SNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6717 - 80 $ - 6 381 - 95,00%
Level 2:	4000 - 60 $ - 4 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 18 $ - 3 993 - 99,83%
Luxury :	1000 - 240 $ - 985 - 98,47%
Total Capacity :	17717
Income
Home Games Left	0
Average Attendance - %	17 359 - 97,98%
Average Income per Game	575 625 $
Year to Date Revenue	16 117 510 $
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	76 347 072 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	75 847 111 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	658 793 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	342 833 600 $
Projected Bank Account	342 833 600 $

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 $ - 5 845 - 97,41%
Level 2:	5000 - 60 $ - 4 960 - 99,20%
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	0
Average Attendance - %	17 458 - 98,89%
Average Income per Game	624 811 $
Year to Date Revenue	17 494 702 $
Expense
Pro Players Total Salaries	83 650 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 951 807 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	81 451 820 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	725 431 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	81 451 820 $
Estimate Under Maximum Salary Cap of 81 500 000 $	48 180 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 451 820 $
Current Bank Account	194 121 911 $
Projected Bank Account	194 121 911 $

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)
Igor Shesterkin	925 000 $ (1)
Justin Dowling	750 000 $ (1)
Kevin Connauton	700 000 $ (1)
Dominik Simon	700 000 $ (1)
Casey Nelson	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2020 : 83 650 000 $
Year 2021 : 70 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $
Salary Average Commitment
Year 2020 : 83 650 000 $
Year 2021 : 70 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $
Salary Cap with 1 Way Contract
Year 2020 : 83 650 000 $
Year 2021 : 70 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $

Farm Players Salaries
Ross Johnston	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 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6000 - 90 $ - 5 943 - 99,06%
Level 2:	5000 - 60 $ - 4 922 - 98,44%
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	0
Average Attendance - %	17 430 - 99,23%
Average Income per Game	597 471 $
Year to Date Revenue	16 729 197 $
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	75 307 228 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	74 807 252 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	689 892 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	151 397 965 $
Projected Bank Account	151 397 965 $

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 $ - 5 875 - 97,92%
Level 2:	5000 - 70 $ - 4 921 - 98,42%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4690 - 25 $ - 4 278 - 91,21%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	18690
Income
Home Games Left	0
Average Attendance - %	18 074 - 96,70%
Average Income per Game	640 144 $
Year to Date Revenue	17 924 018 $
Expense
Pro Players Total Salaries	60 300 658 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 857 189 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	61 357 148 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	524 144 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 357 148 $
Estimate Under Maximum Salary Cap of 81 500 000 $	20 142 852 $
Estimate Over Minimum Salary Cap of 58 000 000 $	3 357 148 $
Current Bank Account	205 717 622 $
Projected Bank Account	205 717 622 $

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	894 166 $ (1)
Casey Mittelstadt	874 125 $ (1)
Zack MacEwen	825 000 $ (2)
John Hayden	750 000 $ (1)
Mathieu Joseph	737 500 $ (2)
Luke Johnson	700 000 $ (1)
Colton White	700 000 $ (1)
Travis Boyd	700 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2020 : 60 300 658 $
Year 2021 : 39 757 367 $
Year 2022 : 27 512 366 $
Year 2023 : 17 712 366 $
Salary Average Commitment
Year 2020 : 60 840 264 $
Year 2021 : 40 296 973 $
Year 2022 : 28 051 972 $
Year 2023 : 18 251 972 $
Salary Cap with 1 Way Contract
Year 2020 : 60 300 658 $
Year 2021 : 39 757 367 $
Year 2022 : 27 512 366 $
Year 2023 : 17 712 366 $

Farm Players Salaries
Rem Pitlick	87 413 $ (1)
Calvin Pickard	75 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2020 : 162 412 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 162 412 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - 100 $ - 5 897 - 98,28%
Level 2:	5000 - 60 $ - 4 949 - 98,97%
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	0
Average Attendance - %	17 293 - 99,11%
Average Income per Game	625 018 $
Year to Date Revenue	17 500 494 $
Expense
Pro Players Total Salaries	78 809 957 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	78 734 473 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	78 234 462 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	683 707 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	78 234 462 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 265 538 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 234 462 $
Current Bank Account	399 351 423 $
Projected Bank Account	399 351 423 $

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)
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)
Louis Domingue	700 000 $ (1)
Paul LaDue	700 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 2020 : 81 726 623 $
Year 2021 : 64 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Salary Average Commitment
Year 2020 : 81 726 623 $
Year 2021 : 64 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 726 623 $
Year 2021 : 64 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $

Farm Players Salaries
Michael Dal Colle	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 $

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - 100 $ - 5 842 - 97,36%
Level 2:	5000 - 60 $ - 4 935 - 98,69%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 988 - 99,69%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 764 - 98,69%
Average Income per Game	627 309 $
Year to Date Revenue	17 564 644 $
Expense
Pro Players Total Salaries	64 570 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 753 183 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	68 253 175 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	560 948 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 253 175 $
Estimate Under Maximum Salary Cap of 81 500 000 $	13 246 825 $
Estimate Over Minimum Salary Cap of 58 000 000 $	10 253 175 $
Current Bank Account	380 007 505 $
Projected Bank Account	380 007 505 $

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)
Joseph Blandisi	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 69 520 000 $
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $
Salary Average Commitment
Year 2020 : 69 520 000 $
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $
Salary Cap with 1 Way Contract
Year 2020 : 69 520 000 $
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)
Max McCormick	70 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 2020 : 880 500 $
Year 2021 : 166 750 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 880 500 $
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 $ - 5 860 - 97,67%
Level 2:	5000 - 60 $ - 4 891 - 97,82%
Level 3:	4050 - 25 $ - 2 740 - 67,66%
Level 4:	4000 - 20 $ - 3 992 - 99,81%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	20050
Income
Home Games Left	0
Average Attendance - %	18 484 - 92,19%
Average Income per Game	611 255 $
Year to Date Revenue	17 115 139 $
Expense
Pro Players Total Salaries	71 565 356 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 689 955 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	74 189 944 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	621 253 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	74 189 944 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 310 056 $
Estimate Over Minimum Salary Cap of 58 000 000 $	16 189 944 $
Current Bank Account	150 869 796 $
Projected Bank Account	150 869 796 $

Pro Players Salaries
Artemi Panarin	11 642 860 $ (6)
Marc-Edouard Vlasic	7 000 000 $ (6)
Mika Zibanejad (Out of Payroll)	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)
Eric Robinson	975 000 $ (2)
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	25
Salary Commitment
Year 2020 : 76 915 356 $
Year 2021 : 60 542 857 $
Year 2022 : 33 142 857 $
Year 2023 : 21 292 857 $
Salary Average Commitment
Year 2020 : 76 915 356 $
Year 2021 : 60 542 857 $
Year 2022 : 33 142 857 $
Year 2023 : 21 292 857 $
Salary Cap with 1 Way Contract
Year 2020 : 76 915 356 $
Year 2021 : 60 542 857 $
Year 2022 : 33 142 857 $
Year 2023 : 21 292 857 $

Farm Players Salaries
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	6
Salary Commitment
Year 2020 : 439 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 439 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 100 $ - 5 896 - 98,27%
Level 2:	5007 - 60 $ - 4 920 - 98,27%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 989 - 99,72%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18007
Income
Home Games Left	0
Average Attendance - %	17 806 - 98,88%
Average Income per Game	629 661 $
Year to Date Revenue	17 630 514 $
Expense
Pro Players Total Salaries	74 824 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	76 030 985 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	75 530 977 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	649 353 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	75 530 977 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 969 023 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 530 977 $
Current Bank Account	211 562 661 $
Projected Bank Account	211 562 661 $

Pro Players Salaries
Thomas Chabot	8 000 000 $ (8)
Gustav Nyquist	5 500 000 $ (3)
Jason Zucker	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	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)
Josh Archibald	1 500 000 $ (2)
Zach Sanford	1 500 000 $ (1)
Ivan Barbashev	1 475 000 $ (1)
Andrei Svechnikov	925 000 $ (1)
Alexandre Texier	897 500 $ (1)
Miro Heiskanen	894 166 $ (1)
Daniel Brickley	700 000 $ (1)
Joe Hicketts	700 000 $ (1)
Andrew Agozzino	700 000 $ (1)
Total Pro Players	27
Salary Commitment
Year 2020 : 74 824 999 $
Year 2021 : 48 283 333 $
Year 2022 : 39 783 333 $
Year 2023 : 19 750 000 $
Salary Average Commitment
Year 2020 : 74 824 999 $
Year 2021 : 48 283 333 $
Year 2022 : 39 783 333 $
Year 2023 : 19 750 000 $
Salary Cap with 1 Way Contract
Year 2020 : 74 824 999 $
Year 2021 : 48 283 333 $
Year 2022 : 39 783 333 $
Year 2023 : 19 750 000 $

Farm Players Salaries
Matthew Highmore	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 $

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 200 $ - 3 102 - 51,70%
Level 2:	5000 - 80 $ - 4 764 - 95,28%
Level 3:	2000 - 60 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 966 - 99,16%
Luxury :	1000 - 300 $ - 817 - 81,65%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	14 649 - 81,38%
Average Income per Game	757 566 $
Year to Date Revenue	21 211 859 $
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	81 348 888 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	80 848 848 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	708 477 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	242 467 318 $
Projected Bank Account	242 467 318 $

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 $ - 5 675 - 94,58%
Level 2:	5000 - 80 $ - 4 808 - 96,16%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4532 - 35 $ - 4 026 - 88,84%
Luxury :	1000 - 300 $ - 815 - 81,50%
Total Capacity :	18532
Income
Home Games Left	0
Average Attendance - %	17 324 - 93,48%
Average Income per Game	791 050 $
Year to Date Revenue	22 149 410 $
Expense
Pro Players Total Salaries	82 384 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 750 503 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 250 516 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	714 526 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	79 250 516 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 249 484 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 250 516 $
Current Bank Account	237 284 011 $
Projected Bank Account	237 284 011 $

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)
Pavel Francouz	2 000 000 $ (2)
Jordie Benn	2 000 000 $ (1)
Braydon Coburn	1 700 000 $ (1)
Josh Brown	1 200 000 $ (2)
Carter Rowney	1 133 333 $ (1)
John Marino	925 000 $ (1)
Adam Fox	925 000 $ (2)
Erik Brannstrom	863 333 $ (2)
Sam Steel	863 333 $ (1)
Par Lindholm (Out of Payroll)	850 000 $ (1)
Teddy Blueger	750 000 $ (1)
Nico Sturm	725 000 $ (2)
Riley Sheahan	700 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 2020 : 83 234 999 $
Year 2021 : 60 938 333 $
Year 2022 : 42 825 000 $
Year 2023 : 39 675 000 $
Salary Average Commitment
Year 2020 : 83 234 999 $
Year 2021 : 60 938 333 $
Year 2022 : 42 825 000 $
Year 2023 : 39 675 000 $
Salary Cap with 1 Way Contract
Year 2020 : 83 234 999 $
Year 2021 : 60 938 333 $
Year 2022 : 42 825 000 $
Year 2023 : 39 675 000 $

Farm Players Salaries
Matt Martin	150 000 $ (4)
Timothy Liljegren	86 333 $ (1)
Otto Koivula	78 667 $ (1)
Total Farm Players	3
Salary Commitment
Year 2020 : 315 000 $
Year 2021 : 150 000 $
Year 2022 : 150 000 $
Year 2023 : 150 000 $
Salary Average Commitment
Year 2020 : 286 333 $
Year 2021 : 150 000 $
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 $ - 5 784 - 96,40%
Level 2:	5000 - 60 $ - 4 950 - 99,00%
Level 3:	2058 - 35 $ - 2 058 - 100,00%
Level 4:	4000 - 20 $ - 3 988 - 99,71%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18058
Income
Home Games Left	0
Average Attendance - %	17 780 - 98,46%
Average Income per Game	625 864 $
Year to Date Revenue	17 524 188 $
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	66 300 543 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	65 800 579 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	554 928 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	188 488 151 $
Projected Bank Account	188 488 151 $

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 $ - 5 841 - 97,35%
Level 2:	5000 - 60 $ - 4 926 - 98,51%
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	0
Average Attendance - %	16 606 - 98,61%
Average Income per Game	615 269 $
Year to Date Revenue	17 227 518 $
Expense
Pro Players Total Salaries	65 188 332 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 172 681 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 672 652 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	566 279 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 672 652 $
Estimate Under Maximum Salary Cap of 81 500 000 $	17 827 348 $
Estimate Over Minimum Salary Cap of 58 000 000 $	5 672 652 $
Current Bank Account	200 448 325 $
Projected Bank Account	200 448 325 $

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)
Paul Carey	700 000 $ (1)
Guillaume Brisebois	700 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2020 : 65 188 332 $
Year 2021 : 26 834 166 $
Year 2022 : 15 250 000 $
Year 2023 : 5 000 000 $
Salary Average Commitment
Year 2020 : 65 188 332 $
Year 2021 : 26 834 166 $
Year 2022 : 15 250 000 $
Year 2023 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 65 188 332 $
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 $ - 5 920 - 98,67%
Level 2:	5000 - 60 $ - 4 922 - 98,43%
Level 3:	5250 - 30 $ - 2 682 - 51,08%
Level 4:	4000 - 20 $ - 3 992 - 99,79%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	21250
Income
Home Games Left	0
Average Attendance - %	18 515 - 87,13%
Average Income per Game	630 251 $
Year to Date Revenue	17 647 029 $
Expense
Pro Players Total Salaries	72 350 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 162 246 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	71 662 272 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	628 017 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	71 662 272 $
Estimate Under Maximum Salary Cap of 81 500 000 $	9 837 728 $
Estimate Over Minimum Salary Cap of 58 000 000 $	13 662 272 $
Current Bank Account	389 368 251 $
Projected Bank Account	389 368 251 $

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 (Out of Payroll)	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 $ - 5 749 - 95,81%
Level 2:	5000 - 66 $ - 4 829 - 96,58%
Level 3:	2118 - 40 $ - 2 118 - 100,00%
Level 4:	4000 - 25 $ - 3 986 - 99,65%
Luxury :	1000 - 300 $ - 823 - 82,32%
Total Capacity :	18118
Income
Home Games Left	0
Average Attendance - %	17 505 - 96,61%
Average Income per Game	705 005 $
Year to Date Revenue	19 740 152 $
Expense
Pro Players Total Salaries	78 300 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	76 227 176 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	75 727 188 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	679 310 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	75 727 188 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 772 812 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 727 188 $
Current Bank Account	275 879 278 $
Projected Bank Account	275 879 278 $

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)
Madison Bowey	725 000 $ (2)
Michael Del Zotto	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2020 : 78 300 000 $
Year 2021 : 69 775 000 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $
Salary Average Commitment
Year 2020 : 78 299 999 $
Year 2021 : 69 774 999 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $
Salary Cap with 1 Way Contract
Year 2020 : 78 300 000 $
Year 2021 : 69 775 000 $
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)
Carl Grundstrom	72 500 $ (2)
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	10
Salary Commitment
Year 2020 : 731 250 $
Year 2021 : 160 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 731 250 $
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	0
Average Attendance - %	7 200 - 40,00%
Average Income per Game	3 664 044 $
Year to Date Revenue	102 593 232 $
Expense
Pro Players Total Salaries	81 338 462 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 673 998 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 174 027 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	705 504 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	79 174 027 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 325 973 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 174 027 $
Current Bank Account	765 710 226 $
Projected Bank Account	765 710 226 $

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 (Out of Payroll)	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 (Out of Payroll)	925 000 $ (1)
Josh Leivo	875 000 $ (1)
Martin Frk	725 000 $ (2)
Dylan McIlrath	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 83 763 462 $
Year 2021 : 67 913 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $
Salary Average Commitment
Year 2020 : 83 763 462 $
Year 2021 : 67 913 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 83 763 462 $
Year 2021 : 67 913 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $

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 $ - 5 812 - 96,87%
Level 2:	5000 - 70 $ - 4 876 - 97,52%
Level 3:	5273 - 37 $ - 2 726 - 51,70%
Level 4:	4000 - 30 $ - 3 958 - 98,94%
Luxury :	1000 - 210 $ - 1 000 - 100,00%
Total Capacity :	21273
Income
Home Games Left	0
Average Attendance - %	18 372 - 86,37%
Average Income per Game	689 596 $
Year to Date Revenue	19 308 700 $
Expense
Pro Players Total Salaries	71 401 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 990 389 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 490 402 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	619 842 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	79 490 402 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 009 598 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 490 402 $
Current Bank Account	305 732 006 $
Projected Bank Account	305 732 006 $

Pro Players Salaries
Sergei Bobrovsky	10 000 000 $ (6)
Nikita Kucherov	9 500 000 $ (7)
Roman Josi (Out of Payroll)	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 $ - 5 979 - 99,64%
Level 2:	5000 - 55 $ - 4 965 - 99,30%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 942 - 98,55%
Luxury :	1000 - 250 $ - 968 - 96,77%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 853 - 99,18%
Average Income per Game	607 684 $
Year to Date Revenue	17 015 148 $
Expense
Pro Players Total Salaries	74 740 475 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 387 238 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	80 887 266 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	648 625 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	80 887 266 $
Estimate Under Maximum Salary Cap of 81 500 000 $	612 734 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 887 266 $
Current Bank Account	384 079 502 $
Projected Bank Account	384 079 502 $

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)
Anders Nilsson	2 600 000 $ (1)
Joel Armia	2 600 000 $ (1)
Jaroslav Halak	2 250 000 $ (1)
Jordan Martinook	2 000 000 $ (1)
Jordan Oesterle	1 400 000 $ (1)
Dominik Kahun	975 000 $ (1)
Dante Fabbro	925 000 $ (1)
Josh Norris	925 000 $ (2)
Quinn Hughes	916 667 $ (1)
Robert Thomas	894 166 $ (1)
Cale Makar	880 833 $ (1)
Noah Gregor	850 000 $ (1)
Luca Sbisa	800 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2020 : 85 240 475 $
Year 2021 : 64 023 809 $
Year 2022 : 42 848 809 $
Year 2023 : 22 682 143 $
Salary Average Commitment
Year 2020 : 85 240 476 $
Year 2021 : 64 023 810 $
Year 2022 : 42 848 810 $
Year 2023 : 22 682 144 $
Salary Cap with 1 Way Contract
Year 2020 : 85 240 475 $
Year 2021 : 64 023 809 $
Year 2022 : 42 848 809 $
Year 2023 : 22 682 143 $

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 Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6000 - 82 $ - 5 949 - 99,15%
Level 2:	5000 - 47 $ - 4 998 - 99,97%
Level 3:	3040 - 23 $ - 2 692 - 88,57%
Level 4:	4000 - 14 $ - 3 982 - 99,55%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	19040
Income
Home Games Left	0
Average Attendance - %	18 622 - 97,80%
Average Income per Game	517 855 $
Year to Date Revenue	14 499 939 $
Expense
Pro Players Total Salaries	80 585 174 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 592 071 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 092 059 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	699 010 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	79 092 059 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 407 941 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 092 059 $
Current Bank Account	296 077 856 $
Projected Bank Account	296 077 856 $

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)
Kristian Vesalainen	894 167 $ (2)
Michael Rasmussen	894 166 $ (1)
Trevor Moore	775 000 $ (1)
Christian Jaros	750 000 $ (1)
Michael Frolik	750 000 $ (1)
Drake Batherson	736 666 $ (1)
Joel L'Esperance	725 000 $ (2)
Jason Spezza	700 000 $ (1)
Mark Jankowski	700 000 $ (1)
Gustav Forsling	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 80 585 174 $
Year 2021 : 61 679 342 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $
Salary Average Commitment
Year 2020 : 80 585 174 $
Year 2021 : 61 679 342 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $
Salary Cap with 1 Way Contract
Year 2020 : 80 585 174 $
Year 2021 : 61 679 342 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $

Farm Players Salaries
Jonas Johansson	70 000 $ (1)
Marcus Hogberg	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 $

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veteran's Memorial
Level 1:	6000 - 90 $ - 5 914 - 98,56%
Level 2:	5000 - 55 $ - 4 975 - 99,50%
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	0
Average Attendance - %	16 123 - 99,32%
Average Income per Game	600 726 $
Year to Date Revenue	16 820 315 $
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	63 286 419 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	62 786 400 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	614 582 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	376 572 151 $
Projected Bank Account	376 572 151 $

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 $ - 5 914 - 98,57%
Level 2:	5000 - 54 $ - 4 974 - 99,48%
Level 3:	3000 - 32 $ - 2 743 - 91,43%
Level 4:	4000 - 22 $ - 3 984 - 99,60%
Luxury :	3000 - 180 $ - 1 296 - 43,19%
Total Capacity :	21000
Income
Home Games Left	0
Average Attendance - %	18 911 - 90,05%
Average Income per Game	634 953 $
Year to Date Revenue	17 778 682 $
Expense
Pro Players Total Salaries	78 691 325 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 057 542 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	76 557 532 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	682 684 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	76 557 532 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 942 468 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 557 532 $
Current Bank Account	197 472 504 $
Projected Bank Account	197 472 504 $

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 (Out of Payroll)	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 (Out of Payroll)	2 000 000 $ (2)
Nick Holden	1 700 000 $ (2)
Christian Djoos	1 000 000 $ (1)
Drew O'Connor	925 000 $ (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)
Noah Juulsen	700 000 $ (1)
Matt Nieto	700 000 $ (1)
Ashton Sautner	700 000 $ (1)
Tyler Wotherspoon	700 000 $ (1)
Total Pro Players	27
Salary Commitment
Year 2020 : 86 941 325 $
Year 2021 : 68 729 063 $
Year 2022 : 48 079 063 $
Year 2023 : 37 454 063 $
Salary Average Commitment
Year 2020 : 86 941 325 $
Year 2021 : 68 729 064 $
Year 2022 : 48 079 064 $
Year 2023 : 37 454 064 $
Salary Cap with 1 Way Contract
Year 2020 : 86 941 325 $
Year 2021 : 68 729 063 $
Year 2022 : 48 079 063 $
Year 2023 : 37 454 063 $

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 $

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - 90 $ - 5 904 - 98,40%
Level 2:	5000 - 60 $ - 4 937 - 98,73%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 21 $ - 3 990 - 99,74%
Luxury :	3000 - 150 $ - 1 324 - 44,12%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 154 - 90,77%
Average Income per Game	596 625 $
Year to Date Revenue	16 705 511 $
Expense
Pro Players Total Salaries	69 773 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 035 734 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	68 535 774 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	605 809 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 535 774 $
Estimate Under Maximum Salary Cap of 81 500 000 $	12 964 226 $
Estimate Over Minimum Salary Cap of 58 000 000 $	10 535 774 $
Current Bank Account	121 710 548 $
Projected Bank Account	121 710 548 $

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	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 $ - 5 839 - 97,31%
Level 2:	5000 - 70 $ - 4 897 - 97,94%
Level 3:	3523 - 45 $ - 2 582 - 73,28%
Level 4:	4000 - 30 $ - 3 990 - 99,75%
Luxury :	1000 - 220 $ - 1 000 - 100,00%
Total Capacity :	19523
Income
Home Games Left	0
Average Attendance - %	18 307 - 93,77%
Average Income per Game	734 874 $
Year to Date Revenue	20 576 462 $
Expense
Pro Players Total Salaries	78 535 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 851 384 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 351 424 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	681 336 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	79 351 424 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 148 576 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 351 424 $
Current Bank Account	175 529 221 $
Projected Bank Account	175 529 221 $

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 (Out of Payroll)	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 $ - 5 860 - 97,67%
Level 2:	5000 - 60 $ - 4 891 - 97,82%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 992 - 99,80%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 743 - 98,57%
Average Income per Game	626 942 $
Year to Date Revenue	17 554 374 $
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	80 835 346 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	80 335 360 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	669 565 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	80 335 360 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 164 640 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 335 360 $
Current Bank Account	321 968 391 $
Projected Bank Account	321 968 391 $

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 $ - 5 844 - 97,40%
Level 2:	5000 - 63 $ - 4 948 - 98,95%
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	0
Average Attendance - %	17 288 - 98,81%
Average Income per Game	671 771 $
Year to Date Revenue	18 809 587 $
Expense
Pro Players Total Salaries	81 439 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 880 119 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	80 380 071 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	706 379 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	80 380 071 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 119 929 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 380 071 $
Current Bank Account	264 137 222 $
Projected Bank Account	264 137 222 $

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)
Tomas Jurco	700 000 $ (1)
Luke Witkowski	700 000 $ (1)
Marko Dano	700 000 $ (1)
Tobias Rieder	700 000 $ (1)
Roland McKeown	700 000 $ (1)
Ian McCoshen	700 000 $ (1)
Denis Malgin	700 000 $ (1)
Shane Gersich	700 000 $ (1)
Ryan Miller	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2020 : 81 439 999 $
Year 2021 : 51 564 999 $
Year 2022 : 41 166 666 $
Year 2023 : 24 000 000 $
Salary Average Commitment
Year 2020 : 81 439 999 $
Year 2021 : 51 564 999 $
Year 2022 : 41 166 666 $
Year 2023 : 24 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 439 999 $
Year 2021 : 51 564 999 $
Year 2022 : 41 166 666 $
Year 2023 : 24 000 000 $

Farm Players Salaries
Pheonix Copley	110 000 $ (2)
Michael Sgarbossa	70 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2020 : 180 000 $
Year 2021 : 110 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 180 000 $
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 $ - 5 893 - 98,21%
Level 2:	5000 - 60 $ - 4 940 - 98,80%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 983 - 99,56%
Luxury :	2022 - 150 $ - 1 319 - 65,22%
Total Capacity :	19022
Income
Home Games Left	0
Average Attendance - %	18 134 - 95,33%
Average Income per Game	608 998 $
Year to Date Revenue	17 051 947 $
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	75 618 610 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	75 118 650 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	639 205 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	526 925 031 $
Projected Bank Account	526 925 031 $

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 $ - 4 958 - 99,17%
Level 3:	3758 - 35 $ - 2 736 - 72,81%
Level 4:	4000 - 15 $ - 3 989 - 99,72%
Luxury :	1000 - 190 $ - 1 000 - 100,00%
Total Capacity :	19758
Income
Home Games Left	0
Average Attendance - %	18 515 - 93,71%
Average Income per Game	608 909 $
Year to Date Revenue	17 049 462 $
Expense
Pro Players Total Salaries	75 229 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 797 384 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	77 297 380 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	652 842 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	77 297 380 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 202 620 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 297 380 $
Current Bank Account	293 680 035 $
Projected Bank Account	293 680 035 $

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 (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 (Out of Payroll)	1 600 000 $ (1)
Zach Aston-Reese	1 000 000 $ (1)
Jesper Boqvist	925 000 $ (2)
Kailer Yamamoto	894 166 $ (1)
Zdeno Chara	795 000 $ (1)
Alex Stalock	785 000 $ (2)
Kevin Rooney	750 000 $ (2)
Joel Kellman	750 000 $ (2)
Anthony Bitetto	737 500 $ (1)
Drake Caggiula	700 000 $ (1)
Joakim Nordstrom	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 81 329 666 $
Year 2021 : 57 928 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Salary Average Commitment
Year 2020 : 81 329 666 $
Year 2021 : 57 928 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 329 666 $
Year 2021 : 57 928 000 $
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)
Jake Bean	86 333 $ (1)
Chris Driedger	85 000 $ (1)
Lean Bergmann	83 667 $ (2)
Gustav Lindstrom	77 583 $ (1)
Joona Luoto	74 167 $ (2)
Clark Bishop	70 000 $ (1)
Matt Luff	70 000 $ (1)
Greg McKegg	70 000 $ (1)
Gerald Mayhew	70 000 $ (1)
Brogan Rafferty	70 000 $ (1)
Antti Suomela	70 000 $ (1)
Total Farm Players	14
Salary Commitment
Year 2020 : 1 100 750 $
Year 2021 : 157 834 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 100 750 $
Year 2021 : 157 834 $
Year 2022 : 0 $
Year 2023 : 0 $

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 150 $ - 4 088 - 68,13%
Level 2:	5000 - 100 $ - 3 607 - 72,14%
Level 3:	2000 - 99 $ - 1 395 - 69,75%
Level 4:	4000 - 80 $ - 2 165 - 54,11%
Luxury :	3000 - 400 $ - 1 200 - 40,00%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	12 455 - 62,27%
Average Income per Game	900 248 $
Year to Date Revenue	25 206 941 $
Expense
Pro Players Total Salaries	62 432 023 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 217 641 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	66 717 672 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	542 517 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	66 717 672 $
Estimate Under Maximum Salary Cap of 81 500 000 $	14 782 328 $
Estimate Over Minimum Salary Cap of 58 000 000 $	8 717 672 $
Current Bank Account	27 426 496 $
Projected Bank Account	27 426 496 $

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 $ - 5 877 - 97,96%
Level 2:	5000 - 60 $ - 4 942 - 98,85%
Level 3:	2630 - 35 $ - 2 613 - 99,37%
Level 4:	4000 - 20 $ - 3 995 - 99,88%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18630
Income
Home Games Left	0
Average Attendance - %	18 428 - 98,92%
Average Income per Game	640 380 $
Year to Date Revenue	17 930 643 $
Expense
Pro Players Total Salaries	75 183 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 672 892 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 172 852 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	652 443 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	79 172 852 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 327 148 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 172 852 $
Current Bank Account	281 369 809 $
Projected Bank Account	281 369 809 $

Pro Players Salaries
Kris Letang	7 250 000 $ (2)
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 (Out of Payroll)	6 000 000 $ (1)
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)
Ben Chiarot	3 500 000 $ (2)
Brandon Tanev	3 500 000 $ (5)
Neal Pionk	3 000 000 $ (1)
Justin Braun	1 800 000 $ (2)
Jack Campbell	1 650 000 $ (2)
Colton Sceviour	1 200 000 $ (1)
Ryan Carpenter	1 000 000 $ (2)
Brad Richardson	1 000 000 $ (1)
Brady Tkachuk	925 000 $ (1)
Andy Greene	700 000 $ (1)
Dryden Hunt	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 81 183 333 $
Year 2021 : 53 241 666 $
Year 2022 : 38 041 666 $
Year 2023 : 27 291 666 $
Salary Average Commitment
Year 2020 : 81 183 333 $
Year 2021 : 53 241 666 $
Year 2022 : 38 041 666 $
Year 2023 : 27 291 666 $
Salary Cap with 1 Way Contract
Year 2020 : 81 183 333 $
Year 2021 : 53 241 666 $
Year 2022 : 38 041 666 $
Year 2023 : 27 291 666 $

Farm Players Salaries
Isac Lundestrom	92 500 $ (1)
Ville Heinola	89 417 $ (3)
Joakim Nygard	87 500 $ (1)
Adin Hill	80 000 $ (1)
Andreas Borgman	70 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2020 : 419 417 $
Year 2021 : 89 417 $
Year 2022 : 89 417 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 419 417 $
Year 2021 : 89 417 $
Year 2022 : 89 417 $
Year 2023 : 0 $

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 100 $ - 5 841 - 97,35%
Level 2:	5000 - 60 $ - 4 918 - 98,36%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 978 - 99,45%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 737 - 98,54%
Average Income per Game	636 818 $
Year to Date Revenue	17 830 900 $
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	66 584 215 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	66 084 196 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	585 838 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	66 084 196 $
Estimate Under Maximum Salary Cap of 81 500 000 $	15 415 804 $
Estimate Over Minimum Salary Cap of 58 000 000 $	8 084 196 $
Current Bank Account	337 915 211 $
Projected Bank Account	337 915 211 $

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 $ - 5 816 - 96,93%
Level 2:	5000 - 60 $ - 4 892 - 97,85%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 980 - 99,50%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 688 - 98,27%
Average Income per Game	624 614 $
Year to Date Revenue	17 489 195 $
Expense
Pro Players Total Salaries	73 707 629 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	76 588 852 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	76 088 831 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	639 721 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	76 088 831 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 411 169 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 088 831 $
Current Bank Account	135 027 533 $
Projected Bank Account	135 027 533 $

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)
CJ Suess	725 000 $ (2)
Aaron Ness	725 000 $ (1)
Zac Rinaldo	700 000 $ (1)
Dmytro Timashov	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2020 : 73 707 629 $
Year 2021 : 58 169 167 $
Year 2022 : 25 200 000 $
Year 2023 : 22 200 000 $
Salary Average Commitment
Year 2020 : 73 707 629 $
Year 2021 : 58 169 167 $
Year 2022 : 25 200 000 $
Year 2023 : 22 200 000 $
Salary Cap with 1 Way Contract
Year 2020 : 73 707 629 $
Year 2021 : 58 169 167 $
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 $ - 5 927 - 98,79%
Level 2:	5000 - 50 $ - 4 982 - 99,64%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 989 - 99,73%
Luxury :	3000 - 150 $ - 1 330 - 44,35%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 229 - 91,14%
Average Income per Game	557 045 $
Year to Date Revenue	15 597 266 $
Expense
Pro Players Total Salaries	82 582 629 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	78 298 809 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	77 798 806 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	716 230 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	77 798 806 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 701 194 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 798 806 $
Current Bank Account	556 904 135 $
Projected Bank Account	556 904 135 $

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)
Gabriel Vilardi	894 167 $ (2)
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)
Alexander Volkov	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2020 : 82 582 629 $
Year 2021 : 64 982 629 $
Year 2022 : 41 838 462 $
Year 2023 : 31 388 462 $
Salary Average Commitment
Year 2020 : 82 582 630 $
Year 2021 : 64 982 630 $
Year 2022 : 41 838 463 $
Year 2023 : 31 388 463 $
Salary Cap with 1 Way Contract
Year 2020 : 82 582 629 $
Year 2021 : 64 982 629 $
Year 2022 : 41 838 462 $
Year 2023 : 31 388 462 $

Farm Players Salaries
Brandon Gignac	71 417 $ (1)
Eric Comrie	70 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2020 : 141 417 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 141 417 $
Year 2021 : 0 $
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	342 833 600 $	75 847 111 $	5 652 889 $	17 847 111 $	22	2	24
Arizona Coyotes	194 121 911 $	81 451 820 $	48 180 $	23 451 820 $	24	1	25
Boston Bruins	151 397 965 $	74 807 252 $	6 692 748 $	16 807 252 $	24	1	25
Buffalo Sabres	205 717 622 $	61 357 148 $	20 142 852 $	3 357 148 $	24	2	26
Calgary Flames	399 351 423 $	78 234 462 $	3 265 538 $	20 234 462 $	26	1	27
Carolina Hurricanes	380 007 505 $	68 253 175 $	13 246 825 $	10 253 175 $	22	10	32
Chicago Blackhawks	150 869 796 $	74 189 944 $	7 310 056 $	16 189 944 $	25	6	31
Colorado Avalanche	211 562 661 $	75 530 977 $	5 969 023 $	17 530 977 $	27	1	28
Columbus Blue Jackets	242 467 318 $	80 848 848 $	651 152 $	22 848 848 $	25	6	31
Dallas Stars	237 284 011 $	79 250 516 $	2 249 484 $	21 250 516 $	26	3	29
Detroit Red Wings	188 488 151 $	65 800 579 $	15 699 421 $	7 800 579 $	25	0	25
Edmonton Oilers	200 448 325 $	63 672 652 $	17 827 348 $	5 672 652 $	24	0	24
Florida Panthers	389 368 251 $	71 662 272 $	9 837 728 $	13 662 272 $	25	2	27
Los Angeles Kings	275 879 278 $	75 727 188 $	5 772 812 $	17 727 188 $	21	10	31
Minnesota Wild	765 710 226 $	79 174 027 $	2 325 973 $	21 174 027 $	25	5	30
Montreal Canadiens	305 732 006 $	79 490 402 $	2 009 598 $	21 490 402 $	22	1	23
Nashville Predators	384 079 502 $	80 887 266 $	612 734 $	22 887 266 $	23	0	23
New Jersey Devils	296 077 856 $	79 092 059 $	2 407 941 $	21 092 059 $	25	2	27
New York Islanders	376 572 151 $	62 786 400 $	18 713 600 $	4 786 400 $	25	0	25
New York Rangers	197 472 504 $	76 557 532 $	4 942 468 $	18 557 532 $	27	0	27
Ottawa Senators	121 710 548 $	68 535 774 $	12 964 226 $	10 535 774 $	26	0	26
Philadelphia Flyers	175 529 221 $	79 351 424 $	2 148 576 $	21 351 424 $	22	4	26
Pittsburgh Penguins	321 968 391 $	80 335 360 $	1 164 640 $	22 335 360 $	20	16	36
San Jose Sharks	264 137 222 $	80 380 071 $	1 119 929 $	22 380 071 $	24	2	26
St. Louis Blues	526 925 031 $	75 118 650 $	6 381 350 $	17 118 650 $	23	1	24
Tampa Bay Lightning	293 680 035 $	77 297 380 $	4 202 620 $	19 297 380 $	25	14	39
Toronto Maple Leafs	27 426 496 $	66 717 672 $	14 782 328 $	8 717 672 $	25	0	25
Vancouver Canucks	281 369 809 $	79 172 852 $	2 327 148 $	21 172 852 $	22	5	27
Vegas Golden Knights	337 915 211 $	66 084 196 $	15 415 804 $	8 084 196 $	21	5	26
Washington Capitals	135 027 533 $	76 088 831 $	5 411 169 $	18 088 831 $	22	0	22
Winnipeg Jets	556 904 135 $	77 798 806 $	3 701 194 $	19 798 806 $	25	2	27

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 - %