HFNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6002 - $68 - 5,642 - 94.01%
Level 2:	5001 - $43 - 4,778 - 95.54%
Level 3:	2000 - $30 - 1,694 - 84.71%
Level 4:	4001 - $18 - 3,768 - 94.18%
Luxury :	1003 - $160 - 928 - 92.51%
Total Capacity :	18007
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	16,810 - 93.35%
Average Income per Game	$1,222,156
Year to Date Revenue	$7,332,936
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,699,777
Farm Players Total Salaries	$2,394,292
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$15,939,727
Farm Year To Date Expenses	$468,871
Pro Salary Cap To Date	$15,839,736
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,775,460
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$428,107
Pro Estimated Expenses	$63,359,836
Farm Remaining Season Days	148
Farm Expenses Per Days	$12,942
Farm Estimated Expenses	$1,915,416
Estimated Season Expenses	$65,275,252
Estimated Season Salary Cap	$78,799,528
Estimate Under Maximum Salary Cap of $81,500,000	$2,700,472
Estimate Over Minimum Salary Cap of $60,200,000	$18,599,528
Current Bank Account	$47,168,126
Projected Bank Account	$24,668,334

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	$9,200,000 (4)
-Salary Remaining :	$7,360,000
Sidney Crosby (1 Way Contract)	$8,700,000 (1)
-Salary Remaining :	$6,960,000
Torey Krug (1 Way Contract)	$6,400,000 (4)
-Salary Remaining :	$5,120,000
Keith Yandle (1 Way Contract)	$6,350,000 (2)
-Salary Remaining :	$5,080,000
Darnell Nurse (1 Way Contract)	$5,600,000 (2)
-Salary Remaining :	$4,480,000
Jakob Silfverberg (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$4,200,000
Robin Lehner (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
Andre Burakovsky (1 Way Contract)	$4,227,000 (3)
-Salary Remaining :	$3,381,600
Jonas Brodin (1 Way Contract)	$4,166,667 (1)
-Salary Remaining :	$3,333,334
Brenden Dillon (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$3,280,000
Rickard Rakell (1 Way Contract)	$3,789,444 (1)
-Salary Remaining :	$3,031,555
Connor Brown (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,800,000
Lars Eller (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,800,000
Neal Pionk (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,400,000
Linus Ullmark (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Clayton Keller	$885,833 (1)
-Salary Remaining :	$708,666
Dylan Strome (1 Way Contract)	$863,333 (1)
-Salary Remaining :	$690,666
Victor Olofsson	$767,500 (1)
-Salary Remaining :	$614,000
Austin Czarnik	$700,000 (4)
-Salary Remaining :	$560,000
Richard Panik (1 Way Contract)	$700,000 (4)
-Salary Remaining :	$560,000
Total Pro Players	20
Salary Commitment
Year 2020 : $78,699,777
Year 2021 : $52,027,000
Year 2022 : $37,577,000
Year 2023 : $25,750,000
Salary Average Commitment
Year 2020 : $78,699,777
Year 2021 : $52,027,000
Year 2022 : $37,577,000
Year 2023 : $25,750,000
Salary Cap with 1 Way Contract
Year 2020 : $78,699,777
Year 2021 : $52,027,000
Year 2022 : $37,577,000
Year 2023 : $25,750,000

Farm Players Salaries
Kodie Curran	$200,000 (4)
Salary Remaining :	$200,000
Marcus Sorensen	$150,000 (1)
Salary Remaining :	$150,000
Tim Heed	$140,000 (3)
Salary Remaining :	$140,000
Casey DeSmith	$125,000 (2)
Salary Remaining :	$125,000
Rodrigo Abols	$120,000 (3)
Salary Remaining :	$120,000
Connor Clifton	$100,000 (3)
Salary Remaining :	$100,000
Otto Leskinen	$92,500 (2)
Salary Remaining :	$92,500
Carl Grundstrom	$92,500 (2)
Salary Remaining :	$92,500
Bobby Nardella	$92,500 (1)
Salary Remaining :	$92,500
Luke Philp	$92,500 (1)
Salary Remaining :	$92,500
Simon Holmstrom	$92,500 (3)
Salary Remaining :	$92,500
Radim Zohorna	$92,500 (1)
Salary Remaining :	$92,500
Jared Rosburg	$92,500 (1)
Salary Remaining :	$92,500
Matej Chalupa	$92,500 (2)
Salary Remaining :	$92,500
Fredrik Handemark	$92,500 (1)
Salary Remaining :	$92,500
Jakub Zboril	$86,333 (1)
Salary Remaining :	$86,333
Axel Jonsson-Fjallby	$86,000 (2)
Salary Remaining :	$86,000
Nico Sturm	$85,000 (4)
Salary Remaining :	$85,000
Rasmus Asplund	$84,500 (2)
Salary Remaining :	$84,500
Brett Leason	$84,250 (3)
Salary Remaining :	$84,250
Anthony Angello	$83,375 (1)
Salary Remaining :	$83,375
Mark Friedman	$74,917 (1)
Salary Remaining :	$74,917
Vitek Vanecek	$71,417 (1)
Salary Remaining :	$71,417
Maxime Lajoie	$71,000 (2)
Salary Remaining :	$71,000
Total Farm Players	24
Salary Commitment
Year 2020 : $2,394,292
Year 2021 : $1,465,750
Year 2022 : $821,750
Year 2023 : $285,000
Salary Average Commitment
Year 2020 : $2,394,292
Year 2021 : $1,465,750
Year 2022 : $821,750
Year 2023 : $285,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6833 - $60 - 5,762 - 84.32%
Level 2:	5693 - $35 - 5,190 - 91.17%
Level 3:	2277 - $20 - 2,057 - 90.34%
Level 4:	4555 - $10 - 4,379 - 96.14%
Luxury :	1142 - $160 - 952 - 83.34%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	33
Average Attendance - %	18,340 - 89.46%
Average Income per Game	$1,095,081
Year to Date Revenue	$8,760,647
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,259,919
Farm Players Total Salaries	$787,750
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$17,652,472
Farm Year To Date Expenses	$159,995
Pro Salary Cap To Date	$15,428,002
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,137,669
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$479,783
Pro Estimated Expenses	$71,007,884
Farm Remaining Season Days	148
Farm Expenses Per Days	$4,258
Farm Estimated Expenses	$630,184
Estimated Season Expenses	$71,638,068
Estimated Season Salary Cap	$79,303,914
Estimate Under Maximum Salary Cap of $81,500,000	$2,196,086
Estimate Over Minimum Salary Cap of $60,200,000	$19,103,914
Current Bank Account	$41,538,397
Projected Bank Account	$6,037,998

Pro Players Salaries
Henrik Lundqvist (1 Way Contract)	$8,500,000 (1)
-1 Way Contract Salary Cap :	$85,000
-Salary Remaining :	$6,800,000
Ryan Johansen (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,400,000
Duncan Keith (1 Way Contract)	$6,411,585 (1)
-Salary Remaining :	$5,129,268
Jordan Eberle (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,800,000
Brandon Saad (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,800,000
Matt Niskanen (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$4,600,000
Charlie Coyle (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$4,200,000
Antti Raanta (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,400,000
Kris Russell (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,200,000
Marco Scandella (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,200,000
Cody Eakin (1 Way Contract)	$3,850,000 (1)
-Salary Remaining :	$3,080,000
Ben Chiarot (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,800,000
Scott Laughton (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,400,000
Kevin Fiala (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,400,000
Matt Calvert (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,280,000
Brandon Manning (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Jordan Weal (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,760,000
Chandler Stephenson	$1,600,000 (1)
-Salary Remaining :	$1,280,000
Tomas Nosek	$1,400,000 (4)
-Salary Remaining :	$1,120,000
Mikhail Grigorenko	$925,000 (1)
-Salary Remaining :	$740,000
Brayden Burke	$925,000 (1)
-Salary Remaining :	$740,000
Mario Ferraro	$925,000 (3)
-Salary Remaining :	$740,000
Ilya Samsonov	$925,000 (1)
-Salary Remaining :	$740,000
Rasmus Sandin	$894,167 (3)
-Salary Remaining :	$715,334
Dryden Hunt	$809,167 (1)
-Salary Remaining :	$647,334
Jason Robertson	$795,000 (3)
-Salary Remaining :	$636,000
Total Pro Players	26
Salary Commitment
Year 2020 : $88,259,919
Year 2021 : $30,764,167
Year 2022 : $19,264,167
Year 2023 : $10,650,000
Salary Average Commitment
Year 2020 : $88,259,920
Year 2021 : $30,764,167
Year 2022 : $19,264,167
Year 2023 : $10,650,000
Salary Cap with 1 Way Contract
Year 2020 : $79,844,919
Year 2021 : $30,764,167
Year 2022 : $19,264,167
Year 2023 : $10,650,000

Farm Players Salaries
Brandon Duhaime	$92,500 (2)
Salary Remaining :	$92,500
David Pope	$92,500 (2)
Salary Remaining :	$92,500
Lucas Johansen	$92,500 (2)
Salary Remaining :	$92,500
Matthew Strome	$77,667 (3)
Salary Remaining :	$77,667
Connor Ingram	$75,917 (1)
Salary Remaining :	$75,917
Josh Mahura	$74,500 (2)
Salary Remaining :	$74,500
Dan Vladar	$72,833 (2)
Salary Remaining :	$72,833
Sam Montembeault	$72,583 (1)
Salary Remaining :	$72,583
Alex Schoenborn	$71,750 (1)
Salary Remaining :	$71,750
Eric Comrie	$65,000 (1)
Salary Remaining :	$65,000
Total Farm Players	10
Salary Commitment
Year 2020 : $787,750
Year 2021 : $502,500
Year 2022 : $77,667
Year 2023 : $0
Salary Average Commitment
Year 2020 : $787,750
Year 2021 : $502,500
Year 2022 : $77,667
Year 2023 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6048 - $65 - 5,871 - 97.08%
Level 2:	5040 - $45 - 4,771 - 94.67%
Level 3:	2016 - $20 - 1,996 - 99.02%
Level 4:	4032 - $18 - 3,970 - 98.46%
Luxury :	1008 - $165 - 931 - 92.34%
Total Capacity :	18144
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	33
Average Attendance - %	17,539 - 96.67%
Average Income per Game	$1,205,807
Year to Date Revenue	$9,646,453
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,409,107
Farm Players Total Salaries	$1,671,666
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$15,831,947
Farm Year To Date Expenses	$329,832
Pro Salary Cap To Date	$15,731,936
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,791,619
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$426,536
Pro Estimated Expenses	$63,127,328
Farm Remaining Season Days	148
Farm Expenses Per Days	$9,036
Farm Estimated Expenses	$1,337,328
Estimated Season Expenses	$64,464,656
Estimated Season Salary Cap	$78,459,220
Estimate Under Maximum Salary Cap of $81,500,000	$3,040,780
Estimate Over Minimum Salary Cap of $60,200,000	$18,259,220
Current Bank Account	$58,599,939
Projected Bank Account	$33,926,902

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$7,200,000
Victor Hedman (1 Way Contract)	$7,875,000 (1)
-Salary Remaining :	$6,300,000
Jeff Skinner (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,600,000
Justin Faulk (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$4,200,000
Zach Bogosian (1 Way Contract)	$5,142,857 (1)
-Salary Remaining :	$4,114,286
Brett Connolly (1 Way Contract)	$4,650,000 (1)
-Salary Remaining :	$3,720,000
Derick Brassard (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,600,000
Patrick Marleau (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,200,000
Anthony Beauvillier (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,200,000
Chris Tierney (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,200,000
Michael Stone (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,200,000
Nick Bjugstad (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,600,000
Michal Kempny (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Anders Nilsson (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$1,680,000
Devon Toews	$1,850,000 (2)
-Salary Remaining :	$1,480,000
Johan Larsson	$1,600,000 (2)
-Salary Remaining :	$1,280,000
Jaycob Megna	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Zach Sanford	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Jujhar Khaira	$1,200,000 (1)
-Salary Remaining :	$960,000
Kevin Lankinen	$971,250 (1)
-Salary Remaining :	$777,000
Nick Suzuki	$925,000 (3)
-Salary Remaining :	$740,000
Adrian Kempe	$895,000 (1)
-Salary Remaining :	$716,000
Mark Letestu	$700,000 (1)
-Salary Remaining :	$560,000
Total Pro Players	23
Salary Commitment
Year 2020 : $78,409,107
Year 2021 : $49,375,000
Year 2022 : $39,425,000
Year 2023 : $9,250,000
Salary Average Commitment
Year 2020 : $78,409,107
Year 2021 : $49,375,000
Year 2022 : $39,425,000
Year 2023 : $9,250,000
Salary Cap with 1 Way Contract
Year 2020 : $78,409,107
Year 2021 : $49,375,000
Year 2022 : $39,425,000
Year 2023 : $9,250,000

Farm Players Salaries
Haydn Fleury	$140,000 (2)
Salary Remaining :	$140,000
Mitch Reinke	$120,000 (2)
Salary Remaining :	$120,000
Philippe Desrosiers	$92,500 (1)
Salary Remaining :	$92,500
Joe Snively	$92,500 (1)
Salary Remaining :	$92,500
Kaapo Kakko	$92,500 (3)
Salary Remaining :	$92,500
Hugh McGing	$92,500 (2)
Salary Remaining :	$92,500
Jacob Bryson	$92,500 (1)
Salary Remaining :	$92,500
Nikolai Knyzhov	$92,500 (2)
Salary Remaining :	$92,500
Dante Fabbro	$92,500 (2)
Salary Remaining :	$92,500
Hunter Drew	$92,500 (3)
Salary Remaining :	$92,500
Nate Sucese	$92,500 (1)
Salary Remaining :	$92,500
Jakub Lauko	$89,500 (3)
Salary Remaining :	$89,500
Kole Lind	$89,167 (2)
Salary Remaining :	$89,167
Morgan Frost	$86,333 (3)
Salary Remaining :	$86,333
Nicolas Meloche	$85,333 (2)
Salary Remaining :	$85,333
Jeffrey Viel	$78,000 (1)
Salary Remaining :	$78,000
Morgan Geekie	$76,333 (2)
Salary Remaining :	$76,333
Cam Dineen	$74,500 (2)
Salary Remaining :	$74,500
Total Farm Players	18
Salary Commitment
Year 2020 : $1,671,666
Year 2021 : $1,223,666
Year 2022 : $360,833
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,671,666
Year 2021 : $1,223,666
Year 2022 : $360,833
Year 2023 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6416 - $51 - 6,090 - 94.92%
Level 2:	5347 - $35 - 5,065 - 94.72%
Level 3:	2138 - $25 - 1,991 - 93.10%
Level 4:	4277 - $15 - 4,228 - 98.85%
Luxury :	1072 - $130 - 1,043 - 97.27%
Total Capacity :	19250
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	33
Average Attendance - %	18,416 - 95.66%
Average Income per Game	$1,033,217
Year to Date Revenue	$8,265,737
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,528,645
Farm Players Total Salaries	$1,508,833
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,285,390
Farm Year To Date Expenses	$301,198
Pro Salary Cap To Date	$16,185,379
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,096,165
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$437,993
Pro Estimated Expenses	$64,822,964
Farm Remaining Season Days	148
Farm Expenses Per Days	$8,156
Farm Estimated Expenses	$1,207,088
Estimated Season Expenses	$66,030,052
Estimated Season Salary Cap	$80,608,299
Estimate Under Maximum Salary Cap of $81,500,000	$891,701
Estimate Over Minimum Salary Cap of $60,200,000	$20,408,299
Current Bank Account	$50,802,767
Projected Bank Account	$18,868,880

Pro Players Salaries
Mark Stone (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$7,600,000
Roman Josi (1 Way Contract)	$9,059,000 (4)
-Salary Remaining :	$7,247,200
Logan Couture (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,400,000
Vladimir Tarasenko (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$6,000,000
Jonathan Drouin (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,400,000
Anthony DeAngelo (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,000,000
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,000,000
Elias Lindholm (1 Way Contract)	$4,850,000 (4)
-Salary Remaining :	$3,880,000
Mikko Koskinen	$4,500,000 (2)
-Salary Remaining :	$3,600,000
Ian Cole (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,400,000
Alex Tuch (1 Way Contract)	$4,227,437 (2)
-Salary Remaining :	$3,381,950
Miles Wood (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$2,640,000
Will Butcher (1 Way Contract)	$3,054,375 (1)
-Salary Remaining :	$2,443,500
Adam Pelech	$1,600,000 (1)
-Salary Remaining :	$1,280,000
Anthony Duclair	$1,339,500 (2)
-Salary Remaining :	$1,071,600
Mackenzie Blackwood	$925,000 (1)
-Salary Remaining :	$740,000
Nick Paul	$775,000 (1)
-Salary Remaining :	$620,000
Drake Batherson	$773,333 (2)
-Salary Remaining :	$618,666
Dylan McIlrath	$700,000 (1)
-Salary Remaining :	$560,000
Lucas Wallmark	$675,000 (1)
-Salary Remaining :	$540,000
Total Pro Players	20
Salary Commitment
Year 2020 : $80,528,645
Year 2021 : $65,249,270
Year 2022 : $54,409,000
Year 2023 : $23,909,000
Salary Average Commitment
Year 2020 : $80,528,645
Year 2021 : $65,249,270
Year 2022 : $54,409,000
Year 2023 : $23,909,000
Salary Cap with 1 Way Contract
Year 2020 : $80,528,645
Year 2021 : $65,249,270
Year 2022 : $54,409,000
Year 2023 : $23,909,000

Farm Players Salaries
Victor Rask	$100,000 (3)
Salary Remaining :	$100,000
Jake Kielly	$92,500 (1)
Salary Remaining :	$92,500
Theodor Lennstrom	$92,500 (1)
Salary Remaining :	$92,500
Emil Bemstrom	$92,500 (3)
Salary Remaining :	$92,500
Max Veronneau	$92,500 (1)
Salary Remaining :	$92,500
Michael Anderson	$92,500 (3)
Salary Remaining :	$92,500
Colton Poolman	$92,500 (1)
Salary Remaining :	$92,500
Peter Abbandonato	$92,500 (2)
Salary Remaining :	$92,500
Vitaly Abramov	$88,000 (2)
Salary Remaining :	$88,000
Dean Kukan	$80,000 (1)
Salary Remaining :	$80,000
Ivan Chekhovich	$77,667 (3)
Salary Remaining :	$77,667
William Lagesson	$75,833 (1)
Salary Remaining :	$75,833
Christian Jaros	$75,500 (1)
Salary Remaining :	$75,500
Greg MacLeod	$75,000 (2)
Salary Remaining :	$75,000
Charles-Edouard D'Astous	$75,000 (2)
Salary Remaining :	$75,000
Samuel Asselin	$75,000 (2)
Salary Remaining :	$75,000
Brad Morrison	$74,333 (1)
Salary Remaining :	$74,333
Travis Barron	$65,000 (2)
Salary Remaining :	$65,000
Total Farm Players	18
Salary Commitment
Year 2020 : $1,508,833
Year 2021 : $833,167
Year 2022 : $362,667
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,508,833
Year 2021 : $833,167
Year 2022 : $362,667
Year 2023 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	5855 - $70 - 5,757 - 98.33%
Level 2:	4879 - $45 - 4,843 - 99.26%
Level 3:	1951 - $25 - 1,929 - 98.90%
Level 4:	3903 - $15 - 3,885 - 99.53%
Luxury :	977 - $170 - 841 - 86.13%
Total Capacity :	17565
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	17,256 - 98.24%
Average Income per Game	$1,218,663
Year to Date Revenue	$10,967,964
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,136,667
Farm Players Total Salaries	$523,958
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,192,323
Farm Year To Date Expenses	$118,284
Pro Salary Cap To Date	$16,092,349
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,997,205
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$441,279
Pro Estimated Expenses	$65,309,292
Farm Remaining Season Days	148
Farm Expenses Per Days	$2,832
Farm Estimated Expenses	$419,136
Estimated Season Expenses	$65,728,428
Estimated Season Salary Cap	$81,001,745
Estimate Under Maximum Salary Cap of $81,500,000	$498,255
Estimate Over Minimum Salary Cap of $60,200,000	$20,801,745
Current Bank Account	$33,206,577
Projected Bank Account	$6,475,354

Pro Players Salaries
Jonathan Toews (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$8,400,000
Brent Seabrook (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,600,000
Kevin Shattenkirk (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$5,600,000
Mikael Granlund (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,200,000
John Gibson (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$5,120,000
Tyler Myers (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,800,000
Josh Bailey (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,000,000
Noah Hanifin (1 Way Contract)	$4,950,000 (3)
-Salary Remaining :	$3,960,000
Ryan Dzingel (1 Way Contract)	$4,220,000 (4)
-Salary Remaining :	$3,376,000
Brett Pesce (1 Way Contract)	$4,025,000 (3)
-Salary Remaining :	$3,220,000
Vladislav Namestnikov (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,200,000
Tanner Pearson (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,000,000
Jordie Benn (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,400,000
Mike Smith	$1,900,000 (2)
-Salary Remaining :	$1,520,000
Pierre-Luc Dubois	$925,000 (1)
-Salary Remaining :	$740,000
Nolan Patrick	$925,000 (1)
-Salary Remaining :	$740,000
Mitchell Stephens	$925,000 (1)
-Salary Remaining :	$740,000
Ryan Mantha	$925,000 (1)
-Salary Remaining :	$740,000
Glenn Gawdin	$925,000 (1)
-Salary Remaining :	$740,000
Tyson Jost	$916,667 (1)
-Salary Remaining :	$733,334
Parker Milner	$700,000 (1)
-Salary Remaining :	$560,000
Eric Cornel	$650,000 (1)
-Salary Remaining :	$520,000
Total Pro Players	22
Salary Commitment
Year 2020 : $81,136,667
Year 2021 : $63,495,000
Year 2022 : $43,595,000
Year 2023 : $17,720,000
Salary Average Commitment
Year 2020 : $81,136,667
Year 2021 : $63,495,000
Year 2022 : $43,595,000
Year 2023 : $17,720,000
Salary Cap with 1 Way Contract
Year 2020 : $81,136,667
Year 2021 : $63,495,000
Year 2022 : $43,595,000
Year 2023 : $17,720,000

Farm Players Salaries
David Kase	$92,500 (1)
Salary Remaining :	$92,500
Will Bitten	$92,500 (2)
Salary Remaining :	$92,500
Austin Wagner	$92,500 (1)
Salary Remaining :	$92,500
Parker Wotherspoon	$92,500 (1)
Salary Remaining :	$92,500
Antoine Morand	$77,833 (3)
Salary Remaining :	$77,833
Gustav Olofsson	$76,125 (1)
Salary Remaining :	$76,125
Total Farm Players	6
Salary Commitment
Year 2020 : $523,958
Year 2021 : $170,333
Year 2022 : $77,833
Year 2023 : $0
Salary Average Commitment
Year 2020 : $523,958
Year 2021 : $170,333
Year 2022 : $77,833
Year 2023 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	7091 - $70 - 5,283 - 74.50%
Level 2:	5909 - $45 - 4,737 - 80.17%
Level 3:	2363 - $30 - 1,704 - 72.13%
Level 4:	4727 - $20 - 3,389 - 71.69%
Luxury :	1183 - $180 - 805 - 68.02%
Total Capacity :	21273
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	34
Average Attendance - %	15,918 - 74.83%
Average Income per Game	$1,209,482
Year to Date Revenue	$8,466,374
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,265,389
Farm Players Total Salaries	$1,471,833
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,203,856
Farm Year To Date Expenses	$316,520
Pro Salary Cap To Date	$16,097,090
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,122,388
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$441,975
Pro Estimated Expenses	$65,412,300
Farm Remaining Season Days	148
Farm Expenses Per Days	$7,956
Farm Estimated Expenses	$1,177,488
Estimated Season Expenses	$66,589,788
Estimated Season Salary Cap	$80,109,458
Estimate Under Maximum Salary Cap of $81,500,000	$1,390,542
Estimate Over Minimum Salary Cap of $60,200,000	$19,909,458
Current Bank Account	$36,133,651
Projected Bank Account	$10,666,251

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (3)
-Salary Remaining :	$9,200,000
Steven Stamkos (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$6,800,000
Sebastian Aho (1 Way Contract)	$8,454,000 (4)
-Salary Remaining :	$6,763,200
Semyon Varlamov (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,400,000
Gustav Nyquist (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,600,000
Hampus Lindholm (1 Way Contract)	$5,205,556 (1)
-Salary Remaining :	$4,164,445
Calvin de Haan (1 Way Contract)	$4,550,000 (2)
-Salary Remaining :	$3,640,000
Josh Manson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$3,280,000
Bryan Rust (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,800,000
Brandon Tanev (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,400,000
Matt Grzelcyk (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,400,000
Drake Caggiula (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$1,680,000
Cedric Paquette (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Nate Thompson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,600,000
Devante Smith-Pelly	$1,550,000 (2)
-Salary Remaining :	$1,240,000
Tyler Pitlick	$1,450,000 (2)
-Salary Remaining :	$1,160,000
Charles Williams	$1,250,000 (2)
-Salary Remaining :	$1,000,000
Alan Quine (Out of Payroll)	$1,250,000 (2)
-Salary Remaining :	$1,000,000
Carter Rowney	$1,133,333 (1)
-Salary Remaining :	$906,666
Anthony Stolarz	$1,000,000 (1)
-Salary Remaining :	$800,000
Vince Dunn	$722,500 (1)
-Salary Remaining :	$578,000
Total Pro Players	21
Salary Commitment
Year 2020 : $81,265,389
Year 2021 : $66,104,000
Year 2022 : $35,454,000
Year 2023 : $16,954,000
Salary Average Commitment
Year 2020 : $81,265,389
Year 2021 : $66,104,000
Year 2022 : $35,454,000
Year 2023 : $16,954,000
Salary Cap with 1 Way Contract
Year 2020 : $81,265,389
Year 2021 : $66,104,000
Year 2022 : $35,454,000
Year 2023 : $16,954,000

Farm Players Salaries
Alex Lyon	$150,000 (2)
Salary Remaining :	$150,000
Matt Moulson	$150,000 (1)
Salary Remaining :	$150,000
Matiss Kivlenieks	$97,125 (1)
Salary Remaining :	$97,125
Sheldon Rempal	$97,125 (1)
Salary Remaining :	$97,125
Victor Brattstrom	$92,500 (2)
Salary Remaining :	$92,500
Jason Cotton	$92,500 (1)
Salary Remaining :	$92,500
Brandon Hickey	$92,500 (1)
Salary Remaining :	$92,500
Alexandre Texier	$89,750 (3)
Salary Remaining :	$89,750
Cale Fleury	$85,000 (2)
Salary Remaining :	$85,000
Ryan McLeod	$83,500 (3)
Salary Remaining :	$83,500
Dmitry Sokolov	$76,500 (2)
Salary Remaining :	$76,500
Joona Koppanen	$75,333 (2)
Salary Remaining :	$75,333
Luke Green	$75,000 (2)
Salary Remaining :	$75,000
Kyle Rau	$75,000 (1)
Salary Remaining :	$75,000
Andreas Englund	$70,000 (1)
Salary Remaining :	$70,000
Matt Luff	$70,000 (1)
Salary Remaining :	$70,000
Total Farm Players	16
Salary Commitment
Year 2020 : $1,471,833
Year 2021 : $727,583
Year 2022 : $173,250
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,471,833
Year 2021 : $727,583
Year 2022 : $173,250
Year 2023 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6270 - $75 - 4,767 - 76.03%
Level 2:	5225 - $45 - 4,524 - 86.58%
Level 3:	2090 - $28 - 2,048 - 98.00%
Level 4:	4180 - $18 - 4,102 - 98.14%
Luxury :	1045 - $178 - 797 - 76.29%
Total Capacity :	18810
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16,239 - 86.33%
Average Income per Game	$1,183,973
Year to Date Revenue	$10,655,758
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,785,832
Farm Players Total Salaries	$2,470,250
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,328,387
Farm Year To Date Expenses	$487,561
Pro Salary Cap To Date	$16,098,395
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,887,140
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$439,383
Pro Estimated Expenses	$65,028,684
Farm Remaining Season Days	148
Farm Expenses Per Days	$13,353
Farm Estimated Expenses	$1,976,244
Estimated Season Expenses	$67,004,928
Estimated Season Salary Cap	$80,207,111
Estimate Under Maximum Salary Cap of $81,500,000	$1,292,889
Estimate Over Minimum Salary Cap of $60,200,000	$20,007,111
Current Bank Account	$53,339,389
Projected Bank Account	$24,221,601

Pro Players Salaries
Carey Price (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$8,400,000
Evgeni Malkin (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$7,600,000
Kris Letang (1 Way Contract)	$7,250,000 (2)
-Salary Remaining :	$5,800,000
Mike Hoffman (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$5,600,000
Dougie Hamilton (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$4,600,000
Jeff Petry (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,400,000
David Perron (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$4,320,000
J.T. Miller (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,000,000
Kyle Palmieri (1 Way Contract)	$4,650,000 (1)
-Salary Remaining :	$3,720,000
Jakub Vrana (1 Way Contract)	$3,350,000 (1)
-Salary Remaining :	$2,680,000
Justin Williams (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$2,600,000
Tristan Jarry (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,400,000
Jake McCabe (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,280,000
Matthew Nieto	$1,975,000 (1)
-Salary Remaining :	$1,580,000
Thomas Chabot	$925,000 (1)
-Salary Remaining :	$740,000
John Marino	$925,000 (2)
-Salary Remaining :	$740,000
Adam Gaudette	$916,666 (1)
-Salary Remaining :	$733,333
Robert Thomas	$894,166 (2)
-Salary Remaining :	$715,333
Frans Nielsen	$800,000 (4)
-Salary Remaining :	$640,000
Kevin Rooney	$700,000 (3)
-Salary Remaining :	$560,000
Chris Wagner (Out of Payroll)	$650,000 (2)
-Salary Remaining :	$520,000
Total Pro Players	21
Salary Commitment
Year 2020 : $80,785,832
Year 2021 : $54,869,166
Year 2022 : $22,250,000
Year 2023 : $11,050,000
Salary Average Commitment
Year 2020 : $80,785,832
Year 2021 : $54,869,166
Year 2022 : $22,250,000
Year 2023 : $11,050,000
Salary Cap with 1 Way Contract
Year 2020 : $80,785,832
Year 2021 : $54,869,166
Year 2022 : $22,250,000
Year 2023 : $11,050,000

Farm Players Salaries
Zack MacEwen	$125,000 (4)
Salary Remaining :	$125,000
Vasili Demchenko	$92,500 (1)
Salary Remaining :	$92,500
Conor Timmins	$92,500 (3)
Salary Remaining :	$92,500
Alexandre Alain	$92,500 (1)
Salary Remaining :	$92,500
Henri Jokiharju	$92,500 (2)
Salary Remaining :	$92,500
Lane Pederson	$92,500 (2)
Salary Remaining :	$92,500
Jake Walman	$92,500 (1)
Salary Remaining :	$92,500
Troy Terry	$92,500 (2)
Salary Remaining :	$92,500
Danil Yurtaykin	$92,500 (1)
Salary Remaining :	$92,500
Joshua Norris	$92,500 (3)
Salary Remaining :	$92,500
Lean Bergmann	$92,500 (2)
Salary Remaining :	$92,500
Olle Alsing	$92,500 (1)
Salary Remaining :	$92,500
Connor Mackey	$92,500 (2)
Salary Remaining :	$92,500
Drew O'Connor	$92,500 (2)
Salary Remaining :	$92,500
Ryan Shea	$92,500 (2)
Salary Remaining :	$92,500
Andrew Peeke	$91,667 (2)
Salary Remaining :	$91,667
Evan Bouchard	$89,417 (3)
Salary Remaining :	$89,417
William Borgen	$86,417 (1)
Salary Remaining :	$86,417
Zach Senyshyn	$86,333 (1)
Salary Remaining :	$86,333
Philipp Kurashev	$84,250 (3)
Salary Remaining :	$84,250
Boris Katchouk	$83,333 (2)
Salary Remaining :	$83,333
Garret Sparks	$80,000 (1)
Salary Remaining :	$80,000
Alexandar Georgiev	$79,250 (1)
Salary Remaining :	$79,250
Sami Niku	$77,500 (1)
Salary Remaining :	$77,500
Tomas Jurco	$75,000 (3)
Salary Remaining :	$75,000
Alex Formenton	$74,750 (3)
Salary Remaining :	$74,750
Dennis Yan	$72,833 (1)
Salary Remaining :	$72,833
Jack Dougherty	$69,500 (1)
Salary Remaining :	$69,500
Total Farm Players	28
Salary Commitment
Year 2020 : $2,470,250
Year 2021 : $1,455,917
Year 2022 : $633,417
Year 2023 : $125,000
Salary Average Commitment
Year 2020 : $2,470,250
Year 2021 : $1,455,917
Year 2022 : $633,417
Year 2023 : $125,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6092 - $70 - 4,741 - 77.82%
Level 2:	5076 - $45 - 4,939 - 97.30%
Level 3:	2030 - $23 - 2,021 - 99.54%
Level 4:	4061 - $18 - 3,609 - 88.87%
Luxury :	1018 - $130 - 866 - 85.07%
Total Capacity :	18277
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	16,175 - 88.50%
Average Income per Game	$1,199,902
Year to Date Revenue	$7,199,409
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,067,333
Farm Players Total Salaries	$2,152,833
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$15,824,422
Farm Year To Date Expenses	$403,179
Pro Salary Cap To Date	$15,724,411
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,996,552
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$435,499
Pro Estimated Expenses	$64,453,852
Farm Remaining Season Days	148
Farm Expenses Per Days	$11,637
Farm Estimated Expenses	$1,722,276
Estimated Season Expenses	$66,176,128
Estimated Season Salary Cap	$79,778,219
Estimate Under Maximum Salary Cap of $81,500,000	$1,721,781
Estimate Over Minimum Salary Cap of $60,200,000	$19,578,219
Current Bank Account	$56,019,725
Projected Bank Account	$31,840,149

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,634,000 (4)
-Salary Remaining :	$9,307,200
Matthew Tkachuk (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,600,000
Connor Hellebuyck (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$4,960,000
Ryan Nugent-Hopkins (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,800,000
TJ Brodie (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,000,000
Evgenii Dadonov (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,800,000
Sam Reinhart (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,800,000
Joel Edmundson (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,600,000
Justin Braun (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$3,280,000
Erik Haula (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,200,000
Boone Jenner (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,000,000
Andrew Cogliano (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,600,000
Frank Vatrano (1 Way Contract)	$2,533,333 (2)
-Salary Remaining :	$2,026,666
Alex Iafallo (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Tyler Ennis (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,600,000
Greg Pateryn	$1,750,000 (2)
-Salary Remaining :	$1,400,000
Alex Stalock	$1,700,000 (1)
-Salary Remaining :	$1,360,000
Jordan Gross	$1,200,000 (1)
-Salary Remaining :	$960,000
Joel L'Esperance	$1,200,000 (1)
-Salary Remaining :	$960,000
Charlie McAvoy	$925,000 (1)
-Salary Remaining :	$740,000
Miro Heiskanen	$925,000 (2)
-Salary Remaining :	$740,000
Conor Garland	$900,000 (1)
-Salary Remaining :	$720,000
Total Pro Players	22
Salary Commitment
Year 2020 : $80,067,333
Year 2021 : $53,392,333
Year 2022 : $28,934,000
Year 2023 : $21,934,000
Salary Average Commitment
Year 2020 : $75,842,333
Year 2021 : $53,392,333
Year 2022 : $28,934,000
Year 2023 : $21,934,000
Salary Cap with 1 Way Contract
Year 2020 : $80,067,333
Year 2021 : $53,392,333
Year 2022 : $28,934,000
Year 2023 : $21,934,000

Farm Players Salaries
Gerald Mayhew	$120,000 (1)
Salary Remaining :	$120,000
Martin Frk	$110,000 (2)
Salary Remaining :	$110,000
Blake Lizotte	$92,500 (2)
Salary Remaining :	$92,500
Damien Riat	$92,500 (2)
Salary Remaining :	$92,500
Jonathan Aspirot	$92,500 (3)
Salary Remaining :	$92,500
Alex-Olivier Voyer	$92,500 (3)
Salary Remaining :	$92,500
Max Martin	$92,500 (3)
Salary Remaining :	$92,500
Yanni Kaldis	$92,500 (3)
Salary Remaining :	$92,500
Adam Brubacher	$92,500 (1)
Salary Remaining :	$92,500
Chase Priskie	$92,500 (1)
Salary Remaining :	$92,500
Josh Wilkins	$92,500 (2)
Salary Remaining :	$92,500
Riley Tufte	$92,500 (2)
Salary Remaining :	$92,500
Skyler McKenzie	$92,500 (1)
Salary Remaining :	$92,500
Wyatt Kalynuk	$92,500 (2)
Salary Remaining :	$92,500
Joel Farabee	$92,500 (3)
Salary Remaining :	$92,500
Robert Lantosi	$88,000 (1)
Salary Remaining :	$88,000
Jeremy Bracco	$85,000 (1)
Salary Remaining :	$85,000
Gilles Senn	$85,000 (1)
Salary Remaining :	$85,000
Xavier Ouellet	$84,000 (1)
Salary Remaining :	$84,000
Andreas Borgman	$80,000 (1)
Salary Remaining :	$80,000
Blake Speers	$80,000 (1)
Salary Remaining :	$80,000
Graham Knott	$75,000 (1)
Salary Remaining :	$75,000
Matthew Phillips	$73,333 (2)
Salary Remaining :	$73,333
Sam Miletic	$70,000 (1)
Salary Remaining :	$70,000
Total Farm Players	24
Salary Commitment
Year 2020 : $2,152,833
Year 2021 : $1,108,333
Year 2022 : $462,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,152,833
Year 2021 : $1,108,333
Year 2022 : $462,500
Year 2023 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	5933 - $70 - 5,809 - 97.91%
Level 2:	4944 - $45 - 4,833 - 97.76%
Level 3:	1977 - $26 - 1,946 - 98.45%
Level 4:	3955 - $19 - 3,878 - 98.04%
Luxury :	990 - $190 - 711 - 71.80%
Total Capacity :	17799
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	34
Average Attendance - %	17,177 - 96.51%
Average Income per Game	$1,236,878
Year to Date Revenue	$8,658,148
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,336,998
Farm Players Total Salaries	$1,961,248
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$13,978,813
Farm Year To Date Expenses	$391,095
Pro Salary Cap To Date	$13,482,828
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,053,862
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$377,497
Pro Estimated Expenses	$55,869,556
Farm Remaining Season Days	148
Farm Expenses Per Days	$10,601
Farm Estimated Expenses	$1,568,948
Estimated Season Expenses	$57,438,504
Estimated Season Salary Cap	$67,368,444
Estimate Under Maximum Salary Cap of $81,500,000	$14,131,556
Estimate Over Minimum Salary Cap of $60,200,000	$7,168,444
Current Bank Account	$39,241,310
Projected Bank Account	$23,856,668

Pro Players Salaries
Corey Perry (1 Way Contract)	$8,625,000 (1)
-Salary Remaining :	$6,900,000
Phil Kessel (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,400,000
Marc Staal (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$4,560,000
Darcy Kuemper (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,400,000
Mika Zibanejad (1 Way Contract)	$5,350,000 (2)
-Salary Remaining :	$4,280,000
Jakob Chychrun (1 Way Contract)	$4,600,000 (4)
-Salary Remaining :	$3,680,000
Oscar Klefbom (1 Way Contract)	$4,167,000 (2)
-Salary Remaining :	$3,333,600
Bobby Ryan (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,200,000
Nikita Zadorov (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$2,560,000
Justin Schultz (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,240,000
Luke Schenn (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$1,920,000
Pavel Zacha (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,800,000
Cory Schneider (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$20,000
-Salary Remaining :	$1,600,000
Nick Cousins	$1,750,000 (2)
-Salary Remaining :	$1,400,000
Scott Harrington	$1,633,333 (2)
-Salary Remaining :	$1,306,666
David Kampf	$1,000,000 (1)
-Salary Remaining :	$800,000
Brandon Pirri	$1,000,000 (1)
-Salary Remaining :	$800,000
Denis Gurianov	$894,166 (1)
-Salary Remaining :	$715,333
Jason Dickinson	$875,000 (1)
-Salary Remaining :	$700,000
Joachim Blichfeld	$743,333 (3)
-Salary Remaining :	$594,666
Marcus Hogberg	$735,000 (1)
-Salary Remaining :	$588,000
Jonas Siegenthaler	$714,166 (1)
-Salary Remaining :	$571,333
Justin Abdelkader (1 Way Contract)	$700,000 (3)
-Salary Remaining :	$560,000
Anthony Bitetto	$700,000 (2)
-Salary Remaining :	$560,000
Total Pro Players	24
Salary Commitment
Year 2020 : $69,336,998
Year 2021 : $53,093,666
Year 2022 : $11,543,333
Year 2023 : $4,600,000
Salary Average Commitment
Year 2020 : $69,336,998
Year 2021 : $53,093,666
Year 2022 : $11,543,333
Year 2023 : $4,600,000
Salary Cap with 1 Way Contract
Year 2020 : $67,356,998
Year 2021 : $51,113,666
Year 2022 : $11,543,333
Year 2023 : $4,600,000

Farm Players Salaries
Chad Ruhwedel	$180,000 (1)
Salary Remaining :	$180,000
Dylan Sikura	$101,750 (1)
Salary Remaining :	$101,750
Alec Rauhauser	$92,500 (1)
Salary Remaining :	$92,500
Aaron Luchuk	$92,500 (1)
Salary Remaining :	$92,500
Justin Brazeau	$92,500 (2)
Salary Remaining :	$92,500
Logan Stanley	$86,333 (2)
Salary Remaining :	$86,333
Logan Brown	$86,333 (2)
Salary Remaining :	$86,333
Michael Dal Colle	$86,333 (1)
Salary Remaining :	$86,333
Olli Juolevi	$86,333 (2)
Salary Remaining :	$86,333
Niko Mikkola	$84,250 (1)
Salary Remaining :	$84,250
Andrew Poturalski	$80,000 (1)
Salary Remaining :	$80,000
Aaron Ness	$80,000 (1)
Salary Remaining :	$80,000
Joseph Woll	$80,000 (3)
Salary Remaining :	$80,000
Isaac Ratcliffe	$78,083 (3)
Salary Remaining :	$78,083
Lucas Elvenes	$77,667 (3)
Salary Remaining :	$77,667
Alexey Toropchenko	$77,500 (3)
Salary Remaining :	$77,500
Mason Appleton	$75,833 (1)
Salary Remaining :	$75,833
Tyler Sikura	$75,000 (1)
Salary Remaining :	$75,000
Chaz Reddekopp	$73,333 (1)
Salary Remaining :	$73,333
Kurtis MacDermid	$70,000 (2)
Salary Remaining :	$70,000
Christopher Gibson	$70,000 (1)
Salary Remaining :	$70,000
Devin Cooley	$70,000 (2)
Salary Remaining :	$70,000
Dan Renouf	$65,000 (1)
Salary Remaining :	$65,000
Total Farm Players	23
Salary Commitment
Year 2020 : $1,961,248
Year 2021 : $804,749
Year 2022 : $313,250
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,961,248
Year 2021 : $804,749
Year 2022 : $313,250
Year 2023 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5875 - $65 - 5,791 - 98.57%
Level 2:	4895 - $50 - 3,832 - 78.29%
Level 3:	1958 - $30 - 1,800 - 91.91%
Level 4:	3916 - $20 - 3,532 - 90.20%
Luxury :	981 - $160 - 974 - 99.25%
Total Capacity :	17625
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	33
Average Attendance - %	15,929 - 90.38%
Average Income per Game	$1,187,805
Year to Date Revenue	$9,502,437
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,405,962
Farm Players Total Salaries	$926,583
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,273,488
Farm Year To Date Expenses	$185,333
Pro Salary Cap To Date	$16,173,514
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,197,553
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$421,113
Pro Estimated Expenses	$62,324,724
Farm Remaining Season Days	148
Farm Expenses Per Days	$5,009
Farm Estimated Expenses	$741,332
Estimated Season Expenses	$63,066,056
Estimated Season Salary Cap	$74,138,306
Estimate Under Maximum Salary Cap of $81,500,000	$7,361,694
Estimate Over Minimum Salary Cap of $60,200,000	$13,938,306
Current Bank Account	$14,115,066
Projected Bank Account	-$9,753,437

Pro Players Salaries
Blake Wheeler (1 Way Contract)	$8,250,000 (3)
-Salary Remaining :	$6,600,000
Zach Parise (1 Way Contract)	$7,538,462 (3)
-Salary Remaining :	$6,030,770
Marc-Edouard Vlasic (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,600,000
Brock Nelson (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,800,000
Ben Bishop (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,800,000
Nick Leddy (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,400,000
Travis Konecny (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$4,400,000
Teuvo Teravainen (1 Way Contract)	$5,400,000 (3)
-Salary Remaining :	$4,320,000
Karl Alzner (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$4,000,000
Phillip Danault (1 Way Contract)	$3,083,333 (1)
-Salary Remaining :	$2,466,666
Markus Nutivaara (1 Way Contract)	$2,700,000 (2)
-Salary Remaining :	$2,160,000
Brock McGinn (1 Way Contract)	$2,520,000 (1)
-Salary Remaining :	$2,016,000
Cam Talbot (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Michael Raffl (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$1,800,000
Scott Mayfield	$1,450,000 (2)
-Salary Remaining :	$1,160,000
Ryan Carpenter	$1,250,000 (2)
-Salary Remaining :	$1,000,000
Casey Nelson	$1,100,000 (1)
-Salary Remaining :	$880,000
Justin Holl	$950,000 (2)
-Salary Remaining :	$760,000
Dennis Gilbert	$925,000 (1)
-Salary Remaining :	$740,000
Hudson Fasching	$895,000 (1)
-Salary Remaining :	$716,000
Timo Meier	$894,167 (1)
-Salary Remaining :	$715,334
Michael Frolik (1 Way Contract)	$700,000 (4)
-Salary Remaining :	$560,000
Total Pro Players	22
Salary Commitment
Year 2020 : $77,405,962
Year 2021 : $48,988,462
Year 2022 : $35,638,462
Year 2023 : $12,200,000
Salary Average Commitment
Year 2020 : $77,405,962
Year 2021 : $48,988,462
Year 2022 : $35,638,462
Year 2023 : $12,200,000
Salary Cap with 1 Way Contract
Year 2020 : $72,455,962
Year 2021 : $48,988,462
Year 2022 : $35,638,462
Year 2023 : $12,200,000

Farm Players Salaries
Alex Dostie	$95,000 (3)
Salary Remaining :	$95,000
Anton Lindholm	$95,000 (2)
Salary Remaining :	$95,000
Sean Durzi	$92,500 (3)
Salary Remaining :	$92,500
Paul Cotter	$92,500 (3)
Salary Remaining :	$92,500
Kody Clark	$92,500 (3)
Salary Remaining :	$92,500
Lukas Jasek	$85,333 (2)
Salary Remaining :	$85,333
Lukas Vejdemo	$79,250 (1)
Salary Remaining :	$79,250
Luke Johnson	$76,000 (1)
Salary Remaining :	$76,000
Mikhail Berdin	$75,833 (2)
Salary Remaining :	$75,833
Caleb Jones	$72,000 (1)
Salary Remaining :	$72,000
Alexandre Fortin	$70,667 (1)
Salary Remaining :	$70,667
Total Farm Players	11
Salary Commitment
Year 2020 : $926,583
Year 2021 : $628,666
Year 2022 : $372,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $926,583
Year 2021 : $628,666
Year 2022 : $372,500
Year 2023 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5724 - $70 - 5,683 - 99.29%
Level 2:	4770 - $44 - 4,770 - 100.00%
Level 3:	1908 - $27 - 1,908 - 100.00%
Level 4:	3816 - $17 - 3,809 - 99.81%
Luxury :	956 - $165 - 925 - 96.78%
Total Capacity :	17174
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	17,095 - 99.54%
Average Income per Game	$1,220,908
Year to Date Revenue	$12,209,084
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,493,833
Farm Players Total Salaries	$1,849,350
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$15,973,779
Farm Year To Date Expenses	$370,182
Pro Salary Cap To Date	$15,873,768
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,848,160
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$426,994
Pro Estimated Expenses	$63,195,112
Farm Remaining Season Days	148
Farm Expenses Per Days	$9,996
Farm Estimated Expenses	$1,479,408
Estimated Season Expenses	$64,674,520
Estimated Season Salary Cap	$78,668,836
Estimate Under Maximum Salary Cap of $81,500,000	$2,831,164
Estimate Over Minimum Salary Cap of $60,200,000	$18,468,836
Current Bank Account	$36,014,896
Projected Bank Account	$9,188,536

Pro Players Salaries
Joe Pavelski (1 Way Contract)	$12,500,000 (3)
-Salary Remaining :	$10,000,000
Connor McDavid (1 Way Contract)	$12,500,000 (4)
-Salary Remaining :	$10,000,000
Alex Ovechkin (1 Way Contract)	$9,538,000 (1)
-Salary Remaining :	$7,630,400
Mathew Dumba (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,400,000
Jonathan Marchessault (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,000,000
Andy Greene (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,600,000
Brandon Montour (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,400,000
Jesper Fast (1 Way Contract)	$3,150,000 (4)
-Salary Remaining :	$2,520,000
Conor Sheary (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,400,000
Mark Pysyk (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$2,320,000
Erik Gustafsson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,200,000
Matt Benning (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,800,000
Jay Beagle (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$1,680,000
Sam Lafferty	$1,300,000 (2)
-Salary Remaining :	$1,040,000
Tyler Motte	$1,200,000 (2)
-Salary Remaining :	$960,000
Garnet Hathaway	$1,000,000 (2)
-Salary Remaining :	$800,000
Oscar Dansk (1 Way Contract)	$950,000 (3)
-Salary Remaining :	$760,000
Milan Lucic	$900,000 (2)
-Salary Remaining :	$720,000
Par Lindholm	$900,000 (3)
-Salary Remaining :	$720,000
Kyle Clifford	$825,000 (1)
-Salary Remaining :	$660,000
Victor Mete	$750,000 (2)
-Salary Remaining :	$600,000
Carter Hart	$730,833 (2)
-Salary Remaining :	$584,666
Total Pro Players	22
Salary Commitment
Year 2020 : $78,493,833
Year 2021 : $55,230,833
Year 2022 : $30,000,000
Year 2023 : $15,650,000
Salary Average Commitment
Year 2020 : $78,493,833
Year 2021 : $55,230,833
Year 2022 : $30,000,000
Year 2023 : $15,650,000
Salary Cap with 1 Way Contract
Year 2020 : $78,493,833
Year 2021 : $55,230,833
Year 2022 : $30,000,000
Year 2023 : $15,650,000

Farm Players Salaries
Rob O'Gara	$102,000 (1)
Salary Remaining :	$102,000
Charlie Lindgren	$102,000 (1)
Salary Remaining :	$102,000
Griffin Reinhart	$102,000 (1)
Salary Remaining :	$102,000
Colin Blackwell	$92,500 (2)
Salary Remaining :	$92,500
Dane Birks	$92,500 (2)
Salary Remaining :	$92,500
Mark Kastelic	$92,500 (2)
Salary Remaining :	$92,500
Cameron Hebig	$92,500 (1)
Salary Remaining :	$92,500
Brandon Crawley	$92,500 (2)
Salary Remaining :	$92,500
Blake Pietila	$92,500 (1)
Salary Remaining :	$92,500
Deven Sideroff	$91,100 (1)
Salary Remaining :	$91,100
Nathan Schnarr	$89,417 (3)
Salary Remaining :	$89,417
Maxime Lagace	$87,500 (1)
Salary Remaining :	$87,500
Chad Krys	$85,333 (2)
Salary Remaining :	$85,333
Mason McDonald	$85,000 (1)
Salary Remaining :	$85,000
Daniel Audette	$85,000 (1)
Salary Remaining :	$85,000
Nikita Popugaev	$85,000 (2)
Salary Remaining :	$85,000
Josh Jacobs	$80,000 (1)
Salary Remaining :	$80,000
Bokondji Imama	$80,000 (1)
Salary Remaining :	$80,000
Kirill Maksimov	$77,500 (3)
Salary Remaining :	$77,500
Andy Andreoff	$72,500 (1)
Salary Remaining :	$72,500
Joey LaLeggia	$70,000 (1)
Salary Remaining :	$70,000
Total Farm Players	21
Salary Commitment
Year 2020 : $1,849,350
Year 2021 : $707,250
Year 2022 : $166,917
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,849,350
Year 2021 : $707,250
Year 2022 : $166,917
Year 2023 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6429 - $59 - 6,304 - 98.06%
Level 2:	5358 - $39 - 4,657 - 86.91%
Level 3:	2143 - $29 - 1,873 - 87.40%
Level 4:	4286 - $14 - 4,165 - 97.19%
Luxury :	1073 - $149 - 1,009 - 94.04%
Total Capacity :	19289
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18,008 - 93.36%
Average Income per Game	$1,165,984
Year to Date Revenue	$11,659,843
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,407,357
Farm Players Total Salaries	$2,638,535
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,096,984
Farm Year To Date Expenses	$516,144
Pro Salary Cap To Date	$15,996,973
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,145,513
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$431,932
Pro Estimated Expenses	$63,925,936
Farm Remaining Season Days	148
Farm Expenses Per Days	$14,262
Farm Estimated Expenses	$2,110,776
Estimated Season Expenses	$66,036,712
Estimated Season Salary Cap	$79,522,865
Estimate Under Maximum Salary Cap of $81,500,000	$1,977,135
Estimate Over Minimum Salary Cap of $60,200,000	$19,322,865
Current Bank Account	$20,106,020
Projected Bank Account	-$9,785,179

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	$8,250,000 (1)
-Salary Remaining :	$6,600,000
Mark Giordano (1 Way Contract)	$8,200,000 (2)
-Salary Remaining :	$6,560,000
David Pastrnak (1 Way Contract)	$8,118,641 (2)
-Salary Remaining :	$6,494,913
Tuukka Rask (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$5,600,000
Anders Lee (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$5,600,000
Dylan Larkin (1 Way Contract)	$6,100,000 (3)
-Salary Remaining :	$4,880,000
Mikael Backlund (1 Way Contract)	$5,350,000 (2)
-Salary Remaining :	$4,280,000
Nikita Gusev (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
John Klingberg (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,400,000
David Savard (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,400,000
Mattias Ekholm (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,000,000
Radek Faksa (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,760,000
Valeri Nichushkin (1 Way Contract)	$2,113,716 (1)
-Salary Remaining :	$1,690,973
Mark Borowiecki (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,600,000
Austin Watson (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Laurent Brossoit	$1,300,000 (1)
-Salary Remaining :	$1,040,000
Mathew Barzal	$925,000 (1)
-Salary Remaining :	$740,000
Andrei Svechnikov	$925,000 (2)
-Salary Remaining :	$740,000
Ethan Bear	$850,000 (1)
-Salary Remaining :	$680,000
Dominik Simon	$825,000 (1)
-Salary Remaining :	$660,000
Total Pro Players	20
Salary Commitment
Year 2020 : $79,407,357
Year 2021 : $42,943,641
Year 2022 : $16,600,000
Year 2023 : $9,000,000
Salary Average Commitment
Year 2020 : $79,407,357
Year 2021 : $42,943,641
Year 2022 : $16,600,000
Year 2023 : $9,000,000
Salary Cap with 1 Way Contract
Year 2020 : $79,407,357
Year 2021 : $42,943,641
Year 2022 : $16,600,000
Year 2023 : $9,000,000

Farm Players Salaries
William Carrier	$123,952 (1)
Salary Remaining :	$123,952
Eric Robinson	$101,750 (1)
Salary Remaining :	$101,750
Juuso Riikola	$101,750 (1)
Salary Remaining :	$101,750
Peyton Jones	$92,500 (1)
Salary Remaining :	$92,500
Ryan Poehling	$92,500 (3)
Salary Remaining :	$92,500
Ryan Lohin	$92,500 (1)
Salary Remaining :	$92,500
Austin Strand	$92,500 (1)
Salary Remaining :	$92,500
Ryan Kuffner	$92,500 (1)
Salary Remaining :	$92,500
Rhett Gardner	$92,500 (2)
Salary Remaining :	$92,500
Brady Keeper	$92,500 (1)
Salary Remaining :	$92,500
Jeremy Davies	$92,500 (1)
Salary Remaining :	$92,500
Brandon Saigeon	$92,500 (1)
Salary Remaining :	$92,500
Devin Brosseau	$92,500 (1)
Salary Remaining :	$92,500
Mat Robson	$92,500 (1)
Salary Remaining :	$92,500
Austin Rueschhoff	$92,500 (2)
Salary Remaining :	$92,500
Dawson DiPietro	$92,500 (1)
Salary Remaining :	$92,500
Zach Giuttari	$92,500 (1)
Salary Remaining :	$92,500
Alexander Alexeyev	$92,500 (3)
Salary Remaining :	$92,500
Brandon Hagel	$88,083 (3)
Salary Remaining :	$88,083
Ryan Bednard	$81,750 (2)
Salary Remaining :	$81,750
Mikhail Maltsev	$80,917 (2)
Salary Remaining :	$80,917
Cameron Hughes	$80,000 (1)
Salary Remaining :	$80,000
Ukko-Pekka Luukkonen	$77,833 (3)
Salary Remaining :	$77,833
Tanner Kaspick	$75,000 (2)
Salary Remaining :	$75,000
Connor Bunnaman	$75,000 (2)
Salary Remaining :	$75,000
Nicholas Caamano	$75,000 (2)
Salary Remaining :	$75,000
Justin Kirkland	$75,000 (1)
Salary Remaining :	$75,000
A.J. Greer	$75,000 (1)
Salary Remaining :	$75,000
Callum Booth	$75,000 (1)
Salary Remaining :	$75,000
Kevin Hancock	$65,000 (2)
Salary Remaining :	$65,000
Total Farm Players	30
Salary Commitment
Year 2020 : $2,638,535
Year 2021 : $988,583
Year 2022 : $350,916
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,638,535
Year 2021 : $988,583
Year 2022 : $350,916
Year 2023 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6506 - $70 - 5,828 - 89.58%
Level 2:	5421 - $45 - 4,807 - 88.67%
Level 3:	2168 - $28 - 1,944 - 89.67%
Level 4:	4337 - $19 - 3,933 - 90.69%
Luxury :	1087 - $165 - 968 - 89.09%
Total Capacity :	19519
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	33
Average Attendance - %	17,480 - 89.56%
Average Income per Game	$1,278,493
Year to Date Revenue	$10,227,946
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,999,721
Farm Players Total Salaries	$1,265,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$15,326,961
Farm Year To Date Expenses	$233,006
Pro Salary Cap To Date	$14,959,410
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,190,277
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$402,701
Pro Estimated Expenses	$59,599,748
Farm Remaining Season Days	148
Farm Expenses Per Days	$6,838
Farm Estimated Expenses	$1,012,024
Estimated Season Expenses	$60,611,772
Estimated Season Salary Cap	$74,159,114
Estimate Under Maximum Salary Cap of $81,500,000	$7,340,886
Estimate Over Minimum Salary Cap of $60,200,000	$13,959,114
Current Bank Account	$123,200,894
Projected Bank Account	$104,779,399

Pro Players Salaries
John Tavares (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$8,800,000
Mikko Rantanen (1 Way Contract)	$9,250,000 (4)
-Salary Remaining :	$7,400,000
Danny DeKeyser (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$5,000,000
Travis Zajac (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$4,600,000
Jay Bouwmeester (1 Way Contract)	$5,555,555 (3)
-Salary Remaining :	$4,444,444
Tomas Tatar (1 Way Contract)	$5,350,000 (1)
-Salary Remaining :	$4,280,000
Petr Mrazek (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$4,200,000
Thomas Greiss (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,400,000
Jared McCann (1 Way Contract)	$3,900,000 (4)
-Salary Remaining :	$3,120,000
Robert Hagg (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,400,000
Zemgus Girgensons (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,400,000
Oskar Sundqvist (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Brayden McNabb (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Alex DeBrincat	$925,000 (1)
-Salary Remaining :	$740,000
Nico Hischier	$925,000 (1)
-Salary Remaining :	$740,000
Kyle Connor	$925,000 (1)
-Salary Remaining :	$740,000
Jordan Greenway	$925,000 (1)
-Salary Remaining :	$740,000
Brendan Guhle	$925,000 (2)
-Salary Remaining :	$740,000
Roope Hintz	$925,000 (1)
-Salary Remaining :	$740,000
Mikhail Sergachev	$894,166 (1)
-Salary Remaining :	$715,333
Total Pro Players	20
Salary Commitment
Year 2020 : $73,999,721
Year 2021 : $50,630,555
Year 2022 : $40,955,555
Year 2023 : $16,150,000
Salary Average Commitment
Year 2020 : $73,999,721
Year 2021 : $50,630,555
Year 2022 : $40,955,555
Year 2023 : $16,150,000
Salary Cap with 1 Way Contract
Year 2020 : $73,999,721
Year 2021 : $50,630,555
Year 2022 : $40,955,555
Year 2023 : $16,150,000

Farm Players Salaries
Josh Ho-Sang	$190,000 (4)
Salary Remaining :	$190,000
Louis Domingue	$150,000 (3)
Salary Remaining :	$150,000
Tim Soderlund	$92,500 (2)
Salary Remaining :	$92,500
Oliver Wahlstrom	$92,500 (3)
Salary Remaining :	$92,500
David Gustafsson	$92,500 (3)
Salary Remaining :	$92,500
Erik Brannstrom	$92,500 (2)
Salary Remaining :	$92,500
Kristian Vesalainen	$92,500 (2)
Salary Remaining :	$92,500
Timothy Liljegren	$92,500 (2)
Salary Remaining :	$92,500
Aleksi Saarela	$92,500 (1)
Salary Remaining :	$92,500
Jack Roslovic	$92,500 (1)
Salary Remaining :	$92,500
Joey Anderson	$92,500 (2)
Salary Remaining :	$92,500
Jack Hughes	$92,500 (3)
Salary Remaining :	$92,500
Total Farm Players	12
Salary Commitment
Year 2020 : $1,265,000
Year 2021 : $1,080,000
Year 2022 : $617,500
Year 2023 : $190,000
Salary Average Commitment
Year 2020 : $1,265,000
Year 2021 : $1,080,000
Year 2022 : $617,500
Year 2023 : $190,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	5500 - $75 - 4,408 - 80.14%
Level 2:	4750 - $47 - 4,034 - 84.92%
Level 3:	2000 - $30 - 1,595 - 79.73%
Level 4:	3750 - $18 - 3,719 - 99.18%
Luxury :	1500 - $140 - 1,026 - 68.41%
Total Capacity :	17500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	34
Average Attendance - %	14,781 - 84.46%
Average Income per Game	$1,121,855
Year to Date Revenue	$7,852,984
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,256,667
Farm Players Total Salaries	$2,003,835
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,285,746
Farm Year To Date Expenses	$375,460
Pro Salary Cap To Date	$15,996,558
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,143,065
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$431,117
Pro Estimated Expenses	$63,805,316
Farm Remaining Season Days	148
Farm Expenses Per Days	$10,832
Farm Estimated Expenses	$1,603,136
Estimated Season Expenses	$65,408,452
Estimated Season Salary Cap	$79,401,830
Estimate Under Maximum Salary Cap of $81,500,000	$2,098,170
Estimate Over Minimum Salary Cap of $60,200,000	$19,201,830
Current Bank Account	$25,638,587
Projected Bank Account	-$1,626,800

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$7,600,000
David Krejci (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$5,800,000
Adam Henrique (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,600,000
Johnny Gaudreau (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$5,400,000
Anthony Mantha (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,800,000
Nino Niederreiter (1 Way Contract)	$5,300,000 (1)
-Salary Remaining :	$4,240,000
Shea Theodore (1 Way Contract)	$5,200,000 (4)
-Salary Remaining :	$4,160,000
MacKenzie Weegar (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,800,000
Andreas Johnsson (1 Way Contract)	$3,400,000 (3)
-Salary Remaining :	$2,720,000
Zack Kassian (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$2,560,000
Jason Spezza (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,400,000
Joe Thornton (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,400,000
Aaron Dell (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,200,000
Pat Maroon (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Dylan DeMelo (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Jonathon Merrill (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,600,000
Jack Campbell	$1,650,000 (2)
-Salary Remaining :	$1,320,000
Mirco Mueller	$1,540,000 (1)
-Salary Remaining :	$1,232,000
Sammy Blais	$1,500,000 (2)
-Salary Remaining :	$1,200,000
Adam Fox	$925,000 (2)
-Salary Remaining :	$740,000
Nicolas Hague	$791,667 (2)
-Salary Remaining :	$633,334
Total Pro Players	21
Salary Commitment
Year 2020 : $79,256,667
Year 2021 : $42,916,667
Year 2022 : $14,600,000
Year 2023 : $11,200,000
Salary Average Commitment
Year 2020 : $79,256,667
Year 2021 : $42,916,667
Year 2022 : $14,600,000
Year 2023 : $11,200,000
Salary Cap with 1 Way Contract
Year 2020 : $79,256,667
Year 2021 : $42,916,667
Year 2022 : $14,600,000
Year 2023 : $11,200,000

Farm Players Salaries
Rudolfs Balcers	$101,750 (1)
Salary Remaining :	$101,750
Nikita Nesterov	$100,000 (4)
Salary Remaining :	$100,000
Joseph Blandisi	$100,000 (1)
Salary Remaining :	$100,000
Artyom Zub	$92,500 (1)
Salary Remaining :	$92,500
Trent Frederic	$92,500 (2)
Salary Remaining :	$92,500
Otto Koivula	$92,500 (2)
Salary Remaining :	$92,500
Barrett Hayton	$89,417 (3)
Salary Remaining :	$89,417
Rasmus Kupari	$89,417 (3)
Salary Remaining :	$89,417
Jacob Larsson	$89,417 (1)
Salary Remaining :	$89,417
Owen Tippett	$86,333 (3)
Salary Remaining :	$86,333
MacKenzie Entwistle	$81,167 (3)
Salary Remaining :	$81,167
Stelio Mattheos	$80,917 (3)
Salary Remaining :	$80,917
Robert Carpenter	$79,250 (2)
Salary Remaining :	$79,250
Cole Smith	$79,250 (1)
Salary Remaining :	$79,250
Riley Sutter	$78,667 (3)
Salary Remaining :	$78,667
Tyler Steenbergen	$77,083 (2)
Salary Remaining :	$77,083
Hunter Miska	$77,000 (1)
Salary Remaining :	$77,000
Tyler Parsons	$75,917 (2)
Salary Remaining :	$75,917
Travis Boyd	$75,000 (1)
Salary Remaining :	$75,000
Logan O'Connor	$75,000 (1)
Salary Remaining :	$75,000
Joe Hicketts	$75,000 (1)
Salary Remaining :	$75,000
Mason Marchment	$75,000 (1)
Salary Remaining :	$75,000
Givani Smith	$71,417 (2)
Salary Remaining :	$71,417
Dmytro Timashov	$69,333 (1)
Salary Remaining :	$69,333
Total Farm Players	24
Salary Commitment
Year 2020 : $2,003,835
Year 2021 : $1,094,585
Year 2022 : $605,918
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $2,003,835
Year 2021 : $1,094,585
Year 2022 : $605,918
Year 2023 : $100,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6226 - $72 - 5,074 - 81.49%
Level 2:	5188 - $48 - 4,172 - 80.41%
Level 3:	2075 - $31 - 1,622 - 78.15%
Level 4:	4151 - $20 - 3,371 - 81.22%
Luxury :	1040 - $160 - 1,012 - 97.34%
Total Capacity :	18680
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	15,251 - 81.64%
Average Income per Game	$1,183,330
Year to Date Revenue	$7,099,980
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,825,000
Farm Players Total Salaries	$462,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$14,813,925
Farm Year To Date Expenses	$95,500
Pro Salary Cap To Date	$14,432,834
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,416,550
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$401,757
Pro Estimated Expenses	$59,460,036
Farm Remaining Season Days	148
Farm Expenses Per Days	$2,500
Farm Estimated Expenses	$370,000
Estimated Season Expenses	$59,830,036
Estimated Season Salary Cap	$73,492,826
Estimate Under Maximum Salary Cap of $81,500,000	$8,007,174
Estimate Over Minimum Salary Cap of $60,200,000	$13,292,826
Current Bank Account	$89,085,307
Projected Bank Account	$70,671,821

Pro Players Salaries
Jared Spurgeon (1 Way Contract)	$7,575,000 (4)
-Salary Remaining :	$6,060,000
Anton Stralman (1 Way Contract)	$6,800,000 (1)
-Salary Remaining :	$5,440,000
Brayden Schenn (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,200,000
Aleksander Barkov (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$4,720,000
Andrej Sekera (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,400,000
Jordan Binnington (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$3,520,000
Mathieu Perreault (1 Way Contract)	$4,125,000 (1)
-Salary Remaining :	$3,300,000
Alec Martinez (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,200,000
Braydon Coburn (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,200,000
Joonas Donskoi (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,200,000
Antoine Roussel (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,400,000
Ondrej Kase (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,080,000
Patrik Nemeth (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Colton Sissons (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Tim Schaller	$1,100,000 (1)
-Salary Remaining :	$880,000
Pheonix Copley	$1,100,000 (2)
-Salary Remaining :	$880,000
Vladimir Sobotka (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$880,000
Joel Eriksson Ek	$925,000 (1)
-Salary Remaining :	$740,000
Oskar Lindblom	$925,000 (1)
-Salary Remaining :	$740,000
Lias Andersson	$925,000 (2)
-Salary Remaining :	$740,000
Colin White	$925,000 (2)
-Salary Remaining :	$740,000
Tobias Bjornfot	$925,000 (3)
-Salary Remaining :	$740,000
Casey Fitzgerald	$925,000 (2)
-Salary Remaining :	$740,000
Kaapo Kahkonen	$925,000 (1)
-Salary Remaining :	$740,000
Aaron Harstad	$650,000 (1)
-Salary Remaining :	$520,000
Total Pro Players	25
Salary Commitment
Year 2020 : $73,825,000
Year 2021 : $28,375,000
Year 2022 : $19,000,000
Year 2023 : $14,075,000
Salary Average Commitment
Year 2020 : $73,825,000
Year 2021 : $28,375,000
Year 2022 : $19,000,000
Year 2023 : $14,075,000
Salary Cap with 1 Way Contract
Year 2020 : $73,825,000
Year 2021 : $28,375,000
Year 2022 : $19,000,000
Year 2023 : $14,075,000

Farm Players Salaries
Carsen Twarynski	$92,500 (2)
Salary Remaining :	$92,500
Mason Shaw	$92,500 (2)
Salary Remaining :	$92,500
Isac Lundestrom	$92,500 (2)
Salary Remaining :	$92,500
Jesperi Kotkaniemi	$92,500 (2)
Salary Remaining :	$92,500
Devin Brosseau	$92,500 (1)
Salary Remaining :	$92,500
Total Farm Players	5
Salary Commitment
Year 2020 : $462,500
Year 2021 : $370,000
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $462,500
Year 2021 : $370,000
Year 2022 : $0
Year 2023 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	5265 - $70 - 5,187 - 98.53%
Level 2:	4387 - $45 - 4,237 - 96.57%
Level 3:	1754 - $30 - 1,633 - 93.08%
Level 4:	3509 - $20 - 3,225 - 91.90%
Luxury :	880 - $175 - 778 - 88.39%
Total Capacity :	15795
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	34
Average Attendance - %	15,059 - 95.34%
Average Income per Game	$1,148,412
Year to Date Revenue	$8,038,884
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,779,013
Farm Players Total Salaries	$642,835
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,429,727
Farm Year To Date Expenses	$151,191
Pro Salary Cap To Date	$15,217,519
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,046,008
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$450,157
Pro Estimated Expenses	$66,623,236
Farm Remaining Season Days	148
Farm Expenses Per Days	$3,475
Farm Estimated Expenses	$514,300
Estimated Season Expenses	$67,137,536
Estimated Season Salary Cap	$71,456,779
Estimate Under Maximum Salary Cap of $81,500,000	$10,043,221
Estimate Over Minimum Salary Cap of $60,200,000	$11,256,779
Current Bank Account	$40,923,323
Projected Bank Account	$12,831,795

Pro Players Salaries
Evgeny Kuznetsov (1 Way Contract)	$7,800,000 (2)
-Salary Remaining :	$6,240,000
Aaron Ekblad (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$6,000,000
William Nylander (1 Way Contract)	$6,962,336 (4)
-Salary Remaining :	$5,569,869
Sean Monahan (1 Way Contract)	$6,375,000 (1)
-Salary Remaining :	$5,100,000
Dustin Brown (1 Way Contract)	$5,875,000 (2)
-Salary Remaining :	$4,700,000
Alex Goligoski (1 Way Contract)	$5,475,000 (1)
-Salary Remaining :	$4,380,000
Dmitry Orlov (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$4,080,000
Frederik Andersen (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,000,000
Travis Hamonic (1 Way Contract)	$4,650,000 (2)
-Salary Remaining :	$3,720,000
Jason Zucker (1 Way Contract)	$3,900,000 (1)
-Salary Remaining :	$3,120,000
Cody Ceci (Out of Payroll)	$3,800,000 (1)
-Salary Remaining :	$3,040,000
Leo Komarov (1 Way Contract)	$3,500,010 (2)
-Salary Remaining :	$2,800,008
Blake Comeau (Out of Payroll)	$3,500,000 (1)
-Salary Remaining :	$2,800,000
Kevin Labanc (Out of Payroll)	$3,200,000 (2)
-Salary Remaining :	$2,560,000
Keith Kinkaid (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$20,000
-Salary Remaining :	$1,600,000
Nic Dowd	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Frederik Gauthier	$1,000,000 (1)
-Salary Remaining :	$800,000
Samuel Girard	$925,000 (1)
-Salary Remaining :	$740,000
Brendan Gaunce	$907,500 (1)
-Salary Remaining :	$726,000
Kenny Agostino	$800,000 (1)
-Salary Remaining :	$640,000
Tom Kuhnhackl	$800,000 (1)
-Salary Remaining :	$640,000
Jonas Johansson	$759,167 (1)
-Salary Remaining :	$607,334
Jeremy Lauzon	$747,500 (1)
-Salary Remaining :	$598,000
Keegan Kolesar	$702,500 (1)
-Salary Remaining :	$562,000
Total Pro Players	24
Salary Commitment
Year 2020 : $82,779,013
Year 2021 : $44,587,346
Year 2022 : $19,562,336
Year 2023 : $14,462,336
Salary Average Commitment
Year 2020 : $82,779,013
Year 2021 : $44,587,346
Year 2022 : $19,562,336
Year 2023 : $14,462,336
Salary Cap with 1 Way Contract
Year 2020 : $80,799,013
Year 2021 : $44,587,346
Year 2022 : $19,562,336
Year 2023 : $14,462,336

Farm Players Salaries
Mikko Lehtonen	$92,500 (1)
Salary Remaining :	$92,500
Joakim Nygard	$92,500 (1)
Salary Remaining :	$92,500
Calle Rosen	$92,500 (1)
Salary Remaining :	$92,500
Jeremy Roy	$82,750 (1)
Salary Remaining :	$82,750
Dylan Coghlan	$71,557 (2)
Salary Remaining :	$71,557
Frederic Allard	$71,417 (2)
Salary Remaining :	$71,417
Thomas Hickey	$70,000 (1)
Salary Remaining :	$70,000
Colby Sissons	$69,611 (2)
Salary Remaining :	$69,611
Total Farm Players	8
Salary Commitment
Year 2020 : $642,835
Year 2021 : $212,585
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $642,835
Year 2021 : $212,585
Year 2022 : $0
Year 2023 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5000 - $90 - 4,083 - 81.65%
Level 2:	4156 - $60 - 3,261 - 78.48%
Level 3:	1689 - $35 - 1,439 - 85.21%
Level 4:	3334 - $25 - 2,818 - 84.53%
Luxury :	825 - $195 - 737 - 89.33%
Total Capacity :	15004
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	34
Average Attendance - %	12,339 - 82.24%
Average Income per Game	$1,158,741
Year to Date Revenue	$8,111,187
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,170,462
Farm Players Total Salaries	$1,192,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$17,699,929
Farm Year To Date Expenses	$281,910
Pro Salary Cap To Date	$16,029,295
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,397,194
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$490,111
Pro Estimated Expenses	$72,536,428
Farm Remaining Season Days	148
Farm Expenses Per Days	$6,446
Farm Estimated Expenses	$954,008
Estimated Season Expenses	$73,490,436
Estimated Season Salary Cap	$79,057,611
Estimate Under Maximum Salary Cap of $81,500,000	$2,442,389
Estimate Over Minimum Salary Cap of $60,200,000	$18,857,611
Current Bank Account	$3,057,382
Projected Bank Account	-$31,035,860

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$9,875,000 (3)
-Salary Remaining :	$7,900,000
Leon Draisaitl (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$6,800,000
Ryan Suter (1 Way Contract)	$7,538,462 (1)
-Salary Remaining :	$6,030,770
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (3)
-1 Way Contract Salary Cap :	$60,000
-Salary Remaining :	$4,800,000
Jake Muzzin (1 Way Contract)	$5,625,000 (4)
-Salary Remaining :	$4,500,000
Gabriel Landeskog (1 Way Contract)	$5,571,000 (1)
-Salary Remaining :	$4,456,800
Bo Horvat (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,400,000
Alex Galchenyuk (1 Way Contract)	$5,500,000 (1)
-1 Way Contract Salary Cap :	$55,000
-Salary Remaining :	$4,400,000
Brady Skjei (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$4,200,000
Anton Khudobin (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,000,000
Morgan Rielly (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,000,000
Tyler Bertuzzi (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,200,000
David Rittich (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,200,000
Josh Leivo (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$1,680,000
Rocco Grimaldi (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,600,000
Carson Soucy	$1,800,000 (2)
-Salary Remaining :	$1,440,000
Josh Archibald	$1,500,000 (2)
-Salary Remaining :	$1,200,000
Ryan Lindgren	$925,000 (2)
-Salary Remaining :	$740,000
Pierre Engvall	$925,000 (1)
-Salary Remaining :	$740,000
Kasperi Kapanen	$900,000 (1)
-Salary Remaining :	$720,000
Oliver Kylington	$900,000 (1)
-Salary Remaining :	$720,000
Denis Malgin	$800,000 (1)
-Salary Remaining :	$640,000
Spencer Martin	$770,000 (1)
-Salary Remaining :	$616,000
Vladislav Kamenev	$750,000 (1)
-Salary Remaining :	$600,000
Alexandre Carrier	$691,000 (1)
-Salary Remaining :	$552,800
Total Pro Players	25
Salary Commitment
Year 2020 : $90,170,462
Year 2021 : $60,975,000
Year 2022 : $45,750,000
Year 2023 : $5,625,000
Salary Average Commitment
Year 2020 : $90,170,462
Year 2021 : $60,975,000
Year 2022 : $45,750,000
Year 2023 : $5,625,000
Salary Cap with 1 Way Contract
Year 2020 : $78,785,462
Year 2021 : $55,035,000
Year 2022 : $39,810,000
Year 2023 : $5,625,000

Farm Players Salaries
Mario Kempe	$200,000 (1)
Salary Remaining :	$200,000
Ryan Donato	$190,000 (1)
Salary Remaining :	$190,000
Adam Erne	$105,000 (1)
Salary Remaining :	$105,000
Connor Dewar	$92,500 (3)
Salary Remaining :	$92,500
Chase Pearson	$92,500 (2)
Salary Remaining :	$92,500
Zachary Magwood	$92,500 (1)
Salary Remaining :	$92,500
Kale Clague	$90,000 (2)
Salary Remaining :	$90,000
Nathan Bastian	$90,000 (2)
Salary Remaining :	$90,000
Dennis Cholowski	$90,000 (2)
Salary Remaining :	$90,000
Ian McCoshen	$80,000 (2)
Salary Remaining :	$80,000
Timothy Gettinger	$70,000 (2)
Salary Remaining :	$70,000
Total Farm Players	11
Salary Commitment
Year 2020 : $1,192,500
Year 2021 : $605,000
Year 2022 : $92,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,192,500
Year 2021 : $605,000
Year 2022 : $92,500
Year 2023 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6039 - $70 - 5,392 - 89.29%
Level 2:	5032 - $43 - 4,323 - 85.90%
Level 3:	2013 - $33 - 1,527 - 75.88%
Level 4:	4026 - $19 - 3,117 - 77.43%
Luxury :	1008 - $175 - 823 - 81.63%
Total Capacity :	18118
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	33
Average Attendance - %	15,182 - 83.80%
Average Income per Game	$1,236,261
Year to Date Revenue	$9,890,086
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,557,883
Farm Players Total Salaries	$2,458,167
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,342,794
Farm Year To Date Expenses	$478,505
Pro Salary Cap To Date	$16,183,323
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,796,605
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$438,151
Pro Estimated Expenses	$64,846,348
Farm Remaining Season Days	148
Farm Expenses Per Days	$13,287
Farm Estimated Expenses	$1,966,476
Estimated Season Expenses	$66,812,824
Estimated Season Salary Cap	$80,629,627
Estimate Under Maximum Salary Cap of $81,500,000	$870,373
Estimate Over Minimum Salary Cap of $60,200,000	$20,429,627
Current Bank Account	$40,812,048
Projected Bank Account	$14,795,829

Pro Players Salaries
Patrick Kane (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$8,400,000
Alex Pietrangelo (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$7,600,000
Max Pacioretty (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,600,000
Braden Holtby (1 Way Contract)	$6,800,000 (4)
-Salary Remaining :	$5,440,000
Brad Marchand (1 Way Contract)	$6,125,000 (1)
-Salary Remaining :	$4,900,000
Mark Scheifele (1 Way Contract)	$6,125,000 (1)
-Salary Remaining :	$4,900,000
Colton Parayko (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,400,000
Jaccob Slavin (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,400,000
Sean Couturier (1 Way Contract)	$4,333,333 (2)
-Salary Remaining :	$3,466,666
Brendan Gallagher (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,000,000
Mattias Janmark (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$2,720,000
Andrew Copp (1 Way Contract)	$2,113,716 (1)
-Salary Remaining :	$1,690,973
Ryan Hartman	$1,900,000 (1)
-Salary Remaining :	$1,520,000
Brett Kulak	$1,850,000 (2)
-Salary Remaining :	$1,480,000
Noel Acciari	$1,666,667 (2)
-Salary Remaining :	$1,333,334
Matt Irwin	$1,100,000 (1)
-Salary Remaining :	$880,000
Travis Sanheim	$925,000 (1)
-Salary Remaining :	$740,000
Joey Daccord	$925,000 (2)
-Salary Remaining :	$740,000
Tucker Poolman	$775,000 (1)
-Salary Remaining :	$620,000
Jack Studnicka	$769,167 (3)
-Salary Remaining :	$615,334
Total Pro Players	20
Salary Commitment
Year 2020 : $80,557,883
Year 2021 : $54,344,167
Year 2022 : $34,569,167
Year 2023 : $16,300,000
Salary Average Commitment
Year 2020 : $80,557,883
Year 2021 : $54,344,167
Year 2022 : $34,569,167
Year 2023 : $16,300,000
Salary Cap with 1 Way Contract
Year 2020 : $80,557,883
Year 2021 : $54,344,167
Year 2022 : $34,569,167
Year 2023 : $16,300,000

Farm Players Salaries
Jesper Olofsson	$93,000 (2)
Salary Remaining :	$93,000
Logan Thompson	$92,500 (2)
Salary Remaining :	$92,500
Jack Kopacka	$92,500 (2)
Salary Remaining :	$92,500
Henrik Borgstrom	$92,500 (1)
Salary Remaining :	$92,500
Tage Thompson	$92,500 (2)
Salary Remaining :	$92,500
Noah Juulsen	$92,500 (1)
Salary Remaining :	$92,500
Janne Kuokkanen	$92,500 (2)
Salary Remaining :	$92,500
Mitchell Vande Sompel	$92,500 (1)
Salary Remaining :	$92,500
Niclas Almari	$92,500 (2)
Salary Remaining :	$92,500
Kevin Stenlund	$92,500 (1)
Salary Remaining :	$92,500
Artyom Zagidulin	$92,500 (1)
Salary Remaining :	$92,500
Ondrej Vala	$92,500 (1)
Salary Remaining :	$92,500
Jake Elmer	$92,500 (2)
Salary Remaining :	$92,500
Joel Kiviranta	$92,500 (1)
Salary Remaining :	$92,500
Joseph Duszak	$92,500 (2)
Salary Remaining :	$92,500
Jesper Boqvist	$92,500 (3)
Salary Remaining :	$92,500
Carl-Johan Lerby	$92,500 (2)
Salary Remaining :	$92,500
Joona Luoto	$92,500 (2)
Salary Remaining :	$92,500
Mathias Brome	$92,500 (1)
Salary Remaining :	$92,500
Alexander Barabanov	$92,500 (1)
Salary Remaining :	$92,500
Adam Mascherin	$88,000 (2)
Salary Remaining :	$88,000
Simon Benoit	$80,917 (2)
Salary Remaining :	$80,917
Connor Hobbs	$80,000 (1)
Salary Remaining :	$80,000
Jake Leschyshyn	$77,833 (3)
Salary Remaining :	$77,833
Christoffer Ehn	$75,917 (1)
Salary Remaining :	$75,917
Dylan Gambrell	$70,000 (1)
Salary Remaining :	$70,000
Kyle Wood	$70,000 (1)
Salary Remaining :	$70,000
Rourke Chartier	$65,000 (1)
Salary Remaining :	$65,000
Total Farm Players	28
Salary Commitment
Year 2020 : $2,458,167
Year 2021 : $1,264,750
Year 2022 : $170,333
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,453,167
Year 2021 : $1,264,750
Year 2022 : $170,333
Year 2023 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6500 - $76 - 4,716 - 72.56%
Level 2:	5416 - $45 - 4,930 - 91.02%
Level 3:	2166 - $28 - 2,037 - 94.04%
Level 4:	4333 - $20 - 3,528 - 81.43%
Luxury :	1085 - $170 - 852 - 78.55%
Total Capacity :	19500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16,063 - 82.38%
Average Income per Game	$1,193,845
Year to Date Revenue	$10,744,609
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,591,666
Farm Players Total Salaries	$1,561,458
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,487,134
Farm Year To Date Expenses	$295,407
Pro Salary Cap To Date	$16,084,444
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,203,054
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$438,333
Pro Estimated Expenses	$64,873,284
Farm Remaining Season Days	148
Farm Expenses Per Days	$8,440
Farm Estimated Expenses	$1,249,120
Estimated Season Expenses	$66,122,404
Estimated Season Salary Cap	$80,557,832
Estimate Under Maximum Salary Cap of $81,500,000	$942,168
Estimate Over Minimum Salary Cap of $60,200,000	$20,357,832
Current Bank Account	$78,721,989
Projected Bank Account	$50,802,639

Pro Players Salaries
Jack Eichel (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$8,000,000
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$7,600,000
Patrik Laine (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$5,400,000
Ivan Provorov (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$5,400,000
Jonathan Huberdeau (1 Way Contract)	$5,900,000 (2)
-Salary Remaining :	$4,720,000
Seth Jones (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$4,320,000
Tyler Toffoli (1 Way Contract)	$5,100,000 (4)
-Salary Remaining :	$4,080,000
Ryan Pulock (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,000,000
Christian Dvorak (1 Way Contract)	$4,450,000 (4)
-Salary Remaining :	$3,560,000
Kevin Hayes (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$3,520,000
Adam Larsson (1 Way Contract)	$4,166,667 (1)
-Salary Remaining :	$3,333,334
Calle Jarnkrok (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Ryan Graves (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,600,000
Andrew Shaw (1 Way Contract)	$1,999,999 (2)
-Salary Remaining :	$1,599,999
Luke Glendening	$1,800,000 (1)
-Salary Remaining :	$1,440,000
Joakim Nordstrom	$1,300,000 (4)
-Salary Remaining :	$1,040,000
Sean Kuraly	$1,275,000 (1)
-Salary Remaining :	$1,020,000
Dakota Mermis	$1,100,000 (1)
-Salary Remaining :	$880,000
Dustin Tokarski	$900,000 (3)
-Salary Remaining :	$720,000
Justin Bailey	$800,000 (2)
-Salary Remaining :	$640,000
Total Pro Players	20
Salary Commitment
Year 2020 : $80,591,666
Year 2021 : $60,849,999
Year 2022 : $40,000,000
Year 2023 : $27,100,000
Salary Average Commitment
Year 2020 : $80,591,666
Year 2021 : $60,849,999
Year 2022 : $40,000,000
Year 2023 : $27,100,000
Salary Cap with 1 Way Contract
Year 2020 : $80,591,666
Year 2021 : $60,849,999
Year 2022 : $40,000,000
Year 2023 : $27,100,000

Farm Players Salaries
Shane Starrett	$97,500 (1)
Salary Remaining :	$97,500
Jani Hakanpaa	$97,125 (2)
Salary Remaining :	$97,125
Hunter Shepard	$92,500 (1)
Salary Remaining :	$92,500
Cedric Pare	$92,500 (3)
Salary Remaining :	$92,500
Will Graber	$92,500 (1)
Salary Remaining :	$92,500
Cody Glass	$86,333 (3)
Salary Remaining :	$86,333
Maxim Letunov	$83,500 (1)
Salary Remaining :	$83,500
Taylor Raddysh	$83,500 (2)
Salary Remaining :	$83,500
Tyler Benson	$81,000 (2)
Salary Remaining :	$81,000
Anton Forsberg	$80,000 (1)
Salary Remaining :	$80,000
Andy Welinski	$80,000 (1)
Salary Remaining :	$80,000
Josh Brook	$79,500 (3)
Salary Remaining :	$79,500
Merrick Madsen	$77,000 (1)
Salary Remaining :	$77,000
Dylan Wells	$74,500 (2)
Salary Remaining :	$74,500
Gabriel Gagne	$74,500 (1)
Salary Remaining :	$74,500
Morgan Klimchuk	$73,500 (1)
Salary Remaining :	$73,500
Colton White	$73,000 (1)
Salary Remaining :	$73,000
Nick Jones	$71,500 (1)
Salary Remaining :	$71,500
Brandon Gignac	$71,500 (2)
Salary Remaining :	$71,500
Total Farm Players	19
Salary Commitment
Year 2020 : $1,561,458
Year 2021 : $665,958
Year 2022 : $258,333
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,561,458
Year 2021 : $665,958
Year 2022 : $258,333
Year 2023 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6266 - $75 - 4,856 - 77.50%
Level 2:	5222 - $48 - 4,251 - 81.41%
Level 3:	2088 - $30 - 1,736 - 83.14%
Level 4:	4177 - $19 - 4,004 - 95.87%
Luxury :	1047 - $150 - 1,015 - 96.93%
Total Capacity :	18800
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	15,862 - 84.37%
Average Income per Game	$1,188,111
Year to Date Revenue	$10,693,003
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,350,000
Farm Players Total Salaries	$1,298,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,581,756
Farm Year To Date Expenses	$278,429
Pro Salary Cap To Date	$16,267,705
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,019,566
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$453,243
Pro Estimated Expenses	$67,079,964
Farm Remaining Season Days	148
Farm Expenses Per Days	$7,016
Farm Estimated Expenses	$1,038,368
Estimated Season Expenses	$68,118,332
Estimated Season Salary Cap	$81,363,729
Estimate Under Maximum Salary Cap of $81,500,000	$136,271
Estimate Over Minimum Salary Cap of $60,200,000	$21,163,729
Current Bank Account	$58,209,264
Projected Bank Account	$28,110,498

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$10,750,000 (3)
-Salary Remaining :	$8,600,000
Matt Duchene (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$7,600,000
Oliver Ekman-Larsson (1 Way Contract)	$8,250,000 (3)
-Salary Remaining :	$6,600,000
John Carlson (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,400,000
Ryan McDonagh (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$5,400,000
Josh Morrissey (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$5,000,000
Jordan Staal (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,800,000
Craig Smith (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,800,000
Nazem Kadri (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,600,000
Radko Gudas (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,200,000
Riley Nash (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,200,000
Evan Rodrigues (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$20,000
-Salary Remaining :	$1,600,000
Devan Dubnyk	$1,600,000 (1)
-Salary Remaining :	$1,280,000
Matt Martin	$1,000,000 (1)
-Salary Remaining :	$800,000
Dominic Toninato	$1,000,000 (1)
-Salary Remaining :	$800,000
Igor Shesterkin	$925,000 (1)
-Salary Remaining :	$740,000
Christian Fischer	$925,000 (1)
-Salary Remaining :	$740,000
Filip Chytil	$925,000 (2)
-Salary Remaining :	$740,000
Zach Whitecloud	$925,000 (1)
-Salary Remaining :	$740,000
Filip Zadina	$925,000 (3)
-Salary Remaining :	$740,000
Martin Necas	$925,000 (3)
-Salary Remaining :	$740,000
Martin Marincin	$700,000 (4)
-Salary Remaining :	$560,000
Total Pro Players	22
Salary Commitment
Year 2020 : $83,350,000
Year 2021 : $66,225,000
Year 2022 : $52,050,000
Year 2023 : $6,950,000
Salary Average Commitment
Year 2020 : $83,350,000
Year 2021 : $66,225,000
Year 2022 : $52,050,000
Year 2023 : $6,950,000
Salary Cap with 1 Way Contract
Year 2020 : $81,370,000
Year 2021 : $66,225,000
Year 2022 : $52,050,000
Year 2023 : $6,950,000

Farm Players Salaries
Andrew Shortridge	$100,000 (1)
Salary Remaining :	$100,000
Sheldon Dries	$100,000 (1)
Salary Remaining :	$100,000
Vitaly Kravtsov	$92,500 (3)
Salary Remaining :	$92,500
Brett Murray	$92,500 (3)
Salary Remaining :	$92,500
Eetu Luostarinen	$92,500 (3)
Salary Remaining :	$92,500
Pascal Laberge	$92,500 (2)
Salary Remaining :	$92,500
Shane Gersich	$92,500 (1)
Salary Remaining :	$92,500
Karson Kuhlman	$92,500 (1)
Salary Remaining :	$92,500
Yakov Trenin	$92,500 (1)
Salary Remaining :	$92,500
Maximilian Kammerer	$92,500 (1)
Salary Remaining :	$92,500
Michael Leighton	$75,000 (1)
Salary Remaining :	$75,000
Hunter Warner	$71,500 (1)
Salary Remaining :	$71,500
Rinat Valiev	$71,500 (1)
Salary Remaining :	$71,500
Kasimir Kaskisuo	$70,000 (1)
Salary Remaining :	$70,000
Gabriel Bourque	$70,000 (1)
Salary Remaining :	$70,000
Total Farm Players	15
Salary Commitment
Year 2020 : $1,298,000
Year 2021 : $370,000
Year 2022 : $277,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,298,000
Year 2021 : $370,000
Year 2022 : $277,500
Year 2023 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6015 - $80 - 4,364 - 72.56%
Level 2:	5177 - $60 - 3,107 - 60.02%
Level 3:	2271 - $40 - 1,240 - 54.61%
Level 4:	4142 - $25 - 2,585 - 62.41%
Luxury :	1036 - $150 - 999 - 96.40%
Total Capacity :	18641
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	12,295 - 65.96%
Average Income per Game	$1,119,440
Year to Date Revenue	$10,074,960
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,712,437
Farm Players Total Salaries	$1,798,916
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$14,701,992
Farm Year To Date Expenses	$359,788
Pro Salary Cap To Date	$14,601,995
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,822,080
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$401,148
Pro Estimated Expenses	$59,369,904
Farm Remaining Season Days	148
Farm Expenses Per Days	$9,724
Farm Estimated Expenses	$1,439,152
Estimated Season Expenses	$60,809,056
Estimated Season Salary Cap	$73,572,003
Estimate Under Maximum Salary Cap of $81,500,000	$7,927,997
Estimate Over Minimum Salary Cap of $60,200,000	$13,372,003
Current Bank Account	$25,555,144
Projected Bank Account	$568,168

Pro Players Salaries
Yanni Gourde (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$4,600,000
Jason Demers (1 Way Contract)	$5,275,000 (1)
-Salary Remaining :	$4,220,000
Michael Grabner (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,000,000
Mikko Koivu (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$3,920,000
Mike Matheson (1 Way Contract)	$4,875,000 (3)
-Salary Remaining :	$3,900,000
Dominik Kahun (1 Way Contract)	$4,227,437 (2)
-Salary Remaining :	$3,381,950
Valtteri Filppula (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,040,000
Cal Clutterbuck (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,800,000
Ilya Mikheyev	$3,250,000 (2)
-Salary Remaining :	$2,600,000
Darren Helm (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$2,600,000
Curtis McElhinney (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,400,000
Joonas Korpisalo (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,240,000
Danton Heinen (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,240,000
Ben Hutton (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,200,000
Brad Richardson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,200,000
Colin Wilson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Troy Stecher (1 Way Contract)	$2,350,000 (1)
-Salary Remaining :	$1,880,000
Pierre-Edouard Bellemare (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,800,000
Michael Del Zotto	$1,950,000 (1)
-Salary Remaining :	$1,560,000
Madison Bowey	$1,500,000 (2)
-Salary Remaining :	$1,200,000
Matt Roy	$1,130,000 (1)
-Salary Remaining :	$904,000
Antti Suomela	$1,130,000 (1)
-Salary Remaining :	$904,000
Christian Djoos	$1,025,000 (1)
-Salary Remaining :	$820,000
Gage Quinney	$1,025,000 (1)
-Salary Remaining :	$820,000
Lawrence Pilut	$925,000 (1)
-Salary Remaining :	$740,000
Total Pro Players	25
Salary Commitment
Year 2020 : $73,712,437
Year 2021 : $27,902,437
Year 2022 : $4,875,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $73,712,437
Year 2021 : $27,902,437
Year 2022 : $4,875,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $73,712,437
Year 2021 : $27,902,437
Year 2022 : $4,875,000
Year 2023 : $0

Farm Players Salaries
Brogan Rafferty	$150,000 (2)
Salary Remaining :	$150,000
C.J. Smith	$113,000 (1)
Salary Remaining :	$113,000
Steven Lorentz	$102,500 (1)
Salary Remaining :	$102,500
Joel Kellman	$102,500 (1)
Salary Remaining :	$102,500
Sebastian Aho	$102,500 (1)
Salary Remaining :	$102,500
Juuso Valimaki	$92,500 (2)
Salary Remaining :	$92,500
German Rubtsov	$92,500 (2)
Salary Remaining :	$92,500
Johannes Kinnvall	$92,500 (2)
Salary Remaining :	$92,500
Gaetan Haas	$92,500 (1)
Salary Remaining :	$92,500
Oskar Steen	$92,500 (2)
Salary Remaining :	$92,500
Arsen Khisamutdinov	$92,500 (2)
Salary Remaining :	$92,500
Jack Ahcan	$92,500 (2)
Salary Remaining :	$92,500
Filip Chlapik	$90,000 (1)
Salary Remaining :	$90,000
Mitch Gillam	$90,000 (1)
Salary Remaining :	$90,000
Julien Gauthier	$86,333 (1)
Salary Remaining :	$86,333
Leon Gawanke	$81,000 (3)
Salary Remaining :	$81,000
Alexander True	$80,000 (1)
Salary Remaining :	$80,000
Matthew Highmore	$77,583 (1)
Salary Remaining :	$77,583
Benjamin Jones	$76,000 (3)
Salary Remaining :	$76,000
Total Farm Players	19
Salary Commitment
Year 2020 : $1,798,916
Year 2021 : $862,000
Year 2022 : $157,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,798,916
Year 2021 : $862,000
Year 2022 : $157,000
Year 2023 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6416 - $65 - 5,585 - 87.04%
Level 2:	5347 - $45 - 4,502 - 84.20%
Level 3:	2138 - $25 - 1,648 - 77.06%
Level 4:	4277 - $15 - 3,339 - 78.07%
Luxury :	1072 - $130 - 971 - 90.57%
Total Capacity :	19250
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	33
Average Attendance - %	16,045 - 83.35%
Average Income per Game	$1,211,724
Year to Date Revenue	$9,693,789
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,455,832
Farm Players Total Salaries	$2,095,125
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,391,148
Farm Year To Date Expenses	$419,025
Pro Salary Cap To Date	$15,948,678
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,986,880
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$443,004
Pro Estimated Expenses	$65,564,592
Farm Remaining Season Days	148
Farm Expenses Per Days	$11,325
Farm Estimated Expenses	$1,676,100
Estimated Season Expenses	$67,240,692
Estimated Season Salary Cap	$79,529,330
Estimate Under Maximum Salary Cap of $81,500,000	$1,970,670
Estimate Over Minimum Salary Cap of $60,200,000	$19,329,330
Current Bank Account	$73,332,679
Projected Bank Account	$46,078,867

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$7,600,000
Paul Stastny (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$7,200,000
Ryan Ellis (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$5,000,000
Jake Guentzel	$6,000,000 (3)
-Salary Remaining :	$4,800,000
Marcus Johansson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,400,000
Niklas Hjalmarsson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,000,000
Nikita Zaitsev (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
Matt Murray (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$3,520,000
Nick Bonino (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,280,000
Tom Wilson (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,000,000
Paul Byron (1 Way Contract)	$3,400,000 (3)
-Salary Remaining :	$2,720,000
Casey Cizikas (1 Way Contract)	$3,350,000 (1)
-Salary Remaining :	$2,680,000
Radim Simek (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,200,000
Robby Fabbri (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Travis Dermott (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$20,000
-Salary Remaining :	$1,600,000
Pavel Francouz	$1,999,999 (3)
-Salary Remaining :	$1,599,999
Blake Coleman	$1,800,000 (1)
-Salary Remaining :	$1,440,000
Mark Jankowski	$1,675,000 (1)
-Salary Remaining :	$1,340,000
Cale Makar	$880,833 (3)
-Salary Remaining :	$704,666
Jesper Bratt	$825,000 (1)
-Salary Remaining :	$660,000
Riley Stillman	$775,000 (2)
-Salary Remaining :	$620,000
Gavin Bayreuther	$750,000 (1)
-Salary Remaining :	$600,000
Micheal Ferland (1 Way Contract)	$750,000 (2)
-Salary Remaining :	$600,000
Total Pro Players	23
Salary Commitment
Year 2020 : $81,455,832
Year 2021 : $36,805,832
Year 2022 : $30,780,832
Year 2023 : $2,750,000
Salary Average Commitment
Year 2020 : $70,504,999
Year 2021 : $26,804,999
Year 2022 : $20,781,666
Year 2023 : $2,750,000
Salary Cap with 1 Way Contract
Year 2020 : $79,475,832
Year 2021 : $34,825,832
Year 2022 : $30,780,832
Year 2023 : $2,750,000

Farm Players Salaries
Jimmy Schuldt	$97,125 (1)
Salary Remaining :	$97,125
Mitchell Chaffee	$92,500 (2)
Salary Remaining :	$92,500
Jake Evans	$92,500 (1)
Salary Remaining :	$92,500
Dawson Barteaux	$92,500 (3)
Salary Remaining :	$92,500
John Leonard	$92,500 (3)
Salary Remaining :	$92,500
Alex Barre-Boulet	$92,500 (1)
Salary Remaining :	$92,500
Cale Morris	$92,500 (1)
Salary Remaining :	$92,500
Philip Kemp	$92,500 (3)
Salary Remaining :	$92,500
Mac Hollowell	$92,500 (1)
Salary Remaining :	$92,500
Cameron Lee	$92,500 (2)
Salary Remaining :	$92,500
Cayden Primeau	$88,083 (3)
Salary Remaining :	$88,083
Nolan Stevens	$84,500 (1)
Salary Remaining :	$84,500
Alex Nedeljkovic	$81,500 (1)
Salary Remaining :	$81,500
Michael Dipietro	$81,167 (3)
Salary Remaining :	$81,167
Trey Fix-Wolansky	$80,917 (3)
Salary Remaining :	$80,917
Joey Keane	$80,917 (3)
Salary Remaining :	$80,917
Martin Fehervary	$80,583 (3)
Salary Remaining :	$80,583
Martin Pospisil	$79,667 (3)
Salary Remaining :	$79,667
Jordan Kyrou	$77,500 (2)
Salary Remaining :	$77,500
Roland McKeown	$75,000 (1)
Salary Remaining :	$75,000
Jordy Bellerive	$73,333 (3)
Salary Remaining :	$73,333
Josef Korenar	$72,333 (2)
Salary Remaining :	$72,333
Kole Sherwood	$70,000 (1)
Salary Remaining :	$70,000
Shawn Element	$70,000 (3)
Salary Remaining :	$70,000
Brayden Pachal	$70,000 (2)
Salary Remaining :	$70,000
Total Farm Players	25
Salary Commitment
Year 2020 : $2,095,125
Year 2021 : $1,317,000
Year 2022 : $912,167
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,095,125
Year 2021 : $1,317,000
Year 2022 : $912,167
Year 2023 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	5646 - $75 - 4,483 - 79.40%
Level 2:	4705 - $60 - 3,070 - 65.24%
Level 3:	1882 - $45 - 1,080 - 57.36%
Level 4:	3764 - $40 - 1,882 - 50.00%
Luxury :	943 - $110 - 943 - 100.00%
Total Capacity :	16940
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	11,457 - 67.63%
Average Income per Game	$1,123,573
Year to Date Revenue	$6,741,437
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,205,238
Farm Players Total Salaries	$1,825,917
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$15,869,183
Farm Year To Date Expenses	$391,755
Pro Salary Cap To Date	$15,769,172
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,325,049
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$436,245
Pro Estimated Expenses	$64,564,260
Farm Remaining Season Days	148
Farm Expenses Per Days	$9,870
Farm Estimated Expenses	$1,460,760
Estimated Season Expenses	$66,025,020
Estimated Season Salary Cap	$79,933,388
Estimate Under Maximum Salary Cap of $81,500,000	$1,566,612
Estimate Over Minimum Salary Cap of $60,200,000	$19,733,388
Current Bank Account	$86,915,645
Projected Bank Account	$60,215,674

Pro Players Salaries
Ryan O'Reilly (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$6,000,000
Tyson Barrie (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,200,000
Nathan MacKinnon (1 Way Contract)	$6,300,000 (1)
-Salary Remaining :	$5,040,000
Max Domi (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,800,000
Nate Schmidt (1 Way Contract)	$5,950,000 (3)
-Salary Remaining :	$4,760,000
Jacob Markstrom (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,400,000
Tyler Johnson (1 Way Contract)	$5,333,000 (1)
-Salary Remaining :	$4,266,400
Chris Tanev (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,000,000
Ryan Murray (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,600,000
Jake Virtanen (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,000,000
J.T. Compher (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,800,000
Alex Steen (1 Way Contract)	$3,300,950 (3)
-Salary Remaining :	$2,640,760
Sam Bennett (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,200,000
Melker Karlsson (1 Way Contract)	$2,000,010 (3)
-Salary Remaining :	$1,600,008
Trevor van Riemsdyk (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,600,000
Sven Baertschi (1 Way Contract)	$1,900,000 (3)
-Salary Remaining :	$1,520,000
Brian Elliott	$1,750,029 (3)
-Salary Remaining :	$1,400,023
Michael McCarron	$1,058,750 (1)
-Salary Remaining :	$847,000
Ville Husso	$1,017,500 (1)
-Salary Remaining :	$814,000
Joakim Ryan	$1,000,000 (1)
-Salary Remaining :	$800,000
Trevor Moore	$1,000,000 (1)
-Salary Remaining :	$800,000
Brock Boeser	$925,000 (1)
-Salary Remaining :	$740,000
Eeli Tolvanen	$894,166 (3)
-Salary Remaining :	$715,333
Gustav Lindstrom	$775,833 (3)
-Salary Remaining :	$620,666
Total Pro Players	24
Salary Commitment
Year 2020 : $80,205,238
Year 2021 : $48,320,988
Year 2022 : $37,320,988
Year 2023 : $0
Salary Average Commitment
Year 2020 : $78,555,238
Year 2021 : $48,320,988
Year 2022 : $37,320,988
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $80,205,238
Year 2021 : $48,320,988
Year 2022 : $37,320,988
Year 2023 : $0

Farm Players Salaries
Fredrik Claesson	$110,000 (1)
Salary Remaining :	$110,000
Jalen Chatfield	$101,750 (1)
Salary Remaining :	$101,750
Brendan Perlini	$101,750 (1)
Salary Remaining :	$101,750
Josh Teves	$101,750 (1)
Salary Remaining :	$101,750
Gustav Forsling	$101,750 (1)
Salary Remaining :	$101,750
Louis Belpedio	$92,500 (1)
Salary Remaining :	$92,500
Linus Sandin	$92,500 (1)
Salary Remaining :	$92,500
Bryce Kindopp	$92,500 (3)
Salary Remaining :	$92,500
Jake Christiansen	$92,500 (3)
Salary Remaining :	$92,500
Marc Michaelis	$92,500 (1)
Salary Remaining :	$92,500
Ryan Gropp	$80,250 (1)
Salary Remaining :	$80,250
Adam Ruzicka	$80,167 (3)
Salary Remaining :	$80,167
Stuart Skinner	$78,417 (3)
Salary Remaining :	$78,417
Jonah Gadjovich	$78,333 (2)
Salary Remaining :	$78,333
Sasha Chmelevski	$77,833 (3)
Salary Remaining :	$77,833
Boo Nieves	$77,000 (1)
Salary Remaining :	$77,000
Adam Brooks	$75,917 (1)
Salary Remaining :	$75,917
Ty Ronning	$75,083 (2)
Salary Remaining :	$75,083
Michael Spacek	$75,000 (1)
Salary Remaining :	$75,000
Jaret Anderson-Dolan	$74,750 (3)
Salary Remaining :	$74,750
Beck Malenstyn	$73,667 (2)
Salary Remaining :	$73,667
Total Farm Players	21
Salary Commitment
Year 2020 : $1,825,917
Year 2021 : $723,250
Year 2022 : $496,167
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,825,917
Year 2021 : $723,250
Year 2022 : $496,167
Year 2023 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Sommet Center
Level 1:	5704 - $65 - 5,649 - 99.04%
Level 2:	4753 - $42 - 4,702 - 98.93%
Level 3:	1901 - $30 - 1,642 - 86.37%
Level 4:	3802 - $21 - 3,157 - 83.04%
Luxury :	953 - $158 - 904 - 94.88%
Total Capacity :	17113
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	16,054 - 93.81%
Average Income per Game	$1,135,091
Year to Date Revenue	$5,675,456
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,294,474
Farm Players Total Salaries	$1,992,167
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$14,368,742
Farm Year To Date Expenses	$392,715
Pro Salary Cap To Date	$14,268,747
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,863,283
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$388,078
Pro Estimated Expenses	$57,435,544
Farm Remaining Season Days	148
Farm Expenses Per Days	$10,768
Farm Estimated Expenses	$1,593,664
Estimated Season Expenses	$59,029,208
Estimated Season Salary Cap	$71,304,395
Estimate Under Maximum Salary Cap of $81,500,000	$10,195,605
Estimate Over Minimum Salary Cap of $60,200,000	$11,104,395
Current Bank Account	$53,118,894
Projected Bank Account	$34,952,969

Pro Players Salaries
William Karlsson (1 Way Contract)	$8,118,641 (2)
-Salary Remaining :	$6,494,913
Chris Kreider (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,200,000
Jake Gardiner (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,800,000
Sami Vatanen (1 Way Contract)	$5,625,000 (4)
-Salary Remaining :	$4,500,000
Jonathan Quick (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,000,000
Alexander Wennberg (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$3,920,000
Brandon Sutter (1 Way Contract)	$4,700,000 (2)
-Salary Remaining :	$3,760,000
James Neal (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$3,600,000
Alexander Kerfoot (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,000,000
Dmitry Kulikov (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,800,000
Jonathan Bernier (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$2,560,000
Derek Forbort (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Sonny Milano (1 Way Contract)	$2,000,001 (1)
-Salary Remaining :	$1,600,001
Loui Eriksson	$1,900,000 (2)
-Salary Remaining :	$1,520,000
Jarred Tinordi	$1,750,000 (4)
-Salary Remaining :	$1,400,000
Curtis Lazar	$1,500,000 (2)
-Salary Remaining :	$1,200,000
Sean Walker	$1,000,000 (1)
-Salary Remaining :	$800,000
Alex Biega	$1,000,000 (2)
-Salary Remaining :	$800,000
Sam Steel	$863,333 (2)
-Salary Remaining :	$690,666
Michael McLeod	$863,333 (2)
-Salary Remaining :	$690,666
Mathieu Joseph	$728,333 (1)
-Salary Remaining :	$582,666
Andrew Mangiapane	$715,000 (1)
-Salary Remaining :	$572,000
Nicolas Aube-Kubel	$680,833 (1)
-Salary Remaining :	$544,666
Total Pro Players	23
Salary Commitment
Year 2020 : $71,294,474
Year 2021 : $51,720,307
Year 2022 : $32,775,000
Year 2023 : $21,875,000
Salary Average Commitment
Year 2020 : $71,294,474
Year 2021 : $51,720,307
Year 2022 : $32,775,000
Year 2023 : $21,875,000
Salary Cap with 1 Way Contract
Year 2020 : $71,294,474
Year 2021 : $51,720,307
Year 2022 : $32,775,000
Year 2023 : $21,875,000

Farm Players Salaries
Adin Hill	$150,000 (2)
Salary Remaining :	$150,000
Christian Wolanin	$120,000 (2)
Salary Remaining :	$120,000
Martin Kaut	$92,500 (3)
Salary Remaining :	$92,500
Cooper Marody	$92,500 (1)
Salary Remaining :	$92,500
Emil Larmi	$92,500 (1)
Salary Remaining :	$92,500
Aleksi Heponiemi	$92,500 (3)
Salary Remaining :	$92,500
Tye Felhaber	$92,500 (2)
Salary Remaining :	$92,500
Jansen Harkins	$92,500 (1)
Salary Remaining :	$92,500
Taro Hirose	$92,500 (1)
Salary Remaining :	$92,500
Nicolas Beaudin	$89,417 (3)
Salary Remaining :	$89,417
Urho Vaakanainen	$89,417 (2)
Salary Remaining :	$89,417
Libor Hajek	$83,333 (2)
Salary Remaining :	$83,333
Ivan Prosvetov	$80,917 (3)
Salary Remaining :	$80,917
Teemu Kivihalme	$79,250 (1)
Salary Remaining :	$79,250
Johnny Kovacevic	$79,250 (2)
Salary Remaining :	$79,250
Brian Pinho	$77,000 (1)
Salary Remaining :	$77,000
Joni Tuulola	$76,750 (1)
Salary Remaining :	$76,750
Garrett Pilon	$74,500 (2)
Salary Remaining :	$74,500
Kyle Capobianco	$74,500 (2)
Salary Remaining :	$74,500
Francis Perron	$70,333 (1)
Salary Remaining :	$70,333
Zach Sawchenko	$70,000 (2)
Salary Remaining :	$70,000
Cooper Zech	$65,000 (2)
Salary Remaining :	$65,000
Ross Johnston	$65,000 (2)
Salary Remaining :	$65,000
Total Farm Players	23
Salary Commitment
Year 2020 : $1,992,167
Year 2021 : $1,318,834
Year 2022 : $355,334
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,992,167
Year 2021 : $1,318,834
Year 2022 : $355,334
Year 2023 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6066 - $80 - 4,355 - 71.79%
Level 2:	5055 - $43 - 4,939 - 97.71%
Level 3:	2022 - $30 - 1,748 - 86.45%
Level 4:	4044 - $20 - 3,425 - 84.69%
Luxury :	1013 - $190 - 726 - 71.64%
Total Capacity :	18200
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	15,192 - 83.47%
Average Income per Game	$1,147,378
Year to Date Revenue	$13,768,533
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,880,002
Farm Players Total Salaries	$1,068,417
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$15,041,069
Farm Year To Date Expenses	$237,179
Pro Salary Cap To Date	$14,941,058
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,273,955
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$412,865
Pro Estimated Expenses	$61,104,020
Farm Remaining Season Days	148
Farm Expenses Per Days	$5,775
Farm Estimated Expenses	$854,700
Estimated Season Expenses	$61,958,720
Estimated Season Salary Cap	$75,645,034
Estimate Under Maximum Salary Cap of $81,500,000	$5,854,966
Estimate Over Minimum Salary Cap of $60,200,000	$15,445,034
Current Bank Account	$43,260,814
Projected Bank Account	$14,576,049

Pro Players Salaries
James van Riemsdyk (1 Way Contract)	$7,765,000 (2)
-Salary Remaining :	$6,212,000
Derek Stepan (1 Way Contract)	$7,600,001 (3)
-Salary Remaining :	$6,080,001
Ilya Kovalchuk	$7,200,000 (2)
-Salary Remaining :	$5,760,000
Filip Forsberg (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,800,000
Nick Schmaltz (1 Way Contract)	$5,850,000 (4)
-Salary Remaining :	$4,680,000
Zach Werenski (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,000,000
Shayne Gostisbehere (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
Jake Allen (1 Way Contract)	$4,350,000 (1)
-Salary Remaining :	$3,480,000
Colin Miller (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,400,000
Erik Gudbranson (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,200,000
Carl Hagelin (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,400,000
Marcus Foligno (1 Way Contract)	$2,900,001 (3)
-Salary Remaining :	$2,320,001
Derek Grant (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$2,080,000
Carter Hutton (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Greg McKegg	$1,000,000 (1)
-Salary Remaining :	$800,000
Quinn Hughes	$925,000 (3)
-Salary Remaining :	$740,000
Casey Mittelstadt	$925,000 (2)
-Salary Remaining :	$740,000
Alexander Volkov	$925,000 (2)
-Salary Remaining :	$740,000
Nick Shore	$900,000 (1)
-Salary Remaining :	$720,000
Calvin Petersen	$858,333 (2)
-Salary Remaining :	$686,666
Warren Foegele	$746,667 (1)
-Salary Remaining :	$597,334
Taylor Fedun	$737,500 (1)
-Salary Remaining :	$590,000
Erik Cernak	$697,500 (1)
-Salary Remaining :	$558,000
Carter Verhaeghe	$650,000 (1)
-Salary Remaining :	$520,000
Total Pro Players	24
Salary Commitment
Year 2020 : $75,880,002
Year 2021 : $54,048,335
Year 2022 : $22,875,002
Year 2023 : $8,450,000
Salary Average Commitment
Year 2020 : $75,880,002
Year 2021 : $54,048,335
Year 2022 : $22,875,002
Year 2023 : $8,450,000
Salary Cap with 1 Way Contract
Year 2020 : $75,880,002
Year 2021 : $54,048,335
Year 2022 : $22,875,002
Year 2023 : $8,450,000

Farm Players Salaries
John Gilmour	$112,500 (1)
Salary Remaining :	$112,500
Stefan Matteau	$99,000 (1)
Salary Remaining :	$99,000
Ashton Sautner	$94,500 (1)
Salary Remaining :	$94,500
Patrick Curry	$92,500 (1)
Salary Remaining :	$92,500
Rem Pitlick	$92,500 (2)
Salary Remaining :	$92,500
Mitch Eliot	$92,500 (2)
Salary Remaining :	$92,500
Kieffer Bellows	$92,500 (2)
Salary Remaining :	$92,500
Tommy Novak	$81,750 (2)
Salary Remaining :	$81,750
Eetu Tuulola	$80,917 (2)
Salary Remaining :	$80,917
Tyler Lewington	$80,000 (2)
Salary Remaining :	$80,000
Kristian Reichel	$75,250 (2)
Salary Remaining :	$75,250
Jonathan Ang	$74,500 (2)
Salary Remaining :	$74,500
Total Farm Players	12
Salary Commitment
Year 2020 : $1,068,417
Year 2021 : $669,917
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,068,417
Year 2021 : $669,917
Year 2022 : $0
Year 2023 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6688 - $60 - 5,994 - 89.62%
Level 2:	5573 - $40 - 5,111 - 91.71%
Level 3:	2229 - $30 - 1,476 - 66.24%
Level 4:	4459 - $20 - 3,433 - 76.99%
Luxury :	1117 - $190 - 741 - 66.37%
Total Capacity :	20066
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	16,756 - 83.50%
Average Income per Game	$1,153,961
Year to Date Revenue	$5,769,806
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,634,333
Farm Players Total Salaries	$1,810,300
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$15,678,428
Farm Year To Date Expenses	$383,172
Pro Salary Cap To Date	$14,460,002
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,542,603
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$449,375
Pro Estimated Expenses	$66,507,500
Farm Remaining Season Days	148
Farm Expenses Per Days	$9,785
Farm Estimated Expenses	$1,448,180
Estimated Season Expenses	$67,955,680
Estimated Season Salary Cap	$75,815,474
Estimate Under Maximum Salary Cap of $81,500,000	$5,684,526
Estimate Over Minimum Salary Cap of $60,200,000	$15,615,474
Current Bank Account	$13,049,902
Projected Bank Account	-$13,363,175

Pro Players Salaries
P.K. Subban (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$7,200,000
Mats Zuccarello (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$6,000,000
Marc-Andre Fleury (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,600,000
Kyle Turris (1 Way Contract)	$6,400,000 (1)
-Salary Remaining :	$5,120,000
Alexander Radulov (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$5,000,000
Kyle Okposo (1 Way Contract)	$6,000,000 (1)
-1 Way Contract Salary Cap :	$60,000
-Salary Remaining :	$4,800,000
Johnny Boychuk (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,800,000
Kevan Miller (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,800,000
Andreas Athanasiou (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$2,640,000
Jake Debrusk (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$2,640,000
Vinnie Hinostroza (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,400,000
Martin Jones (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,400,000
Brian Boyle (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,200,000
Nick Jensen (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,000,000
Wayne Simmonds (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Jordan Martinook (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,760,000
Paul Ladue	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Matthew Peca	$1,400,000 (1)
-Salary Remaining :	$1,120,000
Robert Bortuzzo	$1,375,000 (2)
-Salary Remaining :	$1,100,000
Kirby Dach	$925,000 (3)
-Salary Remaining :	$740,000
Max Jones	$900,000 (2)
-Salary Remaining :	$720,000
Ben Harpur	$800,000 (1)
-Salary Remaining :	$640,000
Dillon Dube	$778,333 (2)
-Salary Remaining :	$622,666
Rasmus Andersson	$756,000 (1)
-Salary Remaining :	$604,800
Total Pro Players	24
Salary Commitment
Year 2020 : $82,634,333
Year 2021 : $51,528,333
Year 2022 : $13,925,000
Year 2023 : $3,000,000
Salary Average Commitment
Year 2020 : $82,634,333
Year 2021 : $51,528,333
Year 2022 : $13,925,000
Year 2023 : $3,000,000
Salary Cap with 1 Way Contract
Year 2020 : $76,694,333
Year 2021 : $51,528,333
Year 2022 : $13,925,000
Year 2023 : $3,000,000

Farm Players Salaries
Mike Reilly	$150,000 (1)
Salary Remaining :	$150,000
Jon Gillies	$150,000 (2)
Salary Remaining :	$150,000
Joshua Maniscalco	$92,500 (3)
Salary Remaining :	$92,500
Joseph Veleno	$92,500 (3)
Salary Remaining :	$92,500
Jacob Lucchini	$92,500 (1)
Salary Remaining :	$92,500
Jayce Hawryluk	$92,500 (1)
Salary Remaining :	$92,500
Dylan McLaughlin	$92,500 (1)
Salary Remaining :	$92,500
Jake Oettinger	$92,500 (3)
Salary Remaining :	$92,500
Cal Foote	$92,500 (3)
Salary Remaining :	$92,500
Gabriel Vilardi	$89,500 (3)
Salary Remaining :	$89,500
Pierre-Olivier Joseph	$86,400 (3)
Salary Remaining :	$86,400
Klim Kostin	$86,300 (2)
Salary Remaining :	$86,300
Nicholas Baptiste	$78,700 (1)
Salary Remaining :	$78,700
Maxim Sushko	$77,500 (3)
Salary Remaining :	$77,500
Noah Gregor	$76,900 (3)
Salary Remaining :	$76,900
Ben Gleason	$76,200 (2)
Salary Remaining :	$76,200
Sean Day	$76,200 (2)
Salary Remaining :	$76,200
Maxime Fortier	$75,900 (2)
Salary Remaining :	$75,900
Ty Lewis	$71,700 (2)
Salary Remaining :	$71,700
Nick Schneider	$67,500 (2)
Salary Remaining :	$67,500
Total Farm Players	20
Salary Commitment
Year 2020 : $1,810,300
Year 2021 : $1,304,100
Year 2022 : $700,300
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,810,300
Year 2021 : $1,304,100
Year 2022 : $700,300
Year 2023 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6230 - $75 - 4,577 - 73.47%
Level 2:	5191 - $45 - 4,638 - 89.35%
Level 3:	2076 - $28 - 2,025 - 97.52%
Level 4:	4153 - $15 - 4,010 - 96.56%
Luxury :	1040 - $175 - 811 - 77.98%
Total Capacity :	18690
Farm
Farm Level 1:	2000 - $34 - 0 - 0.00%
Farm Level 2:	1000 - $14 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	16,062 - 85.94%
Average Income per Game	$1,164,288
Year to Date Revenue	$6,985,728
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,257,362
Farm Players Total Salaries	$1,560,142
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,275,619
Farm Year To Date Expenses	$319,608
Pro Salary Cap To Date	$16,175,608
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,750,080
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$441,932
Pro Estimated Expenses	$65,405,936
Farm Remaining Season Days	148
Farm Expenses Per Days	$8,433
Farm Estimated Expenses	$1,248,084
Estimated Season Expenses	$66,654,020
Estimated Season Salary Cap	$81,181,500
Estimate Under Maximum Salary Cap of $81,500,000	$318,500
Estimate Over Minimum Salary Cap of $60,200,000	$20,981,500
Current Bank Account	$14,897,177
Projected Bank Account	-$11,006,763

Pro Players Salaries
Taylor Hall (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$8,000,000
Tyler Bozak (1 Way Contract)	$6,989,898 (2)
-Salary Remaining :	$5,591,918
Brayden Point (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$5,400,000
T.J. Oshie (1 Way Contract)	$6,150,000 (1)
-Salary Remaining :	$4,920,000
Ondrej Palat (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$4,240,000
Bryan Little (1 Way Contract)	$5,291,666 (2)
-Salary Remaining :	$4,233,333
Artem Anisimov (1 Way Contract)	$4,550,000 (1)
-Salary Remaining :	$3,640,000
Olli Maatta (1 Way Contract)	$4,083,333 (2)
-Salary Remaining :	$3,266,666
Connor Murphy (1 Way Contract)	$3,850,000 (1)
-Salary Remaining :	$3,080,000
Brian Dumoulin (1 Way Contract)	$3,850,000 (1)
-Salary Remaining :	$3,080,000
Philipp Grubauer (1 Way Contract)	$3,333,333 (1)
-Salary Remaining :	$2,666,666
Carl Gunnarsson (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,400,000
Brandon Carlo (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,280,000
Joel Armia (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,080,000
Josh Anderson (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,800,000
Connor Carrick	$1,999,999 (4)
-Salary Remaining :	$1,599,999
Alex Chiasson	$1,750,000 (1)
-Salary Remaining :	$1,400,000
Lawson Crouse	$1,533,333 (2)
-Salary Remaining :	$1,226,666
Nick Ritchie	$1,498,925 (1)
-Salary Remaining :	$1,199,140
Colton Sceviour	$1,200,000 (1)
-Salary Remaining :	$960,000
Troy Grosenick	$850,000 (2)
-Salary Remaining :	$680,000
Laurent Dauphin	$826,875 (1)
-Salary Remaining :	$661,500
Nick Seeler	$750,000 (1)
-Salary Remaining :	$600,000
Total Pro Players	23
Salary Commitment
Year 2020 : $81,257,362
Year 2021 : $42,798,229
Year 2022 : $11,999,999
Year 2023 : $11,999,999
Salary Average Commitment
Year 2020 : $81,257,362
Year 2021 : $42,798,229
Year 2022 : $11,999,999
Year 2023 : $11,999,999
Salary Cap with 1 Way Contract
Year 2020 : $81,257,362
Year 2021 : $42,798,229
Year 2022 : $11,999,999
Year 2023 : $11,999,999

Farm Players Salaries
Christian Folin	$145,000 (1)
Salary Remaining :	$145,000
Adam Huska	$92,500 (2)
Salary Remaining :	$92,500
Egor Korshkov	$92,500 (2)
Salary Remaining :	$92,500
Anders Bjork	$92,500 (1)
Salary Remaining :	$92,500
Gabriel Carlsson	$89,417 (1)
Salary Remaining :	$89,417
Evgeny Svechnikov	$86,333 (1)
Salary Remaining :	$86,333
Martin Ouellette	$85,000 (2)
Salary Remaining :	$85,000
Nick Henry	$78,393 (3)
Salary Remaining :	$78,393
Jakub Skarek	$77,833 (3)
Salary Remaining :	$77,833
Marian Studenic	$77,583 (2)
Salary Remaining :	$77,583
Austin Poganski	$75,000 (1)
Salary Remaining :	$75,000
Cliff Pu	$74,500 (2)
Salary Remaining :	$74,500
Michael Pezzetta	$74,333 (2)
Salary Remaining :	$74,333
Evan Cormier	$71,833 (2)
Salary Remaining :	$71,833
Riley Barber	$71,500 (1)
Salary Remaining :	$71,500
Brett Pollock	$71,167 (1)
Salary Remaining :	$71,167
Samuel Morin	$70,000 (1)
Salary Remaining :	$70,000
Vili Saarijarvi	$69,750 (1)
Salary Remaining :	$69,750
Chase De Leo	$65,000 (1)
Salary Remaining :	$65,000
Total Farm Players	19
Salary Commitment
Year 2020 : $1,560,142
Year 2021 : $724,475
Year 2022 : $156,226
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,560,142
Year 2021 : $724,475
Year 2022 : $156,226
Year 2023 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6384 - $84 - 4,255 - 66.64%
Level 2:	5320 - $55 - 3,535 - 66.44%
Level 3:	2128 - $32 - 1,620 - 76.15%
Level 4:	4256 - $20 - 3,391 - 79.69%
Luxury :	1065 - $192 - 733 - 68.79%
Total Capacity :	19153
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	13,533 - 70.66%
Average Income per Game	$1,136,962
Year to Date Revenue	$11,369,615
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,301,146
Farm Players Total Salaries	$1,604,289
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$14,554,023
Farm Year To Date Expenses	$320,747
Pro Salary Cap To Date	$14,454,013
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,245,806
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$393,520
Pro Estimated Expenses	$58,240,960
Farm Remaining Season Days	148
Farm Expenses Per Days	$8,672
Farm Estimated Expenses	$1,283,456
Estimated Season Expenses	$59,524,416
Estimated Season Salary Cap	$72,294,929
Estimate Under Maximum Salary Cap of $81,500,000	$9,205,071
Estimate Over Minimum Salary Cap of $60,200,000	$12,094,929
Current Bank Account	$42,241,948
Projected Bank Account	$17,963,338

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$8,800,000
Mitch Marner (1 Way Contract)	$10,893,000 (4)
-Salary Remaining :	$8,714,400
Patrice Bergeron (1 Way Contract)	$6,875,000 (2)
-Salary Remaining :	$5,500,000
Jacob Trouba (1 Way Contract)	$6,088,980 (2)
-Salary Remaining :	$4,871,184
Alexander Edler (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,000,000
Alex Killorn (1 Way Contract)	$4,450,000 (2)
-Salary Remaining :	$3,560,000
Tomas Hertl (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$3,520,000
Derek Ryan (1 Way Contract)	$3,125,000 (1)
-Salary Remaining :	$2,500,000
Adam Lowry (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,400,000
Zach Hyman (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,800,000
Luca Sbisa (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,600,000
James Reimer (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,600,000
Oscar Fantenberg	$1,800,000 (2)
-Salary Remaining :	$1,440,000
Ivan Barbashev	$1,475,000 (1)
-Salary Remaining :	$1,180,000
Nathan Beaulieu	$1,400,000 (1)
-Salary Remaining :	$1,120,000
Malcolm Subban (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$800,000
Collin Delia	$1,000,000 (2)
-Salary Remaining :	$800,000
Kailer Yamamoto	$894,166 (2)
-Salary Remaining :	$715,333
Chris Driedger	$850,000 (1)
-Salary Remaining :	$680,000
Teddy Blueger	$750,000 (1)
-Salary Remaining :	$600,000
Korbinian Holzer (1 Way Contract)	$700,000 (3)
-Salary Remaining :	$560,000
Jean-Sebastien Dea	$700,000 (1)
-Salary Remaining :	$560,000
Brendan Smith	$650,000 (2)
-Salary Remaining :	$520,000
Total Pro Players	23
Salary Commitment
Year 2020 : $72,301,146
Year 2021 : $57,351,146
Year 2022 : $22,593,000
Year 2023 : $10,893,000
Salary Average Commitment
Year 2020 : $72,301,146
Year 2021 : $57,351,146
Year 2022 : $22,593,000
Year 2023 : $10,893,000
Salary Cap with 1 Way Contract
Year 2020 : $72,301,146
Year 2021 : $57,351,146
Year 2022 : $22,593,000
Year 2023 : $10,893,000

Farm Players Salaries
Jan Rutta	$100,000 (1)
Salary Remaining :	$100,000
Jacob Middleton	$95,100 (3)
Salary Remaining :	$95,100
John Lethemon	$92,500 (2)
Salary Remaining :	$92,500
Jayden Halbgewachs	$92,500 (1)
Salary Remaining :	$92,500
Michael Rasmussen	$89,417 (2)
Salary Remaining :	$89,417
Dillon Heatherington	$88,000 (1)
Salary Remaining :	$88,000
Carl Dahlstrom	$85,000 (1)
Salary Remaining :	$85,000
J.C. Beaudin	$81,700 (1)
Salary Remaining :	$81,700
John Quenneville	$81,167 (1)
Salary Remaining :	$81,167
Dominik Masin	$80,833 (1)
Salary Remaining :	$80,833
Brennan Menell	$78,900 (1)
Salary Remaining :	$78,900
Filip Gustavsson	$76,200 (2)
Salary Remaining :	$76,200
Philippe Myers	$75,000 (1)
Salary Remaining :	$75,000
Reece Scarlett	$70,000 (1)
Salary Remaining :	$70,000
Michael Eyssimont	$70,000 (2)
Salary Remaining :	$70,000
Brett Lernout	$70,000 (2)
Salary Remaining :	$70,000
Scott Wedgewood	$70,000 (1)
Salary Remaining :	$70,000
Yannick Weber	$70,000 (1)
Salary Remaining :	$70,000
Guillaume Brisebois	$69,750 (2)
Salary Remaining :	$69,750
Michael McNiven	$68,222 (1)
Salary Remaining :	$68,222
Total Farm Players	20
Salary Commitment
Year 2020 : $1,604,289
Year 2021 : $562,967
Year 2022 : $95,100
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,604,289
Year 2021 : $562,967
Year 2022 : $95,100
Year 2023 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	5854 - $75 - 4,939 - 84.38%
Level 2:	4878 - $45 - 4,784 - 98.07%
Level 3:	1951 - $30 - 1,750 - 89.69%
Level 4:	3902 - $20 - 3,608 - 92.47%
Luxury :	977 - $185 - 770 - 78.82%
Total Capacity :	17562
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	15,851 - 90.26%
Average Income per Game	$1,194,000
Year to Date Revenue	$10,746,001
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,851,938
Farm Players Total Salaries	$804,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$15,470,403
Farm Year To Date Expenses	$160,913
Pro Salary Cap To Date	$15,370,392
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,208,004
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$418,119
Pro Estimated Expenses	$61,881,612
Farm Remaining Season Days	148
Farm Expenses Per Days	$4,349
Farm Estimated Expenses	$643,652
Estimated Season Expenses	$62,525,264
Estimated Season Salary Cap	$76,851,960
Estimate Under Maximum Salary Cap of $81,500,000	$4,648,040
Estimate Over Minimum Salary Cap of $60,200,000	$16,651,960
Current Bank Account	$18,915,635
Projected Bank Account	-$5,401,625

Pro Players Salaries
Claude Giroux (1 Way Contract)	$8,250,000 (2)
-Salary Remaining :	$6,600,000
Shea Weber (1 Way Contract)	$7,857,000 (3)
-Salary Remaining :	$6,285,600
Erik Johnson (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,800,000
Cam Atkinson (1 Way Contract)	$5,875,000 (2)
-Salary Remaining :	$4,700,000
Rasmus Ristolainen (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$4,320,000
Jaden Schwartz (1 Way Contract)	$5,350,000 (1)
-Salary Remaining :	$4,280,000
Vincent Trocheck (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$3,800,000
Pavel Buchnevich (1 Way Contract)	$4,227,438 (3)
-Salary Remaining :	$3,381,950
Jaroslav Halak (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$2,720,000
Zack Smith (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,600,000
Deryk Engelland (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Brandon Dubinsky (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,000,000
Oliver Bjorkstrand (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Artturi Lehkonen (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$1,920,000
Jimmy Vesey (1 Way Contract)	$2,350,000 (1)
-Salary Remaining :	$1,880,000
Stephen Johns (1 Way Contract)	$2,350,000 (1)
-Salary Remaining :	$1,880,000
Juuse Saros	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Jordan Oesterle	$1,400,000 (1)
-Salary Remaining :	$1,120,000
Michael Chaput	$1,200,000 (4)
-Salary Remaining :	$960,000
Zach Aston-Reese	$1,017,500 (1)
-Salary Remaining :	$814,000
Vladislav Gavrikov	$925,000 (1)
-Salary Remaining :	$740,000
Filip Hronek	$925,000 (2)
-Salary Remaining :	$740,000
Shane Bowers	$925,000 (3)
-Salary Remaining :	$740,000
Total Pro Players	23
Salary Commitment
Year 2020 : $76,851,938
Year 2021 : $47,909,438
Year 2022 : $16,709,438
Year 2023 : $1,200,000
Salary Average Commitment
Year 2020 : $76,851,938
Year 2021 : $47,909,438
Year 2022 : $16,709,438
Year 2023 : $1,200,000
Salary Cap with 1 Way Contract
Year 2020 : $76,851,938
Year 2021 : $47,909,438
Year 2022 : $16,709,438
Year 2023 : $1,200,000

Farm Players Salaries
Sam Carrick	$120,000 (4)
Salary Remaining :	$120,000
Hayden Verbeek	$92,500 (3)
Salary Remaining :	$92,500
Ross Colton	$92,500 (2)
Salary Remaining :	$92,500
Jake Bean	$92,500 (2)
Salary Remaining :	$92,500
Anthony Richard	$92,500 (2)
Salary Remaining :	$92,500
Mackenzie MacEachern	$87,500 (1)
Salary Remaining :	$87,500
Max Comtois	$82,000 (2)
Salary Remaining :	$82,000
Daniel Sprong	$75,000 (1)
Salary Remaining :	$75,000
Calvin Pickard	$70,000 (1)
Salary Remaining :	$70,000
Total Farm Players	9
Salary Commitment
Year 2020 : $804,500
Year 2021 : $572,000
Year 2022 : $212,500
Year 2023 : $120,000
Salary Average Commitment
Year 2020 : $804,500
Year 2021 : $572,000
Year 2022 : $212,500
Year 2023 : $120,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	America Airlines Center
Level 1:	6177 - $70 - 5,450 - 88.23%
Level 2:	5147 - $40 - 5,039 - 97.89%
Level 3:	2059 - $25 - 1,577 - 76.57%
Level 4:	4118 - $18 - 3,928 - 95.39%
Luxury :	1031 - $170 - 759 - 73.58%
Total Capacity :	18532
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	34
Average Attendance - %	16,752 - 90.39%
Average Income per Game	$1,205,749
Year to Date Revenue	$8,440,245
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,241,666
Farm Players Total Salaries	$1,410,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$16,343,339
Farm Year To Date Expenses	$282,514
Pro Salary Cap To Date	$16,243,328
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,995,476
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$441,847
Pro Estimated Expenses	$65,393,356
Farm Remaining Season Days	148
Farm Expenses Per Days	$7,622
Farm Estimated Expenses	$1,128,056
Estimated Season Expenses	$66,521,412
Estimated Season Salary Cap	$81,236,640
Estimate Under Maximum Salary Cap of $81,500,000	$263,360
Estimate Over Minimum Salary Cap of $60,200,000	$21,036,640
Current Bank Account	$44,823,968
Projected Bank Account	$19,298,032

Pro Players Salaries
Eric Staal (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$8,000,000
Zdeno Chara (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$8,000,000
Jakub Voracek (1 Way Contract)	$8,250,000 (1)
-Salary Remaining :	$6,600,000
Corey Crawford (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,400,000
Carl Soderberg (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,200,000
Jeff Carter (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,200,000
Cam Fowler (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,200,000
Reilly Smith (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,000,000
Damon Severson (1 Way Contract)	$4,166,666 (3)
-Salary Remaining :	$3,333,333
John Moore (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,800,000
Nick Holden (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$1,760,000
Craig Anderson (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,760,000
Slater Koekkoek	$1,100,000 (1)
-Salary Remaining :	$880,000
Barclay Goodrow	$1,100,000 (1)
-Salary Remaining :	$880,000
Brady Tkachuk	$925,000 (2)
-Salary Remaining :	$740,000
Brett Howden	$925,000 (2)
-Salary Remaining :	$740,000
Alexander Nylander	$925,000 (2)
-Salary Remaining :	$740,000
Rasmus Dahlin	$925,000 (2)
-Salary Remaining :	$740,000
Brendan Lemieux	$925,000 (1)
-Salary Remaining :	$740,000
Elias Pettersson	$925,000 (2)
-Salary Remaining :	$740,000
Josh Brown	$675,000 (2)
-Salary Remaining :	$540,000
Total Pro Players	21
Salary Commitment
Year 2020 : $81,241,666
Year 2021 : $49,166,666
Year 2022 : $4,166,666
Year 2023 : $0
Salary Average Commitment
Year 2020 : $81,241,666
Year 2021 : $49,166,666
Year 2022 : $4,166,666
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $81,241,666
Year 2021 : $49,166,666
Year 2022 : $4,166,666
Year 2023 : $0

Farm Players Salaries
Brad Hunt	$180,000 (2)
Salary Remaining :	$180,000
Thatcher Demko	$175,000 (2)
Salary Remaining :	$175,000
Joseph Cecconi	$92,500 (2)
Salary Remaining :	$92,500
Nicholas Merkley	$92,500 (1)
Salary Remaining :	$92,500
Adam Boqvist	$92,500 (3)
Salary Remaining :	$92,500
Mikhail Vorobyov	$92,500 (1)
Salary Remaining :	$92,500
Nicolas Roy	$92,500 (1)
Salary Remaining :	$92,500
Andrew Nielsen	$92,500 (1)
Salary Remaining :	$92,500
Paul Bittner	$92,500 (1)
Salary Remaining :	$92,500
Adam Helewka	$92,500 (1)
Salary Remaining :	$92,500
Ryan MacInnis	$92,500 (1)
Salary Remaining :	$92,500
Mike Amadio	$92,500 (1)
Salary Remaining :	$92,500
Keaton Middleton	$65,000 (2)
Salary Remaining :	$65,000
Zach Trotman	$65,000 (1)
Salary Remaining :	$65,000
Total Farm Players	14
Salary Commitment
Year 2020 : $1,410,000
Year 2021 : $605,000
Year 2022 : $92,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,410,000
Year 2021 : $605,000
Year 2022 : $92,500
Year 2023 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6021 - $62 - 5,723 - 95.05%
Level 2:	5017 - $42 - 4,612 - 91.92%
Level 3:	2007 - $22 - 1,828 - 91.10%
Level 4:	4014 - $18 - 3,623 - 90.25%
Luxury :	1005 - $166 - 920 - 91.53%
Total Capacity :	18064
Farm
Farm Level 1:	2000 - $12 - 0 - 0.00%
Farm Level 2:	1000 - $8 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	34
Average Attendance - %	16,706 - 92.48%
Average Income per Game	$1,177,579
Year to Date Revenue	$8,243,054
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,709,998
Farm Players Total Salaries	$1,321,250
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$17,093,903
Farm Year To Date Expenses	$259,067
Pro Salary Cap To Date	$15,575,772
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,037,691
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	148
Pro Expenses Per Days	$460,595
Pro Estimated Expenses	$68,168,060
Farm Remaining Season Days	148
Farm Expenses Per Days	$7,142
Farm Estimated Expenses	$1,057,016
Estimated Season Expenses	$69,225,076
Estimated Season Salary Cap	$77,799,708
Estimate Under Maximum Salary Cap of $81,500,000	$3,700,292
Estimate Over Minimum Salary Cap of $60,200,000	$17,599,708
Current Bank Account	$37,511,159
Projected Bank Account	$8,323,774

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$8,000,000
Brent Burns (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,400,000
Evander Kane (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,600,000
Pekka Rinne (1 Way Contract)	$7,000,000 (1)
-1 Way Contract Salary Cap :	$70,000
-Salary Remaining :	$5,600,000
Jack Johnson (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,800,000
Ryan Strome (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,800,000
Esa Lindell (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$4,640,000
Nick Foligno (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,400,000
Patric Hornqvist (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$4,240,000
Viktor Arvidsson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,000,000
Dominik Kubalik (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,200,000
Riley Sheahan (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Jamie Oleksiak (1 Way Contract)	$2,137,500 (1)
-Salary Remaining :	$1,710,000
Ryan Miller (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Tobias Rieder	$1,999,999 (4)
-Salary Remaining :	$1,599,999
Ron Hainsey	$1,999,999 (4)
-Salary Remaining :	$1,599,999
Jacob de La Rose	$1,100,000 (1)
-Salary Remaining :	$880,000
Luke Kunin	$925,000 (2)
-Salary Remaining :	$740,000
Elvis Merzlikins	$925,000 (1)
-Salary Remaining :	$740,000
Marcus Pettersson	$794,167 (1)
-Salary Remaining :	$635,334
Anthony Cirelli	$728,333 (1)
-Salary Remaining :	$582,666
Total Pro Players	21
Salary Commitment
Year 2020 : $84,709,998
Year 2021 : $56,024,998
Year 2022 : $32,799,998
Year 2023 : $9,999,998
Salary Average Commitment
Year 2020 : $84,709,998
Year 2021 : $56,024,998
Year 2022 : $32,799,998
Year 2023 : $9,999,998
Salary Cap with 1 Way Contract
Year 2020 : $77,779,998
Year 2021 : $56,024,998
Year 2022 : $32,799,998
Year 2023 : $9,999,998

Farm Players Salaries
Devin Shore	$200,000 (4)
Salary Remaining :	$200,000
Kevin Boyle	$125,000 (2)
Salary Remaining :	$125,000
Justin Richards	$92,500 (2)
Salary Remaining :	$92,500
Matthew Spencer	$92,500 (2)
Salary Remaining :	$92,500
Tanner Jeannot	$92,500 (1)
Salary Remaining :	$92,500
Stefan Noesen	$90,000 (1)
Salary Remaining :	$90,000
Noah Dobson	$89,417 (3)
Salary Remaining :	$89,417
Ryan Collins	$88,083 (1)
Salary Remaining :	$88,083
Adam Werner	$84,250 (1)
Salary Remaining :	$84,250
John Hayden	$82,500 (1)
Salary Remaining :	$82,500
Dysin Mayo	$77,000 (1)
Salary Remaining :	$77,000
Valentin Zykov	$75,000 (2)
Salary Remaining :	$75,000
Kyle Burroughs	$67,500 (1)
Salary Remaining :	$67,500
Miikka Salomaki	$65,000 (3)
Salary Remaining :	$65,000
Total Farm Players	14
Salary Commitment
Year 2020 : $1,321,250
Year 2021 : $739,417
Year 2022 : $354,417
Year 2023 : $200,000
Salary Average Commitment
Year 2020 : $1,321,250
Year 2021 : $739,417
Year 2022 : $354,417
Year 2023 : $200,000

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $81,500,000 Available Cap Space	Over Minimum of $60,200,000	Pro Players	Farm Players	Total Players
Avalanche	$47,168,126	$78,799,528	$2,700,472	$18,599,528	20	24	44
Blackhawks	$41,538,397	$79,303,914	$2,196,086	$19,103,914	26	10	36
Blue Jackets	$58,599,939	$78,459,220	$3,040,780	$18,259,220	23	18	41
Blues	$50,802,767	$80,608,299	$891,701	$20,408,299	20	18	38
Bruins	$33,206,577	$81,001,745	$498,255	$20,801,745	22	6	28
Canadiens	$36,133,651	$80,109,458	$1,390,542	$19,909,458	21	16	37
Canucks	$53,339,389	$80,207,111	$1,292,889	$20,007,111	21	28	49
Capitals	$56,019,725	$79,778,219	$1,721,781	$19,578,219	22	24	46
Coyotes	$39,241,310	$67,368,444	$14,131,556	$7,168,444	24	23	47
Devils	$14,115,066	$74,138,306	$7,361,694	$13,938,306	22	11	33
Ducks	$36,014,896	$78,668,836	$2,831,164	$18,468,836	22	21	43
Flames	$20,106,020	$79,522,865	$1,977,135	$19,322,865	20	30	50
Flyers	$123,200,894	$74,159,114	$7,340,886	$13,959,114	20	12	32
Golden Knights	$25,638,587	$79,401,830	$2,098,170	$19,201,830	21	24	45
Hurricanes	$89,085,307	$73,492,826	$8,007,174	$13,292,826	25	5	30
Islanders	$40,923,323	$71,456,779	$10,043,221	$11,256,779	24	8	32
Jets	$3,057,382	$79,057,611	$2,442,389	$18,857,611	25	11	36
Kings	$40,812,048	$80,629,627	$870,373	$20,429,627	20	28	48
Lightning	$78,721,989	$80,557,832	$942,168	$20,357,832	20	19	39
Maple Leafs	$58,209,264	$81,363,729	$136,271	$21,163,729	22	15	37
Oilers	$25,555,144	$73,572,003	$7,927,997	$13,372,003	25	19	44
Panthers	$73,332,679	$79,529,330	$1,970,670	$19,329,330	23	25	48
Penguins	$86,915,645	$79,933,388	$1,566,612	$19,733,388	24	21	45
Predators	$53,118,894	$71,304,395	$10,195,605	$11,104,395	23	23	46
Rangers	$43,260,814	$75,645,034	$5,854,966	$15,445,034	24	12	36
Red Wings	$13,049,902	$75,815,474	$5,684,526	$15,615,474	24	20	44
Sabres	$14,897,177	$81,181,500	$318,500	$20,981,500	23	19	42
Senators	$42,241,948	$72,294,929	$9,205,071	$12,094,929	23	20	43
Sharks	$18,915,635	$76,851,960	$4,648,040	$16,651,960	23	9	32
Stars	$44,823,968	$81,236,640	$263,360	$21,036,640	21	14	35
Wild	$37,511,159	$77,799,708	$3,700,292	$17,599,708	21	14	35

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %