LHSS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,723 - 95.38%
Level 2:	5000 - $70 - 4,805 - 96.10%
Level 3:	2000 - $40 - 1,946 - 97.29%
Level 4:	4000 - $30 - 3,844 - 96.09%
Luxury :	1000 - $200 - 957 - 95.74%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,926 - 96.29%
Farm Level 2:	1000 - $40 - 948 - 94.84%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,275 - 95.97%
Average Income per Game	$1,487,222
Year to Date Revenue	$11,897,775
Farm
Home Games Left	33
Average Attendance - %	2,874 - 95.81%
Average Income per Game	$181,385
Year to Date Revenue	$1,269,692
Expense
Pro Players Total Salaries	$63,620,000
Farm Players Total Salaries	$2,122,500
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$6,250,875
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,184,429
Farm Year To Date Expenses	$543,096
Pro Salary Cap To Date	$12,894,953
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,591,100
Farm Estimated Season Revenue	$5,985,691
Pro Remaining Season Days	138
Pro Expenses Per Days	$380,819
Pro Estimated Expenses	$52,553,022
Farm Remaining Season Days	136
Farm Expenses Per Days	$16,405
Farm Estimated Expenses	$2,231,080
Estimated Season Expenses	$54,784,102
Estimated Season Salary Cap	$64,237,439
Estimate Under Maximum Salary Cap of $121,291,960	$57,054,521
Estimate Over Minimum Salary Cap of $39,000,000	$25,237,439
Current Bank Account	$48,791,960
Projected Bank Account	$47,584,649

Pro Players Salaries
Robin Lehner	$5,750,000 (1)
-Salary Remaining :	$4,640,351
Jacob Slavin	$5,500,000 (2)
-Salary Remaining :	$4,438,596
Andrei Kuzmenko	$5,000,000 (4)
-Salary Remaining :	$4,035,088
Kyle Clifford	$5,000,000 (1)
-Salary Remaining :	$4,035,088
Jean-Gabriel Pageau	$4,500,000 (1)
-Salary Remaining :	$3,631,579
Rickard Rakell	$4,500,000 (1)
-Salary Remaining :	$3,631,579
Brian Dumoulin	$3,750,000 (1)
-Salary Remaining :	$3,026,316
Bryan Little	$3,500,000 (1)
-Salary Remaining :	$2,824,561
David Rundblad	$3,500,000 (3)
-Salary Remaining :	$2,824,561
Jack Johnson	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Patric Hornqvist	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Vladislav Gavrikov	$2,500,000 (3)
-Salary Remaining :	$2,017,544
Adin Hill	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Luke Witkowski	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Joseph Blandisi	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Drake Caggiula	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Nick Cousins	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Ryan Hartman	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Anthony Duclair	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Stefan Elliott	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Jarred Tinordi	$1,400,000 (2)
-Salary Remaining :	$1,129,825
Jack Dougherty	$995,000 (1)
-Salary Remaining :	$802,982
Michael McLeod	$975,000 (1)
-Salary Remaining :	$786,842
Total Pro Players	23
Salary Commitment
Year 2020 : $67,120,000
Year 2021 : $22,000,000
Year 2022 : $13,250,000
Year 2023 : $7,000,000
Salary Average Commitment
Year 2020 : $70,370,000
Year 2021 : $21,200,000
Year 2022 : $13,000,000
Year 2023 : $5,000,000
Salary Cap with 1 Way Contract
Year 2020 : $67,120,000
Year 2021 : $21,900,000
Year 2022 : $13,000,000
Year 2023 : $5,000,000

Farm Players Salaries
Daniel Altshuller	$99,500 (1)
Salary Remaining :	$80,071
Tyler Motte	$99,500 (1)
Salary Remaining :	$80,071
Gabriel Vilardi	$97,500 (1)
Salary Remaining :	$78,462
Michael Carcone	$97,500 (1)
Salary Remaining :	$78,462
Zach Aston-Reese	$95,000 (1)
Salary Remaining :	$76,450
Jonathan Racine	$87,500 (1)
Salary Remaining :	$70,414
Mattias Samuelsson	$85,000 (3)
Salary Remaining :	$68,402
Sam Steel	$83,500 (1)
Salary Remaining :	$67,195
Matteson Iacopelli	$70,000 (1)
Salary Remaining :	$56,331
Michael Dal Colle	$65,000 (2)
Salary Remaining :	$52,308
Pius Suter	$62,500 (1)
Salary Remaining :	$50,296
Kevin Bahl	$60,000 (3)
Salary Remaining :	$48,284
Alexander Nylander	$55,000 (2)
Salary Remaining :	$44,260
Max Lajoie	$55,000 (1)
Salary Remaining :	$44,260
Keaton Middleton	$55,000 (1)
Salary Remaining :	$44,260
Mark Friedman	$55,000 (1)
Salary Remaining :	$44,260
Patrick Guay	$50,000 (2)
Salary Remaining :	$40,237
Dominik Kubalik	$50,000 (1)
Salary Remaining :	$40,237
Vasili Ponomaryov	$50,000 (2)
Salary Remaining :	$40,237
Chris Calhan	$50,000 (1)
Salary Remaining :	$40,237
Nils Aman	$50,000 (2)
Salary Remaining :	$40,237
Justin Barron	$50,000 (2)
Salary Remaining :	$40,237
Hugo Alnefelt	$50,000 (1)
Salary Remaining :	$40,237
Tyler Tucker	$50,000 (2)
Salary Remaining :	$40,237
Calle Clang	$50,000 (2)
Salary Remaining :	$40,237
Marian Studenic	$50,000 (1)
Salary Remaining :	$40,237
Ilya Nikolaev	$50,000 (1)
Salary Remaining :	$40,237
Santeri Hatakka	$50,000 (1)
Salary Remaining :	$40,237
Jacob Leguerrier	$50,000 (1)
Salary Remaining :	$40,237
Elmer Soderblom	$50,000 (1)
Salary Remaining :	$40,237
Brett Leason	$50,000 (1)
Salary Remaining :	$40,237
Matthew Phillips	$50,000 (1)
Salary Remaining :	$40,237
Devon Levi	$50,000 (2)
Salary Remaining :	$40,237
Jack Hughes	$50,000 (1)
Salary Remaining :	$40,237
Total Farm Players	34
Salary Commitment
Year 2020 : $2,122,500
Year 2021 : $615,000
Year 2022 : $155,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,105,000
Year 2021 : $615,000
Year 2022 : $145,000
Year 2023 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,632 - 93.87%
Level 2:	5000 - $70 - 4,750 - 95.00%
Level 3:	2000 - $40 - 1,891 - 94.53%
Level 4:	4000 - $30 - 3,831 - 95.78%
Luxury :	1000 - $200 - 967 - 96.71%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,907 - 95.34%
Farm Level 2:	1000 - $40 - 923 - 92.25%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	33
Average Attendance - %	17,071 - 94.84%
Average Income per Game	$1,471,699
Year to Date Revenue	$10,301,896
Farm
Home Games Left	32
Average Attendance - %	2,829 - 94.31%
Average Income per Game	$178,891
Year to Date Revenue	$1,431,129
Expense
Pro Players Total Salaries	$70,750,000
Farm Players Total Salaries	$1,832,500
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$9,455,154
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,953,813
Farm Year To Date Expenses	$473,875
Pro Salary Cap To Date	$13,664,337
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,566,081
Farm Estimated Season Revenue	$5,724,516
Pro Remaining Season Days	138
Pro Expenses Per Days	$422,515
Pro Estimated Expenses	$58,307,070
Farm Remaining Season Days	136
Farm Expenses Per Days	$14,393
Farm Estimated Expenses	$1,957,448
Estimated Season Expenses	$60,264,518
Estimated Season Salary Cap	$70,760,871
Estimate Under Maximum Salary Cap of $88,991,661	$18,230,790
Estimate Over Minimum Salary Cap of $39,000,000	$31,760,871
Current Bank Account	$16,491,661
Projected Bank Account	$10,517,740

Pro Players Salaries
Johnny Gaudreau	$7,500,000 (1)
-Salary Remaining :	$6,052,632
Derek Stepan	$6,000,000 (4)
-Salary Remaining :	$4,842,105
Auston Matthews	$6,000,000 (2)
-Salary Remaining :	$4,842,105
Will Butcher	$5,500,000 (3)
-Salary Remaining :	$4,438,596
Mikko Rantanen	$4,750,000 (1)
-Salary Remaining :	$3,833,333
Radko Gudas	$4,500,000 (3)
-Salary Remaining :	$3,631,579
Thomas Chabot	$4,500,000 (1)
-Salary Remaining :	$3,631,579
Erik Haula	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Mike Amadio	$3,750,000 (2)
-Salary Remaining :	$3,026,316
Antoine Roussel	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Ilya Samsonov	$3,500,000 (1)
-Salary Remaining :	$2,824,561
PK Subban	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Cam Ward	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Kris Versteeg	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Robert Hagg	$2,000,000 (1)
-Salary Remaining :	$1,614,035
William Karlsson	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Mikhail Grigorenko	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Andrew Ladd	$1,000,000 (1)
-Salary Remaining :	$807,018
Stefan Matteau	$1,000,000 (1)
-Salary Remaining :	$807,018
Hudson Fasching	$750,000 (2)
-Salary Remaining :	$605,263
Patrick Sieloff	$750,000 (1)
-Salary Remaining :	$605,263
Total Pro Players	21
Salary Commitment
Year 2020 : $70,750,000
Year 2021 : $28,950,000
Year 2022 : $14,500,000
Year 2023 : $3,500,000
Salary Average Commitment
Year 2020 : $63,375,000
Year 2021 : $28,500,000
Year 2022 : $16,000,000
Year 2023 : $6,000,000
Salary Cap with 1 Way Contract
Year 2020 : $70,750,000
Year 2021 : $29,000,000
Year 2022 : $16,000,000
Year 2023 : $6,000,000

Farm Players Salaries
Mackenzie Blackwood	$200,000 (1)
Salary Remaining :	$160,947
Nikita Scherbak	$97,500 (2)
Salary Remaining :	$78,462
Julius Honka	$95,000 (1)
Salary Remaining :	$76,450
Andrew Poturalski	$95,000 (1)
Salary Remaining :	$76,450
Calle Andersson	$85,000 (1)
Salary Remaining :	$68,402
Sergey Tolchinsky	$75,000 (2)
Salary Remaining :	$60,355
Dillon Dube	$75,000 (3)
Salary Remaining :	$60,355
Jeremy Davies	$70,000 (3)
Salary Remaining :	$56,331
Clark Bishop	$70,000 (1)
Salary Remaining :	$56,331
Oscar Dansk	$65,000 (2)
Salary Remaining :	$52,308
Zach Whitecloud	$60,000 (1)
Salary Remaining :	$48,284
JJ. Piccinich	$60,000 (3)
Salary Remaining :	$48,284
Gabriel Fortier	$60,000 (3)
Salary Remaining :	$48,284
Declan Chisholm	$60,000 (2)
Salary Remaining :	$48,284
Max Jones	$60,000 (2)
Salary Remaining :	$48,284
Petr Kvaca	$55,000 (1)
Salary Remaining :	$44,260
Jackson Cates	$50,000 (1)
Salary Remaining :	$40,237
Mitchell Chaffee	$50,000 (3)
Salary Remaining :	$40,237
Antoine Morand	$50,000 (1)
Salary Remaining :	$40,237
Nikita Okhotyuk	$50,000 (1)
Salary Remaining :	$40,237
Nils Hoglander	$50,000 (1)
Salary Remaining :	$40,237
Jaedon Descheneau	$50,000 (2)
Salary Remaining :	$40,237
Kristian Reichel	$50,000 (3)
Salary Remaining :	$40,237
Egor Afanasyev	$50,000 (1)
Salary Remaining :	$40,237
Jesper Vikman	$50,000 (2)
Salary Remaining :	$40,237
Eamon Powell	$50,000 (2)
Salary Remaining :	$40,237
Connor Zary	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	27
Salary Commitment
Year 2020 : $1,832,500
Year 2021 : $947,500
Year 2022 : $415,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,707,500
Year 2021 : $922,500
Year 2022 : $365,000
Year 2023 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 5,707 - 95.11%
Level 2:	5000 - $70 - 4,679 - 93.58%
Level 3:	2000 - $40 - 1,909 - 95.43%
Level 4:	4000 - $30 - 3,690 - 92.26%
Luxury :	1000 - $200 - 958 - 95.84%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,898 - 94.92%
Farm Level 2:	1000 - $40 - 916 - 91.59%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	16,943 - 94.13%
Average Income per Game	$1,468,465
Year to Date Revenue	$11,747,722
Farm
Home Games Left	33
Average Attendance - %	2,814 - 93.81%
Average Income per Game	$178,001
Year to Date Revenue	$1,246,004
Expense
Pro Players Total Salaries	$69,225,000
Farm Players Total Salaries	$1,687,500
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$7,379,362
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,136,847
Farm Year To Date Expenses	$458,646
Pro Salary Cap To Date	$12,828,365
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,990,888
Farm Estimated Season Revenue	$5,874,019
Pro Remaining Season Days	138
Pro Expenses Per Days	$409,211
Pro Estimated Expenses	$56,471,118
Farm Remaining Season Days	136
Farm Expenses Per Days	$13,831
Farm Estimated Expenses	$1,881,016
Estimated Season Expenses	$58,352,134
Estimated Season Salary Cap	$65,466,119
Estimate Under Maximum Salary Cap of $96,526,988	$31,060,869
Estimate Over Minimum Salary Cap of $39,000,000	$26,466,119
Current Bank Account	$24,026,988
Projected Bank Account	$18,539,761

Pro Players Salaries
Seth Jones	$6,750,000 (3)
-Salary Remaining :	$5,447,368
Filip Forsberg	$6,500,000 (2)
-Salary Remaining :	$5,245,614
Alexander Kerfoot	$6,000,000 (1)
-Salary Remaining :	$4,842,105
Tyler Toffoli	$4,750,000 (2)
-Salary Remaining :	$3,833,333
Cody Ceci	$4,100,000 (1)
-Salary Remaining :	$3,308,772
Jake Oettinger	$4,000,000 (3)
-Salary Remaining :	$3,228,070
Travis Sanheim (Out of Payroll)	$4,000,000 (3)
-Salary Remaining :	$3,228,070
Jujhar Khaira	$3,600,000 (1)
-Salary Remaining :	$2,905,263
Ethan Bear	$3,500,000 (2)
-Salary Remaining :	$2,824,561
Josh Morrissey	$3,500,000 (2)
-Salary Remaining :	$2,824,561
Mathew Barzal	$3,000,000 (4)
-Salary Remaining :	$2,421,053
Vincent Trocheck	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Laurent Brossoit	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Dominik Simon	$2,000,000 (1)
-Salary Remaining :	$1,614,035
David Perron	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Jordan Kyrou	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Joachim Blichfeld	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Pierre Engvall	$1,250,000 (1)
-Salary Remaining :	$1,008,772
Rourke Chartier	$1,000,000 (2)
-Salary Remaining :	$807,018
Wayne Simmonds	$1,000,000 (1)
-Salary Remaining :	$807,018
Drew Shore	$1,000,000 (1)
-Salary Remaining :	$807,018
Henri Jokiharju	$975,000 (1)
-Salary Remaining :	$786,842
Andrew Shaw	$950,000 (1)
-Salary Remaining :	$766,667
Jeremy Lauzon	$850,000 (1)
-Salary Remaining :	$685,965
Total Pro Players	24
Salary Commitment
Year 2020 : $69,225,000
Year 2021 : $48,700,000
Year 2022 : $21,250,000
Year 2023 : $5,000,000
Salary Average Commitment
Year 2020 : $70,400,000
Year 2021 : $41,100,000
Year 2022 : $16,000,000
Year 2023 : $3,000,000
Salary Cap with 1 Way Contract
Year 2020 : $69,225,000
Year 2021 : $44,000,000
Year 2022 : $17,750,000
Year 2023 : $3,000,000

Farm Players Salaries
Robert Thomas	$97,500 (3)
Salary Remaining :	$78,462
Dylan Sikura	$95,000 (1)
Salary Remaining :	$76,450
Anthony Richard	$90,000 (1)
Salary Remaining :	$72,426
Michael Rasmussen	$90,000 (1)
Salary Remaining :	$72,426
Emil Bemstrom	$90,000 (2)
Salary Remaining :	$72,426
Matt Roy	$90,000 (1)
Salary Remaining :	$72,426
Sami Niku	$80,000 (1)
Salary Remaining :	$64,379
Artturi Lehkonen	$75,000 (1)
Salary Remaining :	$60,355
Noah Gregor	$75,000 (2)
Salary Remaining :	$60,355
Frederic Allard	$75,000 (1)
Salary Remaining :	$60,355
Emil Larmi	$70,000 (1)
Salary Remaining :	$56,331
Rasmus Kupari	$65,000 (3)
Salary Remaining :	$52,308
Calen Addison	$65,000 (3)
Salary Remaining :	$52,308
Paul Cotter	$65,000 (3)
Salary Remaining :	$52,308
Trey Fix-Wolansky	$65,000 (3)
Salary Remaining :	$52,308
Sean Farrell	$50,000 (2)
Salary Remaining :	$40,237
Jamie Drysdale	$50,000 (2)
Salary Remaining :	$40,237
Brendan Brisson	$50,000 (2)
Salary Remaining :	$40,237
Alex Vlasic	$50,000 (1)
Salary Remaining :	$40,237
Jakob Pelletier	$50,000 (1)
Salary Remaining :	$40,237
Nicholas Robertson	$50,000 (1)
Salary Remaining :	$40,237
Luke Evangelista	$50,000 (2)
Salary Remaining :	$40,237
Joel Blomqvist	$50,000 (2)
Salary Remaining :	$40,237
Louis Crevier	$50,000 (2)
Salary Remaining :	$40,237
Arturs Silovs	$50,000 (1)
Salary Remaining :	$40,237
Total Farm Players	25
Salary Commitment
Year 2020 : $1,687,500
Year 2021 : $1,032,500
Year 2022 : $715,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,607,500
Year 2021 : $807,500
Year 2022 : $352,500
Year 2023 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,728 - 95.47%
Level 2:	5000 - $70 - 4,938 - 98.76%
Level 3:	2000 - $40 - 1,933 - 96.63%
Level 4:	4000 - $30 - 3,785 - 94.63%
Luxury :	1000 - $200 - 969 - 96.90%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,882 - 94.09%
Farm Level 2:	1000 - $40 - 939 - 93.94%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,353 - 96.41%
Average Income per Game	$1,498,644
Year to Date Revenue	$11,989,153
Farm
Home Games Left	32
Average Attendance - %	2,821 - 94.04%
Average Income per Game	$177,772
Year to Date Revenue	$1,422,172
Expense
Pro Players Total Salaries	$72,400,000
Farm Players Total Salaries	$2,042,500
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$10,390,761
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,158,778
Farm Year To Date Expenses	$508,241
Pro Salary Cap To Date	$13,965,794
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,956,612
Farm Estimated Season Revenue	$5,688,688
Pro Remaining Season Days	138
Pro Expenses Per Days	$429,240
Pro Estimated Expenses	$59,235,120
Farm Remaining Season Days	136
Farm Expenses Per Days	$15,636
Farm Estimated Expenses	$2,126,496
Estimated Season Expenses	$61,361,616
Estimated Season Salary Cap	$72,393,890
Estimate Under Maximum Salary Cap of $85,901,172	$13,507,282
Estimate Over Minimum Salary Cap of $39,000,000	$33,393,890
Current Bank Account	$13,401,172
Projected Bank Account	$5,684,856

Pro Players Salaries
Jason Demers	$6,250,000 (2)
-Salary Remaining :	$5,043,860
Zack Kassian	$6,200,000 (1)
-Salary Remaining :	$5,003,509
Gabriel Landeskog	$6,000,000 (2)
-Salary Remaining :	$4,842,105
Torey Krug	$5,500,000 (1)
-Salary Remaining :	$4,438,596
Jonathan Toews	$5,500,000 (2)
-Salary Remaining :	$4,438,596
Kevin Poulin	$5,500,000 (3)
-Salary Remaining :	$4,438,596
Wojtek Wolski	$5,300,000 (2)
-Salary Remaining :	$4,277,193
Alexander Wennberg	$5,250,000 (4)
-Salary Remaining :	$4,236,842
Madison Bowey	$5,000,000 (3)
-Salary Remaining :	$4,035,088
Josh Manson	$2,750,000 (1)
-Salary Remaining :	$2,219,298
Casey Cizikas	$2,600,000 (1)
-Salary Remaining :	$2,098,246
Eric Wellwood	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Tuukka Rask	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Derick Brassard	$1,700,000 (2)
-Salary Remaining :	$1,371,930
Adam Pelech	$1,600,000 (1)
-Salary Remaining :	$1,291,228
David Backes	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Brett Pesce	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Beau Bennett	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Andreas Athanasiou	$1,500,000 (1)
-Salary Remaining :	$1,210,526
John Quenneville	$1,300,000 (1)
-Salary Remaining :	$1,049,123
Noah Juulsen	$950,000 (1)
-Salary Remaining :	$766,667
Total Pro Players	21
Salary Commitment
Year 2020 : $72,400,000
Year 2021 : $38,700,000
Year 2022 : $15,750,000
Year 2023 : $5,750,000
Salary Average Commitment
Year 2020 : $72,600,000
Year 2021 : $40,500,000
Year 2022 : $15,750,000
Year 2023 : $5,250,000
Salary Cap with 1 Way Contract
Year 2020 : $72,400,000
Year 2021 : $40,500,000
Year 2022 : $15,750,000
Year 2023 : $5,250,000

Farm Players Salaries
Kurtis Gabriel	$95,000 (1)
Salary Remaining :	$76,450
Antoine Bibeau	$95,000 (1)
Salary Remaining :	$76,450
Oskar Lindblom	$92,500 (2)
Salary Remaining :	$74,438
Kole Lind	$85,000 (3)
Salary Remaining :	$68,402
Karson Kuhlman	$85,000 (1)
Salary Remaining :	$68,402
Vinni Lettieri	$85,000 (1)
Salary Remaining :	$68,402
Jesse Ylonen	$80,000 (2)
Salary Remaining :	$64,379
Daniel Audette	$80,000 (1)
Salary Remaining :	$64,379
Rasmus Sandin	$80,000 (4)
Salary Remaining :	$64,379
Nelson Nogier	$80,000 (2)
Salary Remaining :	$64,379
Nicolas Beaudin	$80,000 (2)
Salary Remaining :	$64,379
Joel Kiviranta	$80,000 (2)
Salary Remaining :	$64,379
Adam Ruzicka	$72,500 (1)
Salary Remaining :	$58,343
Niko Mikkola	$65,000 (2)
Salary Remaining :	$52,308
Carson Meyer	$60,000 (1)
Salary Remaining :	$48,284
Ben Meyers	$60,000 (4)
Salary Remaining :	$48,284
Jack Ahcan	$60,000 (3)
Salary Remaining :	$48,284
Urho Vaakanainen (Out of Payroll)	$57,500 (1)
Salary Remaining :	$46,272
Lukas Reichel	$50,000 (2)
Salary Remaining :	$40,237
Ryan Tverberg	$50,000 (2)
Salary Remaining :	$40,237
Connor McClennon	$50,000 (2)
Salary Remaining :	$40,237
Carter Gylander	$50,000 (1)
Salary Remaining :	$40,237
Theodor Niederbach	$50,000 (2)
Salary Remaining :	$40,237
Jack LaFontaine	$50,000 (4)
Salary Remaining :	$40,237
Warren Foegele	$50,000 (2)
Salary Remaining :	$40,237
Walker Duehr	$50,000 (1)
Salary Remaining :	$40,237
Marcus Karlberg	$50,000 (1)
Salary Remaining :	$40,237
Ryan Suzuki	$50,000 (1)
Salary Remaining :	$40,237
Lassi Thomson	$50,000 (1)
Salary Remaining :	$40,237
Braden Tracey	$50,000 (1)
Salary Remaining :	$40,237
Brock Faber	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	31
Salary Commitment
Year 2020 : $2,042,500
Year 2021 : $1,117,500
Year 2022 : $349,500
Year 2023 : $190,000
Salary Average Commitment
Year 2020 : $2,012,500
Year 2021 : $1,102,500
Year 2022 : $325,000
Year 2023 : $190,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $100 - 5,667 - 94.45%
Level 2:	5000 - $70 - 4,825 - 96.49%
Level 3:	2000 - $40 - 1,878 - 93.89%
Level 4:	4000 - $30 - 3,810 - 95.25%
Luxury :	1000 - $200 - 959 - 95.93%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,857 - 92.85%
Farm Level 2:	1000 - $40 - 970 - 97.01%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,139 - 95.22%
Average Income per Game	$1,478,541
Year to Date Revenue	$11,828,324
Farm
Home Games Left	33
Average Attendance - %	2,827 - 94.24%
Average Income per Game	$177,236
Year to Date Revenue	$1,240,649
Expense
Pro Players Total Salaries	$70,975,000
Farm Players Total Salaries	$2,022,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$8,256,474
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,838,157
Farm Year To Date Expenses	$475,194
Pro Salary Cap To Date	$13,358,624
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,313,296
Farm Estimated Season Revenue	$5,848,774
Pro Remaining Season Days	138
Pro Expenses Per Days	$423,830
Pro Estimated Expenses	$58,488,540
Farm Remaining Season Days	136
Farm Expenses Per Days	$14,926
Farm Estimated Expenses	$2,029,936
Estimated Season Expenses	$60,518,476
Estimated Season Salary Cap	$65,391,110
Estimate Under Maximum Salary Cap of $87,498,772	$22,107,662
Estimate Over Minimum Salary Cap of $39,000,000	$26,391,110
Current Bank Account	$14,998,772
Projected Bank Account	$7,642,366

Pro Players Salaries
Patrick Kane (Out of Payroll)	$6,500,000 (2)
-Salary Remaining :	$5,245,614
Nathan MacKinnon	$6,300,000 (3)
-Salary Remaining :	$5,084,211
Darnell Nurse	$5,500,000 (2)
-Salary Remaining :	$4,438,596
Nikita Zadorov	$5,500,000 (4)
-Salary Remaining :	$4,438,596
Mitch Marner	$5,000,000 (1)
-Salary Remaining :	$4,035,088
Quinn Hughes	$5,000,000 (4)
-Salary Remaining :	$4,035,088
Carey Price	$5,000,000 (4)
-Salary Remaining :	$4,035,088
Pavel Zacha	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Anze Kopitar	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Jakob Chychrun	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Drake Batherson	$3,000,000 (3)
-Salary Remaining :	$2,421,053
Mikkel Boedker	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Patrik Laine	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Jordan Staal	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Kirill Kaprizov	$2,100,000 (1)
-Salary Remaining :	$1,694,737
Nick Suzuki	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Alexandre Carrier	$1,500,000 (4)
-Salary Remaining :	$1,210,526
Nicolas Hague	$1,500,000 (3)
-Salary Remaining :	$1,210,526
Tomas Nosek	$1,250,000 (2)
-Salary Remaining :	$1,008,772
Ivan Fedotov	$975,000 (1)
-Salary Remaining :	$786,842
Brent Burns	$950,000 (1)
-Salary Remaining :	$766,667
Clayton Keller	$900,000 (1)
-Salary Remaining :	$726,316
Total Pro Players	22
Salary Commitment
Year 2020 : $70,975,000
Year 2021 : $62,500,000
Year 2022 : $36,000,000
Year 2023 : $17,750,000
Salary Average Commitment
Year 2020 : $59,120,000
Year 2021 : $47,895,000
Year 2022 : $27,000,000
Year 2023 : $17,000,000
Salary Cap with 1 Way Contract
Year 2020 : $70,975,000
Year 2021 : $55,550,000
Year 2022 : $29,800,000
Year 2023 : $17,000,000

Farm Players Salaries
Evan Rodrigues	$200,000 (1)
Salary Remaining :	$160,947
Artem Zub	$97,500 (1)
Salary Remaining :	$78,462
Jake Evans	$95,000 (1)
Salary Remaining :	$76,450
Dennis Gilbert	$90,000 (2)
Salary Remaining :	$72,426
Connor Hellebyuk	$90,000 (1)
Salary Remaining :	$72,426
Martin Fehervary	$90,000 (4)
Salary Remaining :	$72,426
Mason Appleton	$85,000 (2)
Salary Remaining :	$68,402
Anders Bjork	$80,000 (2)
Salary Remaining :	$64,379
Noah Dobson	$75,000 (4)
Salary Remaining :	$60,355
Jesperi Kotkaniemi	$70,000 (3)
Salary Remaining :	$56,331
Gustav Forsling	$70,000 (2)
Salary Remaining :	$56,331
Joey Daccord	$65,000 (2)
Salary Remaining :	$52,308
Michael McCarron	$60,000 (1)
Salary Remaining :	$48,284
Nathan Smith	$55,000 (1)
Salary Remaining :	$44,260
Hunter Drew	$50,000 (2)
Salary Remaining :	$40,237
Lucas Raymond	$50,000 (2)
Salary Remaining :	$40,237
John-Jason Peterka	$50,000 (2)
Salary Remaining :	$40,237
Jakub Dobes	$50,000 (2)
Salary Remaining :	$40,237
Kaiden Guhle	$50,000 (2)
Salary Remaining :	$40,237
Trevor Zegras	$50,000 (1)
Salary Remaining :	$40,237
Adam Wilsby	$50,000 (2)
Salary Remaining :	$40,237
Cole Caufield	$50,000 (1)
Salary Remaining :	$40,237
Matthew Rempe	$50,000 (2)
Salary Remaining :	$40,237
Jayden Struble	$50,000 (1)
Salary Remaining :	$40,237
Thomas Harley	$50,000 (1)
Salary Remaining :	$40,237
Alex Newhook	$50,000 (1)
Salary Remaining :	$40,237
Arber Xhekaj	$50,000 (1)
Salary Remaining :	$40,237
Cole Koepke	$50,000 (2)
Salary Remaining :	$40,237
William Bitten	$50,000 (2)
Salary Remaining :	$40,237
Kirby Dach	$50,000 (1)
Salary Remaining :	$40,237
Total Farm Players	30
Salary Commitment
Year 2020 : $2,022,500
Year 2021 : $1,115,000
Year 2022 : $330,000
Year 2023 : $315,000
Salary Average Commitment
Year 2020 : $1,902,500
Year 2021 : $1,065,000
Year 2022 : $235,000
Year 2023 : $165,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rodgers Arena
Level 1:	6000 - $100 - 5,727 - 95.45%
Level 2:	5000 - $70 - 4,872 - 97.45%
Level 3:	2000 - $40 - 1,946 - 97.29%
Level 4:	4000 - $30 - 3,859 - 96.47%
Luxury :	1000 - $200 - 977 - 97.73%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,920 - 95.98%
Farm Level 2:	1000 - $40 - 925 - 92.49%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,381 - 96.56%
Average Income per Game	$1,498,216
Year to Date Revenue	$11,985,725
Farm
Home Games Left	32
Average Attendance - %	2,844 - 94.81%
Average Income per Game	$179,928
Year to Date Revenue	$1,439,426
Expense
Pro Players Total Salaries	$67,100,000
Farm Players Total Salaries	$1,945,000
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$4,192,581
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,192,986
Farm Year To Date Expenses	$524,106
Pro Salary Cap To Date	$13,000,005
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,942,900
Farm Estimated Season Revenue	$5,757,704
Pro Remaining Season Days	138
Pro Expenses Per Days	$398,246
Pro Estimated Expenses	$54,957,948
Farm Remaining Season Days	136
Farm Expenses Per Days	$15,651
Farm Estimated Expenses	$2,128,536
Estimated Season Expenses	$57,086,484
Estimated Season Salary Cap	$67,150,929
Estimate Under Maximum Salary Cap of $84,607,612	$17,456,683
Estimate Over Minimum Salary Cap of $39,000,000	$28,150,929
Current Bank Account	$12,107,612
Projected Bank Account	$8,721,732

Pro Players Salaries
J.T. Miller	$7,500,000 (1)
-Salary Remaining :	$6,052,632
Oliver Ekman-Larsson	$7,000,000 (1)
-Salary Remaining :	$5,649,123
Jordan Eberle	$5,500,000 (4)
-Salary Remaining :	$4,438,596
Chris Tierney	$5,000,000 (1)
-Salary Remaining :	$4,035,088
Petr Mrazek	$5,000,000 (2)
-Salary Remaining :	$4,035,088
Yanni Gourde	$4,500,000 (1)
-Salary Remaining :	$3,631,579
Travis Hamonic	$4,500,000 (2)
-Salary Remaining :	$3,631,579
Ryan O'Reilly	$4,500,000 (1)
-Salary Remaining :	$3,631,579
Brock Boeser	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Tyler Cuma	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Ben Harpur	$2,500,000 (3)
-Salary Remaining :	$2,017,544
Tony DeAngelo	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Denis Gurianov (Out of Payroll)	$2,200,000 (1)
-Salary Remaining :	$1,775,439
Jake Dotchin	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Nicolas Petan	$1,500,000 (4)
-Salary Remaining :	$1,210,526
Mark Jankowski	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Daniel Zaar	$1,200,000 (2)
-Salary Remaining :	$968,421
Curtis Lazar	$1,200,000 (3)
-Salary Remaining :	$968,421
Ryan Lomberg	$1,200,000 (2)
-Salary Remaining :	$968,421
Thatcher Demko	$1,100,000 (1)
-Salary Remaining :	$887,719
Trevor Moore	$900,000 (3)
-Salary Remaining :	$726,316
Total Pro Players	21
Salary Commitment
Year 2020 : $69,300,000
Year 2021 : $31,200,000
Year 2022 : $13,500,000
Year 2023 : $6,500,000
Salary Average Commitment
Year 2020 : $58,625,000
Year 2021 : $28,775,000
Year 2022 : $11,375,000
Year 2023 : $7,000,000
Salary Cap with 1 Way Contract
Year 2020 : $69,300,000
Year 2021 : $29,500,000
Year 2022 : $11,600,000
Year 2023 : $7,000,000

Farm Players Salaries
C.J. Smith	$97,500 (1)
Salary Remaining :	$78,462
Casey DeSmith	$95,000 (1)
Salary Remaining :	$76,450
William Lagesson	$95,000 (2)
Salary Remaining :	$76,450
Juho Lammikko	$90,000 (2)
Salary Remaining :	$72,426
Adam Ollas-Mattsson	$82,500 (2)
Salary Remaining :	$66,391
Axel Holmstrom	$80,000 (1)
Salary Remaining :	$64,379
William Lockwood	$75,000 (2)
Salary Remaining :	$60,355
Aleksi Heponiemi	$75,000 (4)
Salary Remaining :	$60,355
Daniil Miromanov	$75,000 (3)
Salary Remaining :	$60,355
Will Borgen	$70,000 (1)
Salary Remaining :	$56,331
Guillaume Brisebois	$60,000 (3)
Salary Remaining :	$48,284
Tobias Lindberg	$60,000 (1)
Salary Remaining :	$48,284
Jonathan Kovacevic	$60,000 (1)
Salary Remaining :	$48,284
Michael Kesselring	$60,000 (4)
Salary Remaining :	$48,284
Jay O'Brien	$60,000 (4)
Salary Remaining :	$48,284
Lane Pederson	$60,000 (3)
Salary Remaining :	$48,284
Kristian Vesalainen	$55,000 (3)
Salary Remaining :	$44,260
Jackson Hallum	$50,000 (2)
Salary Remaining :	$40,237
Rasmus Asplund	$50,000 (2)
Salary Remaining :	$40,237
Ryan O'Rourke	$50,000 (2)
Salary Remaining :	$40,237
Michael Benning	$50,000 (2)
Salary Remaining :	$40,237
Albert Lyckasen	$50,000 (2)
Salary Remaining :	$40,237
John Hayden	$50,000 (1)
Salary Remaining :	$40,237
Jakob Forsbacka-Karlsson	$50,000 (2)
Salary Remaining :	$40,237
Jan Bednar	$50,000 (2)
Salary Remaining :	$40,237
Ian Scott	$50,000 (1)
Salary Remaining :	$40,237
Maxim Letunov	$50,000 (1)
Salary Remaining :	$40,237
Jack Rathbone	$50,000 (3)
Salary Remaining :	$40,237
Aku Raty	$50,000 (1)
Salary Remaining :	$40,237
Chase Yoder	$50,000 (2)
Salary Remaining :	$40,237
Pavel Gogolev	$45,000 (1)
Salary Remaining :	$36,213
Total Farm Players	31
Salary Commitment
Year 2020 : $1,945,000
Year 2021 : $1,327,500
Year 2022 : $575,000
Year 2023 : $230,000
Salary Average Commitment
Year 2020 : $1,887,500
Year 2021 : $1,232,500
Year 2022 : $490,000
Year 2023 : $195,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $100 - 5,777 - 96.28%
Level 2:	5000 - $70 - 4,808 - 96.16%
Level 3:	2000 - $40 - 1,924 - 96.20%
Level 4:	4000 - $30 - 3,839 - 95.98%
Luxury :	1000 - $200 - 976 - 97.63%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,866 - 93.32%
Farm Level 2:	1000 - $40 - 909 - 90.89%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,324 - 96.24%
Average Income per Game	$1,496,841
Year to Date Revenue	$11,974,731
Farm
Home Games Left	32
Average Attendance - %	2,775 - 92.51%
Average Income per Game	$175,352
Year to Date Revenue	$1,402,812
Expense
Pro Players Total Salaries	$72,500,000
Farm Players Total Salaries	$1,805,000
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$9,396,760
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,042,112
Farm Year To Date Expenses	$484,117
Pro Salary Cap To Date	$13,868,433
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,898,924
Farm Estimated Season Revenue	$5,611,248
Pro Remaining Season Days	138
Pro Expenses Per Days	$429,240
Pro Estimated Expenses	$59,235,120
Farm Remaining Season Days	136
Farm Expenses Per Days	$14,527
Farm Estimated Expenses	$1,975,672
Estimated Season Expenses	$61,210,792
Estimated Season Salary Cap	$72,377,259
Estimate Under Maximum Salary Cap of $86,876,168	$14,498,909
Estimate Over Minimum Salary Cap of $39,000,000	$33,377,259
Current Bank Account	$14,376,168
Projected Bank Account	$6,675,548

Pro Players Salaries
Taylor Hall	$7,000,000 (1)
-Salary Remaining :	$5,649,123
Cory Schneider	$6,000,000 (3)
-Salary Remaining :	$4,842,105
Zach Bogosian	$5,000,000 (4)
-Salary Remaining :	$4,035,088
Marko Dano	$5,000,000 (1)
-Salary Remaining :	$4,035,088
Timo Meier	$4,500,000 (1)
-Salary Remaining :	$3,631,579
Ondrej Pavelec	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Cody Hodgson	$4,000,000 (4)
-Salary Remaining :	$3,228,070
Brandon Gormley	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Joe Colborne	$4,000,000 (4)
-Salary Remaining :	$3,228,070
Blake Pietila	$3,600,000 (1)
-Salary Remaining :	$2,905,263
Alexei Marchenko	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Cal Clutterbuck	$3,000,000 (3)
-Salary Remaining :	$2,421,053
Adam Henrique	$3,000,000 (3)
-Salary Remaining :	$2,421,053
Shea Theodore	$3,000,000 (3)
-Salary Remaining :	$2,421,053
Petter Granberg	$2,500,000 (4)
-Salary Remaining :	$2,017,544
Brandon Burlon	$2,500,000 (3)
-Salary Remaining :	$2,017,544
Bobby Ryan	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Colten Teubert	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Sergey Kalinin	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Nicolas Aube-Kubel	$950,000 (2)
-Salary Remaining :	$766,667
Kerby Rychel	$950,000 (2)
-Salary Remaining :	$766,667
Total Pro Players	21
Salary Commitment
Year 2020 : $72,500,000
Year 2021 : $39,900,000
Year 2022 : $32,250,000
Year 2023 : $13,500,000
Salary Average Commitment
Year 2020 : $68,750,000
Year 2021 : $39,400,000
Year 2022 : $34,500,000
Year 2023 : $15,500,000
Salary Cap with 1 Way Contract
Year 2020 : $72,500,000
Year 2021 : $40,900,000
Year 2022 : $35,000,000
Year 2023 : $15,500,000

Farm Players Salaries
Tanner Laczynski	$120,000 (1)
Salary Remaining :	$96,568
Artyom Zagidulin	$90,000 (2)
Salary Remaining :	$72,426
Cole Ully	$90,000 (1)
Salary Remaining :	$72,426
Garret Sparks	$90,000 (1)
Salary Remaining :	$72,426
Tommy Vannelli	$90,000 (1)
Salary Remaining :	$72,426
Blake Speers	$90,000 (2)
Salary Remaining :	$72,426
Cole Smith	$80,000 (1)
Salary Remaining :	$64,379
Eric Karlsson	$80,000 (1)
Salary Remaining :	$64,379
Emil Johansson (Out of Payroll)	$75,000 (2)
Salary Remaining :	$60,355
Kevin Rooney	$75,000 (1)
Salary Remaining :	$60,355
Vincent Dunn	$70,000 (1)
Salary Remaining :	$56,331
Vladimir Tkachev	$70,000 (1)
Salary Remaining :	$56,331
Ryan Graves	$67,500 (1)
Salary Remaining :	$54,320
Jesper Pettersson	$67,500 (1)
Salary Remaining :	$54,320
Tim Gettinger	$60,000 (1)
Salary Remaining :	$48,284
Will Reilly	$60,000 (3)
Salary Remaining :	$48,284
David Farrance	$55,000 (3)
Salary Remaining :	$44,260
Jakob Stenqvist	$50,000 (2)
Salary Remaining :	$40,237
Jeremy Michel	$50,000 (1)
Salary Remaining :	$40,237
Oliver Tarnstrom	$50,000 (2)
Salary Remaining :	$40,237
Michael Prapavessis (Out of Payroll)	$50,000 (2)
Salary Remaining :	$40,237
Mackenze Stewart	$50,000 (2)
Salary Remaining :	$40,237
Zack Hayes	$50,000 (4)
Salary Remaining :	$40,237
Mario Ferraro	$50,000 (3)
Salary Remaining :	$40,237
Nicholas Caamano	$50,000 (2)
Salary Remaining :	$40,237
Kirill Maksimov	$50,000 (3)
Salary Remaining :	$40,237
Arvid Henrikson	$50,000 (2)
Salary Remaining :	$40,237
Nathan Bastian	$50,000 (2)
Salary Remaining :	$40,237
Isaac Ratcliffe	$50,000 (3)
Salary Remaining :	$40,237
Total Farm Players	29
Salary Commitment
Year 2020 : $1,930,000
Year 2021 : $920,000
Year 2022 : $325,000
Year 2023 : $60,000
Salary Average Commitment
Year 2020 : $1,880,000
Year 2021 : $920,000
Year 2022 : $315,000
Year 2023 : $50,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,652 - 94.20%
Level 2:	5000 - $70 - 4,798 - 95.97%
Level 3:	2000 - $40 - 1,920 - 95.98%
Level 4:	4000 - $30 - 3,793 - 94.83%
Luxury :	1000 - $200 - 957 - 95.74%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,836 - 91.79%
Farm Level 2:	1000 - $40 - 898 - 89.78%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,120 - 95.11%
Average Income per Game	$1,475,601
Year to Date Revenue	$11,804,807
Farm
Home Games Left	32
Average Attendance - %	2,734 - 91.12%
Average Income per Game	$172,642
Year to Date Revenue	$1,381,138
Expense
Pro Players Total Salaries	$63,650,000
Farm Players Total Salaries	$1,837,500
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$4,221,778
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,476,310
Farm Year To Date Expenses	$515,031
Pro Salary Cap To Date	$12,283,326
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,219,228
Farm Estimated Season Revenue	$5,524,552
Pro Remaining Season Days	138
Pro Expenses Per Days	$378,070
Pro Estimated Expenses	$52,173,660
Farm Remaining Season Days	136
Farm Expenses Per Days	$15,607
Farm Estimated Expenses	$2,122,552
Estimated Season Expenses	$54,296,212
Estimated Season Salary Cap	$63,649,962
Estimate Under Maximum Salary Cap of $98,862,023	$35,212,061
Estimate Over Minimum Salary Cap of $39,000,000	$24,649,962
Current Bank Account	$26,362,023
Projected Bank Account	$24,809,591

Pro Players Salaries
Nazem Kadri	$5,000,000 (2)
-Salary Remaining :	$4,035,088
Jonathan Huberdeau	$5,000,000 (3)
-Salary Remaining :	$4,035,088
Cam Fowler	$4,200,000 (1)
-Salary Remaining :	$3,389,474
Brayden Point	$4,000,000 (4)
-Salary Remaining :	$3,228,070
Jeff Skinner	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Nick Palmieri	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Kristopher Letang	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Michael Del Zotto	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Damon Severson	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Ondrej Kase	$3,000,000 (3)
-Salary Remaining :	$2,421,053
Sam Bennett	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Tom Wilson	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Matt Donovan	$2,750,000 (1)
-Salary Remaining :	$2,219,298
Elvis Merzlikins	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Logan Shaw	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Sven Baertschi	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Erik Karlsson	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Ilya Lyubushkin	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Filip Hronek	$1,700,000 (2)
-Salary Remaining :	$1,371,930
Olivier Roy	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Valeri Nichushkin	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Anton Lander	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Total Pro Players	22
Salary Commitment
Year 2020 : $63,650,000
Year 2021 : $40,250,000
Year 2022 : $17,000,000
Year 2023 : $6,000,000
Salary Average Commitment
Year 2020 : $61,925,000
Year 2021 : $33,475,000
Year 2022 : $14,000,000
Year 2023 : $4,000,000
Salary Cap with 1 Way Contract
Year 2020 : $63,650,000
Year 2021 : $36,200,000
Year 2022 : $14,000,000
Year 2023 : $4,000,000

Farm Players Salaries
Brett Seney	$95,000 (1)
Salary Remaining :	$76,450
Cross Hanas	$95,000 (3)
Salary Remaining :	$76,450
Christian Wolanin	$95,000 (1)
Salary Remaining :	$76,450
Conor Garland	$95,000 (1)
Salary Remaining :	$76,450
Joonas Donskoi	$95,000 (1)
Salary Remaining :	$76,450
Ukko-Pekka Luukkonen	$92,500 (1)
Salary Remaining :	$74,438
David Kase	$90,000 (1)
Salary Remaining :	$72,426
Kailer Yamamoto	$90,000 (1)
Salary Remaining :	$72,426
Alexandre Texier	$80,000 (2)
Salary Remaining :	$64,379
Wyatt Kalynuk	$80,000 (2)
Salary Remaining :	$64,379
Jake Bean	$75,000 (2)
Salary Remaining :	$60,355
Nicolas Roy	$75,000 (1)
Salary Remaining :	$60,355
Marcus Bjork	$70,000 (3)
Salary Remaining :	$56,331
Brett Howden	$70,000 (2)
Salary Remaining :	$56,331
Eeli Tolvanen	$60,000 (3)
Salary Remaining :	$48,284
Mason Marchment	$60,000 (1)
Salary Remaining :	$48,284
Cristiano Digiacinto	$60,000 (1)
Salary Remaining :	$48,284
Akira Schmid	$60,000 (4)
Salary Remaining :	$48,284
Filip Roos	$50,000 (4)
Salary Remaining :	$40,237
Daniel Torgersson	$50,000 (2)
Salary Remaining :	$40,237
Vincent Desharnais	$50,000 (1)
Salary Remaining :	$40,237
Nikita Nesterenko	$50,000 (1)
Salary Remaining :	$40,237
Alex Turcotte	$50,000 (1)
Salary Remaining :	$40,237
Graeme Clarke	$50,000 (1)
Salary Remaining :	$40,237
Ben Meehan	$50,000 (2)
Salary Remaining :	$40,237
Matthew Thiessen	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	26
Salary Commitment
Year 2020 : $1,837,500
Year 2021 : $840,000
Year 2022 : $415,000
Year 2023 : $150,000
Salary Average Commitment
Year 2020 : $1,790,000
Year 2021 : $760,000
Year 2022 : $325,000
Year 2023 : $110,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrow head pond
Level 1:	6000 - $100 - 5,810 - 96.83%
Level 2:	5000 - $70 - 4,900 - 98.00%
Level 3:	2000 - $40 - 1,904 - 95.22%
Level 4:	4000 - $30 - 3,903 - 97.58%
Luxury :	1000 - $200 - 987 - 98.73%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,882 - 94.09%
Farm Level 2:	1000 - $40 - 933 - 93.34%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,505 - 97.25%
Average Income per Game	$1,511,937
Year to Date Revenue	$12,095,494
Farm
Home Games Left	33
Average Attendance - %	2,815 - 93.84%
Average Income per Game	$177,521
Year to Date Revenue	$1,242,644
Expense
Pro Players Total Salaries	$71,100,000
Farm Players Total Salaries	$1,882,500
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$8,578,042
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,212,273
Farm Year To Date Expenses	$501,099
Pro Salary Cap To Date	$13,742,976
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,381,976
Farm Estimated Season Revenue	$5,858,179
Pro Remaining Season Days	138
Pro Expenses Per Days	$427,485
Pro Estimated Expenses	$58,992,930
Farm Remaining Season Days	136
Farm Expenses Per Days	$15,873
Farm Estimated Expenses	$2,158,728
Estimated Season Expenses	$61,151,658
Estimated Season Salary Cap	$71,121,858
Estimate Under Maximum Salary Cap of $85,116,571	$13,994,713
Estimate Over Minimum Salary Cap of $39,000,000	$32,121,858
Current Bank Account	$12,616,571
Projected Bank Account	$5,705,068

Pro Players Salaries
Alex Pietrangelo	$9,000,000 (4)
-Salary Remaining :	$7,263,158
Carter Verhaeghe	$7,000,000 (3)
-Salary Remaining :	$5,649,123
Tyler Johnson	$6,000,000 (4)
-Salary Remaining :	$4,842,105
John Carlson	$5,500,000 (4)
-Salary Remaining :	$4,438,596
Tyler Myers	$5,500,000 (4)
-Salary Remaining :	$4,438,596
Adam Larsson	$4,500,000 (1)
-Salary Remaining :	$3,631,579
Adam Gaudette	$4,000,000 (4)
-Salary Remaining :	$3,228,070
Danny DeKeiser	$4,000,000 (4)
-Salary Remaining :	$3,228,070
Tye McGinn	$3,500,000 (3)
-Salary Remaining :	$2,824,561
Adrian Kempe	$3,500,000 (3)
-Salary Remaining :	$2,824,561
Cody Eakin	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Michal Neuvirth	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Matt Martin	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Nikita Tryamkin	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Frederick Gaudreau	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Nico Hischier	$1,750,000 (3)
-Salary Remaining :	$1,412,281
Marek Mazanek	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Teemu Hartikainen	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Kevin Fiala	$950,000 (2)
-Salary Remaining :	$766,667
Josh Anderson	$900,000 (1)
-Salary Remaining :	$726,316
Total Pro Players	20
Salary Commitment
Year 2020 : $71,100,000
Year 2021 : $55,700,000
Year 2022 : $45,250,000
Year 2023 : $27,500,000
Salary Average Commitment
Year 2020 : $71,825,000
Year 2021 : $59,925,000
Year 2022 : $50,975,000
Year 2023 : $34,000,000
Salary Cap with 1 Way Contract
Year 2020 : $71,100,000
Year 2021 : $59,200,000
Year 2022 : $49,750,000
Year 2023 : $34,000,000

Farm Players Salaries
Matt Grzelcyk (Out of Payroll)	$97,500 (1)
Salary Remaining :	$78,462
Mikko Vainonen	$97,500 (1)
Salary Remaining :	$78,462
Thomas McCollum	$97,500 (1)
Salary Remaining :	$78,462
Troy Terry	$90,000 (1)
Salary Remaining :	$72,426
Dominic Turgeon	$90,000 (1)
Salary Remaining :	$72,426
Jack Glover	$90,000 (1)
Salary Remaining :	$72,426
Zac Leslie	$80,000 (1)
Salary Remaining :	$64,379
Tarmo Reunanen	$75,000 (2)
Salary Remaining :	$60,355
Calvin Thurkauf	$75,000 (2)
Salary Remaining :	$60,355
Mikhail Maltsev	$70,000 (3)
Salary Remaining :	$56,331
Henri Ikonen	$70,000 (1)
Salary Remaining :	$56,331
Luke Kunin	$65,000 (2)
Salary Remaining :	$52,308
Nick Merkley	$65,000 (1)
Salary Remaining :	$52,308
Zack MacEwen	$60,000 (1)
Salary Remaining :	$48,284
Francis Perron	$60,000 (1)
Salary Remaining :	$48,284
Damien Giroux	$50,000 (2)
Salary Remaining :	$40,237
William Wallinder	$50,000 (2)
Salary Remaining :	$40,237
Mason Lohrei	$50,000 (2)
Salary Remaining :	$40,237
Quinton Byfield	$50,000 (2)
Salary Remaining :	$40,237
Emil Heineman	$50,000 (2)
Salary Remaining :	$40,237
Mads Sogaard	$50,000 (1)
Salary Remaining :	$40,237
Ryan Collins	$50,000 (1)
Salary Remaining :	$40,237
MacKenzie Entwistle	$50,000 (1)
Salary Remaining :	$40,237
Massimo Rizzo	$50,000 (1)
Salary Remaining :	$40,237
Markus Niemelainen	$50,000 (1)
Salary Remaining :	$40,237
Drew Helleson	$50,000 (1)
Salary Remaining :	$40,237
Pavel Dorofeyev	$50,000 (1)
Salary Remaining :	$40,237
Yaroslav Askarov	$50,000 (2)
Salary Remaining :	$40,237
Seth Jarvis	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	29
Salary Commitment
Year 2020 : $1,882,500
Year 2021 : $645,000
Year 2022 : $90,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,842,500
Year 2021 : $635,000
Year 2022 : $70,000
Year 2023 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,836 - 97.26%
Level 2:	5000 - $70 - 4,904 - 98.08%
Level 3:	2000 - $40 - 1,927 - 96.35%
Level 4:	4000 - $30 - 3,821 - 95.53%
Luxury :	1000 - $200 - 961 - 96.08%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,890 - 94.49%
Farm Level 2:	1000 - $40 - 925 - 92.51%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,449 - 96.94%
Average Income per Game	$1,507,333
Year to Date Revenue	$12,058,660
Farm
Home Games Left	32
Average Attendance - %	2,815 - 93.83%
Average Income per Game	$177,752
Year to Date Revenue	$1,422,015
Expense
Pro Players Total Salaries	$68,750,000
Farm Players Total Salaries	$2,175,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$7,203,980
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,653,519
Farm Year To Date Expenses	$592,636
Pro Salary Cap To Date	$13,267,551
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,234,640
Farm Estimated Season Revenue	$5,688,060
Pro Remaining Season Days	138
Pro Expenses Per Days	$413,743
Pro Estimated Expenses	$57,096,534
Farm Remaining Season Days	136
Farm Expenses Per Days	$17,604
Farm Estimated Expenses	$2,394,144
Estimated Season Expenses	$59,490,678
Estimated Season Salary Cap	$68,750,037
Estimate Under Maximum Salary Cap of $87,592,960	$18,842,923
Estimate Over Minimum Salary Cap of $39,000,000	$29,750,037
Current Bank Account	$15,092,960
Projected Bank Account	$9,524,982

Pro Players Salaries
Erik Johnson	$6,000,000 (2)
-Salary Remaining :	$4,842,105
Brad Marchand	$5,000,000 (1)
-Salary Remaining :	$4,035,088
Sami Vatanen	$5,000,000 (2)
-Salary Remaining :	$4,035,088
Patrik Berglund	$5,000,000 (2)
-Salary Remaining :	$4,035,088
Jonathan Quick	$4,000,000 (3)
-Salary Remaining :	$3,228,070
Christopher Gibson	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Bryan Rust	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Esa Lindell	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Jake DeBrusk	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Jimmy Hayes	$3,500,000 (2)
-Salary Remaining :	$2,824,561
Tanner Pearson	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Kevin Labanc	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Kyle Palmieri	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Evgeny Svechnikov	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Christian Folin	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Colby Robak	$2,200,000 (3)
-Salary Remaining :	$1,775,439
Anders Lee	$2,100,000 (2)
-Salary Remaining :	$1,694,737
Rasmus Andersson	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Victor Rask	$2,000,000 (2)
-Salary Remaining :	$1,614,035
David Ullstrom	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Peter Cehlarik	$950,000 (2)
-Salary Remaining :	$766,667
Total Pro Players	21
Salary Commitment
Year 2020 : $68,750,000
Year 2021 : $42,150,000
Year 2022 : $5,200,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $65,450,000
Year 2021 : $43,450,000
Year 2022 : $6,200,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $68,750,000
Year 2021 : $43,250,000
Year 2022 : $6,200,000
Year 2023 : $0

Farm Players Salaries
Barclay Goodrow	$95,000 (2)
Salary Remaining :	$76,450
Phillip Danault	$95,000 (1)
Salary Remaining :	$76,450
Nico Sturm	$95,000 (1)
Salary Remaining :	$76,450
Jesper Bratt	$95,000 (1)
Salary Remaining :	$76,450
Brandon Hickey (Out of Payroll)	$90,000 (2)
Salary Remaining :	$72,426
Christian Jaros	$90,000 (2)
Salary Remaining :	$72,426
Dominik Masin	$90,000 (2)
Salary Remaining :	$72,426
Ryan Donato	$90,000 (1)
Salary Remaining :	$72,426
Petteri Lindbohm	$85,000 (1)
Salary Remaining :	$68,402
Trevor Carrick	$82,500 (1)
Salary Remaining :	$66,391
Vladislav Kamenev	$82,500 (1)
Salary Remaining :	$66,391
Vitek Vanecek	$80,000 (2)
Salary Remaining :	$64,379
Joel Hofer	$80,000 (3)
Salary Remaining :	$64,379
Erik Brannstrom	$80,000 (1)
Salary Remaining :	$64,379
Vitali Kravtsov	$80,000 (3)
Salary Remaining :	$64,379
Taylor Raddysh	$75,000 (2)
Salary Remaining :	$60,355
Collin Delia	$70,000 (1)
Salary Remaining :	$56,331
Radim Zohorna	$70,000 (1)
Salary Remaining :	$56,331
Ivan Chekhovich	$60,000 (2)
Salary Remaining :	$48,284
Tanner Jeannot	$60,000 (1)
Salary Remaining :	$48,284
Darren Raddysh	$60,000 (2)
Salary Remaining :	$48,284
Skyler Brind'Amour	$60,000 (2)
Salary Remaining :	$48,284
Zac Jones	$50,000 (1)
Salary Remaining :	$40,237
Yegor Zaitsev	$50,000 (1)
Salary Remaining :	$40,237
Lucas Feuk	$50,000 (1)
Salary Remaining :	$40,237
Yan Kuznetsov	$50,000 (2)
Salary Remaining :	$40,237
William Villeneuve	$50,000 (2)
Salary Remaining :	$40,237
Chase Bradley	$50,000 (2)
Salary Remaining :	$40,237
Kaapo Kakko	$50,000 (1)
Salary Remaining :	$40,237
Cole Schwindt	$50,000 (1)
Salary Remaining :	$40,237
Nico Daws	$50,000 (2)
Salary Remaining :	$40,237
Marco Rossi	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	32
Salary Commitment
Year 2020 : $2,265,000
Year 2021 : $1,110,000
Year 2022 : $160,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,170,000
Year 2021 : $1,110,000
Year 2022 : $160,000
Year 2023 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $100 - 5,780 - 96.34%
Level 2:	5000 - $70 - 4,699 - 93.98%
Level 3:	2000 - $40 - 1,938 - 96.90%
Level 4:	4000 - $30 - 3,909 - 97.71%
Luxury :	1000 - $200 - 942 - 94.16%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,857 - 92.86%
Farm Level 2:	1000 - $40 - 905 - 90.53%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,267 - 95.93%
Average Income per Game	$1,483,563
Year to Date Revenue	$11,868,506
Farm
Home Games Left	33
Average Attendance - %	2,762 - 92.08%
Average Income per Game	$174,522
Year to Date Revenue	$1,221,655
Expense
Pro Players Total Salaries	$70,300,000
Farm Players Total Salaries	$1,735,000
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$24,616,632
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,329,242
Farm Year To Date Expenses	$495,798
Pro Salary Cap To Date	$13,447,656
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,474,024
Farm Estimated Season Revenue	$5,759,231
Pro Remaining Season Days	138
Pro Expenses Per Days	$419,883
Pro Estimated Expenses	$57,943,854
Farm Remaining Season Days	136
Farm Expenses Per Days	$15,000
Farm Estimated Expenses	$2,040,000
Estimated Season Expenses	$59,983,854
Estimated Season Salary Cap	$70,180,974
Estimate Under Maximum Salary Cap of $74,022,265	$3,841,291
Estimate Over Minimum Salary Cap of $39,000,000	$31,180,974
Current Bank Account	$1,522,265
Projected Bank Account	($5,228,334)

Pro Players Salaries
Ryan Ellis	$7,000,000 (1)
-Salary Remaining :	$5,649,123
Vladimir Tarasenko	$6,750,000 (1)
-Salary Remaining :	$5,447,368
Brayden Schenn	$6,250,000 (1)
-Salary Remaining :	$5,043,860
Kevin Shattenkirk	$5,000,000 (3)
-Salary Remaining :	$4,035,088
John Gibson	$5,000,000 (2)
-Salary Remaining :	$4,035,088
Yann Sauvé	$4,500,000 (4)
-Salary Remaining :	$3,631,579
Brock McGinn	$4,500,000 (4)
-Salary Remaining :	$3,631,579
Jakob Silfverberg	$4,500,000 (4)
-Salary Remaining :	$3,631,579
Brandon Sutter	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Kellan Lain	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Michael Matheson	$3,000,000 (3)
-Salary Remaining :	$2,421,053
Emerson Etem	$2,750,000 (2)
-Salary Remaining :	$2,219,298
Michael Latta	$2,250,000 (1)
-Salary Remaining :	$1,815,789
Dylan McIlrath	$2,250,000 (2)
-Salary Remaining :	$1,815,789
Brian Ferlin	$2,250,000 (2)
-Salary Remaining :	$1,815,789
Garnet Hathaway	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Oliver Kylington	$2,000,000 (4)
-Salary Remaining :	$1,614,035
Jordan Greenway	$1,500,000 (4)
-Salary Remaining :	$1,210,526
Slater Koekkoek	$950,000 (1)
-Salary Remaining :	$766,667
Kaapo Kahkonen	$950,000 (1)
-Salary Remaining :	$766,667
Joe Labate	$900,000 (1)
-Salary Remaining :	$726,316
Total Pro Players	21
Salary Commitment
Year 2020 : $70,300,000
Year 2021 : $36,750,000
Year 2022 : $24,500,000
Year 2023 : $17,500,000
Salary Average Commitment
Year 2020 : $71,800,000
Year 2021 : $37,750,000
Year 2022 : $25,500,000
Year 2023 : $17,000,000
Salary Cap with 1 Way Contract
Year 2020 : $70,300,000
Year 2021 : $37,250,000
Year 2022 : $25,000,000
Year 2023 : $17,000,000

Farm Players Salaries
Jake Walman	$95,000 (2)
Salary Remaining :	$76,450
Ben Thomson	$90,000 (1)
Salary Remaining :	$72,426
Filip Zadina	$90,000 (3)
Salary Remaining :	$72,426
Rhett Gardner	$90,000 (1)
Salary Remaining :	$72,426
Austin Watson	$90,000 (1)
Salary Remaining :	$72,426
Connor Dewar	$75,000 (3)
Salary Remaining :	$60,355
Ross Colton	$75,000 (1)
Salary Remaining :	$60,355
Chris Driedger	$75,000 (1)
Salary Remaining :	$60,355
Kirill Marchenko	$60,000 (4)
Salary Remaining :	$48,284
Jakub Galvas	$60,000 (2)
Salary Remaining :	$48,284
Alexander Yelesin	$60,000 (2)
Salary Remaining :	$48,284
Luke Tuch	$50,000 (2)
Salary Remaining :	$40,237
Jaden Lindo	$50,000 (1)
Salary Remaining :	$40,237
Jake Neighbours	$50,000 (2)
Salary Remaining :	$40,237
Wyatt Kaiser	$50,000 (2)
Salary Remaining :	$40,237
Yegor Chinakhov	$50,000 (2)
Salary Remaining :	$40,237
Alex Steeves	$50,000 (2)
Salary Remaining :	$40,237
Danil Gushchin	$50,000 (2)
Salary Remaining :	$40,237
Frederik Dichow	$50,000 (1)
Salary Remaining :	$40,237
Philip Tomasino	$50,000 (1)
Salary Remaining :	$40,237
Noah Cates	$50,000 (2)
Salary Remaining :	$40,237
Steven Spinner	$50,000 (1)
Salary Remaining :	$40,237
Casey Staum	$50,000 (2)
Salary Remaining :	$40,237
Marcus Davidsson	$50,000 (1)
Salary Remaining :	$40,237
Ville Heinola	$50,000 (1)
Salary Remaining :	$40,237
Ronnie Attard	$50,000 (1)
Salary Remaining :	$40,237
Pavel Koltygin	$50,000 (1)
Salary Remaining :	$40,237
Samuel Knazko	$50,000 (2)
Salary Remaining :	$40,237
Connor Ingram	$25,000 (1)
Salary Remaining :	$20,118
Total Farm Players	29
Salary Commitment
Year 2020 : $1,735,000
Year 2021 : $900,000
Year 2022 : $245,000
Year 2023 : $90,000
Salary Average Commitment
Year 2020 : $1,735,000
Year 2021 : $890,000
Year 2022 : $225,000
Year 2023 : $60,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - $100 - 5,766 - 96.10%
Level 2:	5000 - $70 - 4,814 - 96.29%
Level 3:	2000 - $40 - 1,946 - 97.31%
Level 4:	4000 - $30 - 3,863 - 96.58%
Luxury :	1000 - $200 - 954 - 95.40%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,908 - 95.39%
Farm Level 2:	1000 - $40 - 917 - 91.70%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,344 - 96.35%
Average Income per Game	$1,492,858
Year to Date Revenue	$11,942,863
Farm
Home Games Left	32
Average Attendance - %	2,825 - 94.16%
Average Income per Game	$178,734
Year to Date Revenue	$1,429,869
Expense
Pro Players Total Salaries	$64,450,000
Farm Players Total Salaries	$2,040,000
Coaches Total Salaries	$2,450,000
Luxury Taxe Total	$7,467,053
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,645,313
Farm Year To Date Expenses	$580,284
Pro Salary Cap To Date	$13,355,837
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,771,452
Farm Estimated Season Revenue	$5,719,476
Pro Remaining Season Days	138
Pro Expenses Per Days	$385,673
Pro Estimated Expenses	$53,222,874
Farm Remaining Season Days	136
Farm Expenses Per Days	$17,692
Farm Estimated Expenses	$2,406,112
Estimated Season Expenses	$55,628,986
Estimated Season Salary Cap	$65,368,175
Estimate Under Maximum Salary Cap of $83,681,539	$18,313,364
Estimate Over Minimum Salary Cap of $39,000,000	$26,368,175
Current Bank Account	$11,181,539
Projected Bank Account	$9,043,481

Pro Players Salaries
Tyler Seguin	$6,250,000 (2)
-Salary Remaining :	$5,043,860
Jacob Markstrom	$6,000,000 (4)
-Salary Remaining :	$4,842,105
Mika Zibanejad	$6,000,000 (2)
-Salary Remaining :	$4,842,105
Dougie Hamilton	$5,500,000 (1)
-Salary Remaining :	$4,438,596
Ryan Murray	$5,500,000 (1)
-Salary Remaining :	$4,438,596
Jack Roslovic	$5,000,000 (3)
-Salary Remaining :	$4,035,088
Pavel Buchnevich	$4,250,000 (3)
-Salary Remaining :	$3,429,825
Troy Stetcher	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Anthony Mantha	$3,500,000 (2)
-Salary Remaining :	$2,824,561
Noah Hanifin	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Alex Tuch	$3,500,000 (2)
-Salary Remaining :	$2,824,561
Robby Fabbri	$2,500,000 (3)
-Salary Remaining :	$2,017,544
Dylan Strome	$2,250,000 (1)
-Salary Remaining :	$1,815,789
Roope Hintz	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Sam Reinhart	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Frank Vatrano	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Jalen Chatfield	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Anthony Beauvillier	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Nikita Zaitsev	$1,250,000 (1)
-Salary Remaining :	$1,008,772
Filip Gustavsson	$950,000 (1)
-Salary Remaining :	$766,667
Total Pro Players	20
Salary Commitment
Year 2020 : $69,450,000
Year 2021 : $55,500,000
Year 2022 : $20,250,000
Year 2023 : $6,000,000
Salary Average Commitment
Year 2020 : $56,200,000
Year 2021 : $43,900,000
Year 2022 : $16,750,000
Year 2023 : $6,000,000
Salary Cap with 1 Way Contract
Year 2020 : $69,450,000
Year 2021 : $49,000,000
Year 2022 : $17,750,000
Year 2023 : $6,000,000

Farm Players Salaries
Eetu Luostarinen	$125,000 (3)
Salary Remaining :	$100,592
Juuso Valimaki	$95,000 (1)
Salary Remaining :	$76,450
Morgan Geekie	$90,000 (3)
Salary Remaining :	$72,426
Julien Gauthier	$85,000 (1)
Salary Remaining :	$68,402
Jake Leschyshyn	$80,000 (3)
Salary Remaining :	$64,379
Caleb Jones	$80,000 (2)
Salary Remaining :	$64,379
Boris Katchouk	$80,000 (3)
Salary Remaining :	$64,379
Morgan Barron	$80,000 (3)
Salary Remaining :	$64,379
Joey Keane	$70,000 (2)
Salary Remaining :	$56,331
Mitchell Stephens	$70,000 (1)
Salary Remaining :	$56,331
Josh Mahura	$65,000 (1)
Salary Remaining :	$52,308
Karel Vejmelka	$65,000 (1)
Salary Remaining :	$52,308
Jaret Anderson-Dolan	$55,000 (1)
Salary Remaining :	$44,260
Riley Damiani	$50,000 (1)
Salary Remaining :	$40,237
Olle Eriksson Ek	$50,000 (1)
Salary Remaining :	$40,237
Cole Perfetti	$50,000 (2)
Salary Remaining :	$40,237
Isaak Phillips	$50,000 (2)
Salary Remaining :	$40,237
Lukas Rousek	$50,000 (1)
Salary Remaining :	$40,237
Elliot Desnoyers	$50,000 (2)
Salary Remaining :	$40,237
Aliaksei Protas	$50,000 (1)
Salary Remaining :	$40,237
Axel Jonsson-Fjallby	$50,000 (1)
Salary Remaining :	$40,237
Alexander Holtz	$50,000 (2)
Salary Remaining :	$40,237
Marat Khusnutdinov	$50,000 (2)
Salary Remaining :	$40,237
Brett Berard	$50,000 (2)
Salary Remaining :	$40,237
Daemon Hunt	$50,000 (2)
Salary Remaining :	$40,237
Logan O'Connor	$50,000 (2)
Salary Remaining :	$40,237
Mikael Pyyhtia	$50,000 (2)
Salary Remaining :	$40,237
Tyrel Bauer	$50,000 (2)
Salary Remaining :	$40,237
Jean-Luc Foudy	$50,000 (2)
Salary Remaining :	$40,237
Adam Ginning	$50,000 (2)
Salary Remaining :	$40,237
Juuso Parssinen	$50,000 (1)
Salary Remaining :	$40,237
John Beecher	$50,000 (1)
Salary Remaining :	$40,237
Daniel Vladar	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	33
Salary Commitment
Year 2020 : $2,040,000
Year 2021 : $1,345,000
Year 2022 : $610,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,975,000
Year 2021 : $1,205,000
Year 2022 : $410,000
Year 2023 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 5,761 - 96.01%
Level 2:	5000 - $70 - 4,864 - 97.27%
Level 3:	2000 - $40 - 1,948 - 97.41%
Level 4:	4000 - $30 - 3,874 - 96.85%
Luxury :	1000 - $200 - 954 - 95.38%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,865 - 93.27%
Farm Level 2:	1000 - $40 - 938 - 93.78%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,400 - 96.67%
Average Income per Game	$1,496,623
Year to Date Revenue	$11,972,984
Farm
Home Games Left	32
Average Attendance - %	2,803 - 93.44%
Average Income per Game	$176,491
Year to Date Revenue	$1,411,924
Expense
Pro Players Total Salaries	$72,450,000
Farm Players Total Salaries	$2,405,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$8,636,536
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,936,269
Farm Year To Date Expenses	$620,734
Pro Salary Cap To Date	$13,781,863
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,891,936
Farm Estimated Season Revenue	$5,647,696
Pro Remaining Season Days	138
Pro Expenses Per Days	$428,363
Pro Estimated Expenses	$59,114,094
Farm Remaining Season Days	136
Farm Expenses Per Days	$17,189
Farm Estimated Expenses	$2,337,704
Estimated Season Expenses	$61,451,798
Estimated Season Salary Cap	$72,250,255
Estimate Under Maximum Salary Cap of $90,716,983	$18,466,728
Estimate Over Minimum Salary Cap of $39,000,000	$33,250,255
Current Bank Account	$18,216,983
Projected Bank Account	$10,304,817

Pro Players Salaries
Brady Skjei	$6,450,000 (2)
-Salary Remaining :	$5,205,263
Erik Gudbranson	$6,250,000 (2)
-Salary Remaining :	$5,043,860
Brendan Gallagher	$6,000,000 (2)
-Salary Remaining :	$4,842,105
Brendan Lemieux	$6,000,000 (4)
-Salary Remaining :	$4,842,105
Ryan Nugent-Hopkins	$5,250,000 (3)
-Salary Remaining :	$4,236,842
Joonas Korpisalo	$5,000,000 (4)
-Salary Remaining :	$4,035,088
Andrei Loktionov	$5,000,000 (4)
-Salary Remaining :	$4,035,088
JT Compher	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Zach Hyman	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Olli Maatta	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Tyler Bertuzzi	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Jakub Zboril	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Logan Couture	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Jamie Oleksiak	$2,250,000 (2)
-Salary Remaining :	$1,815,789
Nate Schmidt	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Ebbe Siönäs	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Victor Olofsson	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Erik Cernak (Out of Payroll)	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Nicholas Baptiste	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Hayden Hodgson	$1,500,000 (4)
-Salary Remaining :	$1,210,526
Kyle Rau	$1,000,000 (2)
-Salary Remaining :	$807,018
Reid Boucher	$750,000 (1)
-Salary Remaining :	$605,263
Total Pro Players	22
Salary Commitment
Year 2020 : $74,200,000
Year 2021 : $61,050,000
Year 2022 : $24,750,000
Year 2023 : $20,500,000
Salary Average Commitment
Year 2020 : $67,400,000
Year 2021 : $54,100,000
Year 2022 : $22,750,000
Year 2023 : $17,500,000
Salary Cap with 1 Way Contract
Year 2020 : $74,200,000
Year 2021 : $58,200,000
Year 2022 : $22,750,000
Year 2023 : $17,500,000

Farm Players Salaries
Jacob De La Rose	$95,000 (3)
Salary Remaining :	$76,450
Thomas Spelling	$95,000 (1)
Salary Remaining :	$76,450
Garret Pilon	$90,000 (2)
Salary Remaining :	$72,426
Cayden Primeau	$90,000 (1)
Salary Remaining :	$72,426
Jared McCann	$90,000 (2)
Salary Remaining :	$72,426
Magnus Hellberg	$85,000 (2)
Salary Remaining :	$68,402
Eric Robinson	$85,000 (1)
Salary Remaining :	$68,402
Fredrik Olofsson	$80,000 (1)
Salary Remaining :	$64,379
Artur Kayumov	$80,000 (2)
Salary Remaining :	$64,379
Victor Mete	$80,000 (1)
Salary Remaining :	$64,379
Connor Clifton	$75,000 (1)
Salary Remaining :	$60,355
Jacob Bryson	$75,000 (3)
Salary Remaining :	$60,355
Rostislav Olesz	$75,000 (1)
Salary Remaining :	$60,355
Dylan Coghlan	$75,000 (2)
Salary Remaining :	$60,355
Alex Henriksson	$75,000 (2)
Salary Remaining :	$60,355
Jonah Gadjovich	$70,000 (2)
Salary Remaining :	$56,331
Jasper Weatherby	$70,000 (2)
Salary Remaining :	$56,331
Wade Allison	$70,000 (2)
Salary Remaining :	$56,331
Matthew Kiersted	$65,000 (1)
Salary Remaining :	$52,308
Jakub Skarek	$60,000 (4)
Salary Remaining :	$48,284
Mac Hollowell	$60,000 (1)
Salary Remaining :	$48,284
Kristians Rubins	$60,000 (3)
Salary Remaining :	$48,284
Sasha Chmelevski	$55,000 (1)
Salary Remaining :	$44,260
Parker Kelly	$50,000 (1)
Salary Remaining :	$40,237
Bobby Brink	$50,000 (1)
Salary Remaining :	$40,237
Emil Andrae	$50,000 (2)
Salary Remaining :	$40,237
Matej Blumel	$50,000 (1)
Salary Remaining :	$40,237
Helge Grans	$50,000 (2)
Salary Remaining :	$40,237
Jacob Middleton	$50,000 (2)
Salary Remaining :	$40,237
Maxence Guenette	$50,000 (1)
Salary Remaining :	$40,237
Thomas Bordeleau	$50,000 (2)
Salary Remaining :	$40,237
Valentin Nussbaumer	$50,000 (1)
Salary Remaining :	$40,237
Maksim Sushko	$50,000 (3)
Salary Remaining :	$40,237
Kyle Capobianco	$50,000 (3)
Salary Remaining :	$40,237
Stelio Mattheos	$50,000 (4)
Salary Remaining :	$40,237
Nikita Alexandrov	$50,000 (1)
Salary Remaining :	$40,237
Total Farm Players	36
Salary Commitment
Year 2020 : $2,405,000
Year 2021 : $1,345,000
Year 2022 : $440,000
Year 2023 : $110,000
Salary Average Commitment
Year 2020 : $2,405,000
Year 2021 : $1,345,000
Year 2022 : $440,000
Year 2023 : $110,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $100 - 5,734 - 95.57%
Level 2:	5000 - $70 - 4,775 - 95.51%
Level 3:	2000 - $40 - 1,888 - 94.38%
Level 4:	4000 - $30 - 3,801 - 95.03%
Luxury :	1000 - $200 - 976 - 97.61%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,881 - 94.06%
Farm Level 2:	1000 - $40 - 947 - 94.74%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	33
Average Attendance - %	17,175 - 95.41%
Average Income per Game	$1,486,339
Year to Date Revenue	$10,404,372
Farm
Home Games Left	32
Average Attendance - %	2,829 - 94.29%
Average Income per Game	$178,062
Year to Date Revenue	$1,424,492
Expense
Pro Players Total Salaries	$54,150,000
Farm Players Total Salaries	$1,517,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,944,735
Farm Year To Date Expenses	$460,173
Pro Salary Cap To Date	$10,558,767
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,049,182
Farm Estimated Season Revenue	$5,697,968
Pro Remaining Season Days	138
Pro Expenses Per Days	$328,363
Pro Estimated Expenses	$45,314,094
Farm Remaining Season Days	136
Farm Expenses Per Days	$13,417
Farm Estimated Expenses	$1,824,712
Estimated Season Expenses	$47,138,806
Estimated Season Salary Cap	$54,258,813
Estimate Under Maximum Salary Cap of $85,060,015	$30,801,202
Estimate Over Minimum Salary Cap of $39,000,000	$15,258,813
Current Bank Account	$12,560,015
Projected Bank Account	$20,168,359

Pro Players Salaries
Lawson Crouse	$7,000,000 (4)
-Salary Remaining :	$5,649,123
Alex Nedeljkovic	$5,500,000 (4)
-Salary Remaining :	$4,438,596
Sean Monahan	$5,000,000 (3)
-Salary Remaining :	$4,035,088
Alex DeBrincat	$3,750,000 (2)
-Salary Remaining :	$3,026,316
Anthony Cirelli	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Jonathan Drouin	$3,500,000 (2)
-Salary Remaining :	$2,824,561
Brandon Hagel	$3,000,000 (3)
-Salary Remaining :	$2,421,053
Miro Heiskanen	$3,000,000 (3)
-Salary Remaining :	$2,421,053
Dmitry Sinitsyn	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Ben Hutton	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Kyle Connor	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Jeff Schultz (Out of Payroll)	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Joel Eriksson Ek	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Anton Forsberg	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Jesper Fast	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Mirco Mueller	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Jean-Sebastien Dea	$1,100,000 (2)
-Salary Remaining :	$887,719
Max Friberg	$1,000,000 (1)
-Salary Remaining :	$807,018
Maxime Comtois	$950,000 (1)
-Salary Remaining :	$766,667
Connor Bunnaman	$900,000 (3)
-Salary Remaining :	$726,316
Ryan Lindgren	$900,000 (4)
-Salary Remaining :	$726,316
Gustav Lindstrom	$800,000 (1)
-Salary Remaining :	$645,614
Pyotr Kochetkov	$500,000 (1)
-Salary Remaining :	$403,509
Total Pro Players	23
Salary Commitment
Year 2020 : $56,150,000
Year 2021 : $45,850,000
Year 2022 : $33,000,000
Year 2023 : $15,500,000
Salary Average Commitment
Year 2020 : $49,250,000
Year 2021 : $36,300,000
Year 2022 : $26,300,000
Year 2023 : $13,400,000
Salary Cap with 1 Way Contract
Year 2020 : $56,150,000
Year 2021 : $40,650,000
Year 2022 : $27,300,000
Year 2023 : $13,400,000

Farm Players Salaries
Jeremy Bracco	$97,500 (1)
Salary Remaining :	$78,462
Andrei Svechnikov	$95,000 (4)
Salary Remaining :	$76,450
Jakub Vrana	$95,000 (1)
Salary Remaining :	$76,450
Liam Foudy	$90,000 (2)
Salary Remaining :	$72,426
Anatoli Golyshev	$90,000 (2)
Salary Remaining :	$72,426
Nils Lundkvist	$90,000 (4)
Salary Remaining :	$72,426
Barrett Hayton	$80,000 (3)
Salary Remaining :	$64,379
Joe Veleno	$80,000 (3)
Salary Remaining :	$64,379
Ty Dellandrea	$80,000 (3)
Salary Remaining :	$64,379
Michael Joly	$80,000 (1)
Salary Remaining :	$64,379
Brandon Biro	$70,000 (2)
Salary Remaining :	$56,331
Josef Korenar	$60,000 (1)
Salary Remaining :	$48,284
Cam Hillis	$60,000 (4)
Salary Remaining :	$48,284
Tristen Robins	$50,000 (2)
Salary Remaining :	$40,237
Blake Lizotte	$50,000 (2)
Salary Remaining :	$40,237
Dylan Cozens	$50,000 (1)
Salary Remaining :	$40,237
Michael Downing	$50,000 (1)
Salary Remaining :	$40,237
Lukas Dostal	$50,000 (3)
Salary Remaining :	$40,237
Blake Hillman	$50,000 (2)
Salary Remaining :	$40,237
Moritz Seider	$50,000 (1)
Salary Remaining :	$40,237
Matias Maccelli	$50,000 (1)
Salary Remaining :	$40,237
Jake Sanderson	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	22
Salary Commitment
Year 2020 : $1,517,500
Year 2021 : $1,155,000
Year 2022 : $900,000
Year 2023 : $885,000
Salary Average Commitment
Year 2020 : $1,470,000
Year 2021 : $975,000
Year 2022 : $535,000
Year 2023 : $245,000

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $100 - 5,841 - 97.34%
Level 2:	5000 - $70 - 4,785 - 95.70%
Level 3:	2000 - $40 - 1,901 - 95.06%
Level 4:	4000 - $30 - 3,774 - 94.34%
Luxury :	1000 - $200 - 951 - 95.09%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,812 - 90.58%
Farm Level 2:	1000 - $40 - 948 - 94.81%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,251 - 95.84%
Average Income per Game	$1,493,203
Year to Date Revenue	$11,945,624
Farm
Home Games Left	32
Average Attendance - %	2,760 - 91.99%
Average Income per Game	$172,967
Year to Date Revenue	$1,383,733
Expense
Pro Players Total Salaries	$67,450,000
Farm Players Total Salaries	$1,760,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$5,888,311
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,326,907
Farm Year To Date Expenses	$458,731
Pro Salary Cap To Date	$12,844,447
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,782,496
Farm Estimated Season Revenue	$5,534,932
Pro Remaining Season Days	138
Pro Expenses Per Days	$409,064
Pro Estimated Expenses	$56,450,832
Farm Remaining Season Days	136
Farm Expenses Per Days	$13,373
Farm Estimated Expenses	$1,818,728
Estimated Season Expenses	$58,269,560
Estimated Season Salary Cap	$67,277,719
Estimate Under Maximum Salary Cap of $85,976,770	$18,699,051
Estimate Over Minimum Salary Cap of $39,000,000	$28,277,719
Current Bank Account	$13,476,770
Projected Bank Account	$8,524,638

Pro Players Salaries
Hampus Lindholm	$7,000,000 (3)
-Salary Remaining :	$5,649,123
Jacob Trouba	$5,500,000 (2)
-Salary Remaining :	$4,438,596
Nick Ritchie	$5,500,000 (2)
-Salary Remaining :	$4,438,596
Kasperi Kapanen	$5,400,000 (1)
-Salary Remaining :	$4,357,895
Jordan Nolan	$5,000,000 (3)
-Salary Remaining :	$4,035,088
Travis Konecny	$4,250,000 (1)
-Salary Remaining :	$3,429,825
Brian Lashoff	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Samuel Morin	$3,500,000 (3)
-Salary Remaining :	$2,824,561
Cal Foote	$3,500,000 (4)
-Salary Remaining :	$2,824,561
Ilya Sorokin	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Nathan Beaulieu	$3,250,000 (2)
-Salary Remaining :	$2,622,807
Kevin Hayes	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Steve Mason	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Max Pacioretty	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Niclas Bergfors	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Calle Jarnkrok	$1,800,000 (1)
-Salary Remaining :	$1,452,632
Michael Bournival	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Blake Heinrich	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Joe Snively	$1,500,000 (4)
-Salary Remaining :	$1,210,526
Luke Glendening	$1,300,000 (1)
-Salary Remaining :	$1,049,123
Rinat Valiev	$950,000 (1)
-Salary Remaining :	$766,667
Total Pro Players	21
Salary Commitment
Year 2020 : $67,450,000
Year 2021 : $40,250,000
Year 2022 : $21,500,000
Year 2023 : $8,000,000
Salary Average Commitment
Year 2020 : $66,700,000
Year 2021 : $38,250,000
Year 2022 : $21,500,000
Year 2023 : $5,000,000
Salary Cap with 1 Way Contract
Year 2020 : $67,450,000
Year 2021 : $38,750,000
Year 2022 : $20,500,000
Year 2023 : $5,000,000

Farm Players Salaries
Lucas Wallmarkk	$95,000 (1)
Salary Remaining :	$76,450
Morgan Klimchuk	$95,000 (1)
Salary Remaining :	$76,450
Zachary Fucale	$95,000 (1)
Salary Remaining :	$76,450
Kevin Lankinen	$90,000 (1)
Salary Remaining :	$72,426
Rem Pitlick	$90,000 (2)
Salary Remaining :	$72,426
David Kampf	$90,000 (1)
Salary Remaining :	$72,426
Mikko Lehtonen	$80,000 (1)
Salary Remaining :	$64,379
Laurent Dauphin	$75,000 (1)
Salary Remaining :	$60,355
Oliver Wahlstrom	$70,000 (3)
Salary Remaining :	$56,331
Anthony Angello	$50,000 (2)
Salary Remaining :	$40,237
Tyler Kleven	$50,000 (2)
Salary Remaining :	$40,237
Benoit-Olivier Groulx	$50,000 (3)
Salary Remaining :	$40,237
Ty Smith	$50,000 (4)
Salary Remaining :	$40,237
Victor Berglund	$50,000 (3)
Salary Remaining :	$40,237
Fabian Zetterlund	$50,000 (2)
Salary Remaining :	$40,237
Brett Murray	$50,000 (2)
Salary Remaining :	$40,237
Matt Kiersted	$50,000 (2)
Salary Remaining :	$40,237
Riley Stillman	$50,000 (2)
Salary Remaining :	$40,237
David Gustafsson	$50,000 (1)
Salary Remaining :	$40,237
Josiah Slavin	$50,000 (3)
Salary Remaining :	$40,237
Cam York	$50,000 (1)
Salary Remaining :	$40,237
Kaedan Korczak	$50,000 (1)
Salary Remaining :	$40,237
Danil Zhuravlyov	$50,000 (1)
Salary Remaining :	$40,237
Alex Beaucage	$50,000 (1)
Salary Remaining :	$40,237
Arsen Khisamutdinov	$50,000 (1)
Salary Remaining :	$40,237
Jacob Ingham	$50,000 (1)
Salary Remaining :	$40,237
Zachary Sawchenko	$50,000 (3)
Salary Remaining :	$40,237
Cooper Marody	$40,000 (1)
Salary Remaining :	$32,189
A.J. Greer	$40,000 (1)
Salary Remaining :	$32,189
Total Farm Players	29
Salary Commitment
Year 2020 : $1,760,000
Year 2021 : $745,000
Year 2022 : $380,000
Year 2023 : $80,000
Salary Average Commitment
Year 2020 : $1,710,000
Year 2021 : $710,000
Year 2022 : $320,000
Year 2023 : $50,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 5,520 - 92.00%
Level 2:	5000 - $70 - 4,670 - 93.39%
Level 3:	2000 - $40 - 1,892 - 94.61%
Level 4:	4000 - $30 - 3,796 - 94.89%
Luxury :	1000 - $200 - 964 - 96.44%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,772 - 88.59%
Farm Level 2:	1000 - $40 - 947 - 94.73%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	16,842 - 93.56%
Average Income per Game	$1,450,479
Year to Date Revenue	$11,603,834
Farm
Home Games Left	32
Average Attendance - %	2,719 - 90.63%
Average Income per Game	$170,008
Year to Date Revenue	$1,360,065
Expense
Pro Players Total Salaries	$69,750,000
Farm Players Total Salaries	$2,190,000
Coaches Total Salaries	$1,166,000
Luxury Taxe Total	$7,788,721
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,634,653
Farm Year To Date Expenses	$516,919
Pro Salary Cap To Date	$13,506,143
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,415,336
Farm Estimated Season Revenue	$5,440,260
Pro Remaining Season Days	138
Pro Expenses Per Days	$411,789
Pro Estimated Expenses	$56,826,882
Farm Remaining Season Days	136
Farm Expenses Per Days	$15,917
Farm Estimated Expenses	$2,164,712
Estimated Season Expenses	$58,991,594
Estimated Season Salary Cap	$69,795,653
Estimate Under Maximum Salary Cap of $122,165,485	$52,369,832
Estimate Over Minimum Salary Cap of $39,000,000	$30,795,653
Current Bank Account	$49,665,485
Projected Bank Account	$42,529,487

Pro Players Salaries
Zach Werenski	$7,000,000 (4)
-Salary Remaining :	$5,649,123
John Klingberg	$6,000,000 (2)
-Salary Remaining :	$4,842,105
Evander Kane	$6,000,000 (1)
-Salary Remaining :	$4,842,105
Andre Burakovsky	$5,500,000 (2)
-Salary Remaining :	$4,438,596
Kristers Gudlevskis	$5,500,000 (2)
-Salary Remaining :	$4,438,596
Jon Merrill	$5,000,000 (2)
-Salary Remaining :	$4,035,088
Bo Horvat	$5,000,000 (4)
-Salary Remaining :	$4,035,088
Jason Zucker	$4,500,000 (2)
-Salary Remaining :	$3,631,579
Elias Pettersson	$4,000,000 (1)
-Salary Remaining :	$3,228,070
William Nylander	$3,000,000 (4)
-Salary Remaining :	$2,421,053
Semyon Varlamov	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Pontus Aberg	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Haydn Fleury	$2,000,000 (4)
-Salary Remaining :	$1,614,035
Valentin Zykov	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Elias Lindholm	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Brendan Guhle	$2,000,000 (4)
-Salary Remaining :	$1,614,035
Pierre-Olivier Joseph	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Tyler Benson	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Martin Necas	$1,250,000 (3)
-Salary Remaining :	$1,008,772
Aleksi Saarela	$1,250,000 (2)
-Salary Remaining :	$1,008,772
Total Pro Players	20
Salary Commitment
Year 2020 : $69,750,000
Year 2021 : $64,250,000
Year 2022 : $30,250,000
Year 2023 : $29,000,000
Salary Average Commitment
Year 2020 : $63,275,000
Year 2021 : $51,800,000
Year 2022 : $22,250,000
Year 2023 : $19,000,000
Salary Cap with 1 Way Contract
Year 2020 : $69,750,000
Year 2021 : $56,000,000
Year 2022 : $22,250,000
Year 2023 : $19,000,000

Farm Players Salaries
Luke Reid	$100,000 (4)
Salary Remaining :	$80,473
Mathieu Olivier	$97,500 (3)
Salary Remaining :	$78,462
Rasmus Dahlin	$97,500 (3)
Salary Remaining :	$78,462
Joel Farabee	$97,500 (3)
Salary Remaining :	$78,462
Lucas Carlsson	$97,500 (1)
Salary Remaining :	$78,462
Alex Formenton	$95,000 (1)
Salary Remaining :	$76,450
Logan Thompson	$90,000 (1)
Salary Remaining :	$72,426
Kole Sherwood	$85,000 (2)
Salary Remaining :	$68,402
Keaton Thompson	$85,000 (2)
Salary Remaining :	$68,402
Lias Andersson	$85,000 (1)
Salary Remaining :	$68,402
Isac Lundestrom	$75,000 (3)
Salary Remaining :	$60,355
Otto Koivula	$70,000 (2)
Salary Remaining :	$56,331
Jacob Bernard-Docker (Out of Payroll)	$70,000 (3)
Salary Remaining :	$56,331
Jonathan Davidsson	$65,000 (1)
Salary Remaining :	$52,308
Xavier Bernard	$60,000 (2)
Salary Remaining :	$48,284
Jan Jenik	$60,000 (2)
Salary Remaining :	$48,284
Veini Vehvilainen	$60,000 (3)
Salary Remaining :	$48,284
Topi Niemela	$50,000 (2)
Salary Remaining :	$40,237
Jack Thompson	$50,000 (2)
Salary Remaining :	$40,237
Blake Murray	$50,000 (1)
Salary Remaining :	$40,237
Landon Slaggert	$50,000 (2)
Salary Remaining :	$40,237
Drew Commesso	$50,000 (2)
Salary Remaining :	$40,237
Hendrix Lapierre	$50,000 (2)
Salary Remaining :	$40,237
John Farinacci	$50,000 (2)
Salary Remaining :	$40,237
Dmitri Samorukov	$50,000 (1)
Salary Remaining :	$40,237
Arthur Kaliyev	$50,000 (1)
Salary Remaining :	$40,237
Kasper Simontaival	$50,000 (2)
Salary Remaining :	$40,237
Alexander Pashin	$50,000 (2)
Salary Remaining :	$40,237
Matthew Highmore	$50,000 (1)
Salary Remaining :	$40,237
Samuel Fagemo	$50,000 (1)
Salary Remaining :	$40,237
Vasili Podkolzin	$50,000 (1)
Salary Remaining :	$40,237
John Ludvig	$50,000 (1)
Salary Remaining :	$40,237
Dawson Mercer	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	33
Salary Commitment
Year 2020 : $2,190,000
Year 2021 : $1,630,000
Year 2022 : $1,060,000
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $2,170,000
Year 2021 : $1,407,500
Year 2022 : $597,500
Year 2023 : $100,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rodgers Place
Level 1:	6000 - $100 - 5,633 - 93.89%
Level 2:	5000 - $70 - 4,868 - 97.37%
Level 3:	2000 - $40 - 1,897 - 94.86%
Level 4:	4000 - $30 - 3,924 - 98.09%
Luxury :	1000 - $200 - 980 - 97.99%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,803 - 90.13%
Farm Level 2:	1000 - $40 - 940 - 93.95%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,303 - 96.13%
Average Income per Game	$1,487,751
Year to Date Revenue	$11,902,005
Farm
Home Games Left	32
Average Attendance - %	2,742 - 91.40%
Average Income per Game	$171,943
Year to Date Revenue	$1,375,542
Expense
Pro Players Total Salaries	$71,050,000
Farm Players Total Salaries	$2,520,000
Coaches Total Salaries	$1,450,000
Luxury Taxe Total	$8,548,845
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,865,775
Farm Year To Date Expenses	$625,197
Pro Salary Cap To Date	$13,711,401
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,608,020
Farm Estimated Season Revenue	$5,502,168
Pro Remaining Season Days	138
Pro Expenses Per Days	$420,175
Pro Estimated Expenses	$57,984,150
Farm Remaining Season Days	136
Farm Expenses Per Days	$18,757
Farm Estimated Expenses	$2,550,952
Estimated Season Expenses	$60,535,102
Estimated Season Salary Cap	$71,049,987
Estimate Under Maximum Salary Cap of $96,305,848	$25,255,861
Estimate Over Minimum Salary Cap of $39,000,000	$32,049,987
Current Bank Account	$23,805,848
Projected Bank Account	$16,380,934

Pro Players Salaries
Connor McDavid	$8,000,000 (1)
-Salary Remaining :	$6,456,140
Leon Draisaitl	$7,000,000 (4)
-Salary Remaining :	$5,649,123
David Pastrnak	$7,000,000 (4)
-Salary Remaining :	$5,649,123
Nikita Kucherov	$6,000,000 (1)
-Salary Remaining :	$4,842,105
Alexandar Georgiev	$5,500,000 (1)
-Salary Remaining :	$4,438,596
Frederik Gauthier	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Marcus Pettersson	$4,000,000 (3)
-Salary Remaining :	$3,228,070
Brandon Montour	$3,750,000 (2)
-Salary Remaining :	$3,026,316
Jamie McBain	$3,500,000 (2)
-Salary Remaining :	$2,824,561
Nicklas Backstrom	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Brandon Saad	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Jaroslav Halak	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Marco Scandella	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Jason Robertson	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Noel Acciari	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Philippe Myers	$1,500,000 (3)
-Salary Remaining :	$1,210,526
Logan Stanley	$1,500,000 (3)
-Salary Remaining :	$1,210,526
Christian Fischer	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Brett Lernout	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Andrew Mangiapane	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Tyson Jost	$1,300,000 (2)
-Salary Remaining :	$1,049,123
Adam Erne	$1,000,000 (1)
-Salary Remaining :	$807,018
Total Pro Players	22
Salary Commitment
Year 2020 : $71,050,000
Year 2021 : $47,300,000
Year 2022 : $30,000,000
Year 2023 : $15,000,000
Salary Average Commitment
Year 2020 : $63,275,000
Year 2021 : $41,025,000
Year 2022 : $21,975,000
Year 2023 : $14,000,000
Salary Cap with 1 Way Contract
Year 2020 : $71,050,000
Year 2021 : $41,550,000
Year 2022 : $23,000,000
Year 2023 : $14,000,000

Farm Players Salaries
Cody Glass	$95,000 (2)
Salary Remaining :	$76,450
Klim Kostin	$95,000 (2)
Salary Remaining :	$76,450
Evan Bouchard	$95,000 (3)
Salary Remaining :	$76,450
Martin Frk	$90,000 (1)
Salary Remaining :	$72,426
Ryan McLeod	$90,000 (2)
Salary Remaining :	$72,426
Pontus Holmberg	$90,000 (3)
Salary Remaining :	$72,426
Nick Shore	$90,000 (1)
Salary Remaining :	$72,426
Jaxson Stauber	$80,000 (3)
Salary Remaining :	$64,379
Michael Anderson	$80,000 (1)
Salary Remaining :	$64,379
Stuart Skinner	$80,000 (2)
Salary Remaining :	$64,379
Alexander Alexeyev	$80,000 (2)
Salary Remaining :	$64,379
Taro Hirose	$80,000 (2)
Salary Remaining :	$64,379
Filip Kral	$70,000 (3)
Salary Remaining :	$56,331
Gustav Olofsson	$70,000 (1)
Salary Remaining :	$56,331
Michael Dipietro	$70,000 (2)
Salary Remaining :	$56,331
Nikolai Knyzhov	$70,000 (1)
Salary Remaining :	$56,331
Jordan Subban	$60,000 (1)
Salary Remaining :	$48,284
Cole Fonstad	$60,000 (3)
Salary Remaining :	$48,284
Cole Cassels	$60,000 (1)
Salary Remaining :	$48,284
Colin White	$60,000 (2)
Salary Remaining :	$48,284
Jonny Tychonick	$55,000 (2)
Salary Remaining :	$44,260
Brayden Pachal	$50,000 (1)
Salary Remaining :	$40,237
Semyon Der-Arguchintsev	$50,000 (3)
Salary Remaining :	$40,237
Filip Cederqvist	$50,000 (1)
Salary Remaining :	$40,237
Tyson Foerster	$50,000 (2)
Salary Remaining :	$40,237
Jordan Spence (Out of Payroll)	$50,000 (1)
Salary Remaining :	$40,237
Raphael Lavoie	$50,000 (1)
Salary Remaining :	$40,237
Connor McMichael	$50,000 (1)
Salary Remaining :	$40,237
Connor Hurley	$50,000 (1)
Salary Remaining :	$40,237
Jack Perbix	$50,000 (1)
Salary Remaining :	$40,237
Jan Mysak	$50,000 (2)
Salary Remaining :	$40,237
Ronan Seeley	$50,000 (2)
Salary Remaining :	$40,237
Remi Elie	$50,000 (1)
Salary Remaining :	$40,237
Roni Hirvonen	$50,000 (2)
Salary Remaining :	$40,237
Jeremy Gregoire	$50,000 (1)
Salary Remaining :	$40,237
Roby Jarventie	$50,000 (2)
Salary Remaining :	$40,237
Lucas Johansen	$50,000 (1)
Salary Remaining :	$40,237
Robin Salo	$50,000 (3)
Salary Remaining :	$40,237
Filip Johansson	$50,000 (3)
Salary Remaining :	$40,237
Dylan Holloway	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	40
Salary Commitment
Year 2020 : $2,570,000
Year 2021 : $1,710,000
Year 2022 : $625,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,500,000
Year 2021 : $1,490,000
Year 2022 : $545,000
Year 2023 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $100 - 5,845 - 97.42%
Level 2:	5000 - $70 - 4,730 - 94.61%
Level 3:	2000 - $40 - 1,861 - 93.07%
Level 4:	4000 - $30 - 3,822 - 95.55%
Luxury :	1000 - $200 - 951 - 95.06%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,817 - 90.83%
Farm Level 2:	1000 - $40 - 914 - 91.39%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,210 - 95.61%
Average Income per Game	$1,489,101
Year to Date Revenue	$11,912,804
Farm
Home Games Left	32
Average Attendance - %	2,731 - 91.02%
Average Income per Game	$171,905
Year to Date Revenue	$1,375,237
Expense
Pro Players Total Salaries	$68,475,000
Farm Players Total Salaries	$1,810,000
Coaches Total Salaries	$4,300,000
Luxury Taxe Total	$6,370,663
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,791,067
Farm Year To Date Expenses	$509,888
Pro Salary Cap To Date	$13,115,655
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,651,216
Farm Estimated Season Revenue	$5,500,948
Pro Remaining Season Days	138
Pro Expenses Per Days	$420,906
Pro Estimated Expenses	$58,085,028
Farm Remaining Season Days	136
Farm Expenses Per Days	$15,444
Farm Estimated Expenses	$2,100,384
Estimated Season Expenses	$60,185,412
Estimated Season Salary Cap	$68,376,237
Estimate Under Maximum Salary Cap of $86,167,368	$17,791,131
Estimate Over Minimum Salary Cap of $39,000,000	$29,376,237
Current Bank Account	$13,667,368
Projected Bank Account	$6,634,120

Pro Players Salaries
Rasmus Ristolainen	$9,000,000 (3)
-Salary Remaining :	$7,263,158
Matt Duchene	$8,500,000 (1)
-Salary Remaining :	$6,859,649
Aaron Ekblad	$7,000,000 (4)
-Salary Remaining :	$5,649,123
Alex Galchenyuk	$6,500,000 (2)
-Salary Remaining :	$5,245,614
Ville Husso	$5,000,000 (1)
-Salary Remaining :	$4,035,088
Aleksander Barkov	$5,000,000 (3)
-Salary Remaining :	$4,035,088
Nick Schmaltz	$4,000,000 (4)
-Salary Remaining :	$3,228,070
Matthew Tkachuk	$3,750,000 (2)
-Salary Remaining :	$3,026,316
Jordan Szwarz	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Miro Aaltonen	$2,750,000 (1)
-Salary Remaining :	$2,219,298
Radim Simek	$2,100,000 (1)
-Salary Remaining :	$1,694,737
Dominik Kahun	$1,850,000 (1)
-Salary Remaining :	$1,492,982
Niklas Hansson	$1,700,000 (1)
-Salary Remaining :	$1,371,930
Brandon Halverson	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Griffin Reinhart	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Timothy Liljegren	$1,350,000 (3)
-Salary Remaining :	$1,089,474
Nathan Walker	$1,000,000 (2)
-Salary Remaining :	$807,018
Dmitrij Jaskin	$1,000,000 (1)
-Salary Remaining :	$807,018
Chris Bourque	$1,000,000 (1)
-Salary Remaining :	$807,018
Nikolay Goldobin	$975,000 (1)
-Salary Remaining :	$786,842
Total Pro Players	20
Salary Commitment
Year 2020 : $68,475,000
Year 2021 : $39,050,000
Year 2022 : $29,500,000
Year 2023 : $12,500,000
Salary Average Commitment
Year 2020 : $59,225,000
Year 2021 : $34,700,000
Year 2022 : $25,950,000
Year 2023 : $11,000,000
Salary Cap with 1 Way Contract
Year 2020 : $68,475,000
Year 2021 : $37,600,000
Year 2022 : $26,350,000
Year 2023 : $11,000,000

Farm Players Salaries
Joni Jurmo	$95,000 (4)
Salary Remaining :	$76,450
Ryan Pulock	$95,000 (1)
Salary Remaining :	$76,450
Jeremias Lindewall	$80,000 (4)
Salary Remaining :	$64,379
Viktor Baldayev	$80,000 (1)
Salary Remaining :	$64,379
Roberts Lipsbergs	$75,000 (1)
Salary Remaining :	$60,355
Joseph Woll	$75,000 (4)
Salary Remaining :	$60,355
Brendan Leipsic	$75,000 (1)
Salary Remaining :	$60,355
Kirill Steklov	$75,000 (4)
Salary Remaining :	$60,355
Dylan Gambrell	$75,000 (2)
Salary Remaining :	$60,355
Adam Boqvist	$65,000 (4)
Salary Remaining :	$52,308
Alexander Romanov	$65,000 (4)
Salary Remaining :	$52,308
Jordan Harris	$60,000 (3)
Salary Remaining :	$48,284
Logan Barlage	$60,000 (3)
Salary Remaining :	$48,284
Matias Rajaniemi	$60,000 (4)
Salary Remaining :	$48,284
William Dufour	$60,000 (3)
Salary Remaining :	$48,284
Austin Poganski	$60,000 (1)
Salary Remaining :	$48,284
Arvid Soderblom	$60,000 (3)
Salary Remaining :	$48,284
Kieffer Bellows	$55,000 (1)
Salary Remaining :	$44,260
Lukas Svejkovsky	$50,000 (2)
Salary Remaining :	$40,237
Nick Abruzzese	$50,000 (1)
Salary Remaining :	$40,237
Shane Bowers	$50,000 (1)
Salary Remaining :	$40,237
Mikhail Abramov	$50,000 (1)
Salary Remaining :	$40,237
Mattias Norlinder	$50,000 (1)
Salary Remaining :	$40,237
Rafael Harvey-Pinard	$50,000 (1)
Salary Remaining :	$40,237
Tyce Thompson	$50,000 (1)
Salary Remaining :	$40,237
Brett Pollock	$50,000 (2)
Salary Remaining :	$40,237
Nathan Legare	$50,000 (1)
Salary Remaining :	$40,237
Kirill Ustimenko	$50,000 (1)
Salary Remaining :	$40,237
Maxim Marushev	$40,000 (3)
Salary Remaining :	$32,189
Total Farm Players	29
Salary Commitment
Year 2020 : $1,810,000
Year 2021 : $1,090,000
Year 2022 : $1,075,000
Year 2023 : $1,170,000
Salary Average Commitment
Year 2020 : $1,810,000
Year 2021 : $970,000
Year 2022 : $795,000
Year 2023 : $515,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paint Arena
Level 1:	6000 - $100 - 5,643 - 94.05%
Level 2:	5000 - $70 - 4,876 - 97.52%
Level 3:	2000 - $40 - 1,955 - 97.73%
Level 4:	4000 - $30 - 3,950 - 98.74%
Luxury :	1000 - $200 - 974 - 97.35%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,915 - 95.73%
Farm Level 2:	1000 - $40 - 945 - 94.54%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,397 - 96.65%
Average Income per Game	$1,491,556
Year to Date Revenue	$11,932,445
Farm
Home Games Left	32
Average Attendance - %	2,860 - 95.33%
Average Income per Game	$180,431
Year to Date Revenue	$1,443,444
Expense
Pro Players Total Salaries	$69,550,000
Farm Players Total Salaries	$1,650,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$7,247,775
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,594,011
Farm Year To Date Expenses	$461,238
Pro Salary Cap To Date	$13,401,027
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,729,780
Farm Estimated Season Revenue	$5,773,776
Pro Remaining Season Days	138
Pro Expenses Per Days	$412,573
Pro Estimated Expenses	$56,935,074
Farm Remaining Season Days	136
Farm Expenses Per Days	$12,722
Farm Estimated Expenses	$1,730,192
Estimated Season Expenses	$58,665,266
Estimated Season Salary Cap	$69,529,077
Estimate Under Maximum Salary Cap of $111,654,096	$42,125,019
Estimate Over Minimum Salary Cap of $39,000,000	$30,529,077
Current Bank Account	$39,154,096
Projected Bank Account	$33,992,386

Pro Players Salaries
Mark Scheifele	$7,250,000 (3)
-Salary Remaining :	$5,850,877
John Tavares	$7,000,000 (4)
-Salary Remaining :	$5,649,123
Artemi Panarin	$6,100,000 (1)
-Salary Remaining :	$4,922,807
Sebastian Aho	$5,000,000 (4)
-Salary Remaining :	$4,035,088
Oscar Klefbom	$5,000,000 (2)
-Salary Remaining :	$4,035,088
Marcus Foligno	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Neal Pionk	$4,000,000 (4)
-Salary Remaining :	$3,228,070
Adam Fox	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Nikolaj Ehlers	$3,500,000 (2)
-Salary Remaining :	$2,824,561
Sam Gagner	$3,000,000 (3)
-Salary Remaining :	$2,421,053
Jakub Voracek	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Brady Tkachuk	$2,500,000 (4)
-Salary Remaining :	$2,017,544
Jeremy Swayman	$2,500,000 (3)
-Salary Remaining :	$2,017,544
Max Reinhart	$2,200,000 (2)
-Salary Remaining :	$1,775,439
Nick Blankenburg	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Gavin Bayreuther	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Brandon Tanev	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Brock Nelson	$1,800,000 (1)
-Salary Remaining :	$1,452,632
Frederik Andersen	$1,000,000 (1)
-Salary Remaining :	$807,018
Iven Barbashev	$900,000 (2)
-Salary Remaining :	$726,316
John Marino	$800,000 (1)
-Salary Remaining :	$645,614
Total Pro Players	21
Salary Commitment
Year 2020 : $69,550,000
Year 2021 : $53,650,000
Year 2022 : $37,750,000
Year 2023 : $22,000,000
Salary Average Commitment
Year 2020 : $64,700,000
Year 2021 : $47,000,000
Year 2022 : $32,250,000
Year 2023 : $18,500,000
Salary Cap with 1 Way Contract
Year 2020 : $69,550,000
Year 2021 : $49,850,000
Year 2022 : $33,250,000
Year 2023 : $18,500,000

Farm Players Salaries
Pierre-Luc Dubois	$125,000 (2)
Salary Remaining :	$100,592
Louis Domingue	$90,000 (1)
Salary Remaining :	$72,426
Philipp Kurashev	$80,000 (3)
Salary Remaining :	$64,379
Jesper Boqvist	$70,000 (1)
Salary Remaining :	$56,331
Denis Malgin	$70,000 (1)
Salary Remaining :	$56,331
Juuso Ikonen	$70,000 (1)
Salary Remaining :	$56,331
Josh Ho-Sang	$60,000 (1)
Salary Remaining :	$48,284
Kevin Stenlund	$60,000 (1)
Salary Remaining :	$48,284
Jeff Malott	$60,000 (1)
Salary Remaining :	$48,284
Sampo Ranta	$60,000 (4)
Salary Remaining :	$48,284
Jared McIsaac	$55,000 (1)
Salary Remaining :	$44,260
Bowen Byram	$50,000 (1)
Salary Remaining :	$40,237
Ryan Johnson	$50,000 (1)
Salary Remaining :	$40,237
Valtteri Puustinen	$50,000 (1)
Salary Remaining :	$40,237
Donovan Sebrango	$50,000 (2)
Salary Remaining :	$40,237
Nolan Foote	$50,000 (1)
Salary Remaining :	$40,237
Mavrik Bourque	$50,000 (2)
Salary Remaining :	$40,237
Matthew Boldy	$50,000 (1)
Salary Remaining :	$40,237
Marc Del Gaizo	$50,000 (1)
Salary Remaining :	$40,237
Austin Strand	$50,000 (1)
Salary Remaining :	$40,237
Zachary Gallant	$50,000 (1)
Salary Remaining :	$40,237
Ryan MacInnis	$50,000 (1)
Salary Remaining :	$40,237
Artemi Kniazev	$50,000 (1)
Salary Remaining :	$40,237
Jackson LaCombe	$50,000 (1)
Salary Remaining :	$40,237
Zachary Bouthillier	$50,000 (1)
Salary Remaining :	$40,237
Shawn Boudrias	$50,000 (1)
Salary Remaining :	$40,237
Dmitry Voronkov	$50,000 (1)
Salary Remaining :	$40,237
Spencer Knight	$50,000 (1)
Salary Remaining :	$40,237
Total Farm Players	28
Salary Commitment
Year 2020 : $1,650,000
Year 2021 : $460,000
Year 2022 : $200,000
Year 2023 : $90,000
Salary Average Commitment
Year 2020 : $1,575,000
Year 2021 : $320,000
Year 2022 : $140,000
Year 2023 : $60,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone arena
Level 1:	6000 - $100 - 5,801 - 96.68%
Level 2:	5000 - $70 - 4,837 - 96.74%
Level 3:	2000 - $40 - 1,952 - 97.62%
Level 4:	4000 - $30 - 3,805 - 95.12%
Luxury :	1000 - $200 - 985 - 98.48%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,809 - 90.46%
Farm Level 2:	1000 - $40 - 930 - 93.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,379 - 96.55%
Average Income per Game	$1,504,020
Year to Date Revenue	$12,032,162
Farm
Home Games Left	32
Average Attendance - %	2,739 - 91.30%
Average Income per Game	$172,031
Year to Date Revenue	$1,376,245
Expense
Pro Players Total Salaries	$69,050,000
Farm Players Total Salaries	$2,407,500
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$7,759,424
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,670,754
Farm Year To Date Expenses	$618,448
Pro Salary Cap To Date	$13,333,048
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,128,648
Farm Estimated Season Revenue	$5,504,980
Pro Remaining Season Days	138
Pro Expenses Per Days	$414,035
Pro Estimated Expenses	$57,136,830
Farm Remaining Season Days	136
Farm Expenses Per Days	$18,979
Farm Estimated Expenses	$2,581,144
Estimated Season Expenses	$59,717,974
Estimated Season Salary Cap	$69,057,586
Estimate Under Maximum Salary Cap of $80,508,470	$11,450,884
Estimate Over Minimum Salary Cap of $39,000,000	$30,057,586
Current Bank Account	$8,008,470
Projected Bank Account	$1,924,124

Pro Players Salaries
Claude Giroux	$7,000,000 (2)
-Salary Remaining :	$5,649,123
Andrei Vasilevskiy	$5,750,000 (4)
-Salary Remaining :	$4,640,351
Mikael Granlund	$5,500,000 (1)
-Salary Remaining :	$4,438,596
Jack Eichel	$5,250,000 (2)
-Salary Remaining :	$4,236,842
Jaden Schwartz	$5,000,000 (2)
-Salary Remaining :	$4,035,088
John Moore	$5,000,000 (4)
-Salary Remaining :	$4,035,088
Alexander Ovechkin	$5,000,000 (2)
-Salary Remaining :	$4,035,088
Ryan Mcdonagh	$5,000,000 (3)
-Salary Remaining :	$4,035,088
Justin Faulk	$4,250,000 (1)
-Salary Remaining :	$3,429,825
Reilly Smith	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Andy Miele	$2,750,000 (1)
-Salary Remaining :	$2,219,298
Mark Pysyk	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Travis Dermott	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Andreas Englund	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Nicolas Kerdiles	$1,750,000 (2)
-Salary Remaining :	$1,412,281
Scott Laughton	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Morgan Rielly	$1,250,000 (1)
-Salary Remaining :	$1,008,772
Mathieu Joseph	$1,200,000 (3)
-Salary Remaining :	$968,421
Markus Granlund	$1,000,000 (1)
-Salary Remaining :	$807,018
Hunter Shinkaruk	$950,000 (1)
-Salary Remaining :	$766,667
Felix Sanstrom	$900,000 (2)
-Salary Remaining :	$726,316
Total Pro Players	21
Salary Commitment
Year 2020 : $69,050,000
Year 2021 : $44,250,000
Year 2022 : $16,750,000
Year 2023 : $9,750,000
Salary Average Commitment
Year 2020 : $69,775,000
Year 2021 : $46,850,000
Year 2022 : $18,450,000
Year 2023 : $10,750,000
Salary Cap with 1 Way Contract
Year 2020 : $69,050,000
Year 2021 : $44,350,000
Year 2022 : $16,950,000
Year 2023 : $10,750,000

Farm Players Salaries
Joel Armia	$97,500 (1)
Salary Remaining :	$78,462
Reilly Walsh	$95,000 (1)
Salary Remaining :	$76,450
Josh Norris	$90,000 (2)
Salary Remaining :	$72,426
Kasper Bjorkqvist	$90,000 (1)
Salary Remaining :	$72,426
Sean Durzi	$90,000 (3)
Salary Remaining :	$72,426
Lucas Wallmark	$90,000 (1)
Salary Remaining :	$72,426
Ian Mitchell	$85,000 (2)
Salary Remaining :	$68,402
Nolan Vesey	$85,000 (1)
Salary Remaining :	$68,402
Tristan Jarry	$80,000 (1)
Salary Remaining :	$64,379
Carl Dahlstrom (Out of Payroll)	$80,000 (1)
Salary Remaining :	$64,379
Pavol Regenda	$80,000 (3)
Salary Remaining :	$64,379
Gerald Mayhew	$75,000 (1)
Salary Remaining :	$60,355
Sergei Zborovskiy	$70,000 (3)
Salary Remaining :	$56,331
Josh Wesley	$70,000 (2)
Salary Remaining :	$56,331
Milos Kelemen	$70,000 (4)
Salary Remaining :	$56,331
Olli Juolevi	$70,000 (1)
Salary Remaining :	$56,331
Alexis Gravel	$65,000 (2)
Salary Remaining :	$52,308
Zachary Emond	$65,000 (2)
Salary Remaining :	$52,308
Grant Hutton	$60,000 (1)
Salary Remaining :	$48,284
Henry Thrun	$50,000 (1)
Salary Remaining :	$40,237
Maxim Groshev	$50,000 (2)
Salary Remaining :	$40,237
Matt Kessel	$50,000 (2)
Salary Remaining :	$40,237
Jack Quinn	$50,000 (2)
Salary Remaining :	$40,237
Gage Goncalves	$50,000 (2)
Salary Remaining :	$40,237
Bokondji Imama	$50,000 (2)
Salary Remaining :	$40,237
Brandon Coe	$50,000 (2)
Salary Remaining :	$40,237
Ruslan Iskhakov	$50,000 (4)
Salary Remaining :	$40,237
Dylan Peterson	$50,000 (2)
Salary Remaining :	$40,237
Theo Rochette	$50,000 (2)
Salary Remaining :	$40,237
Filip Chlapik	$50,000 (3)
Salary Remaining :	$40,237
Ty Smilanic	$50,000 (2)
Salary Remaining :	$40,237
Jack Malone	$50,000 (1)
Salary Remaining :	$40,237
Mark Kastelic	$50,000 (1)
Salary Remaining :	$40,237
Libor Hajek	$50,000 (4)
Salary Remaining :	$40,237
Patrick Moynihan	$50,000 (1)
Salary Remaining :	$40,237
Carsen Twarynski	$50,000 (3)
Salary Remaining :	$40,237
Tobias Bjornfot	$50,000 (1)
Salary Remaining :	$40,237
Total Farm Players	37
Salary Commitment
Year 2020 : $2,407,500
Year 2021 : $1,335,000
Year 2022 : $510,000
Year 2023 : $170,000
Salary Average Commitment
Year 2020 : $2,407,500
Year 2021 : $1,335,000
Year 2022 : $510,000
Year 2023 : $170,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,620 - 93.67%
Level 2:	5000 - $70 - 4,854 - 97.09%
Level 3:	2000 - $40 - 1,836 - 91.78%
Level 4:	4000 - $30 - 3,806 - 95.14%
Luxury :	1000 - $200 - 938 - 93.78%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,906 - 95.31%
Farm Level 2:	1000 - $40 - 933 - 93.29%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,053 - 94.74%
Average Income per Game	$1,468,495
Year to Date Revenue	$11,747,962
Farm
Home Games Left	32
Average Attendance - %	2,839 - 94.64%
Average Income per Game	$179,290
Year to Date Revenue	$1,434,321
Expense
Pro Players Total Salaries	$66,300,000
Farm Players Total Salaries	$2,250,000
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$6,297,570
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,157,885
Farm Year To Date Expenses	$500,243
Pro Salary Cap To Date	$12,868,409
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,991,848
Farm Estimated Season Revenue	$5,737,284
Pro Remaining Season Days	138
Pro Expenses Per Days	$396,491
Pro Estimated Expenses	$54,715,758
Farm Remaining Season Days	136
Farm Expenses Per Days	$15,385
Farm Estimated Expenses	$2,092,360
Estimated Season Expenses	$56,808,118
Estimated Season Salary Cap	$66,373,631
Estimate Under Maximum Salary Cap of $132,889,940	$66,516,309
Estimate Over Minimum Salary Cap of $39,000,000	$27,373,631
Current Bank Account	$60,389,940
Projected Bank Account	$56,310,954

Pro Players Salaries
Milan Lucic	$6,500,000 (2)
-Salary Remaining :	$5,245,614
Sean Couturier	$6,500,000 (1)
-Salary Remaining :	$5,245,614
Cale Makar	$6,000,000 (3)
-Salary Remaining :	$4,842,105
Jake McCabe	$5,000,000 (2)
-Salary Remaining :	$4,035,088
Samuel Montembeault	$4,500,000 (4)
-Salary Remaining :	$3,631,579
Ryan Strome	$4,000,000 (3)
-Salary Remaining :	$3,228,070
Devante Smith-Pelly	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Viktor Arvidsson	$4,000,000 (3)
-Salary Remaining :	$3,228,070
Tomas Hertl	$4,000,000 (3)
-Salary Remaining :	$3,228,070
Ondrej Palat	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Mikhail Sergachev	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Oliver Bjorkstrand	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Vince Dunn	$2,250,000 (1)
-Salary Remaining :	$1,815,789
Eric Comrie	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Steven Santini	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Henrik Samuelsson	$1,500,000 (1)
-Salary Remaining :	$1,210,526
David Pope	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Casey Mittelstadt	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Sebastian Collberg	$950,000 (1)
-Salary Remaining :	$766,667
Derrick Pouliot	$950,000 (1)
-Salary Remaining :	$766,667
Connor Chatam	$650,000 (1)
-Salary Remaining :	$524,561
Total Pro Players	21
Salary Commitment
Year 2020 : $66,300,000
Year 2021 : $48,500,000
Year 2022 : $25,000,000
Year 2023 : $5,500,000
Salary Average Commitment
Year 2020 : $57,700,000
Year 2021 : $41,500,000
Year 2022 : $21,500,000
Year 2023 : $4,500,000
Salary Cap with 1 Way Contract
Year 2020 : $66,300,000
Year 2021 : $45,000,000
Year 2022 : $22,500,000
Year 2023 : $4,500,000

Farm Players Salaries
Colton White	$90,000 (2)
Salary Remaining :	$72,426
Dryden Hunt	$90,000 (1)
Salary Remaining :	$72,426
Owen Tippet	$80,000 (2)
Salary Remaining :	$64,379
Dante Fabbro	$80,000 (2)
Salary Remaining :	$64,379
Nolan Patrick	$80,000 (1)
Salary Remaining :	$64,379
Cale Fleury	$80,000 (2)
Salary Remaining :	$64,379
Jake Marchment	$80,000 (2)
Salary Remaining :	$64,379
Alexander Barabanov	$80,000 (2)
Salary Remaining :	$64,379
Andrew Peeke	$80,000 (3)
Salary Remaining :	$64,379
K'Andre Miller	$75,000 (4)
Salary Remaining :	$60,355
Joshua Jacobs	$70,000 (2)
Salary Remaining :	$56,331
Mikhail Vorobyev	$70,000 (1)
Salary Remaining :	$56,331
Yegor Korshkov	$70,000 (1)
Salary Remaining :	$56,331
Samuel Ersson	$70,000 (3)
Salary Remaining :	$56,331
Linus Sandin	$60,000 (1)
Salary Remaining :	$48,284
Martin Kaut	$60,000 (3)
Salary Remaining :	$48,284
Mason Shaw	$60,000 (1)
Salary Remaining :	$48,284
Ryan Poehling	$60,000 (2)
Salary Remaining :	$48,284
Dylan Samberg	$60,000 (2)
Salary Remaining :	$48,284
Alex Barre-Boulet	$55,000 (1)
Salary Remaining :	$44,260
Samuel Houde	$50,000 (2)
Salary Remaining :	$40,237
Carter Savoie	$50,000 (2)
Salary Remaining :	$40,237
Ben Jones	$50,000 (1)
Salary Remaining :	$40,237
Ridly Greig	$50,000 (2)
Salary Remaining :	$40,237
Dustin Wolf	$50,000 (1)
Salary Remaining :	$40,237
Shane Pinto	$50,000 (1)
Salary Remaining :	$40,237
Hugo Ollas	$50,000 (2)
Salary Remaining :	$40,237
Jeffrey Viel	$50,000 (2)
Salary Remaining :	$40,237
Alexander Volkov	$50,000 (1)
Salary Remaining :	$40,237
Jack Drury	$50,000 (2)
Salary Remaining :	$40,237
Jakub Lauko	$50,000 (2)
Salary Remaining :	$40,237
Mathias Laferriere	$50,000 (2)
Salary Remaining :	$40,237
Maxwell Crozier	$50,000 (1)
Salary Remaining :	$40,237
Will Francis	$50,000 (1)
Salary Remaining :	$40,237
Andrei Altybarmakyan	$50,000 (1)
Salary Remaining :	$40,237
Tim Stutzle	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	36
Salary Commitment
Year 2020 : $2,250,000
Year 2021 : $1,510,000
Year 2022 : $455,000
Year 2023 : $300,000
Salary Average Commitment
Year 2020 : $2,240,000
Year 2021 : $1,405,000
Year 2022 : $285,000
Year 2023 : $75,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars arena
Level 1:	6000 - $100 - 5,647 - 94.11%
Level 2:	5000 - $70 - 4,862 - 97.23%
Level 3:	2000 - $40 - 1,910 - 95.51%
Level 4:	4000 - $30 - 3,809 - 95.23%
Luxury :	1000 - $200 - 953 - 95.30%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,855 - 92.76%
Farm Level 2:	1000 - $40 - 932 - 93.18%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,181 - 95.45%
Average Income per Game	$1,479,232
Year to Date Revenue	$11,833,855
Farm
Home Games Left	32
Average Attendance - %	2,787 - 92.90%
Average Income per Game	$175,486
Year to Date Revenue	$1,403,884
Expense
Pro Players Total Salaries	$67,900,000
Farm Players Total Salaries	$2,292,500
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$7,584,042
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,797,954
Farm Year To Date Expenses	$684,046
Pro Salary Cap To Date	$13,411,986
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,335,420
Farm Estimated Season Revenue	$5,615,536
Pro Remaining Season Days	138
Pro Expenses Per Days	$408,772
Pro Estimated Expenses	$56,410,536
Farm Remaining Season Days	136
Farm Expenses Per Days	$20,962
Farm Estimated Expenses	$2,850,832
Estimated Season Expenses	$59,261,368
Estimated Season Salary Cap	$68,208,474
Estimate Under Maximum Salary Cap of $84,081,121	$15,872,647
Estimate Over Minimum Salary Cap of $39,000,000	$29,208,474
Current Bank Account	$11,581,121
Projected Bank Account	$5,270,709

Pro Players Salaries
Connor Brown	$6,500,000 (2)
-Salary Remaining :	$5,245,614
Ryan Johansen	$6,500,000 (2)
-Salary Remaining :	$5,245,614
Nino Niederreiter	$6,200,000 (2)
-Salary Remaining :	$5,003,509
Dylan Larkin	$6,000,000 (2)
-Salary Remaining :	$4,842,105
Colton Parayko	$5,000,000 (2)
-Salary Remaining :	$4,035,088
Carter Hart	$4,500,000 (3)
-Salary Remaining :	$3,631,579
Ivan Provorov	$4,500,000 (1)
-Salary Remaining :	$3,631,579
Jake Virtanen	$4,250,000 (4)
-Salary Remaining :	$3,429,825
Danton Heinen	$4,000,000 (3)
-Salary Remaining :	$3,228,070
Philip Samuelsson (Out of Payroll)	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Michael Kostka	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Roland McKeown	$2,200,000 (2)
-Salary Remaining :	$1,775,439
Gabriel Carlsson	$2,000,000 (4)
-Salary Remaining :	$1,614,035
Jason Akeson	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Martin Marincin	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Sonny Milano	$1,500,000 (1)
-Salary Remaining :	$1,210,526
T.J. Hensick	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Logan Brown	$1,500,000 (4)
-Salary Remaining :	$1,210,526
Christoffer Ehn	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Matt Hackett	$1,250,000 (2)
-Salary Remaining :	$1,008,772
Carson Mcmillan	$1,250,000 (2)
-Salary Remaining :	$1,008,772
Brendan Woods	$1,250,000 (2)
-Salary Remaining :	$1,008,772
Total Pro Players	22
Salary Commitment
Year 2020 : $71,400,000
Year 2021 : $58,550,000
Year 2022 : $20,750,000
Year 2023 : $11,750,000
Salary Average Commitment
Year 2020 : $62,300,000
Year 2021 : $51,600,000
Year 2022 : $14,250,000
Year 2023 : $7,750,000
Salary Cap with 1 Way Contract
Year 2020 : $71,400,000
Year 2021 : $56,400,000
Year 2022 : $16,250,000
Year 2023 : $7,750,000

Farm Players Salaries
Kale Clague	$130,000 (2)
Salary Remaining :	$104,615
Ian McCoshen	$97,500 (1)
Salary Remaining :	$78,462
Joonas Lyytinen	$97,500 (1)
Salary Remaining :	$78,462
Yegor Sharangovich	$97,500 (4)
Salary Remaining :	$78,462
Grigori Denisenko	$97,500 (3)
Salary Remaining :	$78,462
Simon Benoit	$97,500 (3)
Salary Remaining :	$78,462
Pavel Kraskovsky	$97,500 (2)
Salary Remaining :	$78,462
Brycen Martin	$95,000 (2)
Salary Remaining :	$76,450
Morgan Frost	$90,000 (1)
Salary Remaining :	$72,426
Adam Werner	$85,000 (2)
Salary Remaining :	$68,402
Anton Blidh	$80,000 (1)
Salary Remaining :	$64,379
Sebastian Ahaut	$80,000 (1)
Salary Remaining :	$64,379
Maxim Mamin	$75,000 (1)
Salary Remaining :	$60,355
Philippe Desrosiers	$70,000 (1)
Salary Remaining :	$56,331
Nick Swaney	$70,000 (3)
Salary Remaining :	$56,331
Dominik Bokk	$70,000 (4)
Salary Remaining :	$56,331
Ivan Prosvetov	$70,000 (4)
Salary Remaining :	$56,331
Jack Studnicka	$70,000 (3)
Salary Remaining :	$56,331
Scott Reedy	$62,500 (3)
Salary Remaining :	$50,296
Michael Bunting	$60,000 (2)
Salary Remaining :	$48,284
Will Cuylle	$50,000 (2)
Salary Remaining :	$40,237
Braden Schneider	$50,000 (2)
Salary Remaining :	$40,237
Samuel Poulin	$50,000 (1)
Salary Remaining :	$40,237
Alex Laferriere	$50,000 (2)
Salary Remaining :	$40,237
Riley Duran	$50,000 (2)
Salary Remaining :	$40,237
Oskar Steen	$50,000 (1)
Salary Remaining :	$40,237
Vladislav Kolyachonok	$50,000 (1)
Salary Remaining :	$40,237
Conor Timmins	$50,000 (3)
Salary Remaining :	$40,237
Philip Broberg	$50,000 (1)
Salary Remaining :	$40,237
Jack Ramsey	$50,000 (1)
Salary Remaining :	$40,237
Viktor Lodin	$50,000 (1)
Salary Remaining :	$40,237
Anton Lundell	$50,000 (2)
Salary Remaining :	$40,237
Total Farm Players	32
Salary Commitment
Year 2020 : $2,292,500
Year 2021 : $1,472,500
Year 2022 : $787,500
Year 2023 : $440,000
Salary Average Commitment
Year 2020 : $2,212,500
Year 2021 : $1,322,500
Year 2022 : $685,000
Year 2023 : $237,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Bank Center
Level 1:	6000 - $100 - 5,894 - 98.23%
Level 2:	5000 - $70 - 4,795 - 95.90%
Level 3:	2000 - $40 - 1,950 - 97.49%
Level 4:	4000 - $30 - 3,900 - 97.51%
Luxury :	1000 - $200 - 966 - 96.56%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,785 - 89.26%
Farm Level 2:	1000 - $40 - 933 - 93.29%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	33
Average Attendance - %	17,504 - 97.25%
Average Income per Game	$1,510,109
Year to Date Revenue	$10,570,766
Farm
Home Games Left	32
Average Attendance - %	2,718 - 90.60%
Average Income per Game	$170,397
Year to Date Revenue	$1,363,173
Expense
Pro Players Total Salaries	$73,220,000
Farm Players Total Salaries	$2,167,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$12,960,907
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,253,566
Farm Year To Date Expenses	$625,553
Pro Salary Cap To Date	$14,060,583
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,833,611
Farm Estimated Season Revenue	$5,452,692
Pro Remaining Season Days	138
Pro Expenses Per Days	$434,035
Pro Estimated Expenses	$59,896,830
Farm Remaining Season Days	136
Farm Expenses Per Days	$18,743
Farm Estimated Expenses	$2,549,048
Estimated Season Expenses	$62,445,878
Estimated Season Salary Cap	$73,150,389
Estimate Under Maximum Salary Cap of $84,396,452	$11,246,063
Estimate Over Minimum Salary Cap of $39,000,000	$34,150,389
Current Bank Account	$11,896,452
Projected Bank Account	$4,736,877

Pro Players Salaries
Steven Stamkos	$9,000,000 (4)
-Salary Remaining :	$7,263,158
Chris Kreider	$6,500,000 (1)
-Salary Remaining :	$5,245,614
Teuvo Teravainen	$5,500,000 (4)
-Salary Remaining :	$4,438,596
Mathew Dumba	$5,500,000 (3)
-Salary Remaining :	$4,438,596
Tyler Ennis	$5,000,000 (1)
-Salary Remaining :	$4,035,088
Corey Perry	$5,000,000 (3)
-Salary Remaining :	$4,035,088
Victor Hedman	$4,500,000 (4)
-Salary Remaining :	$3,631,579
Charlie Coyle	$4,375,000 (2)
-Salary Remaining :	$3,530,702
Shayne Gostisbehere	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Evgeni Malkin	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Justin Schultz	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Igor Shesterkin	$2,750,000 (2)
-Salary Remaining :	$2,219,298
Mark Stone	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Jimmy Vesey	$2,500,000 (3)
-Salary Remaining :	$2,017,544
Brent Seabrook	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Samuel Blais	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Tyson Barrie	$1,850,000 (1)
-Salary Remaining :	$1,492,982
Christian Dvorak	$1,500,000 (4)
-Salary Remaining :	$1,210,526
Jonas Brodin	$995,000 (1)
-Salary Remaining :	$802,982
Dillon Heatherington	$900,000 (1)
-Salary Remaining :	$726,316
Juuse Saros	$850,000 (1)
-Salary Remaining :	$685,965
Total Pro Players	21
Salary Commitment
Year 2020 : $73,220,000
Year 2021 : $53,625,000
Year 2022 : $35,500,000
Year 2023 : $19,500,000
Salary Average Commitment
Year 2020 : $75,220,000
Year 2021 : $55,125,000
Year 2022 : $35,000,000
Year 2023 : $20,500,000
Salary Cap with 1 Way Contract
Year 2020 : $73,220,000
Year 2021 : $54,125,000
Year 2022 : $35,500,000
Year 2023 : $20,500,000

Farm Players Salaries
Justin Bailey	$97,500 (1)
Salary Remaining :	$78,462
Jacob Larsson	$95,000 (1)
Salary Remaining :	$76,450
Tage Thompson	$90,000 (1)
Salary Remaining :	$72,426
Devon Teows	$90,000 (1)
Salary Remaining :	$72,426
Spencer Stastney	$80,000 (3)
Salary Remaining :	$64,379
Nathan Noel	$80,000 (1)
Salary Remaining :	$64,379
Adam Brooks	$80,000 (2)
Salary Remaining :	$64,379
Matt Puempel	$75,000 (2)
Salary Remaining :	$60,355
Ryan Fitzgerald	$75,000 (1)
Salary Remaining :	$60,355
John Leonard	$75,000 (4)
Salary Remaining :	$60,355
Drew O'Connor	$70,000 (1)
Salary Remaining :	$56,331
Xavier Bouchard	$70,000 (4)
Salary Remaining :	$56,331
Lauri Pajuniemi	$60,000 (4)
Salary Remaining :	$48,284
Daniel Sprong	$60,000 (3)
Salary Remaining :	$48,284
Dmitri Semykin	$60,000 (4)
Salary Remaining :	$48,284
Alex Schoenborn	$60,000 (1)
Salary Remaining :	$48,284
Peyton Krebs	$50,000 (1)
Salary Remaining :	$40,237
Lukas Cormier	$50,000 (2)
Salary Remaining :	$40,237
Ethan Edwards	$50,000 (2)
Salary Remaining :	$40,237
Jacob Perreault	$50,000 (2)
Salary Remaining :	$40,237
Jeremie Poirier	$50,000 (2)
Salary Remaining :	$40,237
Ruben Rafkin	$50,000 (2)
Salary Remaining :	$40,237
Ryan Beck	$50,000 (2)
Salary Remaining :	$40,237
Peyton Jones	$50,000 (1)
Salary Remaining :	$40,237
Leevi Merilainen	$50,000 (2)
Salary Remaining :	$40,237
Michael Pezzetta	$50,000 (4)
Salary Remaining :	$40,237
Anthony Romano	$50,000 (1)
Salary Remaining :	$40,237
Austin Wong	$50,000 (1)
Salary Remaining :	$40,237
Christopher Paquette	$50,000 (1)
Salary Remaining :	$40,237
Samuel Bolduc	$50,000 (1)
Salary Remaining :	$40,237
Gianni Fairbrother	$50,000 (1)
Salary Remaining :	$40,237
Daniel Bukac	$50,000 (1)
Salary Remaining :	$40,237
Felix Bibeau	$50,000 (1)
Salary Remaining :	$40,237
Simon Holmstrom	$50,000 (1)
Salary Remaining :	$40,237
Zachary Senyshyn	$50,000 (3)
Salary Remaining :	$40,237
Total Farm Players	35
Salary Commitment
Year 2020 : $2,167,500
Year 2021 : $1,010,000
Year 2022 : $505,000
Year 2023 : $315,000
Salary Average Commitment
Year 2020 : $2,147,500
Year 2021 : $1,010,000
Year 2022 : $505,000
Year 2023 : $315,000

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	6000 - $100 - 5,828 - 97.14%
Level 2:	5000 - $70 - 4,810 - 96.20%
Level 3:	2000 - $40 - 1,912 - 95.58%
Level 4:	4000 - $30 - 3,909 - 97.71%
Luxury :	1000 - $200 - 993 - 99.34%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,877 - 93.87%
Farm Level 2:	1000 - $40 - 934 - 93.43%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,452 - 96.95%
Average Income per Game	$1,508,712
Year to Date Revenue	$12,069,698
Farm
Home Games Left	32
Average Attendance - %	2,812 - 93.72%
Average Income per Game	$177,226
Year to Date Revenue	$1,417,805
Expense
Pro Players Total Salaries	$65,850,000
Farm Players Total Salaries	$2,430,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$1,985,202
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,010,828
Farm Year To Date Expenses	$669,768
Pro Salary Cap To Date	$11,721,352
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,278,792
Farm Estimated Season Revenue	$5,671,220
Pro Remaining Season Days	138
Pro Expenses Per Days	$393,860
Pro Estimated Expenses	$54,352,680
Farm Remaining Season Days	136
Farm Expenses Per Days	$20,296
Farm Estimated Expenses	$2,760,256
Estimated Season Expenses	$57,112,936
Estimated Season Salary Cap	$64,863,496
Estimate Under Maximum Salary Cap of $84,583,486	$19,719,990
Estimate Over Minimum Salary Cap of $39,000,000	$25,863,496
Current Bank Account	$12,083,486
Projected Bank Account	$8,920,562

Pro Players Salaries
Jake Gardiner	$5,500,000 (3)
-Salary Remaining :	$4,438,596
Nick Bjugstad	$5,500,000 (2)
-Salary Remaining :	$4,438,596
Jared Cowen	$5,000,000 (1)
-Salary Remaining :	$4,035,088
Eric Gelinas	$4,500,000 (1)
-Salary Remaining :	$3,631,579
Brendan Smith	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Nick Leddy	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Martin Jones	$3,500,000 (2)
-Salary Remaining :	$2,824,561
Jordan Martinook	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Jesse Puljujarvi	$3,000,000 (2)
-Salary Remaining :	$2,421,053
Riley Sheahan	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Michael Frolik	$3,000,000 (1)
-Salary Remaining :	$2,421,053
Mikko Koskinen	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Zachary Sanford	$2,500,000 (4)
-Salary Remaining :	$2,017,544
Jeremy Morin	$2,250,000 (1)
-Salary Remaining :	$1,815,789
Quinton Howden	$2,250,000 (1)
-Salary Remaining :	$1,815,789
Chris Bigras	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Alex Iafallo	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Mark McNeill	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Richard Panik	$1,500,000 (1)
-Salary Remaining :	$1,210,526
Anton Lindholm	$1,500,000 (2)
-Salary Remaining :	$1,210,526
Brendan Perlini	$1,200,000 (3)
-Salary Remaining :	$968,421
Dennis Everberg	$1,000,000 (2)
-Salary Remaining :	$807,018
Radek Faksa	$950,000 (2)
-Salary Remaining :	$766,667
Christoph Bertschy	$950,000 (1)
-Salary Remaining :	$766,667
Total Pro Players	24
Salary Commitment
Year 2020 : $65,850,000
Year 2021 : $37,550,000
Year 2022 : $9,300,000
Year 2023 : $3,500,000
Salary Average Commitment
Year 2020 : $62,200,000
Year 2021 : $32,600,000
Year 2022 : $9,200,000
Year 2023 : $2,500,000
Salary Cap with 1 Way Contract
Year 2020 : $65,850,000
Year 2021 : $35,150,000
Year 2022 : $9,200,000
Year 2023 : $2,500,000

Farm Players Salaries
David Rittich	$250,000 (1)
Salary Remaining :	$201,183
Antti Suomela	$95,000 (2)
Salary Remaining :	$76,450
Kiefer Sherwood	$95,000 (1)
Salary Remaining :	$76,450
Arttu Ruotsalainen	$90,000 (4)
Salary Remaining :	$72,426
Scott Perunovich	$90,000 (3)
Salary Remaining :	$72,426
Vitaly Abramov	$85,000 (3)
Salary Remaining :	$68,402
Anton Karlsson	$80,000 (1)
Salary Remaining :	$64,379
Jack Finley	$80,000 (4)
Salary Remaining :	$64,379
Chase De Leo	$75,000 (3)
Salary Remaining :	$60,355
Corey Shueneman	$75,000 (1)
Salary Remaining :	$60,355
Marc Michaelis	$75,000 (3)
Salary Remaining :	$60,355
Carl Grundstrom	$75,000 (3)
Salary Remaining :	$60,355
Mason Geertsen	$75,000 (1)
Salary Remaining :	$60,355
Justus Annunen	$70,000 (4)
Salary Remaining :	$56,331
Alec Regula	$70,000 (4)
Salary Remaining :	$56,331
Hugh McGing	$70,000 (4)
Salary Remaining :	$56,331
Jonatan Berggren	$65,000 (4)
Salary Remaining :	$52,308
Jaromir Pytlik	$65,000 (4)
Salary Remaining :	$52,308
Joel Teasdale	$60,000 (2)
Salary Remaining :	$48,284
Jonas Siegenthaler	$60,000 (2)
Salary Remaining :	$48,284
Cliff Pu	$60,000 (2)
Salary Remaining :	$48,284
Ivan Morozov	$60,000 (4)
Salary Remaining :	$48,284
Akil Thomas	$60,000 (4)
Salary Remaining :	$48,284
Adam Mascherin	$50,000 (1)
Salary Remaining :	$40,237
Lucas Ramberg	$50,000 (4)
Salary Remaining :	$40,237
Vsevolod Skotnikov	$50,000 (4)
Salary Remaining :	$40,237
Ian Moore	$50,000 (2)
Salary Remaining :	$40,237
Ozzy Wiesblatt	$50,000 (2)
Salary Remaining :	$40,237
Colby Ambrosio	$50,000 (2)
Salary Remaining :	$40,237
Noel Gunler	$50,000 (4)
Salary Remaining :	$40,237
Tyler Angle	$50,000 (1)
Salary Remaining :	$40,237
Olivier Rodrigue	$50,000 (2)
Salary Remaining :	$40,237
Bryce Kindopp	$50,000 (3)
Salary Remaining :	$40,237
Jett Woo	$50,000 (1)
Salary Remaining :	$40,237
Total Farm Players	34
Salary Commitment
Year 2020 : $2,430,000
Year 2021 : $1,835,000
Year 2022 : $1,495,000
Year 2023 : $1,010,000
Salary Average Commitment
Year 2020 : $2,255,000
Year 2021 : $1,705,000
Year 2022 : $1,230,000
Year 2023 : $780,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,568 - 92.81%
Level 2:	5000 - $70 - 4,819 - 96.38%
Level 3:	2000 - $40 - 1,943 - 97.14%
Level 4:	4000 - $30 - 3,749 - 93.72%
Luxury :	1000 - $200 - 932 - 93.20%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,866 - 93.31%
Farm Level 2:	1000 - $40 - 937 - 93.74%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	17,011 - 94.50%
Average Income per Game	$1,461,347
Year to Date Revenue	$11,690,774
Farm
Home Games Left	32
Average Attendance - %	2,804 - 93.45%
Average Income per Game	$176,530
Year to Date Revenue	$1,412,240
Expense
Pro Players Total Salaries	$70,838,888
Farm Players Total Salaries	$1,860,000
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$8,425,457
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,853,994
Farm Year To Date Expenses	$509,060
Pro Salary Cap To Date	$13,670,679
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,763,096
Farm Estimated Season Revenue	$5,648,960
Pro Remaining Season Days	138
Pro Expenses Per Days	$419,818
Pro Estimated Expenses	$57,934,884
Farm Remaining Season Days	136
Farm Expenses Per Days	$15,444
Farm Estimated Expenses	$2,100,384
Estimated Season Expenses	$60,035,268
Estimated Season Salary Cap	$70,838,973
Estimate Under Maximum Salary Cap of $87,666,868	$16,827,895
Estimate Over Minimum Salary Cap of $39,000,000	$31,838,973
Current Bank Account	$15,166,868
Projected Bank Account	$7,543,656

Pro Players Salaries
Drew Doughty	$8,888,888 (3)
-Salary Remaining :	$7,173,489
Max Domi	$6,000,000 (3)
-Salary Remaining :	$4,842,105
Brandon Carlo	$6,000,000 (3)
-Salary Remaining :	$4,842,105
Philipp Grubauer	$5,500,000 (1)
-Salary Remaining :	$4,438,596
Conor Sheary	$4,500,000 (2)
-Salary Remaining :	$3,631,579
Boone Jenner	$4,000,000 (3)
-Salary Remaining :	$3,228,070
Devin Shore	$4,000,000 (2)
-Salary Remaining :	$3,228,070
MacKenzie Weegar	$3,500,000 (1)
-Salary Remaining :	$2,824,561
Ronalds Kenins	$3,250,000 (1)
-Salary Remaining :	$2,622,807
Markus Nutivaara	$3,250,000 (1)
-Salary Remaining :	$2,622,807
Vince Hinostroza	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Nail Yakupov	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Charlie McAvoy	$2,250,000 (2)
-Salary Remaining :	$1,815,789
Ben Smith	$2,250,000 (2)
-Salary Remaining :	$1,815,789
Oscar Sundqvist	$2,250,000 (1)
-Salary Remaining :	$1,815,789
Connor Murphy	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Malcolm Subban	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Brendan Gaunce	$1,700,000 (1)
-Salary Remaining :	$1,371,930
Greg Stewart	$1,500,000 (1)
-Salary Remaining :	$1,210,526
William Carrier	$1,500,000 (3)
-Salary Remaining :	$1,210,526
Kurtis Macdermid	$1,500,000 (3)
-Salary Remaining :	$1,210,526
Total Pro Players	21
Salary Commitment
Year 2020 : $70,838,888
Year 2021 : $48,388,888
Year 2022 : $33,388,888
Year 2023 : $0
Salary Average Commitment
Year 2020 : $65,808,888
Year 2021 : $44,613,888
Year 2022 : $29,888,888
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $70,838,888
Year 2021 : $45,388,888
Year 2022 : $29,888,888
Year 2023 : $0

Farm Players Salaries
Emil Pettersson	$95,000 (2)
Salary Remaining :	$76,450
Robin Norell	$90,000 (2)
Salary Remaining :	$72,426
Theodor Blueger	$87,500 (2)
Salary Remaining :	$70,414
Trent Frederic	$85,000 (2)
Salary Remaining :	$68,402
Alex Lintuniemi	$80,000 (2)
Salary Remaining :	$64,379
Jordan Gross	$75,000 (1)
Salary Remaining :	$60,355
Dennis Cholowski	$65,000 (2)
Salary Remaining :	$52,308
Kevin Mandolese	$65,000 (3)
Salary Remaining :	$52,308
Jacob Peterson	$65,000 (3)
Salary Remaining :	$52,308
Nikolai Kovalenko	$65,000 (3)
Salary Remaining :	$52,308
Kyle Platzer	$62,500 (2)
Salary Remaining :	$50,296
Bode Wilde	$60,000 (2)
Salary Remaining :	$48,284
Alexei Toropchenko	$60,000 (2)
Salary Remaining :	$48,284
Beck Malenstyn	$55,000 (3)
Salary Remaining :	$44,260
Mason Langenbrunner	$50,000 (2)
Salary Remaining :	$40,237
Alex Jefferies	$50,000 (2)
Salary Remaining :	$40,237
Henrik Tikkanen	$50,000 (2)
Salary Remaining :	$40,237
Angus Crookshank	$50,000 (1)
Salary Remaining :	$40,237
Sam Colangelo	$50,000 (2)
Salary Remaining :	$40,237
Yegor Sokolov	$50,000 (2)
Salary Remaining :	$40,237
Adam Raska	$50,000 (2)
Salary Remaining :	$40,237
Jackson Kunz	$50,000 (2)
Salary Remaining :	$40,237
Antonio Stranges	$50,000 (2)
Salary Remaining :	$40,237
Adam Beckman	$50,000 (1)
Salary Remaining :	$40,237
Bogdan Trineyev	$50,000 (2)
Salary Remaining :	$40,237
Ryder Rolston	$50,000 (2)
Salary Remaining :	$40,237
Ryan Merkley	$50,000 (3)
Salary Remaining :	$40,237
Luke Martin	$50,000 (1)
Salary Remaining :	$40,237
Aidan Campbell	$50,000 (2)
Salary Remaining :	$40,237
Adam Edstrom	$50,000 (1)
Salary Remaining :	$40,237
Filip Larsson	$50,000 (1)
Salary Remaining :	$40,237
Total Farm Players	31
Salary Commitment
Year 2020 : $1,860,000
Year 2021 : $1,552,500
Year 2022 : $300,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,860,000
Year 2021 : $1,535,000
Year 2022 : $300,000
Year 2023 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,583 - 93.05%
Level 2:	5000 - $70 - 4,614 - 92.27%
Level 3:	2000 - $40 - 1,863 - 93.14%
Level 4:	4000 - $30 - 3,742 - 93.56%
Luxury :	1000 - $200 - 971 - 97.09%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 1,853 - 92.65%
Farm Level 2:	1000 - $40 - 917 - 91.73%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	16,773 - 93.18%
Average Income per Game	$1,451,527
Year to Date Revenue	$11,612,216
Farm
Home Games Left	32
Average Attendance - %	2,770 - 92.34%
Average Income per Game	$174,720
Year to Date Revenue	$1,397,760
Expense
Pro Players Total Salaries	$68,650,000
Farm Players Total Salaries	$2,004,500
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$7,759,424
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,661,396
Farm Year To Date Expenses	$530,219
Pro Salary Cap To Date	$13,420,166
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,448,864
Farm Estimated Season Revenue	$5,591,040
Pro Remaining Season Days	138
Pro Expenses Per Days	$408,772
Pro Estimated Expenses	$56,410,536
Farm Remaining Season Days	136
Farm Expenses Per Days	$16,595
Farm Estimated Expenses	$2,256,920
Estimated Season Expenses	$58,667,456
Estimated Season Salary Cap	$68,821,922
Estimate Under Maximum Salary Cap of $87,380,039	$18,558,117
Estimate Over Minimum Salary Cap of $39,000,000	$29,821,922
Current Bank Account	$14,880,039
Projected Bank Account	$8,252,487

Pro Players Salaries
Jake Guentzel	$6,000,000 (1)
-Salary Remaining :	$4,842,105
Sidney Crosby	$6,000,000 (1)
-Salary Remaining :	$4,842,105
Matt Murray	$5,750,000 (1)
-Salary Remaining :	$4,640,351
Andrej Sustr	$5,000,000 (3)
-Salary Remaining :	$4,035,088
Michael Grabner	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Ben Chiarot	$4,000,000 (1)
-Salary Remaining :	$3,228,070
Alex Chiasson	$4,000,000 (3)
-Salary Remaining :	$3,228,070
Paul Ladue	$4,000,000 (2)
-Salary Remaining :	$3,228,070
Evgeny Kuznetsov	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Guillaume Latendresse	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Evgeny Grachev	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Tobias Rieder	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Tyler Wotherspoon	$2,500,000 (1)
-Salary Remaining :	$2,017,544
Henrik Borgstrom	$2,500,000 (2)
-Salary Remaining :	$2,017,544
Cam Atkinson	$2,000,000 (2)
-Salary Remaining :	$1,614,035
Anton Cederholm	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Michael Houser	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Jamie Benn	$2,000,000 (1)
-Salary Remaining :	$1,614,035
Christopher Tanev	$2,000,000 (3)
-Salary Remaining :	$1,614,035
Scott Kosmachuck	$1,750,000 (1)
-Salary Remaining :	$1,412,281
Daniel O'regan	$1,250,000 (1)
-Salary Remaining :	$1,008,772
Ilya Mikheyev	$950,000 (1)
-Salary Remaining :	$766,667
Adam Tambellini	$950,000 (1)
-Salary Remaining :	$766,667
Total Pro Players	23
Salary Commitment
Year 2020 : $68,650,000
Year 2021 : $22,750,000
Year 2022 : $7,500,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $64,375,000
Year 2021 : $24,975,000
Year 2022 : $12,000,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $68,650,000
Year 2021 : $24,500,000
Year 2022 : $11,000,000
Year 2023 : $0

Farm Players Salaries
Wiley Sherman	$200,000 (2)
Salary Remaining :	$160,947
Samuel Girard	$120,000 (2)
Salary Remaining :	$96,568
Matt Luff	$99,500 (2)
Salary Remaining :	$80,071
Shane Gersich	$95,000 (1)
Salary Remaining :	$76,450
Jason Dickinson	$90,000 (1)
Salary Remaining :	$72,426
Filip Chytil	$70,000 (2)
Salary Remaining :	$56,331
Connor Mackey	$70,000 (1)
Salary Remaining :	$56,331
Danil Tarasov	$70,000 (2)
Salary Remaining :	$56,331
Lawrence Pilut	$65,000 (1)
Salary Remaining :	$52,308
Jonathan Dahlen	$65,000 (1)
Salary Remaining :	$52,308
Givani Smith	$60,000 (2)
Salary Remaining :	$48,284
Joey Anderson	$60,000 (2)
Salary Remaining :	$48,284
Cal Burke	$60,000 (1)
Salary Remaining :	$48,284
Rudolfs Balcers	$60,000 (1)
Salary Remaining :	$48,284
Radel Fazleev	$60,000 (2)
Salary Remaining :	$48,284
Jean-Christophe Beaudin	$60,000 (1)
Salary Remaining :	$48,284
Tyler Tullio	$50,000 (2)
Salary Remaining :	$40,237
Matteo Costantini	$50,000 (2)
Salary Remaining :	$40,237
Eemil Viro	$50,000 (2)
Salary Remaining :	$40,237
Jack McBain	$50,000 (1)
Salary Remaining :	$40,237
Shakir Mukhamadullin	$50,000 (2)
Salary Remaining :	$40,237
Ilya Konovalov	$50,000 (1)
Salary Remaining :	$40,237
Alexis Lafreniere	$50,000 (2)
Salary Remaining :	$40,237
Blade Jenkins	$50,000 (1)
Salary Remaining :	$40,237
Bulat Shafigullin	$50,000 (1)
Salary Remaining :	$40,237
Victor Soderstrom	$50,000 (1)
Salary Remaining :	$40,237
Aidan Mcdonough	$50,000 (1)
Salary Remaining :	$40,237
Rhett Pitlick	$50,000 (1)
Salary Remaining :	$40,237
Alexander Nikishin	$50,000 (2)
Salary Remaining :	$40,237
Yakov Trenin	$25,000 (1)
Salary Remaining :	$20,118
Michael Giugovaz	$25,000 (1)
Salary Remaining :	$20,118
Total Farm Players	31
Salary Commitment
Year 2020 : $2,004,500
Year 2021 : $1,180,000
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,812,500
Year 2021 : $857,500
Year 2022 : $0
Year 2023 : $0

Team	Current Fund	Estimated Season Salary Cap	Maximum	Under Maximum Available Cap Space	Over Minimum of $39,000,000	Farm Salary Cap	Under Maximum of $7,250,000	Pro Players	Farm Players	Total Players
Avalanche	$48,791,960	$64,237,439	$121,291,960	$57,054,521	$25,237,439	$2,124,202	$5,125,798	23	34	57
Blackhawks	$16,491,661	$70,760,871	$88,991,661	$18,230,790	$31,760,871	$1,831,373	$5,418,627	21	27	48
Blues	$24,026,988	$65,466,119	$96,526,988	$31,060,869	$26,466,119	$1,689,688	$5,560,312	24	25	49
Bruins	$13,401,172	$72,393,890	$85,901,172	$13,507,282	$33,393,890	$1,979,420	$5,270,580	21	31	52
Canadiens	$14,998,772	$65,391,110	$87,498,772	$22,107,662	$26,391,110	$2,005,061	$5,244,939	22	30	52
Canucks	$12,107,612	$67,150,929	$84,607,612	$17,456,683	$28,150,929	$1,952,644	$5,297,356	21	31	52
Capitals	$14,376,168	$72,377,259	$86,876,168	$14,498,909	$33,377,259	$1,801,680	$5,448,320	21	29	50
Devils	$26,362,023	$63,649,962	$98,862,023	$35,212,061	$24,649,962	$1,837,537	$5,412,463	22	26	48
Ducks	$12,616,571	$71,121,858	$85,116,571	$13,994,713	$32,121,858	$1,777,273	$5,472,727	20	29	49
Flames	$15,092,960	$68,750,037	$87,592,960	$18,842,923	$29,750,037	$2,186,734	$5,063,266	21	32	53
Islanders	$1,522,265	$70,180,974	$74,022,265	$3,841,291	$31,180,974	$1,735,752	$5,514,248	21	29	50
Jets	$11,181,539	$65,368,175	$83,681,539	$18,313,364	$26,368,175	$2,036,447	$5,213,553	20	33	53
Kraken	$18,216,983	$72,250,255	$90,716,983	$18,466,728	$33,250,255	$2,458,528	$4,791,472	22	36	58
Lightning	$12,560,015	$54,258,813	$85,060,015	$30,801,202	$15,258,813	$1,534,863	$5,715,137	23	22	45
Mammoth	$13,476,770	$67,277,719	$85,976,770	$18,699,051	$28,277,719	$1,777,388	$5,472,612	21	29	50
Maple Leafs	$49,665,485	$69,795,653	$122,165,485	$52,369,832	$30,795,653	$2,124,450	$5,125,550	20	33	53
Oilers	$23,805,848	$71,049,987	$96,305,848	$25,255,861	$32,049,987	$2,526,175	$4,723,825	22	40	62
Panthers	$13,667,368	$68,376,237	$86,167,368	$17,791,131	$29,376,237	$1,810,227	$5,439,773	20	29	49
Penguins	$39,154,096	$69,529,077	$111,654,096	$42,125,019	$30,529,077	$1,691,371	$5,558,629	21	28	49
Predators	$8,008,470	$69,057,586	$80,508,470	$11,450,884	$30,057,586	$2,331,442	$4,918,558	21	37	58
Rangers	$60,389,940	$66,373,631	$132,889,940	$66,516,309	$27,373,631	$2,242,604	$5,007,396	21	36	57
Red Wings	$11,581,121	$68,208,474	$84,081,121	$15,872,647	$29,208,474	$2,284,795	$4,965,205	22	32	54
Sabres	$11,896,452	$73,150,389	$84,396,452	$11,246,063	$34,150,389	$2,174,473	$5,075,527	21	35	56
Senateurs	$12,083,486	$64,863,496	$84,583,486	$19,719,990	$25,863,496	$2,430,051	$4,819,949	24	34	58
Sharks	$15,166,868	$70,838,973	$87,666,868	$16,827,895	$31,838,973	$1,854,982	$5,395,018	21	31	52
Stars	$14,880,039	$68,821,922	$87,380,039	$18,558,117	$29,821,922	$1,987,121	$5,262,879	23	31	54

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 - %