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	$63,095,000
Farm Players Total Salaries	$2,052,000
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	$63,690,576
Projected Bank Account	$63,690,576

Pro Players Salaries
Carey Price	$6,250,000 (4)
Artemi Panarin	$6,000,000 (3)
Ryan Getzlaf	$6,000,000 (2)
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)
Robby Fabbri	$1,500,000 (3)
Adrian Kempe	$1,500,000 (2)
Anton Khudobin	$1,350,000 (2)
Pavel Buchnevich	$1,250,000 (2)
Brett Pesce	$1,200,000 (1)
Colton Sissons	$1,200,000 (1)
Jack Roslovic	$1,150,000 (3)
Stefan Noesen	$1,100,000 (2)
Mathew Barzal	$995,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $63,095,000
Year 2021 : $40,800,000
Year 2022 : $19,350,000
Year 2023 : $10,500,000
Salary Average Commitment
Year 2020 : $57,817,203
Year 2021 : $39,677,203
Year 2022 : $19,001,667
Year 2023 : $10,875,000
Salary Cap with 1 Way Contract
Year 2020 : $63,095,000
Year 2021 : $41,750,000
Year 2022 : $19,900,000
Year 2023 : $11,250,000

Farm Players Salaries
Cameron Hebig	$100,000 (2)
Matiss Kivlenieks	$95,000 (1)
Vitaly Abramov	$95,000 (3)
Gabriel Dumont	$95,000 (1)
Jake Walman	$95,000 (3)
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)
Bobby Nardella	$67,500 (2)
Lucas Elvenes	$64,500 (3)
Alan Quine	$62,000 (1)
Steven Swavely	$61,500 (1)
Kyle Burroughs	$61,000 (3)
Jaycob Megna	$60,000 (2)
Joseph Duszak	$60,000 (2)
Maxime Lajoie	$55,000 (1)
Total Farm Players	26
Salary Commitment
Year 2020 : $2,052,000
Year 2021 : $1,210,000
Year 2022 : $574,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,049,125
Year 2021 : $1,210,000
Year 2022 : $574,500
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	$60,650,000
Farm Players Total Salaries	$2,287,500
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	$26,246,219
Projected Bank Account	$26,246,219

Pro Players Salaries
Drew Doughty	$7,250,000 (3)
Brad Marchand	$7,000,000 (5)
Anze Kopitar	$7,000,000 (4)
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)
Christian Fischer (1 Way Contract)	$1,100,000 (2)
Samuel Girard	$950,000 (1)
Kevin Rooney	$900,000 (1)
Jordie Benn (1 Way Contract)	$900,000 (2)
Sven Andrighetto	$900,000 (1)
Tage Thompson	$850,000 (1)
Jacob Middleton	$700,000 (3)
Total Pro Players	20
Salary Commitment
Year 2020 : $60,650,000
Year 2021 : $47,900,000
Year 2022 : $35,900,000
Year 2023 : $22,000,000
Salary Average Commitment
Year 2020 : $58,987,778
Year 2021 : $46,852,778
Year 2022 : $36,486,111
Year 2023 : $22,561,111
Salary Cap with 1 Way Contract
Year 2020 : $60,650,000
Year 2021 : $48,200,000
Year 2022 : $37,950,000
Year 2023 : $24,000,000

Farm Players Salaries
Sheldon Dries	$110,000 (1)
Jayson Megna	$110,000 (1)
Adam Carlson	$110,000 (2)
Tanner Fritz	$110,000 (1)
Michael Latta	$100,000 (1)
Jake Kielly	$100,000 (1)
Garrett Wilson	$100,000 (1)
Brian Lashoff	$100,000 (1)
Nikolai Knyzhov	$100,000 (1)
Nick Seeler	$95,000 (2)
Hunter Warner	$90,000 (2)
Patrick Brown	$90,000 (2)
Matt Tennyson	$90,000 (2)
Vincent LoVerde	$90,000 (1)
Eric Cornel	$90,000 (3)
Ryan Horvat	$90,000 (1)
Josh Healey	$90,000 (2)
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)
Chase Pearson	$65,000 (3)
Yegor Sharangovich	$65,000 (3)
Jonathan Davidsson	$47,500 (3)
Adam Huska	$45,000 (3)
Total Farm Players	26
Salary Commitment
Year 2020 : $2,287,500
Year 2021 : $877,500
Year 2022 : $312,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,282,500
Year 2021 : $877,500
Year 2022 : $312,500
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	$2,089,100
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	$45,394,490
Projected Bank Account	$45,394,490

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)
Brett Sutter	$65,000 (1)
Paul Thompson	$65,000 (1)
Andrew Oglevie	$65,000 (1)
Cliff Watson	$65,000 (1)
Mathias Bau	$62,500 (1)
Mikhail Vorobyev	$62,500 (2)
Anton Blidh	$62,000 (1)
Hudson Elynuik	$61,000 (2)
Cameron Hughes	$59,000 (1)
Gage Ausmus	$59,000 (1)
Total Farm Players	25
Salary Commitment
Year 2020 : $2,089,100
Year 2021 : $413,500
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,067,767
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	$62,345,000
Farm Players Total Salaries	$1,830,400
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	$18,799,375
Projected Bank Account	$18,799,375

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)
Andrew Hammond	$1,500,000 (1)
Christian Djoos	$1,500,000 (1)
Kurtis MacDermid	$1,020,000 (2)
Pierre-Luc Dubois	$1,000,000 (1)
Joel Eriksson Ek	$950,000 (1)
Victor Olofsson	$475,000 (2)
Total Pro Players	20
Salary Commitment
Year 2020 : $62,345,000
Year 2021 : $46,495,000
Year 2022 : $29,750,000
Year 2023 : $25,750,000
Salary Average Commitment
Year 2020 : $59,642,223
Year 2021 : $43,460,973
Year 2022 : $29,024,306
Year 2023 : $25,024,306
Salary Cap with 1 Way Contract
Year 2020 : $62,345,000
Year 2021 : $46,245,000
Year 2022 : $30,000,000
Year 2023 : $25,750,000

Farm Players Salaries
Jordan Martinook	$169,400 (1)
Sheldon Rempal	$105,000 (1)
Austin Strand	$99,500 (2)
Steven Santini	$93,500 (1)
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)
Andy Andreoff	$72,500 (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)
Buddy Robinson	$60,000 (1)
Tyler Graovac	$60,000 (1)
Conner Bleackley	$57,500 (2)
Luke Philp	$57,500 (2)
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	25
Salary Commitment
Year 2020 : $1,830,400
Year 2021 : $649,500
Year 2022 : $192,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,831,650
Year 2021 : $648,250
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	$61,475,000
Farm Players Total Salaries	$2,321,600
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	$47,118,623
Projected Bank Account	$47,118,623

Pro Players Salaries
Corey Perry	$7,000,000 (3)
Connor McDavid	$6,250,000 (5)
Jaroslav Halak	$5,500,000 (1)
Patrik Laine	$5,000,000 (6)
Bryan Little	$5,000,000 (1)
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 : $61,475,000
Year 2021 : $41,000,000
Year 2022 : $35,750,000
Year 2023 : $19,750,000
Salary Average Commitment
Year 2020 : $61,093,043
Year 2021 : $40,308,043
Year 2022 : $35,528,043
Year 2023 : $16,888,186
Salary Cap with 1 Way Contract
Year 2020 : $61,475,000
Year 2021 : $40,400,000
Year 2022 : $35,400,000
Year 2023 : $16,750,000

Farm Players Salaries
Andreas Borgman	$250,000 (1)
Ryan Lomberg	$150,000 (2)
Otto Leskinen	$100,000 (1)
Ville Husso	$100,000 (1)
Timothy Liljegren	$100,000 (1)
Tyson Jost	$92,500 (1)
Justin Dowling	$90,000 (1)
Brad Malone	$90,000 (1)
Kristians Rubins	$90,000 (1)
Rasmus Sandin	$90,000 (2)
Taylor Raddysh	$85,000 (2)
Josh Brook	$75,000 (3)
Stelio Mattheos	$75,000 (2)
Kyle Wood	$72,600 (1)
Alexandre Carrier	$71,500 (1)
Noah Gregor	$70,000 (3)
Tanner Jeannot	$70,000 (1)
Felix Sandstrom	$70,000 (1)
Adam Brooks	$67,500 (1)
Carsen Twarynski	$65,000 (3)
Callum Booth	$65,000 (1)
Tyler Steenbergen	$60,000 (3)
Joona Koppanen	$60,000 (1)
Bryan Moore	$60,000 (1)
Colby Williams	$55,000 (1)
Brandon Baddock	$50,000 (2)
Reid Duke	$50,000 (1)
Skyler McKenzie	$47,500 (1)
Total Farm Players	28
Salary Commitment
Year 2020 : $2,321,600
Year 2021 : $720,000
Year 2022 : $270,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,106,600
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	$60,425,000
Farm Players Total Salaries	$1,933,500
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	$69,660,855
Projected Bank Account	$69,660,855

Pro Players Salaries
Eric Staal	$6,000,000 (1)
Kris Versteeg	$5,350,000 (2)
Alex Pietrangelo	$5,250,000 (5)
Nick Foligno	$5,250,000 (3)
Tyler Myers	$5,250,000 (4)
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 : $60,425,000
Year 2021 : $48,500,000
Year 2022 : $29,000,000
Year 2023 : $20,250,000
Salary Average Commitment
Year 2020 : $58,402,143
Year 2021 : $45,752,143
Year 2022 : $27,178,571
Year 2023 : $18,928,571
Salary Cap with 1 Way Contract
Year 2020 : $60,425,000
Year 2021 : $48,100,000
Year 2022 : $28,750,000
Year 2023 : $19,750,000

Farm Players Salaries
Noah Dobson	$97,500 (3)
Phil Di Giuseppe	$95,000 (2)
Kole Lind	$95,000 (3)
Alexandre Texier	$95,000 (3)
Conor Timmins	$95,000 (3)
Olli Juolevi	$92,500 (3)
Ryan Poehling	$92,500 (2)
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)
Kevin Stenlund	$80,000 (2)
Anton Forsberg	$80,000 (2)
Reid McNeill	$75,000 (1)
Brendan Guhle	$75,000 (2)
Mathieu Joseph	$70,000 (1)
Guillaume Brisebois	$70,000 (1)
Adam Gaudette	$65,000 (1)
Timothy Gettinger	$62,500 (2)
Dennis Gilbert	$60,000 (2)
Kaapo Kahkonen	$60,000 (2)
Pat Nagle	$60,000 (2)
Total Farm Players	24
Salary Commitment
Year 2020 : $1,933,500
Year 2021 : $1,571,000
Year 2022 : $821,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,933,500
Year 2021 : $1,571,000
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	$43,350,000
Farm Players Total Salaries	$1,985,000
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	$43,038,041
Projected Bank Account	$43,038,041

Pro Players Salaries
Sean Couturier	$4,250,000 (4)
David Backes	$4,000,000 (1)
Jaden Schwartz	$3,000,000 (4)
Jimmy Vesey	$3,000,000 (4)
Mike Hoffman	$3,000,000 (3)
Colin Miller	$3,000,000 (4)
David Kampf (1 Way Contract)	$2,500,000 (1)
Erik Gudbranson	$2,500,000 (3)
Kevin Connauton	$2,500,000 (2)
Keith Kinkaid	$2,250,000 (2)
Mike Reilly	$2,000,000 (4)
Devon Toews	$2,000,000 (7)
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)
Drake Batherson	$650,000 (2)
Jesper Bratt	$500,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $43,350,000
Year 2021 : $34,850,000
Year 2022 : $32,350,000
Year 2023 : $23,000,000
Salary Average Commitment
Year 2020 : $45,420,714
Year 2021 : $33,920,714
Year 2022 : $27,570,714
Year 2023 : $18,873,214
Salary Cap with 1 Way Contract
Year 2020 : $43,350,000
Year 2021 : $31,850,000
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)
Jonathan Aspirot	$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)
Mason Shaw	$65,000 (2)
Doyle Somerby	$60,000 (2)
Parker Wotherspoon	$60,000 (1)
Leon Gawanke	$60,000 (3)
David Quenneville	$50,000 (2)
Joonas Lyytinen	$50,000 (1)
Brett Seney	$50,000 (2)
Total Farm Players	24
Salary Commitment
Year 2020 : $1,985,000
Year 2021 : $1,520,000
Year 2022 : $620,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,978,750
Year 2021 : $1,520,000
Year 2022 : $620,000
Year 2023 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	4000 - $9 - 0 - 0.00%
Luxury :	1007 - $135 - 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	$67,770,000
Farm Players Total Salaries	$2,462,500
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	$57,612,129
Projected Bank Account	$57,612,129

Pro Players Salaries
Sidney Crosby	$8,800,000 (1)
Gabriel Landeskog	$7,000,000 (6)
Sergei Bobrovsky	$6,000,000 (3)
Ryan Suter	$5,000,000 (1)
Tyler Johnson	$5,000,000 (2)
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)
Ben Chiarot	$1,500,000 (2)
Rasmus Dahlin	$1,000,000 (2)
Clayton Keller	$995,000 (1)
Dylan Strome	$950,000 (1)
Adam Erne	$925,000 (2)
Eric Comrie	$850,000 (2)
Adam Fox	$800,000 (3)
Total Pro Players	21
Salary Commitment
Year 2020 : $67,770,000
Year 2021 : $47,825,000
Year 2022 : $25,350,000
Year 2023 : $9,500,000
Salary Average Commitment
Year 2020 : $65,480,120
Year 2021 : $45,458,334
Year 2022 : $24,470,834
Year 2023 : $9,166,667
Salary Cap with 1 Way Contract
Year 2020 : $67,770,000
Year 2021 : $47,525,000
Year 2022 : $25,100,000
Year 2023 : $9,000,000

Farm Players Salaries
Mitch Reinke	$200,000 (1)
Brayden Burke	$200,000 (2)
Jayden Halbgewachs	$200,000 (2)
Matthew Highmore	$135,000 (3)
Brennan Menell	$125,000 (3)
Tommy Cross	$125,000 (1)
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)
Jack Studnicka	$90,000 (3)
Branden Troock	$85,000 (1)
Gage Quinney	$85,000 (1)
Jordan Subban	$82,500 (2)
Jonas Johansson	$80,000 (2)
Erik Burgdoerfer	$75,000 (1)
Keegan Kolesar	$72,500 (3)
Conor Garland	$65,000 (1)
Kevin Porter	$65,000 (1)
Antoine Bibeau	$63,000 (1)
Corey Durocher	$62,500 (1)
Total Farm Players	23
Salary Commitment
Year 2020 : $2,462,500
Year 2021 : $1,302,000
Year 2022 : $542,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,491,167
Year 2021 : $1,319,000
Year 2022 : $534,500
Year 2023 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $16 - 0 - 0.00%
Level 4:	4000 - $7 - 0 - 0.00%
Luxury :	1144 - $125 - 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	$51,750,000
Farm Players Total Salaries	$2,370,500
Coaches Total Salaries	$1,950,000
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	$23,190,453
Projected Bank Account	$23,190,453

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)
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)
Joel Kellman	$1,750,000 (3)
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)
Andreas Johnsson	$1,000,000 (2)
Joel Kiviranta	$1,000,000 (1)
Jacob Larsson	$900,000 (1)
Austin Wagner	$700,000 (2)
Alex Biega	$650,000 (1)
Joe Thornton	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $51,750,000
Year 2021 : $33,400,000
Year 2022 : $25,200,000
Year 2023 : $21,000,000
Salary Average Commitment
Year 2020 : $48,284,166
Year 2021 : $33,096,666
Year 2022 : $25,813,333
Year 2023 : $22,113,333
Salary Cap with 1 Way Contract
Year 2020 : $51,750,000
Year 2021 : $35,750,000
Year 2022 : $28,450,000
Year 2023 : $24,750,000

Farm Players Salaries
Cody Franson	$275,000 (2)
Scott Harrington	$143,000 (1)
Brayden Pachal	$100,000 (3)
Cole Ully	$100,000 (3)
Lucas Wallmark	$100,000 (3)
Joona Luoto	$100,000 (3)
Kristian Reichel	$100,000 (3)
Alexander Yelesin	$100,000 (3)
Evgeny Svechnikov	$95,000 (1)
John Gilmour	$90,000 (2)
Reese Johnson	$90,000 (3)
Cooper Zech	$80,000 (2)
Connor LaCouvee	$80,000 (1)
Matt Abt	$80,000 (1)
Michael Haley	$80,000 (1)
Josh Teves	$80,000 (1)
Richard Clune	$80,000 (1)
Casey Bailey	$80,000 (1)
MacKenzie Entwistle	$80,000 (3)
Alexei Toropchenko	$70,000 (3)
Martin Pospisil	$70,000 (3)
Dmitry Osipov	$65,000 (1)
Angus Redmond	$65,000 (1)
Michael Brodzinski	$60,000 (1)
Kevin Boyle	$60,000 (1)
Pierre Engvall	$47,500 (2)
Total Farm Players	26
Salary Commitment
Year 2020 : $2,370,500
Year 2021 : $1,377,500
Year 2022 : $910,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,374,667
Year 2021 : $1,406,667
Year 2022 : $910,000
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	$43,275,000
Farm Players Total Salaries	$2,331,250
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	$32,223,496
Projected Bank Account	$32,223,496

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)
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)
Ilya Samsonov	$950,000 (2)
Emil Bemstrom	$700,000 (3)
Total Pro Players	20
Salary Commitment
Year 2020 : $43,275,000
Year 2021 : $32,400,000
Year 2022 : $21,800,000
Year 2023 : $20,850,000
Salary Average Commitment
Year 2020 : $42,181,549
Year 2021 : $31,819,049
Year 2022 : $20,952,382
Year 2023 : $20,252,382
Salary Cap with 1 Way Contract
Year 2020 : $43,275,000
Year 2021 : $32,600,000
Year 2022 : $22,050,000
Year 2023 : $21,350,000

Farm Players Salaries
Alex Barre-Boulet	$200,000 (2)
Aaron Dell	$175,000 (1)
Joe Hicketts	$129,250 (2)
Dylan Coghlan	$125,000 (2)
Emile Poirier	$117,500 (1)
Spencer Foo	$96,500 (1)
Alexander Volkov	$94,500 (1)
Mitchell Stephens	$93,500 (1)
Cal Foote	$92,500 (3)
Jakob Forsbacka Karlsson	$92,500 (1)
Jonas Siegenthaler	$90,000 (1)
Dillon Dube	$90,000 (2)
Givani Smith	$87,500 (3)
Jayce Hawryluk	$85,000 (1)
Nathan Walker	$85,000 (1)
Nicolas Beaudin	$85,000 (3)
Lane Pederson	$82,500 (1)
Nicholas Robertson	$82,500 (3)
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)
Total Farm Players	24
Salary Commitment
Year 2020 : $2,331,250
Year 2021 : $956,750
Year 2022 : $347,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,331,250
Year 2021 : $956,750
Year 2022 : $347,500
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	$44,625,000
Farm Players Total Salaries	$1,882,700
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	$14,269,968
Projected Bank Account	$14,269,968

Pro Players Salaries
Mark Scheifele	$5,500,000 (2)
Braydon Coburn	$4,800,000 (2)
Cam Talbot	$4,000,000 (2)
Calvin De Haan	$3,500,000 (3)
Bo Horvat	$3,500,000 (1)
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)
Dennis Cholowski	$1,400,000 (3)
Cody Glass	$1,400,000 (3)
Haydn Fleury	$1,400,000 (2)
Hunter Shinkaruk	$1,200,000 (1)
Brogan Rafferty	$1,000,000 (1)
Thatcher Demko	$1,000,000 (3)
Nolan Patrick	$1,000,000 (1)
Brock Boeser	$1,000,000 (1)
Evan Bouchard	$650,000 (3)
Zach Sanford	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2020 : $44,625,000
Year 2021 : $35,525,000
Year 2022 : $13,750,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $43,917,084
Year 2021 : $33,717,084
Year 2022 : $11,693,750
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $44,625,000
Year 2021 : $34,425,000
Year 2022 : $11,850,000
Year 2023 : $0

Farm Players Salaries
Quinton Howden	$160,000 (2)
Jordan Nolan	$152,500 (1)
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)
Joseph Labate	$71,500 (2)
Brett Lernout	$71,500 (2)
Otto Koivula	$70,000 (2)
Cameron Johnson	$70,000 (2)
Alex Sakellaropoulos	$65,000 (2)
James De Haas	$60,000 (1)
Blaine Byron	$60,000 (1)
Joseph Cramarossa	$60,000 (2)
Dillon Heatherington	$60,000 (2)
Total Farm Players	22
Salary Commitment
Year 2020 : $1,882,700
Year 2021 : $1,253,000
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,835,301
Year 2021 : $1,205,601
Year 2022 : $0
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	$2,210,000
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	$44,408,919
Projected Bank Account	$44,408,919

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)
Robert Lantosi	$100,000 (1)
Jimmy Hayes	$100,000 (1)
Jake Oettinger	$100,000 (3)
Nico Sturm	$100,000 (1)
Zac Dalpe	$100,000 (1)
Kevin Roy	$100,000 (3)
Tanner Kero	$95,000 (1)
MacKenzie Weegar	$90,000 (1)
Jeremy Groleau	$80,000 (3)
Joey Keane	$80,000 (3)
Michael Paliotta	$80,000 (1)
Byron Froese	$80,000 (3)
Jean-Sebastien Dea	$80,000 (2)
Chase De Leo	$80,000 (2)
Bobo Carpenter	$75,000 (2)
Cale Fleury	$75,000 (2)
Martin Ouellette	$70,000 (1)
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	26
Salary Commitment
Year 2020 : $2,210,000
Year 2021 : $1,272,500
Year 2022 : $560,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,231,668
Year 2021 : $1,257,500
Year 2022 : $560,000
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	$66,525,000
Farm Players Total Salaries	$2,040,000
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	$50,957,327
Projected Bank Account	$50,957,327

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)
Jake Allen	$4,500,000 (2)
Carter Rowney	$4,500,000 (3)
Charlie Coyle	$4,000,000 (3)
Timo Meier	$3,200,000 (7)
Damon Severson	$3,000,000 (3)
Jan Rutta	$2,500,000 (1)
Brady Skjei	$2,500,000 (3)
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)
Carl Gunnarsson	$1,000,000 (1)
Michael Hutchinson	$1,000,000 (2)
Chad Ruhwedel	$975,000 (1)
Kevin Gravel	$850,000 (1)
Nick Paul	$800,000 (1)
Warren Foegele	$800,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $66,525,000
Year 2021 : $59,550,000
Year 2022 : $46,100,000
Year 2023 : $17,250,000
Salary Average Commitment
Year 2020 : $67,449,952
Year 2021 : $57,124,952
Year 2022 : $44,541,619
Year 2023 : $14,639,286
Salary Cap with 1 Way Contract
Year 2020 : $66,525,000
Year 2021 : $56,150,000
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)
Troy Grosenick	$97,000 (1)
Nathan Bastian	$95,000 (1)
Jansen Harkins	$95,000 (1)
Maxim Letunov	$90,000 (2)
Kevin Ekman-Larsson	$90,000 (1)
Casey DeSmith	$85,000 (1)
Stefan LeBlanc	$83,000 (1)
Brad Richardson	$80,000 (1)
Blake Pietila	$80,000 (1)
Eric Tangradi	$80,000 (1)
Marcus Hogberg	$80,000 (1)
Patrick Newell	$80,000 (2)
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	24
Salary Commitment
Year 2020 : $2,040,000
Year 2021 : $715,000
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,040,000
Year 2021 : $715,000
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	$58,550,000
Farm Players Total Salaries	$2,455,750
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	$45,974,210
Projected Bank Account	$45,974,210

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)
Devin Shore	$1,500,000 (2)
Artturi Lehkonen	$1,400,000 (3)
Denis Malgin	$1,250,000 (3)
Markus Nutivaara	$1,100,000 (1)
Ryan Lindgren	$900,000 (1)
Adam Werner	$650,000 (3)
Dylan Sikura	$500,000 (1)
Total Pro Players	20
Salary Commitment
Year 2020 : $58,550,000
Year 2021 : $47,650,000
Year 2022 : $32,400,000
Year 2023 : $13,500,000
Salary Average Commitment
Year 2020 : $57,708,691
Year 2021 : $44,902,977
Year 2022 : $29,552,977
Year 2023 : $12,352,382
Salary Cap with 1 Way Contract
Year 2020 : $58,550,000
Year 2021 : $47,050,000
Year 2022 : $31,650,000
Year 2023 : $12,600,000

Farm Players Salaries
T.J. Hensick	$140,000 (1)
Brandon Manning	$110,000 (2)
Collin Delia	$110,000 (1)
Casey Nelson	$101,750 (1)
Alexandre Alain	$100,000 (2)
Adam Johnson	$100,000 (1)
Gaetan Haas	$100,000 (1)
Keegan Lowe	$99,000 (1)
Danil Yurtaykin	$95,000 (2)
Jaret Anderson-Dolan	$95,000 (3)
Ethan Prow	$92,500 (1)
Jonny Brodzinski	$90,000 (1)
Gabriel Bourque	$90,000 (1)
Brady Keeper	$90,000 (2)
J.T. Brown	$90,000 (1)
Brendan Woods	$88,000 (1)
Simon Benoit	$85,000 (1)
Joey Anderson	$85,000 (2)
Max Lagace	$80,000 (1)
Brad Thiessen	$80,000 (1)
Ryan Fitzgerald	$77,000 (1)
Markus Phillips	$70,000 (3)
Maxim Sushko	$70,000 (2)
Danick Martel	$70,000 (2)
Michael Spacek	$70,000 (1)
Mason Geertsen	$65,000 (2)
Veini Vehvilainen	$65,000 (3)
Chaz Reddekopp	$47,500 (2)
Total Farm Players	28
Salary Commitment
Year 2020 : $2,455,750
Year 2021 : $962,500
Year 2022 : $230,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,455,750
Year 2021 : $962,500
Year 2022 : $230,000
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	$66,094,000
Farm Players Total Salaries	$2,644,400
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	$26,706,657
Projected Bank Account	$26,706,657

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)
Josh Anderson	$1,250,000 (3)
Johan Larsson	$999,000 (1)
Henri Jokiharju	$975,000 (2)
MacKenzie Blackwood	$975,000 (2)
Sam Steel	$925,000 (1)
Total Pro Players	20
Salary Commitment
Year 2020 : $66,094,000
Year 2021 : $47,150,000
Year 2022 : $28,100,000
Year 2023 : $20,550,000
Salary Average Commitment
Year 2020 : $67,980,409
Year 2021 : $43,674,802
Year 2022 : $24,353,968
Year 2023 : $15,824,801
Salary Cap with 1 Way Contract
Year 2020 : $66,094,000
Year 2021 : $40,200,000
Year 2022 : $20,350,000
Year 2023 : $12,350,000

Farm Players Salaries
Aaron Ness	$215,000 (2)
Teemu Pulkkinen	$200,000 (1)
Colin Wilson	$175,000 (1)
Nikolay Goldobin	$145,000 (1)
Brett Howden	$135,000 (2)
Christian Dvorak	$125,000 (3)
Jordan Schmaltz	$125,000 (3)
Anton Lindholm	$125,000 (3)
Greg McKegg	$115,000 (4)
Madison Bowey	$110,000 (2)
Andrey Pedan	$100,000 (1)
Laurent Brossoit	$99,900 (1)
Kyle Clifford	$99,500 (2)
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)
Patrick Sieloff	$70,000 (1)
Keaton Middleton	$70,000 (2)
Radel Fazleev	$49,500 (1)
Total Farm Players	24
Salary Commitment
Year 2020 : $2,644,400
Year 2021 : $1,728,500
Year 2022 : $864,000
Year 2023 : $155,000
Salary Average Commitment
Year 2020 : $2,601,066
Year 2021 : $1,666,833
Year 2022 : $807,333
Year 2023 : $135,000

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	$54,350,000
Farm Players Total Salaries	$2,201,500
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	$20,905,953
Projected Bank Account	$20,905,953

Pro Players Salaries
Dmitry Kulikov	$5,250,000 (3)
Jake Guentzel	$5,000,000 (6)
Brian Elliott	$5,000,000 (1)
Mikael Backlund	$5,000,000 (5)
Duncan Keith	$5,000,000 (2)
Reilly Smith	$4,650,000 (4)
Victor Rask	$2,750,000 (4)
Erik Condra	$2,250,000 (1)
Matt Bartkowski	$2,150,000 (1)
Lars Eller	$1,850,000 (2)
Phillip Danault	$1,850,000 (1)
Ryan Miller	$1,650,000 (1)
Jori Lehtera	$1,500,000 (2)
Nathan Beaulieu	$1,450,000 (1)
Charles Hudon	$1,425,000 (2)
Michael McCarron	$1,250,000 (2)
Jarred Tinordi	$1,250,000 (1)
Miles Wood	$1,250,000 (4)
Jacob De La Rose	$1,050,000 (2)
Mikhail Sergachev	$1,000,000 (1)
Jake Evans	$900,000 (2)
Noah Juulsen	$875,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $54,350,000
Year 2021 : $36,625,000
Year 2022 : $24,400,000
Year 2023 : $19,400,000
Salary Average Commitment
Year 2020 : $55,541,667
Year 2021 : $38,175,000
Year 2022 : $23,783,334
Year 2023 : $18,950,000
Salary Cap with 1 Way Contract
Year 2020 : $54,350,000
Year 2021 : $36,875,000
Year 2022 : $23,900,000
Year 2023 : $18,650,000

Farm Players Salaries
Tommy Wingels	$185,000 (1)
Zachary Fucale	$135,000 (2)
Justin Falk	$135,000 (1)
Garnet Hathaway	$135,000 (3)
Dylan McIlrath	$119,000 (3)
Philip Varone	$115,000 (1)
Matt Donovan	$115,000 (2)
Roland McKeown	$100,000 (2)
Moritz Seider	$90,000 (3)
Greg Carey	$80,000 (1)
Trey Fix-Wolansky	$80,000 (3)
Lukas Vejdemo	$80,000 (2)
Josiah Didier	$78,000 (2)
Matt Bradley	$77,000 (3)
Jeremy Gregoire	$70,000 (2)
Yannick Veilleux	$70,000 (1)
Dalton Thrower	$70,000 (3)
Giorgio Estephan	$70,000 (2)
Tyler Sikura	$70,000 (1)
T.J. Brennan	$70,000 (2)
Justin Kea	$70,000 (1)
Corey Schueneman	$70,000 (1)
Dave Gust	$70,000 (1)
Cayden Primeau	$47,500 (3)
Total Farm Players	24
Salary Commitment
Year 2020 : $2,201,500
Year 2021 : $1,336,500
Year 2022 : $618,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,201,500
Year 2021 : $1,336,500
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	$63,733,333
Farm Players Total Salaries	$2,460,000
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	$33,398,036
Projected Bank Account	$33,398,036

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)
Brett Connolly	$4,250,000 (1)
Niklas Hjalmarsson	$4,250,000 (2)
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)
-1 Way Contract Salary Cap :	$2,000,000
Jamie McGinn	$1,800,000 (1)
Brad Hunt	$1,750,000 (2)
Casey Cizikas	$1,333,333 (2)
Riley Sheahan	$1,250,000 (4)
Cedric Paquette	$1,100,000 (2)
Jonathan Bernier	$1,000,000 (3)
Patrick Marleau	$1,000,000 (1)
Kevan Miller	$1,000,000 (2)
Jonathan Ericsson	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $63,733,333
Year 2021 : $53,508,333
Year 2022 : $38,875,000
Year 2023 : $34,750,000
Salary Average Commitment
Year 2020 : $64,544,792
Year 2021 : $52,136,458
Year 2022 : $36,453,125
Year 2023 : $32,178,125
Salary Cap with 1 Way Contract
Year 2020 : $63,733,333
Year 2021 : $50,683,333
Year 2022 : $35,250,000
Year 2023 : $32,125,000

Farm Players Salaries
Kevin Lankinen	$200,000 (1)
Antti Suomela	$175,000 (4)
Magnus Paajarvi	$150,000 (2)
Martin Frk	$120,000 (1)
Nic Dowd	$112,500 (3)
A.J. Greer	$112,500 (3)
Yakov Trenin	$110,000 (2)
Zac Rinaldo	$100,000 (1)
Erik Brannstrom	$100,000 (3)
Frederick Gaudreau	$100,000 (3)
Urho Vaakanainen	$100,000 (3)
Pierre-Olivier Joseph	$100,000 (3)
Nick DeSimone	$100,000 (2)
Yegor Korshkov	$95,000 (2)
Robbie Russo	$90,000 (3)
Teddy Blueger	$90,000 (1)
Liam O'Brien	$82,500 (1)
Jake Dotchin	$80,000 (2)
Justin Kirkland	$80,000 (1)
Dakota Mermis	$80,000 (1)
Jimmy Schuldt	$80,000 (3)
Codey Goloubef	$72,500 (1)
Adam Wilcox	$70,000 (1)
Quentin Shore	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 2020 : $2,460,000
Year 2021 : $1,645,000
Year 2022 : $1,162,500
Year 2023 : $200,000
Salary Average Commitment
Year 2020 : $2,532,500
Year 2021 : $1,600,000
Year 2022 : $1,055,833
Year 2023 : $187,500

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	$44,400,000
Farm Players Total Salaries	$1,852,500
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	$28,800,875
Projected Bank Account	$28,800,875

Pro Players Salaries
Jeff Carter (1 Way Contract)	$5,750,000 (1)
Jaccob Slavin	$4,000,000 (6)
Nikita Zaitsev	$4,000,000 (5)
Jack Eichel	$4,000,000 (5)
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)
Jake DeBrusk (1 Way Contract)	$2,000,000 (8)
Mikko Koskinen	$2,000,000 (1)
Ryan Pulock (1 Way Contract)	$2,000,000 (5)
Mikko Koivu	$1,500,000 (1)
Jakub Vrana	$1,300,000 (1)
Brandon Pirri	$1,200,000 (2)
Jon Gillies	$1,150,000 (2)
Filip Hronek	$950,000 (2)
Nico Hischier	$950,000 (1)
Marcus Pettersson	$950,000 (1)
Adin Hill	$800,000 (2)
Sam Lafferty	$700,000 (1)
Carson Soucy	$650,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $44,400,000
Year 2021 : $32,600,000
Year 2022 : $28,350,000
Year 2023 : $22,500,000
Salary Average Commitment
Year 2020 : $45,264,166
Year 2021 : $31,647,499
Year 2022 : $25,407,499
Year 2023 : $19,899,999
Salary Cap with 1 Way Contract
Year 2020 : $44,400,000
Year 2021 : $30,600,000
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)
Jarrett Burton	$80,000 (1)
Colton Beck	$80,000 (1)
Louis Belpedio	$80,000 (1)
Jani Hakanpaa	$80,000 (3)
Kevin Lynch	$80,000 (1)
Colin McDonald	$80,000 (1)
Thomas Hickey	$80,000 (1)
Mark Borowiecki	$80,000 (1)
Dustin Tokarski	$80,000 (1)
Darren Archibald	$80,000 (1)
Evan Polei	$75,000 (1)
Evan Weinger	$75,000 (1)
Devin Williams	$75,000 (1)
Mathieu Olivier	$75,000 (1)
David Sklenicka	$75,000 (1)
Joakim Nygard	$70,000 (1)
Braden Christoffer	$60,000 (1)
John Nyberg	$50,000 (2)
Total Farm Players	23
Salary Commitment
Year 2020 : $1,852,500
Year 2021 : $407,500
Year 2022 : $80,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,842,500
Year 2021 : $407,500
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	$67,224,200
Farm Players Total Salaries	$2,004,425
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	$31,551,783
Projected Bank Account	$31,551,783

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)
Ryan Murray	$1,391,500 (1)
David Rittich	$1,331,000 (1)
Jason Spezza	$1,300,000 (1)
Brock McGinn	$931,700 (1)
MacKenzie MacEachern	$720,000 (1)
Vladislav Gavrikov	$500,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $67,224,200
Year 2021 : $52,000,000
Year 2022 : $39,200,000
Year 2023 : $27,250,000
Salary Average Commitment
Year 2020 : $68,667,118
Year 2021 : $48,636,251
Year 2022 : $35,243,393
Year 2023 : $24,720,893
Salary Cap with 1 Way Contract
Year 2020 : $67,224,200
Year 2021 : $47,600,000
Year 2022 : $33,350,000
Year 2023 : $22,100,000

Farm Players Salaries
Joel Rumpel	$175,000 (1)
Melker Karlsson	$150,000 (2)
Mat Robson	$100,000 (2)
Nick Shore	$96,250 (1)
Derek Grant	$95,000 (1)
Korbinian Holzer	$95,000 (1)
Shane Bowers	$95,000 (3)
Anthony Greco	$87,725 (1)
Matt Moulson	$87,500 (1)
Jeremy Lauzon	$85,500 (2)
Marcus Sorensen	$84,700 (1)
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)
Logan Day	$60,000 (1)
Tye McGinn	$60,000 (2)
Zachary Leslie	$60,000 (1)
Jimmy Lodge	$53,000 (1)
Evan Cormier	$50,000 (2)
Sebastian Repo	$50,000 (2)
Oskar Steen	$49,000 (3)
Jeremy Davies	$47,500 (2)
Mitch Eliot	$42,500 (3)
Total Farm Players	25
Salary Commitment
Year 2020 : $2,004,425
Year 2021 : $729,500
Year 2022 : $186,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,995,258
Year 2021 : $737,833
Year 2022 : $186,500
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	$56,050,000
Farm Players Total Salaries	$1,840,000
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	$23,626,558
Projected Bank Account	$23,626,558

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)
Daniel Sprong	$950,000 (2)
Ryan Graves	$950,000 (2)
Cody McLeod	$800,000 (1)
Elvis Merzlikins	$800,000 (3)
Hunter Miska	$500,000 (1)
Total Pro Players	23
Salary Commitment
Year 2020 : $56,050,000
Year 2021 : $47,300,000
Year 2022 : $31,100,000
Year 2023 : $23,950,000
Salary Average Commitment
Year 2020 : $54,633,774
Year 2021 : $44,617,107
Year 2022 : $29,600,774
Year 2023 : $22,634,107
Salary Cap with 1 Way Contract
Year 2020 : $56,050,000
Year 2021 : $45,850,000
Year 2022 : $29,650,000
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)
Logan Thompson	$65,000 (3)
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)
Total Farm Players	22
Salary Commitment
Year 2020 : $1,840,000
Year 2021 : $1,240,000
Year 2022 : $572,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,802,500
Year 2021 : $1,208,750
Year 2022 : $572,500
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	$59,100,000
Farm Players Total Salaries	$2,453,500
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	$34,561,064
Projected Bank Account	$34,561,064

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)
Jack Campbell	$1,500,000 (4)
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)
Jordan Binnington	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 2020 : $59,100,000
Year 2021 : $54,900,000
Year 2022 : $22,850,000
Year 2023 : $8,000,000
Salary Average Commitment
Year 2020 : $58,756,190
Year 2021 : $54,036,190
Year 2022 : $21,267,857
Year 2023 : $8,000,000
Salary Cap with 1 Way Contract
Year 2020 : $59,100,000
Year 2021 : $54,250,000
Year 2022 : $21,200,000
Year 2023 : $8,000,000

Farm Players Salaries
Matt Calvert	$125,000 (1)
Brendan Gaunce	$121,000 (3)
Brandon Davidson	$115,000 (3)
Zachary Sawchenko	$100,000 (2)
Alexander True	$100,000 (1)
Michael Sgarbossa	$100,000 (2)
Trevor Van Riemsdyk	$100,000 (3)
Yannick Weber	$100,000 (3)
Andrew Agozzino	$100,000 (2)
Max Reinhart	$100,000 (1)
Kieffer Bellows	$95,000 (3)
Bobby Butler	$92,500 (1)
Brenden Kichton	$90,000 (1)
Dalton Prout	$90,000 (1)
Eric Gryba	$90,000 (1)
Boris Katchouk	$90,000 (3)
Ryan MacInnis	$90,000 (2)
Nicolas Deslauriers	$90,000 (3)
Jimmy Oligny	$85,000 (1)
Richard Bachman	$85,000 (1)
Aleksi Saarela	$75,000 (1)
Sean Day	$75,000 (3)
Charles Williams	$75,000 (1)
Jesper Lindgren	$70,000 (3)
Nicolas Roy	$70,000 (3)
Matt Lorito	$70,000 (2)
Dmytro Timashov	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2020 : $2,453,500
Year 2021 : $1,386,000
Year 2022 : $926,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,453,500
Year 2021 : $1,386,000
Year 2022 : $926,000
Year 2023 : $0

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	$62,850,000
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	$62,817,647
Projected Bank Account	$62,817,647

Pro Players Salaries
Zach Parise	$6,000,000 (1)
Henrik Lundqvist	$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)
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 : $62,850,000
Year 2021 : $33,450,000
Year 2022 : $23,400,000
Year 2023 : $23,000,000
Salary Average Commitment
Year 2020 : $64,539,583
Year 2021 : $33,843,750
Year 2022 : $22,918,750
Year 2023 : $21,318,750
Salary Cap with 1 Way Contract
Year 2020 : $62,850,000
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	$55,499,000
Farm Players Total Salaries	$1,909,500
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	$22,520,078
Projected Bank Account	$22,520,078

Pro Players Salaries
Evander Kane	$6,000,000 (3)
Evgeny Kuznetsov	$5,750,000 (5)
Gustav Nyquist	$4,250,000 (1)
Darren Helm	$4,250,000 (1)
Pekka Rinne	$3,500,000 (1)
Seth Jones	$3,500,000 (2)
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)
Gemel Smith	$950,000 (1)
Anthony Bitetto	$950,000 (3)
Erik Cernak	$925,000 (1)
Anthony Cirelli	$799,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $55,499,000
Year 2021 : $34,925,000
Year 2022 : $25,850,000
Year 2023 : $9,600,000
Salary Average Commitment
Year 2020 : $51,051,500
Year 2021 : $33,366,666
Year 2022 : $24,366,666
Year 2023 : $8,550,000
Salary Cap with 1 Way Contract
Year 2020 : $55,499,000
Year 2021 : $32,625,000
Year 2022 : $23,450,000
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)
Justin Bailey	$95,000 (2)
Lucas Johansen	$95,000 (1)
Gustav Lindstrom	$92,500 (3)
Tyrell Goulbourne	$90,000 (2)
Tyler Parsons	$90,000 (1)
Ken Agostino	$85,000 (2)
Andy Welinski	$85,000 (4)
Garrett Pilon	$80,000 (2)
Nicholas Baptiste	$72,500 (2)
Laurent Dauphin	$70,000 (2)
Adam Ruzicka	$70,000 (3)
Maxim Lamarche	$70,000 (1)
Ivan Prosvetov	$67,500 (3)
Philippe Maillet	$67,500 (1)
Luke Johnson	$65,000 (1)
Samuel Laberge	$57,500 (1)
Chase Priskie	$50,000 (2)
Lukas Jasek	$50,000 (1)
Calvin Thurkauf	$47,500 (1)
Jake Bischoff	$47,500 (1)
Total Farm Players	24
Salary Commitment
Year 2020 : $1,909,500
Year 2021 : $1,167,500
Year 2022 : $487,500
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $1,953,042
Year 2021 : $1,161,042
Year 2022 : $458,542
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	$65,841,666
Farm Players Total Salaries	$2,064,500
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	$30,340,223
Projected Bank Account	$30,340,223

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)
Henrik Samuelsson (1 Way Contract)	$800,000 (1)
Igor Shesterkin	$700,000 (3)
Ethan Bear	$650,000 (1)
Total Pro Players	21
Salary Commitment
Year 2020 : $65,841,666
Year 2021 : $46,325,000
Year 2022 : $31,600,000
Year 2023 : $18,000,000
Salary Average Commitment
Year 2020 : $64,161,111
Year 2021 : $44,527,778
Year 2022 : $30,777,778
Year 2023 : $16,794,445
Salary Cap with 1 Way Contract
Year 2020 : $65,841,666
Year 2021 : $45,525,000
Year 2022 : $31,400,000
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)
Pheonix Copley	$100,000 (1)
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)
Riley Tufte	$65,000 (3)
Michael Eyssimont	$65,000 (2)
Blake Speers	$65,000 (3)
Reece Willcox	$60,000 (1)
Mason Appleton	$60,000 (2)
Peter Stoykewych	$60,000 (1)
Anthony Louis	$50,000 (1)
Total Farm Players	25
Salary Commitment
Year 2020 : $2,064,500
Year 2021 : $1,329,000
Year 2022 : $595,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,054,083
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	$2,653,500
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	$40,446,810
Projected Bank Account	$40,446,810

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)
Ryan Murphy	$150,000 (2)
Michael Houser	$150,000 (2)
Scott Mayfield	$132,000 (1)
Joshua Ho-Sang	$120,000 (3)
Klim Kostin	$100,000 (2)
German Rubtsov	$100,000 (2)
Radim Simek	$100,000 (1)
Zachary Senyshyn	$100,000 (2)
Taro Hirose	$100,000 (1)
Jordy Bellerive	$100,000 (2)
Chad Krys	$95,000 (3)
Remi Elie	$95,000 (1)
T.J. Tynan	$90,000 (1)
John McCarron	$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)
Total Farm Players	26
Salary Commitment
Year 2020 : $2,653,500
Year 2021 : $1,566,500
Year 2022 : $382,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,645,167
Year 2021 : $1,566,500
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	$2,012,500
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	$42,472,323
Projected Bank Account	$42,472,323

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)
Alex Lyon	$100,000 (2)
Jack Dougherty	$100,000 (3)
Michael Downing	$100,000 (2)
Rob Hamilton	$100,000 (2)
Alexandre Grenier	$95,000 (1)
Martin Kaut	$92,500 (2)
Trent Frederic	$92,500 (2)
Dylan Gambrell	$92,500 (2)
Andrew Peeke	$90,000 (3)
Jakub Zboril	$90,000 (1)
William Carrier	$85,000 (1)
Jon Lizotte	$85,000 (2)
Olivier Archambault	$80,000 (1)
Dennis Yan	$80,000 (1)
Gerald Mayhew	$80,000 (2)
Joe Snively	$80,000 (2)
Samuel Montembeault	$80,000 (1)
Brandon Duhaime	$70,000 (3)
Total Farm Players	21
Salary Commitment
Year 2020 : $2,012,500
Year 2021 : $1,092,500
Year 2022 : $280,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,007,500
Year 2021 : $1,092,500
Year 2022 : $270,000
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	$2,152,900
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	$27,258,620
Projected Bank Account	$27,258,620

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)
Michael Raffl	$120,000 (1)
Jared Coreau	$110,000 (2)
Miikka Salomaki	$108,900 (1)
Valentin Zykov	$98,000 (3)
Jake Bean	$98,000 (2)
Mason Marchment	$97,500 (3)
Matt Puempel	$95,000 (1)
Dale Weise	$92,000 (2)
Taylor Leier	$90,000 (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)
Brett Murray	$60,000 (3)
Connor Hobbs	$60,000 (2)
Brandon Gignac	$60,000 (2)
Dylan Wells	$55,000 (3)
Dakota Joshua	$50,000 (3)
Brandon Hagel	$50,000 (3)
Total Farm Players	26
Salary Commitment
Year 2020 : $2,152,900
Year 2021 : $973,000
Year 2022 : $420,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,161,650
Year 2021 : $976,333
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	$68,050,000
Farm Players Total Salaries	$2,342,000
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	$34,386,664
Projected Bank Account	$34,386,664

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)
Mike Matheson	$2,250,000 (2)
Justin Braun	$2,250,000 (3)
Pavel Zacha	$1,500,000 (3)
Ivan Barbashev	$1,500,000 (3)
Michael Ferland	$1,200,000 (2)
Tom Kuhnhackl	$1,100,000 (1)
Joonas Korpisalo	$1,000,000 (3)
Total Pro Players	20
Salary Commitment
Year 2020 : $68,050,000
Year 2021 : $48,450,000
Year 2022 : $25,300,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $66,940,833
Year 2021 : $48,140,833
Year 2022 : $22,386,667
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $68,050,000
Year 2021 : $47,150,000
Year 2022 : $20,950,000
Year 2023 : $0

Farm Players Salaries
Xavier Ouellet	$190,000 (2)
Rocco Grimaldi	$150,000 (2)
Steve Oleksy	$110,000 (1)
David Kolomatis	$110,000 (1)
Adam Cracknell	$100,000 (2)
Chris Conner	$100,000 (1)
Craig Anderson	$100,000 (1)
Paul Carey	$90,000 (2)
Chris Mueller	$90,000 (1)
Lean Bergmann	$90,000 (2)
Ben Harpur	$84,000 (1)
Dylan Labbe	$84,000 (1)
Garret Ross	$84,000 (1)
Paul Cotter	$80,000 (3)
Martin Fehervary	$80,000 (3)
Ben Holmstrom	$75,000 (1)
Mark Alt	$75,000 (2)
Nick Moutrey	$75,000 (1)
Ryan Tesink	$75,000 (2)
Justin Auger	$75,000 (1)
Jake Kulevich	$75,000 (2)
Brett Pollock	$70,000 (2)
David Pope	$70,000 (2)
Christian Jaros	$70,000 (1)
Jacob Ingham	$70,000 (3)
Matt Tomkins	$70,000 (2)
Total Farm Players	26
Salary Commitment
Year 2020 : $2,342,000
Year 2021 : $1,285,000
Year 2022 : $230,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,342,000
Year 2021 : $1,285,000
Year 2022 : $230,000
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	$54,685,000
Farm Players Total Salaries	$2,168,000
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	$45,040,320
Projected Bank Account	$45,040,320

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)
Brandon Sutter	$2,200,000 (3)
Bobby Ryan	$1,800,000 (2)
Joel Armia	$1,750,000 (2)
Julius Honka	$1,500,000 (1)
Chris Tierney	$1,400,000 (1)
Alexandar Georgiev	$1,000,000 (1)
Dominik Simon	$985,000 (1)
Zach Aston-Reese	$950,000 (1)
Total Pro Players	20
Salary Commitment
Year 2020 : $54,685,000
Year 2021 : $27,850,000
Year 2022 : $17,600,000
Year 2023 : $9,000,000
Salary Average Commitment
Year 2020 : $55,101,667
Year 2021 : $28,733,334
Year 2022 : $17,700,000
Year 2023 : $8,800,000
Salary Cap with 1 Way Contract
Year 2020 : $54,685,000
Year 2021 : $28,150,000
Year 2022 : $16,850,000
Year 2023 : $8,000,000

Farm Players Salaries
Juuso Riikola	$225,000 (2)
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)
Vinni Lettieri	$98,000 (2)
Brandon Halverson	$95,000 (1)
Philippe Myers	$95,000 (1)
Gabriel Carlsson	$95,000 (1)
Jake Lucchini	$95,000 (1)
Alex Nedeljkovic	$95,000 (2)
Zach Nastasiuk	$90,000 (1)
Alexandre Fortin	$85,000 (1)
Tyler Wotherspoon	$82,500 (2)
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)
Zach Miskovic	$60,000 (1)
Total Farm Players	21
Salary Commitment
Year 2020 : $2,168,000
Year 2021 : $870,500
Year 2022 : $120,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,168,000
Year 2021 : $870,500
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	$68,662,000
Farm Players Total Salaries	$1,674,250
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	$33,015,786
Projected Bank Account	$33,015,786

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)
Scott Wilson	$2,000,000 (5)
Darcy Kuemper	$1,600,000 (6)
Matt Martin	$1,500,000 (3)
Austin Watson	$1,430,000 (3)
Dustin Brown	$1,250,000 (1)
Taylor Chorney	$1,200,000 (1)
Charlie McAvoy	$1,000,000 (1)
Juho Lammikko	$1,000,000 (2)
Henrik Borgstrom	$900,000 (2)
Oscar Dansk	$899,000 (1)
Victor Mete	$700,000 (1)
Total Pro Players	26
Salary Commitment
Year 2020 : $68,662,000
Year 2021 : $54,113,000
Year 2022 : $40,813,000
Year 2023 : $21,950,000
Salary Average Commitment
Year 2020 : $67,537,126
Year 2021 : $51,061,043
Year 2022 : $40,071,043
Year 2023 : $20,921,667
Salary Cap with 1 Way Contract
Year 2020 : $68,662,000
Year 2021 : $51,513,000
Year 2022 : $40,663,000
Year 2023 : $19,250,000

Farm Players Salaries
Jordan Weal	$139,000 (2)
Ken Appleby	$117,000 (2)
Nathan Gerbe	$100,000 (1)
Sean Walker	$100,000 (1)
Nicholas Merkley	$100,000 (1)
Jacob MacDonald	$100,000 (1)
Carter Verhaeghe	$100,000 (3)
Garret Sparks	$92,500 (1)
Connor Carrick	$90,000 (1)
Nelson Nogier	$90,000 (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)
Grant Hutton	$71,000 (1)
Riley Stillman	$70,000 (3)
Sean Malone	$57,500 (1)
Francis Perron	$47,500 (1)
Total Farm Players	19
Salary Commitment
Year 2020 : $1,674,250
Year 2021 : $513,500
Year 2022 : $170,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,674,250
Year 2021 : $513,500
Year 2022 : $170,000
Year 2023 : $0

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	$59,615,000
Farm Players Total Salaries	$2,430,500
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	$36,953,488
Projected Bank Account	$36,953,488

Pro Players Salaries
Andrew Ladd	$5,000,000 (3)
Brock Nelson	$5,000,000 (5)
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)
Brandon Carlo	$1,250,000 (3)
Adam Pelech	$950,000 (2)
Andrew Mangiapane	$725,000 (3)
Total Pro Players	20
Salary Commitment
Year 2020 : $59,615,000
Year 2021 : $50,050,000
Year 2022 : $37,500,000
Year 2023 : $17,500,000
Salary Average Commitment
Year 2020 : $54,128,453
Year 2021 : $43,497,620
Year 2022 : $29,722,620
Year 2023 : $16,464,286
Salary Cap with 1 Way Contract
Year 2020 : $59,615,000
Year 2021 : $48,525,000
Year 2022 : $34,475,000
Year 2023 : $16,250,000

Farm Players Salaries
Ryan Sproul	$250,000 (2)
Malcolm Subban (Out of Payroll)	$150,000 (1)
Vinnie Hinostroza	$125,000 (1)
Drake Caggiula	$125,000 (3)
Kyle Criscuolo	$120,000 (1)
Morgan Klimchuk	$110,000 (1)
Landon Bow	$110,000 (1)
Nate Prosser	$100,000 (1)
Ron Hainsey	$100,000 (1)
Evan Rodrigues	$100,000 (2)
Kevin Czuczman	$100,000 (1)
Jack Rodewald	$99,500 (1)
Dryden Hunt	$99,500 (1)
Justin Scott	$99,500 (1)
Michael Bunting	$82,000 (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)
Alex Kile	$60,000 (1)
Mason Jobst	$50,000 (1)
Ryan Stanton	$50,000 (1)
Michael Carcone	$50,000 (1)
Jacob Graves	$50,000 (1)
Josh Wilkins	$50,000 (1)
Total Farm Players	26
Salary Commitment
Year 2020 : $2,430,500
Year 2021 : $585,000
Year 2022 : $125,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,401,750
Year 2021 : $510,000
Year 2022 : $125,000
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	$63,690,576	$4,206,333	$63,293,667	-$38,793,667	21	26	47
Arizona Coyotes	$26,246,219	$4,043,333	$63,456,667	-$38,956,667	20	26	46
Boston Bruins	$45,394,490	$4,489,333	$63,010,667	-$38,510,667	21	25	46
Buffalo Sabres	$18,799,375	$4,156,333	$63,343,667	-$38,843,667	20	25	45
Calgary Flames	$47,118,623	$4,098,333	$63,401,667	-$38,901,667	20	28	48
Carolina Hurricanes	$69,660,855	$4,028,333	$63,471,667	-$38,971,667	21	24	45
Chicago Blackhawks	$43,038,041	$2,890,000	$64,610,000	-$40,110,000	21	24	45
Colorado Avalanche	$57,612,129	$4,518,000	$62,982,000	-$38,482,000	21	23	44
Columbus Blue Jackets	$23,190,453	$3,450,000	$64,050,000	-$39,550,000	21	26	47
Dallas Stars	$32,223,496	$2,885,000	$64,615,000	-$40,115,000	20	24	44
Detroit Red Wings	$14,269,968	$2,975,000	$64,525,000	-$40,025,000	21	22	43
Edmonton Oilers	$44,408,919	$3,738,889	$63,761,111	-$39,261,111	21	26	47
Florida Panthers	$50,957,327	$4,435,000	$63,065,000	-$38,565,000	22	24	46
Los Angeles Kings	$45,974,210	$3,903,333	$63,596,667	-$39,096,667	20	28	48
Minnesota Wild	$26,706,657	$4,406,267	$63,093,733	-$38,593,733	20	24	44
Montreal Canadiens	$20,905,953	$3,623,333	$63,876,667	-$39,376,667	22	24	46
Nashville Predators	$33,398,036	$4,248,889	$63,251,111	-$38,751,111	21	24	45
New Jersey Devils	$28,800,875	$2,960,000	$64,540,000	-$40,040,000	21	23	44
New York Islanders	$31,551,783	$4,481,613	$63,018,387	-$38,518,387	21	25	46
New York Rangers	$23,626,558	$3,736,667	$63,763,333	-$39,263,333	23	22	45
Ottawa Senators	$34,561,064	$3,940,000	$63,560,000	-$39,060,000	20	27	47
Philadelphia Flyers	$62,817,647	$4,190,000	$63,310,000	-$38,810,000	20	28	48
Pittsburgh Penguins	$22,520,078	$3,699,933	$63,800,067	-$39,300,067	22	24	46
San Jose Sharks	$30,340,223	$4,389,444	$63,110,556	-$38,610,556	21	25	46
St. Louis Blues	$40,446,810	$4,490,000	$63,010,000	-$38,510,000	20	26	46
Tampa Bay Lightning	$42,472,323	$3,926,667	$63,573,333	-$39,073,333	20	21	41
Toronto Maple Leafs	$27,258,620	$3,841,667	$63,658,333	-$39,158,333	20	26	46
Vancouver Canucks	$34,386,664	$4,536,667	$62,963,333	-$38,463,333	20	26	46
Vegas Golden Knights	$45,040,320	$3,645,667	$63,854,333	-$39,354,333	20	21	41
Washington Capitals	$33,015,786	$4,577,467	$62,922,533	-$38,422,533	26	19	45
Winnipeg Jets	$36,953,488	$3,974,333	$63,525,667	-$39,025,667	20	26	46

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 - %