TUFHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $300 - 4,402 - 73.37%
Level 2:	5000 - $250 - 3,305 - 66.09%
Level 3:	2000 - $150 - 1,514 - 75.70%
Level 4:	4000 - $75 - 3,934 - 98.35%
Luxury :	1000 - $300 - 793 - 79.34%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $75 - 1,284 - 64.18%
Farm Level 2:	1000 - $45 - 649 - 64.93%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	13,948 - 77.49%
Average Income per Game	$2,754,735
Year to Date Revenue	$110,189,414
Farm
Home Games Left	0
Average Attendance - %	1,933 - 64.43%
Average Income per Game	$158,717
Year to Date Revenue	$6,348,677
Expense
Pro Players Total Salaries	$81,350,128
Farm Players Total Salaries	$1,459,917
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,330,289
Farm Year To Date Expenses	$2,180,413
Pro Salary Cap To Date	$81,330,181
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$413,820
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$9,607
Farm Estimated Expenses	$9,607
Estimated Season Expenses	$9,607
Season Salary Cap	$81,350,128
Estimate Under Maximum Salary Cap of $81,500,000	$149,872
Estimate Over Minimum Salary Cap of $55,000,000	$26,350,128
Current Bank Account	$58,752,524
Projected Bank Account	$58,742,917

Pro Players Salaries
Connor McDavid	$12,500,000 (3)
Alex Ovechkin	$9,538,462 (1)
Mark Stone	$9,500,000 (3)
Marc-Andre Fleury	$7,000,000 (1)
Patrice Bergeron	$6,875,000 (3)
David Pastrnak	$6,666,666 (2)
Nathan MacKinnon	$6,300,000 (3)
Filip Forsberg	$6,000,000 (3)
Tyson Barrie	$3,300,000 (4)
Kevin Fiala	$3,000,000 (3)
Adam Larsson	$2,000,000 (3)
Ryan Pulock	$2,000,000 (2)
Darcy Kuemper	$1,850,000 (1)
Dylan Gambrell	$770,000 (4)
Jarred Tinordi	$700,000 (3)
Kris Russell	$600,000 (3)
Mitchell Fossier	$550,000 (1)
Gaetan Haas	$550,000 (4)
Anthony Greco	$550,000 (4)
Peter Tischke	$550,000 (1)
Tyler Spezia	$550,000 (4)
Total Pro Players	21
Salary Commitment
Year 2021 : $81,350,128
Year 2022 : $61,861,666
Year 2023 : $53,195,000
Year 2024 : $5,720,000
Salary Average Commitment
Year 2021 : $81,350,128
Year 2022 : $61,861,666
Year 2023 : $53,195,000
Year 2024 : $5,720,000
Salary Cap with 1 Way Contract
Year 2021 : $81,350,128
Year 2022 : $61,861,666
Year 2023 : $53,195,000
Year 2024 : $5,720,000

Farm Players Salaries
Josh Dickinson	$92,500 (3)
Dan Renouf	$77,000 (4)
Garret Sparks	$75,000 (1)
Anton Lindholm	$74,250 (2)
Travis Barron	$74,167 (1)
Antti Suomela	$70,000 (2)
Jayson Megna	$70,000 (3)
Antoine Bibeau	$67,500 (2)
Michael Chaput	$67,500 (1)
Nick Henry	$60,500 (4)
Jakob Stukel	$60,500 (4)
Kevin Davis	$60,500 (4)
Ryan Wagner	$60,500 (4)
Connor LaCouvee	$55,000 (1)
Scott Pooley	$55,000 (4)
Patrick Curry	$55,000 (4)
Ian Scheid	$55,000 (1)
Jake Slaker	$55,000 (1)
Billy Sweezey	$55,000 (4)
Olivier LeBlanc	$55,000 (4)
Hunter Miska	$55,000 (2)
Andrew D'Agostini	$55,000 (4)
Cedrick Andree	$55,000 (4)
Total Farm Players	23
Salary Commitment
Year 2021 : $1,459,917
Year 2022 : $1,078,250
Year 2023 : $811,500
Year 2024 : $649,000
Salary Average Commitment
Year 2021 : $1,459,917
Year 2022 : $1,078,250
Year 2023 : $811,500
Year 2024 : $649,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $300 - 4,204 - 70.07%
Level 2:	5000 - $250 - 3,152 - 63.04%
Level 3:	2000 - $150 - 1,422 - 71.12%
Level 4:	4000 - $75 - 3,819 - 95.47%
Luxury :	1000 - $300 - 743 - 74.33%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,946 - 97.32%
Farm Level 2:	1000 - $15 - 996 - 99.62%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	13,340 - 74.11%
Average Income per Game	$2,623,992
Year to Date Revenue	$104,959,688
Farm
Home Games Left	0
Average Attendance - %	2,943 - 98.09%
Average Income per Game	$103,852
Year to Date Revenue	$4,154,069
Expense
Pro Players Total Salaries	$55,000,165
Farm Players Total Salaries	$1,672,250
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,557,254
Farm Year To Date Expenses	$2,547,223
Pro Salary Cap To Date	$58,271,017
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$283,920
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$11,874
Farm Estimated Expenses	$11,874
Estimated Season Expenses	$11,874
Season Salary Cap	$55,000,165
Estimate Under Maximum Salary Cap of $81,500,000	$26,499,835
Estimate Over Minimum Salary Cap of $55,000,000	$165
Current Bank Account	$65,410,662
Projected Bank Account	$65,398,788

Pro Players Salaries
Bobby Ryan	$7,250,000 (2)
Brandon Saad	$6,000,000 (2)
Kyle Turris	$6,000,000 (3)
Wayne Simmonds	$5,000,000 (2)
Mikko Koskinen	$4,500,000 (2)
Olli Maatta	$4,083,333 (2)
Andrew Shaw	$3,980,000 (1)
Antoine Roussel	$3,000,000 (2)
Zack Kassian	$1,950,000 (3)
Drake Caggiula	$1,500,000 (2)
Collin Delia	$1,000,000 (2)
Oskar Lindblom	$925,000 (3)
Kevin Lankinen	$925,000 (3)
Dennis Gilbert	$925,000 (3)
Ian Mitchell	$925,000 (3)
Denis Gurianov	$894,166 (2)
Matthew Highmore	$776,833 (2)
Daniel Sprong	$750,000 (3)
Jesper Bratt	$749,167 (2)
Josh Mahura	$745,000 (1)
William Lagesson	$741,666 (3)
Jack Campbell	$675,000 (2)
Nicolas Beaudin	$605,000 (4)
Kirby Dach	$550,000 (3)
Barrett Hayton	$550,000 (3)
Total Pro Players	25
Salary Commitment
Year 2021 : $55,000,165
Year 2022 : $50,275,165
Year 2023 : $14,846,666
Year 2024 : $605,000
Salary Average Commitment
Year 2021 : $54,919,198
Year 2022 : $50,274,198
Year 2023 : $14,846,666
Year 2024 : $605,000
Salary Cap with 1 Way Contract
Year 2021 : $55,000,165
Year 2022 : $50,275,165
Year 2023 : $14,846,666
Year 2024 : $605,000

Farm Players Salaries
Will Cuylle	$85,083 (3)
John Quenneville	$82,500 (4)
Dylan Sikura	$75,000 (1)
Anthony Louis	$75,000 (3)
Alexandre Fortin	$70,667 (3)
Ian McCoshen	$70,000 (2)
Andrei Altybarmakyan	$65,000 (3)
Alec Regula	$65,000 (3)
Michal Teply	$65,000 (3)
Dawson Barteaux	$65,000 (3)
Evan Barratt	$65,000 (3)
Cole Moberg	$65,000 (3)
Luke Johnson	$65,000 (1)
Tyler Sikura	$60,500 (3)
Tim Soderlund	$60,500 (2)
Riley Sutter	$60,500 (4)
Reese Johnson	$60,500 (4)
Mackenzie Entwistle	$60,500 (4)
Dmitry Osipov	$60,500 (2)
Adam Werner	$60,500 (2)
Philipp Kurashev	$60,500 (4)
Matt Tomkins	$55,000 (2)
Lucas Carlsson	$55,000 (2)
Antonio Stranges	$55,000 (1)
Taylor Raddysh	$55,000 (3)
Brandon Hagel	$55,000 (2)
Total Farm Players	26
Salary Commitment
Year 2021 : $1,672,250
Year 2022 : $1,477,250
Year 2023 : $1,060,750
Year 2024 : $324,500
Salary Average Commitment
Year 2021 : $1,753,583
Year 2022 : $1,558,583
Year 2023 : $1,142,083
Year 2024 : $324,500

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $250 - 5,702 - 95.03%
Level 2:	5000 - $150 - 4,810 - 96.21%
Level 3:	2000 - $100 - 1,926 - 96.30%
Level 4:	4000 - $75 - 3,809 - 95.21%
Luxury :	1000 - $300 - 749 - 74.92%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,959 - 97.97%
Farm Level 2:	1000 - $15 - 998 - 99.82%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	16,996 - 94.42%
Average Income per Game	$2,701,208
Year to Date Revenue	$108,048,312
Farm
Home Games Left	0
Average Attendance - %	2,958 - 98.59%
Average Income per Game	$104,379
Year to Date Revenue	$4,175,154
Expense
Pro Players Total Salaries	$62,000,791
Farm Players Total Salaries	$1,968,606
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,055,508
Farm Year To Date Expenses	$2,075,044
Pro Salary Cap To Date	$62,055,558
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$321,612
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,140
Farm Estimated Expenses	$10,140
Estimated Season Expenses	$10,140
Season Salary Cap	$62,000,791
Estimate Under Maximum Salary Cap of $81,500,000	$19,499,209
Estimate Over Minimum Salary Cap of $55,000,000	$7,000,791
Current Bank Account	$64,013,745
Projected Bank Account	$64,003,605

Pro Players Salaries
Cam Atkinson	$5,875,000 (2)
Nick Foligno	$5,500,000 (3)
Seth Jones	$5,400,000 (3)
David Savard	$5,100,000 (2)
Zach Werenski	$5,000,000 (2)
Alexander Wennberg	$4,900,000 (3)
Ryan Murray	$4,600,000 (1)
Boone Jenner	$3,750,000 (1)
Riley Nash	$2,750,000 (2)
Markus Nutivaara	$2,700,000 (1)
Oliver Bjorkstrand	$2,500,000 (3)
Carl Soderberg	$2,500,000 (3)
Devin Shore	$2,300,000 (1)
Josh Anderson	$1,850,000 (1)
Scott Harrington	$1,796,666 (2)
Troy Terry	$925,000 (1)
Matiss Kivlenieks	$925,000 (1)
Alexandre Texier	$897,500 (2)
Elvis Merzlikins	$874,125 (2)
Nathan Gerbe	$675,000 (2)
Vladislav Gavrikov	$632,500 (2)
Andrew Peeke	$550,000 (1)
Total Pro Players	22
Salary Commitment
Year 2021 : $62,000,791
Year 2022 : $44,400,791
Year 2023 : $20,800,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $62,000,791
Year 2022 : $44,400,791
Year 2023 : $20,800,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $62,000,791
Year 2022 : $44,400,791
Year 2023 : $20,800,000
Year 2024 : $0

Farm Players Salaries
Mikhail Grigorenko	$120,000 (1)
Joonas Korpisalo	$115,000 (2)
Gabriel Carlsson	$100,833 (3)
Liam Foudy	$89,417 (3)
Eric Robinson	$87,413 (2)
Kevin Stenlund	$86,417 (3)
Tyler Angle	$85,083 (3)
Carson Meyer	$82,000 (1)
Marko Dano	$80,000 (2)
Doyle Somerby	$77,000 (1)
Zac Dalpe	$75,000 (3)
Dean Kukan	$72,500 (1)
Adam Clendening	$70,000 (3)
Kole Sherwood	$69,444 (3)
Dillon Simpson	$67,500 (2)
Veini Vehvilainen	$60,500 (3)
Ryan MacInnis	$60,500 (2)
Robbie Russo	$60,000 (1)
Joakim Ryan	$60,000 (1)
Seth Helgeson	$60,000 (1)
Yannick Weber	$60,000 (1)
Stefan Matteau	$55,000 (3)
Emil Bemstrom	$55,000 (3)
Jonathan Davidsson	$55,000 (1)
Brett Gallant	$55,000 (3)
Nicholas Halloran	$55,000 (1)
Cale Morris	$55,000 (1)
Total Farm Players	27
Salary Commitment
Year 2021 : $1,968,606
Year 2022 : $1,212,106
Year 2023 : $801,694
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,968,606
Year 2022 : $1,212,106
Year 2023 : $801,694
Year 2024 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - $300 - 4,288 - 71.46%
Level 2:	5000 - $250 - 3,193 - 63.86%
Level 3:	2000 - $150 - 1,423 - 71.15%
Level 4:	4000 - $95 - 3,228 - 80.69%
Luxury :	1000 - $300 - 744 - 74.38%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,986 - 99.32%
Farm Level 2:	1000 - $15 - 999 - 99.87%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	12,875 - 71.53%
Average Income per Game	$2,682,722
Year to Date Revenue	$107,308,871
Farm
Home Games Left	0
Average Attendance - %	2,985 - 99.50%
Average Income per Game	$105,602
Year to Date Revenue	$4,224,087
Expense
Pro Players Total Salaries	$80,352,916
Farm Players Total Salaries	$1,959,291
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,749,252
Farm Year To Date Expenses	$2,801,142
Pro Salary Cap To Date	$79,213,400
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$416,346
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,281
Farm Estimated Expenses	$13,281
Estimated Season Expenses	$13,281
Season Salary Cap	$80,352,916
Estimate Under Maximum Salary Cap of $81,500,000	$1,147,084
Estimate Over Minimum Salary Cap of $55,000,000	$25,352,916
Current Bank Account	$49,956,361
Projected Bank Account	$49,943,080

Pro Players Salaries
Jakub Voracek	$8,250,000 (3)
Ryan O'Reilly	$7,500,000 (2)
Alex Pietrangelo	$6,500,000 (1)
Colton Parayko	$5,500,000 (1)
Jeff Petry	$5,500,000 (2)
Jaden Schwartz	$5,350,000 (2)
Brayden Schenn	$5,125,000 (2)
Tyler Bozak	$5,000,000 (3)
Jordan Binnington	$4,400,000 (2)
David Perron	$4,000,000 (3)
Joonas Donskoi	$3,900,000 (2)
Marcus Foligno	$3,306,250 (4)
Oskar Sundqvist	$3,162,500 (4)
Ryan Donato	$1,900,000 (1)
Carl Gunnarsson	$1,750,000 (3)
Keith Kinkaid	$1,750,000 (1)
Zach Sanford	$1,500,000 (3)
Ivan Barbashev	$1,475,000 (2)
Robert Bortuzzo	$1,375,000 (2)
Niko Mikkola	$942,500 (3)
Robert Thomas	$894,166 (2)
Vince Dunn	$722,500 (2)
Jordan Kyrou	$550,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $80,352,916
Year 2022 : $64,052,916
Year 2023 : $27,811,250
Year 2024 : $6,468,750
Salary Average Commitment
Year 2021 : $80,277,916
Year 2022 : $64,077,916
Year 2023 : $27,836,250
Year 2024 : $6,468,750
Salary Cap with 1 Way Contract
Year 2021 : $80,352,916
Year 2022 : $64,152,916
Year 2023 : $27,911,250
Year 2024 : $6,468,750

Farm Players Salaries
Nick Baptiste	$100,000 (4)
Jake Walman	$92,500 (2)
Hugh McGing	$88,375 (2)
Malcolm Subban	$85,000 (3)
Sammy Blais	$85,000 (1)
Nikita Alexandrov	$83,083 (3)
Tyler Tucker	$80,833 (3)
Joel Hofer	$79,500 (3)
Nathan Walker	$77,000 (4)
Austin Poganski	$75,000 (1)
Mackenzie MacEachern	$75,000 (3)
Mitch Reinke	$75,000 (3)
Ville Husso	$70,000 (3)
Andreas Borgman	$70,000 (2)
Derrick Pouliot	$70,000 (2)
Mike Vecchione	$70,000 (3)
Nolan Stevens	$70,000 (2)
Dakota Joshua	$60,500 (4)
Brendan Warren	$57,500 (2)
Nick Lappin	$55,000 (1)
Rob O'Gara	$55,000 (2)
Tanner Kaspick	$55,000 (1)
Tomas Jurco	$55,000 (4)
Evan Polei	$55,000 (3)
Trenton Bourque	$55,000 (1)
Evan Fitzpatrick	$55,000 (2)
Alex Formenton	$55,000 (1)
Alex Belzile	$55,000 (4)
Total Farm Players	28
Salary Commitment
Year 2021 : $1,959,291
Year 2022 : $1,579,291
Year 2023 : $1,020,916
Year 2024 : $347,500
Salary Average Commitment
Year 2021 : $1,959,291
Year 2022 : $1,579,291
Year 2023 : $1,020,916
Year 2024 : $347,500

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $250 - 5,579 - 92.99%
Level 2:	5000 - $150 - 4,797 - 95.94%
Level 3:	2000 - $100 - 1,942 - 97.08%
Level 4:	4000 - $75 - 3,850 - 96.26%
Luxury :	1000 - $300 - 745 - 74.53%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,982 - 99.08%
Farm Level 2:	1000 - $15 - 999 - 99.94%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	16,913 - 93.96%
Average Income per Game	$2,709,941
Year to Date Revenue	$108,397,626
Farm
Home Games Left	0
Average Attendance - %	2,981 - 99.37%
Average Income per Game	$104,559
Year to Date Revenue	$4,182,369
Expense
Pro Players Total Salaries	$72,060,583
Farm Players Total Salaries	$2,550,666
Coaches Total Salaries	$3,650,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,533,222
Farm Year To Date Expenses	$3,138,920
Pro Salary Cap To Date	$72,533,182
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$377,189
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,690
Farm Estimated Expenses	$15,690
Estimated Season Expenses	$15,690
Season Salary Cap	$72,060,583
Estimate Under Maximum Salary Cap of $81,500,000	$9,439,417
Estimate Over Minimum Salary Cap of $55,000,000	$17,060,583
Current Bank Account	$48,058,433
Projected Bank Account	$48,042,743

Pro Players Salaries
John Tavares	$11,000,000 (1)
Taylor Hall	$6,000,000 (1)
James Neal	$5,750,000 (2)
Torey Krug	$5,250,000 (3)
Nino Niederreiter	$5,250,000 (3)
Jonathan Marchessault	$5,000,000 (3)
Charlie McAvoy	$4,900,000 (1)
Sami Vatanen	$4,875,000 (2)
Shayne Gostisbehere	$4,500,000 (3)
Jakub Vrana	$3,350,000 (3)
Petr Mrazek	$3,125,000 (1)
Brandon Carlo	$2,850,000 (3)
Ryan Hartman	$1,900,000 (2)
Matt Grzelcyk	$1,400,000 (2)
Jesse Puljujarvi	$1,175,000 (2)
Jeremy Swayman	$925,000 (3)
Anders Bjork	$925,000 (3)
Alexis Lafreniere	$925,000 (3)
Michael McLeod	$863,333 (2)
Jeremy Lauzon	$822,250 (3)
Connor Clifton	$725,000 (3)
Egor Sharangovich	$550,000 (2)
Total Pro Players	22
Salary Commitment
Year 2021 : $72,060,583
Year 2022 : $47,035,583
Year 2023 : $30,522,250
Year 2024 : $0
Salary Average Commitment
Year 2021 : $72,060,583
Year 2022 : $47,035,583
Year 2023 : $30,522,250
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $72,060,583
Year 2022 : $47,035,583
Year 2023 : $30,522,250
Year 2024 : $0

Farm Players Salaries
Kevan Miller	$125,000 (1)
Chris Wagner	$125,000 (2)
Brett Ritchie	$100,000 (3)
Joakim Nordstrom	$100,000 (2)
Curtis Hall	$92,500 (3)
Nolan Foote	$89,417 (3)
Urho Vaakanainen	$89,417 (2)
Noah Juulsen	$86,333 (2)
Jakub Zboril	$86,333 (1)
Zach Senyshyn	$86,333 (1)
Graeme Clarke	$85,083 (3)
Par Lindholm	$85,000 (3)
Steven Kampfer	$80,000 (1)
Cameron Hughes	$79,250 (2)
Karson Kuhlman	$75,000 (2)
A.J. Greer	$73,500 (3)
Dan Vladar	$72,833 (3)
Jake Bischoff	$71,667 (3)
Paul Carey	$70,000 (2)
Ryan Fitzgerald	$70,000 (2)
Oscar Dansk	$67,500 (3)
Zackary Hayes	$65,000 (3)
Theodor Lennstrom	$65,000 (3)
Robert Lantosi	$60,500 (4)
Kyle Keyser	$55,000 (2)
Jack Studnicka	$55,000 (3)
Joona Koppanen	$55,000 (2)
Jakub Lauko	$55,000 (2)
Mitch Eliot	$55,000 (3)
Oskar Steen	$55,000 (1)
Pavel Shen	$55,000 (1)
Anton Blidh	$55,000 (1)
Adam Mascherin	$55,000 (1)
Jeremy Brodeur	$55,000 (2)
Total Farm Players	34
Salary Commitment
Year 2021 : $2,550,666
Year 2022 : $1,953,000
Year 2023 : $1,038,000
Year 2024 : $60,500
Salary Average Commitment
Year 2021 : $2,593,666
Year 2022 : $1,996,000
Year 2023 : $1,081,000
Year 2024 : $60,500

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $271 - 5,297 - 88.29%
Level 2:	5000 - $199 - 4,351 - 87.02%
Level 3:	2000 - $135 - 1,709 - 85.43%
Level 4:	4000 - $90 - 3,680 - 92.00%
Luxury :	1000 - $277 - 907 - 90.73%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $75 - 1,290 - 64.51%
Farm Level 2:	1000 - $45 - 640 - 63.98%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	15,944 - 88.58%
Average Income per Game	$2,971,586
Year to Date Revenue	$118,863,443
Farm
Home Games Left	0
Average Attendance - %	1,930 - 64.33%
Average Income per Game	$158,791
Year to Date Revenue	$6,351,652
Expense
Pro Players Total Salaries	$80,634,403
Farm Players Total Salaries	$1,787,680
Coaches Total Salaries	$5,650,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$85,336,432
Farm Year To Date Expenses	$2,508,951
Pro Salary Cap To Date	$80,375,725
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$430,324
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$11,949
Farm Estimated Expenses	$11,949
Estimated Season Expenses	$11,949
Season Salary Cap	$80,634,403
Estimate Under Maximum Salary Cap of $81,500,000	$865,597
Estimate Over Minimum Salary Cap of $55,000,000	$25,634,403
Current Bank Account	$57,022,010
Projected Bank Account	$57,010,061

Pro Players Salaries
Patrick Kane	$13,650,000 (3)
Shea Weber	$9,428,572 (3)
Claude Giroux	$8,275,000 (2)
Max Pacioretty	$7,000,000 (1)
Nate Schmidt	$5,950,000 (3)
Vincent Trocheck	$4,750,000 (1)
Damon Severson	$4,166,666 (2)
Marco Scandella	$4,000,000 (3)
Justin Braun	$3,800,000 (2)
Phillip Danault	$3,083,333 (1)
Zach Hyman	$2,250,000 (3)
Mike Smith	$2,000,000 (1)
Hunter Shepard	$1,800,000 (4)
Anthony Duclair	$1,650,000 (1)
Connor Carrick	$1,500,000 (3)
Casey DeSmith	$1,500,000 (4)
Carter Rowney	$1,133,333 (3)
Jack Roslovic	$894,166 (2)
Nick Paul	$825,000 (1)
Devon Toews	$805,000 (4)
Victor Mete	$748,333 (1)
Ben Harpur	$725,000 (3)
Riley Sheahan	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 2021 : $80,634,403
Year 2022 : $60,577,737
Year 2023 : $42,741,905
Year 2024 : $4,105,000
Salary Average Commitment
Year 2021 : $80,634,403
Year 2022 : $60,577,737
Year 2023 : $42,741,905
Year 2024 : $4,105,000
Salary Cap with 1 Way Contract
Year 2021 : $80,634,403
Year 2022 : $60,577,737
Year 2023 : $42,741,905
Year 2024 : $4,105,000

Farm Players Salaries
Sven Baertschi	$125,000 (3)
Lukas Vejdemo	$86,333 (2)
Olle Alsing	$85,875 (2)
Arsen Khisamutdinov	$79,500 (3)
Jake Lucchini	$79,250 (3)
Charlie Lindgren	$75,000 (2)
Michael Pezzetta	$74,333 (3)
Joseph Blandisi	$70,000 (3)
Laurent Dauphin	$70,000 (1)
Jalen Smereck	$68,667 (1)
Michael McNiven	$68,222 (2)
Tyce Thompson	$65,000 (3)
Rafael Harvey-Pinard	$65,000 (3)
Cameron Hillis	$65,000 (3)
Joel Teasdale	$65,000 (3)
Hayden Verbeek	$65,000 (3)
Will Bitten	$65,000 (3)
Declan Chisholm	$65,000 (3)
Otto Leskinen	$60,500 (2)
Samuel Harvey	$60,000 (4)
Patrick Russell	$55,000 (2)
Gustav Olofsson	$55,000 (3)
Kevin Connauton	$55,000 (3)
Joakim Nygard	$55,000 (4)
Jimmy Schuldt	$55,000 (4)
Shawn Cameron	$55,000 (1)
Total Farm Players	26
Salary Commitment
Year 2021 : $1,787,680
Year 2022 : $1,594,013
Year 2023 : $1,163,083
Year 2024 : $170,000
Salary Average Commitment
Year 2021 : $1,859,096
Year 2022 : $1,665,429
Year 2023 : $1,234,499
Year 2024 : $170,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $300 - 4,297 - 71.61%
Level 2:	5000 - $275 - 3,021 - 60.42%
Level 3:	2000 - $180 - 1,242 - 62.10%
Level 4:	4000 - $90 - 3,827 - 95.67%
Luxury :	1000 - $300 - 749 - 74.89%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $75 - 1,275 - 63.73%
Farm Level 2:	1000 - $45 - 642 - 64.23%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	13,135 - 72.97%
Average Income per Game	$2,799,805
Year to Date Revenue	$111,992,200
Farm
Home Games Left	0
Average Attendance - %	1,917 - 63.89%
Average Income per Game	$158,776
Year to Date Revenue	$6,351,058
Expense
Pro Players Total Salaries	$76,968,056
Farm Players Total Salaries	$2,148,000
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,794,194
Farm Year To Date Expenses	$2,678,844
Pro Salary Cap To Date	$78,328,586
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$394,312
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,225
Farm Estimated Expenses	$13,225
Estimated Season Expenses	$13,225
Season Salary Cap	$76,968,056
Estimate Under Maximum Salary Cap of $81,500,000	$4,531,944
Estimate Over Minimum Salary Cap of $55,000,000	$21,968,056
Current Bank Account	$59,559,081
Projected Bank Account	$59,545,856

Pro Players Salaries
Tyler Myers	$7,200,000 (2)
James van Riemsdyk	$7,000,000 (2)
Erik Johnson	$6,500,000 (4)
Ryan Ellis	$6,250,000 (2)
Mikael Granlund	$5,750,000 (1)
Bo Horvat	$5,500,000 (3)
J.T. Miller	$5,250,000 (1)
Pekka Rinne	$5,000,000 (1)
Tyler Toffoli	$4,600,000 (2)
Chris Tanev	$4,450,000 (1)
Tanner Pearson	$4,312,500 (4)
Jay Beagle	$3,000,000 (1)
Troy Stecher	$2,325,000 (2)
Connor Brown	$2,100,000 (2)
James Sanchez	$1,750,000 (4)
Andrej Sekera	$1,500,000 (1)
Tyler Motte	$975,000 (1)
Elias Pettersson	$925,000 (2)
Quinn Hughes	$900,000 (2)
Nils Hoglander	$891,667 (3)
Arturs Silovs	$788,889 (1)
Total Pro Players	21
Salary Commitment
Year 2021 : $76,968,056
Year 2022 : $50,254,167
Year 2023 : $18,954,167
Year 2024 : $12,562,500
Salary Average Commitment
Year 2021 : $77,018,056
Year 2022 : $50,254,167
Year 2023 : $18,954,167
Year 2024 : $12,562,500
Salary Cap with 1 Way Contract
Year 2021 : $76,968,056
Year 2022 : $50,254,167
Year 2023 : $18,954,167
Year 2024 : $12,562,500

Farm Players Salaries
Josh Leivo	$150,000 (3)
Jake Virtanen	$137,500 (4)
Tobie Paquette-Bisson	$125,000 (4)
Jack Rathbone	$92,500 (3)
Adam Gaudette	$91,667 (3)
Jett Woo	$86,083 (3)
Lukas Jasek	$85,333 (2)
Zack MacEwen	$84,750 (1)
William Lockwood	$84,250 (2)
Alex Biega	$82,500 (3)
Carson Focht	$82,167 (3)
Jalen Chatfield	$76,500 (1)
Zane McIntyre	$70,000 (3)
Justin Bailey	$70,000 (3)
Josh Teves	$70,000 (3)
Brogan Rafferty	$70,000 (2)
Tyler Graovac	$70,000 (1)
Guillaume Brisebois	$69,750 (2)
Dylan Blujus	$55,000 (1)
Michael DiPietro	$55,000 (2)
Cameron Darcy	$55,000 (1)
Brad Thiessen	$55,000 (2)
Olli Juolevi	$55,000 (1)
Ethan Keppen	$55,000 (1)
Jonah Gadjovich	$55,000 (3)
Vincent Arseneau	$55,000 (1)
Kole Lind	$55,000 (1)
Francis Marotte	$55,000 (1)
Total Farm Players	28
Salary Commitment
Year 2021 : $2,148,000
Year 2022 : $1,531,750
Year 2023 : $1,112,417
Year 2024 : $262,500
Salary Average Commitment
Year 2021 : $2,148,000
Year 2022 : $1,531,750
Year 2023 : $1,112,417
Year 2024 : $262,500

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $250 - 5,760 - 95.99%
Level 2:	5000 - $150 - 4,841 - 96.82%
Level 3:	2000 - $100 - 1,969 - 98.47%
Level 4:	4000 - $75 - 3,904 - 97.60%
Luxury :	1000 - $300 - 769 - 76.90%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,956 - 97.81%
Farm Level 2:	1000 - $15 - 997 - 99.74%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	17,243 - 95.80%
Average Income per Game	$2,735,910
Year to Date Revenue	$109,436,394
Farm
Home Games Left	0
Average Attendance - %	2,954 - 98.45%
Average Income per Game	$103,471
Year to Date Revenue	$4,138,856
Expense
Pro Players Total Salaries	$80,248,182
Farm Players Total Salaries	$1,613,250
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,503,883
Farm Year To Date Expenses	$2,144,811
Pro Salary Cap To Date	$80,503,904
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$413,307
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,604
Farm Estimated Expenses	$10,604
Estimated Season Expenses	$10,604
Season Salary Cap	$80,248,182
Estimate Under Maximum Salary Cap of $81,500,000	$1,251,818
Estimate Over Minimum Salary Cap of $55,000,000	$25,248,182
Current Bank Account	$44,095,855
Projected Bank Account	$44,085,251

Pro Players Salaries
Mitch Marner	$13,071,600 (4)
Sebastian Aho	$8,454,000 (2)
Evgeny Kuznetsov	$8,150,000 (4)
Matthew Tkachuk	$7,000,000 (3)
Esa Lindell	$6,960,000 (4)
Alexander Radulov	$6,250,000 (2)
Nick Schmaltz	$5,850,000 (1)
J.T. Compher	$3,500,000 (2)
Philipp Grubauer	$3,333,333 (1)
Jean-Gabriel Pageau	$3,100,000 (1)
Radko Gudas	$2,696,750 (4)
Adam Pelech	$1,840,000 (4)
Garnet Hathaway	$1,500,000 (1)
Erik Gustafsson	$1,200,000 (1)
Robert Hagg	$1,150,000 (3)
David Kampf	$1,100,000 (4)
Cale Makar	$880,833 (1)
Dylan Strome	$863,333 (1)
Ryan Graves	$735,000 (1)
Vitek Vanecek	$716,667 (3)
Jonas Siegenthaler	$714,166 (2)
Tyler Pitlick	$632,500 (4)
Nick Suzuki	$550,000 (2)
Total Pro Players	23
Salary Commitment
Year 2021 : $80,248,182
Year 2022 : $62,785,683
Year 2023 : $43,317,517
Year 2024 : $34,450,850
Salary Average Commitment
Year 2021 : $80,248,182
Year 2022 : $62,785,683
Year 2023 : $43,317,517
Year 2024 : $34,450,850
Salary Cap with 1 Way Contract
Year 2021 : $80,248,182
Year 2022 : $62,785,683
Year 2023 : $43,317,517
Year 2024 : $34,450,850

Farm Players Salaries
Pheonix Copley	$110,000 (2)
Matt Moulson	$95,000 (1)
Travis Boyd	$88,000 (4)
Damien Riat	$81,750 (2)
Colby Williams	$77,000 (4)
Liam O'Brien	$77,000 (4)
Garrett Pilon	$74,500 (3)
Kale Kessy	$72,500 (3)
Shane Gersich	$70,000 (2)
Michael Sgarbossa	$70,000 (2)
Brian Pinho	$70,000 (1)
Tyler Lewington	$67,500 (2)
Yanni Kaldis	$55,000 (4)
Jean-Francois Berube	$55,000 (3)
Mitch McLain	$55,000 (1)
Patrick Polino	$55,000 (1)
Ryan Schmelzer	$55,000 (1)
Ryan Jones	$55,000 (2)
Zach Giuttari	$55,000 (2)
Juuso Riikola	$55,000 (4)
Janis Jaks	$55,000 (1)
Tyler Sheehy	$55,000 (1)
Cory Schneider	$55,000 (2)
Rasmus Sandin	$55,000 (1)
Total Farm Players	24
Salary Commitment
Year 2021 : $1,613,250
Year 2022 : $1,118,250
Year 2023 : $554,000
Year 2024 : $352,000
Salary Average Commitment
Year 2021 : $1,613,250
Year 2022 : $1,118,250
Year 2023 : $554,000
Year 2024 : $352,000

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $274 - 4,681 - 78.02%
Level 2:	5000 - $174 - 4,710 - 94.20%
Level 3:	2000 - $110 - 1,925 - 96.26%
Level 4:	4000 - $94 - 3,720 - 92.99%
Luxury :	1000 - $300 - 737 - 73.74%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $40 - 1,952 - 97.58%
Farm Level 2:	1000 - $25 - 982 - 98.19%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	15,773 - 87.63%
Average Income per Game	$2,776,924
Year to Date Revenue	$111,076,959
Farm
Home Games Left	0
Average Attendance - %	2,934 - 97.78%
Average Income per Game	$128,082
Year to Date Revenue	$5,123,297
Expense
Pro Players Total Salaries	$67,169,166
Farm Players Total Salaries	$2,173,400
Coaches Total Salaries	$2,450,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,449,093
Farm Year To Date Expenses	$3,007,453
Pro Salary Cap To Date	$60,138,791
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$345,071
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,311
Farm Estimated Expenses	$15,311
Estimated Season Expenses	$15,311
Season Salary Cap	$67,169,166
Estimate Under Maximum Salary Cap of $81,500,000	$14,330,834
Estimate Over Minimum Salary Cap of $55,000,000	$12,169,166
Current Bank Account	$67,281,110
Projected Bank Account	$67,265,799

Pro Players Salaries
Drew Doughty	$11,000,000 (1)
Carey Price	$10,500,000 (1)
P.K. Subban	$9,000,000 (3)
Alexander Edler	$6,000,000 (3)
Loui Eriksson	$6,000,000 (2)
Kyle Okposo	$6,000,000 (2)
Alec Martinez	$4,800,000 (4)
Max Domi	$3,150,000 (3)
Marcus Sorensen	$1,500,000 (1)
Trevor Zegras	$925,000 (3)
Bowen Byram	$894,167 (3)
Pierre-Luc Dubois	$894,166 (2)
Max Comtois	$820,000 (3)
Jacob Ingham	$818,333 (3)
Radim Zohorna	$792,500 (3)
Matt Irwin	$675,000 (1)
Alexander Romanov	$650,000 (3)
Eeli Tolvanen	$550,000 (1)
Alexander Volkov	$550,000 (1)
Alexander True	$550,000 (3)
Cody Glass	$550,000 (2)
Isac Lundestrom	$550,000 (2)
Total Pro Players	22
Salary Commitment
Year 2021 : $67,169,166
Year 2022 : $42,394,166
Year 2023 : $28,400,000
Year 2024 : $4,800,000
Salary Average Commitment
Year 2021 : $67,413,333
Year 2022 : $42,638,333
Year 2023 : $28,644,167
Year 2024 : $4,800,000
Salary Cap with 1 Way Contract
Year 2021 : $67,169,166
Year 2022 : $42,394,166
Year 2023 : $28,400,000
Year 2024 : $4,800,000

Farm Players Salaries
Cam Lee	$149,900 (4)
Charlie Gerard	$100,000 (1)
Max Humitz	$100,000 (1)
T.J. Tynan	$100,000 (1)
Philippe Maillet	$100,000 (1)
Wes Michaud	$100,000 (1)
Brayden Burke	$92,500 (3)
Gavin Bayreuther	$77,000 (4)
Sheldon Dries	$73,500 (2)
Tyler Wotherspoon	$70,000 (3)
Lane Pederson	$69,000 (2)
John Leonard	$65,000 (3)
Beck Warm	$65,000 (3)
Brayden Pachal	$60,500 (4)
Joachim Blichfeld	$60,500 (4)
Trey Fix-Wolansky	$60,500 (4)
Michael Frolik	$60,000 (4)
Hunter Drew	$55,000 (1)
Brandon Fortunato	$55,000 (1)
Cam Dineen	$55,000 (3)
Sasha Chmelevski	$55,000 (3)
Nikita Pavlychev	$55,000 (1)
Haralds Egle	$55,000 (1)
William Graber	$55,000 (1)
Dylan Ferguson	$55,000 (3)
Callahan Burke	$55,000 (1)
Kevin Hancock	$55,000 (1)
Dominic Franco	$55,000 (1)
Zach Jordan	$55,000 (1)
Isaac Ratcliffe	$55,000 (1)
Matt Villalta	$55,000 (1)
Total Farm Players	31
Salary Commitment
Year 2021 : $2,173,400
Year 2022 : $1,068,400
Year 2023 : $925,900
Year 2024 : $468,400
Salary Average Commitment
Year 2021 : $2,233,733
Year 2022 : $1,128,733
Year 2023 : $986,233
Year 2024 : $468,400

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $300 - 4,145 - 69.09%
Level 2:	5000 - $250 - 3,110 - 62.19%
Level 3:	2000 - $200 - 1,153 - 57.65%
Level 4:	4000 - $185 - 2,240 - 56.00%
Luxury :	1000 - $300 - 734 - 73.38%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,967 - 98.33%
Farm Level 2:	1000 - $22 - 975 - 97.46%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	11,381 - 63.23%
Average Income per Game	$2,740,326
Year to Date Revenue	$109,613,043
Farm
Home Games Left	0
Average Attendance - %	2,941 - 98.04%
Average Income per Game	$112,825
Year to Date Revenue	$4,512,984
Expense
Pro Players Total Salaries	$77,895,399
Farm Players Total Salaries	$2,159,495
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,822,153
Farm Year To Date Expenses	$2,758,141
Pro Salary Cap To Date	$72,065,559
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$396,459
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,527
Farm Estimated Expenses	$13,527
Estimated Season Expenses	$13,527
Season Salary Cap	$77,895,399
Estimate Under Maximum Salary Cap of $81,500,000	$3,604,601
Estimate Over Minimum Salary Cap of $55,000,000	$22,895,399
Current Bank Account	$53,514,218
Projected Bank Account	$53,500,691

Pro Players Salaries
Mikko Rantanen	$9,250,000 (3)
Erik Karlsson	$8,000,000 (4)
Vladimir Tarasenko	$7,500,000 (1)
Dylan Larkin	$6,100,000 (2)
Travis Zajac	$5,750,000 (3)
Alex Tuch	$5,462,500 (4)
Yanni Gourde	$5,166,666 (2)
Nick Bonino	$4,715,000 (2)
T.J. Brodie	$4,650,400 (2)
Calvin de Haan	$4,550,000 (3)
John Klingberg	$4,250,000 (3)
Sam Bennett	$2,550,000 (2)
Jamie Oleksiak	$2,137,500 (2)
Jordan Martinook	$2,000,000 (2)
Craig Anderson	$1,000,000 (2)
Pat Maroon	$900,000 (2)
Jake Debrusk	$863,333 (1)
Michael Hutchinson	$700,000 (2)
Dakota Mermis	$700,000 (2)
Jake Oettinger	$550,000 (3)
Adam Boqvist	$550,000 (3)
Martin Necas	$550,000 (3)
Total Pro Players	22
Salary Commitment
Year 2021 : $77,895,399
Year 2022 : $69,532,066
Year 2023 : $38,912,500
Year 2024 : $13,462,500
Salary Average Commitment
Year 2021 : $78,244,999
Year 2022 : $69,881,666
Year 2023 : $38,912,500
Year 2024 : $13,462,500
Salary Cap with 1 Way Contract
Year 2021 : $77,895,399
Year 2022 : $69,532,066
Year 2023 : $38,912,500
Year 2024 : $13,462,500

Farm Players Salaries
Will Cranley	$150,000 (4)
Trent Frederic	$92,500 (3)
Matthew Struthers	$90,000 (1)
Brennan Saulnier	$90,000 (3)
Adam Brubacher	$90,000 (2)
Hudson Elynuik	$90,000 (4)
Griffin Luce	$87,500 (3)
Nolan Patrick	$87,413 (1)
Brandon Baddock	$77,000 (3)
Brett Seney	$75,750 (1)
John Hayden	$75,000 (1)
Louis Domingue	$75,000 (3)
Ben Street	$75,000 (3)
Colton White	$72,833 (2)
Buddy Robinson	$70,000 (3)
Tommy Nappier	$70,000 (1)
Zach Solow	$70,000 (1)
Josh Jacobs	$70,000 (2)
Riley McKay	$65,000 (1)
Luke Moncada	$65,000 (1)
Morgan Barron	$65,000 (3)
Martin Fehervary	$60,500 (4)
Jesper Boqvist	$60,500 (3)
Joseph Cecconi	$60,500 (1)
Ryan Murphy	$55,000 (1)
Evan Bouchard	$55,000 (2)
Marian Studenic	$55,000 (1)
Fabian Zetterlund	$55,000 (2)
Fredrik Claesson	$55,000 (2)
Total Farm Players	29
Salary Commitment
Year 2021 : $2,159,495
Year 2022 : $1,390,833
Year 2023 : $993,000
Year 2024 : $300,500
Salary Average Commitment
Year 2021 : $2,186,995
Year 2022 : $1,418,333
Year 2023 : $1,020,500
Year 2024 : $300,500

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $250 - 5,675 - 94.59%
Level 2:	5000 - $150 - 4,787 - 95.75%
Level 3:	2000 - $100 - 1,936 - 96.81%
Level 4:	4000 - $75 - 3,859 - 96.48%
Luxury :	1000 - $300 - 748 - 74.83%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $75 - 1,274 - 63.72%
Farm Level 2:	1000 - $45 - 634 - 63.39%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	17,006 - 94.48%
Average Income per Game	$2,696,976
Year to Date Revenue	$107,879,033
Farm
Home Games Left	0
Average Attendance - %	1,908 - 63.61%
Average Income per Game	$158,313
Year to Date Revenue	$6,332,539
Expense
Pro Players Total Salaries	$73,924,750
Farm Players Total Salaries	$1,845,751
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,143,148
Farm Year To Date Expenses	$2,467,174
Pro Salary Cap To Date	$78,144,789
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$376,506
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$12,969
Farm Estimated Expenses	$12,969
Estimated Season Expenses	$12,969
Season Salary Cap	$73,924,750
Estimate Under Maximum Salary Cap of $81,500,000	$7,575,250
Estimate Over Minimum Salary Cap of $55,000,000	$18,924,750
Current Bank Account	$50,425,389
Projected Bank Account	$50,412,420

Pro Players Salaries
John Gibson	$8,320,000 (4)
Ryan Getzlaf	$8,250,000 (3)
Cam Fowler	$6,500,000 (3)
Timo Meier	$6,000,000 (2)
Mathew Dumba	$6,000,000 (2)
Dmitry Orlov	$5,865,000 (4)
Jakob Silfverberg	$5,250,000 (3)
Hampus Lindholm	$5,205,556 (2)
Ian Cole	$4,250,000 (2)
Rickard Rakell	$3,789,444 (2)
Brandon Sutter	$3,250,000 (4)
Danton Heinen	$2,800,000 (1)
Jonathon Merrill	$1,375,000 (2)
Zach Aston-Reese	$1,150,000 (4)
Chandler Stephenson	$1,050,000 (1)
Anthony Stolarz	$900,000 (4)
William Carrier	$797,500 (3)
Brendan Guhle	$767,250 (4)
Sam Carrick	$700,000 (2)
Jani Hakanpaa	$605,000 (4)
Jack Kopacka	$550,000 (2)
Andrew Agozzino	$550,000 (1)
Total Pro Players	22
Salary Commitment
Year 2021 : $73,924,750
Year 2022 : $69,524,750
Year 2023 : $41,654,750
Year 2024 : $20,857,250
Salary Average Commitment
Year 2021 : $74,929,750
Year 2022 : $70,529,750
Year 2023 : $43,109,750
Year 2024 : $22,312,250
Salary Cap with 1 Way Contract
Year 2021 : $73,924,750
Year 2022 : $69,524,750
Year 2023 : $41,654,750
Year 2024 : $20,857,250

Farm Players Salaries
Ryan Miller	$112,500 (1)
Kodie Curran	$100,000 (2)
Jordan Gross	$92,500 (3)
Alexander Holtz	$92,500 (3)
Bryce Kindopp	$92,500 (3)
Kiefer Sherwood	$92,500 (1)
Benoit-Olivier Groulx	$82,250 (3)
Tarmo Reunanen	$80,917 (3)
Simon Benoit	$80,917 (2)
Jack Badini	$80,500 (2)
Axel Andersson	$77,250 (3)
Alex Dostie	$75,917 (2)
Chase De Leo	$75,000 (2)
Chris Mueller	$70,000 (1)
Adam Cracknell	$70,000 (1)
Patrick Sieloff	$70,000 (2)
Vitaly Kravtsov	$60,500 (4)
Keaton Thompson	$55,000 (1)
Brent Gates	$55,000 (1)
Billy Christopoulos	$55,000 (1)
Antoine Morand	$55,000 (2)
Pierre-Olivier Joseph	$55,000 (1)
Kyle Olson	$55,000 (1)
Ben Thomson	$55,000 (1)
Jeff Glass	$55,000 (1)
Total Farm Players	25
Salary Commitment
Year 2021 : $1,845,751
Year 2022 : $1,115,751
Year 2023 : $578,417
Year 2024 : $60,500
Salary Average Commitment
Year 2021 : $1,845,751
Year 2022 : $1,115,751
Year 2023 : $578,417
Year 2024 : $60,500

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $300 - 4,236 - 70.60%
Level 2:	5000 - $250 - 3,126 - 62.52%
Level 3:	2000 - $150 - 1,408 - 70.40%
Level 4:	4000 - $75 - 3,793 - 94.83%
Luxury :	1000 - $300 - 744 - 74.39%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $75 - 1,302 - 65.10%
Farm Level 2:	1000 - $45 - 646 - 64.59%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	13,307 - 73.93%
Average Income per Game	$2,628,288
Year to Date Revenue	$105,131,533
Farm
Home Games Left	0
Average Attendance - %	1,948 - 64.93%
Average Income per Game	$160,056
Year to Date Revenue	$6,402,237
Expense
Pro Players Total Salaries	$56,955,626
Farm Players Total Salaries	$2,263,999
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,038,019
Farm Year To Date Expenses	$3,040,048
Pro Salary Cap To Date	$56,538,007
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$303,797
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$14,775
Farm Estimated Expenses	$14,775
Estimated Season Expenses	$14,775
Season Salary Cap	$56,955,626
Estimate Under Maximum Salary Cap of $81,500,000	$24,544,374
Estimate Over Minimum Salary Cap of $55,000,000	$1,955,626
Current Bank Account	$70,266,918
Projected Bank Account	$70,252,143

Pro Players Salaries
Ryan Suter	$7,538,461 (3)
Dustin Brown	$5,875,000 (1)
Jake Allen	$5,220,000 (3)
Noah Hanifin	$4,950,000 (2)
Cody Ceci	$4,500,000 (3)
Victor Rask	$4,000,000 (1)
Will Butcher	$3,733,333 (1)
Kasperi Kapanen	$3,200,000 (2)
Derek Ryan	$3,125,000 (2)
Miles Wood	$2,750,000 (2)
Derek Forbort	$2,525,000 (3)
Mark Jankowski	$1,675,000 (3)
Brett Howden	$863,333 (3)
Max Jones	$863,333 (3)
Ethan Bear	$828,000 (3)
Dillon Dube	$778,333 (3)
Rasmus Andersson	$755,833 (1)
Jon Gillies	$750,000 (1)
Andrew Mangiapane	$715,000 (3)
Tobias Rieder	$605,000 (3)
Artyom Zagidulin	$605,000 (4)
Zach Whitecloud	$550,000 (1)
Jack Hughes	$550,000 (2)
Total Pro Players	23
Salary Commitment
Year 2021 : $56,955,626
Year 2022 : $41,291,460
Year 2023 : $26,716,460
Year 2024 : $605,000
Salary Average Commitment
Year 2021 : $56,955,626
Year 2022 : $41,291,460
Year 2023 : $26,716,460
Year 2024 : $605,000
Salary Cap with 1 Way Contract
Year 2021 : $56,955,626
Year 2022 : $41,291,460
Year 2023 : $26,716,460
Year 2024 : $605,000

Farm Players Salaries
Jordan Weal	$140,000 (3)
Austin Czarnik	$125,000 (3)
Carl-Johan Lerby	$92,500 (2)
Connor Mackey	$92,500 (1)
Connor Zary	$92,500 (3)
Mathias Emilio Pettersen	$90,333 (3)
Jacob de La Rose	$90,000 (2)
Juuso Valimaki	$89,417 (3)
Colton Poolman	$84,250 (1)
Dustin Wolf	$81,583 (3)
Tyler Parsons	$73,500 (1)
Alan Quine	$73,333 (1)
Oliver Kylington	$73,083 (1)
Yakov Trenin	$73,083 (1)
Nathan Bastian	$71,417 (3)
Ryan Lomberg	$70,000 (2)
Zac Rinaldo	$65,000 (2)
Luke Philp	$60,500 (2)
Martin Pospisil	$60,500 (4)
Rob Hamilton	$60,500 (3)
Adam Ruzicka	$55,000 (2)
Matthew Phillips	$55,000 (2)
Justin Kirkland	$55,000 (1)
Alex Gallant	$55,000 (1)
Tyler Benson	$55,000 (2)
Eetu Tuulola	$55,000 (1)
Cal Foote	$55,000 (3)
Colton Point	$55,000 (1)
Ben Gleason	$55,000 (3)
Joseph Woll	$55,000 (1)
Julien Gauthier	$55,000 (2)
Total Farm Players	31
Salary Commitment
Year 2021 : $2,263,999
Year 2022 : $1,519,250
Year 2023 : $921,250
Year 2024 : $60,500
Salary Average Commitment
Year 2021 : $2,263,999
Year 2022 : $1,519,250
Year 2023 : $921,250
Year 2024 : $60,500

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $250 - 5,595 - 93.25%
Level 2:	5000 - $150 - 4,815 - 96.29%
Level 3:	2000 - $100 - 1,934 - 96.70%
Level 4:	4000 - $75 - 3,859 - 96.49%
Luxury :	1000 - $300 - 727 - 72.65%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,958 - 97.92%
Farm Level 2:	1000 - $15 - 998 - 99.75%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	16,929 - 94.05%
Average Income per Game	$2,675,076
Year to Date Revenue	$107,003,052
Farm
Home Games Left	0
Average Attendance - %	2,956 - 98.53%
Average Income per Game	$103,606
Year to Date Revenue	$4,144,239
Expense
Pro Players Total Salaries	$56,961,666
Farm Players Total Salaries	$1,772,000
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,216,271
Farm Year To Date Expenses	$2,699,904
Pro Salary Cap To Date	$66,216,312
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$296,290
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,098
Farm Estimated Expenses	$13,098
Estimated Season Expenses	$13,098
Season Salary Cap	$56,961,666
Estimate Under Maximum Salary Cap of $81,500,000	$24,538,334
Estimate Over Minimum Salary Cap of $55,000,000	$1,961,666
Current Bank Account	$55,855,487
Projected Bank Account	$55,842,389

Pro Players Salaries
Ivan Provorov	$6,750,000 (3)
Sean Monahan	$6,375,000 (2)
Braden Holtby	$6,100,000 (3)
Jonathan Huberdeau	$5,900,000 (1)
Tomas Hertl	$5,625,000 (1)
Lars Eller	$3,500,000 (2)
Andreas Athanasiou	$3,450,000 (3)
Matt Calvert	$2,850,000 (1)
Jaroslav Halak	$2,750,000 (2)
Nick Holden	$2,200,000 (2)
Jesper Fast	$1,850,000 (2)
Luke Schenn	$1,250,000 (2)
Brad Richardson	$1,250,000 (3)
Luke Kunin	$925,000 (3)
Kailer Yamamoto	$894,166 (1)
Carson Soucy	$862,500 (4)
Matt Roy	$805,000 (4)
Alex Lyon	$750,000 (2)
Curtis McKenzie	$750,000 (2)
Andy Welinski	$750,000 (1)
Nicolas Aube-Kubel	$700,000 (1)
Sam Anas	$675,000 (2)
Total Pro Players	22
Salary Commitment
Year 2021 : $56,961,666
Year 2022 : $40,242,500
Year 2023 : $20,142,500
Year 2024 : $1,667,500
Salary Average Commitment
Year 2021 : $56,961,666
Year 2022 : $40,242,500
Year 2023 : $20,142,500
Year 2024 : $1,667,500
Salary Cap with 1 Way Contract
Year 2021 : $56,961,666
Year 2022 : $40,242,500
Year 2023 : $20,142,500
Year 2024 : $1,667,500

Farm Players Salaries
Tanner Laczynski	$92,500 (2)
Paul LaDue	$82,500 (2)
Mark Friedman	$82,408 (3)
Nick Wolff	$80,000 (1)
Jake Kielly	$80,000 (3)
Carsen Twarynski	$77,583 (2)
David Kase	$76,833 (3)
Alex Barre-Boulet	$75,926 (3)
Andy Andreoff	$75,000 (3)
Reece Willcox	$74,250 (3)
Nate Prosser	$70,000 (2)
Martin Marincin	$70,000 (2)
Chris Bigras	$70,000 (2)
Kurtis Gabriel	$70,000 (1)
Julius Honka	$70,000 (1)
Jeremy Gregoire	$60,000 (3)
Matt Abt	$60,000 (2)
Chris Nell	$60,000 (3)
Michael O'Leary	$60,000 (3)
Nicholas Caamano	$55,000 (4)
Max Willman	$55,000 (1)
Cooper Marody	$55,000 (3)
J-F Berube	$55,000 (4)
Cal O'Reilly	$55,000 (1)
Pascal Laberge	$55,000 (2)
Cole Maier	$55,000 (4)
Total Farm Players	26
Salary Commitment
Year 2021 : $1,772,000
Year 2022 : $1,442,000
Year 2023 : $864,417
Year 2024 : $165,000
Salary Average Commitment
Year 2021 : $1,771,250
Year 2022 : $1,442,000
Year 2023 : $864,417
Year 2024 : $165,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	6000 - $300 - 4,270 - 71.16%
Level 2:	5000 - $250 - 3,142 - 62.84%
Level 3:	2000 - $150 - 1,427 - 71.37%
Level 4:	4000 - $75 - 3,841 - 96.03%
Luxury :	1000 - $300 - 741 - 74.06%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $75 - 1,281 - 64.03%
Farm Level 2:	1000 - $45 - 649 - 64.90%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	13,421 - 74.56%
Average Income per Game	$2,646,028
Year to Date Revenue	$105,841,132
Farm
Home Games Left	0
Average Attendance - %	1,930 - 64.32%
Average Income per Game	$159,568
Year to Date Revenue	$6,382,713
Expense
Pro Players Total Salaries	$63,160,000
Farm Players Total Salaries	$1,823,461
Coaches Total Salaries	$3,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,217,774
Farm Year To Date Expenses	$2,468,202
Pro Salary Cap To Date	$64,306,112
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$332,462
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$11,635
Farm Estimated Expenses	$11,635
Estimated Season Expenses	$11,635
Season Salary Cap	$63,160,000
Estimate Under Maximum Salary Cap of $81,500,000	$18,340,000
Estimate Over Minimum Salary Cap of $55,000,000	$8,160,000
Current Bank Account	$55,619,514
Projected Bank Account	$55,607,879

Pro Players Salaries
Mats Zuccarello	$7,000,000 (4)
Martin Jones	$5,750,000 (2)
Matt Benning	$5,750,000 (1)
Travis Konecny	$5,500,000 (3)
Robin Lehner	$5,000,000 (1)
Erik Brown	$5,000,000 (1)
Drew Shore	$4,000,000 (1)
Nikita Nesterov	$4,000,000 (1)
Cal Clutterbuck	$3,500,000 (1)
Travis Sanheim	$3,250,000 (3)
Nick Jensen	$2,500,000 (2)
Joel Eriksson Ek	$1,487,500 (3)
Quinton Byfield	$925,000 (3)
Pius Suter	$925,000 (1)
Artem Zub	$925,000 (3)
Alexander Barabanov	$925,000 (3)
Kirill Kaprizov	$925,000 (3)
Clayton Keller	$885,833 (3)
Roope Hintz	$811,667 (2)
Logan Thompson	$800,000 (2)
Conor Garland	$775,000 (2)
Michael Bunting	$737,500 (3)
John Marino	$632,500 (4)
Nikolai Knyzhov	$605,000 (3)
Mario Ferraro	$550,000 (3)
Total Pro Players	25
Salary Commitment
Year 2021 : $63,160,000
Year 2022 : $34,985,000
Year 2023 : $24,348,333
Year 2024 : $7,632,500
Salary Average Commitment
Year 2021 : $63,160,000
Year 2022 : $34,985,000
Year 2023 : $24,348,333
Year 2024 : $7,632,500
Salary Cap with 1 Way Contract
Year 2021 : $63,160,000
Year 2022 : $34,985,000
Year 2023 : $24,348,333
Year 2024 : $7,632,500

Farm Players Salaries
Tyler Irvine	$100,000 (1)
Wyatt Kalynuk	$92,500 (2)
Grigori Denisenko	$92,500 (3)
Alexei Melnichuk	$92,500 (3)
Jamie Drysdale	$92,500 (3)
Wade Allison	$92,500 (3)
Mikko Lehtonen	$92,500 (3)
Brett Brochu	$80,000 (4)
Dylan Coghlan	$78,711 (3)
Thomas Hickey	$75,000 (1)
Jeremy McKenna	$75,000 (1)
Ty Pelton-Byce	$75,000 (1)
Josh Maniscalco	$75,000 (1)
Tanner Kero	$73,750 (3)
Jacob Middleton	$73,500 (2)
Dysin Mayo	$71,500 (2)
Marcus Hogberg	$70,000 (2)
Justin Scott	$70,000 (1)
Ivan Chekhovich	$65,000 (3)
Aleksi Heponiemi	$60,500 (4)
Lukas Elvenes	$60,500 (4)
Nick Moutrey	$55,000 (1)
Greg Printz	$55,000 (1)
Reid Duke	$55,000 (1)
Total Farm Players	24
Salary Commitment
Year 2021 : $1,823,461
Year 2022 : $1,178,461
Year 2023 : $870,961
Year 2024 : $201,000
Salary Average Commitment
Year 2021 : $1,813,461
Year 2022 : $1,178,461
Year 2023 : $870,961
Year 2024 : $201,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $300 - 4,368 - 72.80%
Level 2:	5000 - $250 - 3,217 - 64.35%
Level 3:	2000 - $200 - 1,180 - 59.00%
Level 4:	4000 - $175 - 2,225 - 55.63%
Luxury :	1000 - $300 - 767 - 76.75%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,975 - 98.76%
Farm Level 2:	1000 - $15 - 998 - 99.81%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	11,758 - 65.32%
Average Income per Game	$2,813,897
Year to Date Revenue	$112,555,883
Farm
Home Games Left	0
Average Attendance - %	2,973 - 99.11%
Average Income per Game	$105,166
Year to Date Revenue	$4,206,656
Expense
Pro Players Total Salaries	$78,048,291
Farm Players Total Salaries	$1,339,758
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,327,042
Farm Year To Date Expenses	$1,534,354
Pro Salary Cap To Date	$78,517,223
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$399,740
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$7,058
Farm Estimated Expenses	$7,058
Estimated Season Expenses	$7,058
Season Salary Cap	$78,048,291
Estimate Under Maximum Salary Cap of $81,500,000	$3,451,709
Estimate Over Minimum Salary Cap of $55,000,000	$23,048,291
Current Bank Account	$57,739,863
Projected Bank Account	$57,732,805

Pro Players Salaries
Evgeni Malkin	$9,500,000 (3)
Leon Draisaitl	$8,500,000 (1)
Tuukka Rask	$7,000,000 (2)
Dougie Hamilton	$6,900,000 (4)
Nicklas Backstrom	$6,700,000 (3)
T.J. Oshie	$5,750,000 (2)
Jaccob Slavin	$5,300,000 (1)
Brady Skjei	$5,250,000 (2)
Elias Lindholm	$4,850,000 (3)
Chris Kreider	$4,625,000 (1)
Eric Staal	$3,250,000 (1)
Joel Edmundson	$3,100,000 (1)
Derick Brassard	$1,380,000 (4)
Kevin Labanc	$1,000,000 (1)
Nico Hischier	$925,000 (3)
Andrei Svechnikov	$925,000 (1)
Jacob Larsson	$894,166 (3)
Gustav Forsling	$874,125 (2)
Anton Forsberg	$775,000 (2)
Janne Kuokkanen	$550,000 (3)
Total Pro Players	20
Salary Commitment
Year 2021 : $78,048,291
Year 2022 : $51,348,291
Year 2023 : $31,699,166
Year 2024 : $8,280,000
Salary Average Commitment
Year 2021 : $78,048,291
Year 2022 : $51,348,291
Year 2023 : $31,699,166
Year 2024 : $8,280,000
Salary Cap with 1 Way Contract
Year 2021 : $78,048,291
Year 2022 : $51,348,291
Year 2023 : $31,699,166
Year 2024 : $8,280,000

Farm Players Salaries
Tomas Sholl	$95,000 (4)
Callum Booth	$85,292 (2)
Warren Foegele	$82,133 (1)
Steven Lorentz	$72,833 (1)
Caleb Jones	$72,000 (1)
Clark Bishop	$70,000 (3)
Zach Trotman	$70,000 (1)
Max McCormick	$70,000 (3)
Josiah Didier	$62,500 (1)
Derek Barach	$55,000 (4)
Jake Bean	$55,000 (1)
Morgan Geekie	$55,000 (1)
David Gust	$55,000 (4)
Jeremy Helvig	$55,000 (1)
Bobby McMann	$55,000 (4)
Vincent LoVerde	$55,000 (2)
Zach Nastasiuk	$55,000 (3)
Colin Markison	$55,000 (4)
Kevin Lynch	$55,000 (4)
Tanner MacMaster	$55,000 (4)
Devin Brosseau	$55,000 (4)
Total Farm Players	21
Salary Commitment
Year 2021 : $1,339,758
Year 2022 : $815,292
Year 2023 : $675,000
Year 2024 : $480,000
Salary Average Commitment
Year 2021 : $1,339,758
Year 2022 : $815,292
Year 2023 : $675,000
Year 2024 : $480,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $275 - 4,730 - 78.84%
Level 2:	5000 - $200 - 4,109 - 82.18%
Level 3:	2000 - $125 - 1,851 - 92.55%
Level 4:	4000 - $50 - 3,975 - 99.38%
Luxury :	1000 - $300 - 745 - 74.55%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,995 - 99.73%
Farm Level 2:	1000 - $15 - 1,000 - 99.96%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	15,411 - 85.62%
Average Income per Game	$2,676,434
Year to Date Revenue	$107,057,364
Farm
Home Games Left	0
Average Attendance - %	2,994 - 99.81%
Average Income per Game	$92,805
Year to Date Revenue	$3,712,210
Expense
Pro Players Total Salaries	$59,432,975
Farm Players Total Salaries	$1,728,999
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,224,213
Farm Year To Date Expenses	$2,238,380
Pro Salary Cap To Date	$59,224,158
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$323,784
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,926
Farm Estimated Expenses	$10,926
Estimated Season Expenses	$10,926
Season Salary Cap	$59,432,975
Estimate Under Maximum Salary Cap of $81,500,000	$22,067,025
Estimate Over Minimum Salary Cap of $55,000,000	$4,432,975
Current Bank Account	$63,439,496
Projected Bank Account	$63,428,570

Pro Players Salaries
Marc-Edouard Vlasic	$7,000,000 (1)
Justin Schultz	$5,500,000 (2)
Nick Leddy	$5,500,000 (3)
Shea Theodore	$5,200,000 (2)
Andy Greene	$5,000,000 (2)
Travis Hamonic	$3,857,143 (2)
Casey Cizikas	$3,350,000 (3)
Thomas Greiss	$3,333,333 (2)
Conor Sheary	$3,000,000 (1)
Leo Komarov	$3,000,000 (1)
Jimmy Vesey	$2,275,000 (3)
Ilya Sorokin	$2,000,000 (1)
Brett Kulak	$1,850,000 (2)
Ross Johnston	$1,000,000 (1)
Valeri Nichushkin	$935,000 (3)
Jesperi Kotkaniemi	$925,000 (2)
Ryan Poehling	$925,000 (2)
Lias Andersson	$894,166 (2)
Filip Chytil	$894,166 (2)
Marcus Pettersson	$794,167 (1)
Noah Dobson	$550,000 (2)
Kieffer Bellows	$550,000 (1)
Oliver Wahlstrom	$550,000 (1)
Kaapo Kakko	$550,000 (2)
Total Pro Players	24
Salary Commitment
Year 2021 : $59,432,975
Year 2022 : $41,538,808
Year 2023 : $12,060,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $59,432,975
Year 2022 : $41,538,808
Year 2023 : $12,060,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $59,432,975
Year 2022 : $41,538,808
Year 2023 : $12,060,000
Year 2024 : $0

Farm Players Salaries
Jan Mysak	$85,083 (3)
Samuel Bolduc	$84,250 (3)
Blade Jenkins	$80,333 (3)
Otto Somppi	$76,333 (3)
Mitchell Vande Sompel	$72,500 (2)
Michael Dal Colle	$70,000 (2)
Jordan Schmaltz	$70,000 (3)
Tyrell Goulbourne	$70,000 (1)
Cole Bardreau	$70,000 (3)
Kyle Burroughs	$67,500 (2)
Simon Holmstrom	$65,000 (4)
Jakub Skarek	$60,500 (4)
Alex Alexeyev	$60,500 (4)
Grant Hutton	$60,500 (2)
Josh Brook	$60,500 (4)
Mason Jobst	$60,500 (4)
Nick Schilkey	$60,500 (4)
Christopher Gibson	$60,000 (1)
John Stevens	$55,000 (3)
Cole Coskey	$55,000 (1)
Ivan Nalimov	$55,000 (1)
Felix Bibeau	$55,000 (1)
Arnaud Durandeau	$55,000 (1)
Bode Wilde	$55,000 (3)
Brett Leason	$55,000 (2)
Jeff Kubiak	$55,000 (3)
Boris Katchouk	$55,000 (2)
Total Farm Players	27
Salary Commitment
Year 2021 : $1,728,999
Year 2022 : $1,378,999
Year 2023 : $998,499
Year 2024 : $367,500
Salary Average Commitment
Year 2021 : $1,728,999
Year 2022 : $1,378,999
Year 2023 : $998,499
Year 2024 : $367,500

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Center
Level 1:	6000 - $300 - 4,366 - 72.76%
Level 2:	5000 - $299 - 2,920 - 58.39%
Level 3:	2000 - $297 - 1,120 - 56.00%
Level 4:	4000 - $296 - 2,240 - 56.00%
Luxury :	1000 - $300 - 767 - 76.75%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $150 - 1,200 - 60.00%
Farm Level 2:	1000 - $149 - 600 - 60.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	11,413 - 63.40%
Average Income per Game	$3,282,960
Year to Date Revenue	$131,318,380
Farm
Home Games Left	0
Average Attendance - %	1,800 - 60.00%
Average Income per Game	$347,526
Year to Date Revenue	$13,901,048
Expense
Pro Players Total Salaries	$78,562,856
Farm Players Total Salaries	$1,507,250
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,161,800
Farm Year To Date Expenses	$2,069,893
Pro Salary Cap To Date	$77,661,867
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$412,376
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,330
Farm Estimated Expenses	$10,330
Estimated Season Expenses	$10,330
Season Salary Cap	$78,562,856
Estimate Under Maximum Salary Cap of $81,500,000	$2,937,144
Estimate Over Minimum Salary Cap of $55,000,000	$23,562,856
Current Bank Account	$83,394,843
Projected Bank Account	$83,384,513

Pro Players Salaries
Blake Wheeler	$8,250,000 (3)
Kyle Connor	$7,142,857 (2)
Patrik Laine	$6,750,000 (3)
Paul Stastny	$6,500,000 (1)
Connor Hellebuyck	$6,166,666 (1)
Mark Scheifele	$6,125,000 (1)
Nikolaj Ehlers	$6,000,000 (3)
Vladislav Namestnikov	$4,000,000 (2)
Ben Chiarot	$3,500,000 (3)
Josh Morrissey	$3,150,000 (3)
Neal Pionk	$3,000,000 (1)
Adam Lowry	$2,916,666 (3)
Andrew Copp	$2,280,000 (1)
Radek Faksa	$2,200,000 (2)
Pierre-Edouard Bellemare	$2,070,000 (2)
Brian Elliott	$2,000,000 (2)
Jordan Oesterle	$1,400,000 (2)
Laurent Brossoit	$1,225,000 (3)
Dylan DeMelo	$900,000 (3)
Tucker Poolman	$775,000 (1)
Kevin Rooney	$770,000 (1)
Mason Appleton	$741,667 (3)
Anthony Bitetto	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 2021 : $78,562,856
Year 2022 : $52,946,190
Year 2023 : $34,133,333
Year 2024 : $0
Salary Average Commitment
Year 2021 : $78,562,856
Year 2022 : $52,946,190
Year 2023 : $34,133,333
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $78,562,856
Year 2022 : $52,946,190
Year 2023 : $34,133,333
Year 2024 : $0

Farm Players Salaries
Carl Dahlstrom	$93,500 (4)
Dylan Samberg	$92,500 (3)
Sami Niku	$77,500 (1)
Jansen Harkins	$76,750 (2)
Cameron Schilling	$70,000 (3)
Tanner Fritz	$70,000 (1)
Martin Frk	$70,000 (3)
Ville Heinola	$60,500 (4)
Kristian Reichel	$60,500 (4)
Joona Luoto	$60,500 (4)
Johnathan Kovacevic	$60,500 (4)
Logan Stanley	$55,000 (2)
Chase Berger	$55,000 (1)
Jimmy Oligny	$55,000 (1)
C.J. Suess	$55,000 (2)
Kristian Vesalainen	$55,000 (3)
Mikhail Berdin	$55,000 (2)
Luca Sbisa	$55,000 (2)
Giorgio Estephan	$55,000 (1)
Eric Comrie	$55,000 (2)
Seth Griffith	$55,000 (1)
Skyler McKenzie	$55,000 (3)
Brandon Hawkins	$55,000 (2)
Nelson Nogier	$55,000 (3)
Total Farm Players	24
Salary Commitment
Year 2021 : $1,507,250
Year 2022 : $1,139,750
Year 2023 : $733,000
Year 2024 : $335,500
Salary Average Commitment
Year 2021 : $1,524,750
Year 2022 : $1,157,250
Year 2023 : $733,000
Year 2024 : $335,500

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $245 - 5,507 - 91.78%
Level 2:	5000 - $195 - 4,522 - 90.45%
Level 3:	2000 - $130 - 1,793 - 89.66%
Level 4:	4000 - $75 - 3,656 - 91.40%
Luxury :	1000 - $240 - 930 - 93.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $50 - 1,909 - 95.47%
Farm Level 2:	1000 - $30 - 958 - 95.77%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	16,409 - 91.16%
Average Income per Game	$2,893,164
Year to Date Revenue	$115,726,575
Farm
Home Games Left	0
Average Attendance - %	2,867 - 95.57%
Average Income per Game	$147,286
Year to Date Revenue	$5,891,420
Expense
Pro Players Total Salaries	$58,995,000
Farm Players Total Salaries	$1,889,032
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,259,848
Farm Year To Date Expenses	$2,687,197
Pro Salary Cap To Date	$59,759,786
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$303,995
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$12,691
Farm Estimated Expenses	$12,691
Estimated Season Expenses	$12,691
Season Salary Cap	$58,995,000
Estimate Under Maximum Salary Cap of $81,500,000	$22,505,000
Estimate Over Minimum Salary Cap of $55,000,000	$3,995,000
Current Bank Account	$82,448,206
Projected Bank Account	$82,435,515

Pro Players Salaries
Ryan Johansen	$8,000,000 (1)
Derek Stepan	$6,500,000 (3)
Jonathan Quick	$5,800,000 (1)
Mathieu Perreault	$4,537,500 (2)
Mark Pysyk	$4,250,000 (4)
Cody Eakin	$3,850,000 (3)
Andrew Cogliano	$3,737,500 (2)
Jack Johnson	$3,250,000 (1)
David Rittich	$3,000,000 (4)
Jason Demers	$2,937,500 (1)
Trevor Lewis	$2,000,000 (3)
Tim Schaller	$1,900,000 (2)
Cedric Paquette	$1,815,000 (4)
Ben Hutton	$1,500,000 (2)
Haydn Fleury	$935,000 (2)
Blake Lizotte	$925,000 (3)
Trevor Moore	$852,500 (1)
Sean Walker	$745,000 (3)
Jaycob Megna	$700,000 (1)
Calvin Petersen	$660,000 (1)
Jaret Anderson-Dolan	$550,000 (2)
Gabriel Vilardi	$550,000 (1)
Total Pro Players	22
Salary Commitment
Year 2021 : $58,995,000
Year 2022 : $36,245,000
Year 2023 : $23,085,000
Year 2024 : $9,065,000
Salary Average Commitment
Year 2021 : $58,995,000
Year 2022 : $36,245,000
Year 2023 : $23,085,000
Year 2024 : $9,065,000
Salary Cap with 1 Way Contract
Year 2021 : $58,995,000
Year 2022 : $36,245,000
Year 2023 : $23,085,000
Year 2024 : $9,065,000

Farm Players Salaries
Nikita Scherbak	$120,000 (3)
Carl Grundstrom	$92,500 (1)
Jack Ahcan	$92,500 (3)
Sheldon Rempal	$87,413 (3)
Cole Schneider	$85,000 (1)
Austin Strand	$83,508 (3)
Chaz Reddekopp	$80,667 (3)
Dmitry Zavgorodniy	$78,000 (3)
Austin Wagner	$75,917 (2)
Joel L'Esperance	$72,250 (1)
Daniel Brickley	$70,000 (2)
Matt Luff	$67,778 (2)
Jacob Moverare	$65,000 (3)
Olivier Rodrigue	$65,000 (3)
Sean Durzi	$60,500 (4)
Leon Gawanke	$60,500 (4)
Joel Kiviranta	$60,500 (2)
Cole Kehler	$60,500 (4)
Shane Bowers	$60,500 (4)
Rasmus Kupari	$60,500 (4)
Tobias Bjornfot	$60,500 (4)
Brett Sutter	$55,000 (2)
Kale Clague	$55,000 (3)
Drake Rymsha	$55,000 (1)
Jamie Devane	$55,000 (3)
David Gustafsson	$55,000 (1)
Ivan Prosvetov	$55,000 (2)
Total Farm Players	27
Salary Commitment
Year 2021 : $1,889,032
Year 2022 : $1,529,282
Year 2023 : $1,145,087
Year 2024 : $363,000
Salary Average Commitment
Year 2021 : $1,909,088
Year 2022 : $1,549,338
Year 2023 : $1,165,143
Year 2024 : $363,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $300 - 4,302 - 71.69%
Level 2:	5000 - $225 - 3,589 - 71.77%
Level 3:	2000 - $150 - 1,450 - 72.52%
Level 4:	4000 - $75 - 3,885 - 97.14%
Luxury :	1000 - $300 - 759 - 75.93%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $75 - 1,269 - 63.43%
Farm Level 2:	1000 - $45 - 640 - 63.99%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	13,986 - 77.70%
Average Income per Game	$2,685,451
Year to Date Revenue	$107,418,027
Farm
Home Games Left	0
Average Attendance - %	1,908 - 63.61%
Average Income per Game	$157,026
Year to Date Revenue	$6,281,052
Expense
Pro Players Total Salaries	$79,567,499
Farm Players Total Salaries	$2,071,167
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,206,552
Farm Year To Date Expenses	$2,948,850
Pro Salary Cap To Date	$79,210,156
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$414,912
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$14,319
Farm Estimated Expenses	$14,319
Estimated Season Expenses	$14,319
Season Salary Cap	$79,567,499
Estimate Under Maximum Salary Cap of $81,500,000	$1,932,501
Estimate Over Minimum Salary Cap of $55,000,000	$24,567,499
Current Bank Account	$53,585,968
Projected Bank Account	$53,571,649

Pro Players Salaries
Victor Hedman	$7,875,000 (3)
Anders Lee	$7,000,000 (1)
Johnny Gaudreau	$6,750,000 (1)
Ryan McDonagh	$6,750,000 (1)
Brayden Point	$6,750,000 (2)
Mark Giordano	$6,750,000 (1)
Brad Marchand	$6,125,000 (1)
Evgenii Dadonov	$5,600,000 (4)
Andrei Vasilevskiy	$4,550,000 (4)
Alex Killorn	$4,450,000 (2)
Colin Miller	$3,600,000 (4)
Keith Yandle	$3,550,000 (4)
Blake Coleman	$1,800,000 (1)
Barclay Goodrow	$925,000 (2)
Mikhail Sergachev	$894,166 (3)
Brock Boeser	$850,000 (1)
Alex Nedeljkovic	$737,500 (1)
Anthony Cirelli	$728,333 (3)
Gemel Smith	$700,000 (1)
Carter Verhaeghe	$700,000 (3)
Cameron Gaunce	$700,000 (3)
Zachary Fucale	$632,500 (3)
John Moore	$600,000 (1)
Matt Martin	$550,000 (3)
Total Pro Players	24
Salary Commitment
Year 2021 : $79,567,499
Year 2022 : $41,504,999
Year 2023 : $29,379,999
Year 2024 : $17,300,000
Salary Average Commitment
Year 2021 : $79,567,499
Year 2022 : $41,504,999
Year 2023 : $29,379,999
Year 2024 : $17,300,000
Salary Cap with 1 Way Contract
Year 2021 : $79,567,499
Year 2022 : $41,504,999
Year 2023 : $29,379,999
Year 2024 : $17,300,000

Farm Players Salaries
Curtis McElhinney	$130,000 (3)
Drew O'Connor	$92,500 (2)
Mike Hardman	$91,250 (2)
Cole Koepke	$84,250 (3)
Markus Phillips	$79,667 (3)
Ryan Lohin	$79,250 (2)
Ben Thomas	$77,000 (4)
Connor Ingram	$75,917 (3)
Mathieu Joseph	$72,833 (2)
Luke Witkowski	$70,000 (3)
Michael Amadio	$70,000 (2)
Scott Wedgewood	$70,000 (3)
Justin Brazeau	$65,000 (4)
Gabriel Fortier	$65,000 (3)
Curtis Douglas	$65,000 (3)
Ross Colton	$60,500 (3)
Spencer Martin	$60,500 (4)
Devante Stephens	$60,500 (4)
Jimmy Huntington	$60,500 (4)
Nate Schnarr	$60,500 (4)
Peter Abbandonato	$60,500 (4)
Sean Day	$60,500 (4)
D.J. Busdeker	$60,000 (1)
Nikolas Brouillard	$60,000 (1)
Zach Leslie	$60,000 (1)
Byron Froese	$60,000 (1)
Mitchell Stephens	$55,000 (2)
Matt Lorito	$55,000 (1)
Kyle MacLean	$55,000 (1)
Jake McLaughlin	$55,000 (1)
Total Farm Players	30
Salary Commitment
Year 2021 : $2,071,167
Year 2022 : $1,666,167
Year 2023 : $1,205,334
Year 2024 : $505,000
Salary Average Commitment
Year 2021 : $2,075,334
Year 2022 : $1,670,334
Year 2023 : $1,209,501
Year 2024 : $505,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotia Bank Arena
Level 1:	6000 - $300 - 4,150 - 69.17%
Level 2:	5000 - $299 - 2,834 - 56.69%
Level 3:	2000 - $275 - 1,113 - 55.63%
Level 4:	4000 - $225 - 2,225 - 55.63%
Luxury :	1000 - $300 - 740 - 74.02%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $100 - 1,188 - 59.38%
Farm Level 2:	1000 - $75 - 594 - 59.38%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	11,062 - 61.46%
Average Income per Game	$3,010,561
Year to Date Revenue	$120,422,423
Farm
Home Games Left	0
Average Attendance - %	1,781 - 59.38%
Average Income per Game	$208,914
Year to Date Revenue	$8,356,555
Expense
Pro Players Total Salaries	$79,921,366
Farm Players Total Salaries	$1,527,944
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$83,634,459
Farm Year To Date Expenses	$2,045,221
Pro Salary Cap To Date	$78,634,479
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$426,741
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$9,941
Farm Estimated Expenses	$9,941
Estimated Season Expenses	$9,941
Season Salary Cap	$79,921,366
Estimate Under Maximum Salary Cap of $81,500,000	$1,578,634
Estimate Over Minimum Salary Cap of $55,000,000	$24,921,366
Current Bank Account	$62,467,457
Projected Bank Account	$62,457,516

Pro Players Salaries
Auston Matthews	$11,634,000 (2)
Oliver Ekman-Larsson	$8,250,000 (1)
William Nylander	$6,962,366 (2)
Phil Kessel	$6,800,000 (3)
Jordan Staal	$6,000,000 (2)
Teuvo Teravainen	$5,400,000 (1)
Frederik Andersen	$5,000,000 (2)
Morgan Rielly	$5,000,000 (2)
Jake Muzzin	$4,000,000 (1)
Darren Helm	$3,850,000 (1)
Nikita Zadorov	$3,200,000 (2)
Cam Talbot	$2,750,000 (2)
Anthony Beauvillier	$2,100,000 (1)
Corey Perry	$2,000,000 (2)
Lawson Crouse	$1,800,000 (3)
Scott Mayfield	$1,450,000 (3)
Travis Dermott	$950,000 (3)
Slater Koekkoek	$925,000 (1)
Jason Spezza	$700,000 (1)
Nate Thompson	$600,000 (1)
Josh Archibald	$550,000 (3)
Total Pro Players	21
Salary Commitment
Year 2021 : $79,921,366
Year 2022 : $54,096,366
Year 2023 : $11,550,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $79,921,366
Year 2022 : $54,096,366
Year 2023 : $11,550,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $79,921,366
Year 2022 : $54,096,366
Year 2023 : $11,550,000
Year 2024 : $0

Farm Players Salaries
Nic Petan	$101,750 (1)
Ty Dellandrea	$86,333 (3)
Adam Brooks	$75,917 (1)
Calle Rosen	$75,000 (3)
Miikka Salomaki	$75,000 (3)
Garrett Wilson	$72,500 (2)
Parker Wotherspoon	$71,000 (1)
Kalle Kossila	$70,000 (3)
Tyler Gaudet	$70,000 (2)
Dmytro Timashov	$69,444 (3)
Kasimir Kaskisuo	$67,500 (2)
Frederik Gauthier	$67,500 (2)
Kristians Rubins	$62,500 (4)
Ryan McLeod	$60,500 (1)
Joseph Duszak	$60,500 (1)
Rich Clune	$57,500 (2)
Tom Aubrun	$55,000 (3)
Timothy Liljegren	$55,000 (3)
Blake Christensen	$55,000 (3)
Connor Bunnaman	$55,000 (1)
Joel Messner	$55,000 (1)
Parker Gahagen	$55,000 (3)
Angus Redmond	$55,000 (3)
Total Farm Players	23
Salary Commitment
Year 2021 : $1,527,944
Year 2022 : $1,045,777
Year 2023 : $713,277
Year 2024 : $62,500
Salary Average Commitment
Year 2021 : $1,520,444
Year 2022 : $1,040,777
Year 2023 : $713,277
Year 2024 : $62,500

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $250 - 5,717 - 95.29%
Level 2:	5000 - $150 - 4,870 - 97.41%
Level 3:	2000 - $100 - 1,954 - 97.71%
Level 4:	4000 - $75 - 3,867 - 96.68%
Luxury :	1000 - $300 - 762 - 76.22%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $75 - 1,308 - 65.41%
Farm Level 2:	1000 - $45 - 650 - 65.02%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	17,171 - 95.40%
Average Income per Game	$2,724,435
Year to Date Revenue	$108,977,411
Farm
Home Games Left	0
Average Attendance - %	1,958 - 65.28%
Average Income per Game	$162,242
Year to Date Revenue	$6,489,666
Expense
Pro Players Total Salaries	$78,214,166
Farm Players Total Salaries	$1,982,501
Coaches Total Salaries	$3,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,107,919
Farm Year To Date Expenses	$2,645,876
Pro Salary Cap To Date	$74,607,908
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$405,599
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,150
Farm Estimated Expenses	$13,150
Estimated Season Expenses	$13,150
Season Salary Cap	$78,214,166
Estimate Under Maximum Salary Cap of $81,500,000	$3,285,834
Estimate Over Minimum Salary Cap of $55,000,000	$23,214,166
Current Bank Account	$55,280,112
Projected Bank Account	$55,266,962

Pro Players Salaries
Anze Kopitar	$10,000,000 (3)
Steven Stamkos	$8,500,000 (1)
John Carlson	$8,000,000 (2)
Jordan Eberle	$5,500,000 (1)
Mike Hoffman	$5,187,500 (3)
Reilly Smith	$5,000,000 (2)
Roman Josi	$4,800,000 (4)
Christian Dvorak	$4,450,000 (1)
Dmitry Kulikov	$4,333,333 (1)
Sean Couturier	$4,333,333 (1)
Mattias Ekholm	$3,750,000 (2)
Carl Hagelin	$2,750,000 (3)
Greg Pateryn	$2,250,000 (2)
Kevin Shattenkirk	$2,012,500 (3)
Zdeno Chara	$2,000,000 (1)
Juuse Saros	$1,500,000 (3)
Nicolas Deslauriers	$950,000 (3)
Tyler Ennis	$800,000 (3)
Derek Grant	$700,000 (3)
Brad Malone	$700,000 (3)
Mackenzie Blackwood	$697,500 (1)
Total Pro Players	21
Salary Commitment
Year 2021 : $78,214,166
Year 2022 : $48,400,000
Year 2023 : $29,400,000
Year 2024 : $4,800,000
Salary Average Commitment
Year 2021 : $78,214,166
Year 2022 : $48,400,000
Year 2023 : $29,400,000
Year 2024 : $4,800,000
Salary Cap with 1 Way Contract
Year 2021 : $78,214,166
Year 2022 : $48,400,000
Year 2023 : $29,400,000
Year 2024 : $4,800,000

Farm Players Salaries
Samuel Asselin	$130,000 (4)
Trevin Kozlowski	$92,500 (3)
Michael Kesselring	$92,500 (3)
Cooper Zech	$92,500 (4)
Tristen Mullin	$92,500 (3)
Eduards Tralmaks	$92,500 (3)
Tom Kuhnhackl	$85,000 (3)
Ian McKinnon	$85,000 (4)
Felix Robert	$85,000 (4)
Scott Wilson	$85,000 (4)
Philip Kemp	$78,667 (3)
Cameron Hebig	$75,917 (3)
Dustin Tokarski	$75,000 (3)
Carson Gicewicz	$75,000 (3)
Turner Ottenbreit	$75,000 (3)
Bokondji Imama	$70,667 (3)
Josh Currie	$68,750 (2)
Shane Starrett	$67,500 (2)
Keegan Lowe	$67,500 (1)
Miles Koules	$60,500 (2)
Luke Esposito	$60,500 (2)
Scott Sabourin	$55,000 (2)
Logan Day	$55,000 (3)
Hubert Labrie	$55,000 (3)
Declan McDonnell	$55,000 (1)
Vincent Desharnais	$55,000 (1)
Total Farm Players	26
Salary Commitment
Year 2021 : $1,982,501
Year 2022 : $1,805,001
Year 2023 : $1,492,751
Year 2024 : $477,500
Salary Average Commitment
Year 2021 : $1,982,501
Year 2022 : $1,805,001
Year 2023 : $1,492,751
Year 2024 : $477,500

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $250 - 5,724 - 95.40%
Level 2:	5000 - $150 - 4,924 - 98.48%
Level 3:	2000 - $100 - 1,963 - 98.14%
Level 4:	4000 - $75 - 3,893 - 97.33%
Luxury :	1000 - $300 - 770 - 77.03%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,966 - 98.28%
Farm Level 2:	1000 - $15 - 997 - 99.69%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	17,274 - 95.97%
Average Income per Game	$2,774,355
Year to Date Revenue	$110,974,214
Farm
Home Games Left	0
Average Attendance - %	2,962 - 98.75%
Average Income per Game	$104,676
Year to Date Revenue	$4,187,020
Expense
Pro Players Total Salaries	$76,225,833
Farm Players Total Salaries	$1,823,875
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,259,405
Farm Year To Date Expenses	$2,904,341
Pro Salary Cap To Date	$75,259,306
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$403,145
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,843
Farm Estimated Expenses	$13,843
Estimated Season Expenses	$13,843
Season Salary Cap	$76,225,833
Estimate Under Maximum Salary Cap of $81,500,000	$5,274,167
Estimate Over Minimum Salary Cap of $55,000,000	$21,225,833
Current Bank Account	$46,534,939
Projected Bank Account	$46,521,096

Pro Players Salaries
Sergei Bobrovsky	$10,000,000 (3)
Evander Kane	$8,400,000 (3)
Aaron Ekblad	$7,500,000 (3)
Aleksander Barkov	$5,900,000 (3)
Anton Stralman	$5,500,000 (3)
Mike Matheson	$4,875,000 (3)
Jakob Chychrun	$4,600,000 (1)
Brett Connolly	$3,500,000 (1)
Anthony Mantha	$3,300,000 (3)
Erik Haula	$3,162,500 (2)
Frank Vatrano	$2,913,333 (4)
Xavier Ouellet	$2,550,000 (3)
Scott Laughton	$2,300,000 (2)
Pavel Zacha	$2,250,000 (1)
Noel Acciari	$1,666,667 (2)
MacKenzie Weegar	$1,600,000 (2)
Colton Sceviour	$1,200,000 (2)
Jan Rutta	$1,000,000 (2)
Chris Driedger	$850,000 (2)
Alex DeBrincat	$778,333 (3)
Josh Brown	$675,000 (2)
Ryan Bednard	$605,000 (3)
Riley Stillman	$550,000 (3)
Ilya Mikheyev	$550,000 (1)
Total Pro Players	24
Salary Commitment
Year 2021 : $76,225,833
Year 2022 : $65,325,833
Year 2023 : $52,871,666
Year 2024 : $2,913,333
Salary Average Commitment
Year 2021 : $76,225,833
Year 2022 : $65,325,833
Year 2023 : $52,871,666
Year 2024 : $2,913,333
Salary Cap with 1 Way Contract
Year 2021 : $76,225,833
Year 2022 : $65,325,833
Year 2023 : $52,871,666
Year 2024 : $2,913,333

Farm Players Salaries
Logan Shaw	$149,500 (3)
Kevin Gravel	$125,000 (2)
Brady Keeper	$92,500 (3)
Joey Anderson	$92,500 (3)
Cole Schwindt	$87,000 (3)
Kevin Roy	$85,000 (3)
Vladislav Kolyachonok	$79,500 (3)
Dominic Toninato	$77,500 (3)
Juho Lammikko	$72,500 (1)
Tommy Cross	$72,500 (2)
Dryden Hunt	$71,500 (1)
Thomas Schemitsch	$71,500 (3)
Sam Montembeault	$70,875 (2)
Danick Martel	$70,000 (3)
Patrick Brown	$70,000 (2)
Paul Thompson	$67,500 (1)
Lucas Wallmark	$67,500 (1)
Gilles Senn	$60,500 (2)
Alexander Yelesin	$60,500 (2)
Mason Marchment	$60,500 (1)
Keegan Kolesar	$55,000 (1)
Cliff Pu	$55,000 (3)
Mikhail Maltsev	$55,000 (2)
Blaine Byron	$55,000 (2)
Total Farm Players	24
Salary Commitment
Year 2021 : $1,823,875
Year 2022 : $1,429,375
Year 2023 : $860,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,823,875
Year 2022 : $1,429,375
Year 2023 : $860,000
Year 2024 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $250 - 5,566 - 92.77%
Level 2:	5000 - $150 - 4,874 - 97.48%
Level 3:	2000 - $100 - 1,909 - 95.45%
Level 4:	4000 - $75 - 3,811 - 95.28%
Luxury :	1000 - $300 - 748 - 74.81%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,960 - 98.00%
Farm Level 2:	1000 - $15 - 998 - 99.80%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	16,909 - 93.94%
Average Income per Game	$2,706,796
Year to Date Revenue	$108,271,842
Farm
Home Games Left	0
Average Attendance - %	2,958 - 98.60%
Average Income per Game	$103,662
Year to Date Revenue	$4,146,479
Expense
Pro Players Total Salaries	$76,349,417
Farm Players Total Salaries	$1,482,542
Coaches Total Salaries	$3,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,987,825
Farm Year To Date Expenses	$2,298,055
Pro Salary Cap To Date	$77,487,823
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$396,228
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$11,189
Farm Estimated Expenses	$11,189
Estimated Season Expenses	$11,189
Season Salary Cap	$76,349,417
Estimate Under Maximum Salary Cap of $81,500,000	$5,150,583
Estimate Over Minimum Salary Cap of $55,000,000	$21,349,417
Current Bank Account	$50,030,995
Projected Bank Account	$50,019,806

Pro Players Salaries
Sidney Crosby	$8,700,000 (1)
Logan Couture	$8,000,000 (3)
Kris Letang	$7,250,000 (3)
Jake Guentzel	$7,200,000 (4)
Patric Hornqvist	$5,300,000 (3)
Ondrej Palat	$5,300,000 (3)
Josh Manson	$4,100,000 (3)
Brian Dumoulin	$4,100,000 (3)
Brett Pesce	$4,025,000 (3)
Brenden Dillon	$3,924,000 (3)
Brandon Tanev	$3,500,000 (2)
Alexander Kerfoot	$3,500,000 (2)
Mattias Janmark	$2,300,000 (1)
Brock McGinn	$2,100,000 (3)
Jared McCann	$1,250,000 (2)
Ryan Carpenter	$1,000,000 (3)
Nicolas Hague	$791,667 (3)
Nic Dowd	$750,000 (2)
Adin Hill	$708,750 (2)
Justin Holl	$675,000 (2)
Tristan Jarry	$675,000 (2)
Teddy Blueger	$650,000 (1)
Chad Ruhwedel	$550,000 (3)
Total Pro Players	23
Salary Commitment
Year 2021 : $76,349,417
Year 2022 : $64,699,417
Year 2023 : $53,640,667
Year 2024 : $7,200,000
Salary Average Commitment
Year 2021 : $76,349,417
Year 2022 : $64,699,417
Year 2023 : $53,640,667
Year 2024 : $7,200,000
Salary Cap with 1 Way Contract
Year 2021 : $76,349,417
Year 2022 : $64,699,417
Year 2023 : $53,640,667
Year 2024 : $7,200,000

Farm Players Salaries
Justin Almeida	$80,917 (2)
William Reilly	$80,625 (2)
Dominik Simon	$75,000 (3)
Sam Miletic	$71,000 (3)
Robbie Beydoun	$70,000 (2)
David Warsofsky	$70,000 (3)
Joseph Cramarossa	$70,000 (1)
Kevin Czuczman	$70,000 (2)
Riley Barber	$70,000 (3)
Kai Edmonds	$70,000 (2)
Kurtis MacDermid	$67,500 (1)
Chase Priskie	$60,500 (3)
Jon Lizotte	$60,500 (2)
Jordy Bellerive	$60,500 (2)
Ryan Scarfo	$60,500 (2)
Emil Larmi	$60,500 (2)
Cole Cassels	$55,000 (2)
Ryan Stanton	$55,000 (2)
Jan Drozg	$55,000 (2)
Otto Koivula	$55,000 (2)
Patrick McGrath	$55,000 (1)
Anthony Angello	$55,000 (3)
Adam Johnson	$55,000 (2)
Total Farm Players	23
Salary Commitment
Year 2021 : $1,482,542
Year 2022 : $1,290,042
Year 2023 : $401,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,482,542
Year 2022 : $1,290,042
Year 2023 : $401,500
Year 2024 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $300 - 4,209 - 70.14%
Level 2:	5000 - $250 - 3,161 - 63.23%
Level 3:	2000 - $150 - 1,433 - 71.65%
Level 4:	4000 - $75 - 3,853 - 96.32%
Luxury :	1000 - $300 - 753 - 75.26%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,975 - 98.77%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	13,409 - 74.49%
Average Income per Game	$2,675,895
Year to Date Revenue	$107,035,811
Farm
Home Games Left	0
Average Attendance - %	2,975 - 99.18%
Average Income per Game	$105,031
Year to Date Revenue	$4,201,247
Expense
Pro Players Total Salaries	$77,043,176
Farm Players Total Salaries	$1,314,249
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,544,567
Farm Year To Date Expenses	$2,887,496
Pro Salary Cap To Date	$72,044,588
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$394,689
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,119
Farm Estimated Expenses	$10,119
Estimated Season Expenses	$10,119
Season Salary Cap	$77,043,176
Estimate Under Maximum Salary Cap of $81,500,000	$4,456,824
Estimate Over Minimum Salary Cap of $55,000,000	$22,043,176
Current Bank Account	$50,073,581
Projected Bank Account	$50,063,462

Pro Players Salaries
David Krejci	$7,320,000 (2)
Kevin Hayes	$7,142,857 (1)
Jeff Carter	$6,063,636 (2)
Ryan Nugent-Hopkins	$6,000,000 (1)
William Karlsson	$5,900,000 (2)
Mikael Backlund	$5,350,000 (3)
Justin Faulk	$4,833,333 (2)
Craig Smith	$4,250,000 (1)
Viktor Arvidsson	$4,250,000 (3)
Connor Murphy	$3,850,000 (3)
Bryan Rust	$3,500,000 (1)
Colton Sissons	$2,857,143 (2)
Alex Iafallo	$2,425,000 (2)
Joe Thornton	$2,000,000 (3)
Calle Jarnkrok	$2,000,000 (1)
Braydon Coburn	$1,700,000 (3)
Austin Watson	$1,100,000 (1)
Thatcher Demko	$1,050,000 (2)
Dante Fabbro	$925,000 (3)
Ilya Lyubushkin	$874,125 (3)
Alexandar Georgiev	$792,500 (1)
Radim Simek	$776,250 (3)
Samuel Girard	$728,333 (2)
Alexandre Carrier	$688,333 (2)
Frederick Gaudreau	$666,666 (2)
Total Pro Players	25
Salary Commitment
Year 2021 : $77,043,176
Year 2022 : $52,257,819
Year 2023 : $19,725,375
Year 2024 : $0
Salary Average Commitment
Year 2021 : $77,043,176
Year 2022 : $52,257,819
Year 2023 : $19,725,375
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $77,043,176
Year 2022 : $52,257,819
Year 2023 : $19,725,375
Year 2024 : $0

Farm Players Salaries
Steven Santini	$141,667 (2)
Logan O'Connor	$92,500 (2)
Jacob Perreault	$92,500 (3)
Ridly Greig	$92,500 (3)
Marc Del Gaizo	$85,083 (3)
Hunter Skinner	$85,083 (3)
Markus Niemelainen	$81,750 (2)
Riley Damiani	$80,333 (3)
Ken Appleby	$72,500 (2)
Josef Korenar	$72,333 (2)
Troy Grosenick	$70,000 (3)
Colin Blackwell	$67,500 (2)
Tommy Novak	$60,500 (3)
Martin Kaut	$55,000 (3)
Rem Pitlick	$55,000 (3)
Owen Tippett	$55,000 (2)
Jake Leschyshyn	$55,000 (1)
Total Farm Players	17
Salary Commitment
Year 2021 : $1,314,249
Year 2022 : $1,259,249
Year 2023 : $675,999
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,314,249
Year 2022 : $1,259,249
Year 2023 : $675,999
Year 2024 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $300 - 4,226 - 70.44%
Level 2:	5000 - $200 - 4,200 - 84.00%
Level 3:	2000 - $150 - 1,442 - 72.08%
Level 4:	4000 - $125 - 2,464 - 61.60%
Luxury :	1000 - $300 - 752 - 75.16%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,933 - 96.63%
Farm Level 2:	1000 - $15 - 992 - 99.24%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	13,084 - 72.69%
Average Income per Game	$2,743,809
Year to Date Revenue	$109,752,360
Farm
Home Games Left	0
Average Attendance - %	2,925 - 97.50%
Average Income per Game	$102,453
Year to Date Revenue	$4,098,134
Expense
Pro Players Total Salaries	$73,682,019
Farm Players Total Salaries	$1,528,916
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,474,339
Farm Year To Date Expenses	$1,801,725
Pro Salary Cap To Date	$75,684,548
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$377,799
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$7,985
Farm Estimated Expenses	$7,985
Estimated Season Expenses	$7,985
Season Salary Cap	$73,682,019
Estimate Under Maximum Salary Cap of $81,500,000	$7,817,981
Estimate Over Minimum Salary Cap of $55,000,000	$18,682,019
Current Bank Account	$63,081,805
Projected Bank Account	$63,073,820

Pro Players Salaries
Artemi Panarin	$11,642,860 (3)
Jared Spurgeon	$6,224,400 (4)
Brock Nelson	$6,000,000 (3)
Gabriel Landeskog	$5,571,429 (1)
Mika Zibanejad	$5,350,000 (1)
Semyon Varlamov	$5,000,000 (2)
Jonas Brodin	$4,166,667 (2)
Andre Burakovsky	$3,250,000 (1)
Pavel Buchnevich	$3,250,000 (1)
Darnell Nurse	$3,200,000 (1)
Charlie Coyle	$3,200,000 (3)
Ryan Strome	$3,100,000 (3)
Brayden McNabb	$2,875,000 (4)
Joel Armia	$2,600,000 (3)
Adrian Kempe	$2,000,000 (1)
Justin Kapelmaster	$1,100,000 (4)
Anthony DeAngelo	$863,333 (1)
Mathew Barzal	$863,333 (3)
Victor Olofsson	$767,500 (2)
Michael Stone	$750,000 (4)
Erik Cernak	$697,500 (3)
Adam Fox	$660,000 (4)
Igor Shesterkin	$550,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $73,682,019
Year 2022 : $49,647,257
Year 2023 : $39,713,090
Year 2024 : $11,609,400
Salary Average Commitment
Year 2021 : $77,618,686
Year 2022 : $49,647,257
Year 2023 : $39,713,090
Year 2024 : $11,609,400
Salary Cap with 1 Way Contract
Year 2021 : $73,682,019
Year 2022 : $49,647,257
Year 2023 : $39,713,090
Year 2024 : $11,609,400

Farm Players Salaries
Tyler Wall	$92,500 (2)
Zachary Jones	$92,500 (3)
Libor Hajek	$83,333 (3)
Phillip Di Giuseppe	$77,000 (4)
Ty Ronning	$75,083 (2)
Greg McKegg	$75,000 (2)
Darren Raddysh	$73,000 (1)
Steven Fogarty	$70,000 (1)
Danny O'Regan	$70,000 (2)
Brendan Lemieux	$70,000 (3)
Vinni Lettieri	$70,000 (1)
Brandon Crawley	$70,000 (1)
Patrick Newell	$60,500 (4)
Brandon Coe	$55,000 (1)
Adam Huska	$55,000 (2)
Micheal Haley	$55,000 (1)
Mason Geertsen	$55,000 (3)
Nick Jones	$55,000 (1)
Timothy Gettinger	$55,000 (1)
Josh Wesley	$55,000 (3)
Conor Timmins	$55,000 (2)
Daniel Walcott	$55,000 (1)
Dylan Garand	$55,000 (1)
Total Farm Players	23
Salary Commitment
Year 2021 : $1,528,916
Year 2022 : $915,916
Year 2023 : $493,333
Year 2024 : $137,500
Salary Average Commitment
Year 2021 : $1,546,916
Year 2022 : $915,916
Year 2023 : $493,333
Year 2024 : $137,500

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $300 - 4,063 - 67.72%
Level 2:	5000 - $200 - 4,004 - 80.08%
Level 3:	2000 - $150 - 1,383 - 69.16%
Level 4:	4000 - $75 - 3,813 - 95.31%
Luxury :	1000 - $300 - 720 - 71.96%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $65 - 1,394 - 69.69%
Farm Level 2:	1000 - $45 - 638 - 63.84%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	13,982 - 77.68%
Average Income per Game	$2,586,219
Year to Date Revenue	$103,448,771
Farm
Home Games Left	0
Average Attendance - %	2,032 - 67.74%
Average Income per Game	$151,056
Year to Date Revenue	$6,042,252
Expense
Pro Players Total Salaries	$55,001,666
Farm Players Total Salaries	$1,636,459
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,479,334
Farm Year To Date Expenses	$2,309,893
Pro Salary Cap To Date	$55,479,359
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$281,415
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,473
Farm Estimated Expenses	$10,473
Estimated Season Expenses	$10,473
Season Salary Cap	$55,001,666
Estimate Under Maximum Salary Cap of $81,500,000	$26,498,334
Estimate Over Minimum Salary Cap of $55,000,000	$1,666
Current Bank Account	$70,220,180
Projected Bank Account	$70,209,707

Pro Players Salaries
Rourke Chartier	$9,000,000 (1)
Kevin Boyle	$8,050,000 (1)
Frans Nielsen	$5,250,000 (1)
Danny DeKeyser	$5,000,000 (2)
Sam Gagner	$3,150,000 (3)
Valtteri Filppula	$3,000,000 (3)
Patrik Nemeth	$3,000,000 (3)
Jonathan Bernier	$2,000,000 (2)
Luke Glendening	$1,800,000 (3)
Jacob MacDonald	$1,400,000 (3)
Tyler Bertuzzi	$1,400,000 (1)
Adam Erne	$1,207,500 (4)
Madison Bowey	$1,000,000 (1)
Paul Cotter	$950,000 (4)
Andrew Poturalski	$950,000 (3)
Mathias Brome	$925,000 (1)
Pierre Engvall	$925,000 (1)
Robby Fabbri	$900,000 (1)
Filip Zadina	$894,167 (3)
Tyson Jost	$885,833 (2)
Calvin Pickard	$750,000 (2)
Filip Hronek	$714,166 (3)
Turner Elson	$700,000 (3)
Brian Lashoff	$600,000 (3)
Gustav Lindstrom	$550,000 (2)
Total Pro Players	25
Salary Commitment
Year 2021 : $55,001,666
Year 2022 : $27,551,666
Year 2023 : $18,365,833
Year 2024 : $2,157,500
Salary Average Commitment
Year 2021 : $53,951,666
Year 2022 : $27,551,666
Year 2023 : $18,365,833
Year 2024 : $2,157,500
Salary Cap with 1 Way Contract
Year 2021 : $55,001,666
Year 2022 : $27,551,666
Year 2023 : $18,365,833
Year 2024 : $2,157,500

Farm Players Salaries
Taro Hirose	$92,500 (3)
Jack Quinn	$92,500 (3)
Wyatt Newpower	$90,000 (4)
Joel Kellman	$90,000 (3)
Dennis Cholowski	$89,417 (1)
Michael Rasmussen	$88,000 (3)
Chase Pearson	$85,875 (1)
Jared McIsaac	$76,417 (3)
Dominic Turgeon	$75,000 (2)
Kaden Fulcher	$73,333 (3)
Givani Smith	$71,417 (1)
Joe Hicketts	$70,000 (1)
Dylan McIlrath	$70,000 (2)
Pat Nagle	$63,250 (1)
Dominik Shine	$63,250 (1)
Joseph Veleno	$60,500 (3)
Gregor MacLeod	$55,000 (1)
Alec McCrea	$55,000 (1)
Jarid Lukosevicius	$55,000 (3)
Kyle Criscuolo	$55,000 (2)
Lean Bergmann	$55,000 (2)
Albin Grewe	$55,000 (1)
Evgeny Svechnikov	$55,000 (2)
Total Farm Players	23
Salary Commitment
Year 2021 : $1,636,459
Year 2022 : $1,028,250
Year 2023 : $718,250
Year 2024 : $90,000
Salary Average Commitment
Year 2021 : $1,636,459
Year 2022 : $1,028,250
Year 2023 : $718,250
Year 2024 : $90,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $110 - 5,880 - 98.00%
Level 2:	5000 - $80 - 4,885 - 97.71%
Level 3:	2000 - $55 - 1,983 - 99.17%
Level 4:	4000 - $30 - 3,937 - 98.43%
Luxury :	1000 - $150 - 952 - 95.20%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,899 - 94.95%
Farm Level 2:	1000 - $15 - 962 - 96.23%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	17,638 - 97.99%
Average Income per Game	$1,551,484
Year to Date Revenue	$62,059,372
Farm
Home Games Left	0
Average Attendance - %	2,861 - 95.38%
Average Income per Game	$119,660
Year to Date Revenue	$4,786,399
Expense
Pro Players Total Salaries	$78,263,332
Farm Players Total Salaries	$1,646,167
Coaches Total Salaries	$850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,936,846
Farm Year To Date Expenses	$2,426,031
Pro Salary Cap To Date	$73,327,531
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$393,786
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$11,746
Farm Estimated Expenses	$11,746
Estimated Season Expenses	$11,746
Season Salary Cap	$78,263,332
Estimate Under Maximum Salary Cap of $81,500,000	$3,236,668
Estimate Over Minimum Salary Cap of $55,000,000	$23,263,332
Current Bank Account	$5,638,221
Projected Bank Account	$5,626,475

Pro Players Salaries
Jack Eichel	$10,000,000 (2)
Jeff Skinner	$9,000,000 (1)
Matt Duchene	$7,100,000 (3)
Joe Pavelski	$7,000,000 (1)
Rasmus Ristolainen	$5,400,000 (1)
Tom Wilson	$5,166,666 (3)
Nazem Kadri	$5,117,500 (4)
Marcus Johansson	$4,500,000 (3)
Sam Reinhart	$3,650,000 (1)
James Reimer	$3,400,000 (3)
Brandon Montour	$3,387,500 (2)
Jake McCabe	$2,850,000 (3)
Antti Raanta	$2,000,000 (4)
Johan Larsson	$1,782,500 (4)
Linus Ullmark	$1,325,000 (1)
Rasmus Dahlin	$925,000 (3)
Henri Jokiharju	$925,000 (2)
Mattias Samuelsson	$925,000 (3)
Casey Mittelstadt	$925,000 (1)
William Borgen	$864,166 (2)
Curtis Lazar	$770,000 (4)
Ryan Reaves	$700,000 (2)
Jacob Bryson	$550,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $78,263,332
Year 2022 : $50,413,332
Year 2023 : $34,536,666
Year 2024 : $9,670,000
Salary Average Commitment
Year 2021 : $71,713,332
Year 2022 : $43,863,332
Year 2023 : $27,986,666
Year 2024 : $9,670,000
Salary Cap with 1 Way Contract
Year 2021 : $78,263,332
Year 2022 : $50,413,332
Year 2023 : $34,536,666
Year 2024 : $9,670,000

Farm Players Salaries
Andrew Oglevie	$92,500 (3)
Dominik Kahun	$92,500 (1)
Brandon Hickey	$92,500 (3)
Arttu Ruotsalainen	$92,500 (3)
Tage Thompson	$92,500 (3)
Dylan Cozens	$89,417 (3)
Oskari Laaksonen	$85,333 (3)
Jean-Sebastien Dea	$77,000 (4)
Matej Pekar	$76,417 (3)
Dalton Smith	$75,000 (2)
C.J. Smith	$70,000 (2)
Yannick Veilleux	$70,000 (2)
Remi Elie	$70,000 (1)
Sean Malone	$65,000 (1)
Casey Fitzgerald	$60,500 (2)
Miles Gendron	$57,500 (1)
Nicholas Welsh	$57,500 (1)
Jonas Johansson	$55,000 (1)
Rasmus Asplund	$55,000 (1)
Ukko-Pekka Luukkonen	$55,000 (1)
Brett Murray	$55,000 (2)
Teemu Kivihalme	$55,000 (1)
Scott Darling	$55,000 (1)
Total Farm Players	23
Salary Commitment
Year 2021 : $1,646,167
Year 2022 : $1,008,667
Year 2023 : $698,167
Year 2024 : $77,000
Salary Average Commitment
Year 2021 : $1,623,667
Year 2022 : $1,006,167
Year 2023 : $698,167
Year 2024 : $77,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Candian Tire Centre
Level 1:	6000 - $250 - 5,542 - 92.37%
Level 2:	5000 - $150 - 4,774 - 95.49%
Level 3:	2000 - $100 - 1,934 - 96.69%
Level 4:	4000 - $75 - 3,813 - 95.32%
Luxury :	1000 - $300 - 746 - 74.55%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $75 - 1,280 - 63.98%
Farm Level 2:	1000 - $45 - 642 - 64.23%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	16,808 - 93.38%
Average Income per Game	$2,659,743
Year to Date Revenue	$106,389,729
Farm
Home Games Left	0
Average Attendance - %	1,922 - 64.06%
Average Income per Game	$159,177
Year to Date Revenue	$6,367,096
Expense
Pro Players Total Salaries	$56,157,498
Farm Players Total Salaries	$2,032,304
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,550,719
Farm Year To Date Expenses	$2,790,794
Pro Salary Cap To Date	$55,675,192
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$287,224
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,639
Farm Estimated Expenses	$13,639
Estimated Season Expenses	$13,639
Season Salary Cap	$56,157,498
Estimate Under Maximum Salary Cap of $81,500,000	$25,342,502
Estimate Over Minimum Salary Cap of $55,000,000	$1,157,498
Current Bank Account	$72,698,806
Projected Bank Account	$72,685,167

Pro Players Salaries
Nikita Zaitsev (1 Way Contract)	$5,850,000 (3)
Jarrett Burton	$5,000,000 (1)
Tyler Johnson	$5,000,000 (2)
Colin White	$4,750,000 (3)
Artem Anisimov	$4,550,000 (2)
Devan Dubnyk	$4,333,333 (1)
Nick Bjugstad	$4,100,000 (1)
Chris Tierney	$2,937,500 (3)
Richard Panik	$2,750,000 (3)
Artturi Lehkonen	$2,400,000 (1)
Matthew Nieto	$1,975,000 (2)
Mike Reilly	$1,500,000 (1)
Matthew Peca	$1,300,000 (3)
Zach Bogosian	$1,300,000 (2)
Tim Stutzle	$925,000 (3)
Brady Tkachuk	$925,000 (1)
Mads Sogaard	$925,000 (3)
Jordan Greenway	$916,666 (3)
Thomas Chabot	$863,333 (2)
Christian Jaros	$755,000 (3)
Drake Batherson	$736,666 (3)
Joshua Norris	$715,000 (3)
Erik Brannstrom	$550,000 (3)
Stuart Skinner	$550,000 (1)
Rudolfs Balcers	$550,000 (2)
Total Pro Players	25
Salary Commitment
Year 2021 : $56,157,498
Year 2022 : $37,349,165
Year 2023 : $23,110,832
Year 2024 : $0
Salary Average Commitment
Year 2021 : $54,882,498
Year 2022 : $36,074,165
Year 2023 : $23,110,832
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $56,157,498
Year 2022 : $37,349,165
Year 2023 : $23,110,832
Year 2024 : $0

Farm Players Salaries
Joey Daccord	$92,500 (1)
Shane Pinto	$92,500 (3)
Jayce Hawryluk	$87,413 (1)
Lassi Thomson	$86,333 (4)
Logan Brown	$86,333 (3)
Angus Crookshank	$83,833 (3)
Kevin Mandolese	$83,500 (3)
Mark Kastelic	$82,167 (3)
Vitaly Abramov	$80,392 (1)
Cody Goloubef	$80,000 (2)
Jonathan Gruden	$78,833 (3)
Michael Carcone	$77,000 (1)
Michael McCarron	$70,000 (2)
Parker Kelly	$60,500 (1)
Nathan Todd	$60,500 (1)
Jonathan Aspirot	$60,500 (1)
Steenn Pasichnuk	$55,000 (1)
Filip Gustavsson	$55,000 (3)
Christian Wolanin	$55,000 (2)
Filip Chlapik	$55,000 (2)
Gabriel Gagne	$55,000 (2)
Jack Dougherty	$55,000 (1)
Alex Petrovic	$55,000 (1)
Joseph LaBate	$55,000 (2)
Tory Dello	$55,000 (1)
Clifford Watson	$55,000 (1)
Kaapo Kahkonen	$55,000 (1)
Eetu Luostarinen	$55,000 (2)
J.C. Beaudin	$55,000 (1)
Christopher Wilkie	$55,000 (1)
Total Farm Players	30
Salary Commitment
Year 2021 : $2,032,303
Year 2022 : $1,073,499
Year 2023 : $648,499
Year 2024 : $86,333
Salary Average Commitment
Year 2021 : $2,047,303
Year 2022 : $1,073,499
Year 2023 : $648,499
Year 2024 : $86,333

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $300 - 4,104 - 68.40%
Level 2:	5000 - $201 - 3,861 - 77.23%
Level 3:	2000 - $101 - 1,889 - 94.44%
Level 4:	4000 - $50 - 3,907 - 97.68%
Luxury :	1000 - $150 - 988 - 98.78%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $51 - 1,892 - 94.60%
Farm Level 2:	1000 - $25 - 971 - 97.14%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	14,749 - 81.94%
Average Income per Game	$2,446,774
Year to Date Revenue	$97,870,973
Farm
Home Games Left	0
Average Attendance - %	2,863 - 95.44%
Average Income per Game	$151,187
Year to Date Revenue	$6,047,463
Expense
Pro Players Total Salaries	$71,216,425
Farm Players Total Salaries	$1,760,342
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$71,379,079
Farm Year To Date Expenses	$2,424,071
Pro Salary Cap To Date	$69,379,051
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$367,922
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$12,060
Farm Estimated Expenses	$12,060
Estimated Season Expenses	$12,060
Season Salary Cap	$71,216,425
Estimate Under Maximum Salary Cap of $81,500,000	$10,283,575
Estimate Over Minimum Salary Cap of $55,000,000	$16,216,425
Current Bank Account	$48,957,545
Projected Bank Account	$48,945,485

Pro Players Salaries
Brent Burns	$8,000,000 (2)
Adam Henrique	$5,825,000 (2)
Josh Bailey	$5,750,000 (3)
Alex Goligoski	$5,475,000 (3)
Milan Lucic	$5,250,000 (1)
Niklas Hjalmarsson	$5,000,000 (2)
Tomas Tatar	$4,800,000 (1)
Jacob Markstrom	$4,400,000 (4)
Jake Gardiner	$4,050,000 (1)
Brendan Smith	$4,000,000 (1)
Ryan Dzingel	$3,375,000 (2)
Trevor van Riemsdyk	$2,300,000 (2)
Jordie Benn	$2,200,000 (2)
Aaron Dell	$1,900,000 (1)
Nick Ritchie	$1,498,925 (1)
Tomas Nosek	$1,000,000 (2)
Nick Cousins	$1,000,000 (1)
Michael Del Zotto	$862,500 (4)
Brandon Pirri	$775,000 (3)
Matt Tennyson	$700,000 (3)
Jonny Brodzinski	$700,000 (2)
Michael Raffl	$650,000 (3)
Nikita Gusev	$605,000 (4)
Dominik Kubalik	$550,000 (1)
Andrew Shortridge	$550,000 (1)
Total Pro Players	25
Salary Commitment
Year 2021 : $71,216,425
Year 2022 : $47,617,500
Year 2023 : $19,217,500
Year 2024 : $5,867,500
Salary Average Commitment
Year 2021 : $71,216,425
Year 2022 : $47,617,500
Year 2023 : $19,217,500
Year 2024 : $5,867,500
Salary Cap with 1 Way Contract
Year 2021 : $71,216,425
Year 2022 : $47,617,500
Year 2023 : $19,217,500
Year 2024 : $5,867,500

Farm Players Salaries
Sam Lafferty	$84,425 (2)
Scott Reedy	$84,250 (2)
Mareks Mitens	$80,000 (4)
Jayden Halbgewachs	$75,917 (1)
Hudson Fasching	$73,750 (2)
Kyle Capobianco	$72,500 (1)
Aaron Ness	$72,500 (1)
Gage Quinney	$71,500 (3)
Maxim Letunov	$70,000 (3)
Brandon Davidson	$70,000 (1)
Brett Lernout	$70,000 (3)
Nick DeSimone	$70,000 (3)
Trevor Carrick	$65,000 (1)
Noah Gregor	$60,500 (4)
Joel Rumpel	$60,000 (1)
Kris Bennett	$60,000 (1)
C.J. Motte	$60,000 (1)
Garrett Mitchell	$60,000 (1)
Troy Loggins	$60,000 (1)
Jeff Malott	$55,000 (1)
Mark Simpson	$55,000 (1)
Jeremy Roy	$55,000 (3)
Karlis Cukste	$55,000 (1)
Stefan Noesen	$55,000 (1)
Cavan Fitzgerald	$55,000 (3)
Colt Conrad	$55,000 (1)
Evan Weinger	$55,000 (2)
Total Farm Players	27
Salary Commitment
Year 2021 : $1,760,342
Year 2022 : $829,425
Year 2023 : $532,000
Year 2024 : $140,500
Salary Average Commitment
Year 2021 : $1,760,342
Year 2022 : $829,425
Year 2023 : $532,000
Year 2024 : $140,500

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $250 - 5,427 - 90.45%
Level 2:	5000 - $150 - 4,755 - 95.09%
Level 3:	2000 - $100 - 1,904 - 95.21%
Level 4:	4000 - $75 - 3,700 - 92.49%
Luxury :	1000 - $300 - 725 - 72.47%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,942 - 97.12%
Farm Level 2:	1000 - $15 - 999 - 99.86%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	16,510 - 91.72%
Average Income per Game	$2,612,565
Year to Date Revenue	$104,502,607
Farm
Home Games Left	0
Average Attendance - %	2,941 - 98.03%
Average Income per Game	$103,874
Year to Date Revenue	$4,154,964
Expense
Pro Players Total Salaries	$64,325,961
Farm Players Total Salaries	$2,225,666
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,604,979
Farm Year To Date Expenses	$3,092,029
Pro Salary Cap To Date	$59,847,639
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$330,784
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,812
Farm Estimated Expenses	$15,812
Estimated Season Expenses	$15,812
Season Salary Cap	$64,325,961
Estimate Under Maximum Salary Cap of $81,500,000	$17,174,039
Estimate Over Minimum Salary Cap of $55,000,000	$9,325,961
Current Bank Account	$59,051,473
Projected Bank Account	$59,035,661

Pro Players Salaries
Jamie Benn	$11,400,000 (3)
Tyler Seguin	$9,850,000 (2)
Jacob Trouba	$9,600,000 (4)
Duncan Keith	$5,538,462 (1)
Kyle Palmieri	$4,650,000 (1)
Brendan Gallagher	$3,750,000 (2)
Paul Byron	$3,400,000 (2)
Anton Khudobin	$2,500,000 (3)
Blake Comeau	$2,400,000 (1)
Alex Chiasson	$2,150,000 (2)
Jason Dickinson	$1,500,000 (1)
Mark Borowiecki	$1,380,000 (4)
Nathan Beaulieu	$1,000,000 (2)
Miro Heiskanen	$894,166 (2)
Ty Smith	$863,333 (3)
Patrick Marleau	$700,000 (1)
Kyle Clifford	$550,000 (4)
Ryan Lindgren	$550,000 (2)
Jason Robertson	$550,000 (1)
Joel Farabee	$550,000 (1)
Carter Hutton	$550,000 (4)
Total Pro Players	21
Salary Commitment
Year 2021 : $64,325,961
Year 2022 : $48,437,499
Year 2023 : $26,843,333
Year 2024 : $12,080,000
Salary Average Commitment
Year 2021 : $62,725,961
Year 2022 : $46,837,499
Year 2023 : $25,243,333
Year 2024 : $10,480,000
Salary Cap with 1 Way Contract
Year 2021 : $64,325,961
Year 2022 : $48,437,499
Year 2023 : $26,843,333
Year 2024 : $12,080,000

Farm Players Salaries
Tye Felhaber	$149,900 (4)
Josh Melnick	$92,500 (3)
Jake Evans	$92,500 (1)
Sam Steel	$86,333 (2)
Evan Cormier	$79,017 (4)
Justin Dowling	$75,000 (1)
Bobby Lynch	$75,000 (4)
James Hamblin	$75,000 (4)
Carter Hart	$73,083 (3)
Mark Alt	$72,500 (3)
Tanner Jeannot	$71,333 (3)
Joel Hanley	$70,000 (1)
Landon Bow	$70,000 (3)
Michael Mersch	$67,500 (3)
Josiah Slavin	$65,000 (3)
Jean-Luc Foudy	$65,000 (3)
Riley Tufte	$60,500 (4)
Kody Clark	$60,500 (4)
Chad Yetman	$55,000 (4)
Alex-Olivier Voyer	$55,000 (4)
Peter Krieger	$55,000 (4)
Alex Whelan	$55,000 (2)
Rhett Gardner	$55,000 (3)
Tyler Steenbergen	$55,000 (2)
Jacob Doty	$55,000 (4)
Travis St. Denis	$55,000 (4)
Liam Hawel	$55,000 (1)
Devante Smith-Pelly	$55,000 (4)
Max Martin	$55,000 (4)
Charles-Edouard D'Astous	$55,000 (4)
Riley McCourt	$55,000 (4)
Dylan MacPherson	$55,000 (4)
Cale Fleury	$55,000 (2)
Total Farm Players	33
Salary Commitment
Year 2021 : $2,225,666
Year 2022 : $1,933,166
Year 2023 : $1,681,833
Year 2024 : $1,049,917
Salary Average Commitment
Year 2021 : $2,234,916
Year 2022 : $1,942,416
Year 2023 : $1,691,083
Year 2024 : $1,049,917

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $250 - 5,526 - 92.09%
Level 2:	5000 - $150 - 4,693 - 93.85%
Level 3:	2000 - $100 - 1,883 - 94.17%
Level 4:	4000 - $75 - 3,755 - 93.86%
Luxury :	1000 - $300 - 706 - 70.57%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $75 - 1,289 - 64.47%
Farm Level 2:	1000 - $45 - 641 - 64.12%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	16,562 - 92.01%
Average Income per Game	$2,654,507
Year to Date Revenue	$106,180,261
Farm
Home Games Left	0
Average Attendance - %	1,931 - 64.35%
Average Income per Game	$160,259
Year to Date Revenue	$6,410,349
Expense
Pro Players Total Salaries	$58,120,641
Farm Players Total Salaries	$1,916,468
Coaches Total Salaries	$5,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,652,039
Farm Year To Date Expenses	$1,968,412
Pro Salary Cap To Date	$57,652,111
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$317,189
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$9,885
Farm Estimated Expenses	$9,885
Estimated Season Expenses	$9,885
Season Salary Cap	$58,120,641
Estimate Under Maximum Salary Cap of $81,500,000	$23,379,359
Estimate Over Minimum Salary Cap of $55,000,000	$3,120,641
Current Bank Account	$66,753,980
Projected Bank Account	$66,744,095

Pro Players Salaries
Zach Parise	$7,538,461 (3)
Marc Staal	$5,700,000 (1)
Mikko Koivu	$5,500,000 (2)
Jason Zucker	$5,500,000 (2)
Jonathan Drouin	$5,500,000 (3)
Alex Galchenyuk	$4,900,000 (1)
Erik Gudbranson	$4,000,000 (3)
Matt Murray	$3,750,000 (2)
Ondrej Kase	$2,600,000 (2)
Evan Rodrigues	$1,750,000 (3)
Vinnie Hinostroza	$1,650,000 (4)
Sean Kuraly	$1,275,000 (1)
Cody Franson	$950,000 (1)
Christian Djoos	$950,000 (2)
K'Andre Miller	$925,000 (3)
Nico Sturm	$874,125 (1)
Christian Fischer	$821,666 (3)
Kenny Agostino	$737,500 (3)
Nicolas Roy	$720,000 (3)
Brad Hunt	$700,000 (1)
Philippe Myers	$678,889 (3)
Ilya Samsonov	$550,000 (1)
Cayden Primeau	$550,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $58,120,641
Year 2022 : $42,621,516
Year 2023 : $24,321,516
Year 2024 : $1,650,000
Salary Average Commitment
Year 2021 : $58,120,641
Year 2022 : $42,621,516
Year 2023 : $24,321,516
Year 2024 : $1,650,000
Salary Cap with 1 Way Contract
Year 2021 : $58,120,641
Year 2022 : $42,621,516
Year 2023 : $24,321,516
Year 2024 : $1,650,000

Farm Players Salaries
Mitchell Chaffee	$92,500 (2)
Ryan O'Rourke	$88,667 (3)
Cole Caufield	$88,083 (3)
Jesse Ylonen	$88,083 (3)
Sonny Milano	$87,413 (2)
Hunter Jones	$82,583 (3)
Damien Giroux	$81,833 (3)
Fredrik Handemark	$79,250 (1)
Fedor Gordeev	$79,167 (3)
Olle Eriksson Ek	$77,389 (2)
Dmitry Sokolov	$76,500 (2)
Kyle Rau	$70,000 (3)
Matt Bartkowski	$70,000 (3)
Samuel Morin	$70,000 (1)
Gabriel Dumont	$70,000 (1)
Louie Belpedio	$70,000 (1)
Colton Beck	$67,500 (3)
Nicholas Merkley	$60,500 (3)
Brandon Duhaime	$60,500 (3)
Connor Dewar	$60,500 (4)
Joey Keane	$60,500 (4)
Morgan Frost	$60,500 (4)
Mason Shaw	$55,000 (3)
Bryce Misley	$55,000 (1)
Gerald Mayhew	$55,000 (1)
Keaton Middleton	$55,000 (2)
Dereck Baribeau	$55,000 (1)
Total Farm Players	27
Salary Commitment
Year 2021 : $1,916,468
Year 2022 : $1,462,218
Year 2023 : $1,073,416
Year 2024 : $181,500
Salary Average Commitment
Year 2021 : $1,916,468
Year 2022 : $1,462,218
Year 2023 : $1,073,416
Year 2024 : $181,500

Team	Current Fund	Season Salary Cap	Under Maximum of $81,500,000 Available Cap Space	Over Minimum of $55,000,000	Pro Players	Farm Players	Total Players
Avalanche	$58,752,524	$81,350,128	$149,872	$26,350,128	21	23	44
Blackhawks	$65,410,662	$55,000,165	$26,499,835	$165	25	26	51
Blue Jackets	$64,013,745	$62,000,791	$19,499,209	$7,000,791	22	27	49
Blues	$49,956,361	$80,352,916	$1,147,084	$25,352,916	23	28	51
Bruins	$48,058,433	$72,060,583	$9,439,417	$17,060,583	22	34	56
Canadiens	$57,022,010	$80,634,403	$865,597	$25,634,403	23	26	49
Canucks	$59,559,081	$76,968,056	$4,531,944	$21,968,056	21	28	49
Capitals	$44,095,855	$80,248,182	$1,251,818	$25,248,182	23	24	47
Coyotes	$67,281,110	$67,169,166	$14,330,834	$12,169,166	22	31	53
Devils	$53,514,218	$77,895,399	$3,604,601	$22,895,399	22	29	51
Ducks	$50,425,389	$73,924,750	$7,575,250	$18,924,750	22	25	47
Flames	$70,266,918	$56,955,626	$24,544,374	$1,955,626	23	31	54
Flyers	$55,855,487	$56,961,666	$24,538,334	$1,961,666	22	26	48
Golden Knights	$55,619,514	$63,160,000	$18,340,000	$8,160,000	25	24	49
Hurricanes	$57,739,863	$78,048,291	$3,451,709	$23,048,291	20	21	41
Islanders	$63,439,496	$59,432,975	$22,067,025	$4,432,975	24	27	51
Jets	$83,394,843	$78,562,856	$2,937,144	$23,562,856	23	24	47
Kings	$82,448,206	$58,995,000	$22,505,000	$3,995,000	22	27	49
Lightning	$53,585,968	$79,567,499	$1,932,501	$24,567,499	24	30	54
Maple Leafs	$62,467,457	$79,921,366	$1,578,634	$24,921,366	21	23	44
Oilers	$55,280,112	$78,214,166	$3,285,834	$23,214,166	21	26	47
Panthers	$46,534,939	$76,225,833	$5,274,167	$21,225,833	24	24	48
Penguins	$50,030,995	$76,349,417	$5,150,583	$21,349,417	23	23	46
Predators	$50,073,581	$77,043,176	$4,456,824	$22,043,176	25	17	42
Rangers	$63,081,805	$73,682,019	$7,817,981	$18,682,019	23	23	46
Red Wings	$70,220,180	$55,001,666	$26,498,334	$1,666	25	23	48
Sabres	$5,638,221	$78,263,332	$3,236,668	$23,263,332	23	23	46
Senators	$72,698,806	$56,157,498	$25,342,502	$1,157,498	25	30	55
Sharks	$48,957,545	$71,216,425	$10,283,575	$16,216,425	25	27	52
Stars	$59,051,473	$64,325,961	$17,174,039	$9,325,961	21	33	54
Wild	$66,753,980	$58,120,641	$23,379,359	$3,120,641	23	27	50

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 - %