LMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6500 - 250 $ - 4 736 - 72,86%
Level 2:	5500 - 175 $ - 4 065 - 73,92%
Level 3:	2250 - 125 $ - 1 599 - 71,08%
Level 4:	4500 - 95 $ - 2 668 - 59,30%
Luxury :	1250 - 500 $ - 927 - 74,15%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 55 $ - 1 536 - 76,80%
Farm Level 2:	1000 - 35 $ - 786 - 78,62%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13 996 - 69,98%
Average Income per Game	1 605 705 $
Year to Date Revenue	65 833 899 $
Farm
Home Games Left	0
Average Attendance - %	2 322 - 77,40%
Average Income per Game	128 669 $
Year to Date Revenue	5 275 439 $
Expense
Pro Players Total Salaries	60 650 000 $
Farm Players Total Salaries	2 082 500 $
Coaches Total Salaries	2 150 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 546 451 $
Farm Year To Date Expenses	2 320 140 $
Pro Salary Cap To Date	59 058 260 $
Farm Salary Cap To Date	1 670 140 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	489 370 $
Pro Estimated Expenses	489 370 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 860 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	489 370 $
Estimated Season Salary Cap	59 535 819 $
Estimate Under Maximum Salary Cap of 68 000 000 $	8 464 181 $
Estimate Over Minimum Salary Cap of 48 000 000 $	11 535 819 $
Current Bank Account	38 854 347 $
Projected Bank Account	38 364 977 $

Pro Players Salaries
Vincent Lecavalier	7 500 000 $ (1)
-Salary Remaining :	59 055 $
Tomas Jelinek	5 000 000 $ (2)
-Salary Remaining :	39 370 $
Michael Forney	4 000 000 $ (4)
-Salary Remaining :	31 496 $
Vitaly Koptev	3 500 000 $ (1)
-Salary Remaining :	27 559 $
Tom Fritsche	3 300 000 $ (3)
-Salary Remaining :	25 984 $
Ondrej Fiala	3 300 000 $ (3)
-Salary Remaining :	25 984 $
Danny Heatley	3 000 000 $ (1)
-Salary Remaining :	23 622 $
Filip Srnicek	2 900 000 $ (4)
-Salary Remaining :	22 835 $
Blake Wheeler	2 800 000 $ (4)
-Salary Remaining :	22 047 $
Cody Hodgson	2 800 000 $ (4)
-Salary Remaining :	22 047 $
Cody Franson	2 500 000 $ (4)
-Salary Remaining :	19 685 $
Mike Komisarek	2 500 000 $ (1)
-Salary Remaining :	19 685 $
Teijo Jaaskelainen	2 500 000 $ (1)
-Salary Remaining :	19 685 $
James Van Riemsdyk	2 200 000 $ (4)
-Salary Remaining :	17 323 $
Derek Forbort	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Marc Staal	1 750 000 $ (2)
-Salary Remaining :	13 780 $
Visa Jarvela	1 700 000 $ (3)
-Salary Remaining :	13 386 $
Oraz Khrapaty	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Eric O'Dell	1 250 000 $ (1)
-Salary Remaining :	9 843 $
Zach Boychuk	1 250 000 $ (1)
-Salary Remaining :	9 843 $
Mikael Backlund	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Herbert Koval	950 000 $ (4)
-Salary Remaining :	7 480 $
Josef Fajko	800 000 $ (2)
-Salary Remaining :	6 299 $
Andrejus Matulewicz	650 000 $ (4)
-Salary Remaining :	5 118 $
Total Pro Players	24
Salary Commitment
Year 2020 : 60 650 000,00 $
Year 2021 : 36 650 000,00 $
Year 2022 : 27 100 000,00 $
Year 2023 : 18 800 000,00 $
Salary Average Commitment
Year 2020 : 60 650 000,00 $
Year 2021 : 36 650 000,00 $
Year 2022 : 27 100 000,00 $
Year 2023 : 18 800 000,00 $

Farm Players Salaries
Harrison Ruopp	200 000 $ (3)
Salary Remaining :	0 $
Ray Brisebois	200 000 $ (1)
Salary Remaining :	0 $
Craig Maness	200 000 $ (1)
Salary Remaining :	0 $
Christopher Gibson	130 000 $ (3)
Salary Remaining :	0 $
Jomar Soerensen	95 000 $ (4)
Salary Remaining :	0 $
Chris Summers	90 000 $ (4)
Salary Remaining :	0 $
Joakim Andersson	90 000 $ (4)
Salary Remaining :	0 $
John DeGray	85 000 $ (4)
Salary Remaining :	0 $
Kyle Palmieri	80 000 $ (2)
Salary Remaining :	0 $
Alfons Sundin	80 000 $ (1)
Salary Remaining :	0 $
Maurits Aas	75 000 $ (3)
Salary Remaining :	0 $
Ernst Jeker	75 000 $ (2)
Salary Remaining :	0 $
Jaroslav Dolgopolov	75 000 $ (2)
Salary Remaining :	0 $
Romain Bourgoing	75 000 $ (4)
Salary Remaining :	0 $
Robert Bortuzzo	60 000 $ (4)
Salary Remaining :	0 $
Max Gardiner	55 000 $ (2)
Salary Remaining :	0 $
Guibert Ferraro (Out of Payroll)	50 000 $ (1)
Salary Remaining :	0 $
Patrick Eaves	50 000 $ (1)
Salary Remaining :	0 $
Kemhebek Oreshkov	50 000 $ (1)
Salary Remaining :	0 $
Brandon Burlon	50 000 $ (1)
Salary Remaining :	0 $
Gong Ho	50 000 $ (4)
Salary Remaining :	0 $
Damek Mihokov	47 500 $ (1)
Salary Remaining :	0 $
Joe Basaraba	40 000 $ (3)
Salary Remaining :	0 $
Alec Martinez	40 000 $ (1)
Salary Remaining :	0 $
Oliver Bjorkstrand	30 000 $ (2)
Salary Remaining :	0 $
Georges Vezelize	20 000 $ (1)
Salary Remaining :	0 $
Adam Gilmour	20 000 $ (1)
Salary Remaining :	0 $
Eric LaFontaine	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 2020 : 2 132 500,00 $
Year 2021 : 1 305 000,00 $
Year 2022 : 990 000,00 $
Year 2023 : 545 000,00 $
Salary Average Commitment
Year 2020 : 2 132 500,00 $
Year 2021 : 1 305 000,00 $
Year 2022 : 990 000,00 $
Year 2023 : 545 000,00 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6002 - 105 $ - 5 983 - 99,68%
Level 2:	5000 - 74 $ - 4 997 - 99,95%
Level 3:	2000 - 51 $ - 2 000 - 100,00%
Level 4:	4000 - 34 $ - 4 000 - 100,00%
Luxury :	1000 - 222 $ - 1 000 - 100,00%
Total Capacity :	18002
Farm
Farm Level 1:	2000 - 50 $ - 1 578 - 78,90%
Farm Level 2:	1000 - 39 $ - 781 - 78,06%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 980 - 99,88%
Average Income per Game	1 676 671 $
Year to Date Revenue	68 743 524 $
Farm
Home Games Left	0
Average Attendance - %	2 359 - 78,62%
Average Income per Game	125 747 $
Year to Date Revenue	5 155 615 $
Expense
Pro Players Total Salaries	65 525 000 $
Farm Players Total Salaries	2 059 500 $
Coaches Total Salaries	1 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 062 594 $
Farm Year To Date Expenses	2 793 580 $
Pro Salary Cap To Date	58 070 470 $
Farm Salary Cap To Date	1 893 580 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	523 819 $
Pro Estimated Expenses	523 819 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 676 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	523 819 $
Estimated Season Salary Cap	58 586 415 $
Estimate Under Maximum Salary Cap of 68 000 000 $	9 413 585 $
Estimate Over Minimum Salary Cap of 48 000 000 $	10 586 415 $
Current Bank Account	36 884 784 $
Projected Bank Account	36 360 965 $

Pro Players Salaries
Andrew Ladd	5 800 000 $ (3)
-Salary Remaining :	45 669 $
Riley Holzapfel	5 750 000 $ (3)
-Salary Remaining :	45 276 $
Nikolai Zherdev	5 000 000 $ (2)
-Salary Remaining :	39 370 $
Tobias Stephan	4 500 000 $ (1)
-Salary Remaining :	35 433 $
Elias Hjertstedt	4 000 000 $ (2)
-Salary Remaining :	31 496 $
Brent Burns	3 750 000 $ (2)
-Salary Remaining :	29 528 $
Marek Zagrapan	3 700 000 $ (4)
-Salary Remaining :	29 134 $
Jeff Tambellini	3 100 000 $ (2)
-Salary Remaining :	24 409 $
Steve Mason	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Dave Matte	2 500 000 $ (2)
-Salary Remaining :	19 685 $
Peter Bokstrom	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Lars-Erik Adolfsson	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Marius Brisay	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Stewart Levesque	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Matt Lashoff	2 000 000 $ (1)
-Salary Remaining :	15 748 $
John F. Ringle	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Anthony Stewart	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Logan MacMillan	1 800 000 $ (2)
-Salary Remaining :	14 173 $
Roman Hromec	1 600 000 $ (1)
-Salary Remaining :	12 598 $
Ben Maxwell	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Aleksander Jr. Barkov	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Angelo Esposito	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Connor McDavid	1 000 000 $ (4)
-Salary Remaining :	7 874 $
Yu-shu Moy	900 000 $ (1)
-Salary Remaining :	7 087 $
Joe Jackson	875 000 $ (3)
-Salary Remaining :	6 890 $
Michael Blunden	750 000 $ (1)
-Salary Remaining :	5 906 $
Total Pro Players	26
Salary Commitment
Year 2020 : 65 525 000,00 $
Year 2021 : 51 775 000,00 $
Year 2022 : 17 125 000,00 $
Year 2023 : 4 700 000,00 $
Salary Average Commitment
Year 2020 : 65 525 000,00 $
Year 2021 : 51 775 000,00 $
Year 2022 : 17 125 000,00 $
Year 2023 : 4 700 000,00 $

Farm Players Salaries
Harvey Gareau	200 000 $ (1)
Salary Remaining :	0 $
Wyatt Crain	100 000 $ (2)
Salary Remaining :	0 $
Matt Ferraro	100 000 $ (1)
Salary Remaining :	0 $
Thibaut Puppynck	100 000 $ (4)
Salary Remaining :	0 $
John Hayden	95 000 $ (2)
Salary Remaining :	0 $
Philip Lane	90 000 $ (2)
Salary Remaining :	0 $
Leiv Gulbrandsen	85 000 $ (2)
Salary Remaining :	0 $
Katsumi Yoshioka	85 000 $ (2)
Salary Remaining :	0 $
Philippe Major	85 000 $ (2)
Salary Remaining :	0 $
Ryan Kujawinski	77 000 $ (3)
Salary Remaining :	0 $
Patrik Modin	75 000 $ (2)
Salary Remaining :	0 $
Roberts Kalmikovs	75 000 $ (2)
Salary Remaining :	0 $
Johan Makarov	60 000 $ (1)
Salary Remaining :	0 $
Karl Eriksen	60 000 $ (1)
Salary Remaining :	0 $
Juha Kivilahti	55 000 $ (2)
Salary Remaining :	0 $
Jim O'Brien	55 000 $ (3)
Salary Remaining :	0 $
Dmitri Kugryshev	50 000 $ (1)
Salary Remaining :	0 $
T.J. Brennan	50 000 $ (2)
Salary Remaining :	0 $
Arvo Taitto	50 000 $ (1)
Salary Remaining :	0 $
Dimitri Chernykh	50 000 $ (2)
Salary Remaining :	0 $
Sergei Ruscova	50 000 $ (2)
Salary Remaining :	0 $
Frederik Andersen	40 000 $ (4)
Salary Remaining :	0 $
Camran Akhmetbekov	40 000 $ (2)
Salary Remaining :	0 $
Sverre Smith	40 000 $ (1)
Salary Remaining :	0 $
Patrick O'Sullivan	37 500 $ (1)
Salary Remaining :	0 $
Chris Thomas	35 000 $ (2)
Salary Remaining :	0 $
Ta-heng Moy	32 500 $ (1)
Salary Remaining :	0 $
Aleksei Petrenko	32 500 $ (1)
Salary Remaining :	0 $
Drew Schiestel	30 000 $ (1)
Salary Remaining :	0 $
Olli Giacomini	30 000 $ (1)
Salary Remaining :	0 $
Mitchell Heard	30 000 $ (2)
Salary Remaining :	0 $
Mario Lucia	25 000 $ (3)
Salary Remaining :	0 $
Arno Shaltis	20 000 $ (1)
Salary Remaining :	0 $
Jeff Schultz	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2020 : 2 059 500,00 $
Year 2021 : 1 297 000,00 $
Year 2022 : 297 000,00 $
Year 2023 : 140 000,00 $
Salary Average Commitment
Year 2020 : 2 059 500,00 $
Year 2021 : 1 297 000,00 $
Year 2022 : 297 000,00 $
Year 2023 : 140 000,00 $

Blue Bulls

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jonstorps Ishall
Level 1:	6500 - 106 $ - 6 323 - 97,28%
Level 2:	5500 - 72 $ - 5 352 - 97,32%
Level 3:	2250 - 52 $ - 2 199 - 97,74%
Level 4:	4500 - 38 $ - 4 225 - 93,89%
Luxury :	1250 - 210 $ - 1 206 - 96,52%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 90 $ - 1 581 - 79,06%
Farm Level 2:	1000 - 71 $ - 791 - 79,08%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 306 - 96,53%
Average Income per Game	1 825 843 $
Year to Date Revenue	74 859 549 $
Farm
Home Games Left	0
Average Attendance - %	2 372 - 79,07%
Average Income per Game	228 230 $
Year to Date Revenue	9 357 428 $
Expense
Pro Players Total Salaries	58 520 000 $
Farm Players Total Salaries	1 844 500 $
Coaches Total Salaries	4 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 508 011 $
Farm Year To Date Expenses	2 966 740 $
Pro Salary Cap To Date	53 531 639 $
Farm Salary Cap To Date	1 716 740 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	484 409 $
Pro Estimated Expenses	484 409 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 756 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	484 409 $
Estimated Season Salary Cap	53 992 426 $
Estimate Under Maximum Salary Cap of 68 000 000 $	14 007 574 $
Estimate Over Minimum Salary Cap of 48 000 000 $	5 992 426 $
Current Bank Account	82 579 953 $
Projected Bank Account	82 095 544 $

Pro Players Salaries
Al Touranger	5 250 000 $ (1)
-Salary Remaining :	41 339 $
Brian Brousseau	5 250 000 $ (1)
-Salary Remaining :	41 339 $
Ladislav Smid	4 500 000 $ (3)
-Salary Remaining :	35 433 $
Ryan White	3 750 000 $ (2)
-Salary Remaining :	29 528 $
Brandon Sutter	3 500 000 $ (1)
-Salary Remaining :	27 559 $
Pier-Olivier Pelletier	3 500 000 $ (2)
-Salary Remaining :	27 559 $
Krzysztof Suidek	3 500 000 $ (3)
-Salary Remaining :	27 559 $
Rastislav Mehold	3 420 000 $ (2)
-Salary Remaining :	26 929 $
Adam McQuaid	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Maxim Demidov	2 800 000 $ (2)
-Salary Remaining :	22 047 $
Evgeni Antonenko	2 500 000 $ (1)
-Salary Remaining :	19 685 $
Michael Gergen	2 500 000 $ (1)
-Salary Remaining :	19 685 $
Jaakko Sala	2 400 000 $ (1)
-Salary Remaining :	18 898 $
Reno Rotter	2 250 000 $ (2)
-Salary Remaining :	17 717 $
Anton Bollier	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Kirill Tulupov	1 750 000 $ (3)
-Salary Remaining :	13 780 $
Joni Pitkanen	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Nursultan Kunayed	1 400 000 $ (2)
-Salary Remaining :	11 024 $
Shawn Parentea	1 300 000 $ (1)
-Salary Remaining :	10 236 $
Takhir Daukeyev	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Brady Metcalfe	800 000 $ (1)
-Salary Remaining :	6 299 $
Marvin Smehlik	650 000 $ (1)
-Salary Remaining :	5 118 $
Total Pro Players	22
Salary Commitment
Year 2020 : 58 520 000,00 $
Year 2021 : 33 370 000,00 $
Year 2022 : 9 750 000,00 $
Year 2023 : 0,00 $
Salary Average Commitment
Year 2020 : 58 520 000,00 $
Year 2021 : 33 370 000,00 $
Year 2022 : 9 750 000,00 $
Year 2023 : 0,00 $

Farm Players Salaries
Dick Axelsson	180 000 $ (3)
Salary Remaining :	0 $
Evan Cowley	138 000 $ (1)
Salary Remaining :	0 $
Colby Robak	100 000 $ (3)
Salary Remaining :	0 $
Santtu Lipponen	100 000 $ (1)
Salary Remaining :	0 $
Jan Sebo	95 000 $ (1)
Salary Remaining :	0 $
Peter Myrvold	80 000 $ (2)
Salary Remaining :	0 $
Tomko Potsiluyko	75 000 $ (1)
Salary Remaining :	0 $
Hampus Lindholm	75 000 $ (2)
Salary Remaining :	0 $
Bukantas Jasecicius	65 000 $ (3)
Salary Remaining :	0 $
Milan Sujcy	65 000 $ (1)
Salary Remaining :	0 $
Nikolai Borodin	62 000 $ (2)
Salary Remaining :	0 $
Tyler Beskorowany	60 000 $ (1)
Salary Remaining :	0 $
Lukas Svoboda	60 000 $ (1)
Salary Remaining :	0 $
Tarmo Kantee	60 000 $ (2)
Salary Remaining :	0 $
Patrick Davis	60 000 $ (3)
Salary Remaining :	0 $
Igor Benysek	50 000 $ (1)
Salary Remaining :	0 $
Marco Ijs	45 000 $ (1)
Salary Remaining :	0 $
Louis-Marc Aubry	45 000 $ (2)
Salary Remaining :	0 $
Alan Quine	42 500 $ (3)
Salary Remaining :	0 $
Ludek Travnicek	42 000 $ (1)
Salary Remaining :	0 $
Lee Rettew	40 000 $ (1)
Salary Remaining :	0 $
Brady Skjei	40 000 $ (2)
Salary Remaining :	0 $
Kamil Kreps	40 000 $ (1)
Salary Remaining :	0 $
Jimmy Imhuser	35 000 $ (1)
Salary Remaining :	0 $
Valeri Sivov	30 000 $ (1)
Salary Remaining :	0 $
Michael Funk	30 000 $ (1)
Salary Remaining :	0 $
Chris Goyette	25 000 $ (1)
Salary Remaining :	0 $
David Ton	25 000 $ (1)
Salary Remaining :	0 $
Damir Pervukhin	20 000 $ (1)
Salary Remaining :	0 $
Jonathan Matsumoto	20 000 $ (2)
Salary Remaining :	0 $
Scottie Upshall	20 000 $ (1)
Salary Remaining :	0 $
Cal Clutterbuck	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2020 : 1 844 500,00 $
Year 2021 : 829 500,00 $
Year 2022 : 447 500,00 $
Year 2023 : 0,00 $
Salary Average Commitment
Year 2020 : 1 844 500,00 $
Year 2021 : 829 500,00 $
Year 2022 : 447 500,00 $
Year 2023 : 0,00 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Savvis Center
Level 1:	6500 - 105 $ - 6 285 - 96,70%
Level 2:	5500 - 75 $ - 5 288 - 96,15%
Level 3:	2250 - 50 $ - 2 200 - 97,77%
Level 4:	4500 - 35 $ - 4 352 - 96,72%
Luxury :	1250 - 220 $ - 1 188 - 95,01%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 42 $ - 1 575 - 78,77%
Farm Level 2:	1000 - 28 $ - 811 - 81,08%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 314 - 96,57%
Average Income per Game	1 817 222 $
Year to Date Revenue	74 506 101 $
Farm
Home Games Left	0
Average Attendance - %	2 386 - 79,54%
Average Income per Game	102 196 $
Year to Date Revenue	4 190 027 $
Expense
Pro Players Total Salaries	57 700 000 $
Farm Players Total Salaries	2 109 500 $
Coaches Total Salaries	1 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 163 980 $
Farm Year To Date Expenses	2 533 420 $
Pro Salary Cap To Date	54 271 054 $
Farm Salary Cap To Date	1 883 420 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	461 417 $
Pro Estimated Expenses	461 417 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 076 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	461 417 $
Estimated Season Salary Cap	54 725 385 $
Estimate Under Maximum Salary Cap of 68 000 000 $	13 274 615 $
Estimate Over Minimum Salary Cap of 48 000 000 $	6 725 385 $
Current Bank Account	83 002 887 $
Projected Bank Account	82 541 470 $

Pro Players Salaries
Alexei Cherepanov	5 500 000 $ (2)
-Salary Remaining :	43 307 $
Niklas Bergfors	4 250 000 $ (1)
-Salary Remaining :	33 465 $
Jeff Frazee	4 000 000 $ (2)
-Salary Remaining :	31 496 $
Trevor Lewis	3 950 000 $ (1)
-Salary Remaining :	31 102 $
Robert Grau	3 950 000 $ (1)
-Salary Remaining :	31 102 $
Peter Holland	3 500 000 $ (4)
-Salary Remaining :	27 559 $
Jouni Soisalo	3 100 000 $ (2)
-Salary Remaining :	24 409 $
Petr Sykora	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Peter Mueller	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Jack Johnson	2 500 000 $ (2)
-Salary Remaining :	19 685 $
Tomas Kana	2 400 000 $ (1)
-Salary Remaining :	18 898 $
Drew Doughty	2 400 000 $ (1)
-Salary Remaining :	18 898 $
Pavel Sip	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Jiri Tlusty	1 750 000 $ (2)
-Salary Remaining :	13 780 $
Magnus Paajarvi-Svensson	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Ryan O'Reilly	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Brandon Gormley	1 450 000 $ (3)
-Salary Remaining :	11 417 $
Connor Brickley	1 275 000 $ (2)
-Salary Remaining :	10 039 $
Jack Campbell	1 200 000 $ (3)
-Salary Remaining :	9 449 $
Vladimir Tarasenko	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Carl Klingberg	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Joe Colborne	850 000 $ (2)
-Salary Remaining :	6 693 $
Kuisma Jutila	825 000 $ (2)
-Salary Remaining :	6 496 $
Filip Forsberg	750 000 $ (2)
-Salary Remaining :	5 906 $
Travis Hamonic	550 000 $ (1)
-Salary Remaining :	4 331 $
Guy Segala	500 000 $ (1)
-Salary Remaining :	3 937 $
Total Pro Players	26
Salary Commitment
Year 2020 : 57 700 000,00 $
Year 2021 : 33 700 000,00 $
Year 2022 : 6 150 000,00 $
Year 2023 : 3 500 000,00 $
Salary Average Commitment
Year 2020 : 57 700 000,00 $
Year 2021 : 33 700 000,00 $
Year 2022 : 6 150 000,00 $
Year 2023 : 3 500 000,00 $

Farm Players Salaries
Bjrn Hedberg	200 000 $ (1)
Salary Remaining :	0 $
Nathan Beaulieu	150 000 $ (3)
Salary Remaining :	0 $
Tyler Toffoli	130 000 $ (2)
Salary Remaining :	0 $
Ty Rattie	110 000 $ (3)
Salary Remaining :	0 $
Magnus Hellberg	110 000 $ (3)
Salary Remaining :	0 $
Phillip Danault	100 000 $ (2)
Salary Remaining :	0 $
Robin Lehner	100 000 $ (1)
Salary Remaining :	0 $
Quinton Howden	100 000 $ (3)
Salary Remaining :	0 $
Mika Zibanejad	90 000 $ (2)
Salary Remaining :	0 $
Emerson Etem	90 000 $ (3)
Salary Remaining :	0 $
Radko Gudas	80 000 $ (1)
Salary Remaining :	0 $
Alexander Petrovic	80 000 $ (1)
Salary Remaining :	0 $
Ryan Murphy	75 000 $ (3)
Salary Remaining :	0 $
Morgan Rielly	75 000 $ (2)
Salary Remaining :	0 $
Bogdan Yakimov	67 500 $ (1)
Salary Remaining :	0 $
Ben Shutron	67 000 $ (1)
Salary Remaining :	0 $
Michal Repik	65 000 $ (3)
Salary Remaining :	0 $
Vojtech Polak	65 000 $ (1)
Salary Remaining :	0 $
Greg McKegg	55 000 $ (3)
Salary Remaining :	0 $
Michael Matheson	50 000 $ (2)
Salary Remaining :	0 $
Teuvo Teravainen	50 000 $ (2)
Salary Remaining :	0 $
Henrik Samuelsson	40 000 $ (2)
Salary Remaining :	0 $
Martin Frk	40 000 $ (2)
Salary Remaining :	0 $
Dillon Fournier	40 000 $ (2)
Salary Remaining :	0 $
Patrik Vanek	40 000 $ (1)
Salary Remaining :	0 $
Michael Leighton	20 000 $ (1)
Salary Remaining :	0 $
Sergei Tatarintsev	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 2020 : 2 109 500,00 $
Year 2021 : 1 370 000,00 $
Year 2022 : 755 000,00 $
Year 2023 : 0,00 $
Salary Average Commitment
Year 2020 : 2 109 500,00 $
Year 2021 : 1 370 000,00 $
Year 2022 : 755 000,00 $
Year 2023 : 0,00 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6185 - 100 $ - 6 121 - 98,97%
Level 2:	5138 - 72 $ - 5 110 - 99,45%
Level 3:	2008 - 50 $ - 2 008 - 100,00%
Level 4:	4092 - 35 $ - 4 089 - 99,93%
Luxury :	1046 - 210 $ - 1 046 - 100,00%
Total Capacity :	18469
Farm
Farm Level 1:	2000 - 60 $ - 1 574 - 78,71%
Farm Level 2:	1000 - 35 $ - 762 - 76,23%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 374 - 99,49%
Average Income per Game	1 659 715 $
Year to Date Revenue	68 048 317 $
Farm
Home Games Left	0
Average Attendance - %	2 337 - 77,88%
Average Income per Game	139 302 $
Year to Date Revenue	5 711 381 $
Expense
Pro Players Total Salaries	53 800 000 $
Farm Players Total Salaries	2 461 068 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 571 640 $
Farm Year To Date Expenses	4 463 785 $
Pro Salary Cap To Date	55 579 516 $
Farm Salary Cap To Date	2 463 785 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	431 496 $
Pro Estimated Expenses	431 496 $
Farm Remaining Season Days	0
Farm Expenses Per Days	35 689 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	431 496 $
Estimated Season Salary Cap	56 003 138 $
Estimate Under Maximum Salary Cap of 68 000 000 $	11 996 862 $
Estimate Over Minimum Salary Cap of 48 000 000 $	8 003 138 $
Current Bank Account	10 356 419 $
Projected Bank Account	9 924 923 $

Pro Players Salaries
Lukas Nedve	4 000 000 $ (2)
-Salary Remaining :	31 496 $
Joachim Mahlke	3 750 000 $ (3)
-Salary Remaining :	29 528 $
Tuukka Rask	3 400 000 $ (3)
-Salary Remaining :	26 772 $
Jack Skille	3 200 000 $ (1)
-Salary Remaining :	25 197 $
T.J. Fast	3 100 000 $ (3)
-Salary Remaining :	24 409 $
Martin Hanzal	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Stephane Mazza	2 800 000 $ (3)
-Salary Remaining :	22 047 $
Jakub Sindel	2 700 000 $ (1)
-Salary Remaining :	21 260 $
Philip McRae	2 500 000 $ (3)
-Salary Remaining :	19 685 $
Colton Gillies	2 400 000 $ (2)
-Salary Remaining :	18 898 $
Ilja Zubov	2 250 000 $ (1)
-Salary Remaining :	17 717 $
Alexander Semin	2 250 000 $ (2)
-Salary Remaining :	17 717 $
Jon Dahl	2 100 000 $ (3)
-Salary Remaining :	16 535 $
Phil Halick	2 000 000 $ (3)
-Salary Remaining :	15 748 $
Trevor Cann	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Manfred Staubel	2 000 000 $ (3)
-Salary Remaining :	15 748 $
Bastien DeBerthellemy	1 400 000 $ (1)
-Salary Remaining :	11 024 $
Shea Guthrie	1 350 000 $ (2)
-Salary Remaining :	10 630 $
Aivars Beiris	1 250 000 $ (1)
-Salary Remaining :	9 843 $
Cory Emmerton	1 200 000 $ (1)
-Salary Remaining :	9 449 $
ickarRauge Hallstrm	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Yannick Weber	950 000 $ (2)
-Salary Remaining :	7 480 $
Mo Davis	850 000 $ (1)
-Salary Remaining :	6 693 $
Ludvik Njerve	750 000 $ (2)
-Salary Remaining :	5 906 $
Guido Genazzi	700 000 $ (1)
-Salary Remaining :	5 512 $
Mike Green	700 000 $ (1)
-Salary Remaining :	5 512 $
David Lefrancois	200 000 $ (2)
-Salary Remaining :	1 575 $
Total Pro Players	27
Salary Commitment
Year 2020 : 53 800 000,00 $
Year 2021 : 36 550 000,00 $
Year 2022 : 24 650 000,00 $
Year 2023 : 0,00 $
Salary Average Commitment
Year 2020 : 53 800 000,00 $
Year 2021 : 36 550 000,00 $
Year 2022 : 24 650 000,00 $
Year 2023 : 0,00 $

Farm Players Salaries
Bob Dinges	200 000 $ (3)
Salary Remaining :	0 $
Alexander Auld	200 000 $ (3)
Salary Remaining :	0 $
Juuse Saros	135 000 $ (1)
Salary Remaining :	0 $
Tomas Jurco	130 000 $ (3)
Salary Remaining :	0 $
Brad Marchand	100 000 $ (2)
Salary Remaining :	0 $
Marius Bollier	100 000 $ (1)
Salary Remaining :	0 $
Dmitry Kulikov	97 500 $ (1)
Salary Remaining :	0 $
Brian Dumoulin	95 000 $ (1)
Salary Remaining :	0 $
Max Reinhart	90 000 $ (3)
Salary Remaining :	0 $
Martinus Traa (Out of Payroll)	90 000 $ (3)
Salary Remaining :	0 $
Austin Levi	85 000 $ (2)
Salary Remaining :	0 $
Patrice Bergeron	80 000 $ (3)
Salary Remaining :	0 $
Zemgus Girgensons	75 000 $ (2)
Salary Remaining :	0 $
Ilya Samsonov	75 000 $ (4)
Salary Remaining :	0 $
Bruno Cotti	70 000 $ (3)
Salary Remaining :	0 $
Marek Bartanus	70 000 $ (3)
Salary Remaining :	0 $
Justin Auger	65 000 $ (1)
Salary Remaining :	0 $
Boone Jenner	60 000 $ (2)
Salary Remaining :	0 $
Petro Gerasimenko	60 000 $ (1)
Salary Remaining :	0 $
Matt Puempel	55 000 $ (2)
Salary Remaining :	0 $
Anton Rodin	50 000 $ (2)
Salary Remaining :	0 $
Kerby Rychel	50 000 $ (3)
Salary Remaining :	0 $
Robert Kjellsson	50 000 $ (2)
Salary Remaining :	0 $
Dylan Olsen	50 000 $ (4)
Salary Remaining :	0 $
Olli Maatta	50 000 $ (2)
Salary Remaining :	0 $
Ravil Glovatsky	47 500 $ (1)
Salary Remaining :	0 $
Patrik Nemeth	40 000 $ (3)
Salary Remaining :	0 $
Pontus Aberg	40 000 $ (2)
Salary Remaining :	0 $
Mitch Moroz	40 000 $ (2)
Salary Remaining :	0 $
Tanner Richard	40 000 $ (2)
Salary Remaining :	0 $
Marco Scandella	35 000 $ (3)
Salary Remaining :	0 $
Erik Karlson	32 500 $ (2)
Salary Remaining :	0 $
James Delory	25 000 $ (3)
Salary Remaining :	0 $
Felix Girard	25 000 $ (1)
Salary Remaining :	0 $
Travis Ewanyk	23 568 $ (3)
Salary Remaining :	0 $
Ewald Wichsberger	20 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2020 : 2 551 068,00 $
Year 2021 : 1 926 068,00 $
Year 2022 : 1 228 568,00 $
Year 2023 : 125 000,00 $
Salary Average Commitment
Year 2020 : 2 496 068,00 $
Year 2021 : 1 871 068,00 $
Year 2022 : 1 173 568,00 $
Year 2023 : 70 000,00 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6500 - 99 $ - 6 349 - 97,67%
Level 2:	5500 - 69 $ - 5 320 - 96,74%
Level 3:	2250 - 43 $ - 2 203 - 97,91%
Level 4:	4500 - 33 $ - 4 337 - 96,37%
Luxury :	1250 - 210 $ - 1 202 - 96,14%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 55 $ - 1 585 - 79,24%
Farm Level 2:	1000 - 25 $ - 796 - 79,61%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 410 - 97,05%
Average Income per Game	1 709 372 $
Year to Date Revenue	70 084 248 $
Farm
Home Games Left	0
Average Attendance - %	2 381 - 79,36%
Average Income per Game	123 128 $
Year to Date Revenue	5 048 258 $
Expense
Pro Players Total Salaries	60 710 000 $
Farm Players Total Salaries	1 887 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 396 901 $
Farm Year To Date Expenses	2 284 244 $
Pro Salary Cap To Date	59 404 773 $
Farm Salary Cap To Date	1 784 244 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	485 906 $
Pro Estimated Expenses	485 906 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 096 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	485 906 $
Estimated Season Salary Cap	59 882 805 $
Estimate Under Maximum Salary Cap of 68 000 000 $	8 117 195 $
Estimate Over Minimum Salary Cap of 48 000 000 $	11 882 805 $
Current Bank Account	20 073 553 $
Projected Bank Account	19 587 647 $

Pro Players Salaries
Michael Grabner	8 000 000 $ (3)
-Salary Remaining :	62 992 $
Duncan Keith	8 000 000 $ (2)
-Salary Remaining :	62 992 $
Alexandre Picard	7 500 000 $ (3)
-Salary Remaining :	59 055 $
Henrikas Labas	5 500 000 $ (2)
-Salary Remaining :	43 307 $
Bjarte Skjelbraid	4 750 000 $ (3)
-Salary Remaining :	37 402 $
Alex Bourret	4 200 000 $ (4)
-Salary Remaining :	33 071 $
Valeri Suldesova	3 750 000 $ (1)
-Salary Remaining :	29 528 $
Antoine Lafleur	2 900 000 $ (3)
-Salary Remaining :	22 835 $
Dan Blackburn	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Marc-Andre Gragnani	1 950 000 $ (2)
-Salary Remaining :	15 354 $
Jukka Lyytinen	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Craig Fischer	1 500 000 $ (2)
-Salary Remaining :	11 811 $
T.J. Oshie	1 500 000 $ (3)
-Salary Remaining :	11 811 $
Evgeny Selivanov	1 250 000 $ (1)
-Salary Remaining :	9 843 $
Denis Bodrov	1 200 000 $ (1)
-Salary Remaining :	9 449 $
Joe Morrow	1 000 000 $ (4)
-Salary Remaining :	7 874 $
Maxime Sauve	950 000 $ (1)
-Salary Remaining :	7 480 $
Lars-Erik Silfverberg	785 000 $ (3)
-Salary Remaining :	6 181 $
Mikhail Grigorenko	750 000 $ (1)
-Salary Remaining :	5 906 $
Patrick Wiercioch	600 000 $ (1)
-Salary Remaining :	4 724 $
Patrick Bussieres	475 000 $ (1)
-Salary Remaining :	3 740 $
Kevin Klein	350 000 $ (1)
-Salary Remaining :	2 756 $
Daniel Altshuller	300 000 $ (2)
-Salary Remaining :	2 362 $
Total Pro Players	23
Salary Commitment
Year 2020 : 60 710 000,00 $
Year 2021 : 47 885 000,00 $
Year 2022 : 30 635 000,00 $
Year 2023 : 5 200 000,00 $
Salary Average Commitment
Year 2020 : 60 710 000,00 $
Year 2021 : 47 885 000,00 $
Year 2022 : 30 635 000,00 $
Year 2023 : 5 200 000,00 $

Farm Players Salaries
Jonathan-Ismael Diaby	150 000 $ (4)
Salary Remaining :	0 $
John Merrill	140 000 $ (3)
Salary Remaining :	0 $
Simon Despres	100 000 $ (1)
Salary Remaining :	0 $
Gaetan Lelievre	87 000 $ (1)
Salary Remaining :	0 $
T.J. Galiardi	85 000 $ (3)
Salary Remaining :	0 $
Rasmus Bengtsson	80 000 $ (4)
Salary Remaining :	0 $
Joseph Cramarossa	75 000 $ (4)
Salary Remaining :	0 $
Jerome Gauthier-Leduc	75 000 $ (1)
Salary Remaining :	0 $
Jeff Drouin-Deslaurier	75 000 $ (1)
Salary Remaining :	0 $
Kevin Hayes	70 000 $ (3)
Salary Remaining :	0 $
Patrik Pavlikovsky	70 000 $ (4)
Salary Remaining :	0 $
Daniel Ryder	67 500 $ (3)
Salary Remaining :	0 $
Johan Sundstrom	60 000 $ (4)
Salary Remaining :	0 $
Lucas Lessio	55 000 $ (4)
Salary Remaining :	0 $
Karl Bonacieux	50 000 $ (4)
Salary Remaining :	0 $
Philippe Desrosiers	50 000 $ (2)
Salary Remaining :	0 $
Mark McGeown	50 000 $ (2)
Salary Remaining :	0 $
Vitezslav Hodek	47 500 $ (1)
Salary Remaining :	0 $
Jake Hansen	45 000 $ (2)
Salary Remaining :	0 $
Jonathan Masse	45 000 $ (1)
Salary Remaining :	0 $
Jinrich Ondo	45 000 $ (1)
Salary Remaining :	0 $
Raphael Bussieres	40 000 $ (1)
Salary Remaining :	0 $
Ricky Lavoie	40 000 $ (1)
Salary Remaining :	0 $
Lukas Sutter	40 000 $ (2)
Salary Remaining :	0 $
Corbin McPherson	40 000 $ (1)
Salary Remaining :	0 $
Linas Chaliapinas	40 000 $ (1)
Salary Remaining :	0 $
Julien Pelletier	30 000 $ (3)
Salary Remaining :	0 $
Jori Meresmaa	30 000 $ (2)
Salary Remaining :	0 $
Markus Rautenstrauch	30 000 $ (1)
Salary Remaining :	0 $
Matt Grzelcyk	30 000 $ (2)
Salary Remaining :	0 $
David Leneveu	25 000 $ (1)
Salary Remaining :	0 $
Evgeny Tomilin	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2020 : 1 887 000,00 $
Year 2021 : 1 177 500,00 $
Year 2022 : 932 500,00 $
Year 2023 : 540 000,00 $
Salary Average Commitment
Year 2020 : 1 887 000,00 $
Year 2021 : 1 177 500,00 $
Year 2022 : 932 500,00 $
Year 2023 : 540 000,00 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6244 - 98 $ - 6 149 - 98,48%
Level 2:	5136 - 75 $ - 5 027 - 97,87%
Level 3:	2064 - 51 $ - 2 059 - 99,77%
Level 4:	4129 - 39 $ - 4 026 - 97,51%
Luxury :	1057 - 226 $ - 1 034 - 97,82%
Total Capacity :	18630
Farm
Farm Level 1:	2000 - 91 $ - 1 591 - 79,54%
Farm Level 2:	1000 - 87 $ - 786 - 78,64%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 296 - 98,20%
Average Income per Game	1 703 879 $
Year to Date Revenue	69 859 059 $
Farm
Home Games Left	0
Average Attendance - %	2 377 - 79,24%
Average Income per Game	238 482 $
Year to Date Revenue	9 777 748 $
Expense
Pro Players Total Salaries	52 975 000 $
Farm Players Total Salaries	1 480 000 $
Coaches Total Salaries	2 850 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 866 333 $
Farm Year To Date Expenses	2 037 680 $
Pro Salary Cap To Date	51 882 085 $
Farm Salary Cap To Date	1 187 680 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	432 874 $
Pro Estimated Expenses	432 874 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 640 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	432 874 $
Estimated Season Salary Cap	52 299 211 $
Estimate Under Maximum Salary Cap of 68 000 000 $	15 700 789 $
Estimate Over Minimum Salary Cap of 48 000 000 $	4 299 211 $
Current Bank Account	27 794 272 $
Projected Bank Account	27 361 398 $

Pro Players Salaries
Anze Kopitar	7 000 000 $ (4)
-Salary Remaining :	55 118 $
Jonathan Toews	5 000 000 $ (1)
-Salary Remaining :	39 370 $
Lars-Erik Lindberg	5 000 000 $ (3)
-Salary Remaining :	39 370 $
Bobby Ryan	4 500 000 $ (2)
-Salary Remaining :	35 433 $
Michael Orr	4 000 000 $ (1)
-Salary Remaining :	31 496 $
Andrew Cogliano	3 600 000 $ (1)
-Salary Remaining :	28 346 $
Michal Neuvirth	3 500 000 $ (2)
-Salary Remaining :	27 559 $
Patrick Kane	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Taylor Erickson	2 400 000 $ (1)
-Salary Remaining :	18 898 $
Harri Hakonen	2 200 000 $ (2)
-Salary Remaining :	17 323 $
Joe Ryan	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Danny Syvret	1 700 000 $ (3)
-Salary Remaining :	13 386 $
Mikkel Boedker	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Luke Lebeau	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Henrik Lundqvist	1 200 000 $ (1)
-Salary Remaining :	9 449 $
Colin Wilson	900 000 $ (1)
-Salary Remaining :	7 087 $
Thomas McCollum	900 000 $ (1)
-Salary Remaining :	7 087 $
Tomas Cernosek	750 000 $ (1)
-Salary Remaining :	5 906 $
Vitus Grand	725 000 $ (1)
-Salary Remaining :	5 709 $
Boris Valabik	600 000 $ (2)
-Salary Remaining :	4 724 $
Andrei Kastsitsyn	400 000 $ (1)
-Salary Remaining :	3 150 $
Vladimir Kucharcik	200 000 $ (1)
-Salary Remaining :	1 575 $
Dalibor Hrusak	200 000 $ (1)
-Salary Remaining :	1 575 $
Ville Almila	200 000 $ (1)
-Salary Remaining :	1 575 $
Total Pro Players	24
Salary Commitment
Year 2020 : 52 975 000,00 $
Year 2021 : 27 500 000,00 $
Year 2022 : 13 700 000,00 $
Year 2023 : 7 000 000,00 $
Salary Average Commitment
Year 2020 : 52 975 000,00 $
Year 2021 : 27 500 000,00 $
Year 2022 : 13 700 000,00 $
Year 2023 : 7 000 000,00 $

Farm Players Salaries
Dougie Hamilton	130 000 $ (3)
Salary Remaining :	0 $
Kerkko Kuoppala	90 000 $ (4)
Salary Remaining :	0 $
Per-Axel Nilsson	75 000 $ (2)
Salary Remaining :	0 $
Erich Korff	70 000 $ (1)
Salary Remaining :	0 $
T.J. Hensick	65 000 $ (3)
Salary Remaining :	0 $
Mark Alt	60 000 $ (2)
Salary Remaining :	0 $
Radim Benysek	60 000 $ (1)
Salary Remaining :	0 $
Tomas Tatar	60 000 $ (2)
Salary Remaining :	0 $
Matthew Carle	60 000 $ (1)
Salary Remaining :	0 $
Jonathan Racine	50 000 $ (2)
Salary Remaining :	0 $
Justin Holl	50 000 $ (1)
Salary Remaining :	0 $
Taylor Doherty	50 000 $ (1)
Salary Remaining :	0 $
Scott Laughton	50 000 $ (2)
Salary Remaining :	0 $
Alexander Guptill	50 000 $ (3)
Salary Remaining :	0 $
Justin Faulk	50 000 $ (1)
Salary Remaining :	0 $
Keegan Lowe	45 000 $ (2)
Salary Remaining :	0 $
Jordan Martinook	40 000 $ (2)
Salary Remaining :	0 $
Maciej Olsza	40 000 $ (1)
Salary Remaining :	0 $
Nick Paul	30 000 $ (3)
Salary Remaining :	0 $
Chris Calnan	30 000 $ (2)
Salary Remaining :	0 $
Brendan Leipsic	30 000 $ (2)
Salary Remaining :	0 $
Cristoval Nieves	30 000 $ (2)
Salary Remaining :	0 $
Brian Hart	30 000 $ (2)
Salary Remaining :	0 $
Landon Ferraro	30 000 $ (1)
Salary Remaining :	0 $
Filip Vlach	25 000 $ (1)
Salary Remaining :	0 $
Jen-djieh Hsaio	20 000 $ (1)
Salary Remaining :	0 $
Herman Baehler	20 000 $ (1)
Salary Remaining :	0 $
Knut Pettersson	20 000 $ (2)
Salary Remaining :	0 $
Radek Benysek	20 000 $ (1)
Salary Remaining :	0 $
Daniel Catenacci	20 000 $ (2)
Salary Remaining :	0 $
Maksim Lazarev	20 000 $ (1)
Salary Remaining :	0 $
Al Jarmel	20 000 $ (1)
Salary Remaining :	0 $
Tomas Andersson	20 000 $ (1)
Salary Remaining :	0 $
Ivars Lincuks	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2020 : 1 480 000,00 $
Year 2021 : 905 000,00 $
Year 2022 : 365 000,00 $
Year 2023 : 90 000,00 $
Salary Average Commitment
Year 2020 : 1 480 000,00 $
Year 2021 : 905 000,00 $
Year 2022 : 365 000,00 $
Year 2023 : 90 000,00 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	6500 - 110 $ - 5 666 - 87,17%
Level 2:	5500 - 80 $ - 4 865 - 88,45%
Level 3:	2250 - 55 $ - 2 133 - 94,81%
Level 4:	4500 - 40 $ - 4 314 - 95,86%
Luxury :	1250 - 220 $ - 1 167 - 93,40%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 40 $ - 1 534 - 76,70%
Farm Level 2:	1000 - 25 $ - 764 - 76,45%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 145 - 90,73%
Average Income per Game	1 744 130 $
Year to Date Revenue	71 509 332 $
Farm
Home Games Left	0
Average Attendance - %	2 298 - 76,62%
Average Income per Game	81 774 $
Year to Date Revenue	3 352 722 $
Expense
Pro Players Total Salaries	69 150 000 $
Farm Players Total Salaries	1 554 000 $
Coaches Total Salaries	1 150 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 001 959 $
Farm Year To Date Expenses	1 940 736 $
Pro Salary Cap To Date	66 651 578 $
Farm Salary Cap To Date	1 540 736 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	550 394 $
Pro Estimated Expenses	550 394 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 632 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	550 394 $
Estimated Season Salary Cap	67 196 066 $
Estimate Under Maximum Salary Cap of 68 000 000 $	803 934 $
Estimate Over Minimum Salary Cap of 48 000 000 $	19 196 066 $
Current Bank Account	19 771 433 $
Projected Bank Account	19 221 039 $

Pro Players Salaries
Karel Dosedel	8 700 000 $ (4)
-Salary Remaining :	68 504 $
Travis Zajac	6 300 000 $ (4)
-Salary Remaining :	49 606 $
Jarmo Saarinen	6 000 000 $ (1)
-Salary Remaining :	47 244 $
Baltabek Doulova	5 900 000 $ (3)
-Salary Remaining :	46 457 $
Len Kormos	5 000 000 $ (2)
-Salary Remaining :	39 370 $
Marek Wadnizak	4 750 000 $ (2)
-Salary Remaining :	37 402 $
Kyle Chipchura	4 000 000 $ (1)
-Salary Remaining :	31 496 $
Jordan Staal	4 000 000 $ (1)
-Salary Remaining :	31 496 $
Zach Hamill	4 000 000 $ (3)
-Salary Remaining :	31 496 $
Patrik Berglund	3 700 000 $ (3)
-Salary Remaining :	29 134 $
Josh Unice	3 500 000 $ (2)
-Salary Remaining :	27 559 $
Valdis Prusis	2 500 000 $ (1)
-Salary Remaining :	19 685 $
Semen Varlamov	2 300 000 $ (2)
-Salary Remaining :	18 110 $
Mark Fistric	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Jim Jiminez	1 750 000 $ (4)
-Salary Remaining :	13 780 $
Camran Doulova	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Jaroslav Kristek	1 200 000 $ (1)
-Salary Remaining :	9 449 $
Chad Denny	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Libor Butko	650 000 $ (1)
-Salary Remaining :	5 118 $
Leos Malinsky	400 000 $ (1)
-Salary Remaining :	3 150 $
Greg Korn (Out of Payroll)	400 000 $ (3)
-Salary Remaining :	3 150 $
Total Pro Players	21
Salary Commitment
Year 2020 : 69 550 000,00 $
Year 2021 : 47 300 000,00 $
Year 2022 : 30 750 000,00 $
Year 2023 : 16 750 000,00 $
Salary Average Commitment
Year 2020 : 69 550 000,00 $
Year 2021 : 47 300 000,00 $
Year 2022 : 30 750 000,00 $
Year 2023 : 16 750 000,00 $

Farm Players Salaries
Santeri Ursin	150 000 $ (1)
Salary Remaining :	0 $
Peter Svoboda	50 000 $ (1)
Salary Remaining :	0 $
Alpo Hanninen	50 000 $ (2)
Salary Remaining :	0 $
Sheldon Keefe	47 500 $ (2)
Salary Remaining :	0 $
Stanislav Mirnya	47 500 $ (3)
Salary Remaining :	0 $
Ryan Cashman	45 000 $ (3)
Salary Remaining :	0 $
Louie Caporusso	45 000 $ (3)
Salary Remaining :	0 $
Niklas Evensen	45 000 $ (4)
Salary Remaining :	0 $
KarlJohan Johansson	45 000 $ (2)
Salary Remaining :	0 $
Erwin Frischknecht	45 000 $ (3)
Salary Remaining :	0 $
Martin Ulstein	44 000 $ (4)
Salary Remaining :	0 $
Aleksandr Soin	42 500 $ (1)
Salary Remaining :	0 $
Solomonas Vaskes	42 500 $ (3)
Salary Remaining :	0 $
Cid Lauzon	42 000 $ (1)
Salary Remaining :	0 $
Oskar Osala	42 000 $ (4)
Salary Remaining :	0 $
Al Gallant	40 000 $ (1)
Salary Remaining :	0 $
Alan Gaudreau	40 000 $ (2)
Salary Remaining :	0 $
Alexei Semenov	40 000 $ (1)
Salary Remaining :	0 $
Ossi Vaananen	40 000 $ (1)
Salary Remaining :	0 $
Jiri Oslizlo	40 000 $ (1)
Salary Remaining :	0 $
Milan Steiner	40 000 $ (2)
Salary Remaining :	0 $
Takeshi Morita	40 000 $ (2)
Salary Remaining :	0 $
Gregory Campbell	40 000 $ (1)
Salary Remaining :	0 $
Stefan Molin	37 500 $ (1)
Salary Remaining :	0 $
Jindrich Bros	37 500 $ (1)
Salary Remaining :	0 $
Jakub Cutta	37 000 $ (1)
Salary Remaining :	0 $
Chris Preston	35 000 $ (1)
Salary Remaining :	0 $
Lance Brire	35 000 $ (1)
Salary Remaining :	0 $
Markus Zingler	35 000 $ (2)
Salary Remaining :	0 $
Erirnberg Brasar	34 000 $ (1)
Salary Remaining :	0 $
Robert Betsikokos	30 000 $ (1)
Salary Remaining :	0 $
Trevor McLean	30 000 $ (2)
Salary Remaining :	0 $
Urmet Vainmaa	30 000 $ (1)
Salary Remaining :	0 $
Eric Dore	30 000 $ (1)
Salary Remaining :	0 $
Daniel Vak	30 000 $ (1)
Salary Remaining :	0 $
Ian Nykyforuk	25 000 $ (1)
Salary Remaining :	0 $
Bjorn Bjorklund	25 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	37
Salary Commitment
Year 2020 : 1 554 000,00 $
Year 2021 : 683 500,00 $
Year 2022 : 356 000,00 $
Year 2023 : 131 000,00 $
Salary Average Commitment
Year 2020 : 1 554 000,00 $
Year 2021 : 683 500,00 $
Year 2022 : 356 000,00 $
Year 2023 : 131 000,00 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6500 - 160 $ - 3 662 - 56,34%
Level 2:	5500 - 115 $ - 3 039 - 55,26%
Level 3:	2250 - 90 $ - 1 181 - 52,47%
Level 4:	4500 - 65 $ - 2 295 - 51,00%
Luxury :	1250 - 290 $ - 811 - 64,91%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 590 - 79,48%
Farm Level 2:	1000 - 20 $ - 795 - 79,45%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	10 988 - 54,94%
Average Income per Game	1 640 088 $
Year to Date Revenue	67 243 604 $
Farm
Home Games Left	0
Average Attendance - %	2 384 - 79,47%
Average Income per Game	82 253 $
Year to Date Revenue	3 372 382 $
Expense
Pro Players Total Salaries	65 450 000 $
Farm Players Total Salaries	1 105 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 385 444 $
Farm Year To Date Expenses	2 111 400 $
Pro Salary Cap To Date	66 905 134 $
Farm Salary Cap To Date	1 111 400 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	535 039 $
Pro Estimated Expenses	535 039 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 840 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	535 039 $
Estimated Season Salary Cap	67 420 488 $
Estimate Under Maximum Salary Cap of 68 000 000 $	579 512 $
Estimate Over Minimum Salary Cap of 48 000 000 $	19 420 488 $
Current Bank Account	56 844 142 $
Projected Bank Account	56 309 103 $

Pro Players Salaries
Randy Nordin	8 250 000 $ (1)
-Salary Remaining :	64 961 $
Keith Burke	6 900 000 $ (4)
-Salary Remaining :	54 331 $
Phil Kessel	5 250 000 $ (1)
-Salary Remaining :	41 339 $
Erdvilas Bilaitis	4 800 000 $ (3)
-Salary Remaining :	37 795 $
Radovan Kwasnicki	4 250 000 $ (4)
-Salary Remaining :	33 465 $
Robertas Puusepp	4 250 000 $ (2)
-Salary Remaining :	33 465 $
Alvaro Montoya	4 200 000 $ (4)
-Salary Remaining :	33 071 $
Viktor Shalimov (Out of Payroll)	4 000 000 $ (4)
-Salary Remaining :	31 496 $
Radomir Novatny	3 850 000 $ (4)
-Salary Remaining :	30 315 $
Marian Gaborik	3 500 000 $ (1)
-Salary Remaining :	27 559 $
Rastislav Cernoch	3 400 000 $ (1)
-Salary Remaining :	26 772 $
Edmunds Ceicys	3 300 000 $ (1)
-Salary Remaining :	25 984 $
Anton Gustafsson	2 700 000 $ (1)
-Salary Remaining :	21 260 $
Taylor Hall	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Brett Connolly	1 750 000 $ (2)
-Salary Remaining :	13 780 $
Zach Bogosian	1 600 000 $ (1)
-Salary Remaining :	12 598 $
Cam Fowler	1 500 000 $ (3)
-Salary Remaining :	11 811 $
Erik Gudbranson	1 450 000 $ (3)
-Salary Remaining :	11 417 $
Chet Pickard	1 100 000 $ (1)
-Salary Remaining :	8 661 $
Leon Draisaitl	1 000 000 $ (3)
-Salary Remaining :	7 874 $
Mario Kelner	200 000 $ (1)
-Salary Remaining :	1 575 $
Piel L'allier	200 000 $ (1)
-Salary Remaining :	1 575 $
Total Pro Players	22
Salary Commitment
Year 2020 : 69 450 000,00 $
Year 2021 : 37 950 000,00 $
Year 2022 : 31 950 000,00 $
Year 2023 : 23 200 000,00 $
Salary Average Commitment
Year 2020 : 69 450 000,00 $
Year 2021 : 37 950 000,00 $
Year 2022 : 31 950 000,00 $
Year 2023 : 23 200 000,00 $

Farm Players Salaries
Daniel Larsmarker	200 000 $ (1)
Salary Remaining :	0 $
Connor Murphy	145 000 $ (3)
Salary Remaining :	0 $
Adam Clendening	125 000 $ (4)
Salary Remaining :	0 $
Oleg Brovin	50 000 $ (1)
Salary Remaining :	0 $
Victor Uchevatov	40 000 $ (1)
Salary Remaining :	0 $
Ryan Richard	30 000 $ (1)
Salary Remaining :	0 $
Vladimir Khmylev	25 000 $ (1)
Salary Remaining :	0 $
Petr Vosta	25 000 $ (3)
Salary Remaining :	0 $
Petr Cartelli	25 000 $ (1)
Salary Remaining :	0 $
Jakub Koreis	20 000 $ (1)
Salary Remaining :	0 $
Igor Stepanov	20 000 $ (1)
Salary Remaining :	0 $
Sergei Gallyamov	20 000 $ (1)
Salary Remaining :	0 $
Marek Skrbek	20 000 $ (1)
Salary Remaining :	0 $
Dmitri Galkin	20 000 $ (1)
Salary Remaining :	0 $
Stefan Molander	20 000 $ (1)
Salary Remaining :	0 $
Craig Duplessis	20 000 $ (1)
Salary Remaining :	0 $
Derek Mulvenna	20 000 $ (1)
Salary Remaining :	0 $
Manny Malhotra	20 000 $ (1)
Salary Remaining :	0 $
Valery Karavdin	20 000 $ (1)
Salary Remaining :	0 $
Marian Plasek	20 000 $ (1)
Salary Remaining :	0 $
Dennis Wakaluk	20 000 $ (1)
Salary Remaining :	0 $
Erirnberg Stahl	20 000 $ (1)
Salary Remaining :	0 $
Rick Dipietro	20 000 $ (1)
Salary Remaining :	0 $
Martin Smehlik	20 000 $ (1)
Salary Remaining :	0 $
Aleksandr Dryndin	20 000 $ (1)
Salary Remaining :	0 $
Jaroslav Palinek	20 000 $ (1)
Salary Remaining :	0 $
Nikonov Zelenko	20 000 $ (1)
Salary Remaining :	0 $
Tom Nicolson	20 000 $ (1)
Salary Remaining :	0 $
Stefan Hedlund	20 000 $ (1)
Salary Remaining :	0 $
Steven Ivanans	20 000 $ (1)
Salary Remaining :	0 $
Pasi Sulku	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 2020 : 1 105 000,00 $
Year 2021 : 295 000,00 $
Year 2022 : 295 000,00 $
Year 2023 : 125 000,00 $
Salary Average Commitment
Year 2020 : 1 105 000,00 $
Year 2021 : 295 000,00 $
Year 2022 : 295 000,00 $
Year 2023 : 125 000,00 $

Dynamo

Arena Capacity - Ticket Price Attendance - %
Arena Name	Moskva Center
Level 1:	6006 - 105 $ - 5 973 - 99,45%
Level 2:	5000 - 75 $ - 4 997 - 99,94%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4000 - 35 $ - 4 000 - 100,00%
Luxury :	1000 - 235 $ - 962 - 96,18%
Total Capacity :	18006
Farm
Farm Level 1:	2000 - 44 $ - 1 590 - 79,49%
Farm Level 2:	1000 - 24 $ - 781 - 78,06%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 932 - 99,59%
Average Income per Game	1 688 165 $
Year to Date Revenue	69 214 779 $
Farm
Home Games Left	0
Average Attendance - %	2 370 - 79,02%
Average Income per Game	101 992 $
Year to Date Revenue	4 181 675 $
Expense
Pro Players Total Salaries	50 750 000 $
Farm Players Total Salaries	2 123 000 $
Coaches Total Salaries	1 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 964 557 $
Farm Year To Date Expenses	2 869 080 $
Pro Salary Cap To Date	52 972 433 $
Farm Salary Cap To Date	2 069 080 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	407 480 $
Pro Estimated Expenses	407 480 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 384 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	407 480 $
Estimated Season Salary Cap	53 372 039 $
Estimate Under Maximum Salary Cap of 68 000 000 $	14 627 961 $
Estimate Over Minimum Salary Cap of 48 000 000 $	5 372 039 $
Current Bank Account	46 768 814 $
Projected Bank Account	46 361 334 $

Pro Players Salaries
Aleksandr Burmistrov	4 250 000 $ (3)
-Salary Remaining :	33 465 $
Jhonas Enroth	3 600 000 $ (3)
-Salary Remaining :	28 346 $
Kyle Turris	3 500 000 $ (4)
-Salary Remaining :	27 559 $
Sven Baertschi	3 500 000 $ (4)
-Salary Remaining :	27 559 $
Ethan Werek	3 000 000 $ (4)
-Salary Remaining :	23 622 $
Jaroslav Halak	3 000 000 $ (1)
-Salary Remaining :	23 622 $
Vladimir Zharkov	2 800 000 $ (2)
-Salary Remaining :	22 047 $
Jordan Schroeder	2 800 000 $ (2)
-Salary Remaining :	22 047 $
David Rundblad	2 700 000 $ (3)
-Salary Remaining :	21 260 $
Brayden Schenn	2 500 000 $ (4)
-Salary Remaining :	19 685 $
Yuri Alexandrov	2 250 000 $ (1)
-Salary Remaining :	17 717 $
Carl Visheau	2 100 000 $ (2)
-Salary Remaining :	16 535 $
Vadim Turovich	2 000 000 $ (4)
-Salary Remaining :	15 748 $
Chris Kreider	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Dustin Kohn	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Andrej Meszaros	2 000 000 $ (3)
-Salary Remaining :	15 748 $
Tyler Ennis	1 750 000 $ (2)
-Salary Remaining :	13 780 $
Nazem Kadri	1 200 000 $ (1)
-Salary Remaining :	9 449 $
Jeff Petry	1 100 000 $ (1)
-Salary Remaining :	8 661 $
Riley Nash	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Corey Trivino	900 000 $ (2)
-Salary Remaining :	7 087 $
Calvin De Haan	800 000 $ (2)
-Salary Remaining :	6 299 $
Total Pro Players	22
Salary Commitment
Year 2020 : 50 750 000,00 $
Year 2021 : 43 200 000,00 $
Year 2022 : 27 050 000,00 $
Year 2023 : 14 500 000,00 $
Salary Average Commitment
Year 2020 : 50 750 000,00 $
Year 2021 : 43 200 000,00 $
Year 2022 : 27 050 000,00 $
Year 2023 : 14 500 000,00 $

Farm Players Salaries
Miikka Salomaki	160 000 $ (3)
Salary Remaining :	0 $
John Gibson	130 000 $ (3)
Salary Remaining :	0 $
Curtis Hamilton	120 000 $ (2)
Salary Remaining :	0 $
Tim Erixon	110 000 $ (4)
Salary Remaining :	0 $
Franz Lischka	110 000 $ (3)
Salary Remaining :	0 $
Danny Biega	100 000 $ (4)
Salary Remaining :	0 $
Jakob Silfverberg	98 000 $ (1)
Salary Remaining :	0 $
Carter Ashton	95 000 $ (2)
Salary Remaining :	0 $
Markus Granlund	90 000 $ (3)
Salary Remaining :	0 $
Samu Perhonen	85 000 $ (4)
Salary Remaining :	0 $
Taylor Ellington	85 000 $ (2)
Salary Remaining :	0 $
Lubor Korinek	80 000 $ (2)
Salary Remaining :	0 $
Oleksander Soroka	80 000 $ (1)
Salary Remaining :	0 $
Dobry Kocinski	80 000 $ (2)
Salary Remaining :	0 $
Alex Chiasson	80 000 $ (1)
Salary Remaining :	0 $
Jacob Trouba	75 000 $ (1)
Salary Remaining :	0 $
Mitch Wahl	75 000 $ (3)
Salary Remaining :	0 $
Bryan Rust	70 000 $ (4)
Salary Remaining :	0 $
Ty Wishart	60 000 $ (2)
Salary Remaining :	0 $
Xavier Ouellet	50 000 $ (2)
Salary Remaining :	0 $
Will Weber	50 000 $ (1)
Salary Remaining :	0 $
Radek Faksa	50 000 $ (2)
Salary Remaining :	0 $
Sebastian Collberg	40 000 $ (2)
Salary Remaining :	0 $
Mike Winther	40 000 $ (2)
Salary Remaining :	0 $
Roland Treffen	30 000 $ (3)
Salary Remaining :	0 $
Chandler Stephenson	30 000 $ (2)
Salary Remaining :	0 $
John Draeger	30 000 $ (2)
Salary Remaining :	0 $
Valery Chubarov	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 2020 : 2 123 000,00 $
Year 2021 : 1 720 000,00 $
Year 2022 : 960 000,00 $
Year 2023 : 365 000,00 $
Salary Average Commitment
Year 2020 : 2 123 000,00 $
Year 2021 : 1 720 000,00 $
Year 2022 : 960 000,00 $
Year 2023 : 365 000,00 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Penngrowth Saddledome
Level 1:	6000 - 90 $ - 5 995 - 99,92%
Level 2:	5000 - 70 $ - 4 996 - 99,92%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 594 - 79,68%
Farm Level 2:	1000 - 20 $ - 787 - 78,71%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 991 - 99,95%
Average Income per Game	1 505 641 $
Year to Date Revenue	61 731 287 $
Farm
Home Games Left	0
Average Attendance - %	2 381 - 79,36%
Average Income per Game	91 409 $
Year to Date Revenue	3 747 758 $
Expense
Pro Players Total Salaries	72 625 000 $
Farm Players Total Salaries	2 285 000 $
Coaches Total Salaries	1 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 775 800 $
Farm Year To Date Expenses	3 168 160 $
Pro Salary Cap To Date	67 031 678 $
Farm Salary Cap To Date	2 368 160 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	577 756 $
Pro Estimated Expenses	577 756 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 680 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	577 756 $
Estimated Season Salary Cap	67 603 528 $
Estimate Under Maximum Salary Cap of 68 000 000 $	396 472 $
Estimate Over Minimum Salary Cap of 48 000 000 $	19 603 528 $
Current Bank Account	347 772 $
Projected Bank Account	(229 984 $)

Pro Players Salaries
Alexander Ovechkin	7 500 000 $ (1)
-Salary Remaining :	59 055 $
Jacob Slaney	7 200 000 $ (3)
-Salary Remaining :	56 693 $
Andrei Gribko	7 000 000 $ (3)
-Salary Remaining :	55 118 $
Lauri Tukonen	6 500 000 $ (1)
-Salary Remaining :	51 181 $
Nathan Orton	4 125 000 $ (1)
-Salary Remaining :	32 480 $
Marek Schwarz	4 000 000 $ (2)
-Salary Remaining :	31 496 $
David Perron	4 000 000 $ (4)
-Salary Remaining :	31 496 $
Frederic Nigh	3 750 000 $ (1)
-Salary Remaining :	29 528 $
Konstantins Gredzens	3 500 000 $ (1)
-Salary Remaining :	27 559 $
Martin Cherbayev	3 200 000 $ (2)
-Salary Remaining :	25 197 $
Marek Alipov	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Kenndal McArdle	3 000 000 $ (1)
-Salary Remaining :	23 622 $
Dustin Brown	2 600 000 $ (1)
-Salary Remaining :	20 472 $
Aleksandr Tatarinov	2 500 000 $ (1)
-Salary Remaining :	19 685 $
Marc-Andre Cliche	1 900 000 $ (3)
-Salary Remaining :	14 961 $
Harrison Reed	1 800 000 $ (4)
-Salary Remaining :	14 173 $
Karl Alzner	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Koichi Kanaya	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Theodor Krafft	1 250 000 $ (1)
-Salary Remaining :	9 843 $
Ben Gilcrest	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Dave Murray	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Alex Tourigny	800 000 $ (2)
-Salary Remaining :	6 299 $
Total Pro Players	22
Salary Commitment
Year 2020 : 72 625 000,00 $
Year 2021 : 36 900 000,00 $
Year 2022 : 24 900 000,00 $
Year 2023 : 5 800 000,00 $
Salary Average Commitment
Year 2020 : 72 625 000,00 $
Year 2021 : 36 900 000,00 $
Year 2022 : 24 900 000,00 $
Year 2023 : 5 800 000,00 $

Farm Players Salaries
Daniel Tkaczuk	200 000 $ (1)
Salary Remaining :	0 $
Kung-zheng Fok	150 000 $ (3)
Salary Remaining :	0 $
Andre Lepore	147 500 $ (3)
Salary Remaining :	0 $
Brendan Smith	100 000 $ (3)
Salary Remaining :	0 $
Victor Oreskovich	100 000 $ (2)
Salary Remaining :	0 $
Martin Piroutek	100 000 $ (2)
Salary Remaining :	0 $
Anssi Raatikainen	100 000 $ (1)
Salary Remaining :	0 $
Stanislav Galiev (Out of Payroll)	95 000 $ (3)
Salary Remaining :	0 $
Ryan Graves	90 000 $ (1)
Salary Remaining :	0 $
Olympio Campigli	90 000 $ (2)
Salary Remaining :	0 $
Mike Stockbridge (Out of Payroll)	90 000 $ (1)
Salary Remaining :	0 $
Blazej Ozymkowski	90 000 $ (2)
Salary Remaining :	0 $
Antti Alcide	85 000 $ (1)
Salary Remaining :	0 $
Konstantin Barkov	85 000 $ (1)
Salary Remaining :	0 $
Algot Blix	80 000 $ (2)
Salary Remaining :	0 $
Gran Lindeberg	75 000 $ (1)
Salary Remaining :	0 $
Tommy Strom	70 000 $ (1)
Salary Remaining :	0 $
Michael Chaput	70 000 $ (2)
Salary Remaining :	0 $
William Falk	70 000 $ (3)
Salary Remaining :	0 $
Mischa Jonsson	70 000 $ (2)
Salary Remaining :	0 $
Perttu Lindgren	65 000 $ (2)
Salary Remaining :	0 $
Klas Dahlbeck	60 000 $ (3)
Salary Remaining :	0 $
Kazuya Kato	60 000 $ (2)
Salary Remaining :	0 $
Valery Karpov	60 000 $ (2)
Salary Remaining :	0 $
Dean Kelly	50 000 $ (1)
Salary Remaining :	0 $
Fabrice Antonoli	47 500 $ (2)
Salary Remaining :	0 $
Frederic Cloutier	30 000 $ (1)
Salary Remaining :	0 $
Ben Thomson	30 000 $ (2)
Salary Remaining :	0 $
Maxime Macenauer	30 000 $ (1)
Salary Remaining :	0 $
Neeme Uvisorg	30 000 $ (1)
Salary Remaining :	0 $
Stepan Vickers	30 000 $ (2)
Salary Remaining :	0 $
Ivo Vostrak	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2020 : 2 470 000,00 $
Year 2021 : 1 515 000,00 $
Year 2022 : 622 500,00 $
Year 2023 : 0,00 $
Salary Average Commitment
Year 2020 : 2 470 000,00 $
Year 2021 : 1 515 000,00 $
Year 2022 : 622 500,00 $
Year 2023 : 0,00 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum
Level 1:	6000 - 100 $ - 5 993 - 99,89%
Level 2:	5000 - 75 $ - 4 974 - 99,47%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4000 - 40 $ - 3 743 - 93,57%
Luxury :	1000 - 235 $ - 964 - 96,37%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 540 - 76,98%
Farm Level 2:	1000 - 30 $ - 768 - 76,81%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 673 - 98,19%
Average Income per Game	1 665 805 $
Year to Date Revenue	68 298 016 $
Farm
Home Games Left	0
Average Attendance - %	2 308 - 76,93%
Average Income per Game	97 326 $
Year to Date Revenue	3 990 349 $
Expense
Pro Players Total Salaries	65 650 000 $
Farm Players Total Salaries	1 907 500 $
Coaches Total Salaries	3 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 377 550 $
Farm Year To Date Expenses	2 104 380 $
Pro Salary Cap To Date	59 905 106 $
Farm Salary Cap To Date	1 804 380 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	544 488 $
Pro Estimated Expenses	544 488 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 660 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	544 488 $
Estimated Season Salary Cap	60 422 035 $
Estimate Under Maximum Salary Cap of 68 000 000 $	7 577 965 $
Estimate Over Minimum Salary Cap of 48 000 000 $	12 422 035 $
Current Bank Account	14 439 824 $
Projected Bank Account	13 895 336 $

Pro Players Salaries
Jason Spezza	7 500 000 $ (2)
-Salary Remaining :	59 055 $
Wojtek Wolski	5 750 000 $ (4)
-Salary Remaining :	45 276 $
Mikko Koivu	4 500 000 $ (2)
-Salary Remaining :	35 433 $
Patrick Sharp	3 800 000 $ (1)
-Salary Remaining :	29 921 $
Emmanuel Zerillo	3 750 000 $ (2)
-Salary Remaining :	29 528 $
Blake Comeau	3 500 000 $ (3)
-Salary Remaining :	27 559 $
Stefan Majerski	3 500 000 $ (3)
-Salary Remaining :	27 559 $
Drew Stafford	3 200 000 $ (2)
-Salary Remaining :	25 197 $
Karlis Jurenko	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Egon Graupe	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Christofer Lofberg	3 000 000 $ (1)
-Salary Remaining :	23 622 $
Paul Coeuret	3 000 000 $ (1)
-Salary Remaining :	23 622 $
Simon Gamache	2 700 000 $ (1)
-Salary Remaining :	21 260 $
Hiroshi Nara	2 700 000 $ (2)
-Salary Remaining :	21 260 $
Daniel Rahimi	2 250 000 $ (2)
-Salary Remaining :	17 717 $
Tyler Plante	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Justin Abdelkader	1 250 000 $ (1)
-Salary Remaining :	9 843 $
Kuisma Ruuska	1 000 000 $ (3)
-Salary Remaining :	7 874 $
Nigel Williams	1 000 000 $ (3)
-Salary Remaining :	7 874 $
Mattias Tedenby	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Jeff Carter	950 000 $ (3)
-Salary Remaining :	7 480 $
Teemu Laakso	850 000 $ (3)
-Salary Remaining :	6 693 $
Mike Weber	850 000 $ (2)
-Salary Remaining :	6 693 $
Jake Gardiner	850 000 $ (1)
-Salary Remaining :	6 693 $
Marc Schnyder	750 000 $ (2)
-Salary Remaining :	5 906 $
Total Pro Players	25
Salary Commitment
Year 2020 : 65 650 000,00 $
Year 2021 : 48 050 000,00 $
Year 2022 : 19 550 000,00 $
Year 2023 : 5 750 000,00 $
Salary Average Commitment
Year 2020 : 65 650 000,00 $
Year 2021 : 48 050 000,00 $
Year 2022 : 19 550 000,00 $
Year 2023 : 5 750 000,00 $

Farm Players Salaries
Anatoli Proshkin	200 000 $ (3)
Salary Remaining :	0 $
J.T. Miller	120 000 $ (3)
Salary Remaining :	0 $
John Armstrong	100 000 $ (2)
Salary Remaining :	0 $
Jared Staal	100 000 $ (4)
Salary Remaining :	0 $
Otto Hazelzet	95 000 $ (2)
Salary Remaining :	0 $
Wilhelm Birkeland	85 000 $ (2)
Salary Remaining :	0 $
Mikkel Wikborg	85 000 $ (2)
Salary Remaining :	0 $
Keven Veilleux	85 000 $ (3)
Salary Remaining :	0 $
Valdemar Zahradnicek	70 000 $ (3)
Salary Remaining :	0 $
Igor Noga	60 000 $ (4)
Salary Remaining :	0 $
Darryl Ronning	60 000 $ (1)
Salary Remaining :	0 $
Robby Dee	60 000 $ (2)
Salary Remaining :	0 $
Olivier Fortier	60 000 $ (3)
Salary Remaining :	0 $
Zelimir Zulle	57 500 $ (2)
Salary Remaining :	0 $
Petr Vrana	55 000 $ (1)
Salary Remaining :	0 $
Cody Ceci	50 000 $ (1)
Salary Remaining :	0 $
Jonas Junland	50 000 $ (2)
Salary Remaining :	0 $
Jendrzej Czapiewski	45 000 $ (2)
Salary Remaining :	0 $
Pat Mercy	40 000 $ (1)
Salary Remaining :	0 $
Jaroslav Fumach	40 000 $ (2)
Salary Remaining :	0 $
Otto Burstrom	40 000 $ (2)
Salary Remaining :	0 $
David Booth	35 000 $ (1)
Salary Remaining :	0 $
Pavel Kuzmin	35 000 $ (1)
Salary Remaining :	0 $
Brodie Dupont	35 000 $ (1)
Salary Remaining :	0 $
Lubomir Kozlej	35 000 $ (1)
Salary Remaining :	0 $
Fedir Kylymnyk	35 000 $ (1)
Salary Remaining :	0 $
Jimmy Vesey	30 000 $ (2)
Salary Remaining :	0 $
Evgeni Strogolev	30 000 $ (2)
Salary Remaining :	0 $
Mattias Janmark-Nylen	30 000 $ (1)
Salary Remaining :	0 $
Mikko Liski	25 000 $ (1)
Salary Remaining :	0 $
Mark Strudwick	20 000 $ (1)
Salary Remaining :	0 $
Ravil Kunayed	20 000 $ (1)
Salary Remaining :	0 $
Dmitriy Tereskov	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2020 : 1 907 500,00 $
Year 2021 : 1 412 500,00 $
Year 2022 : 695 000,00 $
Year 2023 : 160 000,00 $
Salary Average Commitment
Year 2020 : 1 907 500,00 $
Year 2021 : 1 412 500,00 $
Year 2022 : 695 000,00 $
Year 2023 : 160 000,00 $

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisé Charles-de-Gaule
Level 1:	6000 - 105 $ - 5 972 - 99,53%
Level 2:	5000 - 75 $ - 4 994 - 99,89%
Level 3:	2000 - 55 $ - 1 996 - 99,80%
Level 4:	4000 - 40 $ - 3 882 - 97,04%
Luxury :	1000 - 250 $ - 902 - 90,19%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 45 $ - 1 592 - 79,61%
Farm Level 2:	1000 - 25 $ - 790 - 78,98%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 746 - 98,59%
Average Income per Game	1 645 067 $
Year to Date Revenue	67 447 762 $
Farm
Home Games Left	0
Average Attendance - %	2 382 - 79,40%
Average Income per Game	97 445 $
Year to Date Revenue	3 995 261 $
Expense
Pro Players Total Salaries	48 100 000 $
Farm Players Total Salaries	2 490 000 $
Coaches Total Salaries	1 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 692 514 $
Farm Year To Date Expenses	2 979 000 $
Pro Salary Cap To Date	51 501 966 $
Farm Salary Cap To Date	2 379 000 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	388 189 $
Pro Estimated Expenses	388 189 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 720 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	388 189 $
Estimated Season Salary Cap	51 880 706 $
Estimate Under Maximum Salary Cap of 68 000 000 $	16 119 294 $
Estimate Over Minimum Salary Cap of 48 000 000 $	3 880 706 $
Current Bank Account	18 747 401 $
Projected Bank Account	18 359 212 $

Pro Players Salaries
Marian Hossa	7 000 000 $ (1)
-Salary Remaining :	55 118 $
Armand Le Cruguel	5 500 000 $ (1)
-Salary Remaining :	43 307 $
Steeve Bernier	5 250 000 $ (2)
-Salary Remaining :	41 339 $
Petter Hagen	5 000 000 $ (4)
-Salary Remaining :	39 370 $
Ivan Vishnevskiy	3 100 000 $ (1)
-Salary Remaining :	24 409 $
Dusan Mosnar	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Joseph Palmer	2 850 000 $ (3)
-Salary Remaining :	22 441 $
Kimmo Mikkola	2 750 000 $ (2)
-Salary Remaining :	21 654 $
Emeric Bradlet	2 750 000 $ (2)
-Salary Remaining :	21 654 $
Ryan Strome	1 750 000 $ (2)
-Salary Remaining :	13 780 $
Xuan-ling Chen	1 500 000 $ (3)
-Salary Remaining :	11 811 $
Takhir Fomenko	1 250 000 $ (2)
-Salary Remaining :	9 843 $
Matthieu Lucre	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Alex Galchenyuk	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Nathan MacKinnon	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Jarred Tinordi	900 000 $ (1)
-Salary Remaining :	7 087 $
Mark Pysyk	750 000 $ (1)
-Salary Remaining :	5 906 $
Bruno Chenier	750 000 $ (1)
-Salary Remaining :	5 906 $
Franco Reithoffer	500 000 $ (3)
-Salary Remaining :	3 937 $
Samuel Surovec	500 000 $ (2)
-Salary Remaining :	3 937 $
Total Pro Players	20
Salary Commitment
Year 2020 : 48 100 000,00 $
Year 2021 : 29 100 000,00 $
Year 2022 : 9 850 000,00 $
Year 2023 : 5 000 000,00 $
Salary Average Commitment
Year 2020 : 48 100 000,00 $
Year 2021 : 29 100 000,00 $
Year 2022 : 9 850 000,00 $
Year 2023 : 5 000 000,00 $

Farm Players Salaries
Cory Schneider	140 000 $ (1)
Salary Remaining :	0 $
Myron Perechkoura	100 000 $ (4)
Salary Remaining :	0 $
Nikolai Dolidovich	100 000 $ (4)
Salary Remaining :	0 $
Eric Bibeau	100 000 $ (2)
Salary Remaining :	0 $
Alexandre Swessey	100 000 $ (4)
Salary Remaining :	0 $
Michael Bournival	100 000 $ (1)
Salary Remaining :	0 $
Bohomir Bazyr	100 000 $ (4)
Salary Remaining :	0 $
Teuvo Kiljunen	100 000 $ (4)
Salary Remaining :	0 $
Per Forssell	100 000 $ (4)
Salary Remaining :	0 $
Oscar Lindberg	95 000 $ (3)
Salary Remaining :	0 $
Rickard Rakell	90 000 $ (4)
Salary Remaining :	0 $
Jan Taborsky	90 000 $ (1)
Salary Remaining :	0 $
Martin Slegr	90 000 $ (2)
Salary Remaining :	0 $
Alexander Ruuttu	85 000 $ (4)
Salary Remaining :	0 $
Vlastislav Belunek	80 000 $ (3)
Salary Remaining :	0 $
Libor Knorre	80 000 $ (4)
Salary Remaining :	0 $
Andrei Vasilevski	75 000 $ (1)
Salary Remaining :	0 $
Slater Koekkoek	75 000 $ (2)
Salary Remaining :	0 $
Anthony Camara	75 000 $ (4)
Salary Remaining :	0 $
Vaclav Pavelek	50 000 $ (3)
Salary Remaining :	0 $
Olli Levassen	50 000 $ (3)
Salary Remaining :	0 $
Mike Simon (Out of Payroll)	50 000 $ (3)
Salary Remaining :	0 $
Endel Nool	50 000 $ (4)
Salary Remaining :	0 $
Li-ping Song	50 000 $ (2)
Salary Remaining :	0 $
Florent Francillon	50 000 $ (2)
Salary Remaining :	0 $
Ivar Tonsberg	50 000 $ (4)
Salary Remaining :	0 $
Blaise Longin	50 000 $ (2)
Salary Remaining :	0 $
T.J. Tynan	50 000 $ (3)
Salary Remaining :	0 $
Phil Oreskovic	45 000 $ (1)
Salary Remaining :	0 $
Damon Severson	40 000 $ (2)
Salary Remaining :	0 $
Joonas Korpisalo	40 000 $ (2)
Salary Remaining :	0 $
Tim Bozon	40 000 $ (2)
Salary Remaining :	0 $
Martin Loubert	30 000 $ (2)
Salary Remaining :	0 $
David Pope	30 000 $ (3)
Salary Remaining :	0 $
Cory Jacquith	30 000 $ (2)
Salary Remaining :	0 $
Esa Lindell	30 000 $ (2)
Salary Remaining :	0 $
James Melindy	30 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	37
Salary Commitment
Year 2020 : 2 540 000,00 $
Year 2021 : 2 090 000,00 $
Year 2022 : 1 435 000,00 $
Year 2023 : 1 030 000,00 $
Salary Average Commitment
Year 2020 : 2 540 000,00 $
Year 2021 : 2 090 000,00 $
Year 2022 : 1 435 000,00 $
Year 2023 : 1 030 000,00 $

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Malley
Level 1:	6565 - 107 $ - 6 250 - 95,20%
Level 2:	5518 - 77 $ - 5 132 - 93,01%
Level 3:	2224 - 56 $ - 2 056 - 92,43%
Level 4:	4513 - 40 $ - 4 179 - 92,60%
Luxury :	1180 - 228 $ - 1 156 - 97,95%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 90 $ - 1 602 - 80,10%
Farm Level 2:	1000 - 70 $ - 805 - 80,50%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 773 - 93,86%
Average Income per Game	1 849 097 $
Year to Date Revenue	75 812 966 $
Farm
Home Games Left	0
Average Attendance - %	2 407 - 80,23%
Average Income per Game	230 608 $
Year to Date Revenue	9 454 909 $
Expense
Pro Players Total Salaries	56 500 000 $
Farm Players Total Salaries	3 107 500 $
Coaches Total Salaries	3 050 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 013 370 $
Farm Year To Date Expenses	3 981 940 $
Pro Salary Cap To Date	55 830 672 $
Farm Salary Cap To Date	3 131 940 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	462 205 $
Pro Estimated Expenses	462 205 $
Farm Remaining Season Days	0
Farm Expenses Per Days	31 100 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	462 205 $
Estimated Season Salary Cap	56 275 554 $
Estimate Under Maximum Salary Cap of 68 000 000 $	11 724 446 $
Estimate Over Minimum Salary Cap of 48 000 000 $	8 275 554 $
Current Bank Account	86 403 422 $
Projected Bank Account	85 941 217 $

Pro Players Salaries
Martin Rivard	8 200 000 $ (2)
-Salary Remaining :	64 567 $
Gilbert Brule	5 800 000 $ (2)
-Salary Remaining :	45 669 $
Ryan Kesler	4 500 000 $ (2)
-Salary Remaining :	35 433 $
Jonathan Bernier	4 200 000 $ (1)
-Salary Remaining :	33 071 $
Bryan Lee	3 800 000 $ (1)
-Salary Remaining :	29 921 $
Joe Thornton	3 750 000 $ (2)
-Salary Remaining :	29 528 $
Andreas Nodl	3 600 000 $ (1)
-Salary Remaining :	28 346 $
Alex Pietrangelo	3 000 000 $ (4)
-Salary Remaining :	23 622 $
Bjrn Gudmundsson	2 800 000 $ (2)
-Salary Remaining :	22 047 $
Jaden Schwartz	2 250 000 $ (2)
-Salary Remaining :	17 717 $
Simon Hjalmarsson	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Igor Makarov	1 850 000 $ (1)
-Salary Remaining :	14 567 $
Zhi-qiang Dee	1 750 000 $ (1)
-Salary Remaining :	13 780 $
Rostislav Olesz	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Taras Utepov	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Jared Cowen	1 400 000 $ (2)
-Salary Remaining :	11 024 $
Ryan Parent	1 400 000 $ (2)
-Salary Remaining :	11 024 $
Milan Michalek	1 400 000 $ (1)
-Salary Remaining :	11 024 $
Taylor Chorney	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Marc Potvin	800 000 $ (1)
-Salary Remaining :	6 299 $
Vitus Besse (Out of Payroll)	750 000 $ (2)
-Salary Remaining :	5 906 $
Total Pro Players	21
Salary Commitment
Year 2020 : 57 250 000,00 $
Year 2021 : 34 850 000,00 $
Year 2022 : 3 000 000,00 $
Year 2023 : 3 000 000,00 $
Salary Average Commitment
Year 2020 : 57 250 000,00 $
Year 2021 : 34 850 000,00 $
Year 2022 : 3 000 000,00 $
Year 2023 : 3 000 000,00 $

Farm Players Salaries
Radim Vrbata	125 000 $ (1)
Salary Remaining :	0 $
Martin Skoula	122 500 $ (1)
Salary Remaining :	0 $
Tyler Pitlick	110 000 $ (3)
Salary Remaining :	0 $
Alexander Killorn	100 000 $ (4)
Salary Remaining :	0 $
Adam Rogers	100 000 $ (3)
Salary Remaining :	0 $
John McFarland	100 000 $ (2)
Salary Remaining :	0 $
Jake Virtanen	100 000 $ (3)
Salary Remaining :	0 $
Rainer Staier	90 000 $ (1)
Salary Remaining :	0 $
Dalibor Sziszak (Out of Payroll)	90 000 $ (3)
Salary Remaining :	0 $
Pelle Linnaeus	80 000 $ (2)
Salary Remaining :	0 $
Rene Wira	80 000 $ (1)
Salary Remaining :	0 $
Michael Sauer	80 000 $ (2)
Salary Remaining :	0 $
Jason Zucker	80 000 $ (2)
Salary Remaining :	0 $
Dan Fraiche	80 000 $ (1)
Salary Remaining :	0 $
Alexander Khokhlachev	80 000 $ (4)
Salary Remaining :	0 $
Scott Mayfield	75 000 $ (3)
Salary Remaining :	0 $
Josh Morrissey	75 000 $ (3)
Salary Remaining :	0 $
Eddy Rucinski	75 000 $ (1)
Salary Remaining :	0 $
Karri Jokinen	75 000 $ (1)
Salary Remaining :	0 $
Nikolaj Ehlers	75 000 $ (3)
Salary Remaining :	0 $
Josh Anderson	70 000 $ (4)
Salary Remaining :	0 $
Oscar Klefbom	70 000 $ (2)
Salary Remaining :	0 $
Chris Brown	70 000 $ (2)
Salary Remaining :	0 $
Edgar Martna (Out of Payroll)	70 000 $ (1)
Salary Remaining :	0 $
Yann Sauve	70 000 $ (3)
Salary Remaining :	0 $
Imants Berzins	65 000 $ (4)
Salary Remaining :	0 $
Zach Budish	65 000 $ (2)
Salary Remaining :	0 $
Spycigniew Bryniarski	60 000 $ (3)
Salary Remaining :	0 $
Aaron Snow	60 000 $ (3)
Salary Remaining :	0 $
Kent Simpson	55 000 $ (2)
Salary Remaining :	0 $
Stefan Matteau	50 000 $ (2)
Salary Remaining :	0 $
Ju-wei Cong	50 000 $ (2)
Salary Remaining :	0 $
Branislav Fabry	50 000 $ (3)
Salary Remaining :	0 $
Cody Bass	50 000 $ (1)
Salary Remaining :	0 $
Mike Betournay	50 000 $ (2)
Salary Remaining :	0 $
Evgeny Tvrdik	50 000 $ (1)
Salary Remaining :	0 $
Marek Pekarek	50 000 $ (3)
Salary Remaining :	0 $
Reto Grabher	50 000 $ (2)
Salary Remaining :	0 $
Hannes Huerlimann	45 000 $ (1)
Salary Remaining :	0 $
John Negrin	45 000 $ (1)
Salary Remaining :	0 $
Valtteri Virtanen	40 000 $ (3)
Salary Remaining :	0 $
Devin Shore	40 000 $ (2)
Salary Remaining :	0 $
Valeri Nadeznikovs	40 000 $ (3)
Salary Remaining :	0 $
Colton Sissons	40 000 $ (2)
Salary Remaining :	0 $
Miles Wood	35 000 $ (1)
Salary Remaining :	0 $
Codey Burki	35 000 $ (1)
Salary Remaining :	0 $
Oskar Sundqvist	30 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	47
Salary Commitment
Year 2020 : 3 197 500,00 $
Year 2021 : 2 220 000,00 $
Year 2022 : 1 310 000,00 $
Year 2023 : 315 000,00 $
Salary Average Commitment
Year 2020 : 3 197 500,00 $
Year 2021 : 2 220 000,00 $
Year 2022 : 1 310 000,00 $
Year 2023 : 315 000,00 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6500 - 108 $ - 5 355 - 82,38%
Level 2:	5500 - 78 $ - 4 447 - 80,86%
Level 3:	2250 - 55 $ - 2 169 - 96,39%
Level 4:	4500 - 39 $ - 4 337 - 96,37%
Luxury :	1250 - 195 $ - 1 223 - 97,81%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 38 $ - 1 554 - 77,69%
Farm Level 2:	1000 - 24 $ - 766 - 76,62%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 530 - 87,65%
Average Income per Game	1 669 870 $
Year to Date Revenue	68 464 662 $
Farm
Home Games Left	0
Average Attendance - %	2 320 - 77,34%
Average Income per Game	89 052 $
Year to Date Revenue	3 651 139 $
Expense
Pro Players Total Salaries	66 075 000 $
Farm Players Total Salaries	2 227 500 $
Coaches Total Salaries	2 050 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 173 384 $
Farm Year To Date Expenses	2 938 220 $
Pro Salary Cap To Date	63 982 842 $
Farm Salary Cap To Date	2 088 220 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	529 724 $
Pro Estimated Expenses	529 724 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 620 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	529 724 $
Estimated Season Salary Cap	64 503 118 $
Estimate Under Maximum Salary Cap of 68 000 000 $	3 496 882 $
Estimate Over Minimum Salary Cap of 48 000 000 $	16 503 118 $
Current Bank Account	10 451 408 $
Projected Bank Account	9 921 684 $

Pro Players Salaries
Anatoli Berezhnin	5 500 000 $ (2)
-Salary Remaining :	43 307 $
Corey Perry	5 000 000 $ (3)
-Salary Remaining :	39 370 $
Brent Seabrook	4 200 000 $ (1)
-Salary Remaining :	33 071 $
Brent Riley	4 000 000 $ (1)
-Salary Remaining :	31 496 $
Reno Pomi	3 800 000 $ (2)
-Salary Remaining :	29 921 $
Alexander Radulov	3 500 000 $ (2)
-Salary Remaining :	27 559 $
Oliver Ekman-Larsson	3 300 000 $ (2)
-Salary Remaining :	25 984 $
A.J. Thelen	3 250 000 $ (2)
-Salary Remaining :	25 591 $
Nikita Filatov	3 250 000 $ (1)
-Salary Remaining :	25 591 $
Ondrej Pavelec	3 125 000 $ (3)
-Salary Remaining :	24 606 $
Ryan Getzlaf	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Jonathan Quick	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Sergei Kastitsyn	3 000 000 $ (1)
-Salary Remaining :	23 622 $
Rudolf Kulha	2 950 000 $ (4)
-Salary Remaining :	23 228 $
Sergei Bushchan	2 500 000 $ (2)
-Salary Remaining :	19 685 $
Carl Sneep	2 400 000 $ (2)
-Salary Remaining :	18 898 $
Olivier Legault	2 000 000 $ (3)
-Salary Remaining :	15 748 $
Patrik Stefan	1 800 000 $ (1)
-Salary Remaining :	14 173 $
Hsi-men Xu	1 700 000 $ (1)
-Salary Remaining :	13 386 $
Ivan Zvereva	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Michail Yunkov	1 400 000 $ (1)
-Salary Remaining :	11 024 $
Jeremy Morin	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Gunnar Gahn	900 000 $ (2)
-Salary Remaining :	7 087 $
Total Pro Players	23
Salary Commitment
Year 2020 : 66 075 000,00 $
Year 2021 : 45 225 000,00 $
Year 2022 : 16 075 000,00 $
Year 2023 : 2 950 000,00 $
Salary Average Commitment
Year 2020 : 66 075 000,00 $
Year 2021 : 45 225 000,00 $
Year 2022 : 16 075 000,00 $
Year 2023 : 2 950 000,00 $

Farm Players Salaries
Vladimir Stavjana	200 000 $ (1)
Salary Remaining :	0 $
Jan Galkin	200 000 $ (2)
Salary Remaining :	0 $
Danny Kristo	100 000 $ (4)
Salary Remaining :	0 $
Roman Machuskin	100 000 $ (3)
Salary Remaining :	0 $
Mark Visentin	100 000 $ (3)
Salary Remaining :	0 $
Johannes Airikkala	95 000 $ (3)
Salary Remaining :	0 $
Philippe Paradis	95 000 $ (1)
Salary Remaining :	0 $
Nick Leddy	90 000 $ (1)
Salary Remaining :	0 $
Tony Lagerstrom	85 000 $ (1)
Salary Remaining :	0 $
Daniel Borkovics	80 000 $ (1)
Salary Remaining :	0 $
Bjorn Ricardsson	75 000 $ (3)
Salary Remaining :	0 $
Joel Armia	75 000 $ (3)
Salary Remaining :	0 $
Jakub Culek	70 000 $ (3)
Salary Remaining :	0 $
Chris Lawrence	65 000 $ (1)
Salary Remaining :	0 $
Hiroshi Aikyo	65 000 $ (1)
Salary Remaining :	0 $
Abraham Sandvik	55 000 $ (1)
Salary Remaining :	0 $
Brian Boyle	50 000 $ (2)
Salary Remaining :	0 $
Adam Pound	50 000 $ (1)
Salary Remaining :	0 $
Ravil Cherdabaev	50 000 $ (2)
Salary Remaining :	0 $
Marko Dano	50 000 $ (3)
Salary Remaining :	0 $
Laszlo Csom	50 000 $ (2)
Salary Remaining :	0 $
Sam Nygard	45 000 $ (1)
Salary Remaining :	0 $
Shaun Klyakhandler	42 500 $ (3)
Salary Remaining :	0 $
Patrick Sieloff	40 000 $ (2)
Salary Remaining :	0 $
Rudolf Ptacek	40 000 $ (3)
Salary Remaining :	0 $
Elfot Penza	35 000 $ (2)
Salary Remaining :	0 $
Gedymin Gramauskus	30 000 $ (4)
Salary Remaining :	0 $
Mackenzie MacEachern	30 000 $ (2)
Salary Remaining :	0 $
Franktisek Vujtek	25 000 $ (1)
Salary Remaining :	0 $
Drew Fromlove	25 000 $ (2)
Salary Remaining :	0 $
Adam Shaw	25 000 $ (3)
Salary Remaining :	0 $
Kelly Kelly	25 000 $ (1)
Salary Remaining :	0 $
Artur Kamenski	25 000 $ (3)
Salary Remaining :	0 $
James Howard	20 000 $ (1)
Salary Remaining :	0 $
Matt Buckles	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	35
Salary Commitment
Year 2020 : 2 227 500,00 $
Year 2021 : 1 307 500,00 $
Year 2022 : 827 500,00 $
Year 2023 : 130 000,00 $
Salary Average Commitment
Year 2020 : 2 227 500,00 $
Year 2021 : 1 307 500,00 $
Year 2022 : 827 500,00 $
Year 2023 : 130 000,00 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6500 - 107 $ - 5 020 - 77,24%
Level 2:	5500 - 77 $ - 5 010 - 91,09%
Level 3:	2250 - 56 $ - 2 172 - 96,54%
Level 4:	4500 - 40 $ - 3 922 - 87,16%
Luxury :	1250 - 226 $ - 1 188 - 95,07%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 569 - 78,47%
Farm Level 2:	1000 - 26 $ - 779 - 77,87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 313 - 86,56%
Average Income per Game	1 732 051 $
Year to Date Revenue	71 014 091 $
Farm
Home Games Left	0
Average Attendance - %	2 348 - 78,27%
Average Income per Game	98 705 $
Year to Date Revenue	4 046 887 $
Expense
Pro Players Total Salaries	55 400 000 $
Farm Players Total Salaries	2 185 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 709 055 $
Farm Year To Date Expenses	2 692 440 $
Pro Salary Cap To Date	54 816 138 $
Farm Salary Cap To Date	2 092 440 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	443 307 $
Pro Estimated Expenses	443 307 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 280 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	443 307 $
Estimated Season Salary Cap	55 252 358 $
Estimate Under Maximum Salary Cap of 68 000 000 $	12 747 642 $
Estimate Over Minimum Salary Cap of 48 000 000 $	7 252 358 $
Current Bank Account	72 585 995 $
Projected Bank Account	72 142 688 $

Pro Players Salaries
Michal Kucharcik	6 000 000 $ (1)
-Salary Remaining :	47 244 $
Ryan Stoa	5 000 000 $ (2)
-Salary Remaining :	39 370 $
Lars Martensson	4 100 000 $ (3)
-Salary Remaining :	32 283 $
Bobby Sanguinetti	4 000 000 $ (1)
-Salary Remaining :	31 496 $
Martins Karsums	3 750 000 $ (3)
-Salary Remaining :	29 528 $
Ryan McDonagh	3 500 000 $ (3)
-Salary Remaining :	27 559 $
Randy Hillier	3 000 000 $ (4)
-Salary Remaining :	23 622 $
Joel Gistedt	2 700 000 $ (3)
-Salary Remaining :	21 260 $
Brendan Mikkelson	2 700 000 $ (1)
-Salary Remaining :	21 260 $
Beat Schwaller	2 200 000 $ (2)
-Salary Remaining :	17 323 $
Ryan Miller	2 200 000 $ (1)
-Salary Remaining :	17 323 $
Rinat Serdiuk	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Matthew Corrente	2 000 000 $ (3)
-Salary Remaining :	15 748 $
Colby Cohen	1 900 000 $ (4)
-Salary Remaining :	14 961 $
Jason Bailey	1 800 000 $ (2)
-Salary Remaining :	14 173 $
Brady Calla	1 600 000 $ (2)
-Salary Remaining :	12 598 $
Viktor Hedman	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Jonathan Sigalet	1 200 000 $ (1)
-Salary Remaining :	9 449 $
Nick Bjugstad	1 200 000 $ (1)
-Salary Remaining :	9 449 $
Sam Reinhart	1 000 000 $ (3)
-Salary Remaining :	7 874 $
Karel Rachunek	900 000 $ (1)
-Salary Remaining :	7 087 $
Kevin Lynch	550 000 $ (1)
-Salary Remaining :	4 331 $
Dmitri Nagornykh	300 000 $ (2)
-Salary Remaining :	2 362 $
Roman Voloshenko	300 000 $ (2)
-Salary Remaining :	2 362 $
Total Pro Players	24
Salary Commitment
Year 2020 : 55 400 000,00 $
Year 2021 : 35 150 000,00 $
Year 2022 : 21 950 000,00 $
Year 2023 : 4 900 000,00 $
Salary Average Commitment
Year 2020 : 55 400 000,00 $
Year 2021 : 35 150 000,00 $
Year 2022 : 21 950 000,00 $
Year 2023 : 4 900 000,00 $

Farm Players Salaries
Jay Legault	150 000 $ (1)
Salary Remaining :	0 $
Mikhail Bondarenko	140 000 $ (3)
Salary Remaining :	0 $
Mark McNeill	120 000 $ (4)
Salary Remaining :	0 $
Jamie Oleksiak	100 000 $ (4)
Salary Remaining :	0 $
Burke Podollan	95 000 $ (3)
Salary Remaining :	0 $
Cedric Simard	85 000 $ (2)
Salary Remaining :	0 $
Michael Del Zotto	85 000 $ (4)
Salary Remaining :	0 $
Marcel Schaerer	80 000 $ (3)
Salary Remaining :	0 $
Bradley Ross	80 000 $ (3)
Salary Remaining :	0 $
Tommi Kanniainen	80 000 $ (2)
Salary Remaining :	0 $
Andrei Dryndin	80 000 $ (2)
Salary Remaining :	0 $
Stefan Elliott	80 000 $ (4)
Salary Remaining :	0 $
Helmut Kohn	75 000 $ (2)
Salary Remaining :	0 $
Samuel Morin	75 000 $ (3)
Salary Remaining :	0 $
Tomas Hertl	75 000 $ (2)
Salary Remaining :	0 $
Klym Pekar	65 000 $ (2)
Salary Remaining :	0 $
Nick Cousins	65 000 $ (3)
Salary Remaining :	0 $
Sondre Olden	60 000 $ (2)
Salary Remaining :	0 $
Dick Basford	60 000 $ (3)
Salary Remaining :	0 $
Brennan Serville	60 000 $ (4)
Salary Remaining :	0 $
Oscar Dansk	50 000 $ (2)
Salary Remaining :	0 $
Phil Di Giuseppe	40 000 $ (2)
Salary Remaining :	0 $
Chris Tierney	40 000 $ (2)
Salary Remaining :	0 $
Matt MacKenzie	40 000 $ (3)
Salary Remaining :	0 $
Teddy Blueger	40 000 $ (1)
Salary Remaining :	0 $
Jesse Blacker	40 000 $ (1)
Salary Remaining :	0 $
Den Bailley	35 000 $ (1)
Salary Remaining :	0 $
Tobias Almstedt	35 000 $ (1)
Salary Remaining :	0 $
Ivan Kanarski	35 000 $ (1)
Salary Remaining :	0 $
Matias Ekman	35 000 $ (1)
Salary Remaining :	0 $
Scott Hartnell	30 000 $ (1)
Salary Remaining :	0 $
Brock McGinn	30 000 $ (2)
Salary Remaining :	0 $
Sergei Shavarev	25 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2020 : 2 185 000,00 $
Year 2021 : 1 785 000,00 $
Year 2022 : 1 080 000,00 $
Year 2023 : 445 000,00 $
Salary Average Commitment
Year 2020 : 2 185 000,00 $
Year 2021 : 1 785 000,00 $
Year 2022 : 1 080 000,00 $
Year 2023 : 445 000,00 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6100 - 110 $ - 5 330 - 87,37%
Level 2:	5100 - 80 $ - 4 365 - 85,60%
Level 3:	2100 - 55 $ - 2 093 - 99,66%
Level 4:	4100 - 40 $ - 3 845 - 93,78%
Luxury :	1031 - 260 $ - 877 - 85,09%
Total Capacity :	18431
Farm
Farm Level 1:	2000 - 45 $ - 1 572 - 78,60%
Farm Level 2:	1000 - 30 $ - 796 - 79,63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 510 - 89,58%
Average Income per Game	1 647 373 $
Year to Date Revenue	67 542 277 $
Farm
Home Games Left	0
Average Attendance - %	2 368 - 78,94%
Average Income per Game	108 820 $
Year to Date Revenue	4 461 627 $
Expense
Pro Players Total Salaries	64 500 000 $
Farm Players Total Salaries	1 922 500 $
Coaches Total Salaries	2 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 381 104 $
Farm Year To Date Expenses	2 680 660 $
Pro Salary Cap To Date	61 892 916 $
Farm Salary Cap To Date	1 880 660 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	519 685 $
Pro Estimated Expenses	519 685 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 780 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	519 685 $
Estimated Season Salary Cap	62 400 790 $
Estimate Under Maximum Salary Cap of 68 000 000 $	5 599 210 $
Estimate Over Minimum Salary Cap of 48 000 000 $	14 400 790 $
Current Bank Account	15 992 864 $
Projected Bank Account	15 473 179 $

Pro Players Salaries
Lauri Korpikoski	8 500 000 $ (3)
-Salary Remaining :	66 929 $
Oleg Kvasha	5 000 000 $ (2)
-Salary Remaining :	39 370 $
Mason Raymond	5 000 000 $ (3)
-Salary Remaining :	39 370 $
Petteri Nokelainen	4 750 000 $ (4)
-Salary Remaining :	37 402 $
Dany Roussin	4 250 000 $ (3)
-Salary Remaining :	33 465 $
Ryan O'Marra	3 800 000 $ (1)
-Salary Remaining :	29 921 $
Evgeni Malkin	3 500 000 $ (2)
-Salary Remaining :	27 559 $
Xavier Cerny	3 250 000 $ (2)
-Salary Remaining :	25 591 $
Elmo Hell	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Michael Ratchuk	3 000 000 $ (4)
-Salary Remaining :	23 622 $
Justin Schultz	2 800 000 $ (3)
-Salary Remaining :	22 047 $
Erik Karlsson	2 800 000 $ (3)
-Salary Remaining :	22 047 $
Ulrik Sjoland	2 500 000 $ (2)
-Salary Remaining :	19 685 $
Rodolphe Zwirn	1 750 000 $ (1)
-Salary Remaining :	13 780 $
Robin Figren	1 600 000 $ (1)
-Salary Remaining :	12 598 $
Emil Martna	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Beau Bennett	1 400 000 $ (1)
-Salary Remaining :	11 024 $
Derek Stepan	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Jacob Markstrom	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Nicolas Deschamps	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Wasylo Kowelski	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Ryan Ellis	950 000 $ (1)
-Salary Remaining :	7 480 $
Stephen Johns	750 000 $ (3)
-Salary Remaining :	5 906 $
Pat Freeman	400 000 $ (1)
-Salary Remaining :	3 150 $
Total Pro Players	24
Salary Commitment
Year 2020 : 64 500 000,00 $
Year 2021 : 52 600 000,00 $
Year 2022 : 34 850 000,00 $
Year 2023 : 7 750 000,00 $
Salary Average Commitment
Year 2020 : 64 500 000,00 $
Year 2021 : 52 600 000,00 $
Year 2022 : 34 850 000,00 $
Year 2023 : 7 750 000,00 $

Farm Players Salaries
Jake Paterson	150 000 $ (4)
Salary Remaining :	0 $
Igor Aliaksiej	130 000 $ (3)
Salary Remaining :	0 $
Steven Hodges	110 000 $ (4)
Salary Remaining :	0 $
Zach Kassian	100 000 $ (1)
Salary Remaining :	0 $
Anton Lander	100 000 $ (4)
Salary Remaining :	0 $
Tyler Wotherspoon	90 000 $ (4)
Salary Remaining :	0 $
Ryan Turek	85 000 $ (1)
Salary Remaining :	0 $
Vladislav Namestnikov	85 000 $ (2)
Salary Remaining :	0 $
Victor Rask	85 000 $ (4)
Salary Remaining :	0 $
Devante Smith-Pelly	80 000 $ (3)
Salary Remaining :	0 $
Frantisek Kapusta	80 000 $ (1)
Salary Remaining :	0 $
Aaron Ness	80 000 $ (1)
Salary Remaining :	0 $
Jacob Josefson	80 000 $ (2)
Salary Remaining :	0 $
Kevin Roy	75 000 $ (4)
Salary Remaining :	0 $
Matthias Clavell	62 500 $ (1)
Salary Remaining :	0 $
Andy Welinski	60 000 $ (2)
Salary Remaining :	0 $
Charles-Olivier Roussel	60 000 $ (2)
Salary Remaining :	0 $
Petr Straka	60 000 $ (3)
Salary Remaining :	0 $
Erik Gustafsson	50 000 $ (2)
Salary Remaining :	0 $
Cade Fairchild	50 000 $ (2)
Salary Remaining :	0 $
Richard Vanecko	50 000 $ (1)
Salary Remaining :	0 $
Spencer Martin	40 000 $ (2)
Salary Remaining :	0 $
Gabryel Paquin-Boudreau	40 000 $ (3)
Salary Remaining :	0 $
Alex Lintuniemi	30 000 $ (3)
Salary Remaining :	0 $
David Thompson	30 000 $ (1)
Salary Remaining :	0 $
Glenn Ryder	30 000 $ (1)
Salary Remaining :	0 $
Sven Andrighetto	30 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 2020 : 1 922 500,00 $
Year 2021 : 1 405 000,00 $
Year 2022 : 950 000,00 $
Year 2023 : 610 000,00 $
Salary Average Commitment
Year 2020 : 1 922 500,00 $
Year 2021 : 1 405 000,00 $
Year 2022 : 950 000,00 $
Year 2023 : 610 000,00 $

National

Arena Capacity - Ticket Price Attendance - %
Arena Name	Forum
Level 1:	6100 - 109 $ - 5 285 - 86,63%
Level 2:	5100 - 82 $ - 4 345 - 85,19%
Level 3:	2050 - 58 $ - 1 786 - 87,11%
Level 4:	4100 - 40 $ - 3 871 - 94,42%
Luxury :	1017 - 235 $ - 964 - 94,80%
Total Capacity :	18367
Farm
Farm Level 1:	2000 - 45 $ - 1 600 - 79,99%
Farm Level 2:	1000 - 32 $ - 798 - 79,84%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 250 - 88,47%
Average Income per Game	1 629 842 $
Year to Date Revenue	66 823 533 $
Farm
Home Games Left	0
Average Attendance - %	2 398 - 79,94%
Average Income per Game	112 172 $
Year to Date Revenue	4 599 032 $
Expense
Pro Players Total Salaries	63 325 000 $
Farm Players Total Salaries	1 550 000 $
Coaches Total Salaries	2 025 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 763 780 $
Farm Year To Date Expenses	2 215 060 $
Pro Salary Cap To Date	60 275 594 $
Farm Salary Cap To Date	1 690 060 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	510 433 $
Pro Estimated Expenses	510 433 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 600 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	510 433 $
Estimated Season Salary Cap	60 774 216 $
Estimate Under Maximum Salary Cap of 68 000 000 $	7 225 784 $
Estimate Over Minimum Salary Cap of 48 000 000 $	12 774 216 $
Current Bank Account	8 096 733 $
Projected Bank Account	7 586 300 $

Pro Players Salaries
Mike Comrie	6 750 000 $ (1)
-Salary Remaining :	53 150 $
Pierre-Marc Bouchard	6 000 000 $ (1)
-Salary Remaining :	47 244 $
Devin Setoguchi	4 700 000 $ (2)
-Salary Remaining :	37 008 $
Leland Irving	4 250 000 $ (4)
-Salary Remaining :	33 465 $
Rob Schremp	4 000 000 $ (2)
-Salary Remaining :	31 496 $
Jakub Vojta	3 800 000 $ (2)
-Salary Remaining :	29 921 $
Jordan Eberle	3 750 000 $ (4)
-Salary Remaining :	29 528 $
Radek Smolenack	3 250 000 $ (2)
-Salary Remaining :	25 591 $
Joey Hishon	3 000 000 $ (1)
-Salary Remaining :	23 622 $
Jaakko Sirkia	2 900 000 $ (3)
-Salary Remaining :	22 835 $
Simon Danis-Pepin	2 750 000 $ (3)
-Salary Remaining :	21 654 $
Artem Khvostov	2 625 000 $ (2)
-Salary Remaining :	20 669 $
Ryan Garlock	2 500 000 $ (1)
-Salary Remaining :	19 685 $
Nick Foligno	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Mikolaj Gomulka	1 750 000 $ (3)
-Salary Remaining :	13 780 $
Dalton Smith	1 650 000 $ (3)
-Salary Remaining :	12 992 $
Erwin Mazza	1 300 000 $ (1)
-Salary Remaining :	10 236 $
Mattias Holmsted	1 300 000 $ (1)
-Salary Remaining :	10 236 $
Julius Hartmark	1 250 000 $ (1)
-Salary Remaining :	9 843 $
Elmo McLendon	1 200 000 $ (1)
-Salary Remaining :	9 449 $
Petr Kalus	1 100 000 $ (1)
-Salary Remaining :	8 661 $
Jan Runitsky	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Derrick Pouliot	500 000 $ (1)
-Salary Remaining :	3 937 $
Total Pro Players	23
Salary Commitment
Year 2020 : 63 325 000,00 $
Year 2021 : 38 425 000,00 $
Year 2022 : 17 050 000,00 $
Year 2023 : 8 000 000,00 $
Salary Average Commitment
Year 2020 : 63 325 000,00 $
Year 2021 : 38 425 000,00 $
Year 2022 : 17 050 000,00 $
Year 2023 : 8 000 000,00 $

Farm Players Salaries
Brett Ritchie	85 000 $ (2)
Salary Remaining :	0 $
Sergei Ivasiv	80 000 $ (2)
Salary Remaining :	0 $
Max Gaede	80 000 $ (3)
Salary Remaining :	0 $
Kari Lehtonen	80 000 $ (1)
Salary Remaining :	0 $
Matt Kassian	75 000 $ (1)
Salary Remaining :	0 $
Michael Paliotta	75 000 $ (4)
Salary Remaining :	0 $
Adam Lowry	75 000 $ (2)
Salary Remaining :	0 $
Kyle Clifford	72 500 $ (2)
Salary Remaining :	0 $
Ivan Chernyakov	70 000 $ (2)
Salary Remaining :	0 $
Kevin Sundher	65 000 $ (3)
Salary Remaining :	0 $
Theo Peckham	62 500 $ (1)
Salary Remaining :	0 $
Niklas Johannesson	60 000 $ (2)
Salary Remaining :	0 $
Kirill Kabanov (Out of Payroll)	60 000 $ (1)
Salary Remaining :	0 $
Jules Chastel	60 000 $ (1)
Salary Remaining :	0 $
Robin Norell	55 000 $ (1)
Salary Remaining :	0 $
Jordan Binnington	50 000 $ (3)
Salary Remaining :	0 $
Jordan Schmaltz	50 000 $ (2)
Salary Remaining :	0 $
Del Ducharme	50 000 $ (2)
Salary Remaining :	0 $
Talgat Bodritskaja	47 500 $ (1)
Salary Remaining :	0 $
Jonne Hovi	42 500 $ (2)
Salary Remaining :	0 $
Tyler Cuma	40 000 $ (1)
Salary Remaining :	0 $
Julien Kensett	40 000 $ (1)
Salary Remaining :	0 $
Philip Samuelsson	37 500 $ (2)
Salary Remaining :	0 $
Rene Kadlek	37 500 $ (2)
Salary Remaining :	0 $
Vladislav Kamenev (Out of Payroll)	30 000 $ (3)
Salary Remaining :	0 $
Justin Kea	30 000 $ (2)
Salary Remaining :	0 $
Chris Driedger	30 000 $ (2)
Salary Remaining :	0 $
William Wrenn	20 000 $ (2)
Salary Remaining :	0 $
Demian Bader	20 000 $ (1)
Salary Remaining :	0 $
Eric Mestery	20 000 $ (1)
Salary Remaining :	0 $
Rod Buller	20 000 $ (1)
Salary Remaining :	0 $
Alfonsas Jasaitis	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2020 : 1 640 000,00 $
Year 2021 : 1 040 000,00 $
Year 2022 : 300 000,00 $
Year 2023 : 75 000,00 $
Salary Average Commitment
Year 2020 : 1 640 000,00 $
Year 2021 : 1 040 000,00 $
Year 2022 : 300 000,00 $
Year 2023 : 75 000,00 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Jack Hammer
Level 1:	8000 - 95 $ - 6 582 - 82,28%
Level 2:	7000 - 75 $ - 5 495 - 78,50%
Level 3:	4000 - 65 $ - 1 594 - 39,85%
Level 4:	6000 - 45 $ - 3 234 - 53,90%
Luxury :	3000 - 180 $ - 1 249 - 41,62%
Total Capacity :	28000
Farm
Farm Level 1:	2000 - 40 $ - 1 594 - 79,68%
Farm Level 2:	1000 - 25 $ - 799 - 79,93%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 154 - 64,84%
Average Income per Game	1 738 055 $
Year to Date Revenue	71 260 257 $
Farm
Home Games Left	0
Average Attendance - %	2 393 - 79,77%
Average Income per Game	96 287 $
Year to Date Revenue	3 947 774 $
Expense
Pro Players Total Salaries	67 605 000 $
Farm Players Total Salaries	2 501 500 $
Coaches Total Salaries	2 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 571 359 $
Farm Year To Date Expenses	3 265 060 $
Pro Salary Cap To Date	65 083 169 $
Farm Salary Cap To Date	2 465 060 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	544 134 $
Pro Estimated Expenses	544 134 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 412 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	544 134 $
Estimated Season Salary Cap	65 615 492 $
Estimate Under Maximum Salary Cap of 68 000 000 $	2 384 508 $
Estimate Over Minimum Salary Cap of 48 000 000 $	17 615 492 $
Current Bank Account	15 912 784 $
Projected Bank Account	15 368 650 $

Pro Players Salaries
Isto Latva	6 000 000 $ (2)
-Salary Remaining :	47 244 $
Santtu Lavinen	4 600 000 $ (4)
-Salary Remaining :	36 220 $
Vladimir Mikhalkevich	4 250 000 $ (1)
-Salary Remaining :	33 465 $
Mykhailo Panych	4 000 000 $ (3)
-Salary Remaining :	31 496 $
Jamie McGinn	4 000 000 $ (3)
-Salary Remaining :	31 496 $
Tomas Vanek	3 805 000 $ (2)
-Salary Remaining :	29 961 $
Kyle Okposo	3 200 000 $ (2)
-Salary Remaining :	25 197 $
Jaroslav Vydareny	3 000 000 $ (4)
-Salary Remaining :	23 622 $
Louis Leblanc	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Michael Frolik	2 900 000 $ (1)
-Salary Remaining :	22 835 $
Jeff Onu	2 800 000 $ (1)
-Salary Remaining :	22 047 $
Steve Downie	2 800 000 $ (1)
-Salary Remaining :	22 047 $
Tommy Cross	2 250 000 $ (3)
-Salary Remaining :	17 717 $
Jakub Kindl	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Andrew Kozek	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Johannes Arumaa	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Christopher Higgins	1 800 000 $ (1)
-Salary Remaining :	14 173 $
Nick Ross	1 700 000 $ (2)
-Salary Remaining :	13 386 $
Guillaume Latendresse	1 700 000 $ (2)
-Salary Remaining :	13 386 $
John Carlson	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Jonathon Blum	1 500 000 $ (2)
-Salary Remaining :	11 811 $
David Shantz	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Gord Baldwin	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Milan Lucic	1 250 000 $ (1)
-Salary Remaining :	9 843 $
Alex Goligoski	1 100 000 $ (2)
-Salary Remaining :	8 661 $
Oskars Bartulis	800 000 $ (2)
-Salary Remaining :	6 299 $
Christian Connell	650 000 $ (1)
-Salary Remaining :	5 118 $
Total Pro Players	27
Salary Commitment
Year 2020 : 67 605 000,00 $
Year 2021 : 49 655 000,00 $
Year 2022 : 20 850 000,00 $
Year 2023 : 7 600 000,00 $
Salary Average Commitment
Year 2020 : 67 605 000,00 $
Year 2021 : 49 655 000,00 $
Year 2022 : 20 850 000,00 $
Year 2023 : 7 600 000,00 $

Farm Players Salaries
Cameron Gaunce	150 000 $ (3)
Salary Remaining :	0 $
Daniel Larsson	145 000 $ (2)
Salary Remaining :	0 $
Kaspars Daugavins	100 000 $ (3)
Salary Remaining :	0 $
Svein Ribur	100 000 $ (2)
Salary Remaining :	0 $
Sergei Demidchik	95 000 $ (1)
Salary Remaining :	0 $
Kevin Marshall	90 000 $ (1)
Salary Remaining :	0 $
Ryan Sproul	90 000 $ (2)
Salary Remaining :	0 $
Josh Leivo	89 000 $ (2)
Salary Remaining :	0 $
Jared Knight	85 000 $ (3)
Salary Remaining :	0 $
Stefan Noesen	85 000 $ (4)
Salary Remaining :	0 $
Dennis Persson	85 000 $ (1)
Salary Remaining :	0 $
Enver Lisin	85 000 $ (1)
Salary Remaining :	0 $
Luke Adam	85 000 $ (1)
Salary Remaining :	0 $
Joshua Godfrey	80 000 $ (2)
Salary Remaining :	0 $
Calle Jarnkrok	80 000 $ (2)
Salary Remaining :	0 $
Janis Dabolins	75 000 $ (1)
Salary Remaining :	0 $
Christian Thomas	75 000 $ (2)
Salary Remaining :	0 $
Andrij Boiko	75 000 $ (2)
Salary Remaining :	0 $
Nobuyuki Yamamoto	70 000 $ (2)
Salary Remaining :	0 $
Iwan Pruszkowski	67 500 $ (1)
Salary Remaining :	0 $
Nico Sacchetti	60 000 $ (2)
Salary Remaining :	0 $
Vincent Trocheck	60 000 $ (2)
Salary Remaining :	0 $
Nick Spaling	55 000 $ (1)
Salary Remaining :	0 $
Sonny Milano	50 000 $ (3)
Salary Remaining :	0 $
Julian Melchiori	50 000 $ (2)
Salary Remaining :	0 $
David Nyquist	50 000 $ (2)
Salary Remaining :	0 $
Jan Kostalek	50 000 $ (1)
Salary Remaining :	0 $
Aaron Marvin	50 000 $ (2)
Salary Remaining :	0 $
Dalton Thrower	40 000 $ (2)
Salary Remaining :	0 $
Ludomil Geras	40 000 $ (2)
Salary Remaining :	0 $
Brendan Gaunce	40 000 $ (2)
Salary Remaining :	0 $
Mattia Marcantuoni	30 000 $ (2)
Salary Remaining :	0 $
Shayne Gostisbehere	30 000 $ (2)
Salary Remaining :	0 $
Adam Pelech	30 000 $ (2)
Salary Remaining :	0 $
Patrice Laparade	30 000 $ (2)
Salary Remaining :	0 $
Zach Pochiro	30 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2020 : 2 501 500,00 $
Year 2021 : 1 784 000,00 $
Year 2022 : 470 000,00 $
Year 2023 : 85 000,00 $
Salary Average Commitment
Year 2020 : 2 456 500,00 $
Year 2021 : 1 784 000,00 $
Year 2022 : 470 000,00 $
Year 2023 : 85 000,00 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6650 - 95 $ - 6 402 - 96,27%
Level 2:	5550 - 70 $ - 5 413 - 97,53%
Level 3:	2225 - 55 $ - 2 188 - 98,34%
Level 4:	4450 - 40 $ - 3 955 - 88,89%
Luxury :	1125 - 255 $ - 901 - 80,05%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 55 $ - 1 587 - 79,35%
Farm Level 2:	1000 - 40 $ - 798 - 79,81%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 859 - 94,30%
Average Income per Game	1 719 605 $
Year to Date Revenue	70 503 817 $
Farm
Home Games Left	0
Average Attendance - %	2 385 - 79,51%
Average Income per Game	137 096 $
Year to Date Revenue	5 620 934 $
Expense
Pro Players Total Salaries	46 225 000 $
Farm Players Total Salaries	2 315 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 128 163 $
Farm Year To Date Expenses	3 948 540 $
Pro Salary Cap To Date	54 143 915 $
Farm Salary Cap To Date	2 448 540 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	379 724 $
Pro Estimated Expenses	379 724 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 520 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	379 724 $
Estimated Season Salary Cap	54 507 891 $
Estimate Under Maximum Salary Cap of 68 000 000 $	13 492 109 $
Estimate Over Minimum Salary Cap of 48 000 000 $	6 507 891 $
Current Bank Account	49 113 268 $
Projected Bank Account	48 733 544 $

Pro Players Salaries
Karl Rimeaux	5 000 000 $ (1)
-Salary Remaining :	39 370 $
Alexander Vasyunov	3 200 000 $ (1)
-Salary Remaining :	25 197 $
Marc-Andre Fleury	3 200 000 $ (2)
-Salary Remaining :	25 197 $
Mike Richards	3 150 000 $ (3)
-Salary Remaining :	24 803 $
Kristopher Letang	2 750 000 $ (2)
-Salary Remaining :	21 654 $
Jamie McBain (Out of Payroll)	2 750 000 $ (2)
-Salary Remaining :	21 654 $
Letas Kleiza	2 750 000 $ (1)
-Salary Remaining :	21 654 $
Paul Stastny	2 700 000 $ (3)
-Salary Remaining :	21 260 $
Lars Doepker	2 650 000 $ (1)
-Salary Remaining :	20 866 $
Tomas Plekanec	2 500 000 $ (2)
-Salary Remaining :	19 685 $
Colten Teubert	2 400 000 $ (4)
-Salary Remaining :	18 898 $
Mathieu Carle	2 250 000 $ (1)
-Salary Remaining :	17 717 $
Florent Blais (Out of Payroll)	2 100 000 $ (2)
-Salary Remaining :	16 535 $
Sami Lehtinen (Out of Payroll)	2 001 000 $ (1)
-Salary Remaining :	15 756 $
Joffrey Lupul	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Marek Nord	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Egon Koller	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Marc-Antoine Pouliot	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Jesper Wiklund	1 550 000 $ (2)
-Salary Remaining :	12 205 $
Danny Richmond	1 000 000 $ (3)
-Salary Remaining :	7 874 $
Michel Francis	800 000 $ (1)
-Salary Remaining :	6 299 $
Jonathon Barnes	800 000 $ (2)
-Salary Remaining :	6 299 $
Johan Stahl	650 000 $ (3)
-Salary Remaining :	5 118 $
Kevin Quick	625 000 $ (1)
-Salary Remaining :	4 921 $
Tomas Demel	250 000 $ (2)
-Salary Remaining :	1 969 $
Total Pro Players	25
Salary Commitment
Year 2020 : 53 076 000,00 $
Year 2021 : 29 800 000,00 $
Year 2022 : 9 900 000,00 $
Year 2023 : 2 400 000,00 $
Salary Average Commitment
Year 2020 : 53 076 000,00 $
Year 2021 : 29 800 000,00 $
Year 2022 : 9 900 000,00 $
Year 2023 : 2 400 000,00 $

Farm Players Salaries
Sergei Semin	180 000 $ (1)
Salary Remaining :	0 $
Dmitriy Doletsky	110 000 $ (1)
Salary Remaining :	0 $
Brandon Saad	95 000 $ (3)
Salary Remaining :	0 $
Sean Couturier (Out of Payroll)	90 000 $ (3)
Salary Remaining :	0 $
Charlie Coyle	87 500 $ (3)
Salary Remaining :	0 $
Max Pacioretty	85 000 $ (2)
Salary Remaining :	0 $
Vilhelm Steen	85 000 $ (4)
Salary Remaining :	0 $
Luke Schenn	85 000 $ (1)
Salary Remaining :	0 $
Bryce Swan	80 000 $ (2)
Salary Remaining :	0 $
Stefan Legein	80 000 $ (4)
Salary Remaining :	0 $
Sasha Pokulok	75 000 $ (1)
Salary Remaining :	0 $
Brian Strait	72 500 $ (3)
Salary Remaining :	0 $
Stefan Paquerette	70 000 $ (1)
Salary Remaining :	0 $
Bernd Nyholm	70 000 $ (1)
Salary Remaining :	0 $
Duncan Siemens	70 000 $ (3)
Salary Remaining :	0 $
Jordan Weal	70 000 $ (3)
Salary Remaining :	0 $
Ruslan Bashkirov	70 000 $ (4)
Salary Remaining :	0 $
Misoslav Gemela	65 000 $ (3)
Salary Remaining :	0 $
Tomas Kozar	65 000 $ (3)
Salary Remaining :	0 $
Stanislaus Cuprik	62 500 $ (2)
Salary Remaining :	0 $
Stephon Williams	60 000 $ (1)
Salary Remaining :	0 $
Odd Lindahl	60 000 $ (2)
Salary Remaining :	0 $
Dominique Ciolino	55 000 $ (3)
Salary Remaining :	0 $
Adam Janosik	50 000 $ (3)
Salary Remaining :	0 $
Taylor Aronson	50 000 $ (3)
Salary Remaining :	0 $
Rupert Klimmer	50 000 $ (1)
Salary Remaining :	0 $
Scott Harrington	50 000 $ (4)
Salary Remaining :	0 $
Enn Oll	47 500 $ (1)
Salary Remaining :	0 $
Damien DiLivio	45 000 $ (3)
Salary Remaining :	0 $
Adam Pineault	40 000 $ (1)
Salary Remaining :	0 $
Nicolas Kerdiles	40 000 $ (2)
Salary Remaining :	0 $
Tommi Jrvinen	30 000 $ (1)
Salary Remaining :	0 $
Ludwig Bystrom	30 000 $ (2)
Salary Remaining :	0 $
Troy Bourke	30 000 $ (2)
Salary Remaining :	0 $
Kyle Platzer	27 500 $ (1)
Salary Remaining :	0 $
Cole Cassels	27 500 $ (1)
Salary Remaining :	0 $
Dylan Labbe	25 000 $ (1)
Salary Remaining :	0 $
Vitaly Kvotchinski	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	38
Salary Commitment
Year 2020 : 2 405 000,00 $
Year 2021 : 1 487 500,00 $
Year 2022 : 1 100 000,00 $
Year 2023 : 285 000,00 $
Salary Average Commitment
Year 2020 : 2 405 000,00 $
Year 2021 : 1 487 500,00 $
Year 2022 : 1 100 000,00 $
Year 2023 : 285 000,00 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6825 - 106 $ - 6 313 - 92,49%
Level 2:	5775 - 74 $ - 5 369 - 92,97%
Level 3:	2362 - 53 $ - 2 255 - 95,49%
Level 4:	4725 - 40 $ - 3 989 - 84,43%
Luxury :	1313 - 225 $ - 1 212 - 92,31%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 50 $ - 1 538 - 76,92%
Farm Level 2:	1000 - 30 $ - 789 - 78,93%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 138 - 91,13%
Average Income per Game	1 860 999 $
Year to Date Revenue	76 300 965 $
Farm
Home Games Left	0
Average Attendance - %	2 328 - 77,59%
Average Income per Game	115 691 $
Year to Date Revenue	4 743 345 $
Expense
Pro Players Total Salaries	61 200 000 $
Farm Players Total Salaries	1 885 000 $
Coaches Total Salaries	3 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 744 901 $
Farm Year To Date Expenses	3 114 560 $
Pro Salary Cap To Date	58 760 653 $
Farm Salary Cap To Date	1 714 560 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	497 638 $
Pro Estimated Expenses	497 638 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 280 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	497 638 $
Estimated Season Salary Cap	59 242 543 $
Estimate Under Maximum Salary Cap of 68 000 000 $	8 757 457 $
Estimate Over Minimum Salary Cap of 48 000 000 $	11 242 543 $
Current Bank Account	39 345 699 $
Projected Bank Account	38 848 061 $

Pro Players Salaries
Derick Brassard	5 000 000 $ (3)
-Salary Remaining :	39 370 $
Akim Aliu	4 500 000 $ (2)
-Salary Remaining :	35 433 $
Chris Stewart	4 500 000 $ (2)
-Salary Remaining :	35 433 $
Luc Bourdon	4 000 000 $ (2)
-Salary Remaining :	31 496 $
Riku Helenius	4 000 000 $ (3)
-Salary Remaining :	31 496 $
Mattias Soderqvist	3 750 000 $ (2)
-Salary Remaining :	29 528 $
Loui Eriksson	3 500 000 $ (2)
-Salary Remaining :	27 559 $
Johannes Salmonsson	3 500 000 $ (1)
-Salary Remaining :	27 559 $
Roman Josi	3 250 000 $ (3)
-Salary Remaining :	25 591 $
Dion Phaneuf	3 000 000 $ (1)
-Salary Remaining :	23 622 $
Thomas Hickey	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Cody Goloubef	2 750 000 $ (4)
-Salary Remaining :	21 654 $
Dalibor Rabl	2 400 000 $ (2)
-Salary Remaining :	18 898 $
Sergio Hogan	2 300 000 $ (2)
-Salary Remaining :	18 110 $
Mark Mitera	2 000 000 $ (4)
-Salary Remaining :	15 748 $
Andrej Dyakonov	1 850 000 $ (1)
-Salary Remaining :	14 567 $
Lars Eller	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Brett Bulmer	1 300 000 $ (1)
-Salary Remaining :	10 236 $
Ian Cole	1 300 000 $ (3)
-Salary Remaining :	10 236 $
Brock Nelson	1 300 000 $ (1)
-Salary Remaining :	10 236 $
Pat Bailley	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Knut Lindfors	750 000 $ (1)
-Salary Remaining :	5 906 $
Jordan Caron	750 000 $ (2)
-Salary Remaining :	5 906 $
Total Pro Players	23
Salary Commitment
Year 2020 : 61 200 000,00 $
Year 2021 : 47 000 000,00 $
Year 2022 : 21 300 000,00 $
Year 2023 : 4 750 000,00 $
Salary Average Commitment
Year 2020 : 61 200 000,00 $
Year 2021 : 47 000 000,00 $
Year 2022 : 21 300 000,00 $
Year 2023 : 4 750 000,00 $

Farm Players Salaries
Vlastimil Suchanek	200 000 $ (1)
Salary Remaining :	0 $
Marcus Johansson	100 000 $ (2)
Salary Remaining :	0 $
Mart Ilkka	100 000 $ (1)
Salary Remaining :	0 $
Shane Prince	100 000 $ (4)
Salary Remaining :	0 $
Justin Williams	95 000 $ (1)
Salary Remaining :	0 $
Luca Sbisa	95 000 $ (1)
Salary Remaining :	0 $
Malcolm Subban	75 000 $ (2)
Salary Remaining :	0 $
Tommy Sestito	65 000 $ (2)
Salary Remaining :	0 $
Mikael Ringfoss	65 000 $ (3)
Salary Remaining :	0 $
Matt Clark	65 000 $ (2)
Salary Remaining :	0 $
Stanislav Dzubak	60 000 $ (1)
Salary Remaining :	0 $
Andrei Kudashov	60 000 $ (1)
Salary Remaining :	0 $
Keaton Thompson	57 500 $ (1)
Salary Remaining :	0 $
Dalyn Flatt	50 000 $ (2)
Salary Remaining :	0 $
Akihisa Aikyo	50 000 $ (2)
Salary Remaining :	0 $
Brett Ponich	50 000 $ (1)
Salary Remaining :	0 $
Dalemir Kalinski	50 000 $ (1)
Salary Remaining :	0 $
Roman Teslyuk	50 000 $ (1)
Salary Remaining :	0 $
Mariss Bats	50 000 $ (1)
Salary Remaining :	0 $
Dalibor Terpak	45 000 $ (1)
Salary Remaining :	0 $
Anthony Stolarz	40 000 $ (2)
Salary Remaining :	0 $
John Hancock	40 000 $ (1)
Salary Remaining :	0 $
Kenny Fagerholm	37 500 $ (1)
Salary Remaining :	0 $
Jeremy Colliton	35 000 $ (1)
Salary Remaining :	0 $
Jonas Ahnelov	30 000 $ (1)
Salary Remaining :	0 $
Jujhar Khaira	30 000 $ (2)
Salary Remaining :	0 $
Jarno Grnlun	25 000 $ (1)
Salary Remaining :	0 $
Dan Lavoie	25 000 $ (2)
Salary Remaining :	0 $
Vyacheslav Plekhanov	20 000 $ (1)
Salary Remaining :	0 $
Anders Pitknen	20 000 $ (1)
Salary Remaining :	0 $
Mikelis Lauzackas	20 000 $ (1)
Salary Remaining :	0 $
Yannick Lochhead	20 000 $ (1)
Salary Remaining :	0 $
ickarRauge Jonsson	20 000 $ (1)
Salary Remaining :	0 $
Nick Spencer	20 000 $ (1)
Salary Remaining :	0 $
Mikhail Kuznetsov	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	35
Salary Commitment
Year 2020 : 1 885 000,00 $
Year 2021 : 665 000,00 $
Year 2022 : 165 000,00 $
Year 2023 : 100 000,00 $
Salary Average Commitment
Year 2020 : 1 885 000,00 $
Year 2021 : 665 000,00 $
Year 2022 : 165 000,00 $
Year 2023 : 100 000,00 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6500 - 100 $ - 6 041 - 92,93%
Level 2:	5500 - 75 $ - 5 255 - 95,55%
Level 3:	2250 - 54 $ - 2 153 - 95,70%
Level 4:	4500 - 39 $ - 4 322 - 96,03%
Luxury :	1250 - 225 $ - 1 190 - 95,19%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 40 $ - 1 600 - 79,99%
Farm Level 2:	1000 - 25 $ - 802 - 80,17%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 960 - 94,80%
Average Income per Game	1 810 407 $
Year to Date Revenue	74 226 686 $
Farm
Home Games Left	0
Average Attendance - %	2 401 - 80,05%
Average Income per Game	98 842 $
Year to Date Revenue	4 052 503 $
Expense
Pro Players Total Salaries	71 450 000 $
Farm Players Total Salaries	2 387 500 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 694 868 $
Farm Year To Date Expenses	3 245 960 $
Pro Salary Cap To Date	67 206 681 $
Farm Salary Cap To Date	2 245 960 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	574 409 $
Pro Estimated Expenses	574 409 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 100 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	574 409 $
Estimated Season Salary Cap	67 769 279 $
Estimate Under Maximum Salary Cap of 68 000 000 $	230 721 $
Estimate Over Minimum Salary Cap of 48 000 000 $	19 769 279 $
Current Bank Account	11 426 666 $
Projected Bank Account	10 852 257 $

Pro Players Salaries
Sidney Crosby	8 500 000 $ (2)
-Salary Remaining :	66 929 $
Benoit Pouliot	7 650 000 $ (1)
-Salary Remaining :	60 236 $
Vratislav Subrt	5 500 000 $ (1)
-Salary Remaining :	43 307 $
Steven Stamkos	5 000 000 $ (1)
-Salary Remaining :	39 370 $
Matt Duchene	4 500 000 $ (3)
-Salary Remaining :	35 433 $
Claude Giroux	4 000 000 $ (1)
-Salary Remaining :	31 496 $
Andrei Hunt	4 000 000 $ (1)
-Salary Remaining :	31 496 $
Scott Glennie	4 000 000 $ (3)
-Salary Remaining :	31 496 $
Devan Dubnyk	3 500 000 $ (3)
-Salary Remaining :	27 559 $
Evander Kane	3 200 000 $ (2)
-Salary Remaining :	25 197 $
Nikolai Kulemin	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Jonathan Huberdeau	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Erik Johnson	2 600 000 $ (2)
-Salary Remaining :	20 472 $
Jeff Skinner	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Vjateslav Voinov	1 750 000 $ (2)
-Salary Remaining :	13 780 $
Ryan Johansen	1 750 000 $ (1)
-Salary Remaining :	13 780 $
David Fischer	1 600 000 $ (3)
-Salary Remaining :	12 598 $
Eric Gryba	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Nino Niederreiter	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Jaroslav Sedlak	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Mikko Koskinen	1 400 000 $ (1)
-Salary Remaining :	11 024 $
Total Pro Players	21
Salary Commitment
Year 2020 : 71 450 000,00 $
Year 2021 : 40 650 000,00 $
Year 2022 : 16 600 000,00 $
Year 2023 : 0,00 $
Salary Average Commitment
Year 2020 : 71 450 000,00 $
Year 2021 : 40 650 000,00 $
Year 2022 : 16 600 000,00 $
Year 2023 : 0,00 $

Farm Players Salaries
Zac Dalpe	180 000 $ (4)
Salary Remaining :	0 $
Jonas Brodin	165 000 $ (3)
Salary Remaining :	0 $
Anton Slepyshev	122 500 $ (1)
Salary Remaining :	0 $
Hannu Toivonen	115 000 $ (1)
Salary Remaining :	0 $
Dana Tyrell	100 000 $ (3)
Salary Remaining :	0 $
Eric Fehr	100 000 $ (2)
Salary Remaining :	0 $
Mathew Dumba	100 000 $ (2)
Salary Remaining :	0 $
Jake Allen	92 500 $ (1)
Salary Remaining :	0 $
Rasmus Ristolainen	80 000 $ (3)
Salary Remaining :	0 $
Darin Olver	80 000 $ (3)
Salary Remaining :	0 $
Gerhard Schulde	80 000 $ (4)
Salary Remaining :	0 $
Akira Okamoto	80 000 $ (2)
Salary Remaining :	0 $
Valeri Nichushkin	75 000 $ (2)
Salary Remaining :	0 $
Niklas Grossman	75 000 $ (1)
Salary Remaining :	0 $
Jamie Prpic	75 000 $ (1)
Salary Remaining :	0 $
Geoff Paukovich	72 500 $ (1)
Salary Remaining :	0 $
Stuart Percy	70 000 $ (3)
Salary Remaining :	0 $
Kabok Goukov	60 000 $ (4)
Salary Remaining :	0 $
Shawn Matthias	50 000 $ (2)
Salary Remaining :	0 $
Nikolai Bekboulatov	50 000 $ (2)
Salary Remaining :	0 $
Milan Bros	50 000 $ (2)
Salary Remaining :	0 $
Mike Morris	50 000 $ (1)
Salary Remaining :	0 $
Anton Hatig	40 000 $ (1)
Salary Remaining :	0 $
Jay Bowmeester	40 000 $ (1)
Salary Remaining :	0 $
Matt Finn	40 000 $ (2)
Salary Remaining :	0 $
Elmo MacLendon	40 000 $ (1)
Salary Remaining :	0 $
Zoltan Lucchesi	35 000 $ (3)
Salary Remaining :	0 $
Zdeno Hulek	30 000 $ (3)
Salary Remaining :	0 $
Chris Vande Velde	30 000 $ (1)
Salary Remaining :	0 $
Ryan Whitney	25 000 $ (1)
Salary Remaining :	0 $
Keith Ballard	25 000 $ (1)
Salary Remaining :	0 $
Jesse Joensuu	20 000 $ (1)
Salary Remaining :	0 $
Ronalds Paste	20 000 $ (1)
Salary Remaining :	0 $
Blaise Anderhub	20 000 $ (1)
Salary Remaining :	0 $
Girard Leflon	20 000 $ (1)
Salary Remaining :	0 $
Rami Jalkanen	20 000 $ (1)
Salary Remaining :	0 $
Mark Stuart	20 000 $ (1)
Salary Remaining :	0 $
Phil Desimone	20 000 $ (3)
Salary Remaining :	0 $
Artem Nesterov	20 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	39
Salary Commitment
Year 2020 : 2 387 500,00 $
Year 2021 : 1 465 000,00 $
Year 2022 : 900 000,00 $
Year 2023 : 320 000,00 $
Salary Average Commitment
Year 2020 : 2 387 500,00 $
Year 2021 : 1 465 000,00 $
Year 2022 : 900 000,00 $
Year 2023 : 320 000,00 $

Scorpions

Arena Capacity - Ticket Price Attendance - %
Arena Name	Preussag Arena
Level 1:	6825 - 108 $ - 6 363 - 93,23%
Level 2:	5775 - 76 $ - 5 153 - 89,22%
Level 3:	2363 - 56 $ - 2 242 - 94,89%
Level 4:	4725 - 39 $ - 4 363 - 92,33%
Luxury :	1312 - 229 $ - 1 175 - 89,58%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 22 $ - 1 574 - 78,69%
Farm Level 2:	1000 - 15 $ - 784 - 78,41%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 296 - 91,88%
Average Income per Game	1 871 833 $
Year to Date Revenue	76 745 162 $
Farm
Home Games Left	0
Average Attendance - %	2 358 - 78,59%
Average Income per Game	55 178 $
Year to Date Revenue	2 262 292 $
Expense
Pro Players Total Salaries	64 000 000 $
Farm Players Total Salaries	2 247 500 $
Coaches Total Salaries	2 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 421 657 $
Farm Year To Date Expenses	2 882 820 $
Pro Salary Cap To Date	62 437 396 $
Farm Salary Cap To Date	2 182 820 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	519 685 $
Pro Estimated Expenses	519 685 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 580 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	519 685 $
Estimated Season Salary Cap	62 941 333 $
Estimate Under Maximum Salary Cap of 68 000 000 $	5 058 667 $
Estimate Over Minimum Salary Cap of 48 000 000 $	14 941 333 $
Current Bank Account	43 619 439 $
Projected Bank Account	43 099 754 $

Pro Players Salaries
Jamie Benn	6 700 000 $ (2)
-Salary Remaining :	52 756 $
John Tavares	6 500 000 $ (4)
-Salary Remaining :	51 181 $
Viktor Panin	5 500 000 $ (1)
-Salary Remaining :	43 307 $
Francois Bouchard	4 800 000 $ (3)
-Salary Remaining :	37 795 $
Kris Russell	4 000 000 $ (1)
-Salary Remaining :	31 496 $
Brett MacLean	3 700 000 $ (2)
-Salary Remaining :	29 134 $
Joe Barnes	3 500 000 $ (1)
-Salary Remaining :	27 559 $
Kristofer Westblom	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Andrei Kramskoy	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Keaton Ellerby	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Evan Brophey	2 750 000 $ (1)
-Salary Remaining :	21 654 $
Jeremy Smith	2 750 000 $ (1)
-Salary Remaining :	21 654 $
Stanislaus Gabrysh	2 500 000 $ (1)
-Salary Remaining :	19 685 $
Bernard Roch	2 500 000 $ (1)
-Salary Remaining :	19 685 $
Braydon Coburn	2 250 000 $ (1)
-Salary Remaining :	17 717 $
Aki Koskinen	1 500 000 $ (1)
-Salary Remaining :	11 811 $
William Sweatt	1 200 000 $ (1)
-Salary Remaining :	9 449 $
Chris Butler	1 200 000 $ (2)
-Salary Remaining :	9 449 $
Dylan McIlrath	1 200 000 $ (1)
-Salary Remaining :	9 449 $
Dave Bolland	1 100 000 $ (4)
-Salary Remaining :	8 661 $
Austin Watson	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Jordan Smith	350 000 $ (1)
-Salary Remaining :	2 756 $
Total Pro Players	22
Salary Commitment
Year 2020 : 64 000 000,00 $
Year 2021 : 34 000 000,00 $
Year 2022 : 12 400 000,00 $
Year 2023 : 7 600 000,00 $
Salary Average Commitment
Year 2020 : 64 000 000,00 $
Year 2021 : 34 000 000,00 $
Year 2022 : 12 400 000,00 $
Year 2023 : 7 600 000,00 $

Farm Players Salaries
Marius Schenk	100 000 $ (2)
Salary Remaining :	0 $
Ryan Martindale	100 000 $ (2)
Salary Remaining :	0 $
Ryan Murray	100 000 $ (2)
Salary Remaining :	0 $
Anton Starostenko	100 000 $ (1)
Salary Remaining :	0 $
Ivan Capponi	100 000 $ (2)
Salary Remaining :	0 $
David Honzik	100 000 $ (4)
Salary Remaining :	0 $
Michael Carman	90 000 $ (2)
Salary Remaining :	0 $
Hisashi Maki	90 000 $ (2)
Salary Remaining :	0 $
Tyler Biggs	90 000 $ (3)
Salary Remaining :	0 $
Hideaki Udaka	85 000 $ (2)
Salary Remaining :	0 $
Franz Salzgeber	80 000 $ (1)
Salary Remaining :	0 $
Greg Nemisz	80 000 $ (2)
Salary Remaining :	0 $
Kurt Frauenfelder	80 000 $ (1)
Salary Remaining :	0 $
Jason Clark	75 000 $ (1)
Salary Remaining :	0 $
Drew Shore	75 000 $ (2)
Salary Remaining :	0 $
Yosuke Moritani	70 000 $ (1)
Salary Remaining :	0 $
Miguel Diplock	70 000 $ (1)
Salary Remaining :	0 $
Into Janne	70 000 $ (1)
Salary Remaining :	0 $
Alexandre Grenier	60 000 $ (1)
Salary Remaining :	0 $
Mikko Lehtonen	60 000 $ (1)
Salary Remaining :	0 $
Dmitrij Jaskin	60 000 $ (2)
Salary Remaining :	0 $
Richard Clune	60 000 $ (1)
Salary Remaining :	0 $
Eduard Formanov	60 000 $ (2)
Salary Remaining :	0 $
Samiilo Tereshchuk	60 000 $ (1)
Salary Remaining :	0 $
Scott Wedgewood	60 000 $ (1)
Salary Remaining :	0 $
Antonin Holy	50 000 $ (1)
Salary Remaining :	0 $
Ruben Renzenbrink	50 000 $ (1)
Salary Remaining :	0 $
Tanner Pearson	40 000 $ (2)
Salary Remaining :	0 $
Alexandre Mallet	40 000 $ (2)
Salary Remaining :	0 $
Augustin Girard	40 000 $ (1)
Salary Remaining :	0 $
Jon Gillies	30 000 $ (2)
Salary Remaining :	0 $
Aleksei Sergievsky	22 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2020 : 2 247 500,00 $
Year 2021 : 1 240 000,00 $
Year 2022 : 190 000,00 $
Year 2023 : 100 000,00 $
Salary Average Commitment
Year 2020 : 2 247 500,00 $
Year 2021 : 1 240 000,00 $
Year 2022 : 190 000,00 $
Year 2023 : 100 000,00 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	6500 - 125 $ - 4 597 - 70,72%
Level 2:	5500 - 95 $ - 3 712 - 67,49%
Level 3:	2250 - 78 $ - 1 368 - 60,79%
Level 4:	4500 - 52 $ - 2 860 - 63,55%
Luxury :	1250 - 280 $ - 844 - 67,53%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 42 $ - 1 579 - 78,94%
Farm Level 2:	1000 - 28 $ - 789 - 78,95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13 381 - 66,90%
Average Income per Game	1 631 875 $
Year to Date Revenue	66 906 858 $
Farm
Home Games Left	0
Average Attendance - %	2 368 - 78,94%
Average Income per Game	101 677 $
Year to Date Revenue	4 168 741 $
Expense
Pro Players Total Salaries	68 450 000 $
Farm Players Total Salaries	2 385 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 067 310 $
Farm Year To Date Expenses	2 778 400 $
Pro Salary Cap To Date	66 579 124 $
Farm Salary Cap To Date	2 278 400 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	550 787 $
Pro Estimated Expenses	550 787 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 080 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	550 787 $
Estimated Season Salary Cap	67 118 100 $
Estimate Under Maximum Salary Cap of 68 000 000 $	881 900 $
Estimate Over Minimum Salary Cap of 48 000 000 $	19 118 100 $
Current Bank Account	4 992 903 $
Projected Bank Account	4 442 116 $

Pro Players Salaries
Bryan Little	7 500 000 $ (2)
-Salary Remaining :	59 055 $
Knut Lindstrom	5 750 000 $ (3)
-Salary Remaining :	45 276 $
Sam Gagner	5 500 000 $ (3)
-Salary Remaining :	43 307 $
Maksim Khavanov	5 500 000 $ (2)
-Salary Remaining :	43 307 $
Renat Bukin	5 000 000 $ (3)
-Salary Remaining :	39 370 $
Sven Krumel	4 750 000 $ (1)
-Salary Remaining :	37 402 $
Christopher Bourque	4 500 000 $ (3)
-Salary Remaining :	35 433 $
Valeri Mikhnovets	4 200 000 $ (2)
-Salary Remaining :	33 071 $
Mark Trepanier	4 000 000 $ (1)
-Salary Remaining :	31 496 $
Tony Carlson	4 000 000 $ (4)
-Salary Remaining :	31 496 $
Garri Doulova	3 500 000 $ (2)
-Salary Remaining :	27 559 $
Kyrill Lyamin	2 500 000 $ (2)
-Salary Remaining :	19 685 $
James Neal	2 500 000 $ (1)
-Salary Remaining :	19 685 $
Kenji Yoshioka	1 800 000 $ (4)
-Salary Remaining :	14 173 $
Ted Ruth	1 500 000 $ (4)
-Salary Remaining :	11 811 $
Dan-zu Dee	1 250 000 $ (1)
-Salary Remaining :	9 843 $
Alexei Brechkovsky	950 000 $ (1)
-Salary Remaining :	7 480 $
Nikos Bean	900 000 $ (1)
-Salary Remaining :	7 087 $
Ben Bishop	900 000 $ (1)
-Salary Remaining :	7 087 $
Chocimir Rudzynski	850 000 $ (2)
-Salary Remaining :	6 693 $
Justin Vaive	750 000 $ (3)
-Salary Remaining :	5 906 $
Petri Koivurinne	350 000 $ (1)
-Salary Remaining :	2 756 $
Total Pro Players	22
Salary Commitment
Year 2020 : 68 450 000,00 $
Year 2021 : 52 850 000,00 $
Year 2022 : 28 800 000,00 $
Year 2023 : 7 300 000,00 $
Salary Average Commitment
Year 2020 : 68 450 000,00 $
Year 2021 : 52 850 000,00 $
Year 2022 : 28 800 000,00 $
Year 2023 : 7 300 000,00 $

Farm Players Salaries
Scott Jackson	125 000 $ (4)
Salary Remaining :	0 $
Tony Cody	110 000 $ (4)
Salary Remaining :	0 $
P.K. Subban	100 000 $ (1)
Salary Remaining :	0 $
Joel Edmundson	100 000 $ (4)
Salary Remaining :	0 $
Ludwig Reithoffer	100 000 $ (4)
Salary Remaining :	0 $
Jamie Soulard	100 000 $ (2)
Salary Remaining :	0 $
Ville Immonen	90 000 $ (1)
Salary Remaining :	0 $
Vranka Hirko	85 000 $ (4)
Salary Remaining :	0 $
Artem Anisimov	85 000 $ (1)
Salary Remaining :	0 $
Keith Seabrook	85 000 $ (1)
Salary Remaining :	0 $
Nate Hagemo	85 000 $ (4)
Salary Remaining :	0 $
Garrett Klotz	85 000 $ (3)
Salary Remaining :	0 $
Nikita Kucherov	80 000 $ (3)
Salary Remaining :	0 $
Ben Harpur	80 000 $ (1)
Salary Remaining :	0 $
Kenny Ryan	70 000 $ (1)
Salary Remaining :	0 $
Manfred Lehmann	70 000 $ (4)
Salary Remaining :	0 $
Bud Holloway	70 000 $ (3)
Salary Remaining :	0 $
Patrice Cormier	70 000 $ (2)
Salary Remaining :	0 $
Jarrod Maidens	65 000 $ (4)
Salary Remaining :	0 $
Spencer Machacek	65 000 $ (2)
Salary Remaining :	0 $
Ludvig Rensfeldt	65 000 $ (3)
Salary Remaining :	0 $
Lucas Taricco	60 000 $ (3)
Salary Remaining :	0 $
Roslan Majerczyk	60 000 $ (3)
Salary Remaining :	0 $
Mikhail Nostinikovsky	60 000 $ (3)
Salary Remaining :	0 $
Olivier Hornbostel	60 000 $ (4)
Salary Remaining :	0 $
Ville Pokka	50 000 $ (2)
Salary Remaining :	0 $
Steven Fogarty	50 000 $ (2)
Salary Remaining :	0 $
Matthew Nieto	45 000 $ (4)
Salary Remaining :	0 $
Jarno Lestinen	40 000 $ (4)
Salary Remaining :	0 $
Arnost Pescha	40 000 $ (3)
Salary Remaining :	0 $
Ryan Thang	40 000 $ (3)
Salary Remaining :	0 $
Bruno Feuerstein	40 000 $ (4)
Salary Remaining :	0 $
Colton Parayko	30 000 $ (2)
Salary Remaining :	0 $
Richard Zmelik	25 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2020 : 2 385 000,00 $
Year 2021 : 1 875 000,00 $
Year 2022 : 1 510 000,00 $
Year 2023 : 925 000,00 $
Salary Average Commitment
Year 2020 : 2 385 000,00 $
Year 2021 : 1 875 000,00 $
Year 2022 : 1 510 000,00 $
Year 2023 : 925 000,00 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Palace
Level 1:	6200 - 105 $ - 6 121 - 98,72%
Level 2:	5200 - 75 $ - 5 143 - 98,90%
Level 3:	2020 - 51 $ - 2 020 - 100,00%
Level 4:	4000 - 40 $ - 3 765 - 94,13%
Luxury :	1000 - 220 $ - 1 000 - 100,00%
Total Capacity :	18420
Farm
Farm Level 1:	2000 - 40 $ - 1 591 - 79,57%
Farm Level 2:	1000 - 30 $ - 791 - 79,14%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 049 - 97,98%
Average Income per Game	1 727 321 $
Year to Date Revenue	70 820 145 $
Farm
Home Games Left	0
Average Attendance - %	2 383 - 79,42%
Average Income per Game	100 505 $
Year to Date Revenue	4 120 706 $
Expense
Pro Players Total Salaries	44 375 000 $
Farm Players Total Salaries	2 300 000 $
Coaches Total Salaries	1 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 322 248 $
Farm Year To Date Expenses	2 586 000 $
Pro Salary Cap To Date	53 933 258 $
Farm Salary Cap To Date	2 086 000 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	360 433 $
Pro Estimated Expenses	360 433 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 400 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	360 433 $
Estimated Season Salary Cap	54 282 667 $
Estimate Under Maximum Salary Cap of 68 000 000 $	13 717 333 $
Estimate Over Minimum Salary Cap of 48 000 000 $	6 282 667 $
Current Bank Account	24 451 453 $
Projected Bank Account	24 091 020 $

Pro Players Salaries
Eric Staal	8 500 000 $ (2)
-Salary Remaining :	66 929 $
Viktor Tikhonov	3 500 000 $ (3)
-Salary Remaining :	27 559 $
James Reimer	3 500 000 $ (2)
-Salary Remaining :	27 559 $
James Sheppard	3 500 000 $ (1)
-Salary Remaining :	27 559 $
Krystof Snizek (Out of Payroll)	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Oleg Antropov	2 800 000 $ (1)
-Salary Remaining :	22 047 $
Peter Smrek	2 800 000 $ (1)
-Salary Remaining :	22 047 $
Radek Smolenak	2 750 000 $ (1)
-Salary Remaining :	21 654 $
Matt Pelech	2 500 000 $ (3)
-Salary Remaining :	19 685 $
Vojtech Zavoral	2 000 000 $ (3)
-Salary Remaining :	15 748 $
Peter Lizanich	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Miroslav Lavrince	1 600 000 $ (1)
-Salary Remaining :	12 598 $
Aaron Palushaj	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Ryan Audet	1 200 000 $ (1)
-Salary Remaining :	9 449 $
Jonathan Drouin	1 000 000 $ (2)
-Salary Remaining :	7 874 $
Nail Yakupov	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Robin Travanti	1 000 000 $ (1)
-Salary Remaining :	7 874 $
Alexei Sazhin	975 000 $ (1)
-Salary Remaining :	7 677 $
Tyson Sexsmith	950 000 $ (1)
-Salary Remaining :	7 480 $
John Moore	800 000 $ (2)
-Salary Remaining :	6 299 $
Pavel Fischer	300 000 $ (1)
-Salary Remaining :	2 362 $
Thomas Massarelli	200 000 $ (1)
-Salary Remaining :	1 575 $
Total Pro Players	22
Salary Commitment
Year 2020 : 47 375 000,00 $
Year 2021 : 28 300 000,00 $
Year 2022 : 11 000 000,00 $
Year 2023 : 0,00 $
Salary Average Commitment
Year 2020 : 47 375 000,00 $
Year 2021 : 28 300 000,00 $
Year 2022 : 11 000 000,00 $
Year 2023 : 0,00 $

Farm Players Salaries
Eric Gelinas	150 000 $ (3)
Salary Remaining :	0 $
LMikael Larsson	120 000 $ (2)
Salary Remaining :	0 $
Marty Ripley	120 000 $ (2)
Salary Remaining :	0 $
Anders Nilsson	100 000 $ (2)
Salary Remaining :	0 $
Evgeny Kuznetsov	90 000 $ (2)
Salary Remaining :	0 $
Mark Scheifele	90 000 $ (2)
Salary Remaining :	0 $
Nicklas Jensen	90 000 $ (2)
Salary Remaining :	0 $
Tyler Myers	85 000 $ (1)
Salary Remaining :	0 $
Miroslav Nikolov	85 000 $ (1)
Salary Remaining :	0 $
Mark Fraser	80 000 $ (2)
Salary Remaining :	0 $
Jimmy Hayes	80 000 $ (3)
Salary Remaining :	0 $
Sergey Shavarev	80 000 $ (2)
Salary Remaining :	0 $
Sami Papinaho	80 000 $ (1)
Salary Remaining :	0 $
Justin Peters	80 000 $ (2)
Salary Remaining :	0 $
Jendrzej Heldski	80 000 $ (1)
Salary Remaining :	0 $
Ryan Spooner	80 000 $ (2)
Salary Remaining :	0 $
Brock Beukeboom	75 000 $ (1)
Salary Remaining :	0 $
Johan Larsson	70 000 $ (3)
Salary Remaining :	0 $
Corey Tropp	65 000 $ (1)
Salary Remaining :	0 $
Luca Cunti	60 000 $ (2)
Salary Remaining :	0 $
David Backes	60 000 $ (1)
Salary Remaining :	0 $
Maxim Lapierre	50 000 $ (2)
Salary Remaining :	0 $
Per-Axel Myrdal	40 000 $ (2)
Salary Remaining :	0 $
Brandon Pirri	40 000 $ (2)
Salary Remaining :	0 $
Kim Grasvic	40 000 $ (2)
Salary Remaining :	0 $
Guntis Pauluks	40 000 $ (1)
Salary Remaining :	0 $
Inge Bjoernson	35 000 $ (1)
Salary Remaining :	0 $
Radman Botosov	35 000 $ (3)
Salary Remaining :	0 $
Dmitri Orlov	30 000 $ (2)
Salary Remaining :	0 $
Vlastimil Haisman	30 000 $ (2)
Salary Remaining :	0 $
Sam Kurker	30 000 $ (2)
Salary Remaining :	0 $
Hiroshi Yoshida	30 000 $ (1)
Salary Remaining :	0 $
Jake McCabe	30 000 $ (2)
Salary Remaining :	0 $
Ondrej Stepanek	25 000 $ (1)
Salary Remaining :	0 $
Michal Kuznetsov	25 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	35
Salary Commitment
Year 2020 : 2 300 000,00 $
Year 2021 : 1 615 000,00 $
Year 2022 : 335 000,00 $
Year 2023 : 0,00 $
Salary Average Commitment
Year 2020 : 2 300 000,00 $
Year 2021 : 1 615 000,00 $
Year 2022 : 335 000,00 $
Year 2023 : 0,00 $

Sparta

Arena Capacity - Ticket Price Attendance - %
Arena Name	Paegas Arena
Level 1:	6500 - 107 $ - 6 152 - 94,64%
Level 2:	5500 - 76 $ - 5 417 - 98,49%
Level 3:	2250 - 61 $ - 2 078 - 92,35%
Level 4:	4500 - 42 $ - 3 707 - 82,38%
Luxury :	1250 - 250 $ - 1 167 - 93,35%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 20 $ - 1 529 - 76,44%
Farm Level 2:	1000 - 15 $ - 789 - 78,89%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 521 - 92,60%
Average Income per Game	1 766 565 $
Year to Date Revenue	72 429 161 $
Farm
Home Games Left	0
Average Attendance - %	2 318 - 77,26%
Average Income per Game	48 773 $
Year to Date Revenue	1 999 684 $
Expense
Pro Players Total Salaries	67 094 320 $
Farm Players Total Salaries	1 694 200 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 098 716 $
Farm Year To Date Expenses	2 203 242 $
Pro Salary Cap To Date	65 106 592 $
Farm Salary Cap To Date	1 703 242 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	536 176 $
Pro Estimated Expenses	536 176 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 554 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	536 176 $
Estimated Season Salary Cap	65 634 894 $
Estimate Under Maximum Salary Cap of 68 000 000 $	2 365 106 $
Estimate Over Minimum Salary Cap of 48 000 000 $	17 634 894 $
Current Bank Account	6 796 200 $
Projected Bank Account	6 260 024 $

Pro Players Salaries
Rick Nash	7 400 000 $ (3)
-Salary Remaining :	58 268 $
Zach Parise	6 600 000 $ (2)
-Salary Remaining :	51 969 $
Ryan Suter	6 000 000 $ (2)
-Salary Remaining :	47 244 $
Steve Bernier	4 490 000 $ (2)
-Salary Remaining :	35 354 $
Maczysz Olitski	4 000 000 $ (3)
-Salary Remaining :	31 496 $
Daniil Lodygin	3 500 000 $ (2)
-Salary Remaining :	27 559 $
Gunther Maurer	3 200 000 $ (2)
-Salary Remaining :	25 197 $
Jeff Zatkoff	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Frederic Kelly	2 799 999 $ (3)
-Salary Remaining :	22 047 $
Zigmund Banka	2 700 000 $ (1)
-Salary Remaining :	21 260 $
Robert Nilsson	2 700 000 $ (2)
-Salary Remaining :	21 260 $
Matt Niskanen	2 654 321 $ (2)
-Salary Remaining :	20 900 $
Marcus Rivest	2 500 000 $ (2)
-Salary Remaining :	19 685 $
Marc-Edouard Vlasic	2 050 000 $ (2)
-Salary Remaining :	16 142 $
Mike Smith	2 000 000 $ (3)
-Salary Remaining :	15 748 $
Chris Durand	1 750 000 $ (2)
-Salary Remaining :	13 780 $
Janne Hstman	1 750 000 $ (1)
-Salary Remaining :	13 780 $
Logan Couture	1 699 999 $ (2)
-Salary Remaining :	13 386 $
Erwin Quentin	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Aleksas Gaizauskas	1 499 999 $ (3)
-Salary Remaining :	11 811 $
Boris Stefanyshyn	1 399 999 $ (2)
-Salary Remaining :	11 024 $
Roman Kratochvilov	800 000 $ (2)
-Salary Remaining :	6 299 $
William Nylander	750 000 $ (3)
-Salary Remaining :	5 906 $
Jakub Klepis	350 000 $ (1)
-Salary Remaining :	2 756 $
Total Pro Players	24
Salary Commitment
Year 2020 : 67 094 317,00 $
Year 2021 : 60 794 317,00 $
Year 2022 : 21 449 998,00 $
Year 2023 : 0,00 $
Salary Average Commitment
Year 2020 : 67 094 317,00 $
Year 2021 : 60 794 317,00 $
Year 2022 : 21 449 998,00 $
Year 2023 : 0,00 $

Farm Players Salaries
Hkan Hallstrm	200 000 $ (1)
Salary Remaining :	0 $
Dominic D'Amour	195 100 $ (1)
Salary Remaining :	0 $
Brady Vail	103 000 $ (3)
Salary Remaining :	0 $
Bryan Bickell	103 000 $ (2)
Salary Remaining :	0 $
Matt Murray	103 000 $ (3)
Salary Remaining :	0 $
Lelistryj Wajda	95 100 $ (1)
Salary Remaining :	0 $
Andrej Lilja	55 000 $ (1)
Salary Remaining :	0 $
Patrick White	55 000 $ (2)
Salary Remaining :	0 $
Sebastian Wannstrom	52 500 $ (3)
Salary Remaining :	0 $
Premysl Vessely	50 000 $ (2)
Salary Remaining :	0 $
Mark Jankowski	50 000 $ (2)
Salary Remaining :	0 $
Kevin Shattenkirk	50 000 $ (3)
Salary Remaining :	0 $
Lubomir Smitala (Out of Payroll)	50 000 $ (1)
Salary Remaining :	0 $
Rolf Schjerven	50 000 $ (3)
Salary Remaining :	0 $
Steven Kampfer	45 000 $ (2)
Salary Remaining :	0 $
Andy Andreoff	32 500 $ (3)
Salary Remaining :	0 $
Jason Shack	30 000 $ (1)
Salary Remaining :	0 $
Petr Kotasek	30 000 $ (1)
Salary Remaining :	0 $
Scott Kosmachuk	30 000 $ (2)
Salary Remaining :	0 $
Pavel Buchnevich	30 000 $ (2)
Salary Remaining :	0 $
Dan Fritsche	30 000 $ (1)
Salary Remaining :	0 $
Tarvydas Drotvinas	30 000 $ (3)
Salary Remaining :	0 $
Vyacheslav Antipin	30 000 $ (1)
Salary Remaining :	0 $
Marian Benda	30 000 $ (1)
Salary Remaining :	0 $
Len Gregoire	25 000 $ (1)
Salary Remaining :	0 $
Steffon Landers	25 000 $ (1)
Salary Remaining :	0 $
Mason Geertsen	25 000 $ (1)
Salary Remaining :	0 $
Damek Szabados	25 000 $ (1)
Salary Remaining :	0 $
Logan Shaw	25 000 $ (2)
Salary Remaining :	0 $
Carter Verhaeghe	25 000 $ (1)
Salary Remaining :	0 $
Jonas Kandergrd	25 000 $ (1)
Salary Remaining :	0 $
Matt Candle	20 000 $ (1)
Salary Remaining :	0 $
Michael Downing	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2020 : 1 744 200,00 $
Year 2021 : 809 000,00 $
Year 2022 : 421 000,00 $
Year 2023 : 0,00 $
Salary Average Commitment
Year 2020 : 1 744 200,00 $
Year 2021 : 809 000,00 $
Year 2022 : 421 000,00 $
Year 2023 : 0,00 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6300 - 120 $ - 5 317 - 84,40%
Level 2:	5200 - 90 $ - 4 667 - 89,76%
Level 3:	2100 - 70 $ - 1 768 - 84,20%
Level 4:	4200 - 50 $ - 3 596 - 85,61%
Luxury :	1017 - 250 $ - 938 - 92,23%
Total Capacity :	18817
Farm
Farm Level 1:	2000 - 39 $ - 1 587 - 79,34%
Farm Level 2:	1000 - 20 $ - 779 - 77,94%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 286 - 86,55%
Average Income per Game	1 664 781 $
Year to Date Revenue	68 256 041 $
Farm
Home Games Left	0
Average Attendance - %	2 366 - 78,87%
Average Income per Game	91 770 $
Year to Date Revenue	3 762 581 $
Expense
Pro Players Total Salaries	70 200 000 $
Farm Players Total Salaries	1 780 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 079 615 $
Farm Year To Date Expenses	2 323 080 $
Pro Salary Cap To Date	66 599 298 $
Farm Salary Cap To Date	1 823 080 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	572 441 $
Pro Estimated Expenses	572 441 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 640 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	572 441 $
Estimated Season Salary Cap	67 152 054 $
Estimate Under Maximum Salary Cap of 68 000 000 $	847 946 $
Estimate Over Minimum Salary Cap of 48 000 000 $	19 152 054 $
Current Bank Account	11 508 073 $
Projected Bank Account	10 935 632 $

Pro Players Salaries
Lev Zablosky	7 500 000 $ (2)
-Salary Remaining :	59 055 $
Nicklas Backstrom	7 000 000 $ (2)
-Salary Remaining :	55 118 $
Carey Price	6 600 000 $ (3)
-Salary Remaining :	51 969 $
Jakub Voracek	5 000 000 $ (2)
-Salary Remaining :	39 370 $
Maximo Massari	4 600 000 $ (3)
-Salary Remaining :	36 220 $
Cameron Barker	4 000 000 $ (1)
-Salary Remaining :	31 496 $
Jonas Lidbrandt	3 850 000 $ (1)
-Salary Remaining :	30 315 $
Tyler Seguin	3 500 000 $ (2)
-Salary Remaining :	27 559 $
Joe Finley	3 500 000 $ (1)
-Salary Remaining :	27 559 $
Ryan Nugent-Hopkins	3 300 000 $ (3)
-Salary Remaining :	25 984 $
Philippe Gogulla	3 200 000 $ (1)
-Salary Remaining :	25 197 $
Kyle Beach	3 000 000 $ (4)
-Salary Remaining :	23 622 $
Riley Sheahan	2 250 000 $ (2)
-Salary Remaining :	17 717 $
Dmitri Tertyshny (Out of Payroll)	2 155 000 $ (1)
-Salary Remaining :	16 969 $
Josh Bailey	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Vitaly Anikeyenko	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Mikael Granlund	1 800 000 $ (2)
-Salary Remaining :	14 173 $
Alex Plante	1 700 000 $ (3)
-Salary Remaining :	13 386 $
Grant Lewis	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Adam Larsson	1 500 000 $ (2)
-Salary Remaining :	11 811 $
Gustav Sebek	1 200 000 $ (2)
-Salary Remaining :	9 449 $
Michael Dal Colle	1 000 000 $ (3)
-Salary Remaining :	7 874 $
Jaroslav Bros	200 000 $ (1)
-Salary Remaining :	1 575 $
Total Pro Players	23
Salary Commitment
Year 2020 : 72 355 000,00 $
Year 2021 : 49 950 000,00 $
Year 2022 : 20 200 000,00 $
Year 2023 : 3 000 000,00 $
Salary Average Commitment
Year 2020 : 72 355 000,00 $
Year 2021 : 49 950 000,00 $
Year 2022 : 20 200 000,00 $
Year 2023 : 3 000 000,00 $

Farm Players Salaries
Zack Phillips	120 000 $ (4)
Salary Remaining :	0 $
Griffin Reinhart	100 000 $ (2)
Salary Remaining :	0 $
Per Tellqvist	100 000 $ (1)
Salary Remaining :	0 $
William Karlsson	100 000 $ (4)
Salary Remaining :	0 $
Xavier Letendre	95 000 $ (2)
Salary Remaining :	0 $
Corey Crawford	90 000 $ (2)
Salary Remaining :	0 $
Raymond Sawada	90 000 $ (1)
Salary Remaining :	0 $
Oscar Moller	90 000 $ (1)
Salary Remaining :	0 $
Martin Marincin	85 000 $ (3)
Salary Remaining :	0 $
Jin Sang	85 000 $ (1)
Salary Remaining :	0 $
Dan Bertram	80 000 $ (4)
Salary Remaining :	0 $
Roger Manoury	80 000 $ (1)
Salary Remaining :	0 $
Shea Weber (Out of Payroll)	75 000 $ (1)
Salary Remaining :	0 $
Hugh Jessiman	70 000 $ (2)
Salary Remaining :	0 $
Rocco Grimaldi	65 000 $ (3)
Salary Remaining :	0 $
Maxim Mayorov	60 000 $ (2)
Salary Remaining :	0 $
Alexander Steen	55 000 $ (3)
Salary Remaining :	0 $
Tom Wilson	50 000 $ (2)
Salary Remaining :	0 $
Anthony Mantha	50 000 $ (2)
Salary Remaining :	0 $
Alexei Petrenko	50 000 $ (1)
Salary Remaining :	0 $
Alexander Javin	50 000 $ (1)
Salary Remaining :	0 $
Olivier Geiger	20 000 $ (1)
Salary Remaining :	0 $
Joshua Hennessy	20 000 $ (1)
Salary Remaining :	0 $
Tatu Pekkala	20 000 $ (1)
Salary Remaining :	0 $
Marcel Hossa	20 000 $ (1)
Salary Remaining :	0 $
Andrei Bakhmutov	20 000 $ (2)
Salary Remaining :	0 $
Jaroslav Mrazek	20 000 $ (2)
Salary Remaining :	0 $
Nazer Ospanov	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 2020 : 1 780 000,00 $
Year 2021 : 1 060 000,00 $
Year 2022 : 505 000,00 $
Year 2023 : 300 000,00 $
Salary Average Commitment
Year 2020 : 1 780 000,00 $
Year 2021 : 1 060 000,00 $
Year 2022 : 505 000,00 $
Year 2023 : 300 000,00 $

TPS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Elysee Arena
Level 1:	6500 - 97 $ - 6 364 - 97,90%
Level 2:	5500 - 71 $ - 5 420 - 98,54%
Level 3:	2250 - 52 $ - 2 214 - 98,41%
Level 4:	4500 - 31 $ - 4 431 - 98,46%
Luxury :	1250 - 208 $ - 1 219 - 97,48%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 52 $ - 1 569 - 78,43%
Farm Level 2:	1000 - 39 $ - 780 - 77,97%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 647 - 98,23%
Average Income per Game	1 734 475 $
Year to Date Revenue	71 113 467 $
Farm
Home Games Left	0
Average Attendance - %	2 348 - 78,28%
Average Income per Game	128 772 $
Year to Date Revenue	5 279 656 $
Expense
Pro Players Total Salaries	64 050 000 $
Farm Players Total Salaries	1 381 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 663 006 $
Farm Year To Date Expenses	2 408 032 $
Pro Salary Cap To Date	55 869 292 $
Farm Salary Cap To Date	1 608 032 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	510 630 $
Pro Estimated Expenses	510 630 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 968 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	510 630 $
Estimated Season Salary Cap	56 373 623 $
Estimate Under Maximum Salary Cap of 68 000 000 $	11 626 377 $
Estimate Over Minimum Salary Cap of 48 000 000 $	8 373 623 $
Current Bank Account	14 480 460 $
Projected Bank Account	13 969 830 $

Pro Players Salaries
Ilya Kovalchuk	10 000 000 $ (2)
-Salary Remaining :	78 740 $
Martin Havlat	5 000 000 $ (2)
-Salary Remaining :	39 370 $
Lauri Ojamaa	4 450 000 $ (3)
-Salary Remaining :	35 039 $
Petteri Haakana	4 000 000 $ (3)
-Salary Remaining :	31 496 $
Arvo Sihvonen	4 000 000 $ (3)
-Salary Remaining :	31 496 $
Henrik Koivisto	3 500 000 $ (1)
-Salary Remaining :	27 559 $
Lukas Kaspar	3 000 000 $ (2)
-Salary Remaining :	23 622 $
Shawn Belle	3 000 000 $ (3)
-Salary Remaining :	23 622 $
Tommi Saarisalo	2 800 000 $ (2)
-Salary Remaining :	22 047 $
Kyle Wharton	2 500 000 $ (2)
-Salary Remaining :	19 685 $
Nick Petrecki	2 250 000 $ (3)
-Salary Remaining :	17 717 $
Daultan Leveille	2 250 000 $ (3)
-Salary Remaining :	17 717 $
Philippe Shand	2 100 000 $ (1)
-Salary Remaining :	16 535 $
Gabriel Landeskog	2 000 000 $ (1)
-Salary Remaining :	15 748 $
Oraz Daukeyev	2 000 000 $ (2)
-Salary Remaining :	15 748 $
Dan Germann	1 850 000 $ (3)
-Salary Remaining :	14 567 $
Matthieu Biez	1 600 000 $ (2)
-Salary Remaining :	12 598 $
Vladimir Mihalik	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Stanislav Misik (Out of Payroll)	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Armands Sirokovs	1 500 000 $ (1)
-Salary Remaining :	11 811 $
Jaroslav Slavik	1 300 000 $ (1)
-Salary Remaining :	10 236 $
Timo Pielmeier	1 300 000 $ (1)
-Salary Remaining :	10 236 $
Bryan Cameron	1 000 000 $ (3)
-Salary Remaining :	7 874 $
Logan Stephenson	850 000 $ (4)
-Salary Remaining :	6 693 $
Gabriel Demitra	800 000 $ (3)
-Salary Remaining :	6 299 $
Blake Geoffrion	400 000 $ (1)
-Salary Remaining :	3 150 $
Jian-ying Kwan	200 000 $ (1)
-Salary Remaining :	1 575 $
Ulf Silander	200 000 $ (2)
-Salary Remaining :	1 575 $
Jarno Grunlun	200 000 $ (1)
-Salary Remaining :	1 575 $
Total Pro Players	29
Salary Commitment
Year 2020 : 67 050 000,00 $
Year 2021 : 51 550 000,00 $
Year 2022 : 24 450 000,00 $
Year 2023 : 850 000,00 $
Salary Average Commitment
Year 2020 : 67 050 000,00 $
Year 2021 : 51 550 000,00 $
Year 2022 : 24 450 000,00 $
Year 2023 : 850 000,00 $

Farm Players Salaries
Koit Pumm	100 000 $ (4)
Salary Remaining :	0 $
Jason Gregoire (Out of Payroll)	100 000 $ (1)
Salary Remaining :	0 $
Tony Aguirre (Out of Payroll)	100 000 $ (2)
Salary Remaining :	0 $
Cory Urquhart	100 000 $ (3)
Salary Remaining :	0 $
Calvin Pickard	100 000 $ (3)
Salary Remaining :	0 $
David Musil	85 000 $ (4)
Salary Remaining :	0 $
Genadijs Voss	80 000 $ (3)
Salary Remaining :	0 $
Andrei Pedan	75 000 $ (3)
Salary Remaining :	0 $
Artier Viru	72 500 $ (2)
Salary Remaining :	0 $
Alex Kvachuk	65 000 $ (2)
Salary Remaining :	0 $
J. C. Lipon	65 000 $ (1)
Salary Remaining :	0 $
Rene Lefaivre	60 000 $ (2)
Salary Remaining :	0 $
Thomas Di Pauli (Out of Payroll)	60 000 $ (3)
Salary Remaining :	0 $
Blake Coleman	56 000 $ (4)
Salary Remaining :	0 $
Joey Leach	40 000 $ (2)
Salary Remaining :	0 $
William Scilacci	35 000 $ (2)
Salary Remaining :	0 $
Nick Moutrey	27 500 $ (1)
Salary Remaining :	0 $
Andrew Copp	27 500 $ (1)
Salary Remaining :	0 $
Aidan Muir	25 000 $ (1)
Salary Remaining :	0 $
Daniil Zharkov	25 000 $ (2)
Salary Remaining :	0 $
Rinat Salnikov	22 500 $ (1)
Salary Remaining :	0 $
Ismo Hynninen	20 000 $ (1)
Salary Remaining :	0 $
Simon Newton	20 000 $ (1)
Salary Remaining :	0 $
Marek Tomica	20 000 $ (1)
Salary Remaining :	0 $
Dylan Blujus	20 000 $ (1)
Salary Remaining :	0 $
Janos Maco	20 000 $ (2)
Salary Remaining :	0 $
Czieslaw Czwisnjowski (Out of Payroll)	20 000 $ (2)
Salary Remaining :	0 $
Ambroz Spurk	20 000 $ (1)
Salary Remaining :	0 $
Wolf Bruch	20 000 $ (1)
Salary Remaining :	0 $
Andrei Martynov	20 000 $ (1)
Salary Remaining :	0 $
Jean Lapierre	20 000 $ (3)
Salary Remaining :	0 $
Tobias Lindberg	20 000 $ (3)
Salary Remaining :	0 $
Justin Sefton	20 000 $ (2)
Salary Remaining :	0 $
Wayne Simmonds	20 000 $ (2)
Salary Remaining :	0 $
Brandon Crombeen	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	35
Salary Commitment
Year 2020 : 1 601 000,00 $
Year 2021 : 1 173 500,00 $
Year 2022 : 696 000,00 $
Year 2023 : 241 000,00 $
Salary Average Commitment
Year 2020 : 1 601 000,00 $
Year 2021 : 1 173 500,00 $
Year 2022 : 696 000,00 $
Year 2023 : 241 000,00 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 68 000 000 $	Over Minimum of 48 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	38 854 347 $	59 535 819 $	8 464 181 $	11 535 819 $	24	28	52
Blackhawks	36 884 784 $	58 586 415 $	9 413 585 $	10 586 415 $	26	34	60
Blue Bulls	82 579 953 $	53 992 426 $	14 007 574 $	5 992 426 $	22	32	54
Blues	83 002 887 $	54 725 385 $	13 274 615 $	6 725 385 $	26	27	53
Bruins	10 356 419 $	56 003 138 $	11 996 862 $	8 003 138 $	27	36	63
Canadiens	20 073 553 $	59 882 805 $	8 117 195 $	11 882 805 $	23	32	55
Canucks	27 794 272 $	52 299 211 $	15 700 789 $	4 299 211 $	24	34	58
Capitals	19 771 433 $	67 196 066 $	803 934 $	19 196 066 $	21	37	58
Devils	56 844 142 $	67 420 488 $	579 512 $	19 420 488 $	22	31	53
Dynamo	46 768 814 $	53 372 039 $	14 627 961 $	5 372 039 $	22	28	50
Flames	347 772 $	67 603 528 $	396 472 $	19 603 528 $	22	32	54
Flyers	14 439 824 $	60 422 035 $	7 577 965 $	12 422 035 $	25	33	58
FV	18 747 401 $	51 880 706 $	16 119 294 $	3 880 706 $	20	37	57
HC	86 403 422 $	56 275 554 $	11 724 446 $	8 275 554 $	21	47	68
Islanders	10 451 408 $	64 503 118 $	3 496 882 $	16 503 118 $	23	35	58
Kings	72 585 995 $	55 252 358 $	12 747 642 $	7 252 358 $	24	33	57
Maple Leafs	15 992 864 $	62 400 790 $	5 599 210 $	14 400 790 $	24	27	51
National	8 096 733 $	60 774 216 $	7 225 784 $	12 774 216 $	23	32	55
Nordiques	15 912 784 $	65 615 492 $	2 384 508 $	17 615 492 $	27	36	63
Penguins	49 113 268 $	54 507 891 $	13 492 109 $	6 507 891 $	25	38	63
Rangers	39 345 699 $	59 242 543 $	8 757 457 $	11 242 543 $	23	35	58
Red Wings	11 426 666 $	67 769 279 $	230 721 $	19 769 279 $	21	39	60
Scorpions	43 619 439 $	62 941 333 $	5 058 667 $	14 941 333 $	22	32	54
Senateurs	4 992 903 $	67 118 100 $	881 900 $	19 118 100 $	22	34	56
Sharks	24 451 453 $	54 282 667 $	13 717 333 $	6 282 667 $	22	35	57
Sparta	6 796 200 $	65 634 894 $	2 365 106 $	17 634 894 $	24	33	57
Stars	11 508 073 $	67 152 054 $	847 946 $	19 152 054 $	23	28	51
TPS	14 480 460 $	56 373 623 $	11 626 377 $	8 373 623 $	29	35	64

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 - %