LAAHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 100 $ - 4 575 - 76,24%
Level 2:	5000 - 60 $ - 4 577 - 91,53%
Level 3:	2000 - 35 $ - 1 881 - 94,03%
Level 4:	4000 - 25 $ - 2 815 - 70,37%
Luxury :	1000 - 200 $ - 741 - 74,14%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 573 - 78,64%
Farm Level 2:	1000 - 15 $ - 793 - 79,28%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	14 588 - 81,04%
Average Income per Game	1 514 627 $
Year to Date Revenue	30 292 534 $
Farm
Home Games Left	21
Average Attendance - %	2 366 - 78,85%
Average Income per Game	99 739 $
Year to Date Revenue	1 994 789 $
Expense
Pro Players Total Salaries	71 096 842 $
Farm Players Total Salaries	2 770 601 $
Coaches Total Salaries	1 060 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 375 000 $
Pro Year To Date Expenses	30 281 293 $
Farm Year To Date Expenses	1 149 046 $
Pro Salary Cap To Date	30 281 293 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 807 161 $
Farm Estimated Season Revenue	2 094 528 $
Pro Remaining Season Days	80
Pro Expenses Per Days	480 646 $
Pro Estimated Expenses	38 451 680 $
Farm Remaining Season Days	75
Farm Expenses Per Days	19 521 $
Farm Estimated Expenses	1 464 075 $
Estimated Season Expenses	39 915 755 $
Season Salary Cap	75 531 842 $
Estimate Under Maximum Salary Cap of 82 500 000 $	6 968 158 $
Estimate Over Minimum Salary Cap of 63 000 000 $	12 531 842 $
Current Bank Account	856 984 $
Projected Bank Account	(5 157 082 $)

Pro Players Salaries
Andrew Copp	12 800 000 $ (1)
Keith Yandle	6 350 000 $ (1)
Nino Niederreiter	5 250 000 $ (1)
Josh Bailey	5 000 000 $ (3)
John Klingberg	4 250 000 $ (2)
Brian Dumoulin	4 100 000 $ (1)
Marcus Pettersson	4 025 175 $ (4)
Jack Johnson	3 250 000 $ (3)
Zack Smith	3 250 000 $ (1)
Conor Sheary	3 000 000 $ (1)
Dan Hamhuis	2 900 000 $ (1)
Joonas Korpisalo	2 800 000 $ (2)
Radek Faksa	2 200 000 $ (1)
Cody Eakin	2 000 000 $ (1)
Vladislav Namestnikov	2 000 000 $ (2)
Ivan Barbashev	1 475 000 $ (1)
Pontus Aberg	950 000 $ (1)
Mark Letestu (1 Way Contract)	925 000 $ (1)
-1 Way Contract Salary Cap :	925 000 $
Josh Leivo	875 000 $ (1)
Cameron Gaunce	800 000 $ (1)
Warren Foegele	746 667 $ (1)
Michael Hutchinson	725 000 $ (2)
Daniel Sprong	725 000 $ (2)
Matt Roy	700 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2020 : 71 096 842 $
Year 2021 : 22 775 175 $
Year 2022 : 12 275 175 $
Year 2023 : 4 025 175 $
Salary Average Commitment
Year 2020 : 50 764 584 $
Year 2021 : 10 209 167 $
Year 2022 : 4 284 167 $
Year 2023 : 784 167 $
Salary Cap with 1 Way Contract
Year 2020 : 71 096 842 $
Year 2021 : 22 775 175 $
Year 2022 : 12 275 175 $
Year 2023 : 4 025 175 $

Farm Players Salaries
Victor Rask	292 500 $ (1)
Trevor Lewis	200 000 $ (1)
Samuel Blais	150 000 $ (2)
Buddy Robinson	150 000 $ (1)
Thatcher Demko	105 000 $ (1)
Kyle Clifford	100 000 $ (2)
Josh Wilkins	92 500 $ (1)
Yegor Rykov	92 500 $ (1)
Eetu Tuulola	92 500 $ (3)
Lukas Craggs	92 500 $ (1)
Jansen Harkins	92 500 $ (1)
Alexei Toropchenko	87 917 $ (2)
Jeremy Lauzon	86 300 $ (1)
Joseph Duszak	80 000 $ (1)
Brendan Guhle	80 000 $ (2)
Martin Pospisil	79 667 $ (1)
Brennan Menell	79 300 $ (1)
Patrick Newell	79 250 $ (1)
Brayden Pachal	76 500 $ (1)
Jack Kopacka	74 500 $ (2)
Travis Barron	74 167 $ (2)
Sebastian Repo	74 000 $ (1)
Mathieu Joseph	72 833 $ (2)
Sami Niku	72 500 $ (1)
Nicolas Roy	72 000 $ (1)
Vitek Vanecek	71 667 $ (2)
Nick Ebert	50 000 $ (1)
Kevin Hancock	50 000 $ (1)
Tristin Langan	50 000 $ (1)
Joseph LaBate	0 $ (0)
Michael Joly	0 $ (0)
Dan DeSalvo	0 $ (0)
Total Farm Players	32
Salary Commitment
Year 2020 : 2 770 601 $
Year 2021 : 804 501 $
Year 2022 : 92 500 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 535 268 $
Year 2021 : 766 334 $
Year 2022 : 80 917 $
Year 2023 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 100 $ - 4 706 - 78,43%
Level 2:	5000 - 60 $ - 4 850 - 96,99%
Level 3:	2000 - 35 $ - 1 927 - 96,36%
Level 4:	4000 - 20 $ - 3 817 - 95,41%
Luxury :	1000 - 200 $ - 751 - 75,11%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 548 - 77,42%
Farm Level 2:	1000 - 15 $ - 778 - 77,85%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16 050 - 89,17%
Average Income per Game	1 572 749 $
Year to Date Revenue	31 454 971 $
Farm
Home Games Left	21
Average Attendance - %	2 327 - 77,56%
Average Income per Game	98 142 $
Year to Date Revenue	1 962 844 $
Expense
Pro Players Total Salaries	78 280 128 $
Farm Players Total Salaries	2 053 660 $
Coaches Total Salaries	1 260 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 426 738 $
Farm Year To Date Expenses	1 117 444 $
Pro Salary Cap To Date	37 426 738 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	33 027 720 $
Farm Estimated Season Revenue	2 060 986 $
Pro Remaining Season Days	80
Pro Expenses Per Days	525 868 $
Pro Estimated Expenses	42 069 440 $
Farm Remaining Season Days	75
Farm Expenses Per Days	18 715 $
Farm Estimated Expenses	1 403 625 $
Estimated Season Expenses	43 473 065 $
Season Salary Cap	79 540 128 $
Estimate Under Maximum Salary Cap of 82 500 000 $	2 959 872 $
Estimate Over Minimum Salary Cap of 63 000 000 $	16 540 128 $
Current Bank Account	63 668 930 $
Projected Bank Account	55 284 571 $

Pro Players Salaries
Mark Stone	9 500 000 $ (3)
Zach Parise	7 538 462 $ (2)
Ryan Ellis	6 250 000 $ (5)
Alex Steen	5 750 000 $ (2)
Mikael Backlund	5 300 000 $ (1)
Yanni Gourde	5 166 666 $ (4)
Tyler Bozak	5 000 000 $ (1)
Niklas Hjalmarsson	5 000 000 $ (1)
Frederik Andersen	5 000 000 $ (1)
Andrew Shaw	3 900 000 $ (1)
Brett Connolly	3 500 000 $ (3)
David Rittich	2 750 000 $ (1)
Carl Hagelin	2 750 000 $ (3)
Markus Nutivaara	2 700 000 $ (2)
Brock McGinn	2 100 000 $ (1)
Braydon Coburn	1 700 000 $ (1)
Tyler Bertuzzi (Out of Payroll)	1 400 000 $ (1)
Derek Forbort	1 000 000 $ (1)
Matt Benning	1 000 000 $ (2)
Luke Kunin	925 000 $ (1)
Carson Soucy	750 000 $ (1)
Michael Chaput	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 79 680 128 $
Year 2021 : 44 155 128 $
Year 2022 : 27 166 666 $
Year 2023 : 11 416 666 $
Salary Average Commitment
Year 2020 : 67 147 628 $
Year 2021 : 37 172 628 $
Year 2022 : 21 166 666 $
Year 2023 : 5 416 666 $
Salary Cap with 1 Way Contract
Year 2020 : 79 680 128 $
Year 2021 : 44 155 128 $
Year 2022 : 27 166 666 $
Year 2023 : 11 416 666 $

Farm Players Salaries
Joe Snively	92 500 $ (1)
Moritz Seider	92 500 $ (1)
Rhett Gardner	92 500 $ (2)
David Pope	92 500 $ (1)
Alexander Alexeyev	89 417 $ (1)
Michael Rasmussen	89 417 $ (1)
Niko Mikkola	84 250 $ (1)
Michael Eyssimont	83 375 $ (1)
Tyler Benson	80 833 $ (1)
Steven Kampfer	80 000 $ (1)
Emil Larmi	79 250 $ (1)
Jake Lucchini	79 250 $ (1)
Connor Hobbs	77 200 $ (1)
Brandon Crawley	77 000 $ (1)
Christoffer Ehn	75 917 $ (1)
Austin Strand	75 917 $ (1)
Arnaud Durandeau	75 667 $ (1)
Alex Formenton	74 750 $ (1)
Nathan Bastian	71 417 $ (1)
Brandon Davidson	70 000 $ (1)
Seth Griffith	70 000 $ (1)
Gavin Bayreuther	70 000 $ (1)
Andreas Martinsen	70 000 $ (1)
Dominik Masin	70 000 $ (1)
Anton Blidh	70 000 $ (1)
Zach Senyshyn	70 000 $ (1)
Mason Geertsen	0 $ (0)
Alex Broadhurst	0 $ (0)
Keaton Thompson	0 $ (0)
Brett Lernout	0 $ (0)
Blake Hillman	0 $ (0)
Total Farm Players	31
Salary Commitment
Year 2020 : 2 053 660 $
Year 2021 : 92 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 069 993 $
Year 2021 : 92 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	St.Louis Garden
Level 1:	6000 - 100 $ - 4 587 - 76,45%
Level 2:	5000 - 60 $ - 4 580 - 91,60%
Level 3:	2000 - 40 $ - 1 506 - 75,28%
Level 4:	4000 - 30 $ - 2 316 - 57,91%
Luxury :	1000 - 200 $ - 751 - 75,07%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 566 - 78,29%
Farm Level 2:	1000 - 15 $ - 787 - 78,68%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	13 740 - 76,33%
Average Income per Game	1 509 923 $
Year to Date Revenue	30 198 456 $
Farm
Home Games Left	21
Average Attendance - %	2 353 - 78,42%
Average Income per Game	99 242 $
Year to Date Revenue	1 984 830 $
Expense
Pro Players Total Salaries	67 938 333 $
Farm Players Total Salaries	2 379 000 $
Coaches Total Salaries	877 777 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 675 000 $
Pro Year To Date Expenses	36 086 990 $
Farm Year To Date Expenses	1 196 086 $
Pro Salary Cap To Date	36 086 990 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 708 379 $
Farm Estimated Season Revenue	2 084 072 $
Pro Remaining Season Days	80
Pro Expenses Per Days	458 107 $
Pro Estimated Expenses	36 648 560 $
Farm Remaining Season Days	75
Farm Expenses Per Days	17 097 $
Farm Estimated Expenses	1 282 275 $
Estimated Season Expenses	37 930 835 $
Season Salary Cap	70 491 110 $
Estimate Under Maximum Salary Cap of 82 500 000 $	12 008 890 $
Estimate Over Minimum Salary Cap of 63 000 000 $	7 491 110 $
Current Bank Account	35 599 922 $
Projected Bank Account	31 461 538 $

Pro Players Salaries
Evgeny Kuznetsov	7 800 000 $ (2)
Evander Kane	7 000 000 $ (3)
Justin Faulk	6 500 000 $ (4)
Jonathan Quick	5 800 000 $ (3)
Jonathan Drouin	5 500 000 $ (3)
Reilly Smith	5 000 000 $ (2)
Colin White	4 750 000 $ (4)
Artem Anisimov (Out of Payroll)	4 550 000 $ (1)
Christian Dvorak	4 450 000 $ (5)
Marc-Edouard Vlasic	4 000 000 $ (1)
Sean Walker	2 650 000 $ (4)
Morgan Rielly	2 500 000 $ (2)
Brian Elliott	2 000 000 $ (1)
Ryan Reaves	1 750 000 $ (2)
MacKenzie Weegar (Out of Payroll)	1 600 000 $ (1)
Michael Frolik	1 500 000 $ (1)
Mike Reilly	1 500 000 $ (1)
Zach Sanford	1 500 000 $ (1)
Matt Martin	1 000 000 $ (1)
Dominik Simon	750 000 $ (1)
Anthony Cirelli	728 333 $ (1)
Curtis Lazar	700 000 $ (1)
Jarred Tinordi	560 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 74 088 333 $
Year 2021 : 56 200 000 $
Year 2022 : 36 650 000 $
Year 2023 : 18 350 000 $
Salary Average Commitment
Year 2020 : 67 073 333 $
Year 2021 : 48 235 000 $
Year 2022 : 31 435 000 $
Year 2023 : 14 885 000 $
Salary Cap with 1 Way Contract
Year 2020 : 74 088 333 $
Year 2021 : 53 700 000 $
Year 2022 : 36 650 000 $
Year 2023 : 18 350 000 $

Farm Players Salaries
Austin Wagner	133 333 $ (3)
Matthew Peca	130 000 $ (1)
Shane Bowers	92 500 $ (1)
Lucas Johansen	92 500 $ (1)
Alex Dostie	92 500 $ (1)
Jeremy Bracco	92 500 $ (1)
Chad Krys	85 333 $ (1)
Kevin Roy	85 000 $ (1)
Dmitri Samorukov	82 500 $ (1)
Trey Fix-Wolansky	80 917 $ (1)
Cameron Hughes	79 250 $ (1)
Mason Shaw	79 250 $ (2)
Jeffrey Truchon-Viel	78 000 $ (1)
Dmitry Sokolov	76 500 $ (2)
Charlie Lindgren	75 000 $ (1)
Denis Malgin	75 000 $ (1)
Jaret Anderson-Dolan	74 750 $ (1)
William Lagesson	74 167 $ (1)
Kasimir Kaskisuo	70 000 $ (1)
Max McCormick	70 000 $ (1)
Cameron Schilling	70 000 $ (1)
Gabriel Dumont	70 000 $ (1)
Robbie Russo	70 000 $ (1)
Michael Carcone	70 000 $ (1)
Valentin Zykov	70 000 $ (1)
Ashton Sautner	70 000 $ (1)
Julian Melchiori	70 000 $ (1)
Tyrell Goulbourne	70 000 $ (1)
Cole Cassels	50 000 $ (1)
Hunter Drew	50 000 $ (1)
Josh Wesley	0 $ (0)
Michael Paliotta	0 $ (0)
Nolan Valleau	0 $ (0)
Total Farm Players	33
Salary Commitment
Year 2020 : 2 379 000 $
Year 2021 : 289 083 $
Year 2022 : 133 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 374 000 $
Year 2021 : 289 083 $
Year 2022 : 133 333 $
Year 2023 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Boston Garden
Level 1:	6000 - 100 $ - 4 687 - 78,11%
Level 2:	5000 - 60 $ - 4 741 - 94,82%
Level 3:	2000 - 35 $ - 1 886 - 94,32%
Level 4:	4000 - 20 $ - 3 763 - 94,08%
Luxury :	1000 - 200 $ - 767 - 76,74%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 528 - 76,40%
Farm Level 2:	1000 - 15 $ - 778 - 77,80%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	15 845 - 88,03%
Average Income per Game	1 561 381 $
Year to Date Revenue	31 227 614 $
Farm
Home Games Left	20
Average Attendance - %	2 306 - 76,87%
Average Income per Game	97 070 $
Year to Date Revenue	2 038 461 $
Expense
Pro Players Total Salaries	77 997 458 $
Farm Players Total Salaries	1 820 452 $
Coaches Total Salaries	1 470 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	34 022 919 $
Farm Year To Date Expenses	923 380 $
Pro Salary Cap To Date	34 022 919 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 788 995 $
Farm Estimated Season Revenue	1 941 391 $
Pro Remaining Season Days	80
Pro Expenses Per Days	529 316 $
Pro Estimated Expenses	42 345 280 $
Farm Remaining Season Days	75
Farm Expenses Per Days	13 038 $
Farm Estimated Expenses	977 850 $
Estimated Season Expenses	43 323 130 $
Season Salary Cap	79 467 458 $
Estimate Under Maximum Salary Cap of 82 500 000 $	3 032 542 $
Estimate Over Minimum Salary Cap of 63 000 000 $	16 467 458 $
Current Bank Account	4 165 493 $
Projected Bank Account	(4 427 251 $)

Pro Players Salaries
Ryan Johansen	8 000 000 $ (1)
Nico Hischier	7 250 000 $ (5)
Cam Fowler	6 500 000 $ (3)
Sean Monahan	6 375 000 $ (3)
Seth Jones	5 400 000 $ (2)
Jakob Chychrun	4 600 000 $ (4)
Jordan Binnington	4 400 000 $ (1)
Connor Murphy	3 850 000 $ (2)
Joel Edmundson	3 500 000 $ (4)
Anthony Mantha	3 300 000 $ (4)
Paul Stastny	3 250 000 $ (1)
Cam Talbot	3 000 000 $ (1)
Andy Greene	2 500 000 $ (1)
Micheal Ferland (1 Way Contract)	2 425 000 $ (3)
-1 Way Contract Salary Cap :	2 425 000 $
Anthony Beauvillier	2 100 000 $ (1)
Luke Glendening	1 800 000 $ (1)
Casey Cizikas	1 675 000 $ (1)
Ilya Mikheyev	1 645 000 $ (2)
Lawson Crouse	1 533 333 $ (2)
Juuse Saros	1 500 000 $ (1)
Maxime Comtois	925 000 $ (1)
Brady Tkachuk	875 000 $ (2)
Nolan Patrick	874 125 $ (1)
Ethan Bear	720 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 2020 : 77 997 458 $
Year 2021 : 52 728 333 $
Year 2022 : 37 425 000 $
Year 2023 : 21 050 000 $
Salary Average Commitment
Year 2020 : 58 948 336 $
Year 2021 : 27 028 333 $
Year 2022 : 17 075 000 $
Year 2023 : 8 650 000 $
Salary Cap with 1 Way Contract
Year 2020 : 77 997 458 $
Year 2021 : 47 973 333 $
Year 2022 : 33 950 000 $
Year 2023 : 18 650 000 $

Farm Players Salaries
Julien Gauthier	119 400 $ (1)
Veini Vehvilainen	92 500 $ (2)
Riley Barber	92 500 $ (2)
Pierre-Olivier Joseph	86 334 $ (3)
Morgan Frost	86 333 $ (2)
Casey Fitzgerald	85 875 $ (1)
Taylor Raddysh	83 333 $ (2)
Jeremy Roy	82 750 $ (1)
Michael Dipietro	81 167 $ (3)
Mikhail Maltsev	80 917 $ (2)
Jakub Lauko	78 667 $ (2)
Otto Koivula	78 667 $ (2)
Jean-Christophe Beaudin	76 500 $ (1)
Alex Barre-Boulet	75 926 $ (2)
Cameron Hebig	75 917 $ (1)
Anthony Richard	73 500 $ (1)
Ondrej Vala	70 167 $ (2)
Darren Raddysh	70 000 $ (1)
Chris Wideman	70 000 $ (1)
John Gilmour	70 000 $ (1)
Xavier Ouellet	70 000 $ (1)
Jakob Stukel	70 000 $ (1)
Pascal Aquin	50 000 $ (1)
Jimmy Oligny	0 $ (0)
Gabriel Gagne	0 $ (0)
Daniel Audette	0 $ (0)
Total Farm Players	26
Salary Commitment
Year 2020 : 1 820 453 $
Year 2021 : 906 511 $
Year 2022 : 167 501 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 823 453 $
Year 2021 : 906 511 $
Year 2022 : 167 501 $
Year 2023 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centurions Coliseum
Level 1:	6000 - 165 $ - 2 952 - 49,19%
Level 2:	5000 - 99 $ - 2 511 - 50,22%
Level 3:	2000 - 79 $ - 810 - 40,52%
Level 4:	4000 - 39 $ - 1 888 - 47,21%
Luxury :	1000 - 224 $ - 678 - 67,81%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 45 $ - 1 217 - 60,85%
Farm Level 2:	1000 - 25 $ - 461 - 46,12%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	8 839 - 49,11%
Average Income per Game	1 527 467 $
Year to Date Revenue	30 549 340 $
Farm
Home Games Left	21
Average Attendance - %	1 678 - 55,94%
Average Income per Game	98 771 $
Year to Date Revenue	1 975 417 $
Expense
Pro Players Total Salaries	75 176 567 $
Farm Players Total Salaries	2 143 363 $
Coaches Total Salaries	1 103 500 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	34 753 257 $
Farm Year To Date Expenses	1 052 889 $
Pro Salary Cap To Date	34 753 257 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 076 807 $
Farm Estimated Season Revenue	2 074 188 $
Pro Remaining Season Days	80
Pro Expenses Per Days	508 034 $
Pro Estimated Expenses	40 642 720 $
Farm Remaining Season Days	75
Farm Expenses Per Days	15 299 $
Farm Estimated Expenses	1 147 425 $
Estimated Season Expenses	41 790 145 $
Season Salary Cap	76 280 067 $
Estimate Under Maximum Salary Cap of 82 500 000 $	6 219 933 $
Estimate Over Minimum Salary Cap of 63 000 000 $	13 280 067 $
Current Bank Account	61 298 276 $
Projected Bank Account	53 659 126 $

Pro Players Salaries
Mitch Marner	10 893 000 $ (3)
Ryan O'Reilly	7 500 000 $ (3)
Max Pacioretty	7 000 000 $ (3)
Chris Kreider	6 500 000 $ (5)
Jake Muzzin	5 625 000 $ (4)
Bryan Little	5 291 666 $ (2)
Robin Lehner	5 000 000 $ (4)
Travis Hamonic	4 750 000 $ (1)
Adam Larsson	4 166 666 $ (1)
John Moore	2 750 000 $ (3)
Derick Brassard	2 500 000 $ (1)
Valeri Nichushkin	2 500 000 $ (2)
Corey Perry	1 999 999 $ (1)
Tobias Rieder	1 439 820 $ (1)
Alex Galchenyuk	1 050 000 $ (1)
Brad Richardson	1 000 000 $ (1)
Slater Koekkoek	925 000 $ (1)
Henri Jokiharju	925 000 $ (1)
Anthony DeAngelo	925 000 $ (1)
Alexander Nylander	863 333 $ (1)
Mathew Barzal	863 333 $ (1)
Adin Hill	708 750 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 75 176 567 $
Year 2021 : 53 059 666 $
Year 2022 : 45 268 000 $
Year 2023 : 17 125 000 $
Salary Average Commitment
Year 2020 : 46 580 902 $
Year 2021 : 24 644 000 $
Year 2022 : 16 994 000 $
Year 2023 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 75 176 567 $
Year 2021 : 53 059 666 $
Year 2022 : 45 268 000 $
Year 2023 : 17 125 000 $

Farm Players Salaries
Laurent Brossoit	122 500 $ (1)
Joel Daccord	92 500 $ (1)
Dante Fabbro	92 500 $ (2)
Ryan Poehling	92 500 $ (1)
Alexander Volkov	92 500 $ (1)
Simon Benoit	92 500 $ (2)
Emil Bemstrom	92 500 $ (2)
Jayce Hawryluk	87 413 $ (1)
Rasmus Asplund	84 500 $ (2)
Brett Leason	84 250 $ (1)
Casey Nelson	81 250 $ (1)
Riley Sutter	78 667 $ (1)
Andrew Sturtz	76 750 $ (1)
Michael Pezzetta	74 333 $ (2)
Chaz Reddekopp	73 333 $ (1)
Antoine Waked	72 700 $ (1)
Jayden Halbgewachs	72 500 $ (2)
Adam Brooks	72 500 $ (2)
Logan O'Connor	72 500 $ (2)
Giovanni Fiore	70 167 $ (1)
Landon Bow	70 000 $ (1)
Matt Bartkowski	70 000 $ (1)
Colin Campbell	70 000 $ (1)
Ryan Fitzgerald	70 000 $ (1)
Tyler Lewington	67 500 $ (1)
Josh Brown	67 500 $ (1)
Jermaine Loewen	50 000 $ (1)
Kyle Criscuolo	0 $ (0)
Total Farm Players	28
Salary Commitment
Year 2020 : 2 143 362 $
Year 2021 : 653 833 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 119 279 $
Year 2021 : 629 750 $
Year 2022 : 0 $
Year 2023 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Green men Ice Stadium
Level 1:	6000 - 95 $ - 5 641 - 94,02%
Level 2:	5000 - 55 $ - 4 741 - 94,83%
Level 3:	2000 - 30 $ - 1 923 - 96,15%
Level 4:	4000 - 20 $ - 3 769 - 94,22%
Luxury :	1000 - 175 $ - 932 - 93,17%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 520 - 76,01%
Farm Level 2:	1000 - 15 $ - 778 - 77,81%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	17 006 - 94,48%
Average Income per Game	1 628 236 $
Year to Date Revenue	32 564 717 $
Farm
Home Games Left	20
Average Attendance - %	2 298 - 76,61%
Average Income per Game	96 672 $
Year to Date Revenue	2 030 111 $
Expense
Pro Players Total Salaries	76 359 167 $
Farm Players Total Salaries	2 046 258 $
Coaches Total Salaries	1 372 159 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	34 452 434 $
Farm Year To Date Expenses	1 104 123 $
Pro Salary Cap To Date	34 452 434 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 192 953 $
Farm Estimated Season Revenue	1 933 439 $
Pro Remaining Season Days	80
Pro Expenses Per Days	517 809 $
Pro Estimated Expenses	41 424 720 $
Farm Remaining Season Days	75
Farm Expenses Per Days	14 526 $
Farm Estimated Expenses	1 089 450 $
Estimated Season Expenses	42 514 170 $
Season Salary Cap	77 731 326 $
Estimate Under Maximum Salary Cap of 82 500 000 $	4 768 674 $
Estimate Over Minimum Salary Cap of 63 000 000 $	14 731 326 $
Current Bank Account	27 647 043 $
Projected Bank Account	21 259 265 $

Pro Players Salaries
Blake Wheeler	8 250 000 $ (4)
Ryan Getzlaf	8 250 000 $ (1)
Erik Johnson	6 000 000 $ (3)
Darnell Nurse	5 600 000 $ (2)
Gustav Nyquist	5 500 000 $ (3)
Mika Zibanejad	5 350 000 $ (2)
Ben Bishop	4 916 667 $ (2)
Charlie McAvoy	4 900 000 $ (2)
Alex Tuch	4 750 000 $ (4)
Alex Killorn	4 450 000 $ (1)
Oscar Klefbom	4 166 667 $ (1)
Matt Calvert	2 800 000 $ (1)
Jordan Martinook	2 000 000 $ (1)
Dominik Kubalik	1 775 000 $ (1)
Denis Gurianov	1 644 166 $ (1)
Jason Dickinson	1 500 000 $ (1)
Matt Grzelcyk	925 000 $ (1)
Pierre Engvall	925 000 $ (1)
Quinn Hughes	916 667 $ (2)
Erik Cernak	890 000 $ (1)
Chris Driedger	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 76 359 167 $
Year 2021 : 46 183 334 $
Year 2022 : 24 500 000 $
Year 2023 : 13 000 000 $
Salary Average Commitment
Year 2020 : 63 492 500 $
Year 2021 : 41 533 334 $
Year 2022 : 19 000 000 $
Year 2023 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 76 359 167 $
Year 2021 : 46 183 334 $
Year 2022 : 24 500 000 $
Year 2023 : 13 000 000 $

Farm Players Salaries
Jake Walman	92 500 $ (1)
Urho Vaakanainen	92 500 $ (2)
Anthony Peluso	90 000 $ (1)
Cody McLeod	90 000 $ (1)
Matt Beleskey	90 000 $ (1)
Steve Bernier	90 000 $ (1)
Eetu Luostarinen	89 750 $ (1)
Michael McLeod	87 500 $ (2)
Victor Mete	87 000 $ (1)
Guillaume Brisebois	86 300 $ (1)
Chase Pearson	85 875 $ (2)
Filip Larsson	83 667 $ (3)
Bode Wilde	77 833 $ (1)
Sean Malone	75 000 $ (1)
Christopher Gibson	75 000 $ (1)
Evan Cormier	71 833 $ (2)
Thomas Schemitsch	71 500 $ (1)
Daniel Walcott	70 000 $ (1)
Reece Scarlett	70 000 $ (1)
Brian Lashoff	70 000 $ (1)
Gerald Mayhew	70 000 $ (1)
Samuel Morin	70 000 $ (1)
Shane Gersich	70 000 $ (1)
Andreas Borgman	70 000 $ (1)
Matt Lorito	70 000 $ (1)
Peter Abbandonato	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 2020 : 2 046 258 $
Year 2021 : 421 375 $
Year 2022 : 83 667 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 117 925 $
Year 2021 : 421 375 $
Year 2022 : 83 667 $
Year 2023 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	6000 - 100 $ - 4 718 - 78,63%
Level 2:	5000 - 70 $ - 3 503 - 70,07%
Level 3:	2000 - 42 $ - 1 488 - 74,38%
Level 4:	4000 - 25 $ - 2 880 - 71,99%
Luxury :	1000 - 195 $ - 736 - 73,56%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 516 - 75,79%
Farm Level 2:	1000 - 15 $ - 780 - 78,05%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	13 324 - 74,02%
Average Income per Game	1 482 464 $
Year to Date Revenue	29 649 286 $
Farm
Home Games Left	21
Average Attendance - %	2 296 - 76,54%
Average Income per Game	96 492 $
Year to Date Revenue	1 929 841 $
Expense
Pro Players Total Salaries	67 879 584 $
Farm Players Total Salaries	1 853 125 $
Coaches Total Salaries	710 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 650 000 $
Pro Year To Date Expenses	32 737 383 $
Farm Year To Date Expenses	922 406 $
Pro Salary Cap To Date	32 084 017 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 131 750 $
Farm Estimated Season Revenue	2 026 333 $
Pro Remaining Season Days	80
Pro Expenses Per Days	456 864 $
Pro Estimated Expenses	36 549 120 $
Farm Remaining Season Days	75
Farm Expenses Per Days	13 194 $
Farm Estimated Expenses	989 550 $
Estimated Season Expenses	37 538 670 $
Season Salary Cap	69 839 584 $
Estimate Under Maximum Salary Cap of 82 500 000 $	12 660 416 $
Estimate Over Minimum Salary Cap of 63 000 000 $	6 839 584 $
Current Bank Account	14 198 769 $
Projected Bank Account	9 818 182 $

Pro Players Salaries
Claude Giroux	8 275 000 $ (2)
Oliver Ekman-Larsson	8 250 000 $ (4)
Jake Guentzel	6 000 000 $ (3)
Brock Nelson	6 000 000 $ (4)
Brady Skjei	5 250 000 $ (3)
Henrik Lundqvist	4 250 000 $ (1)
Ian Cole	4 250 000 $ (1)
Damon Severson	4 166 666 $ (2)
Darren Helm	3 850 000 $ (1)
Ben Chiarot	3 500 000 $ (2)
Adam Lowry	2 916 666 $ (1)
Stephen Johns	2 350 002 $ (1)
Derek Grant (Out of Payroll)	1 500 000 $ (3)
Joel Eriksson Ek	1 487 500 $ (1)
Johan Larsson (Out of Payroll)	1 400 000 $ (2)
Tyler Pitlick	1 000 000 $ (1)
Zach Bogosian	1 000 000 $ (1)
Riley Sheahan	900 000 $ (1)
Elias Pettersson	875 000 $ (1)
Kevin Rooney	750 000 $ (2)
Samuel Montembeault	708 750 $ (1)
Curtis McKenzie	700 000 $ (1)
Joakim Nordstrom (Out of Payroll)	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 70 079 584 $
Year 2021 : 45 091 666 $
Year 2022 : 27 000 000 $
Year 2023 : 14 250 000 $
Salary Average Commitment
Year 2020 : 73 112 918 $
Year 2021 : 45 475 000 $
Year 2022 : 28 200 000 $
Year 2023 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 70 079 584 $
Year 2021 : 45 091 666 $
Year 2022 : 27 000 000 $
Year 2023 : 14 250 000 $

Farm Players Salaries
Anders Bjork	160 000 $ (3)
Oliwer Kaski	92 500 $ (1)
Isac Lundestrom	92 500 $ (1)
Adam Wilcox	90 000 $ (1)
Ville Heinola	89 417 $ (3)
Nicholas Merkley	86 333 $ (1)
Olli Juolevi	86 333 $ (2)
Boris Katchouk	83 333 $ (2)
Ryan Gropp	80 250 $ (1)
Tye McGinn	80 000 $ (1)
Jonathan Davidsson	76 833 $ (1)
Christopher Brown	75 376 $ (1)
Kristian Reichel	75 250 $ (2)
Matiss Kivlenieks	72 500 $ (2)
Gage Quinney	71 500 $ (1)
Sam Miletic	71 000 $ (1)
Jean-Sebastien Dea	70 000 $ (1)
Kyle Cumiskey	70 000 $ (1)
Chris Conner	70 000 $ (1)
Seth Helgeson	70 000 $ (1)
Phillip Di Giuseppe	70 000 $ (1)
T.J. Brennan	70 000 $ (1)
Mike Downing	50 000 $ (1)
Zach Nastasiuk	0 $ (0)
Total Farm Players	24
Salary Commitment
Year 2020 : 1 853 125 $
Year 2021 : 566 833 $
Year 2022 : 249 417 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 825 958 $
Year 2021 : 539 666 $
Year 2022 : 252 500 $
Year 2023 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Pound
Level 1:	6000 - 100 $ - 4 757 - 79,28%
Level 2:	5000 - 60 $ - 4 737 - 94,73%
Level 3:	2000 - 35 $ - 1 901 - 95,05%
Level 4:	4000 - 20 $ - 3 820 - 95,49%
Luxury :	1000 - 200 $ - 733 - 73,25%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 517 - 75,87%
Farm Level 2:	1000 - 15 $ - 791 - 79,09%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	15 946 - 88,59%
Average Income per Game	1 563 440 $
Year to Date Revenue	31 268 806 $
Farm
Home Games Left	21
Average Attendance - %	2 308 - 76,95%
Average Income per Game	96 812 $
Year to Date Revenue	1 936 235 $
Expense
Pro Players Total Salaries	81 779 165 $
Farm Players Total Salaries	1 801 018 $
Coaches Total Salaries	660 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 692 480 $
Farm Year To Date Expenses	959 553 $
Pro Salary Cap To Date	37 692 480 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 832 246 $
Farm Estimated Season Revenue	2 033 047 $
Pro Remaining Season Days	80
Pro Expenses Per Days	549 194 $
Pro Estimated Expenses	43 935 520 $
Farm Remaining Season Days	75
Farm Expenses Per Days	12 835 $
Farm Estimated Expenses	962 625 $
Estimated Season Expenses	44 898 145 $
Season Salary Cap	82 439 165 $
Estimate Under Maximum Salary Cap of 82 500 000 $	60 835 $
Estimate Over Minimum Salary Cap of 63 000 000 $	19 439 165 $
Current Bank Account	11 840 437 $
Projected Bank Account	1 807 585 $

Pro Players Salaries
Kris Letang	7 250 000 $ (2)
Torey Krug	6 750 000 $ (1)
Patrik Laine	6 750 000 $ (1)
Johnny Gaudreau	6 750 000 $ (2)
Nick Leddy	5 500 000 $ (2)
Tom Wilson	5 166 666 $ (3)
Jean-Gabriel Pageau	5 000 000 $ (5)
Jacob Markstrom	4 750 000 $ (1)
Sean Couturier	4 333 333 $ (1)
David Savard	4 250 000 $ (1)
David Perron	4 000 000 $ (2)
Craig Smith	3 750 000 $ (1)
Pavel Buchnevich	3 250 000 $ (1)
Zack Kassian	3 200 000 $ (4)
Phillip Danault	3 083 333 $ (1)
Neal Pionk	3 000 000 $ (1)
Valtteri Filppula	1 500 000 $ (1)
Scott Mayfield	1 400 000 $ (3)
Cal Petersen	858 333 $ (2)
Nick Paul (Out of Payroll)	750 000 $ (1)
Taylor Fedun	737 500 $ (1)
Nick Schilkey	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 82 529 165 $
Year 2021 : 39 124 999 $
Year 2022 : 14 766 666 $
Year 2023 : 8 200 000 $
Salary Average Commitment
Year 2020 : 49 295 832 $
Year 2021 : 22 049 999 $
Year 2022 : 9 016 666 $
Year 2023 : 3 350 000 $
Salary Cap with 1 Way Contract
Year 2020 : 82 529 165 $
Year 2021 : 39 124 999 $
Year 2022 : 14 766 666 $
Year 2023 : 8 200 000 $

Farm Players Salaries
Connor Carrick	150 000 $ (1)
Connor Clifton	100 000 $ (3)
Reid Duke	92 500 $ (1)
Deven Sideroff	91 100 $ (1)
Joakim Nygard	87 500 $ (1)
William Borgen	86 417 $ (2)
Lean Bergmann	83 667 $ (1)
Luke Philp	81 750 $ (1)
Maxime Lajoie	79 000 $ (1)
Maxime Fortier	75 917 $ (1)
Filip Gustavsson	71 667 $ (1)
Derek Barach	71 500 $ (1)
Mark Alt	70 000 $ (1)
Blake Pietila	70 000 $ (1)
Matt Tomkins	70 000 $ (1)
Kyle Wood	70 000 $ (1)
Cam Darcy	70 000 $ (1)
Dan Renouf	70 000 $ (1)
Brendan Leipsic	70 000 $ (2)
Anton Wedin	70 000 $ (1)
Chris Stewart	70 000 $ (1)
Kelly Summers	50 000 $ (1)
Bryan Moore	50 000 $ (1)
Beau Starrett (Out of Payroll)	50 000 $ (1)
Andreas Englund	0 $ (0)
Nicholas Baptiste	0 $ (0)
Kyle Burroughs	0 $ (0)
Jeremy Gregoire	0 $ (0)
Ryan MacInnis	0 $ (0)
Tyler Sikura	0 $ (0)
Ryan Dmowski	0 $ (0)
Total Farm Players	31
Salary Commitment
Year 2020 : 1 851 018 $
Year 2021 : 256 417 $
Year 2022 : 100 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 729 351 $
Year 2021 : 181 417 $
Year 2022 : 25 000 $
Year 2023 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ghost Rider Center
Level 1:	6000 - 100 $ - 4 799 - 79,99%
Level 2:	5000 - 60 $ - 4 728 - 94,57%
Level 3:	2000 - 35 $ - 1 920 - 95,98%
Level 4:	4000 - 20 $ - 3 852 - 96,29%
Luxury :	1000 - 200 $ - 764 - 76,35%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 543 - 77,14%
Farm Level 2:	1000 - 15 $ - 783 - 78,27%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	16 062 - 89,23%
Average Income per Game	1 580 201 $
Year to Date Revenue	30 023 812 $
Farm
Home Games Left	20
Average Attendance - %	2 326 - 77,52%
Average Income per Game	97 951 $
Year to Date Revenue	2 056 973 $
Expense
Pro Players Total Salaries	73 235 833 $
Farm Players Total Salaries	2 189 922 $
Coaches Total Salaries	786 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	35 466 009 $
Farm Year To Date Expenses	1 086 376 $
Pro Salary Cap To Date	34 462 675 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 764 414 $
Farm Estimated Season Revenue	1 959 022 $
Pro Remaining Season Days	80
Pro Expenses Per Days	493 079 $
Pro Estimated Expenses	39 446 320 $
Farm Remaining Season Days	75
Farm Expenses Per Days	15 517 $
Farm Estimated Expenses	1 163 775 $
Estimated Season Expenses	40 610 095 $
Season Salary Cap	71 871 833 $
Estimate Under Maximum Salary Cap of 82 500 000 $	10 628 167 $
Estimate Over Minimum Salary Cap of 63 000 000 $	8 871 833 $
Current Bank Account	69 948 177 $
Projected Bank Account	66 061 518 $

Pro Players Salaries
Drew Doughty	11 000 000 $ (4)
Carey Price	10 500 000 $ (2)
Victor Hedman	7 875 000 $ (2)
Anders Lee	7 000 000 $ (4)
David Krejci	5 750 000 $ (1)
Jason Demers (Out of Payroll)	4 500 000 $ (1)
Nick Bjugstad	4 100 000 $ (1)
Sam Reinhart	3 650 000 $ (1)
Deryk Engelland	3 000 000 $ (1)
Danton Heinen	2 800 000 $ (1)
Radim Simek	2 250 000 $ (4)
Pavel Zacha	2 250 000 $ (2)
Alex Chiasson (Out of Payroll)	2 150 000 $ (1)
Kevan Miller	2 000 000 $ (1)
Marcus Sorensen	1 500 000 $ (1)
Ryan Donato	1 350 000 $ (1)
Curtis McElhinney	1 300 000 $ (1)
Melker Karlsson	1 250 000 $ (1)
David Kampf	1 000 000 $ (1)
Tyson Jost	885 833 $ (1)
Alex Biega	875 000 $ (1)
Nate Thompson	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 77 735 833 $
Year 2021 : 40 875 000 $
Year 2022 : 20 250 000 $
Year 2023 : 20 250 000 $
Salary Average Commitment
Year 2020 : 50 610 833 $
Year 2021 : 15 600 000 $
Year 2022 : 13 350 000 $
Year 2023 : 13 350 000 $
Salary Cap with 1 Way Contract
Year 2020 : 77 735 833 $
Year 2021 : 40 875 000 $
Year 2022 : 20 250 000 $
Year 2023 : 20 250 000 $

Farm Players Salaries
Jan Rutta	200 000 $ (1)
Jordan Schmaltz	100 000 $ (1)
Brandon Duhaime	92 500 $ (1)
Riley Tufte	92 500 $ (1)
Kiefer Sherwood	92 500 $ (1)
Rasmus Kupari	89 417 $ (1)
Erik Brannstrom	89 417 $ (2)
Artyom Zagidulin	84 250 $ (1)
Stelio Mattheos	80 917 $ (3)
Cody Goloubef	80 000 $ (1)
Johan Sodergran	79 167 $ (1)
Nick Henry	78 394 $ (1)
Jesper Lindgren	77 583 $ (1)
Trevor Moore	77 500 $ (1)
Noah Gregor	76 833 $ (1)
Sean Day	76 167 $ (2)
Jean-Francois Berube	75 000 $ (1)
Dominic Turgeon	75 000 $ (1)
Calvin Thurkauf	71 444 $ (1)
Tanner Jeannot	71 333 $ (2)
Joseph Gambardella	70 000 $ (1)
David Warsofsky	70 000 $ (1)
Liam O'Brien	70 000 $ (1)
Keith Kinkaid	70 000 $ (1)
Robert Lantosi	50 000 $ (1)
Joel Kellman	50 000 $ (1)
Corey Schueneman	50 000 $ (1)
Jack Dougherty	0 $ (0)
Nick Lappin	0 $ (0)
Nick Jones	0 $ (0)
Total Farm Players	30
Salary Commitment
Year 2020 : 2 189 922 $
Year 2021 : 317 834 $
Year 2022 : 80 917 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 189 922 $
Year 2021 : 317 834 $
Year 2022 : 80 917 $
Year 2023 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum
Level 1:	6000 - 95 $ - 5 703 - 95,05%
Level 2:	5000 - 54 $ - 4 736 - 94,71%
Level 3:	2000 - 33 $ - 1 935 - 96,77%
Level 4:	4000 - 22 $ - 3 849 - 96,23%
Luxury :	1000 - 165 $ - 949 - 94,95%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 540 - 77,00%
Farm Level 2:	1000 - 15 $ - 781 - 78,12%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	17 172 - 95,40%
Average Income per Game	1 643 019 $
Year to Date Revenue	32 860 371 $
Farm
Home Games Left	21
Average Attendance - %	2 321 - 77,37%
Average Income per Game	97 772 $
Year to Date Revenue	1 955 447 $
Expense
Pro Players Total Salaries	67 857 501 $
Farm Players Total Salaries	2 088 748 $
Coaches Total Salaries	1 383 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	275 000 $
Pro Year To Date Expenses	36 590 566 $
Farm Year To Date Expenses	1 030 713 $
Pro Salary Cap To Date	36 590 566 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 503 390 $
Farm Estimated Season Revenue	2 053 219 $
Pro Remaining Season Days	80
Pro Expenses Per Days	461 203 $
Pro Estimated Expenses	36 896 240 $
Farm Remaining Season Days	75
Farm Expenses Per Days	14 819 $
Farm Estimated Expenses	1 111 425 $
Estimated Season Expenses	38 007 665 $
Season Salary Cap	69 515 501 $
Estimate Under Maximum Salary Cap of 82 500 000 $	12 984 499 $
Estimate Over Minimum Salary Cap of 63 000 000 $	6 515 501 $
Current Bank Account	16 047 214 $
Projected Bank Account	14 596 158 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (3)
Leon Draisaitl	8 250 000 $ (1)
Filip Forsberg (Out of Payroll)	6 000 000 $ (1)
Travis Konecny (Out of Payroll)	5 500 000 $ (3)
Rasmus Ristolainen	5 400 000 $ (1)
J.T. Miller	5 250 000 $ (3)
Aaron Ekblad	5 000 000 $ (2)
Noah Hanifin	4 950 000 $ (3)
Mike Matheson	4 875 000 $ (2)
Jakub Vrana	3 350 000 $ (1)
Nikita Zadorov	3 200 000 $ (1)
Leo Komarov	3 000 000 $ (1)
Kevin Fiala	3 000 000 $ (1)
Scott Laughton	2 300 000 $ (1)
Calle Jarnkrok	2 000 000 $ (2)
Kevin Labanc	1 000 000 $ (1)
John Marino	925 000 $ (1)
Ilya Samsonov	925 000 $ (2)
Gabriel Vilardi	894 168 $ (1)
Martin Necas	863 333 $ (2)
Joey Anderson	750 000 $ (3)
Martin Frk	725 000 $ (2)
Tristan Jarry	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 79 357 501 $
Year 2021 : 41 338 333 $
Year 2022 : 26 950 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 43 857 501 $
Year 2021 : 15 813 333 $
Year 2022 : 7 600 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 79 357 501 $
Year 2021 : 41 338 333 $
Year 2022 : 26 950 000 $
Year 2023 : 0 $

Farm Players Salaries
Dean Kukan	165 000 $ (2)
Chase Priskie	92 500 $ (1)
Jesper Boqvist	92 500 $ (1)
Max Veronneau	92 500 $ (1)
Lias Andersson	89 417 $ (1)
Dennis Cholowski	89 417 $ (1)
German Rubtsov	89 417 $ (2)
Cayden Primeau	88 083 $ (3)
Brendan Perlini	87 413 $ (1)
Joshua Ho-Sang	86 333 $ (1)
MacKenzie Entwistle	81 167 $ (1)
Dryden Hunt	80 917 $ (1)
Joey Keane	80 917 $ (1)
Kevin Lankinen	80 000 $ (2)
Zac Dalpe	75 000 $ (1)
Jeremy Groleau	74 334 $ (1)
A.J. Greer	74 167 $ (1)
Tanner Kero	73 750 $ (1)
Dennis Yan	72 833 $ (1)
Ty Lewis	71 667 $ (2)
Givani Smith	71 417 $ (1)
Alexander Petrovic	70 000 $ (1)
Hunter Miska	70 000 $ (1)
Oscar Dansk	70 000 $ (1)
Alex Lyon	70 000 $ (1)
Jon Martin	0 $ (0)
Total Farm Players	26
Salary Commitment
Year 2020 : 2 088 748 $
Year 2021 : 494 167 $
Year 2022 : 88 083 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 525 331 $
Year 2021 : 366 667 $
Year 2022 : 88 083 $
Year 2023 : 0 $

Golden Knights

Golden Knights is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile arena
Level 1:	6000 - 75 $ - 5 849 - 97,49%
Level 2:	5000 - 65 $ - 3 828 - 76,55%
Level 3:	2000 - 45 $ - 1 403 - 70,16%
Level 4:	4000 - 35 $ - 2 053 - 51,33%
Luxury :	1000 - 125 $ - 981 - 98,12%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 345 - 67,23%
Farm Level 2:	1000 - 20 $ - 588 - 58,76%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	14 115 - 78,41%
Average Income per Game	1 408 278 $
Year to Date Revenue	28 165 560 $
Farm
Home Games Left	21
Average Attendance - %	1 932 - 64,40%
Average Income per Game	97 644 $
Year to Date Revenue	1 952 882 $
Expense
Pro Players Total Salaries	82 661 667 $
Farm Players Total Salaries	1 625 167 $
Coaches Total Salaries	660 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 569 635 $
Farm Year To Date Expenses	871 500 $
Pro Salary Cap To Date	37 569 635 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 573 838 $
Farm Estimated Season Revenue	2 050 526 $
Pro Remaining Season Days	80
Pro Expenses Per Days	555 078 $
Pro Estimated Expenses	44 406 240 $
Farm Remaining Season Days	75
Farm Expenses Per Days	11 622 $
Farm Estimated Expenses	871 650 $
Estimated Season Expenses	45 277 890 $
Season Salary Cap	83 321 667 $
Estimate Under Maximum Salary Cap of 82 500 000 $	-821 667 $
Estimate Over Minimum Salary Cap of 63 000 000 $	20 321 667 $
Current Bank Account	8 205 114 $
Projected Bank Account	(5 448 412 $)

Pro Players Salaries
Evgeni Malkin	9 500 000 $ (2)
P.K. Subban	9 000 000 $ (2)
Phil Kessel	8 000 000 $ (2)
Dustin Byfuglien	7 600 000 $ (2)
Derek Stepan	6 350 000 $ (1)
Connor Hellebuyck	6 166 666 $ (3)
Brock Boeser	5 875 000 $ (2)
Ondrej Palat	5 300 000 $ (2)
Kris Russell	4 000 000 $ (1)
Antoine Roussel	3 000 000 $ (2)
Carter Hutton	2 750 000 $ (1)
Ryan Pulock	2 000 000 $ (1)
Blake Coleman	1 800 000 $ (1)
Korbinian Holzer	1 750 000 $ (1)
Austin Watson	1 500 000 $ (3)
Drake Caggiula	1 500 000 $ (1)
Louis Domingue	1 150 000 $ (1)
Byron Froese	900 000 $ (1)
Mark Barberio	900 000 $ (1)
Adam Boqvist	894 168 $ (2)
Gustav Lindstrom	775 833 $ (1)
Nic Dowd	750 000 $ (2)
Daniel O'Regan	700 000 $ (1)
Lance Bouma	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2020 : 82 661 667 $
Year 2021 : 57 585 834 $
Year 2022 : 7 666 666 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 81 411 667 $
Year 2021 : 56 335 834 $
Year 2022 : 6 416 666 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 82 661 667 $
Year 2021 : 57 585 834 $
Year 2022 : 7 666 666 $
Year 2023 : 0 $

Farm Players Salaries
Joel Kiviranta	92 500 $ (1)
Nathan Noel	92 500 $ (1)
Josh Dickinson	92 500 $ (2)
Jonathan Kovacevic	92 500 $ (1)
Jacob Bryson	88 917 $ (2)
Gilles Senn	81 750 $ (1)
Jimmy Huntington	80 917 $ (1)
Darren Archibald	80 000 $ (1)
Brad Malone	80 000 $ (1)
Aaron Luchuk	75 917 $ (1)
Jake Evans	75 000 $ (2)
Timothy Gettinger	73 000 $ (2)
Colton White	72 833 $ (1)
Graham Knott	72 833 $ (1)
Tommy Cross	72 500 $ (1)
Francis Perron	71 500 $ (1)
Jonny Brodzinski (Out of Payroll)	70 000 $ (1)
Dalton Smith	70 000 $ (1)
Antoine Bibeau	70 000 $ (1)
Alex Belzile	70 000 $ (1)
Jaycob Megna	70 000 $ (1)
Garrett Mitchell	50 000 $ (1)
Conner Bleackley	0 $ (0)
Tyler Gaudet	0 $ (0)
Blaine Byron	0 $ (0)
Total Farm Players	25
Salary Commitment
Year 2020 : 1 695 167 $
Year 2021 : 329 417 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 636 917 $
Year 2021 : 329 417 $
Year 2022 : 0 $
Year 2023 : 0 $

Golden Seals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Sideburns Coliseum
Level 1:	6000 - 60 $ - 5 951 - 99,18%
Level 2:	5000 - 35 $ - 4 997 - 99,93%
Level 3:	2000 - 16 $ - 2 000 - 100,00%
Level 4:	4000 - 10 $ - 4 000 - 100,00%
Luxury :	1000 - 100 $ - 1 000 - 99,95%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 885 - 94,25%
Farm Level 2:	1000 - 10 $ - 988 - 98,81%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	17 947 - 99,71%
Average Income per Game	1 048 799 $
Year to Date Revenue	20 975 988 $
Farm
Home Games Left	21
Average Attendance - %	2 873 - 95,77%
Average Income per Game	98 984 $
Year to Date Revenue	1 979 689 $
Expense
Pro Players Total Salaries	80 186 666 $
Farm Players Total Salaries	1 473 117 $
Coaches Total Salaries	1 132 050 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 420 271 $
Farm Year To Date Expenses	753 041 $
Pro Salary Cap To Date	37 420 271 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	22 024 787 $
Farm Estimated Season Revenue	2 078 673 $
Pro Remaining Season Days	80
Pro Expenses Per Days	541 641 $
Pro Estimated Expenses	43 331 280 $
Farm Remaining Season Days	75
Farm Expenses Per Days	10 660 $
Farm Estimated Expenses	799 500 $
Estimated Season Expenses	44 130 780 $
Season Salary Cap	81 318 716 $
Estimate Under Maximum Salary Cap of 82 500 000 $	1 181 284 $
Estimate Over Minimum Salary Cap of 63 000 000 $	18 318 716 $
Current Bank Account	18 306 592 $
Projected Bank Account	(1 720 728 $)

Pro Players Salaries
Jonathan Toews	10 500 000 $ (3)
Andrei Vasilevskiy	9 490 000 $ (5)
Nate Schmidt	5 950 000 $ (4)
William Karlsson	5 900 000 $ (4)
Jordan Eberle	5 500 000 $ (4)
Colton Parayko	5 500 000 $ (2)
Jaden Schwartz	5 350 000 $ (1)
Tyler Toffoli	4 250 000 $ (4)
Olli Maatta	4 083 333 $ (2)
Max Domi	3 150 000 $ (1)
Robby Fabbri	2 950 000 $ (2)
Jake McCabe	2 850 000 $ (1)
Miles Wood	2 750 000 $ (2)
Ondrej Kase	2 600 000 $ (1)
Kurtis MacDermid (1 Way Contract)	1 400 000 $ (1)
-1 Way Contract Salary Cap :	1 400 000 $
Cody Ceci	1 250 000 $ (1)
Robert Hagg	1 150 000 $ (1)
Pheonix Copley	1 100 000 $ (2)
Nick Cousins	1 000 000 $ (1)
Oskar Lindblom	925 000 $ (1)
Barclay Goodrow	925 000 $ (1)
Nick Suzuki	863 333 $ (2)
Matt Puempel	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 80 186 666 $
Year 2021 : 58 836 666 $
Year 2022 : 41 590 000 $
Year 2023 : 31 090 000 $
Salary Average Commitment
Year 2020 : 78 446 666 $
Year 2021 : 59 196 666 $
Year 2022 : 41 950 000 $
Year 2023 : 31 450 000 $
Salary Cap with 1 Way Contract
Year 2020 : 80 186 666 $
Year 2021 : 58 836 666 $
Year 2022 : 41 590 000 $
Year 2023 : 31 090 000 $

Farm Players Salaries
Alexander Yelesin	92 500 $ (1)
Lukas Elvenes	90 333 $ (1)
Ryan Bednard	81 750 $ (2)
Oskar Steen	80 917 $ (1)
Jan Drozg	80 917 $ (1)
William Bitten	80 500 $ (1)
Jason Robertson	79 500 $ (1)
Bob Carpenter	79 200 $ (1)
Adam Mascherin	77 500 $ (2)
Turner Elson	72 500 $ (1)
Erik Burgdoerfer	70 000 $ (1)
Joe Hicketts	70 000 $ (1)
Brandon Baddock	70 000 $ (1)
JC Lipon	70 000 $ (1)
Dysin Mayo	70 000 $ (1)
Marko Dano	70 000 $ (1)
Andrew Agozzino	70 000 $ (1)
Ryan Haggerty	67 500 $ (1)
Peter Quenneville	50 000 $ (1)
Giorgio Estephan	50 000 $ (1)
Maxim Lamarche	0 $ (0)
Ryan Olsen	0 $ (0)
Brendan Woods	0 $ (0)
Mitch Hults	0 $ (0)
Julien Nantel	0 $ (0)
Hunter Shinkaruk	0 $ (0)
Total Farm Players	26
Salary Commitment
Year 2020 : 1 473 117 $
Year 2021 : 159 250 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 360 451 $
Year 2021 : 159 250 $
Year 2022 : 0 $
Year 2023 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Long Island Arena
Level 1:	6000 - 100 $ - 4 804 - 80,07%
Level 2:	5000 - 60 $ - 4 745 - 94,90%
Level 3:	2000 - 35 $ - 1 886 - 94,32%
Level 4:	4000 - 20 $ - 3 824 - 95,61%
Luxury :	1000 - 200 $ - 761 - 76,12%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 560 - 77,98%
Farm Level 2:	1000 - 15 $ - 799 - 79,94%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16 021 - 89,01%
Average Income per Game	1 579 205 $
Year to Date Revenue	31 584 105 $
Farm
Home Games Left	20
Average Attendance - %	2 359 - 78,63%
Average Income per Game	99 201 $
Year to Date Revenue	2 083 230 $
Expense
Pro Players Total Salaries	70 249 004 $
Farm Players Total Salaries	1 765 165 $
Coaches Total Salaries	960 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 250 000 $
Pro Year To Date Expenses	34 780 584 $
Farm Year To Date Expenses	888 266 $
Pro Salary Cap To Date	34 780 584 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	33 163 310 $
Farm Estimated Season Revenue	1 984 029 $
Pro Remaining Season Days	80
Pro Expenses Per Days	474 327 $
Pro Estimated Expenses	37 946 160 $
Farm Remaining Season Days	75
Farm Expenses Per Days	12 587 $
Farm Estimated Expenses	944 025 $
Estimated Season Expenses	38 890 185 $
Season Salary Cap	75 459 004 $
Estimate Under Maximum Salary Cap of 82 500 000 $	7 040 996 $
Estimate Over Minimum Salary Cap of 63 000 000 $	12 459 004 $
Current Bank Account	61 169 674 $
Projected Bank Account	57 426 828 $

Pro Players Salaries
Roman Josi	9 059 000 $ (3)
Vladimir Tarasenko	7 500 000 $ (3)
Mathew Dumba	6 000 000 $ (3)
Timo Meier	6 000 000 $ (3)
Brandon Saad	6 000 000 $ (1)
Kyle Palmieri	4 650 000 $ (1)
Marcus Johansson	4 500 000 $ (1)
Jake Gardiner	4 050 000 $ (3)
Corey Crawford	3 900 000 $ (2)
Will Butcher	3 733 333 $ (2)
Riley Nash	2 750 000 $ (1)
Jordie Benn	2 000 000 $ (1)
Justin Schultz	2 000 000 $ (1)
Sonny Milano	1 700 000 $ (2)
Blake Lizotte	925 005 $ (1)
Drake Batherson	875 000 $ (2)
Chris Mueller	850 000 $ (1)
Christian Fischer	821 666 $ (1)
Alex Stalock	785 000 $ (2)
Justin Bailey	750 000 $ (1)
Gemel Smith	700 000 $ (1)
Evan Rodrigues	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 70 249 004 $
Year 2021 : 43 602 333 $
Year 2022 : 32 609 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 47 190 004 $
Year 2021 : 29 643 333 $
Year 2022 : 16 550 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 70 249 004 $
Year 2021 : 43 602 333 $
Year 2022 : 32 609 000 $
Year 2023 : 0 $

Farm Players Salaries
Michael Anderson	92 500 $ (1)
Yegor Korshkov	92 500 $ (1)
Par Lindholm	85 000 $ (1)
Michael Spacek	85 000 $ (1)
Jacob Pritchard	84 250 $ (1)
Charles Hudon	80 000 $ (1)
Kasper Bjorkqvist	79 250 $ (1)
Matthew Villalta	77 833 $ (2)
Joni Tuulola	76 750 $ (1)
Joona Koppanen	75 333 $ (2)
Justin Dowling	75 000 $ (1)
Nicholas Caamano	73 833 $ (2)
Michael Bunting	73 750 $ (1)
Jacob Middleton	73 500 $ (1)
Mathieu Olivier	73 000 $ (1)
Steven Lorentz	72 833 $ (1)
Logan Shaw	72 500 $ (2)
Josef Korenar	72 333 $ (2)
Justin Scott	70 000 $ (1)
Patrick Sieloff	70 000 $ (1)
Ryan Lomberg	70 000 $ (1)
Joel Persson	70 000 $ (1)
Emil Djuse	70 000 $ (3)
Evan McEneny	0 $ (0)
Kerby Rychel	0 $ (0)
Total Farm Players	25
Salary Commitment
Year 2020 : 1 765 165 $
Year 2021 : 441 832 $
Year 2022 : 70 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 714 665 $
Year 2021 : 439 332 $
Year 2022 : 70 000 $
Year 2023 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	No Name Arena
Level 1:	6000 - 95 $ - 5 700 - 95,00%
Level 2:	5000 - 60 $ - 4 829 - 96,57%
Level 3:	2000 - 45 $ - 1 378 - 68,90%
Level 4:	4000 - 27 $ - 2 654 - 66,36%
Luxury :	1000 - 210 $ - 716 - 71,59%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 24 $ - 1 983 - 99,17%
Farm Level 2:	1000 - 10 $ - 986 - 98,56%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	15 277 - 84,87%
Average Income per Game	1 661 697 $
Year to Date Revenue	33 233 946 $
Farm
Home Games Left	21
Average Attendance - %	2 969 - 98,97%
Average Income per Game	85 614 $
Year to Date Revenue	1 712 272 $
Expense
Pro Players Total Salaries	63 514 642 $
Farm Players Total Salaries	1 590 161 $
Coaches Total Salaries	3 560 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 937 500 $
Pro Year To Date Expenses	30 892 483 $
Farm Year To Date Expenses	781 747 $
Pro Salary Cap To Date	30 892 483 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 895 643 $
Farm Estimated Season Revenue	1 797 886 $
Pro Remaining Season Days	80
Pro Expenses Per Days	446 764 $
Pro Estimated Expenses	35 741 120 $
Farm Remaining Season Days	75
Farm Expenses Per Days	11 380 $
Farm Estimated Expenses	853 500 $
Estimated Season Expenses	36 594 620 $
Season Salary Cap	70 012 142 $
Estimate Under Maximum Salary Cap of 82 500 000 $	12 487 858 $
Estimate Over Minimum Salary Cap of 63 000 000 $	7 012 142 $
Current Bank Account	65 606 718 $
Projected Bank Account	65 705 627 $

Pro Players Salaries
James van Riemsdyk	7 000 000 $ (3)
Nathan MacKinnon	6 300 000 $ (1)
Josh Morrissey	6 250 000 $ (5)
Kyle Turris	6 000 000 $ (2)
Josh Manson	4 100 000 $ (2)
Erik Gudbranson	4 000 000 $ (1)
Brett Pesce	3 675 000 $ (2)
Jonathan Ericsson	3 400 000 $ (1)
Victor Olofsson	3 050 000 $ (2)
Jonathan Bernier	3 000 000 $ (1)
Andreas Athanasiou	3 000 000 $ (1)
Colton Sissons	2 857 143 $ (4)
Wayne Simmonds	2 000 000 $ (1)
William Carrier	1 400 000 $ (4)
Zach Aston-Reese	1 000 000 $ (1)
Janne Kuokkanen	925 000 $ (1)
Mackenzie Blackwood	913 333 $ (3)
Troy Brouwer	900 000 $ (1)
Filip Chytil	894 166 $ (1)
Mark Pysyk	750 000 $ (1)
Mike Sgarbossa	700 000 $ (1)
Nate Prosser	700 000 $ (1)
Dakota Mermis	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 63 514 642 $
Year 2021 : 37 132 143 $
Year 2022 : 20 307 143 $
Year 2023 : 10 507 143 $
Salary Average Commitment
Year 2020 : 53 458 252 $
Year 2021 : 17 124 919 $
Year 2022 : 11 270 476 $
Year 2023 : 3 357 143 $
Salary Cap with 1 Way Contract
Year 2020 : 63 514 642 $
Year 2021 : 35 245 476 $
Year 2022 : 18 420 476 $
Year 2023 : 10 507 143 $

Farm Players Salaries
Thomas Hickey	250 000 $ (2)
Troy Terry	145 000 $ (3)
Brett Ritchie	100 000 $ (1)
Mat Robson	92 500 $ (2)
Jordan Gross	92 500 $ (1)
Reese Johnson	88 083 $ (1)
Rem Pitlick	87 413 $ (1)
Axel Jonsson-Fjallby	86 000 $ (2)
Tobias Geisser	80 333 $ (2)
Logan Day	75 000 $ (1)
Drake Rymsha	73 333 $ (2)
Luke Gazdic	70 000 $ (1)
Evan Weinger	70 000 $ (1)
Anton Forsberg	70 000 $ (1)
Hubert Labrie	70 000 $ (1)
Chris Bigras	70 000 $ (1)
Frederick Gaudreau	70 000 $ (1)
Tanner MacMaster	0 $ (0)
Total Farm Players	18
Salary Commitment
Year 2020 : 1 590 162 $
Year 2021 : 727 166 $
Year 2022 : 145 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 542 749 $
Year 2021 : 674 666 $
Year 2022 : 92 500 $
Year 2023 : 0 $

Kings

Kings is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hollywood Garden
Level 1:	6000 - 90 $ - 5 782 - 96,37%
Level 2:	5000 - 50 $ - 4 885 - 97,69%
Level 3:	2000 - 30 $ - 1 976 - 98,79%
Level 4:	4000 - 10 $ - 3 999 - 99,98%
Luxury :	1000 - 160 $ - 978 - 97,80%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 510 - 75,49%
Farm Level 2:	1000 - 15 $ - 793 - 79,30%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	17 619 - 97,89%
Average Income per Game	1 520 338 $
Year to Date Revenue	30 406 757 $
Farm
Home Games Left	21
Average Attendance - %	2 303 - 76,76%
Average Income per Game	96 457 $
Year to Date Revenue	1 929 139 $
Expense
Pro Players Total Salaries	82 226 203 $
Farm Players Total Salaries	2 086 949 $
Coaches Total Salaries	740 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	38 059 007 $
Farm Year To Date Expenses	1 072 158 $
Pro Salary Cap To Date	38 059 007 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 927 095 $
Farm Estimated Season Revenue	2 025 596 $
Pro Remaining Season Days	80
Pro Expenses Per Days	552 175 $
Pro Estimated Expenses	44 174 000 $
Farm Remaining Season Days	75
Farm Expenses Per Days	14 944 $
Farm Estimated Expenses	1 120 800 $
Estimated Season Expenses	45 294 800 $
Season Salary Cap	82 966 203 $
Estimate Under Maximum Salary Cap of 82 500 000 $	-466 203 $
Estimate Over Minimum Salary Cap of 63 000 000 $	19 966 203 $
Current Bank Account	4 260 124 $
Projected Bank Account	(7 081 985 $)

Pro Players Salaries
Artemi Panarin	11 600 000 $ (4)
Alex Ovechkin	9 538 000 $ (1)
Shea Weber	7 857 143 $ (2)
Tomas Hertl	5 625 000 $ (2)
Jamie Benn	5 500 000 $ (2)
Semyon Varlamov	5 000 000 $ (3)
Danny DeKeyser	5 000 000 $ (2)
Alex Goligoski	4 475 000 $ (1)
Devan Dubnyk	4 333 333 $ (1)
Jeff Carter	4 272 727 $ (2)
Jonas Brodin	4 166 667 $ (1)
Alexander Radulov	3 125 000 $ (2)
Michael Del Zotto	2 750 000 $ (1)
Artturi Lehkonen	2 400 000 $ (1)
Carter Rowney	1 133 333 $ (1)
Sean Kuraly	1 000 000 $ (1)
Jayson Megna	1 000 000 $ (1)
Tage Thompson	925 000 $ (1)
Nikolay Goldobin	900 000 $ (1)
Zack MacEwen	825 000 $ (2)
Luke Schenn	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 82 226 203 $
Year 2021 : 48 804 870 $
Year 2022 : 16 600 000 $
Year 2023 : 11 600 000 $
Salary Average Commitment
Year 2020 : 63 350 870 $
Year 2021 : 44 000 870 $
Year 2022 : 16 600 000 $
Year 2023 : 11 600 000 $
Salary Cap with 1 Way Contract
Year 2020 : 82 226 203 $
Year 2021 : 48 804 870 $
Year 2022 : 16 600 000 $
Year 2023 : 11 600 000 $

Farm Players Salaries
Klim Kostin	113 700 $ (1)
Jimmy Howard	100 000 $ (1)
Tom McCollum	95 000 $ (1)
Ryan Kuffner	92 500 $ (1)
Taro Hirose	92 500 $ (1)
Jordan Szwarz	90 000 $ (1)
Dale Weise	85 000 $ (1)
Carl Dahlstrom	85 000 $ (1)
Mikael Hakkarainen	82 584 $ (1)
Otto Somppi	76 333 $ (2)
Mikhail Berdin	75 833 $ (2)
Christian Jaros	75 500 $ (1)
Alexandre Alain	75 333 $ (2)
Vladislav Kamenev	75 000 $ (1)
Parker Kelly	72 667 $ (1)
Wacey Hamilton	70 000 $ (1)
Paul Ladue	70 000 $ (1)
Dillon Heatherington	70 000 $ (1)
Joel Hanley	70 000 $ (1)
Matthew Ford	70 000 $ (1)
Peter Stoykewych	70 000 $ (1)
Kevin Davis	70 000 $ (1)
Zac Rinaldo	70 000 $ (1)
Jared Coreau	70 000 $ (1)
Adam Clendening	70 000 $ (1)
Eddie Wittchow	50 000 $ (1)
Andrew Shortridge	50 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 2020 : 2 086 950 $
Year 2021 : 227 499 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 079 450 $
Year 2021 : 227 499 $
Year 2022 : 0 $
Year 2023 : 0 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hellgates Center
Level 1:	6000 - 100 $ - 4 660 - 77,67%
Level 2:	5000 - 60 $ - 4 672 - 93,44%
Level 3:	2000 - 35 $ - 1 919 - 95,96%
Level 4:	4000 - 20 $ - 3 756 - 93,90%
Luxury :	1000 - 200 $ - 761 - 76,10%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 550 - 77,48%
Farm Level 2:	1000 - 15 $ - 794 - 79,44%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	15 768 - 87,60%
Average Income per Game	1 550 800 $
Year to Date Revenue	31 016 004 $
Farm
Home Games Left	20
Average Attendance - %	2 344 - 78,13%
Average Income per Game	98 567 $
Year to Date Revenue	2 069 909 $
Expense
Pro Players Total Salaries	68 667 777 $
Farm Players Total Salaries	2 054 557 $
Coaches Total Salaries	857 500 $
Luxury Taxe Total	0 $
Special Salary Cap Value	7 925 000 $
Pro Year To Date Expenses	31 942 512 $
Farm Year To Date Expenses	1 055 330 $
Pro Salary Cap To Date	31 942 512 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 566 804 $
Farm Estimated Season Revenue	1 971 342 $
Pro Remaining Season Days	80
Pro Expenses Per Days	463 102 $
Pro Estimated Expenses	37 048 160 $
Farm Remaining Season Days	75
Farm Expenses Per Days	14 583 $
Farm Estimated Expenses	1 093 725 $
Estimated Season Expenses	38 141 885 $
Season Salary Cap	77 450 277 $
Estimate Under Maximum Salary Cap of 82 500 000 $	5 049 723 $
Estimate Over Minimum Salary Cap of 63 000 000 $	14 450 277 $
Current Bank Account	36 052 862 $
Projected Bank Account	32 449 123 $

Pro Players Salaries
Sergei Bobrovsky	10 000 000 $ (3)
Jeff Skinner	9 000 000 $ (3)
Jared Spurgeon	7 575 000 $ (4)
Alex DeBrincat	6 400 000 $ (3)
Jordan Staal	6 000 000 $ (3)
Calvin de Haan	4 550 000 $ (2)
Bryan Rust	3 500 000 $ (2)
Alexander Kerfoot	3 500 000 $ (3)
Mark Giordano	3 375 000 $ (2)
Michal Kempny	2 500 000 $ (2)
Pavel Francouz	2 000 000 $ (2)
Josh Anderson	1 850 000 $ (1)
Matt Irwin	1 250 000 $ (1)
Jonathon Merrill	925 000 $ (1)
Dominik Kahun (Out of Payroll)	925 000 $ (1)
Jimmy Vesey	900 000 $ (1)
Sam Steel	863 333 $ (1)
Roope Hintz	811 667 $ (1)
Adam Gaudette	777 777 $ (1)
Conor Garland	775 000 $ (1)
Andrew Mangiapane	715 000 $ (1)
Luca Sbisa	700 000 $ (1)
Chad Ruhwedel	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 69 592 777 $
Year 2021 : 58 400 000 $
Year 2022 : 42 475 000 $
Year 2023 : 7 575 000 $
Salary Average Commitment
Year 2020 : 60 504 443 $
Year 2021 : 47 518 333 $
Year 2022 : 29 528 333 $
Year 2023 : 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 69 592 777 $
Year 2021 : 58 400 000 $
Year 2022 : 42 475 000 $
Year 2023 : 7 575 000 $

Farm Players Salaries
Steven Fogarty	100 000 $ (1)
Simon Holmstrom	92 500 $ (1)
Oliver Wahlstrom	92 500 $ (1)
Grant Hutton (Out of Payroll)	92 500 $ (1)
Jack Hughes	92 500 $ (2)
Cooper Marody	92 500 $ (2)
Igor Shesterkin	92 500 $ (2)
Nicolas Beaudin	89 417 $ (1)
Evan Bouchard	89 417 $ (1)
Vitaly Abramov	87 500 $ (2)
Sheldon Rempal	87 413 $ (1)
Cal O'Reilly	80 000 $ (1)
Mac Hollowell	79 977 $ (1)
Ivan Chekhovich	77 667 $ (2)
Morgan Geekie	76 333 $ (2)
Kyle Capobianco	74 500 $ (1)
Cliff Pu	74 500 $ (2)
Luke Green	74 500 $ (2)
Rudolfs Balcers	73 500 $ (1)
Matthew Phillips	73 333 $ (2)
Zach Whitecloud	72 500 $ (2)
Carl Grundstrom	71 500 $ (2)
Brogan Rafferty	70 000 $ (1)
Daniel Brickley	70 000 $ (1)
Gustav Forsling	70 000 $ (1)
Nikolay Prokhorkin	50 000 $ (1)
Zach Sawchenko	50 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 2020 : 2 147 056 $
Year 2021 : 885 333 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 178 468 $
Year 2021 : 905 333 $
Year 2022 : 0 $
Year 2023 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Baseball Stadium
Level 1:	6000 - 85 $ - 5 826 - 97,11%
Level 2:	5000 - 75 $ - 3 289 - 65,79%
Level 3:	2000 - 55 $ - 1 097 - 54,84%
Level 4:	4000 - 40 $ - 1 805 - 45,13%
Luxury :	1000 - 150 $ - 968 - 96,85%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 524 - 76,20%
Farm Level 2:	1000 - 15 $ - 770 - 77,05%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	12 986 - 72,15%
Average Income per Game	1 519 426 $
Year to Date Revenue	30 388 528 $
Farm
Home Games Left	20
Average Attendance - %	2 295 - 76,49%
Average Income per Game	96 702 $
Year to Date Revenue	2 030 735 $
Expense
Pro Players Total Salaries	74 886 666 $
Farm Players Total Salaries	1 665 472 $
Coaches Total Salaries	1 457 500 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	34 889 133 $
Farm Year To Date Expenses	1 068 961 $
Pro Salary Cap To Date	34 889 133 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 907 954 $
Farm Estimated Season Revenue	1 934 033 $
Pro Remaining Season Days	80
Pro Expenses Per Days	505 294 $
Pro Estimated Expenses	40 423 520 $
Farm Remaining Season Days	75
Farm Expenses Per Days	15 279 $
Farm Estimated Expenses	1 145 925 $
Estimated Season Expenses	41 569 445 $
Season Salary Cap	76 344 166 $
Estimate Under Maximum Salary Cap of 82 500 000 $	6 155 834 $
Estimate Over Minimum Salary Cap of 63 000 000 $	13 344 166 $
Current Bank Account	32 863 917 $
Projected Bank Account	25 136 459 $

Pro Players Salaries
Tyler Seguin	9 850 000 $ (4)
Ryan Nugent-Hopkins	6 000 000 $ (1)
Johnny Boychuk	6 000 000 $ (2)
Nick Foligno	5 500 000 $ (1)
Jakob Silfverberg	5 250 000 $ (4)
Jon Marchessault	5 000 000 $ (5)
T.J. Brodie	4 650 000 $ (1)
Braden Holtby	4 000 000 $ (1)
Colin Miller	3 875 000 $ (1)
Matt Murray	3 750 000 $ (1)
Ryan Dzingel	3 375 000 $ (1)
Andrew Cogliano	3 250 000 $ (1)
Radko Gudas	2 500 000 $ (3)
Mikko Koivu	1 750 000 $ (1)
Cedric Paquette	1 650 000 $ (1)
Michael Stone	1 500 000 $ (1)
Andrej Sekera	1 500 000 $ (2)
Chris Wagner	1 350 000 $ (3)
Nicolas Deslauriers	1 000 000 $ (2)
Brett Howden	863 333 $ (1)
Riley Stillman	773 333 $ (2)
Teddy Blueger	750 000 $ (1)
Andrew Hammond	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 74 886 666 $
Year 2021 : 33 223 333 $
Year 2022 : 23 950 000 $
Year 2023 : 20 100 000 $
Salary Average Commitment
Year 2020 : 54 436 667 $
Year 2021 : 19 023 334 $
Year 2022 : 15 000 001 $
Year 2023 : 10 250 001 $
Salary Cap with 1 Way Contract
Year 2020 : 74 886 666 $
Year 2021 : 33 223 333 $
Year 2022 : 23 950 000 $
Year 2023 : 20 100 000 $

Farm Players Salaries
Stuart Skinner	87 500 $ (2)
Cory Conacher	85 000 $ (1)
Niclas Almari	80 917 $ (1)
Sean Durzi	80 917 $ (1)
Eric Tangradi	80 000 $ (1)
Joseph Woll	80 000 $ (2)
Mason Jobst	79 250 $ (1)
Marian Studenic	77 583 $ (1)
Maksim Sushko	77 500 $ (1)
Ross Colton	76 750 $ (1)
Alexander True	76 333 $ (1)
Jordy Bellerive	73 334 $ (1)
Parker Wotherspoon	73 222 $ (1)
Colby Cave	70 000 $ (1)
Travis St. Denis	70 000 $ (1)
Nick DeSimone	70 000 $ (1)
Dalton Prout	70 000 $ (1)
Boo Nieves	70 000 $ (1)
Colby Sissons	69 667 $ (2)
Matt Donovan	67 500 $ (1)
Brett Murray	50 000 $ (1)
Jani Hakanpaa	50 000 $ (1)
Thomas Di Pauli	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2020 : 1 665 473 $
Year 2021 : 237 167 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 595 473 $
Year 2021 : 237 167 $
Year 2022 : 0 $
Year 2023 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 110 $ - 4 275 - 71,25%
Level 2:	5000 - 65 $ - 3 739 - 74,79%
Level 3:	2000 - 45 $ - 1 401 - 70,04%
Level 4:	4000 - 22 $ - 3 798 - 94,95%
Luxury :	1000 - 225 $ - 669 - 66,93%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 25 $ - 1 963 - 98,15%
Farm Level 2:	1000 - 12 $ - 968 - 96,80%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	13 882 - 77,12%
Average Income per Game	1 505 623 $
Year to Date Revenue	30 112 461 $
Farm
Home Games Left	20
Average Attendance - %	2 931 - 97,70%
Average Income per Game	90 430 $
Year to Date Revenue	1 899 039 $
Expense
Pro Players Total Salaries	72 066 388 $
Farm Players Total Salaries	1 642 080 $
Coaches Total Salaries	672 600 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	33 326 042 $
Farm Year To Date Expenses	853 993 $
Pro Salary Cap To Date	32 241 042 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 618 084 $
Farm Estimated Season Revenue	1 808 609 $
Pro Remaining Season Days	80
Pro Expenses Per Days	484 443 $
Pro Estimated Expenses	38 755 440 $
Farm Remaining Season Days	75
Farm Expenses Per Days	11 825 $
Farm Estimated Expenses	886 875 $
Estimated Season Expenses	39 642 315 $
Season Salary Cap	72 413 988 $
Estimate Under Maximum Salary Cap of 82 500 000 $	10 086 012 $
Estimate Over Minimum Salary Cap of 63 000 000 $	9 413 988 $
Current Bank Account	16 718 443 $
Projected Bank Account	10 502 821 $

Pro Players Salaries
Logan Couture	8 000 000 $ (4)
Mike Hoffman	7 000 000 $ (1)
Joe Pavelski	7 000 000 $ (2)
Ilya Kovalchuk	6 990 000 $ (1)
Nikolaj Ehlers	6 000 000 $ (3)
Hampus Lindholm	5 205 556 $ (2)
Brandon Tanev	3 500 000 $ (4)
Petr Mrazek	3 125 000 $ (1)
Derek Ryan	3 125 000 $ (1)
Anders Nilsson	2 600 000 $ (1)
Alex Iafallo	2 425 000 $ (1)
Blake Comeau	2 400 000 $ (1)
Troy Stecher (Out of Payroll)	2 325 000 $ (1)
Mattias Janmark	2 300 000 $ (1)
Mikhail Sergachev	1 744 166 $ (1)
Ben Hutton	1 500 000 $ (1)
Jake Debrusk	1 288 333 $ (1)
Dmitry Kulikov	1 150 000 $ (1)
Andrei Svechnikov	925 000 $ (1)
Kaapo Kakko	925 000 $ (2)
Travis Dermott	863 333 $ (1)
Oscar Fantenberg	850 000 $ (1)
Jesper Bratt	825 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 72 066 388 $
Year 2021 : 30 630 556 $
Year 2022 : 17 500 000 $
Year 2023 : 11 500 000 $
Salary Average Commitment
Year 2020 : 65 910 554 $
Year 2021 : 25 524 722 $
Year 2022 : 12 394 166 $
Year 2023 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 72 066 388 $
Year 2021 : 30 630 556 $
Year 2022 : 17 500 000 $
Year 2023 : 11 500 000 $

Farm Players Salaries
Vili Saarijarvi	93 000 $ (1)
Brandon Hickey	92 500 $ (1)
Nicolas Meloche	92 500 $ (1)
Timothy Liljegren	89 417 $ (1)
Evgeny Svechnikov	87 413 $ (1)
Nolan Vesey	81 750 $ (1)
Matthew Highmore	77 583 $ (1)
Mason Marchment	76 750 $ (1)
Ben Gleason	76 167 $ (2)
Nick Shore	75 000 $ (1)
Michael Mersch	70 000 $ (1)
Nathan Walker	70 000 $ (1)
Andrew MacWilliam	70 000 $ (1)
Carter Camper	70 000 $ (2)
Spencer Martin (Out of Payroll)	70 000 $ (1)
Ryan Stanton	70 000 $ (1)
Fredrik Claesson	70 000 $ (1)
Rinat Valiev	70 000 $ (1)
Keegan Lowe	70 000 $ (1)
Matt Petgrave	70 000 $ (2)
Michael McCarron (Out of Payroll)	70 000 $ (1)
Evan Polei	50 000 $ (1)
Anthony Louis	50 000 $ (1)
Ryan Horvat	0 $ (0)
Zac Leslie	0 $ (0)
Josiah Didier	0 $ (0)
Emile Poirier	0 $ (0)
Total Farm Players	27
Salary Commitment
Year 2020 : 1 712 080 $
Year 2021 : 216 167 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 342 080 $
Year 2021 : 216 167 $
Year 2022 : 0 $
Year 2023 : 0 $

Maroons

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Verdun
Level 1:	6000 - 100 $ - 4 688 - 78,13%
Level 2:	5000 - 60 $ - 4 731 - 94,63%
Level 3:	2000 - 35 $ - 1 922 - 96,10%
Level 4:	4000 - 20 $ - 3 856 - 96,40%
Luxury :	1000 - 200 $ - 734 - 73,43%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 506 - 75,32%
Farm Level 2:	1000 - 15 $ - 770 - 76,97%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	15 932 - 88,51%
Average Income per Game	1 555 440 $
Year to Date Revenue	31 108 794 $
Farm
Home Games Left	21
Average Attendance - %	2 276 - 75,87%
Average Income per Game	95 764 $
Year to Date Revenue	1 915 283 $
Expense
Pro Players Total Salaries	73 734 756 $
Farm Players Total Salaries	1 174 867 $
Coaches Total Salaries	860 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 250 000 $
Pro Year To Date Expenses	34 261 426 $
Farm Year To Date Expenses	652 144 $
Pro Salary Cap To Date	34 261 426 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 664 234 $
Farm Estimated Season Revenue	2 011 047 $
Pro Remaining Season Days	80
Pro Expenses Per Days	496 898 $
Pro Estimated Expenses	39 751 840 $
Farm Remaining Season Days	75
Farm Expenses Per Days	8 516 $
Farm Estimated Expenses	638 700 $
Estimated Season Expenses	40 390 540 $
Season Salary Cap	77 844 756 $
Estimate Under Maximum Salary Cap of 82 500 000 $	4 655 244 $
Estimate Over Minimum Salary Cap of 63 000 000 $	14 844 756 $
Current Bank Account	45 483 460 $
Projected Bank Account	39 768 201 $

Pro Players Salaries
Jacob Trouba	8 000 000 $ (4)
Matthew Tkachuk	7 000 000 $ (2)
Mikko Koskinen	6 999 999 $ (1)
Ryan McDonagh	6 750 000 $ (4)
John Gibson	6 400 000 $ (4)
Nick Schmaltz	5 850 000 $ (4)
Esa Lindell	5 800 000 $ (4)
Bo Horvat	5 500 000 $ (3)
Cal Clutterbuck	3 500 000 $ (2)
Pierre-Luc Dubois	3 394 166 $ (1)
Jay Beagle	3 000 000 $ (2)
Carl Gunnarsson	1 750 000 $ (1)
Nick Ritchie	1 498 925 $ (1)
Nicolas Aube-Kubel	1 075 000 $ (2)
Casey Mittelstadt	925 000 $ (1)
Rasmus Sandin	925 000 $ (2)
Kieffer Bellows	894 166 $ (2)
Filip Zadina	875 000 $ (2)
John Hayden	750 000 $ (1)
Brian Pinho	750 000 $ (2)
Vince Dunn	722 500 $ (1)
Dylan McIlrath	700 000 $ (1)
Frederik Gauthier	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 73 734 756 $
Year 2021 : 56 319 166 $
Year 2022 : 38 300 000 $
Year 2023 : 32 800 000 $
Salary Average Commitment
Year 2020 : 67 984 756 $
Year 2021 : 50 569 166 $
Year 2022 : 31 550 000 $
Year 2023 : 26 300 000 $
Salary Cap with 1 Way Contract
Year 2020 : 73 734 756 $
Year 2021 : 56 319 166 $
Year 2022 : 38 300 000 $
Year 2023 : 32 800 000 $

Farm Players Salaries
Keegan Kolesar	90 500 $ (1)
Kristian Vesalainen	87 500 $ (2)
Noah Juulsen	86 333 $ (1)
Ryan McLeod	83 417 $ (1)
Lucas Carlsson	79 250 $ (2)
Andy Andreoff	75 000 $ (1)
Skyler McKenzie	74 167 $ (2)
Manuel Wiederer	73 700 $ (1)
Ethan Prow	72 500 $ (1)
Jack Rodewald	72 500 $ (1)
Philippe Desrosiers	70 000 $ (1)
Hunter Warner	70 000 $ (1)
Colby Williams	70 000 $ (1)
Tyler Wotherspoon	70 000 $ (1)
Beau Bennett	50 000 $ (1)
Anton Karlsson	50 000 $ (1)
Total Farm Players	16
Salary Commitment
Year 2020 : 1 174 867 $
Year 2021 : 240 917 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 174 867 $
Year 2021 : 240 917 $
Year 2022 : 0 $
Year 2023 : 0 $

Nordiques

Nordiques is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisee
Level 1:	6000 - 80 $ - 5 851 - 97,52%
Level 2:	5000 - 50 $ - 4 831 - 96,61%
Level 3:	2000 - 25 $ - 1 971 - 98,53%
Level 4:	4000 - 10 $ - 4 000 - 100,00%
Luxury :	1000 - 160 $ - 972 - 97,24%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 25 $ - 1 964 - 98,21%
Farm Level 2:	1000 - 10 $ - 984 - 98,39%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	17 625 - 97,91%
Average Income per Game	1 422 154 $
Year to Date Revenue	28 443 071 $
Farm
Home Games Left	21
Average Attendance - %	2 948 - 98,27%
Average Income per Game	87 826 $
Year to Date Revenue	1 756 516 $
Expense
Pro Players Total Salaries	53 242 332 $
Farm Players Total Salaries	1 580 834 $
Coaches Total Salaries	660 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 550 000 $
Pro Year To Date Expenses	31 813 385 $
Farm Year To Date Expenses	819 357 $
Pro Salary Cap To Date	31 813 385 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 865 225 $
Farm Estimated Season Revenue	1 844 342 $
Pro Remaining Season Days	80
Pro Expenses Per Days	358 949 $
Pro Estimated Expenses	28 715 920 $
Farm Remaining Season Days	75
Farm Expenses Per Days	11 316 $
Farm Estimated Expenses	848 700 $
Estimated Season Expenses	29 564 620 $
Season Salary Cap	57 452 332 $
Estimate Under Maximum Salary Cap of 82 500 000 $	25 047 668 $
Estimate Over Minimum Salary Cap of 63 000 000 $	-5 547 668 $
Current Bank Account	49 905 760 $
Projected Bank Account	52 050 707 $

Pro Players Salaries
Sebastian Aho	8 454 000 $ (4)
Brent Seabrook (Out of Payroll)	6 999 999 $ (2)
Craig Anderson	6 999 999 $ (2)
David Backes	6 000 000 $ (1)
Brandon Dubinsky	5 850 000 $ (1)
Tyler Johnson (Out of Payroll)	5 000 000 $ (2)
Alexander Wennberg (Out of Payroll)	4 900 000 $ (2)
Shayne Gostisbehere	4 500 000 $ (2)
Justin Abdelkader	4 250 000 $ (2)
Mathieu Perreault	4 125 000 $ (1)
Travis Sanheim	3 250 000 $ (1)
Justin Holl	2 000 000 $ (1)
Kirby Dach	925 000 $ (2)
Joel Farabee	925 000 $ (2)
Lawrence Pilut	925 000 $ (1)
Dan Vladar	750 000 $ (3)
Cole Schneider	750 000 $ (1)
Hudson Fasching	737 500 $ (1)
Joel L'Esperance	722 500 $ (1)
C.J. Smith	700 000 $ (1)
Brent Pedersen	700 000 $ (1)
Philippe Myers	678 333 $ (3)
Total Pro Players	22
Salary Commitment
Year 2020 : 70 142 331 $
Year 2021 : 46 253 998 $
Year 2022 : 11 754 000 $
Year 2023 : 8 454 000 $
Salary Average Commitment
Year 2020 : 60 517 331 $
Year 2021 : 44 382 331 $
Year 2022 : 9 882 333 $
Year 2023 : 8 454 000 $
Salary Cap with 1 Way Contract
Year 2020 : 70 142 331 $
Year 2021 : 44 382 331 $
Year 2022 : 9 882 333 $
Year 2023 : 8 454 000 $

Farm Players Salaries
Vitali Kravtsov	92 500 $ (1)
Andrew Oglevie	92 500 $ (1)
Ryan Lindgren	92 500 $ (2)
Mitchell Stephens	83 333 $ (1)
Martin Fehervary	80 584 $ (1)
Josh Brook	79 500 $ (1)
Mikhail Vorobyev	78 417 $ (1)
Pat Nagle	75 000 $ (1)
David Ayres	75 000 $ (1)
Eric Knodel	75 000 $ (1)
Calle Rosen	75 000 $ (1)
Kyle Keyser	73 333 $ (3)
Aaron Ness	72 500 $ (1)
Ian McCoshen	70 000 $ (1)
Kevin Czuczman	70 000 $ (1)
Patrick Brown	70 000 $ (1)
Adam Johnson	70 000 $ (1)
Morgan Klimchuk	70 000 $ (1)
Doyle Somerby	70 000 $ (1)
Cavan Fitzgerald	65 667 $ (1)
C.J. Suess	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2020 : 1 580 833 $
Year 2021 : 165 833 $
Year 2022 : 73 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 555 833 $
Year 2021 : 165 833 $
Year 2022 : 73 333 $
Year 2023 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Edmonton Coliseum
Level 1:	6000 - 105 $ - 4 592 - 76,53%
Level 2:	5000 - 65 $ - 3 802 - 76,04%
Level 3:	2000 - 38 $ - 1 867 - 93,33%
Level 4:	4000 - 23 $ - 3 207 - 80,18%
Luxury :	1000 - 190 $ - 774 - 77,37%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 521 - 76,04%
Farm Level 2:	1000 - 15 $ - 791 - 79,09%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	14 241 - 79,12%
Average Income per Game	1 521 213 $
Year to Date Revenue	30 424 256 $
Farm
Home Games Left	20
Average Attendance - %	2 312 - 77,06%
Average Income per Game	96 985 $
Year to Date Revenue	2 036 675 $
Expense
Pro Players Total Salaries	67 562 500 $
Farm Players Total Salaries	1 992 250 $
Coaches Total Salaries	675 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 750 000 $
Pro Year To Date Expenses	32 329 120 $
Farm Year To Date Expenses	990 955 $
Pro Salary Cap To Date	32 329 120 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 945 469 $
Farm Estimated Season Revenue	1 939 690 $
Pro Remaining Season Days	80
Pro Expenses Per Days	454 417 $
Pro Estimated Expenses	36 353 360 $
Farm Remaining Season Days	75
Farm Expenses Per Days	14 257 $
Farm Estimated Expenses	1 069 275 $
Estimated Season Expenses	37 422 635 $
Season Salary Cap	74 987 500 $
Estimate Under Maximum Salary Cap of 82 500 000 $	7 512 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $	11 987 500 $
Current Bank Account	11 347 095 $
Projected Bank Account	7 809 619 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (3)
Bobby Ryan	7 250 000 $ (2)
Kevin Shattenkirk	6 650 000 $ (3)
Kyle Okposo	6 000 000 $ (3)
James Neal	5 750 000 $ (3)
Evgeni Dadonov	5 000 000 $ (3)
Brendan Smith	4 350 000 $ (1)
Thomas Greiss	3 600 000 $ (2)
Brandon Montour	3 387 500 $ (1)
Brenden Dillon	2 250 000 $ (4)
Ryan Miller	2 000 000 $ (1)
Jordan Oesterle (Out of Payroll)	1 400 000 $ (1)
Adam Erne	1 050 000 $ (1)
Christian Djoos	1 000 000 $ (1)
Tomas Nosek	1 000 000 $ (1)
Tyler Motte	975 000 $ (1)
Dennis Gilbert	925 000 $ (2)
Sam Gagner	850 000 $ (1)
Ben Street	850 000 $ (1)
Nathan Gerbe	750 000 $ (2)
Kaapo Kahkonen	725 000 $ (2)
Jordan Nolan	700 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 2020 : 68 962 500 $
Year 2021 : 51 000 000 $
Year 2022 : 37 050 000 $
Year 2023 : 3 900 000 $
Salary Average Commitment
Year 2020 : 65 425 000 $
Year 2021 : 48 412 500 $
Year 2022 : 41 270 000 $
Year 2023 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 68 962 500 $
Year 2021 : 52 100 000 $
Year 2022 : 38 150 000 $
Year 2023 : 2 250 000 $

Farm Players Salaries
Trent Frederic	92 500 $ (1)
Martin Kaut	92 500 $ (2)
Barrett Hayton	89 417 $ (1)
Jake Bean	87 500 $ (2)
Cody Glass	86 333 $ (2)
Owen Tippett	86 333 $ (2)
Haydn Fleury	85 000 $ (1)
Erik Condra	80 000 $ (1)
Leon Gawanke	79 667 $ (1)
Paul Cotter	77 000 $ (1)
Kale Clague	76 167 $ (2)
Hayden Verbeek	75 333 $ (2)
Andy Welinski	75 000 $ (1)
Calvin Pickard	75 000 $ (1)
Austin Poganski	75 000 $ (1)
Garret Sparks	75 000 $ (1)
Cam Dineen	74 500 $ (2)
Alexandre Fortin	70 667 $ (1)
Josh Teves	70 000 $ (1)
Corey Tropp	70 000 $ (1)
Mario Kempe	70 000 $ (1)
Zach Trotman	70 000 $ (1)
Micheal Haley	70 000 $ (1)
Brad Thiessen	70 000 $ (2)
Kole Sherwood	69 333 $ (1)
Gaetan Haas	50 000 $ (1)
Hunter Fejes	0 $ (0)
Kurtis Gabriel	0 $ (0)
Thomas Gregoire	0 $ (0)
Michael Kapla	0 $ (0)
John McCarron	0 $ (0)
Vincent Arseneau	0 $ (0)
Matt Abt	0 $ (0)
Total Farm Players	33
Salary Commitment
Year 2020 : 1 992 250 $
Year 2021 : 648 666 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 992 250 $
Year 2021 : 648 666 $
Year 2022 : 0 $
Year 2023 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Sunrise Arena
Level 1:	6000 - 100 $ - 4 627 - 77,12%
Level 2:	5000 - 60 $ - 4 700 - 93,99%
Level 3:	2000 - 35 $ - 1 919 - 95,97%
Level 4:	4000 - 20 $ - 3 869 - 96,74%
Luxury :	1000 - 200 $ - 748 - 74,85%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 570 - 78,49%
Farm Level 2:	1000 - 15 $ - 780 - 78,03%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	15 864 - 88,13%
Average Income per Game	1 548 057 $
Year to Date Revenue	30 961 130 $
Farm
Home Games Left	21
Average Attendance - %	2 350 - 78,33%
Average Income per Game	99 301 $
Year to Date Revenue	1 986 021 $
Expense
Pro Players Total Salaries	69 268 333 $
Farm Players Total Salaries	2 282 717 $
Coaches Total Salaries	866 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 250 000 $
Pro Year To Date Expenses	32 093 031 $
Farm Year To Date Expenses	1 063 819 $
Pro Salary Cap To Date	31 053 031 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 509 186 $
Farm Estimated Season Revenue	2 085 322 $
Pro Remaining Season Days	80
Pro Expenses Per Days	467 122 $
Pro Estimated Expenses	37 369 760 $
Farm Remaining Season Days	75
Farm Expenses Per Days	16 198 $
Farm Estimated Expenses	1 214 850 $
Estimated Season Expenses	38 584 610 $
Season Salary Cap	71 384 333 $
Estimate Under Maximum Salary Cap of 82 500 000 $	11 115 667 $
Estimate Over Minimum Salary Cap of 63 000 000 $	8 384 333 $
Current Bank Account	41 337 251 $
Projected Bank Account	37 347 149 $

Pro Players Salaries
Mats Zuccarello	6 000 000 $ (3)
Taylor Hall	6 000 000 $ (1)
Tyson Barrie	5 500 000 $ (1)
Pekka Rinne	5 000 000 $ (1)
Vincent Trocheck	4 750 000 $ (2)
Nikita Gusev	4 500 001 $ (1)
Andrew Ladd (1 Way Contract)	4 425 000 $ (1)
-1 Way Contract Salary Cap :	4 425 000 $
Antti Raanta	4 250 000 $ (1)
Trevor Daley	3 166 666 $ (1)
Patrik Nemeth (Out of Payroll)	3 000 000 $ (1)
Matt Moulson	3 000 000 $ (1)
Marcus Foligno	2 875 000 $ (1)
Travis Zajac	2 875 000 $ (1)
Greg Pateryn	2 500 000 $ (1)
Jamie Oleksiak	2 137 500 $ (1)
Rocco Grimaldi	2 000 000 $ (1)
Garnet Hathaway	1 500 000 $ (3)
Josh Archibald	1 500 000 $ (2)
Nathan Beaulieu	1 250 000 $ (2)
Josh Norris	925 000 $ (1)
Jonas Siegenthaler	714 166 $ (1)
Jacob de La Rose	700 000 $ (1)
Marcus Hogberg	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 69 268 333 $
Year 2021 : 15 000 000 $
Year 2022 : 7 500 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 47 393 333 $
Year 2021 : 9 000 000 $
Year 2022 : 7 500 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 69 268 333 $
Year 2021 : 15 000 000 $
Year 2022 : 7 500 000 $
Year 2023 : 0 $

Farm Players Salaries
Aaron Dell	190 000 $ (1)
Jakub Zboril	128 800 $ (1)
Scott Wilson	105 000 $ (1)
Tye Felhaber	92 500 $ (1)
Otto Leskinen	92 500 $ (1)
Bobby Nardella	92 500 $ (1)
Brayden Burke	92 500 $ (2)
Andrew Peeke	91 667 $ (1)
Adam Werner	84 250 $ (2)
Libor Hajek	83 333 $ (2)
Pavel Shen	80 917 $ (1)
Pascal Laberge	78 083 $ (2)
Antoine Morand	77 833 $ (1)
Aleksi Saarela	75 333 $ (1)
Dylan Sikura	75 000 $ (1)
Ville Husso	75 000 $ (2)
Miikka Salomaki	75 000 $ (1)
Anthony Stolarz	75 000 $ (1)
Jonathan Ang	74 500 $ (2)
Joachim Blichfeld	73 667 $ (1)
Bokondji Imama	70 667 $ (1)
Maxim Letunov	70 000 $ (1)
Mike Vecchione	70 000 $ (1)
Dylan Gambrell	70 000 $ (1)
Nolan Stevens	70 000 $ (1)
Jalen Smereck	68 667 $ (1)
Christopher Clapperton	50 000 $ (1)
Clark Bishop	0 $ (0)
Jeff Taylor	0 $ (0)
Jacob Nilsson	0 $ (0)
Jonathan Racine	0 $ (0)
Total Farm Players	31
Salary Commitment
Year 2020 : 2 282 717 $
Year 2021 : 487 666 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 232 717 $
Year 2021 : 437 666 $
Year 2022 : 0 $
Year 2023 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 85 $ - 5 836 - 97,27%
Level 2:	5000 - 60 $ - 4 874 - 97,48%
Level 3:	2000 - 35 $ - 1 943 - 97,13%
Level 4:	4000 - 20 $ - 3 872 - 96,80%
Luxury :	1000 - 180 $ - 952 - 95,16%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 539 - 76,96%
Farm Level 2:	1000 - 15 $ - 784 - 78,38%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	17 476 - 97,09%
Average Income per Game	1 646 784 $
Year to Date Revenue	32 935 687 $
Farm
Home Games Left	21
Average Attendance - %	2 323 - 77,44%
Average Income per Game	97 790 $
Year to Date Revenue	1 955 798 $
Expense
Pro Players Total Salaries	80 008 999 $
Farm Players Total Salaries	1 627 750 $
Coaches Total Salaries	1 567 031 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 539 148 $
Farm Year To Date Expenses	851 234 $
Pro Salary Cap To Date	36 539 148 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 582 471 $
Farm Estimated Season Revenue	2 053 588 $
Pro Remaining Season Days	80
Pro Expenses Per Days	543 040 $
Pro Estimated Expenses	43 443 200 $
Farm Remaining Season Days	75
Farm Expenses Per Days	11 640 $
Farm Estimated Expenses	873 000 $
Estimated Season Expenses	44 316 200 $
Season Salary Cap	81 576 030 $
Estimate Under Maximum Salary Cap of 82 500 000 $	923 970 $
Estimate Over Minimum Salary Cap of 63 000 000 $	18 576 030 $
Current Bank Account	10 794 198 $
Projected Bank Account	3 114 057 $

Pro Players Salaries
Auston Matthews	11 634 000 $ (4)
Brent Burns	8 000 000 $ (2)
Tuukka Rask	7 000 000 $ (1)
Tyler Myers (1 Way Contract)	6 000 000 $ (4)
Mikael Granlund	5 750 000 $ (1)
Patric Hornqvist	5 300 000 $ (2)
Dmitry Orlov	5 100 000 $ (2)
Charlie Coyle	4 250 000 $ (5)
Michael Grabner	3 350 000 $ (1)
Roman Polak	3 000 000 $ (1)
Tomas Tatar	2 650 000 $ (1)
Joel Armia	2 600 000 $ (1)
Sam Bennett	2 550 000 $ (1)
Tim Schaller	2 500 000 $ (1)
Brian Boyle	1 750 000 $ (1)
Jack Campbell	1 650 000 $ (2)
Markus Granlund	1 300 000 $ (1)
Jacob Larsson	1 200 000 $ (2)
Mikkel Boedker	1 000 000 $ (1)
Jesperi Kotkaniemi	900 000 $ (1)
Miro Heiskanen	894 166 $ (1)
Cale Makar	880 833 $ (2)
Reid Boucher	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 80 008 999 $
Year 2021 : 44 014 833 $
Year 2022 : 21 884 000 $
Year 2023 : 21 884 000 $
Salary Average Commitment
Year 2020 : 75 933 999 $
Year 2021 : 44 039 833 $
Year 2022 : 22 884 000 $
Year 2023 : 22 884 000 $
Salary Cap with 1 Way Contract
Year 2020 : 80 008 999 $
Year 2021 : 44 014 833 $
Year 2022 : 21 884 000 $
Year 2023 : 21 884 000 $

Farm Players Salaries
Rob O'Gara	92 500 $ (1)
Yannick Weber	90 000 $ (1)
Logan Brown	87 500 $ (2)
Logan Stanley	86 333 $ (2)
Kody Clark	83 917 $ (1)
Brett Sutter	80 000 $ (1)
Matt Read	80 000 $ (1)
T.J. Tynan	80 000 $ (1)
Chris Terry	80 000 $ (1)
Greg Carey	75 000 $ (1)
Paul Thompson	75 000 $ (1)
J.T. Brown	75 000 $ (1)
Jacob MacDonald	72 500 $ (1)
Joey LaLeggia	70 000 $ (1)
Matt Tennyson	70 000 $ (1)
Vincent LoVerde	70 000 $ (1)
Sam Carrick	70 000 $ (1)
Peter Cehlarik	70 000 $ (1)
Stefan Noesen	70 000 $ (1)
Zane McIntyre	70 000 $ (1)
Dmitry Osipov	50 000 $ (1)
Vincent Desharnais	50 000 $ (1)
Ryan Schmelzer	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2020 : 1 697 750 $
Year 2021 : 173 833 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 667 750 $
Year 2021 : 173 833 $
Year 2022 : 0 $
Year 2023 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone arena
Level 1:	6000 - 95 $ - 5 551 - 92,52%
Level 2:	5000 - 65 $ - 3 756 - 75,11%
Level 3:	2000 - 40 $ - 1 533 - 76,65%
Level 4:	4000 - 22 $ - 3 651 - 91,26%
Luxury :	1000 - 175 $ - 957 - 95,66%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 891 - 94,53%
Farm Level 2:	1000 - 12 $ - 954 - 95,39%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	15 447 - 85,82%
Average Income per Game	1 616 073 $
Year to Date Revenue	32 321 458 $
Farm
Home Games Left	21
Average Attendance - %	2 844 - 94,82%
Average Income per Game	102 292 $
Year to Date Revenue	2 045 841 $
Expense
Pro Players Total Salaries	67 300 833 $
Farm Players Total Salaries	1 814 990 $
Coaches Total Salaries	720 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	600 000 $
Pro Year To Date Expenses	33 507 376 $
Farm Year To Date Expenses	968 443 $
Pro Salary Cap To Date	33 507 376 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	33 937 531 $
Farm Estimated Season Revenue	2 148 133 $
Pro Remaining Season Days	80
Pro Expenses Per Days	452 672 $
Pro Estimated Expenses	36 213 760 $
Farm Remaining Season Days	75
Farm Expenses Per Days	13 345 $
Farm Estimated Expenses	1 000 875 $
Estimated Season Expenses	37 214 635 $
Season Salary Cap	68 620 833 $
Estimate Under Maximum Salary Cap of 82 500 000 $	13 879 167 $
Estimate Over Minimum Salary Cap of 63 000 000 $	5 620 833 $
Current Bank Account	9 779 943 $
Projected Bank Account	8 650 972 $

Pro Players Salaries
Brayden Point	6 750 000 $ (2)
Aleksander Barkov	5 900 000 $ (2)
Jaccob Slavin	5 300 000 $ (3)
Carl Soderberg	5 200 000 $ (1)
Samuel Girard	5 000 000 $ (5)
Milan Lucic (1 Way Contract)	4 925 000 $ (1)
-1 Way Contract Salary Cap :	4 925 000 $
Jay Bouwmeester	4 250 000 $ (1)
Rickard Rakell	3 800 000 $ (1)
Karl Alzner (1 Way Contract)	3 550 000 $ (2)
-1 Way Contract Salary Cap :	3 550 000 $
Sven Baertschi	3 366 666 $ (1)
Colin Wilson	2 900 000 $ (1)
Vladimir Sobotka (1 Way Contract)	2 425 000 $ (1)
-1 Way Contract Salary Cap :	2 425 000 $
Anthony Duclair	1 650 000 $ (1)
Brendan Lemieux	1 550 000 $ (2)
Jordan Weal	1 400 000 $ (1)
Robert Bortuzzo	1 375 000 $ (2)
Jonas Johansson	925 000 $ (1)
Adam Fox	925 000 $ (2)
Vladislav Gavrikov	925 000 $ (1)
Kevin Connauton	900 000 $ (1)
Connor Ingram	759 167 $ (3)
Austin Czarnik	725 000 $ (2)
Troy Grosenick	700 000 $ (1)
Matthew Nieto	700 000 $ (1)
Patrick Marleau	700 000 $ (1)
Brad Hunt	700 000 $ (1)
Mark Jankowski (Out of Payroll)	700 000 $ (1)
Total Pro Players	27
Salary Commitment
Year 2020 : 68 000 833 $
Year 2021 : 32 909 167 $
Year 2022 : 11 059 167 $
Year 2023 : 5 000 000 $
Salary Average Commitment
Year 2020 : 60 725 833 $
Year 2021 : 27 434 167 $
Year 2022 : 1 934 167 $
Year 2023 : 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 68 000 833 $
Year 2021 : 31 834 167 $
Year 2022 : 11 059 167 $
Year 2023 : 5 000 000 $

Farm Players Salaries
Scott Wedgewood	140 000 $ (1)
Kevin Gravel	97 500 $ (1)
Jake Christiansen	92 500 $ (3)
Andrew Poturalski	90 000 $ (1)
Alexandre Texier	89 750 $ (2)
Brandon Hagel	88 083 $ (1)
Ilya Lyubushkin	87 413 $ (1)
Lukas Jasek	85 333 $ (2)
Tom Kuhnhackl	85 000 $ (1)
Philipp Kurashev	84 250 $ (2)
Nicolas Hague	79 167 $ (2)
Jakub Skarek	77 833 $ (3)
Egor Sharangovich	77 583 $ (2)
Kevin Boyle	77 500 $ (1)
Kirill Maksimov	77 500 $ (2)
Mason Appleton	75 800 $ (1)
Joona Luoto	74 167 $ (2)
Connor Bunnaman	73 667 $ (2)
Nick Seeler	72 500 $ (1)
Louie Belpedio	70 000 $ (1)
Dmytro Timashov	69 444 $ (1)
Brady Keeper	50 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2020 : 1 814 990 $
Year 2021 : 811 750 $
Year 2022 : 170 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 804 990 $
Year 2021 : 811 750 $
Year 2022 : 170 333 $
Year 2023 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Blue Shirt Stadium
Level 1:	6000 - 100 $ - 4 743 - 79,05%
Level 2:	5000 - 60 $ - 4 683 - 93,67%
Level 3:	2000 - 35 $ - 1 898 - 94,92%
Level 4:	4000 - 20 $ - 3 881 - 97,02%
Luxury :	1000 - 200 $ - 774 - 77,44%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 558 - 77,90%
Farm Level 2:	1000 - 15 $ - 784 - 78,36%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	15 980 - 88,78%
Average Income per Game	1 570 809 $
Year to Date Revenue	31 416 182 $
Farm
Home Games Left	20
Average Attendance - %	2 342 - 78,05%
Average Income per Game	98 763 $
Year to Date Revenue	2 074 013 $
Expense
Pro Players Total Salaries	63 150 356 $
Farm Players Total Salaries	1 896 917 $
Coaches Total Salaries	1 760 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 282 993 $
Farm Year To Date Expenses	1 192 661 $
Pro Salary Cap To Date	36 282 993 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 986 991 $
Farm Estimated Season Revenue	1 975 250 $
Pro Remaining Season Days	80
Pro Expenses Per Days	428 336 $
Pro Estimated Expenses	34 266 880 $
Farm Remaining Season Days	75
Farm Expenses Per Days	17 220 $
Farm Estimated Expenses	1 291 500 $
Estimated Season Expenses	35 558 380 $
Season Salary Cap	64 910 356 $
Estimate Under Maximum Salary Cap of 82 500 000 $	17 589 644 $
Estimate Over Minimum Salary Cap of 63 000 000 $	1 910 356 $
Current Bank Account	36 851 695 $
Projected Bank Account	36 255 556 $

Pro Players Salaries
Erik Karlsson (Out of Payroll)	11 500 000 $ (4)
Matt Duchene	8 000 000 $ (4)
Kyle Connor	7 142 857 $ (5)
Brayden Schenn	6 500 000 $ (5)
Matt Niskanen	5 750 000 $ (1)
Anton Stralman (Out of Payroll)	5 500 000 $ (2)
Rasmus Andersson	4 550 000 $ (5)
Nazem Kadri	4 500 000 $ (2)
Ron Hainsey	4 250 000 $ (1)
Philipp Grubauer	3 333 333 $ (1)
Eric Staal	3 250 000 $ (1)
Oskar Sundqvist	2 750 000 $ (3)
Nick Jensen	2 500 000 $ (3)
Justin Williams	2 200 000 $ (1)
Pierre-Edouard Bellemare	1 800 000 $ (1)
Adam Pelech	1 450 000 $ (1)
Chandler Stephenson	1 050 000 $ (1)
Vinnie Hinostroza	1 000 000 $ (1)
Jack Roslovic	894 166 $ (1)
Alexandar Georgiev	792 500 $ (1)
Anthony Bitetto	737 500 $ (2)
Jason Spezza	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 80 150 356 $
Year 2021 : 53 680 357 $
Year 2022 : 42 942 857 $
Year 2023 : 37 692 857 $
Salary Average Commitment
Year 2020 : 72 400 832 $
Year 2021 : 44 330 833 $
Year 2022 : 37 580 833 $
Year 2023 : 32 330 833 $
Salary Cap with 1 Way Contract
Year 2020 : 80 150 356 $
Year 2021 : 53 680 357 $
Year 2022 : 42 942 857 $
Year 2023 : 37 692 857 $

Farm Players Salaries
Aleksi Heponiemi	92 500 $ (2)
Adam Huska	92 500 $ (1)
Sheldon Dries	90 000 $ (1)
Justin Kloos	90 000 $ (1)
Noah Dobson	89 417 $ (1)
Josh Mahura	87 500 $ (2)
Jordan Kyrou	87 500 $ (2)
Caleb Jones	85 000 $ (2)
Adam Ruzicka	80 167 $ (2)
Nikolai Knyzhov	79 667 $ (2)
Dakota Joshua	79 250 $ (1)
Sasha Chmelevski	77 833 $ (2)
Jonathan Aspirot	76 833 $ (3)
Gustav Olofsson	75 000 $ (1)
Karson Kuhlman	75 000 $ (1)
Mitch Reinke	75 000 $ (1)
Alex Nedeljkovic	73 750 $ (1)
Kalle Kossila	70 000 $ (1)
Jake Dotchin	70 000 $ (1)
Carter Verhaeghe	70 000 $ (1)
Patrick Russell	70 000 $ (1)
Tyler Graovac	70 000 $ (1)
Philippe Maillet	70 000 $ (1)
Ben Harpur	70 000 $ (1)
Sam Vigneault	0 $ (0)
Total Farm Players	25
Salary Commitment
Year 2020 : 1 896 917 $
Year 2021 : 667 000 $
Year 2022 : 76 833 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 819 084 $
Year 2021 : 634 168 $
Year 2022 : 50 000 $
Year 2023 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Octopus Arena
Level 1:	6000 - 130 $ - 3 620 - 60,33%
Level 2:	5000 - 85 $ - 2 868 - 57,35%
Level 3:	2000 - 50 $ - 1 233 - 61,63%
Level 4:	4000 - 25 $ - 2 868 - 71,70%
Luxury :	1000 - 250 $ - 615 - 61,53%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 515 - 75,77%
Farm Level 2:	1000 - 15 $ - 789 - 78,87%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	11 203 - 62,24%
Average Income per Game	1 492 146 $
Year to Date Revenue	29 842 910 $
Farm
Home Games Left	21
Average Attendance - %	2 304 - 76,81%
Average Income per Game	96 658 $
Year to Date Revenue	1 933 164 $
Expense
Pro Players Total Salaries	80 748 462 $
Farm Players Total Salaries	2 134 367 $
Coaches Total Salaries	1 272 750 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 470 825 $
Farm Year To Date Expenses	1 031 777 $
Pro Salary Cap To Date	37 470 825 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 335 056 $
Farm Estimated Season Revenue	2 029 822 $
Pro Remaining Season Days	80
Pro Expenses Per Days	546 408 $
Pro Estimated Expenses	43 712 640 $
Farm Remaining Season Days	75
Farm Expenses Per Days	15 134 $
Farm Estimated Expenses	1 135 050 $
Estimated Season Expenses	44 847 690 $
Season Salary Cap	82 021 212 $
Estimate Under Maximum Salary Cap of 82 500 000 $	478 788 $
Estimate Over Minimum Salary Cap of 63 000 000 $	19 021 212 $
Current Bank Account	23 466 316 $
Projected Bank Account	11 983 504 $

Pro Players Salaries
John Tavares	10 950 000 $ (3)
John Carlson	8 000 000 $ (3)
Marc-Andre Fleury	6 933 334 $ (2)
David Pastrnak	6 666 667 $ (3)
Mark Scheifele	6 125 000 $ (1)
Duncan Keith	5 538 462 $ (3)
Jeff Petry	5 500 000 $ (1)
Sami Vatanen	5 000 000 $ (1)
Zdeno Chara	4 500 000 $ (1)
Nick Bonino	4 100 000 $ (1)
Lars Eller	3 500 000 $ (3)
Kasperi Kapanen	3 200 000 $ (2)
Cam Atkinson	2 937 500 $ (3)
Noel Acciari	1 666 666 $ (2)
Zemgus Girgensons	1 600 000 $ (1)
Oliver Bjorkstrand	1 250 000 $ (1)
Connor Brown	1 050 000 $ (1)
Dylan DeMelo	900 000 $ (1)
Carter Hart	730 833 $ (2)
Jujhar Khaira	600 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 80 748 462 $
Year 2021 : 50 123 462 $
Year 2022 : 37 592 629 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 75 719 295 $
Year 2021 : 48 319 295 $
Year 2022 : 35 788 462 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 80 748 462 $
Year 2021 : 50 123 462 $
Year 2022 : 37 592 629 $
Year 2023 : 0 $

Farm Players Salaries
Scott Harrington	166 700 $ (1)
Steven Santini	141 667 $ (1)
Ross Johnston	100 000 $ (2)
Henrik Borgstrom	92 500 $ (1)
David Sklenicka	92 500 $ (1)
Danil Yurtaykin	92 500 $ (1)
Mackenzie MacEachern	90 000 $ (2)
Gabriel Carlsson	89 417 $ (1)
Tim Soderlund	82 583 $ (1)
David Gustafsson	81 750 $ (1)
Isaac Ratcliffe	78 083 $ (1)
Ty Ronning	75 083 $ (2)
Markus Hannikainen	75 000 $ (1)
Tomas Jurco	75 000 $ (1)
Tanner Kaspick	73 917 $ (2)
Daniel Carr	70 000 $ (1)
Sam Anas	70 000 $ (1)
Kevin Poulin	70 000 $ (1)
Joseph Blandisi	70 000 $ (1)
Kyle Rau	70 000 $ (1)
Paul Carey	70 000 $ (1)
Rob Hamilton	70 000 $ (1)
Reece Willcox	70 000 $ (1)
Matt Luff	67 667 $ (1)
Yannick Veilleux	50 000 $ (1)
Will Pelletier	50 000 $ (1)
Eric Cornel	0 $ (0)
Total Farm Players	27
Salary Commitment
Year 2020 : 2 134 367 $
Year 2021 : 339 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 134 367 $
Year 2021 : 339 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 100 $ - 4 770 - 79,50%
Level 2:	5000 - 62 $ - 4 797 - 95,95%
Level 3:	2000 - 55 $ - 1 142 - 57,11%
Level 4:	4000 - 30 $ - 2 522 - 63,04%
Luxury :	1000 - 186 $ - 967 - 96,69%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 932 - 96,58%
Farm Level 2:	1000 - 13 $ - 953 - 95,32%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	14 198 - 78,88%
Average Income per Game	1 628 202 $
Year to Date Revenue	30 935 830 $
Farm
Home Games Left	21
Average Attendance - %	2 885 - 96,16%
Average Income per Game	104 801 $
Year to Date Revenue	2 096 013 $
Expense
Pro Players Total Salaries	79 701 189 $
Farm Players Total Salaries	2 035 541 $
Coaches Total Salaries	660 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	461 788 $
Pro Year To Date Expenses	36 991 912 $
Farm Year To Date Expenses	959 847 $
Pro Salary Cap To Date	36 991 912 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	35 820 435 $
Farm Estimated Season Revenue	2 200 814 $
Pro Remaining Season Days	80
Pro Expenses Per Days	535 341 $
Pro Estimated Expenses	42 827 280 $
Farm Remaining Season Days	75
Farm Expenses Per Days	14 452 $
Farm Estimated Expenses	1 083 900 $
Estimated Season Expenses	43 911 180 $
Season Salary Cap	80 822 977 $
Estimate Under Maximum Salary Cap of 82 500 000 $	1 677 023 $
Estimate Over Minimum Salary Cap of 63 000 000 $	17 822 977 $
Current Bank Account	22 864 506 $
Projected Bank Account	16 974 575 $

Pro Players Salaries
Nicklas Backstrom	9 200 000 $ (5)
Clayton Keller	7 150 000 $ (5)
Kevin Hayes	7 142 857 $ (3)
Ivan Provorov	6 750 000 $ (4)
Martin Jones	5 750 000 $ (2)
Anze Kopitar	5 000 000 $ (1)
Ryan Murray	4 600 000 $ (1)
T.J. Oshie	4 250 000 $ (2)
Viktor Arvidsson	4 250 000 $ (1)
Elvis Merzlikins	4 000 000 $ (2)
Joonas Donskoi	3 900 000 $ (3)
James Reimer	3 400 000 $ (1)
Marco Scandella	3 275 000 $ (4)
Andre Burakovsky	3 250 000 $ (1)
Zach Hyman	2 250 000 $ (1)
Madison Bowey	1 000 000 $ (1)
Tyler Ennis	1 000 000 $ (1)
Ryan Carpenter	1 000 000 $ (2)
Rasmus Dahlin	925 000 $ (1)
Kailer Yamamoto	894 166 $ (1)
Filip Hronek	714 166 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 79 701 189 $
Year 2021 : 52 417 857 $
Year 2022 : 37 417 857 $
Year 2023 : 26 375 000 $
Salary Average Commitment
Year 2020 : 50 050 314 $
Year 2021 : 28 916 982 $
Year 2022 : 19 792 857 $
Year 2023 : 8 750 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 701 189 $
Year 2021 : 52 417 857 $
Year 2022 : 37 417 857 $
Year 2023 : 26 375 000 $

Farm Players Salaries
Casey DeSmith	125 000 $ (2)
Josh Melnick	92 500 $ (1)
Eeli Tolvanen	89 417 $ (2)
Ryan Collins	88 083 $ (1)
Anthony Angello	83 375 $ (1)
Tommy Novak	81 750 $ (2)
Fabian Zetterlund	80 917 $ (2)
Justin Almeida	80 917 $ (2)
Jake Leschyshyn	77 833 $ (2)
Dominic Toninato	77 500 $ (1)
Tucker Poolman	77 500 $ (2)
David Kase	76 833 $ (2)
John Quenneville	75 000 $ (1)
Devante Stephens	74 333 $ (1)
Oliver Kylington	73 083 $ (1)
Filip Chlapik	72 833 $ (1)
Sebastian AhoD	72 500 $ (2)
Nico Sturm	72 500 $ (1)
Joakim Ryan	72 500 $ (1)
Frederic Allard	71 417 $ (1)
Max Lagace	70 000 $ (1)
Michael Amadio	70 000 $ (1)
Lukas Vejdemo	70 000 $ (1)
Ben Thomas	70 000 $ (1)
Cole Bardreau	70 000 $ (1)
Andrew Nielsen	69 750 $ (1)
John Stevens	0 $ (0)
Macoy Erkamps	0 $ (0)
Total Farm Players	28
Salary Commitment
Year 2020 : 2 035 541 $
Year 2021 : 762 667 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 017 953 $
Year 2021 : 730 167 $
Year 2022 : 0 $
Year 2023 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scottia
Level 1:	6000 - 90 $ - 5 702 - 95,03%
Level 2:	5000 - 55 $ - 4 760 - 95,20%
Level 3:	2000 - 33 $ - 1 951 - 97,57%
Level 4:	4000 - 18 $ - 3 800 - 95,00%
Luxury :	1000 - 180 $ - 939 - 93,94%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 484 - 74,21%
Farm Level 2:	1000 - 15 $ - 779 - 77,86%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	17 152 - 95,29%
Average Income per Game	1 604 470 $
Year to Date Revenue	32 089 396 $
Farm
Home Games Left	20
Average Attendance - %	2 263 - 75,43%
Average Income per Game	94 802 $
Year to Date Revenue	1 990 835 $
Expense
Pro Players Total Salaries	69 734 999 $
Farm Players Total Salaries	2 520 851 $
Coaches Total Salaries	1 325 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	32 152 673 $
Farm Year To Date Expenses	1 276 305 $
Pro Salary Cap To Date	32 152 673 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	33 693 866 $
Farm Estimated Season Revenue	1 896 033 $
Pro Remaining Season Days	80
Pro Expenses Per Days	472 900 $
Pro Estimated Expenses	37 832 000 $
Farm Remaining Season Days	75
Farm Expenses Per Days	17 799 $
Farm Estimated Expenses	1 334 925 $
Estimated Season Expenses	39 166 925 $
Season Salary Cap	71 059 999 $
Estimate Under Maximum Salary Cap of 82 500 000 $	11 440 001 $
Estimate Over Minimum Salary Cap of 63 000 000 $	8 059 999 $
Current Bank Account	15 556 951 $
Projected Bank Account	11 979 925 $

Pro Players Salaries
Steven Stamkos	8 450 000 $ (1)
Jakub Voracek	8 250 000 $ (4)
Dustin Brown	5 875 000 $ (2)
Dougie Hamilton	5 750 000 $ (1)
Jason Zucker	5 500 000 $ (3)
Frans Nielsen	5 250 000 $ (1)
Nikita Zaitsev	4 500 000 $ (2)
Tanner Pearson	3 750 000 $ (1)
Erik Haula	3 000 000 $ (1)
Loui Eriksson	2 999 999 $ (1)
Devin Shore	2 300 000 $ (1)
Mike Smith	2 000 000 $ (1)
Ryan Hartman	1 900 000 $ (1)
Nick Holden	1 700 000 $ (2)
Jake Virtanen	1 250 000 $ (1)
Jared McCann	1 250 000 $ (1)
Erik Gustafsson	1 200 000 $ (1)
Collin Delia	1 000 000 $ (2)
Christian Folin	900 000 $ (1)
Trevor van Riemsdyk	800 000 $ (1)
Ryan Graves	735 000 $ (1)
Antti Suomela	700 000 $ (1)
Lucas Wallmark	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 69 734 999 $
Year 2021 : 26 825 000 $
Year 2022 : 13 750 000 $
Year 2023 : 8 250 000 $
Salary Average Commitment
Year 2020 : 48 284 999 $
Year 2021 : 14 625 000 $
Year 2022 : 5 750 000 $
Year 2023 : 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 69 734 999 $
Year 2021 : 26 825 000 $
Year 2022 : 13 750 000 $
Year 2023 : 8 250 000 $

Farm Players Salaries
Cory Schneider	600 000 $ (2)
Eric Robinson	97 500 $ (2)
Joseph Cecconi	92 500 $ (2)
Tobias Bjornfot	92 500 $ (1)
Brandon Gignac	92 167 $ (1)
Connor Dewar	82 583 $ (1)
Mark Friedman	82 500 $ (1)
Mitch Eliot	82 250 $ (1)
Jonah Gadjovich	81 417 $ (2)
Kevin Porter	80 000 $ (1)
David Quenneville	77 584 $ (1)
Jake Massie	77 000 $ (1)
Ben Jones	76 000 $ (1)
Jon Gillies	75 000 $ (1)
Gabriel Fontaine	73 700 $ (1)
Beck Malenstyn	73 667 $ (2)
Lane Pederson	73 500 $ (1)
Jake Bischoff	71 667 $ (2)
Dylan Coghlan	71 667 $ (2)
Trevor Carrick	70 000 $ (1)
Justin Kirkland	70 000 $ (1)
Anthony Greco	70 000 $ (1)
Roland McKeown	70 000 $ (1)
Vinni Lettieri	70 000 $ (1)
Wiley Sherman	67 650 $ (1)
Keegan Kanzig	50 000 $ (1)
Matteo Gennaro	0 $ (0)
Total Farm Players	27
Salary Commitment
Year 2020 : 2 520 851 $
Year 2021 : 1 088 418 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 334 518 $
Year 2021 : 969 251 $
Year 2022 : 0 $
Year 2023 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wananiche
Level 1:	6000 - 100 $ - 4 718 - 78,63%
Level 2:	5000 - 60 $ - 4 687 - 93,74%
Level 3:	2000 - 35 $ - 1 908 - 95,41%
Level 4:	4000 - 20 $ - 3 884 - 97,09%
Luxury :	1000 - 200 $ - 774 - 77,35%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 533 - 76,64%
Farm Level 2:	1000 - 15 $ - 764 - 76,42%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	15 970 - 88,72%
Average Income per Game	1 567 703 $
Year to Date Revenue	32 921 771 $
Farm
Home Games Left	21
Average Attendance - %	2 297 - 76,57%
Average Income per Game	97 015 $
Year to Date Revenue	1 940 308 $
Expense
Pro Players Total Salaries	74 631 428 $
Farm Players Total Salaries	1 980 833 $
Coaches Total Salaries	815 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 265 764 $
Farm Year To Date Expenses	1 048 934 $
Pro Salary Cap To Date	36 265 764 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 354 068 $
Farm Estimated Season Revenue	2 037 323 $
Pro Remaining Season Days	80
Pro Expenses Per Days	502 576 $
Pro Estimated Expenses	40 206 080 $
Farm Remaining Season Days	75
Farm Expenses Per Days	14 075 $
Farm Estimated Expenses	1 055 625 $
Estimated Season Expenses	41 261 705 $
Season Salary Cap	75 446 428 $
Estimate Under Maximum Salary Cap of 82 500 000 $	7 053 572 $
Estimate Over Minimum Salary Cap of 63 000 000 $	12 446 428 $
Current Bank Account	51 410 609 $
Projected Bank Account	43 540 295 $

Pro Players Salaries
Alex Pietrangelo	9 000 000 $ (1)
Sidney Crosby	8 500 000 $ (2)
Dylan Larkin	6 100 000 $ (2)
Jonathan Huberdeau	5 900 000 $ (2)
Gabriel Landeskog	5 571 429 $ (1)
Teuvo Teravainen	5 400 000 $ (3)
Shea Theodore	5 200 000 $ (3)
Zach Werenski (Out of Payroll)	5 000 000 $ (2)
Darcy Kuemper	4 500 000 $ (2)
Jake Allen	4 350 000 $ (1)
Boone Jenner	3 750 000 $ (2)
Andreas Johnsson	3 400 000 $ (3)
Mark Borowiecki	2 000 000 $ (2)
Brett Kulak	1 850 000 $ (2)
Justin Braun	1 800 000 $ (2)
Michael Raffl	1 600 000 $ (1)
Mirco Mueller	1 400 000 $ (1)
Colton Sceviour	1 200 000 $ (1)
Robert Thomas	894 166 $ (1)
Dillon Dube	778 333 $ (1)
Kenny Agostino	737 500 $ (1)
Brendan Gaunce	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 79 631 428 $
Year 2021 : 53 400 000 $
Year 2022 : 14 000 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 83 531 428 $
Year 2021 : 57 300 000 $
Year 2022 : 14 000 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 79 631 428 $
Year 2021 : 53 400 000 $
Year 2022 : 14 000 000 $
Year 2023 : 0 $

Farm Players Salaries
Joseph Veleno	92 500 $ (1)
Christian Wolanin	92 500 $ (1)
Jeremy Davies	92 500 $ (1)
Jimmy Schuldt	85 000 $ (1)
Ivan Prosvetov	80 917 $ (3)
Travis Boyd	80 000 $ (1)
Kristians Rubins	78 500 $ (2)
Ukko-Pekka Luukkonen	77 833 $ (3)
Carsen Twarynski	77 583 $ (2)
Brandon Pirri	77 500 $ (1)
John Nyberg	74 500 $ (1)
Dylan Wells	74 500 $ (2)
Garrett Pilon	74 500 $ (2)
Michael Prapavessis	72 500 $ (1)
Nikita Jevpalovs	70 000 $ (1)
Brian Gibbons	70 000 $ (1)
Frank Corrado	70 000 $ (1)
Nelson Nogier	70 000 $ (1)
Andy Miele	70 000 $ (1)
Remi Elie	70 000 $ (1)
David Gust	70 000 $ (1)
Cooper Zech	70 000 $ (1)
Hudson Elynuik	70 000 $ (1)
Eric Comrie	70 000 $ (1)
Brent Gates	50 000 $ (1)
William Lochead	50 000 $ (1)
Teemu Kivihalme	50 000 $ (1)
James de Haas	0 $ (0)
Total Farm Players	28
Salary Commitment
Year 2020 : 1 980 833 $
Year 2021 : 463 833 $
Year 2022 : 158 750 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 980 833 $
Year 2021 : 463 833 $
Year 2022 : 158 750 $
Year 2023 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dallas Arena
Level 1:	6000 - 115 $ - 4 197 - 69,95%
Level 2:	5000 - 75 $ - 3 337 - 66,74%
Level 3:	2000 - 45 $ - 1 384 - 69,22%
Level 4:	4000 - 30 $ - 2 411 - 60,28%
Luxury :	1000 - 220 $ - 686 - 68,63%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 518 - 75,92%
Farm Level 2:	1000 - 15 $ - 759 - 75,86%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	12 016 - 66,76%
Average Income per Game	1 517 680 $
Year to Date Revenue	30 353 604 $
Farm
Home Games Left	21
Average Attendance - %	2 277 - 75,90%
Average Income per Game	96 138 $
Year to Date Revenue	1 922 764 $
Expense
Pro Players Total Salaries	69 611 666 $
Farm Players Total Salaries	1 733 834 $
Coaches Total Salaries	1 120 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 125 000 $
Pro Year To Date Expenses	34 370 927 $
Farm Year To Date Expenses	854 066 $
Pro Salary Cap To Date	34 370 927 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 871 284 $
Farm Estimated Season Revenue	2 018 902 $
Pro Remaining Season Days	80
Pro Expenses Per Days	470 744 $
Pro Estimated Expenses	37 659 520 $
Farm Remaining Season Days	75
Farm Expenses Per Days	12 371 $
Farm Estimated Expenses	927 825 $
Estimated Season Expenses	38 587 345 $
Season Salary Cap	73 856 666 $
Estimate Under Maximum Salary Cap of 82 500 000 $	8 643 334 $
Estimate Over Minimum Salary Cap of 63 000 000 $	10 856 666 $
Current Bank Account	30 219 534 $
Projected Bank Account	25 522 375 $

Pro Players Salaries
Mikko Rantanen	9 250 000 $ (4)
Thomas Chabot	8 000 000 $ (5)
Adam Henrique	5 825 000 $ (3)
Marc Staal	5 700 000 $ (1)
Chris Tanev	4 450 000 $ (1)
Brandon Sutter	4 375 000 $ (1)
Alec Martinez	4 000 000 $ (1)
Brendan Gallagher	3 750 000 $ (6)
J.T. Compher	3 500 000 $ (3)
Jaroslav Halak	3 500 000 $ (1)
Paul Byron	3 400 000 $ (3)
Dylan Strome	3 338 333 $ (2)
Ryan Strome (Out of Payroll)	3 100 000 $ (1)
Richard Panik	2 750 000 $ (3)
Mike Green	2 500 000 $ (1)
Max Jones	863 333 $ (1)
Gabriel Bourque	800 000 $ (1)
Sam Lafferty	750 000 $ (2)
Alan Quine	735 000 $ (1)
Dustin Tokarski	725 000 $ (2)
Joe Thornton	700 000 $ (1)
Derrick Pouliot	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 72 711 666 $
Year 2021 : 43 700 000 $
Year 2022 : 39 225 000 $
Year 2023 : 23 750 000 $
Salary Average Commitment
Year 2020 : 50 234 166 $
Year 2021 : 27 385 833 $
Year 2022 : 22 280 000 $
Year 2023 : 14 613 333 $
Salary Cap with 1 Way Contract
Year 2020 : 72 711 666 $
Year 2021 : 41 288 333 $
Year 2022 : 36 475 000 $
Year 2023 : 21 000 000 $

Farm Players Salaries
Zach Redmond	150 000 $ (1)
Juuso Riikola	115 000 $ (2)
Brandon Manning	100 000 $ (1)
Cal Foote	92 500 $ (2)
Malcolm Subban	85 000 $ (2)
Matthew Strome	77 500 $ (1)
Cale Fleury	77 167 $ (2)
Spencer Smallman	74 167 $ (1)
Colin Blackwell	72 500 $ (2)
Luke Witkowski	70 000 $ (1)
Josh Currie	70 000 $ (1)
Francois Beauchemin	70 000 $ (1)
Michael Dal Colle	70 000 $ (1)
Luke Johnson	70 000 $ (1)
Joshua Jacobs	70 000 $ (1)
Glenn Gawdin	70 000 $ (1)
Joseph Cramarossa	70 000 $ (1)
Mike Condon	70 000 $ (1)
Laurent Dauphin	70 000 $ (1)
Phil Varone	70 000 $ (1)
Danick Martel	70 000 $ (1)
Dylan McLaughlin	50 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2020 : 1 733 834 $
Year 2021 : 442 167 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 738 917 $
Year 2021 : 439 667 $
Year 2022 : 0 $
Year 2023 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Enery Center
Level 1:	6000 - 100 $ - 4 694 - 78,23%
Level 2:	5000 - 60 $ - 4 671 - 93,42%
Level 3:	2000 - 35 $ - 1 904 - 95,20%
Level 4:	4000 - 20 $ - 3 827 - 95,68%
Luxury :	1000 - 200 $ - 757 - 75,71%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 555 - 77,73%
Farm Level 2:	1000 - 15 $ - 792 - 79,17%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	15 853 - 88,07%
Average Income per Game	1 555 927 $
Year to Date Revenue	31 118 540 $
Farm
Home Games Left	20
Average Attendance - %	2 346 - 78,21%
Average Income per Game	98 770 $
Year to Date Revenue	2 074 163 $
Expense
Pro Players Total Salaries	81 785 826 $
Farm Players Total Salaries	1 921 583 $
Coaches Total Salaries	660 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 969 217 $
Farm Year To Date Expenses	983 460 $
Pro Salary Cap To Date	36 969 217 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 674 467 $
Farm Estimated Season Revenue	1 975 393 $
Pro Remaining Season Days	80
Pro Expenses Per Days	549 239 $
Pro Estimated Expenses	43 939 120 $
Farm Remaining Season Days	75
Farm Expenses Per Days	13 666 $
Farm Estimated Expenses	1 024 950 $
Estimated Season Expenses	44 964 070 $
Season Salary Cap	82 445 826 $
Estimate Under Maximum Salary Cap of 82 500 000 $	54 174 $
Estimate Over Minimum Salary Cap of 63 000 000 $	19 445 826 $
Current Bank Account	27 214 134 $
Projected Bank Account	16 899 924 $

Pro Players Salaries
Jack Eichel	10 000 000 $ (2)
Nikita Kucherov	9 500 000 $ (4)
Ryan Suter	7 538 462 $ (4)
William Nylander	6 962 366 $ (4)
Brad Marchand	6 125 000 $ (2)
Alexander Edler	5 800 000 $ (1)
Patrice Bergeron	4 875 000 $ (2)
Elias Lindholm	4 850 000 $ (3)
Mattias Ekholm	3 750 000 $ (3)
Anton Khudobin	3 333 333 $ (3)
Chris Tierney	2 937 500 $ (1)
Brandon Carlo	2 850 000 $ (1)
Frank Vatrano	2 533 333 $ (2)
Brayden McNabb	2 500 000 $ (2)
Adrian Kempe	2 000 000 $ (2)
Linus Ullmark	1 325 000 $ (1)
Jesper Fast	925 000 $ (1)
Pat Maroon	900 000 $ (2)
Kevin Stenlund	864 166 $ (1)
Jordan Greenway	816 666 $ (1)
Devon Toews	700 000 $ (1)
Martin Marincin	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 81 785 826 $
Year 2021 : 64 867 494 $
Year 2022 : 35 934 161 $
Year 2023 : 24 000 828 $
Salary Average Commitment
Year 2020 : 66 319 161 $
Year 2021 : 51 075 829 $
Year 2022 : 32 867 496 $
Year 2023 : 19 267 496 $
Salary Cap with 1 Way Contract
Year 2020 : 81 785 826 $
Year 2021 : 64 867 494 $
Year 2022 : 35 934 161 $
Year 2023 : 24 000 828 $

Farm Players Salaries
Blake Speers	93 583 $ (1)
Mario Ferraro (Out of Payroll)	92 500 $ (2)
Conor Timmins	92 500 $ (1)
Jake Oettinger	92 500 $ (2)
Kole Lind	89 167 $ (2)
Paul Bittner	86 333 $ (1)
Rodrigo Abols	81 750 $ (1)
Igor Shvyrev	77 583 $ (2)
Nic Petan	77 500 $ (1)
Tyler Steenbergen	77 083 $ (2)
Jack Studnicka	76 917 $ (1)
Jalen Chatfield	76 500 $ (1)
Brett Seney	75 750 $ (1)
Greg McKegg	75 000 $ (1)
Chase De Leo	75 000 $ (1)
Anton Lindholm	74 250 $ (1)
Keaton Middleton	73 500 $ (1)
Stefan Matteau	72 500 $ (1)
Taylor Leier	70 000 $ (1)
Shane Starrett	70 000 $ (1)
Iakov Trenin	70 000 $ (1)
Alexandre Carrier	69 167 $ (1)
Dillon Simpson	67 500 $ (1)
Tim Heed	65 000 $ (1)
Gregor MacLeod	50 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 2020 : 1 921 583 $
Year 2021 : 428 833 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 921 583 $
Year 2021 : 428 833 $
Year 2022 : 0 $
Year 2023 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 82 500 000 $ Available Cap Space	Over Minimum of 63 000 000 $	Pro Players	Farm Players	Total Players
Avalanche	856 984 $	75 531 842 $	6 968 158 $	12 531 842 $	24	32	56
Blackhawks	63 668 930 $	79 540 128 $	2 959 872 $	16 540 128 $	22	31	53
Blues	35 599 922 $	70 491 110 $	12 008 890 $	7 491 110 $	23	33	56
Bruins	4 165 493 $	79 467 458 $	3 032 542 $	16 467 458 $	24	26	50
Canadiens	61 298 276 $	76 280 067 $	6 219 933 $	13 280 067 $	22	28	50
Canucks	27 647 043 $	77 731 326 $	4 768 674 $	14 731 326 $	21	26	47
Capitals	14 198 769 $	69 839 584 $	12 660 416 $	6 839 584 $	23	24	47
Ducks	11 840 437 $	82 439 165 $	60 835 $	19 439 165 $	22	31	53
Flames	69 948 177 $	71 871 833 $	10 628 167 $	8 871 833 $	22	30	52
Flyers	16 047 214 $	69 515 501 $	12 984 499 $	6 515 501 $	23	26	49
Golden Knights	8 205 114 $	83 321 667 $	-821 667 $	20 321 667 $	24	25	49
Golden Seals	18 306 592 $	81 318 716 $	1 181 284 $	18 318 716 $	23	26	49
Islanders	61 169 674 $	75 459 004 $	7 040 996 $	12 459 004 $	22	25	47
Jets	65 606 718 $	70 012 142 $	12 487 858 $	7 012 142 $	23	18	41
Kings	4 260 124 $	82 966 203 $	-466 203 $	19 966 203 $	21	27	48
Kraken	36 052 862 $	77 450 277 $	5 049 723 $	14 450 277 $	23	27	50
Lightning	32 863 917 $	76 344 166 $	6 155 834 $	13 344 166 $	23	23	46
Maple Leafs	16 718 443 $	72 413 988 $	10 086 012 $	9 413 988 $	23	27	50
Maroons	45 483 460 $	77 844 756 $	4 655 244 $	14 844 756 $	23	16	39
Nordiques	49 905 760 $	57 452 332 $	25 047 668 $	-5 547 668 $	22	21	43
Oilers	11 347 095 $	74 987 500 $	7 512 500 $	11 987 500 $	22	33	55
Panthers	41 337 251 $	71 384 333 $	11 115 667 $	8 384 333 $	23	31	54
Penguins	10 794 198 $	81 576 030 $	923 970 $	18 576 030 $	23	23	46
Predators	9 779 943 $	68 620 833 $	13 879 167 $	5 620 833 $	27	22	49
Rangers	36 851 695 $	64 910 356 $	17 589 644 $	1 910 356 $	22	25	47
Red Wings	23 466 316 $	82 021 212 $	478 788 $	19 021 212 $	20	27	47
Sabres	22 864 506 $	80 822 977 $	1 677 023 $	17 822 977 $	21	28	49
Senateurs	15 556 951 $	71 059 999 $	11 440 001 $	8 059 999 $	23	27	50
Sharks	51 410 609 $	75 446 428 $	7 053 572 $	12 446 428 $	22	28	50
Stars	30 219 534 $	73 856 666 $	8 643 334 $	10 856 666 $	22	22	44
Wild	27 214 134 $	82 445 826 $	54 174 $	19 445 826 $	22	25	47

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

Golden Knights is over or under the salary cap!

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 - %

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 - %