QNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6500 - 102 $ - 6 238 - 95,97%
Level 2:	5000 - 75 $ - 4 883 - 97,66%
Level 3:	3500 - 55 $ - 3 268 - 93,36%
Level 4:	2007 - 45 $ - 2 007 - 100,00%
Luxury :	1000 - 200 $ - 959 - 95,87%
Total Capacity :	18007
Income
Home Games Left	0
Average Attendance - %	17 354 - 96,37%
Average Income per Game	2 181 715 $
Year to Date Revenue	89 450 295 $
Expense
Pro Players Total Salaries	67 851 249 $
Pro Players Total Average Salaries	69 415 415 $
Farm Players Total Salaries	2 575 000 $
Farm Players Total Average Salaries	2 648 750 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	9 320 000 $
Pro Year To Date Expenses	68 780 894 $
Farm Year To Date Expenses	2 572 455 $
Pro Salary Cap To Date	68 733 801 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	451 315 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 830 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 735 415 $
Estimate Under Maximum Salary Cap of 82 000 000 $	3 264 585 $
Estimate Over Minimum Salary Cap of 60 000 000 $	18 735 415 $
Current Bank Account	186 951 279 $
Projected Bank Account	186 951 279 $

Pro Players Salaries
Justin Williams	7 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
Dominik Kubalik	5 250 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 250 000 $
-Salary Average Remaining :	0 $
John Marino	5 100 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 100 000 $
-Salary Average Remaining :	0 $
Sami Vatanen	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Shayne Gostisbehere	4 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 568 750 $
-Salary Average Remaining :	0 $
Andreas Athanasiou	4 512 500 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	0 $
Ryan Dzingel	4 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 833 333 $
-Salary Average Remaining :	0 $
Ryan Strome	4 387 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 568 750 $
-Salary Average Remaining :	0 $
Juuse Saros	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Casey Cizikas	3 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 018 750 $
-Salary Average Remaining :	0 $
Frank Vatrano	2 925 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 308 333 $
-Salary Average Remaining :	0 $
Tobias Rieder	2 612 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 412 500 $
-Salary Average Remaining :	0 $
Michael Anderson	1 999 999 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 999 999 $
-Salary Average Remaining :	0 $
Alexandar Georgiev	1 900 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 400 000 $
-Salary Average Remaining :	0 $
Joakim Nordstrom	1 663 750 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 450 312 $
-Salary Average Remaining :	0 $
Cale Fleury	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Dylan Strome	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Noah Juulsen	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Filip Chytil	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Michael Dipietro	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Will Butcher	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Michael McLeod	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Robby Fabbri	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Sam Steel	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Andreas Johnsson	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2020 : 67 851 249 $
Year 2021 : 54 693 749 $
Year 2022 : 37 299 999 $
Year 2023 : 12 349 999 $
Salary Average Commitment
Year 2020 : 69 415 415 $
Year 2021 : 51 646 353 $
Year 2022 : 35 165 103 $
Year 2023 : 12 349 999 $
Salary Cap with 1 Way Contract
Year 2020 : 69 415 415 $
Year 2021 : 51 646 353 $
Year 2022 : 35 165 103 $
Year 2023 : 12 349 999 $

Farm Players Salaries
Nicolas Roy	950 000 $ (3)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Jordan Weal	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Pontus Aberg	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	136 250 $
Salary Average Remaining :	136 250 $
Vitaly Abramov	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Adam Gaudette	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Yakov Trenin	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Martin Kaut	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kale Clague	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Noah Dobson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alexandre Carrier	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Caleb Jones	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Troy Terry	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Sonny Milano	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Paul Ladue	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Colin Blackwell	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joseph Blandisi	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Max Comtois	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alexander True	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	18
Salary Commitment
Year 2020 : 2 575 000 $
Year 2021 : 1 575 000 $
Year 2022 : 965 000 $
Year 2023 : 445 000 $
Salary Average Commitment
Year 2020 : 2 648 750 $
Year 2021 : 1 603 750 $
Year 2022 : 938 750 $
Year 2023 : 368 750 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6500 - 250 $ - 2 691 - 41,40%
Level 2:	5000 - 200 $ - 1 915 - 38,29%
Level 3:	3500 - 175 $ - 1 133 - 32,36%
Level 4:	3717 - 150 $ - 744 - 20,00%
Luxury :	1000 - 400 $ - 488 - 48,77%
Total Capacity :	19717
Income
Home Games Left	0
Average Attendance - %	6 969 - 35,35%
Average Income per Game	2 325 114 $
Year to Date Revenue	95 329 681 $
Expense
Pro Players Total Salaries	75 185 000 $
Pro Players Total Average Salaries	76 334 375 $
Farm Players Total Salaries	1 840 000 $
Farm Players Total Average Salaries	1 840 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	76 568 494 $
Farm Year To Date Expenses	1 851 874 $
Pro Salary Cap To Date	77 257 361 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	501 209 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 026 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	76 334 375 $
Estimate Under Maximum Salary Cap of 82 000 000 $	5 665 625 $
Estimate Over Minimum Salary Cap of 60 000 000 $	16 334 375 $
Current Bank Account	55 547 902 $
Projected Bank Account	55 547 902 $

Pro Players Salaries
Phil Kessel	6 750 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 631 250 $
-Salary Average Remaining :	0 $
Justin Faulk	6 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 916 667 $
-Salary Average Remaining :	0 $
Kyle Palmieri	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	0 $
Max Domi	5 700 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 708 333 $
-Salary Average Remaining :	0 $
Jaden Schwartz	5 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	0 $
Mikko Koskinen	5 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Nick Foligno	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Erik Johnson	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Phillip Danault	4 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Brandon Carlo	4 050 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 698 438 $
-Salary Average Remaining :	0 $
Jake McCabe	3 656 250 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 932 812 $
-Salary Average Remaining :	0 $
Jared McCann	3 006 250 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 292 188 $
-Salary Average Remaining :	0 $
Tomas Jurco	2 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 912 500 $
-Salary Average Remaining :	0 $
Ben Hutton	2 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Ivan Barbashev	1 377 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 444 375 $
-Salary Average Remaining :	0 $
Curtis Lazar	1 285 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 285 000 $
-Salary Average Remaining :	0 $
Lawson Crouse	1 260 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 462 812 $
-Salary Average Remaining :	0 $
Logan Shaw	1 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	0 $
Alex Stalock	1 100 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Johnny Boychuk	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Jarred Tinordi	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Ryan Donato	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Adam Larsson	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Andrej Sekera	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2020 : 75 185 000 $
Year 2021 : 67 481 250 $
Year 2022 : 49 222 500 $
Year 2023 : 26 637 500 $
Salary Average Commitment
Year 2020 : 76 334 375 $
Year 2021 : 65 946 875 $
Year 2022 : 46 927 500 $
Year 2023 : 25 455 000 $
Salary Cap with 1 Way Contract
Year 2020 : 76 334 375 $
Year 2021 : 65 946 875 $
Year 2022 : 46 927 500 $
Year 2023 : 25 455 000 $

Farm Players Salaries
Denis Malgin	950 000 $ (2)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Cory Schneider	125 000 $ (2)
Salary Remaining :	125 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
John Hayden	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Antoine Bibeau	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jacob Larsson	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Oscar Fantenberg	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Lucas Carlsson	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Haydn Fleury	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Timothy Liljegren	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Charles Hudon	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	10
Salary Commitment
Year 2020 : 1 840 000 $
Year 2021 : 695 000 $
Year 2022 : 285 000 $
Year 2023 : 95 000 $
Salary Average Commitment
Year 2020 : 1 840 000 $
Year 2021 : 695 000 $
Year 2022 : 285 000 $
Year 2023 : 95 000 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6500 - 110 $ - 6 192 - 95,26%
Level 2:	5000 - 75 $ - 4 830 - 96,61%
Level 3:	3500 - 55 $ - 3 302 - 94,34%
Level 4:	1562 - 39 $ - 1 562 - 100,00%
Luxury :	1000 - 199 $ - 960 - 95,99%
Total Capacity :	17562
Income
Home Games Left	0
Average Attendance - %	16 846 - 95,92%
Average Income per Game	2 200 610 $
Year to Date Revenue	90 225 028 $
Expense
Pro Players Total Salaries	80 618 620 $
Pro Players Total Average Salaries	81 452 017 $
Farm Players Total Salaries	2 670 000 $
Farm Players Total Average Salaries	2 657 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	82 187 544 $
Farm Year To Date Expenses	1 369 273 $
Pro Salary Cap To Date	80 662 114 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	539 991 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 451 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 452 017 $
Estimate Under Maximum Salary Cap of 82 000 000 $	547 983 $
Estimate Over Minimum Salary Cap of 60 000 000 $	21 452 017 $
Current Bank Account	151 226 044 $
Projected Bank Account	151 226 044 $

Pro Players Salaries
Seth Jones	8 550 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	8 732 812 $
-Salary Average Remaining :	0 $
Jack Eichel	8 100 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	8 226 562 $
-Salary Average Remaining :	0 $
Johnny Gaudreau	8 093 750 $ (2)
-Salary Remaining :	0 $
-Salary Average :	7 773 438 $
-Salary Average Remaining :	0 $
Mikko Rantanen	7 650 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 506 250 $
-Salary Average Remaining :	0 $
Sean Couturier	7 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	7 250 000 $
-Salary Average Remaining :	0 $
P.K. Subban	7 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	7 225 000 $
-Salary Average Remaining :	0 $
Dougie Hamilton	4 512 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 014 583 $
-Salary Average Remaining :	0 $
Ryan Pulock	4 512 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 337 500 $
-Salary Average Remaining :	0 $
Josh Bailey	4 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Jordan Staal	4 275 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 353 125 $
-Salary Average Remaining :	0 $
Jakob Chychrun	3 825 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 545 312 $
-Salary Average Remaining :	0 $
Connor Brown	2 925 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 850 000 $
-Salary Average Remaining :	0 $
Miles Wood	2 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	0 $
Christian Dvorak	1 100 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Michael Chaput	1 024 870 $ (1)
-Salary Remaining :	0 $
-Salary Average :	987 435 $
-Salary Average Remaining :	0 $
James Reimer	1 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Carter Hart	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Chase De Leo	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Martin Necas	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
MacKenzie Weegar	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 2020 : 80 618 620 $
Year 2021 : 58 650 000 $
Year 2022 : 42 181 250 $
Year 2023 : 21 387 500 $
Salary Average Commitment
Year 2020 : 81 452 017 $
Year 2021 : 57 637 499 $
Year 2022 : 39 664 061 $
Year 2023 : 19 654 687 $
Salary Cap with 1 Way Contract
Year 2020 : 81 452 017 $
Year 2021 : 57 637 499 $
Year 2022 : 39 664 061 $
Year 2023 : 19 654 687 $

Farm Players Salaries
Trevor Lewis	950 000 $ (1)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Henri Jokiharju	950 000 $ (2)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Brian Elliott	150 000 $ (3)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Scott Harrington	125 000 $ (1)
Salary Remaining :	125 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Evan Rodrigues	115 000 $ (4)
Salary Remaining :	115 000 $
Salary Average :	115 000 $
Salary Average Remaining :	115 000 $
Trevor Carrick	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Drake Batherson	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Rasmus Sandin	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mario Ferraro	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	9
Salary Commitment
Year 2020 : 2 670 000 $
Year 2021 : 740 000 $
Year 2022 : 455 000 $
Year 2023 : 115 000 $
Salary Average Commitment
Year 2020 : 2 657 500 $
Year 2021 : 740 000 $
Year 2022 : 455 000 $
Year 2023 : 115 000 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 118 $ - 5 922 - 98,69%
Level 2:	5000 - 75 $ - 4 884 - 97,67%
Level 3:	3500 - 48 $ - 3 300 - 94,28%
Level 4:	3180 - 30 $ - 2 909 - 91,48%
Luxury :	1000 - 211 $ - 962 - 96,17%
Total Capacity :	18680
Income
Home Games Left	0
Average Attendance - %	17 975 - 96,23%
Average Income per Game	2 255 250 $
Year to Date Revenue	92 465 266 $
Expense
Pro Players Total Salaries	63 323 750 $
Pro Players Total Average Salaries	65 533 750 $
Farm Players Total Salaries	1 625 000 $
Farm Players Total Average Salaries	1 637 500 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 729 665 $
Farm Year To Date Expenses	1 350 946 $
Pro Salary Cap To Date	63 518 714 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	430 221 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 621 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 533 750 $
Estimate Under Maximum Salary Cap of 82 000 000 $	16 466 250 $
Estimate Over Minimum Salary Cap of 60 000 000 $	5 533 750 $
Current Bank Account	116 028 440 $
Projected Bank Account	116 028 440 $

Pro Players Salaries
Adam Henrique	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Tyler Bertuzzi	4 512 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 597 917 $
-Salary Average Remaining :	0 $
Brett Pesce	4 512 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 337 500 $
-Salary Average Remaining :	0 $
Brian Dumoulin	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 625 000 $
-Salary Average Remaining :	0 $
Vladimir Sobotka	4 125 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 125 000 $
-Salary Average Remaining :	0 $
Michael Stone	3 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 431 250 $
-Salary Average Remaining :	0 $
Brady Skjei	3 656 250 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 490 625 $
-Salary Average Remaining :	0 $
Tristan Jarry	3 325 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 490 625 $
-Salary Average Remaining :	0 $
Carl Hagelin	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 102 500 $
-Salary Average Remaining :	0 $
Jan Rutta	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Radek Faksa	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Jonathon Merrill	2 800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 800 000 $
-Salary Average Remaining :	0 $
Jayson Megna	2 600 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 600 000 $
-Salary Average Remaining :	0 $
Jordan Oesterle	2 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 750 000 $
-Salary Average Remaining :	0 $
Tanner Fritz	1 600 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 600 000 $
-Salary Average Remaining :	0 $
Marcus Sorensen	1 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Jamie Oleksiak	1 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	0 $
Michael Frolik	1 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	0 $
Antoine Roussel	992 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	992 500 $
-Salary Average Remaining :	0 $
Michael Hutchinson	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	965 833 $
-Salary Average Remaining :	0 $
Adam Boqvist	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Lukas Vejdemo	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Markus Nutivaara	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Brendan Lemieux	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Alex Iafallo	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2020 : 63 323 750 $
Year 2021 : 40 090 000 $
Year 2022 : 16 150 000 $
Year 2023 : 12 000 000 $
Salary Average Commitment
Year 2020 : 65 533 750 $
Year 2021 : 40 628 125 $
Year 2022 : 17 275 000 $
Year 2023 : 6 625 000 $
Salary Cap with 1 Way Contract
Year 2020 : 65 533 750 $
Year 2021 : 40 628 125 $
Year 2022 : 17 275 000 $
Year 2023 : 6 625 000 $

Farm Players Salaries
Colton White	950 000 $ (2)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Stefan Noesen	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Brendan Perlini	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Louis Domingue	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nicolas Aube-Kubel	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kailer Yamamoto	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dylan Gambrell	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joel Hanley	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	8
Salary Commitment
Year 2020 : 1 625 000 $
Year 2021 : 505 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 637 500 $
Year 2021 : 492 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6500 - 120 $ - 6 111 - 94,01%
Level 2:	5000 - 85 $ - 4 615 - 92,30%
Level 3:	3500 - 65 $ - 2 972 - 84,92%
Level 4:	5287 - 20 $ - 2 681 - 50,71%
Luxury :	1000 - 220 $ - 901 - 90,06%
Total Capacity :	21287
Income
Home Games Left	0
Average Attendance - %	17 280 - 81,18%
Average Income per Game	2 432 066 $
Year to Date Revenue	99 714 688 $
Expense
Pro Players Total Salaries	77 125 000 $
Pro Players Total Average Salaries	80 422 917 $
Farm Players Total Salaries	1 654 750 $
Farm Players Total Average Salaries	1 654 750 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	76 726 346 $
Farm Year To Date Expenses	1 086 015 $
Pro Salary Cap To Date	77 520 361 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	520 425 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 815 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 422 917 $
Estimate Under Maximum Salary Cap of 82 000 000 $	1 577 083 $
Estimate Over Minimum Salary Cap of 60 000 000 $	20 422 917 $
Current Bank Account	191 301 506 $
Projected Bank Account	191 301 506 $

Pro Players Salaries
Patrick Kane	8 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	8 500 000 $
-Salary Average Remaining :	0 $
Ivan Provorov	7 650 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 506 250 $
-Salary Average Remaining :	0 $
Auston Matthews	7 225 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 226 562 $
-Salary Average Remaining :	0 $
Cam Fowler	6 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 968 750 $
-Salary Average Remaining :	0 $
Tuukka Rask	6 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 125 000 $
-Salary Average Remaining :	0 $
David Krejci	5 600 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 453 125 $
-Salary Average Remaining :	0 $
Jakob Silfverberg	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Josh Morrissey	4 512 500 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	0 $
Nate Schmidt	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Teuvo Teravainen	4 275 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	0 $
Danny DeKeyser	2 800 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 800 000 $
-Salary Average Remaining :	0 $
Ilya Kovalchuk	2 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 750 000 $
-Salary Average Remaining :	0 $
Artturi Lehkonen	1 662 500 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 954 167 $
-Salary Average Remaining :	0 $
Justin Abdelkader	1 375 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Loui Eriksson	1 125 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	0 $
Nick Shore	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Travis Sanheim	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Kaapo Kahkonen	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Valeri Nichushkin	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Colin White	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Karl Alzner	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Tyler Ennis	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Mackenzie Blackwood	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2020 : 77 125 000 $
Year 2021 : 66 906 250 $
Year 2022 : 63 718 750 $
Year 2023 : 32 387 500 $
Salary Average Commitment
Year 2020 : 80 422 917 $
Year 2021 : 66 322 917 $
Year 2022 : 61 444 792 $
Year 2023 : 30 007 812 $
Salary Cap with 1 Way Contract
Year 2020 : 80 422 917 $
Year 2021 : 66 322 917 $
Year 2022 : 61 444 792 $
Year 2023 : 30 007 812 $

Farm Players Salaries
Tyson Jost	950 000 $ (1)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Brian Gibbons	199 750 $ (2)
Salary Remaining :	199 750 $
Salary Average :	199 750 $
Salary Average Remaining :	199 750 $
Mike Reilly	125 000 $ (2)
Salary Remaining :	125 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Laurent Brossoit	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Christian Jaros	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joe Hicketts	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Michael Dal Colle	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	7
Salary Commitment
Year 2020 : 1 654 750 $
Year 2021 : 539 750 $
Year 2022 : 190 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 654 750 $
Year 2021 : 514 750 $
Year 2022 : 190 000 $
Year 2023 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6500 - 110 $ - 6 268 - 96,44%
Level 2:	5000 - 75 $ - 4 919 - 98,38%
Level 3:	3500 - 55 $ - 3 243 - 92,67%
Level 4:	2910 - 40 $ - 2 679 - 92,05%
Luxury :	1000 - 199 $ - 972 - 97,18%
Total Capacity :	18910
Income
Home Games Left	0
Average Attendance - %	18 081 - 95,62%
Average Income per Game	2 290 635 $
Year to Date Revenue	93 916 015 $
Expense
Pro Players Total Salaries	78 046 250 $
Pro Players Total Average Salaries	78 443 645 $
Farm Players Total Salaries	3 720 000 $
Farm Players Total Average Salaries	3 845 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 000 000 $
Pro Year To Date Expenses	78 553 760 $
Farm Year To Date Expenses	1 469 997 $
Pro Salary Cap To Date	76 471 177 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	529 714 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 314 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 443 645 $
Estimate Under Maximum Salary Cap of 82 000 000 $	556 355 $
Estimate Over Minimum Salary Cap of 60 000 000 $	21 443 645 $
Current Bank Account	120 677 620 $
Projected Bank Account	120 677 620 $

Pro Players Salaries
Alex Pietrangelo	8 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	8 400 000 $
-Salary Average Remaining :	0 $
Ryan O'Reilly	7 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 643 750 $
-Salary Average Remaining :	0 $
Ryan Ellis	7 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 968 750 $
-Salary Average Remaining :	0 $
Brayden Point	6 937 500 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 770 312 $
-Salary Average Remaining :	0 $
Carey Price	6 850 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 850 000 $
-Salary Average Remaining :	0 $
Jake Muzzin	5 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 946 875 $
-Salary Average Remaining :	0 $
Morgan Rielly	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Aaron Ekblad	4 887 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 609 375 $
-Salary Average Remaining :	0 $
Kevin Hayes	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Boone Jenner	3 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 581 250 $
-Salary Average Remaining :	0 $
Mitch Marner	3 650 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 650 000 $
-Salary Average Remaining :	0 $
Cody Eakin	2 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Ron Hainsey (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Zach Sanford	1 775 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 775 000 $
-Salary Average Remaining :	0 $
Anthony Duclair	1 525 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 525 000 $
-Salary Average Remaining :	0 $
Blake Coleman	1 450 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 537 500 $
-Salary Average Remaining :	0 $
Tanner Pearson	1 300 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 300 000 $
-Salary Average Remaining :	0 $
Craig Smith	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Ian Cole	1 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Chris Tierney	971 250 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 004 583 $
-Salary Average Remaining :	0 $
Cam Talbot	950 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2020 : 78 046 250 $
Year 2021 : 69 167 500 $
Year 2022 : 53 431 250 $
Year 2023 : 22 525 000 $
Salary Average Commitment
Year 2020 : 78 443 645 $
Year 2021 : 62 915 520 $
Year 2022 : 46 901 562 $
Year 2023 : 21 501 562 $
Salary Cap with 1 Way Contract
Year 2020 : 78 443 645 $
Year 2021 : 62 915 520 $
Year 2022 : 46 901 562 $
Year 2023 : 21 501 562 $

Farm Players Salaries
Jake Virtanen	1 250 000 $ (3)
Salary Remaining :	1 250 000 $
Salary Average :	1 375 000 $
Salary Average Remaining :	1 375 000 $
Maxime Lajoie	950 000 $ (2)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Kirby Dach	950 000 $ (3)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Craig Anderson	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kevin Stenlund	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Michal Kempny	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Carsen Twarynski	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mitchell Stephens	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Cody Glass	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	9
Salary Commitment
Year 2020 : 3 720 000 $
Year 2021 : 720 000 $
Year 2022 : 555 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 3 845 000 $
Year 2021 : 707 500 $
Year 2022 : 517 500 $
Year 2023 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6500 - 250 $ - 2 666 - 41,02%
Level 2:	5000 - 200 $ - 1 919 - 38,37%
Level 3:	3500 - 175 $ - 1 124 - 32,10%
Level 4:	2506 - 150 $ - 736 - 29,37%
Luxury :	1000 - 400 $ - 493 - 49,33%
Total Capacity :	18506
Income
Home Games Left	0
Average Attendance - %	6 938 - 37,49%
Average Income per Game	2 316 422 $
Year to Date Revenue	94 973 309 $
Expense
Pro Players Total Salaries	74 129 800 $
Pro Players Total Average Salaries	75 370 491 $
Farm Players Total Salaries	2 385 000 $
Farm Players Total Average Salaries	2 422 500 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 375 000 $
Pro Year To Date Expenses	72 454 036 $
Farm Year To Date Expenses	1 561 395 $
Pro Salary Cap To Date	72 894 060 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	491 044 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 588 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 745 491 $
Estimate Under Maximum Salary Cap of 82 000 000 $	2 254 509 $
Estimate Over Minimum Salary Cap of 60 000 000 $	19 745 491 $
Current Bank Account	112 326 521 $
Projected Bank Account	112 326 521 $

Pro Players Salaries
Jimmy Howard	5 900 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 900 000 $
-Salary Average Remaining :	0 $
Wayne Simmonds	5 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
Mikael Granlund	5 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	0 $
Pekka Rinne	5 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 233 333 $
-Salary Average Remaining :	0 $
Martin Jones	4 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 534 375 $
-Salary Average Remaining :	0 $
Mattias Ekholm	4 392 300 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 828 825 $
-Salary Average Remaining :	0 $
Brandon Montour	4 387 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 568 750 $
-Salary Average Remaining :	0 $
Oliver Bjorkstrand	4 275 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 275 000 $
-Salary Average Remaining :	0 $
Kevin Labanc	4 162 500 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	0 $
Kris Russell	4 037 500 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 103 125 $
-Salary Average Remaining :	0 $
Ryan Murray	3 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Bobby Ryan	3 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 437 500 $
-Salary Average Remaining :	0 $
David Kampf	3 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Christian Fischer	2 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Riley Stillman	2 125 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 789 062 $
-Salary Average Remaining :	0 $
Brennan Menell	2 100 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 100 000 $
-Salary Average Remaining :	0 $
Radko Gudas	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 489 583 $
-Salary Average Remaining :	0 $
Brett Kulak	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Chandler Stephenson	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	0 $
Alexander Nylander	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Vinnie Hinostroza	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Filip Zadina	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Casey Mittelstadt	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Jason Dickinson	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2020 : 74 129 800 $
Year 2021 : 53 950 000 $
Year 2022 : 23 850 000 $
Year 2023 : 17 575 000 $
Salary Average Commitment
Year 2020 : 75 370 491 $
Year 2021 : 54 577 083 $
Year 2022 : 23 415 625 $
Year 2023 : 15 875 000 $
Salary Cap with 1 Way Contract
Year 2020 : 75 370 491 $
Year 2021 : 54 577 083 $
Year 2022 : 23 415 625 $
Year 2023 : 15 875 000 $

Farm Players Salaries
Jonas Siegenthaler	950 000 $ (2)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Kaapo Kakko	950 000 $ (3)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Tyler Graovac	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Brandon Davidson	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Eeli Tolvanen	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nathan Walker	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ville Heinola	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	7
Salary Commitment
Year 2020 : 2 385 000 $
Year 2021 : 505 000 $
Year 2022 : 340 000 $
Year 2023 : 175 000 $
Salary Average Commitment
Year 2020 : 2 422 500 $
Year 2021 : 517 500 $
Year 2022 : 327 500 $
Year 2023 : 137 500 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 112 $ - 5 969 - 99,48%
Level 2:	5000 - 81 $ - 4 790 - 95,80%
Level 3:	2000 - 80 $ - 2 000 - 100,00%
Level 4:	3625 - 15 $ - 3 000 - 82,76%
Luxury :	1000 - 195 $ - 961 - 96,14%
Total Capacity :	17625
Income
Home Games Left	0
Average Attendance - %	16 720 - 94,86%
Average Income per Game	2 158 890 $
Year to Date Revenue	88 514 496 $
Expense
Pro Players Total Salaries	81 075 000 $
Pro Players Total Average Salaries	81 088 021 $
Farm Players Total Salaries	1 158 000 $
Farm Players Total Average Salaries	1 268 125 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	82 561 125 $
Farm Year To Date Expenses	1 162 532 $
Pro Salary Cap To Date	79 578 877 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	549 510 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 569 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 088 021 $
Estimate Under Maximum Salary Cap of 82 000 000 $	911 979 $
Estimate Over Minimum Salary Cap of 60 000 000 $	21 088 021 $
Current Bank Account	135 861 903 $
Projected Bank Account	135 861 903 $

Pro Players Salaries
Mike Hoffman	7 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	7 109 375 $
-Salary Average Remaining :	0 $
Ryan Suter	7 125 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	7 343 750 $
-Salary Average Remaining :	0 $
Nicklas Backstrom	6 750 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 631 250 $
-Salary Average Remaining :	0 $
Chris Kreider	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	0 $
Marc-Andre Fleury	5 625 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 481 250 $
-Salary Average Remaining :	0 $
Sam Reinhart	5 550 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 250 000 $
-Salary Average Remaining :	0 $
T.J. Oshie	5 100 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 137 500 $
-Salary Average Remaining :	0 $
Evgeni Malkin	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Travis Konecny	4 950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 558 333 $
-Salary Average Remaining :	0 $
Justin Schultz	3 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 442 188 $
-Salary Average Remaining :	0 $
Damon Severson	3 375 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 059 375 $
-Salary Average Remaining :	0 $
Tyler Bozak	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Rocco Grimaldi	2 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 062 500 $
-Salary Average Remaining :	0 $
Niklas Hjalmarsson	2 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Mathieu Joseph	2 200 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 200 000 $
-Salary Average Remaining :	0 $
Bryan Little	2 100 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 100 000 $
-Salary Average Remaining :	0 $
Mike Smith	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Brian Boyle	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Jordie Benn	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Zack Smith	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Mikhail Sergachev	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Cale Makar	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2020 : 81 075 000 $
Year 2021 : 66 650 000 $
Year 2022 : 41 725 000 $
Year 2023 : 11 975 000 $
Salary Average Commitment
Year 2020 : 81 088 021 $
Year 2021 : 64 688 021 $
Year 2022 : 40 733 333 $
Year 2023 : 11 793 750 $
Salary Cap with 1 Way Contract
Year 2020 : 81 088 021 $
Year 2021 : 64 688 021 $
Year 2022 : 40 733 333 $
Year 2023 : 11 793 750 $

Farm Players Salaries
Steven Santini	133 000 $ (3)
Salary Remaining :	133 000 $
Salary Average :	143 125 $
Salary Average Remaining :	143 125 $
Tim Heed	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Scott Wilson	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Miikka Salomaki	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Dakota Mermis	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Ashton Sautner	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Thatcher Demko	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Urho Vaakanainen	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Oliver Kylington	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kurtis MacDermid	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nathan Beaulieu	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	11
Salary Commitment
Year 2020 : 1 158 000 $
Year 2021 : 1 196 375 $
Year 2022 : 1 050 000 $
Year 2023 : 95 000 $
Salary Average Commitment
Year 2020 : 1 268 125 $
Year 2021 : 1 173 125 $
Year 2022 : 888 125 $
Year 2023 : 95 000 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6500 - 110 $ - 6 130 - 94,31%
Level 2:	5000 - 75 $ - 4 848 - 96,95%
Level 3:	2600 - 56 $ - 2 600 - 100,00%
Level 4:	2074 - 40 $ - 2 074 - 100,00%
Luxury :	1000 - 199 $ - 961 - 96,10%
Total Capacity :	17174
Income
Home Games Left	0
Average Attendance - %	16 613 - 96,73%
Average Income per Game	2 171 948 $
Year to Date Revenue	89 049 851 $
Expense
Pro Players Total Salaries	70 111 250 $
Pro Players Total Average Salaries	70 446 875 $
Farm Players Total Salaries	2 110 000 $
Farm Players Total Average Salaries	2 110 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 750 000 $
Pro Year To Date Expenses	70 859 948 $
Farm Year To Date Expenses	1 959 976 $
Pro Salary Cap To Date	69 346 430 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	471 315 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 791 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	73 196 875 $
Estimate Under Maximum Salary Cap of 82 000 000 $	8 803 125 $
Estimate Over Minimum Salary Cap of 60 000 000 $	13 196 875 $
Current Bank Account	87 077 749 $
Projected Bank Account	87 077 749 $

Pro Players Salaries
T.J. Brodie	6 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 437 500 $
-Salary Average Remaining :	0 $
Derek Stepan	6 655 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 801 250 $
-Salary Average Remaining :	0 $
Anders Lee	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 993 750 $
-Salary Average Remaining :	0 $
Antti Raanta	5 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Kyle Turris	5 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Marcus Johansson	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Derek Forbort	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Josh Manson	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Brett Connolly	4 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Brandon Sutter	3 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 450 000 $
-Salary Average Remaining :	0 $
Nick Ritchie	3 006 250 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 853 125 $
-Salary Average Remaining :	0 $
Joakim Ryan	1 900 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 400 000 $
-Salary Average Remaining :	0 $
Michael Raffl	1 850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 850 000 $
-Salary Average Remaining :	0 $
Calvin de Haan	1 650 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 650 000 $
-Salary Average Remaining :	0 $
Anton Forsberg	1 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	0 $
Luke Schenn	1 050 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	992 500 $
-Salary Average Remaining :	0 $
Artem Anisimov	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Jacob de La Rose	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Tomas Nosek	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	600 000 $
-Salary Average Remaining :	0 $
Carter Verhaeghe	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Ryan Miller	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Jack Roslovic	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Tucker Poolman	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Luke Kunin	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2020 : 70 111 250 $
Year 2021 : 48 567 500 $
Year 2022 : 34 275 000 $
Year 2023 : 17 700 000 $
Salary Average Commitment
Year 2020 : 70 446 875 $
Year 2021 : 46 592 500 $
Year 2022 : 32 912 500 $
Year 2023 : 16 487 500 $
Salary Cap with 1 Way Contract
Year 2020 : 70 446 875 $
Year 2021 : 46 592 500 $
Year 2022 : 32 912 500 $
Year 2023 : 16 487 500 $

Farm Players Salaries
Tobias Bjornfot	950 000 $ (3)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Zach Whitecloud	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Mathieu Olivier	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
David Kase	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Lean Bergmann	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Zack MacEwen	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mikkel Boedker	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Trent Frederic	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dylan Sikura	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Travis Boyd	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nick Seeler	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dean Kukan	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Rasmus Asplund	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	13
Salary Commitment
Year 2020 : 2 110 000 $
Year 2021 : 1 255 000 $
Year 2022 : 780 000 $
Year 2023 : 400 000 $
Salary Average Commitment
Year 2020 : 2 110 000 $
Year 2021 : 1 255 000 $
Year 2022 : 780 000 $
Year 2023 : 400 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6500 - 125 $ - 6 051 - 93,10%
Level 2:	5000 - 58 $ - 4 966 - 99,32%
Level 3:	3500 - 45 $ - 3 416 - 97,61%
Level 4:	3289 - 25 $ - 3 004 - 91,34%
Luxury :	1000 - 160 $ - 989 - 98,94%
Total Capacity :	19289
Income
Home Games Left	0
Average Attendance - %	18 427 - 95,53%
Average Income per Game	2 108 356 $
Year to Date Revenue	86 442 613 $
Expense
Pro Players Total Salaries	70 501 250 $
Pro Players Total Average Salaries	72 134 376 $
Farm Players Total Salaries	3 045 000 $
Farm Players Total Average Salaries	3 421 250 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	9 375 000 $
Pro Year To Date Expenses	72 962 795 $
Farm Year To Date Expenses	2 960 842 $
Pro Salary Cap To Date	72 533 381 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	473 864 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 902 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 509 376 $
Estimate Under Maximum Salary Cap of 82 000 000 $	490 624 $
Estimate Over Minimum Salary Cap of 60 000 000 $	21 509 376 $
Current Bank Account	162 034 159 $
Projected Bank Account	162 034 159 $

Pro Players Salaries
Blake Wheeler	8 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	8 231 250 $
-Salary Average Remaining :	0 $
Jared Spurgeon	6 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 512 500 $
-Salary Average Remaining :	0 $
Anze Kopitar	6 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 800 000 $
-Salary Average Remaining :	0 $
John Tavares	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Esa Lindell	5 362 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 681 250 $
-Salary Average Remaining :	0 $
Ilya Mikheyev	4 675 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 675 000 $
-Salary Average Remaining :	0 $
Charlie Coyle	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Pavel Buchnevich	4 275 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 453 125 $
-Salary Average Remaining :	0 $
Jakub Vrana	4 162 500 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	0 $
Alec Martinez	4 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Ryan Getzlaf	3 262 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 315 625 $
-Salary Average Remaining :	0 $
Curtis McElhinney	2 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Brayden McNabb	1 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 600 000 $
-Salary Average Remaining :	0 $
Brock McGinn	1 413 750 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 510 938 $
-Salary Average Remaining :	0 $
Ondrej Kase	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Marc Staal	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Mark Borowiecki	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Brady Tkachuk	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Sean Kuraly	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Ethan Bear	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Andrew Mangiapane	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Jordan Binnington	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2020 : 70 501 250 $
Year 2021 : 69 068 750 $
Year 2022 : 46 343 750 $
Year 2023 : 25 775 000 $
Salary Average Commitment
Year 2020 : 72 134 376 $
Year 2021 : 62 484 376 $
Year 2022 : 42 584 376 $
Year 2023 : 24 942 188 $
Salary Cap with 1 Way Contract
Year 2020 : 72 134 376 $
Year 2021 : 62 484 376 $
Year 2022 : 42 584 376 $
Year 2023 : 24 942 188 $

Farm Players Salaries
Matthew Peca	1 000 000 $ (4)
Salary Remaining :	1 000 000 $
Salary Average :	1 375 000 $
Salary Average Remaining :	1 375 000 $
Daniel Carr	140 000 $ (4)
Salary Remaining :	140 000 $
Salary Average :	153 750 $
Salary Average Remaining :	153 750 $
Jordan Martinook	125 000 $ (1)
Salary Remaining :	125 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Sam Gagner	125 000 $ (4)
Salary Remaining :	125 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Joey Anderson	115 000 $ (3)
Salary Remaining :	115 000 $
Salary Average :	115 000 $
Salary Average Remaining :	115 000 $
Lawrence Pilut	110 000 $ (3)
Salary Remaining :	110 000 $
Salary Average :	110 000 $
Salary Average Remaining :	110 000 $
Andrew Shaw	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Ryan Reaves	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alexandre Texier	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alexander Volkov	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Andrew Peeke	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Gabriel Bourque	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Eric Comrie	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Warren Foegele	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Josh Brown	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Josh Mahura	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kiefer Sherwood	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Libor Hajek	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Matt Roy	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Max Jones	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Morgan Frost	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	21
Salary Commitment
Year 2020 : 3 045 000 $
Year 2021 : 1 955 000 $
Year 2022 : 1 610 000 $
Year 2023 : 670 000 $
Salary Average Commitment
Year 2020 : 3 421 250 $
Year 2021 : 1 976 250 $
Year 2022 : 1 596 250 $
Year 2023 : 611 250 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6500 - 110 $ - 6 203 - 95,43%
Level 2:	5000 - 75 $ - 4 907 - 98,14%
Level 3:	3500 - 56 $ - 3 234 - 92,39%
Level 4:	1565 - 40 $ - 1 565 - 100,00%
Luxury :	1000 - 199 $ - 973 - 97,26%
Total Capacity :	17565
Income
Home Games Left	0
Average Attendance - %	16 881 - 96,11%
Average Income per Game	2 216 496 $
Year to Date Revenue	90 876 320 $
Expense
Pro Players Total Salaries	77 475 000 $
Pro Players Total Average Salaries	79 385 937 $
Farm Players Total Salaries	919 500 $
Farm Players Total Average Salaries	994 500 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 600 000 $
Pro Year To Date Expenses	80 739 366 $
Farm Year To Date Expenses	1 114 290 $
Pro Salary Cap To Date	79 632 904 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	529 248 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 010 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 985 937 $
Estimate Under Maximum Salary Cap of 82 000 000 $	1 014 063 $
Estimate Over Minimum Salary Cap of 60 000 000 $	20 985 937 $
Current Bank Account	153 378 929 $
Projected Bank Account	153 378 929 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	9 318 750 $
-Salary Average Remaining :	0 $
Victor Hedman	8 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	8 187 500 $
-Salary Average Remaining :	0 $
Jakub Voracek	7 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	7 418 750 $
-Salary Average Remaining :	0 $
Sergei Bobrovsky	7 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	7 125 000 $
-Salary Average Remaining :	0 $
Mika Zibanejad	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
William Nylander	5 550 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 875 000 $
-Salary Average Remaining :	0 $
Paul Stastny	4 800 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 812 500 $
-Salary Average Remaining :	0 $
Nino Niederreiter	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Brendan Gallagher	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Tomas Tatar	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 796 875 $
-Salary Average Remaining :	0 $
Jonas Brodin	4 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 031 250 $
-Salary Average Remaining :	0 $
Noah Hanifin	3 375 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 639 062 $
-Salary Average Remaining :	0 $
Johan Larsson	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Pavel Francouz	1 100 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Vince Dunn	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Rasmus Andersson	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Jake Debrusk	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Robert Thomas	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Ryan Graves	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Joel Farabee	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 2020 : 77 475 000 $
Year 2021 : 65 981 250 $
Year 2022 : 49 987 500 $
Year 2023 : 15 675 000 $
Salary Average Commitment
Year 2020 : 79 385 937 $
Year 2021 : 65 129 687 $
Year 2022 : 46 492 187 $
Year 2023 : 14 728 125 $
Salary Cap with 1 Way Contract
Year 2020 : 79 385 937 $
Year 2021 : 65 129 687 $
Year 2022 : 46 492 187 $
Year 2023 : 14 728 125 $

Farm Players Salaries
Malcolm Subban	120 000 $ (1)
Salary Remaining :	120 000 $
Salary Average :	120 000 $
Salary Average Remaining :	120 000 $
Markus Granlund	120 000 $ (1)
Salary Remaining :	120 000 $
Salary Average :	120 000 $
Salary Average Remaining :	120 000 $
Peter Cehlarik	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Slater Koekkoek	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Keith Kinkaid	99 500 $ (1)
Salary Remaining :	99 500 $
Salary Average :	99 500 $
Salary Average Remaining :	99 500 $
Erik Brannstrom	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Connor Clifton	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Paul Carey	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dante Fabbro	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	9
Salary Commitment
Year 2020 : 919 500 $
Year 2021 : 535 000 $
Year 2022 : 490 000 $
Year 2023 : 350 000 $
Salary Average Commitment
Year 2020 : 994 500 $
Year 2021 : 560 000 $
Year 2022 : 465 000 $
Year 2023 : 275 000 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6500 - 110 $ - 6 095 - 93,77%
Level 2:	5000 - 82 $ - 4 780 - 95,60%
Level 3:	3500 - 63 $ - 3 158 - 90,23%
Level 4:	3537 - 20 $ - 2 974 - 84,07%
Luxury :	1000 - 225 $ - 945 - 94,47%
Total Capacity :	19537
Income
Home Games Left	0
Average Attendance - %	17 952 - 91,89%
Average Income per Game	2 284 804 $
Year to Date Revenue	93 676 975 $
Expense
Pro Players Total Salaries	78 740 000 $
Pro Players Total Average Salaries	80 104 792 $
Farm Players Total Salaries	1 165 000 $
Farm Players Total Average Salaries	1 165 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	78 553 690 $
Farm Year To Date Expenses	1 237 430 $
Pro Salary Cap To Date	78 086 094 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	527 712 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 614 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 104 792 $
Estimate Under Maximum Salary Cap of 82 000 000 $	1 895 208 $
Estimate Over Minimum Salary Cap of 60 000 000 $	20 104 792 $
Current Bank Account	181 979 955 $
Projected Bank Account	181 979 955 $

Pro Players Salaries
Artemi Panarin	10 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	10 000 000 $
-Salary Average Remaining :	0 $
Tomas Hertl	8 362 500 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 954 167 $
-Salary Average Remaining :	0 $
Claude Giroux	7 650 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 456 250 $
-Salary Average Remaining :	0 $
Viktor Arvidsson	7 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 668 750 $
-Salary Average Remaining :	0 $
Jake Guentzel	6 175 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 937 500 $
-Salary Average Remaining :	0 $
Tyson Barrie	5 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 981 250 $
-Salary Average Remaining :	0 $
Semyon Varlamov	5 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 250 000 $
-Salary Average Remaining :	0 $
Torey Krug	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Zach Werenski	4 675 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 507 812 $
-Salary Average Remaining :	0 $
Anthony Beauvillier	4 050 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 698 438 $
-Salary Average Remaining :	0 $
Mathew Dumba	3 327 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 900 625 $
-Salary Average Remaining :	0 $
Riley Sheahan	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Alex Steen	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Deryk Engelland	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Marcus Foligno	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Calle Jarnkrok	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Nico Hischier	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Ilya Samsonov	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Mattias Janmark	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Miro Heiskanen	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Nick Suzuki	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2020 : 78 740 000 $
Year 2021 : 63 618 750 $
Year 2022 : 63 818 750 $
Year 2023 : 45 837 500 $
Salary Average Commitment
Year 2020 : 80 104 792 $
Year 2021 : 64 885 417 $
Year 2022 : 62 435 417 $
Year 2023 : 43 331 250 $
Salary Cap with 1 Way Contract
Year 2020 : 80 104 792 $
Year 2021 : 64 885 417 $
Year 2022 : 62 435 417 $
Year 2023 : 43 331 250 $

Farm Players Salaries
Sean Walker	150 000 $ (3)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Matt Benning	150 000 $ (1)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Jake Evans	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Carl Dahlstrom	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Alex Lyon	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Timothy Gettinger	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Conor Timmins	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dominik Simon	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
John Quenneville	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Noah Gregor	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Aaron Ness	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	11
Salary Commitment
Year 2020 : 1 165 000 $
Year 2021 : 730 000 $
Year 2022 : 635 000 $
Year 2023 : 100 000 $
Salary Average Commitment
Year 2020 : 1 165 000 $
Year 2021 : 730 000 $
Year 2022 : 635 000 $
Year 2023 : 100 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - 125 $ - 5 910 - 98,50%
Level 2:	5000 - 85 $ - 4 745 - 94,90%
Level 3:	2000 - 75 $ - 2 000 - 100,00%
Level 4:	1795 - 58 $ - 1 788 - 99,61%
Luxury :	1000 - 190 $ - 979 - 97,90%
Total Capacity :	15795
Income
Home Games Left	0
Average Attendance - %	15 422 - 97,64%
Average Income per Game	2 356 905 $
Year to Date Revenue	96 633 104 $
Expense
Pro Players Total Salaries	78 062 500 $
Pro Players Total Average Salaries	79 138 541 $
Farm Players Total Salaries	2 575 000 $
Farm Players Total Average Salaries	2 600 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	73 711 626 $
Farm Year To Date Expenses	2 372 072 $
Pro Salary Cap To Date	70 754 852 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	533 088 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 830 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 138 541 $
Estimate Under Maximum Salary Cap of 82 000 000 $	2 861 459 $
Estimate Over Minimum Salary Cap of 60 000 000 $	19 138 541 $
Current Bank Account	88 279 271 $
Projected Bank Account	88 279 271 $

Pro Players Salaries
Brad Marchand	8 550 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 231 250 $
-Salary Average Remaining :	0 $
Nikita Gusev	7 200 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 200 000 $
-Salary Average Remaining :	0 $
Nick Holden	6 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Brock Boeser	5 850 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 631 250 $
-Salary Average Remaining :	0 $
Richard Panik	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Tyler Myers	4 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 412 500 $
-Salary Average Remaining :	0 $
Joe Pavelski	4 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Timo Meier	4 050 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 477 083 $
-Salary Average Remaining :	0 $
Blake Lizotte	4 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Brad Richardson	3 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Taro Hirose	3 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Colton Sceviour	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Jacob Markstrom	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 878 125 $
-Salary Average Remaining :	0 $
Calle Rosen	2 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Anthony DeAngelo	2 312 500 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 777 083 $
-Salary Average Remaining :	0 $
Ben Chiarot	1 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	0 $
Austin Czarnik	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Igor Shesterkin	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Andrei Svechnikov	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Travis Dermott	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Dennis Cholowski	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Elias Pettersson	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Anthony Cirelli	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Jordan Greenway	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Neal Pionk	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2020 : 78 062 500 $
Year 2021 : 69 993 750 $
Year 2022 : 40 418 750 $
Year 2023 : 26 387 500 $
Salary Average Commitment
Year 2020 : 79 138 541 $
Year 2021 : 68 538 541 $
Year 2022 : 39 197 916 $
Year 2023 : 26 062 500 $
Salary Cap with 1 Way Contract
Year 2020 : 79 138 541 $
Year 2021 : 68 538 541 $
Year 2022 : 39 197 916 $
Year 2023 : 26 062 500 $

Farm Players Salaries
Isac Lundestrom	950 000 $ (2)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Matt Luff	150 000 $ (2)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Andy Andreoff	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Matiss Kivlenieks	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Juuso Riikola	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Mikhail Vorobyev	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Justin Bailey	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Jujhar Khaira	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jack Studnicka	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Otto Koivula	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jonathan Davidsson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dillon Dube	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jean-Sebastien Dea	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jayce Hawryluk	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kyle Capobianco	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Max Veronneau	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Emil Bemstrom	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	17
Salary Commitment
Year 2020 : 2 575 000 $
Year 2021 : 1 580 000 $
Year 2022 : 655 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 600 000 $
Year 2021 : 1 555 000 $
Year 2022 : 617 500 $
Year 2023 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 120 $ - 5 932 - 98,87%
Level 2:	5000 - 110 $ - 3 509 - 70,18%
Level 3:	2200 - 100 $ - 1 962 - 89,19%
Level 4:	1016 - 90 $ - 1 016 - 100,00%
Luxury :	800 - 340 $ - 576 - 71,95%
Total Capacity :	15016
Income
Home Games Left	0
Average Attendance - %	12 995 - 86,54%
Average Income per Game	2 356 005 $
Year to Date Revenue	96 596 194 $
Expense
Pro Players Total Salaries	73 906 250 $
Pro Players Total Average Salaries	76 275 001 $
Farm Players Total Salaries	2 289 500 $
Farm Players Total Average Salaries	2 348 531 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	77 439 408 $
Farm Year To Date Expenses	1 908 066 $
Pro Salary Cap To Date	77 238 039 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	496 119 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 964 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	76 275 001 $
Estimate Under Maximum Salary Cap of 82 000 000 $	5 724 999 $
Estimate Over Minimum Salary Cap of 60 000 000 $	16 275 001 $
Current Bank Account	218 499 284 $
Projected Bank Account	218 499 284 $

Pro Players Salaries
Evgenii Dadonov	7 600 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 437 500 $
-Salary Average Remaining :	0 $
Ben Bishop	7 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 337 500 $
-Salary Average Remaining :	0 $
Hampus Lindholm	6 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 587 500 $
-Salary Average Remaining :	0 $
Jaccob Slavin	5 850 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 956 250 $
-Salary Average Remaining :	0 $
Keith Yandle	5 100 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 981 250 $
-Salary Average Remaining :	0 $
Mats Zuccarello	4 950 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 125 000 $
-Salary Average Remaining :	0 $
Brock Nelson	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Nick Schmaltz	4 162 500 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	0 $
Jay Bouwmeester	4 025 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 937 500 $
-Salary Average Remaining :	0 $
Jake Allen	3 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 625 000 $
-Salary Average Remaining :	0 $
Bryan Rust	3 656 250 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 379 688 $
-Salary Average Remaining :	0 $
Zach Parise	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Carl Soderberg	2 600 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 453 125 $
-Salary Average Remaining :	0 $
Mikko Koivu	2 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Olli Maatta	1 662 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 806 250 $
-Salary Average Remaining :	0 $
Patrik Nemeth	1 100 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Tim Schaller	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Scott Laughton	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Kasperi Kapanen	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Joel Eriksson Ek	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Nikita Zaitsev	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 475 000 $
-Salary Average Remaining :	0 $
Mathew Barzal	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2020 : 73 906 250 $
Year 2021 : 55 912 500 $
Year 2022 : 43 468 750 $
Year 2023 : 10 750 000 $
Salary Average Commitment
Year 2020 : 76 275 001 $
Year 2021 : 55 237 501 $
Year 2022 : 42 710 938 $
Year 2023 : 9 948 438 $
Salary Cap with 1 Way Contract
Year 2020 : 76 275 001 $
Year 2021 : 55 237 501 $
Year 2022 : 42 710 938 $
Year 2023 : 9 948 438 $

Farm Players Salaries
Par Lindholm	126 500 $ (3)
Salary Remaining :	126 500 $
Salary Average :	126 500 $
Salary Average Remaining :	126 500 $
Mirco Mueller	123 500 $ (4)
Salary Remaining :	123 500 $
Salary Average :	145 031 $
Salary Average Remaining :	145 031 $
Colby Cave	110 000 $ (3)
Salary Remaining :	110 000 $
Salary Average :	110 000 $
Salary Average Remaining :	110 000 $
Andreas Englund	110 000 $ (3)
Salary Remaining :	110 000 $
Salary Average :	110 000 $
Salary Average Remaining :	110 000 $
Alan Quine	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Garnet Hathaway	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Karson Kuhlman	99 500 $ (3)
Salary Remaining :	99 500 $
Salary Average :	99 500 $
Salary Average Remaining :	99 500 $
David Gustafsson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Anders Bjork	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Brendan Guhle	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Carter Rowney	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Radim Simek	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Givani Smith	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Danton Heinen	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kieffer Bellows	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jordan Kyrou	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nicolas Beaudin	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Roman Polak	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Tyler Lewington	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mark Friedman	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kevin Rooney	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ryan Carpenter	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Anthony Stolarz	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	23
Salary Commitment
Year 2020 : 2 289 500 $
Year 2021 : 1 747 625 $
Year 2022 : 1 696 000 $
Year 2023 : 350 000 $
Salary Average Commitment
Year 2020 : 2 348 531 $
Year 2021 : 1 773 531 $
Year 2022 : 1 678 531 $
Year 2023 : 282 531 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6500 - 95 $ - 6 265 - 96,38%
Level 2:	5000 - 75 $ - 4 866 - 97,32%
Level 3:	3500 - 55 $ - 3 283 - 93,79%
Level 4:	2118 - 40 $ - 2 118 - 100,00%
Luxury :	1000 - 225 $ - 949 - 94,95%
Total Capacity :	18118
Income
Home Games Left	0
Average Attendance - %	17 481 - 96,49%
Average Income per Game	2 144 147 $
Year to Date Revenue	87 910 036 $
Expense
Pro Players Total Salaries	82 557 500 $
Pro Players Total Average Salaries	81 701 250 $
Farm Players Total Salaries	2 659 900 $
Farm Players Total Average Salaries	2 747 400 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	81 473 165 $
Farm Year To Date Expenses	2 733 821 $
Pro Salary Cap To Date	79 667 552 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	546 127 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 385 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 701 250 $
Estimate Under Maximum Salary Cap of 82 000 000 $	298 750 $
Estimate Over Minimum Salary Cap of 60 000 000 $	21 701 250 $
Current Bank Account	66 916 106 $
Projected Bank Account	66 916 106 $

Pro Players Salaries
Frederik Andersen	7 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	7 109 375 $
-Salary Average Remaining :	0 $
Jack Johnson	7 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
Jonathan Toews	6 300 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 362 500 $
-Salary Average Remaining :	0 $
Rickard Rakell	6 050 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 200 000 $
-Salary Average Remaining :	0 $
Jordan Eberle	6 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 637 500 $
-Salary Average Remaining :	0 $
John Moore	5 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Marco Scandella	4 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 412 500 $
-Salary Average Remaining :	0 $
Mikael Backlund	4 512 500 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 603 125 $
-Salary Average Remaining :	0 $
Nick Bjugstad	4 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Andre Burakovsky	4 275 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	0 $
Corey Perry	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Marc-Edouard Vlasic	3 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Jesper Fast	3 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 450 000 $
-Salary Average Remaining :	0 $
Conor Sheary	2 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 018 750 $
-Salary Average Remaining :	0 $
Henrik Lundqvist	2 375 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 559 375 $
-Salary Average Remaining :	0 $
Tyler Motte	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
David Rittich	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Anthony Bitetto	1 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Stephen Johns	1 350 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 475 000 $
-Salary Average Remaining :	0 $
Lucas Wallmark	1 295 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 295 000 $
-Salary Average Remaining :	0 $
Zemgus Girgensons	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Nick Paul	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Nicolas Hague	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Madison Bowey	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2020 : 82 557 500 $
Year 2021 : 65 812 500 $
Year 2022 : 37 275 000 $
Year 2023 : 13 500 000 $
Salary Average Commitment
Year 2020 : 81 701 250 $
Year 2021 : 64 006 250 $
Year 2022 : 36 359 375 $
Year 2023 : 12 831 250 $
Salary Cap with 1 Way Contract
Year 2020 : 81 701 250 $
Year 2021 : 64 006 250 $
Year 2022 : 36 359 375 $
Year 2023 : 12 831 250 $

Farm Players Salaries
Janne Kuokkanen	950 000 $ (2)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Victor Rask	140 000 $ (1)
Salary Remaining :	140 000 $
Salary Average :	140 000 $
Salary Average Remaining :	140 000 $
Austin Watson	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Marko Dano	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Kevin Gravel	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Klas Dahlbeck	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Dominic Toninato	99 900 $ (1)
Salary Remaining :	99 900 $
Salary Average :	99 900 $
Salary Average Remaining :	99 900 $
Riley Barber	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dmytro Timashov	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Adam Brooks	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Daniel Sprong	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Scott Wedgewood	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Steven Fogarty	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mark Jankowski	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Matt Tennyson	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joshua Jacobs	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mackenzie MacEachern	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jansen Harkins	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	18
Salary Commitment
Year 2020 : 2 659 900 $
Year 2021 : 1 350 000 $
Year 2022 : 950 000 $
Year 2023 : 350 000 $
Salary Average Commitment
Year 2020 : 2 747 400 $
Year 2021 : 1 362 500 $
Year 2022 : 887 500 $
Year 2023 : 275 000 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6500 - 110 $ - 6 230 - 95,85%
Level 2:	5000 - 95 $ - 4 660 - 93,19%
Level 3:	3500 - 75 $ - 3 143 - 89,80%
Level 4:	3204 - 45 $ - 2 636 - 82,26%
Luxury :	1000 - 360 $ - 542 - 54,19%
Total Capacity :	19204
Income
Home Games Left	0
Average Attendance - %	17 210 - 89,62%
Average Income per Game	2 499 351 $
Year to Date Revenue	102 473 403 $
Expense
Pro Players Total Salaries	79 687 500 $
Pro Players Total Average Salaries	78 712 188 $
Farm Players Total Salaries	1 710 000 $
Farm Players Total Average Salaries	1 710 000 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 155 000 $
Pro Year To Date Expenses	77 303 180 $
Farm Year To Date Expenses	1 300 936 $
Pro Salary Cap To Date	75 531 260 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	527 369 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 176 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 867 188 $
Estimate Under Maximum Salary Cap of 82 000 000 $	2 132 812 $
Estimate Over Minimum Salary Cap of 60 000 000 $	19 867 188 $
Current Bank Account	157 241 741 $
Projected Bank Account	157 241 741 $

Pro Players Salaries
Sidney Crosby	8 550 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 231 250 $
-Salary Average Remaining :	0 $
Alexander Edler	8 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	8 500 000 $
-Salary Average Remaining :	0 $
Logan Couture	6 400 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 463 750 $
-Salary Average Remaining :	0 $
Jeff Skinner	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
Jeff Carter	5 625 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 587 500 $
-Salary Average Remaining :	0 $
Alex Killorn	4 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 412 500 $
-Salary Average Remaining :	0 $
Zach Bogosian	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
William Karlsson	4 512 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 014 583 $
-Salary Average Remaining :	0 $
Trevor Daley	4 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Joonas Donskoi	4 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Kevin Shattenkirk	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Jaroslav Halak	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 966 667 $
-Salary Average Remaining :	0 $
Erik Gudbranson	3 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 062 500 $
-Salary Average Remaining :	0 $
Travis Zajac	2 625 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 600 000 $
-Salary Average Remaining :	0 $
Luca Sbisa	1 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 592 188 $
-Salary Average Remaining :	0 $
Zack Kassian	1 625 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 625 000 $
-Salary Average Remaining :	0 $
Frederik Gauthier	1 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	0 $
Jason Demers	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Elvis Merzlikins	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Ryan Lindgren	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Pierre-Edouard Bellemare	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2020 : 79 687 500 $
Year 2021 : 63 850 000 $
Year 2022 : 33 850 000 $
Year 2023 : 8 875 000 $
Salary Average Commitment
Year 2020 : 78 712 188 $
Year 2021 : 62 608 855 $
Year 2022 : 32 650 000 $
Year 2023 : 9 231 250 $
Salary Cap with 1 Way Contract
Year 2020 : 78 712 188 $
Year 2021 : 62 608 855 $
Year 2022 : 32 650 000 $
Year 2023 : 9 231 250 $

Farm Players Salaries
Gabriel Carlsson	950 000 $ (1)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Garret Sparks	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Matt Martin	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joel Kiviranta	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Rhett Gardner	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Trevor Moore	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joel Kellman	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Pierre Engvall	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Adam Johnson	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	9
Salary Commitment
Year 2020 : 1 710 000 $
Year 2021 : 760 000 $
Year 2022 : 665 000 $
Year 2023 : 570 000 $
Salary Average Commitment
Year 2020 : 1 710 000 $
Year 2021 : 760 000 $
Year 2022 : 665 000 $
Year 2023 : 570 000 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6500 - 125 $ - 6 173 - 94,96%
Level 2:	5000 - 82 $ - 3 575 - 71,50%
Level 3:	3500 - 70 $ - 2 653 - 75,80%
Level 4:	2819 - 60 $ - 1 849 - 65,59%
Luxury :	1000 - 241 $ - 957 - 95,70%
Total Capacity :	18819
Income
Home Games Left	0
Average Attendance - %	15 207 - 80,81%
Average Income per Game	2 513 091 $
Year to Date Revenue	103 036 723 $
Expense
Pro Players Total Salaries	80 063 100 $
Pro Players Total Average Salaries	80 554 150 $
Farm Players Total Salaries	3 561 100 $
Farm Players Total Average Salaries	3 557 975 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	917 813 $
Pro Year To Date Expenses	79 862 360 $
Farm Year To Date Expenses	3 124 523 $
Pro Salary Cap To Date	78 258 504 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	539 628 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 275 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 471 963 $
Estimate Under Maximum Salary Cap of 82 000 000 $	528 037 $
Estimate Over Minimum Salary Cap of 60 000 000 $	21 471 963 $
Current Bank Account	119 723 915 $
Projected Bank Account	119 723 915 $

Pro Players Salaries
Nikita Kucherov	10 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	10 000 000 $
-Salary Average Remaining :	0 $
Braden Holtby	6 600 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 600 000 $
-Salary Average Remaining :	0 $
Matt Duchene	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	0 $
Cody Ceci	5 362 500 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 028 125 $
-Salary Average Remaining :	0 $
Ondrej Palat	5 124 350 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 466 962 $
-Salary Average Remaining :	0 $
Michael Del Zotto	4 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 412 500 $
-Salary Average Remaining :	0 $
Tyler Johnson	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Jason Zucker	4 631 250 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 342 188 $
-Salary Average Remaining :	0 $
Mike Matheson	4 387 500 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 971 875 $
-Salary Average Remaining :	0 $
Taylor Hall	4 375 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 375 000 $
-Salary Average Remaining :	0 $
Joel Edmundson	3 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 978 125 $
-Salary Average Remaining :	0 $
Dustin Brown	3 562 500 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 534 375 $
-Salary Average Remaining :	0 $
Anton Stralman	3 200 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 200 000 $
-Salary Average Remaining :	0 $
Kyle Okposo	3 150 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 278 125 $
-Salary Average Remaining :	0 $
Chris Tanev	2 150 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 150 000 $
-Salary Average Remaining :	0 $
Joel Armia	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 853 125 $
-Salary Average Remaining :	0 $
Jay Beagle	1 870 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 870 000 $
-Salary Average Remaining :	0 $
Aaron Dell	1 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
James Neal	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Pierre-Luc Dubois	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Derrick Pouliot	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2020 : 80 063 100 $
Year 2021 : 73 862 500 $
Year 2022 : 64 625 000 $
Year 2023 : 31 725 000 $
Salary Average Commitment
Year 2020 : 80 554 150 $
Year 2021 : 67 764 063 $
Year 2022 : 58 059 375 $
Year 2023 : 26 253 125 $
Salary Cap with 1 Way Contract
Year 2020 : 80 554 150 $
Year 2021 : 67 764 063 $
Year 2022 : 58 059 375 $
Year 2023 : 26 253 125 $

Farm Players Salaries
Jesper Bratt	950 000 $ (1)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Samuel Blais	950 000 $ (1)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Alex Chiasson	200 000 $ (3)
Salary Remaining :	200 000 $
Salary Average :	209 375 $
Salary Average Remaining :	209 375 $
Colin Wilson	196 000 $ (3)
Salary Remaining :	196 000 $
Salary Average :	196 000 $
Salary Average Remaining :	196 000 $
Xavier Ouellet	125 000 $ (1)
Salary Remaining :	125 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Anthony Angello	95 100 $ (3)
Salary Remaining :	95 100 $
Salary Average :	95 100 $
Salary Average Remaining :	95 100 $
Valentin Zykov	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Micheal Haley	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Henrik Borgstrom	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Sami Niku	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jeremy Lauzon	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kyle Clifford	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Eetu Luostarinen	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Gaetan Haas	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Brendan Leipsic	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Tyler Benson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Sam Montembeault	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	17
Salary Commitment
Year 2020 : 3 561 100 $
Year 2021 : 1 276 100 $
Year 2022 : 908 600 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 3 557 975 $
Year 2021 : 1 260 475 $
Year 2022 : 880 475 $
Year 2023 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6500 - 122 $ - 6 163 - 94,82%
Level 2:	5000 - 94 $ - 4 785 - 95,70%
Level 3:	3500 - 75 $ - 3 080 - 88,00%
Level 4:	839 - 73 $ - 839 - 100,00%
Luxury :	1000 - 232 $ - 958 - 95,84%
Total Capacity :	16839
Income
Home Games Left	0
Average Attendance - %	15 826 - 93,98%
Average Income per Game	2 557 302 $
Year to Date Revenue	104 849 396 $
Expense
Pro Players Total Salaries	70 042 250 $
Pro Players Total Average Salaries	71 123 480 $
Farm Players Total Salaries	1 070 000 $
Farm Players Total Average Salaries	1 157 500 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 700 000 $
Pro Year To Date Expenses	74 549 183 $
Farm Year To Date Expenses	1 144 590 $
Pro Salary Cap To Date	74 559 219 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	464 328 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 993 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 823 480 $
Estimate Under Maximum Salary Cap of 82 000 000 $	7 176 520 $
Estimate Over Minimum Salary Cap of 60 000 000 $	14 823 480 $
Current Bank Account	139 254 280 $
Projected Bank Account	139 254 280 $

Pro Players Salaries
Robin Lehner	7 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 250 000 $
-Salary Average Remaining :	0 $
Jacob Trouba	6 825 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Brent Burns	6 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	7 250 000 $
-Salary Average Remaining :	0 $
Evander Kane	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
Ryan Johansen	5 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Leo Komarov	4 760 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 760 000 $
-Salary Average Remaining :	0 $
Travis Hamonic	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Gustav Nyquist	4 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Jonathan Quick	4 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Troy Stecher	3 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Vladislav Gavrikov	2 310 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 310 000 $
-Salary Average Remaining :	0 $
Yanni Gourde	2 100 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 350 000 $
-Salary Average Remaining :	0 $
Pavel Zacha	1 800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 643 750 $
-Salary Average Remaining :	0 $
Dylan DeMelo	1 400 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 400 000 $
-Salary Average Remaining :	0 $
Riley Nash	1 331 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 160 250 $
-Salary Average Remaining :	0 $
Sam Bennett	1 295 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 483 438 $
-Salary Average Remaining :	0 $
Nick Cousins	1 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Barclay Goodrow	1 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Brenden Dillon	1 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Mark Pysyk	1 023 750 $ (1)
-Salary Remaining :	0 $
-Salary Average :	986 875 $
-Salary Average Remaining :	0 $
Adam Lowry	997 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 022 917 $
-Salary Average Remaining :	0 $
Barrett Hayton	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2020 : 70 042 250 $
Year 2021 : 37 758 750 $
Year 2022 : 34 246 250 $
Year 2023 : 9 000 000 $
Salary Average Commitment
Year 2020 : 71 123 480 $
Year 2021 : 37 072 605 $
Year 2022 : 31 799 688 $
Year 2023 : 8 733 438 $
Salary Cap with 1 Way Contract
Year 2020 : 71 123 480 $
Year 2021 : 37 072 605 $
Year 2022 : 31 799 688 $
Year 2023 : 8 733 438 $

Farm Players Salaries
Jack Campbell	175 000 $ (3)
Salary Remaining :	175 000 $
Salary Average :	200 000 $
Salary Average Remaining :	200 000 $
Sven Baertschi	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
William Carrier	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Nikolay Goldobin	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Martin Marincin	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Brett Ritchie	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jesper Boqvist	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Chad Ruhwedel	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ryan MacInnis	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Sam Lafferty	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	10
Salary Commitment
Year 2020 : 1 070 000 $
Year 2021 : 1 170 000 $
Year 2022 : 1 080 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 157 500 $
Year 2021 : 1 157 500 $
Year 2022 : 967 500 $
Year 2023 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 125 $ - 5 888 - 98,13%
Level 2:	5000 - 90 $ - 4 755 - 95,11%
Level 3:	3500 - 70 $ - 3 152 - 90,06%
Level 4:	3750 - 39 $ - 2 775 - 73,99%
Luxury :	1000 - 225 $ - 965 - 96,45%
Total Capacity :	19250
Income
Home Games Left	0
Average Attendance - %	17 534 - 91,09%
Average Income per Game	2 547 944 $
Year to Date Revenue	104 465 710 $
Expense
Pro Players Total Salaries	71 166 250 $
Pro Players Total Average Salaries	70 831 145 $
Farm Players Total Salaries	2 177 250 $
Farm Players Total Average Salaries	2 166 708 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 500 000 $
Pro Year To Date Expenses	74 640 229 $
Farm Year To Date Expenses	1 979 827 $
Pro Salary Cap To Date	72 666 073 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	471 675 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 230 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	72 331 145 $
Estimate Under Maximum Salary Cap of 82 000 000 $	9 668 855 $
Estimate Over Minimum Salary Cap of 60 000 000 $	12 331 145 $
Current Bank Account	193 479 155 $
Projected Bank Account	193 479 155 $

Pro Players Salaries
Aleksander Barkov	7 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
Jonathan Huberdeau	7 362 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 866 666 $
-Salary Average Remaining :	0 $
Alex Ovechkin	7 200 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 003 125 $
-Salary Average Remaining :	0 $
Sebastian Aho	6 375 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 320 312 $
-Salary Average Remaining :	0 $
Colton Parayko	6 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 681 250 $
-Salary Average Remaining :	0 $
Matthew Tkachuk	5 950 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 737 500 $
-Salary Average Remaining :	0 $
Dylan Larkin	5 400 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 684 375 $
-Salary Average Remaining :	0 $
Jeff Petry	4 950 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 981 250 $
-Salary Average Remaining :	0 $
Philipp Grubauer	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Jean-Gabriel Pageau	2 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 985 417 $
-Salary Average Remaining :	0 $
Corey Crawford	1 900 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 900 000 $
-Salary Average Remaining :	0 $
Zdeno Chara	1 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Philippe Myers	1 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Andrew Copp	1 413 750 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 431 250 $
-Salary Average Remaining :	0 $
Oskar Sundqvist	1 365 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 365 000 $
-Salary Average Remaining :	0 $
Nate Thompson	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Samuel Girard	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Matt Calvert	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Quinn Hughes	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Charlie McAvoy	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Derek Grant	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2020 : 71 166 250 $
Year 2021 : 48 800 000 $
Year 2022 : 43 231 250 $
Year 2023 : 25 450 000 $
Salary Average Commitment
Year 2020 : 70 831 145 $
Year 2021 : 48 768 229 $
Year 2022 : 42 026 562 $
Year 2023 : 23 789 062 $
Salary Cap with 1 Way Contract
Year 2020 : 70 831 145 $
Year 2021 : 48 768 229 $
Year 2022 : 42 026 562 $
Year 2023 : 23 789 062 $

Farm Players Salaries
Jack Hughes	950 000 $ (3)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Joona Luoto	125 000 $ (4)
Salary Remaining :	125 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Connor Bunnaman	125 000 $ (4)
Salary Remaining :	125 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Calvin Pickard	107 250 $ (1)
Salary Remaining :	107 250 $
Salary Average :	96 708 $
Salary Average Remaining :	96 708 $
Drake Caggiula	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
J.C. Beaudin	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Adam Erne	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Justin Holl	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Conor Garland	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Gemel Smith	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jacob Middleton	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Patrick Marleau	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Brendan Gaunce	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	13
Salary Commitment
Year 2020 : 2 177 250 $
Year 2021 : 830 000 $
Year 2022 : 640 000 $
Year 2023 : 445 000 $
Salary Average Commitment
Year 2020 : 2 166 708 $
Year 2021 : 830 000 $
Year 2022 : 640 000 $
Year 2023 : 445 000 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6500 - 117 $ - 6 142 - 94,49%
Level 2:	5000 - 83 $ - 4 834 - 96,68%
Level 3:	3500 - 62 $ - 3 158 - 90,24%
Level 4:	2387 - 45 $ - 2 387 - 100,00%
Luxury :	1000 - 225 $ - 961 - 96,10%
Total Capacity :	18387
Income
Home Games Left	0
Average Attendance - %	17 482 - 95,08%
Average Income per Game	2 439 370 $
Year to Date Revenue	100 014 167 $
Expense
Pro Players Total Salaries	71 932 500 $
Pro Players Total Average Salaries	72 524 687 $
Farm Players Total Salaries	3 259 790 $
Farm Players Total Average Salaries	3 244 422 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 250 000 $
Pro Year To Date Expenses	79 276 266 $
Farm Year To Date Expenses	2 204 571 $
Pro Salary Cap To Date	76 972 403 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	476 683 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 306 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 774 687 $
Estimate Under Maximum Salary Cap of 82 000 000 $	3 225 313 $
Estimate Over Minimum Salary Cap of 60 000 000 $	18 774 687 $
Current Bank Account	262 239 314 $
Projected Bank Account	262 239 314 $

Pro Players Salaries
Nathan MacKinnon	9 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	9 387 500 $
-Salary Average Remaining :	0 $
Sean Monahan	7 600 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 770 312 $
-Salary Average Remaining :	0 $
Filip Forsberg	7 125 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 475 000 $
-Salary Average Remaining :	0 $
Connor Hellebuyck	7 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 750 000 $
-Salary Average Remaining :	0 $
Shea Weber	6 400 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 228 125 $
-Salary Average Remaining :	0 $
Patrik Laine	5 525 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 131 250 $
-Salary Average Remaining :	0 $
Mark Giordano	5 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 125 000 $
-Salary Average Remaining :	0 $
Gabriel Landeskog	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Josh Anderson	4 387 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 387 500 $
-Salary Average Remaining :	0 $
Adrian Kempe	2 700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 700 000 $
-Salary Average Remaining :	0 $
Calvin Petersen	1 995 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 995 000 $
-Salary Average Remaining :	0 $
Joe Thornton	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Cedric Paquette	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	0 $
Brent Seabrook	1 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Marcus Pettersson	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Justin Braun	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Filip Hronek	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Clayton Keller	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Aleksi Saarela	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Alex DeBrincat	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 2020 : 71 932 500 $
Year 2021 : 49 926 250 $
Year 2022 : 48 895 000 $
Year 2023 : 8 495 000 $
Salary Average Commitment
Year 2020 : 72 524 687 $
Year 2021 : 49 087 187 $
Year 2022 : 47 012 187 $
Year 2023 : 8 126 250 $
Salary Cap with 1 Way Contract
Year 2020 : 72 524 687 $
Year 2021 : 49 087 187 $
Year 2022 : 47 012 187 $
Year 2023 : 8 126 250 $

Farm Players Salaries
Victor Mete	950 000 $ (1)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Oskar Lindblom	950 000 $ (1)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Mark Barberio	119 790 $ (1)
Salary Remaining :	119 790 $
Salary Average :	104 423 $
Salary Average Remaining :	104 423 $
Nicholas Caamano	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Charlie Lindgren	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Zachary Senyshyn	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Vladislav Kamenev	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Rudolfs Balcers	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Carl Grundstrom	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Michael Amadio	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Martin Frk	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Niko Mikkola	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dysin Mayo	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Logan O'Connor	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ryan Poehling	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Julien Gauthier	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	16
Salary Commitment
Year 2020 : 3 259 790 $
Year 2021 : 1 050 000 $
Year 2022 : 670 000 $
Year 2023 : 290 000 $
Salary Average Commitment
Year 2020 : 3 244 422 $
Year 2021 : 1 050 000 $
Year 2022 : 670 000 $
Year 2023 : 290 000 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6500 - 150 $ - 4 419 - 67,98%
Level 2:	5000 - 125 $ - 3 111 - 62,22%
Level 3:	3500 - 100 $ - 2 001 - 57,16%
Level 4:	1113 - 75 $ - 1 113 - 100,00%
Luxury :	1000 - 300 $ - 659 - 65,88%
Total Capacity :	17113
Income
Home Games Left	0
Average Attendance - %	11 302 - 66,04%
Average Income per Game	2 283 947 $
Year to Date Revenue	93 641 811 $
Expense
Pro Players Total Salaries	77 226 250 $
Pro Players Total Average Salaries	75 914 375 $
Farm Players Total Salaries	2 455 000 $
Farm Players Total Average Salaries	2 430 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 500 000 $
Pro Year To Date Expenses	76 715 018 $
Farm Year To Date Expenses	2 182 057 $
Pro Salary Cap To Date	73 560 677 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	521 087 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 046 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 414 375 $
Estimate Under Maximum Salary Cap of 82 000 000 $	4 585 625 $
Estimate Over Minimum Salary Cap of 60 000 000 $	17 414 375 $
Current Bank Account	145 216 880 $
Projected Bank Account	145 216 880 $

Pro Players Salaries
Steven Stamkos	9 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	9 318 750 $
-Salary Average Remaining :	0 $
Roman Josi	9 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	8 709 375 $
-Salary Average Remaining :	0 $
Evgeny Kuznetsov	7 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 956 250 $
-Salary Average Remaining :	0 $
Max Pacioretty	6 900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 900 000 $
-Salary Average Remaining :	0 $
Oliver Ekman-Larsson	6 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 968 750 $
-Salary Average Remaining :	0 $
Oscar Klefbom	5 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 357 500 $
-Salary Average Remaining :	0 $
J.T. Miller	4 512 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 014 583 $
-Salary Average Remaining :	0 $
Darnell Nurse	4 275 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	0 $
Bo Horvat	4 275 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	0 $
Thomas Greiss	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Jonathan Bernier	2 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 672 500 $
-Salary Average Remaining :	0 $
Nikita Zadorov	1 900 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 904 167 $
-Salary Average Remaining :	0 $
Mathieu Perreault	1 800 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 800 000 $
-Salary Average Remaining :	0 $
Darren Helm	1 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Colton Sissons	1 413 750 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 431 250 $
-Salary Average Remaining :	0 $
Devan Dubnyk	1 400 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 400 000 $
-Salary Average Remaining :	0 $
Tyler Pitlick	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
J.T. Compher	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Kyle Connor	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Thomas Chabot	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Brendan Smith	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Alexander Kerfoot	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2020 : 77 226 250 $
Year 2021 : 53 181 250 $
Year 2022 : 31 200 000 $
Year 2023 : 18 750 000 $
Salary Average Commitment
Year 2020 : 75 914 375 $
Year 2021 : 51 169 792 $
Year 2022 : 30 659 375 $
Year 2023 : 18 100 000 $
Salary Cap with 1 Way Contract
Year 2020 : 75 914 375 $
Year 2021 : 51 169 792 $
Year 2022 : 30 659 375 $
Year 2023 : 18 100 000 $

Farm Players Salaries
Alex Tuch	950 000 $ (1)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Anton Lindholm	150 000 $ (1)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Oscar Dansk	135 000 $ (2)
Salary Remaining :	135 000 $
Salary Average :	135 000 $
Salary Average Remaining :	135 000 $
Phillip Di Giuseppe	125 000 $ (1)
Salary Remaining :	125 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Nicolas Deslauriers	125 000 $ (1)
Salary Remaining :	125 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Nico Sturm	115 000 $ (4)
Salary Remaining :	115 000 $
Salary Average :	115 000 $
Salary Average Remaining :	115 000 $
Patrick Russell	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jesperi Kotkaniemi	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ilya Lyubushkin	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Filip Chlapik	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Eric Robinson	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Lias Andersson	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Christian Folin	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Logan Brown	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Gabriel Vilardi	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	15
Salary Commitment
Year 2020 : 2 455 000 $
Year 2021 : 630 000 $
Year 2022 : 305 000 $
Year 2023 : 115 000 $
Salary Average Commitment
Year 2020 : 2 430 000 $
Year 2021 : 630 000 $
Year 2022 : 305 000 $
Year 2023 : 115 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6500 - 250 $ - 2 743 - 42,20%
Level 2:	5000 - 180 $ - 2 212 - 44,24%
Level 3:	3500 - 120 $ - 1 697 - 48,48%
Level 4:	2006 - 50 $ - 2 006 - 100,00%
Luxury :	1000 - 400 $ - 501 - 50,12%
Total Capacity :	18006
Income
Home Games Left	0
Average Attendance - %	9 159 - 50,87%
Average Income per Game	2 307 399 $
Year to Date Revenue	94 603 341 $
Expense
Pro Players Total Salaries	73 106 250 $
Pro Players Total Average Salaries	74 985 938 $
Farm Players Total Salaries	765 000 $
Farm Players Total Average Salaries	840 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	79 151 991 $
Farm Year To Date Expenses	967 986 $
Pro Salary Cap To Date	78 196 829 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	494 158 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	5 000 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 985 938 $
Estimate Under Maximum Salary Cap of 82 000 000 $	7 014 062 $
Estimate Over Minimum Salary Cap of 60 000 000 $	14 985 938 $
Current Bank Account	76 811 020 $
Projected Bank Account	76 811 020 $

Pro Players Salaries
Alexander Radulov	9 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	9 000 000 $
-Salary Average Remaining :	0 $
Connor McDavid	9 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	9 075 000 $
-Salary Average Remaining :	0 $
Ryan McDonagh	7 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 650 000 $
-Salary Average Remaining :	0 $
Andrei Vasilevskiy	6 075 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 718 750 $
-Salary Average Remaining :	0 $
Cam Atkinson (Out of Payroll)	6 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Vincent Trocheck	5 850 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 143 750 $
-Salary Average Remaining :	0 $
Matt Niskanen	5 100 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 981 250 $
-Salary Average Remaining :	0 $
David Savard	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	0 $
Nick Leddy	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 796 875 $
-Salary Average Remaining :	0 $
Zach Hyman	3 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Andrew Ladd	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 865 625 $
-Salary Average Remaining :	0 $
Nick Bonino	2 700 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 865 625 $
-Salary Average Remaining :	0 $
Cal Clutterbuck	2 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Devin Shore	1 662 500 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 090 625 $
-Salary Average Remaining :	0 $
Joonas Korpisalo	1 218 750 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 617 188 $
-Salary Average Remaining :	0 $
Greg Pateryn	1 200 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Tom Kuhnhackl	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Noel Acciari	1 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	0 $
Milan Lucic	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Dmitry Kulikov	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Erik Cernak	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Brandon Pirri	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2020 : 79 106 250 $
Year 2021 : 59 737 500 $
Year 2022 : 47 512 500 $
Year 2023 : 15 950 000 $
Salary Average Commitment
Year 2020 : 80 985 938 $
Year 2021 : 58 385 938 $
Year 2022 : 44 201 563 $
Year 2023 : 14 120 313 $
Salary Cap with 1 Way Contract
Year 2020 : 80 985 938 $
Year 2021 : 58 385 938 $
Year 2022 : 44 201 563 $
Year 2023 : 14 120 313 $

Farm Players Salaries
Dale Weise	185 000 $ (1)
Salary Remaining :	185 000 $
Salary Average :	185 000 $
Salary Average Remaining :	185 000 $
Greg McKegg	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Fredrik Claesson	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Christopher Gibson	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Braydon Coburn	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nic Petan	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Cory Conacher	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	7
Salary Commitment
Year 2020 : 765 000 $
Year 2021 : 345 000 $
Year 2022 : 300 000 $
Year 2023 : 350 000 $
Salary Average Commitment
Year 2020 : 840 000 $
Year 2021 : 370 000 $
Year 2022 : 275 000 $
Year 2023 : 275 000 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6500 - 114 $ - 6 142 - 94,49%
Level 2:	5000 - 80 $ - 4 818 - 96,35%
Level 3:	3500 - 79 $ - 3 106 - 88,74%
Level 4:	4027 - 38 $ - 2 736 - 67,95%
Luxury :	1000 - 225 $ - 942 - 94,17%
Total Capacity :	20027
Income
Home Games Left	0
Average Attendance - %	17 744 - 88,60%
Average Income per Game	2 421 131 $
Year to Date Revenue	99 266 380 $
Expense
Pro Players Total Salaries	81 035 125 $
Pro Players Total Average Salaries	78 996 448 $
Farm Players Total Salaries	1 535 000 $
Farm Players Total Average Salaries	1 535 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	81 919 909 $
Farm Year To Date Expenses	1 653 010 $
Pro Salary Cap To Date	77 647 863 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	552 517 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 033 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 996 448 $
Estimate Under Maximum Salary Cap of 82 000 000 $	3 003 552 $
Estimate Over Minimum Salary Cap of 60 000 000 $	18 996 448 $
Current Bank Account	48 515 149 $
Projected Bank Account	48 515 149 $

Pro Players Salaries
John Gibson	9 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	9 818 750 $
-Salary Average Remaining :	0 $
Erik Karlsson	9 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	9 258 333 $
-Salary Average Remaining :	0 $
Mark Scheifele	9 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	7 143 750 $
-Salary Average Remaining :	0 $
John Carlson	7 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 833 333 $
-Salary Average Remaining :	0 $
David Pastrnak	6 587 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 259 375 $
-Salary Average Remaining :	0 $
Brayden Schenn	6 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 968 750 $
-Salary Average Remaining :	0 $
David Perron	4 800 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 800 000 $
-Salary Average Remaining :	0 $
Drew Doughty	4 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Jake Gardiner	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 875 000 $
-Salary Average Remaining :	0 $
Kyle Brodziak	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Andrew Cogliano	2 762 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 603 125 $
-Salary Average Remaining :	0 $
Erik Haula	1 830 125 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 595 344 $
-Salary Average Remaining :	0 $
Adin Hill	1 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Nick Jensen	1 450 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 537 500 $
-Salary Average Remaining :	0 $
Connor Murphy	1 450 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 455 000 $
-Salary Average Remaining :	0 $
Ryan Hartman	1 330 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 510 688 $
-Salary Average Remaining :	0 $
Frans Nielsen	1 225 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 237 500 $
-Salary Average Remaining :	0 $
Patric Hornqvist	1 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Jordan Szwarz	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Gustav Lindstrom	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Brett Howden	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2020 : 81 035 125 $
Year 2021 : 58 037 750 $
Year 2022 : 36 150 000 $
Year 2023 : 15 250 000 $
Salary Average Commitment
Year 2020 : 78 996 448 $
Year 2021 : 50 215 688 $
Year 2022 : 32 960 688 $
Year 2023 : 13 279 438 $
Salary Cap with 1 Way Contract
Year 2020 : 78 996 448 $
Year 2021 : 50 215 688 $
Year 2022 : 32 960 688 $
Year 2023 : 13 279 438 $

Farm Players Salaries
Dennis Gilbert	950 000 $ (2)
Salary Remaining :	950 000 $
Salary Average :	950 000 $
Salary Average Remaining :	950 000 $
Nikolai Prokhorkin	200 000 $ (4)
Salary Remaining :	200 000 $
Salary Average :	200 000 $
Salary Average Remaining :	200 000 $
Carter Hutton	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Denis Gurianov	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Christoffer Ehn	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Zac Rinaldo	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	6
Salary Commitment
Year 2020 : 1 535 000 $
Year 2021 : 585 000 $
Year 2022 : 200 000 $
Year 2023 : 200 000 $
Salary Average Commitment
Year 2020 : 1 535 000 $
Year 2021 : 585 000 $
Year 2022 : 200 000 $
Year 2023 : 200 000 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Buffalo Pete Center
Level 1:	6500 - 130 $ - 6 028 - 92,74%
Level 2:	5000 - 80 $ - 4 833 - 96,65%
Level 3:	3500 - 60 $ - 3 193 - 91,22%
Level 4:	3070 - 30 $ - 2 881 - 93,86%
Luxury :	1000 - 230 $ - 947 - 94,73%
Total Capacity :	19070
Income
Home Games Left	0
Average Attendance - %	17 882 - 93,77%
Average Income per Game	2 457 734 $
Year to Date Revenue	100 767 093 $
Expense
Pro Players Total Salaries	81 959 349 $
Pro Players Total Average Salaries	80 799 150 $
Farm Players Total Salaries	625 000 $
Farm Players Total Average Salaries	625 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	83 715 819 $
Farm Year To Date Expenses	662 588 $
Pro Salary Cap To Date	79 604 162 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	555 290 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	4 085 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 799 150 $
Estimate Under Maximum Salary Cap of 82 000 000 $	1 200 850 $
Estimate Over Minimum Salary Cap of 60 000 000 $	20 799 150 $
Current Bank Account	204 132 250 $
Projected Bank Account	204 132 250 $

Pro Players Salaries
Nikolaj Ehlers	8 700 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	8 700 000 $
-Salary Average Remaining :	0 $
Kris Letang	8 075 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 731 250 $
-Salary Average Remaining :	0 $
Tyler Seguin	8 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 000 000 $
-Salary Average Remaining :	0 $
Rasmus Ristolainen	6 600 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Leon Draisaitl	6 587 500 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 259 375 $
-Salary Average Remaining :	0 $
Ryan Nugent-Hopkins	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 215 625 $
-Salary Average Remaining :	0 $
Matt Murray	6 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
Dmitry Orlov	5 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 981 250 $
-Salary Average Remaining :	0 $
Jonathan Drouin	4 275 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	0 $
Kevin Fiala	4 050 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 698 438 $
-Salary Average Remaining :	0 $
Elias Lindholm	3 725 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 725 000 $
-Salary Average Remaining :	0 $
Lars Eller	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Jimmy Vesey	1 999 999 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 999 999 $
-Salary Average Remaining :	0 $
Adam Pelech	1 900 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 053 125 $
-Salary Average Remaining :	0 $
Luke Glendening	1 796 850 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 566 338 $
-Salary Average Remaining :	0 $
Nic Dowd	1 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Michael Grabner	1 250 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	0 $
Anders Nilsson	1 150 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 090 625 $
-Salary Average Remaining :	0 $
Rasmus Dahlin	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Erik Gustafsson	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Christian Djoos	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2020 : 81 959 349 $
Year 2021 : 68 349 999 $
Year 2022 : 49 687 499 $
Year 2023 : 31 637 499 $
Salary Average Commitment
Year 2020 : 80 799 150 $
Year 2021 : 64 082 812 $
Year 2022 : 48 129 687 $
Year 2023 : 31 160 937 $
Salary Cap with 1 Way Contract
Year 2020 : 80 799 150 $
Year 2021 : 64 082 812 $
Year 2022 : 48 129 687 $
Year 2023 : 31 160 937 $

Farm Players Salaries
Chris Driedger	150 000 $ (4)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Mason Appleton	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joel L'Esperance	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Carson Soucy	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jakob Lilja	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joakim Nygard	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	6
Salary Commitment
Year 2020 : 625 000 $
Year 2021 : 625 000 $
Year 2022 : 625 000 $
Year 2023 : 340 000 $
Salary Average Commitment
Year 2020 : 625 000 $
Year 2021 : 625 000 $
Year 2022 : 625 000 $
Year 2023 : 340 000 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6500 - 100 $ - 6 232 - 95,88%
Level 2:	5000 - 60 $ - 4 978 - 99,56%
Level 3:	3500 - 35 $ - 3 431 - 98,04%
Level 4:	3153 - 30 $ - 2 840 - 90,07%
Luxury :	1000 - 250 $ - 927 - 92,74%
Total Capacity :	19153
Income
Home Games Left	0
Average Attendance - %	18 409 - 96,11%
Average Income per Game	2 024 982 $
Year to Date Revenue	83 024 262 $
Expense
Pro Players Total Salaries	75 194 400 $
Pro Players Total Average Salaries	75 615 538 $
Farm Players Total Salaries	1 173 000 $
Farm Players Total Average Salaries	1 173 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 334 500 $
Pro Year To Date Expenses	76 790 387 $
Farm Year To Date Expenses	1 486 911 $
Pro Salary Cap To Date	74 466 000 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	511 075 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 667 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 950 038 $
Estimate Under Maximum Salary Cap of 82 000 000 $	4 049 962 $
Estimate Over Minimum Salary Cap of 60 000 000 $	17 950 038 $
Current Bank Account	108 989 661 $
Projected Bank Account	108 989 661 $

Pro Players Salaries
Mark Stone	7 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 956 250 $
-Salary Average Remaining :	0 $
Vladimir Tarasenko	7 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 643 750 $
-Salary Average Remaining :	0 $
Mike Green	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Eric Staal	5 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 006 250 $
-Salary Average Remaining :	0 $
Alex Goligoski	5 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Anthony Mantha	4 512 500 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	0 $
Vladislav Namestnikov	4 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Alex Galchenyuk	4 387 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 387 500 $
-Salary Average Remaining :	0 $
Alexander Wennberg (Out of Payroll)	4 275 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	0 $
Anton Khudobin	3 600 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 618 750 $
-Salary Average Remaining :	0 $
Valtteri Filppula	3 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Petr Mrazek	3 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 187 500 $
-Salary Average Remaining :	0 $
Paul Byron	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Derek Ryan	2 300 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 300 000 $
-Salary Average Remaining :	0 $
Andy Greene	2 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Blake Comeau	2 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Melker Karlsson	1 996 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 740 375 $
-Salary Average Remaining :	0 $
Jason Spezza	1 700 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 700 000 $
-Salary Average Remaining :	0 $
Chris Wagner	1 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Colin Miller	1 450 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 407 500 $
-Salary Average Remaining :	0 $
Justin Falk	1 197 900 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 044 225 $
-Salary Average Remaining :	0 $
Robert Hagg	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Jani Hakanpaa	950 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Roope Hintz	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Marcus Hogberg	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2020 : 79 469 400 $
Year 2021 : 64 168 750 $
Year 2022 : 52 125 000 $
Year 2023 : 20 550 000 $
Salary Average Commitment
Year 2020 : 79 543 663 $
Year 2021 : 63 014 063 $
Year 2022 : 50 935 938 $
Year 2023 : 20 168 750 $
Salary Cap with 1 Way Contract
Year 2020 : 79 543 663 $
Year 2021 : 63 014 063 $
Year 2022 : 50 935 938 $
Year 2023 : 20 168 750 $

Farm Players Salaries
Ross Johnston	150 000 $ (2)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Dominik Kahun	138 000 $ (3)
Salary Remaining :	138 000 $
Salary Average :	138 000 $
Salary Average Remaining :	138 000 $
Connor Carrick	125 000 $ (2)
Salary Remaining :	125 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Jonas Johansson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Chris Stewart	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Cody Goloubef	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Korbinian Holzer	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Troy Brouwer	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Austin Wagner	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Anton Blidh	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Buddy Robinson	95 000 $ (4)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	11
Salary Commitment
Year 2020 : 1 173 000 $
Year 2021 : 1 198 000 $
Year 2022 : 708 000 $
Year 2023 : 475 000 $
Salary Average Commitment
Year 2020 : 1 173 000 $
Year 2021 : 1 173 000 $
Year 2022 : 708 000 $
Year 2023 : 475 000 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 140 $ - 4 696 - 78,27%
Level 2:	5000 - 112 $ - 3 452 - 69,05%
Level 3:	2000 - 104 $ - 1 867 - 93,35%
Level 4:	4532 - 35 $ - 2 788 - 61,52%
Luxury :	1000 - 258 $ - 762 - 76,22%
Total Capacity :	18532
Income
Home Games Left	0
Average Attendance - %	13 566 - 73,20%
Average Income per Game	2 283 711 $
Year to Date Revenue	93 632 146 $
Expense
Pro Players Total Salaries	70 771 250 $
Pro Players Total Average Salaries	70 228 438 $
Farm Players Total Salaries	1 637 650 $
Farm Players Total Average Salaries	1 612 038 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 700 000 $
Pro Year To Date Expenses	77 831 436 $
Farm Year To Date Expenses	2 486 881 $
Pro Salary Cap To Date	74 429 302 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	475 629 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 704 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	71 928 438 $
Estimate Under Maximum Salary Cap of 82 000 000 $	10 071 562 $
Estimate Over Minimum Salary Cap of 60 000 000 $	11 928 438 $
Current Bank Account	50 956 557 $
Projected Bank Account	50 956 557 $

Pro Players Salaries
Jon Marchessault	7 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 643 750 $
-Salary Average Remaining :	0 $
Patrice Bergeron	7 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 125 000 $
-Salary Average Remaining :	0 $
John Klingberg	7 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 668 750 $
-Salary Average Remaining :	0 $
Reilly Smith	6 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
Nazem Kadri	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	0 $
Duncan Keith	5 425 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 362 500 $
-Salary Average Remaining :	0 $
Brandon Saad	4 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 568 750 $
-Salary Average Remaining :	0 $
Tyler Toffoli	4 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Shea Theodore	3 468 750 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 760 938 $
-Salary Average Remaining :	0 $
James van Riemsdyk	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Devon Toews	2 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Darcy Kuemper	2 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 062 500 $
-Salary Average Remaining :	0 $
Linus Ullmark	1 706 250 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 710 417 $
-Salary Average Remaining :	0 $
Scott Mayfield	1 350 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 308 750 $
-Salary Average Remaining :	0 $
Tom Wilson	971 250 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 004 583 $
-Salary Average Remaining :	0 $
Derick Brassard	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Josh Leivo	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Matt Grzelcyk	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Adam Fox	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Zach Aston-Reese	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Brandon Tanev	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Victor Olofsson	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Teddy Blueger	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2020 : 70 771 250 $
Year 2021 : 46 230 000 $
Year 2022 : 35 212 500 $
Year 2023 : 4 000 000 $
Salary Average Commitment
Year 2020 : 70 228 438 $
Year 2021 : 45 132 188 $
Year 2022 : 34 042 188 $
Year 2023 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 70 228 438 $
Year 2021 : 45 132 188 $
Year 2022 : 34 042 188 $
Year 2023 : 4 000 000 $

Farm Players Salaries
Matthew Nieto	199 650 $ (1)
Salary Remaining :	199 650 $
Salary Average :	174 038 $
Salary Average Remaining :	174 038 $
Antti Suomela	157 500 $ (4)
Salary Remaining :	157 500 $
Salary Average :	157 500 $
Salary Average Remaining :	157 500 $
Matthew Highmore	135 000 $ (2)
Salary Remaining :	135 000 $
Salary Average :	135 000 $
Salary Average Remaining :	135 000 $
Pat Maroon	127 500 $ (3)
Salary Remaining :	127 500 $
Salary Average :	127 500 $
Salary Average Remaining :	127 500 $
Otto Leskinen	127 500 $ (4)
Salary Remaining :	127 500 $
Salary Average :	127 500 $
Salary Average Remaining :	127 500 $
William Lagesson	126 000 $ (4)
Salary Remaining :	126 000 $
Salary Average :	126 000 $
Salary Average Remaining :	126 000 $
Boo Nieves	99 500 $ (2)
Salary Remaining :	99 500 $
Salary Average :	99 500 $
Salary Average Remaining :	99 500 $
Alex Nedeljkovic	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Josh Archibald	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Tommy Wingels	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jonny Brodzinski	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
John Gilmour	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dryden Hunt	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Christian Wolanin	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	14
Salary Commitment
Year 2020 : 1 637 650 $
Year 2021 : 963 000 $
Year 2022 : 538 500 $
Year 2023 : 411 000 $
Salary Average Commitment
Year 2020 : 1 612 038 $
Year 2021 : 963 000 $
Year 2022 : 538 500 $
Year 2023 : 411 000 $

Team	Current Fund	Season Salary Cap	Under Maximum of 82 000 000 $ Available Cap Space	Over Minimum of 60 000 000 $	Pro Players	Farm Players	Total Players
Avalanche	186 951 279 $	78 735 415 $	3 264 585 $	18 735 415 $	25	18	43
BlackHawks	55 547 902 $	76 334 375 $	5 665 625 $	16 334 375 $	24	10	34
Blues	151 226 044 $	81 452 017 $	547 983 $	21 452 017 $	20	9	29
Bruins	116 028 440 $	65 533 750 $	16 466 250 $	5 533 750 $	25	8	33
Canadiens	191 301 506 $	80 422 917 $	1 577 083 $	20 422 917 $	23	7	30
Canucks	120 677 620 $	81 443 645 $	556 355 $	21 443 645 $	21	9	30
Capitals	112 326 521 $	79 745 491 $	2 254 509 $	19 745 491 $	24	7	31
Devils	135 861 903 $	81 088 021 $	911 979 $	21 088 021 $	22	11	33
Ducks	87 077 749 $	73 196 875 $	8 803 125 $	13 196 875 $	24	13	37
Flames	162 034 159 $	81 509 376 $	490 624 $	21 509 376 $	22	21	43
Flyers	153 378 929 $	80 985 937 $	1 014 063 $	20 985 937 $	20	9	29
Golden Knights	181 979 955 $	80 104 792 $	1 895 208 $	20 104 792 $	21	11	32
Islanders	88 279 271 $	79 138 541 $	2 861 459 $	19 138 541 $	25	17	42
Jets	218 499 284 $	76 275 001 $	5 724 999 $	16 275 001 $	22	23	45
Kings	66 916 106 $	81 701 250 $	298 750 $	21 701 250 $	24	18	42
Lightning	157 241 741 $	79 867 188 $	2 132 812 $	19 867 188 $	21	9	30
MapleLeafs	119 723 915 $	81 471 963 $	528 037 $	21 471 963 $	21	17	38
Oilers	139 254 280 $	74 823 480 $	7 176 520 $	14 823 480 $	22	10	32
Panthers	193 479 155 $	72 331 145 $	9 668 855 $	12 331 145 $	21	13	34
Penguins	262 239 314 $	78 774 687 $	3 225 313 $	18 774 687 $	20	16	36
Predators	145 216 880 $	77 414 375 $	4 585 625 $	17 414 375 $	22	15	37
Rangers	76 811 020 $	74 985 938 $	7 014 062 $	14 985 938 $	22	7	29
RedWings	48 515 149 $	78 996 448 $	3 003 552 $	18 996 448 $	21	6	27
Sabres	204 132 250 $	80 799 150 $	1 200 850 $	20 799 150 $	21	6	27
Senators	108 989 661 $	77 950 038 $	4 049 962 $	17 950 038 $	25	11	36
Stars	50 956 557 $	71 928 438 $	10 071 562 $	11 928 438 $	23	14	37

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 - %