AHSQ - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 95 $ - 5 804 - 96,73%
Level 2:	5000 - 75 $ - 3 855 - 77,11%
Level 3:	2000 - 35 $ - 1 997 - 99,86%
Level 4:	4000 - 25 $ - 3 850 - 96,24%
Luxury :	1000 - 250 $ - 978 - 97,82%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 29 $ - 2 922 - 97,38%
Farm Level 2:	4000 - 12 $ - 3 867 - 96,68%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	16 484 - 91,58%
Average Income per Game	1 501 421 $
Year to Date Revenue	19 518 468 $
Farm
Home Games Left	28
Average Attendance - %	6 789 - 96,98%
Average Income per Game	131 129 $
Year to Date Revenue	1 704 672 $
Expense
Pro Players Total Salaries	58 325 000 $
Farm Players Total Salaries	2 083 250 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	18 965 924 $
Farm Year To Date Expenses	878 507 $
Pro Salary Cap To Date	18 965 924 $
Farm Salary Cap To Date	878 507 $
Estimate
Pro Estimated Season Revenue	42 039 777 $
Farm Estimated Season Revenue	3 671 601 $
Pro Remaining Season Days	89
Pro Expenses Per Days	459 109 $
Pro Estimated Expenses	40 860 701 $
Farm Remaining Season Days	91
Farm Expenses Per Days	21 246 $
Farm Estimated Expenses	1 933 386 $
Estimated Season Expenses	42 794 087 $
Season Salary Cap	64 008 250 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 991 750 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 008 250 $
Current Bank Account	62 905 907 $
Projected Bank Account	65 823 198 $

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)
Ryan Kesler	2 000 000 $ (1)
Jesper Fast	2 000 000 $ (1)
Anders Lee	1 825 000 $ (1)
Marian Gaborik	1 100 000 $ (1)
Dylan Reese	1 000 000 $ (2)
Pekka Rinne	800 000 $ (1)
Ilya Samsonov	800 000 $ (3)
Adam Erne	800 000 $ (2)
Brett Kulak	800 000 $ (2)
Joakim Ryan	650 000 $ (1)
Milan Lucic	500 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2020 : 58 325 000 $
Year 2021 : 44 700 000 $
Year 2022 : 18 800 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 20 275 000 $
Year 2021 : 14 400 000 $
Year 2022 : 2 800 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 58 325 000 $
Year 2021 : 41 950 000 $
Year 2022 : 17 550 000 $
Year 2023 : 0 $

Farm Players Salaries
Braden Holtby	300 000 $ (1)
Sami Vatanen	300 000 $ (2)
Kevin Labanc	220 000 $ (5)
Sam Bennett	150 000 $ (3)
Tyler Ennis	100 000 $ (1)
Ryan Wilson	100 000 $ (1)
Brett Carson	90 000 $ (2)
Julius Honka	83 250 $ (1)
Jayce Hawryluk	80 000 $ (2)
Justin Fontaine	80 000 $ (2)
Kailer Yamamoto	80 000 $ (3)
Jordan Weal	75 000 $ (1)
Patrice Cormier	60 000 $ (2)
Quinton Howden	60 000 $ (3)
Ryan Stanton	55 000 $ (1)
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	20
Salary Commitment
Year 2020 : 2 083 250 $
Year 2021 : 1 400 000 $
Year 2022 : 790 000 $
Year 2023 : 500 000 $
Salary Average Commitment
Year 2020 : 1 243 250 $
Year 2021 : 670 000 $
Year 2022 : 230 000 $
Year 2023 : 50 000 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 120 $ - 4 346 - 72,44%
Level 2:	5000 - 75 $ - 3 645 - 72,90%
Level 3:	2000 - 50 $ - 1 497 - 74,83%
Level 4:	4000 - 40 $ - 2 680 - 67,00%
Luxury :	1000 - 365 $ - 692 - 69,21%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 124 - 70,80%
Farm Level 2:	4000 - 20 $ - 2 724 - 68,09%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	29
Average Attendance - %	12 860 - 71,44%
Average Income per Game	1 475 499 $
Year to Date Revenue	17 705 988 $
Farm
Home Games Left	29
Average Attendance - %	4 848 - 69,25%
Average Income per Game	139 438 $
Year to Date Revenue	1 673 260 $
Expense
Pro Players Total Salaries	62 702 500 $
Farm Players Total Salaries	1 993 250 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	19 620 550 $
Farm Year To Date Expenses	789 585 $
Pro Salary Cap To Date	19 620 550 $
Farm Salary Cap To Date	789 585 $
Estimate
Pro Estimated Season Revenue	42 789 471 $
Farm Estimated Season Revenue	4 043 712 $
Pro Remaining Season Days	89
Pro Expenses Per Days	489 942 $
Pro Estimated Expenses	43 604 838 $
Farm Remaining Season Days	91
Farm Expenses Per Days	19 796 $
Farm Estimated Expenses	1 801 436 $
Estimated Season Expenses	45 406 274 $
Season Salary Cap	65 795 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 204 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $	25 795 750 $
Current Bank Account	31 603 356 $
Projected Bank Account	33 030 265 $

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)
Colin Wilson	50 000 $ (1)
Marcus Johansson	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 2020 : 1 993 250 $
Year 2021 : 590 000 $
Year 2022 : 215 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 248 250 $
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 $ - 4 583 - 91,65%
Level 3:	2000 - 40 $ - 1 999 - 99,94%
Level 4:	4000 - 30 $ - 3 410 - 85,24%
Luxury :	2000 - 200 $ - 1 700 - 85,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 780 - 92,68%
Farm Level 2:	4000 - 25 $ - 2 156 - 53,91%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	18 491 - 88,05%
Average Income per Game	1 827 633 $
Year to Date Revenue	23 759 232 $
Farm
Home Games Left	28
Average Attendance - %	4 937 - 70,53%
Average Income per Game	151 225 $
Year to Date Revenue	1 965 925 $
Expense
Pro Players Total Salaries	59 900 000 $
Farm Players Total Salaries	1 920 500 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	18 883 720 $
Farm Year To Date Expenses	768 838 $
Pro Salary Cap To Date	18 883 720 $
Farm Salary Cap To Date	768 838 $
Estimate
Pro Estimated Season Revenue	51 173 730 $
Farm Estimated Season Revenue	4 234 300 $
Pro Remaining Season Days	89
Pro Expenses Per Days	472 093 $
Pro Estimated Expenses	42 016 277 $
Farm Remaining Season Days	91
Farm Expenses Per Days	19 240 $
Farm Estimated Expenses	1 750 840 $
Estimated Season Expenses	43 767 117 $
Season Salary Cap	65 420 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 579 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $	25 420 500 $
Current Bank Account	132 266 039 $
Projected Bank Account	143 906 952 $

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)
Nathan Beaulieu	3 000 000 $ (2)
Nick Spaling	3 000 000 $ (2)
Matt Donovan	2 500 000 $ (2)
Sven Andrighetto	1 500 000 $ (2)
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)
Total Pro Players	20
Salary Commitment
Year 2020 : 59 900 000 $
Year 2021 : 43 050 000 $
Year 2022 : 13 800 000 $
Year 2023 : 5 500 000 $
Salary Average Commitment
Year 2020 : 23 625 000 $
Year 2021 : 20 675 000 $
Year 2022 : 1 800 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 59 900 000 $
Year 2021 : 43 050 000 $
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)
Martin Necas	80 000 $ (3)
Frederic Gauthier	80 000 $ (2)
Rocco Grimaldi	80 000 $ (2)
Mark Fayne	80 000 $ (1)
Raphael Diaz	80 000 $ (1)
Alexandar Georgiev	75 000 $ (2)
Andrej Sekera	75 000 $ (2)
Curtris McElhinney	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)
Craig Smith	50 000 $ (1)
Josh Jooris	50 000 $ (2)
Jacob Josefson	50 000 $ (2)
Mike Weber	50 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 2020 : 1 920 500 $
Year 2021 : 1 080 000 $
Year 2022 : 230 000 $
Year 2023 : 150 000 $
Salary Average Commitment
Year 2020 : 1 430 500 $
Year 2021 : 970 000 $
Year 2022 : 130 000 $
Year 2023 : 50 000 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7500 - 80 $ - 6 157 - 82,10%
Level 2:	6000 - 41 $ - 5 031 - 83,86%
Level 3:	3500 - 7 $ - 2 800 - 80,00%
Level 4:	6000 - 5 $ - 4 816 - 80,26%
Luxury :	2000 - 169 $ - 1 600 - 80,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 832 - 94,42%
Farm Level 2:	4000 - 15 $ - 3 875 - 96,88%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	20 404 - 81,62%
Average Income per Game	1 215 554 $
Year to Date Revenue	15 802 197 $
Farm
Home Games Left	28
Average Attendance - %	6 708 - 95,83%
Average Income per Game	157 266 $
Year to Date Revenue	2 044 455 $
Expense
Pro Players Total Salaries	51 875 000 $
Farm Players Total Salaries	1 455 750 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 178 280 $
Farm Year To Date Expenses	688 760 $
Pro Salary Cap To Date	16 178 280 $
Farm Salary Cap To Date	688 760 $
Estimate
Pro Estimated Season Revenue	34 035 501 $
Farm Estimated Season Revenue	4 403 442 $
Pro Remaining Season Days	89
Pro Expenses Per Days	404 457 $
Pro Estimated Expenses	35 996 673 $
Farm Remaining Season Days	91
Farm Expenses Per Days	17 219 $
Farm Estimated Expenses	1 566 929 $
Estimated Season Expenses	37 563 602 $
Season Salary Cap	54 430 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	12 569 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $	14 430 750 $
Current Bank Account	13 204 214 $
Projected Bank Account	14 079 555 $

Pro Players Salaries
Paul Stastny	7 750 000 $ (1)
Ryan McDonagh	7 500 000 $ (2)
Tyler Toffoli	5 500 000 $ (1)
Artemi Panarin	5 000 000 $ (3)
Matt Niskanen	5 000 000 $ (2)
Jakob Silfverberg	3 500 000 $ (2)
Cedric Paquette	2 650 000 $ (2)
Dale Weise	2 000 000 $ (1)
Jakob Chychrun	2 000 000 $ (1)
Magnus Paajarvi	2 000 000 $ (1)
Simon Despres	1 200 000 $ (1)
Paul Byron	1 100 000 $ (1)
Joel Edmundson	1 000 000 $ (1)
Gilbert Brule (1 Way Contract)	1 000 000 $ (1)
David Backes (1 Way Contract)	1 000 000 $ (1)
Pierre-Luc Dubois	925 000 $ (1)
Oscar Moller	750 000 $ (1)
Cam Ward	500 000 $ (1)
Aaron Johnson	500 000 $ (1)
Danny Richmond	500 000 $ (1)
Cedrick Desjardins	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 51 875 000 $
Year 2021 : 23 650 000 $
Year 2022 : 5 000 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 12 865 000 $
Year 2021 : 2 650 000 $
Year 2022 : 500 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 51 875 000 $
Year 2021 : 23 650 000 $
Year 2022 : 5 000 000 $
Year 2023 : 0 $

Farm Players Salaries
Christian Dvorak	120 000 $ (1)
Tage Thompson	92 500 $ (1)
Jack Roslovic	92 500 $ (1)
Ian McCoshen	92 500 $ (1)
J.T. Compher	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)
Rob Klinkhammer	50 000 $ (1)
Thomas Greiss	50 000 $ (1)
Chris Terry	50 000 $ (1)
Benoit Pouliot	50 000 $ (1)
Loki Pulloch	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	21
Salary Commitment
Year 2020 : 1 455 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 385 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 110 $ - 5 696 - 71,20%
Level 2:	6000 - 90 $ - 4 200 - 70,00%
Level 3:	2000 - 40 $ - 1 992 - 99,61%
Level 4:	4000 - 35 $ - 2 810 - 70,24%
Luxury :	2000 - 240 $ - 1 400 - 70,00%
Total Capacity :	22000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 885 - 62,84%
Farm Level 2:	4000 - 25 $ - 2 114 - 52,85%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	29
Average Attendance - %	16 098 - 73,17%
Average Income per Game	1 822 346 $
Year to Date Revenue	21 868 152 $
Farm
Home Games Left	29
Average Attendance - %	3 999 - 57,13%
Average Income per Game	137 679 $
Year to Date Revenue	1 652 145 $
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	19 858 600 $
Farm Year To Date Expenses	670 440 $
Pro Salary Cap To Date	19 858 600 $
Farm Salary Cap To Date	670 440 $
Estimate
Pro Estimated Season Revenue	52 848 034 $
Farm Estimated Season Revenue	3 992 684 $
Pro Remaining Season Days	89
Pro Expenses Per Days	496 465 $
Pro Estimated Expenses	44 185 385 $
Farm Remaining Season Days	91
Farm Expenses Per Days	16 761 $
Farm Estimated Expenses	1 525 251 $
Estimated Season Expenses	45 710 636 $
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	59 745 884 $
Projected Bank Account	70 875 966 $

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 $ - 5 765 - 96,08%
Level 2:	5000 - 60 $ - 4 688 - 93,76%
Level 3:	2000 - 35 $ - 1 997 - 99,87%
Level 4:	4000 - 20 $ - 3 940 - 98,50%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 864 - 95,45%
Farm Level 2:	4000 - 15 $ - 3 904 - 97,59%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	17 390 - 96,61%
Average Income per Game	1 447 736 $
Year to Date Revenue	18 820 566 $
Farm
Home Games Left	28
Average Attendance - %	6 767 - 96,67%
Average Income per Game	158 778 $
Year to Date Revenue	2 064 115 $
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	19 850 164 $
Farm Year To Date Expenses	889 265 $
Pro Salary Cap To Date	19 850 164 $
Farm Salary Cap To Date	889 265 $
Estimate
Pro Estimated Season Revenue	40 536 604 $
Farm Estimated Season Revenue	4 445 786 $
Pro Remaining Season Days	89
Pro Expenses Per Days	496 301 $
Pro Estimated Expenses	44 170 789 $
Farm Remaining Season Days	91
Farm Expenses Per Days	22 227 $
Farm Estimated Expenses	2 022 657 $
Estimated Season Expenses	46 193 446 $
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	77 701 495 $
Projected Bank Account	76 490 439 $

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 $ - 2 861 - 95,37%
Farm Level 2:	4000 - 15 $ - 3 854 - 96,35%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	12 420 - 69,00%
Average Income per Game	2 002 104 $
Year to Date Revenue	26 027 352 $
Farm
Home Games Left	28
Average Attendance - %	6 715 - 95,93%
Average Income per Game	157 950 $
Year to Date Revenue	2 053 355 $
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	19 435 079 $
Farm Year To Date Expenses	1 148 369 $
Pro Salary Cap To Date	19 435 079 $
Farm Salary Cap To Date	1 148 369 $
Estimate
Pro Estimated Season Revenue	56 058 912 $
Farm Estimated Season Revenue	4 422 611 $
Pro Remaining Season Days	89
Pro Expenses Per Days	467 442 $
Pro Estimated Expenses	41 602 338 $
Farm Remaining Season Days	91
Farm Expenses Per Days	31 069 $
Farm Estimated Expenses	2 827 279 $
Estimated Season Expenses	44 429 617 $
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	90 818 992 $
Projected Bank Account	106 870 898 $

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 $ - 6 043 - 75,53%
Level 2:	5000 - 60 $ - 4 804 - 96,08%
Level 3:	3000 - 30 $ - 2 369 - 78,96%
Level 4:	4000 - 25 $ - 3 872 - 96,80%
Luxury :	1000 - 240 $ - 996 - 99,65%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 28 $ - 2 832 - 94,40%
Farm Level 2:	4000 - 10 $ - 3 977 - 99,44%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	18 084 - 86,11%
Average Income per Game	1 414 390 $
Year to Date Revenue	18 387 072 $
Farm
Home Games Left	28
Average Attendance - %	6 809 - 97,28%
Average Income per Game	119 071 $
Year to Date Revenue	1 547 918 $
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	19 666 656 $
Farm Year To Date Expenses	883 826 $
Pro Salary Cap To Date	19 666 656 $
Farm Salary Cap To Date	883 826 $
Estimate
Pro Estimated Season Revenue	39 602 924 $
Farm Estimated Season Revenue	3 333 977 $
Pro Remaining Season Days	89
Pro Expenses Per Days	494 961 $
Pro Estimated Expenses	44 051 529 $
Farm Remaining Season Days	91
Farm Expenses Per Days	22 258 $
Farm Estimated Expenses	2 025 478 $
Estimated Season Expenses	46 077 007 $
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	35 226 544 $
Projected Bank Account	32 086 438 $

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 - 86 $ - 5 719 - 95,31%
Level 2:	5000 - 53 $ - 4 738 - 94,76%
Level 3:	2000 - 40 $ - 1 953 - 97,63%
Level 4:	4000 - 30 $ - 3 269 - 81,73%
Luxury :	1000 - 250 $ - 973 - 97,32%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 841 - 94,71%
Farm Level 2:	4000 - 15 $ - 3 876 - 96,91%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	16 651 - 92,51%
Average Income per Game	1 378 980 $
Year to Date Revenue	17 926 742 $
Farm
Home Games Left	28
Average Attendance - %	6 718 - 95,97%
Average Income per Game	157 590 $
Year to Date Revenue	2 048 670 $
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	10 889 528 $
Farm Year To Date Expenses	784 058 $
Pro Salary Cap To Date	10 889 528 $
Farm Salary Cap To Date	784 058 $
Estimate
Pro Estimated Season Revenue	38 611 444 $
Farm Estimated Season Revenue	4 412 520 $
Pro Remaining Season Days	89
Pro Expenses Per Days	272 202 $
Pro Estimated Expenses	24 225 978 $
Farm Remaining Season Days	91
Farm Expenses Per Days	19 605 $
Farm Estimated Expenses	1 784 055 $
Estimated Season Expenses	26 010 033 $
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	37 903 650 $
Projected Bank Account	54 917 581 $

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 $ - 5 552 - 85,42%
Level 2:	5500 - 90 $ - 4 290 - 78,00%
Level 3:	3000 - 40 $ - 2 340 - 78,01%
Level 4:	4000 - 29 $ - 3 485 - 87,12%
Luxury :	2000 - 220 $ - 1 560 - 78,00%
Total Capacity :	21000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 25 $ - 2 918 - 97,26%
Farm Level 2:	4000 - 15 $ - 3 870 - 96,75%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	29
Average Attendance - %	17 228 - 82,04%
Average Income per Game	1 841 687 $
Year to Date Revenue	22 100 247 $
Farm
Home Games Left	29
Average Attendance - %	6 788 - 96,97%
Average Income per Game	130 993 $
Year to Date Revenue	1 571 910 $
Expense
Pro Players Total Salaries	63 575 000 $
Farm Players Total Salaries	1 480 000 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	20 023 240 $
Farm Year To Date Expenses	665 640 $
Pro Salary Cap To Date	20 023 240 $
Farm Salary Cap To Date	665 640 $
Estimate
Pro Estimated Season Revenue	53 408 930 $
Farm Estimated Season Revenue	3 798 782 $
Pro Remaining Season Days	89
Pro Expenses Per Days	500 581 $
Pro Estimated Expenses	44 551 709 $
Farm Remaining Season Days	91
Farm Expenses Per Days	16 641 $
Farm Estimated Expenses	1 514 331 $
Estimated Season Expenses	46 066 040 $
Season Salary Cap	66 755 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	245 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 755 000 $
Current Bank Account	86 052 808 $
Projected Bank Account	97 194 480 $

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)
Colton Sissons	1 250 000 $ (3)
Derek Forbort	925 000 $ (1)
Matt Roy	800 000 $ (3)
Evgeny Dadonov	800 000 $ (1)
Teemu Pulkkinen	800 000 $ (3)
Scott Wedgewood	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 63 575 000 $
Year 2021 : 51 100 000 $
Year 2022 : 8 350 000 $
Year 2023 : 4 000 000 $
Salary Average Commitment
Year 2020 : 36 375 000 $
Year 2021 : 25 100 000 $
Year 2022 : 3 300 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 575 000 $
Year 2021 : 51 100 000 $
Year 2022 : 8 350 000 $
Year 2023 : 4 000 000 $

Farm Players Salaries
Antoine Roussel	200 000 $ (1)
Michael Stone	125 000 $ (1)
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)
Riku Helenius	50 000 $ (2)
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)
Blake Comeau	50 000 $ (1)
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)
Jim Slater	50 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2020 : 1 480 000 $
Year 2021 : 475 000 $
Year 2022 : 75 000 $
Year 2023 : 75 000 $
Salary Average Commitment
Year 2020 : 1 320 000 $
Year 2021 : 420 000 $
Year 2022 : 50 000 $
Year 2023 : 50 000 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 732 - 95,53%
Level 2:	5000 - 60 $ - 4 831 - 96,61%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 980 - 99,51%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 710 - 90,33%
Farm Level 2:	4000 - 15 $ - 3 802 - 95,04%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	17 543 - 97,46%
Average Income per Game	1 455 161 $
Year to Date Revenue	18 917 088 $
Farm
Home Games Left	28
Average Attendance - %	6 512 - 93,02%
Average Income per Game	151 868 $
Year to Date Revenue	1 974 290 $
Expense
Pro Players Total Salaries	61 150 000 $
Farm Players Total Salaries	1 525 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	304 688 $
Pro Year To Date Expenses	19 449 616 $
Farm Year To Date Expenses	600 764 $
Pro Salary Cap To Date	19 449 616 $
Farm Salary Cap To Date	600 764 $
Estimate
Pro Estimated Season Revenue	40 744 497 $
Farm Estimated Season Revenue	4 252 317 $
Pro Remaining Season Days	89
Pro Expenses Per Days	485 659 $
Pro Estimated Expenses	43 223 651 $
Farm Remaining Season Days	91
Farm Expenses Per Days	15 458 $
Farm Estimated Expenses	1 406 678 $
Estimated Season Expenses	44 630 329 $
Season Salary Cap	64 979 688 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 020 312 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 979 688 $
Current Bank Account	33 427 850 $
Projected Bank Account	33 794 335 $

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)
Steven Stamkos	5 000 000 $ (1)
William Karlsson	3 500 000 $ (2)
T.J. Brodie	3 000 000 $ (1)
Erik Johnson	2 500 000 $ (1)
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)
Ryan Miller	700 000 $ (2)
Tuukka Rask	600 000 $ (2)
Patrik Berglund	525 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 61 150 000 $
Year 2021 : 57 000 000 $
Year 2022 : 24 300 000 $
Year 2023 : 12 500 000 $
Salary Average Commitment
Year 2020 : 19 250 000 $
Year 2021 : 17 725 000 $
Year 2022 : 6 400 000 $
Year 2023 : 4 175 000 $
Salary Cap with 1 Way Contract
Year 2020 : 61 150 000 $
Year 2021 : 50 125 000 $
Year 2022 : 19 725 000 $
Year 2023 : 6 925 000 $

Farm Players Salaries
Connor Hellebuyck	270 000 $ (4)
Ivan Provorov	150 000 $ (5)
Juho Lammikko	80 000 $ (4)
Troy Terry	80 000 $ (2)
Erik Gustafsson	60 000 $ (2)
Mike Santorelli	60 000 $ (2)
Johan Franzen	60 000 $ (2)
Matt Carle	60 000 $ (2)
Niklas Backstrom	52 500 $ (1)
Alec Martinez	52 500 $ (1)
Remi Elie	50 000 $ (4)
Cam Barker	50 000 $ (2)
Jack Johnson	50 000 $ (2)
T.J. Hensick	50 000 $ (2)
Viktor Fasth	50 000 $ (2)
Viktor Tikhonov	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	22
Salary Commitment
Year 2020 : 1 525 000 $
Year 2021 : 1 270 000 $
Year 2022 : 710 000 $
Year 2023 : 760 000 $
Salary Average Commitment
Year 2020 : 1 205 000 $
Year 2021 : 900 000 $
Year 2022 : 230 000 $
Year 2023 : 230 000 $

New York I

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	8000 - 95 $ - 6 320 - 79,00%
Level 2:	6000 - 55 $ - 4 889 - 81,49%
Level 3:	3000 - 30 $ - 2 394 - 79,80%
Level 4:	5000 - 20 $ - 4 130 - 82,60%
Luxury :	3000 - 145 $ - 2 370 - 79,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 809 - 93,65%
Farm Level 2:	4000 - 15 $ - 3 827 - 95,66%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	20 104 - 80,41%
Average Income per Game	1 640 871 $
Year to Date Revenue	21 331 326 $
Farm
Home Games Left	28
Average Attendance - %	6 636 - 94,80%
Average Income per Game	155 727 $
Year to Date Revenue	2 024 445 $
Expense
Pro Players Total Salaries	56 050 000 $
Farm Players Total Salaries	1 960 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
Pro Year To Date Expenses	17 720 920 $
Farm Year To Date Expenses	751 160 $
Pro Salary Cap To Date	17 720 920 $
Farm Salary Cap To Date	751 160 $
Estimate
Pro Estimated Season Revenue	45 944 394 $
Farm Estimated Season Revenue	4 360 343 $
Pro Remaining Season Days	89
Pro Expenses Per Days	443 023 $
Pro Estimated Expenses	39 429 047 $
Farm Remaining Season Days	91
Farm Expenses Per Days	18 779 $
Farm Estimated Expenses	1 708 889 $
Estimated Season Expenses	41 137 936 $
Season Salary Cap	62 110 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 890 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 110 000 $
Current Bank Account	123 921 651 $
Projected Bank Account	133 088 452 $

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)
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	22
Salary Commitment
Year 2020 : 56 050 000 $
Year 2021 : 46 850 000 $
Year 2022 : 23 800 000 $
Year 2023 : 10 000 000 $
Salary Average Commitment
Year 2020 : 24 350 000 $
Year 2021 : 20 425 000 $
Year 2022 : 4 300 000 $
Year 2023 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 56 050 000 $
Year 2021 : 46 850 000 $
Year 2022 : 23 800 000 $
Year 2023 : 10 000 000 $

Farm Players Salaries
Joakim Nordstrom	250 000 $ (1)
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	23
Salary Commitment
Year 2020 : 1 960 000 $
Year 2021 : 1 080 000 $
Year 2022 : 600 000 $
Year 2023 : 120 000 $
Salary Average Commitment
Year 2020 : 1 372 500 $
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	28
Average Attendance - %	15 540 - 84,00%
Average Income per Game	1 789 200 $
Year to Date Revenue	23 259 600 $
Farm
Home Games Left	29
Average Attendance - %	5 880 - 84,00%
Average Income per Game	168 000 $
Year to Date Revenue	2 016 000 $
Expense
Pro Players Total Salaries	66 850 000 $
Farm Players Total Salaries	1 985 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(5 500 000 $)
Pro Year To Date Expenses	20 802 715 $
Farm Year To Date Expenses	754 532 $
Pro Salary Cap To Date	20 802 715 $
Farm Salary Cap To Date	754 532 $
Estimate
Pro Estimated Season Revenue	50 097 600 $
Farm Estimated Season Revenue	4 872 000 $
Pro Remaining Season Days	89
Pro Expenses Per Days	525 969 $
Pro Estimated Expenses	46 811 241 $
Farm Remaining Season Days	91
Farm Expenses Per Days	18 969 $
Farm Estimated Expenses	1 726 179 $
Estimated Season Expenses	48 537 420 $
Season Salary Cap	64 835 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 165 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 835 000 $
Current Bank Account	75 414 286 $
Projected Bank Account	81 846 466 $

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)
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	20
Salary Commitment
Year 2020 : 66 850 000 $
Year 2021 : 43 500 000 $
Year 2022 : 16 350 000 $
Year 2023 : 6 500 000 $
Salary Average Commitment
Year 2020 : 18 392 000 $
Year 2021 : 12 600 000 $
Year 2022 : 3 350 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 66 850 000 $
Year 2021 : 43 000 000 $
Year 2022 : 15 350 000 $
Year 2023 : 5 000 000 $

Farm Players Salaries
Dan Hamhuis	250 000 $ (1)
Brandon Sutter	250 000 $ (1)
Bo Horvat	200 000 $ (2)
Sven Baertschi	150 000 $ (2)
Connor Cliffton	80 000 $ (3)
Joey Anderson	80 000 $ (2)
Austin Wagner	80 000 $ (2)
Christian Wolanin	80 000 $ (2)
Dylan Gambrell	80 000 $ (3)
Riley Stillman	80 000 $ (3)
David Rundblad	75 000 $ (2)
Mikko Koskinen	75 000 $ (2)
Dominik Simon	75 000 $ (1)
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	22
Salary Commitment
Year 2020 : 2 035 000 $
Year 2021 : 1 030 000 $
Year 2022 : 240 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 602 500 $
Year 2021 : 797 500 $
Year 2022 : 240 000 $
Year 2023 : 0 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 579 - 92,99%
Level 2:	5000 - 75 $ - 4 657 - 93,14%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 936 - 98,40%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 748 - 91,59%
Farm Level 2:	4000 - 20 $ - 3 825 - 95,63%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	17 173 - 95,40%
Average Income per Game	1 431 673 $
Year to Date Revenue	18 611 748 $
Farm
Home Games Left	28
Average Attendance - %	6 573 - 93,90%
Average Income per Game	155 432 $
Year to Date Revenue	2 020 615 $
Expense
Pro Players Total Salaries	58 865 000 $
Farm Players Total Salaries	2 376 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	18 887 206 $
Farm Year To Date Expenses	1 256 542 $
Pro Salary Cap To Date	18 887 206 $
Farm Salary Cap To Date	1 256 542 $
Estimate
Pro Estimated Season Revenue	40 086 842 $
Farm Estimated Season Revenue	4 352 094 $
Pro Remaining Season Days	89
Pro Expenses Per Days	467 946 $
Pro Estimated Expenses	41 647 194 $
Farm Remaining Season Days	91
Farm Expenses Per Days	29 592 $
Farm Estimated Expenses	2 692 872 $
Estimated Season Expenses	44 340 066 $
Season Salary Cap	64 241 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 758 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 241 500 $
Current Bank Account	48 670 688 $
Projected Bank Account	48 769 558 $

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)
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)
Matt Read	1 050 000 $ (1)
Ryan Callahan	1 050 000 $ (1)
Luke Glendening	1 000 000 $ (1)
Andreas Borgman	925 000 $ (1)
Quinn Hughes	800 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 2020 : 58 865 000 $
Year 2021 : 36 465 000 $
Year 2022 : 13 840 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 20 673 000 $
Year 2021 : 6 323 000 $
Year 2022 : 2 940 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 58 865 000 $
Year 2021 : 36 465 000 $
Year 2022 : 13 840 000 $
Year 2023 : 0 $

Farm Players Salaries
Morgan Rielly	300 000 $ (3)
Juuse Saros	250 000 $ (4)
Mark Barberio	175 000 $ (1)
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	26
Salary Commitment
Year 2020 : 2 701 500 $
Year 2021 : 2 097 500 $
Year 2022 : 1 537 500 $
Year 2023 : 360 000 $
Salary Average Commitment
Year 2020 : 1 872 000 $
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 $ - 3 587 - 89,68%
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 $ - 1 341 - 67,05%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 40 $ - 2 167 - 72,23%
Farm Level 2:	4000 - 20 $ - 2 762 - 69,04%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	29
Average Attendance - %	17 468 - 69,87%
Average Income per Game	2 250 555 $
Year to Date Revenue	27 006 660 $
Farm
Home Games Left	28
Average Attendance - %	4 928 - 70,41%
Average Income per Game	141 906 $
Year to Date Revenue	1 844 780 $
Expense
Pro Players Total Salaries	62 733 667 $
Farm Players Total Salaries	2 893 250 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	19 700 360 $
Farm Year To Date Expenses	1 036 120 $
Pro Salary Cap To Date	19 700 360 $
Farm Salary Cap To Date	1 036 120 $
Estimate
Pro Estimated Season Revenue	65 266 095 $
Farm Estimated Season Revenue	3 973 372 $
Pro Remaining Season Days	89
Pro Expenses Per Days	492 509 $
Pro Estimated Expenses	43 833 301 $
Farm Remaining Season Days	91
Farm Expenses Per Days	25 903 $
Farm Estimated Expenses	2 357 173 $
Estimated Season Expenses	46 190 474 $
Season Salary Cap	66 926 917 $
Estimate Under Maximum Salary Cap of 67 000 000 $	73 083 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 926 917 $
Current Bank Account	143 511 299 $
Projected Bank Account	166 560 292 $

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)
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	23
Salary Commitment
Year 2020 : 2 893 250 $
Year 2021 : 1 749 750 $
Year 2022 : 1 365 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 833 000 $
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 $ - 5 719 - 95,32%
Level 2:	5000 - 90 $ - 3 550 - 71,00%
Level 3:	2000 - 40 $ - 1 996 - 99,78%
Level 4:	4000 - 35 $ - 2 862 - 71,55%
Luxury :	1000 - 240 $ - 995 - 99,50%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 911 - 63,71%
Farm Level 2:	4000 - 25 $ - 2 156 - 53,89%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	15 122 - 84,01%
Average Income per Game	1 640 903 $
Year to Date Revenue	21 331 734 $
Farm
Home Games Left	28
Average Attendance - %	4 067 - 58,10%
Average Income per Game	139 892 $
Year to Date Revenue	1 818 600 $
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	19 688 120 $
Farm Year To Date Expenses	673 112 $
Pro Salary Cap To Date	19 688 120 $
Farm Salary Cap To Date	673 112 $
Estimate
Pro Estimated Season Revenue	45 945 273 $
Farm Estimated Season Revenue	3 916 985 $
Pro Remaining Season Days	89
Pro Expenses Per Days	498 008 $
Pro Estimated Expenses	44 322 712 $
Farm Remaining Season Days	91
Farm Expenses Per Days	13 874 $
Farm Estimated Expenses	1 262 534 $
Estimated Season Expenses	45 585 246 $
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	34 007 892 $
Projected Bank Account	38 284 904 $

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 $ - 5 640 - 94,00%
Level 2:	5000 - 70 $ - 4 694 - 93,88%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 802 - 95,04%
Luxury :	1000 - 250 $ - 983 - 98,33%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 857 - 95,24%
Farm Level 2:	4000 - 15 $ - 3 844 - 96,09%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	29
Average Attendance - %	17 119 - 95,11%
Average Income per Game	1 542 309 $
Year to Date Revenue	18 507 702 $
Farm
Home Games Left	28
Average Attendance - %	6 701 - 95,73%
Average Income per Game	157 655 $
Year to Date Revenue	2 049 510 $
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	19 506 360 $
Farm Year To Date Expenses	1 089 320 $
Pro Salary Cap To Date	19 506 360 $
Farm Salary Cap To Date	1 089 320 $
Estimate
Pro Estimated Season Revenue	44 726 946 $
Farm Estimated Season Revenue	4 414 329 $
Pro Remaining Season Days	89
Pro Expenses Per Days	487 659 $
Pro Estimated Expenses	43 401 651 $
Farm Remaining Season Days	91
Farm Expenses Per Days	27 233 $
Farm Estimated Expenses	2 478 203 $
Estimated Season Expenses	45 879 854 $
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	32 490 876 $
Projected Bank Account	35 752 297 $

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 $ - 5 937 - 98,95%
Level 2:	5000 - 60 $ - 4 888 - 97,75%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 992 - 99,79%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 796 - 93,20%
Farm Level 2:	4000 - 15 $ - 3 627 - 90,68%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	29
Average Attendance - %	17 816 - 98,98%
Average Income per Game	1 508 077 $
Year to Date Revenue	18 096 924 $
Farm
Home Games Left	29
Average Attendance - %	6 423 - 91,76%
Average Income per Game	152 265 $
Year to Date Revenue	1 827 180 $
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	15 867 600 $
Farm Year To Date Expenses	735 080 $
Pro Salary Cap To Date	15 867 600 $
Farm Salary Cap To Date	735 080 $
Estimate
Pro Estimated Season Revenue	43 734 233 $
Farm Estimated Season Revenue	4 415 685 $
Pro Remaining Season Days	89
Pro Expenses Per Days	396 690 $
Pro Estimated Expenses	35 305 410 $
Farm Remaining Season Days	91
Farm Expenses Per Days	18 377 $
Farm Estimated Expenses	1 672 307 $
Estimated Season Expenses	36 977 717 $
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	27 054 871 $
Projected Bank Account	38 227 072 $

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 $ - 6 013 - 80,17%
Level 2:	6000 - 55 $ - 4 862 - 81,03%
Level 3:	3500 - 25 $ - 2 485 - 70,99%
Level 4:	5500 - 17 $ - 4 410 - 80,17%
Luxury :	2500 - 160 $ - 1 600 - 64,00%
Total Capacity :	25000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 809 - 93,62%
Farm Level 2:	4000 - 15 $ - 3 830 - 95,74%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	19 369 - 77,48%
Average Income per Game	1 441 971 $
Year to Date Revenue	18 745 621 $
Farm
Home Games Left	28
Average Attendance - %	6 638 - 94,83%
Average Income per Game	155 747 $
Year to Date Revenue	2 024 710 $
Expense
Pro Players Total Salaries	64 865 000 $
Farm Players Total Salaries	2 045 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 000 000 $)
Pro Year To Date Expenses	20 082 163 $
Farm Year To Date Expenses	806 667 $
Pro Salary Cap To Date	20 082 163 $
Farm Salary Cap To Date	806 667 $
Estimate
Pro Estimated Season Revenue	40 375 184 $
Farm Estimated Season Revenue	4 360 914 $
Pro Remaining Season Days	89
Pro Expenses Per Days	510 581 $
Pro Estimated Expenses	45 441 709 $
Farm Remaining Season Days	91
Farm Expenses Per Days	19 427 $
Farm Estimated Expenses	1 767 857 $
Estimated Season Expenses	47 209 566 $
Season Salary Cap	66 410 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	590 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $	26 410 000 $
Current Bank Account	21 276 954 $
Projected Bank Account	18 803 486 $

Pro Players Salaries
Auston Matthews	7 000 000 $ (5)
Hampus Lindholm	6 000 000 $ (2)
Brandon Pirri	6 000 000 $ (3)
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)
Cam Talbot (1 Way Contract)	2 000 000 $ (1)
Carter Hutton (1 Way Contract)	2 000 000 $ (1)
Colton Sceviour	1 500 000 $ (1)
Zach Redmond	1 200 000 $ (2)
Peter Holland	1 200 000 $ (2)
Kasperi Kapanen	832 500 $ (1)
Travis Dermott	832 500 $ (1)
Andreas Johnsson	800 000 $ (2)
John Marino	800 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 2020 : 64 865 000 $
Year 2021 : 53 700 000 $
Year 2022 : 27 500 000 $
Year 2023 : 7 000 000 $
Salary Average Commitment
Year 2020 : 19 515 000 $
Year 2021 : 11 850 000 $
Year 2022 : 3 300 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 64 865 000 $
Year 2021 : 53 700 000 $
Year 2022 : 27 500 000 $
Year 2023 : 7 000 000 $

Farm Players Salaries
Viacheslav Voynov	285 000 $ (1)
Calvin De Haan	200 000 $ (2)
Darcy Kuemper	120 000 $ (2)
Anton Slepyshev	120 000 $ (2)
Michael Sgarbossa	100 000 $ (2)
Connor Brown	90 000 $ (3)
Pierre Engvall	80 000 $ (3)
Ilya Mikheyev	80 000 $ (3)
Dmytro Timashov	80 000 $ (3)
Christoffer Ehn	80 000 $ (2)
Saku Maenalanen	80 000 $ (2)
Brandon Davidson	75 000 $ (2)
Marc-André Fleury	70 000 $ (2)
Mikhail Grigorenko	70 000 $ (2)
Stefan Matteau	65 000 $ (1)
Nigel Dawes	50 000 $ (1)
Anton Volchenkov	50 000 $ (1)
Chris Thorburn	50 000 $ (1)
Chris Butler	50 000 $ (1)
Keith Aulie	50 000 $ (1)
Chris Conner	50 000 $ (1)
Matt Taormina	50 000 $ (1)
Alexander Burmistrov	50 000 $ (1)
Fedor Tyutin	50 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 2020 : 2 045 000 $
Year 2021 : 1 245 000 $
Year 2022 : 330 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 401 000 $
Year 2021 : 851 000 $
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 $ - 2 728 - 90,93%
Farm Level 2:	4000 - 15 $ - 3 878 - 96,95%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	13 320 - 74,00%
Average Income per Game	2 171 160 $
Year to Date Revenue	28 225 080 $
Farm
Home Games Left	28
Average Attendance - %	6 606 - 94,37%
Average Income per Game	153 640 $
Year to Date Revenue	1 997 315 $
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	19 584 480 $
Farm Year To Date Expenses	1 155 234 $
Pro Salary Cap To Date	19 584 480 $
Farm Salary Cap To Date	1 155 234 $
Estimate
Pro Estimated Season Revenue	60 792 480 $
Farm Estimated Season Revenue	4 301 909 $
Pro Remaining Season Days	89
Pro Expenses Per Days	489 612 $
Pro Estimated Expenses	43 575 468 $
Farm Remaining Season Days	91
Farm Expenses Per Days	29 185 $
Farm Estimated Expenses	2 655 835 $
Estimated Season Expenses	46 231 303 $
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	117 111 985 $
Projected Bank Account	135 975 071 $

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 $ - 4 837 - 80,61%
Level 2:	5000 - 105 $ - 4 068 - 81,36%
Level 3:	2000 - 70 $ - 1 697 - 84,85%
Level 4:	4000 - 45 $ - 2 967 - 74,18%
Luxury :	1000 - 400 $ - 806 - 80,58%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 928 - 97,61%
Farm Level 2:	4000 - 15 $ - 3 874 - 96,84%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	14 375 - 79,86%
Average Income per Game	1 842 869 $
Year to Date Revenue	23 957 292 $
Farm
Home Games Left	29
Average Attendance - %	6 802 - 97,17%
Average Income per Game	129 926 $
Year to Date Revenue	1 559 110 $
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	19 600 640 $
Farm Year To Date Expenses	1 131 280 $
Pro Salary Cap To Date	19 600 640 $
Farm Salary Cap To Date	1 131 280 $
Estimate
Pro Estimated Season Revenue	51 600 321 $
Farm Estimated Season Revenue	3 767 849 $
Pro Remaining Season Days	89
Pro Expenses Per Days	490 016 $
Pro Estimated Expenses	43 611 424 $
Farm Remaining Season Days	91
Farm Expenses Per Days	28 282 $
Farm Estimated Expenses	2 573 662 $
Estimated Season Expenses	46 185 086 $
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	75 774 970 $
Projected Bank Account	84 958 054 $

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 $ - 5 877 - 97,95%
Level 2:	5000 - 50 $ - 4 792 - 95,85%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 830 - 95,76%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 45 $ - 1 879 - 62,63%
Farm Level 2:	4000 - 25 $ - 2 154 - 53,86%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	17 500 - 97,22%
Average Income per Game	1 361 158 $
Year to Date Revenue	17 695 050 $
Farm
Home Games Left	29
Average Attendance - %	4 033 - 57,62%
Average Income per Game	138 415 $
Year to Date Revenue	1 660 985 $
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	19 501 560 $
Farm Year To Date Expenses	748 080 $
Pro Salary Cap To Date	19 501 560 $
Farm Salary Cap To Date	748 080 $
Estimate
Pro Estimated Season Revenue	38 112 415 $
Farm Estimated Season Revenue	4 014 047 $
Pro Remaining Season Days	89
Pro Expenses Per Days	487 539 $
Pro Estimated Expenses	43 390 971 $
Farm Remaining Season Days	91
Farm Expenses Per Days	18 702 $
Farm Estimated Expenses	1 701 882 $
Estimated Season Expenses	45 092 853 $
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	37 574 030 $
Projected Bank Account	34 607 639 $

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 $ - 5 773 - 82,47%
Level 2:	6000 - 57 $ - 4 761 - 79,35%
Level 3:	3000 - 33 $ - 2 330 - 77,65%
Level 4:	5000 - 18 $ - 4 344 - 86,89%
Luxury :	2000 - 195 $ - 1 500 - 75,00%
Total Capacity :	23000
Team Popularity :	90,00%
Farm
Farm Level 1:	3000 - 35 $ - 2 739 - 91,31%
Farm Level 2:	4000 - 15 $ - 3 752 - 93,81%
Farm Total Capacity :	7000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	18 708 - 81,34%
Average Income per Game	1 486 254 $
Year to Date Revenue	19 321 299 $
Farm
Home Games Left	28
Average Attendance - %	6 492 - 92,74%
Average Income per Game	152 162 $
Year to Date Revenue	1 978 100 $
Expense
Pro Players Total Salaries	62 125 000 $
Farm Players Total Salaries	2 540 000 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	19 585 076 $
Farm Year To Date Expenses	882 836 $
Pro Salary Cap To Date	19 585 076 $
Farm Salary Cap To Date	882 836 $
Estimate
Pro Estimated Season Revenue	41 615 106 $
Farm Estimated Season Revenue	4 260 523 $
Pro Remaining Season Days	89
Pro Expenses Per Days	489 341 $
Pro Estimated Expenses	43 551 349 $
Farm Remaining Season Days	91
Farm Expenses Per Days	21 679 $
Farm Estimated Expenses	1 972 789 $
Estimated Season Expenses	45 524 138 $
Season Salary Cap	65 965 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 035 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $	25 965 000 $
Current Bank Account	42 636 526 $
Projected Bank Account	42 988 017 $

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)
Tyler Myers	1 000 000 $ (1)
Taylor Beck	1 000 000 $ (2)
Micheal Ferland	925 000 $ (1)
Chris Bigras	900 000 $ (1)
Josh Leivo	800 000 $ (2)
Mitchell Stephens	800 000 $ (3)
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 : 62 125 000 $
Year 2021 : 41 100 000 $
Year 2022 : 12 300 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 27 150 000 $
Year 2021 : 21 100 000 $
Year 2022 : 1 800 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 62 125 000 $
Year 2021 : 41 100 000 $
Year 2022 : 12 300 000 $
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)
Jacob De La Rose	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)
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 : 2 540 000 $
Year 2021 : 1 604 200 $
Year 2022 : 815 000 $
Year 2023 : 300 000 $
Salary Average Commitment
Year 2020 : 1 455 000 $
Year 2021 : 619 200 $
Year 2022 : 310 000 $
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	62 905 907 $	64 008 250 $	2 991 750 $	24 008 250 $	21	20	41
Calgary	31 603 356 $	65 795 750 $	1 204 250 $	25 795 750 $	20	20	40
Caroline	132 266 039 $	65 420 500 $	1 579 500 $	25 420 500 $	20	22	42
Chicago	13 204 214 $	54 430 750 $	12 569 250 $	14 430 750 $	21	21	42
Colorado	59 745 884 $	66 239 750 $	760 250 $	26 239 750 $	20	20	40
Dallas	77 701 495 $	66 934 633 $	65 367 $	26 934 633 $	20	25	45
Detroit	90 818 992 $	64 370 000 $	2 630 000 $	24 370 000 $	20	20	40
Edmonton	35 226 544 $	66 765 750 $	234 250 $	26 765 750 $	21	21	42
Floride	37 903 650 $	48 182 300 $	18 817 700 $	8 182 300 $	20	21	41
Los Angeles	86 052 808 $	66 755 000 $	245 000 $	26 755 000 $	21	22	43
Montreal	33 427 850 $	64 979 688 $	2 020 312 $	24 979 688 $	20	22	42
New York I	123 921 651 $	62 110 000 $	4 890 000 $	22 110 000 $	22	23	45
New York R	75 414 286 $	64 835 000 $	2 165 000 $	24 835 000 $	20	22	42
Philadelphie	48 670 688 $	64 241 500 $	2 758 500 $	24 241 500 $	20	26	46
Pittsburgh	143 511 299 $	66 926 917 $	73 083 $	26 926 917 $	20	23	43
San Jose	34 007 892 $	66 060 500 $	939 500 $	26 060 500 $	21	23	44
St-Louis	32 490 876 $	66 475 500 $	524 500 $	26 475 500 $	20	20	40
Tampa Bay	27 054 871 $	53 580 350 $	13 419 650 $	13 580 350 $	20	21	41
Toronto	21 276 954 $	66 410 000 $	590 000 $	26 410 000 $	20	24	44
Vancouver	117 111 985 $	66 983 300 $	16 700 $	26 983 300 $	20	22	42
Vegas	75 774 970 $	66 917 000 $	83 000 $	26 917 000 $	20	20	40
Washington	37 574 030 $	65 342 500 $	1 657 500 $	25 342 500 $	20	20	40
Winnipeg	42 636 526 $	65 965 000 $	1 035 000 $	25 965 000 $	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 - %