60

Team Finance for Ligue Mondiale de Hockey

Update - 8 décembre 2015 at 13:17

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %