CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $90 - 5,766 - 96.10%
Level 2:	5000 - $55 - 4,788 - 95.75%
Level 3:	2000 - $30 - 1,939 - 96.96%
Level 4:	4000 - $20 - 3,906 - 97.64%
Luxury :	1000 - $180 - 958 - 95.80%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $26 - 4,693 - 78.21%
Farm Level 2:	3000 - $13 - 2,191 - 73.05%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,357 - 96.43%
Average Income per Game	$1,625,582
Year to Date Revenue	$66,648,879
Farm
Home Games Left	0
Average Attendance - %	6,884 - 76.49%
Average Income per Game	$180,597
Year to Date Revenue	$7,404,493
Expense
Pro Players Total Salaries	$76,850,000
Farm Players Total Salaries	$3,176,530
Coaches Total Salaries	$4,175,000
Luxury Taxe Total	$0
Special Salary Cap Value	$838,333
Pro Year To Date Expenses	$80,947,588
Farm Year To Date Expenses	$4,382,464
Pro Salary Cap To Date	$77,697,654
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$580,435
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$28,682
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,688,333
Estimate Under Maximum Salary Cap of $79,500,000	$1,811,667
Estimate Over Minimum Salary Cap of $58,800,000	$18,888,333
Current Bank Account	$7,822,609
Projected Bank Account	$7,822,609

Pro Players Salaries
Mark Scheifele	$6,125,000 (5)
Vadim Shipachyov	$5,939,000 (5)
Matt Niskanen	$5,750,000 (5)
Boone Jenner	$5,547,000 (4)
Jeff Petry	$5,500,000 (5)
Jeff Skinner	$5,452,000 (5)
Mika Zibanejad	$5,350,000 (2)
Nikita Nesterov	$3,743,000 (4)
David Schlemko (Out of Payroll)	$3,478,000 (4)
Ryan Spooner	$3,329,000 (4)
Robin Lehner	$3,267,000 (5)
Zach Smith	$3,250,000 (1)
Matt Tennyson	$3,181,000 (1)
Jonathan Bernier	$2,944,000 (4)
Brad Richardson	$2,794,000 (1)
Mark Barberio	$2,745,000 (5)
Matthew Benning	$2,734,000 (4)
Ryan Strome	$2,353,000 (4)
Julian Melchiori	$2,128,000 (3)
Shawn Matthias	$1,909,000 (4)
Nathan Gerbe	$1,261,000 (2)
David Booth	$934,000 (3)
Eric Tangradi	$615,000 (1)
Total Pro Players	23
Salary Commitment
Year 2020 : $80,328,000
Year 2021 : $68,337,000
Year 2022 : $64,079,000
Year 2023 : $61,017,000
Salary Average Commitment
Year 2020 : $79,783,700
Year 2021 : $69,943,700
Year 2022 : $63,332,700
Year 2023 : $60,270,700
Salary Cap with 1 Way Contract
Year 2020 : $80,328,000
Year 2021 : $70,488,000
Year 2022 : $63,877,000
Year 2023 : $60,815,000

Farm Players Salaries
Mattias Janmark	$290,600 (4)
Mike Condon	$244,900 (3)
Vladislav Namestnikov	$244,400 (4)
Michael Haley	$212,000 (3)
Mitchell Vande Sompel	$185,900 (3)
Nicholas Baptiste (Out of Payroll)	$166,200 (3)
Nic Dowd	$166,200 (4)
Casey Bailey	$148,600 (5)
Alex Iafallo	$148,400 (3)
Erik Condra	$133,100 (1)
Zachary Sanford	$121,600 (5)
Zachary Fucale	$114,300 (4)
Anton Lindholm	$104,830 (2)
Lucas Wallmark	$104,200 (4)
Jack Skille	$100,700 (1)
Robert Hagg	$97,300 (4)
Viktor Svedberg	$94,700 (2)
Chris Nell	$91,600 (3)
Philip Samuelsson	$79,400 (2)
Cole Cassels	$73,800 (3)
Spencer Martin	$60,000 (1)
Nicolas Kerdiles	$60,000 (2)
Philip Larsen	$60,000 (1)
Jordan Subban	$60,000 (4)
Marek Hrivik	$60,000 (1)
Nick Lappin	$60,000 (4)
Adam Payerl	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2020 : $3,342,730
Year 2021 : $3,191,330
Year 2022 : $2,852,400
Year 2023 : $1,729,600
Salary Average Commitment
Year 2020 : $3,590,955
Year 2021 : $3,117,155
Year 2022 : $2,778,225
Year 2023 : $1,655,425

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,270 - 87.83%
Level 2:	5000 - $53 - 4,853 - 97.05%
Level 3:	2000 - $38 - 1,811 - 90.57%
Level 4:	4000 - $30 - 3,458 - 86.45%
Luxury :	1000 - $200 - 975 - 97.46%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $19 - 5,822 - 97.03%
Farm Level 2:	3000 - $11 - 2,891 - 96.35%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,367 - 90.93%
Average Income per Game	$1,528,798
Year to Date Revenue	$62,680,718
Farm
Home Games Left	0
Average Attendance - %	8,712 - 96.80%
Average Income per Game	$170,891
Year to Date Revenue	$7,006,513
Expense
Pro Players Total Salaries	$70,151,500
Farm Players Total Salaries	$3,279,003
Coaches Total Salaries	$5,270,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$75,538,461
Farm Year To Date Expenses	$4,842,984
Pro Salary Cap To Date	$71,788,464
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$535,518
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$33,559
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,151,500
Estimate Under Maximum Salary Cap of $79,500,000	$4,348,500
Estimate Over Minimum Salary Cap of $58,800,000	$16,351,500
Current Bank Account	$2,356,786
Projected Bank Account	$2,356,786

Pro Players Salaries
Leon Draisaitl	$8,920,000 (6)
Phil Kessel	$6,800,000 (2)
Jake Guentzel	$5,307,000 (6)
Justin Schultz	$5,244,000 (6)
Mark Giordano	$4,750,000 (2)
Matt Murray	$4,707,000 (6)
Jason Spezza	$4,608,000 (3)
Chris Kreider	$4,584,000 (4)
Travis Hamonic	$4,238,000 (4)
Sami Vatanen	$3,814,000 (4)
Paul Byron	$3,284,000 (3)
Jason Pominville	$2,777,000 (2)
Pekka Rinne	$2,500,000 (2)
Brock Boeser	$1,859,000 (3)
Ivan Barbashev	$1,353,500 (3)
Stephen Johns	$1,077,000 (6)
Tom Kuhnhackl	$979,000 (4)
Derek Ryan	$950,000 (2)
Christian Thomas	$600,000 (4)
Alex Biega	$600,000 (1)
Corban Knight	$600,000 (3)
John Gilmour	$600,000 (4)
Total Pro Players	22
Salary Commitment
Year 2020 : $70,151,500
Year 2021 : $74,051,500
Year 2022 : $53,128,000
Year 2023 : $40,070,000
Salary Average Commitment
Year 2020 : $74,102,667
Year 2021 : $73,502,667
Year 2022 : $52,225,667
Year 2023 : $40,070,000
Salary Cap with 1 Way Contract
Year 2020 : $70,151,500
Year 2021 : $69,551,500
Year 2022 : $51,774,500
Year 2023 : $40,070,000

Farm Players Salaries
Pierre-Luc Dubois	$254,700 (3)
Brandon Pirri	$238,700 (2)
Rasmus Andersson	$226,967 (5)
Sonny Milano	$225,800 (5)
Juuse Saros	$216,800 (4)
Michael Mersch	$175,500 (4)
Luke Kunin	$167,700 (4)
Jonathan Kovacevic	$163,200 (6)
Michael Amadio	$118,400 (4)
Dillon Dube	$117,187 (3)
Jacob Moverare	$112,500 (3)
Ville Husso	$102,300 (3)
Taylor Raddysh	$101,200 (6)
Colin White	$95,822 (2)
Blake Speers	$94,527 (3)
Sean Durzi	$87,500 (2)
Patrick Harper	$87,500 (2)
Nick Leivermann	$87,500 (1)
Santeri Virtanen	$87,500 (2)
Mike Weber	$82,100 (3)
Max Jones	$71,400 (6)
Alex Grant	$64,200 (1)
Jared Cowen	$60,000 (1)
Henri Kiviaho	$60,000 (4)
Jordan Szwarz	$60,000 (2)
Nathan Noel	$60,000 (4)
Robbie Russo	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2020 : $3,279,003
Year 2021 : $2,953,692
Year 2022 : $2,296,670
Year 2023 : $1,533,356
Salary Average Commitment
Year 2020 : $3,279,003
Year 2021 : $3,007,303
Year 2022 : $2,350,281
Year 2023 : $1,586,967

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $88 - 5,661 - 94.36%
Level 2:	5000 - $55 - 4,676 - 93.52%
Level 3:	2000 - $29 - 1,905 - 95.23%
Level 4:	4000 - $22 - 3,743 - 93.57%
Luxury :	1000 - $185 - 929 - 92.91%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $14 - 5,876 - 97.94%
Farm Level 2:	3000 - $5 - 2,944 - 98.12%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,914 - 93.97%
Average Income per Game	$1,586,599
Year to Date Revenue	$65,050,548
Farm
Home Games Left	0
Average Attendance - %	8,820 - 98.00%
Average Income per Game	$116,384
Year to Date Revenue	$4,771,758
Expense
Pro Players Total Salaries	$70,379,500
Farm Players Total Salaries	$3,299,100
Coaches Total Salaries	$3,475,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,591,166
Pro Year To Date Expenses	$77,821,586
Farm Year To Date Expenses	$4,040,712
Pro Salary Cap To Date	$74,946,615
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$530,830
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$27,266
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,970,666
Estimate Under Maximum Salary Cap of $79,500,000	$4,529,334
Estimate Over Minimum Salary Cap of $58,800,000	$16,170,666
Current Bank Account	$15,659,029
Projected Bank Account	$15,659,029

Pro Players Salaries
Mitch Marner	$8,215,000 (3)
Nathan MacKinnon	$6,300,000 (4)
Jacob Trouba	$5,653,000 (4)
Sebastian Aho	$5,001,000 (2)
Mikko Rantanen	$4,923,000 (7)
Josh Manson	$4,898,000 (4)
Karl Alzner	$4,625,000 (2)
Marco Roy (Out of Payroll)	$4,198,000 (4)
Scott Darling	$4,150,000 (1)
Brady Skjei	$3,934,000 (3)
Anthony Beauvillier	$3,813,000 (2)
Brandon Carlo	$3,788,000 (2)
Brayden Point	$3,058,000 (2)
Miles Wood	$2,939,000 (4)
Corey Crawford	$1,945,500 (3)
Joel Armia	$1,600,000 (2)
Remi Elie	$1,473,000 (4)
Chris Wideman	$1,461,000 (2)
Adam Brooks	$803,000 (5)
Brendan Smith	$600,000 (1)
Dominik Kubalik	$600,000 (6)
Givani Smith	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $74,577,500
Year 2021 : $71,391,000
Year 2022 : $48,045,000
Year 2023 : $32,005,000
Salary Average Commitment
Year 2020 : $76,709,857
Year 2021 : $71,359,857
Year 2022 : $48,013,857
Year 2023 : $31,973,857
Salary Cap with 1 Way Contract
Year 2020 : $74,577,500
Year 2021 : $69,227,500
Year 2022 : $45,881,500
Year 2023 : $31,787,000

Farm Players Salaries
Adam Lowry	$278,700 (4)
Vince Dunn	$255,300 (3)
Andrew Desjardins	$248,300 (1)
Anders Nilsson	$242,500 (6)
Calle Jarnkrok	$200,000 (2)
Kole Sherwood	$183,600 (3)
Cristoval Nieves	$167,300 (2)
Warren Foegele	$131,600 (3)
Garret Sparks	$128,600 (2)
Ethan Prow	$124,800 (2)
Stephen Gionta	$123,300 (2)
Lukas Sedlak	$118,200 (3)
Pontus Aberg	$108,700 (2)
Ian Scott	$87,500 (2)
Ty Dellandrea	$87,500 (3)
Dylan Samberg	$87,500 (3)
Max Gildon	$87,500 (7)
Sebastian Aho (D)	$87,500 (2)
Thomas Novak	$87,500 (1)
MacKenzie Weegar	$81,800 (1)
Dominik Simon	$81,400 (6)
Jacob Graves	$60,000 (2)
Jean-Sebastien Dea	$60,000 (2)
Danick Martel	$60,000 (5)
Jake Chelios	$60,000 (4)
Rocco Grimaldi	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2020 : $3,299,100
Year 2021 : $2,727,500
Year 2022 : $1,607,300
Year 2023 : $743,600
Salary Average Commitment
Year 2020 : $3,229,957
Year 2021 : $2,752,357
Year 2022 : $1,618,407
Year 2023 : $754,707

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $90 - 5,328 - 88.79%
Level 2:	5000 - $54 - 4,772 - 95.43%
Level 3:	2000 - $35 - 1,523 - 76.17%
Level 4:	4000 - $23 - 3,057 - 76.42%
Luxury :	1000 - $200 - 742 - 74.18%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,639 - 93.98%
Farm Level 2:	3000 - $15 - 1,937 - 64.58%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,421 - 85.67%
Average Income per Game	$1,529,915
Year to Date Revenue	$62,726,507
Farm
Home Games Left	0
Average Attendance - %	7,576 - 84.18%
Average Income per Game	$204,038
Year to Date Revenue	$8,365,548
Expense
Pro Players Total Salaries	$69,627,111
Farm Players Total Salaries	$3,664,060
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,825,000
Pro Year To Date Expenses	$69,721,973
Farm Year To Date Expenses	$4,372,767
Pro Salary Cap To Date	$69,121,954
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$508,892
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$29,819
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,452,111
Estimate Under Maximum Salary Cap of $79,500,000	$2,047,889
Estimate Over Minimum Salary Cap of $58,800,000	$18,652,111
Current Bank Account	($1,137,445)
Projected Bank Account	($1,137,445)

Pro Players Salaries
Milan Lucic	$6,000,000 (3)
Justin Abdelkader	$4,250,000 (3)
Josh Anderson	$4,233,000 (4)
Adam Larsson	$4,166,667 (5)
Trevor van Riemsdyk	$3,955,000 (4)
Connor Brown	$3,954,000 (4)
Ryan Murray	$3,782,000 (4)
Luca Sbisa	$3,755,000 (3)
Anders Lee	$3,613,000 (3)
Yanni Gourde	$3,514,000 (4)
Marcus Foligno	$3,045,000 (2)
Marco Scandella	$2,896,000 (3)
Artturi Lehkonen	$2,872,000 (2)
Alexander Burmistrov	$2,757,000 (4)
Nick Foligno	$2,750,000 (5)
Zach Bogosian	$2,687,000 (3)
Michal Neuvirth	$2,337,000 (3)
Logan Shaw	$1,853,000 (4)
Ilya Sorokin	$1,793,000 (4)
Nick Schmaltz	$1,718,444 (2)
Frederik Claesson	$1,510,000 (4)
Michael McCarron	$1,500,000 (5)
Tyler Bertuzzi	$686,000 (2)
Total Pro Players	23
Salary Commitment
Year 2020 : $69,627,111
Year 2021 : $75,698,051
Year 2022 : $67,376,607
Year 2023 : $39,338,607
Salary Average Commitment
Year 2020 : $74,766,978
Year 2021 : $74,766,978
Year 2022 : $66,445,534
Year 2023 : $38,407,534
Salary Cap with 1 Way Contract
Year 2020 : $69,627,111
Year 2021 : $69,627,111
Year 2022 : $61,305,667
Year 2023 : $35,767,667

Farm Players Salaries
Nick Jensen	$292,000 (2)
Tobias Rieder	$289,200 (4)
Joseph Cramarossa	$230,900 (3)
Justin Bailey	$227,100 (4)
Reto Berra	$200,000 (1)
Antoine Roussel	$182,700 (4)
Tyler Ennis	$182,300 (2)
Nate Prosser	$181,700 (3)
Max Zimmer	$153,000 (3)
Antoine Bibeau	$150,000 (5)
Beck Malenstyn	$128,600 (3)
Colby Sissons	$125,400 (3)
Matt Bartkowski	$120,000 (1)
Riley Sheahan	$120,000 (1)
Austin Poganski	$113,900 (4)
Otto Koivula	$107,100 (3)
Erik Cernak	$102,300 (4)
Andrei Altybarmakyan	$87,500 (2)
Pavel Karnaukhov	$87,500 (2)
Michael DiPietro	$87,500 (2)
Zachary Lauzon	$87,500 (2)
Marcus Davidsson	$87,500 (5)
Fredrik Karlstrom	$87,500 (5)
Grant Mismash	$87,500 (1)
Carl Dahlstrom	$85,360 (2)
Emile Poirier	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 2020 : $3,664,060
Year 2021 : $3,196,545
Year 2022 : $2,226,885
Year 2023 : $1,306,666
Salary Average Commitment
Year 2020 : $3,661,740
Year 2021 : $3,134,240
Year 2022 : $2,164,580
Year 2023 : $1,242,200

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,831 - 80.52%
Level 2:	5000 - $60 - 4,058 - 81.15%
Level 3:	2000 - $35 - 1,601 - 80.04%
Level 4:	4000 - $25 - 3,114 - 77.86%
Luxury :	1000 - $200 - 793 - 79.32%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,603 - 93.38%
Farm Level 2:	3000 - $12 - 2,797 - 93.24%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,397 - 79.98%
Average Income per Game	$1,518,443
Year to Date Revenue	$62,256,149
Farm
Home Games Left	0
Average Attendance - %	8,400 - 93.33%
Average Income per Game	$208,366
Year to Date Revenue	$8,543,019
Expense
Pro Players Total Salaries	$79,179,000
Farm Players Total Salaries	$3,161,017
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,726,931
Farm Year To Date Expenses	$3,944,476
Pro Salary Cap To Date	$77,726,974
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$581,007
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$28,049
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,179,000
Estimate Under Maximum Salary Cap of $79,500,000	$321,000
Estimate Over Minimum Salary Cap of $58,800,000	$20,379,000
Current Bank Account	$32,810,485
Projected Bank Account	$32,810,485

Pro Players Salaries
David Krejci	$7,250,000 (5)
Tuukka Rask	$6,767,000 (4)
Jordan Staal	$6,000,000 (3)
Johnny Boychuk	$6,000,000 (2)
TJ Oshie	$5,750,000 (3)
Charlie Coyle	$5,593,000 (4)
Alex Pietrangelo	$5,568,000 (4)
Ryan Callahan	$4,612,000 (3)
Michael Grabner	$3,965,000 (4)
Charlie McAvoy	$3,948,000 (2)
Brett Connolly	$3,361,000 (4)
Valtteri Filppula	$3,139,000 (4)
Julius Honka	$2,888,000 (2)
Matt Read	$2,095,000 (2)
Colton Sissons	$2,088,000 (4)
Anders Lindback	$1,866,000 (3)
Eric Fehr	$1,816,000 (1)
Craig Smith	$1,613,000 (4)
Darren Helm	$1,592,000 (2)
Jamie McBain	$1,210,000 (1)
Matt Irwin	$1,119,000 (2)
Tom Gilbert	$939,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $79,179,000
Year 2021 : $73,217,000
Year 2022 : $55,575,000
Year 2023 : $37,347,000
Salary Average Commitment
Year 2020 : $78,270,200
Year 2021 : $74,305,200
Year 2022 : $56,663,200
Year 2023 : $38,435,200
Salary Cap with 1 Way Contract
Year 2020 : $79,179,000
Year 2021 : $75,214,000
Year 2022 : $57,572,000
Year 2023 : $39,344,000

Farm Players Salaries
Jakub Zboril	$272,700 (3)
Sean Kuraly	$256,200 (4)
Peter Cehlarik	$235,500 (1)
Riley Nash	$194,500 (4)
Anders Bjork	$162,200 (4)
Oscar Dansk	$160,800 (4)
Jeremy Lauzon	$135,800 (3)
Andrew Nielsen	$131,267 (3)
Ryan Gropp	$130,967 (1)
Curtis McKenzie	$118,600 (2)
Sam Brittain	$98,900 (1)
Emil Johansson	$96,400 (3)
Danton Heinen	$96,250 (2)
Ryan Carpenter	$94,400 (1)
Matt Grzelcyk	$89,300 (2)
Jeremy Swayman	$87,500 (2)
Jack Studnicka	$87,500 (3)
Trent Frederic	$87,500 (2)
Jake DeBrusk	$86,333 (5)
Chase De Leo	$80,300 (1)
Rob OGara	$79,200 (2)
Justin Hickman	$71,400 (2)
Par Lindholm	$64,800 (2)
Noel Acciari	$62,700 (2)
Brad Hunt	$60,000 (3)
Colby Cave	$60,000 (2)
Evan McEneny	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2020 : $3,161,017
Year 2021 : $2,529,917
Year 2022 : $1,712,667
Year 2023 : $929,000
Salary Average Commitment
Year 2020 : $3,216,191
Year 2021 : $2,516,124
Year 2022 : $1,698,874
Year 2023 : $915,207

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 5,786 - 96.43%
Level 2:	5000 - $50 - 4,817 - 96.33%
Level 3:	2000 - $30 - 1,935 - 96.74%
Level 4:	4000 - $20 - 3,895 - 97.36%
Luxury :	1000 - $175 - 958 - 95.75%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $28 - 4,408 - 73.47%
Farm Level 2:	3000 - $15 - 1,983 - 66.10%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,389 - 96.61%
Average Income per Game	$1,543,819
Year to Date Revenue	$63,296,574
Farm
Home Games Left	0
Average Attendance - %	6,391 - 71.01%
Average Income per Game	$183,802
Year to Date Revenue	$7,535,892
Expense
Pro Players Total Salaries	$76,672,172
Farm Players Total Salaries	$3,495,447
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,750,000
Pro Year To Date Expenses	$78,654,337
Farm Year To Date Expenses	$4,100,858
Pro Salary Cap To Date	$77,154,337
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$566,465
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$28,639
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,422,172
Estimate Under Maximum Salary Cap of $79,500,000	$1,077,828
Estimate Over Minimum Salary Cap of $58,800,000	$19,622,172
Current Bank Account	($8,474,758)
Projected Bank Account	($8,474,758)

Pro Players Salaries
Victor Hedman	$8,284,000 (6)
Artemi Panarin	$8,082,000 (4)
Kris Letang	$7,250,000 (2)
Aleksander Barkov	$7,021,000 (3)
Carey Price	$6,607,000 (6)
Alexander Radulov	$6,250,000 (2)
Tomas Tatar	$5,300,000 (5)
Max Domi	$4,737,000 (4)
Brett Pesce	$4,025,000 (3)
Alex Tuch	$3,674,000 (3)
Cale Makar	$3,253,000 (3)
Michael Matheson	$1,989,000 (3)
Joshua Ho-Sang	$1,667,172 (2)
Carl Hagelin	$1,542,000 (4)
Brayden McNabb	$1,486,000 (4)
Alex Chiasson	$1,328,000 (2)
Radim Simek	$1,031,000 (4)
Ryan Poehling (Out of Payroll)	$875,000 (1)
Nico Hischier	$875,000 (1)
Nate Thompson	$872,000 (4)
Michael Chaput	$799,000 (2)
Linus Ullmark	$600,000 (4)
Total Pro Players	22
Salary Commitment
Year 2020 : $77,547,172
Year 2021 : $74,339,172
Year 2022 : $57,045,000
Year 2023 : $37,083,000
Salary Average Commitment
Year 2020 : $76,380,772
Year 2021 : $74,630,772
Year 2022 : $57,336,600
Year 2023 : $37,374,600
Salary Cap with 1 Way Contract
Year 2020 : $77,547,172
Year 2021 : $75,797,172
Year 2022 : $58,503,000
Year 2023 : $38,541,000

Farm Players Salaries
Logan Stanley	$286,300 (3)
Samuel Montembeault	$254,900 (2)
Adrian Kempe	$253,400 (3)
Urho Vaakanainen	$225,900 (3)
Samuel Girard	$211,800 (3)
Nicolas Deslauriers	$206,400 (4)
Sami Niku	$201,400 (3)
Mathieu Joseph	$164,500 (3)
Pierre-Edouard Bellemare	$155,800 (3)
Josh Mahura	$128,600 (3)
Jujhar Khaira	$121,147 (2)
Luke Opilka	$113,200 (1)
Julien Gauthier	$95,800 (2)
Mike Reilly	$93,000 (2)
MacKenzie Entwistle	$87,500 (2)
Joe Veleno	$87,500 (3)
Cooper Marody	$87,500 (3)
Pierre-Olivier Joseph	$87,500 (2)
Cale Fleury	$87,500 (1)
Nick Suzuki	$87,500 (2)
Maxime Comtois	$87,500 (1)
Joni Ikonen	$87,500 (1)
Klim Kostin	$87,500 (2)
Devon Toews	$75,800 (2)
Frederick Gaudreau	$60,000 (2)
Curtis McElhinney	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 2020 : $3,495,447
Year 2021 : $3,119,747
Year 2022 : $2,009,100
Year 2023 : $206,400
Salary Average Commitment
Year 2020 : $3,495,447
Year 2021 : $3,119,747
Year 2022 : $2,009,100
Year 2023 : $206,400

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $90 - 5,838 - 97.30%
Level 2:	5000 - $55 - 4,794 - 95.88%
Level 3:	2000 - $35 - 1,556 - 77.78%
Level 4:	4000 - $20 - 3,899 - 97.46%
Luxury :	1000 - $170 - 975 - 97.50%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,643 - 94.05%
Farm Level 2:	3000 - $12 - 2,804 - 93.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,061 - 94.78%
Average Income per Game	$1,620,016
Year to Date Revenue	$66,420,666
Farm
Home Games Left	0
Average Attendance - %	8,447 - 93.85%
Average Income per Game	$209,671
Year to Date Revenue	$8,596,500
Expense
Pro Players Total Salaries	$73,462,333
Farm Players Total Salaries	$3,020,280
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,207,000
Pro Year To Date Expenses	$71,650,338
Farm Year To Date Expenses	$3,750,125
Pro Salary Cap To Date	$71,050,316
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$536,684
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,317
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,669,333
Estimate Under Maximum Salary Cap of $79,500,000	$830,667
Estimate Over Minimum Salary Cap of $58,800,000	$19,869,333
Current Bank Account	$23,320,140
Projected Bank Account	$23,320,140

Pro Players Salaries
Jonathan Toews	$9,000,000 (3)
Erik Karlsson	$8,155,000 (4)
David Backes	$6,000,000 (1)
Thatcher Demko	$5,883,000 (5)
Bo Horvat	$5,500,000 (3)
Nino Niederreiter	$5,250,000 (2)
Niklas Hjalmarsson	$4,325,000 (3)
John Klingberg	$4,250,000 (2)
Viktor Arvidsson	$4,250,000 (3)
Tyler Motte	$3,668,000 (2)
Alexander Edler	$3,520,000 (5)
Michael Del Zotto	$2,893,000 (3)
Jacob Markstrom	$2,444,000 (4)
Ben Hutton	$1,833,000 (5)
Tomas Plekanec	$1,189,500 (2)
Brandon Tanev	$930,000 (4)
Clayton Keller	$885,833 (7)
Elias Pettersson	$875,000 (5)
Daniel Carr	$811,000 (4)
Joseph Gambardella	$600,000 (1)
Jaycob Megna	$600,000 (1)
Brad Malone	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $73,462,333
Year 2021 : $70,841,000
Year 2022 : $55,294,000
Year 2023 : $27,826,000
Salary Average Commitment
Year 2020 : $77,051,833
Year 2021 : $69,251,833
Year 2022 : $53,704,833
Year 2023 : $26,236,833
Salary Cap with 1 Way Contract
Year 2020 : $73,462,333
Year 2021 : $65,662,333
Year 2022 : $51,304,833
Year 2023 : $25,336,833

Farm Players Salaries
Paul Postma	$285,700 (2)
Emil Pettersson	$261,900 (5)
JD Greenway	$255,000 (2)
Zachary Aston-Reese	$187,500 (2)
Iiro Pakarinen	$183,400 (2)
Brendan Leipsic	$148,100 (2)
Jonathan Dahlen	$146,200 (6)
Mikko Koskinen	$132,400 (3)
Adam Gaudette	$109,500 (4)
Trevor Carrick	$107,000 (2)
Cal Petersen	$101,380 (2)
Tyler Benson	$100,000 (4)
Tyler Steenbergen	$87,500 (3)
Matt Lorito	$83,400 (2)
Matthew OConnor	$81,400 (1)
Garnet Hathaway	$78,500 (2)
Landon Bow	$68,800 (3)
Chris Terry	$62,600 (3)
Cole Schneider	$60,000 (1)
Bogdan Yakimov	$60,000 (2)
Alexander Delnov	$60,000 (1)
Lucas Lessio	$60,000 (2)
Petr Straka	$60,000 (3)
Anatoly Golyshev	$60,000 (3)
Zach Trotman	$60,000 (3)
Conor Timmins	$60,000 (7)
Cam Dineen	$60,000 (4)
Total Farm Players	27
Salary Commitment
Year 2020 : $3,020,280
Year 2021 : $2,928,780
Year 2022 : $1,378,800
Year 2023 : $812,600
Salary Average Commitment
Year 2020 : $3,107,833
Year 2021 : $2,906,433
Year 2022 : $1,356,453
Year 2023 : $801,886

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $94 - 5,778 - 96.29%
Level 2:	5000 - $56 - 4,677 - 93.55%
Level 3:	2000 - $33 - 1,904 - 95.21%
Level 4:	4000 - $23 - 3,413 - 85.32%
Luxury :	1000 - $188 - 922 - 92.20%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $24 - 5,417 - 90.29%
Farm Level 2:	3000 - $12 - 2,727 - 90.90%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,694 - 92.74%
Average Income per Game	$1,680,869
Year to Date Revenue	$68,915,647
Farm
Home Games Left	0
Average Attendance - %	8,145 - 90.50%
Average Income per Game	$201,129
Year to Date Revenue	$8,246,276
Expense
Pro Players Total Salaries	$77,816,048
Farm Players Total Salaries	$3,494,335
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$80,415,730
Farm Year To Date Expenses	$5,453,893
Pro Salary Cap To Date	$76,415,733
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$592,870
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$38,422
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,316,048
Estimate Under Maximum Salary Cap of $79,500,000	$183,952
Estimate Over Minimum Salary Cap of $58,800,000	$20,516,048
Current Bank Account	$45,174,946
Projected Bank Account	$45,174,946

Pro Players Salaries
Claude Giroux	$8,275,000 (3)
Evgeny Kuznetsov	$7,800,000 (3)
Vladimir Tarasenko	$7,500,000 (4)
Nicklas Backstrom	$6,753,000 (4)
Marcus Johansson	$6,025,000 (3)
Travis Zajac	$5,750,000 (1)
Frederik Andersen	$4,735,000 (6)
Oscar Klefbom	$4,167,000 (3)
Olli Maatta	$4,083,333 (2)
Alec Martinez	$4,000,000 (1)
Justin Faulk	$3,708,000 (6)
Scott Mayfield	$2,204,000 (3)
Ben Smith	$1,876,000 (4)
Ben Lovejoy	$1,848,000 (2)
Gabriel Landeskog	$1,785,715 (5)
Daniel ORegan	$1,593,000 (2)
Drew Stafford	$1,361,000 (2)
Shane Prince	$1,153,000 (4)
Ryan Murphy	$1,124,000 (2)
Ryan McLeod	$875,000 (2)
Greg McKegg	$600,000 (4)
Magnus Hellberg	$600,000 (4)
Total Pro Players	22
Salary Commitment
Year 2020 : $77,816,048
Year 2021 : $71,381,333
Year 2022 : $60,497,000
Year 2023 : $32,026,000
Salary Average Commitment
Year 2020 : $80,468,276
Year 2021 : $70,718,276
Year 2022 : $59,833,943
Year 2023 : $31,362,943
Salary Cap with 1 Way Contract
Year 2020 : $77,816,048
Year 2021 : $68,066,048
Year 2022 : $57,181,715
Year 2023 : $28,710,715

Farm Players Salaries
Sam Steel	$261,700 (3)
Ryan Collins	$244,631 (1)
Griffin Reinhart	$238,600 (2)
Troy Terry	$219,000 (2)
Yegor Korshkov	$217,443 (3)
Andreas Englund	$202,200 (3)
Laurent Brossoit	$194,100 (2)
Mitchell Stephens	$185,300 (1)
Nathan Bastian	$167,067 (1)
Stepan Falkovsky	$145,400 (3)
Jason Dickinson	$136,510 (2)
Angus Redmond	$128,600 (3)
Scott Wilson	$125,400 (2)
Ben Harpur	$124,190 (2)
Brandon Hickey	$95,425 (1)
Noah Gregor	$91,900 (6)
Adam Helewka	$90,970 (2)
Glenn Gawdin	$87,500 (2)
Casey Fitzgerald	$87,500 (2)
Erik Foley	$87,500 (2)
Morgan Frost	$87,500 (5)
Filip Ahl	$87,500 (2)
Kerby Rychel	$68,400 (2)
Brian Strait	$60,000 (2)
Christopher Gibson	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 2020 : $3,494,336
Year 2021 : $2,866,912
Year 2022 : $1,259,742
Year 2023 : $304,400
Salary Average Commitment
Year 2020 : $3,594,336
Year 2021 : $2,841,912
Year 2022 : $1,234,742
Year 2023 : $279,400

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $100 - 4,355 - 72.58%
Level 2:	5000 - $60 - 3,669 - 73.38%
Level 3:	2000 - $35 - 1,477 - 73.86%
Level 4:	4000 - $25 - 2,824 - 70.61%
Luxury :	1000 - $200 - 738 - 73.77%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 3,967 - 66.12%
Farm Level 2:	3000 - $15 - 1,925 - 64.18%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,063 - 72.57%
Average Income per Game	$1,378,957
Year to Date Revenue	$56,537,241
Farm
Home Games Left	0
Average Attendance - %	5,892 - 65.47%
Average Income per Game	$177,470
Year to Date Revenue	$7,276,284
Expense
Pro Players Total Salaries	$70,338,000
Farm Players Total Salaries	$2,566,102
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,524,000
Pro Year To Date Expenses	$72,618,896
Farm Year To Date Expenses	$3,672,494
Pro Salary Cap To Date	$69,618,906
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$531,435
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,938
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,862,000
Estimate Under Maximum Salary Cap of $79,500,000	$5,638,000
Estimate Over Minimum Salary Cap of $58,800,000	$15,062,000
Current Bank Account	($5,932,074)
Projected Bank Account	($5,932,074)

Pro Players Salaries
Cam Fowler	$6,047,000 (3)
Evander Kane	$5,671,000 (4)
Andrew Cogliano	$5,515,000 (2)
Alex Killorn	$4,450,000 (3)
Derick Brassard	$4,219,000 (3)
Bobby Ryan	$4,121,000 (1)
Gustav Nyquist	$4,092,000 (5)
Ryan Dzingel	$3,762,000 (5)
Mattias Ekholm	$3,750,000 (2)
Martin Marincin	$3,682,000 (4)
Brett Ritchie	$3,380,000 (5)
Cam Talbot	$3,080,000 (7)
Mikhail Grigorenko	$2,703,000 (4)
Jonathan Ericsson	$2,600,000 (3)
Denis Malgin	$2,517,000 (6)
Kristers Gudlevskis	$2,329,000 (7)
Jason Garrison	$1,816,000 (2)
Nikita Tryamkin	$1,584,000 (4)
Markus Hannikainen	$1,289,000 (5)
Kurtis Gabriel	$1,278,000 (2)
Zbynek Michalek	$964,000 (6)
Erik Brannstrom	$875,000 (1)
Anton Blidh	$614,000 (2)
Total Pro Players	23
Salary Commitment
Year 2020 : $70,338,000
Year 2021 : $64,862,000
Year 2022 : $51,889,000
Year 2023 : $34,573,000
Salary Average Commitment
Year 2020 : $69,926,571
Year 2021 : $64,930,571
Year 2022 : $51,957,571
Year 2023 : $34,641,571
Salary Cap with 1 Way Contract
Year 2020 : $70,338,000
Year 2021 : $65,342,000
Year 2022 : $52,369,000
Year 2023 : $35,053,000

Farm Players Salaries
Teddy Purcell	$242,300 (1)
Ondrej Kase (Out of Payroll)	$230,000 (4)
Joakim Ryan	$185,400 (2)
Anton Khudobin	$173,600 (1)
Niko Mikkola	$173,149 (3)
Jacob Larsson	$169,700 (4)
Nick Merkley	$144,063 (3)
Joseph LaBate	$110,800 (4)
Brandon Halverson	$99,220 (2)
Julius Bergman	$90,970 (2)
Kasper Kotkansalo	$87,500 (2)
Luke Henman	$87,500 (2)
Lauri Pajuniemi	$87,500 (2)
Ryan Lindgren	$87,500 (2)
David Cotton	$87,500 (3)
Jordan Hollett	$87,500 (7)
Colin Greening (Out of Payroll)	$83,100 (1)
Cody Bass	$81,600 (4)
Gregory Hofmann	$75,800 (4)
Mike Blunden	$67,900 (3)
Brady Austin	$66,600 (3)
Harri Sateri	$60,000 (1)
Michael Liambas	$60,000 (4)
Ben Thomson	$60,000 (4)
Luke Gazdic	$60,000 (4)
Jordin Tootoo	$60,000 (5)
Tye McGinn	$60,000 (4)
Total Farm Players	27
Salary Commitment
Year 2020 : $2,879,202
Year 2021 : $2,320,202
Year 2022 : $1,594,612
Year 2023 : $1,055,400
Salary Average Commitment
Year 2020 : $2,879,202
Year 2021 : $2,320,202
Year 2022 : $1,594,612
Year 2023 : $1,055,400

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $110 - 4,385 - 73.09%
Level 2:	5000 - $65 - 3,636 - 72.72%
Level 3:	2000 - $40 - 1,440 - 72.02%
Level 4:	4000 - $30 - 2,696 - 67.39%
Luxury :	1000 - $210 - 746 - 74.64%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,595 - 93.25%
Farm Level 2:	3000 - $12 - 2,783 - 92.77%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	12,904 - 71.69%
Average Income per Game	$1,438,216
Year to Date Revenue	$58,966,841
Farm
Home Games Left	0
Average Attendance - %	8,378 - 93.09%
Average Income per Game	$207,922
Year to Date Revenue	$8,524,814
Expense
Pro Players Total Salaries	$77,135,000
Farm Players Total Salaries	$2,879,770
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,721,500
Pro Year To Date Expenses	$75,751,602
Farm Year To Date Expenses	$3,414,786
Pro Salary Cap To Date	$75,151,593
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$563,297
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,334
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,856,500
Estimate Under Maximum Salary Cap of $79,500,000	$643,500
Estimate Over Minimum Salary Cap of $58,800,000	$20,056,500
Current Bank Account	($9,531,419)
Projected Bank Account	($9,531,419)

Pro Players Salaries
Corey Perry	$8,625,000 (1)
Braden Holtby	$6,164,000 (4)
Taylor Hall	$6,000,000 (7)
Brandon Dubinsky	$5,850,000 (1)
Zach Werenski	$5,693,000 (4)
Radek Faksa	$3,970,000 (4)
Elias Lindholm	$3,865,000 (4)
Mikhail Sergachev	$3,538,000 (3)
Colin Miller	$3,490,000 (4)
Michael Stone	$3,449,000 (4)
Cedric Paquette	$3,306,000 (4)
Maxim Letunov	$3,017,000 (1)
Jesse Puljujarvi	$2,833,000 (3)
Tim Schaller	$2,795,000 (4)
Nail Yakupov	$2,793,000 (3)
Derrick Pouliot	$2,770,000 (4)
Melker Karlsson	$2,762,000 (3)
Frank Corrado	$2,705,000 (4)
Karl Stollery	$1,435,000 (1)
Josh Norris	$875,000 (4)
Eddie Lack	$600,000 (1)
Nick Shore	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $77,135,000
Year 2021 : $58,942,000
Year 2022 : $58,942,000
Year 2023 : $47,016,000
Salary Average Commitment
Year 2020 : $78,474,393
Year 2021 : $58,347,393
Year 2022 : $58,347,393
Year 2023 : $46,421,393
Salary Cap with 1 Way Contract
Year 2020 : $77,135,000
Year 2021 : $57,008,000
Year 2022 : $57,008,000
Year 2023 : $45,082,000

Farm Players Salaries
Mark McNeill	$255,100 (4)
Mirco Mueller	$193,900 (3)
Vitek Vanecek	$187,200 (2)
Keith Kinkaid	$167,000 (4)
Louis Belpedio	$156,400 (6)
Nikita Popugaev	$142,800 (6)
Travis Konecny	$125,620 (2)
Daniel Altshuller	$100,200 (1)
Josh Brook	$96,250 (3)
Serron Noel	$87,500 (3)
Gilles Senn	$87,500 (2)
Riley Sutter	$87,500 (3)
Nick Perbix	$87,500 (2)
Linus Nassen	$87,500 (2)
Brady Tkachuk	$87,500 (3)
Connor Dewar	$87,500 (3)
Mario Ferraro	$87,500 (7)
Jack Rathbone	$87,500 (7)
Hunter Drew	$87,500 (3)
Stelio Mattheos	$87,500 (7)
Jacob Golden	$87,500 (1)
Rinat Valiev	$76,700 (5)
Patrick Brown	$75,800 (1)
Brian Gibbons	$72,800 (3)
Felix Girard	$60,000 (3)
Mike Sislo	$60,000 (1)
John Mitchell	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2020 : $2,879,770
Year 2021 : $2,463,439
Year 2022 : $1,888,119
Year 2023 : $1,027,669
Salary Average Commitment
Year 2020 : $2,879,770
Year 2021 : $2,496,270
Year 2022 : $1,920,950
Year 2023 : $1,060,500

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $90 - 5,763 - 96.05%
Level 2:	5000 - $60 - 4,800 - 96.00%
Level 3:	2000 - $40 - 1,940 - 97.00%
Level 4:	4000 - $30 - 3,842 - 96.05%
Luxury :	1000 - $200 - 961 - 96.10%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 5,696 - 94.93%
Farm Level 2:	3000 - $10 - 2,834 - 94.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,305 - 96.14%
Average Income per Game	$1,510,605
Year to Date Revenue	$61,934,800
Farm
Home Games Left	0
Average Attendance - %	8,529 - 94.77%
Average Income per Game	$170,706
Year to Date Revenue	$6,998,928
Expense
Pro Players Total Salaries	$76,759,667
Farm Players Total Salaries	$3,355,023
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,332,178
Farm Year To Date Expenses	$3,784,244
Pro Salary Cap To Date	$75,432,142
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$562,751
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$27,658
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,759,667
Estimate Under Maximum Salary Cap of $79,500,000	$2,740,333
Estimate Over Minimum Salary Cap of $58,800,000	$17,959,667
Current Bank Account	($8,892,803)
Projected Bank Account	($8,892,803)

Pro Players Salaries
Aaron Ekblad	$7,500,000 (3)
Marc Staal	$5,700,000 (5)
John Carlson	$5,622,000 (3)
Erik Haula	$5,086,000 (4)
Ben Bishop	$4,916,667 (3)
Jonathan Marchessault	$4,710,000 (4)
Artem Anisimov	$4,550,000 (6)
Jason Demers	$4,500,000 (5)
Nikita Zaitsev	$4,500,000 (3)
Mikael Backlund	$3,385,000 (3)
Johnny Gaudreau	$3,375,000 (3)
Sven Andrighetto	$3,370,000 (3)
Patrick Sharp	$2,931,000 (1)
Pavel Buchnevich	$2,847,000 (3)
James van Riemsdyk	$2,197,000 (4)
Nick Bonino	$2,033,000 (4)
Michael Frolik	$1,973,000 (4)
David Rittich	$1,871,000 (7)
Korbinian Holzer	$1,855,000 (3)
Brandon Manning	$1,803,000 (2)
Eric Gryba	$1,160,000 (3)
Wade Allison	$875,000 (7)
Total Pro Players	22
Salary Commitment
Year 2020 : $76,759,667
Year 2021 : $73,707,667
Year 2022 : $72,904,667
Year 2023 : $31,999,000
Salary Average Commitment
Year 2020 : $80,316,334
Year 2021 : $77,385,334
Year 2022 : $75,582,334
Year 2023 : $33,676,667
Salary Cap with 1 Way Contract
Year 2020 : $76,759,667
Year 2021 : $73,828,667
Year 2022 : $72,025,667
Year 2023 : $33,495,000

Farm Players Salaries
Jamie Oleksiak	$294,800 (4)
Carter Rowney	$243,900 (4)
MacKenzie Blackwood	$238,370 (3)
Adam Erne	$194,600 (4)
Jordan Schroeder	$193,600 (5)
Jordan Nolan	$178,900 (3)
Connor Hurley	$163,400 (6)
Michael Zalewski	$161,900 (3)
Kevin Stenlund	$151,543 (3)
Ryan Garbutt	$140,000 (1)
Shane Starrett	$98,450 (2)
Philippe Desrosiers	$97,400 (6)
Chandler Stephenson	$89,300 (1)
Morgan Geekie	$87,500 (2)
Benoit-Olivier Groulx	$87,500 (3)
Brad Morrison	$87,500 (2)
Gabriel Fortier	$87,500 (3)
Filip Hallander	$87,500 (3)
Chad Krys	$87,500 (2)
Curtis Lazar	$85,360 (2)
Samuel Blais	$78,500 (6)
Bokondji Imama	$60,000 (1)
Gustav Bouramman	$60,000 (1)
Jack Roslovic	$60,000 (1)
Blake Pietila	$60,000 (4)
Matthew Cairns	$60,000 (1)
Zachary Leslie	$60,000 (3)
Scott Harrington	$60,000 (5)
Total Farm Players	28
Salary Commitment
Year 2020 : $3,355,023
Year 2021 : $2,885,723
Year 2022 : $2,439,413
Year 2023 : $1,386,200
Salary Average Commitment
Year 2020 : $3,355,023
Year 2021 : $2,885,723
Year 2022 : $2,439,413
Year 2023 : $1,386,200

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $90 - 5,686 - 94.76%
Level 2:	5000 - $50 - 4,700 - 94.00%
Level 3:	2000 - $30 - 1,828 - 91.40%
Level 4:	4000 - $20 - 3,665 - 91.61%
Luxury :	1000 - $170 - 967 - 96.68%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,659 - 94.31%
Farm Level 2:	3000 - $12 - 2,805 - 93.52%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,845 - 93.58%
Average Income per Game	$1,544,193
Year to Date Revenue	$63,311,910
Farm
Home Games Left	0
Average Attendance - %	8,464 - 94.05%
Average Income per Game	$210,158
Year to Date Revenue	$8,616,480
Expense
Pro Players Total Salaries	$78,038,000
Farm Players Total Salaries	$3,213,190
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$573,400
Pro Year To Date Expenses	$77,833,464
Farm Year To Date Expenses	$3,882,186
Pro Salary Cap To Date	$77,233,466
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$569,841
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$26,666
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,611,400
Estimate Under Maximum Salary Cap of $79,500,000	$888,600
Estimate Over Minimum Salary Cap of $58,800,000	$19,811,400
Current Bank Account	($4,672,408)
Projected Bank Account	($4,672,408)

Pro Players Salaries
Sidney Crosby	$10,119,000 (4)
Sean Monahan	$5,778,000 (4)
Frank Vatrano	$5,621,000 (2)
Nick Leddy	$5,500,000 (2)
Mark Stone	$5,348,000 (3)
Reilly Smith	$5,000,000 (3)
James Neal	$4,862,000 (4)
Jonathan Quick	$4,300,000 (3)
David Savard	$4,250,000 (5)
Ian Cole	$3,628,000 (4)
Jack Johnson	$3,578,000 (4)
Brock Nelson	$2,931,000 (4)
Jordan Weal	$2,762,000 (5)
Sven Baertschi	$2,666,000 (4)
Alex Petrovic	$2,142,000 (2)
Kevin Gravel	$1,826,000 (4)
David Perron	$1,806,000 (4)
Tomas Hyka	$1,652,000 (4)
Samuel Morin	$1,406,000 (4)
Ryan Sproul	$1,402,000 (3)
Dwight King	$861,000 (2)
Kari Lehtonen	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $78,038,000
Year 2021 : $80,339,000
Year 2022 : $66,215,000
Year 2023 : $48,665,000
Salary Average Commitment
Year 2020 : $80,808,800
Year 2021 : $80,208,800
Year 2022 : $66,084,800
Year 2023 : $48,534,800
Salary Cap with 1 Way Contract
Year 2020 : $78,038,000
Year 2021 : $77,438,000
Year 2022 : $63,314,000
Year 2023 : $47,264,000

Farm Players Salaries
Dante Fabbro	$286,700 (2)
Jordan Schmaltz	$258,900 (4)
Linden Vey	$227,200 (3)
Brent Gates	$216,900 (2)
Dustin Tokarski	$195,300 (4)
Calle Rosen	$188,200 (1)
Linus Soderstrom	$178,750 (3)
Julius Nattinen	$160,700 (2)
Evan Barratt	$147,300 (2)
Connor Ingram	$137,500 (1)
Anton Karlsson	$128,187 (3)
Michael Carcone (Out of Payroll)	$119,961 (2)
Sean Day	$111,320 (3)
Roland McKeown	$98,083 (2)
German Rubtsov	$96,250 (3)
Tage Thompson	$90,800 (6)
Jaret Anderson Dolan	$87,500 (4)
Riley Tufte	$87,500 (1)
Connor Hall	$87,500 (1)
Scottie Upshall	$68,600 (1)
Sheldon Dries	$60,000 (2)
Cory Conacher	$60,000 (2)
Manuel Wiederer	$60,000 (1)
Daniel Renouf	$60,000 (1)
Anthony Florentino	$60,000 (4)
Kalle Kossila	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2020 : $3,333,151
Year 2021 : $2,596,351
Year 2022 : $1,446,707
Year 2023 : $705,000
Salary Average Commitment
Year 2020 : $3,333,151
Year 2021 : $2,583,851
Year 2022 : $1,434,207
Year 2023 : $692,500

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $90 - 5,640 - 94.01%
Level 2:	5000 - $50 - 4,762 - 95.23%
Level 3:	2000 - $30 - 1,919 - 95.94%
Level 4:	4000 - $20 - 3,779 - 94.47%
Luxury :	1000 - $185 - 936 - 93.55%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,622 - 93.71%
Farm Level 2:	3000 - $12 - 2,848 - 94.94%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,035 - 94.64%
Average Income per Game	$1,567,389
Year to Date Revenue	$64,262,962
Farm
Home Games Left	0
Average Attendance - %	8,471 - 94.12%
Average Income per Game	$209,685
Year to Date Revenue	$8,597,099
Expense
Pro Players Total Salaries	$78,390,000
Farm Players Total Salaries	$3,710,220
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$79,645,803
Farm Year To Date Expenses	$4,299,174
Pro Salary Cap To Date	$78,145,764
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$578,913
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$30,141
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,390,000
Estimate Under Maximum Salary Cap of $79,500,000	$110,000
Estimate Over Minimum Salary Cap of $58,800,000	$20,590,000
Current Bank Account	$393,452
Projected Bank Account	$393,452

Pro Players Salaries
Keith Yandle	$6,350,000 (3)
Cam Atkinson	$5,816,000 (4)
Colton Parayko	$5,500,000 (2)
Tyler Myers	$5,305,000 (5)
Danny DeKeyser	$5,000,000 (2)
Alexander Wennberg	$4,900,000 (3)
Nikolaj Ehlers	$4,341,000 (6)
Mathieu Perreault	$4,125,000 (1)
Evgeni Dadonov	$4,000,000 (5)
Andrew Shaw	$3,900,000 (2)
Patrick Maroon	$3,893,000 (3)
Brendan Gallagher	$3,750,000 (5)
Darcy Kuemper	$3,414,000 (4)
Sam Gagner	$3,151,000 (3)
Mark Pysyk	$2,760,000 (4)
Slater Koekkoek	$2,662,000 (4)
Mark Borowiecki	$2,638,000 (4)
Martin Frk	$1,766,000 (4)
Jared Coreau	$1,498,000 (4)
Anton Slepyshev	$1,433,000 (2)
Jordan Martinook	$1,313,000 (3)
Rasmus Dahlin	$875,000 (3)
Total Pro Players	22
Salary Commitment
Year 2020 : $78,390,000
Year 2021 : $74,022,000
Year 2022 : $58,189,000
Year 2023 : $37,707,000
Salary Average Commitment
Year 2020 : $77,850,600
Year 2021 : $73,725,600
Year 2022 : $57,892,600
Year 2023 : $37,410,600
Salary Cap with 1 Way Contract
Year 2020 : $78,390,000
Year 2021 : $74,265,000
Year 2022 : $58,432,000
Year 2023 : $37,950,000

Farm Players Salaries
Colton Sceviour	$298,900 (4)
Alan Quine	$235,100 (4)
Matt Calvert	$228,600 (4)
Tom McCollum	$224,800 (1)
Jonny Brodzinski	$222,100 (3)
Philippe Myers	$217,800 (3)
Andreas Martinsen	$211,500 (1)
Jordan Binnington	$185,600 (6)
Ben Thomas	$178,700 (2)
Thomas Vannelli	$176,770 (2)
Connor Hobbs	$173,500 (2)
Matthew Peca	$143,200 (2)
Samuel Henley	$142,400 (1)
Stanislav Galiev	$131,300 (4)
MacKenzie Skapski	$117,900 (1)
Simon Bourque	$112,200 (3)
Hunter Shinkaruk	$101,200 (4)
Cameron Morrison	$96,250 (3)
Joseph Anderson	$87,500 (2)
Fabian Zetterlund	$87,500 (2)
Jesper Lindgren	$87,500 (2)
Patrick Sieloff	$69,900 (4)
Filip Chlapik	$60,000 (1)
Adam Chapie	$60,000 (1)
Evan Rodrigues	$60,000 (3)
Total Farm Players	25
Salary Commitment
Year 2020 : $3,710,220
Year 2021 : $2,893,620
Year 2022 : $1,958,950
Year 2023 : $1,250,600
Salary Average Commitment
Year 2020 : $3,710,220
Year 2021 : $2,893,620
Year 2022 : $1,958,950
Year 2023 : $1,250,600

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 4,379 - 72.99%
Level 2:	5000 - $60 - 3,710 - 74.19%
Level 3:	2000 - $35 - 1,476 - 73.80%
Level 4:	4000 - $25 - 2,825 - 70.61%
Luxury :	1000 - $200 - 741 - 74.14%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,038 - 67.29%
Farm Level 2:	3000 - $15 - 1,916 - 63.88%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,131 - 72.95%
Average Income per Game	$1,387,242
Year to Date Revenue	$56,876,935
Farm
Home Games Left	0
Average Attendance - %	5,954 - 66.16%
Average Income per Game	$179,851
Year to Date Revenue	$7,373,898
Expense
Pro Players Total Salaries	$58,843,975
Farm Players Total Salaries	$4,714,700
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$11,720,533
Pro Year To Date Expenses	$64,226,439
Farm Year To Date Expenses	$5,461,394
Pro Salary Cap To Date	$63,626,521
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$430,753
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$37,166
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,564,508
Estimate Under Maximum Salary Cap of $79,500,000	$8,935,492
Estimate Over Minimum Salary Cap of $58,800,000	$11,764,508
Current Bank Account	$362,842
Projected Bank Account	$362,842

Pro Players Salaries
David Pastrnak	$12,867,000 (6)
Rasmus Asplund	$4,225,000 (6)
Jonas Brodin	$4,166,667 (5)
Esa Lindell	$3,945,000 (6)
Nate Schmidt	$3,860,000 (3)
Jaccob Slavin	$3,658,000 (4)
Louis Domingue	$3,511,000 (3)
PA Parenteau	$2,786,000 (2)
Andrew Hammond	$2,468,000 (4)
Mark Letestu	$2,433,000 (5)
Andrew Copp	$2,310,000 (3)
Markus Nutivaara	$1,758,000 (4)
Connor Carrick	$1,614,000 (3)
Mason McDonald	$1,569,975 (2)
Derek Dorsett	$1,437,000 (1)
Seth Helgeson	$1,045,000 (2)
Benoit Pouliot	$985,000 (1)
Dylan Sikura	$875,000 (1)
Mathew Barzal	$863,333 (5)
Devin Setoguchi	$667,000 (1)
Kevan Miller	$600,000 (2)
Tanner Glass	$600,000 (1)
Jared Boll	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2020 : $58,843,975
Year 2021 : $55,820,975
Year 2022 : $49,820,000
Year 2023 : $38,525,000
Salary Average Commitment
Year 2020 : $60,556,776
Year 2021 : $55,392,776
Year 2022 : $49,391,801
Year 2023 : $38,096,801
Salary Cap with 1 Way Contract
Year 2020 : $58,843,975
Year 2021 : $53,679,975
Year 2022 : $47,679,000
Year 2023 : $36,384,000

Farm Players Salaries
Chris Bigras	$289,600 (2)
Gemel Smith	$286,700 (4)
Adam Vay	$282,700 (3)
Eetu Luostarinen	$278,700 (6)
Steven Santini	$278,400 (3)
Viktor Antipin	$272,500 (3)
Andrew Peeke	$266,300 (2)
Shane Harper	$261,900 (5)
Gabriel Carlsson	$261,700 (6)
Ryan Donato	$251,300 (6)
Carter Hart	$249,200 (6)
Nicolas Roy	$241,100 (6)
Daniel Sprong	$202,100 (4)
Nicolas Meloche	$198,700 (2)
Eric Comrie	$168,000 (4)
Jeremy Roy	$98,700 (6)
Blake Coleman	$92,500 (2)
Antti Suomela	$89,600 (3)
Jason Robertson	$87,500 (2)
Jesperi Kotkaniemi	$87,500 (3)
Akil Thomas	$87,500 (3)
Zachary Gallant	$87,500 (2)
Miro Heiskanen	$87,500 (2)
Bode Wilde	$87,500 (3)
John Ramage	$60,000 (1)
Maxim Mamin	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2020 : $4,714,700
Year 2021 : $4,594,700
Year 2022 : $3,485,100
Year 2023 : $2,299,400
Salary Average Commitment
Year 2020 : $4,714,700
Year 2021 : $4,594,700
Year 2022 : $3,485,100
Year 2023 : $2,299,400

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 4,758 - 79.31%
Level 2:	5000 - $60 - 4,076 - 81.52%
Level 3:	2000 - $35 - 1,605 - 80.23%
Level 4:	4000 - $25 - 3,032 - 75.80%
Luxury :	1000 - $200 - 807 - 80.71%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,470 - 91.17%
Farm Level 2:	3000 - $12 - 2,687 - 89.56%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,278 - 79.32%
Average Income per Game	$1,510,554
Year to Date Revenue	$61,932,715
Farm
Home Games Left	0
Average Attendance - %	8,157 - 90.63%
Average Income per Game	$202,792
Year to Date Revenue	$8,314,488
Expense
Pro Players Total Salaries	$74,896,000
Farm Players Total Salaries	$2,180,700
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,871,000
Pro Year To Date Expenses	$75,411,286
Farm Year To Date Expenses	$2,778,198
Pro Salary Cap To Date	$74,261,323
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$549,971
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,445
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,617,000
Estimate Under Maximum Salary Cap of $79,500,000	$1,883,000
Estimate Over Minimum Salary Cap of $58,800,000	$18,817,000
Current Bank Account	$2,399,334
Projected Bank Account	$2,399,334

Pro Players Salaries
Patrik Laine	$6,688,000 (3)
Ryan Getzlaf	$6,576,000 (3)
Tyler Seguin	$6,414,000 (6)
Dmitry Orlov	$5,100,000 (3)
Matt Duchene	$5,000,000 (5)
Christopher Tanev	$4,397,000 (4)
Colin Wilson	$4,384,000 (5)
Casey Mittelstadt	$4,206,000 (4)
Brian Dumoulin	$4,100,000 (3)
Tyson Barrie	$3,811,000 (4)
Mark Stuart	$3,446,000 (4)
Steve Mason	$2,959,000 (2)
Brian Boyle	$2,922,000 (2)
Jay Beagle	$2,653,000 (4)
Eeli Tolvanen	$2,647,000 (4)
Michael Hutchinson	$2,027,000 (3)
Cameron Gaunce	$2,018,000 (3)
Fedor Tyutin	$1,679,000 (3)
Boyd Gordon	$1,075,000 (1)
Tom Sestito	$852,000 (1)
Matt Luff	$742,000 (1)
Austin Watson	$600,000 (1)
Miles Gendron (1 Way Contract)	$600,000 (2)
-1 Way Contract Salary Cap :	$450,000
Total Pro Players	23
Salary Commitment
Year 2020 : $74,896,000
Year 2021 : $72,742,000
Year 2022 : $66,261,000
Year 2023 : $36,518,000
Salary Average Commitment
Year 2020 : $75,602,667
Year 2021 : $72,333,667
Year 2022 : $65,852,667
Year 2023 : $36,628,000
Salary Cap with 1 Way Contract
Year 2020 : $74,746,000
Year 2021 : $71,477,000
Year 2022 : $65,146,000
Year 2023 : $36,958,000

Farm Players Salaries
Kurtis MacDermid	$245,400 (4)
Sean Maguire	$146,200 (4)
Roope Hintz	$144,100 (6)
Zac Dalpe	$101,300 (1)
Morgan Klimchuk	$97,400 (2)
Luke Green	$87,500 (2)
Jonathan Gruden	$87,500 (3)
Lenni Killinen	$87,500 (3)
Emilio Pettersen	$87,500 (3)
Tyler Wall	$87,500 (3)
Jakub Skarek	$87,500 (3)
Justin Holl	$84,900 (1)
Kyle Burroughs	$82,300 (3)
Drew Shore	$81,000 (1)
Valentin Zykov	$73,100 (2)
Michael Bunting	$60,000 (2)
Timothy Gettinger	$60,000 (2)
Connor Chatham	$60,000 (2)
Mitchell Moroz	$60,000 (1)
Beau Starrett	$60,000 (1)
Brett Seney	$60,000 (2)
Andy Welinski	$60,000 (2)
Sergei Boikov	$60,000 (2)
Ville Pokka	$60,000 (2)
Trevor Murphy	$60,000 (2)
Total Farm Players	25
Salary Commitment
Year 2020 : $2,180,700
Year 2021 : $1,793,500
Year 2022 : $1,055,500
Year 2023 : $535,700
Salary Average Commitment
Year 2020 : $2,180,700
Year 2021 : $1,793,500
Year 2022 : $1,055,500
Year 2023 : $535,700

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $89 - 5,815 - 96.92%
Level 2:	5000 - $55 - 4,844 - 96.88%
Level 3:	2000 - $27 - 1,942 - 97.08%
Level 4:	4000 - $18 - 3,902 - 97.56%
Luxury :	1000 - $97 - 1,000 - 99.96%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $27 - 4,503 - 75.05%
Farm Level 2:	3000 - $14 - 2,018 - 67.27%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,503 - 97.24%
Average Income per Game	$1,495,370
Year to Date Revenue	$61,310,162
Farm
Home Games Left	0
Average Attendance - %	6,521 - 72.46%
Average Income per Game	$179,802
Year to Date Revenue	$7,371,867
Expense
Pro Players Total Salaries	$70,143,643
Farm Players Total Salaries	$3,042,781
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$79,737,187
Farm Year To Date Expenses	$3,560,597
Pro Salary Cap To Date	$75,737,153
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$537,273
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,474
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,143,643
Estimate Under Maximum Salary Cap of $79,500,000	$5,356,357
Estimate Over Minimum Salary Cap of $58,800,000	$15,343,643
Current Bank Account	$1,324,042
Projected Bank Account	$1,324,042

Pro Players Salaries
Connor McDavid	$11,779,000 (6)
Patrick Kane	$9,450,000 (6)
Dion Phaneuf	$7,000,000 (4)
Shea Weber	$5,857,143 (3)
Martin Hanzal	$4,634,000 (5)
Richard Panik	$4,250,000 (3)
Connor Murphy	$3,850,000 (2)
Tom Wilson	$3,663,000 (4)
Erik Gudbranson	$3,210,000 (4)
Jake Virtanen	$2,960,000 (4)
Brian Elliott	$2,576,000 (2)
Alex Goligoski	$1,721,500 (2)
Zack Kassian	$1,600,000 (5)
Matt Martin	$1,354,000 (2)
Jimmy Howard	$875,000 (2)
Cody McLeod	$745,000 (1)
Mason Mitchell	$737,000 (3)
Clayton Stoner	$725,000 (3)
Brett McKenzie	$714,000 (6)
Carter Verhaeghe	$643,000 (6)
Toby Enstrom	$600,000 (2)
Daniel Winnik	$600,000 (1)
Zach Redmond	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2020 : $70,143,643
Year 2021 : $72,442,143
Year 2022 : $59,549,143
Year 2023 : $45,980,000
Salary Average Commitment
Year 2020 : $73,347,143
Year 2021 : $71,402,143
Year 2022 : $59,467,393
Year 2023 : $45,898,250
Salary Cap with 1 Way Contract
Year 2020 : $70,143,643
Year 2021 : $68,198,643
Year 2022 : $57,222,143
Year 2023 : $45,653,000

Farm Players Salaries
Vladislav Kamenev	$252,963 (2)
Jansen Harkins	$206,100 (2)
Kyle Capobianco	$174,800 (3)
Dennis Yan	$167,970 (3)
Hudson Elynuik	$159,390 (3)
Josef Korenar	$145,000 (6)
Sergey Zborovskiy	$142,340 (3)
Kasperi Kapanen	$134,700 (7)
Evan Cowley	$134,000 (6)
Aleksi Saarela	$124,593 (3)
Connor Bunnaman	$96,250 (2)
Matthew Villalta	$96,250 (3)
Dominik Masin	$95,425 (2)
Eetu Tuulola	$87,500 (2)
Ryan Merkley	$87,500 (3)
Andrei Svechnikov	$87,500 (3)
Jett Woo	$87,500 (3)
Kyle Olson	$87,500 (3)
Joshua Jacobs	$81,500 (2)
Jordan Caron	$80,000 (1)
Jake Walman	$77,000 (4)
Alex Schoenborn	$77,000 (1)
Jack Kopacka	$76,700 (6)
Josh Wesley	$76,700 (6)
Shane Gersich	$74,800 (6)
Reece Willcox	$71,800 (3)
Cal Foote	$60,000 (6)
Total Farm Players	27
Salary Commitment
Year 2020 : $3,042,781
Year 2021 : $2,704,981
Year 2022 : $2,031,343
Year 2023 : $744,200
Salary Average Commitment
Year 2020 : $2,939,988
Year 2021 : $2,782,988
Year 2022 : $2,036,300
Year 2023 : $749,157

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $91 - 5,626 - 93.76%
Level 2:	5000 - $56 - 4,660 - 93.21%
Level 3:	2000 - $32 - 1,896 - 94.80%
Level 4:	4000 - $27 - 2,666 - 66.64%
Luxury :	1000 - $190 - 784 - 78.37%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,045 - 67.42%
Farm Level 2:	3000 - $15 - 1,943 - 64.76%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,631 - 86.84%
Average Income per Game	$1,571,148
Year to Date Revenue	$64,417,049
Farm
Home Games Left	0
Average Attendance - %	5,988 - 66.53%
Average Income per Game	$180,601
Year to Date Revenue	$7,404,624
Expense
Pro Players Total Salaries	$76,230,666
Farm Players Total Salaries	$3,940,123
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,535,988
Farm Year To Date Expenses	$4,951,439
Pro Salary Cap To Date	$78,035,963
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$563,266
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$34,546
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,230,666
Estimate Under Maximum Salary Cap of $79,500,000	$3,269,334
Estimate Over Minimum Salary Cap of $58,800,000	$17,430,666
Current Bank Account	$12,679,221
Projected Bank Account	$12,679,221

Pro Players Salaries
Connor Hellebuyck	$6,166,666 (5)
Mike Hoffman	$5,604,000 (4)
Jonathan Drouin	$5,500,000 (3)
Calvin de Haan	$5,422,000 (4)
Jared Spurgeon	$4,725,000 (4)
Nazem Kadri	$4,500,000 (2)
Alex Galchenyuk	$4,468,000 (4)
Nathan Beaulieu	$4,383,000 (2)
Cody Ceci	$3,887,000 (4)
Luke Schenn	$3,838,000 (3)
Andreas Athanasiou	$3,794,000 (3)
Phillip Danault	$3,354,000 (4)
John Hayden	$3,064,000 (4)
Kyle Okposo	$3,000,000 (3)
Cody Goloubef	$2,795,000 (3)
Calvin Pickard	$2,739,000 (2)
Tomas Jurco	$2,006,000 (4)
Nick Cousins	$1,766,000 (4)
Josh Jooris	$1,691,000 (2)
Adam Pelech	$1,600,000 (5)
Barclay Goodrow	$1,088,000 (2)
Mitch Hults	$840,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $76,230,666
Year 2021 : $79,823,831
Year 2022 : $65,422,831
Year 2023 : $43,495,831
Salary Average Commitment
Year 2020 : $79,980,666
Year 2021 : $79,140,666
Year 2022 : $64,739,666
Year 2023 : $42,812,666
Salary Cap with 1 Way Contract
Year 2020 : $76,230,666
Year 2021 : $75,390,666
Year 2022 : $60,989,666
Year 2023 : $42,062,666

Farm Players Salaries
Johan Larsson	$291,900 (2)
JT Compher	$274,100 (3)
Spencer Foo	$259,700 (3)
Jesper Fast	$255,300 (3)
Nikita Scherbak	$251,200 (5)
Nick Paul	$221,900 (3)
Colton White (Out of Payroll)	$197,230 (3)
Connor Crisp	$186,000 (3)
Frederic Allard	$182,563 (3)
Callum Booth	$178,500 (2)
Zach Senyshyn	$149,600 (4)
Kenneth Appleby	$147,800 (2)
Adin Hill	$142,800 (3)
Kevin Rooney	$123,100 (1)
Dylan McIlrath	$117,400 (2)
Joshua Brown	$113,400 (7)
Ryan Graves	$97,000 (2)
Ryan MacInnis	$96,250 (2)
Markus Eisenschmid	$89,000 (3)
Jack Badini	$87,500 (2)
Clayton Phillips	$87,500 (7)
Emil Bemstrom	$87,500 (3)
Dennis Gilbert	$87,500 (2)
Brandon Saigeon	$87,500 (3)
Gavin Bayreuther	$84,900 (7)
Dylan Blujus	$84,300 (1)
Charles Hudon	$81,510 (2)
Dysin Mayo	$74,400 (3)
Total Farm Players	28
Salary Commitment
Year 2020 : $4,137,353
Year 2021 : $3,822,160
Year 2022 : $2,636,800
Year 2023 : $578,807
Salary Average Commitment
Year 2020 : $4,137,353
Year 2021 : $3,929,953
Year 2022 : $2,744,593
Year 2023 : $686,600

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $92 - 5,727 - 95.44%
Level 2:	5000 - $54 - 4,739 - 94.77%
Level 3:	2000 - $30 - 1,940 - 97.02%
Level 4:	4000 - $21 - 3,871 - 96.78%
Luxury :	1000 - $188 - 939 - 93.94%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,620 - 93.67%
Farm Level 2:	3000 - $12 - 2,786 - 92.87%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,216 - 95.65%
Average Income per Game	$1,637,275
Year to Date Revenue	$67,128,289
Farm
Home Games Left	0
Average Attendance - %	8,406 - 93.40%
Average Income per Game	$208,723
Year to Date Revenue	$8,557,630
Expense
Pro Players Total Salaries	$68,584,000
Farm Players Total Salaries	$3,768,581
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,205,833
Pro Year To Date Expenses	$72,048,415
Farm Year To Date Expenses	$4,347,783
Pro Salary Cap To Date	$71,048,378
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$504,232
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$30,550
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,789,833
Estimate Under Maximum Salary Cap of $79,500,000	$1,710,167
Estimate Over Minimum Salary Cap of $58,800,000	$18,989,833
Current Bank Account	$19,716,968
Projected Bank Account	$19,716,968

Pro Players Salaries
Anze Kopitar	$8,913,000 (4)
Brent Seabrook	$6,875,000 (3)
William Nylander	$5,920,000 (6)
Tyler Johnson	$4,633,000 (4)
Brandon Montour	$3,970,000 (3)
Filip Sandberg	$3,950,000 (2)
Leo Komarov	$3,162,000 (2)
David Desharnais	$3,092,000 (1)
Philip Holm	$3,017,000 (2)
Josh Leivo	$2,924,000 (4)
Dylan DeMelo	$2,905,000 (4)
Jamie McGinn	$2,728,000 (5)
Ryan Pulock	$2,726,000 (4)
Ian McCoshen	$2,705,000 (3)
Thomas Vanek	$2,447,000 (4)
Alexander Nylander	$2,068,000 (3)
Ben Chiarot	$1,688,000 (1)
Paul Carey	$1,369,000 (1)
Devante Smith-Pelley	$1,267,000 (2)
Owen Tippett	$875,000 (2)
Chris Driedger	$750,000 (1)
Craig Anderson	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $68,584,000
Year 2021 : $61,085,000
Year 2022 : $48,814,000
Year 2023 : $33,196,000
Salary Average Commitment
Year 2020 : $68,584,000
Year 2021 : $61,085,000
Year 2022 : $48,814,000
Year 2023 : $33,196,000
Salary Cap with 1 Way Contract
Year 2020 : $68,584,000
Year 2021 : $61,085,000
Year 2022 : $48,814,000
Year 2023 : $33,196,000

Farm Players Salaries
Connor Brickley	$283,000 (3)
Alex Nedeljkovic	$276,200 (4)
Anton Lander	$262,200 (4)
Ales Hemsky	$258,600 (1)
Alexander Dergachyov	$241,500 (4)
Lukas Vejdemo	$191,700 (4)
Andrew Poturalski	$190,800 (4)
Chaz Reddekopp	$176,000 (4)
Jonas Siegenthaler	$165,900 (4)
Kaapo Kahkonen	$163,717 (3)
Vili Saarijarvi	$161,040 (3)
Joona Koppanen	$139,700 (4)
Jonathan Ang	$119,000 (6)
Seth Griffith	$111,800 (2)
Michael Dal Colle	$89,320 (2)
Adam Ruzicka	$87,500 (2)
Nicolas Hague	$87,500 (2)
Martins Dzierkals	$87,500 (2)
Erik Gustafsson	$85,600 (4)
Justin Scott	$80,887 (2)
Jesper Bratt	$74,917 (7)
Mario Lucia	$67,500 (1)
Alex Gallant	$66,700 (1)
Kasimir Kaskisuo	$60,000 (1)
Adam Johnson	$60,000 (3)
Ludwig Bystrom	$60,000 (2)
Saku Maenalanen	$60,000 (2)
Michael Prapavessis	$60,000 (3)
Total Farm Players	28
Salary Commitment
Year 2020 : $3,768,581
Year 2021 : $3,485,264
Year 2022 : $2,820,757
Year 2023 : $2,093,000
Salary Average Commitment
Year 2020 : $3,768,581
Year 2021 : $3,315,781
Year 2022 : $2,651,274
Year 2023 : $1,923,517

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $90 - 5,872 - 97.86%
Level 2:	5000 - $55 - 4,917 - 98.33%
Level 3:	2000 - $35 - 1,584 - 79.20%
Level 4:	4000 - $22 - 3,942 - 98.54%
Luxury :	1000 - $175 - 983 - 98.26%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,685 - 94.74%
Farm Level 2:	3000 - $12 - 2,807 - 93.56%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,296 - 96.09%
Average Income per Game	$1,658,317
Year to Date Revenue	$67,990,987
Farm
Home Games Left	0
Average Attendance - %	8,491 - 94.35%
Average Income per Game	$210,955
Year to Date Revenue	$8,649,135
Expense
Pro Players Total Salaries	$78,823,696
Farm Players Total Salaries	$3,621,940
Coaches Total Salaries	$4,037,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,676,632
Farm Year To Date Expenses	$4,401,544
Pro Salary Cap To Date	$78,416,658
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$594,809
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$30,762
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,823,696
Estimate Under Maximum Salary Cap of $79,500,000	$676,304
Estimate Over Minimum Salary Cap of $58,800,000	$20,023,696
Current Bank Account	$8,148,211
Projected Bank Account	$8,148,211

Pro Players Salaries
Evgeni Malkin	$9,500,000 (3)
Patrice Bergeron	$9,017,000 (4)
Dustin Byfuglien	$7,600,000 (4)
Brad Marchand	$6,125,000 (5)
Martin Jones	$5,594,000 (4)
Hampus Lindholm	$5,205,556 (2)
Andre Burakovsky	$3,682,140 (2)
Casey Cizikas	$3,350,000 (5)
Adam Pardy	$3,188,000 (4)
Timo Meier	$2,798,000 (5)
Zemgus Girgensons	$2,674,000 (3)
Ryan Hartman	$2,656,000 (4)
Scott Hartnell	$2,497,000 (1)
Anton Stralman	$2,272,000 (4)
Damon Severson	$2,091,000 (4)
Jean-Gabriel Pageau	$2,023,000 (4)
Igor Shesterkin	$1,976,000 (4)
Troy Stecher	$1,949,000 (6)
Kyle Brodziak	$1,939,000 (1)
Mikhail Grabovski	$1,273,000 (2)
Klas Dahlbeck	$814,000 (4)
Max McCormick	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2020 : $78,823,696
Year 2021 : $73,485,696
Year 2022 : $63,325,000
Year 2023 : $50,551,000
Salary Average Commitment
Year 2020 : $78,115,146
Year 2021 : $73,679,146
Year 2022 : $63,518,450
Year 2023 : $50,744,450
Salary Cap with 1 Way Contract
Year 2020 : $78,823,696
Year 2021 : $74,387,696
Year 2022 : $64,227,000
Year 2023 : $51,453,000

Farm Players Salaries
Joe Morrow	$266,800 (4)
Brandon Gormley	$266,600 (4)
Matt Puempel	$223,700 (4)
Rourke Chartier	$220,400 (3)
Ryan Carter	$206,200 (4)
Michael McNiven	$199,500 (4)
Michael Bournival	$195,200 (4)
Clarke MacArthur	$189,800 (2)
Mantas Armalis	$165,600 (4)
Jori Lehtera	$150,200 (4)
Loui Eriksson	$145,100 (2)
Jack Dougherty	$137,610 (2)
Maxime Lagace	$132,100 (3)
Nicklas Grossmann	$114,400 (2)
Sergey Tolchinsky	$106,300 (4)
Marian Gaborik	$95,000 (1)
Shane Bowers	$87,500 (5)
Trey Fix-Wolansky	$87,500 (3)
Nick Henry	$87,500 (3)
Michael Brodzinski	$86,130 (2)
Andrey Pedan	$72,100 (3)
Brett Lernout	$71,400 (3)
Tyler Pitlick	$67,800 (4)
Steven Kampfer	$67,500 (3)
Thomas Di Pauli	$60,000 (2)
Max Reinhart	$60,000 (3)
Nathan Walker	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2020 : $3,621,940
Year 2021 : $3,718,340
Year 2022 : $2,925,300
Year 2023 : $2,126,800
Salary Average Commitment
Year 2020 : $3,775,060
Year 2021 : $3,680,060
Year 2022 : $2,887,020
Year 2023 : $2,088,520

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $90 - 5,866 - 97.76%
Level 2:	5000 - $51 - 4,899 - 97.98%
Level 3:	2000 - $32 - 1,959 - 97.95%
Level 4:	4000 - $19 - 3,949 - 98.72%
Luxury :	1000 - $174 - 978 - 97.80%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,692 - 94.86%
Farm Level 2:	3000 - $12 - 2,854 - 95.12%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,650 - 98.06%
Average Income per Game	$1,604,203
Year to Date Revenue	$65,772,329
Farm
Home Games Left	0
Average Attendance - %	8,545 - 94.95%
Average Income per Game	$211,842
Year to Date Revenue	$8,685,514
Expense
Pro Players Total Salaries	$79,332,462
Farm Players Total Salaries	$2,475,190
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,040,391
Farm Year To Date Expenses	$3,321,321
Pro Salary Cap To Date	$78,040,437
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$582,119
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,253
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,332,462
Estimate Under Maximum Salary Cap of $79,500,000	$167,538
Estimate Over Minimum Salary Cap of $58,800,000	$20,532,462
Current Bank Account	$34,951,910
Projected Bank Account	$34,951,910

Pro Players Salaries
PK Subban	$9,000,000 (2)
Nikita Kucherov	$8,131,000 (4)
Steven Stamkos	$7,774,000 (6)
Ryan Suter	$7,538,462 (3)
Brayden Schenn	$5,580,000 (4)
Kirill Kaprizov	$4,936,000 (2)
Matt Dumba	$4,802,000 (4)
Vincent Trocheck	$4,750,000 (2)
Petr Mrazek	$4,130,000 (4)
Henrik Lundqvist	$3,707,000 (1)
Victor Ejdsell	$3,301,000 (3)
Tyson Jost	$2,490,000 (3)
Jake Dotchin	$2,358,000 (5)
Vinnie Hinostroza	$1,957,000 (2)
Peter Holland	$1,678,000 (1)
Matt Hunwick	$1,350,000 (1)
William Carrier	$1,348,000 (4)
Thomas Hickey	$1,293,000 (1)
Matt Nieto	$1,214,000 (2)
Adam Carlson	$795,000 (2)
Taylor Leier	$600,000 (2)
Gabriel Fontaine	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2020 : $79,332,462
Year 2021 : $75,054,462
Year 2022 : $51,202,462
Year 2023 : $37,873,000
Salary Average Commitment
Year 2020 : $82,332,462
Year 2021 : $74,304,462
Year 2022 : $50,452,462
Year 2023 : $37,123,000
Salary Cap with 1 Way Contract
Year 2020 : $79,332,462
Year 2021 : $71,304,462
Year 2022 : $47,452,462
Year 2023 : $34,123,000

Farm Players Salaries
Dennis Cholowski	$200,970 (3)
Victor Mete	$194,500 (4)
Pheonix Copley	$183,800 (3)
Jussi Jokinen	$174,100 (1)
Miikka Salomaki	$166,500 (2)
Milan Michalek	$149,500 (1)
Gustav Olofsson	$133,600 (1)
Patrick Wiercioch	$101,800 (1)
Eamon McAdam	$99,220 (2)
Filip Westerlund	$95,200 (4)
Barrett Hayton	$87,500 (3)
Alexandre Texier	$87,500 (1)
Henrik Borgstrom	$87,500 (1)
Beau Bennett	$82,100 (2)
Nicklas Jensen	$75,700 (2)
Malte Stromwall	$73,800 (3)
Zack Phillips	$61,900 (1)
Brian Flynn	$60,000 (2)
Chris Butler	$60,000 (1)
Drew Miller	$60,000 (1)
Jakub Nakladal	$60,000 (1)
Calvin Thurkauf	$60,000 (2)
Borna Rendulic	$60,000 (2)
Anthony Bitetto	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 2020 : $2,475,190
Year 2021 : $1,439,290
Year 2022 : $835,770
Year 2023 : $289,700
Salary Average Commitment
Year 2020 : $2,475,190
Year 2021 : $1,439,290
Year 2022 : $835,770
Year 2023 : $289,700

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $92 - 5,862 - 97.71%
Level 2:	5000 - $55 - 4,906 - 98.11%
Level 3:	2000 - $31 - 1,953 - 97.65%
Level 4:	4000 - $21 - 3,927 - 98.17%
Luxury :	1000 - $181 - 983 - 98.32%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $26 - 4,659 - 77.66%
Farm Level 2:	3000 - $11 - 2,852 - 95.06%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,631 - 97.95%
Average Income per Game	$1,683,845
Year to Date Revenue	$69,037,660
Farm
Home Games Left	0
Average Attendance - %	7,511 - 83.46%
Average Income per Game	$183,017
Year to Date Revenue	$7,503,698
Expense
Pro Players Total Salaries	$76,585,727
Farm Players Total Salaries	$3,195,678
Coaches Total Salaries	$8,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$84,972,110
Farm Year To Date Expenses	$3,486,984
Pro Salary Cap To Date	$76,972,112
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$612,940
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$26,543
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,585,727
Estimate Under Maximum Salary Cap of $79,500,000	$914,273
Estimate Over Minimum Salary Cap of $58,800,000	$19,785,727
Current Bank Account	($417,736)
Projected Bank Account	($417,736)

Pro Players Salaries
Auston Matthews	$7,446,000 (6)
Ryan Johansen	$6,353,000 (4)
Erik Johnson	$6,000,000 (3)
Andrej Sekera	$5,500,000 (5)
Seth Jones	$5,400,000 (2)
Jaden Schwartz	$5,350,000 (5)
Jeff Carter	$5,272,727 (2)
Bryan Little	$4,677,000 (2)
Kyle Palmieri	$4,650,000 (5)
John Gibson	$4,628,000 (4)
Ivan Provorov	$4,474,000 (4)
Josh Bailey	$3,162,000 (4)
Logan Couture	$3,058,000 (5)
Alexander Steen	$2,691,000 (1)
Zach Hyman	$2,250,000 (4)
Darnell Nurse	$1,668,000 (4)
Kiefer Sherwood	$823,000 (5)
Carl Gunnarsson	$783,000 (4)
Ondrej Pavelec	$600,000 (1)
Dmytro Timashov	$600,000 (2)
John McFarland	$600,000 (4)
Andreas Borgman	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2020 : $76,585,727
Year 2021 : $74,821,727
Year 2022 : $58,272,000
Year 2023 : $52,272,000
Salary Average Commitment
Year 2020 : $78,380,527
Year 2021 : $75,089,527
Year 2022 : $58,539,800
Year 2023 : $52,539,800
Salary Cap with 1 Way Contract
Year 2020 : $76,585,727
Year 2021 : $73,294,727
Year 2022 : $56,745,000
Year 2023 : $50,745,000

Farm Players Salaries
Lucas Johansen	$298,173 (3)
Hudson Fasching	$278,300 (4)
Evgeny Svechnikov	$235,925 (3)
Oliver Kylington	$197,303 (3)
Nikolay Goldobin	$194,800 (3)
Brett Kulak	$191,200 (4)
Luke Glendening	$180,000 (1)
Kris Versteeg	$177,000 (2)
Neal Pionk	$155,700 (3)
Jordan Kyrou	$144,100 (6)
Dylan Wells	$118,617 (3)
Jeremy Bracco	$102,300 (4)
Joseph Woll	$87,500 (2)
Cody Donaghey	$82,060 (2)
Duncan Siemens	$81,300 (2)
Trevor Moore	$71,400 (5)
Conor Garland	$60,000 (3)
Ben Street	$60,000 (1)
Ryan Miller	$60,000 (1)
Brett Pollock	$60,000 (1)
Nicolas Aube-Kubel	$60,000 (2)
Ryan Kujawinski	$60,000 (2)
Libor Hajek	$60,000 (2)
Paul Bittner	$60,000 (2)
Bracken Kearns	$60,000 (1)
Andrew Agozzino	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2020 : $3,195,678
Year 2021 : $2,715,678
Year 2022 : $2,047,818
Year 2023 : $787,300
Salary Average Commitment
Year 2020 : $3,195,678
Year 2021 : $2,715,678
Year 2022 : $2,047,818
Year 2023 : $787,300

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $80 - 5,633 - 93.88%
Level 2:	5000 - $50 - 4,656 - 93.12%
Level 3:	2000 - $30 - 1,850 - 92.49%
Level 4:	4000 - $20 - 3,669 - 91.73%
Luxury :	1000 - $175 - 922 - 92.22%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,103 - 68.39%
Farm Level 2:	3000 - $15 - 1,977 - 65.90%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,730 - 92.94%
Average Income per Game	$1,501,772
Year to Date Revenue	$61,572,634
Farm
Home Games Left	0
Average Attendance - %	6,080 - 67.56%
Average Income per Game	$183,308
Year to Date Revenue	$7,515,630
Expense
Pro Players Total Salaries	$73,231,972
Farm Players Total Salaries	$4,692,282
Coaches Total Salaries	$6,660,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,483,000
Pro Year To Date Expenses	$78,006,002
Farm Year To Date Expenses	$5,583,692
Pro Salary Cap To Date	$72,120,992
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$573,311
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$38,233
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,714,972
Estimate Under Maximum Salary Cap of $79,500,000	$3,785,028
Estimate Over Minimum Salary Cap of $58,800,000	$16,914,972
Current Bank Account	$15,606,357
Projected Bank Account	$15,606,357

Pro Players Salaries
Mikko Koivu	$6,576,000 (3)
Dougie Hamilton	$5,750,000 (5)
Morgan Rielly	$5,000,000 (2)
Mike Green	$4,754,000 (2)
Anthony Duclair	$4,386,000 (3)
Jordan Greenway	$4,359,000 (7)
Jake Allen	$4,346,000 (4)
Nolan Patrick	$3,745,000 (3)
Cal Clutterbuck	$3,500,000 (2)
Jannik Hansen	$3,127,000 (3)
Antoine Morand	$3,126,000 (3)
Alexey Marchenko	$2,809,000 (3)
Chris Tierney	$2,629,000 (4)
Matt Stajan	$2,575,000 (3)
Brenden Dillon	$2,547,000 (3)
Joonas Korpisalo	$2,491,000 (3)
Juuso Valimaki	$2,490,000 (3)
Troy Brouwer	$2,446,000 (4)
Jonas Gustavsson	$2,108,000 (2)
Roman Lyubimov	$1,444,000 (1)
Pavel Zacha	$1,182,500 (2)
Martin Necas	$966,472 (3)
Timothy Liljegren	$875,000 (2)
Total Pro Players	23
Salary Commitment
Year 2020 : $73,231,972
Year 2021 : $69,678,972
Year 2022 : $52,259,472
Year 2023 : $17,421,000
Salary Average Commitment
Year 2020 : $71,453,115
Year 2021 : $70,009,115
Year 2022 : $52,589,615
Year 2023 : $17,751,143
Salary Cap with 1 Way Contract
Year 2020 : $73,231,972
Year 2021 : $71,787,972
Year 2022 : $54,368,472
Year 2023 : $19,530,000

Farm Players Salaries
Ukko-Pekka Luukkonen	$295,350 (3)
AJ Greer	$285,100 (5)
Lawson Crouse	$284,400 (3)
Magnus Paajarvi	$279,300 (2)
Dillon Simpson	$273,500 (4)
Brett Howden	$271,400 (3)
Markus Granlund	$225,900 (3)
Kasper Bjorkqvist	$220,000 (4)
Petter Granberg	$216,700 (3)
Joey Laleggia	$204,800 (2)
Jean-Francois Berube	$194,100 (1)
Jake Bean	$189,900 (4)
Tanner Kero	$187,600 (5)
Kale Clague	$170,900 (3)
Martin Reway	$164,120 (2)
Jakob Forsbacka Karlsson	$163,112 (2)
Torrey Mitchell	$153,400 (1)
Vitaly Abramov	$144,600 (3)
Oscar Lindberg	$130,400 (4)
Yannick Weber	$128,100 (2)
Dominik Kahun	$125,600 (4)
Ethan Bear	$121,500 (4)
Gabriel Vilardi	$87,500 (2)
Veini Vehvilainen	$87,500 (3)
Dmitry Sokolov	$87,500 (2)
Total Farm Players	25
Salary Commitment
Year 2020 : $4,692,282
Year 2021 : $4,253,582
Year 2022 : $3,139,150
Year 2023 : $1,442,400
Salary Average Commitment
Year 2020 : $4,619,322
Year 2021 : $4,271,822
Year 2022 : $3,157,390
Year 2023 : $1,460,640

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 5,714 - 95.24%
Level 2:	5000 - $55 - 4,726 - 94.52%
Level 3:	2000 - $30 - 1,920 - 96.00%
Level 4:	4000 - $20 - 3,857 - 96.43%
Luxury :	1000 - $200 - 752 - 75.22%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $22 - 5,637 - 93.94%
Farm Level 2:	3000 - $10 - 2,884 - 96.15%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,970 - 94.28%
Average Income per Game	$1,578,520
Year to Date Revenue	$64,719,339
Farm
Home Games Left	0
Average Attendance - %	8,521 - 94.68%
Average Income per Game	$183,420
Year to Date Revenue	$7,520,201
Expense
Pro Players Total Salaries	$66,263,333
Farm Players Total Salaries	$3,887,327
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,306,933
Pro Year To Date Expenses	$67,954,444
Farm Year To Date Expenses	$4,033,113
Pro Salary Cap To Date	$64,954,462
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$501,908
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$31,380
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,570,266
Estimate Under Maximum Salary Cap of $79,500,000	$2,929,734
Estimate Over Minimum Salary Cap of $58,800,000	$17,770,266
Current Bank Account	$9,992,922
Projected Bank Account	$9,992,922

Pro Players Salaries
Rasmus Ristolainen	$10,160,000 (4)
Dylan Strome	$5,343,000 (2)
Dylan Larkin	$5,123,000 (3)
John Moore	$4,722,000 (4)
Sean Couturier	$4,333,333 (2)
Kyle Turris	$4,129,000 (4)
Nick Bjugstad	$4,100,000 (1)
Jake Muzzin	$3,907,000 (4)
Brendan Gaunce	$2,818,000 (2)
Oliver Bjorkstrand	$2,725,000 (4)
Valeri Nichushkin	$2,623,000 (4)
Radko Gudas	$2,434,000 (7)
Andrej Sustr	$2,414,000 (7)
Michael Ferland	$2,199,000 (3)
Trevor Daley	$2,024,000 (2)
Christian Folin	$1,415,000 (2)
Michal Kempny	$1,329,000 (1)
Nicholas Caamano	$1,115,000 (4)
Cam Ward	$950,000 (2)
Carter Hutton	$600,000 (2)
Steven Fogarty	$600,000 (3)
Lance Bouma	$600,000 (1)
Ben Sexton	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2020 : $66,263,333
Year 2021 : $59,855,583
Year 2022 : $42,372,250
Year 2023 : $34,450,250
Salary Average Commitment
Year 2020 : $66,319,904
Year 2021 : $59,690,904
Year 2022 : $42,207,571
Year 2023 : $34,285,571
Salary Cap with 1 Way Contract
Year 2020 : $66,263,333
Year 2021 : $59,634,333
Year 2022 : $42,151,000
Year 2023 : $34,229,000

Farm Players Salaries
Jake Oettinger	$287,800 (3)
Dylan Gambrell	$279,400 (4)
Will Butcher	$263,100 (4)
Olli Juolevi	$240,100 (3)
Zack MacEwen	$225,600 (4)
Adam Mascherin	$217,443 (3)
Jesper Boqvist	$217,000 (3)
Michael Sgarbossa	$193,600 (4)
Anthony DeAngelo	$183,288 (2)
Yohann Auvitu	$159,800 (2)
Evan Fitzpatrick	$148,500 (3)
Boris Katchouk	$144,600 (3)
Markus Niemelainen	$137,700 (3)
Gustav Lindstrom	$133,797 (3)
Eric Gelinas	$126,000 (2)
Filip Hronek	$98,900 (6)
Collin Delia	$95,900 (2)
Anthony Salinitri	$87,500 (3)
Kole Lind	$87,500 (1)
Jake Leschyshyn	$87,500 (2)
Tyler Soy	$87,500 (2)
Mark Jankowski	$71,200 (2)
Casey Nelson	$67,500 (2)
Jonne Tammela	$66,100 (3)
Luc Snuggerud	$60,000 (1)
Paul Thompson	$60,000 (1)
Mark Alt	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2020 : $3,887,327
Year 2021 : $3,619,827
Year 2022 : $2,741,139
Year 2023 : $1,060,600
Salary Average Commitment
Year 2020 : $3,887,327
Year 2021 : $3,619,827
Year 2022 : $2,741,139
Year 2023 : $1,060,600

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $91 - 5,844 - 97.40%
Level 2:	5000 - $55 - 4,908 - 98.17%
Level 3:	2000 - $31 - 1,957 - 97.84%
Level 4:	4000 - $20 - 3,940 - 98.50%
Luxury :	1000 - $180 - 982 - 98.24%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $27 - 4,573 - 76.22%
Farm Level 2:	3000 - $13 - 2,219 - 73.96%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,632 - 97.95%
Average Income per Game	$1,665,919
Year to Date Revenue	$68,302,692
Farm
Home Games Left	0
Average Attendance - %	6,792 - 75.47%
Average Income per Game	$182,792
Year to Date Revenue	$7,494,455
Expense
Pro Players Total Salaries	$79,449,044
Farm Players Total Salaries	$3,013,955
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,816,788
Farm Year To Date Expenses	$3,874,275
Pro Salary Cap To Date	$76,566,769
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$599,268
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$26,321
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,449,044
Estimate Under Maximum Salary Cap of $79,500,000	$50,956
Estimate Over Minimum Salary Cap of $58,800,000	$20,649,044
Current Bank Account	$15,695,607
Projected Bank Account	$15,695,607

Pro Players Salaries
Ryan McDonagh	$6,686,000 (4)
Mikael Granlund	$6,624,000 (4)
Eric Staal	$6,436,000 (3)
Roman Josi	$6,392,000 (4)
Mats Zuccarello	$5,377,000 (3)
Tyler Bozak	$4,467,000 (4)
Cliff Pu	$4,466,000 (6)
Andrei Vasilevskiy	$4,400,000 (4)
Conor Sheary	$4,055,000 (5)
Kris Russell	$4,000,000 (1)
Rickard Rakell	$3,789,444 (2)
Justin Williams	$3,736,000 (1)
Andrew MacDonald	$3,365,000 (4)
Anthony Stolarz	$2,959,000 (4)
Madison Bowey	$2,597,000 (2)
Nikita Soshnikov	$2,509,000 (2)
Laurent Dauphin	$2,120,000 (2)
Jakob Silfverberg	$1,650,600 (3)
Viktor Stalberg	$994,000 (2)
Xavier Ouellet	$969,000 (5)
Steve Oleksy	$657,000 (1)
Spencer Abbott	$600,000 (1)
Jay McClement	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2020 : $79,449,044
Year 2021 : $71,517,444
Year 2022 : $59,508,000
Year 2023 : $44,383,000
Salary Average Commitment
Year 2020 : $81,110,444
Year 2021 : $71,517,444
Year 2022 : $59,508,000
Year 2023 : $44,383,000
Salary Cap with 1 Way Contract
Year 2020 : $79,449,044
Year 2021 : $69,856,044
Year 2022 : $57,846,600
Year 2023 : $44,383,000

Farm Players Salaries
Phillip Di Giuseppe	$202,700 (2)
Taylor Beck	$200,400 (3)
Dominic Turgeon	$198,600 (6)
Joseph Blandisi	$195,305 (2)
Tristan Jarry	$186,900 (3)
Daniel Vladar	$165,500 (3)
Ryan Reaves	$164,200 (2)
Tom Pyatt	$162,000 (3)
Linus Arnesson	$146,200 (4)
Alexandre Fortin	$142,800 (4)
Chad Ruhwedel	$132,200 (5)
Maxim Shalunov	$97,900 (3)
Juho Lammikko	$96,250 (2)
Christian Jaros	$92,500 (6)
Tanner Richard	$88,600 (3)
Henri Jokiharju	$87,500 (6)
Justin Almeida	$87,500 (3)
Jordan Stallard	$87,500 (2)
Calen Addison	$87,500 (3)
David Farrance	$87,500 (2)
Joakim Nordstrom	$64,400 (4)
JC Lipon	$60,000 (1)
Casey Desmith	$60,000 (1)
Josh Archibald	$60,000 (1)
Alexandre Carrier	$60,000 (4)
Total Farm Players	25
Salary Commitment
Year 2020 : $3,013,955
Year 2021 : $2,802,855
Year 2022 : $1,969,400
Year 2023 : $893,100
Salary Average Commitment
Year 2020 : $2,988,039
Year 2021 : $2,808,039
Year 2022 : $1,974,584
Year 2023 : $898,284

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $95 - 5,156 - 85.93%
Level 2:	5000 - $55 - 4,941 - 98.83%
Level 3:	2000 - $35 - 1,624 - 81.21%
Level 4:	4000 - $25 - 3,098 - 77.45%
Luxury :	1000 - $200 - 803 - 80.35%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,652 - 94.20%
Farm Level 2:	3000 - $12 - 2,809 - 93.64%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,623 - 86.79%
Average Income per Game	$1,574,301
Year to Date Revenue	$64,546,330
Farm
Home Games Left	0
Average Attendance - %	8,461 - 94.01%
Average Income per Game	$210,015
Year to Date Revenue	$8,610,597
Expense
Pro Players Total Salaries	$68,030,000
Farm Players Total Salaries	$2,724,600
Coaches Total Salaries	$4,060,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,441,800
Pro Year To Date Expenses	$70,092,893
Farm Year To Date Expenses	$5,127,443
Pro Salary Cap To Date	$68,582,895
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$503,913
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$36,885
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,471,800
Estimate Under Maximum Salary Cap of $79,500,000	$2,028,200
Estimate Over Minimum Salary Cap of $58,800,000	$18,671,800
Current Bank Account	$43,021,348
Projected Bank Account	$43,021,348

Pro Players Salaries
Joe Pavelski	$8,239,000 (4)
William Karlsson	$6,225,000 (6)
Max Pacioretty	$6,214,000 (4)
Jonathan Huberdeau	$6,178,000 (6)
Henrik Zetterberg	$5,167,000 (3)
Patrick Eaves	$3,926,000 (4)
Jordan Eberle	$3,899,000 (5)
Nick Holden	$3,541,000 (4)
Jaroslav Halak	$3,349,000 (6)
Dan Hamhuis	$3,331,000 (1)
Mikkel Boedker	$3,191,000 (6)
Marc Methot	$3,051,000 (5)
Noah Hanifin	$2,882,000 (4)
Jan Rutta	$2,004,000 (1)
Charlie Lindgren	$1,961,000 (4)
Jayson Megna	$1,390,000 (6)
Nick Ritchie	$1,253,000 (6)
Dale Weise	$1,029,000 (6)
Andy Greene	$600,000 (1)
Rudolfs Balcers	$600,000 (6)
Total Pro Players	20
Salary Commitment
Year 2020 : $68,030,000
Year 2021 : $62,095,000
Year 2022 : $62,095,000
Year 2023 : $56,928,000
Salary Average Commitment
Year 2020 : $68,030,000
Year 2021 : $62,095,000
Year 2022 : $62,095,000
Year 2023 : $56,928,000
Salary Cap with 1 Way Contract
Year 2020 : $68,030,000
Year 2021 : $62,095,000
Year 2022 : $62,095,000
Year 2023 : $56,928,000

Farm Players Salaries
Lauri Korpikoski	$239,400 (4)
Greg Pateryn	$230,900 (4)
Michael Raffl	$204,400 (3)
Jack Campbell	$196,000 (3)
Carl Grundstrom	$160,700 (2)
Alex Lyon	$131,300 (4)
Ryan Mantha	$100,100 (1)
Teemu Pulkkinen	$94,200 (4)
Anthony Peluso	$82,400 (1)
Tyler Graovac	$81,000 (4)
Gabriel Dumont	$80,500 (3)
Andrej Nestrasil	$80,400 (6)
Kevin Boyle	$76,200 (4)
Nick Schneider	$63,100 (1)
Dennis Rasmussen	$62,800 (4)
Nikita Gusev	$61,200 (4)
Caleb Jones	$60,000 (6)
Kenny Agostino	$60,000 (1)
RJ Umberger	$60,000 (1)
Keegan Lowe	$60,000 (1)
Brendan Kichton	$60,000 (1)
Niklas Hansson	$60,000 (1)
Jayce Hawryluk	$60,000 (5)
Janne Kuokkanen	$60,000 (6)
Kevin Czuczman	$60,000 (1)
Tyler Lewington	$60,000 (1)
Michael Vecchione	$60,000 (2)
Mason Appleton	$60,000 (1)
Petteri Lindbohm	$60,000 (5)
Total Farm Players	29
Salary Commitment
Year 2020 : $2,724,600
Year 2021 : $1,999,000
Year 2022 : $1,778,300
Year 2023 : $1,297,400
Salary Average Commitment
Year 2020 : $2,724,600
Year 2021 : $1,999,000
Year 2022 : $1,778,300
Year 2023 : $1,297,400

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $75 - 5,867 - 97.79%
Level 2:	5000 - $50 - 4,877 - 97.53%
Level 3:	2000 - $25 - 1,972 - 98.61%
Level 4:	4000 - $15 - 3,982 - 99.56%
Luxury :	1000 - $180 - 977 - 97.73%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,706 - 95.11%
Farm Level 2:	3000 - $12 - 2,875 - 95.85%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,676 - 98.20%
Average Income per Game	$1,443,584
Year to Date Revenue	$59,186,942
Farm
Home Games Left	0
Average Attendance - %	8,582 - 95.35%
Average Income per Game	$212,601
Year to Date Revenue	$8,716,640
Expense
Pro Players Total Salaries	$73,123,930
Farm Players Total Salaries	$3,290,567
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,778,400
Pro Year To Date Expenses	$74,095,214
Farm Year To Date Expenses	$4,070,363
Pro Salary Cap To Date	$72,845,210
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$538,942
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$28,256
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,902,330
Estimate Under Maximum Salary Cap of $79,500,000	$1,597,670
Estimate Over Minimum Salary Cap of $58,800,000	$19,102,330
Current Bank Account	$902,806
Projected Bank Account	$902,806

Pro Players Salaries
Filip Forsberg	$7,031,000 (6)
Ryan Kesler	$6,946,000 (4)
Kevin Shattenkirk	$6,650,000 (4)
Tomas Hertl	$4,916,000 (4)
Semyon Varlamov	$4,736,000 (3)
Justin Braun	$4,670,000 (4)
Dan Girardi	$4,018,000 (2)
Teuvo Teravainen	$4,000,700 (2)
Zach Parise	$3,769,231 (3)
Tanner Pearson	$3,750,000 (5)
Josh Morrissey	$3,677,000 (4)
James Reimer	$3,400,000 (1)
Jared McCann	$2,791,000 (4)
Marko Dano	$2,229,000 (4)
Christian Fischer	$2,200,550 (3)
Dmitry Kulikov	$1,899,000 (2)
John Quenneville	$1,631,116 (2)
Jakub Kindl	$1,423,000 (3)
Kevin Fiala	$1,408,000 (5)
Alex DeBrincat	$778,333 (7)
Brooks Laich	$600,000 (4)
Kyle Quincey	$600,000 (6)
Total Pro Players	22
Salary Commitment
Year 2020 : $73,123,930
Year 2021 : $75,187,828
Year 2022 : $63,639,012
Year 2023 : $47,741,000
Salary Average Commitment
Year 2020 : $78,531,642
Year 2021 : $75,131,642
Year 2022 : $63,582,826
Year 2023 : $47,684,814
Salary Cap with 1 Way Contract
Year 2020 : $73,123,930
Year 2021 : $69,723,930
Year 2022 : $58,175,114
Year 2023 : $46,046,333

Farm Players Salaries
Alexander Georgiev	$242,367 (3)
Christian Djoos	$239,300 (3)
Wade Megan	$219,000 (4)
Jordan Maletta	$217,000 (3)
Kyle Wood	$212,900 (3)
Jacob De La Rose	$208,400 (4)
Richard Bachman	$175,200 (2)
Vinni Lettieri	$169,300 (3)
Scott Kosmachuk	$146,200 (3)
Henrik Haapala	$146,200 (3)
Matej MacHovsky	$134,100 (3)
Quinton Howden	$132,900 (1)
Griffen Molino	$91,400 (2)
Nikita Korostelev	$87,500 (2)
Carsen Twarynski	$87,500 (2)
Cavan Fitzgerald	$82,800 (3)
Freddie Hamilton	$74,200 (3)
Byron Froese	$72,200 (3)
Nick Sorensen	$72,100 (3)
Dean Kukan	$60,000 (4)
Matthew Spencer	$60,000 (4)
JC Beaudin	$60,000 (6)
Andrew Bodnarchuk	$60,000 (3)
Steven Lorentz	$60,000 (4)
Dustin Stevenson	$60,000 (3)
Daniel Pribyl	$60,000 (2)
Viktor Loov	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2020 : $3,290,567
Year 2021 : $3,157,667
Year 2022 : $2,596,067
Year 2023 : $667,400
Salary Average Commitment
Year 2020 : $3,290,567
Year 2021 : $3,157,667
Year 2022 : $2,596,067
Year 2023 : $667,400

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $94 - 5,741 - 95.68%
Level 2:	5000 - $57 - 4,514 - 90.27%
Level 3:	2000 - $32 - 1,923 - 96.15%
Level 4:	4000 - $23 - 3,172 - 79.29%
Luxury :	1000 - $195 - 768 - 76.79%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $24 - 5,622 - 93.70%
Farm Level 2:	3000 - $11 - 2,842 - 94.72%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,117 - 89.54%
Average Income per Game	$1,610,868
Year to Date Revenue	$66,045,596
Farm
Home Games Left	0
Average Attendance - %	8,464 - 94.04%
Average Income per Game	$199,426
Year to Date Revenue	$8,176,485
Expense
Pro Players Total Salaries	$74,301,000
Farm Players Total Salaries	$3,581,400
Coaches Total Salaries	$3,940,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,334,000
Pro Year To Date Expenses	$79,705,013
Farm Year To Date Expenses	$4,771,415
Pro Salary Cap To Date	$76,955,038
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$558,341
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$33,366
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,635,000
Estimate Under Maximum Salary Cap of $79,500,000	$3,865,000
Estimate Over Minimum Salary Cap of $58,800,000	$16,835,000
Current Bank Account	$1,336,669
Projected Bank Account	$1,336,669

Pro Players Salaries
Jack Eichel	$7,596,000 (6)
Kevin Hayes	$6,743,000 (2)
Brandon Saad	$6,000,000 (1)
Shayne Gostisbehere	$4,500,000 (2)
Brandon Sutter	$4,375,000 (1)
Matthew Tkachuk	$4,075,000 (4)
Patrik Berglund	$3,850,000 (2)
Jake McCabe (Out of Payroll)	$3,724,000 (3)
Robby Fabbri	$3,687,000 (4)
Philipp Grubauer	$3,639,000 (4)
Jakob Chychrun	$3,566,000 (2)
Lars Eller	$3,442,000 (3)
Paul LaDue	$3,237,000 (3)
Haydn Fleury	$2,943,000 (3)
Antti Raanta	$2,926,000 (3)
Adam Clendening	$2,789,000 (1)
Carl Soderberg	$2,711,000 (4)
Brandon Davidson	$2,225,000 (2)
Jacob Josefson	$1,939,000 (2)
Joe Colborne	$1,828,000 (2)
Kieffer Bellows	$875,000 (1)
JT Brown	$705,000 (3)
Al Montoya	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 2020 : $78,025,000
Year 2021 : $63,336,000
Year 2022 : $38,685,000
Year 2023 : $21,708,000
Salary Average Commitment
Year 2020 : $78,025,000
Year 2021 : $63,336,000
Year 2022 : $38,685,000
Year 2023 : $21,708,000
Salary Cap with 1 Way Contract
Year 2020 : $78,025,000
Year 2021 : $63,336,000
Year 2022 : $38,685,000
Year 2023 : $21,708,000

Farm Players Salaries
Nicolas Petan	$246,200 (3)
Jyrki Jokipakka	$221,000 (3)
Filip Berglund	$212,200 (6)
Darren Archibald	$207,100 (3)
Oscar Fantenberg	$202,500 (1)
Trevor Lewis	$199,000 (2)
Felix Sandstrom	$195,800 (6)
Michael McLeod	$172,400 (6)
Nikolai Kulemin	$166,700 (2)
Giovanni Fiore	$159,000 (4)
Theodor Blueger	$133,100 (4)
Nick Ellis	$129,600 (6)
Will ONeill	$120,800 (2)
Kyle Rau	$118,800 (1)
Steve Bernier	$111,600 (1)
Alexei Bereglazov	$100,000 (4)
Justin Auger	$98,600 (1)
Kyle Criscuolo	$97,200 (1)
Jeremy Morin	$92,800 (2)
Riley Damiani	$87,500 (3)
Benjamin Jones	$87,500 (3)
Andrew Mangiapane	$76,700 (4)
Alex Lintuniemi	$75,000 (1)
Andre Benoit	$75,000 (1)
Ty Rattie	$68,100 (2)
Nick Moutrey	$66,300 (2)
Gabriel Bourque	$60,900 (1)
Total Farm Players	27
Salary Commitment
Year 2020 : $3,581,400
Year 2021 : $2,741,800
Year 2022 : $2,028,100
Year 2023 : $1,178,800
Salary Average Commitment
Year 2020 : $3,581,400
Year 2021 : $2,741,800
Year 2022 : $2,028,100
Year 2023 : $1,178,800

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $165 - 2,981 - 49.69%
Level 2:	5000 - $120 - 2,087 - 41.74%
Level 3:	2000 - $70 - 846 - 42.32%
Level 4:	4000 - $40 - 1,950 - 48.76%
Luxury :	1000 - $300 - 539 - 53.95%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,051 - 67.52%
Farm Level 2:	3000 - $0 - 2,763 - 92.09%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	8,404 - 46.69%
Average Income per Game	$1,551,792
Year to Date Revenue	$63,623,471
Farm
Home Games Left	0
Average Attendance - %	6,814 - 75.71%
Average Income per Game	$145,845
Year to Date Revenue	$5,979,636
Expense
Pro Players Total Salaries	$77,877,332
Farm Players Total Salaries	$3,301,596
Coaches Total Salaries	$2,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,030,334
Pro Year To Date Expenses	$79,458,402
Farm Year To Date Expenses	$3,868,698
Pro Salary Cap To Date	$77,458,421
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$578,821
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$27,634
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,907,666
Estimate Under Maximum Salary Cap of $79,500,000	$592,334
Estimate Over Minimum Salary Cap of $58,800,000	$20,107,666
Current Bank Account	$12,978,736
Projected Bank Account	$12,978,736

Pro Players Salaries
Jamie Benn	$9,500,000 (5)
Ryan OReilly	$7,500,000 (3)
Duncan Keith	$6,444,000 (4)
Oliver Ekman-Larsson	$6,355,000 (6)
Jason Zucker	$5,799,000 (4)
Adam Henrique	$5,792,000 (3)
Tyler Toffoli	$5,015,000 (4)
Ryan Ellis	$4,426,000 (3)
Danis Zaripov	$3,260,000 (1)
Derek Forbort	$3,101,000 (2)
Ilya Samsonov	$2,892,000 (6)
Frederik Gauthier	$2,571,000 (4)
Brendan Guhle	$2,427,332 (3)
Travis Sanheim	$2,371,000 (5)
Jon Gillies	$2,262,000 (4)
Tommy Wingels	$1,942,000 (2)
Ryan White	$1,742,000 (1)
Matt Beleskey	$1,368,000 (1)
Travis Dermott	$984,000 (6)
Dmitrij Jaskin	$926,000 (2)
David Clarkson	$600,000 (1)
Jesse Gabrielle	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2020 : $77,877,332
Year 2021 : $70,907,332
Year 2022 : $64,938,332
Year 2023 : $44,193,000
Salary Average Commitment
Year 2020 : $77,877,332
Year 2021 : $70,907,332
Year 2022 : $64,938,332
Year 2023 : $44,193,000
Salary Cap with 1 Way Contract
Year 2020 : $77,877,332
Year 2021 : $70,907,332
Year 2022 : $64,938,332
Year 2023 : $44,193,000

Farm Players Salaries
Zane McIntyre	$204,200 (3)
Alexei Lipanov	$197,600 (3)
Miro Aaltonen	$188,700 (4)
Austin Czarnik	$175,300 (2)
Tomas Nosek	$168,900 (2)
Andreas Johnsson	$162,323 (2)
Keegan Kolesar	$160,700 (2)
CJ Smith	$160,400 (4)
Jalen Chatfield	$159,300 (4)
Oskar Lindblom	$142,800 (4)
Edward Pasquale	$139,500 (1)
Chris Stewart	$128,500 (2)
Emerson Etem	$110,400 (4)
Adam Cracknell	$101,000 (2)
Tommy Cross	$100,600 (1)
Dominic Toninato	$100,100 (2)
Ryan Johnston	$99,300 (1)
Michael Kapla	$89,173 (2)
Matthew Strome	$87,500 (2)
Nathan Schnarr	$87,500 (3)
Jamie Phillips	$86,500 (1)
Scott Laughton	$85,000 (2)
Taylor Fedun	$66,300 (1)
Tim Heed	$60,000 (4)
Cole Ully	$60,000 (2)
Aaron Ness	$60,000 (3)
Adam Wilcox	$60,000 (1)
Mike McKenna	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2020 : $3,301,596
Year 2021 : $2,689,396
Year 2022 : $1,370,900
Year 2023 : $821,600
Salary Average Commitment
Year 2020 : $3,301,596
Year 2021 : $2,689,396
Year 2022 : $1,370,900
Year 2023 : $821,600

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $98 - 4,783 - 79.71%
Level 2:	5000 - $59 - 3,946 - 78.93%
Level 3:	2000 - $34 - 1,584 - 79.19%
Level 4:	4000 - $24 - 3,062 - 76.54%
Luxury :	1000 - $195 - 791 - 79.13%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $29 - 4,225 - 70.42%
Farm Level 2:	3000 - $15 - 1,962 - 65.39%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,166 - 78.70%
Average Income per Game	$1,461,582
Year to Date Revenue	$59,924,864
Farm
Home Games Left	0
Average Attendance - %	6,187 - 68.74%
Average Income per Game	$181,974
Year to Date Revenue	$7,460,917
Expense
Pro Players Total Salaries	$68,831,920
Farm Players Total Salaries	$2,394,846
Coaches Total Salaries	$4,875,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,419,831
Pro Year To Date Expenses	$79,219,710
Farm Year To Date Expenses	$2,922,688
Pro Salary Cap To Date	$74,944,732
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$529,760
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,943
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,251,751
Estimate Under Maximum Salary Cap of $79,500,000	$3,248,249
Estimate Over Minimum Salary Cap of $58,800,000	$17,451,751
Current Bank Account	($6,002,524)
Projected Bank Account	($6,002,524)

Pro Players Salaries
John Tavares	$8,258,000 (4)
Drew Doughty	$7,423,000 (4)
JT Miller	$5,878,000 (3)
Dustin Brown	$5,875,000 (3)
Ondrej Palat	$5,300,000 (2)
Sergei Bobrovsky	$5,279,000 (4)
Torey Krug	$4,854,000 (4)
Jake Gardiner	$4,379,000 (5)
Sam Reinhart	$4,054,000 (4)
Robert Thomas	$3,318,000 (4)
Brock McGinn	$2,379,000 (3)
Gustav Forsling	$2,262,920 (2)
Tyler Wotherspoon	$2,242,000 (4)
Drake Caggiula	$2,068,000 (4)
Jordie Benn	$1,071,000 (3)
Dryden Hunt	$968,000 (2)
Derek Grant (Out of Payroll)	$912,000 (1)
Reid Boucher	$818,000 (2)
Colin McDonald	$605,000 (2)
Vladimir Sobotka	$600,000 (4)
Marcus Pettersson	$600,000 (7)
Chad Johnson	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2020 : $69,743,920
Year 2021 : $68,906,920
Year 2022 : $58,953,000
Year 2023 : $45,400,000
Salary Average Commitment
Year 2020 : $70,370,706
Year 2021 : $69,458,706
Year 2022 : $59,504,786
Year 2023 : $43,701,786
Salary Cap with 1 Way Contract
Year 2020 : $69,743,920
Year 2021 : $68,831,920
Year 2022 : $58,878,000
Year 2023 : $43,075,000

Farm Players Salaries
Logan Brown	$259,700 (3)
Anthony Cirelli	$185,800 (2)
Marcus Hogberg	$134,079 (2)
Parker Wotherspoon	$128,500 (4)
Mikhail Vorobyov	$113,267 (1)
Artur Kayumov	$107,100 (3)
Connor Jones	$101,400 (4)
Filip Gustavsson	$90,500 (3)
Adam Fox	$87,500 (2)
Maksim Sushko	$87,500 (2)
Philipp Kurashev	$87,500 (2)
Kirill Maksimov	$87,500 (2)
Kirill Ustimenko	$87,500 (5)
Austin Wagner	$78,500 (4)
Oskar Sundqvist	$73,700 (4)
Christian Wolanin	$73,100 (4)
Blake Comeau	$71,700 (2)
Sam Anas	$60,000 (1)
Riley Barber	$60,000 (2)
Jakub Jerabek	$60,000 (4)
Ilya Lyubushkin	$60,000 (4)
Mason Raymond	$60,000 (4)
Joel Hanley	$60,000 (2)
Jordan Oesterle	$60,000 (3)
Tucker Poolman	$60,000 (5)
David Warsofsky	$60,000 (3)
Total Farm Players	26
Salary Commitment
Year 2020 : $2,394,846
Year 2021 : $2,234,079
Year 2022 : $1,372,500
Year 2023 : $795,200
Salary Average Commitment
Year 2020 : $2,410,846
Year 2021 : $2,237,579
Year 2022 : $1,376,000
Year 2023 : $798,700

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 4,771 - 79.51%
Level 2:	5000 - $60 - 3,978 - 79.57%
Level 3:	2000 - $35 - 1,614 - 80.71%
Level 4:	4000 - $25 - 3,065 - 76.62%
Luxury :	1000 - $200 - 795 - 79.47%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,082 - 68.03%
Farm Level 2:	3000 - $15 - 1,975 - 65.84%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,222 - 79.01%
Average Income per Game	$1,501,635
Year to Date Revenue	$61,567,037
Farm
Home Games Left	0
Average Attendance - %	6,057 - 67.30%
Average Income per Game	$182,507
Year to Date Revenue	$7,482,780
Expense
Pro Players Total Salaries	$74,586,462
Farm Players Total Salaries	$2,666,295
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,491,667
Pro Year To Date Expenses	$75,146,753
Farm Year To Date Expenses	$3,255,785
Pro Salary Cap To Date	$72,646,745
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$558,598
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,841
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,078,129
Estimate Under Maximum Salary Cap of $79,500,000	$1,421,871
Estimate Over Minimum Salary Cap of $58,800,000	$19,278,129
Current Bank Account	$16,810,904
Projected Bank Account	$16,810,904

Pro Players Salaries
Alex Ovechkin	$9,538,462 (1)
Brent Burns	$8,479,000 (4)
Blake Wheeler	$8,250,000 (5)
Frans Nielsen	$5,250,000 (2)
Rick Nash	$4,471,000 (4)
Paul Stastny	$4,372,000 (4)
TJ Brodie	$4,192,000 (4)
Mike Smith	$4,117,000 (1)
Alexei Emelin	$3,936,000 (4)
Joel Edmundson	$2,794,000 (4)
Thomas Greiss	$2,672,000 (1)
Antoine Vermette	$2,663,000 (4)
Marcus Kruger	$2,087,000 (3)
Nikita Zadorov	$2,025,000 (3)
Liam OBrien	$1,626,000 (2)
Braydon Coburn	$1,493,000 (3)
Andy Andreoff	$1,446,000 (2)
Luke Witkowski	$1,309,000 (6)
Kyle Clifford	$1,234,000 (4)
Libor Sulak	$1,191,000 (5)
Matt Moulson	$841,000 (1)
Alexandre Grenier	$600,000 (4)
Total Pro Players	22
Salary Commitment
Year 2020 : $74,586,462
Year 2021 : $57,418,000
Year 2022 : $49,096,000
Year 2023 : $43,491,000
Salary Average Commitment
Year 2020 : $74,586,462
Year 2021 : $57,418,000
Year 2022 : $49,096,000
Year 2023 : $43,491,000
Salary Cap with 1 Way Contract
Year 2020 : $74,586,462
Year 2021 : $57,418,000
Year 2022 : $49,096,000
Year 2023 : $43,491,000

Farm Players Salaries
Marcus Sorensen	$208,500 (3)
Malcolm Subban	$179,100 (3)
Oleg Sosunov	$160,700 (3)
Marek Langhamer	$134,079 (2)
Brian Lashoff	$131,600 (2)
Gabriel Gagne	$131,600 (2)
Chris VandeVelde	$111,700 (2)
Steve Michalek	$103,200 (3)
Kevin Connauton	$94,200 (4)
Skyler McKenzie	$87,500 (2)
Olle Eriksson Ek	$87,500 (2)
Keith Petruzzelli	$87,500 (2)
Tanner Kaspick	$87,500 (1)
Lucas Carlsson	$87,500 (1)
Scott Reedy	$87,500 (1)
Robin Salo	$87,500 (1)
Thomas Schemitsch	$82,016 (2)
Mark Fayne	$81,300 (4)
Tyler Gaudet	$80,200 (4)
Chris Thorburn	$68,700 (1)
Kevin Roy	$66,600 (3)
Patrick Bjorkstrand	$60,200 (3)
Colby Williams	$60,100 (3)
MacKenze Stewart	$60,000 (4)
Justin Dowling	$60,000 (4)
Lukas Radil	$60,000 (4)
Bobby Farnham	$60,000 (4)
TJ Tynan	$60,000 (3)
Total Farm Players	28
Salary Commitment
Year 2020 : $2,666,295
Year 2021 : $2,247,595
Year 2022 : $1,394,100
Year 2023 : $495,700
Salary Average Commitment
Year 2020 : $2,666,295
Year 2021 : $2,247,595
Year 2022 : $1,394,100
Year 2023 : $495,700

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $90 - 4,960 - 82.67%
Level 2:	5000 - $50 - 4,641 - 92.81%
Level 3:	2000 - $25 - 1,874 - 93.72%
Level 4:	4000 - $15 - 3,782 - 94.54%
Luxury :	1000 - $180 - 932 - 93.24%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $28 - 4,234 - 70.57%
Farm Level 2:	3000 - $15 - 1,876 - 62.52%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,190 - 89.94%
Average Income per Game	$1,485,834
Year to Date Revenue	$60,919,198
Farm
Home Games Left	0
Average Attendance - %	6,110 - 67.88%
Average Income per Game	$176,022
Year to Date Revenue	$7,216,922
Expense
Pro Players Total Salaries	$72,485,583
Farm Players Total Salaries	$2,807,347
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,788,500
Pro Year To Date Expenses	$75,675,594
Farm Year To Date Expenses	$3,465,418
Pro Salary Cap To Date	$73,975,573
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$537,577
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,828
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,274,083
Estimate Under Maximum Salary Cap of $79,500,000	$3,225,917
Estimate Over Minimum Salary Cap of $58,800,000	$17,474,083
Current Bank Account	$7,140,177
Projected Bank Account	$7,140,177

Pro Players Salaries
Jakub Voracek	$8,250,000 (3)
Marc-Edouard Vlasic	$7,000,000 (3)
Cody Glass	$4,989,000 (4)
Devan Dubnyk	$4,333,333 (1)
Patric Hornqvist	$4,283,000 (2)
Joonas Donskoi	$3,994,000 (3)
Shea Theodore	$3,687,000 (4)
Adam McQuaid	$3,614,000 (2)
Marc-Andre Fleury	$3,607,000 (3)
Christian Dvorak	$3,578,000 (5)
Kyle Connor	$3,557,000 (6)
Josh Gorges	$3,528,000 (2)
Sam Bennett	$3,032,000 (2)
Anthony Mantha	$2,916,000 (3)
Thomas Chabot (Out of Payroll)	$2,868,000 (3)
Patrik Nemeth	$2,702,000 (4)
Kailer Yamamoto	$2,541,000 (4)
Jiri Hudler	$1,922,000 (2)
Jay Bouwmeester	$1,913,000 (2)
Jakub Vrana	$1,474,000 (4)
Brendan Perlini	$965,250 (2)
Sebastian Repo	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2020 : $75,353,583
Year 2021 : $71,020,250
Year 2022 : $51,763,000
Year 2023 : $22,528,000
Salary Average Commitment
Year 2020 : $75,353,583
Year 2021 : $71,020,250
Year 2022 : $51,763,000
Year 2023 : $22,528,000
Salary Cap with 1 Way Contract
Year 2020 : $75,353,583
Year 2021 : $71,020,250
Year 2022 : $51,763,000
Year 2023 : $22,528,000

Farm Players Salaries
Alexander Kerfoot	$210,900 (4)
Joel Eriksson-Ek	$202,956 (2)
Devin Shore	$192,700 (4)
Alex Stalock	$188,200 (1)
Anton Forsberg	$165,700 (5)
Conner Bleackley	$165,000 (3)
Taylor Chorney	$124,300 (1)
Tyler Parsons	$114,200 (4)
Maxime Lajoie	$100,000 (4)
Jack Glover	$94,091 (3)
Aleksi Heponiemi	$87,500 (2)
Isaac Ratcliffe	$87,500 (2)
Eemeli Rasanen	$87,500 (2)
Alex Formenton	$87,500 (2)
Zachary Emond	$87,500 (3)
Matthew Phillips	$87,500 (4)
Alexander Volkov	$87,500 (2)
Jonah Gadjovich	$87,500 (4)
Rem Pitlick	$87,500 (3)
Jimmy Hayes	$81,000 (1)
Lawrence Pilut	$74,800 (5)
Andrei Mironov	$66,000 (2)
Johnathan MacLeod	$60,000 (4)
Joachim Blichfeld	$60,000 (2)
Jake Evans	$60,000 (1)
Denis Gurianov	$60,000 (6)
Total Farm Players	26
Salary Commitment
Year 2020 : $2,807,347
Year 2021 : $2,565,047
Year 2022 : $1,798,591
Year 2023 : $1,364,500
Salary Average Commitment
Year 2020 : $2,966,580
Year 2021 : $2,513,080
Year 2022 : $1,746,624
Year 2023 : $1,312,533

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 4,497 - 74.95%
Level 2:	5000 - $60 - 3,764 - 75.28%
Level 3:	2000 - $35 - 1,498 - 74.91%
Level 4:	4000 - $25 - 2,876 - 71.89%
Luxury :	1000 - $200 - 751 - 75.13%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,675 - 94.58%
Farm Level 2:	3000 - $12 - 2,827 - 94.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,386 - 74.37%
Average Income per Game	$1,415,647
Year to Date Revenue	$58,041,520
Farm
Home Games Left	0
Average Attendance - %	8,502 - 94.47%
Average Income per Game	$210,961
Year to Date Revenue	$8,649,404
Expense
Pro Players Total Salaries	$68,912,200
Farm Players Total Salaries	$3,505,217
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,162,581
Pro Year To Date Expenses	$71,804,143
Farm Year To Date Expenses	$4,043,596
Pro Salary Cap To Date	$71,054,141
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$504,799
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$28,708
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,074,781
Estimate Under Maximum Salary Cap of $79,500,000	$2,425,219
Estimate Over Minimum Salary Cap of $58,800,000	$18,274,781
Current Bank Account	($2,481,366)
Projected Bank Account	($2,481,366)

Pro Players Salaries
Derek Stepan	$6,500,000 (1)
Ryan Nugent-Hopkins	$6,000,000 (7)
Cory Schneider	$6,000,000 (2)
Kevin Labanc	$5,758,000 (5)
Victor Rask	$4,000,000 (2)
Noah Juulsen	$3,950,000 (6)
Bryan Rust	$3,738,000 (4)
Roman Polak	$3,716,000 (3)
Andrew Ladd	$3,668,000 (3)
Cody Eakin	$3,541,000 (4)
Jon Merrill	$3,416,000 (3)
Cody Franson	$2,879,000 (4)
Wayne Simmonds	$2,770,000 (3)
Marek Mazanec	$2,761,000 (4)
Matt Greene	$2,162,000 (3)
Harry Zolnierczyk	$1,979,000 (2)
Justin Falk	$1,311,000 (2)
Buddy Robinson	$1,102,000 (2)
Jarred Tinordi	$1,093,000 (2)
Joe Hicketts	$893,200 (2)
Jimmy Vesey	$841,000 (4)
Garrett Wilson	$834,000 (1)
Total Pro Players	22
Salary Commitment
Year 2020 : $68,912,200
Year 2021 : $61,702,200
Year 2022 : $47,156,000
Year 2023 : $26,822,000
Salary Average Commitment
Year 2020 : $69,101,534
Year 2021 : $61,767,534
Year 2022 : $45,389,334
Year 2023 : $27,200,000
Salary Cap with 1 Way Contract
Year 2020 : $68,912,200
Year 2021 : $61,578,200
Year 2022 : $45,200,000
Year 2023 : $29,468,000

Farm Players Salaries
Sergei Kalinin	$219,700 (1)
Antti Niemi	$213,400 (2)
Noah Rod	$213,400 (3)
Blake Siebenaler	$194,200 (4)
TJ Brennan	$193,600 (3)
Reid Duke	$192,000 (4)
Ilya Kovalchuk	$191,700 (1)
Stefan Noesen	$188,100 (4)
Dillon Fournier	$175,000 (4)
Aaron Dell	$162,400 (3)
Chris Wagner	$141,900 (4)
Christoph Bertschy	$130,900 (5)
Spencer Smallman	$128,517 (3)
Simon Despres	$111,700 (2)
Garrett Pilon	$109,100 (3)
Scott Wedgewood	$106,800 (2)
Tobias Lindberg	$100,000 (4)
Sean Walker	$97,200 (4)
Philip Varone	$97,000 (3)
Ivan Chekhovich	$87,500 (3)
Filip Chytil	$87,500 (2)
Daniil Tarasov	$87,500 (4)
Robert Bortuzzo	$80,600 (2)
Chris Didomenico	$75,500 (1)
Dalton Prout	$60,000 (1)
Sean Malone	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2020 : $3,505,217
Year 2021 : $2,994,417
Year 2022 : $2,394,417
Year 2023 : $1,402,900
Salary Average Commitment
Year 2020 : $3,577,292
Year 2021 : $2,970,392
Year 2022 : $2,370,392
Year 2023 : $1,378,875

Team	Current Fund	Season Salary Cap	Under Maximum of $79,500,000 Available Cap Space	Over Minimum of $58,800,000	Farm Salary Cap	Under Maximum of $50,000,000	Pro Players	Farm Players	Total Players
Avalanche	$7,822,609	$77,688,333	$1,811,667	$18,888,333	$3,176,530	$46,823,470	23	27	50
Blackhawks	$2,356,786	$75,151,500	$4,348,500	$16,351,500	$3,279,003	$46,720,997	22	27	49
Blue Jackets	$15,659,029	$74,970,666	$4,529,334	$16,170,666	$3,299,100	$46,700,900	22	26	48
Blues	($1,137,445)	$77,452,111	$2,047,889	$18,652,111	$3,664,060	$46,335,940	23	26	49
Bruins	$32,810,485	$79,179,000	$321,000	$20,379,000	$3,161,017	$46,838,983	22	27	49
Canadiens	($8,474,758)	$78,422,172	$1,077,828	$19,622,172	$3,495,447	$46,504,553	22	26	48
Canucks	$23,320,140	$78,669,333	$830,667	$19,869,333	$3,020,280	$46,979,720	22	27	49
Capitals	$45,174,946	$79,316,048	$183,952	$20,516,048	$3,494,335	$46,505,665	22	25	47
Coyotes	($5,932,074)	$73,862,000	$5,638,000	$15,062,000	$2,566,102	$47,433,898	23	27	50
Devils	($9,531,419)	$78,856,500	$643,500	$20,056,500	$2,879,770	$47,120,230	22	27	49
Ducks	($8,892,803)	$76,759,667	$2,740,333	$17,959,667	$3,355,023	$46,644,977	22	28	50
Flames	($4,672,408)	$78,611,400	$888,600	$19,811,400	$3,213,190	$46,786,810	22	26	48
Flyers	$393,452	$79,390,000	$110,000	$20,590,000	$3,710,220	$46,289,780	22	25	47
Golden Knights	$362,842	$70,564,508	$8,935,492	$11,764,508	$4,714,700	$45,285,300	23	26	49
Hurricanes	$2,399,334	$77,617,000	$1,883,000	$18,817,000	$2,180,700	$47,819,300	23	25	48
Islanders	$1,324,042	$74,143,643	$5,356,357	$15,343,643	$3,042,781	$46,957,219	23	27	50
Jets	$12,679,221	$76,230,666	$3,269,334	$17,430,666	$3,940,123	$46,059,877	22	28	50
Kings	$19,716,968	$77,789,833	$1,710,167	$18,989,833	$3,768,581	$46,231,419	22	28	50
Kraken	$8,148,211	$78,823,696	$676,304	$20,023,696	$3,621,940	$46,378,060	22	27	49
Lightning	$34,951,910	$79,332,462	$167,538	$20,532,462	$2,475,190	$47,524,810	22	24	46
Maple Leafs	($417,736)	$78,585,727	$914,273	$19,785,727	$3,195,678	$46,804,322	22	26	48
Nordiques	$15,606,357	$75,714,972	$3,785,028	$16,914,972	$4,692,282	$45,307,718	23	25	48
Oilers	$9,992,922	$76,570,266	$2,929,734	$17,770,266	$3,887,327	$46,112,673	23	27	50
Penguins	$15,695,607	$79,449,044	$50,956	$20,649,044	$3,013,955	$46,986,045	23	25	48
Predators	$43,021,348	$77,471,800	$2,028,200	$18,671,800	$2,724,600	$47,275,400	20	29	49
Rangers	$902,806	$77,902,330	$1,597,670	$19,102,330	$3,290,567	$46,709,433	22	27	49
Red Wings	$1,336,669	$75,635,000	$3,865,000	$16,835,000	$3,581,400	$46,418,600	23	27	50
Sabres	$12,978,736	$78,907,666	$592,334	$20,107,666	$3,301,596	$46,698,404	22	28	50
Senators	($6,002,524)	$76,251,751	$3,248,249	$17,451,751	$2,394,846	$47,605,154	22	26	48
Sharks	$16,810,904	$78,078,129	$1,421,871	$19,278,129	$2,666,295	$47,333,705	22	28	50
Stars	$7,140,177	$76,274,083	$3,225,917	$17,474,083	$2,807,347	$47,192,653	22	26	48
Wild	($2,481,366)	$77,074,781	$2,425,219	$18,274,781	$3,505,217	$46,494,783	22	26	48

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 - %