LHSMK - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jailhouse Rockin Center
Level 1:	4000 - 105 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 38 $ - 0 - 0,00%
Luxury :	1100 - 219 $ - 0 - 0,00%
Total Capacity :	17100
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 448 223 $
Farm Players Total Salaries	841 200 $
Coaches Total Salaries	676 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(11 108 864 $)
Projected Bank Account	(11 108 864 $)

Pro Players Salaries
Patrick Kane	10 500 000 $ (6)
-Salary Remaining :	10 500 000 $
Steven Stamkos	8 500 000 $ (7)
-Salary Remaining :	8 500 000 $
Zdeno Chara	7 500 000 $ (1)
-Salary Remaining :	7 500 000 $
Joe Pavelski	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Jonathan Quick	5 800 000 $ (6)
-Salary Remaining :	5 800 000 $
Blake Wheeler	5 600 000 $ (2)
-Salary Remaining :	5 600 000 $
Duncan Keith	5 551 000 $ (3)
-Salary Remaining :	5 551 000 $
Daniel Girardi	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Connor McDavid	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
Nikolai Kulemin	1 001 004 $ (1)
-Salary Remaining :	1 001 004 $
Ryan Callahan	908 888 $ (3)
-Salary Remaining :	908 888 $
Marian Gaborik	812 331 $ (3)
-Salary Remaining :	812 331 $
Alexandre Burrows	0 $ (0)
Nick Bonino	0 $ (0)
John Moore	0 $ (0)
Alexander Steen	0 $ (0)
Derek MacKenzie	0 $ (0)
Ron Hainsey	0 $ (0)
Ryan Miller	0 $ (0)
Mike Fisher	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 2018 : 61 448 223 $
Year 2019 : 49 172 219 $
Year 2020 : 37 572 219 $
Year 2021 : 24 800 000 $
Salary Average Commitment
Year 2018 : 11 222 223 $
Year 2019 : 10 221 219 $
Year 2020 : 10 221 219 $
Year 2021 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 61 448 223 $
Year 2019 : 49 172 219 $
Year 2020 : 37 572 219 $
Year 2021 : 24 800 000 $

Farm Players Salaries
Joel Eriksson Ek	113 750 $ (2)
Salary Remaining :	113 750 $
Jack Roslovic	113 750 $ (3)
Salary Remaining :	113 750 $
Ryan Reaves	112 500 $ (1)
Salary Remaining :	112 500 $
Riley Nash	90 000 $ (1)
Salary Remaining :	90 000 $
Niklas Kronwall	89 988 $ (2)
Salary Remaining :	89 988 $
Chris Stewart	88 712 $ (1)
Salary Remaining :	88 712 $
Cory Conacher	65 000 $ (2)
Salary Remaining :	65 000 $
Blake Comeau	55 950 $ (1)
Salary Remaining :	55 950 $
Clarke MacArthur	55 950 $ (3)
Salary Remaining :	55 950 $
David Bolland	55 600 $ (1)
Salary Remaining :	55 600 $
Brayden McNabb	0 $ (0)
Salary Remaining :	0 $
Michael Leighton	0 $ (0)
Salary Remaining :	0 $
Jordan Schroeder	0 $ (0)
Salary Remaining :	0 $
Kyle Clifford	0 $ (0)
Salary Remaining :	0 $
Alex Chiasson	0 $ (0)
Salary Remaining :	0 $
Mark Barberio	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 2018 : 841 200 $
Year 2019 : 438 438 $
Year 2020 : 169 700 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 561 200 $
Year 2019 : 382 488 $
Year 2020 : 113 750 $
Year 2021 : 0 $

Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Shimano
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 841 667 $
Farm Players Total Salaries	282 500 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(22 018 959 $)
Projected Bank Account	(22 018 959 $)

Pro Players Salaries
Claude Giroux	8 275 000 $ (5)
-Salary Remaining :	8 275 000 $
Pekka Rinne	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Mark Giordano	6 750 000 $ (5)
-Salary Remaining :	6 750 000 $
John Tavares	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Jaden Schwartz	5 350 000 $ (4)
-Salary Remaining :	5 350 000 $
Nikita Kucherov	4 766 667 $ (2)
-Salary Remaining :	4 766 667 $
Vincent Trocheck (1 Way Contract)	4 750 000 $ (5)
-Salary Remaining :	4 750 000 $
T.J. Brodie	4 650 000 $ (3)
-Salary Remaining :	4 650 000 $
Patrik Laine	3 575 000 $ (2)
-Salary Remaining :	3 575 000 $
Cam Atkinson	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Dylan Strome	3 400 000 $ (3)
-Salary Remaining :	3 400 000 $
Josh Bailey	3 300 000 $ (1)
-Salary Remaining :	3 300 000 $
Ian Cole	2 100 000 $ (1)
-Salary Remaining :	2 100 000 $
Frank Vatrano	925 000 $ (1)
-Salary Remaining :	925 000 $
David Warsofsky	0 $ (0)
Alexander Radulov	0 $ (0)
Austin Czarnik	0 $ (0)
Jordan Oesterle	0 $ (0)
Conor Sheary	0 $ (0)
Curtis McElhinney	0 $ (0)
Ryan Kesler	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2018 : 63 841 667 $
Year 2019 : 48 516 667 $
Year 2020 : 33 175 000 $
Year 2021 : 25 125 000 $
Salary Average Commitment
Year 2018 : 25 016 667 $
Year 2019 : 25 016 667 $
Year 2020 : 20 250 000 $
Year 2021 : 16 850 000 $
Salary Cap with 1 Way Contract
Year 2018 : 63 841 667 $
Year 2019 : 48 516 667 $
Year 2020 : 33 175 000 $
Year 2021 : 25 125 000 $

Farm Players Salaries
Thomas Hickey	220 000 $ (1)
Salary Remaining :	220 000 $
Scott Mayfield	62 500 $ (1)
Salary Remaining :	62 500 $
Patrik Nemeth	0 $ (0)
Salary Remaining :	0 $
Curtis Lazar	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	4
Salary Commitment
Year 2018 : 282 500 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Dogbones

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Parent
Level 1:	4100 - 100 $ - 0 - 0,00%
Level 2:	4100 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1030 - 195 $ - 0 - 0,00%
Total Capacity :	17230
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	48 071 667 $
Farm Players Total Salaries	548 750 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	7 915 176 $
Projected Bank Account	7 915 176 $

Pro Players Salaries
Johnny Gaudreau	6 750 000 $ (5)
-Salary Remaining :	6 750 000 $
Sean Monahan	6 375 000 $ (6)
-Salary Remaining :	6 375 000 $
Jordan Eberle	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Adam Larsson	4 167 000 $ (4)
-Salary Remaining :	4 167 000 $
Cam Fowler	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Jack Eichel	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
Mattias Ekholm	3 750 000 $ (5)
-Salary Remaining :	3 750 000 $
Jacob Trouba	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Boone Jenner	2 900 000 $ (1)
-Salary Remaining :	2 900 000 $
Matt Dumba	2 550 000 $ (1)
-Salary Remaining :	2 550 000 $
Brock Boeser	1 491 667 $ (2)
-Salary Remaining :	1 491 667 $
Max Domi	1 363 000 $ (1)
-Salary Remaining :	1 363 000 $
Adam Lowry	1 125 000 $ (1)
-Salary Remaining :	1 125 000 $
Josh Manson	825 000 $ (1)
-Salary Remaining :	825 000 $
Aaron Ekblad	0 $ (0)
Justin Braun	0 $ (0)
Patrick Marleau	0 $ (0)
Johnny Oduya	0 $ (0)
Brian Elliott	0 $ (0)
Chad Johnson	0 $ (0)
Richard Panik	0 $ (0)
Linus Ullmark	0 $ (0)
Joe Thornton	0 $ (0)
Jay Beagle	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2018 : 48 071 667 $
Year 2019 : 28 533 667 $
Year 2020 : 21 042 000 $
Year 2021 : 21 042 000 $
Salary Average Commitment
Year 2018 : 27 941 667 $
Year 2019 : 18 366 667 $
Year 2020 : 16 875 000 $
Year 2021 : 16 875 000 $
Salary Cap with 1 Way Contract
Year 2018 : 48 071 667 $
Year 2019 : 28 533 667 $
Year 2020 : 21 042 000 $
Year 2021 : 21 042 000 $

Farm Players Salaries
Brendan Perlini	142 500 $ (2)
Salary Remaining :	142 500 $
Jake Debrusk	135 000 $ (3)
Salary Remaining :	135 000 $
Michael McCarron	113 750 $ (1)
Salary Remaining :	113 750 $
Jason Dickinson	92 500 $ (1)
Salary Remaining :	92 500 $
Martin Frk	65 000 $ (1)
Salary Remaining :	65 000 $
Brendan Gaunce	0 $ (0)
Salary Remaining :	0 $
Stefan Noesen	0 $ (0)
Salary Remaining :	0 $
Chris Tierney	0 $ (0)
Salary Remaining :	0 $
Matt Hendricks	0 $ (0)
Salary Remaining :	0 $
Jacob Markstrom	0 $ (0)
Salary Remaining :	0 $
Michael Chaput	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 2018 : 548 750 $
Year 2019 : 277 500 $
Year 2020 : 135 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 435 000 $
Year 2019 : 277 500 $
Year 2020 : 135 000 $
Year 2021 : 0 $

Fighting Irish

Arena Capacity - Ticket Price Attendance - %
Arena Name	Chicago Stadium
Level 1:	4000 - 110 $ - 0 - 0,00%
Level 2:	4000 - 80 $ - 0 - 0,00%
Level 3:	4100 - 55 $ - 0 - 0,00%
Level 4:	4100 - 40 $ - 0 - 0,00%
Luxury :	1000 - 210 $ - 0 - 0,00%
Total Capacity :	17200
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	62 564 009 $
Farm Players Total Salaries	700 483 $
Coaches Total Salaries	950 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(40 657 389 $)
Projected Bank Account	(40 657 389 $)

Pro Players Salaries
Henrik Lundqvist	8 500 000 $ (4)
-Salary Remaining :	8 500 000 $
David Krejci	7 250 000 $ (4)
-Salary Remaining :	7 250 000 $
Mike Green	6 083 000 $ (1)
-Salary Remaining :	6 083 000 $
Jimmy Howard	5 292 000 $ (2)
-Salary Remaining :	5 292 000 $
Marc Methot	4 900 000 $ (2)
-Salary Remaining :	4 900 000 $
Max Pacioretty	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Bobby Ryan	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Jeff Petry	3 875 000 $ (2)
-Salary Remaining :	3 875 000 $
Alex Goligoski	3 775 009 $ (4)
-Salary Remaining :	3 775 009 $
Jason Demers	3 775 000 $ (4)
-Salary Remaining :	3 775 000 $
Kyle Turris	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Sven Baertschi	1 850 000 $ (1)
-Salary Remaining :	1 850 000 $
Nick Ritchie	1 627 000 $ (1)
-Salary Remaining :	1 627 000 $
Jordie Benn	1 100 000 $ (2)
-Salary Remaining :	1 100 000 $
Lars Eller	975 000 $ (1)
-Salary Remaining :	975 000 $
Phillip Danault	912 000 $ (1)
-Salary Remaining :	912 000 $
Derek Forbort	650 000 $ (1)
-Salary Remaining :	650 000 $
Erik Gudbranson	0 $ (0)
Karl Alzner	0 $ (0)
Mathieu Perreault	0 $ (0)
Alexander Edler	0 $ (0)
Peter Budaj	0 $ (0)
Tomas Tatar	0 $ (0)
Matt Nieto	0 $ (0)
Andrej Sustr	0 $ (0)
Patrick Sharp	0 $ (0)
Patrick Eaves	0 $ (0)
Kyle Brodziak	0 $ (0)
Total Pro Players	28
Salary Commitment
Year 2018 : 62 564 009 $
Year 2019 : 46 967 009 $
Year 2020 : 23 300 009 $
Year 2021 : 23 300 009 $
Salary Average Commitment
Year 2018 : 14 500 009 $
Year 2019 : 12 650 009 $
Year 2020 : 7 550 009 $
Year 2021 : 7 550 009 $
Salary Cap with 1 Way Contract
Year 2018 : 62 564 009 $
Year 2019 : 46 967 009 $
Year 2020 : 23 300 009 $
Year 2021 : 23 300 009 $

Farm Players Salaries
Riley Sheahan	207 500 $ (1)
Salary Remaining :	207 500 $
Nikolay Goldobin	113 750 $ (2)
Salary Remaining :	113 750 $
Tyler Bertuzzi	92 500 $ (1)
Salary Remaining :	92 500 $
Adrian Kempe	89 400 $ (2)
Salary Remaining :	89 400 $
Ondrej Kase	67 000 $ (1)
Salary Remaining :	67 000 $
Vince Dunn	65 333 $ (1)
Salary Remaining :	65 333 $
Charles Hudon	65 000 $ (2)
Salary Remaining :	65 000 $
Joonas Donskoi	0 $ (0)
Salary Remaining :	0 $
Yannick Weber	0 $ (0)
Salary Remaining :	0 $
Brian Flynn	0 $ (0)
Salary Remaining :	0 $
Drew Stafford	0 $ (0)
Salary Remaining :	0 $
Nick Shore	0 $ (0)
Salary Remaining :	0 $
Melker Karlsson	0 $ (0)
Salary Remaining :	0 $
Brock McGinn	0 $ (0)
Salary Remaining :	0 $
Adam Clendening	0 $ (0)
Salary Remaining :	0 $
Reto Berra	0 $ (0)
Salary Remaining :	0 $
Tomas Jurco	0 $ (0)
Salary Remaining :	0 $
Erik Haula	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 2018 : 700 483 $
Year 2019 : 268 150 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 544 083 $
Year 2019 : 178 750 $
Year 2020 : 0 $
Year 2021 : 0 $

Flash

Arena Capacity - Ticket Price Attendance - %
Arena Name	Patinoire de Messines
Level 1:	4200 - 100 $ - 0 - 0,00%
Level 2:	4100 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17300
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	58 035 000 $
Farm Players Total Salaries	1 226 042 $
Coaches Total Salaries	3 053 001 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	13 619 575 $
Projected Bank Account	13 619 575 $

Pro Players Salaries
Evgeni Malkin	9 500 000 $ (5)
-Salary Remaining :	9 500 000 $
Dustin Byfuglien	7 600 000 $ (4)
-Salary Remaining :	7 600 000 $
Kristopher Letang	7 250 000 $ (5)
-Salary Remaining :	7 250 000 $
Carey Price	6 500 000 $ (1)
-Salary Remaining :	6 500 000 $
Justin Faulk	4 833 000 $ (3)
-Salary Remaining :	4 833 000 $
Bryan Little	4 700 000 $ (1)
-Salary Remaining :	4 700 000 $
Chris Kreider	4 625 000 $ (3)
-Salary Remaining :	4 625 000 $
Anton Stralman	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Michael Frolik	3 676 000 $ (3)
-Salary Remaining :	3 676 000 $
Cody Ceci	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Troy Brouwer	1 151 000 $ (2)
-Salary Remaining :	1 151 000 $
Bryan Rust	900 000 $ (1)
-Salary Remaining :	900 000 $
Ondrej Palat	0 $ (0)
Brian Gionta	0 $ (0)
Zack Smith	0 $ (0)
T.J. Oshie	0 $ (0)
Matt Hunwick	0 $ (0)
Joonas Korpisalo	0 $ (0)
Brad Marchand	0 $ (0)
Jake Allen	0 $ (0)
Brandon Sutter	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2018 : 58 035 000 $
Year 2019 : 43 135 000 $
Year 2020 : 37 484 000 $
Year 2021 : 24 350 000 $
Salary Average Commitment
Year 2018 : 17 076 000 $
Year 2019 : 13 376 000 $
Year 2020 : 12 225 000 $
Year 2021 : 7 600 000 $
Salary Cap with 1 Way Contract
Year 2018 : 58 035 000 $
Year 2019 : 43 135 000 $
Year 2020 : 37 484 000 $
Year 2021 : 24 350 000 $

Farm Players Salaries
Antoine Roussel	200 000 $ (1)
Salary Remaining :	200 000 $
Eric Fehr	200 000 $ (1)
Salary Remaining :	200 000 $
Mark Jankowski	149 375 $ (1)
Salary Remaining :	149 375 $
Colin White	149 167 $ (2)
Salary Remaining :	149 167 $
Martin Marincin	125 000 $ (1)
Salary Remaining :	125 000 $
Remi Elie	92 500 $ (1)
Salary Remaining :	92 500 $
Joel Armia	92 500 $ (1)
Salary Remaining :	92 500 $
Alex Iafallo	92 500 $ (2)
Salary Remaining :	92 500 $
Ty Rattie	70 000 $ (1)
Salary Remaining :	70 000 $
Stephen Weiss	55 000 $ (1)
Salary Remaining :	55 000 $
Nate Thompson	0 $ (0)
Salary Remaining :	0 $
Alex Petrovic	0 $ (0)
Salary Remaining :	0 $
Sven Andrighetto	0 $ (0)
Salary Remaining :	0 $
Jamie Oleksiak	0 $ (0)
Salary Remaining :	0 $
Slater Koekkoek	0 $ (0)
Salary Remaining :	0 $
Daniel Winnik	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 2018 : 1 226 042 $
Year 2019 : 241 667 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 678 542 $
Year 2019 : 241 667 $
Year 2020 : 0 $
Year 2021 : 0 $

Gongshow

Arena Capacity - Ticket Price Attendance - %
Arena Name	Frank Robinson
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 067 667 $
Farm Players Total Salaries	489 800 $
Coaches Total Salaries	1 452 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(34 710 640 $)
Projected Bank Account	(34 710 640 $)

Pro Players Salaries
Jason Spezza	7 500 000 $ (2)
-Salary Remaining :	7 500 000 $
Jay Bouwmeester	6 680 000 $ (2)
-Salary Remaining :	6 680 000 $
Brandon Dubinsky	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Kari Lehtonen	5 900 000 $ (1)
-Salary Remaining :	5 900 000 $
Jason Pominville	5 600 000 $ (2)
-Salary Remaining :	5 600 000 $
Jason Garrison	4 600 000 $ (1)
-Salary Remaining :	4 600 000 $
Francois Beauchemin	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Cam Talbot	4 166 667 $ (2)
-Salary Remaining :	4 166 667 $
Josh Gorges	3 900 000 $ (1)
-Salary Remaining :	3 900 000 $
Travis Hamonic	3 857 000 $ (3)
-Salary Remaining :	3 857 000 $
Brock Nelson	2 825 000 $ (1)
-Salary Remaining :	2 825 000 $
Ivan Provorov	1 744 000 $ (2)
-Salary Remaining :	1 744 000 $
Mitchell Marner	1 744 000 $ (2)
-Salary Remaining :	1 744 000 $
Pavel Zacha	1 744 000 $ (2)
-Salary Remaining :	1 744 000 $
Torrey Mitchell	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Anthony Beauvillier	1 107 000 $ (2)
-Salary Remaining :	1 107 000 $
Thomas Vanek	0 $ (0)
Nail Yakupov	0 $ (0)
Chris Kunitz	0 $ (0)
Jesper Fast	0 $ (0)
Patrik Berglund	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2018 : 63 067 667 $
Year 2019 : 40 142 667 $
Year 2020 : 9 857 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 4 166 667 $
Year 2019 : 4 166 667 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 63 067 667 $
Year 2019 : 40 142 667 $
Year 2020 : 9 857 000 $
Year 2021 : 0 $

Farm Players Salaries
Jimmy Hayes	230 000 $ (1)
Salary Remaining :	230 000 $
Ryan Murphy	131 300 $ (1)
Salary Remaining :	131 300 $
Thomas Chabot	128 500 $ (3)
Salary Remaining :	128 500 $
Louis Domingue	0 $ (0)
Salary Remaining :	0 $
Marko Dano	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	5
Salary Commitment
Year 2018 : 489 800 $
Year 2019 : 128 500 $
Year 2020 : 128 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 259 800 $
Year 2019 : 128 500 $
Year 2020 : 128 500 $
Year 2021 : 0 $

Icedogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Long Beach Arena
Level 1:	4300 - 115 $ - 0 - 0,00%
Level 2:	4300 - 75 $ - 0 - 0,00%
Level 3:	4300 - 56 $ - 0 - 0,00%
Level 4:	4600 - 44 $ - 0 - 0,00%
Luxury :	1040 - 230 $ - 0 - 0,00%
Total Capacity :	18540
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	56 869 000 $
Farm Players Total Salaries	1 180 233 $
Coaches Total Salaries	1 125 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	13 474 587 $
Projected Bank Account	13 474 587 $

Pro Players Salaries
Filip Forsberg	6 000 000 $ (5)
-Salary Remaining :	6 000 000 $
Taylor Hall	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Ryan Nugent-Hopkins	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Tyler Myers	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Rasmus Ristolainen	5 400 000 $ (5)
-Salary Remaining :	5 400 000 $
Hampus Lindholm	5 250 000 $ (5)
-Salary Remaining :	5 250 000 $
Frederik Andersen	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
David Savard	4 250 000 $ (4)
-Salary Remaining :	4 250 000 $
Brendan Gallagher	3 750 000 $ (4)
-Salary Remaining :	3 750 000 $
Jesse Puljujarvi	3 425 000 $ (2)
-Salary Remaining :	3 425 000 $
Elias Lindholm	2 700 000 $ (1)
-Salary Remaining :	2 700 000 $
Darren Helm	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Juuse Saros	925 000 $ (1)
-Salary Remaining :	925 000 $
Brandon Carlo	894 000 $ (2)
-Salary Remaining :	894 000 $
Thomas Greiss	0 $ (0)
Alexander Wennberg	0 $ (0)
Ryan Murray	0 $ (0)
Marcus Foligno	0 $ (0)
Nick Bjugstad	0 $ (0)
Total Pro Players	19
Salary Commitment
Year 2018 : 56 869 000 $
Year 2019 : 53 244 000 $
Year 2020 : 41 650 000 $
Year 2021 : 35 650 000 $
Salary Average Commitment
Year 2018 : 36 375 000 $
Year 2019 : 33 675 000 $
Year 2020 : 31 900 000 $
Year 2021 : 31 900 000 $
Salary Cap with 1 Way Contract
Year 2018 : 56 869 000 $
Year 2019 : 53 244 000 $
Year 2020 : 41 650 000 $
Year 2021 : 35 650 000 $

Farm Players Salaries
Matt Calvert	220 000 $ (1)
Salary Remaining :	220 000 $
Tom Wilson	200 000 $ (1)
Salary Remaining :	200 000 $
Timo Meier	164 400 $ (2)
Salary Remaining :	164 400 $
Matt Benning	107 500 $ (1)
Salary Remaining :	107 500 $
William Karlsson	100 000 $ (1)
Salary Remaining :	100 000 $
Madison Bowey	93 333 $ (1)
Salary Remaining :	93 333 $
Artturi Lehkonen	92 500 $ (2)
Salary Remaining :	92 500 $
Daniel Carr	72 500 $ (1)
Salary Remaining :	72 500 $
Pontus Aberg	65 000 $ (2)
Salary Remaining :	65 000 $
Christian Djoos	65 000 $ (2)
Salary Remaining :	65 000 $
Vladimir Sobotka	0 $ (0)
Salary Remaining :	0 $
Josh Jooris	0 $ (0)
Salary Remaining :	0 $
Matt Tennyson	0 $ (0)
Salary Remaining :	0 $
Mirco Mueller	0 $ (0)
Salary Remaining :	0 $
Clayton Stoner	0 $ (0)
Salary Remaining :	0 $
Brett Connolly	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 2018 : 1 180 233 $
Year 2019 : 386 900 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 630 833 $
Year 2019 : 130 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Jokers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Casino Center
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 90 $ - 0 - 0,00%
Level 3:	4000 - 70 $ - 0 - 0,00%
Level 4:	4000 - 40 $ - 0 - 0,00%
Luxury :	1000 - 300 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	42 013 257 $
Farm Players Total Salaries	1 302 400 $
Coaches Total Salaries	5 000 009 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(60 401 002 $)
Projected Bank Account	(60 401 002 $)

Pro Players Salaries
Jakub Voracek	8 250 000 $ (7)
-Salary Remaining :	8 250 000 $
Frans Nielsen	5 250 000 $ (5)
-Salary Remaining :	5 250 000 $
Radko Gudas	4 349 999 $ (3)
-Salary Remaining :	4 349 999 $
Victor Rask	4 000 000 $ (5)
-Salary Remaining :	4 000 000 $
Luke Schenn	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
Christopher Tanev	3 775 000 $ (3)
-Salary Remaining :	3 775 000 $
Jimmy Vesey	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
James Reimer	2 100 000 $ (4)
-Salary Remaining :	2 100 000 $
Ben Lovejoy	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Colin Wilson	1 500 999 $ (2)
-Salary Remaining :	1 500 999 $
Loui Eriksson	1 250 009 $ (5)
-Salary Remaining :	1 250 009 $
Colin Miller	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Dan Hamhuis	987 250 $ (1)
-Salary Remaining :	987 250 $
Andrei Vasilevskiy	0 $ (0)
Robin Lehner	0 $ (0)
Matt Irwin	0 $ (0)
Ales Hemsky	0 $ (0)
Colton Parayko	0 $ (0)
Esa Lindell	0 $ (0)
Lee Stempniak	0 $ (0)
Jaromir Jagr	0 $ (0)
Martin Hanzal	0 $ (0)
Justin Williams	0 $ (0)
Mikael Granlund	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2018 : 42 013 257 $
Year 2019 : 32 476 007 $
Year 2020 : 28 975 008 $
Year 2021 : 20 850 009 $
Salary Average Commitment
Year 2018 : 38 238 257 $
Year 2019 : 32 476 007 $
Year 2020 : 28 975 008 $
Year 2021 : 20 850 009 $
Salary Cap with 1 Way Contract
Year 2018 : 42 013 257 $
Year 2019 : 32 476 007 $
Year 2020 : 28 975 008 $
Year 2021 : 20 850 009 $

Farm Players Salaries
Matt Moulson	249 900 $ (2)
Salary Remaining :	249 900 $
David Clarkson	240 000 $ (1)
Salary Remaining :	240 000 $
Michael Raffl	235 000 $ (2)
Salary Remaining :	235 000 $
Jakub Vrana	142 500 $ (2)
Salary Remaining :	142 500 $
Robert Hagg	92 500 $ (1)
Salary Remaining :	92 500 $
Troy Stecher	92 500 $ (1)
Salary Remaining :	92 500 $
Gustav Forsling	92 500 $ (2)
Salary Remaining :	92 500 $
Trevor Van Riemsdyk	92 500 $ (1)
Salary Remaining :	92 500 $
Chandler Stephenson	65 000 $ (2)
Salary Remaining :	65 000 $
Shawn Matthias	0 $ (0)
Salary Remaining :	0 $
Colin Greening	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 2018 : 1 302 400 $
Year 2019 : 784 900 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 627 500 $
Year 2019 : 442 500 $
Year 2020 : 0 $
Year 2021 : 0 $

LumberJacks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Le Poulailler
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 503 000 $
Farm Players Total Salaries	1 433 933 $
Coaches Total Salaries	1 150 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	3 319 805 $
Projected Bank Account	3 319 805 $

Pro Players Salaries
Dion Phaneuf	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Dougie Hamilton	5 750 000 $ (4)
-Salary Remaining :	5 750 000 $
Carl Soderberg	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
Artem Anisimov	4 550 000 $ (4)
-Salary Remaining :	4 550 000 $
Devan Dubnyk	4 333 000 $ (4)
-Salary Remaining :	4 333 000 $
Craig Smith	4 250 000 $ (3)
-Salary Remaining :	4 250 000 $
Jake Muzzin	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Alec Martinez	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
Andrew Shaw	3 900 000 $ (5)
-Salary Remaining :	3 900 000 $
Casey Cizikas	3 350 000 $ (4)
-Salary Remaining :	3 350 000 $
Brenden Dillon	3 270 000 $ (3)
-Salary Remaining :	3 270 000 $
Michael Grabner	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Tomas Hertl	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Jannik Hansen	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Sebastian Aho	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Michael Hutchinson	1 150 000 $ (1)
-Salary Remaining :	1 150 000 $
Anthony Mantha	925 000 $ (1)
-Salary Remaining :	925 000 $
Artemi Panarin	0 $ (0)
Michal Neuvirth	0 $ (0)
Andreas Athanasiou	0 $ (0)
Andrew MacDonald	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2018 : 61 503 000 $
Year 2019 : 50 928 000 $
Year 2020 : 49 153 000 $
Year 2021 : 32 883 000 $
Salary Average Commitment
Year 2018 : 26 470 000 $
Year 2019 : 19 320 000 $
Year 2020 : 19 320 000 $
Year 2021 : 11 800 000 $
Salary Cap with 1 Way Contract
Year 2018 : 61 503 000 $
Year 2019 : 50 928 000 $
Year 2020 : 49 153 000 $
Year 2021 : 32 883 000 $

Farm Players Salaries
Haydn Fleury	177 500 $ (2)
Salary Remaining :	177 500 $
Jordan Weal	175 000 $ (2)
Salary Remaining :	175 000 $
Clayton Keller	167 333 $ (3)
Salary Remaining :	167 333 $
Jake McCabe	160 000 $ (2)
Salary Remaining :	160 000 $
Erik Condra	125 000 $ (1)
Salary Remaining :	125 000 $
Steven Santini	92 500 $ (1)
Salary Remaining :	92 500 $
Travis Dermott	92 500 $ (3)
Salary Remaining :	92 500 $
Victor Mete	87 000 $ (3)
Salary Remaining :	87 000 $
Shane Prince	85 000 $ (1)
Salary Remaining :	85 000 $
Connor Carrick	78 300 $ (1)
Salary Remaining :	78 300 $
Oskar Sundqvist	67 500 $ (1)
Salary Remaining :	67 500 $
Dylan DeMelo	65 000 $ (1)
Salary Remaining :	65 000 $
Alan Quine	61 300 $ (1)
Salary Remaining :	61 300 $
Phillip Di Giuseppe	0 $ (0)
Salary Remaining :	0 $
Oscar Lindberg	0 $ (0)
Salary Remaining :	0 $
Anthony Duclair	0 $ (0)
Salary Remaining :	0 $
Frank Corrado	0 $ (0)
Salary Remaining :	0 $
Zemgus Girgensons	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 2018 : 1 433 933 $
Year 2019 : 859 333 $
Year 2020 : 346 833 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 005 133 $
Year 2019 : 859 333 $
Year 2020 : 346 833 $
Year 2021 : 0 $

Mariners

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ocean Center
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 201 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	56 294 500 $
Farm Players Total Salaries	826 400 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	3 233 724 $
Projected Bank Account	3 233 724 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (6)
-Salary Remaining :	8 700 000 $
Shea Weber	7 857 000 $ (9)
-Salary Remaining :	7 857 000 $
Patrice Bergeron	6 875 000 $ (5)
-Salary Remaining :	6 875 000 $
Erik Karlsson	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
Mike Hoffman	5 187 500 $ (3)
-Salary Remaining :	5 187 500 $
Brayden Schenn	5 125 000 $ (3)
-Salary Remaining :	5 125 000 $
Adam Henrique	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Martin Jones	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Ryan Ellis	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Calle Jarnkrok	2 000 000 $ (5)
-Salary Remaining :	2 000 000 $
Carl Hagelin	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Kyle Connor	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Cam Ward	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Tyler Toffoli	0 $ (0)
Marcus Johansson	0 $ (0)
Brent Burns	0 $ (0)
Jamie Benn	0 $ (0)
Radek Faksa	0 $ (0)
Matt Cullen	0 $ (0)
Total Pro Players	19
Salary Commitment
Year 2018 : 56 294 500 $
Year 2019 : 52 294 500 $
Year 2020 : 35 744 500 $
Year 2021 : 25 432 000 $
Salary Average Commitment
Year 2018 : 15 087 500 $
Year 2019 : 14 087 500 $
Year 2020 : 12 312 500 $
Year 2021 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 2018 : 56 294 500 $
Year 2019 : 52 294 500 $
Year 2020 : 35 744 500 $
Year 2021 : 25 432 000 $

Farm Players Salaries
kevin Fiala	136 300 $ (2)
Salary Remaining :	136 300 $
Anthony DeAngelo	126 300 $ (2)
Salary Remaining :	126 300 $
Chris Wideman	126 200 $ (1)
Salary Remaining :	126 200 $
J.T. Compher	100 000 $ (2)
Salary Remaining :	100 000 $
Aaron Dell	100 000 $ (1)
Salary Remaining :	100 000 $
Oliver Bjorkstrand	86 300 $ (1)
Salary Remaining :	86 300 $
Shea Theodore	86 300 $ (1)
Salary Remaining :	86 300 $
Brendan Leipsic	65 000 $ (2)
Salary Remaining :	65 000 $
Jacob De La Rose	0 $ (0)
Salary Remaining :	0 $
Luke Glendening	0 $ (0)
Salary Remaining :	0 $
Brett Ritchie	0 $ (0)
Salary Remaining :	0 $
Alex Stalock	0 $ (0)
Salary Remaining :	0 $
Andre Burakovsky	0 $ (0)
Salary Remaining :	0 $
Eddie Lack	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 2018 : 826 400 $
Year 2019 : 427 600 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 391 200 $
Year 2019 : 165 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Le Colise
Level 1:	4100 - 105 $ - 0 - 0,00%
Level 2:	4100 - 80 $ - 0 - 0,00%
Level 3:	4100 - 55 $ - 0 - 0,00%
Level 4:	4100 - 40 $ - 0 - 0,00%
Luxury :	1000 - 210 $ - 0 - 0,00%
Total Capacity :	17400
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 516 333 $
Farm Players Total Salaries	1 116 600 $
Coaches Total Salaries	1 197 900 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	15 301 363 $
Projected Bank Account	15 301 363 $

Pro Players Salaries
Alexander Ovechkin	9 538 000 $ (3)
-Salary Remaining :	9 538 000 $
Ryan Suter	7 538 000 $ (8)
-Salary Remaining :	7 538 000 $
Nicklas Backstrom	6 700 000 $ (3)
-Salary Remaining :	6 700 000 $
Semyon Varlamov	5 900 000 $ (2)
-Salary Remaining :	5 900 000 $
Matt Niskanen	5 750 000 $ (4)
-Salary Remaining :	5 750 000 $
Morgan Rielly	5 000 000 $ (5)
-Salary Remaining :	5 000 000 $
Ryan McDonagh	4 700 000 $ (2)
-Salary Remaining :	4 700 000 $
Kyle Palmieri	4 650 000 $ (4)
-Salary Remaining :	4 650 000 $
Roman Josi	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Nico Hischier	3 775 000 $ (3)
-Salary Remaining :	3 775 000 $
Mark Stone	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Dustin Brown	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Zach Werenski	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Charlie McAvoy	1 258 333 $ (2)
-Salary Remaining :	1 258 333 $
Travis Konecny	1 107 000 $ (2)
-Salary Remaining :	1 107 000 $
Brady Skjei	925 000 $ (1)
-Salary Remaining :	925 000 $
Leo Komarov	900 000 $ (1)
-Salary Remaining :	900 000 $
Dominic Moore	0 $ (0)
Evgeny Kuznetsov	0 $ (0)
David Pastrnak	0 $ (0)
Zach Hyman	0 $ (0)
Marcus Kruger	0 $ (0)
Keith Kinkaid	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 2018 : 69 516 333 $
Year 2019 : 64 191 333 $
Year 2020 : 46 951 000 $
Year 2021 : 22 938 000 $
Salary Average Commitment
Year 2018 : 14 683 333 $
Year 2019 : 14 683 333 $
Year 2020 : 13 425 000 $
Year 2021 : 9 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 69 516 333 $
Year 2019 : 64 191 333 $
Year 2020 : 46 951 000 $
Year 2021 : 22 938 000 $

Farm Players Salaries
Lawson Crouse	160 300 $ (2)
Salary Remaining :	160 300 $
Trevor Lewis	120 000 $ (3)
Salary Remaining :	120 000 $
Robby Fabbri	110 700 $ (1)
Salary Remaining :	110 700 $
Tomas Nosek	105 000 $ (1)
Salary Remaining :	105 000 $
Stephen Johns	97 500 $ (1)
Salary Remaining :	97 500 $
Brandon Manning	97 500 $ (1)
Salary Remaining :	97 500 $
Ryan Hartman	86 300 $ (1)
Salary Remaining :	86 300 $
Mike Reilly	72 500 $ (2)
Salary Remaining :	72 500 $
Nathan Horton	70 000 $ (2)
Salary Remaining :	70 000 $
Denis Malgin	69 300 $ (2)
Salary Remaining :	69 300 $
Malcolm Subban	65 000 $ (2)
Salary Remaining :	65 000 $
Corey Tropp	62 500 $ (1)
Salary Remaining :	62 500 $
Devante Smith-Pelly	0 $ (0)
Salary Remaining :	0 $
Derek Ryan	0 $ (0)
Salary Remaining :	0 $
Marcus Sorensen	0 $ (0)
Salary Remaining :	0 $
Derek Grant	0 $ (0)
Salary Remaining :	0 $
Jacob Josefson	0 $ (0)
Salary Remaining :	0 $
Josh Archibald	0 $ (0)
Salary Remaining :	0 $
Richard Bachman	0 $ (0)
Salary Remaining :	0 $
Paul Postma	0 $ (0)
Salary Remaining :	0 $
David Rittich	0 $ (0)
Salary Remaining :	0 $
Tim Schaller	0 $ (0)
Salary Remaining :	0 $
Paul Ladue	0 $ (0)
Salary Remaining :	0 $
Magnus Paajarvi	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2018 : 1 116 600 $
Year 2019 : 557 100 $
Year 2020 : 120 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 557 500 $
Year 2019 : 257 500 $
Year 2020 : 120 000 $
Year 2021 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	4300 - 110 $ - 0 - 0,00%
Level 2:	4200 - 70 $ - 0 - 0,00%
Level 3:	4200 - 50 $ - 0 - 0,00%
Level 4:	4200 - 40 $ - 0 - 0,00%
Luxury :	1010 - 205 $ - 0 - 0,00%
Total Capacity :	17910
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	47 878 005 $
Farm Players Total Salaries	583 100 $
Coaches Total Salaries	1 370 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(17 223 641 $)
Projected Bank Account	(17 223 641 $)

Pro Players Salaries
Eric Staal	8 250 000 $ (2)
-Salary Remaining :	8 250 000 $
Zach Parise	7 538 000 $ (8)
-Salary Remaining :	7 538 000 $
Henrik Zetterberg	6 083 000 $ (3)
-Salary Remaining :	6 083 000 $
Tyler Seguin	5 750 000 $ (2)
-Salary Remaining :	5 750 000 $
Nick Foligno	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
John Carlson	3 967 000 $ (1)
-Salary Remaining :	3 967 000 $
David Perron	3 812 000 $ (1)
-Salary Remaining :	3 812 000 $
John Gibson	2 300 000 $ (2)
-Salary Remaining :	2 300 000 $
Andrew Cogliano	1 725 005 $ (1)
-Salary Remaining :	1 725 005 $
Marc Staal	997 000 $ (4)
-Salary Remaining :	997 000 $
Jonathan Marchessault	750 000 $ (1)
-Salary Remaining :	750 000 $
Mike Smith	656 000 $ (2)
-Salary Remaining :	656 000 $
Kevin Bieksa	550 000 $ (1)
-Salary Remaining :	550 000 $
Tom Pyatt	0 $ (0)
Pierre-Edouard Bellemare	0 $ (0)
Ryan O'reilly	0 $ (0)
Reilly Smith	0 $ (0)
Deryk Engelland	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 2018 : 47 878 005 $
Year 2019 : 37 074 000 $
Year 2020 : 20 118 000 $
Year 2021 : 14 035 000 $
Salary Average Commitment
Year 2018 : 17 315 000 $
Year 2019 : 12 203 000 $
Year 2020 : 997 000 $
Year 2021 : 997 000 $
Salary Cap with 1 Way Contract
Year 2018 : 47 878 005 $
Year 2019 : 37 074 000 $
Year 2020 : 20 118 000 $
Year 2021 : 14 035 000 $

Farm Players Salaries
Ryan Strome	250 000 $ (1)
Salary Remaining :	250 000 $
Andrew Hammond	135 000 $ (1)
Salary Remaining :	135 000 $
Calvin Pickard	75 600 $ (1)
Salary Remaining :	75 600 $
Matt Stajan	62 500 $ (1)
Salary Remaining :	62 500 $
Cody McLeod	60 000 $ (1)
Salary Remaining :	60 000 $
Gabriel Bourque	0 $ (0)
Salary Remaining :	0 $
Tommy Wingels	0 $ (0)
Salary Remaining :	0 $
Reid Boucher	0 $ (0)
Salary Remaining :	0 $
Anders Nilsson	0 $ (0)
Salary Remaining :	0 $
Gabriel Dumont	0 $ (0)
Salary Remaining :	0 $
Lance Bouma	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 2018 : 583 100 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 325 600 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energie Center
Level 1:	4000 - 115 $ - 0 - 0,00%
Level 2:	4000 - 84 $ - 0 - 0,00%
Level 3:	4000 - 59 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1000 - 215 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	50 380 000 $
Farm Players Total Salaries	545 800 $
Coaches Total Salaries	555 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(12 114 539 $)
Projected Bank Account	(12 114 539 $)

Pro Players Salaries
Alex Pietrangelo	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Mark Scheifele	6 125 000 $ (7)
-Salary Remaining :	6 125 000 $
Torey Krug	5 250 000 $ (3)
-Salary Remaining :	5 250 000 $
Derick Brassard	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Patric Hornqvist	4 250 000 $ (1)
-Salary Remaining :	4 250 000 $
Oscar Klefbom	4 167 000 $ (6)
-Salary Remaining :	4 167 000 $
Antti Raanta	4 100 000 $ (1)
-Salary Remaining :	4 100 000 $
Sam Reinhart	3 544 000 $ (1)
-Salary Remaining :	3 544 000 $
Pierre-Luc Dubois	3 425 000 $ (3)
-Salary Remaining :	3 425 000 $
Carter Hutton	2 600 000 $ (1)
-Salary Remaining :	2 600 000 $
Patrick Maroon	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Dylan Larkin	1 425 000 $ (1)
-Salary Remaining :	1 425 000 $
Jamie McGinn	751 000 $ (2)
-Salary Remaining :	751 000 $
Justin Abdelkader	656 000 $ (5)
-Salary Remaining :	656 000 $
Dale Weise	587 000 $ (3)
-Salary Remaining :	587 000 $
Ryan Carpenter	0 $ (0)
Ben Chiarot	0 $ (0)
Fredrik Claesson	0 $ (0)
Dmitry Orlov	0 $ (0)
Matt Martin	0 $ (0)
Eric Gryba	0 $ (0)
David Desharnais	0 $ (0)
Matt Murray	0 $ (0)
Viktor Arvidsson	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2018 : 50 380 000 $
Year 2019 : 32 461 000 $
Year 2020 : 26 710 000 $
Year 2021 : 10 948 000 $
Salary Average Commitment
Year 2018 : 27 661 000 $
Year 2019 : 20 961 000 $
Year 2020 : 20 210 000 $
Year 2021 : 10 948 000 $
Salary Cap with 1 Way Contract
Year 2018 : 50 380 000 $
Year 2019 : 32 461 000 $
Year 2020 : 26 710 000 $
Year 2021 : 10 948 000 $

Farm Players Salaries
Mark Borowiecki	112 700 $ (1)
Salary Remaining :	112 700 $
Derek Dorsett	100 000 $ (2)
Salary Remaining :	100 000 $
Samuel Girard	92 500 $ (3)
Salary Remaining :	92 500 $
Matt Grzelcyk	92 500 $ (1)
Salary Remaining :	92 500 $
Alex DeBrincat	92 500 $ (3)
Salary Remaining :	92 500 $
Jonathan Ericsson	55 600 $ (3)
Salary Remaining :	55 600 $
Zach Redmond	0 $ (0)
Salary Remaining :	0 $
Bobby Farnham	0 $ (0)
Salary Remaining :	0 $
Joel Hanley	0 $ (0)
Salary Remaining :	0 $
Jake Dotchin	0 $ (0)
Salary Remaining :	0 $
Ryan White	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 2018 : 545 800 $
Year 2019 : 340 600 $
Year 2020 : 240 600 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 433 100 $
Year 2019 : 340 600 $
Year 2020 : 240 600 $
Year 2021 : 0 $

Pirates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum
Level 1:	4000 - 110 $ - 0 - 0,00%
Level 2:	4000 - 76 $ - 0 - 0,00%
Level 3:	4000 - 61 $ - 0 - 0,00%
Level 4:	4000 - 40 $ - 0 - 0,00%
Luxury :	1000 - 210 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 688 250 $
Farm Players Total Salaries	321 850 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	8 875 754 $
Projected Bank Account	8 875 754 $

Pro Players Salaries
Jonathan Toews	10 500 000 $ (6)
-Salary Remaining :	10 500 000 $
Ryan Getzlaf	8 250 000 $ (4)
-Salary Remaining :	8 250 000 $
Drew Doughty	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Jordan Staal	6 325 000 $ (4)
-Salary Remaining :	6 325 000 $
Logan Couture	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Alex Killorn	4 450 000 $ (6)
-Salary Remaining :	4 450 000 $
Jack Johnson	4 357 000 $ (1)
-Salary Remaining :	4 357 000 $
Tyler Bozak	4 200 000 $ (1)
-Salary Remaining :	4 200 000 $
Jonas Brodin	4 167 000 $ (4)
-Salary Remaining :	4 167 000 $
Kevin Hayes	3 750 000 $ (1)
-Salary Remaining :	3 750 000 $
Roberto Luongo	3 150 000 $ (2)
-Salary Remaining :	3 150 000 $
David Backes	2 500 000 $ (4)
-Salary Remaining :	2 500 000 $
Jaroslav Halak	1 974 500 $ (1)
-Salary Remaining :	1 974 500 $
Vladislav Namestnikov	1 937 500 $ (1)
-Salary Remaining :	1 937 500 $
Andrew Ladd	1 600 000 $ (6)
-Salary Remaining :	1 600 000 $
Jori Lehtera	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Alexei Emelin	1 147 000 $ (1)
-Salary Remaining :	1 147 000 $
Braydon Coburn	987 250 $ (2)
-Salary Remaining :	987 250 $
Jake Guentzel	925 000 $ (2)
-Salary Remaining :	925 000 $
Tyler Ennis	797 000 $ (1)
-Salary Remaining :	797 000 $
Danny Dekeyser	621 000 $ (5)
-Salary Remaining :	621 000 $
Brandon Davidson	550 000 $ (1)
-Salary Remaining :	550 000 $
Niklas Hjalmarsson	0 $ (0)
Antoine Vermette	0 $ (0)
Jason Chimera	0 $ (0)
Dustin Tokarski	0 $ (0)
Scottie Upshall	0 $ (0)
Kris Russell	0 $ (0)
Beau Bennett	0 $ (0)
Roman Polak	0 $ (0)
Brian Boyle	0 $ (0)
Total Pro Players	31
Salary Commitment
Year 2018 : 76 688 250 $
Year 2019 : 56 475 250 $
Year 2020 : 38 413 000 $
Year 2021 : 38 413 000 $
Salary Average Commitment
Year 2018 : 24 964 250 $
Year 2019 : 13 308 250 $
Year 2020 : 9 171 000 $
Year 2021 : 9 171 000 $
Salary Cap with 1 Way Contract
Year 2018 : 76 688 250 $
Year 2019 : 56 475 250 $
Year 2020 : 38 413 000 $
Year 2021 : 38 413 000 $

Farm Players Salaries
Julius Honka	142 500 $ (2)
Salary Remaining :	142 500 $
Alexander Kerfoot	113 750 $ (2)
Salary Remaining :	113 750 $
Joe Colborne	65 600 $ (1)
Salary Remaining :	65 600 $
Mattias Janmark	0 $ (0)
Salary Remaining :	0 $
Chris Terry	0 $ (0)
Salary Remaining :	0 $
Cody Franson	0 $ (0)
Salary Remaining :	0 $
Jon Merrill	0 $ (0)
Salary Remaining :	0 $
Brian Dumoulin	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 2018 : 321 850 $
Year 2019 : 256 250 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 321 850 $
Year 2019 : 256 250 $
Year 2020 : 0 $
Year 2021 : 0 $

Roadrunners

Arena Capacity - Ticket Price Attendance - %
Arena Name	Patinoire de Deleage
Level 1:	4200 - 100 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4200 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1010 - 200 $ - 0 - 0,00%
Total Capacity :	17410
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 873 000 $
Farm Players Total Salaries	829 717 $
Coaches Total Salaries	555 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(21 151 442 $)
Projected Bank Account	(21 151 442 $)

Pro Players Salaries
Anze Kopitar	10 000 000 $ (7)
-Salary Remaining :	10 000 000 $
P.K. Subban	9 000 000 $ (5)
-Salary Remaining :	9 000 000 $
Corey Crawford	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Jeff Carter	5 273 000 $ (5)
-Salary Remaining :	5 273 000 $
Gustav Nyquist	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
John Klingberg	4 250 000 $ (5)
-Salary Remaining :	4 250 000 $
Marc-Edouard Vlasic	4 250 000 $ (1)
-Salary Remaining :	4 250 000 $
Jake Gardiner	4 050 000 $ (2)
-Salary Remaining :	4 050 000 $
Jakob Silfverberg	3 750 000 $ (2)
-Salary Remaining :	3 750 000 $
Anders Lee	3 750 000 $ (2)
-Salary Remaining :	3 750 000 $
Charlie Coyle	3 200 000 $ (3)
-Salary Remaining :	3 200 000 $
Drake Caggiula	1 350 000 $ (1)
-Salary Remaining :	1 350 000 $
Mathew Barzal	1 325 000 $ (3)
-Salary Remaining :	1 325 000 $
Devin Shore	925 000 $ (1)
-Salary Remaining :	925 000 $
Cal Clutterbuck	0 $ (0)
Ryan Johansen	0 $ (0)
Olli Maatta	0 $ (0)
Tanner Pearson	0 $ (0)
Connor Murphy	0 $ (0)
Scott Darling	0 $ (0)
Calvin De Haan	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2018 : 61 873 000 $
Year 2019 : 55 348 000 $
Year 2020 : 39 048 000 $
Year 2021 : 28 523 000 $
Salary Average Commitment
Year 2018 : 25 075 000 $
Year 2019 : 25 075 000 $
Year 2020 : 20 325 000 $
Year 2021 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 2018 : 61 873 000 $
Year 2019 : 55 348 000 $
Year 2020 : 39 048 000 $
Year 2021 : 28 523 000 $

Farm Players Salaries
Darnell Nurse	171 300 $ (1)
Salary Remaining :	171 300 $
Tyson Jost	170 417 $ (3)
Salary Remaining :	170 417 $
Nick Schmaltz	154 200 $ (2)
Salary Remaining :	154 200 $
Anton Khudobin	120 000 $ (1)
Salary Remaining :	120 000 $
Nic Petan	86 300 $ (1)
Salary Remaining :	86 300 $
Joe Morrow	65 000 $ (1)
Salary Remaining :	65 000 $
Colton Sissons	62 500 $ (2)
Salary Remaining :	62 500 $
Andrew Copp	0 $ (0)
Salary Remaining :	0 $
Zack Kassian	0 $ (0)
Salary Remaining :	0 $
Jean-Francois Berube	0 $ (0)
Salary Remaining :	0 $
Dmitry Kulikov	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 2018 : 829 717 $
Year 2019 : 387 117 $
Year 2020 : 170 417 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 355 417 $
Year 2019 : 170 417 $
Year 2020 : 170 417 $
Year 2021 : 0 $

Sens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scotia
Level 1:	4200 - 100 $ - 0 - 0,00%
Level 2:	4200 - 75 $ - 0 - 0,00%
Level 3:	4200 - 50 $ - 0 - 0,00%
Level 4:	4700 - 35 $ - 0 - 0,00%
Luxury :	1130 - 200 $ - 0 - 0,00%
Total Capacity :	18430
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	44 654 333 $
Farm Players Total Salaries	728 250 $
Coaches Total Salaries	2 020 100 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(4 386 775 $)
Projected Bank Account	(4 386 775 $)

Pro Players Salaries
Nathan Mackinnon	6 300 000 $ (6)
-Salary Remaining :	6 300 000 $
Brandon Saad	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Aleksander Barkov	5 900 000 $ (5)
-Salary Remaining :	5 900 000 $
Gabriel Landeskog	5 571 000 $ (4)
-Salary Remaining :	5 571 000 $
Seth Jones	5 400 000 $ (5)
-Salary Remaining :	5 400 000 $
Sean Couturier	4 333 333 $ (5)
-Salary Remaining :	4 333 333 $
Mikkel Boedker	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Nolan Patrick	3 575 000 $ (3)
-Salary Remaining :	3 575 000 $
Mikael Backlund	3 575 000 $ (1)
-Salary Remaining :	3 575 000 $
Alex Galchenyuk	0 $ (0)
Dennis Seidenberg	0 $ (0)
Jonathan Drouin	0 $ (0)
Victor Hedman	0 $ (0)
Paul Martin	0 $ (0)
Sam Gagner	0 $ (0)
Jonathan Huberdeau	0 $ (0)
Connor Hellebuyck	0 $ (0)
Nikita Zaitsev	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 2018 : 44 654 333 $
Year 2019 : 41 079 333 $
Year 2020 : 41 079 333 $
Year 2021 : 33 504 333 $
Salary Average Commitment
Year 2018 : 29 508 332 $
Year 2019 : 29 508 332 $
Year 2020 : 29 508 332 $
Year 2021 : 21 933 332 $
Salary Cap with 1 Way Contract
Year 2018 : 44 654 333 $
Year 2019 : 41 079 333 $
Year 2020 : 41 079 333 $
Year 2021 : 33 504 333 $

Farm Players Salaries
Ryan Pulock	142 500 $ (1)
Salary Remaining :	142 500 $
Josh Morrissey	136 300 $ (1)
Salary Remaining :	136 300 $
Travis Sanheim	132 500 $ (2)
Salary Remaining :	132 500 $
Tage Thompson	113 750 $ (3)
Salary Remaining :	113 750 $
Jared McCann	110 700 $ (1)
Salary Remaining :	110 700 $
Miles Wood	92 500 $ (1)
Salary Remaining :	92 500 $
Cody Goloubef	0 $ (0)
Salary Remaining :	0 $
Brad Hunt	0 $ (0)
Salary Remaining :	0 $
Nikita Zadorov	0 $ (0)
Salary Remaining :	0 $
Josh Anderson	0 $ (0)
Salary Remaining :	0 $
Darcy Kuemper	0 $ (0)
Salary Remaining :	0 $
Derrick Pouliot	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 2018 : 728 250 $
Year 2019 : 246 250 $
Year 2020 : 113 750 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 388 750 $
Year 2019 : 246 250 $
Year 2020 : 113 750 $
Year 2021 : 0 $

Stallions

Arena Capacity - Ticket Price Attendance - %
Arena Name	Doctor Pepper Center
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 800 000 $
Farm Players Total Salaries	733 300 $
Coaches Total Salaries	1 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(58 206 800 $)
Projected Bank Account	(58 206 800 $)

Pro Players Salaries
Vladimir Tarasenko	7 500 000 $ (6)
-Salary Remaining :	7 500 000 $
Mikko Koivu	6 750 000 $ (1)
-Salary Remaining :	6 750 000 $
Derek Stepan	6 500 000 $ (4)
-Salary Remaining :	6 500 000 $
Braden Holtby	6 100 000 $ (3)
-Salary Remaining :	6 100 000 $
Mike Cammalleri	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Erik Johnson	6 000 000 $ (6)
-Salary Remaining :	6 000 000 $
Kyle Okposo	6 000 000 $ (6)
-Salary Remaining :	6 000 000 $
Andrej Sekera	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
Evander Kane	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Wayne Simmonds	3 975 000 $ (2)
-Salary Remaining :	3 975 000 $
Cody Eakin	3 850 000 $ (3)
-Salary Remaining :	3 850 000 $
Paul Byron	2 600 000 $ (2)
-Salary Remaining :	2 600 000 $
Nick Holden	1 850 000 $ (1)
-Salary Remaining :	1 850 000 $
Markus Granlund	925 000 $ (1)
-Salary Remaining :	925 000 $
Christian Folin	0 $ (0)
Kevin Shattenkirk	0 $ (0)
Tyson Barrie	0 $ (0)
Justin Schultz	0 $ (0)
Tomas Plekanec	0 $ (0)
Jonathan Bernier	0 $ (0)
Mark Streit	0 $ (0)
Jean-Gabriel Pageau	0 $ (0)
Mark Pysyk	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 2018 : 68 800 000 $
Year 2019 : 48 025 000 $
Year 2020 : 41 450 000 $
Year 2021 : 31 500 000 $
Salary Average Commitment
Year 2018 : 25 875 000 $
Year 2019 : 24 950 000 $
Year 2020 : 22 350 000 $
Year 2021 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 68 800 000 $
Year 2019 : 48 025 000 $
Year 2020 : 41 450 000 $
Year 2021 : 31 500 000 $

Farm Players Salaries
Kevan Miller	250 000 $ (3)
Salary Remaining :	250 000 $
Matt Read	143 300 $ (1)
Salary Remaining :	143 300 $
Colton Sceviour	95 000 $ (1)
Salary Remaining :	95 000 $
Cedric Paquette	92 500 $ (1)
Salary Remaining :	92 500 $
Nicolas Deslauriers	77 500 $ (1)
Salary Remaining :	77 500 $
Anton Forsberg	75 000 $ (2)
Salary Remaining :	75 000 $
Seth Griffith	0 $ (0)
Salary Remaining :	0 $
Al Montoya	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 2018 : 733 300 $
Year 2019 : 325 000 $
Year 2020 : 250 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 590 000 $
Year 2019 : 325 000 $
Year 2020 : 250 000 $
Year 2021 : 0 $

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name	Thunder Dome
Level 1:	4000 - 110 $ - 0 - 0,00%
Level 2:	4000 - 85 $ - 0 - 0,00%
Level 3:	4000 - 60 $ - 0 - 0,00%
Level 4:	4000 - 40 $ - 0 - 0,00%
Luxury :	1000 - 210 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	59 650 000 $
Farm Players Total Salaries	1 731 333 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(58 241 443 $)
Projected Bank Account	(58 241 443 $)

Pro Players Salaries
Phil Kessel	8 000 000 $ (5)
-Salary Remaining :	8 000 000 $
Henrik Sedin	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Daniel Sedin	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Matt Duchene	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Marc-Andre Fleury	5 750 000 $ (2)
-Salary Remaining :	5 750 000 $
Jeff Skinner	5 725 000 $ (2)
-Salary Remaining :	5 725 000 $
Valtteri Filppula	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Sami Vatanen	4 875 000 $ (3)
-Salary Remaining :	4 875 000 $
Luca Sbisa	3 600 000 $ (1)
-Salary Remaining :	3 600 000 $
Tobias Rieder	2 225 000 $ (1)
-Salary Remaining :	2 225 000 $
Noah Hanifin	1 775 000 $ (1)
-Salary Remaining :	1 775 000 $
Christian Dvorak	1 082 500 $ (2)
-Salary Remaining :	1 082 500 $
Brett Pesce	925 000 $ (1)
-Salary Remaining :	925 000 $
Brayden Point	692 500 $ (2)
-Salary Remaining :	692 500 $
Blake Coleman	0 $ (0)
Nick Leddy	0 $ (0)
Teuvo Teravainen	0 $ (0)
Nino Niederreiter	0 $ (0)
Michael Del Zotto	0 $ (0)
Petr Mrazek	0 $ (0)
Mike Condon	0 $ (0)
Ryan Dzingel	0 $ (0)
Michael Stone	0 $ (0)
Johan Larsson	0 $ (0)
Steve Mason	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2018 : 59 650 000 $
Year 2019 : 32 125 000 $
Year 2020 : 12 875 000 $
Year 2021 : 8 000 000 $
Salary Average Commitment
Year 2018 : 10 700 000 $
Year 2019 : 4 875 000 $
Year 2020 : 4 875 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 59 650 000 $
Year 2019 : 32 125 000 $
Year 2020 : 12 875 000 $
Year 2021 : 8 000 000 $

Farm Players Salaries
Zach Bogosian	200 000 $ (3)
Salary Remaining :	200 000 $
Neal Pionk	177 500 $ (2)
Salary Remaining :	177 500 $
Anton Slepyshev	152 500 $ (1)
Salary Remaining :	152 500 $
Alex Tuch	135 000 $ (2)
Salary Remaining :	135 000 $
Christian Fischer	113 750 $ (3)
Salary Remaining :	113 750 $
Kevin Connauton	100 000 $ (1)
Salary Remaining :	100 000 $
Matt Beleskey	100 000 $ (2)
Salary Remaining :	100 000 $
Danton Heinen	99 583 $ (2)
Salary Remaining :	99 583 $
Tyler Motte	92 500 $ (2)
Salary Remaining :	92 500 $
John Hayden	92 500 $ (1)
Salary Remaining :	92 500 $
Markus Nutivaara	92 500 $ (1)
Salary Remaining :	92 500 $
Brandon Montour	92 500 $ (1)
Salary Remaining :	92 500 $
Jesper Bratt	82 500 $ (3)
Salary Remaining :	82 500 $
Kevin Labanc	71 750 $ (2)
Salary Remaining :	71 750 $
Joakim Ryan	65 000 $ (2)
Salary Remaining :	65 000 $
Chris Wagner	63 750 $ (1)
Salary Remaining :	63 750 $
Tim Heed	0 $ (0)
Salary Remaining :	0 $
Garnet Hathaway	0 $ (0)
Salary Remaining :	0 $
Curtis McKenzie	0 $ (0)
Salary Remaining :	0 $
Ondrej Pavelec	0 $ (0)
Salary Remaining :	0 $
Ben Hutton	0 $ (0)
Salary Remaining :	0 $
Phil Varone	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2018 : 1 731 333 $
Year 2019 : 1 137 583 $
Year 2020 : 396 250 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 065 833 $
Year 2019 : 873 333 $
Year 2020 : 396 250 $
Year 2021 : 0 $

Tiringer

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arèna
Level 1:	4000 - 104 $ - 0 - 0,00%
Level 2:	4000 - 79 $ - 0 - 0,00%
Level 3:	4000 - 54 $ - 0 - 0,00%
Level 4:	4000 - 39 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 337 500 $
Farm Players Total Salaries	656 900 $
Coaches Total Salaries	1 881 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	9 850 000 $
Projected Bank Account	9 850 000 $

Pro Players Salaries
Corey Perry	8 625 000 $ (4)
-Salary Remaining :	8 625 000 $
Paul Stastny	7 500 000 $ (1)
-Salary Remaining :	7 500 000 $
Sergei Bobrovsky	7 425 000 $ (2)
-Salary Remaining :	7 425 000 $
Keith Yandle	6 350 000 $ (6)
-Salary Remaining :	6 350 000 $
Brent Seabrook	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Brooks Orpik	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Oliver Ekman-Larsson	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Jared Spurgeon	5 187 500 $ (3)
-Salary Remaining :	5 187 500 $
Scott Hartnell	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
Nazem Kadri	4 500 000 $ (5)
-Salary Remaining :	4 500 000 $
Mats Zuccarello	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
James Van Riemsdyk	4 250 000 $ (1)
-Salary Remaining :	4 250 000 $
Rickard Rakell	3 800 000 $ (5)
-Salary Remaining :	3 800 000 $
Will Butcher	3 775 000 $ (2)
-Salary Remaining :	3 775 000 $
Jason Zucker	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Craig Anderson	1 750 000 $ (1)
-Salary Remaining :	1 750 000 $
Mike Matheson	925 000 $ (1)
-Salary Remaining :	925 000 $
Tyler Johnson	0 $ (0)
Andy Greene	0 $ (0)
Austin Watson	0 $ (0)
Radim Vrbata	0 $ (0)
Trevor Daley	0 $ (0)
Philipp Grubauer	0 $ (0)
Connor Brown	0 $ (0)
Bo Horvat	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2018 : 82 337 500 $
Year 2019 : 65 912 500 $
Year 2020 : 34 462 500 $
Year 2021 : 23 275 000 $
Salary Average Commitment
Year 2018 : 31 612 500 $
Year 2019 : 29 612 500 $
Year 2020 : 25 837 500 $
Year 2021 : 14 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 82 337 500 $
Year 2019 : 65 912 500 $
Year 2020 : 34 462 500 $
Year 2021 : 23 275 000 $

Farm Players Salaries
Brad Richardson	208 300 $ (1)
Salary Remaining :	208 300 $
Adam Erne	92 500 $ (1)
Salary Remaining :	92 500 $
Kasperi Kapanen	92 500 $ (2)
Salary Remaining :	92 500 $
Pavel Buchnevich	92 500 $ (2)
Salary Remaining :	92 500 $
Ivan Barbashev	86 300 $ (2)
Salary Remaining :	86 300 $
William Carrier	84 800 $ (1)
Salary Remaining :	84 800 $
Brandon Pirri	0 $ (0)
Salary Remaining :	0 $
Ryan Spooner	0 $ (0)
Salary Remaining :	0 $
Kris Versteeg	0 $ (0)
Salary Remaining :	0 $
Nic Dowd	0 $ (0)
Salary Remaining :	0 $
Scott Laughton	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 2018 : 656 900 $
Year 2019 : 271 300 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 92 500 $
Year 2019 : 92 500 $
Year 2020 : 0 $
Year 2021 : 0 $

Wolf

Arena Capacity - Ticket Price Attendance - %
Arena Name	Red Bull Arena
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	36 040 000 $
Farm Players Total Salaries	775 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	10 000 000 $
Projected Bank Account	10 000 000 $

Pro Players Salaries
Tuukka Rask	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Travis Zajac	5 750 000 $ (4)
-Salary Remaining :	5 750 000 $
James Neal	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Auston Matthews	3 775 000 $ (2)
-Salary Remaining :	3 775 000 $
J.T. Miller	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Mark Letestu	1 800 000 $ (1)
-Salary Remaining :	1 800 000 $
Matthew Tkachuk	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
William Nylander	1 744 000 $ (1)
-Salary Remaining :	1 744 000 $
Mikko Rantanen	1 627 000 $ (2)
-Salary Remaining :	1 627 000 $
Nikolaj Ehlers	1 594 000 $ (1)
-Salary Remaining :	1 594 000 $
Adam McQuaid	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Joel Edmundson	1 050 000 $ (1)
-Salary Remaining :	1 050 000 $
Jaccob Slavin	925 000 $ (1)
-Salary Remaining :	925 000 $
Sam Bennett	0 $ (0)
Marco Scandella	0 $ (0)
Shayne Gostisbehere	0 $ (0)
Mika Zibanejad	0 $ (0)
Tanner Kero	0 $ (0)
Leon Draisaitl	0 $ (0)
Antti Niemi	0 $ (0)
Ben Bishop	0 $ (0)
Nathan Beaulieu	0 $ (0)
Johnny Boychuk	0 $ (0)
Micheal Ferland	0 $ (0)
Nate Schmidt	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2018 : 36 040 000 $
Year 2019 : 19 927 000 $
Year 2020 : 12 750 000 $
Year 2021 : 12 750 000 $
Salary Average Commitment
Year 2018 : 2 750 000 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 36 040 000 $
Year 2019 : 19 927 000 $
Year 2020 : 12 750 000 $
Year 2021 : 12 750 000 $

Farm Players Salaries
Mikhail Sergachev	177 500 $ (3)
Salary Remaining :	177 500 $
Jake Virtanen	177 500 $ (1)
Salary Remaining :	177 500 $
Jakob Chychrun	135 000 $ (2)
Salary Remaining :	135 000 $
Dmitrij Jaskin	100 000 $ (1)
Salary Remaining :	100 000 $
Vinnie Hinostroza	92 500 $ (1)
Salary Remaining :	92 500 $
Dominik Simon	92 500 $ (1)
Salary Remaining :	92 500 $
Yanni Gourde	0 $ (0)
Salary Remaining :	0 $
Adam Pelech	0 $ (0)
Salary Remaining :	0 $
Damon Severson	0 $ (0)
Salary Remaining :	0 $
Tyler Pitlick	0 $ (0)
Salary Remaining :	0 $
Joel Ward	0 $ (0)
Salary Remaining :	0 $
Xavier Ouellet	0 $ (0)
Salary Remaining :	0 $
Nick Cousins	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 2018 : 775 000 $
Year 2019 : 312 500 $
Year 2020 : 177 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 547 500 $
Year 2019 : 177 500 $
Year 2020 : 177 500 $
Year 2021 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 85 000 000 $ Available Cap Space	Over Minimum of 60 000 000 $	Pro Players	Farm Players	Total Players
Bikers	(11 108 864 $)	0 $	85 000 000 $	-60 000 000 $	20	16	36
Bulldogs	(22 018 959 $)	0 $	85 000 000 $	-60 000 000 $	21	4	25
Dogbones	7 915 176 $	0 $	85 000 000 $	-60 000 000 $	24	11	35
Fighting Irish	(40 657 389 $)	0 $	85 000 000 $	-60 000 000 $	28	18	46
Flash	13 619 575 $	0 $	85 000 000 $	-60 000 000 $	21	16	37
Gongshow	(34 710 640 $)	0 $	85 000 000 $	-60 000 000 $	21	5	26
Icedogs	13 474 587 $	0 $	85 000 000 $	-60 000 000 $	19	16	35
Jokers	(60 401 002 $)	0 $	85 000 000 $	-60 000 000 $	24	11	35
LumberJacks	3 319 805 $	0 $	85 000 000 $	-60 000 000 $	21	18	39
Mariners	3 233 724 $	0 $	85 000 000 $	-60 000 000 $	19	14	33
Nordiques	15 301 363 $	0 $	85 000 000 $	-60 000 000 $	23	24	47
Oilers	(17 223 641 $)	0 $	85 000 000 $	-60 000 000 $	18	11	29
Penguins	(12 114 539 $)	0 $	85 000 000 $	-60 000 000 $	24	11	35
Pirates	8 875 754 $	0 $	85 000 000 $	-60 000 000 $	31	8	39
Roadrunners	(21 151 442 $)	0 $	85 000 000 $	-60 000 000 $	21	11	32
Sens	(4 386 775 $)	0 $	85 000 000 $	-60 000 000 $	18	12	30
Stallions	(58 206 800 $)	0 $	85 000 000 $	-60 000 000 $	23	8	31
Storm	(58 241 443 $)	0 $	85 000 000 $	-60 000 000 $	25	22	47
Tiringer	9 850 000 $	0 $	85 000 000 $	-60 000 000 $	25	11	36
Wolf	10 000 000 $	0 $	85 000 000 $	-60 000 000 $	25	13	38

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Under Maximum of 85 000 000 $
Available Cap Space

Over Minimum of
60 000 000 $