SNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6717 - 80 $ - 6 399 - 95,26%
Level 2:	4000 - 60 $ - 4 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 18 $ - 3 996 - 99,90%
Luxury :	1000 - 240 $ - 987 - 98,69%
Total Capacity :	17717
Income
Home Games Left	4
Average Attendance - %	17 382 - 98,11%
Average Income per Game	576 644 $
Year to Date Revenue	13 839 462 $
Expense
Pro Players Total Salaries	75 919 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 194 833 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 794 002 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	2 306 577 $
Pro Remaining Season Days	23
Pro Expenses Per Days	658 793 $
Pro Estimated Expenses	15 152 239 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 152 239 $
Estimated Season Salary Cap	75 847 111 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 652 889 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 847 111 $
Current Bank Account	355 707 791 $
Projected Bank Account	342 862 129 $

Pro Players Salaries
Mark Stone	9 500 000 $ (7)
Ryan McDonagh	6 750 000 $ (6)
Connor Hellebuyck	6 166 666 $ (4)
Ryan Nugent-Hopkins	6 000 000 $ (1)
Jeff Petry	5 500 000 $ (1)
Charlie Coyle	5 250 000 $ (6)
David Savard	4 250 000 $ (1)
Tyler Toffoli	4 250 000 $ (4)
Josh Manson	4 100 000 $ (2)
David Perron	4 000 000 $ (2)
Brendan Gallagher	3 750 000 $ (1)
Marco Scandella	3 275 000 $ (4)
Eric Staal	3 250 000 $ (1)
Andrew Copp	2 280 000 $ (1)
Kyle Turris	1 650 000 $ (2)
Nathan Beaulieu	1 250 000 $ (2)
Ryan Poehling	925 000 $ (1)
Mason Appleton	900 000 $ (2)
Riley Stillman	773 333 $ (1)
Craig Anderson	700 000 $ (1)
Joe Thornton	700 000 $ (1)
Daniel Carr	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 75 919 999 $
Year 2021 : 47 091 666 $
Year 2022 : 35 191 666 $
Year 2023 : 35 191 666 $
Salary Average Commitment
Year 2020 : 75 919 999 $
Year 2021 : 47 091 666 $
Year 2022 : 35 191 666 $
Year 2023 : 35 191 666 $
Salary Cap with 1 Way Contract
Year 2020 : 75 919 999 $
Year 2021 : 47 091 666 $
Year 2022 : 35 191 666 $
Year 2023 : 35 191 666 $

Farm Players Salaries
Cooper Marody	92 500 $ (1)
Maxime Lajoie	71 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2020 : 163 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 163 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Arizona Coyotes

Arizona Coyotes is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	6000 - 100 $ - 5 852 - 97,53%
Level 2:	5000 - 60 $ - 4 966 - 99,33%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	3653 - 20 $ - 3 653 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17653
Income
Home Games Left	7
Average Attendance - %	17 471 - 98,97%
Average Income per Game	625 384 $
Year to Date Revenue	13 133 068 $
Expense
Pro Players Total Salaries	84 650 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 478 100 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	65 077 245 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 377 689 $
Pro Remaining Season Days	23
Pro Expenses Per Days	734 052 $
Pro Estimated Expenses	16 883 196 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	16 883 196 $
Estimated Season Salary Cap	81 861 288 $
Estimate Under Maximum Salary Cap of 81 500 000 $	-361 288 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 861 288 $
Current Bank Account	206 233 984 $
Projected Bank Account	193 728 477 $

Pro Players Salaries
Jared Spurgeon	7 575 000 $ (7)
James van Riemsdyk	7 000 000 $ (3)
Justin Faulk	6 500 000 $ (7)
Mats Zuccarello	6 000 000 $ (4)
Nick Schmaltz	5 850 000 $ (6)
Ondrej Palat	5 300 000 $ (2)
Robin Lehner	5 000 000 $ (5)
Zach Werenski	5 000 000 $ (2)
Tyler Johnson	5 000 000 $ (4)
Kyle Palmieri	4 650 000 $ (1)
Shayne Gostisbehere	4 500 000 $ (3)
Devon Toews	4 100 000 $ (4)
Rickard Rakell	3 800 000 $ (2)
Scott Laughton	2 300 000 $ (1)
Rocco Grimaldi	2 000 000 $ (2)
Cedric Paquette	1 650 000 $ (1)
Brendan Lemieux	1 550 000 $ (2)
Jan Rutta	1 300 000 $ (2)
Ilya Lyubushkin	1 000 000 $ (1)
Ross Johnston	1 000 000 $ (2)
Igor Shesterkin	925 000 $ (1)
Justin Dowling	750 000 $ (1)
Dominik Simon	700 000 $ (1)
Kevin Connauton	700 000 $ (1)
Casey Nelson	500 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 84 650 000 $
Year 2021 : 71 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $
Salary Average Commitment
Year 2020 : 84 650 000 $
Year 2021 : 71 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 650 000 $
Year 2021 : 71 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6000 - 90 $ - 5 952 - 99,20%
Level 2:	5000 - 60 $ - 4 930 - 98,59%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	3565 - 20 $ - 3 565 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17565
Income
Home Games Left	7
Average Attendance - %	17 446 - 99,32%
Average Income per Game	598 096 $
Year to Date Revenue	12 560 014 $
Expense
Pro Players Total Salaries	79 527 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 439 712 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	59 038 866 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 186 671 $
Pro Remaining Season Days	23
Pro Expenses Per Days	689 892 $
Pro Estimated Expenses	15 867 516 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 867 516 $
Estimated Season Salary Cap	74 807 252 $
Estimate Under Maximum Salary Cap of 81 500 000 $	6 692 748 $
Estimate Over Minimum Salary Cap of 58 000 000 $	16 807 252 $
Current Bank Account	163 096 298 $
Projected Bank Account	151 415 453 $

Pro Players Salaries
Ryan O'Reilly	7 500 000 $ (3)
Dylan Larkin	6 100 000 $ (3)
Jonathan Huberdeau	5 900 000 $ (3)
Brock Boeser	5 875 000 $ (2)
Josh Anderson	5 500 000 $ (7)
Jaccob Slavin	5 300 000 $ (5)
Semyon Varlamov	5 000 000 $ (3)
Charlie McAvoy	4 900 000 $ (2)
Colin White	4 750 000 $ (5)
Erik Gudbranson	4 000 000 $ (1)
Connor Murphy	3 850 000 $ (2)
Matt Grzelcyk	3 687 500 $ (4)
Connor Brown	3 600 000 $ (3)
Derek Ryan	3 125 000 $ (1)
Justin Holl	2 000 000 $ (3)
Brian Elliott	1 500 000 $ (1)
Scott Mayfield	1 450 000 $ (3)
Jimmy Vesey	900 000 $ (1)
Noah Dobson	894 167 $ (2)
Jordan Kyrou	758 333 $ (1)
Jake Evans	750 000 $ (2)
John Quenneville	750 000 $ (1)
Michael Bunting	737 500 $ (1)
Brett Seney	700 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2020 : 79 527 500 $
Year 2021 : 67 056 667 $
Year 2022 : 50 787 500 $
Year 2023 : 19 237 500 $
Salary Average Commitment
Year 2020 : 79 527 500 $
Year 2021 : 67 056 667 $
Year 2022 : 50 787 500 $
Year 2023 : 19 237 500 $
Salary Cap with 1 Way Contract
Year 2020 : 79 527 500 $
Year 2021 : 67 056 667 $
Year 2022 : 50 787 500 $
Year 2023 : 19 237 500 $

Farm Players Salaries
Nick Seeler	72 500 $ (1)
Total Farm Players	1
Salary Commitment
Year 2020 : 72 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 72 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - 90 $ - 5 878 - 97,97%
Level 2:	5000 - 70 $ - 4 917 - 98,34%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4690 - 25 $ - 4 272 - 91,09%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	18690
Income
Home Games Left	6
Average Attendance - %	18 067 - 96,67%
Average Income per Game	640 057 $
Year to Date Revenue	14 081 254 $
Expense
Pro Players Total Salaries	60 280 617 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	49 782 626 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	49 381 729 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 840 342 $
Pro Remaining Season Days	23
Pro Expenses Per Days	523 971 $
Pro Estimated Expenses	12 051 333 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	12 051 333 $
Estimated Season Salary Cap	61 333 909 $
Estimate Under Maximum Salary Cap of 81 500 000 $	20 166 091 $
Estimate Over Minimum Salary Cap of 58 000 000 $	3 333 909 $
Current Bank Account	213 949 421 $
Projected Bank Account	205 738 430 $

Pro Players Salaries
Marc-Andre Fleury	7 000 000 $ (2)
William Nylander	6 962 366 $ (4)
Martin Jones	5 750 000 $ (4)
Jonathan Marchessault	5 000 000 $ (4)
Ryan Murray	4 600 000 $ (1)
Artem Anisimov	4 550 000 $ (1)
Jake Gardiner	4 050 000 $ (3)
Mikael Granlund	3 750 000 $ (1)
MacKenzie Weegar	3 250 000 $ (3)
Nick Jensen	2 500 000 $ (3)
Brock McGinn	2 100 000 $ (1)
Carter Verhaeghe	1 000 000 $ (2)
Jesperi Kotkaniemi	925 000 $ (1)
Urho Vaakanainen	894 167 $ (2)
Rasmus Sandin	894 167 $ (2)
Filip Zadina	894 167 $ (2)
Dennis Cholowski (Out of Payroll)	894 166 $ (1)
Casey Mittelstadt	874 125 $ (1)
Rem Pitlick	874 125 $ (1)
Zack MacEwen	825 000 $ (2)
John Hayden	750 000 $ (1)
Mathieu Joseph	737 500 $ (2)
Colton White	700 000 $ (1)
Luke Johnson	700 000 $ (1)
Travis Boyd	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 61 174 783 $
Year 2021 : 39 757 367 $
Year 2022 : 27 512 366 $
Year 2023 : 17 712 366 $
Salary Average Commitment
Year 2020 : 61 714 389 $
Year 2021 : 40 296 973 $
Year 2022 : 28 051 972 $
Year 2023 : 18 251 972 $
Salary Cap with 1 Way Contract
Year 2020 : 61 174 783 $
Year 2021 : 39 757 367 $
Year 2022 : 27 512 366 $
Year 2023 : 17 712 366 $

Farm Players Salaries
Calvin Pickard	75 000 $ (1)
Total Farm Players	1
Salary Commitment
Year 2020 : 75 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 75 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - 100 $ - 5 881 - 98,01%
Level 2:	5000 - 60 $ - 4 961 - 99,22%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	3448 - 20 $ - 3 448 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17448
Income
Home Games Left	7
Average Attendance - %	17 290 - 99,09%
Average Income per Game	624 607 $
Year to Date Revenue	13 116 756 $
Expense
Pro Players Total Salaries	78 109 957 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 426 460 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 025 590 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 372 252 $
Pro Remaining Season Days	23
Pro Expenses Per Days	677 672 $
Pro Estimated Expenses	15 586 456 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 586 456 $
Estimated Season Salary Cap	78 512 916 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 987 084 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 512 916 $
Current Bank Account	410 275 698 $
Projected Bank Account	399 061 494 $

Pro Players Salaries
Phil Kessel	8 000 000 $ (2)
Ryan Johansen	8 000 000 $ (5)
Max Pacioretty	7 000 000 $ (3)
Alex DeBrincat	6 400 000 $ (3)
Timo Meier	6 000 000 $ (3)
Esa Lindell	5 800 000 $ (5)
Marc Staal	5 700 000 $ (1)
TJ Brodie	5 000 000 $ (4)
Rasmus Andersson	4 550 000 $ (6)
Thomas Greiss	3 600 000 $ (2)
Joel Edmundson	3 500 000 $ (4)
Adam Lowry (Out of Payroll)	2 916 666 $ (1)
Jesper Bratt	2 750 000 $ (2)
Jordan Greenway	2 100 000 $ (2)
Marcus Sorensen	1 500 000 $ (1)
David Kampf	1 000 000 $ (1)
Jack Hughes	925 000 $ (2)
Lias Andersson	894 166 $ (1)
Kevin Stenlund	874 125 $ (1)
Janne Kuokkanen	811 666 $ (1)
Nicolas Hague	791 667 $ (2)
Alexander True	763 333 $ (1)
Dylan Sikura	750 000 $ (1)
Cory Schneider	700 000 $ (1)
Paul LaDue	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 81 026 623 $
Year 2021 : 64 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Salary Average Commitment
Year 2020 : 81 026 623 $
Year 2021 : 64 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 026 623 $
Year 2021 : 64 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $

Farm Players Salaries
Louis Domingue	70 000 $ (1)
Michael Dal Colle	70 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2020 : 140 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 140 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - 100 $ - 5 848 - 97,47%
Level 2:	5000 - 60 $ - 4 942 - 98,84%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 985 - 99,62%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	5
Average Attendance - %	17 775 - 98,75%
Average Income per Game	627 816 $
Year to Date Revenue	14 439 772 $
Expense
Pro Players Total Salaries	63 870 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 857 413 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	55 456 536 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 139 081 $
Pro Remaining Season Days	23
Pro Expenses Per Days	554 914 $
Pro Estimated Expenses	12 763 022 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	12 763 022 $
Estimated Season Salary Cap	68 120 405 $
Estimate Under Maximum Salary Cap of 81 500 000 $	13 379 595 $
Estimate Over Minimum Salary Cap of 58 000 000 $	10 120 405 $
Current Bank Account	389 778 403 $
Projected Bank Account	380 154 462 $

Pro Players Salaries
Nico Hischier	7 250 000 $ (7)
Nikolaj Ehlers	6 000 000 $ (5)
Andrew Ladd	5 500 000 $ (3)
Noah Hanifin (Out of Payroll)	4 950 000 $ (4)
Elias Lindholm	4 850 000 $ (4)
Alex Tuch	4 750 000 $ (6)
Vincent Trocheck	4 750 000 $ (2)
Nikita Zaitsev	4 500 000 $ (4)
Nick Bonino	4 100 000 $ (1)
Brett Connolly	3 500 000 $ (3)
Petr Mrazek	3 125 000 $ (1)
Patrik Nemeth	3 000 000 $ (1)
Marcus Foligno	2 875 000 $ (1)
John Moore	2 750 000 $ (3)
Ilya Mikheyev	1 645 000 $ (2)
Cody Ceci	1 250 000 $ (1)
Nicolas Deslauriers	1 000 000 $ (2)
Trevor van Riemsdyk	800 000 $ (1)
Tucker Poolman	775 000 $ (1)
Dan Vladar	750 000 $ (3)
Dylan Gambrell	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 68 820 000 $
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $
Salary Average Commitment
Year 2020 : 68 820 000 $
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $
Salary Cap with 1 Way Contract
Year 2020 : 68 820 000 $
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $

Farm Players Salaries
Laurent Brossoit	150 000 $ (1)
Bobby Ryan	100 000 $ (1)
Carl Dahlstrom	85 000 $ (1)
Jeremy Lauzon	85 000 $ (2)
Rasmus Asplund	84 500 $ (1)
David Gustafsson	81 750 $ (2)
Lucas Carlsson	79 250 $ (1)
Vinni Lettieri	75 000 $ (1)
Tyrell Goulbourne	70 000 $ (1)
Joseph Blandisi	70 000 $ (1)
Max McCormick	70 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 2020 : 950 500 $
Year 2021 : 166 750 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 950 500 $
Year 2021 : 166 750 $
Year 2022 : 0 $
Year 2023 : 0 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 95 $ - 5 867 - 97,78%
Level 2:	5000 - 60 $ - 4 873 - 97,45%
Level 3:	4050 - 25 $ - 2 689 - 66,40%
Level 4:	4000 - 20 $ - 3 993 - 99,83%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	20050
Income
Home Games Left	7
Average Attendance - %	18 422 - 91,88%
Average Income per Game	610 362 $
Year to Date Revenue	12 817 599 $
Expense
Pro Players Total Salaries	75 940 356 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 036 690 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	59 635 820 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 272 533 $
Pro Remaining Season Days	23
Pro Expenses Per Days	658 969 $
Pro Estimated Expenses	15 156 287 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 156 287 $
Estimated Season Salary Cap	74 692 954 $
Estimate Under Maximum Salary Cap of 81 500 000 $	6 807 046 $
Estimate Over Minimum Salary Cap of 58 000 000 $	16 692 954 $
Current Bank Account	161 225 521 $
Projected Bank Account	150 341 767 $

Pro Players Salaries
Artemi Panarin	11 642 860 $ (6)
Marc-Edouard Vlasic	7 000 000 $ (6)
Mika Zibanejad	5 350 000 $ (2)
Danny Dekeyser	5 000 000 $ (2)
Nazem Kadri	4 500 000 $ (2)
Nikita Gusev	4 500 000 $ (1)
Alex Killorn	4 450 000 $ (3)
Kevin Shattenkirk	3 900 000 $ (3)
Micheal Ferland	3 500 000 $ (3)
Cal Clutterbuck	3 500 000 $ (2)
Philipp Grubauer	3 333 333 $ (1)
Valtteri Filppula	3 000 000 $ (1)
Sean Walker	2 650 000 $ (4)
Michal Kempny	2 500 000 $ (2)
Mark Borowiecki	2 000 000 $ (2)
Troy Stecher	1 700 000 $ (2)
Henrik Lundqvist	1 500 000 $ (1)
Juuso Riikola	1 150 000 $ (2)
Adam Erne	997 500 $ (1)
Michael McLeod	863 333 $ (1)
Dillon Dube	778 333 $ (1)
Yakov Trenin	725 000 $ (2)
Jonny Brodzinski	700 000 $ (1)
Nick Paul	700 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2020 : 75 940 356 $
Year 2021 : 59 567 857 $
Year 2022 : 33 142 857 $
Year 2023 : 21 292 857 $
Salary Average Commitment
Year 2020 : 75 940 356 $
Year 2021 : 59 567 857 $
Year 2022 : 33 142 857 $
Year 2023 : 21 292 857 $
Salary Cap with 1 Way Contract
Year 2020 : 75 940 356 $
Year 2021 : 59 567 857 $
Year 2022 : 33 142 857 $
Year 2023 : 21 292 857 $

Farm Players Salaries
Eric Robinson	97 500 $ (2)
Libor Hajek	83 333 $ (1)
Ben Gleason	76 167 $ (1)
Sam Montembeault	70 000 $ (1)
Alex Lyon	70 000 $ (1)
Sheldon Rempal	70 000 $ (1)
Gemel Smith	70 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 2020 : 537 000 $
Year 2021 : 97 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 537 000 $
Year 2021 : 97 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 100 $ - 5 916 - 98,60%
Level 2:	5007 - 60 $ - 4 926 - 98,37%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 990 - 99,76%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18007
Income
Home Games Left	5
Average Attendance - %	17 832 - 99,03%
Average Income per Game	630 832 $
Year to Date Revenue	14 509 131 $
Expense
Pro Players Total Salaries	70 824 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 001 677 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	61 600 802 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 154 159 $
Pro Remaining Season Days	23
Pro Expenses Per Days	614 871 $
Pro Estimated Expenses	14 142 033 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	14 142 033 $
Estimated Season Salary Cap	75 643 682 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 856 318 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 643 682 $
Current Bank Account	222 470 586 $
Projected Bank Account	211 482 712 $

Pro Players Salaries
Thomas Chabot	8 000 000 $ (8)
Jason Zucker	5 500 000 $ (3)
Gustav Nyquist	5 500 000 $ (3)
Pierre-Luc Dubois	5 000 000 $ (2)
Jakob Chychrun	4 600 000 $ (5)
Jake Allen	4 350 000 $ (1)
Brian Dumoulin	4 100 000 $ (3)
Brenden Dillon	3 900 000 $ (4)
Casey Cizikas	3 350 000 $ (1)
Anton Khudobin	3 333 333 $ (3)
Radek Faksa	3 250 000 $ (5)
Pavel Buchnevich	3 250 000 $ (1)
Ondrej Kase (Out of Payroll)	2 600 000 $ (1)
Ethan Bear	2 000 000 $ (2)
Ryan Donato	1 900 000 $ (1)
Luke Glendening	1 800 000 $ (1)
Anders Bjork	1 600 000 $ (3)
Juuse Saros	1 500 000 $ (1)
Zach Sanford	1 500 000 $ (1)
Josh Archibald	1 500 000 $ (2)
Ivan Barbashev	1 475 000 $ (1)
Andrei Svechnikov	925 000 $ (1)
Alexandre Texier	897 500 $ (1)
Miro Heiskanen	894 166 $ (1)
Joe Hicketts	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 73 424 999 $
Year 2021 : 48 283 333 $
Year 2022 : 39 783 333 $
Year 2023 : 19 750 000 $
Salary Average Commitment
Year 2020 : 73 424 999 $
Year 2021 : 48 283 333 $
Year 2022 : 39 783 333 $
Year 2023 : 19 750 000 $
Salary Cap with 1 Way Contract
Year 2020 : 73 424 999 $
Year 2021 : 48 283 333 $
Year 2022 : 39 783 333 $
Year 2023 : 19 750 000 $

Farm Players Salaries
Matthew Highmore	72 500 $ (2)
Daniel Brickley	70 000 $ (1)
Andrew Agozzino	70 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2020 : 212 500 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 212 500 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 200 $ - 3 110 - 51,83%
Level 2:	5000 - 80 $ - 4 766 - 95,32%
Level 3:	2000 - 60 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 967 - 99,18%
Luxury :	1000 - 300 $ - 816 - 81,61%
Total Capacity :	18000
Income
Home Games Left	5
Average Attendance - %	14 659 - 81,44%
Average Income per Game	758 391 $
Year to Date Revenue	17 442 995 $
Expense
Pro Players Total Salaries	81 683 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 053 917 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	64 653 007 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 791 955 $
Pro Remaining Season Days	23
Pro Expenses Per Days	708 477 $
Pro Estimated Expenses	16 294 971 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	16 294 971 $
Estimated Season Salary Cap	80 848 848 $
Estimate Under Maximum Salary Cap of 81 500 000 $	651 152 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 848 848 $
Current Bank Account	254 993 425 $
Projected Bank Account	242 490 409 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (5)
Ryan Getzlaf	8 250 000 $ (1)
Travis Zajac	5 750 000 $ (1)
Anton Stralman	5 500 000 $ (2)
Mikael Backlund	5 350 000 $ (4)
Kevin Labanc	4 725 000 $ (4)
Marcus Johansson	4 500 000 $ (1)
Olli Maatta	4 083 333 $ (2)
Victor Rask	4 000 000 $ (2)
Alec Martinez	4 000 000 $ (1)
Colin Miller	3 875 000 $ (2)
Andreas Johnsson	3 400 000 $ (3)
Jakub Vrana	3 350 000 $ (1)
Miles Wood	2 750 000 $ (2)
Anthony Beauvillier	2 100 000 $ (1)
Brett Kulak	1 850 000 $ (2)
Dean Kukan	1 650 000 $ (2)
Wayne Simmonds	1 500 000 $ (1)
Casey DeSmith	1 250 000 $ (2)
Ilya Samsonov	925 000 $ (1)
Nic Petan	775 000 $ (1)
Derrick Pouliot	700 000 $ (1)
Jarred Tinordi	700 000 $ (1)
Matt Roy	700 000 $ (1)
Austin Czarnik	500 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 81 683 333 $
Year 2021 : 47 933 333 $
Year 2022 : 22 975 000 $
Year 2023 : 19 575 000 $
Salary Average Commitment
Year 2020 : 81 683 333 $
Year 2021 : 47 933 333 $
Year 2022 : 22 975 000 $
Year 2023 : 19 575 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 683 333 $
Year 2021 : 47 933 333 $
Year 2022 : 22 975 000 $
Year 2023 : 19 575 000 $

Farm Players Salaries
Trent Frederic	92 500 $ (1)
Filip Chlapik	73 500 $ (1)
Alexandre Carrier	73 333 $ (3)
Yannick Weber	70 000 $ (1)
Dominic Toninato	70 000 $ (1)
Colin Blackwell	50 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2020 : 429 333 $
Year 2021 : 73 333 $
Year 2022 : 73 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 429 333 $
Year 2021 : 73 333 $
Year 2022 : 73 333 $
Year 2023 : 0 $

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 120 $ - 5 653 - 94,22%
Level 2:	5000 - 80 $ - 4 811 - 96,21%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4532 - 35 $ - 4 039 - 89,12%
Luxury :	1000 - 300 $ - 824 - 82,35%
Total Capacity :	18532
Income
Home Games Left	5
Average Attendance - %	17 326 - 93,49%
Average Income per Game	791 326 $
Year to Date Revenue	18 200 496 $
Expense
Pro Players Total Salaries	79 583 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 784 791 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 383 954 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 956 630 $
Pro Remaining Season Days	23
Pro Expenses Per Days	690 374 $
Pro Estimated Expenses	15 878 602 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 878 602 $
Estimated Season Salary Cap	79 163 403 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 336 597 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 163 403 $
Current Bank Account	249 300 809 $
Projected Bank Account	237 378 837 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (4)
Logan Couture	8 000 000 $ (7)
Clayton Keller	7 150 000 $ (8)
Ryan Ellis	6 250 000 $ (7)
Colton Parayko	5 500 000 $ (2)
Frederik Andersen	5 000 000 $ (1)
Brandon Sutter	4 375 000 $ (1)
Viktor Arvidsson	4 250 000 $ (4)
Brett Pesce	4 025 000 $ (4)
Mike Hoffman	4 000 000 $ (1)
Dominik Kubalik	3 700 000 $ (2)
Kasperi Kapanen	3 200 000 $ (2)
Roope Hintz	3 150 000 $ (3)
Jordie Benn	2 000 000 $ (1)
Pavel Francouz	2 000 000 $ (2)
Braydon Coburn	1 700 000 $ (1)
Carter Rowney	1 133 333 $ (1)
John Marino	925 000 $ (1)
Adam Fox	925 000 $ (2)
Par Lindholm	850 000 $ (1)
Teddy Blueger	750 000 $ (1)
Riley Sheahan	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 79 583 333 $
Year 2021 : 58 150 000 $
Year 2022 : 42 825 000 $
Year 2023 : 39 675 000 $
Salary Average Commitment
Year 2020 : 79 583 333 $
Year 2021 : 58 150 000 $
Year 2022 : 42 825 000 $
Year 2023 : 39 675 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 583 333 $
Year 2021 : 58 150 000 $
Year 2022 : 42 825 000 $
Year 2023 : 39 675 000 $

Farm Players Salaries
Matt Martin	150 000 $ (4)
Josh Brown	120 000 $ (2)
Sam Steel	86 333 $ (1)
Timothy Liljegren	86 333 $ (1)
Erik Brannstrom	86 333 $ (2)
Otto Koivula	78 667 $ (1)
Nico Sturm	72 500 $ (2)
Total Farm Players	7
Salary Commitment
Year 2020 : 680 166 $
Year 2021 : 428 833 $
Year 2022 : 150 000 $
Year 2023 : 150 000 $
Salary Average Commitment
Year 2020 : 651 499 $
Year 2021 : 428 833 $
Year 2022 : 150 000 $
Year 2023 : 150 000 $

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 100 $ - 5 777 - 96,28%
Level 2:	5000 - 60 $ - 4 961 - 99,21%
Level 3:	2058 - 35 $ - 2 058 - 100,00%
Level 4:	4000 - 20 $ - 3 990 - 99,76%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18058
Income
Home Games Left	5
Average Attendance - %	17 786 - 98,49%
Average Income per Game	625 855 $
Year to Date Revenue	14 394 660 $
Expense
Pro Players Total Salaries	63 871 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 537 199 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	53 136 365 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 129 274 $
Pro Remaining Season Days	23
Pro Expenses Per Days	554 928 $
Pro Estimated Expenses	12 763 344 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	12 763 344 $
Estimated Season Salary Cap	65 800 579 $
Estimate Under Maximum Salary Cap of 81 500 000 $	15 699 421 $
Estimate Over Minimum Salary Cap of 58 000 000 $	7 800 579 $
Current Bank Account	198 121 967 $
Projected Bank Account	188 487 897 $

Pro Players Salaries
Loui Eriksson	6 000 000 $ (2)
Milan Lucic	6 000 000 $ (3)
Anthony Mantha	5 700 000 $ (4)
Tomas Tatar	5 300 000 $ (1)
Jordan Binnington	4 400 000 $ (1)
Devan Dubnyk	4 333 333 $ (1)
Nick Bjugstad	4 100 000 $ (1)
Tyler Bertuzzi	3 500 000 $ (1)
Chris Tierney	3 500 000 $ (2)
Jay Beagle	3 000 000 $ (2)
Radim Simek	2 250 000 $ (4)
Sami Vatanen	2 000 000 $ (1)
Garnet Hathaway	1 500 000 $ (3)
Andrej Sekera	1 500 000 $ (2)
Connor Carrick	1 500 000 $ (1)
Tomas Nosek	1 250 000 $ (1)
Nicolas Aube-Kubel	1 075 000 $ (2)
Ben Hutton	950 000 $ (1)
Rhett Gardner	925 000 $ (1)
Blake Lizotte	925 000 $ (1)
Mario Ferraro	925 000 $ (2)
Dennis Gilbert	925 000 $ (1)
Nick Suzuki	863 333 $ (2)
Nic Dowd	750 000 $ (2)
Matt Irwin	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 63 871 666 $
Year 2021 : 33 063 333 $
Year 2022 : 15 450 000 $
Year 2023 : 7 950 000 $
Salary Average Commitment
Year 2020 : 63 871 665 $
Year 2021 : 33 063 333 $
Year 2022 : 15 450 000 $
Year 2023 : 7 950 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 871 666 $
Year 2021 : 33 063 333 $
Year 2022 : 15 450 000 $
Year 2023 : 7 950 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 100 $ - 5 833 - 97,22%
Level 2:	5000 - 60 $ - 4 927 - 98,55%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	2839 - 20 $ - 2 839 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	16839
Income
Home Games Left	4
Average Attendance - %	16 600 - 98,58%
Average Income per Game	614 938 $
Year to Date Revenue	14 758 516 $
Expense
Pro Players Total Salaries	64 488 332 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 291 087 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	50 890 198 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	2 459 753 $
Pro Remaining Season Days	23
Pro Expenses Per Days	560 244 $
Pro Estimated Expenses	12 885 612 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	12 885 612 $
Estimated Season Salary Cap	63 676 680 $
Estimate Under Maximum Salary Cap of 81 500 000 $	17 823 320 $
Estimate Over Minimum Salary Cap of 58 000 000 $	5 676 680 $
Current Bank Account	210 860 917 $
Projected Bank Account	200 435 058 $

Pro Players Salaries
Keith Yandle	6 350 000 $ (3)
Nick Foligno	5 500 000 $ (1)
Josh Bailey	5 000 000 $ (4)
Pekka Rinne	5 000 000 $ (1)
Tyler Bozak	5 000 000 $ (1)
Justin Schultz	4 000 000 $ (2)
Kris Russell	4 000 000 $ (1)
Joonas Donskoi	3 900 000 $ (3)
Sven Baertschi	3 366 666 $ (1)
Andrew Cogliano	3 250 000 $ (1)
Jonathan Bernier	3 000 000 $ (1)
Jake Virtanen	2 550 000 $ (2)
Stephen Johns	2 350 000 $ (1)
Pierre-Edouard Bellemare	1 800 000 $ (1)
Scott Harrington	1 633 333 $ (2)
Mike Reilly	1 500 000 $ (1)
Joel Eriksson Ek	1 487 500 $ (1)
Christian Fischer	1 000 000 $ (2)
Cody Glass	863 333 $ (2)
Curtis Lazar	800 000 $ (2)
Xavier Ouellet	737 500 $ (2)
Chris Bigras	700 000 $ (1)
Guillaume Brisebois	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 64 488 332 $
Year 2021 : 26 834 166 $
Year 2022 : 15 250 000 $
Year 2023 : 5 000 000 $
Salary Average Commitment
Year 2020 : 64 488 332 $
Year 2021 : 26 834 166 $
Year 2022 : 15 250 000 $
Year 2023 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 64 488 332 $
Year 2021 : 26 834 166 $
Year 2022 : 15 250 000 $
Year 2023 : 5 000 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	6000 - 98 $ - 5 921 - 98,68%
Level 2:	5000 - 60 $ - 4 912 - 98,24%
Level 3:	5250 - 30 $ - 2 694 - 51,32%
Level 4:	4000 - 20 $ - 3 992 - 99,79%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	21250
Income
Home Games Left	6
Average Attendance - %	18 519 - 87,15%
Average Income per Game	630 159 $
Year to Date Revenue	13 863 503 $
Expense
Pro Players Total Salaries	75 200 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 275 613 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	56 874 769 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 780 955 $
Pro Remaining Season Days	23
Pro Expenses Per Days	652 586 $
Pro Estimated Expenses	15 009 478 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 009 478 $
Estimated Season Salary Cap	71 785 117 $
Estimate Under Maximum Salary Cap of 81 500 000 $	9 714 883 $
Estimate Over Minimum Salary Cap of 58 000 000 $	13 785 117 $
Current Bank Account	400 471 358 $
Projected Bank Account	389 242 835 $

Pro Players Salaries
Jeff Skinner	9 000 000 $ (7)
Joe Pavelski	7 000 000 $ (2)
Johnny Gaudreau	6 750 000 $ (2)
Cam Fowler	6 500 000 $ (6)
Jordan Staal	6 000 000 $ (3)
Brock Nelson	6 000 000 $ (5)
Niklas Hjalmarsson	5 000 000 $ (1)
Mikko Koskinen	4 500 000 $ (2)
Zack Smith	3 250 000 $ (1)
Brandon Carlo	2 850 000 $ (1)
Danton Heinen	2 800 000 $ (1)
Greg Pateryn	2 250 000 $ (1)
Cody Eakin	2 250 000 $ (2)
Tyler Pitlick	1 750 000 $ (2)
Troy Terry	1 450 000 $ (3)
Connor Clifton	1 000 000 $ (3)
Sam Gagner	850 000 $ (1)
Taro Hirose	825 000 $ (1)
Keith Kinkaid	825 000 $ (2)
Kyle Capobianco	775 000 $ (2)
Zac Dalpe	750 000 $ (1)
Seth Griffith	725 000 $ (2)
Frederick Gaudreau	700 000 $ (1)
Brad Hunt	700 000 $ (1)
Devin Shore	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 75 200 000 $
Year 2021 : 54 525 000 $
Year 2022 : 29 950 000 $
Year 2023 : 21 500 000 $
Salary Average Commitment
Year 2020 : 75 200 000 $
Year 2021 : 54 525 000 $
Year 2022 : 29 950 000 $
Year 2023 : 21 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 75 200 000 $
Year 2021 : 54 525 000 $
Year 2022 : 29 950 000 $
Year 2023 : 21 500 000 $

Farm Players Salaries
Austin Wagner	113 333 $ (3)
Kevin Boyle	77 500 $ (1)
Total Farm Players	2
Salary Commitment
Year 2020 : 190 833 $
Year 2021 : 113 333 $
Year 2022 : 113 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 190 833 $
Year 2021 : 113 333 $
Year 2022 : 113 333 $
Year 2023 : 0 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 110 $ - 5 743 - 95,72%
Level 2:	5000 - 66 $ - 4 821 - 96,41%
Level 3:	2118 - 40 $ - 2 118 - 100,00%
Level 4:	4000 - 25 $ - 3 985 - 99,63%
Luxury :	1000 - 300 $ - 832 - 83,25%
Total Capacity :	18118
Income
Home Games Left	7
Average Attendance - %	17 500 - 96,59%
Average Income per Game	705 839 $
Year to Date Revenue	14 822 623 $
Expense
Pro Players Total Salaries	79 025 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 496 796 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 095 938 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 940 874 $
Pro Remaining Season Days	23
Pro Expenses Per Days	685 560 $
Pro Estimated Expenses	15 767 880 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 767 880 $
Estimated Season Salary Cap	75 764 688 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 735 312 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 764 688 $
Current Bank Account	286 692 129 $
Projected Bank Account	275 865 123 $

Pro Players Salaries
Leon Draisaitl	8 500 000 $ (5)
John Carlson	8 000 000 $ (6)
Erik Johnson	6 000 000 $ (3)
Tyler Myers	6 000 000 $ (4)
Cam Atkinson	5 875 000 $ (5)
T.J. Oshie	5 750 000 $ (5)
Jordan Eberle	5 500 000 $ (4)
Shea Theodore	5 200 000 $ (5)
Sean Couturier	4 333 333 $ (2)
Elvis Merzlikins	4 000 000 $ (2)
Carter Hutton	2 750 000 $ (1)
Carson Soucy	2 750 000 $ (3)
Alex Iafallo	2 425 000 $ (1)
Pavel Zacha	2 250 000 $ (2)
Jesper Fast	2 000 000 $ (3)
Ryan Hartman	1 900 000 $ (1)
Noel Acciari	1 666 667 $ (2)
Tyler Motte	1 225 000 $ (2)
Nate Thompson	750 000 $ (1)
Carl Grundstrom	725 000 $ (2)
Madison Bowey	725 000 $ (2)
Michael Del Zotto	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 79 025 000 $
Year 2021 : 70 500 000 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $
Salary Average Commitment
Year 2020 : 79 024 999 $
Year 2021 : 70 499 999 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 025 000 $
Year 2021 : 70 500 000 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $

Farm Players Salaries
Kurtis MacDermid	87 500 $ (2)
Brandon Pirri	77 500 $ (1)
Kenny Agostino	73 750 $ (1)
Jon Gillies	70 000 $ (1)
Antoine Bibeau	70 000 $ (1)
Steven Fogarty	70 000 $ (1)
Scott Sabourin	70 000 $ (1)
Frederik Gauthier	70 000 $ (1)
Ben Harpur	70 000 $ (1)
Total Farm Players	9
Salary Commitment
Year 2020 : 658 750 $
Year 2021 : 87 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 658 750 $
Year 2021 : 87 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 999 $ - 2 400 - 40,00%
Level 2:	5000 - 998 $ - 2 000 - 40,00%
Level 3:	2000 - 997 $ - 800 - 40,00%
Level 4:	4000 - 996 $ - 1 600 - 40,00%
Luxury :	1000 - 999 $ - 400 - 40,00%
Total Capacity :	18000
Income
Home Games Left	8
Average Attendance - %	7 200 - 40,00%
Average Income per Game	3 664 044 $
Year to Date Revenue	73 280 880 $
Expense
Pro Players Total Salaries	83 038 462 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 415 296 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 014 455 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 312 352 $
Pro Remaining Season Days	23
Pro Expenses Per Days	720 159 $
Pro Estimated Expenses	16 563 657 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	16 563 657 $
Estimated Season Salary Cap	79 478 982 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 021 018 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 478 982 $
Current Bank Account	752 656 576 $
Projected Bank Account	765 405 271 $

Pro Players Salaries
John Tavares	11 000 000 $ (5)
Evander Kane	7 000 000 $ (5)
Alexander Radulov	6 250 000 $ (2)
Matt Murray	6 250 000 $ (4)
Duncan Keith	5 538 462 $ (3)
Alex Goligoski	5 475 000 $ (1)
Patric Hornqvist	5 300 000 $ (3)
John Klingberg	4 250 000 $ (2)
Tyson Barrie	3 750 000 $ (1)
Cam Talbot	3 666 667 $ (3)
Craig Smith	3 100 000 $ (3)
Victor Olofsson	3 050 000 $ (2)
Dylan DeMelo	3 000 000 $ (4)
Frank Vatrano	2 533 333 $ (2)
Radko Gudas	2 500 000 $ (3)
Blake Coleman	1 800 000 $ (1)
Austin Watson	1 500 000 $ (3)
Sean Kuraly	1 275 000 $ (1)
Pierre Engvall	1 250 000 $ (2)
Alex Galchenyuk	1 050 000 $ (1)
Matt Benning	1 000 000 $ (2)
Barclay Goodrow	925 000 $ (1)
Josh Leivo	875 000 $ (1)
Dylan McIlrath	700 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2020 : 83 038 462 $
Year 2021 : 67 188 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $
Salary Average Commitment
Year 2020 : 83 038 462 $
Year 2021 : 67 188 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 83 038 462 $
Year 2021 : 67 188 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $

Farm Players Salaries
Gilles Senn	81 750 $ (1)
Nick Caamano	78 333 $ (1)
Martin Frk	72 500 $ (2)
Landon Bow	70 000 $ (1)
Oscar Dansk	70 000 $ (1)
Kurtis Gabriel	70 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2020 : 442 583 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 442 583 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - 100 $ - 5 816 - 96,94%
Level 2:	5000 - 70 $ - 4 879 - 97,58%
Level 3:	5273 - 37 $ - 2 713 - 51,45%
Level 4:	4000 - 30 $ - 3 955 - 98,88%
Luxury :	1000 - 210 $ - 1 000 - 100,00%
Total Capacity :	21273
Income
Home Games Left	5
Average Attendance - %	18 363 - 86,32%
Average Income per Game	689 606 $
Year to Date Revenue	15 860 946 $
Expense
Pro Players Total Salaries	80 460 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 015 933 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 615 098 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 448 032 $
Pro Remaining Season Days	23
Pro Expenses Per Days	697 937 $
Pro Estimated Expenses	16 052 551 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	16 052 551 $
Estimated Season Salary Cap	79 568 496 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 931 504 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 568 496 $
Current Bank Account	318 258 708 $
Projected Bank Account	305 654 189 $

Pro Players Salaries
Sergei Bobrovsky	10 000 000 $ (6)
Nikita Kucherov	9 500 000 $ (7)
Roman Josi	9 059 000 $ (8)
Steven Stamkos	8 500 000 $ (4)
Mark Giordano	6 750 000 $ (2)
Filip Forsberg	6 000 000 $ (2)
Aleksander Barkov	5 900 000 $ (2)
Reilly Smith	5 000 000 $ (2)
Mattias Ekholm	3 750 000 $ (2)
Jake McCabe	2 850 000 $ (1)
Valeri Nichushkin	2 500 000 $ (2)
Zach Hyman	2 250 000 $ (1)
Curtis McElhinney	1 700 000 $ (1)
Emil Bemstrom	925 000 $ (2)
Steven Kampfer	800 000 $ (1)
Hudson Fasching	737 500 $ (1)
Daniel Sprong	725 000 $ (2)
Filip Hronek	714 166 $ (1)
Miikka Salomaki	700 000 $ (1)
Fredrik Claesson	700 000 $ (1)
Brett Ritchie	700 000 $ (1)
A.J. Greer	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 80 460 666 $
Year 2021 : 68 609 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $
Salary Average Commitment
Year 2020 : 80 460 666 $
Year 2021 : 68 609 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $
Salary Cap with 1 Way Contract
Year 2020 : 80 460 666 $
Year 2021 : 68 609 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $

Farm Players Salaries
Alex Formenton	75 333 $ (1)
Total Farm Players	1
Salary Commitment
Year 2020 : 75 333 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 75 333 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Summit Arena
Level 1:	6000 - 80 $ - 5 986 - 99,77%
Level 2:	5000 - 55 $ - 4 955 - 99,10%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 954 - 98,86%
Luxury :	1000 - 250 $ - 969 - 96,90%
Total Capacity :	18000
Income
Home Games Left	6
Average Attendance - %	17 865 - 99,25%
Average Income per Game	608 072 $
Year to Date Revenue	13 377 583 $
Expense
Pro Players Total Salaries	82 990 475 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 235 257 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	64 834 416 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 648 432 $
Pro Remaining Season Days	23
Pro Expenses Per Days	719 745 $
Pro Estimated Expenses	16 554 135 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	16 554 135 $
Estimated Season Salary Cap	81 289 421 $
Estimate Under Maximum Salary Cap of 81 500 000 $	210 579 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 289 421 $
Current Bank Account	396 593 918 $
Projected Bank Account	383 688 215 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (3)
Sidney Crosby	8 700 000 $ (4)
Shea Weber	7 857 143 $ (6)
Matthew Tkachuk	7 000 000 $ (2)
Brayden Point	6 750 000 $ (2)
Patrice Bergeron	6 500 000 $ (2)
Brad Marchand	6 125 000 $ (5)
Jonathan Drouin	5 500 000 $ (3)
Damon Severson	4 166 666 $ (3)
Mathieu Perreault	4 125 000 $ (1)
Joel Armia	2 600 000 $ (1)
Anders Nilsson	2 600 000 $ (1)
Jaroslav Halak	2 250 000 $ (1)
Jordan Martinook	2 000 000 $ (1)
Dominik Kahun	975 000 $ (1)
Josh Norris	925 000 $ (2)
Dante Fabbro	925 000 $ (1)
Quinn Hughes	916 667 $ (1)
Robert Thomas	894 166 $ (1)
Cale Makar	880 833 $ (1)
Luca Sbisa	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 82 990 475 $
Year 2021 : 64 023 809 $
Year 2022 : 42 848 809 $
Year 2023 : 22 682 143 $
Salary Average Commitment
Year 2020 : 82 990 476 $
Year 2021 : 64 023 810 $
Year 2022 : 42 848 810 $
Year 2023 : 22 682 144 $
Salary Cap with 1 Way Contract
Year 2020 : 82 990 475 $
Year 2021 : 64 023 809 $
Year 2022 : 42 848 809 $
Year 2023 : 22 682 143 $

Farm Players Salaries
Jordan Oesterle	140 000 $ (1)
Noah Gregor	85 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2020 : 225 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 225 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6000 - 82 $ - 5 957 - 99,28%
Level 2:	5000 - 47 $ - 5 000 - 100,00%
Level 3:	3040 - 23 $ - 2 705 - 88,99%
Level 4:	4000 - 14 $ - 3 985 - 99,63%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	19040
Income
Home Games Left	6
Average Attendance - %	18 647 - 97,94%
Average Income per Game	518 410 $
Year to Date Revenue	11 405 020 $
Expense
Pro Players Total Salaries	78 046 841 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 952 481 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 551 599 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 110 460 $
Pro Remaining Season Days	23
Pro Expenses Per Days	677 128 $
Pro Estimated Expenses	15 573 944 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 573 944 $
Estimated Season Salary Cap	79 026 413 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 473 587 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 026 413 $
Current Bank Account	308 622 527 $
Projected Bank Account	296 159 043 $

Pro Players Salaries
Alex Pietrangelo	8 800 000 $ (7)
Oliver Ekman-Larsson	8 250 000 $ (7)
David Krejci	7 250 000 $ (1)
Anders Lee	7 000 000 $ (6)
John Gibson	6 400 000 $ (7)
Nathan MacKinnon	6 300 000 $ (3)
Evgenii Dadonov	5 000 000 $ (3)
Anthony Cirelli	4 800 000 $ (3)
Marcus Pettersson	4 025 175 $ (5)
Travis Sanheim	3 250 000 $ (1)
Vladislav Gavrikov	2 800 000 $ (3)
Brayden McNabb	2 500 000 $ (2)
Alexandar Georgiev	2 435 000 $ (2)
Artturi Lehkonen	2 400 000 $ (1)
Ryan Reaves	1 750 000 $ (2)
Trevor Moore	775 000 $ (1)
Michael Frolik	750 000 $ (1)
Drake Batherson	736 666 $ (1)
Joel L'Esperance	725 000 $ (2)
Mark Jankowski	700 000 $ (1)
Gustav Forsling	700 000 $ (1)
Jason Spezza	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 78 046 841 $
Year 2021 : 60 785 175 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $
Salary Average Commitment
Year 2020 : 78 046 841 $
Year 2021 : 60 785 175 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $
Salary Cap with 1 Way Contract
Year 2020 : 78 046 841 $
Year 2021 : 60 785 175 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $

Farm Players Salaries
Kristian Vesalainen	89 417 $ (2)
Michael Rasmussen	89 417 $ (1)
Christian Jaros	75 000 $ (1)
Jonas Johansson	70 000 $ (1)
Marcus Hogberg	70 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2020 : 393 834 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 393 834 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veteran's Memorial
Level 1:	6000 - 90 $ - 5 940 - 99,00%
Level 2:	5000 - 55 $ - 4 987 - 99,74%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	2234 - 30 $ - 2 234 - 100,00%
Luxury :	1000 - 225 $ - 1 000 - 100,00%
Total Capacity :	16234
Income
Home Games Left	6
Average Attendance - %	16 161 - 99,55%
Average Income per Game	602 255 $
Year to Date Revenue	13 249 615 $
Expense
Pro Players Total Salaries	70 791 499 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	49 151 033 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	48 750 144 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 613 531 $
Pro Remaining Season Days	23
Pro Expenses Per Days	614 582 $
Pro Estimated Expenses	14 135 386 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	14 135 386 $
Estimated Season Salary Cap	62 786 400 $
Estimate Under Maximum Salary Cap of 81 500 000 $	18 713 600 $
Estimate Over Minimum Salary Cap of 58 000 000 $	4 786 400 $
Current Bank Account	387 136 837 $
Projected Bank Account	376 614 982 $

Pro Players Salaries
Auston Matthews	11 634 000 $ (4)
Victor Hedman	7 875 000 $ (5)
Torey Krug	6 500 000 $ (7)
Kyle Okposo	6 000 000 $ (3)
Adam Henrique	5 825 000 $ (4)
Jason Demers	4 500 000 $ (1)
Alexander Kerfoot	3 500 000 $ (3)
James Reimer	3 400 000 $ (1)
Zack Kassian	3 200 000 $ (4)
Mackenzie Blackwood	2 800 000 $ (3)
Alexander Wennberg	2 250 000 $ (1)
Vince Dunn	1 875 000 $ (1)
Mike Smith	1 500 000 $ (1)
Dmitry Kulikov	1 150 000 $ (1)
Lucas Wallmark	950 000 $ (1)
Joel Farabee	925 000 $ (2)
Pat Maroon	900 000 $ (2)
Eeli Tolvanen	894 166 $ (1)
Brett Howden	863 333 $ (1)
Logan Shaw	725 000 $ (2)
Zach Whitecloud	725 000 $ (2)
Mark Alt	700 000 $ (1)
C.J. Smith	700 000 $ (1)
Adam Clendening	700 000 $ (1)
Jean-Sebastien Dea	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 70 791 499 $
Year 2021 : 50 609 000 $
Year 2022 : 47 334 000 $
Year 2023 : 35 034 000 $
Salary Average Commitment
Year 2020 : 70 791 499 $
Year 2021 : 50 609 000 $
Year 2022 : 47 334 000 $
Year 2023 : 35 034 000 $
Salary Cap with 1 Way Contract
Year 2020 : 70 791 499 $
Year 2021 : 50 609 000 $
Year 2022 : 47 334 000 $
Year 2023 : 35 034 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 96 $ - 5 890 - 98,16%
Level 2:	5000 - 54 $ - 4 973 - 99,46%
Level 3:	3000 - 32 $ - 2 753 - 91,76%
Level 4:	4000 - 22 $ - 3 979 - 99,47%
Luxury :	3000 - 180 $ - 1 297 - 43,22%
Total Capacity :	21000
Income
Home Games Left	7
Average Attendance - %	18 890 - 89,95%
Average Income per Game	633 898 $
Year to Date Revenue	13 311 864 $
Expense
Pro Players Total Salaries	75 716 325 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 918 098 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	62 517 224 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 437 288 $
Pro Remaining Season Days	23
Pro Expenses Per Days	657 037 $
Pro Estimated Expenses	15 111 851 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 111 851 $
Estimated Season Salary Cap	77 529 945 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 970 055 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 529 945 $
Current Bank Account	207 145 130 $
Projected Bank Account	196 470 567 $

Pro Players Salaries
Sebastian Aho	8 454 000 $ (4)
Jakub Voracek	8 250 063 $ (4)
Jacob Trouba	8 000 000 $ (6)
Chris Kreider (Out of Payroll)	6 500 000 $ (7)
Sean Monahan	6 375 000 $ (3)
Josh Morrissey	6 250 000 $ (8)
Tomas Hertl	5 625 000 $ (2)
Gabriel Landeskog	5 571 429 $ (1)
Hampus Lindholm	5 250 000 $ (2)
Brandon Montour	3 850 000 $ (1)
Jake DeBrusk	3 675 000 $ (2)
J.T. Compher	3 500 000 $ (3)
Linus Ullmark	2 600 000 $ (1)
Vladislav Namestnikov	2 000 000 $ (2)
Nick Holden	1 700 000 $ (2)
Jon Merrill	925 000 $ (1)
Nicolas Roy	750 000 $ (2)
Joey Anderson	750 000 $ (3)
Rudolfs Balcers	735 000 $ (1)
Carter Hart	730 833 $ (1)
Sami Niku	725 000 $ (2)
Matt Nieto (Out of Payroll)	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 82 916 325 $
Year 2021 : 67 804 063 $
Year 2022 : 48 079 063 $
Year 2023 : 37 454 063 $
Salary Average Commitment
Year 2020 : 82 916 325 $
Year 2021 : 67 804 064 $
Year 2022 : 48 079 064 $
Year 2023 : 37 454 064 $
Salary Cap with 1 Way Contract
Year 2020 : 82 916 325 $
Year 2021 : 67 804 063 $
Year 2022 : 48 079 063 $
Year 2023 : 37 454 063 $

Farm Players Salaries
Christian Djoos	100 000 $ (1)
Tyler Wotherspoon	70 000 $ (1)
Noah Juulsen	70 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2020 : 240 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 240 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - 90 $ - 5 893 - 98,22%
Level 2:	5000 - 60 $ - 4 930 - 98,61%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 21 $ - 3 992 - 99,80%
Luxury :	3000 - 150 $ - 1 324 - 44,15%
Total Capacity :	20000
Income
Home Games Left	4
Average Attendance - %	18 140 - 90,70%
Average Income per Game	596 028 $
Year to Date Revenue	14 304 675 $
Expense
Pro Players Total Salaries	69 073 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 138 337 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	54 737 507 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	2 384 112 $
Pro Remaining Season Days	23
Pro Expenses Per Days	599 774 $
Pro Estimated Expenses	13 794 802 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	13 794 802 $
Estimated Season Salary Cap	68 433 179 $
Estimate Under Maximum Salary Cap of 81 500 000 $	13 066 821 $
Estimate Over Minimum Salary Cap of 58 000 000 $	10 433 179 $
Current Bank Account	133 207 109 $
Projected Bank Account	121 796 419 $

Pro Players Salaries
Claude Giroux	8 275 000 $ (2)
Jake Guentzel	6 000 000 $ (4)
Brandon Saad	6 000 000 $ (1)
James Neal	5 750 000 $ (3)
Alexander Steen	5 750 000 $ (1)
Jakob Silfverberg	5 250 000 $ (4)
Calvin de Haan	4 550 000 $ (2)
Braden Holtby	4 300 000 $ (2)
Darren Helm	3 850 000 $ (1)
Matt Calvert	2 850 000 $ (1)
Sam Bennett	2 550 000 $ (1)
Alex Chiasson	2 150 000 $ (1)
Robert Hagg	1 600 000 $ (2)
Derek Grant	1 500 000 $ (3)
Robert Bortuzzo	1 375 000 $ (2)
Logan Brown	863 333 $ (1)
Brendan Guhle	800 000 $ (2)
Taylor Fedun	735 500 $ (1)
Jakub Zboril	725 000 $ (2)
Cole Bardreau	700 000 $ (1)
Patrick Russell	700 000 $ (1)
Josh Jacobs	700 000 $ (1)
Alexander Petrovic	700 000 $ (1)
Andrew Hammond	700 000 $ (1)
Martin Marincin (Out of Payroll)	700 000 $ (1)
Sam Carrick	700 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 2020 : 69 773 833 $
Year 2021 : 40 125 000 $
Year 2022 : 18 500 000 $
Year 2023 : 11 250 000 $
Salary Average Commitment
Year 2020 : 69 773 833 $
Year 2021 : 40 125 000 $
Year 2022 : 18 500 000 $
Year 2023 : 11 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 69 773 833 $
Year 2021 : 40 125 000 $
Year 2022 : 18 500 000 $
Year 2023 : 11 250 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - 110 $ - 5 832 - 97,20%
Level 2:	5000 - 70 $ - 4 906 - 98,11%
Level 3:	3523 - 45 $ - 2 592 - 73,58%
Level 4:	4000 - 30 $ - 3 988 - 99,69%
Luxury :	1000 - 220 $ - 1 000 - 100,00%
Total Capacity :	19523
Income
Home Games Left	7
Average Attendance - %	18 317 - 93,82%
Average Income per Game	734 989 $
Year to Date Revenue	15 434 763 $
Expense
Pro Players Total Salaries	79 835 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 945 309 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 544 479 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 144 921 $
Pro Remaining Season Days	23
Pro Expenses Per Days	692 543 $
Pro Estimated Expenses	15 928 489 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 928 489 $
Estimated Season Salary Cap	79 373 838 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 126 162 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 373 838 $
Current Bank Account	186 293 597 $
Projected Bank Account	175 510 029 $

Pro Players Salaries
Drew Doughty	11 000 000 $ (7)
Evgeny Kuznetsov	7 800 000 $ (5)
Aaron Ekblad	7 500 000 $ (5)
William Karlsson	5 900 000 $ (7)
Dustin Brown	5 875 000 $ (2)
Darnell Nurse	5 600 000 $ (2)
Max Domi	5 300 000 $ (2)
Ben Bishop	4 916 667 $ (3)
Brendan Smith	4 350 000 $ (1)
Paul Byron	3 400 000 $ (3)
Phillip Danault	3 083 333 $ (1)
Kevin Fiala	3 000 000 $ (1)
Blake Comeau	2 400 000 $ (1)
Zemgus Girgensons	2 200 000 $ (3)
Haydn Fleury	1 300 000 $ (2)
Jack Johnson	1 150 000 $ (1)
Thatcher Demko	1 050 000 $ (1)
Tyler Ennis	1 000 000 $ (1)
Conor Garland	775 000 $ (1)
Corey Perry	750 000 $ (1)
Alan Quine	750 000 $ (1)
Victor Mete	735 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 79 835 000 $
Year 2021 : 60 791 667 $
Year 2022 : 42 716 667 $
Year 2023 : 32 200 000 $
Salary Average Commitment
Year 2020 : 79 835 001 $
Year 2021 : 60 791 668 $
Year 2022 : 42 716 668 $
Year 2023 : 32 200 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 835 000 $
Year 2021 : 60 791 667 $
Year 2022 : 42 716 667 $
Year 2023 : 32 200 000 $

Farm Players Salaries
Andrew Peeke	91 667 $ (1)
Valentin Zykov	77 778 $ (1)
Scott Wilson	70 000 $ (1)
Nathan Walker	70 000 $ (1)
Total Farm Players	4
Salary Commitment
Year 2020 : 309 445 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 309 445 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - 100 $ - 5 872 - 97,87%
Level 2:	5000 - 60 $ - 4 888 - 97,75%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 990 - 99,74%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	6
Average Attendance - %	17 749 - 98,61%
Average Income per Game	627 433 $
Year to Date Revenue	13 803 517 $
Expense
Pro Players Total Salaries	77 169 524 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 418 971 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	65 018 117 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 764 596 $
Pro Remaining Season Days	23
Pro Expenses Per Days	669 565 $
Pro Estimated Expenses	15 399 995 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 399 995 $
Estimated Season Salary Cap	80 318 982 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 181 018 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 318 982 $
Current Bank Account	333 633 909 $
Projected Bank Account	321 998 510 $

Pro Players Salaries
Carey Price	10 500 000 $ (6)
Kyle Connor	7 142 857 $ (6)
Mathew Barzal	7 000 000 $ (3)
Patrik Laine	6 750 000 $ (1)
Ivan Provorov	6 750 000 $ (5)
Travis Konecny	5 500 000 $ (5)
Seth Jones	5 400 000 $ (2)
Rasmus Ristolainen	5 400 000 $ (2)
Andre Burakovsky	4 900 000 $ (2)
Lars Eller	3 500 000 $ (3)
Ryan Graves	3 166 667 $ (3)
Oliver Bjorkstrand	2 500 000 $ (1)
Anthony Duclair	1 700 000 $ (1)
Adam Pelech	1 600 000 $ (1)
Jason Dickinson	1 500 000 $ (1)
Carl Soderberg	1 000 000 $ (1)
Conor Sheary	735 000 $ (1)
Michael Hutchinson	725 000 $ (2)
Patrick Marleau	700 000 $ (1)
Michael Stone	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 77 169 524 $
Year 2021 : 59 984 524 $
Year 2022 : 43 559 524 $
Year 2023 : 29 892 857 $
Salary Average Commitment
Year 2020 : 77 169 524 $
Year 2021 : 59 984 524 $
Year 2022 : 43 559 524 $
Year 2023 : 29 892 857 $
Salary Cap with 1 Way Contract
Year 2020 : 77 169 524 $
Year 2021 : 59 984 524 $
Year 2022 : 43 559 524 $
Year 2023 : 29 892 857 $

Farm Players Salaries
Vinnie Hinostroza	100 000 $ (1)
Adam Gaudette	95 000 $ (1)
Filip Chytil	89 417 $ (1)
Travis Dermott	87 413 $ (1)
Max Jones	86 333 $ (1)
Max Comtois	82 000 $ (1)
Michael Dipietro	81 167 $ (2)
Tyler Benson	80 833 $ (1)
Jayce Hawryluk	80 000 $ (1)
Joey Daccord	75 000 $ (3)
Josh Mahura	74 500 $ (1)
Vitaly Abramov	73 083 $ (1)
Karson Kuhlman	72 500 $ (2)
Matthew Peca	70 000 $ (1)
David Warsofsky	70 000 $ (1)
Dakota Mermis	70 000 $ (1)
Total Farm Players	16
Salary Commitment
Year 2020 : 1 287 246 $
Year 2021 : 228 667 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 287 246 $
Year 2021 : 228 667 $
Year 2022 : 75 000 $
Year 2023 : 0 $

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - 102 $ - 5 840 - 97,33%
Level 2:	5000 - 63 $ - 4 955 - 99,09%
Level 3:	2000 - 45 $ - 2 000 - 100,00%
Level 4:	3496 - 27 $ - 3 496 - 100,00%
Luxury :	1000 - 225 $ - 1 000 - 100,00%
Total Capacity :	17496
Income
Home Games Left	8
Average Attendance - %	17 290 - 98,83%
Average Income per Game	671 771 $
Year to Date Revenue	13 435 423 $
Expense
Pro Players Total Salaries	79 339 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 037 707 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	64 636 795 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 374 169 $
Pro Remaining Season Days	23
Pro Expenses Per Days	688 276 $
Pro Estimated Expenses	15 830 348 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 830 348 $
Estimated Season Salary Cap	80 368 013 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 131 987 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 368 013 $
Current Bank Account	274 605 470 $
Projected Bank Account	264 149 291 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (6)
Erik Karlsson	11 500 000 $ (7)
Jonathan Toews	10 500 000 $ (3)
Taylor Hall	8 000 000 $ (1)
Tuukka Rask	7 000 000 $ (1)
David Pastrnak	6 666 666 $ (3)
Sam Reinhart	5 200 000 $ (1)
Morgan Rielly	5 000 000 $ (2)
Jared McCann	2 940 000 $ (2)
Lawson Crouse	1 533 333 $ (2)
Kaapo Kakko	925 000 $ (2)
Brandon Hagel	925 000 $ (1)
Rasmus Dahlin	925 000 $ (1)
Alex Biega	875 000 $ (1)
Slater Koekkoek	850 000 $ (1)
Luke Witkowski	700 000 $ (1)
Tomas Jurco	700 000 $ (1)
Tobias Rieder	700 000 $ (1)
Roland McKeown	700 000 $ (1)
Denis Malgin	700 000 $ (1)
Ryan Miller	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 79 339 999 $
Year 2021 : 51 564 999 $
Year 2022 : 41 166 666 $
Year 2023 : 24 000 000 $
Salary Average Commitment
Year 2020 : 79 339 999 $
Year 2021 : 51 564 999 $
Year 2022 : 41 166 666 $
Year 2023 : 24 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 339 999 $
Year 2021 : 51 564 999 $
Year 2022 : 41 166 666 $
Year 2023 : 24 000 000 $

Farm Players Salaries
Pheonix Copley	110 000 $ (2)
Marko Dano	70 000 $ (1)
Michael Sgarbossa	70 000 $ (1)
Ian McCoshen	70 000 $ (1)
Shane Gersich	70 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2020 : 390 000 $
Year 2021 : 110 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 390 000 $
Year 2021 : 110 000 $
Year 2022 : 0 $
Year 2023 : 0 $

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Savvis Center
Level 1:	6000 - 90 $ - 5 877 - 97,95%
Level 2:	5000 - 60 $ - 4 957 - 99,15%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 981 - 99,53%
Luxury :	2022 - 150 $ - 1 313 - 64,96%
Total Capacity :	19022
Income
Home Games Left	6
Average Attendance - %	18 129 - 95,30%
Average Income per Game	608 376 $
Year to Date Revenue	13 384 279 $
Expense
Pro Players Total Salaries	73 647 832 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 916 895 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 516 065 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 650 258 $
Pro Remaining Season Days	23
Pro Expenses Per Days	639 205 $
Pro Estimated Expenses	14 701 715 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	14 701 715 $
Estimated Season Salary Cap	75 118 650 $
Estimate Under Maximum Salary Cap of 81 500 000 $	6 381 350 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 118 650 $
Current Bank Account	537 959 078 $
Projected Bank Account	526 907 621 $

Pro Players Salaries
Tyler Seguin	9 850 000 $ (7)
Andrei Vasilevskiy	9 500 000 $ (8)
Dougie Hamilton	5 750 000 $ (1)
Frans Nielsen	5 250 000 $ (2)
Yanni Gourde	5 166 666 $ (5)
Ryan Pulock	5 000 000 $ (2)
Christopher Tanev	4 500 000 $ (4)
Oscar Klefbom	4 167 000 $ (3)
Andrew Shaw	3 900 000 $ (2)
Antoine Roussel	3 000 000 $ (2)
Riley Nash	2 750 000 $ (1)
Chandler Stephenson	2 750 000 $ (4)
Jamie Oleksiak	2 137 500 $ (1)
Sammy Blais	1 500 000 $ (2)
Johan Larsson	1 400 000 $ (2)
Travis Hamonic	1 250 000 $ (1)
Derek Forbort	1 000 000 $ (1)
Barrett Hayton	894 167 $ (2)
Martin Necas	894 166 $ (1)
Alex Nylander	863 333 $ (1)
Gabriel Carlsson	725 000 $ (2)
Michael Amadio	700 000 $ (1)
Maxime Lagace	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 73 647 832 $
Year 2021 : 57 602 833 $
Year 2022 : 35 933 666 $
Year 2023 : 31 766 666 $
Salary Average Commitment
Year 2020 : 73 647 832 $
Year 2021 : 57 602 833 $
Year 2022 : 35 933 666 $
Year 2023 : 31 766 666 $
Salary Cap with 1 Way Contract
Year 2020 : 73 647 832 $
Year 2021 : 57 602 833 $
Year 2022 : 35 933 666 $
Year 2023 : 31 766 666 $

Farm Players Salaries
Anton Forsberg	70 000 $ (1)
Total Farm Players	1
Salary Commitment
Year 2020 : 70 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 70 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St-Pete Times Forum
Level 1:	6000 - 97 $ - 5 832 - 97,20%
Level 2:	5000 - 57 $ - 4 947 - 98,94%
Level 3:	3758 - 35 $ - 2 739 - 72,88%
Level 4:	4000 - 15 $ - 3 986 - 99,64%
Luxury :	1000 - 190 $ - 1 000 - 100,00%
Total Capacity :	19758
Income
Home Games Left	6
Average Attendance - %	18 503 - 93,65%
Average Income per Game	608 592 $
Year to Date Revenue	13 389 034 $
Expense
Pro Players Total Salaries	67 760 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 404 788 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 003 928 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 651 555 $
Pro Remaining Season Days	23
Pro Expenses Per Days	588 453 $
Pro Estimated Expenses	13 534 419 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	13 534 419 $
Estimated Season Salary Cap	76 439 194 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 060 806 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 439 194 $
Current Bank Account	304 412 203 $
Projected Bank Account	294 529 339 $

Pro Players Salaries
Mitchell Marner	10 893 000 $ (5)
Jack Eichel	10 000 000 $ (6)
Derek Stepan (Out of Payroll)	6 500 000 $ (1)
Jake Muzzin	5 625 000 $ (4)
Jaden Schwartz	5 350 000 $ (1)
Brady Skjei	5 250 000 $ (4)
Dmitry Orlov	5 100 000 $ (3)
Mikhail Sergachev	4 800 000 $ (3)
Ryan Strome (Out of Payroll)	4 500 000 $ (2)
Ryan Dzingel	3 375 000 $ (1)
Dylan Strome	3 000 000 $ (2)
Joonas Korpisalo	2 800 000 $ (2)
Carl Hagelin	2 750 000 $ (3)
Carl Gunnarsson	1 750 000 $ (1)
Michael Raffl	1 600 000 $ (1)
Zach Aston-Reese	1 000 000 $ (1)
Zdeno Chara	795 000 $ (1)
Alex Stalock	785 000 $ (2)
Kevin Rooney	750 000 $ (2)
Anthony Bitetto	737 500 $ (1)
Drake Caggiula	700 000 $ (1)
Joakim Nordstrom	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 78 760 500 $
Year 2021 : 56 253 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Salary Average Commitment
Year 2020 : 78 760 500 $
Year 2021 : 56 253 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Salary Cap with 1 Way Contract
Year 2020 : 78 760 500 $
Year 2021 : 56 253 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $

Farm Players Salaries
Jesper Boqvist	92 500 $ (2)
Ryan Lindgren	92 500 $ (1)
Gaetan Haas	91 500 $ (1)
Christian Wolanin	90 000 $ (1)
Kailer Yamamoto	89 417 $ (1)
Jake Bean	86 333 $ (1)
Chris Driedger	85 000 $ (1)
Lean Bergmann	83 667 $ (2)
Gustav Lindstrom	77 583 $ (1)
Joel Kellman	75 000 $ (2)
Joona Luoto	74 167 $ (2)
Greg McKegg	70 000 $ (1)
Matt Luff	70 000 $ (1)
Gerald Mayhew	70 000 $ (1)
Clark Bishop	70 000 $ (1)
Brogan Rafferty	70 000 $ (1)
Antti Suomela	70 000 $ (1)
Total Farm Players	17
Salary Commitment
Year 2020 : 1 357 667 $
Year 2021 : 325 334 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 357 667 $
Year 2021 : 325 334 $
Year 2022 : 0 $
Year 2023 : 0 $

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 150 $ - 4 118 - 68,63%
Level 2:	5000 - 100 $ - 3 608 - 72,16%
Level 3:	2000 - 99 $ - 1 381 - 69,06%
Level 4:	4000 - 80 $ - 2 173 - 54,33%
Luxury :	3000 - 400 $ - 1 200 - 40,00%
Total Capacity :	20000
Income
Home Games Left	4
Average Attendance - %	12 480 - 62,40%
Average Income per Game	902 238 $
Year to Date Revenue	21 653 718 $
Expense
Pro Players Total Salaries	67 432 023 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 791 462 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	53 390 623 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 608 953 $
Pro Remaining Season Days	23
Pro Expenses Per Days	585 621 $
Pro Estimated Expenses	13 469 283 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	13 469 283 $
Estimated Season Salary Cap	66 760 776 $
Estimate Under Maximum Salary Cap of 81 500 000 $	14 739 224 $
Estimate Over Minimum Salary Cap of 58 000 000 $	8 760 776 $
Current Bank Account	37 299 452 $
Projected Bank Account	27 439 122 $

Pro Players Salaries
Brent Burns	8 000 000 $ (5)
Zach Parise	7 538 462 $ (4)
Matt Dumba	6 000 000 $ (3)
Jean-Gabriel Pageau	5 000 000 $ (6)
Mike Matheson	4 875 000 $ (6)
Tony DeAngelo	4 800 000 $ (2)
Christian Dvorak	4 450 000 $ (5)
Will Butcher	3 733 333 $ (2)
Leo Komarov	3 000 000 $ (2)
Colton Sissons	2 857 143 $ (6)
Denis Gurianov	2 550 000 $ (2)
Jack Roslovic	2 030 952 $ (2)
Sonny Milano	1 700 000 $ (2)
Nick Ritchie	1 544 966 $ (1)
William Carrier	1 400 000 $ (4)
Zach Bogosian	1 000 000 $ (1)
Elias Pettersson	925 000 $ (1)
Adam Boqvist	894 167 $ (2)
Oliver Kylington	787 500 $ (1)
Anthony Stolarz	750 000 $ (1)
Charlie Lindgren	750 000 $ (1)
Alex Nedeljkovic	737 500 $ (1)
Boo Nieves	708 000 $ (1)
Steven Santini	700 000 $ (1)
Gage Quinney	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 67 432 023 $
Year 2021 : 58 636 467 $
Year 2022 : 40 120 605 $
Year 2023 : 34 120 605 $
Salary Average Commitment
Year 2020 : 67 335 729 $
Year 2021 : 58 732 763 $
Year 2022 : 40 120 606 $
Year 2023 : 34 120 606 $
Salary Cap with 1 Way Contract
Year 2020 : 67 432 023 $
Year 2021 : 58 829 057 $
Year 2022 : 40 120 605 $
Year 2023 : 34 120 605 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 5 881 - 98,02%
Level 2:	5000 - 60 $ - 4 954 - 99,07%
Level 3:	2630 - 35 $ - 2 611 - 99,28%
Level 4:	4000 - 20 $ - 3 993 - 99,84%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18630
Income
Home Games Left	7
Average Attendance - %	18 439 - 98,98%
Average Income per Game	640 851 $
Year to Date Revenue	13 457 862 $
Expense
Pro Players Total Salaries	77 202 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 147 813 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 746 922 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 485 954 $
Pro Remaining Season Days	23
Pro Expenses Per Days	669 849 $
Pro Estimated Expenses	15 406 527 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 406 527 $
Estimated Season Salary Cap	79 054 319 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 445 681 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 054 319 $
Current Bank Account	292 422 107 $
Projected Bank Account	281 501 534 $

Pro Players Salaries
Kris Letang	7 250 000 $ (2)
Paul Stastny (Out of Payroll)	6 500 000 $ (1)
Brayden Schenn	6 500 000 $ (8)
Mark Scheifele	6 125 000 $ (4)
Alexander Edler	6 000 000 $ (1)
Jacob Markstrom	6 000 000 $ (6)
Bo Horvat	5 500 000 $ (3)
J.T. Miller	5 250 000 $ (3)
Tom Wilson	5 166 666 $ (4)
Jonas Brodin	4 166 667 $ (1)
Tanner Pearson	3 750 000 $ (1)
Brandon Tanev	3 500 000 $ (5)
Ben Chiarot	3 500 000 $ (2)
Neal Pionk	3 000 000 $ (1)
Justin Braun	1 800 000 $ (2)
Jack Campbell	1 650 000 $ (2)
Colton Sceviour	1 200 000 $ (1)
Brad Richardson	1 000 000 $ (1)
Ryan Carpenter	1 000 000 $ (2)
Brady Tkachuk	925 000 $ (1)
Isac Lundestrom	925 000 $ (1)
Ville Heinola	894 167 $ (3)
Andreas Borgman	700 000 $ (1)
Andy Greene	700 000 $ (1)
Dryden Hunt	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 83 702 500 $
Year 2021 : 54 135 833 $
Year 2022 : 38 935 833 $
Year 2023 : 27 291 666 $
Salary Average Commitment
Year 2020 : 83 702 500 $
Year 2021 : 54 135 833 $
Year 2022 : 38 935 833 $
Year 2023 : 27 291 666 $
Salary Cap with 1 Way Contract
Year 2020 : 83 702 500 $
Year 2021 : 54 135 833 $
Year 2022 : 38 935 833 $
Year 2023 : 27 291 666 $

Farm Players Salaries
Joakim Nygard	87 500 $ (1)
Adin Hill	80 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2020 : 167 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 167 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 100 $ - 5 820 - 97,00%
Level 2:	5000 - 60 $ - 4 914 - 98,29%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 974 - 99,35%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	6
Average Attendance - %	17 708 - 98,38%
Average Income per Game	635 570 $
Year to Date Revenue	13 982 530 $
Expense
Pro Players Total Salaries	67 457 251 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 094 524 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 693 635 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 813 417 $
Pro Remaining Season Days	23
Pro Expenses Per Days	585 838 $
Pro Estimated Expenses	13 474 274 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	13 474 274 $
Estimated Season Salary Cap	66 068 779 $
Estimate Under Maximum Salary Cap of 81 500 000 $	15 431 221 $
Estimate Over Minimum Salary Cap of 58 000 000 $	8 068 779 $
Current Bank Account	347 556 532 $
Projected Bank Account	337 895 675 $

Pro Players Salaries
Kevin Hayes	7 142 857 $ (6)
David Backes	6 000 000 $ (1)
Jonathan Quick	5 800 000 $ (3)
Jeff Carter	5 272 727 $ (2)
Samuel Girard	5 000 000 $ (7)
Antti Raanta	4 250 000 $ (1)
Adam Larsson	4 166 667 $ (1)
Tristan Jarry	3 500 000 $ (3)
Nikita Zadorov	3 200 000 $ (1)
Erik Gustafsson	3 000 000 $ (1)
Oskar Sundqvist	2 750 000 $ (3)
Richard Panik	2 750 000 $ (3)
Markus Nutivaara	2 700 000 $ (2)
Philippe Myers	2 550 000 $ (3)
Andrew Mangiapane	2 425 000 $ (2)
Erik Haula	1 750 000 $ (1)
Jordan Weal	1 400 000 $ (1)
Chris Wagner	1 350 000 $ (3)
Derick Brassard	1 000 000 $ (1)
Kiefer Sherwood	750 000 $ (1)
Jacob de la Rose	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 67 457 251 $
Year 2021 : 41 240 584 $
Year 2022 : 30 842 857 $
Year 2023 : 12 142 857 $
Salary Average Commitment
Year 2020 : 67 457 252 $
Year 2021 : 41 240 585 $
Year 2022 : 30 842 857 $
Year 2023 : 12 142 857 $
Salary Cap with 1 Way Contract
Year 2020 : 67 457 251 $
Year 2021 : 41 240 584 $
Year 2022 : 30 842 857 $
Year 2023 : 12 142 857 $

Farm Players Salaries
Kirby Dach	92 500 $ (2)
Tyson Jost	87 413 $ (1)
Morgan Frost	86 333 $ (2)
Caleb Jones	85 000 $ (2)
Logan O'Connor	72 500 $ (2)
Total Farm Players	5
Salary Commitment
Year 2020 : 423 745 $
Year 2021 : 336 333 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 423 745 $
Year 2021 : 336 333 $
Year 2022 : 0 $
Year 2023 : 0 $

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 100 $ - 5 844 - 97,39%
Level 2:	5000 - 60 $ - 4 892 - 97,85%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 977 - 99,42%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	4
Average Attendance - %	17 713 - 98,40%
Average Income per Game	625 997 $
Year to Date Revenue	15 023 916 $
Expense
Pro Players Total Salaries	72 982 629 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 349 845 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	61 948 954 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	2 503 986 $
Pro Remaining Season Days	23
Pro Expenses Per Days	633 471 $
Pro Estimated Expenses	14 569 833 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	14 569 833 $
Estimated Season Salary Cap	76 419 657 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 080 343 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 419 657 $
Current Bank Account	146 801 261 $
Projected Bank Account	134 735 414 $

Pro Players Salaries
Alex Ovechkin	9 538 462 $ (1)
P.K. Subban	9 000 000 $ (2)
Blake Wheeler	8 250 000 $ (4)
Matt Duchene	8 000 000 $ (6)
Nate Schmidt	5 950 000 $ (5)
Nino Niederreiter	5 250 000 $ (2)
Darcy Kuemper	4 500 000 $ (2)
Bryan Rust	3 500 000 $ (2)
Oskar Lindblom	3 000 000 $ (3)
Robby Fabbri	2 950 000 $ (2)
Luke Kunin	2 300 000 $ (2)
Warren Foegele	2 150 000 $ (1)
Calle Jarnkrok	2 000 000 $ (2)
Kyle Clifford	1 000 000 $ (2)
Henri Jokiharju	925 000 $ (1)
Evan Bouchard	894 167 $ (2)
Malcolm Subban	850 000 $ (2)
Luke Schenn	800 000 $ (1)
Aaron Ness	725 000 $ (1)
Dmytro Timashov	700 000 $ (1)
Zac Rinaldo	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 72 982 629 $
Year 2021 : 57 444 167 $
Year 2022 : 25 200 000 $
Year 2023 : 22 200 000 $
Salary Average Commitment
Year 2020 : 72 982 629 $
Year 2021 : 57 444 167 $
Year 2022 : 25 200 000 $
Year 2023 : 22 200 000 $
Salary Cap with 1 Way Contract
Year 2020 : 72 982 629 $
Year 2021 : 57 444 167 $
Year 2022 : 25 200 000 $
Year 2023 : 22 200 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6000 - 85 $ - 5 924 - 98,73%
Level 2:	5000 - 50 $ - 4 975 - 99,51%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 988 - 99,70%
Luxury :	3000 - 150 $ - 1 316 - 43,88%
Total Capacity :	20000
Income
Home Games Left	8
Average Attendance - %	18 204 - 91,02%
Average Income per Game	555 662 $
Year to Date Revenue	11 113 242 $
Expense
Pro Players Total Salaries	80 988 462 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 342 520 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	61 941 668 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 445 297 $
Pro Remaining Season Days	23
Pro Expenses Per Days	702 487 $
Pro Estimated Expenses	16 157 201 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	16 157 201 $
Estimated Season Salary Cap	77 999 716 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 500 284 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 999 716 $
Current Bank Account	568 376 400 $
Projected Bank Account	556 664 496 $

Pro Players Salaries
Evgeni Malkin	9 500 000 $ (2)
Mikko Rantanen	9 250 000 $ (5)
Nicklas Backstrom	9 200 000 $ (5)
Ryan Suter	7 538 462 $ (4)
Vladimir Tarasenko	7 500 000 $ (3)
Nick Leddy	5 500 000 $ (2)
Teuvo Teravainen	5 400 000 $ (4)
Ian Cole	4 250 000 $ (1)
Boone Jenner	3 750 000 $ (2)
Erik Cernak	2 950 000 $ (3)
David Rittich	2 750 000 $ (1)
Mattias Janmark	2 250 000 $ (1)
Adrian Kempe	2 000 000 $ (2)
Nick Cousins	1 500 000 $ (2)
Jujhar Khaira	1 200 000 $ (1)
Andreas Athanasiou	1 200 000 $ (1)
Aaron Dell	800 000 $ (1)
Jonas Siegenthaler	800 000 $ (1)
Mark Pysyk	750 000 $ (1)
Trevor Lewis	750 000 $ (1)
Calle Rosen	750 000 $ (1)
Evan Rodrigues	700 000 $ (1)
Chad Ruhwedel	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 80 988 462 $
Year 2021 : 64 088 462 $
Year 2022 : 41 838 462 $
Year 2023 : 31 388 462 $
Salary Average Commitment
Year 2020 : 80 988 463 $
Year 2021 : 64 088 463 $
Year 2022 : 41 838 463 $
Year 2023 : 31 388 463 $
Salary Cap with 1 Way Contract
Year 2020 : 80 988 462 $
Year 2021 : 64 088 462 $
Year 2022 : 41 838 462 $
Year 2023 : 31 388 462 $

Farm Players Salaries
Gabriel Vilardi	89 417 $ (2)
Brandon Gignac	71 417 $ (1)
Eric Comrie	70 000 $ (1)
Alexander Volkov	70 000 $ (1)
Total Farm Players	4
Salary Commitment
Year 2020 : 300 834 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 300 834 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 81 500 000 $ Available Cap Space	Over Minimum of 58 000 000 $	Pro Players	Farm Players	Total Players
Anaheim Ducks	355 707 791 $	75 847 111 $	5 652 889 $	17 847 111 $	22	2	24
Arizona Coyotes	206 233 984 $	81 861 288 $	-361 288 $	23 861 288 $	25	0	25
Boston Bruins	163 096 298 $	74 807 252 $	6 692 748 $	16 807 252 $	24	1	25
Buffalo Sabres	213 949 421 $	61 333 909 $	20 166 091 $	3 333 909 $	25	1	26
Calgary Flames	410 275 698 $	78 512 916 $	2 987 084 $	20 512 916 $	25	2	27
Carolina Hurricanes	389 778 403 $	68 120 405 $	13 379 595 $	10 120 405 $	21	11	32
Chicago Blackhawks	161 225 521 $	74 692 954 $	6 807 046 $	16 692 954 $	24	7	31
Colorado Avalanche	222 470 586 $	75 643 682 $	5 856 318 $	17 643 682 $	25	3	28
Columbus Blue Jackets	254 993 425 $	80 848 848 $	651 152 $	22 848 848 $	25	6	31
Dallas Stars	249 300 809 $	79 163 403 $	2 336 597 $	21 163 403 $	22	7	29
Detroit Red Wings	198 121 967 $	65 800 579 $	15 699 421 $	7 800 579 $	25	0	25
Edmonton Oilers	210 860 917 $	63 676 680 $	17 823 320 $	5 676 680 $	23	0	23
Florida Panthers	400 471 358 $	71 785 117 $	9 714 883 $	13 785 117 $	25	2	27
Los Angeles Kings	286 692 129 $	75 764 688 $	5 735 312 $	17 764 688 $	22	9	31
Minnesota Wild	752 656 576 $	79 478 982 $	2 021 018 $	21 478 982 $	24	6	30
Montreal Canadiens	318 258 708 $	79 568 496 $	1 931 504 $	21 568 496 $	22	1	23
Nashville Predators	396 593 918 $	81 289 421 $	210 579 $	23 289 421 $	21	2	23
New Jersey Devils	308 622 527 $	79 026 413 $	2 473 587 $	21 026 413 $	22	5	27
New York Islanders	387 136 837 $	62 786 400 $	18 713 600 $	4 786 400 $	25	0	25
New York Rangers	207 145 130 $	77 529 945 $	3 970 055 $	19 529 945 $	22	3	25
Ottawa Senators	133 207 109 $	68 433 179 $	13 066 821 $	10 433 179 $	26	0	26
Philadelphia Flyers	186 293 597 $	79 373 838 $	2 126 162 $	21 373 838 $	22	4	26
Pittsburgh Penguins	333 633 909 $	80 318 982 $	1 181 018 $	22 318 982 $	20	16	36
San Jose Sharks	274 605 470 $	80 368 013 $	1 131 987 $	22 368 013 $	21	5	26
St. Louis Blues	537 959 078 $	75 118 650 $	6 381 350 $	17 118 650 $	23	1	24
Tampa Bay Lightning	304 412 203 $	76 439 194 $	5 060 806 $	18 439 194 $	22	17	39
Toronto Maple Leafs	37 299 452 $	66 760 776 $	14 739 224 $	8 760 776 $	25	0	25
Vancouver Canucks	292 422 107 $	79 054 319 $	2 445 681 $	21 054 319 $	25	2	27
Vegas Golden Knights	347 556 532 $	66 068 779 $	15 431 221 $	8 068 779 $	21	5	26
Washington Capitals	146 801 261 $	76 419 657 $	5 080 343 $	18 419 657 $	21	0	21
Winnipeg Jets	568 376 400 $	77 999 716 $	3 500 284 $	19 999 716 $	23	4	27

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arizona Coyotes is over or under the salary cap!

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 - %

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 - %