HFNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6002 - $115 - 0 - 0.00%
Level 2:	5001 - $73 - 0 - 0.00%
Level 3:	2000 - $55 - 0 - 0.00%
Level 4:	4001 - $35 - 0 - 0.00%
Luxury :	1003 - $250 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$80,258,944
Farm Players Total Salaries	$2,238,375
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$56,243,788
Projected Bank Account	$56,243,788

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	$9,200,000 (4)
-Salary Remaining :	$9,200,000
Sidney Crosby (1 Way Contract)	$8,700,000 (1)
-Salary Remaining :	$8,700,000
Torey Krug (1 Way Contract)	$6,400,000 (4)
-Salary Remaining :	$6,400,000
Keith Yandle (1 Way Contract)	$6,350,000 (2)
-Salary Remaining :	$6,350,000
Darnell Nurse (1 Way Contract)	$5,600,000 (2)
-Salary Remaining :	$5,600,000
Jakob Silfverberg (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$5,250,000
Robin Lehner (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Andre Burakovsky (1 Way Contract)	$4,227,000 (3)
-Salary Remaining :	$4,227,000
Jonas Brodin (1 Way Contract)	$4,166,667 (1)
-Salary Remaining :	$4,166,667
Brenden Dillon (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$4,100,000
Rickard Rakell (1 Way Contract)	$3,789,444 (1)
-Salary Remaining :	$3,789,444
Connor Brown (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Lars Eller (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Neal Pionk (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Linus Ullmark (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Clayton Keller	$885,833 (1)
-Salary Remaining :	$885,833
Dylan Strome (1 Way Contract)	$863,333 (1)
-Salary Remaining :	$863,333
Rasmus Asplund	$845,000 (2)
-Salary Remaining :	$845,000
Victor Olofsson	$767,500 (1)
-Salary Remaining :	$767,500
Vitek Vanecek	$714,167 (1)
-Salary Remaining :	$714,167
Austin Czarnik	$700,000 (4)
-Salary Remaining :	$700,000
Richard Panik (1 Way Contract)	$700,000 (4)
-Salary Remaining :	$700,000
Total Pro Players	22
Salary Commitment
Year 2020 : $80,258,944
Year 2021 : $52,872,000
Year 2022 : $37,577,000
Year 2023 : $25,750,000
Salary Average Commitment
Year 2020 : $80,258,944
Year 2021 : $52,872,000
Year 2022 : $37,577,000
Year 2023 : $25,750,000
Salary Cap with 1 Way Contract
Year 2020 : $80,258,944
Year 2021 : $52,872,000
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
Radim Zohorna	$92,500 (1)
Salary Remaining :	$92,500
Fredrik Handemark	$92,500 (1)
Salary Remaining :	$92,500
Matej Chalupa	$92,500 (2)
Salary Remaining :	$92,500
Jared Rosburg	$92,500 (1)
Salary Remaining :	$92,500
Carl Grundstrom	$92,500 (2)
Salary Remaining :	$92,500
Luke Philp	$92,500 (1)
Salary Remaining :	$92,500
Bobby Nardella	$92,500 (1)
Salary Remaining :	$92,500
Otto Leskinen	$92,500 (2)
Salary Remaining :	$92,500
Simon Holmstrom	$92,500 (3)
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
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
Maxime Lajoie	$71,000 (2)
Salary Remaining :	$71,000
Total Farm Players	22
Salary Commitment
Year 2020 : $2,238,375
Year 2021 : $1,381,250
Year 2022 : $821,750
Year 2023 : $285,000
Salary Average Commitment
Year 2020 : $2,238,375
Year 2021 : $1,381,250
Year 2022 : $821,750
Year 2023 : $285,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6833 - $75 - 0 - 0.00%
Level 2:	5693 - $45 - 0 - 0.00%
Level 3:	2277 - $25 - 0 - 0.00%
Level 4:	4555 - $10 - 0 - 0.00%
Luxury :	1142 - $180 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$86,859,919
Farm Players Total Salaries	$835,250
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$50,640,217
Projected Bank Account	$50,640,217

Pro Players Salaries
Henrik Lundqvist (1 Way Contract)	$8,500,000 (1)
-1 Way Contract Salary Cap :	$85,000
-Salary Remaining :	$8,500,000
Ryan Johansen (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Duncan Keith (1 Way Contract)	$6,411,585 (1)
-Salary Remaining :	$6,411,585
Jordan Eberle (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Brandon Saad (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Matt Niskanen (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,750,000
Charlie Coyle (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$5,250,000
Antti Raanta (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Kris Russell (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Marco Scandella (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Cody Eakin (1 Way Contract)	$3,850,000 (1)
-Salary Remaining :	$3,850,000
Ben Chiarot (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Scott Laughton (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Kevin Fiala (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Matt Calvert (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,850,000
Brandon Manning (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$25,000
-Salary Remaining :	$2,500,000
Jordan Weal (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Chandler Stephenson	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Brayden Burke	$925,000 (1)
-Salary Remaining :	$925,000
David Pope	$925,000 (2)
-Salary Remaining :	$925,000
Mario Ferraro	$925,000 (3)
-Salary Remaining :	$925,000
Ilya Samsonov	$925,000 (1)
-Salary Remaining :	$925,000
Rasmus Sandin	$894,167 (3)
-Salary Remaining :	$894,167
Dryden Hunt	$809,167 (1)
-Salary Remaining :	$809,167
Jason Robertson	$795,000 (3)
-Salary Remaining :	$795,000
Total Pro Players	25
Salary Commitment
Year 2020 : $86,859,919
Year 2021 : $30,289,167
Year 2022 : $17,864,167
Year 2023 : $9,250,000
Salary Average Commitment
Year 2020 : $86,859,920
Year 2021 : $30,289,167
Year 2022 : $17,864,167
Year 2023 : $9,250,000
Salary Cap with 1 Way Contract
Year 2020 : $75,969,919
Year 2021 : $30,289,167
Year 2022 : $17,864,167
Year 2023 : $9,250,000

Farm Players Salaries
Tomas Nosek	$140,000 (4)
Salary Remaining :	$140,000
Brandon Duhaime	$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 : $835,250
Year 2021 : $550,000
Year 2022 : $217,667
Year 2023 : $140,000
Salary Average Commitment
Year 2020 : $835,250
Year 2021 : $550,000
Year 2022 : $217,667
Year 2023 : $140,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6048 - $65 - 0 - 0.00%
Level 2:	5040 - $45 - 0 - 0.00%
Level 3:	2016 - $20 - 0 - 0.00%
Level 4:	4032 - $18 - 0 - 0.00%
Luxury :	1008 - $165 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$78,437,857
Farm Players Total Salaries	$1,671,666
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$65,115,265
Projected Bank Account	$65,115,265

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$9,000,000
Victor Hedman (1 Way Contract)	$7,875,000 (1)
-Salary Remaining :	$7,875,000
Jeff Skinner (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Justin Faulk (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$5,250,000
Zach Bogosian (1 Way Contract)	$5,142,857 (1)
-Salary Remaining :	$5,142,857
Brett Connolly (1 Way Contract)	$4,650,000 (1)
-Salary Remaining :	$4,650,000
Derick Brassard (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Patrick Marleau (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Anthony Beauvillier (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Chris Tierney (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Michael Stone (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Nick Bjugstad (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Michal Kempny (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Anders Nilsson (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Devon Toews	$1,850,000 (2)
-Salary Remaining :	$1,850,000
Johan Larsson	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Jaycob Megna	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Zach Sanford	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jujhar Khaira	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Anthony Stolarz	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nick Suzuki	$925,000 (3)
-Salary Remaining :	$925,000
Adrian Kempe	$895,000 (1)
-Salary Remaining :	$895,000
Mark Letestu	$700,000 (1)
-Salary Remaining :	$700,000
Total Pro Players	23
Salary Commitment
Year 2020 : $78,437,857
Year 2021 : $49,375,000
Year 2022 : $39,425,000
Year 2023 : $9,250,000
Salary Average Commitment
Year 2020 : $78,437,857
Year 2021 : $49,375,000
Year 2022 : $39,425,000
Year 2023 : $9,250,000
Salary Cap with 1 Way Contract
Year 2020 : $78,437,857
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 - 0 - 0.00%
Level 2:	5347 - $37 - 0 - 0.00%
Level 3:	2138 - $27 - 0 - 0.00%
Level 4:	4277 - $14 - 0 - 0.00%
Luxury :	1072 - $125 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$81,617,107
Farm Players Total Salaries	$1,588,833
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$59,073,618
Projected Bank Account	$59,073,618

Pro Players Salaries
Mark Stone (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$9,500,000
Roman Josi (1 Way Contract)	$9,059,000 (4)
-Salary Remaining :	$9,059,000
Logan Couture (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Zach Parise (1 Way Contract)	$7,538,462 (3)
-Salary Remaining :	$7,538,462
Jonathan Drouin (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Anthony DeAngelo (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Elias Lindholm (1 Way Contract)	$4,850,000 (4)
-Salary Remaining :	$4,850,000
Mikko Koskinen	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Ian Cole (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Alex Tuch (1 Way Contract)	$4,227,437 (2)
-Salary Remaining :	$4,227,437
Miles Wood (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Will Butcher (1 Way Contract)	$3,054,375 (1)
-Salary Remaining :	$3,054,375
Jarred Tinordi	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Adam Pelech	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Anthony Duclair	$1,339,500 (2)
-Salary Remaining :	$1,339,500
Mackenzie Blackwood	$925,000 (1)
-Salary Remaining :	$925,000
Nick Paul	$775,000 (1)
-Salary Remaining :	$775,000
Drake Batherson	$773,333 (2)
-Salary Remaining :	$773,333
Lucas Wallmark	$675,000 (1)
-Salary Remaining :	$675,000
Total Pro Players	20
Salary Commitment
Year 2020 : $81,617,107
Year 2021 : $67,037,732
Year 2022 : $56,197,462
Year 2023 : $25,659,000
Salary Average Commitment
Year 2020 : $81,617,107
Year 2021 : $67,037,732
Year 2022 : $56,197,462
Year 2023 : $25,659,000
Salary Cap with 1 Way Contract
Year 2020 : $81,617,107
Year 2021 : $67,037,732
Year 2022 : $56,197,462
Year 2023 : $25,659,000

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
Ben Harpur	$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	19
Salary Commitment
Year 2020 : $1,588,833
Year 2021 : $833,167
Year 2022 : $362,667
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,588,833
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 - 0 - 0.00%
Level 2:	4879 - $45 - 0 - 0.00%
Level 3:	1951 - $25 - 0 - 0.00%
Level 4:	3903 - $15 - 0 - 0.00%
Luxury :	977 - $170 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$79,511,667
Farm Players Total Salaries	$616,458
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$38,549,220
Projected Bank Account	$38,549,220

Pro Players Salaries
Jonathan Toews (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$10,500,000
Kevin Shattenkirk (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Brent Seabrook (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Mikael Granlund (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$6,500,000
John Gibson (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$6,400,000
Tyler Myers (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Josh Bailey (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Noah Hanifin (1 Way Contract)	$4,950,000 (3)
-Salary Remaining :	$4,950,000
Ryan Dzingel (1 Way Contract)	$4,220,000 (4)
-Salary Remaining :	$4,220,000
Brett Pesce (1 Way Contract)	$4,025,000 (3)
-Salary Remaining :	$4,025,000
Vladislav Namestnikov (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Tanner Pearson (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Jordie Benn (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Mike Smith	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Nolan Patrick	$925,000 (1)
-Salary Remaining :	$925,000
Pierre-Luc Dubois	$925,000 (1)
-Salary Remaining :	$925,000
Ryan Mantha	$925,000 (1)
-Salary Remaining :	$925,000
Glenn Gawdin	$925,000 (1)
-Salary Remaining :	$925,000
Tyson Jost	$916,667 (1)
-Salary Remaining :	$916,667
Eric Cornel	$650,000 (1)
-Salary Remaining :	$650,000
Total Pro Players	20
Salary Commitment
Year 2020 : $79,511,667
Year 2021 : $63,495,000
Year 2022 : $43,595,000
Year 2023 : $17,720,000
Salary Average Commitment
Year 2020 : $79,511,667
Year 2021 : $63,495,000
Year 2022 : $43,595,000
Year 2023 : $17,720,000
Salary Cap with 1 Way Contract
Year 2020 : $79,511,667
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
Mitchell Stephens	$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	7
Salary Commitment
Year 2020 : $616,458
Year 2021 : $170,333
Year 2022 : $77,833
Year 2023 : $0
Salary Average Commitment
Year 2020 : $616,458
Year 2021 : $170,333
Year 2022 : $77,833
Year 2023 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	7091 - $75 - 0 - 0.00%
Level 2:	5909 - $45 - 0 - 0.00%
Level 3:	2363 - $30 - 0 - 0.00%
Level 4:	4727 - $20 - 0 - 0.00%
Luxury :	1183 - $180 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$80,326,639
Farm Players Total Salaries	$1,603,333
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$44,137,653
Projected Bank Account	$44,137,653

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (3)
-Salary Remaining :	$11,500,000
Steven Stamkos (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$8,500,000
Sebastian Aho (1 Way Contract)	$8,454,000 (4)
-Salary Remaining :	$8,454,000
Semyon Varlamov (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Gustav Nyquist (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Hampus Lindholm (1 Way Contract)	$5,205,556 (1)
-Salary Remaining :	$5,205,556
Calvin de Haan (1 Way Contract)	$4,550,000 (2)
-Salary Remaining :	$4,550,000
Josh Manson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Bryan Rust (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Brandon Tanev (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Nick Jensen (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Drake Caggiula (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Nate Thompson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Cedric Paquette (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Devante Smith-Pelly	$1,550,000 (2)
-Salary Remaining :	$1,550,000
Tyler Pitlick	$1,450,000 (2)
-Salary Remaining :	$1,450,000
Alan Quine	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Carter Rowney	$1,133,333 (1)
-Salary Remaining :	$1,133,333
Kevin Lankinen	$971,250 (1)
-Salary Remaining :	$971,250
Xavier Ouellet	$840,000 (1)
-Salary Remaining :	$840,000
Vince Dunn	$722,500 (1)
-Salary Remaining :	$722,500
Total Pro Players	21
Salary Commitment
Year 2020 : $80,326,639
Year 2021 : $64,354,000
Year 2022 : $37,954,000
Year 2023 : $16,954,000
Salary Average Commitment
Year 2020 : $80,326,639
Year 2021 : $64,354,000
Year 2022 : $37,954,000
Year 2023 : $16,954,000
Salary Cap with 1 Way Contract
Year 2020 : $80,326,639
Year 2021 : $64,354,000
Year 2022 : $37,954,000
Year 2023 : $16,954,000

Farm Players Salaries
Matt Moulson	$150,000 (1)
Salary Remaining :	$150,000
Alex Lyon	$150,000 (2)
Salary Remaining :	$150,000
Charles Williams	$125,000 (2)
Salary Remaining :	$125,000
Sheldon Rempal	$97,125 (1)
Salary Remaining :	$97,125
Matiss Kivlenieks	$97,125 (1)
Salary Remaining :	$97,125
Brandon Hickey	$92,500 (1)
Salary Remaining :	$92,500
Victor Brattstrom	$92,500 (2)
Salary Remaining :	$92,500
Jason Cotton	$92,500 (1)
Salary Remaining :	$92,500
Max Jones	$90,000 (2)
Salary Remaining :	$90,000
Alexandre Texier	$89,750 (3)
Salary Remaining :	$89,750
Cale Fleury	$85,000 (2)
Salary Remaining :	$85,000
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	17
Salary Commitment
Year 2020 : $1,603,333
Year 2021 : $859,083
Year 2022 : $89,750
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,603,333
Year 2021 : $859,083
Year 2022 : $89,750
Year 2023 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6270 - $80 - 0 - 0.00%
Level 2:	5225 - $50 - 0 - 0.00%
Level 3:	2090 - $25 - 0 - 0.00%
Level 4:	4180 - $15 - 0 - 0.00%
Luxury :	1045 - $180 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$81,944,166
Farm Players Total Salaries	$2,469,417
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$59,499,579
Projected Bank Account	$59,499,579

Pro Players Salaries
Carey Price (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$10,500,000
Evgeni Malkin (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$9,500,000
Kris Letang (1 Way Contract)	$7,250,000 (2)
-Salary Remaining :	$7,250,000
Mike Hoffman (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Dougie Hamilton (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,750,000
Jeff Petry (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
David Perron (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$5,400,000
J.T. Miller (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Kyle Palmieri (1 Way Contract)	$4,650,000 (1)
-Salary Remaining :	$4,650,000
Jakub Vrana (1 Way Contract)	$3,350,000 (1)
-Salary Remaining :	$3,350,000
Justin Williams (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$3,250,000
Derek Ryan (1 Way Contract)	$3,125,000 (1)
-Salary Remaining :	$3,125,000
Tristan Jarry (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jake McCabe (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,850,000
Henri Jokiharju	$925,000 (2)
-Salary Remaining :	$925,000
Thomas Chabot	$925,000 (1)
-Salary Remaining :	$925,000
John Marino	$925,000 (2)
-Salary Remaining :	$925,000
Robert Thomas	$894,166 (2)
-Salary Remaining :	$894,166
Frans Nielsen	$800,000 (4)
-Salary Remaining :	$800,000
Kevin Rooney	$700,000 (3)
-Salary Remaining :	$700,000
Chris Wagner	$650,000 (2)
-Salary Remaining :	$650,000
Total Pro Players	21
Salary Commitment
Year 2020 : $81,944,166
Year 2021 : $55,794,166
Year 2022 : $22,250,000
Year 2023 : $11,050,000
Salary Average Commitment
Year 2020 : $81,944,166
Year 2021 : $55,794,166
Year 2022 : $22,250,000
Year 2023 : $11,050,000
Salary Cap with 1 Way Contract
Year 2020 : $81,944,166
Year 2021 : $55,794,166
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
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
Ryan Shea	$92,500 (2)
Salary Remaining :	$92,500
Drew O'Connor	$92,500 (2)
Salary Remaining :	$92,500
Connor Mackey	$92,500 (2)
Salary Remaining :	$92,500
Olle Alsing	$92,500 (1)
Salary Remaining :	$92,500
Andrew Peeke	$91,667 (2)
Salary Remaining :	$91,667
Adam Gaudette	$91,667 (1)
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 : $2,469,417
Year 2021 : $1,363,417
Year 2022 : $633,417
Year 2023 : $125,000
Salary Average Commitment
Year 2020 : $2,469,417
Year 2021 : $1,363,417
Year 2022 : $633,417
Year 2023 : $125,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6092 - $80 - 0 - 0.00%
Level 2:	5076 - $45 - 0 - 0.00%
Level 3:	2030 - $23 - 0 - 0.00%
Level 4:	4061 - $20 - 0 - 0.00%
Luxury :	1018 - $180 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$77,742,333
Farm Players Total Salaries	$1,976,333
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$65,097,917
Projected Bank Account	$65,097,917

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,634,000 (4)
-Salary Remaining :	$11,634,000
Matthew Tkachuk (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Connor Hellebuyck (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$6,200,000
TJ Brodie (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Evgenii Dadonov (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,750,000
Sam Reinhart (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,750,000
Joel Edmundson (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Justin Braun (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$4,100,000
Erik Haula (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Boone Jenner (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Andrew Cogliano (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Erik Gustafsson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Frank Vatrano (1 Way Contract)	$2,533,333 (2)
-Salary Remaining :	$2,533,333
Alex Iafallo (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Tyler Ennis (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Greg Pateryn	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Alex Stalock	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Joel L'Esperance	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jordan Gross	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Blake Lizotte	$925,000 (2)
-Salary Remaining :	$925,000
Charlie McAvoy	$925,000 (1)
-Salary Remaining :	$925,000
Miro Heiskanen	$925,000 (2)
-Salary Remaining :	$925,000
Conor Garland	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	23
Salary Commitment
Year 2020 : $77,742,333
Year 2021 : $54,317,333
Year 2022 : $28,934,000
Year 2023 : $21,934,000
Salary Average Commitment
Year 2020 : $73,517,333
Year 2021 : $54,317,333
Year 2022 : $28,934,000
Year 2023 : $21,934,000
Salary Cap with 1 Way Contract
Year 2020 : $77,742,333
Year 2021 : $54,317,333
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
Riley Tufte	$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
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
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	22
Salary Commitment
Year 2020 : $1,976,333
Year 2021 : $1,015,833
Year 2022 : $462,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,976,333
Year 2021 : $1,015,833
Year 2022 : $462,500
Year 2023 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	5933 - $70 - 0 - 0.00%
Level 2:	4944 - $45 - 0 - 0.00%
Level 3:	1977 - $26 - 0 - 0.00%
Level 4:	3955 - $19 - 0 - 0.00%
Luxury :	990 - $190 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$70,393,665
Farm Players Total Salaries	$1,855,581
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$45,453,070
Projected Bank Account	$45,453,070

Pro Players Salaries
Corey Perry (1 Way Contract)	$8,625,000 (1)
-Salary Remaining :	$8,625,000
Phil Kessel (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Marc Staal (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Darcy Kuemper (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Mika Zibanejad (1 Way Contract)	$5,350,000 (2)
-Salary Remaining :	$5,350,000
Jakob Chychrun (1 Way Contract)	$4,600,000 (4)
-Salary Remaining :	$4,600,000
Oscar Klefbom (1 Way Contract)	$4,167,000 (2)
-Salary Remaining :	$4,167,000
Bobby Ryan (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Nikita Zadorov (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Justin Schultz (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Luke Schenn (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Pavel Zacha (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Cory Schneider (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$20,000
-Salary Remaining :	$2,000,000
Chad Ruhwedel	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Nick Cousins	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Scott Harrington	$1,633,333 (2)
-Salary Remaining :	$1,633,333
Brandon Pirri	$1,000,000 (1)
-Salary Remaining :	$1,000,000
David Kampf	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Denis Gurianov	$894,166 (1)
-Salary Remaining :	$894,166
Jason Dickinson	$875,000 (1)
-Salary Remaining :	$875,000
Marcus Hogberg	$735,000 (1)
-Salary Remaining :	$735,000
Jonas Siegenthaler	$714,166 (1)
-Salary Remaining :	$714,166
Anthony Bitetto	$700,000 (2)
-Salary Remaining :	$700,000
Justin Abdelkader (1 Way Contract)	$700,000 (3)
-Salary Remaining :	$700,000
Total Pro Players	24
Salary Commitment
Year 2020 : $70,393,665
Year 2021 : $52,350,333
Year 2022 : $10,800,000
Year 2023 : $4,600,000
Salary Average Commitment
Year 2020 : $70,393,665
Year 2021 : $52,350,333
Year 2022 : $10,800,000
Year 2023 : $4,600,000
Salary Cap with 1 Way Contract
Year 2020 : $68,413,665
Year 2021 : $50,370,333
Year 2022 : $10,800,000
Year 2023 : $4,600,000

Farm Players Salaries
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
Michael Dal Colle	$86,333 (1)
Salary Remaining :	$86,333
Logan Brown	$86,333 (2)
Salary Remaining :	$86,333
Olli Juolevi	$86,333 (2)
Salary Remaining :	$86,333
Logan Stanley	$86,333 (2)
Salary Remaining :	$86,333
Niko Mikkola	$84,250 (1)
Salary Remaining :	$84,250
Joseph Woll	$80,000 (3)
Salary Remaining :	$80,000
Andrew Poturalski	$80,000 (1)
Salary Remaining :	$80,000
Aaron Ness	$80,000 (1)
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
Joachim Blichfeld	$74,333 (3)
Salary Remaining :	$74,333
Chaz Reddekopp	$73,333 (1)
Salary Remaining :	$73,333
Christopher Gibson	$70,000 (1)
Salary Remaining :	$70,000
Kurtis MacDermid	$70,000 (2)
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 : $1,855,581
Year 2021 : $879,082
Year 2022 : $387,583
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,855,581
Year 2021 : $879,082
Year 2022 : $387,583
Year 2023 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5875 - $65 - 0 - 0.00%
Level 2:	4895 - $50 - 0 - 0.00%
Level 3:	1958 - $30 - 0 - 0.00%
Level 4:	3916 - $20 - 0 - 0.00%
Luxury :	981 - $160 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$81,627,500
Farm Players Total Salaries	$850,583
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$19,071,450
Projected Bank Account	$19,071,450

Pro Players Salaries
P.K. Subban (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$9,000,000
Blake Wheeler (1 Way Contract)	$8,250,000 (3)
-Salary Remaining :	$8,250,000
Vladimir Tarasenko (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$7,500,000
Marc-Edouard Vlasic (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Ben Bishop (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Brock Nelson (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Travis Konecny (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Teuvo Teravainen (1 Way Contract)	$5,400,000 (3)
-Salary Remaining :	$5,400,000
Ryan Pulock (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Phillip Danault (1 Way Contract)	$3,083,333 (1)
-Salary Remaining :	$3,083,333
Markus Nutivaara (1 Way Contract)	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Brock McGinn (1 Way Contract)	$2,520,000 (1)
-Salary Remaining :	$2,520,000
Cam Talbot (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Michael Raffl (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Scott Mayfield	$1,450,000 (2)
-Salary Remaining :	$1,450,000
Ryan Carpenter	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Casey Nelson	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Justin Holl	$950,000 (2)
-Salary Remaining :	$950,000
Dennis Gilbert	$925,000 (1)
-Salary Remaining :	$925,000
Hudson Fasching	$895,000 (1)
-Salary Remaining :	$895,000
Timo Meier	$894,167 (1)
-Salary Remaining :	$894,167
Luke Johnson	$760,000 (1)
-Salary Remaining :	$760,000
Michael Frolik (1 Way Contract)	$700,000 (4)
-Salary Remaining :	$700,000
Total Pro Players	23
Salary Commitment
Year 2020 : $81,627,500
Year 2021 : $57,950,000
Year 2022 : $35,600,000
Year 2023 : $12,200,000
Salary Average Commitment
Year 2020 : $81,627,500
Year 2021 : $57,950,000
Year 2022 : $35,600,000
Year 2023 : $12,200,000
Salary Cap with 1 Way Contract
Year 2020 : $81,627,500
Year 2021 : $57,950,000
Year 2022 : $35,600,000
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
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	10
Salary Commitment
Year 2020 : $850,583
Year 2021 : $628,666
Year 2022 : $372,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $850,583
Year 2021 : $628,666
Year 2022 : $372,500
Year 2023 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5724 - $66 - 0 - 0.00%
Level 2:	4770 - $41 - 0 - 0.00%
Level 3:	1908 - $25 - 0 - 0.00%
Level 4:	3816 - $17 - 0 - 0.00%
Luxury :	956 - $160 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$80,197,166
Farm Players Total Salaries	$1,855,717
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$40,149,773
Projected Bank Account	$40,149,773

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (4)
-Salary Remaining :	$12,500,000
John Tavares (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$11,000,000
Alex Ovechkin (1 Way Contract)	$9,538,000 (1)
-Salary Remaining :	$9,538,000
Ryan Nugent-Hopkins (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Mathew Dumba (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Jonathan Marchessault (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Andy Greene (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Brandon Montour (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Jesper Fast (1 Way Contract)	$3,150,000 (4)
-Salary Remaining :	$3,150,000
Conor Sheary (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Mark Pysyk (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Matt Benning (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Jay Beagle (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Sam Lafferty	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Tyler Motte	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Garnet Hathaway	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Oscar Dansk (1 Way Contract)	$950,000 (3)
-Salary Remaining :	$950,000
Milan Lucic	$900,000 (2)
-Salary Remaining :	$900,000
Chad Krys	$853,333 (2)
-Salary Remaining :	$853,333
Kyle Clifford	$825,000 (1)
-Salary Remaining :	$825,000
Victor Mete	$750,000 (2)
-Salary Remaining :	$750,000
Carter Hart	$730,833 (2)
-Salary Remaining :	$730,833
Total Pro Players	22
Salary Commitment
Year 2020 : $80,197,166
Year 2021 : $53,684,166
Year 2022 : $27,600,000
Year 2023 : $15,650,000
Salary Average Commitment
Year 2020 : $80,197,166
Year 2021 : $53,684,166
Year 2022 : $27,600,000
Year 2023 : $15,650,000
Salary Cap with 1 Way Contract
Year 2020 : $80,197,166
Year 2021 : $53,684,166
Year 2022 : $27,600,000
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
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
Colin Blackwell	$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
Par Lindholm	$90,000 (3)
Salary Remaining :	$90,000
Nathan Schnarr	$89,417 (3)
Salary Remaining :	$89,417
Maxime Lagace	$87,500 (1)
Salary Remaining :	$87,500
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
J.C. Beaudin	$81,700 (1)
Salary Remaining :	$81,700
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 : $1,855,717
Year 2021 : $711,917
Year 2022 : $256,917
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,855,717
Year 2021 : $711,917
Year 2022 : $256,917
Year 2023 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6429 - $59 - 0 - 0.00%
Level 2:	5358 - $49 - 0 - 0.00%
Level 3:	2143 - $29 - 0 - 0.00%
Level 4:	4286 - $14 - 0 - 0.00%
Luxury :	1073 - $149 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$81,349,857
Farm Players Total Salaries	$2,444,285
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$25,559,305
Projected Bank Account	$25,559,305

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	$8,250,000 (1)
-Salary Remaining :	$8,250,000
Mark Giordano (1 Way Contract)	$8,200,000 (2)
-Salary Remaining :	$8,200,000
David Pastrnak (1 Way Contract)	$8,118,641 (2)
-Salary Remaining :	$8,118,641
Anders Lee (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Tuukka Rask (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Dylan Larkin (1 Way Contract)	$6,100,000 (3)
-Salary Remaining :	$6,100,000
Mikael Backlund (1 Way Contract)	$5,350,000 (2)
-Salary Remaining :	$5,350,000
Nikita Gusev (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
David Savard (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
John Klingberg (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Mattias Ekholm (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Radek Faksa (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Valeri Nichushkin (1 Way Contract)	$2,113,716 (1)
-Salary Remaining :	$2,113,716
Mark Borowiecki (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Austin Watson (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Laurent Brossoit	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Juuso Riikola	$1,017,500 (1)
-Salary Remaining :	$1,017,500
Mathew Barzal	$925,000 (1)
-Salary Remaining :	$925,000
Andrei Svechnikov	$925,000 (2)
-Salary Remaining :	$925,000
Mat Robson	$925,000 (1)
-Salary Remaining :	$925,000
Ethan Bear	$850,000 (1)
-Salary Remaining :	$850,000
Dominik Simon	$825,000 (1)
-Salary Remaining :	$825,000
Total Pro Players	22
Salary Commitment
Year 2020 : $81,349,857
Year 2021 : $42,943,641
Year 2022 : $16,600,000
Year 2023 : $9,000,000
Salary Average Commitment
Year 2020 : $81,349,857
Year 2021 : $42,943,641
Year 2022 : $16,600,000
Year 2023 : $9,000,000
Salary Cap with 1 Way Contract
Year 2020 : $81,349,857
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
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
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	28
Salary Commitment
Year 2020 : $2,444,285
Year 2021 : $988,583
Year 2022 : $350,916
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,444,285
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 - 0 - 0.00%
Level 2:	5421 - $45 - 0 - 0.00%
Level 3:	2168 - $28 - 0 - 0.00%
Level 4:	4337 - $19 - 0 - 0.00%
Luxury :	1087 - $165 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$75,499,721
Farm Players Total Salaries	$1,357,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$128,532,915
Projected Bank Account	$128,532,915

Pro Players Salaries
Joe Pavelski (1 Way Contract)	$12,500,000 (3)
-Salary Remaining :	$12,500,000
Mikko Rantanen (1 Way Contract)	$9,250,000 (4)
-Salary Remaining :	$9,250,000
Danny DeKeyser (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$6,250,000
Travis Zajac (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,750,000
Jay Bouwmeester (1 Way Contract)	$5,555,555 (3)
-Salary Remaining :	$5,555,555
Tomas Tatar (1 Way Contract)	$5,350,000 (1)
-Salary Remaining :	$5,350,000
Petr Mrazek (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$5,250,000
Thomas Greiss (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Jared McCann (1 Way Contract)	$3,900,000 (4)
-Salary Remaining :	$3,900,000
Robert Hagg (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Zemgus Girgensons (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Oskar Sundqvist (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Brayden McNabb (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Alex DeBrincat	$925,000 (1)
-Salary Remaining :	$925,000
Nico Hischier	$925,000 (1)
-Salary Remaining :	$925,000
Kyle Connor	$925,000 (1)
-Salary Remaining :	$925,000
Jordan Greenway	$925,000 (1)
-Salary Remaining :	$925,000
Brendan Guhle	$925,000 (2)
-Salary Remaining :	$925,000
Roope Hintz	$925,000 (1)
-Salary Remaining :	$925,000
Mikhail Sergachev	$894,166 (1)
-Salary Remaining :	$894,166
Total Pro Players	20
Salary Commitment
Year 2020 : $75,499,721
Year 2021 : $52,130,555
Year 2022 : $42,455,555
Year 2023 : $16,150,000
Salary Average Commitment
Year 2020 : $75,499,721
Year 2021 : $52,130,555
Year 2022 : $42,455,555
Year 2023 : $16,150,000
Salary Cap with 1 Way Contract
Year 2020 : $75,499,721
Year 2021 : $52,130,555
Year 2022 : $42,455,555
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
Ilya Sorokin	$92,500 (3)
Salary Remaining :	$92,500
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	13
Salary Commitment
Year 2020 : $1,357,500
Year 2021 : $1,172,500
Year 2022 : $710,000
Year 2023 : $190,000
Salary Average Commitment
Year 2020 : $1,357,500
Year 2021 : $1,172,500
Year 2022 : $710,000
Year 2023 : $190,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	5500 - $80 - 0 - 0.00%
Level 2:	4750 - $50 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	3750 - $20 - 0 - 0.00%
Luxury :	1500 - $145 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$81,173,000
Farm Players Total Salaries	$1,908,002
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$34,396,809
Projected Bank Account	$34,396,809

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$9,500,000
David Krejci (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$7,250,000
Adam Henrique (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Johnny Gaudreau (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$6,750,000
Anthony Mantha (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Tyler Johnson (1 Way Contract)	$5,333,000 (1)
-Salary Remaining :	$5,333,000
Shea Theodore (1 Way Contract)	$5,200,000 (4)
-Salary Remaining :	$5,200,000
MacKenzie Weegar (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Andreas Johnsson (1 Way Contract)	$3,400,000 (3)
-Salary Remaining :	$3,400,000
Zack Kassian (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Jason Spezza (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Joe Thornton (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Aaron Dell (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Pat Maroon (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Dylan DeMelo (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jonathon Merrill (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jack Campbell	$1,650,000 (2)
-Salary Remaining :	$1,650,000
Mirco Mueller	$1,540,000 (1)
-Salary Remaining :	$1,540,000
Sammy Blais	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Nikita Nesterov	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Mikhail Grigorenko	$925,000 (1)
-Salary Remaining :	$925,000
Adam Fox	$925,000 (2)
-Salary Remaining :	$925,000
Travis Boyd	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	23
Salary Commitment
Year 2020 : $81,173,000
Year 2021 : $43,125,000
Year 2022 : $15,600,000
Year 2023 : $12,200,000
Salary Average Commitment
Year 2020 : $81,173,000
Year 2021 : $43,125,000
Year 2022 : $15,600,000
Year 2023 : $12,200,000
Salary Cap with 1 Way Contract
Year 2020 : $81,173,000
Year 2021 : $43,125,000
Year 2022 : $15,600,000
Year 2023 : $12,200,000

Farm Players Salaries
Rudolfs Balcers	$101,750 (1)
Salary Remaining :	$101,750
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
Nicolas Hague	$79,167 (2)
Salary Remaining :	$79,167
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
Mason Marchment	$75,000 (1)
Salary Remaining :	$75,000
Joe Hicketts	$75,000 (1)
Salary Remaining :	$75,000
Logan O'Connor	$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	23
Salary Commitment
Year 2020 : $1,908,002
Year 2021 : $1,073,752
Year 2022 : $505,918
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,908,002
Year 2021 : $1,073,752
Year 2022 : $505,918
Year 2023 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6226 - $72 - 0 - 0.00%
Level 2:	5188 - $48 - 0 - 0.00%
Level 3:	2075 - $31 - 0 - 0.00%
Level 4:	4151 - $20 - 0 - 0.00%
Luxury :	1040 - $160 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$72,250,000
Farm Players Total Salaries	$555,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$96,894,752
Projected Bank Account	$96,894,752

Pro Players Salaries
Jared Spurgeon (1 Way Contract)	$7,575,000 (4)
-Salary Remaining :	$7,575,000
Anton Stralman (1 Way Contract)	$6,800,000 (1)
-Salary Remaining :	$6,800,000
Brayden Schenn (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Aleksander Barkov (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$5,900,000
Andrej Sekera (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Jordan Binnington (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Mathieu Perreault (1 Way Contract)	$4,125,000 (1)
-Salary Remaining :	$4,125,000
Alec Martinez (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Braydon Coburn (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Joonas Donskoi (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Antoine Roussel (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Ondrej Kase (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Patrik Nemeth (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Colton Sissons (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Tim Schaller	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Pheonix Copley	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Vladimir Sobotka (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Joel Eriksson Ek	$925,000 (1)
-Salary Remaining :	$925,000
Oskar Lindblom	$925,000 (1)
-Salary Remaining :	$925,000
Colin White	$925,000 (2)
-Salary Remaining :	$925,000
Lias Andersson	$925,000 (2)
-Salary Remaining :	$925,000
Tobias Bjornfot	$925,000 (3)
-Salary Remaining :	$925,000
Kaapo Kahkonen	$925,000 (1)
-Salary Remaining :	$925,000
Total Pro Players	23
Salary Commitment
Year 2020 : $72,250,000
Year 2021 : $27,450,000
Year 2022 : $19,000,000
Year 2023 : $14,075,000
Salary Average Commitment
Year 2020 : $72,250,000
Year 2021 : $27,450,000
Year 2022 : $19,000,000
Year 2023 : $14,075,000
Salary Cap with 1 Way Contract
Year 2020 : $72,250,000
Year 2021 : $27,450,000
Year 2022 : $19,000,000
Year 2023 : $14,075,000

Farm Players Salaries
Casey Fitzgerald	$92,500 (2)
Salary Remaining :	$92,500
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	6
Salary Commitment
Year 2020 : $555,000
Year 2021 : $462,500
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $555,000
Year 2021 : $462,500
Year 2022 : $0
Year 2023 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	5265 - $80 - 0 - 0.00%
Level 2:	4387 - $55 - 0 - 0.00%
Level 3:	1754 - $35 - 0 - 0.00%
Level 4:	3509 - $25 - 0 - 0.00%
Luxury :	880 - $200 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$81,329,013
Farm Players Total Salaries	$787,835
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$49,465,357
Projected Bank Account	$49,465,357

Pro Players Salaries
Evgeny Kuznetsov (1 Way Contract)	$7,800,000 (2)
-Salary Remaining :	$7,800,000
Aaron Ekblad (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$7,500,000
William Nylander (1 Way Contract)	$6,962,336 (4)
-Salary Remaining :	$6,962,336
Sean Monahan (1 Way Contract)	$6,375,000 (1)
-Salary Remaining :	$6,375,000
Dustin Brown (1 Way Contract)	$5,875,000 (2)
-Salary Remaining :	$5,875,000
Alex Goligoski (1 Way Contract)	$5,475,000 (1)
-Salary Remaining :	$5,475,000
Dmitry Orlov (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$5,100,000
Frederik Andersen (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Travis Hamonic (1 Way Contract)	$4,650,000 (2)
-Salary Remaining :	$4,650,000
Jason Zucker (1 Way Contract)	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Cody Ceci (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Leo Komarov (1 Way Contract)	$3,500,010 (2)
-Salary Remaining :	$3,500,010
Blake Comeau (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Kevin Labanc (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Keith Kinkaid (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Nic Dowd	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Frederik Gauthier	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Samuel Girard	$925,000 (1)
-Salary Remaining :	$925,000
Brendan Gaunce	$907,500 (1)
-Salary Remaining :	$907,500
Tom Kuhnhackl	$800,000 (1)
-Salary Remaining :	$800,000
Kenny Agostino	$800,000 (1)
-Salary Remaining :	$800,000
Jonas Johansson	$759,167 (1)
-Salary Remaining :	$759,167
Total Pro Players	22
Salary Commitment
Year 2020 : $81,329,013
Year 2021 : $44,587,346
Year 2022 : $19,562,336
Year 2023 : $14,462,336
Salary Average Commitment
Year 2020 : $81,329,013
Year 2021 : $44,587,346
Year 2022 : $19,562,336
Year 2023 : $14,462,336
Salary Cap with 1 Way Contract
Year 2020 : $81,329,013
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
Jeremy Lauzon	$74,750 (1)
Salary Remaining :	$74,750
Dylan Coghlan	$71,557 (2)
Salary Remaining :	$71,557
Frederic Allard	$71,417 (2)
Salary Remaining :	$71,417
Keegan Kolesar	$70,250 (1)
Salary Remaining :	$70,250
Thomas Hickey	$70,000 (1)
Salary Remaining :	$70,000
Colby Sissons	$69,611 (2)
Salary Remaining :	$69,611
Total Farm Players	10
Salary Commitment
Year 2020 : $787,835
Year 2021 : $212,585
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $787,835
Year 2021 : $212,585
Year 2022 : $0
Year 2023 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5000 - $90 - 0 - 0.00%
Level 2:	4156 - $60 - 0 - 0.00%
Level 3:	1689 - $35 - 0 - 0.00%
Level 4:	3334 - $25 - 0 - 0.00%
Luxury :	825 - $195 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$87,309,462
Farm Players Total Salaries	$1,478,600
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$13,178,034
Projected Bank Account	$13,178,034

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$9,875,000 (3)
-Salary Remaining :	$9,875,000
Leon Draisaitl (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Ryan Suter (1 Way Contract)	$7,538,462 (1)
-Salary Remaining :	$7,538,462
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (3)
-1 Way Contract Salary Cap :	$60,000
-Salary Remaining :	$6,000,000
Jake Muzzin (1 Way Contract)	$5,625,000 (4)
-Salary Remaining :	$5,625,000
Gabriel Landeskog (1 Way Contract)	$5,571,000 (1)
-Salary Remaining :	$5,571,000
Alex Galchenyuk (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Bo Horvat (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Brady Skjei (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$5,250,000
Morgan Rielly (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Anton Khudobin (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Tyler Bertuzzi (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
David Rittich (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Josh Leivo (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Rocco Grimaldi (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Carson Soucy	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Josh Archibald	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Adam Erne	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Pierre Engvall	$925,000 (1)
-Salary Remaining :	$925,000
Ryan Lindgren	$925,000 (2)
-Salary Remaining :	$925,000
Kasperi Kapanen	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	21
Salary Commitment
Year 2020 : $87,309,462
Year 2021 : $60,975,000
Year 2022 : $45,750,000
Year 2023 : $5,625,000
Salary Average Commitment
Year 2020 : $87,309,462
Year 2021 : $60,975,000
Year 2022 : $45,750,000
Year 2023 : $5,625,000
Salary Cap with 1 Way Contract
Year 2020 : $81,369,462
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
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
Oliver Kylington	$90,000 (1)
Salary Remaining :	$90,000
Dennis Cholowski	$90,000 (2)
Salary Remaining :	$90,000
Ian McCoshen	$80,000 (2)
Salary Remaining :	$80,000
Denis Malgin	$80,000 (1)
Salary Remaining :	$80,000
Spencer Martin	$77,000 (1)
Salary Remaining :	$77,000
Vladislav Kamenev	$75,000 (1)
Salary Remaining :	$75,000
Timothy Gettinger	$70,000 (2)
Salary Remaining :	$70,000
Alexandre Carrier	$69,100 (1)
Salary Remaining :	$69,100
Total Farm Players	15
Salary Commitment
Year 2020 : $1,478,600
Year 2021 : $605,000
Year 2022 : $92,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,478,600
Year 2021 : $605,000
Year 2022 : $92,500
Year 2023 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6039 - $75 - 0 - 0.00%
Level 2:	5032 - $55 - 0 - 0.00%
Level 3:	2013 - $38 - 0 - 0.00%
Level 4:	4026 - $27 - 0 - 0.00%
Luxury :	1008 - $182 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$80,713,716
Farm Players Total Salaries	$2,442,584
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$47,993,261
Projected Bank Account	$47,993,261

Pro Players Salaries
Patrick Kane (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$10,500,000
Alex Pietrangelo (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$9,500,000
Max Pacioretty (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Braden Holtby (1 Way Contract)	$6,800,000 (4)
-Salary Remaining :	$6,800,000
Brad Marchand (1 Way Contract)	$6,125,000 (1)
-Salary Remaining :	$6,125,000
Mark Scheifele (1 Way Contract)	$6,125,000 (1)
-Salary Remaining :	$6,125,000
Colton Parayko (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Jaccob Slavin (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Sean Couturier (1 Way Contract)	$4,333,333 (2)
-Salary Remaining :	$4,333,333
Brendan Gallagher (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Mattias Janmark (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Andrew Copp (1 Way Contract)	$2,113,716 (1)
-Salary Remaining :	$2,113,716
Ryan Hartman	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Brett Kulak	$1,850,000 (2)
-Salary Remaining :	$1,850,000
Noel Acciari	$1,666,667 (2)
-Salary Remaining :	$1,666,667
Matt Irwin	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Travis Sanheim	$925,000 (1)
-Salary Remaining :	$925,000
Janne Kuokkanen	$925,000 (2)
-Salary Remaining :	$925,000
Joey Daccord	$925,000 (2)
-Salary Remaining :	$925,000
Tucker Poolman	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 2020 : $80,713,716
Year 2021 : $54,500,000
Year 2022 : $33,800,000
Year 2023 : $16,300,000
Salary Average Commitment
Year 2020 : $80,713,716
Year 2021 : $54,500,000
Year 2022 : $33,800,000
Year 2023 : $16,300,000
Salary Cap with 1 Way Contract
Year 2020 : $80,713,716
Year 2021 : $54,500,000
Year 2022 : $33,800,000
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
Jake Elmer	$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
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
Jack Kopacka	$92,500 (2)
Salary Remaining :	$92,500
Ondrej Vala	$92,500 (1)
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
Jack Studnicka	$76,917 (3)
Salary Remaining :	$76,917
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 : $2,442,584
Year 2021 : $1,249,167
Year 2022 : $247,250
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,437,584
Year 2021 : $1,249,167
Year 2022 : $247,250
Year 2023 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6500 - $76 - 0 - 0.00%
Level 2:	5416 - $45 - 0 - 0.00%
Level 3:	2166 - $28 - 0 - 0.00%
Level 4:	4333 - $20 - 0 - 0.00%
Luxury :	1085 - $170 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$82,691,666
Farm Players Total Salaries	$1,401,458
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$86,759,921
Projected Bank Account	$86,759,921

Pro Players Salaries
Jack Eichel (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$10,000,000
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$9,500,000
Ivan Provorov (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$6,750,000
Patrik Laine (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$6,750,000
Jonathan Huberdeau (1 Way Contract)	$5,900,000 (2)
-Salary Remaining :	$5,900,000
Nick Leddy (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Seth Jones (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$5,400,000
Tyler Toffoli (1 Way Contract)	$5,100,000 (4)
-Salary Remaining :	$5,100,000
Christian Dvorak (1 Way Contract)	$4,450,000 (4)
-Salary Remaining :	$4,450,000
Kevin Hayes (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Adam Larsson (1 Way Contract)	$4,166,667 (1)
-Salary Remaining :	$4,166,667
Ryan Graves (Out of Payroll)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Calle Jarnkrok (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Andrew Shaw (1 Way Contract)	$1,999,999 (2)
-Salary Remaining :	$1,999,999
Luke Glendening	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Joakim Nordstrom	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Sean Kuraly	$1,275,000 (1)
-Salary Remaining :	$1,275,000
Dakota Mermis	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Dustin Tokarski	$900,000 (3)
-Salary Remaining :	$900,000
Justin Bailey	$800,000 (2)
-Salary Remaining :	$800,000
Andy Welinski	$800,000 (1)
-Salary Remaining :	$800,000
Anton Forsberg	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	22
Salary Commitment
Year 2020 : $82,691,666
Year 2021 : $60,849,999
Year 2022 : $40,000,000
Year 2023 : $27,100,000
Salary Average Commitment
Year 2020 : $82,691,666
Year 2021 : $60,849,999
Year 2022 : $40,000,000
Year 2023 : $27,100,000
Salary Cap with 1 Way Contract
Year 2020 : $82,691,666
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
Will Graber	$92,500 (1)
Salary Remaining :	$92,500
Cedric Pare	$92,500 (3)
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
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	17
Salary Commitment
Year 2020 : $1,401,458
Year 2021 : $665,958
Year 2022 : $258,333
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,401,458
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 - 0 - 0.00%
Level 2:	5222 - $48 - 0 - 0.00%
Level 3:	2088 - $30 - 0 - 0.00%
Level 4:	4177 - $19 - 0 - 0.00%
Luxury :	1047 - $150 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$82,425,000
Farm Players Total Salaries	$1,390,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$64,376,446
Projected Bank Account	$64,376,446

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$10,750,000 (3)
-Salary Remaining :	$10,750,000
Matt Duchene (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$9,500,000
Oliver Ekman-Larsson (1 Way Contract)	$8,250,000 (3)
-Salary Remaining :	$8,250,000
John Carlson (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Ryan McDonagh (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$6,750,000
Josh Morrissey (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$6,250,000
Jordan Staal (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Craig Smith (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,750,000
Nazem Kadri (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Radko Gudas (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Riley Nash (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Evan Rodrigues (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Devan Dubnyk	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Dominic Toninato	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Matt Martin	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Igor Shesterkin	$925,000 (1)
-Salary Remaining :	$925,000
Christian Fischer	$925,000 (1)
-Salary Remaining :	$925,000
Filip Chytil	$925,000 (2)
-Salary Remaining :	$925,000
Filip Zadina	$925,000 (3)
-Salary Remaining :	$925,000
Martin Necas	$925,000 (3)
-Salary Remaining :	$925,000
Martin Marincin	$700,000 (4)
-Salary Remaining :	$700,000
Total Pro Players	21
Salary Commitment
Year 2020 : $82,425,000
Year 2021 : $66,225,000
Year 2022 : $52,050,000
Year 2023 : $6,950,000
Salary Average Commitment
Year 2020 : $82,425,000
Year 2021 : $66,225,000
Year 2022 : $52,050,000
Year 2023 : $6,950,000
Salary Cap with 1 Way Contract
Year 2020 : $82,425,000
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
Zach Whitecloud	$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	16
Salary Commitment
Year 2020 : $1,390,500
Year 2021 : $370,000
Year 2022 : $277,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,390,500
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 - 0 - 0.00%
Level 2:	5177 - $60 - 0 - 0.00%
Level 3:	2271 - $40 - 0 - 0.00%
Level 4:	4142 - $25 - 0 - 0.00%
Luxury :	1036 - $150 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$72,582,437
Farm Players Total Salaries	$1,798,916
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$30,541,964
Projected Bank Account	$30,541,964

Pro Players Salaries
Yanni Gourde (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Jason Demers (1 Way Contract)	$5,275,000 (1)
-Salary Remaining :	$5,275,000
Michael Grabner (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Mikko Koivu (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Mike Matheson (1 Way Contract)	$4,875,000 (3)
-Salary Remaining :	$4,875,000
Dominik Kahun (1 Way Contract)	$4,227,437 (2)
-Salary Remaining :	$4,227,437
Valtteri Filppula (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Cal Clutterbuck (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Ilya Mikheyev	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Darren Helm (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Curtis McElhinney (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Joonas Korpisalo (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Danton Heinen (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Ben Hutton (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Brad Richardson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Colin Wilson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Troy Stecher (1 Way Contract)	$2,350,000 (1)
-Salary Remaining :	$2,350,000
Pierre-Edouard Bellemare (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Michael Del Zotto	$1,950,000 (1)
-Salary Remaining :	$1,950,000
Madison Bowey	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Antti Suomela	$1,130,000 (1)
-Salary Remaining :	$1,130,000
Christian Djoos	$1,025,000 (1)
-Salary Remaining :	$1,025,000
Gage Quinney	$1,025,000 (1)
-Salary Remaining :	$1,025,000
Lawrence Pilut	$925,000 (1)
-Salary Remaining :	$925,000
Total Pro Players	24
Salary Commitment
Year 2020 : $72,582,437
Year 2021 : $27,902,437
Year 2022 : $4,875,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $72,582,437
Year 2021 : $27,902,437
Year 2022 : $4,875,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $72,582,437
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 - $80 - 0 - 0.00%
Level 2:	5347 - $55 - 0 - 0.00%
Level 3:	2138 - $40 - 0 - 0.00%
Level 4:	4277 - $25 - 0 - 0.00%
Luxury :	1072 - $175 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$80,449,063
Projected Bank Account	$80,449,063

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$9,500,000
Paul Stastny (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$9,000,000
Ryan Ellis (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$6,250,000
Jake Guentzel	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Marcus Johansson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Niklas Hjalmarsson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Nikita Zaitsev (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Matt Murray (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Nick Bonino (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$4,100,000
Tom Wilson (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Paul Byron (1 Way Contract)	$3,400,000 (3)
-Salary Remaining :	$3,400,000
Casey Cizikas (1 Way Contract)	$3,350,000 (1)
-Salary Remaining :	$3,350,000
Radim Simek (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,750,000
Robby Fabbri (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Travis Dermott (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$20,000
-Salary Remaining :	$2,000,000
Pavel Francouz	$1,999,999 (3)
-Salary Remaining :	$1,999,999
Blake Coleman	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Mark Jankowski	$1,675,000 (1)
-Salary Remaining :	$1,675,000
Cale Makar	$880,833 (3)
-Salary Remaining :	$880,833
Jesper Bratt	$825,000 (1)
-Salary Remaining :	$825,000
Riley Stillman	$775,000 (2)
-Salary Remaining :	$775,000
Gavin Bayreuther	$750,000 (1)
-Salary Remaining :	$750,000
Micheal Ferland (1 Way Contract)	$750,000 (2)
-Salary Remaining :	$750,000
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 - $100 - 0 - 0.00%
Level 2:	4705 - $75 - 0 - 0.00%
Level 3:	1882 - $60 - 0 - 0.00%
Level 4:	3764 - $50 - 0 - 0.00%
Luxury :	943 - $170 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$78,502,239
Farm Players Total Salaries	$1,992,917
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$96,435,146
Projected Bank Account	$96,435,146

Pro Players Salaries
Ryan O'Reilly (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$7,500,000
Tyson Barrie (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Nathan MacKinnon (1 Way Contract)	$6,300,000 (1)
-Salary Remaining :	$6,300,000
Max Domi (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Nate Schmidt (1 Way Contract)	$5,950,000 (3)
-Salary Remaining :	$5,950,000
Jacob Markstrom (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Nino Niederreiter (1 Way Contract)	$5,300,000 (1)
-Salary Remaining :	$5,300,000
Chris Tanev (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Ryan Murray (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Jake Virtanen (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,750,000
J.T. Compher (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Alex Steen (1 Way Contract)	$3,300,950 (3)
-Salary Remaining :	$3,300,950
Sam Bennett (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Melker Karlsson (1 Way Contract)	$2,000,010 (3)
-Salary Remaining :	$2,000,010
Trevor van Riemsdyk (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Sven Baertschi (1 Way Contract)	$1,900,000 (3)
-Salary Remaining :	$1,900,000
Brian Elliott	$1,750,029 (3)
-Salary Remaining :	$1,750,029
Michael McCarron	$1,058,750 (1)
-Salary Remaining :	$1,058,750
Ville Husso	$1,017,500 (1)
-Salary Remaining :	$1,017,500
Joakim Ryan	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Trevor Moore	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brock Boeser	$925,000 (1)
-Salary Remaining :	$925,000
Total Pro Players	22
Salary Commitment
Year 2020 : $78,502,239
Year 2021 : $46,650,989
Year 2022 : $35,650,989
Year 2023 : $0
Salary Average Commitment
Year 2020 : $76,852,239
Year 2021 : $46,650,989
Year 2022 : $35,650,989
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $78,502,239
Year 2021 : $46,650,989
Year 2022 : $35,650,989
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
Gustav Forsling	$101,750 (1)
Salary Remaining :	$101,750
Josh Teves	$101,750 (1)
Salary Remaining :	$101,750
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
Louis Belpedio	$92,500 (1)
Salary Remaining :	$92,500
Eeli Tolvanen	$89,417 (3)
Salary Remaining :	$89,417
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
Gustav Lindstrom	$77,583 (3)
Salary Remaining :	$77,583
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	23
Salary Commitment
Year 2020 : $1,992,917
Year 2021 : $890,250
Year 2022 : $663,167
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,992,917
Year 2021 : $890,250
Year 2022 : $663,167
Year 2023 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Sommet Center
Level 1:	5704 - $70 - 0 - 0.00%
Level 2:	4753 - $45 - 0 - 0.00%
Level 3:	1901 - $29 - 0 - 0.00%
Level 4:	3802 - $19 - 0 - 0.00%
Luxury :	953 - $185 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$69,531,141
Farm Players Total Salaries	$1,993,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$62,254,895
Projected Bank Account	$62,254,895

Pro Players Salaries
William Karlsson (1 Way Contract)	$8,118,641 (2)
-Salary Remaining :	$8,118,641
Chris Kreider (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Jake Gardiner (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Sami Vatanen (1 Way Contract)	$5,625,000 (4)
-Salary Remaining :	$5,625,000
Jonathan Quick (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Alexander Wennberg (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Brandon Sutter (1 Way Contract)	$4,700,000 (2)
-Salary Remaining :	$4,700,000
James Neal (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Alexander Kerfoot (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Dmitry Kulikov (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Jonathan Bernier (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Derek Forbort (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$25,000
-Salary Remaining :	$2,500,000
Sonny Milano (1 Way Contract)	$2,000,001 (1)
-Salary Remaining :	$2,000,001
Loui Eriksson	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Curtis Lazar	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Sean Walker	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Alex Biega	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Sam Steel	$863,333 (2)
-Salary Remaining :	$863,333
Libor Hajek	$833,333 (2)
-Salary Remaining :	$833,333
Kyle Capobianco	$745,000 (2)
-Salary Remaining :	$745,000
Andrew Mangiapane	$715,000 (1)
-Salary Remaining :	$715,000
Nicolas Aube-Kubel	$680,833 (1)
-Salary Remaining :	$680,833
Total Pro Players	22
Salary Commitment
Year 2020 : $69,531,141
Year 2021 : $50,685,307
Year 2022 : $31,025,000
Year 2023 : $20,125,000
Salary Average Commitment
Year 2020 : $69,531,141
Year 2021 : $50,685,307
Year 2022 : $31,025,000
Year 2023 : $20,125,000
Salary Cap with 1 Way Contract
Year 2020 : $67,056,141
Year 2021 : $50,685,307
Year 2022 : $31,025,000
Year 2023 : $20,125,000

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
Taro Hirose	$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
Cooper Marody	$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
Michael McLeod	$86,333 (2)
Salary Remaining :	$86,333
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
Mathieu Joseph	$72,833 (1)
Salary Remaining :	$72,833
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 : $1,993,500
Year 2021 : $1,247,334
Year 2022 : $355,334
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,993,500
Year 2021 : $1,247,334
Year 2022 : $355,334
Year 2023 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6066 - $80 - 0 - 0.00%
Level 2:	5055 - $43 - 0 - 0.00%
Level 3:	2022 - $30 - 0 - 0.00%
Level 4:	4044 - $20 - 0 - 0.00%
Luxury :	1013 - $190 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$75,198,335
Farm Players Total Salaries	$1,136,584
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$44,770,529
Projected Bank Account	$44,770,529

Pro Players Salaries
James van Riemsdyk (1 Way Contract)	$7,765,000 (2)
-Salary Remaining :	$7,765,000
Derek Stepan (1 Way Contract)	$7,600,001 (3)
-Salary Remaining :	$7,600,001
Ilya Kovalchuk	$7,200,000 (2)
-Salary Remaining :	$7,200,000
Filip Forsberg (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Nick Schmaltz (1 Way Contract)	$5,850,000 (4)
-Salary Remaining :	$5,850,000
Zach Werenski (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Shayne Gostisbehere (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Jake Allen (1 Way Contract)	$4,350,000 (1)
-Salary Remaining :	$4,350,000
Colin Miller (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Erik Gudbranson (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Carl Hagelin (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Marcus Foligno (1 Way Contract)	$2,900,001 (3)
-Salary Remaining :	$2,900,001
Derek Grant (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$2,600,000
Carter Hutton (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Greg McKegg	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Stefan Matteau	$990,000 (1)
-Salary Remaining :	$990,000
Quinn Hughes	$925,000 (3)
-Salary Remaining :	$925,000
Casey Mittelstadt	$925,000 (2)
-Salary Remaining :	$925,000
Nick Shore	$900,000 (1)
-Salary Remaining :	$900,000
Calvin Petersen	$858,333 (2)
-Salary Remaining :	$858,333
Taylor Fedun	$737,500 (1)
-Salary Remaining :	$737,500
Erik Cernak	$697,500 (1)
-Salary Remaining :	$697,500
Carter Verhaeghe	$650,000 (1)
-Salary Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2020 : $75,198,335
Year 2021 : $53,123,335
Year 2022 : $22,875,002
Year 2023 : $8,450,000
Salary Average Commitment
Year 2020 : $75,198,335
Year 2021 : $53,123,335
Year 2022 : $22,875,002
Year 2023 : $8,450,000
Salary Cap with 1 Way Contract
Year 2020 : $75,198,335
Year 2021 : $53,123,335
Year 2022 : $22,875,002
Year 2023 : $8,450,000

Farm Players Salaries
John Gilmour	$112,500 (1)
Salary Remaining :	$112,500
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
Alexander Volkov	$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
Warren Foegele	$74,667 (1)
Salary Remaining :	$74,667
Jonathan Ang	$74,500 (2)
Salary Remaining :	$74,500
Total Farm Players	13
Salary Commitment
Year 2020 : $1,136,584
Year 2021 : $762,417
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,136,584
Year 2021 : $762,417
Year 2022 : $0
Year 2023 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6688 - $60 - 0 - 0.00%
Level 2:	5573 - $40 - 0 - 0.00%
Level 3:	2229 - $35 - 0 - 0.00%
Level 4:	4459 - $20 - 0 - 0.00%
Luxury :	1117 - $195 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$77,654,333
Farm Players Total Salaries	$1,941,800
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$23,341,696
Projected Bank Account	$23,341,696

Pro Players Salaries
Mats Zuccarello (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$7,500,000
Marc-Andre Fleury (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Kyle Turris (1 Way Contract)	$6,400,000 (1)
-Salary Remaining :	$6,400,000
Alexander Radulov (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$6,250,000
Kyle Okposo (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Johnny Boychuk (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Karl Alzner (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Kevan Miller (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Jake Debrusk (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Andreas Athanasiou (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Martin Jones (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Matt Grzelcyk (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Vinnie Hinostroza (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Brian Boyle (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Wayne Simmonds (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Jordan Martinook (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Paul Ladue	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Matthew Peca	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Jayce Hawryluk	$925,000 (1)
-Salary Remaining :	$925,000
Gabriel Vilardi	$895,000 (3)
-Salary Remaining :	$895,000
Dillon Dube	$778,333 (2)
-Salary Remaining :	$778,333
Rasmus Andersson	$756,000 (1)
-Salary Remaining :	$756,000
Dylan McIlrath	$700,000 (1)
-Salary Remaining :	$700,000
Total Pro Players	23
Salary Commitment
Year 2020 : $77,654,333
Year 2021 : $40,723,333
Year 2022 : $11,395,000
Year 2023 : $3,000,000
Salary Average Commitment
Year 2020 : $77,654,333
Year 2021 : $40,723,333
Year 2022 : $11,395,000
Year 2023 : $3,000,000
Salary Cap with 1 Way Contract
Year 2020 : $77,654,333
Year 2021 : $40,723,333
Year 2022 : $11,395,000
Year 2023 : $3,000,000

Farm Players Salaries
Jon Gillies	$150,000 (2)
Salary Remaining :	$150,000
Mike Reilly	$150,000 (1)
Salary Remaining :	$150,000
Robert Bortuzzo	$137,500 (2)
Salary Remaining :	$137,500
Joshua Maniscalco	$92,500 (3)
Salary Remaining :	$92,500
Joseph Veleno	$92,500 (3)
Salary Remaining :	$92,500
Kirby Dach	$92,500 (3)
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
Jacob Lucchini	$92,500 (1)
Salary Remaining :	$92,500
Pierre-Olivier Joseph	$86,400 (3)
Salary Remaining :	$86,400
Klim Kostin	$86,300 (2)
Salary Remaining :	$86,300
Ryan McLeod	$83,500 (3)
Salary Remaining :	$83,500
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	21
Salary Commitment
Year 2020 : $1,941,800
Year 2021 : $1,528,100
Year 2022 : $786,800
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,941,800
Year 2021 : $1,528,100
Year 2022 : $786,800
Year 2023 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6230 - $81 - 0 - 0.00%
Level 2:	5191 - $49 - 0 - 0.00%
Level 3:	2076 - $29 - 0 - 0.00%
Level 4:	4153 - $16 - 0 - 0.00%
Luxury :	1040 - $184 - 0 - 0.00%
Total Capacity :	18690
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$80,430,487
Farm Players Total Salaries	$1,642,830
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$24,506,676
Projected Bank Account	$24,506,676

Pro Players Salaries
Taylor Hall (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$10,000,000
Tyler Bozak (1 Way Contract)	$6,989,898 (2)
-Salary Remaining :	$6,989,898
Brayden Point (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$6,750,000
T.J. Oshie (1 Way Contract)	$6,150,000 (1)
-Salary Remaining :	$6,150,000
Ondrej Palat (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$5,300,000
Bryan Little (1 Way Contract)	$5,291,666 (2)
-Salary Remaining :	$5,291,666
Artem Anisimov (1 Way Contract)	$4,550,000 (1)
-Salary Remaining :	$4,550,000
Olli Maatta (1 Way Contract)	$4,083,333 (2)
-Salary Remaining :	$4,083,333
Brian Dumoulin (1 Way Contract)	$3,850,000 (1)
-Salary Remaining :	$3,850,000
Connor Murphy (1 Way Contract)	$3,850,000 (1)
-Salary Remaining :	$3,850,000
Philipp Grubauer (1 Way Contract)	$3,333,333 (1)
-Salary Remaining :	$3,333,333
Carl Gunnarsson (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Brandon Carlo (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,850,000
Joel Armia (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Josh Anderson (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Connor Carrick	$1,999,999 (4)
-Salary Remaining :	$1,999,999
Alex Chiasson	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Lawson Crouse	$1,533,333 (2)
-Salary Remaining :	$1,533,333
Nick Ritchie	$1,498,925 (1)
-Salary Remaining :	$1,498,925
Colton Sceviour	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Troy Grosenick	$850,000 (2)
-Salary Remaining :	$850,000
Nick Seeler	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	22
Salary Commitment
Year 2020 : $80,430,487
Year 2021 : $42,798,229
Year 2022 : $11,999,999
Year 2023 : $11,999,999
Salary Average Commitment
Year 2020 : $80,430,487
Year 2021 : $42,798,229
Year 2022 : $11,999,999
Year 2023 : $11,999,999
Salary Cap with 1 Way Contract
Year 2020 : $80,430,487
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
Laurent Dauphin	$82,688 (1)
Salary Remaining :	$82,688
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	20
Salary Commitment
Year 2020 : $1,642,830
Year 2021 : $724,475
Year 2022 : $156,226
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,642,830
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 - 0 - 0.00%
Level 2:	5320 - $55 - 0 - 0.00%
Level 3:	2128 - $32 - 0 - 0.00%
Level 4:	4256 - $20 - 0 - 0.00%
Luxury :	1065 - $192 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$71,151,146
Farm Players Total Salaries	$1,602,589
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$45,747,103
Projected Bank Account	$45,747,103

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$11,000,000
Mitch Marner (1 Way Contract)	$10,893,000 (4)
-Salary Remaining :	$10,893,000
Patrice Bergeron (1 Way Contract)	$6,875,000 (2)
-Salary Remaining :	$6,875,000
Jacob Trouba (1 Way Contract)	$6,088,980 (2)
-Salary Remaining :	$6,088,980
Alexander Edler (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Alex Killorn (1 Way Contract)	$4,450,000 (2)
-Salary Remaining :	$4,450,000
Tomas Hertl (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Adam Lowry (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Zach Hyman (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Luca Sbisa (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
James Reimer (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Matthew Nieto	$1,975,000 (1)
-Salary Remaining :	$1,975,000
Oscar Fantenberg	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Ivan Barbashev	$1,475,000 (1)
-Salary Remaining :	$1,475,000
Nathan Beaulieu	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Malcolm Subban (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Collin Delia	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Kailer Yamamoto	$894,166 (2)
-Salary Remaining :	$894,166
Chris Driedger	$850,000 (1)
-Salary Remaining :	$850,000
Teddy Blueger	$750,000 (1)
-Salary Remaining :	$750,000
Korbinian Holzer (1 Way Contract)	$700,000 (3)
-Salary Remaining :	$700,000
Jean-Sebastien Dea	$700,000 (1)
-Salary Remaining :	$700,000
Brendan Smith	$650,000 (2)
-Salary Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2020 : $71,151,146
Year 2021 : $57,351,146
Year 2022 : $22,593,000
Year 2023 : $10,893,000
Salary Average Commitment
Year 2020 : $71,151,146
Year 2021 : $57,351,146
Year 2022 : $22,593,000
Year 2023 : $10,893,000
Salary Cap with 1 Way Contract
Year 2020 : $71,151,146
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
John Quenneville	$81,167 (1)
Salary Remaining :	$81,167
Dominik Masin	$80,833 (1)
Salary Remaining :	$80,833
Josh Jacobs	$80,000 (1)
Salary Remaining :	$80,000
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 : $1,602,589
Year 2021 : $562,967
Year 2022 : $95,100
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,602,589
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 - 0 - 0.00%
Level 2:	4878 - $45 - 0 - 0.00%
Level 3:	1951 - $30 - 0 - 0.00%
Level 4:	3902 - $20 - 0 - 0.00%
Luxury :	977 - $185 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$23,800,950
Projected Bank Account	$23,800,950

Pro Players Salaries
Claude Giroux (1 Way Contract)	$8,250,000 (2)
-Salary Remaining :	$8,250,000
Shea Weber (1 Way Contract)	$7,857,000 (3)
-Salary Remaining :	$7,857,000
Erik Johnson (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Cam Atkinson (1 Way Contract)	$5,875,000 (2)
-Salary Remaining :	$5,875,000
Rasmus Ristolainen (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$5,400,000
Jaden Schwartz (1 Way Contract)	$5,350,000 (1)
-Salary Remaining :	$5,350,000
Vincent Trocheck (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$4,750,000
Pavel Buchnevich (1 Way Contract)	$4,227,438 (3)
-Salary Remaining :	$4,227,438
Jaroslav Halak (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Zack Smith (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Deryk Engelland (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Brandon Dubinsky (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Oliver Bjorkstrand (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Artturi Lehkonen (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Jimmy Vesey (1 Way Contract)	$2,350,000 (1)
-Salary Remaining :	$2,350,000
Stephen Johns (1 Way Contract)	$2,350,000 (1)
-Salary Remaining :	$2,350,000
Juuse Saros	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jordan Oesterle	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Michael Chaput	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Zach Aston-Reese	$1,017,500 (1)
-Salary Remaining :	$1,017,500
Vladislav Gavrikov	$925,000 (1)
-Salary Remaining :	$925,000
Filip Hronek	$925,000 (2)
-Salary Remaining :	$925,000
Shane Bowers	$925,000 (3)
-Salary Remaining :	$925,000
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 - $80 - 0 - 0.00%
Level 2:	5147 - $46 - 0 - 0.00%
Level 3:	2059 - $40 - 0 - 0.00%
Level 4:	4118 - $20 - 0 - 0.00%
Luxury :	1031 - $180 - 0 - 0.00%
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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$83,041,666
Farm Players Total Salaries	$1,230,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$53,259,576
Projected Bank Account	$53,259,576

Pro Players Salaries
Eric Staal (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$10,000,000
Zdeno Chara (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$10,000,000
Jakub Voracek (1 Way Contract)	$8,250,000 (1)
-Salary Remaining :	$8,250,000
Corey Crawford (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Carl Soderberg (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Jeff Carter (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Cam Fowler (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Reilly Smith (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Damon Severson (1 Way Contract)	$4,166,666 (3)
-Salary Remaining :	$4,166,666
John Moore (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Nick Holden (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Craig Anderson (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Brad Hunt	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Slater Koekkoek	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Barclay Goodrow	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Brady Tkachuk	$925,000 (2)
-Salary Remaining :	$925,000
Brett Howden	$925,000 (2)
-Salary Remaining :	$925,000
Alexander Nylander	$925,000 (2)
-Salary Remaining :	$925,000
Rasmus Dahlin	$925,000 (2)
-Salary Remaining :	$925,000
Brendan Lemieux	$925,000 (1)
-Salary Remaining :	$925,000
Elias Pettersson	$925,000 (2)
-Salary Remaining :	$925,000
Josh Brown	$675,000 (2)
-Salary Remaining :	$675,000
Total Pro Players	22
Salary Commitment
Year 2020 : $83,041,666
Year 2021 : $50,966,666
Year 2022 : $4,166,666
Year 2023 : $0
Salary Average Commitment
Year 2020 : $83,041,666
Year 2021 : $50,966,666
Year 2022 : $4,166,666
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $83,041,666
Year 2021 : $50,966,666
Year 2022 : $4,166,666
Year 2023 : $0

Farm Players Salaries
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	13
Salary Commitment
Year 2020 : $1,230,000
Year 2021 : $425,000
Year 2022 : $92,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,230,000
Year 2021 : $425,000
Year 2022 : $92,500
Year 2023 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6021 - $80 - 0 - 0.00%
Level 2:	5017 - $60 - 0 - 0.00%
Level 3:	2007 - $40 - 0 - 0.00%
Level 4:	4014 - $30 - 0 - 0.00%
Luxury :	1005 - $200 - 0 - 0.00%
Total Capacity :	18064
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
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	$86,609,998
Farm Players Total Salaries	$1,131,250
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,500,000	$81,500,000
Estimate Over Minimum Salary Cap of $60,200,000	-$60,200,000
Current Bank Account	$46,621,075
Projected Bank Account	$46,621,075

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$10,000,000
Brent Burns (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Evander Kane (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Pekka Rinne (1 Way Contract)	$7,000,000 (1)
-1 Way Contract Salary Cap :	$70,000
-Salary Remaining :	$7,000,000
Jack Johnson (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Ryan Strome (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Esa Lindell (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$5,800,000
Nick Foligno (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Patric Hornqvist (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$5,300,000
Viktor Arvidsson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Dominik Kubalik (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Riley Sheahan (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Jamie Oleksiak (1 Way Contract)	$2,137,500 (1)
-Salary Remaining :	$2,137,500
Ryan Miller (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$20,000
-Salary Remaining :	$2,000,000
Tobias Rieder	$1,999,999 (4)
-Salary Remaining :	$1,999,999
Ron Hainsey	$1,999,999 (4)
-Salary Remaining :	$1,999,999
Kevin Boyle	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Jacob de La Rose	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Luke Kunin	$925,000 (2)
-Salary Remaining :	$925,000
Elvis Merzlikins	$925,000 (1)
-Salary Remaining :	$925,000
Marcus Pettersson	$794,167 (1)
-Salary Remaining :	$794,167
Anthony Cirelli	$728,333 (1)
-Salary Remaining :	$728,333
Miikka Salomaki	$650,000 (3)
-Salary Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2020 : $86,609,998
Year 2021 : $57,924,998
Year 2022 : $33,449,998
Year 2023 : $9,999,998
Salary Average Commitment
Year 2020 : $86,609,998
Year 2021 : $57,924,998
Year 2022 : $33,449,998
Year 2023 : $9,999,998
Salary Cap with 1 Way Contract
Year 2020 : $77,699,998
Year 2021 : $57,924,998
Year 2022 : $33,449,998
Year 2023 : $9,999,998

Farm Players Salaries
Devin Shore	$200,000 (4)
Salary Remaining :	$200,000
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
Total Farm Players	12
Salary Commitment
Year 2020 : $1,131,250
Year 2021 : $549,417
Year 2022 : $289,417
Year 2023 : $200,000
Salary Average Commitment
Year 2020 : $1,131,250
Year 2021 : $549,417
Year 2022 : $289,417
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	$56,243,788	$0	$81,500,000	-$60,200,000	22	22	44
Blackhawks	$50,640,217	$0	$81,500,000	-$60,200,000	25	10	35
Blue Jackets	$65,115,265	$0	$81,500,000	-$60,200,000	23	18	41
Blues	$59,073,618	$0	$81,500,000	-$60,200,000	20	19	39
Bruins	$38,549,220	$0	$81,500,000	-$60,200,000	20	7	27
Canadiens	$44,137,653	$0	$81,500,000	-$60,200,000	21	17	38
Canucks	$59,499,579	$0	$81,500,000	-$60,200,000	21	28	49
Capitals	$65,097,917	$0	$81,500,000	-$60,200,000	23	22	45
Coyotes	$45,453,070	$0	$81,500,000	-$60,200,000	24	23	47
Devils	$19,071,450	$0	$81,500,000	-$60,200,000	23	10	33
Ducks	$40,149,773	$0	$81,500,000	-$60,200,000	22	21	43
Flames	$25,559,305	$0	$81,500,000	-$60,200,000	22	28	50
Flyers	$128,532,915	$0	$81,500,000	-$60,200,000	20	13	33
Golden Knights	$34,396,809	$0	$81,500,000	-$60,200,000	23	23	46
Hurricanes	$96,894,752	$0	$81,500,000	-$60,200,000	23	6	29
Islanders	$49,465,357	$0	$81,500,000	-$60,200,000	22	10	32
Jets	$13,178,034	$0	$81,500,000	-$60,200,000	21	15	36
Kings	$47,993,261	$0	$81,500,000	-$60,200,000	20	28	48
Lightning	$86,759,921	$0	$81,500,000	-$60,200,000	22	17	39
Maple Leafs	$64,376,446	$0	$81,500,000	-$60,200,000	21	16	37
Oilers	$30,541,964	$0	$81,500,000	-$60,200,000	24	19	43
Panthers	$80,449,063	$0	$81,500,000	-$60,200,000	23	25	48
Penguins	$96,435,146	$0	$81,500,000	-$60,200,000	22	23	45
Predators	$62,254,895	$0	$81,500,000	-$60,200,000	22	23	45
Rangers	$44,770,529	$0	$81,500,000	-$60,200,000	23	13	36
Red Wings	$23,341,696	$0	$81,500,000	-$60,200,000	23	21	44
Sabres	$24,506,676	$0	$81,500,000	-$60,200,000	22	20	42
Senators	$45,747,103	$0	$81,500,000	-$60,200,000	23	20	43
Sharks	$23,800,950	$0	$81,500,000	-$60,200,000	23	9	32
Stars	$53,259,576	$0	$81,500,000	-$60,200,000	22	13	35
Wild	$46,621,075	$0	$81,500,000	-$60,200,000	23	12	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 - %