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	72 208 045 $
Farm Players Total Salaries	1 319 672 $
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	(12 158 864 $)
Projected Bank Account	(12 158 864 $)

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 $
Nick Bonino	4 100 000 $ (4)
-Salary Remaining :	4 100 000 $
Connor McDavid	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
Ron Hainsey	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Brayden McNabb	1 700 000 $ (1)
-Salary Remaining :	1 700 000 $
John Moore	1 666 667 $ (1)
-Salary Remaining :	1 666 667 $
Riley Nash	900 000 $ (1)
-Salary Remaining :	900 000 $
Niklas Kronwall	899 878 $ (2)
-Salary Remaining :	899 878 $
Mike Smith	656 000 $ (2)
-Salary Remaining :	656 000 $
Blake Comeau	559 500 $ (1)
-Salary Remaining :	559 500 $
Alexander Steen	0 $ (0)
Ryan Miller	0 $ (0)
Mike Fisher	0 $ (0)
Alexandre Burrows	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2018 : 72 208 045 $
Year 2019 : 56 106 878 $
Year 2020 : 39 951 000 $
Year 2021 : 28 900 000 $
Salary Average Commitment
Year 2018 : 21 422 545 $
Year 2019 : 17 155 878 $
Year 2020 : 12 600 000 $
Year 2021 : 12 600 000 $
Salary Cap with 1 Way Contract
Year 2018 : 72 208 045 $
Year 2019 : 56 106 878 $
Year 2020 : 39 951 000 $
Year 2021 : 28 900 000 $

Farm Players Salaries
Derek MacKenzie	137 500 $ (2)
Salary Remaining :	137 500 $
Kyle Clifford	120 000 $ (1)
Salary Remaining :	120 000 $
Mark Barberio	117 188 $ (1)
Salary Remaining :	117 188 $
Jack Roslovic	113 750 $ (3)
Salary Remaining :	113 750 $
Joel Eriksson Ek	113 750 $ (2)
Salary Remaining :	113 750 $
Ryan Reaves	112 500 $ (1)
Salary Remaining :	112 500 $
Nikolai Kulemin	100 100 $ (1)
Salary Remaining :	100 100 $
Ryan Callahan	90 889 $ (3)
Salary Remaining :	90 889 $
Chris Stewart	88 712 $ (1)
Salary Remaining :	88 712 $
Marian Gaborik	81 233 $ (3)
Salary Remaining :	81 233 $
Alex Chiasson	67 500 $ (1)
Salary Remaining :	67 500 $
Cory Conacher	65 000 $ (2)
Salary Remaining :	65 000 $
Clarke MacArthur	55 950 $ (3)
Salary Remaining :	55 950 $
David Bolland	55 600 $ (1)
Salary Remaining :	55 600 $
Michael Leighton	0 $ (0)
Salary Remaining :	0 $
Jordan Schroeder	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 2018 : 1 319 672 $
Year 2019 : 658 072 $
Year 2020 : 341 822 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 095 622 $
Year 2019 : 602 122 $
Year 2020 : 285 872 $
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	77 923 667 $
Farm Players Total Salaries	799 050 $
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
Alexander Radulov	10 400 000 $ (5)
-Salary Remaining :	10 400 000 $
Claude Giroux	8 275 000 $ (5)
-Salary Remaining :	8 275 000 $
Eric Staal	8 250 000 $ (2)
-Salary Remaining :	8 250 000 $
Pekka Rinne	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Mark Giordano	6 750 000 $ (5)
-Salary Remaining :	6 750 000 $
Ryan O'reilly	5 625 000 $ (1)
-Salary Remaining :	5 625 000 $
John Tavares	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Nikita Kucherov	4 766 667 $ (2)
-Salary Remaining :	4 766 667 $
T.J. Brodie	4 650 000 $ (3)
-Salary Remaining :	4 650 000 $
David Perron	3 812 000 $ (1)
-Salary Remaining :	3 812 000 $
Cam Atkinson	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Dylan Strome	3 400 000 $ (3)
-Salary Remaining :	3 400 000 $
Thomas Hickey	2 200 000 $ (1)
-Salary Remaining :	2 200 000 $
Ian Cole	2 100 000 $ (1)
-Salary Remaining :	2 100 000 $
Patrik Nemeth	945 000 $ (1)
-Salary Remaining :	945 000 $
Jonathan Marchessault	750 000 $ (1)
-Salary Remaining :	750 000 $
Curtis McElhinney	0 $ (0)
Ryan Kesler	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 2018 : 77 923 667 $
Year 2019 : 53 491 667 $
Year 2020 : 33 475 000 $
Year 2021 : 25 425 000 $
Salary Average Commitment
Year 2018 : 44 698 667 $
Year 2019 : 33 566 667 $
Year 2020 : 20 550 000 $
Year 2021 : 17 150 000 $
Salary Cap with 1 Way Contract
Year 2018 : 77 923 667 $
Year 2019 : 53 491 667 $
Year 2020 : 33 475 000 $
Year 2021 : 25 425 000 $

Farm Players Salaries
Conor Sheary	225 000 $ (1)
Salary Remaining :	225 000 $
Austin Czarnik	116 250 $ (1)
Salary Remaining :	116 250 $
David Warsofsky	116 250 $ (1)
Salary Remaining :	116 250 $
Curtis Lazar	94 050 $ (1)
Salary Remaining :	94 050 $
Matt Grzelcyk	92 500 $ (1)
Salary Remaining :	92 500 $
Frank Vatrano	92 500 $ (1)
Salary Remaining :	92 500 $
Scott Mayfield	62 500 $ (1)
Salary Remaining :	62 500 $
Total Farm Players	7
Salary Commitment
Year 2018 : 799 050 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 644 050 $
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	67 329 167 $
Farm Players Total Salaries	999 650 $
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
Vladimir Tarasenko	7 500 000 $ (6)
-Salary Remaining :	7 500 000 $
Patrick Marleau	6 900 000 $ (3)
-Salary Remaining :	6 900 000 $
Johnny Gaudreau	6 750 000 $ (5)
-Salary Remaining :	6 750 000 $
Sean Monahan	6 375 000 $ (6)
-Salary Remaining :	6 375 000 $
Adam Larsson	4 167 000 $ (4)
-Salary Remaining :	4 167 000 $
Justin Braun	3 800 000 $ (3)
-Salary Remaining :	3 800 000 $
Jack Eichel	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
Mattias Ekholm	3 750 000 $ (5)
-Salary Remaining :	3 750 000 $
Reilly Smith	3 750 000 $ (1)
-Salary Remaining :	3 750 000 $
Roberto Luongo	3 150 000 $ (2)
-Salary Remaining :	3 150 000 $
Jacob Trouba	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Boone Jenner	2 900 000 $ (1)
-Salary Remaining :	2 900 000 $
Jacob Markstrom	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Matt Dumba	2 550 000 $ (1)
-Salary Remaining :	2 550 000 $
Brock Boeser	1 491 667 $ (2)
-Salary Remaining :	1 491 667 $
Chris Tierney	1 420 500 $ (1)
-Salary Remaining :	1 420 500 $
Jake Debrusk	1 350 000 $ (3)
-Salary Remaining :	1 350 000 $
Adam Lowry	1 125 000 $ (1)
-Salary Remaining :	1 125 000 $
Josh Manson	825 000 $ (1)
-Salary Remaining :	825 000 $
Chad Johnson	0 $ (0)
Joe Thornton	0 $ (0)
Brian Elliott	0 $ (0)
Johnny Oduya	0 $ (0)
Richard Panik	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2018 : 67 329 167 $
Year 2019 : 45 233 667 $
Year 2020 : 40 592 000 $
Year 2021 : 28 542 000 $
Salary Average Commitment
Year 2018 : 51 062 167 $
Year 2019 : 33 566 667 $
Year 2020 : 28 925 000 $
Year 2021 : 16 875 000 $
Salary Cap with 1 Way Contract
Year 2018 : 67 329 167 $
Year 2019 : 45 233 667 $
Year 2020 : 40 592 000 $
Year 2021 : 28 542 000 $

Farm Players Salaries
Jay Beagle	190 000 $ (1)
Salary Remaining :	190 000 $
Brendan Perlini	142 500 $ (2)
Salary Remaining :	142 500 $
Stefan Noesen	120 000 $ (1)
Salary Remaining :	120 000 $
Michael McCarron	113 750 $ (1)
Salary Remaining :	113 750 $
Brendan Gaunce	102 600 $ (1)
Salary Remaining :	102 600 $
Jason Dickinson	92 500 $ (1)
Salary Remaining :	92 500 $
Linus Ullmark	92 500 $ (2)
Salary Remaining :	92 500 $
Matt Hendricks	80 800 $ (1)
Salary Remaining :	80 800 $
Martin Frk	65 000 $ (1)
Salary Remaining :	65 000 $
Michael Chaput	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	10
Salary Commitment
Year 2018 : 999 650 $
Year 2019 : 235 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 885 900 $
Year 2019 : 235 000 $
Year 2020 : 0 $
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	75 275 009 $
Farm Players Total Salaries	1 425 633 $
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	(45 753 389 $)
Projected Bank Account	(45 753 389 $)

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 $
Brandon Saad	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Nick Leddy	5 500 000 $ (5)
-Salary Remaining :	5 500 000 $
Tomas Tatar	5 300 000 $ (4)
-Salary Remaining :	5 300 000 $
Alexander Edler	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Max Pacioretty	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Mathieu Perreault	4 125 000 $ (4)
-Salary Remaining :	4 125 000 $
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 $
Erik Haula	2 750 000 $ (3)
-Salary Remaining :	2 750 000 $
Erik Gudbranson	2 625 000 $ (1)
-Salary Remaining :	2 625 000 $
Riley Sheahan	2 075 000 $ (1)
-Salary Remaining :	2 075 000 $
Jordie Benn	1 100 000 $ (2)
-Salary Remaining :	1 100 000 $
Lars Eller	975 000 $ (1)
-Salary Remaining :	975 000 $
Derek Forbort	650 000 $ (1)
-Salary Remaining :	650 000 $
Peter Budaj	0 $ (0)
Karl Alzner	0 $ (0)
Patrick Eaves	0 $ (0)
Patrick Sharp	0 $ (0)
Kyle Brodziak	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2018 : 75 275 009 $
Year 2019 : 65 450 009 $
Year 2020 : 46 975 009 $
Year 2021 : 44 225 009 $
Salary Average Commitment
Year 2018 : 40 025 009 $
Year 2019 : 35 325 009 $
Year 2020 : 25 225 009 $
Year 2021 : 22 475 009 $
Salary Cap with 1 Way Contract
Year 2018 : 75 275 009 $
Year 2019 : 65 450 009 $
Year 2020 : 46 975 009 $
Year 2021 : 44 225 009 $

Farm Players Salaries
Joonas Donskoi	190 000 $ (2)
Salary Remaining :	190 000 $
Nick Ritchie	162 700 $ (1)
Salary Remaining :	162 700 $
Melker Karlsson	150 000 $ (1)
Salary Remaining :	150 000 $
Andrej Sustr	146 250 $ (1)
Salary Remaining :	146 250 $
Nikolay Goldobin	113 750 $ (2)
Salary Remaining :	113 750 $
Matt Nieto	100 000 $ (1)
Salary Remaining :	100 000 $
Brock McGinn	92 500 $ (2)
Salary Remaining :	92 500 $
Tyler Bertuzzi	92 500 $ (1)
Salary Remaining :	92 500 $
Phillip Danault	91 200 $ (1)
Salary Remaining :	91 200 $
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 $
Brian Flynn	0 $ (0)
Salary Remaining :	0 $
Tomas Jurco	0 $ (0)
Salary Remaining :	0 $
Adam Clendening	0 $ (0)
Salary Remaining :	0 $
Nick Shore	0 $ (0)
Salary Remaining :	0 $
Yannick Weber	0 $ (0)
Salary Remaining :	0 $
Drew Stafford	0 $ (0)
Salary Remaining :	0 $
Reto Berra	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 2018 : 1 425 633 $
Year 2019 : 550 650 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 015 333 $
Year 2019 : 461 250 $
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	80 602 750 $
Farm Players Total Salaries	2 429 942 $
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 $
Brad Marchand	6 125 000 $ (8)
-Salary Remaining :	6 125 000 $
T.J. Oshie	5 750 000 $ (8)
-Salary Remaining :	5 750 000 $
Ondrej Palat	5 300 000 $ (5)
-Salary Remaining :	5 300 000 $
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 $
Brandon Sutter	3 281 250 $ (1)
-Salary Remaining :	3 281 250 $
Jake Allen	3 262 500 $ (1)
-Salary Remaining :	3 262 500 $
Cody Ceci	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Bryan Rust	900 000 $ (1)
-Salary Remaining :	900 000 $
Zack Smith	0 $ (0)
Brian Gionta	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 2018 : 80 602 750 $
Year 2019 : 59 159 000 $
Year 2020 : 54 659 000 $
Year 2021 : 41 525 000 $
Salary Average Commitment
Year 2018 : 39 643 750 $
Year 2019 : 29 400 000 $
Year 2020 : 29 400 000 $
Year 2021 : 24 775 000 $
Salary Cap with 1 Way Contract
Year 2018 : 80 602 750 $
Year 2019 : 59 159 000 $
Year 2020 : 54 659 000 $
Year 2021 : 41 525 000 $

Farm Players Salaries
Matt Hunwick	225 000 $ (3)
Salary Remaining :	225 000 $
Eric Fehr	200 000 $ (1)
Salary Remaining :	200 000 $
Antoine Roussel	200 000 $ (1)
Salary Remaining :	200 000 $
Alex Petrovic	185 000 $ (1)
Salary Remaining :	185 000 $
Nate Thompson	165 000 $ (2)
Salary Remaining :	165 000 $
Mark Jankowski	149 375 $ (1)
Salary Remaining :	149 375 $
Colin White	149 167 $ (2)
Salary Remaining :	149 167 $
Slater Koekkoek	144 400 $ (1)
Salary Remaining :	144 400 $
Sven Andrighetto	140 000 $ (2)
Salary Remaining :	140 000 $
Jamie Oleksiak	136 900 $ (1)
Salary Remaining :	136 900 $
Martin Marincin	125 000 $ (1)
Salary Remaining :	125 000 $
Troy Brouwer	115 100 $ (2)
Salary Remaining :	115 100 $
Joonas Korpisalo	92 500 $ (2)
Salary Remaining :	92 500 $
Alex Iafallo	92 500 $ (2)
Salary Remaining :	92 500 $
Remi Elie	92 500 $ (1)
Salary Remaining :	92 500 $
Joel Armia	92 500 $ (1)
Salary Remaining :	92 500 $
Ty Rattie	70 000 $ (1)
Salary Remaining :	70 000 $
Stephen Weiss	55 000 $ (1)
Salary Remaining :	55 000 $
Daniel Winnik	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 2018 : 2 429 942 $
Year 2019 : 979 267 $
Year 2020 : 225 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 882 442 $
Year 2019 : 979 267 $
Year 2020 : 225 000 $
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	71 859 524 $
Farm Players Total Salaries	1 043 025 $
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 $
Thomas Vanek	7 142 857 $ (1)
-Salary Remaining :	7 142 857 $
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 $
Chris Kunitz	3 850 000 $ (1)
-Salary Remaining :	3 850 000 $
Brock Nelson	2 825 000 $ (1)
-Salary Remaining :	2 825 000 $
Jesper Fast	1 850 000 $ (3)
-Salary Remaining :	1 850 000 $
Mitchell Marner	1 744 000 $ (2)
-Salary Remaining :	1 744 000 $
Ivan Provorov	1 744 000 $ (2)
-Salary Remaining :	1 744 000 $
Nail Yakupov	0 $ (0)
Patrik Berglund	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 2018 : 71 859 524 $
Year 2019 : 39 141 667 $
Year 2020 : 11 707 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 17 009 524 $
Year 2019 : 6 016 667 $
Year 2020 : 1 850 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 71 859 524 $
Year 2019 : 39 141 667 $
Year 2020 : 11 707 000 $
Year 2021 : 0 $

Farm Players Salaries
Jimmy Hayes	230 000 $ (1)
Salary Remaining :	230 000 $
Pavel Zacha	174 400 $ (2)
Salary Remaining :	174 400 $
Ryan Murphy	131 300 $ (1)
Salary Remaining :	131 300 $
Thomas Chabot	128 500 $ (3)
Salary Remaining :	128 500 $
Torrey Mitchell	120 000 $ (1)
Salary Remaining :	120 000 $
Anthony Beauvillier	110 700 $ (2)
Salary Remaining :	110 700 $
Louis Domingue	78 750 $ (1)
Salary Remaining :	78 750 $
Marko Dano	69 375 $ (1)
Salary Remaining :	69 375 $
Total Farm Players	8
Salary Commitment
Year 2018 : 1 043 025 $
Year 2019 : 413 600 $
Year 2020 : 128 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 407 925 $
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 - 100 $ - 0 - 0,00%
Level 2:	4300 - 60 $ - 0 - 0,00%
Level 3:	4300 - 35 $ - 0 - 0,00%
Level 4:	4600 - 25 $ - 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	75 794 000 $
Farm Players Total Salaries	1 530 258 $
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 $
Ryan Nugent-Hopkins	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Travis Zajac	5 750 000 $ (4)
-Salary Remaining :	5 750 000 $
Bo Horvat	5 500 000 $ (6)
-Salary Remaining :	5 500 000 $
Tyler Myers	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Rasmus Ristolainen	5 400 000 $ (5)
-Salary Remaining :	5 400 000 $
Mika Zibanejad	5 350 000 $ (5)
-Salary Remaining :	5 350 000 $
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 $
Alexander Wennberg	3 675 000 $ (1)
-Salary Remaining :	3 675 000 $
Jesse Puljujarvi	3 425 000 $ (2)
-Salary Remaining :	3 425 000 $
Ryan Murray	2 825 000 $ (1)
-Salary Remaining :	2 825 000 $
Elias Lindholm	2 700 000 $ (1)
-Salary Remaining :	2 700 000 $
Tom Wilson	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Darren Helm	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Timo Meier	1 644 000 $ (2)
-Salary Remaining :	1 644 000 $
Thomas Greiss	0 $ (0)
Total Pro Players	19
Salary Commitment
Year 2018 : 75 794 000 $
Year 2019 : 64 594 000 $
Year 2020 : 52 250 000 $
Year 2021 : 52 250 000 $
Salary Average Commitment
Year 2018 : 55 725 000 $
Year 2019 : 44 525 000 $
Year 2020 : 42 750 000 $
Year 2021 : 42 750 000 $
Salary Cap with 1 Way Contract
Year 2018 : 75 794 000 $
Year 2019 : 64 594 000 $
Year 2020 : 52 250 000 $
Year 2021 : 52 250 000 $

Farm Players Salaries
Matt Calvert	220 000 $ (1)
Salary Remaining :	220 000 $
Marcus Foligno	215 625 $ (1)
Salary Remaining :	215 625 $
Brett Connolly	150 000 $ (2)
Salary Remaining :	150 000 $
Jakob Chychrun	135 000 $ (2)
Salary Remaining :	135 000 $
Mirco Mueller	131 900 $ (2)
Salary Remaining :	131 900 $
Matt Benning	107 500 $ (1)
Salary Remaining :	107 500 $
Madison Bowey	93 333 $ (1)
Salary Remaining :	93 333 $
Artturi Lehkonen	92 500 $ (2)
Salary Remaining :	92 500 $
Juuse Saros	92 500 $ (1)
Salary Remaining :	92 500 $
Brandon Carlo	89 400 $ (2)
Salary Remaining :	89 400 $
Daniel Carr	72 500 $ (1)
Salary Remaining :	72 500 $
Christian Djoos	65 000 $ (2)
Salary Remaining :	65 000 $
Pontus Aberg	65 000 $ (2)
Salary Remaining :	65 000 $
Vladimir Sobotka	0 $ (0)
Salary Remaining :	0 $
Josh Jooris	0 $ (0)
Salary Remaining :	0 $
Clayton Stoner	0 $ (0)
Salary Remaining :	0 $
Matt Tennyson	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 2018 : 1 530 258 $
Year 2019 : 728 800 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 828 358 $
Year 2019 : 411 900 $
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	74 137 250 $
Farm Players Total Salaries	582 400 $
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	(63 926 002 $)
Projected Bank Account	(63 926 002 $)

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 $
Tyler Seguin	5 750 000 $ (2)
-Salary Remaining :	5 750 000 $
Mikael Granlund	5 750 000 $ (3)
-Salary Remaining :	5 750 000 $
Colton Parayko	5 500 000 $ (5)
-Salary Remaining :	5 500 000 $
Oliver Ekman-Larsson	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Jaden Schwartz	5 350 000 $ (4)
-Salary Remaining :	5 350 000 $
Brayden Schenn	5 125 000 $ (3)
-Salary Remaining :	5 125 000 $
Dmitry Orlov	5 100 000 $ (6)
-Salary Remaining :	5 100 000 $
Derick Brassard	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Alex Killorn	4 450 000 $ (6)
-Salary Remaining :	4 450 000 $
Cam Fowler	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Andrei Vasilevskiy	3 500 000 $ (3)
-Salary Remaining :	3 500 000 $
William Karlsson	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Colin Miller	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Dan Hamhuis	987 250 $ (1)
-Salary Remaining :	987 250 $
Matt Irwin	0 $ (0)
Martin Hanzal	0 $ (0)
Ales Hemsky	0 $ (0)
Jaromir Jagr	0 $ (0)
Justin Williams	0 $ (0)
Lee Stempniak	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 2018 : 74 137 250 $
Year 2019 : 59 650 000 $
Year 2020 : 43 400 000 $
Year 2021 : 29 025 000 $
Salary Average Commitment
Year 2018 : 37 762 250 $
Year 2019 : 34 775 000 $
Year 2020 : 34 775 000 $
Year 2021 : 20 400 000 $
Salary Cap with 1 Way Contract
Year 2018 : 74 137 250 $
Year 2019 : 59 650 000 $
Year 2020 : 43 400 000 $
Year 2021 : 29 025 000 $

Farm Players Salaries
Matt Moulson	249 900 $ (2)
Salary Remaining :	249 900 $
David Clarkson	240 000 $ (1)
Salary Remaining :	240 000 $
Robert Hagg	92 500 $ (1)
Salary Remaining :	92 500 $
Shawn Matthias	0 $ (0)
Salary Remaining :	0 $
Colin Greening	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	5
Salary Commitment
Year 2018 : 582 400 $
Year 2019 : 249 900 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 92 500 $
Year 2019 : 0 $
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	71 172 000 $
Farm Players Total Salaries	1 741 200 $
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	(3 680 195 $)
Projected Bank Account	(3 680 195 $)

Pro Players Salaries
Matt Duchene	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Dougie Hamilton	5 750 000 $ (4)
-Salary Remaining :	5 750 000 $
Jeff Skinner	5 725 000 $ (2)
-Salary Remaining :	5 725 000 $
James Neal	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
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 $
Auston Matthews	3 775 000 $ (2)
-Salary Remaining :	3 775 000 $
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 $
Nikolaj Ehlers	1 594 000 $ (1)
-Salary Remaining :	1 594 000 $
Anthony Mantha	925 000 $ (1)
-Salary Remaining :	925 000 $
Andrew MacDonald	0 $ (0)
Michal Neuvirth	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 2018 : 71 172 000 $
Year 2019 : 57 653 000 $
Year 2020 : 42 153 000 $
Year 2021 : 25 883 000 $
Salary Average Commitment
Year 2018 : 25 320 000 $
Year 2019 : 19 320 000 $
Year 2020 : 19 320 000 $
Year 2021 : 11 800 000 $
Salary Cap with 1 Way Contract
Year 2018 : 71 172 000 $
Year 2019 : 57 653 000 $
Year 2020 : 42 153 000 $
Year 2021 : 25 883 000 $

Farm Players Salaries
Jannik Hansen	250 000 $ (1)
Salary Remaining :	250 000 $
Andreas Athanasiou	190 200 $ (1)
Salary Remaining :	190 200 $
Anthony Duclair	189 400 $ (1)
Salary Remaining :	189 400 $
Jordan Weal	175 000 $ (2)
Salary Remaining :	175 000 $
Jake McCabe	160 000 $ (2)
Salary Remaining :	160 000 $
Erik Condra	125 000 $ (1)
Salary Remaining :	125 000 $
Michael Hutchinson	115 000 $ (1)
Salary Remaining :	115 000 $
Steven Santini	92 500 $ (1)
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 $
Oscar Lindberg	0 $ (0)
Salary Remaining :	0 $
Phillip Di Giuseppe	0 $ (0)
Salary Remaining :	0 $
Zemgus Girgensons	0 $ (0)
Salary Remaining :	0 $
Frank Corrado	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 2018 : 1 741 200 $
Year 2019 : 422 000 $
Year 2020 : 87 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 062 400 $
Year 2019 : 422 000 $
Year 2020 : 87 000 $
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	76 319 500 $
Farm Players Total Salaries	1 362 600 $
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
Jamie Benn	9 500 000 $ (8)
-Salary Remaining :	9 500 000 $
Sidney Crosby	8 700 000 $ (6)
-Salary Remaining :	8 700 000 $
Brent Burns	8 000 000 $ (8)
-Salary Remaining :	8 000 000 $
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 $
Adam Henrique	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Tyler Toffoli	3 450 000 $ (1)
-Salary Remaining :	3 450 000 $
Martin Jones	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Ryan Ellis	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Radek Faksa	2 200 000 $ (3)
-Salary Remaining :	2 200 000 $
Ben Lovejoy	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Calle Jarnkrok	2 000 000 $ (5)
-Salary Remaining :	2 000 000 $
Kyle Connor	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Carl Hagelin	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Cam Ward	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Marcus Johansson	0 $ (0)
Matt Cullen	0 $ (0)
Total Pro Players	19
Salary Commitment
Year 2018 : 76 319 500 $
Year 2019 : 68 869 500 $
Year 2020 : 50 319 500 $
Year 2021 : 42 932 000 $
Salary Average Commitment
Year 2018 : 35 112 500 $
Year 2019 : 30 662 500 $
Year 2020 : 26 887 500 $
Year 2021 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 76 319 500 $
Year 2019 : 68 869 500 $
Year 2020 : 50 319 500 $
Year 2021 : 42 932 000 $

Farm Players Salaries
Andre Burakovsky	225 000 $ (1)
Salary Remaining :	225 000 $
Luke Glendening	180 000 $ (4)
Salary Remaining :	180 000 $
Brett Ritchie	175 000 $ (2)
Salary Remaining :	175 000 $
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 $
Alex Stalock	100 000 $ (2)
Salary Remaining :	100 000 $
Jacob De La Rose	92 500 $ (1)
Salary Remaining :	92 500 $
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 $
Eddie Lack	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 2018 : 1 362 600 $
Year 2019 : 746 300 $
Year 2020 : 180 000 $
Year 2021 : 180 000 $
Salary Average Commitment
Year 2018 : 1 063 700 $
Year 2019 : 620 000 $
Year 2020 : 180 000 $
Year 2021 : 180 000 $

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	84 926 004 $
Farm Players Total Salaries	1 823 225 $
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 $
David Pastrnak	6 666 666 $ (6)
-Salary Remaining :	6 666 666 $
Henrik Zetterberg	6 083 000 $ (3)
-Salary Remaining :	6 083 000 $
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 $
John Carlson	3 967 000 $ (1)
-Salary Remaining :	3 967 000 $
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 $
John Gibson	2 300 000 $ (2)
-Salary Remaining :	2 300 000 $
Zach Hyman	2 250 000 $ (4)
-Salary Remaining :	2 250 000 $
Matthew Tkachuk	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Andrew Cogliano	1 725 005 $ (1)
-Salary Remaining :	1 725 005 $
Charlie McAvoy	1 258 333 $ (2)
-Salary Remaining :	1 258 333 $
Keith Kinkaid	1 250 000 $ (2)
-Salary Remaining :	1 250 000 $
Dominic Moore	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2018 : 84 926 004 $
Year 2019 : 75 733 999 $
Year 2020 : 61 950 666 $
Year 2021 : 31 854 666 $
Salary Average Commitment
Year 2018 : 27 149 999 $
Year 2019 : 27 149 999 $
Year 2020 : 22 341 666 $
Year 2021 : 18 566 666 $
Salary Cap with 1 Way Contract
Year 2018 : 84 926 004 $
Year 2019 : 75 733 999 $
Year 2020 : 61 950 666 $
Year 2021 : 31 854 666 $

Farm Players Salaries
Marcus Kruger	231 250 $ (1)
Salary Remaining :	231 250 $
Lawson Crouse	160 300 $ (2)
Salary Remaining :	160 300 $
Derek Ryan	142 500 $ (1)
Salary Remaining :	142 500 $
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 $
Derek Grant	98 000 $ (1)
Salary Remaining :	98 000 $
Tim Schaller	98 000 $ (1)
Salary Remaining :	98 000 $
Devante Smith-Pelly	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 $
Paul Ladue	73 125 $ (1)
Salary Remaining :	73 125 $
David Rittich	72 500 $ (1)
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 $
Josh Archibald	63 750 $ (1)
Salary Remaining :	63 750 $
Corey Tropp	62 500 $ (1)
Salary Remaining :	62 500 $
Paul Postma	0 $ (0)
Salary Remaining :	0 $
Richard Bachman	0 $ (0)
Salary Remaining :	0 $
Jacob Josefson	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 2018 : 1 823 225 $
Year 2019 : 484 600 $
Year 2020 : 120 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 264 125 $
Year 2019 : 185 000 $
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	42 269 999 $
Farm Players Total Salaries	1 109 350 $
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
Zach Parise	7 538 000 $ (8)
-Salary Remaining :	7 538 000 $
Jonathan Drouin	5 500 000 $ (6)
-Salary Remaining :	5 500 000 $
Valtteri Filppula	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Radko Gudas	4 349 999 $ (3)
-Salary Remaining :	4 349 999 $
Nick Bjugstad	4 100 000 $ (4)
-Salary Remaining :	4 100 000 $
Antti Raanta	4 100 000 $ (1)
-Salary Remaining :	4 100 000 $
Nolan Patrick	3 575 000 $ (3)
-Salary Remaining :	3 575 000 $
Esa Lindell	2 200 000 $ (2)
-Salary Remaining :	2 200 000 $
James Reimer	2 100 000 $ (4)
-Salary Remaining :	2 100 000 $
Zach Werenski	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Travis Konecny	1 107 000 $ (2)
-Salary Remaining :	1 107 000 $
Brady Skjei	925 000 $ (1)
-Salary Remaining :	925 000 $
Deryk Engelland	0 $ (0)
Pierre-Edouard Bellemare	0 $ (0)
Tom Pyatt	0 $ (0)
Total Pro Players	15
Salary Commitment
Year 2018 : 42 269 999 $
Year 2019 : 32 244 999 $
Year 2020 : 27 162 999 $
Year 2021 : 19 238 000 $
Salary Average Commitment
Year 2018 : 25 924 999 $
Year 2019 : 21 824 999 $
Year 2020 : 19 624 999 $
Year 2021 : 11 700 000 $
Salary Cap with 1 Way Contract
Year 2018 : 42 269 999 $
Year 2019 : 32 244 999 $
Year 2020 : 27 162 999 $
Year 2021 : 19 238 000 $

Farm Players Salaries
Noah Hanifin	177 500 $ (1)
Salary Remaining :	177 500 $
Jakub Vrana	142 500 $ (2)
Salary Remaining :	142 500 $
Andrew Hammond	135 000 $ (1)
Salary Remaining :	135 000 $
Tage Thompson	113 750 $ (3)
Salary Remaining :	113 750 $
Marcus Sorensen	97 500 $ (2)
Salary Remaining :	97 500 $
Magnus Paajarvi	90 000 $ (1)
Salary Remaining :	90 000 $
Jesper Bratt	82 500 $ (3)
Salary Remaining :	82 500 $
Calvin Pickard	75 600 $ (1)
Salary Remaining :	75 600 $
Mike Reilly	72 500 $ (2)
Salary Remaining :	72 500 $
Matt Stajan	62 500 $ (1)
Salary Remaining :	62 500 $
Cody McLeod	60 000 $ (1)
Salary Remaining :	60 000 $
Gabriel Dumont	0 $ (0)
Salary Remaining :	0 $
Tommy Wingels	0 $ (0)
Salary Remaining :	0 $
Gabriel Bourque	0 $ (0)
Salary Remaining :	0 $
Lance Bouma	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 2018 : 1 109 350 $
Year 2019 : 508 750 $
Year 2020 : 196 250 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 674 350 $
Year 2019 : 508 750 $
Year 2020 : 196 250 $
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	56 417 009 $
Farm Players Total Salaries	736 450 $
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	(13 864 539 $)
Projected Bank Account	(13 864 539 $)

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 $
Patric Hornqvist	4 250 000 $ (1)
-Salary Remaining :	4 250 000 $
Viktor Arvidsson	4 250 000 $ (7)
-Salary Remaining :	4 250 000 $
Oscar Klefbom	4 167 000 $ (6)
-Salary Remaining :	4 167 000 $
Matt Murray	3 750 000 $ (3)
-Salary Remaining :	3 750 000 $
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 $
Ben Chiarot	1 400 000 $ (2)
-Salary Remaining :	1 400 000 $
kevin Fiala	1 363 000 $ (2)
-Salary Remaining :	1 363 000 $
Loui Eriksson	1 250 009 $ (5)
-Salary Remaining :	1 250 009 $
Alex DeBrincat	925 000 $ (3)
-Salary Remaining :	925 000 $
Ryan Carpenter	887 000 $ (2)
-Salary Remaining :	887 000 $
Fredrik Claesson	756 000 $ (1)
-Salary Remaining :	756 000 $
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 $
Jonathan Ericsson	556 000 $ (3)
-Salary Remaining :	556 000 $
Eric Gryba	0 $ (0)
Matt Martin	0 $ (0)
David Desharnais	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2018 : 56 417 009 $
Year 2019 : 41 842 009 $
Year 2020 : 37 441 009 $
Year 2021 : 16 448 009 $
Salary Average Commitment
Year 2018 : 37 335 009 $
Year 2019 : 33 979 009 $
Year 2020 : 30 941 009 $
Year 2021 : 16 448 009 $
Salary Cap with 1 Way Contract
Year 2018 : 56 417 009 $
Year 2019 : 41 842 009 $
Year 2020 : 37 441 009 $
Year 2021 : 16 448 009 $

Farm Players Salaries
Mark Borowiecki	112 700 $ (1)
Salary Remaining :	112 700 $
Derek Dorsett	100 000 $ (2)
Salary Remaining :	100 000 $
Reid Boucher	92 500 $ (1)
Salary Remaining :	92 500 $
Samuel Girard	92 500 $ (3)
Salary Remaining :	92 500 $
Kasperi Kapanen	92 500 $ (2)
Salary Remaining :	92 500 $
Tristan Jarry	92 500 $ (1)
Salary Remaining :	92 500 $
Jake Dotchin	81 250 $ (2)
Salary Remaining :	81 250 $
Joel Hanley	72 500 $ (1)
Salary Remaining :	72 500 $
Zach Redmond	0 $ (0)
Salary Remaining :	0 $
Bobby Farnham	0 $ (0)
Salary Remaining :	0 $
Ryan White	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 2018 : 736 450 $
Year 2019 : 366 250 $
Year 2020 : 92 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 623 750 $
Year 2019 : 366 250 $
Year 2020 : 92 500 $
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	71 810 250 $
Farm Players Total Salaries	1 125 312 $
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 $
Jakub Voracek	8 250 000 $ (7)
-Salary Remaining :	8 250 000 $
Sergei Bobrovsky	7 425 000 $ (2)
-Salary Remaining :	7 425 000 $
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 $
Jonas Brodin	4 167 000 $ (4)
-Salary Remaining :	4 167 000 $
Brian Dumoulin	4 100 000 $ (6)
-Salary Remaining :	4 100 000 $
Kevin Hayes	3 750 000 $ (1)
-Salary Remaining :	3 750 000 $
David Backes	2 500 000 $ (4)
-Salary Remaining :	2 500 000 $
Nate Schmidt	2 225 000 $ (2)
-Salary Remaining :	2 225 000 $
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 $
Alexei Emelin	1 147 000 $ (1)
-Salary Remaining :	1 147 000 $
Marc Staal	997 000 $ (4)
-Salary Remaining :	997 000 $
Braydon Coburn	987 250 $ (2)
-Salary Remaining :	987 250 $
Jake Guentzel	925 000 $ (2)
-Salary Remaining :	925 000 $
Antoine Vermette	0 $ (0)
Scottie Upshall	0 $ (0)
Dustin Tokarski	0 $ (0)
Niklas Hjalmarsson	0 $ (0)
Roman Polak	0 $ (0)
Beau Bennett	0 $ (0)
Jason Chimera	0 $ (0)
Brian Boyle	0 $ (0)
Kris Russell	0 $ (0)
Total Pro Players	27
Salary Commitment
Year 2018 : 71 810 250 $
Year 2019 : 63 001 250 $
Year 2020 : 38 439 000 $
Year 2021 : 38 439 000 $
Salary Average Commitment
Year 2018 : 29 468 250 $
Year 2019 : 20 659 250 $
Year 2020 : 17 447 000 $
Year 2021 : 17 447 000 $
Salary Cap with 1 Way Contract
Year 2018 : 71 810 250 $
Year 2019 : 63 001 250 $
Year 2020 : 38 439 000 $
Year 2021 : 38 439 000 $

Farm Players Salaries
Ryan Dzingel	180 000 $ (2)
Salary Remaining :	180 000 $
Colin Wilson	150 100 $ (2)
Salary Remaining :	150 100 $
Jori Lehtera	150 000 $ (1)
Salary Remaining :	150 000 $
Gustav Forsling	92 500 $ (2)
Salary Remaining :	92 500 $
Leo Komarov	90 000 $ (1)
Salary Remaining :	90 000 $
Jon Merrill	85 313 $ (1)
Salary Remaining :	85 313 $
Tyler Ennis	79 700 $ (1)
Salary Remaining :	79 700 $
Joe Colborne	65 600 $ (1)
Salary Remaining :	65 600 $
Danny Dekeyser	62 100 $ (5)
Salary Remaining :	62 100 $
Mattias Janmark	60 000 $ (1)
Salary Remaining :	60 000 $
Kevin Bieksa	55 000 $ (1)
Salary Remaining :	55 000 $
Brandon Davidson	55 000 $ (1)
Salary Remaining :	55 000 $
Chris Terry	0 $ (0)
Salary Remaining :	0 $
Cody Franson	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 2018 : 1 125 312 $
Year 2019 : 484 700 $
Year 2020 : 62 100 $
Year 2021 : 62 100 $
Salary Average Commitment
Year 2018 : 942 812 $
Year 2019 : 392 200 $
Year 2020 : 62 100 $
Year 2021 : 62 100 $

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	78 815 500 $
Farm Players Total Salaries	1 224 217 $
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 $
Ryan Johansen	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
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 $
Olli Maatta	3 062 500 $ (1)
-Salary Remaining :	3 062 500 $
Connor Murphy	2 887 500 $ (1)
-Salary Remaining :	2 887 500 $
Tanner Pearson	2 812 500 $ (1)
-Salary Remaining :	2 812 500 $
Darnell Nurse	1 713 000 $ (1)
-Salary Remaining :	1 713 000 $
Nick Schmaltz	1 542 000 $ (2)
-Salary Remaining :	1 542 000 $
Mathew Barzal	1 325 000 $ (3)
-Salary Remaining :	1 325 000 $
Anton Khudobin	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Scott Darling	0 $ (0)
Cal Clutterbuck	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2018 : 78 815 500 $
Year 2019 : 56 890 000 $
Year 2020 : 39 048 000 $
Year 2021 : 28 523 000 $
Salary Average Commitment
Year 2018 : 41 037 500 $
Year 2019 : 25 075 000 $
Year 2020 : 20 325 000 $
Year 2021 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 2018 : 78 815 500 $
Year 2019 : 56 890 000 $
Year 2020 : 39 048 000 $
Year 2021 : 28 523 000 $

Farm Players Salaries
Calvin De Haan	247 500 $ (1)
Salary Remaining :	247 500 $
Zack Kassian	195 000 $ (3)
Salary Remaining :	195 000 $
Tyson Jost	170 417 $ (3)
Salary Remaining :	170 417 $
Drake Caggiula	135 000 $ (1)
Salary Remaining :	135 000 $
Andrew Copp	100 000 $ (2)
Salary Remaining :	100 000 $
Devin Shore	92 500 $ (1)
Salary Remaining :	92 500 $
Nic Petan	86 300 $ (1)
Salary Remaining :	86 300 $
Jean-Francois Berube	70 000 $ (2)
Salary Remaining :	70 000 $
Joe Morrow	65 000 $ (1)
Salary Remaining :	65 000 $
Colton Sissons	62 500 $ (2)
Salary Remaining :	62 500 $
Dmitry Kulikov	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 2018 : 1 224 217 $
Year 2019 : 597 917 $
Year 2020 : 365 417 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 847 917 $
Year 2019 : 535 417 $
Year 2020 : 365 417 $
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	62 604 833 $
Farm Players Total Salaries	1 734 700 $
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
Victor Hedman	7 875 000 $ (8)
-Salary Remaining :	7 875 000 $
Nathan Mackinnon	6 300 000 $ (6)
-Salary Remaining :	6 300 000 $
Jonathan Huberdeau	5 900 000 $ (6)
-Salary Remaining :	5 900 000 $
Aleksander Barkov	5 900 000 $ (5)
-Salary Remaining :	5 900 000 $
Gabriel Landeskog	5 571 000 $ (4)
-Salary Remaining :	5 571 000 $
Nick Foligno	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
Seth Jones	5 400 000 $ (5)
-Salary Remaining :	5 400 000 $
Sean Couturier	4 333 333 $ (5)
-Salary Remaining :	4 333 333 $
Patrik Laine	3 575 000 $ (2)
-Salary Remaining :	3 575 000 $
Mikael Backlund	3 575 000 $ (1)
-Salary Remaining :	3 575 000 $
Connor Hellebuyck	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
Nikita Zadorov	2 150 000 $ (2)
-Salary Remaining :	2 150 000 $
Craig Anderson	1 750 000 $ (1)
-Salary Remaining :	1 750 000 $
Josh Morrissey	1 363 000 $ (1)
-Salary Remaining :	1 363 000 $
Darcy Kuemper	1 162 500 $ (1)
-Salary Remaining :	1 162 500 $
Dennis Seidenberg	0 $ (0)
Sam Gagner	0 $ (0)
Paul Martin	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 2018 : 62 604 833 $
Year 2019 : 52 504 333 $
Year 2020 : 46 779 333 $
Year 2021 : 46 779 333 $
Salary Average Commitment
Year 2018 : 41 270 832 $
Year 2019 : 37 858 332 $
Year 2020 : 35 708 332 $
Year 2021 : 35 708 332 $
Salary Cap with 1 Way Contract
Year 2018 : 62 604 833 $
Year 2019 : 52 504 333 $
Year 2020 : 46 779 333 $
Year 2021 : 46 779 333 $

Farm Players Salaries
Ryan Strome	250 000 $ (1)
Salary Remaining :	250 000 $
Anders Nilsson	187 500 $ (1)
Salary Remaining :	187 500 $
Josh Anderson	185 000 $ (3)
Salary Remaining :	185 000 $
Julius Honka	142 500 $ (2)
Salary Remaining :	142 500 $
Ryan Pulock	142 500 $ (1)
Salary Remaining :	142 500 $
Travis Sanheim	132 500 $ (2)
Salary Remaining :	132 500 $
Derrick Pouliot	128 800 $ (1)
Salary Remaining :	128 800 $
Jared McCann	110 700 $ (1)
Salary Remaining :	110 700 $
Garnet Hathaway	100 000 $ (2)
Salary Remaining :	100 000 $
John Hayden	92 500 $ (1)
Salary Remaining :	92 500 $
Miles Wood	92 500 $ (1)
Salary Remaining :	92 500 $
Pavel Buchnevich	92 500 $ (2)
Salary Remaining :	92 500 $
Brad Hunt	77 700 $ (2)
Salary Remaining :	77 700 $
Cody Goloubef	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 2018 : 1 734 700 $
Year 2019 : 730 200 $
Year 2020 : 185 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 439 000 $
Year 2019 : 637 700 $
Year 2020 : 185 000 $
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	75 725 000 $
Farm Players Total Salaries	1 094 600 $
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	(65 206 800 $)
Projected Bank Account	(65 206 800 $)

Pro Players Salaries
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 $
Jordan Eberle	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Kyle Okposo	6 000 000 $ (6)
-Salary Remaining :	6 000 000 $
Erik Johnson	6 000 000 $ (6)
-Salary Remaining :	6 000 000 $
Aaron Ekblad	5 625 000 $ (1)
-Salary Remaining :	5 625 000 $
Tyson Barrie	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Evander Kane	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Justin Schultz	4 125 000 $ (1)
-Salary Remaining :	4 125 000 $
Wayne Simmonds	3 975 000 $ (2)
-Salary Remaining :	3 975 000 $
Cody Eakin	3 850 000 $ (3)
-Salary Remaining :	3 850 000 $
Jean-Gabriel Pageau	3 100 000 $ (3)
-Salary Remaining :	3 100 000 $
Paul Byron	2 600 000 $ (2)
-Salary Remaining :	2 600 000 $
Kevan Miller	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Nick Holden	1 850 000 $ (1)
-Salary Remaining :	1 850 000 $
Jonathan Bernier	0 $ (0)
Tomas Plekanec	0 $ (0)
Mark Streit	0 $ (0)
Kevin Shattenkirk	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 2018 : 75 725 000 $
Year 2019 : 52 125 000 $
Year 2020 : 39 550 000 $
Year 2021 : 18 500 000 $
Salary Average Commitment
Year 2018 : 45 800 000 $
Year 2019 : 36 050 000 $
Year 2020 : 33 450 000 $
Year 2021 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 75 725 000 $
Year 2019 : 52 125 000 $
Year 2020 : 39 550 000 $
Year 2021 : 18 500 000 $

Farm Players Salaries
Mark Pysyk	205 000 $ (1)
Salary Remaining :	205 000 $
Matt Read	143 300 $ (1)
Salary Remaining :	143 300 $
Max Domi	136 300 $ (1)
Salary Remaining :	136 300 $
Colton Sceviour	95 000 $ (1)
Salary Remaining :	95 000 $
Cedric Paquette	92 500 $ (1)
Salary Remaining :	92 500 $
Seth Griffith	92 500 $ (1)
Salary Remaining :	92 500 $
Markus Granlund	92 500 $ (1)
Salary Remaining :	92 500 $
Christian Folin	85 000 $ (1)
Salary Remaining :	85 000 $
Nicolas Deslauriers	77 500 $ (1)
Salary Remaining :	77 500 $
Anton Forsberg	75 000 $ (2)
Salary Remaining :	75 000 $
Al Montoya	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 2018 : 1 094 600 $
Year 2019 : 75 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 815 000 $
Year 2019 : 75 000 $
Year 2020 : 0 $
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	72 094 166 $
Farm Players Total Salaries	2 274 250 $
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	(58 491 443 $)
Projected Bank Account	(58 491 443 $)

Pro Players Salaries
Ryan Getzlaf	8 250 000 $ (4)
-Salary Remaining :	8 250 000 $
Phil Kessel	8 000 000 $ (5)
-Salary Remaining :	8 000 000 $
Daniel Sedin	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Mike Green	6 083 000 $ (1)
-Salary Remaining :	6 083 000 $
Marc-Andre Fleury	5 750 000 $ (2)
-Salary Remaining :	5 750 000 $
Nino Niederreiter	5 250 000 $ (5)
-Salary Remaining :	5 250 000 $
Sami Vatanen	4 875 000 $ (3)
-Salary Remaining :	4 875 000 $
Jack Johnson	4 357 000 $ (1)
-Salary Remaining :	4 357 000 $
Luca Sbisa	3 600 000 $ (1)
-Salary Remaining :	3 600 000 $
Josh Bailey	3 300 000 $ (1)
-Salary Remaining :	3 300 000 $
Teuvo Teravainen	2 860 000 $ (2)
-Salary Remaining :	2 860 000 $
Ben Hutton	2 800 000 $ (2)
-Salary Remaining :	2 800 000 $
Michael Del Zotto	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
Clayton Keller	1 673 333 $ (3)
-Salary Remaining :	1 673 333 $
Alex Tuch	1 350 000 $ (2)
-Salary Remaining :	1 350 000 $
Christian Dvorak	1 082 500 $ (2)
-Salary Remaining :	1 082 500 $
Aaron Dell	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Danton Heinen	995 833 $ (2)
-Salary Remaining :	995 833 $
Brandon Montour	925 000 $ (1)
-Salary Remaining :	925 000 $
Brayden Point	692 500 $ (2)
-Salary Remaining :	692 500 $
Michael Stone	0 $ (0)
Steve Mason	0 $ (0)
Mike Condon	0 $ (0)
Petr Mrazek	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2018 : 72 094 166 $
Year 2019 : 43 579 166 $
Year 2020 : 28 048 333 $
Year 2021 : 21 500 000 $
Salary Average Commitment
Year 2018 : 26 654 166 $
Year 2019 : 19 804 166 $
Year 2020 : 11 798 333 $
Year 2021 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 2018 : 72 094 166 $
Year 2019 : 43 579 166 $
Year 2020 : 28 048 333 $
Year 2021 : 21 500 000 $

Farm Players Salaries
Tim Heed	250 000 $ (2)
Salary Remaining :	250 000 $
Tobias Rieder	222 500 $ (1)
Salary Remaining :	222 500 $
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 $
Johan Larsson	146 250 $ (1)
Salary Remaining :	146 250 $
Curtis McKenzie	130 000 $ (1)
Salary Remaining :	130 000 $
Christian Fischer	113 750 $ (3)
Salary Remaining :	113 750 $
Alexander Kerfoot	113 750 $ (2)
Salary Remaining :	113 750 $
Matt Beleskey	100 000 $ (2)
Salary Remaining :	100 000 $
Kevin Connauton	100 000 $ (1)
Salary Remaining :	100 000 $
Brett Pesce	92 500 $ (1)
Salary Remaining :	92 500 $
Markus Nutivaara	92 500 $ (1)
Salary Remaining :	92 500 $
Tyler Motte	92 500 $ (2)
Salary Remaining :	92 500 $
Phil Varone	90 000 $ (2)
Salary Remaining :	90 000 $
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 $
Ondrej Pavelec	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 2018 : 2 274 250 $
Year 2019 : 1 274 250 $
Year 2020 : 313 750 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 608 750 $
Year 2019 : 1 010 000 $
Year 2020 : 313 750 $
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	72 537 500 $
Farm Players Total Salaries	2 011 375 $
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	(475 000 $)
Projected Bank Account	(475 000 $)

Pro Players Salaries
Brent Seabrook	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Brooks Orpik	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Frans Nielsen	5 250 000 $ (5)
-Salary Remaining :	5 250 000 $
Jared Spurgeon	5 187 500 $ (3)
-Salary Remaining :	5 187 500 $
Andy Greene	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Tyler Johnson	5 000 000 $ (7)
-Salary Remaining :	5 000 000 $
Alex Galchenyuk	4 900 000 $ (3)
-Salary Remaining :	4 900 000 $
Mats Zuccarello	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Nazem Kadri	4 500 000 $ (5)
-Salary Remaining :	4 500 000 $
James Van Riemsdyk	4 250 000 $ (1)
-Salary Remaining :	4 250 000 $
Robin Lehner	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Mikkel Boedker	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Will Butcher	3 775 000 $ (2)
-Salary Remaining :	3 775 000 $
Jimmy Vesey	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
Jason Zucker	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Blake Coleman	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Philipp Grubauer	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Stephen Johns	975 000 $ (1)
-Salary Remaining :	975 000 $
Mike Matheson	925 000 $ (1)
-Salary Remaining :	925 000 $
Trevor Daley	0 $ (0)
Radim Vrbata	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2018 : 72 537 500 $
Year 2019 : 53 612 500 $
Year 2020 : 39 837 500 $
Year 2021 : 14 750 000 $
Salary Average Commitment
Year 2018 : 53 587 500 $
Year 2019 : 43 612 500 $
Year 2020 : 39 837 500 $
Year 2021 : 14 750 000 $
Salary Cap with 1 Way Contract
Year 2018 : 72 537 500 $
Year 2019 : 53 612 500 $
Year 2020 : 39 837 500 $
Year 2021 : 14 750 000 $

Farm Players Salaries
Michael Raffl	235 000 $ (2)
Salary Remaining :	235 000 $
Ryan Spooner	211 875 $ (1)
Salary Remaining :	211 875 $
Connor Brown	210 000 $ (3)
Salary Remaining :	210 000 $
Brad Richardson	208 300 $ (1)
Salary Remaining :	208 300 $
Sven Baertschi	185 000 $ (1)
Salary Remaining :	185 000 $
Brandon Pirri	110 000 $ (1)
Salary Remaining :	110 000 $
Austin Watson	110 000 $ (3)
Salary Remaining :	110 000 $
Scott Laughton	107 600 $ (2)
Salary Remaining :	107 600 $
Adam Erne	92 500 $ (1)
Salary Remaining :	92 500 $
Troy Stecher	92 500 $ (1)
Salary Remaining :	92 500 $
Trevor Van Riemsdyk	92 500 $ (1)
Salary Remaining :	92 500 $
Ivan Barbashev	86 300 $ (2)
Salary Remaining :	86 300 $
William Carrier	84 800 $ (1)
Salary Remaining :	84 800 $
Jordan Oesterle	65 000 $ (2)
Salary Remaining :	65 000 $
Chandler Stephenson	65 000 $ (2)
Salary Remaining :	65 000 $
Nic Dowd	55 000 $ (1)
Salary Remaining :	55 000 $
Kris Versteeg	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 2018 : 2 011 375 $
Year 2019 : 878 900 $
Year 2020 : 320 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 446 975 $
Year 2019 : 792 600 $
Year 2020 : 320 000 $
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	76 837 666 $
Farm Players Total Salaries	1 615 000 $
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
Leon Draisaitl	8 500 000 $ (8)
-Salary Remaining :	8 500 000 $
Evgeny Kuznetsov	7 800 000 $ (8)
-Salary Remaining :	7 800 000 $
Tuukka Rask	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Keith Yandle	6 350 000 $ (6)
-Salary Remaining :	6 350 000 $
Artemi Panarin	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Taylor Hall	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Ben Bishop	4 916 666 $ (6)
-Salary Remaining :	4 916 666 $
Vincent Trocheck (1 Way Contract)	4 750 000 $ (5)
-Salary Remaining :	4 750 000 $
Shayne Gostisbehere	4 500 000 $ (6)
-Salary Remaining :	4 500 000 $
Rickard Rakell	3 800 000 $ (5)
-Salary Remaining :	3 800 000 $
Sam Bennett	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
J.T. Miller	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Sebastian Aho	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Micheal Ferland	1 750 000 $ (2)
-Salary Remaining :	1 750 000 $
William Nylander	1 744 000 $ (1)
-Salary Remaining :	1 744 000 $
Mikko Rantanen	1 627 000 $ (2)
-Salary Remaining :	1 627 000 $
Adam Pelech	1 600 000 $ (4)
-Salary Remaining :	1 600 000 $
Joel Edmundson	1 050 000 $ (1)
-Salary Remaining :	1 050 000 $
Yanni Gourde	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Jaccob Slavin	925 000 $ (1)
-Salary Remaining :	925 000 $
Marco Scandella	0 $ (0)
Nikita Zaitsev	0 $ (0)
Antti Niemi	0 $ (0)
Johnny Boychuk	0 $ (0)
Nathan Beaulieu	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2018 : 76 837 666 $
Year 2019 : 67 368 666 $
Year 2020 : 55 216 666 $
Year 2021 : 49 216 666 $
Salary Average Commitment
Year 2018 : 56 716 666 $
Year 2019 : 50 966 666 $
Year 2020 : 42 216 666 $
Year 2021 : 42 216 666 $
Salary Cap with 1 Way Contract
Year 2018 : 76 837 666 $
Year 2019 : 67 368 666 $
Year 2020 : 55 216 666 $
Year 2021 : 49 216 666 $

Farm Players Salaries
Mark Letestu	180 000 $ (1)
Salary Remaining :	180 000 $
Mikhail Sergachev	177 500 $ (3)
Salary Remaining :	177 500 $
Jake Virtanen	177 500 $ (1)
Salary Remaining :	177 500 $
Haydn Fleury	177 500 $ (2)
Salary Remaining :	177 500 $
Xavier Ouellet	125 000 $ (2)
Salary Remaining :	125 000 $
Adam McQuaid	125 000 $ (1)
Salary Remaining :	125 000 $
Nick Cousins	100 000 $ (2)
Salary Remaining :	100 000 $
Tyler Pitlick	100 000 $ (3)
Salary Remaining :	100 000 $
Dmitrij Jaskin	100 000 $ (1)
Salary Remaining :	100 000 $
Dominik Simon	92 500 $ (1)
Salary Remaining :	92 500 $
Travis Dermott	92 500 $ (3)
Salary Remaining :	92 500 $
Vinnie Hinostroza	92 500 $ (1)
Salary Remaining :	92 500 $
Tanner Kero	75 000 $ (2)
Salary Remaining :	75 000 $
Damon Severson	0 $ (0)
Salary Remaining :	0 $
Joel Ward	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 2018 : 1 615 000 $
Year 2019 : 847 500 $
Year 2020 : 370 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 217 500 $
Year 2019 : 847 500 $
Year 2020 : 370 000 $
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	(12 158 864 $)	0 $	85 000 000 $	-60 000 000 $	21	16	37
Bulldogs	(22 018 959 $)	0 $	85 000 000 $	-60 000 000 $	18	7	25
Dogbones	7 915 176 $	0 $	85 000 000 $	-60 000 000 $	24	10	34
Fighting Irish	(45 753 389 $)	0 $	85 000 000 $	-60 000 000 $	24	20	44
Flash	13 619 575 $	0 $	85 000 000 $	-60 000 000 $	18	19	37
Gongshow	(34 710 640 $)	0 $	85 000 000 $	-60 000 000 $	18	8	26
Icedogs	13 474 587 $	0 $	85 000 000 $	-60 000 000 $	19	17	36
Jokers	(63 926 002 $)	0 $	85 000 000 $	-60 000 000 $	22	5	27
LumberJacks	(3 680 195 $)	0 $	85 000 000 $	-60 000 000 $	20	18	38
Mariners	3 233 724 $	0 $	85 000 000 $	-60 000 000 $	19	12	31
Nordiques	15 301 363 $	0 $	85 000 000 $	-60 000 000 $	21	21	42
Oilers	(17 223 641 $)	0 $	85 000 000 $	-60 000 000 $	15	15	30
Penguins	(13 864 539 $)	0 $	85 000 000 $	-60 000 000 $	25	11	36
Pirates	8 875 754 $	0 $	85 000 000 $	-60 000 000 $	27	14	41
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	14	32
Stallions	(65 206 800 $)	0 $	85 000 000 $	-60 000 000 $	20	11	31
Storm	(58 491 443 $)	0 $	85 000 000 $	-60 000 000 $	24	19	43
Tiringer	(475 000 $)	0 $	85 000 000 $	-60 000 000 $	21	17	38
Wolf	10 000 000 $	0 $	85 000 000 $	-60 000 000 $	25	15	40

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Under Maximum of 85 000 000 $
Available Cap Space

Over Minimum of
60 000 000 $