AHSQ - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 717 - 95,28%
Level 2:	5000 - 75 $ - 3 872 - 77,44%
Level 3:	2000 - 35 $ - 1 999 - 99,94%
Level 4:	4000 - 25 $ - 3 862 - 96,55%
Luxury :	1000 - 250 $ - 971 - 97,05%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 29 $ - 2 915 - 97,16%
Farm Level 2:	4000 - 12 $ - 3 916 - 97,90%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 420 - 91,22%
Average Income per Game	1 491 138 $
Year to Date Revenue	61 136 646 $
Farm
Home Games Left	0
Average Attendance - %	6 831 - 97,58%
Average Income per Game	131 521 $
Year to Date Revenue	5 392 375 $
Expense
Pro Players Total Salaries	59 075 000 $
Farm Players Total Salaries	2 008 250 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	60 119 197 $
Farm Year To Date Expenses	2 781 968 $
Pro Salary Cap To Date	60 119 197 $
Farm Salary Cap To Date	2 781 968 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	464 922 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 674 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	64 683 250 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 316 750 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 683 250 $
Current Bank Account	65 155 054 $
Projected Bank Account	65 155 054 $

Pro Players Salaries
Rickard Rakell	6 500 000 $ (2)
Jared Spurgeon	6 000 000 $ (2)
Dmitry Orlov	5 500 000 $ (3)
Conor Sheary	5 500 000 $ (1)
Jason Spezza	5 000 000 $ (2)
Jason Zucker	4 750 000 $ (3)
Timo Meier	4 000 000 $ (3)
Ryan Nugent-Hopkins	3 800 000 $ (2)
Brandon Montour	2 500 000 $ (3)
Nail Yakupov	2 500 000 $ (1)
Kevin Labanc	2 200 000 $ (5)
Jesper Fast	2 000 000 $ (1)
Anders Lee	1 825 000 $ (1)
Sam Bennett	1 500 000 $ (3)
Marian Gaborik	1 100 000 $ (1)
Ryan Wilson	1 000 000 $ (1)
Dylan Reese	1 000 000 $ (2)
Ilya Samsonov	800 000 $ (3)
Brett Kulak	800 000 $ (2)
Pekka Rinne	800 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 59 075 000 $
Year 2021 : 49 400 000 $
Year 2022 : 25 300 000 $
Year 2023 : 5 000 000 $
Salary Average Commitment
Year 2020 : 19 425 000 $
Year 2021 : 14 100 000 $
Year 2022 : 3 800 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 59 075 000 $
Year 2021 : 44 350 000 $
Year 2022 : 21 250 000 $
Year 2023 : 2 200 000 $

Farm Players Salaries
Braden Holtby	300 000 $ (1)
Sami Vatanen	300 000 $ (2)
Ryan Kesler	200 000 $ (1)
Tyler Ennis	100 000 $ (1)
Brett Carson	90 000 $ (2)
Julius Honka	83 250 $ (1)
Kailer Yamamoto	80 000 $ (3)
Jayce Hawryluk	80 000 $ (2)
Adam Erne	80 000 $ (2)
Justin Fontaine	80 000 $ (2)
Jordan Weal	75 000 $ (1)
Joakim Ryan	65 000 $ (1)
Patrice Cormier	60 000 $ (2)
Quinton Howden	60 000 $ (3)
Ryan Stanton	55 000 $ (1)
Milan Lucic	50 000 $ (2)
Emil Garipov	50 000 $ (1)
Andrej Nestrasil	50 000 $ (1)
Zack Kassian	50 000 $ (1)
Andrei Loktionov	50 000 $ (1)
Nikita Tryamkin	50 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 2020 : 2 008 250 $
Year 2021 : 930 000 $
Year 2022 : 140 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 328 250 $
Year 2021 : 700 000 $
Year 2022 : 130 000 $
Year 2023 : 0 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 120 $ - 4 410 - 73,49%
Level 2:	5000 - 75 $ - 3 722 - 74,44%
Level 3:	2000 - 50 $ - 1 537 - 76,84%
Level 4:	4000 - 40 $ - 2 680 - 67,00%
Luxury :	1000 - 365 $ - 696 - 69,60%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 152 - 71,72%
Farm Level 2:	4000 - 20 $ - 2 748 - 68,70%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	13 044 - 72,47%
Average Income per Game	1 495 654 $
Year to Date Revenue	61 321 824 $
Farm
Home Games Left	0
Average Attendance - %	4 900 - 70,00%
Average Income per Game	141 027 $
Year to Date Revenue	5 782 120 $
Expense
Pro Players Total Salaries	62 702 500 $
Farm Players Total Salaries	2 043 250 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 225 388 $
Farm Year To Date Expenses	2 613 421 $
Pro Salary Cap To Date	63 225 388 $
Farm Salary Cap To Date	2 613 421 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	489 942 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 177 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 845 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 154 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $	25 845 750 $
Current Bank Account	33 899 378 $
Projected Bank Account	33 899 378 $

Pro Players Salaries
Derek Stepan	6 500 000 $ (1)
Mike Hoffman	6 000 000 $ (2)
Brandon Saad	6 000 000 $ (4)
Reilly Smith	5 000 000 $ (2)
Logan Couture	5 000 000 $ (2)
Evander Kane	4 500 000 $ (3)
Jonas Brodin	4 500 000 $ (4)
Andrew Ladd	4 500 000 $ (1)
David Savard	3 750 000 $ (2)
Chris Tanev	3 500 000 $ (2)
Matt Irwin	3 250 000 $ (2)
Robin Lehner	3 010 000 $ (1)
Patrik Nemeth	1 750 000 $ (3)
Calle Jarnkrok	1 235 000 $ (1)
Brock Boeser	925 000 $ (1)
Sonny Milano	832 500 $ (1)
Ondrej Pavelec	750 000 $ (2)
Marcus Sorensen	700 000 $ (1)
Niklas Kronwall	500 000 $ (1)
Jason Pominville (1 Way Contract)	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 62 702 500 $
Year 2021 : 44 000 000 $
Year 2022 : 16 750 000 $
Year 2023 : 10 500 000 $
Salary Average Commitment
Year 2020 : 23 002 500 $
Year 2021 : 17 000 000 $
Year 2022 : 2 000 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 62 702 500 $
Year 2021 : 44 000 000 $
Year 2022 : 16 750 000 $
Year 2023 : 10 500 000 $

Farm Players Salaries
Jay Bouwmeester	350 000 $ (1)
Joe Colborne	200 000 $ (1)
Brett Connolly	185 000 $ (1)
Brendan Smith	180 000 $ (1)
Anders Nilsson	175 000 $ (2)
Joel Eriksson Ek	83 250 $ (1)
Adam Boqvist	80 000 $ (3)
Brett Ritchie	80 000 $ (1)
Alexandre Texier	80 000 $ (3)
Luca Sbisa	75 000 $ (1)
Joni Ortio	55 000 $ (3)
Matt Calvert	50 000 $ (2)
Milan Jurcina	50 000 $ (1)
Daniel Girardi	50 000 $ (1)
Michael Grabner	50 000 $ (2)
Dan Sexton	50 000 $ (1)
Carl Soderberg	50 000 $ (2)
Matt Tennyson	50 000 $ (2)
Alexander Svitov	50 000 $ (1)
Colin Wilson	50 000 $ (1)
Marcus Johansson	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2020 : 2 043 250 $
Year 2021 : 590 000 $
Year 2022 : 215 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 298 250 $
Year 2021 : 590 000 $
Year 2022 : 215 000 $
Year 2023 : 0 $

Caroline

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 100 $ - 6 800 - 85,00%
Level 2:	5000 - 70 $ - 4 615 - 92,30%
Level 3:	2000 - 40 $ - 1 998 - 99,89%
Level 4:	4000 - 30 $ - 3 405 - 85,12%
Luxury :	2000 - 200 $ - 1 700 - 85,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 821 - 94,04%
Farm Level 2:	4000 - 25 $ - 2 165 - 54,12%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 518 - 88,18%
Average Income per Game	1 830 115 $
Year to Date Revenue	75 034 704 $
Farm
Home Games Left	0
Average Attendance - %	4 986 - 71,23%
Average Income per Game	152 860 $
Year to Date Revenue	6 267 240 $
Expense
Pro Players Total Salaries	61 200 000 $
Farm Players Total Salaries	1 790 500 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	61 424 053 $
Farm Year To Date Expenses	2 466 110 $
Pro Salary Cap To Date	61 424 053 $
Farm Salary Cap To Date	2 466 110 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	482 171 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 248 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 590 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	409 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 590 500 $
Current Bank Account	143 605 221 $
Projected Bank Account	143 605 221 $

Pro Players Salaries
Phil Kessel	8 000 000 $ (2)
Jonathan Toews	7 500 000 $ (3)
Evgeny Kuznetsov	6 500 000 $ (1)
Roman Josi	5 750 000 $ (1)
Sebastian Aho	5 000 000 $ (5)
Seth Jones	4 000 000 $ (1)
James van Riemsdyk (1 Way Contract)	3 500 000 $ (2)
Sam Gagner (1 Way Contract)	3 500 000 $ (2)
Nick Spaling	3 000 000 $ (2)
Nathan Beaulieu	3 000 000 $ (2)
Matt Donovan	2 500 000 $ (2)
Sven Andrighetto	1 500 000 $ (2)
Mark Fayne	800 000 $ (1)
Roman Horak	800 000 $ (2)
Andrei Svechnikov	800 000 $ (2)
Tim Heed	800 000 $ (2)
Lawson Crouse	800 000 $ (2)
Ryan Graves	800 000 $ (3)
Carter Ashton	800 000 $ (2)
David Rittich	750 000 $ (2)
Keith Kinkaid	600 000 $ (1)
Mike Weber	500 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 2020 : 61 200 000 $
Year 2021 : 43 550 000 $
Year 2022 : 13 800 000 $
Year 2023 : 5 500 000 $
Salary Average Commitment
Year 2020 : 24 925 000 $
Year 2021 : 21 175 000 $
Year 2022 : 1 800 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 61 200 000 $
Year 2021 : 43 550 000 $
Year 2022 : 13 300 000 $
Year 2023 : 5 000 000 $

Farm Players Salaries
Kyle Okposo	300 000 $ (1)
Martin Marincin	200 000 $ (1)
Adam Clendening	150 000 $ (4)
Chad Ruhwedle	90 000 $ (2)
Raphael Diaz	80 000 $ (1)
Martin Necas	80 000 $ (3)
Rocco Grimaldi	80 000 $ (2)
Frederic Gauthier	80 000 $ (2)
Curtris McElhinney	75 000 $ (2)
Alexandar Georgiev	75 000 $ (2)
Andrej Sekera	75 000 $ (2)
Martin Frk	70 500 $ (1)
Matt Fraser	65 000 $ (2)
Nikita Filatov	60 000 $ (2)
Iiro Pakarinen	60 000 $ (1)
Jason Demers	50 000 $ (2)
Michael Chaput	50 000 $ (2)
Josh Jooris	50 000 $ (2)
Jacob Josefson	50 000 $ (2)
Craig Smith	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2020 : 1 790 500 $
Year 2021 : 1 030 000 $
Year 2022 : 230 000 $
Year 2023 : 150 000 $
Salary Average Commitment
Year 2020 : 1 300 500 $
Year 2021 : 920 000 $
Year 2022 : 130 000 $
Year 2023 : 50 000 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 85 $ - 6 128 - 81,71%
Level 2:	6000 - 45 $ - 5 072 - 84,54%
Level 3:	3500 - 20 $ - 2 800 - 80,00%
Level 4:	6000 - 10 $ - 4 805 - 80,09%
Luxury :	2000 - 185 $ - 1 600 - 80,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 30 $ - 2 862 - 95,40%
Farm Level 2:	4000 - 15 $ - 3 900 - 97,51%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	20 406 - 81,62%
Average Income per Game	1 298 729 $
Year to Date Revenue	53 247 869 $
Farm
Home Games Left	0
Average Attendance - %	6 762 - 96,60%
Average Income per Game	151 623 $
Year to Date Revenue	6 216 530 $
Expense
Pro Players Total Salaries	54 775 000 $
Farm Players Total Salaries	1 165 750 $
Coaches Total Salaries	1 150 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 763 365 $
Farm Year To Date Expenses	1 970 617 $
Pro Salary Cap To Date	53 763 365 $
Farm Salary Cap To Date	1 970 617 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	431 202 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 189 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	57 090 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	9 909 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $	17 090 750 $
Current Bank Account	15 955 019 $
Projected Bank Account	15 955 019 $

Pro Players Salaries
Paul Stastny	7 750 000 $ (1)
Ryan McDonagh	7 500 000 $ (2)
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)
Jakob Chychrun	2 000 000 $ (1)
Magnus Paajarvi	2 000 000 $ (1)
Dale Weise	2 000 000 $ (1)
Simon Despres	1 200 000 $ (1)
Christian Dvorak	1 200 000 $ (1)
Paul Byron	1 100 000 $ (1)
Gilbert Brule (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	1 000 000 $
Joel Edmundson	1 000 000 $ (1)
David Backes (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	1 000 000 $
Tage Thompson	925 000 $ (1)
Jack Roslovic	925 000 $ (1)
Pierre-Luc Dubois	925 000 $ (1)
Jacob Larsson	800 000 $ (2)
Oliver Kylington	800 000 $ (2)
Cedrick Desjardins	500 000 $ (1)
Thomas Greiss	500 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 54 775 000 $
Year 2021 : 25 250 000 $
Year 2022 : 5 000 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 15 315 000 $
Year 2021 : 4 250 000 $
Year 2022 : 500 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 54 775 000 $
Year 2021 : 25 250 000 $
Year 2022 : 5 000 000 $
Year 2023 : 0 $

Farm Players Salaries
Ian McCoshen	92 500 $ (1)
J.T. Compher	92 500 $ (1)
Travis Sanheim	83 250 $ (1)
Roope Hintz	80 000 $ (2)
Gustav Olofsson	77 500 $ (1)
Oscar Moller	75 000 $ (1)
Ryan Pulock	65 000 $ (1)
Loki Pulloch	50 000 $ (1)
Rob Klinkhammer	50 000 $ (1)
Danny Richmond	50 000 $ (1)
Aaron Johnson	50 000 $ (1)
Benoit Pouliot	50 000 $ (1)
Chris Terry	50 000 $ (1)
Cam Ward	50 000 $ (1)
Steve Bernier	50 000 $ (1)
Linus Omark	50 000 $ (1)
Charlie Coyle	50 000 $ (1)
Nathan Gerbe	50 000 $ (1)
Clarke MacArthur	50 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 2020 : 1 165 750 $
Year 2021 : 80 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 140 750 $
Year 2021 : 80 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 110 $ - 5 772 - 72,15%
Level 2:	6000 - 90 $ - 4 200 - 70,00%
Level 3:	2000 - 40 $ - 1 994 - 99,71%
Level 4:	4000 - 35 $ - 2 829 - 70,71%
Luxury :	2000 - 240 $ - 1 400 - 70,00%
Total Capacity :	22000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 876 - 62,54%
Farm Level 2:	4000 - 25 $ - 2 141 - 53,53%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 195 - 73,61%
Average Income per Game	1 833 227 $
Year to Date Revenue	75 162 306 $
Farm
Home Games Left	0
Average Attendance - %	4 017 - 57,39%
Average Income per Game	137 952 $
Year to Date Revenue	5 656 015 $
Expense
Pro Players Total Salaries	63 294 000 $
Farm Players Total Salaries	1 695 750 $
Coaches Total Salaries	1 250 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 043 985 $
Farm Year To Date Expenses	2 195 691 $
Pro Salary Cap To Date	64 043 985 $
Farm Salary Cap To Date	2 195 691 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	496 465 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 761 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 239 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	760 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 239 750 $
Current Bank Account	71 333 272 $
Projected Bank Account	71 333 272 $

Pro Players Salaries
Victor Hedman	6 000 000 $ (3)
Patrice Bergeron	6 000 000 $ (1)
Mikko Rantanen	5 500 000 $ (5)
Nathan Mackinnon	5 500 000 $ (2)
Jack Eichel	5 500 000 $ (5)
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)
Braydon Coburn	1 600 000 $ (1)
Alex DeBrincat	894 000 $ (1)
Rasmus Sandin	800 000 $ (3)
Cale Makkar	800 000 $ (3)
Elias Petterson	800 000 $ (2)
Carter Hart	750 000 $ (2)
Craig Anderson	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 63 294 000 $
Year 2021 : 35 050 000 $
Year 2022 : 22 200 000 $
Year 2023 : 11 000 000 $
Salary Average Commitment
Year 2020 : 30 106 500 $
Year 2021 : 10 612 500 $
Year 2022 : 7 137 500 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 294 000 $
Year 2021 : 35 050 000 $
Year 2022 : 22 200 000 $
Year 2023 : 11 000 000 $

Farm Players Salaries
Victor Rask	275 000 $ (2)
Andreas Nodl	210 000 $ (1)
Radek Faksa	150 000 $ (3)
Tyson Jost	92 500 $ (1)
Miro Heiskanen	80 000 $ (2)
Filip Hronek	80 000 $ (2)
Max Jones	80 000 $ (2)
Joe Morrow	80 000 $ (2)
Jack Campbell	75 000 $ (2)
Jesper Bratt	73 250 $ (1)
David Printz	50 000 $ (1)
Jarkko Immonen	50 000 $ (1)
Lauri Tukonen	50 000 $ (1)
Alexei Semenov	50 000 $ (1)
Josh Gratton	50 000 $ (1)
Kris Newbury	50 000 $ (1)
Jakub Klepis	50 000 $ (1)
Corey Potter	50 000 $ (1)
Dustin Boyd	50 000 $ (1)
David Shantz	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2020 : 1 695 750 $
Year 2021 : 820 000 $
Year 2022 : 150 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 323 250 $
Year 2021 : 490 000 $
Year 2022 : 50 000 $
Year 2023 : 0 $

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 786 - 96,44%
Level 2:	5000 - 60 $ - 4 738 - 94,75%
Level 3:	2000 - 35 $ - 1 999 - 99,96%
Level 4:	4000 - 20 $ - 3 971 - 99,28%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 892 - 96,42%
Farm Level 2:	4000 - 15 $ - 3 868 - 96,71%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 494 - 97,19%
Average Income per Game	1 454 732 $
Year to Date Revenue	59 644 014 $
Farm
Home Games Left	0
Average Attendance - %	6 761 - 96,58%
Average Income per Game	159 260 $
Year to Date Revenue	6 529 675 $
Expense
Pro Players Total Salaries	63 022 833 $
Farm Players Total Salaries	2 411 800 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 020 953 $
Farm Year To Date Expenses	2 911 922 $
Pro Salary Cap To Date	64 020 953 $
Farm Salary Cap To Date	2 911 922 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	496 301 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 227 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 934 633 $
Estimate Under Maximum Salary Cap of 67 000 000 $	65 367 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 934 633 $
Current Bank Account	76 797 057 $
Projected Bank Account	76 797 057 $

Pro Players Salaries
Sidney Crosby	8 500 000 $ (3)
Chris Kunitz (1 Way Contract)	8 000 000 $ (1)
Pavel Datsyuk	5 000 000 $ (2)
Jaden Schwartz	4 500 000 $ (3)
Nick Bonino	4 500 000 $ (2)
Joe Thornton	4 000 000 $ (2)
Patrick Laine	4 000 000 $ (4)
Marc-Édouard Vlasic	3 500 000 $ (1)
Jake Gardiner	3 500 000 $ (1)
Josh Bailey	3 000 000 $ (1)
Petr Mrazek	3 000 000 $ (3)
Kevan Miller (1 Way Contract)	3 000 000 $ (1)
Nick Schmaltz	3 000 000 $ (3)
Mirco Mueller	1 000 000 $ (1)
Alex Iafallo	925 000 $ (1)
Eric Tangradi	800 000 $ (1)
Corey Crawford	800 000 $ (1)
Rasmus Andersson	755 833 $ (2)
Victor Mete	742 000 $ (1)
Tomas Plekanec	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2020 : 63 022 833 $
Year 2021 : 37 755 833 $
Year 2022 : 25 000 000 $
Year 2023 : 6 000 000 $
Salary Average Commitment
Year 2020 : 29 222 833 $
Year 2021 : 13 255 833 $
Year 2022 : 2 500 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 022 833 $
Year 2021 : 37 755 833 $
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)
Jeremy Morin	100 000 $ (2)
Marco Scandella	100 000 $ (1)
Jyrki Jokipakka	100 000 $ (1)
Anton Lander	100 000 $ (1)
Trevor Van Riemsdyk	85 000 $ (1)
Curtis McElhinney	80 000 $ (3)
Michael Dal Colle	80 000 $ (2)
Jakob Forsbacka-Karlsson	80 000 $ (2)
Marko Dano	80 000 $ (1)
Cody Glass	80 000 $ (3)
Dillon Dube	80 000 $ (3)
Tanner Pearson	72 800 $ (2)
Zach Trotman	70 000 $ (1)
Slater Koekkoek	70 000 $ (2)
Justin Bailey	64 000 $ (2)
Zach Sanford	60 000 $ (6)
Stefan Noesen	60 000 $ (4)
Vince Hinostroza	50 000 $ (1)
Richard Panik	50 000 $ (2)
Jordan Caron	50 000 $ (2)
Andrej Sustr	50 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 2020 : 2 411 800 $
Year 2021 : 1 276 800 $
Year 2022 : 360 000 $
Year 2023 : 120 000 $
Salary Average Commitment
Year 2020 : 1 520 300 $
Year 2021 : 987 800 $
Year 2022 : 340 000 $
Year 2023 : 100 000 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 200 $ - 4 140 - 69,00%
Level 2:	5000 - 104 $ - 3 450 - 69,00%
Level 3:	2000 - 67 $ - 1 380 - 69,00%
Level 4:	4000 - 41 $ - 2 760 - 69,00%
Luxury :	1000 - 400 $ - 690 - 69,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 917 - 97,22%
Farm Level 2:	4000 - 15 $ - 3 913 - 97,83%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	12 420 - 69,00%
Average Income per Game	2 002 104 $
Year to Date Revenue	82 086 264 $
Farm
Home Games Left	0
Average Attendance - %	6 830 - 97,57%
Average Income per Game	160 778 $
Year to Date Revenue	6 591 905 $
Expense
Pro Players Total Salaries	59 700 000 $
Farm Players Total Salaries	3 170 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 994 781 $
Farm Year To Date Expenses	3 975 648 $
Pro Salary Cap To Date	60 994 781 $
Farm Salary Cap To Date	3 975 648 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	467 442 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	31 069 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	64 370 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 630 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 370 000 $
Current Bank Account	107 029 473 $
Projected Bank Account	107 029 473 $

Pro Players Salaries
Shayne Gostisbehere	5 500 000 $ (2)
David Perron	5 500 000 $ (3)
Brayden Point	5 500 000 $ (5)
Jake Allen	5 025 000 $ (2)
Jonathan Marchessault	5 000 000 $ (2)
Vincent Trocheck	4 600 000 $ (3)
Justin Schultz	4 500 000 $ (1)
Jakub Voracek	4 500 000 $ (1)
Brock Nelson	4 000 000 $ (3)
Andrew Copp	3 000 000 $ (1)
Ryan Strome	2 750 000 $ (2)
Matthew Benning	2 700 000 $ (3)
Nate Schmidt	1 500 000 $ (3)
Andreas Athanasiou	1 000 000 $ (4)
Markus Nutivaara	925 000 $ (1)
Austin Czarnik	800 000 $ (2)
Devon Toews	800 000 $ (2)
Ty Rattie	800 000 $ (2)
Elvis Merzlikins	800 000 $ (3)
Alexander Perezhogin	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 59 700 000 $
Year 2021 : 47 025 000 $
Year 2022 : 26 100 000 $
Year 2023 : 8 000 000 $
Salary Average Commitment
Year 2020 : 12 700 000 $
Year 2021 : 9 775 000 $
Year 2022 : 4 525 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 59 700 000 $
Year 2021 : 46 275 000 $
Year 2022 : 25 600 000 $
Year 2023 : 6 500 000 $

Farm Players Salaries
Jacob Trouba	350 000 $ (3)
Josh Anderson	350 000 $ (3)
Artturi Lehkonen	300 000 $ (4)
Kevin Poulin	300 000 $ (2)
Jean-Gabriel Pageau	270 000 $ (2)
Joseph Blandisi	250 000 $ (3)
Eric Gelinas	200 000 $ (2)
Tanner Kero	200 000 $ (3)
Nazem Kadri	120 000 $ (2)
Erik Gudbranson	90 000 $ (1)
Mark Jankowski	82 500 $ (1)
Jimmy Howard	80 000 $ (2)
Anthony Cirelli	80 000 $ (2)
Lucas Wallmark	80 000 $ (2)
Travis Boyd	80 000 $ (2)
Dominik Kubalik	80 000 $ (3)
Teddy Blueger	80 000 $ (3)
Mike Reilly	77 500 $ (1)
Branislav Mezei	50 000 $ (1)
Brett Festerling	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2020 : 3 170 000 $
Year 2021 : 2 820 000 $
Year 2022 : 1 610 000 $
Year 2023 : 300 000 $
Salary Average Commitment
Year 2020 : 1 267 800 $
Year 2021 : 957 800 $
Year 2022 : 410 000 $
Year 2023 : 50 000 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 80 $ - 6 149 - 76,86%
Level 2:	5000 - 60 $ - 4 812 - 96,24%
Level 3:	3000 - 30 $ - 2 377 - 79,24%
Level 4:	4000 - 25 $ - 3 874 - 96,84%
Luxury :	1000 - 240 $ - 999 - 99,89%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 28 $ - 2 870 - 95,66%
Farm Level 2:	4000 - 10 $ - 3 975 - 99,36%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 211 - 86,72%
Average Income per Game	1 426 241 $
Year to Date Revenue	58 475 892 $
Farm
Home Games Left	0
Average Attendance - %	6 844 - 97,78%
Average Income per Game	120 101 $
Year to Date Revenue	4 924 124 $
Expense
Pro Players Total Salaries	62 350 000 $
Farm Players Total Salaries	2 215 750 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 718 185 $
Farm Year To Date Expenses	2 909 304 $
Pro Salary Cap To Date	63 718 185 $
Farm Salary Cap To Date	2 909 304 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	494 961 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 258 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 765 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	234 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 765 750 $
Current Bank Account	32 614 563 $
Projected Bank Account	32 614 563 $

Pro Players Salaries
Claude Giroux	8 000 000 $ (2)
Alexander Ovechkin	8 000 000 $ (1)
Kris Versteeg	6 000 000 $ (1)
Ryan Johansen	6 000 000 $ (2)
Vladimir Tarasenko	6 000 000 $ (1)
Ryan Ellis	5 000 000 $ (3)
Andrei Vasilevskiy	4 000 000 $ (4)
Justin Faulk	3 750 000 $ (1)
Darnell Nurse	2 000 000 $ (4)
Anthony DeAngelo	2 000 000 $ (5)
Phillip Danault	2 000 000 $ (2)
Josh Manson	1 500 000 $ (3)
Mark Pysyk	1 500 000 $ (1)
Matt Martin	1 200 000 $ (1)
Mathew Barzal	925 000 $ (1)
Jordan Martinook	800 000 $ (2)
Brendan Lemieux	800 000 $ (2)
Brian Elliott	800 000 $ (2)
Oskars Bartulis (1 Way Contract)	750 000 $ (2)
-1 Way Contract Salary Cap :	750 000 $
Linden Vey	725 000 $ (1)
Jake Virtanen	600 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 62 350 000 $
Year 2021 : 34 150 000 $
Year 2022 : 15 500 000 $
Year 2023 : 8 000 000 $
Salary Average Commitment
Year 2020 : 15 400 000 $
Year 2021 : 10 350 000 $
Year 2022 : 6 000 000 $
Year 2023 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 62 350 000 $
Year 2021 : 33 650 000 $
Year 2022 : 14 500 000 $
Year 2023 : 8 000 000 $

Farm Players Salaries
Brady Skjei	200 000 $ (3)
Adam Lowry	180 000 $ (4)
Pavel Zacha	150 000 $ (4)
Kyle Turris	150 000 $ (1)
Antti Raanta	130 000 $ (1)
Radko Gudas	125 000 $ (2)
Zemgus Girgensons	120 000 $ (3)
Troy Stecher	120 000 $ (3)
Miles Wood	120 000 $ (5)
Sergei Kostitsyn	100 000 $ (1)
Andrei Kostitsyn	100 000 $ (1)
Adam Pelech	92 500 $ (1)
Nikolay Goldobin	83 250 $ (1)
Oscar Lindblom	80 000 $ (2)
Brian Boyle	75 000 $ (1)
Anton Stralman	75 000 $ (2)
Travis Hamonic	75 000 $ (2)
John Hayden	70 000 $ (1)
Michal Neuvirth	70 000 $ (2)
Gabriel Dumont	50 000 $ (1)
Kyle Clifford	50 000 $ (3)
Total Farm Players	21
Salary Commitment
Year 2020 : 2 215 750 $
Year 2021 : 1 365 000 $
Year 2022 : 1 010 000 $
Year 2023 : 520 000 $
Salary Average Commitment
Year 2020 : 1 420 750 $
Year 2021 : 707 500 $
Year 2022 : 350 000 $
Year 2023 : 150 000 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 89 $ - 5 754 - 95,90%
Level 2:	5000 - 58 $ - 4 739 - 94,79%
Level 3:	2000 - 44 $ - 1 844 - 92,21%
Level 4:	4000 - 27 $ - 3 577 - 89,41%
Luxury :	1000 - 255 $ - 971 - 97,15%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 834 - 94,48%
Farm Level 2:	4000 - 15 $ - 3 918 - 97,95%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 885 - 93,81%
Average Income per Game	1 423 320 $
Year to Date Revenue	58 356 113 $
Farm
Home Games Left	0
Average Attendance - %	6 753 - 96,46%
Average Income per Game	157 975 $
Year to Date Revenue	6 476 970 $
Expense
Pro Players Total Salaries	34 514 000 $
Farm Players Total Salaries	1 768 300 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	10 500 000 $
Pro Year To Date Expenses	35 115 506 $
Farm Year To Date Expenses	2 568 113 $
Pro Salary Cap To Date	35 115 506 $
Farm Salary Cap To Date	2 568 113 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	272 202 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 605 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	48 182 300 $
Estimate Under Maximum Salary Cap of 67 000 000 $	18 817 700 $
Estimate Over Minimum Salary Cap of 40 000 000 $	8 182 300 $
Current Bank Account	56 751 288 $
Projected Bank Account	56 751 288 $

Pro Players Salaries
Kyle Palmieri	3 800 000 $ (2)
Adam Henrique	3 750 000 $ (1)
Brandon Carlo	2 600 000 $ (3)
Nikolaj Ehlers	2 500 000 $ (1)
Lance Bouma	2 500 000 $ (1)
Vladislav Namestnikov	2 274 000 $ (2)
Jamie Oleksiak	2 100 000 $ (4)
Jimmy Hayes	2 000 000 $ (1)
Emerson Etem	2 000 000 $ (1)
Oscar Klefbom	2 000 000 $ (1)
Ivan Barbashev	1 200 000 $ (4)
Niklas Svedberg	1 000 000 $ (2)
Jake McCabe	1 000 000 $ (1)
Alex Tuch	925 000 $ (1)
Mikhail Sergachev	832 500 $ (1)
Adrian Kempe	832 500 $ (1)
Daniel Sprong	800 000 $ (2)
Nick Suzuki	800 000 $ (3)
Philippe Myers	800 000 $ (3)
Anders Lindback	800 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2020 : 34 514 000 $
Year 2021 : 16 174 000 $
Year 2022 : 7 800 000 $
Year 2023 : 3 600 000 $
Salary Average Commitment
Year 2020 : 13 409 500 $
Year 2021 : 6 711 500 $
Year 2022 : 3 100 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 34 514 000 $
Year 2021 : 16 174 000 $
Year 2022 : 7 500 000 $
Year 2023 : 3 300 000 $

Farm Players Salaries
Devan Dubnyk	290 000 $ (2)
Devin Shore	210 000 $ (3)
Stephen Johns	150 000 $ (3)
Shane Prince	100 000 $ (1)
Ryan Murphy	83 300 $ (2)
Zachary Aston-Reese	80 000 $ (2)
Matt Luff	80 000 $ (2)
Brandon McMillan	75 000 $ (1)
Steven Santini	75 000 $ (2)
Drew Shore	65 000 $ (2)
Tomas Vincour	60 000 $ (2)
Blair Jones	50 000 $ (1)
Lasse Kukkonen	50 000 $ (1)
Jean né marre	50 000 $ (2)
Tommi Santala	50 000 $ (1)
Peter Regin	50 000 $ (1)
Tom Gilbert	50 000 $ (1)
Trevor Daley	50 000 $ (1)
Joel Lundqvist	50 000 $ (1)
Mark Mancari	50 000 $ (1)
Daniel Taylor	50 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 2020 : 1 768 300 $
Year 2021 : 1 193 300 $
Year 2022 : 360 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 143 300 $
Year 2021 : 643 300 $
Year 2022 : 100 000 $
Year 2023 : 0 $

Los Angeles

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6500 - 110 $ - 5 666 - 87,17%
Level 2:	5500 - 90 $ - 4 290 - 78,00%
Level 3:	3000 - 40 $ - 2 341 - 78,04%
Level 4:	4000 - 29 $ - 3 683 - 92,08%
Luxury :	2000 - 220 $ - 1 560 - 78,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 2 891 - 96,38%
Farm Level 2:	4000 - 15 $ - 3 734 - 93,35%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 541 - 83,53%
Average Income per Game	1 863 629 $
Year to Date Revenue	76 408 796 $
Farm
Home Games Left	0
Average Attendance - %	6 625 - 94,65%
Average Income per Game	128 296 $
Year to Date Revenue	5 260 130 $
Expense
Pro Players Total Salaries	63 525 000 $
Farm Players Total Salaries	1 485 000 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 547 085 $
Farm Year To Date Expenses	2 182 783 $
Pro Salary Cap To Date	64 547 085 $
Farm Salary Cap To Date	2 182 783 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	500 194 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 679 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 710 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	290 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 710 000 $
Current Bank Account	98 008 589 $
Projected Bank Account	98 008 589 $

Pro Players Salaries
Kristopher Letang	7 500 000 $ (2)
Tyler Johnson	7 000 000 $ (2)
Nikolai Kulemin	7 000 000 $ (2)
Jordan Eberle	6 000 000 $ (2)
Evgeny Medvedev	4 750 000 $ (1)
Ben Smith	4 500 000 $ (2)
Scott Darling	4 000 000 $ (1)
Drayson Bowman	4 000 000 $ (2)
Cory Schneider	3 500 000 $ (2)
Ryan Hartman	2 250 000 $ (4)
Zach Boychuk	1 750 000 $ (2)
Matt Nieto	1 750 000 $ (5)
Karl Alzner	1 500 000 $ (1)
Frankie Corrado	1 500 000 $ (3)
Johan Larsson	1 500 000 $ (2)
Michael Stone	1 250 000 $ (1)
Colton Sissons	1 250 000 $ (3)
Derek Forbort	925 000 $ (1)
Evgeny Dadonov	800 000 $ (1)
Teemu Pulkkinen	800 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 2020 : 63 525 000 $
Year 2021 : 50 300 000 $
Year 2022 : 7 550 000 $
Year 2023 : 4 000 000 $
Salary Average Commitment
Year 2020 : 35 575 000 $
Year 2021 : 24 300 000 $
Year 2022 : 2 500 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 525 000 $
Year 2021 : 50 300 000 $
Year 2022 : 7 550 000 $
Year 2023 : 4 000 000 $

Farm Players Salaries
Antoine Roussel	200 000 $ (1)
Cody Goloubef	100 000 $ (2)
Mattias Tedenby	90 000 $ (1)
Dylan McIlrath	80 000 $ (1)
Matt Roy	80 000 $ (3)
Alexey Marchenko	75 000 $ (4)
Aaron Palushaj	60 000 $ (1)
Riku Helenius	50 000 $ (2)
Blake Comeau	50 000 $ (1)
Brian Gibbons	50 000 $ (2)
Niclas Bergfors	50 000 $ (1)
Michael Blunden	50 000 $ (1)
Justin Abdelkader	50 000 $ (1)
Marcel Goc	50 000 $ (2)
Antti Niemi	50 000 $ (1)
Eric Fehr	50 000 $ (1)
Ben Lovejoy	50 000 $ (1)
Ville Koistinen	50 000 $ (2)
Alex Goligoski	50 000 $ (2)
Steven Oleksy	50 000 $ (2)
Zac Dalpe	50 000 $ (1)
Scott Wedgewood	50 000 $ (1)
Jim Slater	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2020 : 1 485 000 $
Year 2021 : 555 000 $
Year 2022 : 155 000 $
Year 2023 : 75 000 $
Salary Average Commitment
Year 2020 : 1 400 000 $
Year 2021 : 500 000 $
Year 2022 : 130 000 $
Year 2023 : 50 000 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 738 - 95,63%
Level 2:	5000 - 60 $ - 4 776 - 95,52%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 975 - 99,39%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 782 - 92,75%
Farm Level 2:	4000 - 15 $ - 3 841 - 96,03%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 489 - 97,16%
Average Income per Game	1 451 835 $
Year to Date Revenue	59 525 232 $
Farm
Home Games Left	0
Average Attendance - %	6 623 - 94,62%
Average Income per Game	154 999 $
Year to Date Revenue	6 354 970 $
Expense
Pro Players Total Salaries	60 650 000 $
Farm Players Total Salaries	1 275 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	304 688 $
Pro Year To Date Expenses	62 374 815 $
Farm Year To Date Expenses	1 847 551 $
Pro Salary Cap To Date	62 374 815 $
Farm Salary Cap To Date	1 847 551 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	481 783 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 550 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	64 229 688 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 770 312 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 229 688 $
Current Bank Account	34 244 688 $
Projected Bank Account	34 244 688 $

Pro Players Salaries
Evgeni Malkin	8 250 000 $ (2)
James Neal	7 000 000 $ (3)
Joe Pavelski	6 500 000 $ (2)
Sean Couturier	6 000 000 $ (4)
John Klingberg	5 000 000 $ (3)
Alex Galchenyuk	4 500 000 $ (3)
William Karlsson	3 500 000 $ (2)
T.J. Brodie	3 000 000 $ (1)
Connor Hellebuyck	2 700 000 $ (4)
Duncan Keith (1 Way Contract)	2 100 000 $ (2)
J.T. Miller	2 000 000 $ (2)
Jori Lehtera	2 000 000 $ (2)
Brayden McNabb	1 900 000 $ (2)
Matt Frattin (1 Way Contract)	1 750 000 $ (2)
Dion Phaneuf (1 Way Contract)	1 100 000 $ (2)
Yanni Gourde	925 000 $ (4)
Victor Olofsson	800 000 $ (3)
Tuukka Rask	600 000 $ (2)
Patrik Berglund	525 000 $ (1)
Jack Johnson	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2020 : 60 650 000 $
Year 2021 : 64 300 000 $
Year 2022 : 32 300 000 $
Year 2023 : 16 000 000 $
Salary Average Commitment
Year 2020 : 19 550 000 $
Year 2021 : 18 525 000 $
Year 2022 : 7 400 000 $
Year 2023 : 4 675 000 $
Salary Cap with 1 Way Contract
Year 2020 : 60 650 000 $
Year 2021 : 57 125 000 $
Year 2022 : 26 925 000 $
Year 2023 : 9 625 000 $

Farm Players Salaries
Ivan Provorov	150 000 $ (5)
Juho Lammikko	80 000 $ (4)
Troy Terry	80 000 $ (2)
Ryan Miller	70 000 $ (2)
Erik Gustafsson	60 000 $ (2)
Mike Santorelli	60 000 $ (2)
Johan Franzen	60 000 $ (2)
Matt Carle	60 000 $ (2)
Alec Martinez	52 500 $ (1)
Niklas Backstrom	52 500 $ (1)
Viktor Fasth	50 000 $ (2)
Remi Elie	50 000 $ (4)
Cam Barker	50 000 $ (2)
Viktor Tikhonov	50 000 $ (2)
T.J. Hensick	50 000 $ (2)
Lauri Korpikoski	50 000 $ (1)
Tyler Bozak	50 000 $ (1)
Mathieu Perreault	50 000 $ (1)
Dustin Jeffrey	50 000 $ (2)
Matt Bartkowski	50 000 $ (2)
Jesse Schultz	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2020 : 1 275 000 $
Year 2021 : 990 000 $
Year 2022 : 360 000 $
Year 2023 : 410 000 $
Salary Average Commitment
Year 2020 : 1 175 000 $
Year 2021 : 870 000 $
Year 2022 : 180 000 $
Year 2023 : 180 000 $

New York I

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 95 $ - 6 321 - 79,01%
Level 2:	6000 - 55 $ - 4 859 - 80,98%
Level 3:	3000 - 30 $ - 2 393 - 79,77%
Level 4:	5000 - 20 $ - 4 094 - 81,89%
Luxury :	3000 - 145 $ - 2 370 - 79,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 843 - 94,75%
Farm Level 2:	4000 - 15 $ - 3 839 - 95,98%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	20 037 - 80,15%
Average Income per Game	1 638 015 $
Year to Date Revenue	67 158 630 $
Farm
Home Games Left	0
Average Attendance - %	6 682 - 95,45%
Average Income per Game	157 076 $
Year to Date Revenue	6 440 130 $
Expense
Pro Players Total Salaries	58 550 000 $
Farm Players Total Salaries	1 710 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
Pro Year To Date Expenses	58 584 087 $
Farm Year To Date Expenses	2 314 965 $
Pro Salary Cap To Date	58 584 087 $
Farm Salary Cap To Date	2 314 965 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	462 403 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 870 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	64 360 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 640 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 360 000 $
Current Bank Account	131 737 668 $
Projected Bank Account	131 737 668 $

Pro Players Salaries
Torey Krug	6 000 000 $ (3)
Ryan O'Reilly	5 000 000 $ (2)
Semyon Varlamov	5 000 000 $ (3)
Jake Muzzin	4 000 000 $ (2)
Teuvo Teravainen	4 000 000 $ (4)
Lars Eller	3 500 000 $ (2)
Jaroslav Halak	3 000 000 $ (2)
Alex Killorn	3 000 000 $ (2)
Travis Konecny	3 000 000 $ (5)
Jiri Sekac	3 000 000 $ (1)
Shea Theodore	3 000 000 $ (5)
Ben Chiarot	2 750 000 $ (2)
Joakim Nordstrom	2 500 000 $ (1)
Tom Kuhnhackl	2 000 000 $ (1)
Ben Hutton	2 000 000 $ (1)
Michael Matheson	1 500 000 $ (3)
Miikka Salomaki	1 000 000 $ (2)
Riley Nash	1 000 000 $ (1)
Rudolfs Balcers	800 000 $ (2)
Nicolas Aube-Kubel	800 000 $ (3)
Mikkel Boedker	700 000 $ (1)
Casey Cizikas	500 000 $ (1)
Anders Bjork	500 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 2020 : 58 550 000 $
Year 2021 : 46 850 000 $
Year 2022 : 23 800 000 $
Year 2023 : 10 000 000 $
Salary Average Commitment
Year 2020 : 24 850 000 $
Year 2021 : 20 425 000 $
Year 2022 : 4 300 000 $
Year 2023 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 58 550 000 $
Year 2021 : 46 850 000 $
Year 2022 : 23 800 000 $
Year 2023 : 10 000 000 $

Farm Players Salaries
Alex Petrovic	250 000 $ (1)
Danny DeKeyser	150 000 $ (1)
Nic Petan	100 000 $ (4)
Ty Wishart	100 000 $ (2)
Jared Tinordi	80 000 $ (3)
Marcus Foligno	80 000 $ (1)
Alex Nylander	80 000 $ (3)
Noah Dobson	80 000 $ (3)
Max Comtois	80 000 $ (3)
Ryan Donato	80 000 $ (3)
Pontus Aberg	80 000 $ (3)
Mark Letestu	50 000 $ (2)
Joakim Lindstrom	50 000 $ (1)
Brad Richardson	50 000 $ (1)
Marek Schwarz	50 000 $ (1)
Travis Zajac	50 000 $ (2)
Mike Smith	50 000 $ (2)
Andrew Ebbet	50 000 $ (2)
Gabriel Bourque	50 000 $ (2)
Jamie McGinn	50 000 $ (2)
Patrick Maroon	50 000 $ (2)
Leo Komarov	50 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 2020 : 1 710 000 $
Year 2021 : 1 080 000 $
Year 2022 : 600 000 $
Year 2023 : 120 000 $
Salary Average Commitment
Year 2020 : 1 322 500 $
Year 2021 : 980 000 $
Year 2022 : 530 000 $
Year 2023 : 50 000 $

New York R

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 120 $ - 5 040 - 84,00%
Level 2:	5000 - 80 $ - 4 200 - 84,00%
Level 3:	2000 - 60 $ - 1 680 - 84,00%
Level 4:	4000 - 40 $ - 3 360 - 84,00%
Luxury :	1500 - 250 $ - 1 260 - 84,00%
Total Capacity :	18500
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 520 - 84,00%
Farm Level 2:	4000 - 20 $ - 3 360 - 84,00%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 540 - 84,00%
Average Income per Game	1 789 200 $
Year to Date Revenue	73 357 200 $
Farm
Home Games Left	0
Average Attendance - %	5 880 - 84,00%
Average Income per Game	168 000 $
Year to Date Revenue	6 888 000 $
Expense
Pro Players Total Salaries	68 850 000 $
Farm Players Total Salaries	1 835 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(5 500 000 $)
Pro Year To Date Expenses	68 885 284 $
Farm Year To Date Expenses	2 387 205 $
Pro Salary Cap To Date	68 885 284 $
Farm Salary Cap To Date	2 387 205 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	541 473 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 824 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 685 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	315 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 685 000 $
Current Bank Account	80 668 644 $
Projected Bank Account	80 668 644 $

Pro Players Salaries
Anze Kopitar	8 000 000 $ (1)
Nicklas Backstrom	7 000 000 $ (2)
Jonathan Quick	6 500 000 $ (1)
Johnny Gaudreau	5 925 000 $ (3)
Nathan Horton	5 750 000 $ (2)
Eric Staal	5 000 000 $ (2)
Blake Wheeler	4 000 000 $ (2)
Brett Pesce	4 000 000 $ (4)
Cam Atkinson	3 500 000 $ (3)
Michael Del Zotto	3 000 000 $ (1)
Keith Yandle	2 500 000 $ (1)
Chris Kreider	2 500 000 $ (2)
Cory Conacher	2 500 000 $ (1)
Bo Horvat	2 000 000 $ (2)
Alex Chiasson	2 000 000 $ (2)
Xavier Ouellet	1 000 000 $ (4)
Ryan Murray	925 000 $ (3)
Andrew Shaw	900 000 $ (2)
Chris Tierney	850 000 $ (1)
Chad Johnson	500 000 $ (1)
Andrew MacDonald	500 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2020 : 68 850 000 $
Year 2021 : 45 500 000 $
Year 2022 : 16 350 000 $
Year 2023 : 6 500 000 $
Salary Average Commitment
Year 2020 : 19 317 000 $
Year 2021 : 13 525 000 $
Year 2022 : 3 350 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 68 850 000 $
Year 2021 : 45 000 000 $
Year 2022 : 15 350 000 $
Year 2023 : 5 000 000 $

Farm Players Salaries
Dan Hamhuis	250 000 $ (1)
Brandon Sutter	250 000 $ (1)
Sven Baertschi	150 000 $ (2)
Riley Stillman	80 000 $ (3)
Joey Anderson	80 000 $ (2)
Austin Wagner	80 000 $ (2)
Christian Wolanin	80 000 $ (2)
Dylan Gambrell	80 000 $ (3)
Connor Cliffton	80 000 $ (3)
Dominik Simon	75 000 $ (1)
David Rundblad	75 000 $ (2)
Mikko Koskinen	75 000 $ (2)
Tristan Jarry	65 000 $ (1)
Charles Hudon	65 000 $ (1)
Matt Hunwick	50 000 $ (2)
Chris Stewart	50 000 $ (1)
T.J. Galiardi	50 000 $ (1)
Zac Rinaldo	50 000 $ (1)
Johnny Boychuk	50 000 $ (1)
Bobby Butler	50 000 $ (1)
Dustin Byfuglien	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2020 : 1 835 000 $
Year 2021 : 830 000 $
Year 2022 : 240 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 510 000 $
Year 2021 : 705 000 $
Year 2022 : 240 000 $
Year 2023 : 0 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 691 - 94,85%
Level 2:	5000 - 75 $ - 4 258 - 85,16%
Level 3:	2000 - 40 $ - 2 000 - 99,98%
Level 4:	4000 - 25 $ - 3 905 - 97,62%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 338 - 77,95%
Farm Level 2:	4000 - 20 $ - 3 125 - 78,13%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 854 - 93,63%
Average Income per Game	1 484 070 $
Year to Date Revenue	60 846 870 $
Farm
Home Games Left	0
Average Attendance - %	5 464 - 78,05%
Average Income per Game	146 218 $
Year to Date Revenue	5 994 955 $
Expense
Pro Players Total Salaries	59 365 000 $
Farm Players Total Salaries	2 526 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 848 356 $
Farm Year To Date Expenses	4 051 319 $
Pro Salary Cap To Date	60 848 356 $
Farm Salary Cap To Date	4 051 319 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	471 822 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 737 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	64 891 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 108 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 891 500 $
Current Bank Account	50 124 223 $
Projected Bank Account	50 124 223 $

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)
Ronald Kenins	4 250 000 $ (2)
Stefan Elliott	3 500 000 $ (2)
Erik Johnson	2 500 000 $ (1)
Steven Stamkos	2 500 000 $ (1)
Jeff Zatkoff (1 Way Contract)	2 450 000 $ (1)
Mattias Janmark-Nylen	1 900 000 $ (3)
Max Domi	1 875 000 $ (2)
Damon Severson	1 875 000 $ (1)
Patrick Wiercioch	1 750 000 $ (2)
Viktor Arvidsson	1 640 000 $ (3)
Mikael Granlund	1 500 000 $ (1)
Ryan Callahan	1 050 000 $ (1)
Matt Read	1 050 000 $ (1)
Luke Glendening	1 000 000 $ (1)
Andreas Borgman	925 000 $ (1)
Quinn Hughes	800 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 2020 : 59 365 000 $
Year 2021 : 31 965 000 $
Year 2022 : 9 340 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 20 673 000 $
Year 2021 : 5 823 000 $
Year 2022 : 2 440 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 59 365 000 $
Year 2021 : 31 965 000 $
Year 2022 : 9 340 000 $
Year 2023 : 0 $

Farm Players Salaries
Morgan Rielly	300 000 $ (3)
Juuse Saros	250 000 $ (4)
Ryan Dzingel	155 000 $ (3)
Valtteri Filppula	150 000 $ (3)
Zach Bogosian	145 000 $ (1)
Fredrik Claesson	110 000 $ (4)
Phil Di Giuseppe	92 500 $ (3)
Brock McGinn	90 000 $ (1)
Jake DeBrusk	83 250 $ (1)
Haydn Fleury	83 250 $ (1)
David Kampf	80 000 $ (2)
Filip Chytil	80 000 $ (2)
Luke Kunin	80 000 $ (2)
Michael Amadio	80 000 $ (2)
Henri Jokiharju	80 000 $ (2)
Robert Thomas	80 000 $ (2)
Conor Garland	80 000 $ (2)
Joel Farabee	80 000 $ (3)
Tucker Poolman	80 000 $ (3)
Vince Dunn	77 500 $ (1)
Pavel Francouz	70 000 $ (3)
Louis Domingue	50 000 $ (1)
Chris Wideman	50 000 $ (1)
Brandon Manning	50 000 $ (1)
Drake Caggiula	50 000 $ (3)
Total Farm Players	25
Salary Commitment
Year 2020 : 2 526 500 $
Year 2021 : 2 097 500 $
Year 2022 : 1 537 500 $
Year 2023 : 360 000 $
Salary Average Commitment
Year 2020 : 1 811 500 $
Year 2021 : 1 182 500 $
Year 2022 : 622 500 $
Year 2023 : 100 000 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	4000 - 150 $ - 3 730 - 93,25%
Level 2:	5000 - 120 $ - 3 300 - 66,00%
Level 3:	6000 - 90 $ - 3 960 - 66,00%
Level 4:	8000 - 60 $ - 5 280 - 66,00%
Luxury :	2000 - 200 $ - 1 367 - 68,33%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 167 - 72,25%
Farm Level 2:	4000 - 20 $ - 2 752 - 68,79%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 637 - 70,55%
Average Income per Game	2 282 420 $
Year to Date Revenue	93 579 240 $
Farm
Home Games Left	0
Average Attendance - %	4 919 - 70,27%
Average Income per Game	141 729 $
Year to Date Revenue	5 810 900 $
Expense
Pro Players Total Salaries	62 733 667 $
Farm Players Total Salaries	3 068 250 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(200 000 $)
Pro Year To Date Expenses	63 533 661 $
Farm Year To Date Expenses	3 503 037 $
Pro Salary Cap To Date	63 533 661 $
Farm Salary Cap To Date	3 503 037 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	492 509 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 239 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 901 917 $
Estimate Under Maximum Salary Cap of 67 000 000 $	98 083 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 901 917 $
Current Bank Account	167 749 781 $
Projected Bank Account	167 749 781 $

Pro Players Salaries
Drew Doughty	9 000 000 $ (1)
Henrik Zetterberg	8 500 000 $ (1)
Mitch Marner	7 000 000 $ (2)
Filip Forsberg	6 000 000 $ (3)
Aaron Ekblad	5 000 000 $ (1)
Patric Hornqvist	4 000 000 $ (2)
Boone Jenner	3 892 000 $ (2)
Matt Murray	3 500 000 $ (3)
Jake Guentzel	3 500 000 $ (6)
Dustin Brown	2 750 000 $ (1)
Thomas Hickey	1 900 000 $ (2)
Elias Lindholm	1 350 000 $ (2)
Marcus Kruger	1 250 000 $ (2)
Tom Wilson	900 000 $ (5)
Robert Bortuzzo	850 000 $ (1)
Marcus Pettersson	794 167 $ (2)
Joakim Andersson	750 000 $ (1)
Erik Cernak	697 500 $ (2)
Henrik Lundqvist	600 000 $ (2)
Wayne Simmonds	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2020 : 62 733 667 $
Year 2021 : 37 083 667 $
Year 2022 : 15 800 000 $
Year 2023 : 5 500 000 $
Salary Average Commitment
Year 2020 : 29 486 167 $
Year 2021 : 15 011 167 $
Year 2022 : 5 500 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 62 733 667 $
Year 2021 : 35 883 667 $
Year 2022 : 13 900 000 $
Year 2023 : 4 400 000 $

Farm Players Salaries
Austin Watson	300 000 $ (3)
Anthony Beauvillier	290 000 $ (3)
Alexander Radulov	250 000 $ (3)
Bryan Rust	225 000 $ (3)
William Carrier	200 000 $ (1)
Mark Barberio	175 000 $ (1)
Michal Kempny	150 000 $ (1)
Shea Weber	150 000 $ (1)
Beau Bennett	115 250 $ (1)
Jeff Petry	110 000 $ (2)
Matt Grzelcyk	97 500 $ (1)
Dominik Kahun	92 500 $ (2)
Jesse Puljujarvi	92 500 $ (1)
Ben Bishop	90 000 $ (1)
Lias Andersson	89 417 $ (2)
Thomas Chabot	83 250 $ (1)
Jack Hughes	80 000 $ (3)
Carson Soucy	80 000 $ (3)
Eric Robinson	80 000 $ (3)
Anton Forsberg	75 000 $ (1)
Mathieu Joseph	72 833 $ (2)
Michal Repik	60 000 $ (1)
Evgeny Grachev	60 000 $ (1)
Cody Eakin	50 000 $ (2)
Total Farm Players	24
Salary Commitment
Year 2020 : 3 068 250 $
Year 2021 : 1 749 750 $
Year 2022 : 1 365 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 893 500 $
Year 2021 : 1 074 750 $
Year 2022 : 650 000 $
Year 2023 : 0 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 110 $ - 5 654 - 94,24%
Level 2:	5000 - 90 $ - 3 552 - 71,03%
Level 3:	2000 - 40 $ - 1 998 - 99,90%
Level 4:	4000 - 35 $ - 2 868 - 71,71%
Luxury :	1000 - 240 $ - 998 - 99,84%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 875 - 62,49%
Farm Level 2:	4000 - 25 $ - 2 165 - 54,13%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 071 - 83,73%
Average Income per Game	1 633 890 $
Year to Date Revenue	66 989 478 $
Farm
Home Games Left	0
Average Attendance - %	4 040 - 57,72%
Average Income per Game	138 496 $
Year to Date Revenue	5 678 355 $
Expense
Pro Players Total Salaries	63 243 000 $
Farm Players Total Salaries	1 317 500 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 010 832 $
Farm Year To Date Expenses	1 935 646 $
Pro Salary Cap To Date	64 010 832 $
Farm Salary Cap To Date	1 935 646 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	498 008 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 874 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 060 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	939 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 060 500 $
Current Bank Account	37 940 145 $
Projected Bank Account	37 940 145 $

Pro Players Salaries
Jordan Staal (1 Way Contract)	9 000 000 $ (1)
Connor McDavid	7 500 000 $ (2)
Mark Giordano	5 500 000 $ (2)
Leon Draisaitl	5 500 000 $ (2)
Brent Seabrook	5 000 000 $ (1)
David Pastrnak	4 900 000 $ (2)
Derick Brassard	4 500 000 $ (3)
Patrick Kane	4 000 000 $ (2)
Mattias Ekholm	4 000 000 $ (1)
Derek Roy (1 Way Contract)	2 611 000 $ (1)
Tomas Hertl	2 000 000 $ (2)
Carey Price (1 Way Contract)	2 000 000 $ (1)
Patrick Marleau (1 Way Contract)	1 300 000 $ (2)
Keaton Ellerby	1 050 000 $ (1)
Jakub Vrana	832 000 $ (1)
Adam Fox	800 000 $ (3)
Michael Raffl (1 Way Contract)	750 000 $ (1)
Alex Stalock	500 000 $ (2)
Jeff Schultz	500 000 $ (2)
Brian Flynn	500 000 $ (2)
Tommy Wingels	500 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2020 : 63 243 000 $
Year 2021 : 44 200 000 $
Year 2022 : 5 300 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 31 830 500 $
Year 2021 : 10 587 500 $
Year 2022 : 1 300 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 63 243 000 $
Year 2021 : 38 000 000 $
Year 2022 : 5 300 000 $
Year 2023 : 0 $

Farm Players Salaries
Rasmus Dahlin	92 500 $ (2)
Nicolas Deslauriers	90 000 $ (2)
Henrik Borgstrom	80 000 $ (2)
Emil Bemstrom	80 000 $ (3)
Curtis Mckenzie	65 000 $ (2)
Mark Arcobello	60 000 $ (1)
Jack Skille	50 000 $ (1)
Cody Franson	50 000 $ (2)
Adam McQuaid	50 000 $ (1)
Alexander Sulzer	50 000 $ (1)
Shawn Matthias	50 000 $ (1)
David Booth	50 000 $ (2)
Marc-Andre Gragnani	50 000 $ (1)
Viktor Antipin	50 000 $ (1)
David Desharnais	50 000 $ (1)
Vladimir Sobotka	50 000 $ (1)
Eddie Lack	50 000 $ (1)
Matt Beleskey	50 000 $ (1)
Alexander Edler	50 000 $ (1)
Marc Staal	50 000 $ (1)
Matt D'Agostini	50 000 $ (1)
Tom Wandell	50 000 $ (1)
Andrew Hammond	50 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 2020 : 1 317 500 $
Year 2021 : 557 500 $
Year 2022 : 80 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 292 500 $
Year 2021 : 532 500 $
Year 2022 : 80 000 $
Year 2023 : 0 $

St-Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 696 - 94,94%
Level 2:	5000 - 70 $ - 4 632 - 92,64%
Level 3:	2000 - 40 $ - 1 999 - 99,97%
Level 4:	4000 - 25 $ - 3 879 - 96,98%
Luxury :	1000 - 250 $ - 968 - 96,79%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 887 - 96,23%
Farm Level 2:	4000 - 15 $ - 3 873 - 96,81%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 175 - 95,42%
Average Income per Game	1 541 191 $
Year to Date Revenue	63 188 826 $
Farm
Home Games Left	0
Average Attendance - %	6 759 - 96,56%
Average Income per Game	159 130 $
Year to Date Revenue	6 524 330 $
Expense
Pro Players Total Salaries	61 408 000 $
Farm Players Total Salaries	2 067 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 908 011 $
Farm Year To Date Expenses	3 566 111 $
Pro Salary Cap To Date	62 908 011 $
Farm Salary Cap To Date	3 566 111 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	487 659 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 233 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 475 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	524 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 475 500 $
Current Bank Account	35 768 378 $
Projected Bank Account	35 768 378 $

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	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 61 408 000 $
Year 2021 : 46 183 000 $
Year 2022 : 20 700 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 12 517 000 $
Year 2021 : 8 042 000 $
Year 2022 : 2 925 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 61 408 000 $
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)
Alexander Kerfoot	92 500 $ (1)
Oliver Bjorkstrand	92 500 $ (1)
Clayton Keller	92 500 $ (1)
Brady Tkatchuk	92 500 $ (2)
Barclay Goodrow	90 000 $ (1)
Tim Erixon	90 000 $ (2)
Madison Bowey	87 500 $ (1)
Warren Foegele	80 000 $ (2)
Mason Appleton	80 000 $ (2)
Maxime Lajoie	80 000 $ (2)
Andrew Mangiapane	80 000 $ (2)
Kirby Dach	80 000 $ (3)
Dryden Hunt	80 000 $ (2)
Luke Adam	70 000 $ (1)
Jordan Oesterle	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2020 : 2 067 500 $
Year 2021 : 1 252 500 $
Year 2022 : 490 000 $
Year 2023 : 150 000 $
Salary Average Commitment
Year 2020 : 1 397 500 $
Year 2021 : 782 500 $
Year 2022 : 190 000 $
Year 2023 : 50 000 $

Tampa Bay

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 969 - 99,48%
Level 2:	5000 - 60 $ - 4 948 - 98,95%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 997 - 99,93%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 728 - 90,92%
Farm Level 2:	4000 - 15 $ - 3 704 - 92,60%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 914 - 99,52%
Average Income per Game	1 516 422 $
Year to Date Revenue	62 173 320 $
Farm
Home Games Left	0
Average Attendance - %	6 432 - 91,88%
Average Income per Game	151 030 $
Year to Date Revenue	6 192 225 $
Expense
Pro Players Total Salaries	50 173 000 $
Farm Players Total Salaries	1 832 350 $
Coaches Total Salaries	1 575 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 173 010 $
Farm Year To Date Expenses	2 407 387 $
Pro Salary Cap To Date	51 173 010 $
Farm Salary Cap To Date	2 407 387 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	396 690 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 377 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	53 580 350 $
Estimate Under Maximum Salary Cap of 67 000 000 $	13 419 650 $
Estimate Over Minimum Salary Cap of 40 000 000 $	13 580 350 $
Current Bank Account	38 518 595 $
Projected Bank Account	38 518 595 $

Pro Players Salaries
Brent Burns	6 000 000 $ (2)
Alexander Semin	5 000 000 $ (1)
Sergei Bobrovsky	4 500 000 $ (1)
Jonathan Huberdeau	4 000 000 $ (3)
Dylan Olsen	3 000 000 $ (1)
Ryan Spooner	2 900 000 $ (1)
Ondrej Palat	2 750 000 $ (2)
Dennis Everberg	2 500 000 $ (1)
Jake Dotchin	2 500 000 $ (1)
Curtis Lazar	2 500 000 $ (1)
Nick Cousins	2 500 000 $ (2)
Ian Cole	2 100 000 $ (1)
Dmitrij Jaskin	1 833 000 $ (2)
Kerby Rychel	1 750 000 $ (4)
Cody Ceci	1 500 000 $ (1)
Ondrej Kase	1 500 000 $ (1)
Peter Mueller	1 000 000 $ (1)
Ryan Garbutt	1 000 000 $ (1)
Jon Merrill	840 000 $ (1)
Steve Mason	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 50 173 000 $
Year 2021 : 19 083 000 $
Year 2022 : 6 250 000 $
Year 2023 : 2 500 000 $
Salary Average Commitment
Year 2020 : 12 823 000 $
Year 2021 : 3 333 000 $
Year 2022 : 1 000 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 50 173 000 $
Year 2021 : 18 833 000 $
Year 2022 : 5 750 000 $
Year 2023 : 1 750 000 $

Farm Players Salaries
Colin Miller	250 000 $ (2)
Derrick Pouliot	150 000 $ (1)
Jason Bacashihua	100 000 $ (1)
Bobby Ryan	100 000 $ (1)
Nikita Nikitin	100 000 $ (1)
Andy Greene	100 000 $ (1)
Zbynek Michalek	100 000 $ (1)
Martin Hanzal	100 000 $ (1)
Jordie Benn	100 000 $ (1)
Carl Gunnarsson	100 000 $ (1)
Nick Palmieri	100 000 $ (1)
Brendan Perlini	82 350 $ (1)
James Sheppard	50 000 $ (1)
Lars Haugen	50 000 $ (1)
Teddy Purcell	50 000 $ (1)
Maxim Lapierre	50 000 $ (1)
Geoff Platt	50 000 $ (1)
Liam Reddox	50 000 $ (1)
Viktor Stalberg	50 000 $ (1)
Daniel Winnik	50 000 $ (2)
Erik Condra	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2020 : 1 832 350 $
Year 2021 : 300 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 565 650 $
Year 2021 : 100 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 90 $ - 5 894 - 78,59%
Level 2:	6000 - 55 $ - 4 944 - 82,41%
Level 3:	3500 - 25 $ - 2 448 - 69,95%
Level 4:	5500 - 17 $ - 4 333 - 78,79%
Luxury :	2500 - 160 $ - 1 600 - 64,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 833 - 94,44%
Farm Level 2:	4000 - 15 $ - 3 839 - 95,97%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19 220 - 76,88%
Average Income per Game	1 431 965 $
Year to Date Revenue	58 710 553 $
Farm
Home Games Left	0
Average Attendance - %	6 672 - 95,31%
Average Income per Game	156 747 $
Year to Date Revenue	6 426 610 $
Expense
Pro Players Total Salaries	64 732 500 $
Farm Players Total Salaries	2 058 250 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 000 000 $)
Pro Year To Date Expenses	65 636 953 $
Farm Year To Date Expenses	2 540 722 $
Pro Salary Cap To Date	65 636 953 $
Farm Salary Cap To Date	2 540 722 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	509 554 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 529 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 290 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	709 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 290 750 $
Current Bank Account	18 354 941 $
Projected Bank Account	18 354 941 $

Pro Players Salaries
Auston Matthews	7 000 000 $ (5)
Brandon Pirri	6 000 000 $ (3)
Hampus Lindholm	6 000 000 $ (2)
Tyler Seguin	5 500 000 $ (3)
Jeff Skinner	5 200 000 $ (3)
Nick Foligno	5 000 000 $ (2)
T.J Oshie	5 000 000 $ (2)
Colton Parayko	4 500 000 $ (2)
Andrej Meszaros	4 000 000 $ (1)
Zach Hyman	3 000 000 $ (3)
Alexander Steen (1 Way Contract)	2 500 000 $ (2)
Carter Hutton (1 Way Contract)	2 000 000 $ (1)
Cam Talbot (1 Way Contract)	2 000 000 $ (1)
Colton Sceviour	1 500 000 $ (1)
Zach Redmond	1 200 000 $ (2)
Kasperi Kapanen	832 500 $ (1)
John Marino	800 000 $ (3)
Andreas Johnsson	800 000 $ (2)
Brandon Davidson	750 000 $ (2)
Stefan Matteau	650 000 $ (1)
Keith Aulie	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 64 732 500 $
Year 2021 : 53 250 000 $
Year 2022 : 27 500 000 $
Year 2023 : 7 000 000 $
Salary Average Commitment
Year 2020 : 18 982 500 $
Year 2021 : 11 150 000 $
Year 2022 : 3 300 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 64 732 500 $
Year 2021 : 53 250 000 $
Year 2022 : 27 500 000 $
Year 2023 : 7 000 000 $

Farm Players Salaries
Viacheslav Voynov	285 000 $ (1)
Calvin De Haan	200 000 $ (2)
Peter Holland	120 000 $ (2)
Anton Slepyshev	120 000 $ (2)
Darcy Kuemper	120 000 $ (2)
Michael Sgarbossa	100 000 $ (2)
Connor Brown	90 000 $ (3)
Travis Dermott	83 250 $ (1)
Christoffer Ehn	80 000 $ (2)
Saku Maenalanen	80 000 $ (2)
Dmytro Timashov	80 000 $ (3)
Ilya Mikheyev	80 000 $ (3)
Pierre Engvall	80 000 $ (3)
Mikhail Grigorenko	70 000 $ (2)
Marc-André Fleury	70 000 $ (2)
Chris Conner	50 000 $ (1)
Matt Taormina	50 000 $ (1)
Anton Volchenkov	50 000 $ (1)
Fedor Tyutin	50 000 $ (1)
Nigel Dawes	50 000 $ (1)
Chris Thorburn	50 000 $ (1)
Chris Butler	50 000 $ (1)
Alexander Burmistrov	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2020 : 2 058 250 $
Year 2021 : 1 290 000 $
Year 2022 : 330 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 454 250 $
Year 2021 : 921 000 $
Year 2022 : 290 000 $
Year 2023 : 0 $

Vancouver

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 200 $ - 4 440 - 74,00%
Level 2:	5000 - 105 $ - 3 700 - 74,00%
Level 3:	2000 - 70 $ - 1 480 - 74,00%
Level 4:	4000 - 45 $ - 2 960 - 74,00%
Luxury :	1000 - 400 $ - 740 - 74,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 798 - 93,28%
Farm Level 2:	4000 - 15 $ - 3 856 - 96,40%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	13 320 - 74,00%
Average Income per Game	2 171 160 $
Year to Date Revenue	89 017 560 $
Farm
Home Games Left	0
Average Attendance - %	6 654 - 95,06%
Average Income per Game	155 784 $
Year to Date Revenue	6 387 160 $
Expense
Pro Players Total Salaries	62 160 000 $
Farm Players Total Salaries	3 073 300 $
Coaches Total Salaries	1 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 159 948 $
Farm Year To Date Expenses	3 811 069 $
Pro Salary Cap To Date	63 159 948 $
Farm Salary Cap To Date	3 811 069 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	489 612 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	29 185 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 983 300 $
Estimate Under Maximum Salary Cap of 67 000 000 $	16 700 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 983 300 $
Current Bank Account	136 063 007 $
Projected Bank Account	136 063 007 $

Pro Players Salaries
Zach Parise	5 500 000 $ (1)
Thomas Vanek	5 000 000 $ (1)
Brayden Schenn	5 000 000 $ (1)
Bryan Little	5 000 000 $ (3)
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)
Philip Larsen	2 500 000 $ (1)
Brandon Dubinsky	2 500 000 $ (2)
Gustav Nyquist	2 350 000 $ (1)
Philipp Grubauer	2 250 000 $ (1)
Noah Hanifin	2 000 000 $ (3)
Rasmus Ristolainen	2 000 000 $ (1)
Kevin Hayes	2 000 000 $ (1)
Connor Carrick	1 500 000 $ (3)
Scott Mayfield	1 400 000 $ (5)
Carl Dahlstrom	800 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2020 : 62 160 000 $
Year 2021 : 32 350 000 $
Year 2022 : 20 900 000 $
Year 2023 : 12 200 000 $
Salary Average Commitment
Year 2020 : 12 326 000 $
Year 2021 : 6 650 000 $
Year 2022 : 3 000 000 $
Year 2023 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 62 160 000 $
Year 2021 : 31 050 000 $
Year 2022 : 18 300 000 $
Year 2023 : 9 800 000 $

Farm Players Salaries
Frank Vatrano	350 000 $ (3)
Alan Quine	350 000 $ (2)
Linus Ullmark	350 000 $ (3)
Luke Schenn	240 000 $ (1)
Joel Armia	200 000 $ (2)
Adam Larsson	200 000 $ (2)
Lucas Lessio	153 300 $ (2)
John Moore	100 000 $ (3)
Tyler Graovac	100 000 $ (2)
Brenden Dillon	100 000 $ (3)
Corey Tropp	85 000 $ (1)
Ryan Lindgren	80 000 $ (3)
Jonas Siegenthaler	80 000 $ (3)
Brendan Guhle	80 000 $ (3)
Jansen Harkins	80 000 $ (3)
Jason Dickinson	80 000 $ (2)
Jordan Greenway	80 000 $ (2)
Colin White	80 000 $ (2)
Kevin Stenlund	80 000 $ (3)
Laurent Brossoit	75 000 $ (2)
Evan Rodrigues	65 000 $ (1)
Brendan Leipsic	65 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2020 : 3 073 300 $
Year 2021 : 2 768 300 $
Year 2022 : 1 500 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 428 300 $
Year 2021 : 1 198 300 $
Year 2022 : 600 000 $
Year 2023 : 0 $

Vegas

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 200 $ - 4 484 - 74,73%
Level 2:	5000 - 105 $ - 3 748 - 74,97%
Level 3:	2000 - 70 $ - 1 521 - 76,07%
Level 4:	4000 - 45 $ - 2 908 - 72,69%
Luxury :	1000 - 400 $ - 748 - 74,83%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 903 - 96,77%
Farm Level 2:	4000 - 15 $ - 3 860 - 96,50%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	13 410 - 74,50%
Average Income per Game	2 027 497 $
Year to Date Revenue	83 127 372 $
Farm
Home Games Left	0
Average Attendance - %	6 763 - 96,62%
Average Income per Game	150 536 $
Year to Date Revenue	6 171 965 $
Expense
Pro Players Total Salaries	62 712 000 $
Farm Players Total Salaries	3 105 000 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 212 064 $
Farm Year To Date Expenses	3 704 942 $
Pro Salary Cap To Date	63 212 064 $
Farm Salary Cap To Date	3 704 942 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	490 016 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 282 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 917 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	83 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 917 000 $
Current Bank Account	93 372 819 $
Projected Bank Account	93 372 819 $

Pro Players Salaries
Taylor Hall	6 500 000 $ (1)
Erik Karlsson	6 000 000 $ (1)
Nikita Kucherov	5 000 000 $ (1)
John Gibson	4 787 000 $ (3)
John Tavares	4 750 000 $ (2)
William Nylander	4 500 000 $ (1)
Andre Burakovsky	4 025 000 $ (1)
Nick Leddy	4 000 000 $ (2)
Jamie Benn	4 000 000 $ (1)
Mark Scheifele	4 000 000 $ (2)
Alexander Wennberg	3 925 000 $ (1)
John Carlson	3 800 000 $ (1)
Zach Werenski	3 500 000 $ (1)
Charlie McAvoy	925 000 $ (1)
Jhonas Enroth	500 000 $ (1)
Nick Ritchie	500 000 $ (1)
Kevin Porter	500 000 $ (1)
Cal Clutterbuck	500 000 $ (1)
Dwight King	500 000 $ (1)
Jamie McBain	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 62 712 000 $
Year 2021 : 18 287 000 $
Year 2022 : 4 787 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 12 180 000 $
Year 2021 : 2 712 000 $
Year 2022 : 787 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 62 712 000 $
Year 2021 : 17 537 000 $
Year 2022 : 4 787 000 $
Year 2023 : 0 $

Farm Players Salaries
Tomas Tatar	350 000 $ (2)
Joonas Donskoi	325 000 $ (3)
Esa Lindell	300 000 $ (1)
Erik Gustafsson	300 000 $ (3)
Dylan Larkin	300 000 $ (2)
Cam Fowler	250 000 $ (3)
Oliver Ekman-Larsson	200 000 $ (1)
Gustav Forsling	150 000 $ (1)
Mason Raymond	125 000 $ (1)
Oscar Lindberg	125 000 $ (3)
Scott Laughton	100 000 $ (3)
Robert Hagg	97 500 $ (1)
Kyle Connor	92 500 $ (1)
Tyler Bertuzzi	90 000 $ (1)
Jimmy Vesey	50 000 $ (1)
Mikael Backlund	50 000 $ (1)
Jonathan Bernier	50 000 $ (1)
Jonas Gustavsson	50 000 $ (1)
Kyle Chipchura	50 000 $ (1)
Nate Thompson	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2020 : 3 105 000 $
Year 2021 : 1 750 000 $
Year 2022 : 1 100 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 140 000 $
Year 2021 : 350 000 $
Year 2022 : 250 000 $
Year 2023 : 0 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 90 $ - 5 853 - 97,55%
Level 2:	5000 - 50 $ - 4 864 - 97,29%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 877 - 96,93%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 825 - 60,83%
Farm Level 2:	4000 - 25 $ - 2 084 - 52,09%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 595 - 97,75%
Average Income per Game	1 364 312 $
Year to Date Revenue	55 936 782 $
Farm
Home Games Left	0
Average Attendance - %	3 908 - 55,83%
Average Income per Game	134 206 $
Year to Date Revenue	5 502 465 $
Expense
Pro Players Total Salaries	61 892 500 $
Farm Players Total Salaries	1 950 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 892 531 $
Farm Year To Date Expenses	2 449 962 $
Pro Salary Cap To Date	62 892 531 $
Farm Salary Cap To Date	2 449 962 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	487 539 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 702 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 342 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 657 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $	25 342 500 $
Current Bank Account	34 564 389 $
Projected Bank Account	34 564 389 $

Pro Players Salaries
P.K. Subban	7 500 000 $ (2)
Alex Pietrangelo	5 500 000 $ (1)
Loui Eriksson	5 250 000 $ (1)
Nikita Zadorov	5 025 000 $ (3)
Ryan Getzlaf	5 000 000 $ (2)
Valeri Nichushkin	5 000 000 $ (2)
Tyson Barrie	5 000 000 $ (3)
Sean Monahan	4 700 000 $ (1)
Mathew Dumba	4 500 000 $ (1)
Anthony Duclair	4 000 000 $ (3)
Sam Reinhart	2 000 000 $ (3)
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)
Samuel Girard	742 500 $ (1)
Matt Moulson	500 000 $ (1)
Colin McDonald	500 000 $ (1)
Denis Shapavalov	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 61 892 500 $
Year 2021 : 36 275 000 $
Year 2022 : 16 025 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 19 892 500 $
Year 2021 : 13 300 000 $
Year 2022 : 10 025 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 61 892 500 $
Year 2021 : 36 275 000 $
Year 2022 : 16 025 000 $
Year 2023 : 0 $

Farm Players Salaries
Kevin Fiala	350 000 $ (1)
Riley Sheahan	300 000 $ (1)
Josh Morrissey	300 000 $ (1)
Connor Murphy	150 000 $ (2)
Nikita Nesterov	100 000 $ (2)
Hannu Toivonen	50 000 $ (1)
Jordan Nolan	50 000 $ (1)
Darren Haydar	50 000 $ (1)
Kyle Quincey	50 000 $ (1)
Kamil Kreps	50 000 $ (1)
Barry Brust	50 000 $ (1)
Matt Corrente	50 000 $ (1)
Andrew Cogliano	50 000 $ (1)
Colton Gillies	50 000 $ (1)
Michael Frolik	50 000 $ (1)
John Mitchell	50 000 $ (1)
Derek Joslin	50 000 $ (1)
Justin Braun	50 000 $ (1)
Alexei Emelin	50 000 $ (1)
Lee Stempniak	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2020 : 1 950 000 $
Year 2021 : 250 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 099 000 $
Year 2021 : 175 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7000 - 90 $ - 5 761 - 82,30%
Level 2:	6000 - 57 $ - 4 753 - 79,21%
Level 3:	3000 - 33 $ - 2 330 - 77,66%
Level 4:	5000 - 18 $ - 4 236 - 84,73%
Luxury :	2000 - 195 $ - 1 500 - 75,00%
Total Capacity :	23000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 807 - 93,58%
Farm Level 2:	4000 - 15 $ - 3 826 - 95,65%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 580 - 80,78%
Average Income per Game	1 482 025 $
Year to Date Revenue	60 763 032 $
Farm
Home Games Left	0
Average Attendance - %	6 633 - 94,76%
Average Income per Game	155 647 $
Year to Date Revenue	6 381 540 $
Expense
Pro Players Total Salaries	62 250 000 $
Farm Players Total Salaries	2 527 500 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 156 774 $
Farm Year To Date Expenses	2 853 440 $
Pro Salary Cap To Date	63 156 774 $
Farm Salary Cap To Date	2 853 440 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	490 310 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 584 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 077 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	922 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 077 500 $
Current Bank Account	42 939 397 $
Projected Bank Account	42 939 397 $

Pro Players Salaries
Jeff Carter	8 500 000 $ (1)
Corey Perry	7 000 000 $ (2)
Justin Williams (1 Way Contract)	7 000 000 $ (2)
Mike Green (1 Way Contract)	7 000 000 $ (2)
Matt Duchene	6 500 000 $ (3)
Brad Marchand	5 250 000 $ (1)
Dougie Hamilton	5 000 000 $ (3)
Markus Granlund	3 000 000 $ (2)
Niklas Hjalmarsson (1 Way Contract)	2 500 000 $ (2)
J.T Brown	2 250 000 $ (1)
James Reimer (1 Way Contract)	1 200 000 $ (1)
Taylor Beck	1 000 000 $ (2)
Tyler Myers	1 000 000 $ (1)
Micheal Ferland	925 000 $ (1)
Jacob De La Rose	925 000 $ (1)
Chris Bigras	900 000 $ (1)
Josh Leivo	800 000 $ (2)
Mike McKenna	500 000 $ (1)
Zdeno Chara (1 Way Contract)	500 000 $ (2)
Brandon Yip	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 62 250 000 $
Year 2021 : 40 300 000 $
Year 2022 : 11 500 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 27 275 000 $
Year 2021 : 20 300 000 $
Year 2022 : 1 000 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 62 250 000 $
Year 2021 : 40 300 000 $
Year 2022 : 11 500 000 $
Year 2023 : 0 $

Farm Players Salaries
Seth Griffith	329 200 $ (2)
Pavel Buchnevich	300 000 $ (4)
Kevin Connauton	280 000 $ (2)
Mark Borowiecki	192 500 $ (1)
Jared McCann	180 000 $ (3)
Brendan Gaunce	175 000 $ (3)
Neal Pionk	92 500 $ (1)
Danton Heinen	92 500 $ (1)
Malcolm Subban	92 500 $ (1)
Dylan Demelo	90 000 $ (1)
Christian Fischer	81 500 $ (1)
Matt Puempel	80 000 $ (2)
Adam Gaudette	80 000 $ (3)
Denis Gurianov	80 000 $ (3)
Mitchell Stephens	80 000 $ (3)
Denis Malgin	69 300 $ (1)
Scott Harrington	67 500 $ (1)
Chandler Stephenson	65 000 $ (1)
Nick Holden	50 000 $ (2)
Jonas Hiller	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 2020 : 2 527 500 $
Year 2021 : 1 684 200 $
Year 2022 : 895 000 $
Year 2023 : 300 000 $
Salary Average Commitment
Year 2020 : 1 442 500 $
Year 2021 : 699 200 $
Year 2022 : 390 000 $
Year 2023 : 50 000 $

Team	Current Fund	Season Salary Cap	Under Maximum of 67 000 000 $ Available Cap Space	Over Minimum of 40 000 000 $	Pro Players	Farm Players	Total Players
Boston	65 155 054 $	64 683 250 $	2 316 750 $	24 683 250 $	20	21	41
Calgary	33 899 378 $	65 845 750 $	1 154 250 $	25 845 750 $	20	21	41
Caroline	143 605 221 $	66 590 500 $	409 500 $	26 590 500 $	22	20	42
Chicago	15 955 019 $	57 090 750 $	9 909 250 $	17 090 750 $	23	19	42
Colorado	71 333 272 $	66 239 750 $	760 250 $	26 239 750 $	20	20	40
Dallas	76 797 057 $	66 934 633 $	65 367 $	26 934 633 $	20	25	45
Detroit	107 029 473 $	64 370 000 $	2 630 000 $	24 370 000 $	20	20	40
Edmonton	32 614 563 $	66 765 750 $	234 250 $	26 765 750 $	21	21	42
Floride	56 751 288 $	48 182 300 $	18 817 700 $	8 182 300 $	20	21	41
Los Angeles	98 008 589 $	66 710 000 $	290 000 $	26 710 000 $	20	23	43
Montreal	34 244 688 $	64 229 688 $	2 770 312 $	24 229 688 $	20	21	41
New York I	131 737 668 $	64 360 000 $	2 640 000 $	24 360 000 $	23	22	45
New York R	80 668 644 $	66 685 000 $	315 000 $	26 685 000 $	21	21	42
Philadelphie	50 124 223 $	64 891 500 $	2 108 500 $	24 891 500 $	21	25	46
Pittsburgh	167 749 781 $	66 901 917 $	98 083 $	26 901 917 $	20	24	44
San Jose	37 940 145 $	66 060 500 $	939 500 $	26 060 500 $	21	23	44
St-Louis	35 768 378 $	66 475 500 $	524 500 $	26 475 500 $	20	20	40
Tampa Bay	38 518 595 $	53 580 350 $	13 419 650 $	13 580 350 $	20	21	41
Toronto	18 354 941 $	66 290 750 $	709 250 $	26 290 750 $	21	23	44
Vancouver	136 063 007 $	66 983 300 $	16 700 $	26 983 300 $	20	22	42
Vegas	93 372 819 $	66 917 000 $	83 000 $	26 917 000 $	20	20	40
Washington	34 564 389 $	65 342 500 $	1 657 500 $	25 342 500 $	20	20	40
Winnipeg	42 939 397 $	66 077 500 $	922 500 $	26 077 500 $	20	20	40

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 - %