NSHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $31 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	3174 - $10 - 0 - 0.00%
Luxury :	1000 - $138 - 0 - 0.00%
Total Capacity :	17174
Team Popularity :	116.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,160,000
Farm Players Total Salaries	$1,853,500
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$45,619,981
Projected Bank Account	$45,619,981

Pro Players Salaries
Carey Price	$6,250,000 (4)
Ryan Getzlaf	$6,000,000 (2)
Artemi Panarin	$6,000,000 (3)
Derek Stepan	$5,000,000 (4)
Nazem Kadri	$4,850,000 (1)
Nick Bonino	$4,350,000 (1)
Michael Del Zotto	$4,150,000 (2)
Justin Faulk	$4,000,000 (1)
Mattias Ekholm	$4,000,000 (2)
Luca Sbisa	$2,500,000 (2)
Michael Stone	$2,500,000 (1)
Teuvo Teravainen	$2,250,000 (1)
Adrian Kempe	$1,500,000 (2)
Robby Fabbri	$1,500,000 (3)
Anton Khudobin	$1,350,000 (2)
Pavel Buchnevich	$1,250,000 (2)
Colton Sissons	$1,200,000 (1)
Brett Pesce	$1,200,000 (1)
Stefan Noesen	$1,100,000 (2)
Mathew Barzal	$995,000 (1)
Steven Swavely	$615,000 (1)
Jaycob Megna	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2020 : $63,160,000
Year 2021 : $40,250,000
Year 2022 : $18,150,000
Year 2023 : $10,500,000
Salary Average Commitment
Year 2020 : $57,865,536
Year 2021 : $39,110,536
Year 2022 : $17,835,000
Year 2023 : $10,875,000
Salary Cap with 1 Way Contract
Year 2020 : $63,160,000
Year 2021 : $41,200,000
Year 2022 : $18,750,000
Year 2023 : $11,250,000

Farm Players Salaries
Jack Roslovic	$115,000 (3)
Cameron Hebig	$100,000 (2)
Matiss Kivlenieks	$95,000 (1)
Vitaly Abramov	$95,000 (3)
Jake Walman	$95,000 (3)
Gabriel Dumont	$95,000 (1)
John Hayden	$93,500 (3)
Rasmus Asplund	$92,500 (2)
Lukas Radil	$92,500 (2)
Vitek Vanecek	$90,000 (3)
Chris Bourque	$86,500 (1)
Travis St. Denis	$82,500 (2)
Logan Shaw	$80,500 (2)
David Warsofsky	$80,000 (1)
Jeremy Bracco	$80,000 (1)
Trevor Carrick	$79,500 (1)
Christian Folin	$77,500 (1)
Philipp Kurashev	$75,500 (3)
Chris Driedger	$70,000 (1)
Alan Quine	$62,000 (1)
Kyle Burroughs	$61,000 (3)
Maxime Lajoie	$55,000 (1)
Lucas Elvenes	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2020 : $1,853,500
Year 2021 : $1,073,000
Year 2022 : $630,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,852,292
Year 2021 : $1,074,667
Year 2022 : $626,667
Year 2023 : $0

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $33 - 0 - 0.00%
Level 3:	2000 - $20 - 0 - 0.00%
Level 4:	3799 - $11 - 0 - 0.00%
Luxury :	1000 - $130 - 0 - 0.00%
Total Capacity :	17799
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,000,000
Farm Players Total Salaries	$2,062,500
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$10,529,554
Projected Bank Account	$10,529,554

Pro Players Salaries
Drew Doughty	$7,250,000 (3)
Anze Kopitar	$7,000,000 (4)
Brad Marchand	$7,000,000 (5)
Vladimir Tarasenko	$6,000,000 (4)
Devan Dubnyk	$5,400,000 (1)
Paul Stastny	$4,750,000 (2)
Ryan Dzingel	$4,000,000 (4)
Mathieu Perreault	$3,500,000 (3)
Cody Eakin	$2,500,000 (3)
Johnny Boychuk	$2,250,000 (1)
J.F. Berube	$2,000,000 (2)
Luke Schenn (1 Way Contract)	$1,500,000 (2)
Nate Thompson	$1,200,000 (1)
Jayson Megna	$1,100,000 (1)
Christian Fischer (1 Way Contract)	$1,100,000 (2)
Samuel Girard	$950,000 (1)
Nick Seeler	$950,000 (2)
Sven Andrighetto	$900,000 (1)
Jordie Benn (1 Way Contract)	$900,000 (2)
Ryan Horvat	$900,000 (1)
Tage Thompson	$850,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $62,000,000
Year 2021 : $48,050,000
Year 2022 : $35,000,000
Year 2023 : $22,000,000
Salary Average Commitment
Year 2020 : $60,237,778
Year 2021 : $47,002,778
Year 2022 : $35,686,111
Year 2023 : $22,561,111
Salary Cap with 1 Way Contract
Year 2020 : $62,000,000
Year 2021 : $48,450,000
Year 2022 : $37,250,000
Year 2023 : $24,000,000

Farm Players Salaries
Sheldon Dries	$110,000 (1)
Adam Carlson	$110,000 (2)
Tanner Fritz	$110,000 (1)
Jake Kielly	$100,000 (1)
Michael Latta	$100,000 (1)
Garrett Wilson	$100,000 (1)
Nikolai Knyzhov	$100,000 (1)
Brian Lashoff	$100,000 (1)
Matt Tennyson	$90,000 (2)
Eric Cornel	$90,000 (3)
Josh Healey	$90,000 (2)
Patrick Brown	$90,000 (2)
Kevin Rooney	$90,000 (1)
Vincent LoVerde	$90,000 (1)
Dominik Shine	$90,000 (1)
Sam Anas	$85,000 (1)
Jordan Murray	$80,000 (1)
Scott Sabourin	$75,000 (1)
Thomas Di Pauli	$70,000 (1)
Jacob Middleton	$70,000 (3)
Chase Pearson	$65,000 (3)
Yegor Sharangovich	$65,000 (3)
Jonathan Davidsson	$47,500 (3)
Adam Huska	$45,000 (3)
Total Farm Players	24
Salary Commitment
Year 2020 : $2,062,500
Year 2021 : $772,500
Year 2022 : $402,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,067,500
Year 2021 : $772,500
Year 2022 : $392,500
Year 2023 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $57 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $17 - 0 - 0.00%
Level 4:	3565 - $8 - 0 - 0.00%
Luxury :	1000 - $126 - 0 - 0.00%
Total Capacity :	17565
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,340,000
Farm Players Total Salaries	$1,829,100
Coaches Total Salaries	$2,695,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$27,293,685
Projected Bank Account	$27,293,685

Pro Players Salaries
Roman Josi	$7,000,000 (4)
Mark Giordano	$6,400,000 (2)
Evgenii Dadonov	$6,200,000 (3)
Ilya Kovalchuk	$5,750,000 (1)
Marc-Andre Fleury	$5,250,000 (4)
James Van Riemsdyk	$4,500,000 (2)
Yanni Gourde	$4,100,000 (3)
Tyler Bozak	$3,800,000 (2)
Justin Schultz	$3,600,000 (2)
Elias Lindholm	$3,200,000 (4)
Jean-Gabriel Pageau	$3,000,000 (5)
Matthew Tkachuk	$2,400,000 (6)
Jonathan Merrill	$1,900,000 (4)
Anthony Beauvillier	$1,800,000 (5)
Mattias Janmark	$1,700,000 (2)
Mike Condon	$1,650,000 (3)
Marcus Foligno	$1,320,000 (1)
Cale Makar	$1,000,000 (3)
Quinn Hughes	$995,000 (3)
Filip Chytil	$950,000 (2)
Zdeno Chara (1 Way Contract)	$825,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $67,340,000
Year 2021 : $61,045,000
Year 2022 : $43,245,000
Year 2023 : $31,300,000
Salary Average Commitment
Year 2020 : $71,234,286
Year 2021 : $62,672,619
Year 2022 : $42,060,119
Year 2023 : $28,102,619
Salary Cap with 1 Way Contract
Year 2020 : $67,340,000
Year 2021 : $59,445,000
Year 2022 : $38,495,000
Year 2023 : $24,550,000

Farm Players Salaries
Marko Dano	$154,000 (1)
Matt Grzelcyk	$140,000 (2)
Nick Schneider	$135,000 (2)
Gustav Olofsson	$108,900 (1)
Frederik Gauthier	$104,500 (1)
Trevor Moore	$99,000 (1)
Cristoval Nieves	$93,500 (1)
Fredrik Claesson	$88,000 (1)
Ryan Collins	$85,000 (1)
Michael Amadio	$82,500 (1)
Mitchell Vande Sompel	$79,500 (1)
Brady Austin	$79,000 (1)
J.C. Beaudin	$78,000 (1)
Joseph Blandisi	$68,200 (1)
Jake Hildebrand	$68,000 (1)
Mikhail Vorobyev	$62,500 (2)
Mathias Bau	$62,500 (1)
Anton Blidh	$62,000 (1)
Hudson Elynuik	$61,000 (2)
Cameron Hughes	$59,000 (1)
Gage Ausmus	$59,000 (1)
Total Farm Players	21
Salary Commitment
Year 2020 : $1,829,100
Year 2021 : $413,500
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,807,767
Year 2021 : $395,167
Year 2022 : $0
Year 2023 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $35 - 0 - 0.00%
Level 3:	2500 - $20 - 0 - 0.00%
Level 4:	4000 - $10 - 0 - 0.00%
Luxury :	1190 - $135 - 0 - 0.00%
Total Capacity :	18690
Team Popularity :	114.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,280,000
Farm Players Total Salaries	$1,639,400
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$3,002,770
Projected Bank Account	$3,002,770

Pro Players Salaries
Tyler Seguin	$7,500,000 (5)
William Karlsson	$5,500,000 (6)
Victor Hedman	$5,000,000 (4)
John Carlson	$5,000,000 (2)
Mikko Rantanen	$4,500,000 (4)
Alec Martinez	$4,500,000 (2)
Michal Kempny	$4,250,000 (3)
Connor Hellebuyck	$3,800,000 (1)
Kyle Connor	$3,250,000 (2)
Alex Tuch	$3,250,000 (7)
Michael Frolik	$3,000,000 (1)
Derek Ryan	$2,250,000 (1)
Trevor Lewis	$2,100,000 (1)
Nick Cousins	$2,000,000 (2)
Jimmy Howard	$2,000,000 (1)
Kurtis MacDermid	$1,020,000 (2)
Pierre-Luc Dubois	$1,000,000 (1)
Joel Eriksson Ek	$950,000 (1)
Steven Santini	$935,000 (1)
Victor Olofsson	$475,000 (2)
Total Pro Players	20
Salary Commitment
Year 2020 : $62,280,000
Year 2021 : $46,495,000
Year 2022 : $29,750,000
Year 2023 : $25,750,000
Salary Average Commitment
Year 2020 : $59,577,223
Year 2021 : $43,460,973
Year 2022 : $29,024,306
Year 2023 : $25,024,306
Salary Cap with 1 Way Contract
Year 2020 : $62,280,000
Year 2021 : $46,245,000
Year 2022 : $30,000,000
Year 2023 : $25,750,000

Farm Players Salaries
Jordan Martinook	$169,400 (1)
Christian Djoos	$150,000 (1)
Sheldon Rempal	$105,000 (1)
Austin Strand	$99,500 (2)
Brendan Lemieux	$92,500 (1)
Dillon Simpson	$90,000 (1)
Josh Mahura	$77,500 (3)
Joakim Ryan	$77,000 (1)
Jeffrey Truchon-Viel	$75,000 (1)
Connor Ingram	$71,500 (2)
Matt Luff	$70,000 (2)
Colton White	$68,500 (3)
Cal Petersen	$65,000 (1)
Oskar Lindblom	$65,000 (1)
Tucker Poolman	$62,500 (1)
Tyler Graovac	$60,000 (1)
Cooper Marody	$50,000 (2)
Bokondji Imama	$49,000 (2)
Sam Jardine	$48,500 (1)
Matt Roy	$47,500 (1)
Joey Daccord	$46,000 (3)
Total Farm Players	21
Salary Commitment
Year 2020 : $1,639,400
Year 2021 : $532,000
Year 2022 : $192,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,639,400
Year 2021 : $532,000
Year 2022 : $192,000
Year 2023 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $31 - 0 - 0.00%
Level 3:	2200 - $16 - 0 - 0.00%
Level 4:	5000 - $6 - 0 - 0.00%
Luxury :	1089 - $130 - 0 - 0.00%
Total Capacity :	19289
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,725,000
Farm Players Total Salaries	$1,999,100
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$30,030,878
Projected Bank Account	$30,030,878

Pro Players Salaries
Corey Perry	$7,000,000 (3)
Connor McDavid	$6,250,000 (5)
Jaroslav Halak	$5,500,000 (1)
Nick Foligno	$5,250,000 (3)
Patrik Laine	$5,000,000 (6)
Jeff Petry	$4,000,000 (1)
Karl Alzner	$3,900,000 (3)
Derrick Pouliot	$3,025,000 (1)
Alex Iafallo	$3,000,000 (4)
Alex Stalock	$2,750,000 (3)
Tyler Bertuzzi	$2,500,000 (3)
Jamie Oleksiak	$2,500,000 (5)
Adam Lowry	$2,250,000 (2)
Dominik Kahun	$2,000,000 (1)
Joel Edmundson	$1,750,000 (2)
Chris Wagner	$1,500,000 (3)
Brady Tkachuk	$1,000,000 (1)
Dante Fabbro	$1,000,000 (2)
Gabriel Vilardi	$1,000,000 (3)
Samuel Blais	$550,000 (1)
Total Pro Players	20
Salary Commitment
Year 2020 : $61,725,000
Year 2021 : $46,000,000
Year 2022 : $40,750,000
Year 2023 : $19,750,000
Salary Average Commitment
Year 2020 : $60,883,043
Year 2021 : $44,808,043
Year 2022 : $40,028,043
Year 2023 : $16,888,186
Salary Cap with 1 Way Contract
Year 2020 : $61,725,000
Year 2021 : $45,650,000
Year 2022 : $40,650,000
Year 2023 : $16,750,000

Farm Players Salaries
Andreas Borgman	$250,000 (1)
Ryan Lomberg	$150,000 (2)
Ville Husso	$100,000 (1)
Timothy Liljegren	$100,000 (1)
Brad Malone	$90,000 (1)
Justin Dowling	$90,000 (1)
Rasmus Sandin	$90,000 (2)
Kristians Rubins	$90,000 (1)
Taylor Raddysh	$85,000 (2)
Stelio Mattheos	$75,000 (2)
Josh Brook	$75,000 (3)
Kyle Wood	$72,600 (1)
Alexandre Carrier	$71,500 (1)
Noah Gregor	$70,000 (3)
Felix Sandstrom	$70,000 (1)
Adam Brooks	$67,500 (1)
Carsen Twarynski	$65,000 (3)
Callum Booth	$65,000 (1)
Joona Koppanen	$60,000 (1)
Tyler Steenbergen	$60,000 (3)
Colby Williams	$55,000 (1)
Brandon Baddock	$50,000 (2)
Reid Duke	$50,000 (1)
Skyler McKenzie	$47,500 (1)
Total Farm Players	24
Salary Commitment
Year 2020 : $1,999,100
Year 2021 : $720,000
Year 2022 : $270,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,784,100
Year 2021 : $720,000
Year 2022 : $270,000
Year 2023 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $18 - 0 - 0.00%
Level 4:	4580 - $8 - 0 - 0.00%
Luxury :	1100 - $128 - 0 - 0.00%
Total Capacity :	18680
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,175,000
Farm Players Total Salaries	$1,966,000
Coaches Total Salaries	$2,450,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$51,271,705
Projected Bank Account	$51,271,705

Pro Players Salaries
Eric Staal	$6,000,000 (1)
Kris Versteeg	$5,350,000 (2)
Alex Pietrangelo	$5,250,000 (5)
Tyler Myers	$5,250,000 (4)
Bryan Little	$5,000,000 (1)
Sebastian F. Aho	$5,000,000 (6)
Jared Spurgeon	$4,250,000 (4)
Frederik Andersen	$4,250,000 (2)
Ryan Hartman	$3,150,000 (2)
Sam Bennett	$2,500,000 (2)
Andrew Shaw	$2,250,000 (2)
Jake Virtanen	$1,750,000 (1)
Adam Clendening	$1,500,000 (1)
Lawson Crouse	$1,500,000 (3)
Travis Dermott	$1,250,000 (3)
Jordan Oesterle	$1,250,000 (1)
Adam Boqvist	$1,000,000 (3)
Luke Kunin	$950,000 (1)
Carter Hart	$950,000 (2)
Robert Thomas	$900,000 (2)
Colin White	$875,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $60,175,000
Year 2021 : $43,500,000
Year 2022 : $24,000,000
Year 2023 : $20,250,000
Salary Average Commitment
Year 2020 : $58,612,143
Year 2021 : $41,252,143
Year 2022 : $22,678,571
Year 2023 : $18,928,571
Salary Cap with 1 Way Contract
Year 2020 : $60,175,000
Year 2021 : $42,850,000
Year 2022 : $23,500,000
Year 2023 : $19,750,000

Farm Players Salaries
Noah Dobson	$97,500 (3)
Conor Timmins	$95,000 (3)
Phil Di Giuseppe	$95,000 (2)
Alexandre Texier	$95,000 (3)
Kole Lind	$95,000 (3)
Tyson Jost	$92,500 (1)
Ryan Poehling	$92,500 (2)
Olli Juolevi	$92,500 (3)
Vitali Kravtsov	$91,000 (3)
Matthew Peca	$85,000 (2)
Kristian Vesalainen	$85,000 (3)
Jason Robertson	$85,000 (3)
Jesper Boqvist	$85,000 (3)
Jujhar Khaira	$82,500 (1)
Anton Forsberg	$80,000 (2)
Kevin Stenlund	$80,000 (2)
Reid McNeill	$75,000 (1)
Brendan Guhle	$75,000 (2)
Guillaume Brisebois	$70,000 (1)
Mathieu Joseph	$70,000 (1)
Adam Gaudette	$65,000 (1)
Timothy Gettinger	$62,500 (2)
Dennis Gilbert	$60,000 (2)
Kaapo Kahkonen	$60,000 (2)
Total Farm Players	24
Salary Commitment
Year 2020 : $1,966,000
Year 2021 : $1,511,000
Year 2022 : $821,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,966,000
Year 2021 : $1,511,000
Year 2022 : $821,000
Year 2023 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5400 - $30 - 0 - 0.00%
Level 3:	3000 - $7 - 0 - 0.00%
Level 4:	5000 - $5 - 0 - 0.00%
Luxury :	1100 - $124 - 0 - 0.00%
Total Capacity :	20500
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$42,700,000
Farm Players Total Salaries	$1,900,000
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$24,689,676
Projected Bank Account	$24,689,676

Pro Players Salaries
Sean Couturier	$4,250,000 (4)
David Backes	$4,000,000 (1)
Jaden Schwartz	$3,000,000 (4)
Mike Hoffman	$3,000,000 (3)
Colin Miller	$3,000,000 (4)
Jimmy Vesey	$3,000,000 (4)
Erik Gudbranson	$2,500,000 (3)
Kevin Connauton	$2,500,000 (2)
David Kampf (1 Way Contract)	$2,500,000 (1)
Keith Kinkaid	$2,250,000 (2)
Devon Toews	$2,000,000 (7)
Mike Reilly	$2,000,000 (4)
Anthony DeAngelo	$1,950,000 (1)
Frank Vatrano	$1,750,000 (3)
Jack Hughes	$1,000,000 (3)
Calvin Pickard (1 Way Contract)	$1,000,000 (1)
Casey Mittelstadt	$950,000 (2)
Connor Brown	$900,000 (1)
Alexander Kerfoot	$650,000 (1)
Jesper Bratt	$500,000 (1)
Total Pro Players	20
Salary Commitment
Year 2020 : $42,700,000
Year 2021 : $34,200,000
Year 2022 : $32,350,000
Year 2023 : $23,000,000
Salary Average Commitment
Year 2020 : $44,770,714
Year 2021 : $33,270,714
Year 2022 : $27,570,714
Year 2023 : $18,873,214
Salary Cap with 1 Way Contract
Year 2020 : $42,700,000
Year 2021 : $31,200,000
Year 2022 : $25,500,000
Year 2023 : $17,250,000

Farm Players Salaries
Sam Miletic	$150,000 (2)
Dean Kukan	$130,000 (3)
Andrew Poturalski	$120,000 (1)
Nicolas Aube-Kubel	$100,000 (2)
Brendan Leipsic	$100,000 (2)
Andreas Englund	$100,000 (3)
Scott Wedgewood	$95,000 (1)
Daniel O'Regan	$90,000 (3)
Adam Mascherin	$88,000 (2)
Kasimir Kaskisuo	$87,000 (2)
Fabian Zetterlund	$80,000 (3)
Steven Fogarty	$75,000 (2)
Will Bitten	$75,000 (2)
Anthony Richard	$70,000 (1)
Matt Iacopelli	$70,000 (1)
Gilles Senn	$70,000 (3)
Drake Batherson	$65,000 (2)
Mason Shaw	$65,000 (2)
Doyle Somerby	$60,000 (2)
Parker Wotherspoon	$60,000 (1)
David Quenneville	$50,000 (2)
Joonas Lyytinen	$50,000 (1)
Brett Seney	$50,000 (2)
Leon Gawanke	$0 (0)
Total Farm Players	24
Salary Commitment
Year 2020 : $1,900,000
Year 2021 : $1,435,000
Year 2022 : $470,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,893,750
Year 2021 : $1,435,000
Year 2022 : $470,000
Year 2023 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $119 - 0 - 0.00%
Level 2:	5000 - $61 - 0 - 0.00%
Level 3:	2000 - $46 - 0 - 0.00%
Level 4:	4000 - $23 - 0 - 0.00%
Luxury :	1007 - $236 - 0 - 0.00%
Total Capacity :	18007
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,695,000
Farm Players Total Salaries	$2,542,500
Coaches Total Salaries	$2,375,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$38,752,879
Projected Bank Account	$38,752,879

Pro Players Salaries
Sidney Crosby	$8,800,000 (1)
Gabriel Landeskog	$7,000,000 (6)
Sergei Bobrovsky	$6,000,000 (3)
Tyler Johnson	$5,000,000 (2)
Ryan Suter	$5,000,000 (1)
Ryan Kesler	$4,500,000 (1)
Alexander Radulov	$4,250,000 (2)
Brayden Schenn	$4,000,000 (2)
Richard Panik	$3,800,000 (3)
Paul Byron	$3,500,000 (3)
Hampus Lindholm	$2,750,000 (2)
Sven Baertschi	$2,150,000 (2)
Josh Morrissey	$2,000,000 (5)
Linus Ullmark	$2,000,000 (3)
Rasmus Dahlin	$1,000,000 (2)
Clayton Keller	$995,000 (1)
Dylan Strome	$950,000 (1)
Total Pro Players	17
Salary Commitment
Year 2020 : $63,695,000
Year 2021 : $43,500,000
Year 2022 : $24,550,000
Year 2023 : $9,500,000
Salary Average Commitment
Year 2020 : $61,546,787
Year 2021 : $41,525,001
Year 2022 : $23,670,834
Year 2023 : $9,166,667
Salary Cap with 1 Way Contract
Year 2020 : $63,695,000
Year 2021 : $43,450,000
Year 2022 : $24,300,000
Year 2023 : $9,000,000

Farm Players Salaries
Jayden Halbgewachs	$200,000 (2)
Mitch Reinke	$200,000 (1)
Brayden Burke	$200,000 (2)
Ben Chiarot	$150,000 (2)
Matthew Highmore	$135,000 (3)
Brennan Menell	$125,000 (3)
Steven Kampfer	$125,000 (1)
Alex Belzile	$115,000 (2)
Zach Trotman	$110,000 (1)
Michael Dal Colle	$107,000 (2)
Giovanni Fiore	$100,000 (1)
Kailer Yamamoto	$95,000 (3)
Adam Erne	$92,500 (2)
Jack Studnicka	$90,000 (3)
Eric Comrie	$85,000 (2)
Gage Quinney	$85,000 (1)
Branden Troock	$85,000 (1)
Jordan Subban	$82,500 (2)
Adam Fox	$80,000 (3)
Jonas Johansson	$80,000 (2)
Keegan Kolesar	$72,500 (3)
Conor Garland	$65,000 (1)
Antoine Bibeau	$63,000 (1)
Total Farm Players	23
Salary Commitment
Year 2020 : $2,542,500
Year 2021 : $1,734,500
Year 2022 : $622,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,557,000
Year 2021 : $1,712,333
Year 2022 : $614,500
Year 2023 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $62 - 0 - 0.00%
Level 2:	5000 - $31 - 0 - 0.00%
Level 3:	2000 - $18 - 0 - 0.00%
Level 4:	4000 - $8 - 0 - 0.00%
Luxury :	1144 - $127 - 0 - 0.00%
Total Capacity :	18144
Team Popularity :	118.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,050,000
Farm Players Total Salaries	$807,500
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$5,352,703
Projected Bank Account	$5,352,703

Pro Players Salaries
Nathan MacKinnon	$7,000,000 (6)
Morgan Rielly	$7,000,000 (6)
Tuukka Rask	$6,000,000 (4)
Jonathan Huberdeau	$4,750,000 (5)
Jacob Trouba	$3,500,000 (1)
Alexander Wennberg	$3,500,000 (1)
Cody Franson	$2,750,000 (2)
Cal O'Reilly	$2,100,000 (2)
Kasperi Kapanen	$1,950,000 (3)
Calle Rosen	$1,800,000 (1)
Jesse Puljujarvi	$1,750,000 (2)
Jakob Chychrun	$1,750,000 (2)
Curtis McElhinney	$1,500,000 (1)
Brandon Montour (1 Way Contract)	$1,300,000 (1)
Oliver Bjorkstrand	$1,250,000 (1)
Lucas Wallmark	$1,000,000 (3)
Andreas Johnsson	$1,000,000 (2)
Joel Kiviranta	$1,000,000 (1)
Evgeny Svechnikov	$950,000 (1)
Jacob Larsson	$900,000 (1)
Austin Wagner	$700,000 (2)
Joe Thornton	$600,000 (1)
Scott Harrington	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2020 : $54,050,000
Year 2021 : $35,150,000
Year 2022 : $24,450,000
Year 2023 : $21,000,000
Salary Average Commitment
Year 2020 : $50,625,833
Year 2021 : $35,138,333
Year 2022 : $25,063,333
Year 2023 : $22,113,333
Salary Cap with 1 Way Contract
Year 2020 : $54,050,000
Year 2021 : $37,750,000
Year 2022 : $27,700,000
Year 2023 : $24,750,000

Farm Players Salaries
Joel Kellman	$175,000 (3)
Kristian Reichel	$100,000 (3)
Reese Johnson	$90,000 (3)
John Gilmour	$90,000 (2)
Michael Haley	$80,000 (1)
Richard Clune	$80,000 (1)
Casey Bailey	$80,000 (1)
Angus Redmond	$65,000 (1)
Pierre Engvall	$47,500 (2)
Martin Pospisil	$0 (0)
Alexei Toropchenko	$0 (0)
MacKenzie Entwistle	$0 (0)
Cole Ully	$0 (0)
Total Farm Players	13
Salary Commitment
Year 2020 : $807,500
Year 2021 : $502,500
Year 2022 : $365,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $807,500
Year 2021 : $502,500
Year 2022 : $365,000
Year 2023 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $57 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2300 - $17 - 0 - 0.00%
Level 4:	4000 - $8 - 0 - 0.00%
Luxury :	1232 - $125 - 0 - 0.00%
Total Capacity :	18532
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,075,000
Farm Players Total Salaries	$2,083,750
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$13,982,538
Projected Bank Account	$13,982,538

Pro Players Salaries
Leon Draisaitl	$5,750,000 (5)
Mika Zibanejad	$5,000,000 (6)
Colton Parayko	$4,000,000 (4)
Noah Hanifin	$4,000,000 (6)
Chris Tanev	$3,500,000 (2)
Nick Ritchie	$2,600,000 (5)
Anders Nilsson	$2,225,000 (1)
Par Lindholm (1 Way Contract)	$2,000,000 (1)
Brett Ritchie	$1,750,000 (2)
Aaron Dell	$1,750,000 (1)
Kiefer Sherwood	$1,750,000 (1)
Tim Schaller	$1,500,000 (1)
Alex Petrovic	$1,400,000 (2)
Chris Bigras	$1,100,000 (1)
Jason Dickinson	$1,100,000 (1)
Anthony Duclair	$1,000,000 (2)
Miro Heiskanen	$1,000,000 (2)
Ilya Mikheyev	$1,000,000 (1)
Roope Hintz	$950,000 (2)
Emil Bemstrom	$700,000 (3)
Total Pro Players	20
Salary Commitment
Year 2020 : $44,075,000
Year 2021 : $31,450,000
Year 2022 : $21,800,000
Year 2023 : $20,850,000
Salary Average Commitment
Year 2020 : $42,981,549
Year 2021 : $30,869,049
Year 2022 : $20,952,382
Year 2023 : $20,252,382
Salary Cap with 1 Way Contract
Year 2020 : $44,075,000
Year 2021 : $31,650,000
Year 2022 : $22,050,000
Year 2023 : $21,350,000

Farm Players Salaries
Alex Barre-Boulet	$200,000 (2)
Joe Hicketts	$129,250 (2)
Dylan Coghlan	$125,000 (2)
Emile Poirier	$117,500 (1)
Spencer Foo	$96,500 (1)
Ilya Samsonov	$95,000 (2)
Alexander Volkov	$94,500 (1)
Mitchell Stephens	$93,500 (1)
Cal Foote	$92,500 (3)
Jakob Forsbacka Karlsson	$92,500 (1)
Dillon Dube	$90,000 (2)
Jonas Siegenthaler	$90,000 (1)
Givani Smith	$87,500 (3)
Nathan Walker	$85,000 (1)
Jayce Hawryluk	$85,000 (1)
Lane Pederson	$82,500 (1)
Shane Starrett	$80,000 (1)
Michael Kapla	$80,000 (1)
Mitch Gillam	$77,500 (1)
Rudolfs Balcers	$65,000 (1)
Anders Bjork	$65,000 (2)
Devante Stephens	$60,000 (1)
Nicholas Robertson	$0 (0)
Nicolas Beaudin	$0 (0)
Total Farm Players	24
Salary Commitment
Year 2020 : $2,083,750
Year 2021 : $884,250
Year 2022 : $180,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,083,750
Year 2021 : $884,250
Year 2022 : $180,000
Year 2023 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $57 - 0 - 0.00%
Level 2:	5000 - $37 - 0 - 0.00%
Level 3:	3000 - $20 - 0 - 0.00%
Level 4:	5000 - $16 - 0 - 0.00%
Luxury :	1066 - $100 - 0 - 0.00%
Total Capacity :	20066
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$40,175,000
Farm Players Total Salaries	$1,824,700
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$14,769,968
Projected Bank Account	$14,769,968

Pro Players Salaries
Mark Scheifele	$5,500,000 (2)
Braydon Coburn	$4,800,000 (2)
Cam Talbot	$4,000,000 (2)
Bo Horvat	$3,500,000 (1)
Calvin De Haan	$3,500,000 (3)
Cody Ceci	$2,500,000 (1)
Zack Kassian	$2,475,000 (2)
Nick Holden	$2,350,000 (2)
Max Domi	$2,050,000 (2)
Travis Konecny	$2,000,000 (3)
Brendan Perlini	$1,900,000 (3)
Haydn Fleury	$1,400,000 (2)
Hunter Shinkaruk	$1,200,000 (1)
Brock Boeser	$1,000,000 (1)
Nolan Patrick	$1,000,000 (1)
Brogan Rafferty	$1,000,000 (1)
Zach Sanford	$0 (0)
Total Pro Players	17
Salary Commitment
Year 2020 : $40,175,000
Year 2021 : $31,075,000
Year 2022 : $9,300,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $39,692,084
Year 2021 : $29,492,084
Year 2022 : $7,468,750
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $40,175,000
Year 2021 : $29,975,000
Year 2022 : $7,400,000
Year 2023 : $0

Farm Players Salaries
Quinton Howden	$160,000 (2)
Jordan Nolan	$152,500 (1)
Dennis Cholowski	$140,000 (3)
Cody Glass	$140,000 (3)
Colin Campbell	$110,000 (2)
Luke Witkowski	$100,000 (2)
Ben Thomson	$95,000 (1)
Ashton Sautner	$95,000 (1)
Josh Currie	$90,000 (2)
Dylan Blujus	$90,000 (2)
Brett Kulak	$90,000 (1)
Tyler Gaudet	$85,000 (2)
Kurtis Gabriel	$77,200 (1)
Travis Ewanyk	$75,000 (2)
Joshua Brown	$75,000 (2)
Otto Koivula	$70,000 (2)
James De Haas	$60,000 (1)
Blaine Byron	$60,000 (1)
Joseph Cramarossa	$60,000 (2)
Dalton Smith	$0 (0)
Evan Bouchard	$0 (0)
Joseph Labate	$0 (0)
Brett Pollock	$0 (0)
Brett Lernout	$0 (0)
Dillon Heatherington	$0 (0)
Thatcher Demko	$0 (0)
Total Farm Players	26
Salary Commitment
Year 2020 : $1,824,700
Year 2021 : $1,195,000
Year 2022 : $280,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,754,801
Year 2021 : $1,125,101
Year 2022 : $257,500
Year 2023 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	4839 - $30 - 0 - 0.00%
Level 3:	2000 - $18 - 0 - 0.00%
Level 4:	3000 - $10 - 0 - 0.00%
Luxury :	1000 - $128 - 0 - 0.00%
Total Capacity :	16839
Team Popularity :	106.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,083,333
Farm Players Total Salaries	$1,725,000
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$26,484,459
Projected Bank Account	$26,484,459

Pro Players Salaries
Patrick Kane	$8,000,000 (1)
Dougie Hamilton	$6,000,000 (6)
Jonathan Toews	$6,000,000 (1)
Mikael Granlund	$5,000,000 (6)
Nikita Gusev	$3,500,000 (3)
Philipp Grubauer	$3,500,000 (3)
Zach Werenski	$3,500,000 (2)
Jonathan Quick	$3,000,000 (2)
Nate Schmidt	$3,000,000 (2)
Dmitry Orlov	$2,500,000 (4)
Curtis Lazar	$1,500,000 (2)
Stefan Matteau	$1,400,000 (3)
Marcus Kruger	$1,333,333 (1)
Joakim Nordstrom	$1,250,000 (1)
Kaapo Kakko	$1,000,000 (3)
Andrei Svechnikov	$1,000,000 (2)
Loui Eriksson	$1,000,000 (1)
Thomas Chabot	$1,000,000 (1)
Alex DeBrincat	$950,000 (1)
Ryan Donato	$900,000 (1)
Gustav Forsling	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $56,083,333
Year 2021 : $35,200,000
Year 2022 : $22,150,000
Year 2023 : $12,500,000
Salary Average Commitment
Year 2020 : $55,887,499
Year 2021 : $36,266,071
Year 2022 : $22,516,071
Year 2023 : $13,116,071
Salary Cap with 1 Way Contract
Year 2020 : $56,083,333
Year 2021 : $34,900,000
Year 2022 : $22,900,000
Year 2023 : $13,500,000

Farm Players Salaries
Tristan Jarry	$125,000 (2)
Gavin Bayreuther	$120,000 (3)
Markus Hannikainen	$105,000 (2)
Jimmy Hayes	$100,000 (1)
Kevin Roy	$100,000 (3)
Zac Dalpe	$100,000 (1)
Jake Oettinger	$100,000 (3)
Nico Sturm	$100,000 (1)
Tanner Kero	$95,000 (1)
MacKenzie Weegar	$90,000 (1)
Joey Keane	$80,000 (3)
Michael Paliotta	$80,000 (1)
Chase De Leo	$80,000 (2)
Cale Fleury	$75,000 (2)
Caleb Jones	$70,000 (1)
Evan McEneny	$67,500 (1)
Ross Colton	$65,000 (2)
Sebastian D. Aho	$65,000 (1)
Marian Studenic	$60,000 (2)
Dmitry Sokolov	$47,500 (2)
Total Farm Players	20
Salary Commitment
Year 2020 : $1,725,000
Year 2021 : $957,500
Year 2022 : $400,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,746,668
Year 2021 : $942,500
Year 2022 : $400,000
Year 2023 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $59 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	5000 - $7 - 0 - 0.00%
Luxury :	1250 - $124 - 0 - 0.00%
Total Capacity :	19250
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,495,000
Farm Players Total Salaries	$1,703,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$33,447,777
Projected Bank Account	$33,447,777

Pro Players Salaries
Evgeni Malkin	$9,500,000 (3)
Blake Wheeler	$6,750,000 (3)
Oliver Ekman-Larsson	$6,000,000 (4)
Jakub Voracek	$6,000,000 (2)
Carter Rowney	$4,500,000 (3)
Jake Allen	$4,500,000 (2)
Charlie Coyle	$4,000,000 (3)
Timo Meier	$3,200,000 (7)
Damon Severson	$3,000,000 (3)
Brady Skjei	$2,500,000 (3)
Jan Rutta	$2,500,000 (1)
Nikolaj Ehlers	$2,450,000 (5)
Jakub Jerabek	$2,000,000 (1)
Mark Jankowski	$1,500,000 (2)
Josh Leivo	$1,450,000 (1)
Kevin Labanc	$1,250,000 (2)
Chad Ruhwedel	$975,000 (1)
Troy Grosenick	$970,000 (1)
Kevin Gravel	$850,000 (1)
Nick Paul	$800,000 (1)
Warren Foegele	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $65,495,000
Year 2021 : $58,550,000
Year 2022 : $46,100,000
Year 2023 : $17,250,000
Salary Average Commitment
Year 2020 : $66,419,952
Year 2021 : $56,124,952
Year 2022 : $44,541,619
Year 2023 : $14,639,286
Salary Cap with 1 Way Contract
Year 2020 : $65,495,000
Year 2021 : $55,150,000
Year 2022 : $41,900,000
Year 2023 : $11,650,000

Farm Players Salaries
Samuel Morin	$130,000 (1)
Ian McCoshen	$120,000 (2)
Josh Jacobs	$105,000 (1)
Juuso Valimaki	$100,000 (2)
Nathan Bastian	$95,000 (1)
Jansen Harkins	$95,000 (1)
Kevin Ekman-Larsson	$90,000 (1)
Maxim Letunov	$90,000 (2)
Casey DeSmith	$85,000 (1)
Stefan LeBlanc	$83,000 (1)
Blake Pietila	$80,000 (1)
Marcus Hogberg	$80,000 (1)
Mark Friedman	$80,000 (1)
Paul LaDue	$80,000 (2)
Nick Lappin	$80,000 (1)
Julien Nantel	$75,000 (2)
William Borgen	$70,000 (2)
Clark Bishop	$65,000 (1)
Christopher Brown	$50,000 (2)
Brian Pinho	$50,000 (2)
Total Farm Players	20
Salary Commitment
Year 2020 : $1,703,000
Year 2021 : $635,000
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,703,000
Year 2021 : $635,000
Year 2022 : $0
Year 2023 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $59 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2000 - $18 - 0 - 0.00%
Level 4:	4000 - $9 - 0 - 0.00%
Luxury :	1118 - $129 - 0 - 0.00%
Total Capacity :	18118
Team Popularity :	124.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,050,000
Farm Players Total Salaries	$1,945,750
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$27,476,575
Projected Bank Account	$27,476,575

Pro Players Salaries
Nicklas Backstrom	$6,500,000 (3)
Keith Yandle	$6,000,000 (4)
Sami Vatanen	$5,250,000 (3)
Kristopher Letang	$5,000,000 (1)
John Gibson	$4,400,000 (4)
Chris Kreider	$4,000,000 (2)
David Savard	$4,000,000 (3)
Joe Pavelski	$4,000,000 (1)
Bryan Rust	$3,250,000 (2)
Alex Chiasson	$2,750,000 (2)
Dylan Larkin	$2,200,000 (6)
Leo Komarov	$2,000,000 (2)
Danton Heinen	$1,900,000 (2)
Andrew Hammond	$1,500,000 (1)
Devin Shore	$1,500,000 (2)
Artturi Lehkonen	$1,400,000 (3)
Denis Malgin	$1,250,000 (3)
Ryan Lindgren	$900,000 (1)
Jonny Brodzinski	$900,000 (1)
Joey Anderson	$850,000 (2)
Dylan Sikura	$500,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $60,050,000
Year 2021 : $47,850,000
Year 2022 : $31,750,000
Year 2023 : $13,500,000
Salary Average Commitment
Year 2020 : $59,208,691
Year 2021 : $45,102,977
Year 2022 : $28,902,977
Year 2023 : $12,352,382
Salary Cap with 1 Way Contract
Year 2020 : $60,050,000
Year 2021 : $47,250,000
Year 2022 : $31,000,000
Year 2023 : $12,600,000

Farm Players Salaries
T.J. Hensick	$140,000 (1)
Collin Delia	$110,000 (1)
Markus Nutivaara	$110,000 (1)
Casey Nelson	$101,750 (1)
Gaetan Haas	$100,000 (1)
Alexandre Alain	$100,000 (2)
Adam Johnson	$100,000 (1)
Keegan Lowe	$99,000 (1)
Jaret Anderson-Dolan	$95,000 (3)
Ethan Prow	$92,500 (1)
Gabriel Bourque	$90,000 (1)
J.T. Brown	$90,000 (1)
Brendan Woods	$88,000 (1)
Simon Benoit	$85,000 (1)
Max Lagace	$80,000 (1)
Ryan Fitzgerald	$77,000 (1)
Maxim Sushko	$70,000 (2)
Markus Phillips	$70,000 (3)
Michael Spacek	$70,000 (1)
Adam Werner	$65,000 (3)
Veini Vehvilainen	$65,000 (3)
Chaz Reddekopp	$47,500 (2)
Total Farm Players	22
Salary Commitment
Year 2020 : $1,945,750
Year 2021 : $512,500
Year 2022 : $295,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,945,750
Year 2021 : $512,500
Year 2022 : $295,000
Year 2023 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $42 - 0 - 0.00%
Level 2:	5000 - $34 - 0 - 0.00%
Level 3:	2000 - $22 - 0 - 0.00%
Level 4:	4400 - $10 - 0 - 0.00%
Luxury :	1168 - $132 - 0 - 0.00%
Total Capacity :	18568
Team Popularity :	118.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,919,000
Farm Players Total Salaries	$2,169,900
Coaches Total Salaries	$2,965,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$7,852,312
Projected Bank Account	$7,852,312

Pro Players Salaries
Alexander Ovechkin	$7,250,000 (1)
Patrice Bergeron	$6,850,000 (2)
Taylor Hall	$6,750,000 (2)
Nikita Kucherov	$6,750,000 (3)
Claude Giroux	$6,500,000 (1)
David Krejci	$5,500,000 (1)
John Klingberg	$3,250,000 (4)
William Nylander	$3,150,000 (7)
Nikita Zadorov	$2,950,000 (4)
Matt Murray	$2,950,000 (2)
Mathew Dumba	$2,750,000 (1)
Shea Theodore	$1,970,000 (1)
Rasmus Andersson	$1,500,000 (4)
Anthony Mantha	$1,500,000 (4)
Pontus Aberg	$1,350,000 (2)
Brett Howden	$1,350,000 (2)
Josh Anderson	$1,250,000 (3)
Christian Dvorak	$1,250,000 (3)
Greg McKegg	$1,150,000 (4)
Johan Larsson	$999,000 (1)
Henri Jokiharju	$975,000 (2)
MacKenzie Blackwood	$975,000 (2)
Total Pro Players	22
Salary Commitment
Year 2020 : $68,919,000
Year 2021 : $51,600,000
Year 2022 : $31,800,000
Year 2023 : $22,100,000
Salary Average Commitment
Year 2020 : $71,538,742
Year 2021 : $48,158,135
Year 2022 : $27,487,301
Year 2023 : $17,174,801
Salary Cap with 1 Way Contract
Year 2020 : $68,919,000
Year 2021 : $43,950,000
Year 2022 : $22,750,000
Year 2023 : $13,500,000

Farm Players Salaries
Aaron Ness	$215,000 (2)
Teemu Pulkkinen	$200,000 (1)
Colin Wilson	$175,000 (1)
Nikolay Goldobin	$145,000 (1)
Anton Lindholm	$125,000 (3)
Jordan Schmaltz	$125,000 (3)
Madison Bowey	$110,000 (2)
Andrey Pedan	$100,000 (1)
Laurent Brossoit	$99,900 (1)
Julien Gauthier	$96,500 (1)
Michael McNiven	$95,000 (2)
Kale Clague	$90,000 (2)
Max Jones	$89,500 (3)
Colin Blackwell	$85,000 (2)
Matt Spencer	$77,500 (3)
Jake Leschyshyn	$77,000 (3)
Dominic Turgeon	$75,000 (1)
Keaton Middleton	$70,000 (2)
Patrick Sieloff	$70,000 (1)
Radel Fazleev	$49,500 (1)
Sam Steel	$0 (0)
Total Farm Players	21
Salary Commitment
Year 2020 : $2,169,900
Year 2021 : $1,184,000
Year 2022 : $494,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,053,233
Year 2021 : $1,119,000
Year 2022 : $494,000
Year 2023 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $59 - 0 - 0.00%
Level 2:	5000 - $31 - 0 - 0.00%
Level 3:	4000 - $17 - 0 - 0.00%
Level 4:	5000 - $10 - 0 - 0.00%
Luxury :	1273 - $120 - 0 - 0.00%
Total Capacity :	21273
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,525,000
Farm Players Total Salaries	$1,764,000
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$3,951,599
Projected Bank Account	$3,951,599

Pro Players Salaries
Dmitry Kulikov	$5,250,000 (3)
Duncan Keith	$5,000,000 (2)
Mikael Backlund	$5,000,000 (5)
Jake Guentzel	$5,000,000 (6)
Brian Elliott	$5,000,000 (1)
Reilly Smith	$4,650,000 (4)
Victor Rask	$2,750,000 (4)
Erik Condra	$2,250,000 (1)
Matt Bartkowski	$2,150,000 (1)
Phillip Danault	$1,850,000 (1)
Tommy Wingels	$1,850,000 (1)
Lars Eller	$1,850,000 (2)
Ryan Miller	$1,650,000 (1)
Jori Lehtera	$1,500,000 (2)
Nathan Beaulieu	$1,450,000 (1)
Charles Hudon	$1,425,000 (2)
Justin Falk	$1,350,000 (1)
Michael McCarron	$1,250,000 (2)
Miles Wood	$1,250,000 (4)
Jacob De La Rose	$1,050,000 (2)
Mikhail Sergachev	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $54,525,000
Year 2021 : $35,725,000
Year 2022 : $24,400,000
Year 2023 : $19,400,000
Salary Average Commitment
Year 2020 : $55,716,667
Year 2021 : $37,275,000
Year 2022 : $23,783,334
Year 2023 : $18,950,000
Salary Cap with 1 Way Contract
Year 2020 : $54,525,000
Year 2021 : $35,975,000
Year 2022 : $23,900,000
Year 2023 : $18,650,000

Farm Players Salaries
Zachary Fucale	$135,000 (2)
Garnet Hathaway	$135,000 (3)
Jarred Tinordi	$125,000 (1)
Dylan McIlrath	$119,000 (3)
Philip Varone	$115,000 (1)
Matt Donovan	$115,000 (2)
Roland McKeown	$100,000 (2)
Jake Evans	$90,000 (2)
Moritz Seider	$90,000 (3)
Noah Juulsen	$87,500 (1)
Greg Carey	$80,000 (1)
Lukas Vejdemo	$80,000 (2)
Trey Fix-Wolansky	$80,000 (3)
Josiah Didier	$78,000 (2)
Matt Bradley	$77,000 (3)
Dalton Thrower	$70,000 (3)
Jeremy Gregoire	$70,000 (2)
Giorgio Estephan	$70,000 (2)
Cayden Primeau	$47,500 (3)
Total Farm Players	19
Salary Commitment
Year 2020 : $1,764,000
Year 2021 : $1,356,500
Year 2022 : $618,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,764,000
Year 2021 : $1,356,500
Year 2022 : $618,500
Year 2023 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6350 - $58 - 0 - 0.00%
Level 2:	5292 - $30 - 0 - 0.00%
Level 3:	2117 - $19 - 0 - 0.00%
Level 4:	3175 - $12 - 0 - 0.00%
Luxury :	1179 - $125 - 0 - 0.00%
Total Capacity :	18113
Team Popularity :	114.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,483,333
Farm Players Total Salaries	$2,205,000
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$14,863,751
Projected Bank Account	$14,863,751

Pro Players Salaries
Steven Stamkos	$9,500,000 (5)
Ryan Johansen	$8,000,000 (6)
Ben Bishop	$4,875,000 (4)
Filip Forsberg	$4,500,000 (8)
Niklas Hjalmarsson	$4,250,000 (2)
Brett Connolly	$4,250,000 (1)
Viktor Arvidsson	$4,000,000 (6)
Craig Smith	$4,000,000 (2)
John Moore	$3,000,000 (1)
Tyler Pitlick	$2,125,000 (3)
Ben Gleason	$2,000,000 (2)
Karson Kuhlman (1 Way Contract)	$2,000,000 (1)
Jamie McGinn	$1,800,000 (1)
Brad Hunt	$1,750,000 (2)
Antti Suomela	$1,750,000 (4)
Casey Cizikas	$1,333,333 (2)
Riley Sheahan	$1,250,000 (4)
Cedric Paquette	$1,100,000 (2)
Jonathan Ericsson	$1,000,000 (1)
Kevan Miller	$1,000,000 (2)
Patrick Marleau	$1,000,000 (1)
Jonathan Bernier	$1,000,000 (3)
Total Pro Players	22
Salary Commitment
Year 2020 : $65,483,333
Year 2021 : $55,258,333
Year 2022 : $40,875,000
Year 2023 : $36,750,000
Salary Average Commitment
Year 2020 : $66,419,792
Year 2021 : $54,011,458
Year 2022 : $38,328,125
Year 2023 : $34,053,125
Salary Cap with 1 Way Contract
Year 2020 : $65,483,333
Year 2021 : $52,433,333
Year 2022 : $37,000,000
Year 2023 : $33,875,000

Farm Players Salaries
Kevin Lankinen	$200,000 (1)
Magnus Paajarvi	$150,000 (2)
Martin Frk	$120,000 (1)
A.J. Greer	$112,500 (3)
Nic Dowd	$112,500 (3)
Yakov Trenin	$110,000 (2)
Frederick Gaudreau	$100,000 (3)
Urho Vaakanainen	$100,000 (3)
Nick DeSimone	$100,000 (2)
Erik Brannstrom	$100,000 (3)
Pierre-Olivier Joseph	$100,000 (3)
Zac Rinaldo	$100,000 (1)
Yegor Korshkov	$95,000 (2)
Teddy Blueger	$90,000 (1)
Robbie Russo	$90,000 (3)
Liam O'Brien	$82,500 (1)
Justin Kirkland	$80,000 (1)
Jake Dotchin	$80,000 (2)
Dakota Mermis	$80,000 (1)
Codey Goloubef	$72,500 (1)
Adam Wilcox	$70,000 (1)
Quentin Shore	$60,000 (1)
Total Farm Players	22
Salary Commitment
Year 2020 : $2,205,000
Year 2021 : $1,375,000
Year 2022 : $842,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,246,667
Year 2021 : $1,314,167
Year 2022 : $770,000
Year 2023 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $17 - 0 - 0.00%
Level 4:	3000 - $8 - 0 - 0.00%
Luxury :	1625 - $124 - 0 - 0.00%
Total Capacity :	17625
Team Popularity :	106.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,250,000
Farm Players Total Salaries	$1,352,500
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$11,948,880
Projected Bank Account	$11,948,880

Pro Players Salaries
Henrik Lundqvist	$6,000,000 (1)
Jeff Carter (1 Way Contract)	$5,750,000 (1)
Nikita Zaitsev	$4,000,000 (5)
Jack Eichel	$4,000,000 (5)
Jaccob Slavin	$4,000,000 (6)
Rasmus Ristolainen	$2,950,000 (3)
Nick Bjugstad	$2,750,000 (3)
Blake Coleman (1 Way Contract)	$2,600,000 (5)
Patrick Maroon	$2,200,000 (2)
Ryan Pulock (1 Way Contract)	$2,000,000 (5)
Jake DeBrusk (1 Way Contract)	$2,000,000 (8)
Mikko Koivu	$1,500,000 (1)
Jakub Vrana	$1,300,000 (1)
Brandon Pirri	$1,200,000 (2)
Jon Gillies	$1,150,000 (2)
Nico Hischier	$950,000 (1)
Filip Hronek	$950,000 (2)
Marcus Pettersson	$950,000 (1)
Total Pro Players	18
Salary Commitment
Year 2020 : $46,250,000
Year 2021 : $31,800,000
Year 2022 : $28,350,000
Year 2023 : $22,500,000
Salary Average Commitment
Year 2020 : $46,751,666
Year 2021 : $30,847,499
Year 2022 : $25,407,499
Year 2023 : $19,899,999
Salary Cap with 1 Way Contract
Year 2020 : $46,250,000
Year 2021 : $29,800,000
Year 2022 : $24,300,000
Year 2023 : $18,600,000

Farm Players Salaries
Andrew MacWilliam	$110,000 (1)
Cameron Schilling	$110,000 (1)
Filip Gustavsson	$95,000 (2)
Logan Brown	$92,500 (2)
Hudson Fasching	$90,000 (2)
Jani Hakanpaa	$80,000 (3)
Louis Belpedio	$80,000 (1)
Adin Hill	$80,000 (2)
David Sklenicka	$75,000 (1)
Mathieu Olivier	$75,000 (1)
Evan Weinger	$75,000 (1)
Evan Polei	$75,000 (1)
Joakim Nygard	$70,000 (1)
Sam Lafferty	$70,000 (1)
Carson Soucy	$65,000 (1)
Braden Christoffer	$60,000 (1)
John Nyberg	$50,000 (2)
Total Farm Players	17
Salary Commitment
Year 2020 : $1,352,500
Year 2021 : $487,500
Year 2022 : $80,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,342,500
Year 2021 : $487,500
Year 2022 : $80,000
Year 2023 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	4234 - $32 - 0 - 0.00%
Level 3:	2000 - $18 - 0 - 0.00%
Level 4:	2561 - $13 - 0 - 0.00%
Luxury :	1000 - $138 - 0 - 0.00%
Total Capacity :	15795
Team Popularity :	116.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,071,200
Farm Players Total Salaries	$1,325,225
Coaches Total Salaries	$2,555,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$13,556,126
Projected Bank Account	$13,556,126

Pro Players Salaries
John Tavares	$7,000,000 (6)
Max Pacioretty	$6,500,000 (2)
Jakob Silfverberg	$5,500,000 (3)
Braden Holtby	$5,500,000 (1)
Erik Johnson	$5,000,000 (5)
Jordan Staal	$5,000,000 (2)
Aaron Ekblad	$3,850,000 (4)
Jack Johnson	$3,750,000 (3)
Jonathan Marchessault	$3,250,000 (5)
Marc Staal	$3,000,000 (1)
Johnny Gaudreau	$3,000,000 (6)
Antoine Roussel	$2,750,000 (2)
Cory Conacher	$2,700,000 (1)
Luke Glendening	$2,250,000 (1)
Matt Irwin	$2,000,000 (3)
Melker Karlsson	$1,500,000 (2)
Ryan Murray	$1,391,500 (1)
David Rittich	$1,331,000 (1)
Jason Spezza	$1,300,000 (1)
Brock McGinn	$931,700 (1)
Marcus Sorensen	$847,000 (1)
MacKenzie MacEachern	$720,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $69,071,200
Year 2021 : $53,500,000
Year 2022 : $39,200,000
Year 2023 : $27,250,000
Salary Average Commitment
Year 2020 : $70,597,451
Year 2021 : $50,219,584
Year 2022 : $35,243,393
Year 2023 : $24,720,893
Salary Cap with 1 Way Contract
Year 2020 : $69,071,200
Year 2021 : $49,100,000
Year 2022 : $33,350,000
Year 2023 : $22,100,000

Farm Players Salaries
Joel Rumpel	$175,000 (1)
Mat Robson	$100,000 (2)
Nick Shore	$96,250 (1)
Korbinian Holzer	$95,000 (1)
Derek Grant	$95,000 (1)
Anthony Greco	$87,725 (1)
Jeremy Lauzon	$85,500 (2)
Joel Hanley	$82,500 (1)
Corey Tropp	$80,000 (1)
Ryan Haggerty	$79,750 (1)
Ryan White	$72,500 (1)
Cole Bardreau	$66,000 (1)
Zachary Leslie	$60,000 (1)
Evan Cormier	$50,000 (2)
Sebastian Repo	$50,000 (2)
Vladislav Gavrikov	$50,000 (1)
Jeremy Davies	$0 (0)
Oskar Steen	$0 (0)
Shane Bowers	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2020 : $1,325,225
Year 2021 : $285,500
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,307,725
Year 2021 : $285,500
Year 2022 : $0
Year 2023 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $55 - 0 - 0.00%
Level 2:	5000 - $25 - 0 - 0.00%
Level 3:	2200 - $11 - 0 - 0.00%
Level 4:	4000 - $5 - 0 - 0.00%
Luxury :	1000 - $130 - 0 - 0.00%
Total Capacity :	18200
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,750,000
Farm Players Total Salaries	$1,825,000
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$5,399,658
Projected Bank Account	$5,399,658

Pro Players Salaries
Alex Killorn	$6,500,000 (5)
Shea Weber	$6,000,000 (4)
Kyle Turris	$4,400,000 (3)
Boone Jenner	$4,000,000 (5)
Oscar Klefbom	$4,000,000 (2)
Antti Raanta	$3,500,000 (2)
Tyson Barrie	$3,250,000 (5)
Nick Schmaltz	$2,950,000 (4)
Colton Sceviour	$2,900,000 (1)
Riley Nash	$2,500,000 (2)
Valtteri Filppula	$2,250,000 (1)
Noel Acciari	$1,750,000 (3)
Rinat Valiev	$1,700,000 (2)
Ondrej Kase (1 Way Contract)	$1,500,000 (1)
Nic Petan	$1,350,000 (2)
Seth Griffith	$1,250,000 (2)
Andy Greene	$1,250,000 (1)
Pierre-Edouard Bellemare	$1,000,000 (1)
Pheonix Copley	$1,000,000 (1)
Daniel Sprong	$950,000 (2)
Ryan Graves	$950,000 (2)
Cody McLeod	$800,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $55,750,000
Year 2021 : $46,500,000
Year 2022 : $30,300,000
Year 2023 : $23,950,000
Salary Average Commitment
Year 2020 : $54,333,774
Year 2021 : $43,817,107
Year 2022 : $28,800,774
Year 2023 : $22,634,107
Salary Cap with 1 Way Contract
Year 2020 : $55,750,000
Year 2021 : $45,050,000
Year 2022 : $28,850,000
Year 2023 : $22,700,000

Farm Players Salaries
Matt Nieto	$200,000 (2)
Jay Beagle	$175,000 (2)
Tobias Lindberg	$95,000 (2)
Dysin Mayo	$92,500 (3)
Nicolas Hague	$90,000 (1)
Morgan Frost	$90,000 (3)
Paul Bittner	$82,500 (1)
Pascal Laberge	$80,000 (3)
Vili Saarijarvi	$80,000 (2)
Jean Dupuy	$80,000 (1)
Curtis McKenzie	$75,000 (1)
Dan Renouf	$75,000 (1)
Thomas Schemitsch	$72,500 (1)
Olle Eriksson Ek	$65,000 (3)
Tyler Lewington	$65,000 (1)
Brandon Saigeon	$62,500 (3)
Spencer Watson	$62,500 (3)
Niko Mikkola	$60,000 (2)
Matt Schmalz	$60,000 (1)
Anthony Angello	$57,500 (2)
Brett McKenzie	$55,000 (3)
Hunter Miska	$50,000 (1)
Total Farm Players	22
Salary Commitment
Year 2020 : $1,825,000
Year 2021 : $1,175,000
Year 2022 : $507,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,787,500
Year 2021 : $1,143,750
Year 2022 : $507,500
Year 2023 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $40 - 0 - 0.00%
Level 3:	2153 - $25 - 0 - 0.00%
Level 4:	5000 - $8 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	19153
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,600,000
Farm Players Total Salaries	$1,882,500
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$17,425,259
Projected Bank Account	$17,425,259

Pro Players Salaries
Phil Kessel	$6,500,000 (2)
Ryan O'Reilly	$6,000,000 (3)
Sam Gagner	$5,500,000 (2)
Logan Couture	$5,250,000 (2)
Kevin Hayes	$4,750,000 (4)
Ian Cole	$3,850,000 (2)
Jason Demers	$3,700,000 (2)
Andrej Sekera	$3,500,000 (2)
Shayne Gostisbehere	$2,750,000 (2)
Andrew Copp	$2,250,000 (3)
Connor Murphy	$2,100,000 (3)
Beau Bennett	$2,000,000 (2)
Jared McCann	$1,750,000 (4)
Tomas Jurco	$1,600,000 (1)
Mark Pysyk	$1,500,000 (3)
Jesper Fast (1 Way Contract)	$1,350,000 (3)
Kerby Rychel	$1,350,000 (1)
Blake Lizotte (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
Jordan Binnington	$900,000 (1)
Total Pro Players	19
Salary Commitment
Year 2020 : $57,600,000
Year 2021 : $53,400,000
Year 2022 : $21,350,000
Year 2023 : $6,500,000
Salary Average Commitment
Year 2020 : $57,256,190
Year 2021 : $52,536,190
Year 2022 : $19,767,857
Year 2023 : $6,500,000
Salary Cap with 1 Way Contract
Year 2020 : $57,600,000
Year 2021 : $52,750,000
Year 2022 : $19,700,000
Year 2023 : $6,500,000

Farm Players Salaries
Jack Campbell	$150,000 (4)
Matt Calvert	$125,000 (1)
Brandon Davidson	$115,000 (3)
Alexander True	$100,000 (1)
Michael Sgarbossa	$100,000 (2)
Zachary Sawchenko	$100,000 (2)
Andrew Agozzino	$100,000 (2)
Max Reinhart	$100,000 (1)
Bobby Butler	$92,500 (1)
Dalton Prout	$90,000 (1)
Eric Gryba	$90,000 (1)
Boris Katchouk	$90,000 (3)
Brenden Kichton	$90,000 (1)
Ryan MacInnis	$90,000 (2)
Jimmy Oligny	$85,000 (1)
Richard Bachman	$85,000 (1)
Aleksi Saarela	$75,000 (1)
Charles Williams	$75,000 (1)
Jesper Lindgren	$70,000 (3)
Dmytro Timashov	$60,000 (1)
Sean Day	$0 (0)
Nicolas Roy	$0 (0)
Kieffer Bellows	$0 (0)
Brendan Gaunce	$0 (0)
Total Farm Players	24
Salary Commitment
Year 2020 : $1,882,500
Year 2021 : $815,000
Year 2022 : $425,000
Year 2023 : $150,000
Salary Average Commitment
Year 2020 : $1,882,500
Year 2021 : $815,000
Year 2022 : $425,000
Year 2023 : $150,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $64 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2319 - $19 - 0 - 0.00%
Level 4:	5200 - $6 - 0 - 0.00%
Luxury :	1000 - $156 - 0 - 0.00%
Total Capacity :	19519
Team Popularity :	128.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,850,000
Farm Players Total Salaries	$2,058,799
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$44,199,537
Projected Bank Account	$44,199,537

Pro Players Salaries
Zach Parise	$6,000,000 (1)
James Reimer	$5,250,000 (4)
T.J. Oshie	$5,250,000 (1)
Brent Seabrook	$5,000,000 (1)
Kyle Okposo	$5,000,000 (2)
Sean Monahan	$4,750,000 (2)
Cam Atkinson	$4,000,000 (1)
Cam Fowler	$3,900,000 (4)
Kyle Palmieri	$3,800,000 (4)
Brayden Point	$3,200,000 (7)
Justin Abdelkader	$2,500,000 (1)
Mikko Koskinen	$2,000,000 (1)
Ivan Provorov	$2,000,000 (6)
Barclay Goodrow	$1,250,000 (1)
Chandler Stephenson	$1,100,000 (2)
John Quenneville	$1,100,000 (3)
Vince Dunn	$950,000 (1)
Christoffer Ehn	$650,000 (2)
Will Butcher	$650,000 (1)
John Marino	$500,000 (3)
Total Pro Players	20
Salary Commitment
Year 2020 : $58,850,000
Year 2021 : $33,450,000
Year 2022 : $23,400,000
Year 2023 : $23,000,000
Salary Average Commitment
Year 2020 : $60,902,083
Year 2021 : $33,843,750
Year 2022 : $22,918,750
Year 2023 : $21,318,750
Salary Cap with 1 Way Contract
Year 2020 : $58,850,000
Year 2021 : $31,250,000
Year 2022 : $19,750,000
Year 2023 : $18,150,000

Farm Players Salaries
Austin Czarnik	$135,000 (3)
Patrik Nemeth	$110,000 (3)
Zach Redmond	$100,000 (1)
Michael Chaput	$96,800 (2)
Harry Zolnierczyk	$95,000 (1)
Justin Holl	$92,500 (3)
Eric Robinson	$90,000 (3)
Kalle Kossila	$88,000 (1)
Matt Read	$85,000 (2)
Spencer Martin	$82,999 (2)
Morgan Geekie	$80,000 (3)
Michael Mersch	$79,500 (2)
Jake Paterson	$77,000 (1)
Rob O'Gara	$72,500 (2)
Cliff Pu	$70,000 (2)
Glenn Gawdin	$70,000 (2)
Eamon McAdam	$67,500 (1)
James Melindy	$66,000 (1)
Cody Payne	$60,000 (2)
Terrance Amorosa	$60,000 (1)
Tyler Vesel	$50,000 (2)
Mikhail Berdin	$50,000 (3)
Dane Birks	$48,500 (2)
Vincent Desharnais	$47,500 (2)
Pavel Shen	$47,500 (3)
Otto Somppi	$47,500 (2)
Jake Ryczek	$45,000 (2)
Ivan Chukarov	$45,000 (1)
Total Farm Players	28
Salary Commitment
Year 2020 : $2,058,799
Year 2021 : $1,460,299
Year 2022 : $605,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,058,799
Year 2021 : $1,460,299
Year 2022 : $605,000
Year 2023 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $55 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	1600 - $20 - 0 - 0.00%
Level 4:	3732 - $8 - 0 - 0.00%
Luxury :	800 - $180 - 0 - 0.00%
Total Capacity :	17132
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,599,000
Farm Players Total Salaries	$1,799,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$5,745,203
Projected Bank Account	$5,745,203

Pro Players Salaries
Evander Kane	$6,000,000 (3)
Evgeny Kuznetsov	$5,750,000 (5)
Darren Helm	$4,250,000 (1)
Gustav Nyquist	$4,250,000 (1)
Seth Jones	$3,500,000 (2)
Pekka Rinne	$3,500,000 (1)
Jake Muzzin	$3,250,000 (2)
Jacob Markstrom	$3,200,000 (1)
Erik Haula	$3,000,000 (3)
Radko Gudas	$2,750,000 (3)
Derek Forbort	$2,500,000 (4)
Tom Wilson	$2,250,000 (1)
Ryan Reaves	$1,750,000 (1)
Zemgus Girgensons	$1,450,000 (2)
Matt Benning	$1,400,000 (3)
Sean Kuraly	$1,100,000 (3)
Dominik Kubalik	$1,000,000 (1)
Jesperi Kotkaniemi	$975,000 (2)
Erik Cernak	$925,000 (1)
Anthony Cirelli	$799,000 (1)
Total Pro Players	20
Salary Commitment
Year 2020 : $53,599,000
Year 2021 : $33,975,000
Year 2022 : $24,900,000
Year 2023 : $9,600,000
Salary Average Commitment
Year 2020 : $49,151,500
Year 2021 : $32,416,666
Year 2022 : $23,416,666
Year 2023 : $8,550,000
Salary Cap with 1 Way Contract
Year 2020 : $53,599,000
Year 2021 : $31,675,000
Year 2022 : $22,500,000
Year 2023 : $8,250,000

Farm Players Salaries
Mirco Mueller	$150,000 (2)
Oliver Kylington	$110,000 (3)
Carl Dahlstrom	$104,500 (1)
Grayson Downing	$97,500 (1)
Gemel Smith	$95,000 (1)
Justin Bailey	$95,000 (2)
Lucas Johansen	$95,000 (1)
Gustav Lindstrom	$92,500 (3)
Tyler Parsons	$90,000 (1)
Tyrell Goulbourne	$90,000 (2)
Ken Agostino	$85,000 (2)
Andy Welinski	$85,000 (4)
Garrett Pilon	$80,000 (2)
Nicholas Baptiste	$72,500 (2)
Maxim Lamarche	$70,000 (1)
Philippe Maillet	$67,500 (1)
Ivan Prosvetov	$67,500 (3)
Samuel Laberge	$57,500 (1)
Chase Priskie	$50,000 (2)
Lukas Jasek	$50,000 (1)
Jake Bischoff	$47,500 (1)
Calvin Thurkauf	$47,500 (1)
Adam Ruzicka	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2020 : $1,799,500
Year 2021 : $1,027,500
Year 2022 : $417,500
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $1,843,042
Year 2021 : $1,021,042
Year 2022 : $388,542
Year 2023 : $91,875

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $25 - 0 - 0.00%
Level 3:	2000 - $18 - 0 - 0.00%
Level 4:	3396 - $9 - 0 - 0.00%
Luxury :	1100 - $120 - 0 - 0.00%
Total Capacity :	17496
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,641,666
Farm Players Total Salaries	$1,964,500
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$12,317,708
Projected Bank Account	$12,317,708

Pro Players Salaries
Brent Burns	$6,950,000 (3)
Alex Goligoski	$6,100,000 (1)
Martin Jones	$6,000,000 (6)
Aleksander Barkov	$6,000,000 (5)
Kevin Shattenkirk	$5,750,000 (3)
Milan Lucic	$5,666,666 (1)
Anders Lee	$5,000,000 (4)
Marc-Edouard Vlasic	$4,500,000 (1)
Brendan Gallagher	$3,700,000 (2)
Artem Anisimov	$3,500,000 (2)
Darnell Nurse	$2,250,000 (2)
Kevin Fiala	$1,550,000 (2)
Joonas Donskoi	$1,500,000 (1)
Sonny Milano	$1,200,000 (2)
Robert Hagg	$1,100,000 (1)
Michael Rasmussen	$1,000,000 (2)
Joel Farabee	$1,000,000 (3)
Martin Necas	$925,000 (2)
Elvis Merzlikins	$800,000 (3)
Henrik Samuelsson (1 Way Contract)	$800,000 (1)
Igor Shesterkin	$700,000 (3)
Ethan Bear	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $66,641,666
Year 2021 : $47,125,000
Year 2022 : $32,400,000
Year 2023 : $18,000,000
Salary Average Commitment
Year 2020 : $64,961,111
Year 2021 : $45,327,778
Year 2022 : $31,577,778
Year 2023 : $16,794,445
Salary Cap with 1 Way Contract
Year 2020 : $66,641,666
Year 2021 : $46,325,000
Year 2022 : $32,200,000
Year 2023 : $17,000,000

Farm Players Salaries
Lawrence Pilut	$125,000 (1)
Jake McCabe	$120,000 (2)
Charlie Lindgren	$110,000 (3)
Alexander Nylander	$110,000 (2)
Petteri Lindbohm	$100,000 (1)
Michael McLeod	$95,000 (3)
Mario Ferraro	$95,000 (3)
Max Comtois	$95,000 (3)
Filip Chlapik	$90,000 (1)
Chris Terry	$85,000 (2)
Ryan Gropp	$80,500 (1)
Ben Thomas	$80,000 (2)
Dan Vladar	$74,000 (2)
Connor Dewar	$70,000 (3)
William Lagesson	$70,000 (2)
Graham Knott	$70,000 (1)
Austin Poganski	$70,000 (2)
Blake Speers	$65,000 (3)
Riley Tufte	$65,000 (3)
Michael Eyssimont	$65,000 (2)
Reece Willcox	$60,000 (1)
Mason Appleton	$60,000 (2)
Peter Stoykewych	$60,000 (1)
Anthony Louis	$50,000 (1)
Total Farm Players	24
Salary Commitment
Year 2020 : $1,964,500
Year 2021 : $1,329,000
Year 2022 : $595,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,954,083
Year 2021 : $1,322,750
Year 2022 : $595,000
Year 2023 : $0

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $55 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2100 - $15 - 0 - 0.00%
Level 4:	5000 - $8 - 0 - 0.00%
Luxury :	1150 - $120 - 0 - 0.00%
Total Capacity :	19250
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,350,000
Farm Players Total Salaries	$2,453,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$22,831,760
Projected Bank Account	$22,831,760

Pro Players Salaries
P.K. Subban	$7,500,000 (2)
Tomas Hertl	$6,100,000 (6)
Vincent Trocheck	$5,500,000 (6)
Travis Zajac	$5,000,000 (1)
Ondrej Palat	$4,500,000 (4)
Chris Stewart	$4,250,000 (2)
Jake Gardiner	$4,250,000 (3)
Brandon Saad	$4,000,000 (2)
Patric Hornqvist	$4,000,000 (1)
Juuse Saros	$3,500,000 (4)
Esa Lindell	$2,750,000 (6)
Jason Zucker	$2,650,000 (1)
Stephen Johns	$2,500,000 (4)
Erik Gustafsson	$2,500,000 (4)
Martin Marincin	$2,000,000 (2)
J.T. Miller	$2,000,000 (1)
Radek Faksa	$1,250,000 (2)
Brandon Tanev	$1,200,000 (1)
Kirby Dach	$1,000,000 (3)
Mike Smith	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 2020 : $67,350,000
Year 2021 : $52,850,000
Year 2022 : $34,600,000
Year 2023 : $29,350,000
Salary Average Commitment
Year 2020 : $67,329,049
Year 2021 : $50,262,381
Year 2022 : $32,992,857
Year 2023 : $27,742,857
Salary Cap with 1 Way Contract
Year 2020 : $67,350,000
Year 2021 : $51,600,000
Year 2022 : $32,600,000
Year 2023 : $27,350,000

Farm Players Salaries
Carter Hutton	$250,000 (1)
Slater Koekkoek	$170,000 (2)
Michael Houser	$150,000 (2)
Ryan Murphy	$150,000 (2)
Scott Mayfield	$132,000 (1)
Joshua Ho-Sang	$120,000 (3)
German Rubtsov	$100,000 (2)
Zachary Senyshyn	$100,000 (2)
Radim Simek	$100,000 (1)
Klim Kostin	$100,000 (2)
Chad Krys	$95,000 (3)
Remi Elie	$95,000 (1)
John McCarron	$90,000 (1)
T.J. Tynan	$90,000 (1)
Keaton Thompson	$88,000 (2)
Parker Milner	$85,000 (1)
Robert Bortuzzo	$85,000 (1)
Sam Carrick	$84,000 (2)
Tyler Motte	$77,000 (2)
Rhett Gardner	$70,000 (3)
Shane Gersich	$65,000 (2)
Riley Barber	$60,000 (1)
Peter Quenneville	$50,000 (3)
Adam Smith	$47,500 (3)
Jordy Bellerive	$0 (0)
Taro Hirose	$0 (0)
Total Farm Players	26
Salary Commitment
Year 2020 : $2,453,500
Year 2021 : $1,466,500
Year 2022 : $382,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,445,167
Year 2021 : $1,466,500
Year 2022 : $382,500
Year 2023 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. PeteTimes Forum
Level 1:	6000 - $57 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2000 - $16 - 0 - 0.00%
Level 4:	5200 - $7 - 0 - 0.00%
Luxury :	1300 - $120 - 0 - 0.00%
Total Capacity :	19500
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,900,000
Farm Players Total Salaries	$1,207,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$24,478,183
Projected Bank Account	$24,478,183

Pro Players Salaries
Erik Karlsson	$7,000,000 (4)
Michael Grabner	$5,000,000 (1)
Carl Soderberg	$4,250,000 (2)
Josh Manson	$4,250,000 (4)
Rickard Rakell	$4,000,000 (2)
Tanner Pearson	$4,000,000 (4)
Andre Burakovsky	$4,000,000 (5)
Adam Larsson	$4,000,000 (4)
Brendan Smith	$3,500,000 (1)
Brayden McNabb	$3,500,000 (3)
Ilya Lyubushkin	$2,500,000 (3)
Valeri Nichushkin	$2,125,000 (4)
Louis Domingue	$2,000,000 (2)
Ryan Carpenter	$1,500,000 (1)
Blake Comeau	$1,500,000 (1)
Pavel Francouz	$1,375,000 (1)
J.T. Compher	$1,200,000 (3)
Vladislav Kamenev (1 Way Contract)	$1,200,000 (2)
Oskar Sundqvist	$1,000,000 (3)
Elias Pettersson	$1,000,000 (2)
Total Pro Players	20
Salary Commitment
Year 2020 : $58,900,000
Year 2021 : $48,750,000
Year 2022 : $37,175,000
Year 2023 : $28,000,000
Salary Average Commitment
Year 2020 : $58,992,501
Year 2021 : $46,942,501
Year 2022 : $34,562,501
Year 2023 : $25,795,834
Salary Cap with 1 Way Contract
Year 2020 : $58,900,000
Year 2021 : $46,025,000
Year 2022 : $33,575,000
Year 2023 : $25,375,000

Farm Players Salaries
Devante Smith-Pelly	$150,000 (1)
Christopher Gibson	$150,000 (1)
Cameron Gaunce	$120,000 (1)
Alexandre Grenier	$95,000 (1)
Martin Kaut	$92,500 (2)
Trent Frederic	$92,500 (2)
Dylan Gambrell	$92,500 (2)
Jakub Zboril	$90,000 (1)
William Carrier	$85,000 (1)
Dennis Yan	$80,000 (1)
Samuel Montembeault	$80,000 (1)
Olivier Archambault	$80,000 (1)
Andrew Peeke	$0 (0)
Alex Lyon	$0 (0)
Gerald Mayhew	$0 (0)
Rob Hamilton	$0 (0)
Michael Downing	$0 (0)
Jack Dougherty	$0 (0)
Brandon Duhaime	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2020 : $1,207,500
Year 2021 : $277,500
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,192,500
Year 2021 : $277,500
Year 2022 : $0
Year 2023 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $61 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2000 - $21 - 0 - 0.00%
Level 4:	4400 - $10 - 0 - 0.00%
Luxury :	1419 - $75 - 0 - 0.00%
Total Capacity :	18819
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,625,000
Farm Players Total Salaries	$1,850,900
Coaches Total Salaries	$2,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$9,952,070
Projected Bank Account	$9,952,070

Pro Players Salaries
Matt Duchene	$6,000,000 (3)
Ryan McDonagh	$5,500,000 (4)
Auston Matthews	$5,000,000 (6)
Andrei Vasilevskiy	$4,500,000 (5)
Wayne Simmonds	$4,500,000 (3)
Mark Stone	$4,500,000 (5)
Tyler Toffoli	$3,500,000 (5)
T.J. Brodie	$3,500,000 (3)
Adam Henrique	$2,800,000 (1)
Andreas Athanasiou	$2,500,000 (4)
Zach Hyman (1 Way Contract)	$2,500,000 (1)
Nick Jensen	$2,150,000 (2)
Thomas Greiss	$2,000,000 (1)
Scott Laughton	$1,950,000 (5)
Travis Sanheim	$1,850,000 (7)
Troy Stecher	$1,400,000 (1)
Denis Gurianov	$1,100,000 (2)
Nick Suzuki	$1,000,000 (3)
Jordan Greenway	$900,000 (2)
Sami Niku	$475,000 (1)
Total Pro Players	20
Salary Commitment
Year 2020 : $57,625,000
Year 2021 : $52,200,000
Year 2022 : $48,400,000
Year 2023 : $36,700,000
Salary Average Commitment
Year 2020 : $57,686,993
Year 2021 : $49,457,827
Year 2022 : $45,314,077
Year 2023 : $31,589,077
Salary Cap with 1 Way Contract
Year 2020 : $57,625,000
Year 2021 : $48,450,000
Year 2022 : $44,300,000
Year 2023 : $29,300,000

Farm Players Salaries
Patrice Cormier	$135,000 (1)
Jared Coreau	$110,000 (2)
Miikka Salomaki	$108,900 (1)
Jake Bean	$98,000 (2)
Valentin Zykov	$98,000 (3)
Mason Marchment	$97,500 (3)
Matt Puempel	$95,000 (1)
Dylan DeMelo	$88,000 (1)
Jonathan Racine	$88,000 (1)
Taylor Fedun	$85,000 (1)
Nicolas Meloche	$80,000 (1)
Travis Boyd	$80,000 (1)
Zane McIntyre	$80,000 (1)
Brandon Hickey	$75,000 (2)
Connor Bunnaman	$67,500 (2)
Connor Clifton	$65,000 (1)
Dominic Toninato	$65,000 (1)
Connor Hobbs	$60,000 (2)
Brandon Gignac	$60,000 (2)
Brett Murray	$60,000 (3)
Dylan Wells	$55,000 (3)
Dakota Joshua	$50,000 (3)
Brandon Hagel	$50,000 (3)
Total Farm Players	23
Salary Commitment
Year 2020 : $1,850,900
Year 2021 : $881,000
Year 2022 : $420,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,819,650
Year 2021 : $884,333
Year 2022 : $413,833
Year 2023 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $33 - 0 - 0.00%
Level 3:	2000 - $28 - 0 - 0.00%
Level 4:	4600 - $13 - 0 - 0.00%
Luxury :	1030 - $135 - 0 - 0.00%
Total Capacity :	18630
Team Popularity :	118.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,550,000
Farm Players Total Salaries	$1,687,000
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$16,437,099
Projected Bank Account	$16,437,099

Pro Players Salaries
Andrew Cogliano	$7,250,000 (2)
Brandon Dubinsky	$6,500,000 (1)
Derick Brassard	$5,250,000 (2)
Tomas Tatar	$5,000,000 (1)
Alexander Edler	$4,750,000 (2)
Marcus Johansson	$4,500,000 (3)
David Perron	$4,300,000 (1)
Nick Leddy	$4,250,000 (3)
Cory Schneider	$4,000,000 (1)
David Pastrnak	$3,500,000 (3)
Danny DeKeyser	$3,250,000 (2)
Tyler Ennis	$2,450,000 (3)
Ben Hutton	$2,250,000 (2)
Justin Braun	$2,250,000 (3)
Mike Matheson	$2,250,000 (2)
Ivan Barbashev	$1,500,000 (3)
Michael Ferland	$1,200,000 (2)
Tom Kuhnhackl	$1,100,000 (1)
Craig Anderson	$1,000,000 (1)
Total Pro Players	19
Salary Commitment
Year 2020 : $66,550,000
Year 2021 : $45,500,000
Year 2022 : $21,800,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $65,040,833
Year 2021 : $45,240,833
Year 2022 : $19,486,667
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $66,550,000
Year 2021 : $44,650,000
Year 2022 : $18,450,000
Year 2023 : $0

Farm Players Salaries
Xavier Ouellet	$190,000 (2)
Rocco Grimaldi	$150,000 (2)
Pavel Zacha	$150,000 (3)
David Kolomatis	$110,000 (1)
Steve Oleksy	$110,000 (1)
Chris Conner	$100,000 (1)
Joonas Korpisalo	$100,000 (3)
Chris Mueller	$90,000 (1)
Garret Ross	$84,000 (1)
Dylan Labbe	$84,000 (1)
Ben Harpur	$84,000 (1)
Justin Auger	$75,000 (1)
Nick Moutrey	$75,000 (1)
Ben Holmstrom	$75,000 (1)
David Pope	$70,000 (2)
Matt Tomkins	$70,000 (2)
Christian Jaros	$70,000 (1)
Martin Fehervary	$0 (0)
Paul Cotter	$0 (0)
Jacob Ingham	$0 (0)
Total Farm Players	20
Salary Commitment
Year 2020 : $1,687,000
Year 2021 : $775,000
Year 2022 : $350,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,727,000
Year 2021 : $770,000
Year 2022 : $290,000
Year 2023 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $20 - 0 - 0.00%
Level 4:	3500 - $10 - 0 - 0.00%
Luxury :	1000 - $130 - 0 - 0.00%
Total Capacity :	17500
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,450,000
Farm Players Total Salaries	$1,619,000
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$26,881,060
Projected Bank Account	$26,881,060

Pro Players Salaries
Nino Niederreiter	$5,000,000 (5)
Mats Zuccarello	$5,000,000 (1)
James Neal	$5,000,000 (2)
Semyon Varlamov	$4,250,000 (1)
Marco Scandella	$3,750,000 (3)
Frans Nielsen	$3,500,000 (1)
Anton Stralman	$3,000,000 (1)
Neal Pionk	$3,000,000 (5)
Conor Sheary (1 Way Contract)	$2,900,000 (3)
Olli Maatta	$2,750,000 (2)
Brenden Dillon	$2,500,000 (1)
Matt Beleskey	$2,450,000 (1)
Juuso Riikola	$2,250,000 (2)
Brandon Sutter	$2,200,000 (3)
Bobby Ryan	$1,800,000 (2)
Joel Armia	$1,750,000 (2)
Chris Tierney	$1,400,000 (1)
Alexandar Georgiev	$1,000,000 (1)
Zach Aston-Reese	$950,000 (1)
Julius Honka	$0 (0)
Total Pro Players	20
Salary Commitment
Year 2020 : $54,450,000
Year 2021 : $30,100,000
Year 2022 : $17,600,000
Year 2023 : $9,000,000
Salary Average Commitment
Year 2020 : $54,866,667
Year 2021 : $30,983,334
Year 2022 : $17,700,000
Year 2023 : $8,800,000
Salary Cap with 1 Way Contract
Year 2020 : $54,450,000
Year 2021 : $30,400,000
Year 2022 : $16,850,000
Year 2023 : $8,000,000

Farm Players Salaries
Zach Whitecloud	$185,000 (1)
Joel L'Esperance	$145,000 (1)
Anthony Stolarz	$130,000 (1)
Tomas Nosek	$120,000 (3)
Filip Zadina	$100,000 (2)
Dominik Simon	$98,500 (1)
Vinni Lettieri	$98,000 (2)
Brandon Halverson	$95,000 (1)
Philippe Myers	$95,000 (1)
Alex Nedeljkovic	$95,000 (2)
Alexandre Fortin	$85,000 (1)
C.J. Smith	$80,000 (1)
Zack MacEwen	$80,000 (2)
Joseph Gambardella	$77,500 (1)
Matthew Strome	$70,000 (2)
Darren Raddysh	$65,000 (1)
Gabriel Carlsson	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2020 : $1,619,000
Year 2021 : $563,000
Year 2022 : $120,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,619,000
Year 2021 : $563,000
Year 2022 : $120,000
Year 2023 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $76 - 0 - 0.00%
Level 2:	5000 - $53 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1277 - $143 - 0 - 0.00%
Total Capacity :	18277
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,133,000
Farm Players Total Salaries	$2,206,150
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$14,370,536
Projected Bank Account	$14,370,536

Pro Players Salaries
Jamie Benn	$7,500,000 (3)
Alex Galchenyuk	$5,650,000 (6)
Torey Krug	$5,000,000 (6)
Jeff Skinner	$5,000,000 (5)
Jordan Eberle	$4,750,000 (3)
Zach Bogosian	$3,333,000 (3)
Kris Russell	$3,250,000 (2)
Mitch Marner	$2,950,000 (2)
Brian Dumoulin	$2,900,000 (3)
Carl Hagelin	$2,750,000 (2)
Petr Mrazek	$2,700,000 (1)
Jonathan Drouin	$2,500,000 (1)
Vladislav Namestnikov	$2,350,000 (1)
Ryan Spooner (1 Way Contract)	$2,300,000 (1)
Zack Smith	$2,250,000 (1)
Darcy Kuemper	$1,600,000 (6)
Matt Martin	$1,500,000 (3)
Dustin Brown	$1,250,000 (1)
Charlie McAvoy	$1,000,000 (1)
Henrik Borgstrom	$900,000 (2)
Victor Mete	$700,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $62,133,000
Year 2021 : $50,083,000
Year 2022 : $38,083,000
Year 2023 : $20,850,000
Salary Average Commitment
Year 2020 : $61,628,126
Year 2021 : $47,251,043
Year 2022 : $37,261,043
Year 2023 : $19,541,667
Salary Cap with 1 Way Contract
Year 2020 : $62,133,000
Year 2021 : $47,083,000
Year 2022 : $37,233,000
Year 2023 : $17,250,000

Farm Players Salaries
Scott Wilson	$200,000 (5)
Austin Watson	$143,000 (3)
Jordan Weal	$139,000 (2)
Taylor Chorney	$120,000 (1)
Michael Raffl	$120,000 (1)
Ken Appleby	$117,000 (2)
Jacob MacDonald	$100,000 (1)
Nathan Gerbe	$100,000 (1)
Nicholas Merkley	$100,000 (1)
Sean Walker	$100,000 (1)
Carter Verhaeghe	$100,000 (3)
Garret Sparks	$92,500 (1)
Nelson Nogier	$90,000 (1)
Connor Carrick	$90,000 (1)
Oscar Dansk	$89,900 (1)
Janne Kuokkanen	$89,000 (1)
Joey LaLeggia	$87,500 (2)
Logan O'Connor	$80,000 (1)
Ville Meskanen	$72,250 (1)
Jordan Gross	$71,000 (1)
Sean Malone	$57,500 (1)
Francis Perron	$47,500 (1)
Juho Lammikko	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2020 : $2,206,150
Year 2021 : $746,500
Year 2022 : $373,000
Year 2023 : $110,000
Salary Average Commitment
Year 2020 : $2,184,150
Year 2021 : $724,500
Year 2022 : $381,000
Year 2023 : $138,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	4000 - $36 - 0 - 0.00%
Level 3:	2915 - $14 - 0 - 0.00%
Level 4:	1000 - $13 - 0 - 0.00%
Luxury :	1100 - $121 - 0 - 0.00%
Total Capacity :	15015
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,865,000
Farm Players Total Salaries	$1,283,500
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,500,000	$0
Estimate Over Minimum Salary Cap of $43,000,000	$0
Current Bank Account	$19,553,788
Projected Bank Account	$19,553,788

Pro Players Salaries
Brock Nelson	$5,000,000 (5)
Andrew Ladd	$5,000,000 (3)
Ryan Ellis	$4,750,000 (3)
Josh Bailey	$4,500,000 (4)
Roman Polak	$4,000,000 (2)
Ryan Nugent-Hopkins	$4,000,000 (3)
Martin Hanzal	$3,750,000 (2)
Calle Jarnkrok	$3,750,000 (6)
Travis Hamonic	$3,500,000 (2)
Sam Reinhart	$3,000,000 (6)
Robin Lehner	$2,650,000 (1)
Cal Clutterbuck	$2,500,000 (3)
Brian Boyle	$2,500,000 (1)
Jonas Brodin	$2,140,000 (1)
Alvaro Montoya	$2,000,000 (1)
Tobias Rieder	$1,850,000 (2)
Ryan Strome	$1,800,000 (1)
Drake Caggiula	$1,250,000 (3)
Brandon Carlo	$1,250,000 (3)
Evan Rodrigues	$1,000,000 (2)
Adam Pelech	$950,000 (2)
Andrew Mangiapane	$725,000 (3)
Total Pro Players	22
Salary Commitment
Year 2020 : $61,865,000
Year 2021 : $52,300,000
Year 2022 : $38,750,000
Year 2023 : $17,500,000
Salary Average Commitment
Year 2020 : $56,378,453
Year 2021 : $45,747,620
Year 2022 : $30,972,620
Year 2023 : $16,464,286
Salary Cap with 1 Way Contract
Year 2020 : $61,865,000
Year 2021 : $50,775,000
Year 2022 : $35,725,000
Year 2023 : $16,250,000

Farm Players Salaries
Ryan Sproul	$250,000 (2)
Malcolm Subban	$150,000 (1)
Vinnie Hinostroza	$125,000 (1)
Morgan Klimchuk	$110,000 (1)
Justin Scott	$99,500 (1)
Jack Rodewald	$99,500 (1)
Dryden Hunt	$99,500 (1)
Adam Helewka	$77,500 (1)
Greg Pateryn	$75,000 (1)
Kyle Capobianco	$72,500 (1)
Josh Archibald	$65,000 (1)
Jeremy Helvig	$60,000 (2)
Landon Bow	$0 (0)
Kyle Criscuolo	$0 (0)
Michael Bunting	$0 (0)
Total Farm Players	15
Salary Commitment
Year 2020 : $1,283,500
Year 2021 : $360,000
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,254,750
Year 2021 : $285,000
Year 2022 : $0
Year 2023 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $67,500,000 Available Cap Space	Over Minimum of $43,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$45,619,981	$0	$67,500,000	-$43,000,000	22	23	45
Arizona Coyotes	$10,529,554	$0	$67,500,000	-$43,000,000	21	24	45
Boston Bruins	$27,293,685	$0	$67,500,000	-$43,000,000	21	21	42
Buffalo Sabres	$3,002,770	$0	$67,500,000	-$43,000,000	20	21	41
Calgary Flames	$30,030,878	$0	$67,500,000	-$43,000,000	20	24	44
Carolina Hurricanes	$51,271,705	$0	$67,500,000	-$43,000,000	21	24	45
Chicago Blackhawks	$24,689,676	$0	$67,500,000	-$43,000,000	20	24	44
Colorado Avalanche	$38,752,879	$0	$67,500,000	-$43,000,000	17	23	40
Columbus Blue Jackets	$5,352,703	$0	$67,500,000	-$43,000,000	23	13	36
Dallas Stars	$13,982,538	$0	$67,500,000	-$43,000,000	20	24	44
Detroit Red Wings	$14,769,968	$0	$67,500,000	-$43,000,000	17	26	43
Edmonton Oilers	$26,484,459	$0	$67,500,000	-$43,000,000	21	20	41
Florida Panthers	$33,447,777	$0	$67,500,000	-$43,000,000	21	20	41
Los Angeles Kings	$27,476,575	$0	$67,500,000	-$43,000,000	21	22	43
Minnesota Wild	$7,852,312	$0	$67,500,000	-$43,000,000	22	21	43
Montreal Canadiens	$3,951,599	$0	$67,500,000	-$43,000,000	21	19	40
Nashville Predators	$14,863,751	$0	$67,500,000	-$43,000,000	22	22	44
New Jersey Devils	$11,948,880	$0	$67,500,000	-$43,000,000	18	17	35
New York Islanders	$13,556,126	$0	$67,500,000	-$43,000,000	22	19	41
New York Rangers	$5,399,658	$0	$67,500,000	-$43,000,000	22	22	44
Ottawa Senators	$17,425,259	$0	$67,500,000	-$43,000,000	19	24	43
Philadelphia Flyers	$44,199,537	$0	$67,500,000	-$43,000,000	20	28	48
Pittsburgh Penguins	$5,745,203	$0	$67,500,000	-$43,000,000	20	23	43
San Jose Sharks	$12,317,708	$0	$67,500,000	-$43,000,000	22	24	46
St. Louis Blues	$22,831,760	$0	$67,500,000	-$43,000,000	20	26	46
Tampa Bay Lightning	$24,478,183	$0	$67,500,000	-$43,000,000	20	19	39
Toronto Maple Leafs	$9,952,070	$0	$67,500,000	-$43,000,000	20	23	43
Vancouver Canucks	$16,437,099	$0	$67,500,000	-$43,000,000	19	20	39
Vegas Golden Knights	$26,881,060	$0	$67,500,000	-$43,000,000	20	17	37
Washington Capitals	$14,370,536	$0	$67,500,000	-$43,000,000	21	23	44
Winnipeg Jets	$19,553,788	$0	$67,500,000	-$43,000,000	22	15	37

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %