AHSQ - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 0 - 0,00%
Level 2:	5000 - 70 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60 908 000 $
Farm Players Total Salaries	1 897 500 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	32 529 344 $
Projected Bank Account	32 529 344 $

Pro Players Salaries
Ilya Kovalchuk	7 500 000 $ (2)
Max Pacioretty	6 500 000 $ (3)
Kevin Shattenkirk	6 200 000 $ (1)
Aleksander Barkov	5 500 000 $ (3)
Olli Maatta	5 083 000 $ (2)
Matthew Tkachuk	3 500 000 $ (2)
Anthony Mantha	3 200 000 $ (3)
Reid Boucher	3 000 000 $ (1)
Jacob Markstrom	3 000 000 $ (3)
Nick Bjugstad	2 850 000 $ (1)
Tomas Jurco	2 800 000 $ (2)
Jonathan Drouin	2 650 000 $ (2)
Brian Dumoulin	2 400 000 $ (2)
Robby Fabbri	2 000 000 $ (3)
Nikita Zaitsev	1 600 000 $ (1)
Will Butcher	925 000 $ (1)
Dylan Strome	800 000 $ (2)
Jordan Bennington	750 000 $ (2)
Christian Djoos	650 000 $ (1)
Jordan Schroeder	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 2020 : 60 908 000 $
Year 2021 : 46 183 000 $
Year 2022 : 20 700 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 12 017 000 $
Year 2021 : 8 042 000 $
Year 2022 : 2 925 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 60 908 000 $
Year 2021 : 45 683 000 $
Year 2022 : 20 200 000 $
Year 2023 : 0 $

Farm Players Salaries
Michael Hutchinson	260 000 $ (3)
Daniel Carr	180 000 $ (2)
Jaccob Slavin	150 000 $ (4)
Joonas Korpisalo	140 000 $ (1)
Tomas Kundratek	100 000 $ (1)
Clayton Keller	92 500 $ (1)
Oliver Bjorkstrand	92 500 $ (1)
Alexander Kerfoot	92 500 $ (1)
Brady Tkatchuk	92 500 $ (2)
Tim Erixon	90 000 $ (2)
Madison Bowey	87 500 $ (1)
Dryden Hunt	80 000 $ (2)
Warren Foegele	80 000 $ (2)
Mason Appleton	80 000 $ (2)
Maxime Lajoie	80 000 $ (2)
Andrew Mangiapane	80 000 $ (2)
Luke Adam	70 000 $ (1)
Jordan Oesterle	50 000 $ (1)
Barclay Goodrow	0 $ (0)
Total Farm Players	19
Salary Commitment
Year 2020 : 1 897 500 $
Year 2021 : 1 172 500 $
Year 2022 : 410 000 $
Year 2023 : 150 000 $
Salary Average Commitment
Year 2020 : 1 267 500 $
Year 2021 : 702 500 $
Year 2022 : 110 000 $
Year 2023 : 50 000 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 29 $ - 0 - 0,00%
Farm Level 2:	4000 - 12 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	62 457 000 $
Farm Players Total Salaries	1 523 250 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	61 527 198 $
Projected Bank Account	61 527 198 $

Pro Players Salaries
Patrick Kane	8 000 000 $ (2)
Rickard Rakell	6 500 000 $ (2)
Jared Spurgeon	6 000 000 $ (2)
Dmitry Orlov	5 500 000 $ (3)
Tyler Seguin	5 500 000 $ (3)
Brad Marchand	5 250 000 $ (1)
Jason Zucker	4 750 000 $ (3)
Jakub Voracek	4 500 000 $ (1)
Ryan Nugent-Hopkins	3 800 000 $ (2)
Brandon Montour	2 500 000 $ (3)
J.T Brown	2 250 000 $ (1)
Adam Larsson	2 000 000 $ (2)
Anders Lee	1 825 000 $ (1)
Marian Gaborik	1 100 000 $ (1)
Jakub Vrana	832 000 $ (1)
Pekka Rinne	800 000 $ (1)
Brandon Davidson	750 000 $ (2)
Patrice Cormier	600 000 $ (2)
Total Pro Players	18
Salary Commitment
Year 2020 : 62 457 000 $
Year 2021 : 46 150 000 $
Year 2022 : 18 500 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 11 082 000 $
Year 2021 : 5 500 000 $
Year 2022 : 2 000 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 62 457 000 $
Year 2021 : 45 900 000 $
Year 2022 : 18 250 000 $
Year 2023 : 0 $

Farm Players Salaries
Braden Holtby	300 000 $ (1)
Ryan Kesler	200 000 $ (1)
Jesper Fast	200 000 $ (1)
Ryan Wilson	100 000 $ (1)
Tyler Ennis	100 000 $ (1)
Julius Honka	83 250 $ (1)
Brett Kulak	80 000 $ (2)
Jayce Hawryluk	80 000 $ (2)
Adam Erne	80 000 $ (2)
Jordan Weal	75 000 $ (1)
Joakim Ryan	65 000 $ (1)
Quinton Howden	60 000 $ (3)
Nikita Tryamkin	50 000 $ (2)
Andrei Loktionov	50 000 $ (1)
Zack Kassian	0 $ (0)
Andrej Nestrasil	0 $ (0)
Total Farm Players	16
Salary Commitment
Year 2020 : 1 523 250 $
Year 2021 : 350 000 $
Year 2022 : 60 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 913 250 $
Year 2021 : 340 000 $
Year 2022 : 50 000 $
Year 2023 : 0 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 115 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 40 $ - 0 - 0,00%
Luxury :	1000 - 365 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 0 - 0,00%
Farm Level 2:	4000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	27 352 500 $
Farm Players Total Salaries	938 250 $
Coaches Total Salaries	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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	33 384 243 $
Projected Bank Account	33 384 243 $

Pro Players Salaries
Derek Stepan	6 500 000 $ (1)
Reilly Smith	5 000 000 $ (2)
Andrew Ladd	4 500 000 $ (1)
Jay Bouwmeester	3 500 000 $ (1)
Robin Lehner	3 010 000 $ (1)
Brett Connolly	1 850 000 $ (1)
Calle Jarnkrok	1 235 000 $ (1)
Brock Boeser	925 000 $ (1)
Sonny Milano	832 500 $ (1)
David Savard	0 $ (0)
Patrik Nemeth	0 $ (0)
Logan Couture	0 $ (0)
Jonas Brodin	0 $ (0)
Evander Kane	0 $ (0)
Brandon Saad	0 $ (0)
Total Pro Players	15
Salary Commitment
Year 2020 : 27 352 500 $
Year 2021 : 5 000 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 5 802 500 $
Year 2021 : 500 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 27 352 500 $
Year 2021 : 5 000 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Farm Players Salaries
Joe Colborne	200 000 $ (1)
Brendan Smith	180 000 $ (1)
Joel Eriksson Ek	83 250 $ (1)
Brett Ritchie	80 000 $ (1)
Luca Sbisa	75 000 $ (1)
Marcus Sorensen	70 000 $ (1)
Matt Ellison	50 000 $ (1)
Marcus Johansson	50 000 $ (1)
Daniel Girardi	50 000 $ (1)
Enver Lisin	50 000 $ (1)
Milan Jurcina	50 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 2020 : 938 250 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 628 250 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Caroline

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 70 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	2000 - 200 $ - 0 - 0,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	45 755 000 $
Farm Players Total Salaries	1 135 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	126 193 440 $
Projected Bank Account	126 193 440 $

Pro Players Salaries
Jonathan Toews	7 500 000 $ (3)
Evgeny Kuznetsov	6 500 000 $ (1)
Michael Del Zotto	5 000 000 $ (1)
Sebastian Aho	5 000 000 $ (5)
Seth Jones	4 000 000 $ (1)
Blake Wheeler	4 000 000 $ (2)
Nathan Beaulieu	3 000 000 $ (2)
Kyle Okposo	3 000 000 $ (1)
Martin Marincin	2 000 000 $ (1)
Sven Andrighetto	1 500 000 $ (2)
Mark Fayne	800 000 $ (1)
Roman Horak	800 000 $ (2)
David Rittich	750 000 $ (2)
Martin Frk	705 000 $ (1)
Nikita Filatov	600 000 $ (2)
Keith Kinkaid	600 000 $ (1)
Total Pro Players	16
Salary Commitment
Year 2020 : 45 755 000 $
Year 2021 : 23 150 000 $
Year 2022 : 13 000 000 $
Year 2023 : 5 500 000 $
Salary Average Commitment
Year 2020 : 10 330 000 $
Year 2021 : 4 675 000 $
Year 2022 : 1 000 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 45 755 000 $
Year 2021 : 23 150 000 $
Year 2022 : 12 500 000 $
Year 2023 : 5 000 000 $

Farm Players Salaries
Adam Clendening	150 000 $ (4)
Lawson Crouse	80 000 $ (2)
Frederic Gauthier	80 000 $ (2)
Andrei Svechnikov	80 000 $ (2)
Rocco Grimaldi	80 000 $ (2)
Tim Heed	80 000 $ (2)
Raphael Diaz	80 000 $ (1)
Daniel Sprong	80 000 $ (2)
Alexandar Georgiev	75 000 $ (2)
Curtris McElhinney	75 000 $ (2)
Matt Fraser	65 000 $ (2)
Iiro Pakarinen	60 000 $ (1)
Michael Chaput	50 000 $ (2)
Josh Jooris	50 000 $ (2)
Craig Smith	50 000 $ (1)
Total Farm Players	15
Salary Commitment
Year 2020 : 1 135 000 $
Year 2021 : 945 000 $
Year 2022 : 150 000 $
Year 2023 : 150 000 $
Salary Average Commitment
Year 2020 : 1 035 000 $
Year 2021 : 845 000 $
Year 2022 : 50 000 $
Year 2023 : 50 000 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 80 $ - 0 - 0,00%
Level 2:	6000 - 41 $ - 0 - 0,00%
Level 3:	3500 - 7 $ - 0 - 0,00%
Level 4:	6000 - 5 $ - 0 - 0,00%
Luxury :	2000 - 169 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	37 175 000 $
Farm Players Total Salaries	1 185 750 $
Coaches Total Salaries	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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	12 224 602 $
Projected Bank Account	12 224 602 $

Pro Players Salaries
Paul Stastny	7 750 000 $ (1)
Tyler Toffoli	5 500 000 $ (1)
Matt Niskanen	5 000 000 $ (2)
Artemi Panarin	5 000 000 $ (3)
Jakob Silfverberg	3 500 000 $ (2)
Cedric Paquette	2 650 000 $ (2)
Dale Weise	2 000 000 $ (1)
Paul Byron	1 100 000 $ (1)
Gilbert Brule (1 Way Contract)	1 000 000 $ (1)
David Backes (1 Way Contract)	1 000 000 $ (1)
Joel Edmundson	1 000 000 $ (1)
Pierre-Luc Dubois	925 000 $ (1)
Oscar Moller	750 000 $ (1)
Jakob Chychrun	0 $ (0)
Magnus Paajarvi	0 $ (0)
Simon Despres	0 $ (0)
Ryan McDonagh	0 $ (0)
Total Pro Players	17
Salary Commitment
Year 2020 : 37 175 000 $
Year 2021 : 16 150 000 $
Year 2022 : 5 000 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 8 865 000 $
Year 2021 : 2 150 000 $
Year 2022 : 500 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 37 175 000 $
Year 2021 : 16 150 000 $
Year 2022 : 5 000 000 $
Year 2023 : 0 $

Farm Players Salaries
Jack Roslovic	92 500 $ (1)
J.T. Compher	92 500 $ (1)
Ian McCoshen	92 500 $ (1)
Tage Thompson	92 500 $ (1)
Travis Sanheim	83 250 $ (1)
Roope Hintz	80 000 $ (2)
Oliver Kylington	80 000 $ (2)
Jacob Larsson	80 000 $ (2)
Gustav Olofsson	77 500 $ (1)
Ryan Pulock	65 000 $ (1)
Chris Terry	50 000 $ (1)
Rob Klinkhammer	50 000 $ (1)
Linus Omark	50 000 $ (1)
Cam Ward	50 000 $ (1)
Steve Bernier	50 000 $ (1)
Nathan Gerbe	50 000 $ (1)
Thomas Greiss	50 000 $ (1)
Loki Pulloch	0 $ (0)
Christian Dvorak	0 $ (0)
Charlie Coyle	0 $ (0)
Total Farm Players	20
Salary Commitment
Year 2020 : 1 185 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 185 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 110 $ - 0 - 0,00%
Level 2:	6000 - 90 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	2000 - 240 $ - 0 - 0,00%
Total Capacity :	22000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 0 - 0,00%
Farm Level 2:	4000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	62 494 000 $
Farm Players Total Salaries	1 265 750 $
Coaches Total Salaries	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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	56 754 627 $
Projected Bank Account	56 754 627 $

Pro Players Salaries
Patrice Bergeron	6 000 000 $ (1)
Victor Hedman	6 000 000 $ (3)
Jack Eichel	5 500 000 $ (5)
Mikko Rantanen	5 500 000 $ (5)
Nathan Mackinnon	5 500 000 $ (2)
Mats Zuccarello	5 100 000 $ (1)
Jaromir Jagr	4 100 000 $ (1)
Drew Stafford	3 750 000 $ (1)
Christian Folin	3 600 000 $ (3)
Gabriel Landeskog	3 300 000 $ (2)
Jonathon Blum	3 200 000 $ (1)
Carl Hagelin	3 100 000 $ (1)
Frans Nielsen	2 500 000 $ (2)
Andreas Nodl	2 100 000 $ (1)
Braydon Coburn	1 600 000 $ (1)
Alex DeBrincat	894 000 $ (1)
Carter Hart	750 000 $ (2)
Total Pro Players	17
Salary Commitment
Year 2020 : 62 494 000 $
Year 2021 : 32 650 000 $
Year 2022 : 20 600 000 $
Year 2023 : 11 000 000 $
Salary Average Commitment
Year 2020 : 29 306 500 $
Year 2021 : 8 212 500 $
Year 2022 : 5 537 500 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 62 494 000 $
Year 2021 : 32 650 000 $
Year 2022 : 20 600 000 $
Year 2023 : 11 000 000 $

Farm Players Salaries
Victor Rask	275 000 $ (2)
Radek Faksa	150 000 $ (3)
Tyson Jost	92 500 $ (1)
Joe Morrow	80 000 $ (2)
Max Jones	80 000 $ (2)
Elias Petterson	80 000 $ (2)
Filip Hronek	80 000 $ (2)
Miro Heiskanen	80 000 $ (2)
Jack Campbell	75 000 $ (2)
Jesper Bratt	73 250 $ (1)
Jakub Klepis	50 000 $ (1)
Lauri Tukonen	50 000 $ (1)
Josh Gratton	50 000 $ (1)
Kris Newbury	50 000 $ (1)
Total Farm Players	14
Salary Commitment
Year 2020 : 1 265 750 $
Year 2021 : 900 000 $
Year 2022 : 150 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 893 250 $
Year 2021 : 570 000 $
Year 2022 : 50 000 $
Year 2023 : 0 $

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	54 522 833 $
Farm Players Total Salaries	1 921 800 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	77 556 243 $
Projected Bank Account	77 556 243 $

Pro Players Salaries
Sidney Crosby	8 500 000 $ (3)
Chris Kunitz (1 Way Contract)	8 000 000 $ (1)
Jaden Schwartz	4 500 000 $ (3)
Nick Bonino	4 500 000 $ (2)
Patrick Laine	4 000 000 $ (4)
Jake Gardiner	3 500 000 $ (1)
Marc-Édouard Vlasic	3 500 000 $ (1)
Kevan Miller (1 Way Contract)	3 000 000 $ (1)
Petr Mrazek	3 000 000 $ (3)
Josh Bailey	3 000 000 $ (1)
Nick Schmaltz	3 000 000 $ (3)
Jyrki Jokipakka	1 000 000 $ (1)
Mirco Mueller	1 000 000 $ (1)
Alex Iafallo	925 000 $ (1)
Corey Crawford	800 000 $ (1)
Eric Tangradi	800 000 $ (1)
Rasmus Andersson	755 833 $ (2)
Victor Mete	742 000 $ (1)
Richard Panik	0 $ (0)
Jordan Caron	0 $ (0)
Andrej Sustr	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2020 : 54 522 833 $
Year 2021 : 28 255 833 $
Year 2022 : 25 000 000 $
Year 2023 : 6 000 000 $
Salary Average Commitment
Year 2020 : 20 622 833 $
Year 2021 : 3 755 833 $
Year 2022 : 2 500 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 54 522 833 $
Year 2021 : 28 255 833 $
Year 2022 : 23 000 000 $
Year 2023 : 4 000 000 $

Farm Players Salaries
Troy Brouwer	350 000 $ (1)
Frederik Andersen	200 000 $ (1)
Dalton Prout	150 000 $ (2)
Marek Mazanec	150 000 $ (2)
Marco Scandella	100 000 $ (1)
Jeremy Morin	100 000 $ (2)
Anton Lander	100 000 $ (1)
Trevor Van Riemsdyk	85 000 $ (1)
Marko Dano	80 000 $ (1)
Michael Dal Colle	80 000 $ (2)
Jakob Forsbacka-Karlsson	80 000 $ (2)
Tanner Pearson	72 800 $ (2)
Zach Trotman	70 000 $ (1)
Slater Koekkoek	70 000 $ (2)
Justin Bailey	64 000 $ (2)
Stefan Noesen	60 000 $ (4)
Zach Sanford	60 000 $ (6)
Vince Hinostroza	50 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 2020 : 1 921 800 $
Year 2021 : 886 800 $
Year 2022 : 120 000 $
Year 2023 : 120 000 $
Salary Average Commitment
Year 2020 : 1 040 300 $
Year 2021 : 597 800 $
Year 2022 : 100 000 $
Year 2023 : 100 000 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 200 $ - 0 - 0,00%
Level 2:	5000 - 104 $ - 0 - 0,00%
Level 3:	2000 - 67 $ - 0 - 0,00%
Level 4:	4000 - 41 $ - 0 - 0,00%
Luxury :	1000 - 400 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 000 000 $
Farm Players Total Salaries	2 620 000 $
Coaches Total Salaries	500 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	83 321 733 $
Projected Bank Account	83 321 733 $

Pro Players Salaries
Jason Spezza	7 000 000 $ (2)
Vladimir Tarasenko	6 000 000 $ (1)
Shayne Gostisbehere	5 500 000 $ (2)
David Perron	5 500 000 $ (3)
Jake Allen	5 025 000 $ (2)
Jonathan Marchessault	5 000 000 $ (2)
Vincent Trocheck	4 600 000 $ (3)
Justin Schultz	4 500 000 $ (1)
Brock Nelson	4 000 000 $ (3)
Josh Anderson	3 500 000 $ (3)
Andrew Copp	3 000 000 $ (1)
Ryan Strome	2 750 000 $ (2)
Jean-Gabriel Pageau	2 700 000 $ (2)
Matthew Benning	2 700 000 $ (3)
Nate Schmidt	1 500 000 $ (3)
Markus Nutivaara	925 000 $ (1)
Anthony Cirelli	800 000 $ (2)
Total Pro Players	17
Salary Commitment
Year 2020 : 65 000 000 $
Year 2021 : 50 825 000 $
Year 2022 : 21 800 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 16 850 000 $
Year 2021 : 14 575 000 $
Year 2022 : 3 225 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 65 000 000 $
Year 2021 : 50 575 000 $
Year 2022 : 21 800 000 $
Year 2023 : 0 $

Farm Players Salaries
Jacob Trouba	350 000 $ (3)
Artturi Lehkonen	300 000 $ (4)
Kevin Poulin	300 000 $ (2)
Joseph Blandisi	250 000 $ (3)
Tanner Kero	200 000 $ (3)
Eric Gelinas	200 000 $ (2)
Phillip Danault	200 000 $ (2)
Nazem Kadri	120 000 $ (2)
Erik Gudbranson	90 000 $ (1)
Mark Jankowski	82 500 $ (1)
Travis Boyd	80 000 $ (2)
Austin Czarnik	80 000 $ (2)
Devon Toews	80 000 $ (2)
Lucas Wallmark	80 000 $ (2)
Ty Rattie	80 000 $ (2)
Mike Reilly	77 500 $ (1)
Branislav Mezei	50 000 $ (1)
Total Farm Players	17
Salary Commitment
Year 2020 : 2 620 000 $
Year 2021 : 2 320 000 $
Year 2022 : 1 100 000 $
Year 2023 : 300 000 $
Salary Average Commitment
Year 2020 : 1 067 800 $
Year 2021 : 807 800 $
Year 2022 : 200 000 $
Year 2023 : 50 000 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 80 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	3000 - 30 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 240 $ - 0 - 0,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 28 $ - 0 - 0,00%
Farm Level 2:	4000 - 10 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60 175 000 $
Farm Players Total Salaries	1 871 550 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	35 842 036 $
Projected Bank Account	35 842 036 $

Pro Players Salaries
Alexander Ovechkin	8 000 000 $ (1)
Claude Giroux	8 000 000 $ (2)
Ryan Johansen	6 000 000 $ (2)
Kris Versteeg	6 000 000 $ (1)
Brayden Point	5 500 000 $ (5)
Ryan Ellis	5 000 000 $ (3)
Andrei Vasilevskiy	4 000 000 $ (4)
Justin Faulk	3 750 000 $ (1)
Darnell Nurse	2 000 000 $ (4)
Brady Skjei	2 000 000 $ (3)
Adam Lowry	1 800 000 $ (4)
Kyle Turris	1 500 000 $ (1)
Josh Manson	1 500 000 $ (3)
Radko Gudas	1 250 000 $ (2)
Matt Martin	1 200 000 $ (1)
Andreas Athanasiou	1 000 000 $ (4)
Mathew Barzal	925 000 $ (1)
Brian Boyle	750 000 $ (1)
Total Pro Players	18
Salary Commitment
Year 2020 : 60 175 000 $
Year 2021 : 39 050 000 $
Year 2022 : 25 000 000 $
Year 2023 : 16 500 000 $
Salary Average Commitment
Year 2020 : 13 100 000 $
Year 2021 : 9 075 000 $
Year 2022 : 7 500 000 $
Year 2023 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 60 175 000 $
Year 2021 : 38 050 000 $
Year 2022 : 22 800 000 $
Year 2023 : 14 300 000 $

Farm Players Salaries
Anthony DeAngelo	200 000 $ (5)
Pavel Zacha	150 000 $ (4)
Antti Raanta	130 000 $ (1)
Troy Stecher	120 000 $ (3)
Zemgus Girgensons	120 000 $ (3)
Miles Wood	120 000 $ (5)
Andrei Kostitsyn	100 000 $ (1)
Sergei Kostitsyn	100 000 $ (1)
Adam Pelech	92 500 $ (1)
Ryan Murphy	83 300 $ (2)
Nikolay Goldobin	83 250 $ (1)
Jordan Martinook	80 000 $ (2)
Matt Luff	80 000 $ (2)
Oscar Lindblom	80 000 $ (2)
Brendan Lemieux	80 000 $ (2)
Linden Vey	72 500 $ (1)
John Hayden	70 000 $ (1)
Jake Virtanen	60 000 $ (1)
Gabriel Dumont	50 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 2020 : 1 871 550 $
Year 2021 : 1 113 300 $
Year 2022 : 710 000 $
Year 2023 : 470 000 $
Salary Average Commitment
Year 2020 : 1 354 050 $
Year 2021 : 623 300 $
Year 2022 : 250 000 $
Year 2023 : 150 000 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 55 $ - 0 - 0,00%
Level 3:	2000 - 30 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	50 007 500 $
Farm Players Total Salaries	870 000 $
Coaches Total Salaries	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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	13 601 824 $
Projected Bank Account	13 601 824 $

Pro Players Salaries
Phil Kessel	8 000 000 $ (2)
Andrej Meszaros	8 000 000 $ (1)
William Karlsson	7 000 000 $ (2)
T.J. Brodie	6 000 000 $ (1)
Conor Sheary	5 500 000 $ (1)
Adam Henrique	3 750 000 $ (1)
Lance Bouma	2 500 000 $ (1)
Nikolaj Ehlers	2 500 000 $ (1)
Oscar Klefbom	2 000 000 $ (1)
Emerson Etem	2 000 000 $ (1)
Jake McCabe	1 000 000 $ (1)
Alex Tuch	925 000 $ (1)
Adrian Kempe	832 500 $ (1)
Kyle Palmieri	0 $ (0)
Devin Shore	0 $ (0)
Brandon Carlo	0 $ (0)
Jamie Oleksiak	0 $ (0)
Total Pro Players	17
Salary Commitment
Year 2020 : 50 007 500 $
Year 2021 : 15 000 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 8 015 500 $
Year 2021 : 1 000 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 50 007 500 $
Year 2021 : 15 000 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Farm Players Salaries
Mark Pysyk	150 000 $ (1)
Shane Prince	100 000 $ (1)
Zachary Aston-Reese	80 000 $ (2)
Brandon McMillan	75 000 $ (1)
Stefan Matteau	65 000 $ (1)
Mark Mancari	50 000 $ (1)
Joel Lundqvist	50 000 $ (1)
Trevor Daley	50 000 $ (1)
Tom Gilbert	50 000 $ (1)
Tommi Santala	50 000 $ (1)
Peter Regin	50 000 $ (1)
Blair Jones	50 000 $ (1)
Lasse Kukkonen	50 000 $ (1)
Steven Santini	0 $ (0)
Devan Dubnyk	0 $ (0)
Tomas Vincour	0 $ (0)
Stephen Johns	0 $ (0)
Drew Shore	0 $ (0)
Total Farm Players	18
Salary Commitment
Year 2020 : 870 000 $
Year 2021 : 80 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 680 000 $
Year 2021 : 80 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Los Angeles

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	5500 - 90 $ - 0 - 0,00%
Level 3:	3000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 29 $ - 0 - 0,00%
Luxury :	2000 - 220 $ - 0 - 0,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 025 000 $
Farm Players Total Salaries	955 000 $
Coaches Total Salaries	1 700 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	83 069 531 $
Projected Bank Account	83 069 531 $

Pro Players Salaries
Kristopher Letang	7 500 000 $ (2)
Nikolai Kulemin	7 000 000 $ (2)
Tyler Johnson	7 000 000 $ (2)
Jordan Eberle	6 000 000 $ (2)
Evgeny Medvedev	4 750 000 $ (1)
Scott Darling	4 000 000 $ (1)
Ryan Hartman	2 250 000 $ (4)
Antoine Roussel	2 000 000 $ (1)
Zach Boychuk	1 750 000 $ (2)
Matt Nieto	1 750 000 $ (5)
Johan Larsson	1 500 000 $ (2)
Karl Alzner	1 500 000 $ (1)
Michael Stone	1 250 000 $ (1)
Colton Sissons	1 250 000 $ (3)
Derek Forbort	925 000 $ (1)
Teemu Pulkkinen	800 000 $ (3)
Evgeny Dadonov	800 000 $ (1)
Total Pro Players	17
Salary Commitment
Year 2020 : 52 025 000 $
Year 2021 : 36 800 000 $
Year 2022 : 6 050 000 $
Year 2023 : 4 000 000 $
Salary Average Commitment
Year 2020 : 25 075 000 $
Year 2021 : 11 800 000 $
Year 2022 : 2 000 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 52 025 000 $
Year 2021 : 36 800 000 $
Year 2022 : 6 050 000 $
Year 2023 : 4 000 000 $

Farm Players Salaries
Frankie Corrado	150 000 $ (3)
Cody Goloubef	100 000 $ (2)
Mattias Tedenby	90 000 $ (1)
Dylan McIlrath	80 000 $ (1)
Alexey Marchenko	75 000 $ (4)
Aaron Palushaj	60 000 $ (1)
Michael Blunden	50 000 $ (1)
Niclas Bergfors	50 000 $ (1)
Jim Slater	50 000 $ (1)
Eric Fehr	50 000 $ (1)
Ben Lovejoy	50 000 $ (1)
Blake Comeau	50 000 $ (1)
Justin Abdelkader	50 000 $ (1)
Zac Dalpe	50 000 $ (1)
Total Farm Players	14
Salary Commitment
Year 2020 : 955 000 $
Year 2021 : 325 000 $
Year 2022 : 225 000 $
Year 2023 : 75 000 $
Salary Average Commitment
Year 2020 : 770 000 $
Year 2021 : 170 000 $
Year 2022 : 100 000 $
Year 2023 : 50 000 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	58 182 500 $
Farm Players Total Salaries	1 145 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	35 511 852 $
Projected Bank Account	35 511 852 $

Pro Players Salaries
Evgeni Malkin	8 250 000 $ (2)
James Neal	7 000 000 $ (3)
Joe Pavelski	6 500 000 $ (2)
Jonathan Quick	6 500 000 $ (1)
Sean Couturier	6 000 000 $ (4)
Steven Stamkos	5 000 000 $ (1)
John Klingberg	5 000 000 $ (3)
Ben Chiarot	2 750 000 $ (2)
J.T. Miller	2 000 000 $ (2)
Brayden McNabb	1 900 000 $ (2)
Ivan Provorov	1 500 000 $ (5)
Ivan Barbashev	1 200 000 $ (4)
Nic Petan	1 000 000 $ (4)
Yanni Gourde	925 000 $ (4)
Mikhail Sergachev	832 500 $ (1)
Juho Lammikko	800 000 $ (4)
Niklas Backstrom	525 000 $ (1)
Remi Elie	500 000 $ (4)
Total Pro Players	18
Salary Commitment
Year 2020 : 58 182 500 $
Year 2021 : 48 900 000 $
Year 2022 : 29 800 000 $
Year 2023 : 19 300 000 $
Salary Average Commitment
Year 2020 : 13 657 500 $
Year 2021 : 11 800 000 $
Year 2022 : 8 400 000 $
Year 2023 : 6 975 000 $
Salary Cap with 1 Way Contract
Year 2020 : 58 182 500 $
Year 2021 : 45 325 000 $
Year 2022 : 23 925 000 $
Year 2023 : 11 925 000 $

Farm Players Salaries
Troy Terry	80 000 $ (2)
Joni Ortio	60 000 $ (2)
Patrik Berglund	52 500 $ (1)
Alec Martinez	52 500 $ (1)
Jussi Jokinen	50 000 $ (1)
Kyle Brodziak	50 000 $ (1)
Kevin Dallman	50 000 $ (1)
Marc-Antoine Pouliot	50 000 $ (1)
Nate Thompson	50 000 $ (1)
Jesse Schultz	50 000 $ (1)
Nathan Paetsch	50 000 $ (1)
Wojtek Wolski	50 000 $ (1)
Aaron Johnson	50 000 $ (1)
David Schlemko	50 000 $ (1)
Artem Anisimov	50 000 $ (1)
Trevor Lewis	50 000 $ (1)
Bobby Sanguinetti	50 000 $ (1)
Tim Kennedy	50 000 $ (1)
Scott Wedgewood	50 000 $ (1)
David Clarkson	50 000 $ (1)
Kris Russell	50 000 $ (1)
Bill Thomas	50 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2020 : 1 145 000 $
Year 2021 : 140 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 135 000 $
Year 2021 : 130 000 $
Year 2022 : 0 $
Year 2023 : 0 $

New York I

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 95 $ - 0 - 0,00%
Level 2:	6000 - 55 $ - 0 - 0,00%
Level 3:	3000 - 30 $ - 0 - 0,00%
Level 4:	5000 - 20 $ - 0 - 0,00%
Luxury :	3000 - 145 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	36 000 000 $
Farm Players Total Salaries	1 540 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	129 037 960 $
Projected Bank Account	129 037 960 $

Pro Players Salaries
Torey Krug	6 000 000 $ (3)
Semyon Varlamov	5 000 000 $ (3)
Erik Johnson	5 000 000 $ (1)
Ryan O'Reilly	5 000 000 $ (2)
Teuvo Teravainen	4 000 000 $ (4)
Travis Konecny	3 000 000 $ (5)
Shea Theodore	3 000 000 $ (5)
Ben Hutton	2 000 000 $ (1)
Danny DeKeyser	1 500 000 $ (1)
Ryan Donato	800 000 $ (2)
Mikkel Boedker	700 000 $ (1)
Total Pro Players	11
Salary Commitment
Year 2020 : 36 000 000 $
Year 2021 : 26 800 000 $
Year 2022 : 21 000 000 $
Year 2023 : 10 000 000 $
Salary Average Commitment
Year 2020 : 6 225 000 $
Year 2021 : 3 800 000 $
Year 2022 : 2 500 000 $
Year 2023 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 36 000 000 $
Year 2021 : 26 800 000 $
Year 2022 : 21 000 000 $
Year 2023 : 10 000 000 $

Farm Players Salaries
Jiri Sekac	300 000 $ (1)
Joakim Nordstrom	250 000 $ (1)
Tom Kuhnhackl	200 000 $ (1)
Michael Matheson	150 000 $ (3)
Ty Wishart	100 000 $ (2)
Miikka Salomaki	100 000 $ (2)
Riley Nash	100 000 $ (1)
Pontus Aberg	80 000 $ (2)
Rudolfs Balcers	80 000 $ (2)
Marcus Foligno	80 000 $ (1)
Joakim Lindstrom	50 000 $ (1)
Marek Schwarz	50 000 $ (1)
Alex Petrovic	0 $ (0)
Casey Cizikas	0 $ (0)
Total Farm Players	14
Salary Commitment
Year 2020 : 1 540 000 $
Year 2021 : 510 000 $
Year 2022 : 150 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 752 500 $
Year 2021 : 310 000 $
Year 2022 : 50 000 $
Year 2023 : 0 $

New York R

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 120 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	2000 - 60 $ - 0 - 0,00%
Level 4:	4000 - 40 $ - 0 - 0,00%
Luxury :	1500 - 250 $ - 0 - 0,00%
Total Capacity :	18500
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 0 - 0,00%
Farm Level 2:	4000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	50 925 000 $
Farm Players Total Salaries	1 537 500 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	550 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	79 695 933 $
Projected Bank Account	79 695 933 $

Pro Players Salaries
Anze Kopitar	8 000 000 $ (1)
Johnny Gaudreau	5 925 000 $ (3)
Roman Josi	5 750 000 $ (1)
Eric Staal	5 000 000 $ (2)
Brett Pesce	4 000 000 $ (4)
Cam Atkinson	3 500 000 $ (3)
Dan Hamhuis	2 500 000 $ (1)
Cory Conacher	2 500 000 $ (1)
Chris Kreider	2 500 000 $ (2)
Keith Yandle	2 500 000 $ (1)
Alex Chiasson	2 000 000 $ (2)
Jimmy Hayes	2 000 000 $ (1)
Sven Baertschi	1 500 000 $ (2)
Niklas Svedberg	1 000 000 $ (2)
Andrew Shaw	900 000 $ (2)
Chris Tierney	850 000 $ (1)
Chad Johnson	500 000 $ (1)
Total Pro Players	17
Salary Commitment
Year 2020 : 50 925 000 $
Year 2021 : 26 825 000 $
Year 2022 : 14 425 000 $
Year 2023 : 5 500 000 $
Salary Average Commitment
Year 2020 : 13 204 500 $
Year 2021 : 5 062 500 $
Year 2022 : 1 925 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 50 925 000 $
Year 2021 : 26 325 000 $
Year 2022 : 13 425 000 $
Year 2023 : 4 000 000 $

Farm Players Salaries
Brandon Sutter	250 000 $ (1)
Bo Horvat	200 000 $ (2)
Xavier Ouellet	100 000 $ (4)
Ryan Murray	92 500 $ (3)
Joey Anderson	80 000 $ (2)
Austin Wagner	80 000 $ (2)
Christian Wolanin	80 000 $ (2)
David Rundblad	75 000 $ (2)
Dominik Simon	75 000 $ (1)
Mikko Koskinen	75 000 $ (2)
Charles Hudon	65 000 $ (1)
Tristan Jarry	65 000 $ (1)
Dustin Byfuglien	50 000 $ (1)
T.J. Galiardi	50 000 $ (1)
Johnny Boychuk	50 000 $ (1)
Zac Rinaldo	50 000 $ (1)
Bobby Butler	50 000 $ (1)
Chris Stewart	50 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 2020 : 1 537 500 $
Year 2021 : 782 500 $
Year 2022 : 192 500 $
Year 2023 : 100 000 $
Salary Average Commitment
Year 2020 : 1 155 000 $
Year 2021 : 600 000 $
Year 2022 : 142 500 $
Year 2023 : 50 000 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 590 000 $
Farm Players Total Salaries	1 919 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	48 182 073 $
Projected Bank Account	48 182 073 $

Pro Players Salaries
David Krejci	6 500 000 $ (2)
Ryan Suter	6 500 000 $ (1)
Mark Stone	6 050 000 $ (1)
Brendan Gallagher	5 000 000 $ (3)
Martin Jones	4 750 000 $ (2)
Alex Galchenyuk	4 500 000 $ (3)
Ronald Kenins	4 250 000 $ (2)
Stefan Elliott	3 500 000 $ (2)
Morgan Rielly	3 000 000 $ (3)
Juuse Saros	2 500 000 $ (4)
Jeff Zatkoff (1 Way Contract)	2 450 000 $ (1)
-1 Way Contract Salary Cap :	2 450 000 $
Mattias Janmark-Nylen	1 900 000 $ (3)
Mark Barberio	1 750 000 $ (1)
Patrick Wiercioch	1 750 000 $ (2)
Viktor Arvidsson	1 640 000 $ (3)
Mikael Granlund	1 500 000 $ (1)
Valtteri Filppula	1 500 000 $ (3)
Zach Bogosian	1 450 000 $ (1)
Matt Read	1 050 000 $ (1)
Ryan Callahan	1 050 000 $ (1)
Luke Glendening	1 000 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 63 590 000 $
Year 2021 : 42 790 000 $
Year 2022 : 22 040 000 $
Year 2023 : 2 500 000 $
Salary Average Commitment
Year 2020 : 21 520 000 $
Year 2021 : 6 615 000 $
Year 2022 : 4 065 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 590 000 $
Year 2021 : 40 790 000 $
Year 2022 : 20 040 000 $
Year 2023 : 2 500 000 $

Farm Players Salaries
Max Domi	187 500 $ (2)
Damon Severson	187 500 $ (1)
Ryan Dzingel	155 000 $ (3)
Fredrik Claesson	110 000 $ (4)
Phil Di Giuseppe	92 500 $ (3)
Andreas Borgman	92 500 $ (1)
Brock McGinn	90 000 $ (1)
Haydn Fleury	83 250 $ (1)
Jake DeBrusk	83 250 $ (1)
Luke Kunin	80 000 $ (2)
Michael Amadio	80 000 $ (2)
David Kampf	80 000 $ (2)
Filip Chytil	80 000 $ (2)
Conor Garland	80 000 $ (2)
Robert Thomas	80 000 $ (2)
Henri Jokiharju	80 000 $ (2)
Vince Dunn	77 500 $ (1)
Louis Domingue	50 000 $ (1)
Chris Wideman	50 000 $ (1)
Brandon Manning	50 000 $ (1)
Drake Caggiula	50 000 $ (3)
Total Farm Players	21
Salary Commitment
Year 2020 : 1 919 000 $
Year 2021 : 1 155 000 $
Year 2022 : 407 500 $
Year 2023 : 110 000 $
Salary Average Commitment
Year 2020 : 1 477 300 $
Year 2021 : 843 300 $
Year 2022 : 200 000 $
Year 2023 : 50 000 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	4000 - 150 $ - 0 - 0,00%
Level 2:	5000 - 120 $ - 0 - 0,00%
Level 3:	6000 - 90 $ - 0 - 0,00%
Level 4:	8000 - 60 $ - 0 - 0,00%
Luxury :	2000 - 200 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 0 - 0,00%
Farm Level 2:	4000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	39 467 000 $
Farm Players Total Salaries	1 114 917 $
Coaches Total Salaries	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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	135 396 339 $
Projected Bank Account	135 396 339 $

Pro Players Salaries
Drew Doughty	9 000 000 $ (1)
Henrik Zetterberg	8 500 000 $ (1)
Aaron Ekblad	5 000 000 $ (1)
Patric Hornqvist	4 000 000 $ (2)
Boone Jenner	3 892 000 $ (2)
Dustin Brown	2 750 000 $ (1)
Shea Weber	1 500 000 $ (1)
Elias Lindholm	1 350 000 $ (2)
Matt Grzelcyk	975 000 $ (1)
Ben Bishop	900 000 $ (1)
Robert Bortuzzo	850 000 $ (1)
Joakim Andersson	750 000 $ (1)
Mitch Marner	0 $ (0)
Filip Forsberg	0 $ (0)
Jake Guentzel	0 $ (0)
Alexander Radulov	0 $ (0)
Total Pro Players	16
Salary Commitment
Year 2020 : 39 467 000 $
Year 2021 : 9 742 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 19 067 000 $
Year 2021 : 2 217 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 39 467 000 $
Year 2021 : 9 242 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Farm Players Salaries
Bryan Rust	225 000 $ (3)
Beau Bennett	115 250 $ (1)
Jesse Puljujarvi	92 500 $ (1)
Dominik Kahun	92 500 $ (2)
Lias Andersson	89 417 $ (2)
Thomas Chabot	83 250 $ (1)
Marcus Pettersson	79 417 $ (2)
Anton Forsberg	75 000 $ (1)
Mathieu Joseph	72 833 $ (2)
Erik Cernak	69 750 $ (2)
Michal Repik	60 000 $ (1)
Evgeny Grachev	60 000 $ (1)
Austin Watson	0 $ (0)
William Carrier	0 $ (0)
Tom Wilson	0 $ (0)
Matt Murray	0 $ (0)
Anthony Beauvillier	0 $ (0)
Michal Kempny	0 $ (0)
Total Farm Players	18
Salary Commitment
Year 2020 : 1 114 917 $
Year 2021 : 628 917 $
Year 2022 : 225 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 064 917 $
Year 2021 : 644 167 $
Year 2022 : 260 000 $
Year 2023 : 0 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 110 $ - 0 - 0,00%
Level 2:	5000 - 90 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 240 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 0 - 0,00%
Farm Level 2:	4000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 661 000 $
Farm Players Total Salaries	1 027 500 $
Coaches Total Salaries	1 000 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	31 218 790 $
Projected Bank Account	31 218 790 $

Pro Players Salaries
Jordan Staal (1 Way Contract)	9 000 000 $ (1)
Connor McDavid	7 500 000 $ (2)
Andrei Markov	6 250 000 $ (2)
Leon Draisaitl	5 500 000 $ (2)
Mark Giordano	5 500 000 $ (2)
Brent Seabrook	5 000 000 $ (1)
David Pastrnak	4 900 000 $ (2)
Derick Brassard	4 500 000 $ (3)
Timo Meier	4 000 000 $ (3)
Mattias Ekholm	4 000 000 $ (1)
Kevin Labanc	3 500 000 $ (5)
Derek Roy (1 Way Contract)	2 611 000 $ (1)
Carey Price (1 Way Contract)	2 000 000 $ (1)
Tomas Hertl	2 000 000 $ (2)
Keaton Ellerby	1 050 000 $ (1)
Michael Raffl (1 Way Contract)	750 000 $ (1)
Mark Arcobello	600 000 $ (1)
Total Pro Players	17
Salary Commitment
Year 2020 : 68 661 000 $
Year 2021 : 47 850 000 $
Year 2022 : 14 500 000 $
Year 2023 : 5 000 000 $
Salary Average Commitment
Year 2020 : 28 498 500 $
Year 2021 : 7 487 500 $
Year 2022 : 1 500 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 68 661 000 $
Year 2021 : 43 650 000 $
Year 2022 : 12 000 000 $
Year 2023 : 3 500 000 $

Farm Players Salaries
Rasmus Dahlin	92 500 $ (2)
Nicolas Deslauriers	90 000 $ (2)
Henrik Borgstrom	80 000 $ (2)
Curtis Mckenzie	65 000 $ (2)
Viktor Antipin	50 000 $ (1)
Shawn Matthias	50 000 $ (1)
Alexander Sulzer	50 000 $ (1)
Matt Beleskey	50 000 $ (1)
Adam McQuaid	50 000 $ (1)
Eddie Lack	50 000 $ (1)
Jack Skille	50 000 $ (1)
David Desharnais	50 000 $ (1)
Marc-Andre Gragnani	50 000 $ (1)
Vladimir Sobotka	50 000 $ (1)
Marc Staal	50 000 $ (1)
Alexander Edler	50 000 $ (1)
Tom Wandell	50 000 $ (1)
Matt D'Agostini	50 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 2020 : 1 027 500 $
Year 2021 : 327 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 002 500 $
Year 2021 : 302 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Tampa Bay

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	29 083 000 $
Farm Players Total Salaries	1 291 350 $
Coaches Total Salaries	1 000 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	23 733 447 $
Projected Bank Account	23 733 447 $

Pro Players Salaries
Alexander Semin	5 000 000 $ (1)
Jonathan Huberdeau	4 000 000 $ (3)
Ryan Spooner	2 900 000 $ (1)
Ondrej Palat	2 750 000 $ (2)
Colin Miller	2 500 000 $ (2)
Nick Cousins	2 500 000 $ (2)
Ian Cole	2 100 000 $ (1)
Dmitrij Jaskin	1 833 000 $ (2)
Derrick Pouliot	1 500 000 $ (1)
Ryan Garbutt	1 000 000 $ (1)
Bobby Ryan	1 000 000 $ (1)
Nick Palmieri	1 000 000 $ (1)
Peter Mueller	1 000 000 $ (1)
Dylan Olsen	0 $ (0)
Cody Ceci	0 $ (0)
Jake Dotchin	0 $ (0)
Dennis Everberg	0 $ (0)
Brent Burns	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 2020 : 29 083 000 $
Year 2021 : 13 583 000 $
Year 2022 : 4 000 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 10 316 000 $
Year 2021 : 2 833 000 $
Year 2022 : 500 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 29 083 000 $
Year 2021 : 13 583 000 $
Year 2022 : 4 000 000 $
Year 2023 : 0 $

Farm Players Salaries
Kerby Rychel	175 000 $ (4)
Andy Greene	100 000 $ (1)
Zbynek Michalek	100 000 $ (1)
Nikita Nikitin	100 000 $ (1)
Jordie Benn	100 000 $ (1)
Martin Hanzal	100 000 $ (1)
Carl Gunnarsson	100 000 $ (1)
Jason Bacashihua	100 000 $ (1)
Jon Merrill	84 000 $ (1)
Brendan Perlini	82 350 $ (1)
Geoff Platt	50 000 $ (1)
Viktor Stalberg	50 000 $ (1)
Maxim Lapierre	50 000 $ (1)
Liam Reddox	50 000 $ (1)
James Sheppard	50 000 $ (1)
Ondrej Kase	0 $ (0)
Curtis Lazar	0 $ (0)
Total Farm Players	17
Salary Commitment
Year 2020 : 1 291 350 $
Year 2021 : 200 000 $
Year 2022 : 225 000 $
Year 2023 : 250 000 $
Salary Average Commitment
Year 2020 : 1 166 350 $
Year 2021 : 50 000 $
Year 2022 : 50 000 $
Year 2023 : 50 000 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 90 $ - 0 - 0,00%
Level 2:	6000 - 55 $ - 0 - 0,00%
Level 3:	3500 - 25 $ - 0 - 0,00%
Level 4:	5500 - 17 $ - 0 - 0,00%
Luxury :	2500 - 160 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	56 789 000 $
Farm Players Total Salaries	1 830 000 $
Coaches Total Salaries	1 000 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	28 020 453 $
Projected Bank Account	28 020 453 $

Pro Players Salaries
Auston Matthews	7 000 000 $ (5)
Hampus Lindholm	6 000 000 $ (2)
Brandon Pirri	6 000 000 $ (3)
Jeff Skinner	5 200 000 $ (3)
T.J Oshie	5 000 000 $ (2)
Nick Foligno	5 000 000 $ (2)
Colton Parayko	4 500 000 $ (2)
Wayne Simmonds	3 500 000 $ (1)
Viacheslav Voynov	2 850 000 $ (1)
Vladislav Namestnikov	2 274 000 $ (2)
Cam Talbot (1 Way Contract)	2 000 000 $ (1)
Carter Hutton (1 Way Contract)	2 000 000 $ (1)
Colton Sceviour	1 500 000 $ (1)
Sam Bennett	1 500 000 $ (3)
Travis Dermott	832 500 $ (1)
Kasperi Kapanen	832 500 $ (1)
Andreas Johnsson	800 000 $ (2)
Total Pro Players	17
Salary Commitment
Year 2020 : 56 789 000 $
Year 2021 : 43 274 000 $
Year 2022 : 19 700 000 $
Year 2023 : 7 000 000 $
Salary Average Commitment
Year 2020 : 14 539 000 $
Year 2021 : 6 524 000 $
Year 2022 : 2 000 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 56 789 000 $
Year 2021 : 43 274 000 $
Year 2022 : 19 700 000 $
Year 2023 : 7 000 000 $

Farm Players Salaries
Sami Vatanen	300 000 $ (2)
Connor Hellebuyck	270 000 $ (1)
Calvin De Haan	200 000 $ (2)
Anton Slepyshev	120 000 $ (2)
Darcy Kuemper	120 000 $ (2)
Michael Sgarbossa	100 000 $ (2)
Connor Brown	90 000 $ (3)
Saku Maenalanen	80 000 $ (2)
Christoffer Ehn	80 000 $ (2)
Mikhail Grigorenko	70 000 $ (2)
Keith Aulie	50 000 $ (1)
Chris Conner	50 000 $ (1)
Matt Taormina	50 000 $ (1)
Chris Butler	50 000 $ (1)
Nigel Dawes	50 000 $ (1)
Fedor Tyutin	50 000 $ (1)
Chris Thorburn	50 000 $ (1)
Anton Volchenkov	50 000 $ (1)
Zach Hyman	0 $ (0)
Alexander Burmistrov	0 $ (0)
Total Farm Players	20
Salary Commitment
Year 2020 : 1 830 000 $
Year 2021 : 1 160 000 $
Year 2022 : 90 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 031 000 $
Year 2021 : 581 000 $
Year 2022 : 50 000 $
Year 2023 : 0 $

Vancouver

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 200 $ - 0 - 0,00%
Level 2:	5000 - 105 $ - 0 - 0,00%
Level 3:	2000 - 70 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1000 - 400 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	57 860 000 $
Farm Players Total Salaries	2 958 300 $
Coaches Total Salaries	1 750 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	107 629 304 $
Projected Bank Account	107 629 304 $

Pro Players Salaries
Zach Parise	5 500 000 $ (1)
Bryan Little	5 000 000 $ (3)
Brayden Schenn	5 000 000 $ (1)
Thomas Vanek	5 000 000 $ (1)
Nino Niederreiter	5 000 000 $ (4)
Calvin Pickard	4 510 000 $ (1)
Tobias Rieder	3 425 000 $ (2)
Mika Zibanejad	3 400 000 $ (5)
Melker Karlsson	3 025 000 $ (2)
Erik Haula	3 000 000 $ (2)
Brandon Dubinsky	2 500 000 $ (2)
Philip Larsen	2 500 000 $ (1)
Gustav Nyquist	2 350 000 $ (1)
Philipp Grubauer	2 250 000 $ (1)
Rasmus Ristolainen	2 000 000 $ (1)
Noah Hanifin	2 000 000 $ (3)
Scott Mayfield	1 400 000 $ (5)
Total Pro Players	17
Salary Commitment
Year 2020 : 57 860 000 $
Year 2021 : 29 800 000 $
Year 2022 : 18 900 000 $
Year 2023 : 12 200 000 $
Salary Average Commitment
Year 2020 : 10 126 000 $
Year 2021 : 5 350 000 $
Year 2022 : 2 500 000 $
Year 2023 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 57 860 000 $
Year 2021 : 28 750 000 $
Year 2022 : 16 800 000 $
Year 2023 : 9 800 000 $

Farm Players Salaries
Alan Quine	350 000 $ (2)
Linus Ullmark	350 000 $ (3)
Frank Vatrano	350 000 $ (3)
Luke Schenn	240 000 $ (1)
Joel Armia	200 000 $ (2)
Kevin Hayes	200 000 $ (1)
Lucas Lessio	153 300 $ (2)
Connor Carrick	150 000 $ (3)
Tyler Graovac	100 000 $ (2)
John Moore	100 000 $ (3)
Brenden Dillon	100 000 $ (3)
Corey Tropp	85 000 $ (1)
Jordan Greenway	80 000 $ (2)
Jason Dickinson	80 000 $ (2)
Carl Dahlstrom	80 000 $ (2)
Colin White	80 000 $ (2)
Laurent Brossoit	75 000 $ (2)
Brendan Leipsic	65 000 $ (1)
Evan Rodrigues	65 000 $ (1)
Ryan Stanton	55 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2020 : 2 958 300 $
Year 2021 : 2 373 300 $
Year 2022 : 1 300 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 253 300 $
Year 2021 : 878 300 $
Year 2022 : 250 000 $
Year 2023 : 0 $

Vegas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 105 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 280 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 0 - 0,00%
Farm Level 2:	4000 - 7 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 212 000 $
Farm Players Total Salaries	1 105 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	70 990 488 $
Projected Bank Account	70 990 488 $

Pro Players Salaries
Erik Karlsson	6 000 000 $ (1)
Nikita Kucherov	5 000 000 $ (1)
John Gibson	4 787 000 $ (3)
John Tavares	4 750 000 $ (2)
Andre Burakovsky	4 025 000 $ (1)
Mark Scheifele	4 000 000 $ (2)
Jamie Benn	4 000 000 $ (1)
Nick Leddy	4 000 000 $ (2)
Alexander Wennberg	3 925 000 $ (1)
John Carlson	3 800 000 $ (1)
Erik Gustafsson	3 000 000 $ (3)
Dylan Larkin	3 000 000 $ (2)
Scott Laughton	1 000 000 $ (3)
Charlie McAvoy	925 000 $ (1)
Zach Werenski	0 $ (0)
Taylor Hall	0 $ (0)
Nick Ritchie	0 $ (0)
William Nylander	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 2020 : 52 212 000 $
Year 2021 : 25 287 000 $
Year 2022 : 8 787 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 9 180 000 $
Year 2021 : 4 212 000 $
Year 2022 : 1 787 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 52 212 000 $
Year 2021 : 24 537 000 $
Year 2022 : 8 787 000 $
Year 2023 : 0 $

Farm Players Salaries
Joonas Donskoi	325 000 $ (3)
Cam Fowler	250 000 $ (3)
Mason Raymond	125 000 $ (1)
Oscar Lindberg	125 000 $ (3)
Robert Hagg	97 500 $ (1)
Kyle Connor	92 500 $ (1)
Tyler Bertuzzi	90 000 $ (1)
Esa Lindell	0 $ (0)
Jimmy Vesey	0 $ (0)
Gustav Forsling	0 $ (0)
Tomas Tatar	0 $ (0)
Oliver Ekman-Larsson	0 $ (0)
Jonathan Bernier	0 $ (0)
Total Farm Players	13
Salary Commitment
Year 2020 : 1 105 000 $
Year 2021 : 700 000 $
Year 2022 : 700 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 490 000 $
Year 2021 : 150 000 $
Year 2022 : 150 000 $
Year 2023 : 0 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 50 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 0 - 0,00%
Farm Level 2:	4000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 650 000 $
Farm Players Total Salaries	1 124 250 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	38 467 635 $
Projected Bank Account	38 467 635 $

Pro Players Salaries
Alex Pietrangelo	5 500 000 $ (1)
Loui Eriksson	5 250 000 $ (1)
Nikita Zadorov	5 025 000 $ (3)
Ryan Getzlaf	5 000 000 $ (2)
Tyson Barrie	5 000 000 $ (3)
Valeri Nichushkin	5 000 000 $ (2)
Sean Monahan	4 700 000 $ (1)
Mathew Dumba	4 500 000 $ (1)
Anthony Duclair	4 000 000 $ (3)
Riley Sheahan	3 000 000 $ (1)
Nick Shore	2 000 000 $ (2)
Dustin Tokarski	1 500 000 $ (1)
Devante Smith-Pelly	1 000 000 $ (1)
Nico Hischier	925 000 $ (1)
Jesperi Kotkaniemi	750 000 $ (2)
Alexei Emelin	500 000 $ (1)
Denis Shapavalov	0 $ (0)
P.K. Subban	0 $ (0)
Josh Morrissey	0 $ (0)
Kevin Fiala	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 2020 : 53 650 000 $
Year 2021 : 26 775 000 $
Year 2022 : 14 025 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 17 890 000 $
Year 2021 : 12 300 000 $
Year 2022 : 9 525 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 53 650 000 $
Year 2021 : 26 775 000 $
Year 2022 : 14 025 000 $
Year 2023 : 0 $

Farm Players Salaries
Sam Reinhart	200 000 $ (3)
Connor Murphy	150 000 $ (2)
Nikita Nesterov	100 000 $ (2)
Samuel Girard	74 250 $ (1)
Lee Stempniak	50 000 $ (1)
Matt Corrente	50 000 $ (1)
Kyle Quincey	50 000 $ (1)
Jordan Nolan	50 000 $ (1)
Barry Brust	50 000 $ (1)
Justin Braun	50 000 $ (1)
Colin McDonald	50 000 $ (1)
Hannu Toivonen	50 000 $ (1)
Derek Joslin	50 000 $ (1)
Andrew Cogliano	50 000 $ (1)
Michael Frolik	50 000 $ (1)
John Mitchell	50 000 $ (1)
Total Farm Players	16
Salary Commitment
Year 2020 : 1 124 250 $
Year 2021 : 450 000 $
Year 2022 : 200 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 899 250 $
Year 2021 : 225 000 $
Year 2022 : 50 000 $
Year 2023 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 57 $ - 0 - 0,00%
Level 3:	3000 - 33 $ - 0 - 0,00%
Level 4:	5000 - 18 $ - 0 - 0,00%
Luxury :	2000 - 195 $ - 0 - 0,00%
Total Capacity :	23000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0,00%
Farm Level 2:	4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 167 000 $
Farm Players Total Salaries	1 645 800 $
Coaches Total Salaries	1 300 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 65 000 000 $	0 $
Estimate Over Minimum Salary Cap of 35 000 000 $	0 $
Current Bank Account	41 805 039 $
Projected Bank Account	41 805 039 $

Pro Players Salaries
Jeff Carter	8 500 000 $ (1)
Corey Perry	7 000 000 $ (2)
Nicklas Backstrom	7 000 000 $ (2)
Matt Duchene	6 500 000 $ (3)
Dougie Hamilton	5 000 000 $ (3)
Seth Griffith	3 292 000 $ (2)
Markus Granlund	3 000 000 $ (2)
Pavel Buchnevich	3 000 000 $ (4)
Kevin Connauton	2 800 000 $ (2)
Mark Borowiecki	1 925 000 $ (1)
James Reimer (1 Way Contract)	1 200 000 $ (1)
-1 Way Contract Salary Cap :	1 200 000 $
Tyler Myers	1 000 000 $ (1)
Josh Leivo	800 000 $ (2)
Chandler Stephenson	650 000 $ (1)
Brandon Yip	500 000 $ (1)
Sergei Bobrovsky	0 $ (0)
Total Pro Players	16
Salary Commitment
Year 2020 : 52 167 000 $
Year 2021 : 38 392 000 $
Year 2022 : 14 500 000 $
Year 2023 : 3 000 000 $
Salary Average Commitment
Year 2020 : 9 667 000 $
Year 2021 : 5 392 000 $
Year 2022 : 1 500 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 52 167 000 $
Year 2021 : 38 392 000 $
Year 2022 : 14 500 000 $
Year 2023 : 3 000 000 $

Farm Players Salaries
Nail Yakupov	250 000 $ (1)
Jared McCann	180 000 $ (3)
Brendan Gaunce	175 000 $ (3)
Taylor Beck	100 000 $ (2)
Malcolm Subban	92 500 $ (1)
Jacob De La Rose	92 500 $ (1)
Micheal Ferland	92 500 $ (1)
Danton Heinen	92 500 $ (1)
Neal Pionk	92 500 $ (1)
Dylan Demelo	90 000 $ (1)
Chris Bigras	90 000 $ (1)
Christian Fischer	81 500 $ (1)
Matt Puempel	80 000 $ (2)
Denis Malgin	69 300 $ (1)
Scott Harrington	67 500 $ (1)
Total Farm Players	15
Salary Commitment
Year 2020 : 1 645 800 $
Year 2021 : 535 000 $
Year 2022 : 355 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 070 800 $
Year 2021 : 200 000 $
Year 2022 : 100 000 $
Year 2023 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 65 000 000 $ Available Cap Space	Over Minimum of 35 000 000 $	Pro Players	Farm Players	Total Players
Arizona	32 529 344 $	65 805 500 $	-805 500 $	30 805 500 $	20	19	39
Boston	61 527 198 $	65 580 250 $	-580 250 $	30 580 250 $	18	16	34
Calgary	33 384 243 $	29 090 750 $	35 909 250 $	-5 909 250 $	15	11	26
Caroline	126 193 440 $	48 490 000 $	16 510 000 $	13 490 000 $	16	15	31
Chicago	12 224 602 $	38 660 750 $	26 339 250 $	3 660 750 $	17	20	37
Colorado	56 754 627 $	64 509 750 $	490 250 $	29 509 750 $	17	14	31
Dallas	77 556 243 $	56 444 633 $	8 555 367 $	21 444 633 $	21	18	39
Detroit	83 321 733 $	68 120 000 $	-3 120 000 $	33 120 000 $	17	17	34
Edmonton	35 842 036 $	64 246 550 $	753 450 $	29 246 550 $	18	19	37
Floride	13 601 824 $	51 477 500 $	13 522 500 $	16 477 500 $	17	18	35
Los Angeles	83 069 531 $	54 680 000 $	10 320 000 $	19 680 000 $	17	14	31
Montreal	35 511 852 $	59 327 500 $	5 672 500 $	24 327 500 $	18	22	40
New York I	129 037 960 $	38 640 000 $	26 360 000 $	3 640 000 $	11	14	25
New York R	79 695 933 $	54 512 500 $	10 487 500 $	19 512 500 $	17	18	35
Philadelphie	48 182 073 $	68 509 000 $	-3 509 000 $	33 509 000 $	21	21	42
Pittsburgh	135 396 339 $	41 381 917 $	23 618 083 $	6 381 917 $	16	18	34
San Jose	31 218 790 $	70 688 500 $	-5 688 500 $	35 688 500 $	17	18	35
Tampa Bay	23 733 447 $	31 374 350 $	33 625 650 $	-3 625 650 $	18	17	35
Toronto	28 020 453 $	59 619 000 $	5 381 000 $	24 619 000 $	17	20	37
Vancouver	107 629 304 $	62 568 300 $	2 431 700 $	27 568 300 $	17	20	37
Vegas	70 990 488 $	53 317 000 $	11 683 000 $	18 317 000 $	18	13	31
Washington	38 467 635 $	54 774 250 $	10 225 750 $	19 774 250 $	20	16	36
Winnipeg	41 805 039 $	55 112 800 $	9 887 200 $	20 112 800 $	16	15	31

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 - %