SNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6717 - 80 $ - 6 329 - 94,22%
Level 2:	4000 - 60 $ - 4 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 18 $ - 4 000 - 100,00%
Luxury :	1000 - 240 $ - 1 000 - 100,00%
Total Capacity :	17717
Income
Home Games Left	24
Average Attendance - %	17 329 - 97,81%
Average Income per Game	575 444 $
Year to Date Revenue	2 301 774 $
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	7 799 368 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 747 647 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 810 644 $
Pro Remaining Season Days	104
Pro Expenses Per Days	658 793 $
Pro Estimated Expenses	68 514 472 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	68 514 472 $
Estimated Season Salary Cap	75 813 879 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 686 121 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 813 879 $
Current Bank Account	397 565 568 $
Projected Bank Account	342 861 740 $

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	6000 - 100 $ - 5 734 - 95,56%
Level 2:	5000 - 60 $ - 4 918 - 98,36%
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	24
Average Attendance - %	17 305 - 98,03%
Average Income per Game	617 865 $
Year to Date Revenue	2 471 461 $
Expense
Pro Players Total Salaries	80 700 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 258 497 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 206 776 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 828 766 $
Pro Remaining Season Days	104
Pro Expenses Per Days	700 000 $
Pro Estimated Expenses	72 800 000 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	72 800 000 $
Estimated Season Salary Cap	80 558 536 $
Estimate Under Maximum Salary Cap of 81 500 000 $	941 464 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 558 536 $
Current Bank Account	252 791 980 $
Projected Bank Account	194 820 746 $

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)
Tyler Johnson	5 000 000 $ (4)
Zach Werenski	5 000 000 $ (2)
Robin Lehner	5 000 000 $ (5)
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 (Out of Payroll)	1 300 000 $ (2)
Ross Johnston	1 000 000 $ (2)
Ilya Lyubushkin	1 000 000 $ (1)
Igor Shesterkin	925 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 82 000 000 $
Year 2021 : 71 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $
Salary Average Commitment
Year 2020 : 82 000 000 $
Year 2021 : 71 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $
Salary Cap with 1 Way Contract
Year 2020 : 82 000 000 $
Year 2021 : 71 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $

Farm Players Salaries
Tyler Motte	122 500 $ (2)
Total Farm Players	1
Salary Commitment
Year 2020 : 122 500 $
Year 2021 : 122 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 122 500 $
Year 2021 : 122 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6000 - 90 $ - 6 000 - 100,00%
Level 2:	5000 - 60 $ - 4 810 - 96,19%
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	26
Average Attendance - %	17 375 - 98,92%
Average Income per Game	596 634 $
Year to Date Revenue	1 193 267 $
Expense
Pro Players Total Salaries	75 620 961 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 020 731 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 969 008 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 512 471 $
Pro Remaining Season Days	104
Pro Expenses Per Days	656 215 $
Pro Estimated Expenses	68 246 360 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	68 246 360 $
Estimated Season Salary Cap	75 767 128 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 732 872 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 767 128 $
Current Bank Account	203 148 532 $
Projected Bank Account	150 414 643 $

Pro Players Salaries
Ryan O'Reilly	7 500 000 $ (3)
Torey Krug	6 500 000 $ (7)
Dylan Larkin	6 100 000 $ (3)
Jonathan Huberdeau	5 900 000 $ (3)
Brock Boeser	5 875 000 $ (2)
Duncan Keith	5 538 462 $ (3)
Jaccob Slavin	5 300 000 $ (5)
Semyon Varlamov	5 000 000 $ (3)
Charlie McAvoy	4 900 000 $ (2)
Colin White	4 750 000 $ (5)
Matt Grzelcyk	3 687 500 $ (4)
Jake DeBrusk	3 675 000 $ (2)
Blake Coleman	1 800 000 $ (1)
Brian Elliott	1 500 000 $ (1)
Scott Mayfield	1 450 000 $ (3)
Colton Sceviour	1 200 000 $ (1)
Brad Richardson	1 000 000 $ (1)
Jimmy Vesey	900 000 $ (1)
Luke Schenn	800 000 $ (1)
Jordan Kyrou	758 333 $ (1)
John Quenneville	750 000 $ (1)
Drake Batherson	736 666 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 75 620 961 $
Year 2021 : 66 175 962 $
Year 2022 : 51 725 962 $
Year 2023 : 20 237 500 $
Salary Average Commitment
Year 2020 : 75 620 961 $
Year 2021 : 66 175 962 $
Year 2022 : 51 725 962 $
Year 2023 : 20 237 500 $
Salary Cap with 1 Way Contract
Year 2020 : 75 620 961 $
Year 2021 : 66 175 962 $
Year 2022 : 51 725 962 $
Year 2023 : 20 237 500 $

Farm Players Salaries
Jake Evans	75 000 $ (2)
Michael Bunting	73 750 $ (1)
Nick Seeler	72 500 $ (1)
Total Farm Players	3
Salary Commitment
Year 2020 : 221 250 $
Year 2021 : 75 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 221 250 $
Year 2021 : 75 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - 90 $ - 6 000 - 100,00%
Level 2:	5000 - 70 $ - 5 000 - 100,00%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4690 - 25 $ - 4 587 - 97,80%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	18690
Income
Home Games Left	26
Average Attendance - %	18 587 - 99,45%
Average Income per Game	652 635 $
Year to Date Revenue	1 305 269 $
Expense
Pro Players Total Salaries	62 832 367 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 745 897 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	6 694 171 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 968 497 $
Pro Remaining Season Days	104
Pro Expenses Per Days	545 969 $
Pro Estimated Expenses	56 780 776 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	56 780 776 $
Estimated Season Salary Cap	63 026 603 $
Estimate Under Maximum Salary Cap of 81 500 000 $	18 473 397 $
Estimate Over Minimum Salary Cap of 58 000 000 $	5 026 603 $
Current Bank Account	244 210 165 $
Projected Bank Account	204 397 886 $

Pro Players Salaries
Alex Pietrangelo	8 800 000 $ (7)
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)
Mikael Granlund	3 750 000 $ (1)
MacKenzie Weegar	3 250 000 $ (3)
Nick Jensen	2 500 000 $ (3)
Brock McGinn	2 100 000 $ (1)
Vince Dunn	1 875 000 $ (1)
Carter Verhaeghe	1 000 000 $ (2)
Barrett Hayton	894 167 $ (2)
Rasmus Sandin	894 167 $ (2)
Filip Zadina	894 167 $ (2)
Zack MacEwen	825 000 $ (2)
John Hayden	750 000 $ (1)
Mathieu Joseph	737 500 $ (2)
Travis Boyd	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 62 832 367 $
Year 2021 : 44 507 367 $
Year 2022 : 32 262 366 $
Year 2023 : 26 512 366 $
Salary Average Commitment
Year 2020 : 62 977 806 $
Year 2021 : 44 652 806 $
Year 2022 : 32 801 972 $
Year 2023 : 27 051 972 $
Salary Cap with 1 Way Contract
Year 2020 : 62 832 367 $
Year 2021 : 44 507 367 $
Year 2022 : 32 262 366 $
Year 2023 : 26 512 366 $

Farm Players Salaries
Urho Vaakanainen	89 417 $ (2)
Dennis Cholowski	89 417 $ (1)
Rem Pitlick	87 413 $ (1)
Calvin Pickard	75 000 $ (1)
Luke Johnson	70 000 $ (1)
Colton White	70 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2020 : 481 246 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 481 246 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - 100 $ - 5 728 - 95,47%
Level 2:	5000 - 60 $ - 4 980 - 99,61%
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	25
Average Attendance - %	17 156 - 98,33%
Average Income per Game	617 396 $
Year to Date Revenue	1 852 187 $
Expense
Pro Players Total Salaries	79 215 792 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 907 239 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 855 512 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 434 892 $
Pro Remaining Season Days	104
Pro Expenses Per Days	687 205 $
Pro Estimated Expenses	71 469 320 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	71 469 320 $
Estimated Season Salary Cap	78 876 592 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 623 408 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 876 592 $
Current Bank Account	454 530 350 $
Projected Bank Account	398 495 922 $

Pro Players Salaries
Ryan Johansen	8 000 000 $ (5)
Phil Kessel	8 000 000 $ (2)
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)
Jesper Bratt	2 750 000 $ (2)
Pavel Zacha	2 250 000 $ (2)
Alexander Wennberg	2 250 000 $ (1)
Jordan Greenway	2 100 000 $ (2)
Marcus Sorensen	1 500 000 $ (1)
David Kampf	1 000 000 $ (1)
Kevin Stenlund	874 125 $ (1)
Nicolas Hague	791 667 $ (2)
Dylan Sikura	750 000 $ (1)
Chad Ruhwedel	700 000 $ (1)
Cory Schneider	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 79 215 792 $
Year 2021 : 65 741 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Salary Average Commitment
Year 2020 : 79 215 792 $
Year 2021 : 65 741 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 215 792 $
Year 2021 : 65 741 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $

Farm Players Salaries
Jack Hughes	92 500 $ (2)
Lias Andersson	89 417 $ (1)
Alexander True	76 333 $ (1)
Louis Domingue	70 000 $ (1)
Michael Dal Colle	70 000 $ (1)
Paul LaDue	70 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2020 : 468 250 $
Year 2021 : 92 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 468 250 $
Year 2021 : 92 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - 100 $ - 5 916 - 98,59%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 916 - 99,53%
Average Income per Game	633 191 $
Year to Date Revenue	1 266 381 $
Expense
Pro Players Total Salaries	71 070 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 280 301 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 228 575 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 462 953 $
Pro Remaining Season Days	104
Pro Expenses Per Days	616 983 $
Pro Estimated Expenses	64 166 232 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	64 166 232 $
Estimated Season Salary Cap	70 946 463 $
Estimate Under Maximum Salary Cap of 81 500 000 $	10 553 537 $
Estimate Over Minimum Salary Cap of 58 000 000 $	12 946 463 $
Current Bank Account	425 182 124 $
Projected Bank Account	377 478 845 $

Pro Players Salaries
Nico Hischier	7 250 000 $ (7)
Nikolaj Ehlers	6 000 000 $ (5)
Andrew Ladd	5 500 000 $ (3)
Noah Hanifin	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)
Derek Ryan	3 125 000 $ (1)
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)
Laurent Brossoit	1 500 000 $ (1)
Cody Ceci	1 250 000 $ (1)
Josh Leivo	875 000 $ (1)
Tucker Poolman	775 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 71 070 000 $
Year 2021 : 50 445 000 $
Year 2022 : 44 050 000 $
Year 2023 : 32 300 000 $
Salary Average Commitment
Year 2020 : 71 070 000 $
Year 2021 : 50 445 000 $
Year 2022 : 44 050 000 $
Year 2023 : 32 300 000 $
Salary Cap with 1 Way Contract
Year 2020 : 71 070 000 $
Year 2021 : 50 445 000 $
Year 2022 : 44 050 000 $
Year 2023 : 32 300 000 $

Farm Players Salaries
Bobby Ryan	100 000 $ (1)
Nicolas Deslauriers	100 000 $ (2)
Carl Dahlstrom	85 000 $ (1)
Jeremy Lauzon	85 000 $ (2)
Trevor van Riemsdyk	80 000 $ (1)
Vinni Lettieri	75 000 $ (1)
Tyrell Goulbourne	70 000 $ (1)
Joseph Blandisi	70 000 $ (1)
Max McCormick	70 000 $ (1)
Dylan Gambrell	70 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 2020 : 805 000 $
Year 2021 : 185 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 805 000 $
Year 2021 : 185 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 95 $ - 5 850 - 97,50%
Level 2:	5000 - 60 $ - 4 817 - 96,33%
Level 3:	4050 - 25 $ - 2 664 - 65,77%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	20050
Income
Home Games Left	26
Average Attendance - %	18 330 - 91,42%
Average Income per Game	607 577 $
Year to Date Revenue	1 215 154 $
Expense
Pro Players Total Salaries	73 904 523 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 700 036 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 648 314 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 797 002 $
Pro Remaining Season Days	104
Pro Expenses Per Days	641 418 $
Pro Estimated Expenses	66 707 472 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	66 707 472 $
Estimated Season Salary Cap	73 907 546 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 592 454 $
Estimate Over Minimum Salary Cap of 58 000 000 $	15 907 546 $
Current Bank Account	201 959 730 $
Projected Bank Account	151 049 260 $

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)
Kevin Shattenkirk	3 900 000 $ (3)
Tanner Pearson	3 750 000 $ (1)
Cal Clutterbuck	3 500 000 $ (2)
Micheal Ferland	3 500 000 $ (3)
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)
Tyler Ennis	1 000 000 $ (1)
Dillon Dube	778 333 $ (1)
Nick Paul	700 000 $ (1)
Gemel Smith	700 000 $ (1)
Alex Lyon	700 000 $ (1)
Jonny Brodzinski	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 73 904 523 $
Year 2021 : 53 242 857 $
Year 2022 : 28 692 857 $
Year 2023 : 21 292 857 $
Salary Average Commitment
Year 2020 : 73 904 523 $
Year 2021 : 53 242 857 $
Year 2022 : 28 692 857 $
Year 2023 : 21 292 857 $
Salary Cap with 1 Way Contract
Year 2020 : 73 904 523 $
Year 2021 : 53 242 857 $
Year 2022 : 28 692 857 $
Year 2023 : 21 292 857 $

Farm Players Salaries
Juuso Riikola	115 000 $ (2)
Eric Robinson	97 500 $ (2)
Michael McLeod	86 333 $ (1)
Libor Hajek	83 333 $ (1)
Ben Gleason	76 167 $ (1)
Zach Whitecloud	72 500 $ (2)
Yakov Trenin	72 500 $ (2)
Sam Montembeault	70 000 $ (1)
Sheldon Rempal	70 000 $ (1)
Total Farm Players	9
Salary Commitment
Year 2020 : 743 333 $
Year 2021 : 357 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 743 333 $
Year 2021 : 357 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 100 $ - 5 889 - 98,14%
Level 2:	5007 - 60 $ - 4 855 - 96,95%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 982 - 99,55%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18007
Income
Home Games Left	26
Average Attendance - %	17 725 - 98,43%
Average Income per Game	627 178 $
Year to Date Revenue	1 254 355 $
Expense
Pro Players Total Salaries	76 474 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 221 926 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 170 201 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 306 615 $
Pro Remaining Season Days	104
Pro Expenses Per Days	663 578 $
Pro Estimated Expenses	69 012 112 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	69 012 112 $
Estimated Season Salary Cap	76 733 969 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 766 031 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 733 969 $
Current Bank Account	262 995 561 $
Projected Bank Account	210 290 064 $

Pro Players Salaries
Erik Karlsson	11 500 000 $ (7)
Thomas Chabot	8 000 000 $ (8)
Gustav Nyquist	5 500 000 $ (3)
Sam Reinhart	5 200 000 $ (1)
Pierre-Luc Dubois	5 000 000 $ (2)
Jakob Chychrun	4 600 000 $ (5)
Elvis Merzlikins	4 000 000 $ (2)
Brenden Dillon	3 900 000 $ (4)
Casey Cizikas	3 350 000 $ (1)
Anton Khudobin	3 333 333 $ (3)
Pavel Buchnevich	3 250 000 $ (1)
Radek Faksa	3 250 000 $ (5)
Kasperi Kapanen	3 200 000 $ (2)
Ethan Bear	2 000 000 $ (2)
Ryan Donato	1 900 000 $ (1)
Luke Glendening	1 800 000 $ (1)
Juuse Saros	1 500 000 $ (1)
Ivan Barbashev	1 475 000 $ (1)
Carl Soderberg	1 000 000 $ (1)
Andrei Svechnikov	925 000 $ (1)
Alexandre Texier	897 500 $ (1)
Miro Heiskanen	894 166 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 76 474 999 $
Year 2021 : 54 283 333 $
Year 2022 : 40 083 333 $
Year 2023 : 31 250 000 $
Salary Average Commitment
Year 2020 : 76 474 999 $
Year 2021 : 54 283 333 $
Year 2022 : 40 083 333 $
Year 2023 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 76 474 999 $
Year 2021 : 54 283 333 $
Year 2022 : 40 083 333 $
Year 2023 : 31 250 000 $

Farm Players Salaries
Josh Archibald	150 000 $ (2)
Matthew Highmore	72 500 $ (2)
Joe Hicketts	70 000 $ (1)
Daniel Brickley	70 000 $ (1)
Andrew Agozzino	70 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2020 : 432 500 $
Year 2021 : 222 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 432 500 $
Year 2021 : 222 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 200 $ - 3 155 - 52,58%
Level 2:	5000 - 80 $ - 4 824 - 96,47%
Level 3:	2000 - 60 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 4 000 - 100,00%
Luxury :	1000 - 300 $ - 829 - 82,85%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	14 807 - 82,26%
Average Income per Game	767 719 $
Year to Date Revenue	1 535 437 $
Expense
Pro Players Total Salaries	80 983 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 435 350 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 383 619 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 960 681 $
Pro Remaining Season Days	104
Pro Expenses Per Days	702 443 $
Pro Estimated Expenses	73 054 072 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	73 054 072 $
Estimated Season Salary Cap	80 989 347 $
Estimate Under Maximum Salary Cap of 81 500 000 $	510 653 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 989 347 $
Current Bank Account	295 704 434 $
Projected Bank Account	242 611 043 $

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)
Jarred Tinordi	700 000 $ (1)
Matt Roy	700 000 $ (1)
Austin Czarnik	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2020 : 80 983 333 $
Year 2021 : 47 933 333 $
Year 2022 : 22 975 000 $
Year 2023 : 19 575 000 $
Salary Average Commitment
Year 2020 : 80 983 333 $
Year 2021 : 47 933 333 $
Year 2022 : 22 975 000 $
Year 2023 : 19 575 000 $
Salary Cap with 1 Way Contract
Year 2020 : 80 983 333 $
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)
Derrick Pouliot	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 $ - 5 897 - 98,28%
Level 2:	5000 - 80 $ - 4 710 - 94,19%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4532 - 35 $ - 3 744 - 82,60%
Luxury :	1000 - 300 $ - 844 - 84,40%
Total Capacity :	18532
Income
Home Games Left	26
Average Attendance - %	17 194 - 92,78%
Average Income per Game	799 998 $
Year to Date Revenue	1 599 995 $
Expense
Pro Players Total Salaries	79 333 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 279 306 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 227 586 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 799 935 $
Pro Remaining Season Days	104
Pro Expenses Per Days	688 218 $
Pro Estimated Expenses	71 574 672 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	71 574 672 $
Estimated Season Salary Cap	79 354 018 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 145 982 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 354 018 $
Current Bank Account	288 205 793 $
Projected Bank Account	237 431 056 $

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)
Viktor Arvidsson	4 250 000 $ (4)
Brett Pesce	4 025 000 $ (4)
Mike Hoffman	4 000 000 $ (1)
Dominik Kubalik	3 700 000 $ (2)
Travis Sanheim	3 250 000 $ (1)
Zack Kassian	3 200 000 $ (4)
Roope Hintz	3 150 000 $ (3)
Pavel Francouz	2 000 000 $ (2)
Braydon Coburn	1 700 000 $ (1)
Anders Bjork	1 600 000 $ (3)
Zach Sanford	1 500 000 $ (1)
Carter Rowney	1 133 333 $ (1)
Adam Fox	925 000 $ (2)
Par Lindholm	850 000 $ (1)
Teddy Blueger	750 000 $ (1)
Mark Jankowski	700 000 $ (1)
Brad Hunt	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 79 333 333 $
Year 2021 : 59 750 000 $
Year 2022 : 47 625 000 $
Year 2023 : 42 875 000 $
Salary Average Commitment
Year 2020 : 79 333 333 $
Year 2021 : 59 750 000 $
Year 2022 : 47 625 000 $
Year 2023 : 42 875 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 333 333 $
Year 2021 : 59 750 000 $
Year 2022 : 47 625 000 $
Year 2023 : 42 875 000 $

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 $ - 5 780 - 96,33%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	2058 - 35 $ - 2 058 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18058
Income
Home Games Left	24
Average Attendance - %	17 838 - 98,78%
Average Income per Game	627 290 $
Year to Date Revenue	2 509 158 $
Expense
Pro Players Total Salaries	70 746 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 163 688 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 111 964 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 054 948 $
Pro Remaining Season Days	104
Pro Expenses Per Days	614 195 $
Pro Estimated Expenses	63 876 280 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	63 876 280 $
Estimated Season Salary Cap	70 540 004 $
Estimate Under Maximum Salary Cap of 81 500 000 $	10 959 996 $
Estimate Over Minimum Salary Cap of 58 000 000 $	12 540 004 $
Current Bank Account	232 609 976 $
Projected Bank Account	183 788 644 $

Pro Players Salaries
Brent Seabrook	6 875 000 $ (4)
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)
Connor Carrick	1 500 000 $ (1)
Andrej Sekera	1 500 000 $ (2)
Garnet Hathaway	1 500 000 $ (3)
Tomas Nosek	1 250 000 $ (1)
Nicolas Aube-Kubel	1 075 000 $ (2)
Ben Hutton	950 000 $ (1)
Mario Ferraro	925 000 $ (2)
Dennis Gilbert	925 000 $ (1)
Blake Lizotte	925 000 $ (1)
Rhett Gardner	925 000 $ (1)
Nick Suzuki	863 333 $ (2)
Nic Dowd	750 000 $ (2)
Matt Irwin	700 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 2020 : 70 746 666 $
Year 2021 : 39 938 333 $
Year 2022 : 22 325 000 $
Year 2023 : 14 825 000 $
Salary Average Commitment
Year 2020 : 70 746 665 $
Year 2021 : 39 938 333 $
Year 2022 : 22 325 000 $
Year 2023 : 14 825 000 $
Salary Cap with 1 Way Contract
Year 2020 : 70 746 666 $
Year 2021 : 39 938 333 $
Year 2022 : 22 325 000 $
Year 2023 : 14 825 000 $

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 $ - 5 724 - 95,40%
Level 2:	5000 - 60 $ - 4 917 - 98,35%
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	24
Average Attendance - %	16 481 - 97,87%
Average Income per Game	609 063 $
Year to Date Revenue	2 436 250 $
Expense
Pro Players Total Salaries	63 050 832 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 644 162 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	6 592 431 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 617 500 $
Pro Remaining Season Days	104
Pro Expenses Per Days	547 852 $
Pro Estimated Expenses	56 976 608 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	56 976 608 $
Estimated Season Salary Cap	63 120 799 $
Estimate Under Maximum Salary Cap of 81 500 000 $	18 379 201 $
Estimate Over Minimum Salary Cap of 58 000 000 $	5 120 799 $
Current Bank Account	243 185 576 $
Projected Bank Account	200 826 468 $

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 (Out of Payroll)	737 500 $ (2)
Chris Bigras	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 63 788 332 $
Year 2021 : 26 834 166 $
Year 2022 : 15 250 000 $
Year 2023 : 5 000 000 $
Salary Average Commitment
Year 2020 : 63 788 332 $
Year 2021 : 26 834 166 $
Year 2022 : 15 250 000 $
Year 2023 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 788 332 $
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 - 98,69%
Level 2:	5000 - 60 $ - 4 933 - 98,65%
Level 3:	5250 - 30 $ - 2 710 - 51,62%
Level 4:	4000 - 20 $ - 3 982 - 99,56%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	21250
Income
Home Games Left	24
Average Attendance - %	18 546 - 87,28%
Average Income per Game	630 961 $
Year to Date Revenue	2 523 842 $
Expense
Pro Players Total Salaries	66 533 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 953 932 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	6 902 201 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 143 052 $
Pro Remaining Season Days	104
Pro Expenses Per Days	577 874 $
Pro Estimated Expenses	60 098 896 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	60 098 896 $
Estimated Season Salary Cap	66 552 753 $
Estimate Under Maximum Salary Cap of 81 500 000 $	14 947 247 $
Estimate Over Minimum Salary Cap of 58 000 000 $	8 552 753 $
Current Bank Account	439 453 378 $
Projected Bank Account	394 497 534 $

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)
Mikko Koskinen	4 500 000 $ (2)
Brandon Carlo	2 850 000 $ (1)
Danton Heinen	2 800 000 $ (1)
Cody Eakin	2 250 000 $ (2)
Greg Pateryn	2 250 000 $ (1)
Jordie Benn	2 000 000 $ (1)
Tyler Pitlick	1 750 000 $ (2)
Troy Terry	1 450 000 $ (3)
Austin Wagner	1 133 333 $ (3)
Connor Clifton	1 000 000 $ (3)
Jon Merrill	925 000 $ (1)
Sam Gagner	850 000 $ (1)
Keith Kinkaid	825 000 $ (2)
Riley Sheahan	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 66 533 333 $
Year 2021 : 54 158 333 $
Year 2022 : 31 083 333 $
Year 2023 : 21 500 000 $
Salary Average Commitment
Year 2020 : 66 533 333 $
Year 2021 : 54 158 333 $
Year 2022 : 31 083 333 $
Year 2023 : 21 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 66 533 333 $
Year 2021 : 54 158 333 $
Year 2022 : 31 083 333 $
Year 2023 : 21 500 000 $

Farm Players Salaries
Taro Hirose	82 500 $ (1)
Kevin Boyle	77 500 $ (1)
Kyle Capobianco	77 500 $ (2)
Zac Dalpe	75 000 $ (1)
Seth Griffith	72 500 $ (2)
Frederick Gaudreau	70 000 $ (1)
Devin Shore	70 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 2020 : 525 000 $
Year 2021 : 150 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 525 000 $
Year 2021 : 150 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 110 $ - 5 553 - 92,54%
Level 2:	5000 - 66 $ - 4 795 - 95,91%
Level 3:	2118 - 40 $ - 2 118 - 100,00%
Level 4:	4000 - 25 $ - 3 963 - 99,08%
Luxury :	1000 - 300 $ - 830 - 83,03%
Total Capacity :	18118
Income
Home Games Left	24
Average Attendance - %	17 259 - 95,26%
Average Income per Game	693 667 $
Year to Date Revenue	2 774 668 $
Expense
Pro Players Total Salaries	67 733 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 576 727 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 524 998 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 648 008 $
Pro Remaining Season Days	104
Pro Expenses Per Days	588 218 $
Pro Estimated Expenses	61 174 672 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	61 174 672 $
Estimated Season Salary Cap	68 251 430 $
Estimate Under Maximum Salary Cap of 81 500 000 $	13 248 570 $
Estimate Over Minimum Salary Cap of 58 000 000 $	10 251 430 $
Current Bank Account	327 564 243 $
Projected Bank Account	283 037 579 $

Pro Players Salaries
Leon Draisaitl	8 500 000 $ (5)
John Carlson	8 000 000 $ (6)
Tyler Myers	6 000 000 $ (4)
Erik Johnson (Out of Payroll)	6 000 000 $ (3)
T.J. Oshie	5 750 000 $ (5)
Jordan Eberle	5 500 000 $ (4)
Shea Theodore	5 200 000 $ (5)
Jake Allen	4 350 000 $ (1)
Sean Couturier	4 333 333 $ (2)
Carson Soucy	2 750 000 $ (3)
Carter Hutton	2 750 000 $ (1)
Alex Iafallo	2 425 000 $ (1)
Jamie Oleksiak	2 137 500 $ (1)
Jesper Fast	2 000 000 $ (3)
Ryan Hartman	1 900 000 $ (1)
Noel Acciari	1 666 667 $ (2)
Lawson Crouse	1 533 333 $ (2)
Nate Thompson	750 000 $ (1)
Michael Frolik	750 000 $ (1)
Kenny Agostino	737 500 $ (1)
Michael Del Zotto	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 73 733 333 $
Year 2021 : 57 233 333 $
Year 2022 : 49 700 000 $
Year 2023 : 38 950 000 $
Salary Average Commitment
Year 2020 : 73 733 332 $
Year 2021 : 57 233 332 $
Year 2022 : 49 700 000 $
Year 2023 : 38 950 000 $
Salary Cap with 1 Way Contract
Year 2020 : 73 733 333 $
Year 2021 : 57 233 333 $
Year 2022 : 49 700 000 $
Year 2023 : 38 950 000 $

Farm Players Salaries
Kurtis MacDermid	87 500 $ (2)
Janne Kuokkanen	81 167 $ (1)
Brandon Pirri	77 500 $ (1)
Carl Grundstrom	72 500 $ (2)
Jon Gillies	70 000 $ (1)
Antoine Bibeau	70 000 $ (1)
Steven Fogarty	70 000 $ (1)
Frederik Gauthier	70 000 $ (1)
Ben Harpur	70 000 $ (1)
Total Farm Players	9
Salary Commitment
Year 2020 : 668 667 $
Year 2021 : 160 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 668 667 $
Year 2021 : 160 000 $
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	26
Average Attendance - %	7 200 - 40,00%
Average Income per Game	3 664 044 $
Year to Date Revenue	7 328 088 $
Expense
Pro Players Total Salaries	75 400 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 915 947 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 864 224 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	95 265 144 $
Pro Remaining Season Days	104
Pro Expenses Per Days	654 310 $
Pro Estimated Expenses	68 048 240 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	68 048 240 $
Estimated Season Salary Cap	75 464 224 $
Estimate Under Maximum Salary Cap of 81 500 000 $	6 035 776 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 464 224 $
Current Bank Account	742 203 133 $
Projected Bank Account	769 420 037 $

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)
Alex Goligoski	5 475 000 $ (1)
Patric Hornqvist	5 300 000 $ (3)
John Klingberg	4 250 000 $ (2)
Brandon Montour	3 850 000 $ (1)
Tyson Barrie	3 750 000 $ (1)
Cam Talbot	3 666 667 $ (3)
Craig Smith	3 100 000 $ (3)
Victor Olofsson	3 050 000 $ (2)
Frank Vatrano	2 533 333 $ (2)
Radko Gudas	2 500 000 $ (3)
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 (Out of Payroll)	1 000 000 $ (2)
Barclay Goodrow	925 000 $ (1)
Martin Frk	725 000 $ (2)
Dylan McIlrath	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 76 400 000 $
Year 2021 : 59 375 000 $
Year 2022 : 40 316 667 $
Year 2023 : 24 250 000 $
Salary Average Commitment
Year 2020 : 76 400 000 $
Year 2021 : 59 375 000 $
Year 2022 : 40 316 667 $
Year 2023 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 76 400 000 $
Year 2021 : 59 375 000 $
Year 2022 : 40 316 667 $
Year 2023 : 24 250 000 $

Farm Players Salaries
Gilles Senn	81 750 $ (1)
Nick Caamano	78 333 $ (1)
Landon Bow	70 000 $ (1)
Oscar Dansk	70 000 $ (1)
Kurtis Gabriel	70 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2020 : 370 083 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 370 083 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 70 $ - 0 - 0,00%
Level 3:	5273 - 37 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 210 $ - 0 - 0,00%
Total Capacity :	21273
Income
Home Games Left	28
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 713 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 769 552 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 717 828 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	104
Pro Expenses Per Days	631 155 $
Pro Estimated Expenses	65 640 120 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	65 640 120 $
Estimated Season Salary Cap	72 909 708 $
Estimate Under Maximum Salary Cap of 81 500 000 $	8 590 292 $
Estimate Over Minimum Salary Cap of 58 000 000 $	14 909 708 $
Current Bank Account	358 644 143 $
Projected Bank Account	293 004 023 $

Pro Players Salaries
Sergei Bobrovsky	10 000 000 $ (6)
Nikita Kucherov	9 500 000 $ (7)
Roman Josi	9 059 000 $ (8)
P.K. Subban	9 000 000 $ (2)
Steven Stamkos (Out of Payroll)	8 500 000 $ (4)
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)
Curtis McElhinney	1 700 000 $ (1)
Emil Bemstrom	925 000 $ (2)
Steven Kampfer	800 000 $ (1)
Alex Formenton	753 333 $ (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 : 81 213 999 $
Year 2021 : 70 859 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $
Salary Average Commitment
Year 2020 : 81 213 999 $
Year 2021 : 70 859 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 213 999 $
Year 2021 : 70 859 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $

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 $

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Summit Arena
Level 1:	6000 - 80 $ - 6 000 - 100,00%
Level 2:	5000 - 55 $ - 4 875 - 97,50%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 956 - 98,90%
Luxury :	1000 - 250 $ - 965 - 96,50%
Total Capacity :	18000
Income
Home Games Left	24
Average Attendance - %	17 796 - 98,87%
Average Income per Game	605 901 $
Year to Date Revenue	2 423 604 $
Expense
Pro Players Total Salaries	81 467 975 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 156 457 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 104 731 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 541 624 $
Pro Remaining Season Days	104
Pro Expenses Per Days	706 620 $
Pro Estimated Expenses	73 488 480 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	73 488 480 $
Estimated Season Salary Cap	81 144 971 $
Estimate Under Maximum Salary Cap of 81 500 000 $	355 029 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 144 971 $
Current Bank Account	442 718 739 $
Projected Bank Account	383 771 883 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (3)
Sidney Crosby	8 700 000 $ (4)
Shea Weber	7 857 143 $ (6)
Kris Letang	7 250 000 $ (2)
Matthew Tkachuk	7 000 000 $ (2)
Brayden Point	6 750 000 $ (2)
Patrice Bergeron	6 500 000 $ (2)
Brad Marchand	6 125 000 $ (5)
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)
Filip Chytil	894 166 $ (1)
Cale Makar	880 833 $ (1)
Luca Sbisa	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 81 467 975 $
Year 2021 : 61 607 143 $
Year 2022 : 33 182 143 $
Year 2023 : 22 682 143 $
Salary Average Commitment
Year 2020 : 81 467 976 $
Year 2021 : 61 607 144 $
Year 2022 : 33 182 144 $
Year 2023 : 22 682 144 $
Salary Cap with 1 Way Contract
Year 2020 : 81 467 975 $
Year 2021 : 61 607 143 $
Year 2022 : 33 182 143 $
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 $ - 6 000 - 100,00%
Level 2:	5000 - 47 $ - 5 000 - 100,00%
Level 3:	3040 - 23 $ - 2 561 - 84,23%
Level 4:	4000 - 14 $ - 3 967 - 99,18%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	19040
Income
Home Games Left	25
Average Attendance - %	18 528 - 97,31%
Average Income per Game	518 383 $
Year to Date Revenue	1 555 150 $
Expense
Pro Players Total Salaries	77 782 675 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 223 221 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 171 489 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 959 583 $
Pro Remaining Season Days	104
Pro Expenses Per Days	674 851 $
Pro Estimated Expenses	70 184 504 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	70 184 504 $
Estimated Season Salary Cap	77 907 649 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 592 351 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 907 649 $
Current Bank Account	354 501 917 $
Projected Bank Account	297 276 996 $

Pro Players Salaries
Oliver Ekman-Larsson	8 250 000 $ (7)
Matt Duchene	8 000 000 $ (6)
David Krejci	7 250 000 $ (1)
Anders Lee	7 000 000 $ (6)
John Gibson	6 400 000 $ (7)
Evgenii Dadonov	5 000 000 $ (3)
Anthony Cirelli	4 800 000 $ (3)
Brandon Sutter	4 375 000 $ (1)
Jake Gardiner	4 050 000 $ (3)
Marcus Pettersson	4 025 175 $ (5)
Erik Gudbranson	4 000 000 $ (1)
Vladislav Gavrikov	2 800 000 $ (3)
Ondrej Kase	2 600 000 $ (1)
Artturi Lehkonen	2 400 000 $ (1)
Ryan Reaves	1 750 000 $ (2)
John Marino	925 000 $ (1)
Kristian Vesalainen	894 167 $ (2)
Noah Dobson	894 167 $ (2)
Michael Rasmussen	894 166 $ (1)
Trevor Moore	775 000 $ (1)
Maxime Lagace	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 77 782 675 $
Year 2021 : 53 863 509 $
Year 2022 : 50 325 175 $
Year 2023 : 33 675 175 $
Salary Average Commitment
Year 2020 : 77 782 675 $
Year 2021 : 53 863 509 $
Year 2022 : 50 325 175 $
Year 2023 : 33 675 175 $
Salary Cap with 1 Way Contract
Year 2020 : 77 782 675 $
Year 2021 : 53 863 509 $
Year 2022 : 50 325 175 $
Year 2023 : 33 675 175 $

Farm Players Salaries
Christian Jaros	75 000 $ (1)
Jonas Johansson	70 000 $ (1)
Marcus Hogberg	70 000 $ (1)
Gustav Forsling	70 000 $ (1)
Total Farm Players	4
Salary Commitment
Year 2020 : 285 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 285 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veteran's Memorial
Level 1:	6000 - 90 $ - 5 970 - 99,50%
Level 2:	5000 - 55 $ - 4 940 - 98,79%
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	26
Average Attendance - %	16 144 - 99,44%
Average Income per Game	602 306 $
Year to Date Revenue	1 204 612 $
Expense
Pro Players Total Salaries	63 042 330 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 499 420 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	6 447 691 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 659 956 $
Pro Remaining Season Days	104
Pro Expenses Per Days	547 779 $
Pro Estimated Expenses	56 969 016 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	56 969 016 $
Estimated Season Salary Cap	62 968 363 $
Estimate Under Maximum Salary Cap of 81 500 000 $	18 531 637 $
Estimate Over Minimum Salary Cap of 58 000 000 $	4 968 363 $
Current Bank Account	417 743 447 $
Projected Bank Account	376 434 387 $

Pro Players Salaries
Auston Matthews	11 634 000 $ (4)
Kyle Okposo	6 000 000 $ (3)
Adam Henrique	5 825 000 $ (4)
Gabriel Landeskog	5 571 429 $ (1)
Jason Demers	4 500 000 $ (1)
Connor Murphy	3 850 000 $ (2)
James Reimer	3 400 000 $ (1)
Zack Smith	3 250 000 $ (1)
Adam Lowry	2 916 666 $ (1)
Mackenzie Blackwood	2 800 000 $ (3)
Mike Smith	1 500 000 $ (1)
Dmitry Kulikov	1 150 000 $ (1)
Adam Erne	997 500 $ (1)
Lucas Wallmark	950 000 $ (1)
Pat Maroon	900 000 $ (2)
Evan Bouchard	894 167 $ (2)
Casey Mittelstadt	874 125 $ (1)
Brett Howden	863 333 $ (1)
Morgan Frost	863 333 $ (2)
Brendan Perlini	777 777 $ (1)
Logan Shaw	725 000 $ (2)
Jean-Sebastien Dea	700 000 $ (1)
Mark Alt	700 000 $ (1)
C.J. Smith	700 000 $ (1)
Adam Clendening	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 63 042 330 $
Year 2021 : 33 491 500 $
Year 2022 : 26 259 000 $
Year 2023 : 17 459 000 $
Salary Average Commitment
Year 2020 : 63 042 329 $
Year 2021 : 33 491 500 $
Year 2022 : 26 259 000 $
Year 2023 : 17 459 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 042 330 $
Year 2021 : 33 491 500 $
Year 2022 : 26 259 000 $
Year 2023 : 17 459 000 $

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

New York Rangers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 96 $ - 5 855 - 97,59%
Level 2:	5000 - 54 $ - 4 972 - 99,43%
Level 3:	3000 - 32 $ - 2 749 - 91,63%
Level 4:	4000 - 22 $ - 4 000 - 100,00%
Luxury :	3000 - 180 $ - 1 293 - 43,09%
Total Capacity :	21000
Income
Home Games Left	25
Average Attendance - %	18 869 - 89,85%
Average Income per Game	632 008 $
Year to Date Revenue	1 896 023 $
Expense
Pro Players Total Salaries	81 919 896 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 508 114 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 456 394 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 800 192 $
Pro Remaining Season Days	104
Pro Expenses Per Days	710 516 $
Pro Estimated Expenses	73 893 664 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	73 893 664 $
Estimated Season Salary Cap	81 901 818 $
Estimate Under Maximum Salary Cap of 81 500 000 $	-401 818 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 901 818 $
Current Bank Account	250 139 273 $
Projected Bank Account	192 045 801 $

Pro Players Salaries
Sebastian Aho	8 454 000 $ (4)
Jakub Voracek	8 250 063 $ (4)
Jacob Trouba	8 000 000 $ (6)
Chris Kreider	6 500 000 $ (7)
Sean Monahan	6 375 000 $ (3)
Josh Morrissey	6 250 000 $ (8)
Tomas Hertl	5 625 000 $ (2)
Hampus Lindholm	5 250 000 $ (2)
Niklas Hjalmarsson	5 000 000 $ (1)
Alexander Kerfoot	3 500 000 $ (3)
J.T. Compher	3 500 000 $ (3)
Erik Gustafsson	3 000 000 $ (1)
Linus Ullmark	2 600 000 $ (1)
Philippe Myers	2 550 000 $ (3)
Andrew Mangiapane	2 425 000 $ (2)
Joel Farabee	925 000 $ (2)
Kiefer Sherwood	750 000 $ (1)
Joey Anderson	750 000 $ (3)
Nicolas Roy	750 000 $ (2)
Rudolfs Balcers	735 000 $ (1)
Carter Hart	730 833 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 81 919 896 $
Year 2021 : 69 104 063 $
Year 2022 : 54 129 063 $
Year 2023 : 37 454 063 $
Salary Average Commitment
Year 2020 : 81 919 897 $
Year 2021 : 69 104 064 $
Year 2022 : 54 129 064 $
Year 2023 : 37 454 064 $
Salary Cap with 1 Way Contract
Year 2020 : 81 919 896 $
Year 2021 : 69 104 063 $
Year 2022 : 54 129 063 $
Year 2023 : 37 454 063 $

Farm Players Salaries
Christian Djoos	100 000 $ (1)
Sami Niku	72 500 $ (2)
Tyler Wotherspoon	70 000 $ (1)
Noah Juulsen	70 000 $ (1)
Total Farm Players	4
Salary Commitment
Year 2020 : 312 500 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 312 500 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - 90 $ - 5 911 - 98,51%
Level 2:	5000 - 60 $ - 4 783 - 95,67%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 21 $ - 4 000 - 100,00%
Luxury :	3000 - 150 $ - 1 280 - 42,68%
Total Capacity :	20000
Income
Home Games Left	24
Average Attendance - %	17 974 - 89,87%
Average Income per Game	589 050 $
Year to Date Revenue	2 356 200 $
Expense
Pro Players Total Salaries	67 548 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 038 543 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	6 986 823 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 137 200 $
Pro Remaining Season Days	104
Pro Expenses Per Days	586 628 $
Pro Estimated Expenses	61 009 312 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	61 009 312 $
Estimated Season Salary Cap	67 547 895 $
Estimate Under Maximum Salary Cap of 81 500 000 $	13 952 105 $
Estimate Over Minimum Salary Cap of 58 000 000 $	9 547 895 $
Current Bank Account	169 358 428 $
Projected Bank Account	122 486 316 $

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 (Out of Payroll)	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)
Cole Bardreau	700 000 $ (1)
Sam Carrick	700 000 $ (1)
Patrick Russell	700 000 $ (1)
Andrew Hammond	700 000 $ (1)
Alexander Petrovic	700 000 $ (1)
Martin Marincin	700 000 $ (1)
Josh Jacobs	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 69 048 833 $
Year 2021 : 39 400 000 $
Year 2022 : 18 500 000 $
Year 2023 : 11 250 000 $
Salary Average Commitment
Year 2020 : 69 048 833 $
Year 2021 : 39 400 000 $
Year 2022 : 18 500 000 $
Year 2023 : 11 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 69 048 833 $
Year 2021 : 39 400 000 $
Year 2022 : 18 500 000 $
Year 2023 : 11 250 000 $

Farm Players Salaries
Jakub Zboril	72 500 $ (2)
Total Farm Players	1
Salary Commitment
Year 2020 : 72 500 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 72 500 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - 110 $ - 5 649 - 94,15%
Level 2:	5000 - 70 $ - 4 816 - 96,32%
Level 3:	3523 - 45 $ - 2 581 - 73,25%
Level 4:	4000 - 30 $ - 4 000 - 100,00%
Luxury :	1000 - 220 $ - 1 000 - 100,00%
Total Capacity :	19523
Income
Home Games Left	24
Average Attendance - %	18 045 - 92,43%
Average Income per Game	721 454 $
Year to Date Revenue	2 885 814 $
Expense
Pro Players Total Salaries	79 535 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 279 484 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 227 764 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 314 884 $
Pro Remaining Season Days	104
Pro Expenses Per Days	689 957 $
Pro Estimated Expenses	71 755 528 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	71 755 528 $
Estimated Season Salary Cap	79 535 052 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 964 948 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 535 052 $
Current Bank Account	229 410 473 $
Projected Bank Account	174 969 829 $

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)
Conor Garland	775 000 $ (1)
Corey Perry	750 000 $ (1)
Alan Quine	750 000 $ (1)
Victor Mete	735 000 $ (1)
Scott Wilson	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 79 535 000 $
Year 2021 : 60 791 667 $
Year 2022 : 42 716 667 $
Year 2023 : 32 200 000 $
Salary Average Commitment
Year 2020 : 79 535 001 $
Year 2021 : 60 791 668 $
Year 2022 : 42 716 668 $
Year 2023 : 32 200 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 535 000 $
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)
Nathan Walker	70 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2020 : 239 445 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 239 445 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - 100 $ - 6 000 - 100,00%
Level 2:	5000 - 60 $ - 4 977 - 99,54%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 964 - 99,10%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	24
Average Attendance - %	17 941 - 99,67%
Average Income per Game	636 421 $
Year to Date Revenue	2 545 685 $
Expense
Pro Players Total Salaries	80 458 649 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 294 082 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 242 360 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 274 110 $
Pro Remaining Season Days	104
Pro Expenses Per Days	697 919 $
Pro Estimated Expenses	72 583 576 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	72 583 576 $
Estimated Season Salary Cap	80 377 696 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 122 304 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 377 696 $
Current Bank Account	379 500 966 $
Projected Bank Account	322 191 500 $

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)
Jonathan Drouin	5 500 000 $ (3)
Seth Jones	5 400 000 $ (2)
Rasmus Ristolainen (Out of Payroll)	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)
Jason Dickinson	1 500 000 $ (1)
Vinnie Hinostroza	1 000 000 $ (1)
Adam Gaudette	950 000 $ (1)
Travis Dermott	874 125 $ (1)
Max Comtois	820 000 $ (1)
Josh Mahura	745 000 $ (1)
Conor Sheary	735 000 $ (1)
Michael Hutchinson	725 000 $ (2)
Patrick Marleau	700 000 $ (1)
Dakota Mermis	700 000 $ (1)
Michael Stone	700 000 $ (1)
Dominik Simon	700 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 2020 : 85 858 649 $
Year 2021 : 65 484 524 $
Year 2022 : 49 059 524 $
Year 2023 : 29 892 857 $
Salary Average Commitment
Year 2020 : 85 858 649 $
Year 2021 : 65 484 524 $
Year 2022 : 49 059 524 $
Year 2023 : 29 892 857 $
Salary Cap with 1 Way Contract
Year 2020 : 85 858 649 $
Year 2021 : 65 484 524 $
Year 2022 : 49 059 524 $
Year 2023 : 29 892 857 $

Farm Players Salaries
Max Jones	86 333 $ (1)
Michael Dipietro	81 167 $ (2)
Tyler Benson	80 833 $ (1)
Jayce Hawryluk	80 000 $ (1)
Joey Daccord	75 000 $ (3)
Justin Dowling	75 000 $ (1)
Vitaly Abramov	73 083 $ (1)
Karson Kuhlman	72 500 $ (2)
Matthew Peca	70 000 $ (1)
David Warsofsky	70 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 2020 : 763 916 $
Year 2021 : 228 667 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 763 916 $
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 $ - 0 - 0,00%
Level 2:	5000 - 63 $ - 0 - 0,00%
Level 3:	2000 - 45 $ - 0 - 0,00%
Level 4:	3496 - 27 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	17496
Income
Home Games Left	28
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 806 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 451 052 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 399 321 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	104
Pro Expenses Per Days	700 920 $
Pro Estimated Expenses	72 895 680 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	72 895 680 $
Estimated Season Salary Cap	80 846 657 $
Estimate Under Maximum Salary Cap of 81 500 000 $	653 343 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 846 657 $
Current Bank Account	317 756 702 $
Projected Bank Account	244 861 022 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (6)
Jonathan Toews	10 500 000 $ (3)
Taylor Hall	8 000 000 $ (1)
Tuukka Rask	7 000 000 $ (1)
David Pastrnak	6 666 666 $ (3)
Cam Atkinson	5 875 000 $ (5)
Jason Zucker	5 500 000 $ (3)
Morgan Rielly	5 000 000 $ (2)
Brian Dumoulin	4 100 000 $ (3)
Dylan DeMelo	3 000 000 $ (4)
Jared McCann	2 940 000 $ (2)
Brayden McNabb	2 500 000 $ (2)
Rasmus Dahlin	925 000 $ (1)
Kaapo Kakko	925 000 $ (2)
Slater Koekkoek	850 000 $ (1)
Joel L'Esperance	725 000 $ (2)
Jason Spezza	700 000 $ (1)
Tomas Jurco	700 000 $ (1)
Luke Witkowski	700 000 $ (1)
Denis Malgin	700 000 $ (1)
Ryan Miller	500 000 $ (1)
Tobias Rieder	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 80 806 666 $
Year 2021 : 60 231 666 $
Year 2022 : 48 141 666 $
Year 2023 : 21 375 000 $
Salary Average Commitment
Year 2020 : 80 806 666 $
Year 2021 : 60 231 666 $
Year 2022 : 48 141 666 $
Year 2023 : 21 375 000 $
Salary Cap with 1 Way Contract
Year 2020 : 80 806 666 $
Year 2021 : 60 231 666 $
Year 2022 : 48 141 666 $
Year 2023 : 21 375 000 $

Farm Players Salaries
Pheonix Copley	110 000 $ (2)
Brandon Hagel	92 500 $ (1)
Alex Biega	87 500 $ (1)
Roland McKeown	70 000 $ (1)
Marko Dano	70 000 $ (1)
Michael Sgarbossa	70 000 $ (1)
Ian McCoshen	70 000 $ (1)
Shane Gersich	70 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 2020 : 640 000 $
Year 2021 : 110 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 640 000 $
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 $ - 5 932 - 98,86%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	2022 - 150 $ - 1 325 - 65,50%
Total Capacity :	19022
Income
Home Games Left	24
Average Attendance - %	18 256 - 95,97%
Average Income per Game	613 291 $
Year to Date Revenue	2 453 165 $
Expense
Pro Players Total Salaries	76 151 165 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 372 509 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 320 789 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 718 990 $
Pro Remaining Season Days	104
Pro Expenses Per Days	660 786 $
Pro Estimated Expenses	68 721 744 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	68 721 744 $
Estimated Season Salary Cap	76 594 293 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 905 707 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 594 293 $
Current Bank Account	579 572 350 $
Projected Bank Account	525 569 596 $

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)
Connor Brown	3 600 000 $ (3)
Antoine Roussel	3 000 000 $ (2)
Riley Nash	2 750 000 $ (1)
Chandler Stephenson	2 750 000 $ (4)
Alexandar Georgiev	2 435 000 $ (2)
Sammy Blais	1 500 000 $ (2)
Johan Larsson	1 400 000 $ (2)
Travis Hamonic	1 250 000 $ (1)
Derek Forbort	1 000 000 $ (1)
Jesperi Kotkaniemi	925 000 $ (1)
Martin Necas	894 166 $ (1)
Alex Nylander	863 333 $ (1)
Michael Amadio	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 76 151 165 $
Year 2021 : 62 018 666 $
Year 2022 : 39 533 666 $
Year 2023 : 31 766 666 $
Salary Average Commitment
Year 2020 : 76 151 165 $
Year 2021 : 62 018 666 $
Year 2022 : 39 533 666 $
Year 2023 : 31 766 666 $
Salary Cap with 1 Way Contract
Year 2020 : 76 151 165 $
Year 2021 : 62 018 666 $
Year 2022 : 39 533 666 $
Year 2023 : 31 766 666 $

Farm Players Salaries
Gabriel Carlsson	72 500 $ (2)
Anton Forsberg	70 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2020 : 142 500 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 142 500 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St-Pete Times Forum
Level 1:	6000 - 97 $ - 5 805 - 96,74%
Level 2:	5000 - 57 $ - 4 929 - 98,59%
Level 3:	3758 - 35 $ - 2 673 - 71,13%
Level 4:	4000 - 15 $ - 4 000 - 100,00%
Luxury :	1000 - 190 $ - 1 000 - 100,00%
Total Capacity :	19758
Income
Home Games Left	24
Average Attendance - %	18 407 - 93,16%
Average Income per Game	605 655 $
Year to Date Revenue	2 422 619 $
Expense
Pro Players Total Salaries	78 948 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 035 787 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 984 060 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 535 714 $
Pro Remaining Season Days	104
Pro Expenses Per Days	684 897 $
Pro Estimated Expenses	71 229 288 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	71 229 288 $
Estimated Season Salary Cap	78 765 004 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 734 996 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 765 004 $
Current Bank Account	348 814 789 $
Projected Bank Account	292 121 215 $

Pro Players Salaries
Mitchell Marner	10 893 000 $ (5)
Jack Eichel	10 000 000 $ (6)
Derek Stepan	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	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)
Jesper Boqvist	925 000 $ (2)
Zdeno Chara	795 000 $ (1)
Alex Stalock	785 000 $ (2)
Kevin Rooney	750 000 $ (2)
Drake Caggiula	700 000 $ (1)
Joakim Nordstrom	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 78 948 000 $
Year 2021 : 57 178 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Salary Average Commitment
Year 2020 : 78 948 000 $
Year 2021 : 57 178 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Salary Cap with 1 Way Contract
Year 2020 : 78 948 000 $
Year 2021 : 57 178 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $

Farm Players Salaries
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)
Anthony Bitetto	73 750 $ (1)
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 : 1 338 917 $
Year 2021 : 232 834 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 338 917 $
Year 2021 : 232 834 $
Year 2022 : 0 $
Year 2023 : 0 $

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 150 $ - 4 174 - 69,57%
Level 2:	5000 - 100 $ - 3 622 - 72,44%
Level 3:	2000 - 99 $ - 1 378 - 68,90%
Level 4:	4000 - 80 $ - 2 168 - 54,19%
Luxury :	3000 - 400 $ - 1 200 - 40,00%
Total Capacity :	20000
Income
Home Games Left	24
Average Attendance - %	12 542 - 62,71%
Average Income per Game	906 859 $
Year to Date Revenue	3 627 436 $
Expense
Pro Players Total Salaries	63 993 071 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 646 075 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	6 594 348 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 764 616 $
Pro Remaining Season Days	104
Pro Expenses Per Days	555 975 $
Pro Estimated Expenses	57 821 400 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	57 821 400 $
Estimated Season Salary Cap	63 967 404 $
Estimate Under Maximum Salary Cap of 81 500 000 $	17 532 596 $
Estimate Over Minimum Salary Cap of 58 000 000 $	5 967 404 $
Current Bank Account	16 418 557 $
Projected Bank Account	(19 638 227 $)

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)
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)
Steven Santini	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 63 993 071 $
Year 2021 : 56 798 105 $
Year 2022 : 40 120 605 $
Year 2023 : 34 120 605 $
Salary Average Commitment
Year 2020 : 63 993 072 $
Year 2021 : 56 798 106 $
Year 2022 : 40 120 606 $
Year 2023 : 34 120 606 $
Salary Cap with 1 Way Contract
Year 2020 : 63 993 071 $
Year 2021 : 56 798 105 $
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 $ - 6 000 - 100,00%
Level 2:	5000 - 60 $ - 4 935 - 98,69%
Level 3:	2630 - 35 $ - 2 630 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18630
Income
Home Games Left	25
Average Attendance - %	18 565 - 99,65%
Average Income per Game	646 747 $
Year to Date Revenue	1 940 240 $
Expense
Pro Players Total Salaries	80 299 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 979 742 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 928 016 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 168 667 $
Pro Remaining Season Days	104
Pro Expenses Per Days	696 552 $
Pro Estimated Expenses	72 441 408 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	72 441 408 $
Estimated Season Salary Cap	79 921 080 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 578 920 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 921 080 $
Current Bank Account	337 072 556 $
Projected Bank Account	280 799 815 $

Pro Players Salaries
Brayden Schenn	6 500 000 $ (8)
Paul Stastny	6 500 000 $ (1)
Mark Scheifele	6 125 000 $ (4)
Jacob Markstrom	6 000 000 $ (6)
Alexander Edler	6 000 000 $ (1)
Josh Anderson	5 500 000 $ (7)
Bo Horvat	5 500 000 $ (3)
J.T. Miller	5 250 000 $ (3)
Tom Wilson	5 166 666 $ (4)
Alex Killorn	4 450 000 $ (3)
Jonas Brodin	4 166 667 $ (1)
Damon Severson	4 166 666 $ (3)
Ben Chiarot	3 500 000 $ (2)
Brandon Tanev	3 500 000 $ (5)
Neal Pionk	3 000 000 $ (1)
Jack Campbell	1 650 000 $ (2)
Ryan Carpenter	1 000 000 $ (2)
Brady Tkachuk	925 000 $ (1)
Andy Greene	700 000 $ (1)
Jacob de la Rose	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2020 : 80 299 999 $
Year 2021 : 58 308 332 $
Year 2022 : 52 158 332 $
Year 2023 : 32 791 666 $
Salary Average Commitment
Year 2020 : 80 299 999 $
Year 2021 : 58 308 332 $
Year 2022 : 52 158 332 $
Year 2023 : 32 791 666 $
Salary Cap with 1 Way Contract
Year 2020 : 80 299 999 $
Year 2021 : 58 308 332 $
Year 2022 : 52 158 332 $
Year 2023 : 32 791 666 $

Farm Players Salaries
Isac Lundestrom	92 500 $ (1)
Joakim Nygard	87 500 $ (1)
Adin Hill	80 000 $ (1)
Dryden Hunt	70 000 $ (1)
Brett Seney	70 000 $ (1)
Andreas Borgman	70 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2020 : 470 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 470 000 $
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 $ - 5 796 - 96,60%
Level 2:	5000 - 60 $ - 4 913 - 98,26%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 958 - 98,94%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	24
Average Attendance - %	17 667 - 98,15%
Average Income per Game	634 105 $
Year to Date Revenue	2 536 418 $
Expense
Pro Players Total Salaries	65 807 251 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 795 623 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	6 743 902 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 218 508 $
Pro Remaining Season Days	104
Pro Expenses Per Days	571 614 $
Pro Estimated Expenses	59 447 856 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	59 447 856 $
Estimated Season Salary Cap	65 743 518 $
Estimate Under Maximum Salary Cap of 81 500 000 $	15 756 482 $
Estimate Over Minimum Salary Cap of 58 000 000 $	7 743 518 $
Current Bank Account	382 409 321 $
Projected Bank Account	338 179 973 $

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)
Oskar Sundqvist	2 750 000 $ (3)
Richard Panik	2 750 000 $ (3)
Markus Nutivaara	2 700 000 $ (2)
Vladislav Namestnikov	2 000 000 $ (2)
Justin Braun	1 800 000 $ (2)
Erik Haula	1 750 000 $ (1)
Nick Holden	1 700 000 $ (2)
Jordan Weal	1 400 000 $ (1)
Chris Wagner	1 350 000 $ (3)
Derick Brassard	1 000 000 $ (1)
Caleb Jones	850 000 $ (2)
Logan O'Connor	725 000 $ (2)
Matt Nieto	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 65 807 251 $
Year 2021 : 43 340 584 $
Year 2022 : 28 292 857 $
Year 2023 : 12 142 857 $
Salary Average Commitment
Year 2020 : 65 807 252 $
Year 2021 : 43 340 585 $
Year 2022 : 28 292 857 $
Year 2023 : 12 142 857 $
Salary Cap with 1 Way Contract
Year 2020 : 65 807 251 $
Year 2021 : 43 340 584 $
Year 2022 : 28 292 857 $
Year 2023 : 12 142 857 $

Farm Players Salaries
Eeli Tolvanen	89 417 $ (1)
Tyson Jost	87 413 $ (1)
Total Farm Players	2
Salary Commitment
Year 2020 : 176 830 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 176 830 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 100 $ - 5 662 - 94,36%
Level 2:	5000 - 60 $ - 4 755 - 95,09%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 416 - 96,76%
Average Income per Game	612 724 $
Year to Date Revenue	1 225 448 $
Expense
Pro Players Total Salaries	79 438 462 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	8 295 360 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	8 243 631 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 930 824 $
Pro Remaining Season Days	104
Pro Expenses Per Days	689 125 $
Pro Estimated Expenses	71 669 000 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	71 669 000 $
Estimated Season Salary Cap	79 464 287 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 035 713 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 464 287 $
Current Bank Account	187 057 278 $
Projected Bank Account	131 319 102 $

Pro Players Salaries
Alex Ovechkin	9 538 462 $ (1)
Blake Wheeler	8 250 000 $ (4)
Victor Hedman	7 875 000 $ (5)
Mark Giordano	6 750 000 $ (2)
Nathan MacKinnon	6 300 000 $ (3)
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)
Zach Hyman	2 250 000 $ (1)
Warren Foegele	2 150 000 $ (1)
Justin Holl	2 000 000 $ (3)
Calle Jarnkrok	2 000 000 $ (2)
Adam Pelech	1 600 000 $ (1)
Mikko Koivu	1 500 000 $ (1)
Henri Jokiharju	925 000 $ (1)
Malcolm Subban	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2020 : 79 438 462 $
Year 2021 : 61 475 000 $
Year 2022 : 33 375 000 $
Year 2023 : 22 075 000 $
Salary Average Commitment
Year 2020 : 79 438 462 $
Year 2021 : 61 475 000 $
Year 2022 : 33 375 000 $
Year 2023 : 22 075 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 438 462 $
Year 2021 : 61 475 000 $
Year 2022 : 33 375 000 $
Year 2023 : 22 075 000 $

Farm Players Salaries
Kyle Clifford	100 000 $ (2)
Total Farm Players	1
Salary Commitment
Year 2020 : 100 000 $
Year 2021 : 100 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 100 000 $
Year 2021 : 100 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6000 - 85 $ - 5 944 - 99,06%
Level 2:	5000 - 50 $ - 4 993 - 99,87%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	3000 - 150 $ - 1 306 - 43,53%
Total Capacity :	20000
Income
Home Games Left	25
Average Attendance - %	18 243 - 91,22%
Average Income per Game	556 297 $
Year to Date Revenue	1 668 891 $
Expense
Pro Players Total Salaries	72 588 462 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 666 345 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	7 614 624 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 907 425 $
Pro Remaining Season Days	104
Pro Expenses Per Days	630 073 $
Pro Estimated Expenses	65 527 592 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	65 527 592 $
Estimated Season Salary Cap	72 693 976 $
Estimate Under Maximum Salary Cap of 81 500 000 $	8 806 024 $
Estimate Over Minimum Salary Cap of 58 000 000 $	14 693 976 $
Current Bank Account	613 608 224 $
Projected Bank Account	561 988 057 $

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 (Out of Payroll)	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)
Mark Pysyk	750 000 $ (1)
Evan Rodrigues	700 000 $ (1)
Total Pro Players	19
Salary Commitment
Year 2020 : 77 988 462 $
Year 2021 : 64 088 462 $
Year 2022 : 41 838 462 $
Year 2023 : 31 388 462 $
Salary Average Commitment
Year 2020 : 77 988 463 $
Year 2021 : 64 088 463 $
Year 2022 : 41 838 463 $
Year 2023 : 31 388 463 $
Salary Cap with 1 Way Contract
Year 2020 : 77 988 462 $
Year 2021 : 64 088 462 $
Year 2022 : 41 838 462 $
Year 2023 : 31 388 462 $

Farm Players Salaries
Gabriel Vilardi	89 417 $ (2)
Jonas Siegenthaler	80 000 $ (1)
Calle Rosen	75 000 $ (1)
Brandon Gignac	71 417 $ (1)
Eric Comrie	70 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2020 : 385 834 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 385 834 $
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	397 565 568 $	75 813 879 $	5 686 121 $	17 813 879 $	22	2	24
Arizona Coyotes	252 791 980 $	80 558 536 $	941 464 $	22 558 536 $	21	1	22
Boston Bruins	203 148 532 $	75 767 128 $	5 732 872 $	17 767 128 $	22	3	25
Buffalo Sabres	244 210 165 $	63 026 603 $	18 473 397 $	5 026 603 $	20	6	26
Calgary Flames	454 530 350 $	78 876 592 $	2 623 408 $	20 876 592 $	22	6	28
Carolina Hurricanes	425 182 124 $	70 946 463 $	10 553 537 $	12 946 463 $	20	10	30
Chicago Blackhawks	201 959 730 $	73 907 546 $	7 592 454 $	15 907 546 $	23	9	32
Colorado Avalanche	262 995 561 $	76 733 969 $	4 766 031 $	18 733 969 $	22	5	27
Columbus Blue Jackets	295 704 434 $	80 989 347 $	510 653 $	22 989 347 $	24	6	30
Dallas Stars	288 205 793 $	79 354 018 $	2 145 982 $	21 354 018 $	23	7	30
Detroit Red Wings	232 609 976 $	70 540 004 $	10 959 996 $	12 540 004 $	26	0	26
Edmonton Oilers	243 185 576 $	63 120 799 $	18 379 201 $	5 120 799 $	22	0	22
Florida Panthers	439 453 378 $	66 552 753 $	14 947 247 $	8 552 753 $	20	7	27
Los Angeles Kings	327 564 243 $	68 251 430 $	13 248 570 $	10 251 430 $	21	9	30
Minnesota Wild	742 203 133 $	75 464 224 $	6 035 776 $	17 464 224 $	22	5	27
Montreal Canadiens	358 644 143 $	72 909 708 $	8 590 292 $	14 909 708 $	22	0	22
Nashville Predators	442 718 739 $	81 144 971 $	355 029 $	23 144 971 $	21	2	23
New Jersey Devils	354 501 917 $	77 907 649 $	3 592 351 $	19 907 649 $	21	4	25
New York Islanders	417 743 447 $	62 968 363 $	18 531 637 $	4 968 363 $	25	0	25
New York Rangers	250 139 273 $	81 901 818 $	-401 818 $	23 901 818 $	21	4	25
Ottawa Senators	169 358 428 $	67 547 895 $	13 952 105 $	9 547 895 $	25	1	26
Philadelphia Flyers	229 410 473 $	79 535 052 $	1 964 948 $	21 535 052 $	22	3	25
Pittsburgh Penguins	379 500 966 $	80 377 696 $	1 122 304 $	22 377 696 $	26	10	36
San Jose Sharks	317 756 702 $	80 846 657 $	653 343 $	22 846 657 $	22	8	30
St. Louis Blues	579 572 350 $	76 594 293 $	4 905 707 $	18 594 293 $	22	2	24
Tampa Bay Lightning	348 814 789 $	78 765 004 $	2 734 996 $	20 765 004 $	22	17	39
Toronto Maple Leafs	16 418 557 $	63 967 404 $	17 532 596 $	5 967 404 $	22	0	22
Vancouver Canucks	337 072 556 $	79 921 080 $	1 578 920 $	21 921 080 $	20	6	26
Vegas Golden Knights	382 409 321 $	65 743 518 $	15 756 482 $	7 743 518 $	22	2	24
Washington Capitals	187 057 278 $	79 464 287 $	2 035 713 $	21 464 287 $	20	1	21
Winnipeg Jets	613 608 224 $	72 693 976 $	8 806 024 $	14 693 976 $	19	5	24

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 - %