LNHV2 - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7203 - 110 $ - 7 002 - 97,20%
Level 2:	3601 - 70 $ - 3 538 - 98,25%
Level 3:	4502 - 40 $ - 4 388 - 97,46%
Level 4:	1801 - 25 $ - 1 799 - 99,86%
Luxury :	900 - 215 $ - 879 - 97,65%
Total Capacity :	18007
Farm
Farm Level 1:	6000 - 35 $ - 5 858 - 97,63%
Farm Level 2:	4000 - 15 $ - 3 937 - 98,44%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 604 - 97,76%
Average Income per Game	1 684 148 $
Year to Date Revenue	69 050 060 $
Farm
Home Games Left	0
Average Attendance - %	9 795 - 97,95%
Average Income per Game	311 609 $
Year to Date Revenue	12 775 984 $
Expense
Pro Players Total Salaries	61 287 128 $
Pro Players Total Average Salaries	61 287 128 $
Farm Players Total Salaries	2 301 340 $
Farm Players Total Average Salaries	2 301 340 $
Coaches Total Salaries	6 320 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(260 441 $)
Pro Year To Date Expenses	83 382 265 $
Farm Year To Date Expenses	2 204 446 $
Pro Salary Cap Per Days	329 501 $
Pro Salary Cap To Date	76 385 068 $
Farm Salary Cap Per Days	12 715 $
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	363 103 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 101 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	76 124 627 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 375 373 $
Estimate Over Minimum Salary Cap of 60 200 000 $	15 924 627 $
Current Bank Account	16 239 333 $
Projected Bank Account	16 239 333 $

Pro Players Salaries
Mitchell Marner (1 Way Contract)	9 411 552 $ (3)
-Salary Average Remaining :	0 $
Jakub Voracek (1 Way Contract)	7 590 000 $ (2)
-Salary Average Remaining :	0 $
Tyler Myers (1 Way Contract)	6 100 000 $ (2)
-Salary Average Remaining :	0 $
Rasmus Ristolainen (1 Way Contract)	5 232 600 $ (1)
-Salary Average Remaining :	0 $
Sean Couturier (1 Way Contract)	4 816 500 $ (3)
-Salary Average Remaining :	0 $
James Reimer (1 Way Contract)	4 800 000 $ (3)
-Salary Average Remaining :	0 $
Shayne Gostisbehere (1 Way Contract)	4 788 000 $ (2)
-Salary Average Remaining :	0 $
Connor Murphy (Out of Payroll)	4 279 275 $ (3)
-Salary Average Remaining :	0 $
Matt Grzelcyk (1 Way Contract)	4 028 594 $ (4)
-Salary Average Remaining :	0 $
Sam Gagner (1 Way Contract)	1 950 000 $ (2)
-Salary Average Remaining :	0 $
Brett Connolly (1 Way Contract)	1 930 500 $ (1)
-Salary Average Remaining :	0 $
Carter Rowney (1 Way Contract)	1 433 666 $ (1)
-Salary Average Remaining :	0 $
Dylan DeMelo (1 Way Contract)	1 108 800 $ (2)
-Salary Average Remaining :	0 $
Christian Wolanin (1 Way Contract)	1 029 600 $ (1)
-Salary Average Remaining :	0 $
Tucker Poolman	954 800 $ (2)
-Salary Average Remaining :	0 $
Nicolas Deslauriers	950 000 $ (1)
-Salary Average Remaining :	0 $
Jesperi Kotkaniemi	925 000 $ (1)
-Salary Average Remaining :	0 $
Alexandre Texier	897 500 $ (1)
-Salary Average Remaining :	0 $
Cody Glass	894 166 $ (1)
-Salary Average Remaining :	0 $
Garnet Hathaway	836 550 $ (1)
-Salary Average Remaining :	0 $
Christopher Gibson	823 900 $ (1)
-Salary Average Remaining :	0 $
Michael McCarron	785 400 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2021 : 65 566 403 $
Year 2022 : 49 827 521 $
Year 2023 : 27 335 921 $
Year 2024 : 4 028 594 $
Salary Average Commitment
Year 2021 : 65 566 403 $
Year 2022 : 49 827 521 $
Year 2023 : 27 335 921 $
Year 2024 : 4 028 594 $
Salary Cap with 1 Way Contract
Year 2021 : 65 566 403 $
Year 2022 : 49 827 521 $
Year 2023 : 27 335 921 $
Year 2024 : 4 028 594 $

Farm Players Salaries
Justin Kloos	99 500 $ (1)
Salary Average Remaining :	0 $
Logan Brown	98 765 $ (2)
Salary Average Remaining :	0 $
Grant Hutton	96 000 $ (1)
Salary Average Remaining :	0 $
Philip Kemp	95 000 $ (4)
Salary Average Remaining :	0 $
Matej Chalupa	95 000 $ (4)
Salary Average Remaining :	0 $
Taro Hirose	92 500 $ (2)
Salary Average Remaining :	0 $
Spencer Knight	92 500 $ (3)
Salary Average Remaining :	0 $
Garret Sparks	92 400 $ (2)
Salary Average Remaining :	0 $
Charlie Lindgren	90 000 $ (2)
Salary Average Remaining :	0 $
Nathan Sucese	90 000 $ (1)
Salary Average Remaining :	0 $
Simon Holmstrom	89 642 $ (3)
Salary Average Remaining :	0 $
Sheldon Dries	89 137 $ (2)
Salary Average Remaining :	0 $
Michael Pezzetta	85 037 $ (2)
Salary Average Remaining :	0 $
Pavel Jenys	85 000 $ (1)
Salary Average Remaining :	0 $
Sami Niku	84 535 $ (3)
Salary Average Remaining :	0 $
Jonas Rondbjerg	80 667 $ (2)
Salary Average Remaining :	0 $
Nick DeSimone	80 080 $ (1)
Salary Average Remaining :	0 $
Lucas Johansen	80 080 $ (2)
Salary Average Remaining :	0 $
Gabriel Fontaine	80 000 $ (1)
Salary Average Remaining :	0 $
Blake Speers	80 000 $ (1)
Salary Average Remaining :	0 $
Kasper Bjorkqvist	79 250 $ (1)
Salary Average Remaining :	0 $
Fedor Gordeev	79 167 $ (2)
Salary Average Remaining :	0 $
Ashton Sautner	78 540 $ (1)
Salary Average Remaining :	0 $
Cam Johnson	78 540 $ (1)
Salary Average Remaining :	0 $
Josh Melnick	70 000 $ (1)
Salary Average Remaining :	0 $
Ryan Lohin	70 000 $ (1)
Salary Average Remaining :	0 $
Colby Sissons	70 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 2021 : 2 301 340 $
Year 2022 : 1 244 430 $
Year 2023 : 456 677 $
Year 2024 : 190 000 $
Salary Average Commitment
Year 2021 : 2 301 340 $
Year 2022 : 1 244 430 $
Year 2023 : 456 677 $
Year 2024 : 190 000 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7887 - 99 $ - 7 205 - 91,35%
Level 2:	3943 - 70 $ - 3 614 - 91,66%
Level 3:	4929 - 35 $ - 4 525 - 91,81%
Level 4:	1972 - 25 $ - 1 897 - 96,20%
Luxury :	986 - 198 $ - 930 - 94,29%
Total Capacity :	19717
Farm
Farm Level 1:	6000 - 60 $ - 3 671 - 61,19%
Farm Level 2:	4000 - 30 $ - 2 351 - 58,76%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	18 171 - 92,16%
Average Income per Game	1 600 285 $
Year to Date Revenue	65 611 668 $
Farm
Home Games Left	0
Average Attendance - %	6 022 - 60,22%
Average Income per Game	343 128 $
Year to Date Revenue	14 068 243 $
Expense
Pro Players Total Salaries	71 915 633 $
Pro Players Total Average Salaries	71 915 633 $
Farm Players Total Salaries	2 007 369 $
Farm Players Total Average Salaries	2 007 369 $
Coaches Total Salaries	5 160 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	692 627 $
Pro Year To Date Expenses	76 661 507 $
Farm Year To Date Expenses	1 853 715 $
Pro Salary Cap Per Days	364 355 $
Pro Salary Cap To Date	63 239 460 $
Farm Salary Cap Per Days	11 090 $
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	414 009 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 477 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 932 087 $
Estimate Under Maximum Salary Cap of 81 500 000 $	17 567 913 $
Estimate Over Minimum Salary Cap of 60 200 000 $	3 732 087 $
Current Bank Account	21 164 689 $
Projected Bank Account	21 164 689 $

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	8 892 000 $ (3)
-Salary Average Remaining :	0 $
Jordan Eberle (1 Way Contract)	7 300 000 $ (3)
-Salary Average Remaining :	0 $
Charlie Coyle (1 Way Contract)	6 850 000 $ (3)
-Salary Average Remaining :	0 $
Teuvo Teravainen (1 Way Contract)	5 232 600 $ (1)
-Salary Average Remaining :	0 $
Niklas Hjalmarsson (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Elias Lindholm (1 Way Contract)	4 850 000 $ (1)
-Salary Average Remaining :	0 $
Andrew Shaw (1 Way Contract)	3 250 000 $ (1)
-1 Way Contract Salary Cap :	2 175 000 $
-Salary Average Remaining :	0 $
Vladislav Gavrikov (1 Way Contract)	3 203 200 $ (2)
-Salary Average Remaining :	0 $
Roope Hintz (1 Way Contract)	3 172 050 $ (3)
-Salary Average Remaining :	0 $
Jean-Gabriel Pageau (1 Way Contract)	3 003 900 $ (3)
-Salary Average Remaining :	0 $
Mattias Janmark (1 Way Contract)	2 960 100 $ (3)
-Salary Average Remaining :	0 $
Leo Komarov (1 Way Contract)	1 900 000 $ (1)
-Salary Average Remaining :	0 $
Lawson Crouse (1 Way Contract)	1 821 600 $ (3)
-Salary Average Remaining :	0 $
Matt Irwin (1 Way Contract)	1 575 000 $ (2)
-Salary Average Remaining :	0 $
Joakim Nordstrom (1 Way Contract)	1 500 675 $ (1)
-Salary Average Remaining :	0 $
Adam Gaudette (1 Way Contract)	1 107 700 $ (3)
-Salary Average Remaining :	0 $
Filip Chytil (1 Way Contract)	1 062 269 $ (4)
-Salary Average Remaining :	0 $
Nikolay Goldobin (1 Way Contract)	1 025 640 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Evgeny Svechnikov (1 Way Contract)	1 025 640 $ (3)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Rem Pitlick (1 Way Contract)	1 019 230 $ (3)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Sammy Blais	991 100 $ (2)
-Salary Average Remaining :	0 $
Zach Fucale	990 000 $ (1)
-Salary Average Remaining :	0 $
Miro Heiskanen	894 166 $ (1)
-Salary Average Remaining :	0 $
Cale Makar	880 833 $ (1)
-Salary Average Remaining :	0 $
Carson Soucy	850 000 $ (1)
-Salary Average Remaining :	0 $
Mackenzie Blackwood	828 630 $ (3)
-Salary Average Remaining :	0 $
Christian Djoos	729 300 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 2021 : 71 915 633 $
Year 2022 : 45 838 059 $
Year 2023 : 39 043 119 $
Year 2024 : 1 062 269 $
Salary Average Commitment
Year 2021 : 71 915 633 $
Year 2022 : 45 838 059 $
Year 2023 : 39 043 119 $
Year 2024 : 1 062 269 $
Salary Cap with 1 Way Contract
Year 2021 : 67 770 125 $
Year 2022 : 42 767 550 $
Year 2023 : 36 998 250 $
Year 2024 : 1 062 269 $

Farm Players Salaries
Brennan Menell	99 500 $ (1)
Salary Average Remaining :	0 $
Artyom Zagidulin	99 000 $ (1)
Salary Average Remaining :	0 $
Beck Warm	99 000 $ (4)
Salary Average Remaining :	0 $
Theodor Lennstrom	99 000 $ (1)
Salary Average Remaining :	0 $
Joni Tuulola	99 000 $ (2)
Salary Average Remaining :	0 $
Jake Evans	99 000 $ (2)
Salary Average Remaining :	0 $
Patrick Harper	92 500 $ (2)
Salary Average Remaining :	0 $
Kristian Vesalainen	92 500 $ (1)
Salary Average Remaining :	0 $
Samuel Poulin	92 500 $ (3)
Salary Average Remaining :	0 $
Victor Berglund	90 000 $ (4)
Salary Average Remaining :	0 $
Nicolas Beaudin	89 417 $ (3)
Salary Average Remaining :	0 $
Jakub Zboril	84 535 $ (3)
Salary Average Remaining :	0 $
Denis Malgin	81 972 $ (1)
Salary Average Remaining :	0 $
Filip Berglund	81 750 $ (3)
Salary Average Remaining :	0 $
Dmytro Timashov	81 620 $ (2)
Salary Average Remaining :	0 $
Eetu Tuulola	80 917 $ (2)
Salary Average Remaining :	0 $
Brian Pinho	80 080 $ (1)
Salary Average Remaining :	0 $
Mason Shaw	79 250 $ (1)
Salary Average Remaining :	0 $
Jared Coreau	78 829 $ (1)
Salary Average Remaining :	0 $
Semyon Der-Arguchintsev	78 333 $ (3)
Salary Average Remaining :	0 $
Linus Olund	77 583 $ (1)
Salary Average Remaining :	0 $
Otto Somppi	76 333 $ (1)
Salary Average Remaining :	0 $
Ivan Lodnia	74 750 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2021 : 2 007 369 $
Year 2022 : 1 143 322 $
Year 2023 : 615 535 $
Year 2024 : 189 000 $
Salary Average Commitment
Year 2021 : 2 007 369 $
Year 2022 : 1 143 322 $
Year 2023 : 615 535 $
Year 2024 : 189 000 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7258 - 107 $ - 6 997 - 96,40%
Level 2:	3629 - 79 $ - 2 901 - 79,93%
Level 3:	4536 - 48 $ - 4 335 - 95,57%
Level 4:	1814 - 35 $ - 1 689 - 93,11%
Luxury :	907 - 249 $ - 877 - 96,71%
Total Capacity :	18144
Farm
Farm Level 1:	6000 - 60 $ - 3 703 - 61,71%
Farm Level 2:	4000 - 20 $ - 3 777 - 94,43%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 799 - 92,59%
Average Income per Game	1 726 876 $
Year to Date Revenue	70 801 911 $
Farm
Home Games Left	0
Average Attendance - %	7 480 - 74,80%
Average Income per Game	351 288 $
Year to Date Revenue	14 402 798 $
Expense
Pro Players Total Salaries	76 102 878 $
Pro Players Total Average Salaries	76 102 878 $
Farm Players Total Salaries	2 135 121 $
Farm Players Total Average Salaries	2 135 121 $
Coaches Total Salaries	2 120 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 545 259 $
Pro Year To Date Expenses	77 345 841 $
Farm Year To Date Expenses	2 210 120 $
Pro Salary Cap Per Days	409 155 $
Pro Salary Cap To Date	73 274 120 $
Farm Salary Cap Per Days	11 796 $
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	420 177 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 183 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	74 819 379 $
Estimate Under Maximum Salary Cap of 81 500 000 $	6 680 621 $
Estimate Over Minimum Salary Cap of 60 200 000 $	14 619 379 $
Current Bank Account	25 648 748 $
Projected Bank Account	25 648 748 $

Pro Players Salaries
Blake Wheeler (1 Way Contract)	10 250 000 $ (3)
-Salary Average Remaining :	0 $
Mats Zuccarello (1 Way Contract)	7 900 000 $ (1)
-Salary Average Remaining :	0 $
Sergei Bobrovsky (1 Way Contract)	7 128 000 $ (2)
-Salary Average Remaining :	0 $
Tyler Seguin (1 Way Contract)	6 391 125 $ (1)
-Salary Average Remaining :	0 $
Alex Pietrangelo (1 Way Contract)	6 240 000 $ (3)
-Salary Average Remaining :	0 $
Alex Goligoski (1 Way Contract)	5 201 250 $ (1)
-Salary Average Remaining :	0 $
Calvin de Haan (1 Way Contract)	5 150 000 $ (2)
-Salary Average Remaining :	0 $
Kevin Labanc (1 Way Contract)	4 668 300 $ (2)
-Salary Average Remaining :	0 $
Jason Demers (1 Way Contract)	4 650 000 $ (1)
-Salary Average Remaining :	0 $
Riley Nash (1 Way Contract)	3 500 000 $ (1)
-Salary Average Remaining :	0 $
Richard Panik (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Eric Staal (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Braden Holtby (1 Way Contract)	1 700 000 $ (1)
-Salary Average Remaining :	0 $
Pavel Zacha (1 Way Contract)	1 062 270 $ (2)
-Salary Average Remaining :	0 $
K'Andre Miller	925 000 $ (3)
-Salary Average Remaining :	0 $
Brett Howden	863 333 $ (1)
-Salary Average Remaining :	0 $
Alex Chiasson	858 000 $ (2)
-Salary Average Remaining :	0 $
Philipp Kurashev	842 500 $ (2)
-Salary Average Remaining :	0 $
Justin Bailey	841 500 $ (1)
-Salary Average Remaining :	0 $
Dylan Gambrell	831 600 $ (3)
-Salary Average Remaining :	0 $
Frans Nielsen	700 000 $ (1)
-Salary Average Remaining :	0 $
Tomas Jurco	700 000 $ (1)
-Salary Average Remaining :	0 $
Matt Roy	700 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2021 : 76 102 878 $
Year 2022 : 37 955 670 $
Year 2023 : 18 246 600 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 76 102 878 $
Year 2022 : 37 955 670 $
Year 2023 : 18 246 600 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 76 102 878 $
Year 2022 : 37 955 670 $
Year 2023 : 18 246 600 $
Year 2024 : 0 $

Farm Players Salaries
Josh Maniscalco	99 500 $ (3)
Salary Average Remaining :	0 $
Tye Felhaber	99 500 $ (3)
Salary Average Remaining :	0 $
Jake McGrew	99 500 $ (1)
Salary Average Remaining :	0 $
David Farrance	92 500 $ (2)
Salary Average Remaining :	0 $
Morgan Frost	89 417 $ (1)
Salary Average Remaining :	0 $
Kole Lind	89 167 $ (1)
Salary Average Remaining :	0 $
Emil Larmi	88 919 $ (1)
Salary Average Remaining :	0 $
Casey Fitzgerald	85 875 $ (1)
Salary Average Remaining :	0 $
Dmitri Samorukov	85 583 $ (1)
Salary Average Remaining :	0 $
Evan Polei	84 150 $ (1)
Salary Average Remaining :	0 $
Tim Soderlund	82 583 $ (2)
Salary Average Remaining :	0 $
Andrew Nielsen	82 500 $ (1)
Salary Average Remaining :	0 $
Joakim Ryan	81 510 $ (2)
Salary Average Remaining :	0 $
Marcus Hogberg	80 080 $ (1)
Salary Average Remaining :	0 $
Scott Kosmachuk	79 365 $ (1)
Salary Average Remaining :	0 $
Gage Quinney	78 540 $ (1)
Salary Average Remaining :	0 $
Filip Hallander	77 583 $ (1)
Salary Average Remaining :	0 $
Jakub Skarek	77 583 $ (1)
Salary Average Remaining :	0 $
Josh Teves	77 500 $ (1)
Salary Average Remaining :	0 $
Bryce Kindopp	77 500 $ (2)
Salary Average Remaining :	0 $
Alex D'Orio	77 267 $ (1)
Salary Average Remaining :	0 $
Brandon Biro	72 500 $ (2)
Salary Average Remaining :	0 $
Michael Carcone	70 000 $ (1)
Salary Average Remaining :	0 $
Jake Lucchini	70 000 $ (1)
Salary Average Remaining :	0 $
Paul LaDue	70 000 $ (1)
Salary Average Remaining :	0 $
Zach Magwood	66 500 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2021 : 2 135 121 $
Year 2022 : 605 593 $
Year 2023 : 199 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 135 121 $
Year 2022 : 605 593 $
Year 2023 : 199 000 $
Year 2024 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7659 - 110 $ - 6 955 - 90,81%
Level 2:	3930 - 80 $ - 2 830 - 72,01%
Level 3:	4788 - 45 $ - 4 414 - 92,18%
Level 4:	1915 - 34 $ - 1 803 - 94,14%
Luxury :	958 - 230 $ - 880 - 91,85%
Total Capacity :	19250
Farm
Farm Level 1:	6000 - 45 $ - 5 753 - 95,88%
Farm Level 2:	4000 - 20 $ - 3 844 - 96,10%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 882 - 87,70%
Average Income per Game	1 715 422 $
Year to Date Revenue	70 332 320 $
Farm
Home Games Left	0
Average Attendance - %	9 597 - 95,97%
Average Income per Game	396 202 $
Year to Date Revenue	16 244 281 $
Expense
Pro Players Total Salaries	76 660 457 $
Pro Players Total Average Salaries	76 660 457 $
Farm Players Total Salaries	1 992 133 $
Farm Players Total Average Salaries	1 992 133 $
Coaches Total Salaries	5 880 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	812 902 $
Pro Year To Date Expenses	77 157 805 $
Farm Year To Date Expenses	2 044 581 $
Pro Salary Cap Per Days	412 153 $
Pro Salary Cap To Date	68 591 637 $
Farm Salary Cap Per Days	11 006 $
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	443 390 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 393 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	69 404 539 $
Estimate Under Maximum Salary Cap of 81 500 000 $	12 095 461 $
Estimate Over Minimum Salary Cap of 60 200 000 $	9 204 539 $
Current Bank Account	27 374 215 $
Projected Bank Account	27 374 215 $

Pro Players Salaries
Connor McDavid (1 Way Contract)	10 800 000 $ (2)
-Salary Average Remaining :	0 $
Reilly Smith (1 Way Contract)	6 100 000 $ (4)
-Salary Average Remaining :	0 $
Logan Couture (1 Way Contract)	5 760 000 $ (2)
-Salary Average Remaining :	0 $
Nick Leddy (1 Way Contract)	5 486 250 $ (4)
-Salary Average Remaining :	0 $
Torey Krug (1 Way Contract)	5 460 000 $ (3)
-Salary Average Remaining :	0 $
Ryan Strome (1 Way Contract)	4 916 250 $ (4)
-Salary Average Remaining :	0 $
Jake Allen (1 Way Contract)	4 800 000 $ (1)
-Salary Average Remaining :	0 $
Jake Muzzin (1 Way Contract)	4 560 000 $ (2)
-Salary Average Remaining :	0 $
Darcy Kuemper (1 Way Contract)	3 900 000 $ (2)
-Salary Average Remaining :	0 $
Erik Haula (1 Way Contract)	3 750 000 $ (4)
-Salary Average Remaining :	0 $
Joel Edmundson (1 Way Contract)	3 445 650 $ (3)
-Salary Average Remaining :	0 $
Linus Ullmark (1 Way Contract)	3 289 000 $ (4)
-Salary Average Remaining :	0 $
Brock Nelson (1 Way Contract)	3 217 500 $ (1)
-Salary Average Remaining :	0 $
Ryan Donato (1 Way Contract)	2 173 600 $ (2)
-Salary Average Remaining :	0 $
Andreas Athanasiou (1 Way Contract)	1 452 000 $ (4)
-Salary Average Remaining :	0 $
Madison Bowey (1 Way Contract)	1 166 666 $ (1)
-Salary Average Remaining :	0 $
Adrian Kempe (1 Way Contract)	1 062 270 $ (2)
-Salary Average Remaining :	0 $
Kasperi Kapanen (1 Way Contract)	1 025 340 $ (2)
-Salary Average Remaining :	0 $
Rasmus Andersson	897 930 $ (3)
-Salary Average Remaining :	0 $
Noah Dobson	894 167 $ (2)
-Salary Average Remaining :	0 $
Drake Caggiula	885 500 $ (4)
-Salary Average Remaining :	0 $
Alexandre Carrier	818 334 $ (3)
-Salary Average Remaining :	0 $
Chris Wagner	800 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2021 : 76 660 457 $
Year 2022 : 66 676 291 $
Year 2023 : 36 500 914 $
Year 2024 : 25 879 000 $
Salary Average Commitment
Year 2021 : 76 660 457 $
Year 2022 : 66 676 291 $
Year 2023 : 36 500 914 $
Year 2024 : 25 879 000 $
Salary Cap with 1 Way Contract
Year 2021 : 76 660 457 $
Year 2022 : 66 676 291 $
Year 2023 : 36 500 914 $
Year 2024 : 25 879 000 $

Farm Players Salaries
Filip Larsson	99 500 $ (3)
Salary Average Remaining :	0 $
Dylan Cozens	92 500 $ (3)
Salary Average Remaining :	0 $
Cooper Marody	92 500 $ (1)
Salary Average Remaining :	0 $
Tyler Wotherspoon	90 090 $ (3)
Salary Average Remaining :	0 $
Jimmy Huntington	90 000 $ (1)
Salary Average Remaining :	0 $
Ryan Shea	90 000 $ (1)
Salary Average Remaining :	0 $
Ryan McGregor	90 000 $ (1)
Salary Average Remaining :	0 $
Kristians Rubins	90 000 $ (1)
Salary Average Remaining :	0 $
Justus Annunen	88 083 $ (3)
Salary Average Remaining :	0 $
Carl Grundstrom	86 130 $ (4)
Salary Average Remaining :	0 $
Mitchell Stephens	85 993 $ (3)
Salary Average Remaining :	0 $
Zack MacEwen	85 000 $ (1)
Salary Average Remaining :	0 $
Nicholas Robertson	85 000 $ (3)
Salary Average Remaining :	0 $
Jansen Harkins	84 535 $ (3)
Salary Average Remaining :	0 $
Connor Dewar	82 583 $ (2)
Salary Average Remaining :	0 $
Markus Phillips	79 667 $ (2)
Salary Average Remaining :	0 $
Eric Comrie	77 220 $ (2)
Salary Average Remaining :	0 $
David Kase	76 833 $ (1)
Salary Average Remaining :	0 $
Dmitry Sokolov	76 500 $ (1)
Salary Average Remaining :	0 $
Mark Alt	70 000 $ (1)
Salary Average Remaining :	0 $
Alan Quine	70 000 $ (1)
Salary Average Remaining :	0 $
Cole Bardreau	70 000 $ (1)
Salary Average Remaining :	0 $
Justin Dowling	70 000 $ (1)
Salary Average Remaining :	0 $
Alex Biega	70 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2021 : 1 992 134 $
Year 2022 : 951 301 $
Year 2023 : 711 831 $
Year 2024 : 86 130 $
Salary Average Commitment
Year 2021 : 1 992 134 $
Year 2022 : 951 301 $
Year 2023 : 711 831 $
Year 2024 : 86 130 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7026 - 105 $ - 6 886 - 98,01%
Level 2:	3513 - 70 $ - 3 451 - 98,23%
Level 3:	4391 - 50 $ - 3 570 - 81,30%
Level 4:	1757 - 32 $ - 1 741 - 99,11%
Luxury :	878 - 230 $ - 862 - 98,22%
Total Capacity :	17565
Farm
Farm Level 1:	6000 - 70 $ - 3 317 - 55,28%
Farm Level 2:	4000 - 30 $ - 2 352 - 58,79%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 511 - 94,00%
Average Income per Game	1 648 711 $
Year to Date Revenue	67 597 155 $
Farm
Home Games Left	0
Average Attendance - %	5 669 - 56,69%
Average Income per Game	357 244 $
Year to Date Revenue	14 646 985 $
Expense
Pro Players Total Salaries	73 764 461 $
Pro Players Total Average Salaries	73 764 461 $
Farm Players Total Salaries	2 239 996 $
Farm Players Total Average Salaries	2 239 996 $
Coaches Total Salaries	4 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(6 288 525 $)
Pro Year To Date Expenses	84 470 537 $
Farm Year To Date Expenses	2 290 707 $
Pro Salary Cap Per Days	390 872 $
Pro Salary Cap To Date	77 566 890 $
Farm Salary Cap Per Days	12 376 $
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	422 013 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 762 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	71 278 365 $
Estimate Under Maximum Salary Cap of 81 500 000 $	10 221 635 $
Estimate Over Minimum Salary Cap of 60 200 000 $	11 078 365 $
Current Bank Account	15 482 896 $
Projected Bank Account	15 482 896 $

Pro Players Salaries
Ryan O'Reilly (1 Way Contract)	7 200 000 $ (3)
-Salary Average Remaining :	0 $
Brayden Schenn (1 Way Contract)	5 696 438 $ (1)
-Salary Average Remaining :	0 $
Brady Skjei (1 Way Contract)	5 509 763 $ (2)
-Salary Average Remaining :	0 $
Josh Bailey (1 Way Contract)	5 462 500 $ (2)
-Salary Average Remaining :	0 $
Ryan Ellis (1 Way Contract)	5 250 000 $ (4)
-Salary Average Remaining :	0 $
Gustav Nyquist (1 Way Contract)	5 189 475 $ (1)
-Salary Average Remaining :	0 $
Nikolaj Ehlers (1 Way Contract)	5 184 000 $ (2)
-Salary Average Remaining :	0 $
Zach Werenski (1 Way Contract)	5 130 000 $ (3)
-Salary Average Remaining :	0 $
Nick Bonino (1 Way Contract)	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Thomas Greiss (1 Way Contract)	3 641 666 $ (2)
-Salary Average Remaining :	0 $
Chandler Stephenson (1 Way Contract)	3 478 750 $ (4)
-Salary Average Remaining :	0 $
Brock McGinn (1 Way Contract)	2 656 500 $ (4)
-Salary Average Remaining :	0 $
Anthony Beauvillier (1 Way Contract)	2 494 800 $ (3)
-Salary Average Remaining :	0 $
Jeremy Davies (1 Way Contract)	2 000 000 $ (3)
-Salary Average Remaining :	0 $
Arttu Ruotsalainen (1 Way Contract)	2 000 000 $ (3)
-Salary Average Remaining :	0 $
Brendan Smith (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Erik Gustafsson (Out of Payroll)	1 540 440 $ (2)
-Salary Average Remaining :	0 $
Jay Beagle (1 Way Contract)	1 300 000 $ (2)
-Salary Average Remaining :	0 $
Lias Andersson (1 Way Contract)	1 062 269 $ (4)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Trevor Lewis	995 000 $ (2)
-Salary Average Remaining :	0 $
Rocco Grimaldi	940 500 $ (1)
-Salary Average Remaining :	0 $
Ilya Samsonov	925 000 $ (1)
-Salary Average Remaining :	0 $
Michael Del Zotto	847 000 $ (2)
-Salary Average Remaining :	0 $
Dryden Hunt	800 800 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2021 : 75 304 901 $
Year 2022 : 56 553 488 $
Year 2023 : 31 272 319 $
Year 2024 : 12 447 519 $
Salary Average Commitment
Year 2021 : 75 304 901 $
Year 2022 : 56 553 488 $
Year 2023 : 31 272 319 $
Year 2024 : 12 447 519 $
Salary Cap with 1 Way Contract
Year 2021 : 74 242 636 $
Year 2022 : 55 491 220 $
Year 2023 : 30 210 050 $
Year 2024 : 11 385 250 $

Farm Players Salaries
Kole Sherwood	99 500 $ (3)
Salary Average Remaining :	0 $
Andrew Agozzino	99 500 $ (1)
Salary Average Remaining :	0 $
Chris Butler	99 500 $ (1)
Salary Average Remaining :	0 $
Vladislav Kotkov	99 500 $ (2)
Salary Average Remaining :	0 $
Danil Yurtaykin	99 500 $ (3)
Salary Average Remaining :	0 $
Jack Ahcan	99 500 $ (4)
Salary Average Remaining :	0 $
Paul Carey	99 000 $ (1)
Salary Average Remaining :	0 $
Grigori Denisenko	92 500 $ (3)
Salary Average Remaining :	0 $
Martin Kaut	92 500 $ (1)
Salary Average Remaining :	0 $
Raphael Lavoie	87 000 $ (3)
Salary Average Remaining :	0 $
Josh Jacobs	86 229 $ (1)
Salary Average Remaining :	0 $
Matias Maccelli	85 333 $ (3)
Salary Average Remaining :	0 $
Benoit-Olivier Groulx	83 667 $ (3)
Salary Average Remaining :	0 $
Boris Katchouk	83 333 $ (1)
Salary Average Remaining :	0 $
Gilles Senn	81 750 $ (1)
Salary Average Remaining :	0 $
Tyler Benson	80 333 $ (1)
Salary Average Remaining :	0 $
Jake Bischoff	80 000 $ (1)
Salary Average Remaining :	0 $
Alex Stalock	80 000 $ (1)
Salary Average Remaining :	0 $
Zane McIntyre	77 935 $ (1)
Salary Average Remaining :	0 $
Marian Studenic	77 583 $ (1)
Salary Average Remaining :	0 $
Joseph Duszak	77 500 $ (1)
Salary Average Remaining :	0 $
Jake Massie	77 000 $ (1)
Salary Average Remaining :	0 $
Evan Fitzpatrick	77 000 $ (1)
Salary Average Remaining :	0 $
Kevin Czuczman	75 000 $ (1)
Salary Average Remaining :	0 $
Boo Nieves	75 000 $ (1)
Salary Average Remaining :	0 $
Brad Morrison	74 333 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2021 : 2 239 996 $
Year 2022 : 746 500 $
Year 2023 : 647 000 $
Year 2024 : 99 500 $
Salary Average Commitment
Year 2021 : 2 239 996 $
Year 2022 : 746 500 $
Year 2023 : 647 000 $
Year 2024 : 99 500 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	8523 - 95 $ - 7 200 - 84,47%
Level 2:	4255 - 65 $ - 3 631 - 85,34%
Level 3:	5318 - 41 $ - 4 372 - 82,22%
Level 4:	2127 - 31 $ - 1 891 - 88,91%
Luxury :	1064 - 216 $ - 904 - 84,95%
Total Capacity :	21287
Farm
Farm Level 1:	6000 - 70 $ - 3 336 - 55,60%
Farm Level 2:	4000 - 30 $ - 2 375 - 59,39%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 998 - 84,55%
Average Income per Game	1 596 669 $
Year to Date Revenue	65 463 420 $
Farm
Home Games Left	0
Average Attendance - %	5 711 - 57,11%
Average Income per Game	359 627 $
Year to Date Revenue	14 744 714 $
Expense
Pro Players Total Salaries	65 113 573 $
Pro Players Total Average Salaries	65 113 573 $
Farm Players Total Salaries	1 730 717 $
Farm Players Total Average Salaries	1 730 717 $
Coaches Total Salaries	3 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 354 250 $
Pro Year To Date Expenses	67 467 182 $
Farm Year To Date Expenses	1 911 844 $
Pro Salary Cap Per Days	327 426 $
Pro Salary Cap To Date	60 396 119 $
Farm Salary Cap Per Days	9 562 $
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	369 051 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 949 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 750 369 $
Estimate Under Maximum Salary Cap of 81 500 000 $	18 749 631 $
Estimate Over Minimum Salary Cap of 60 200 000 $	2 550 369 $
Current Bank Account	30 829 108 $
Projected Bank Account	30 829 108 $

Pro Players Salaries
Ondrej Palat (1 Way Contract)	8 350 000 $ (4)
-Salary Average Remaining :	0 $
Bryan Rust (1 Way Contract)	7 350 000 $ (4)
-Salary Average Remaining :	0 $
Kyle Okposo (1 Way Contract)	7 250 000 $ (1)
-Salary Average Remaining :	0 $
Chris Kreider (1 Way Contract)	5 460 000 $ (4)
-Salary Average Remaining :	0 $
Seth Jones (1 Way Contract)	5 232 600 $ (1)
-Salary Average Remaining :	0 $
Colin White (1 Way Contract)	4 873 500 $ (3)
-Salary Average Remaining :	0 $
Tyler Pitlick (1 Way Contract)	2 850 000 $ (4)
-Salary Average Remaining :	0 $
Pat Maroon (1 Way Contract)	2 500 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Martinook (1 Way Contract)	2 244 000 $ (3)
-Salary Average Remaining :	0 $
Oscar Lindberg (1 Way Contract)	2 187 900 $ (1)
-1 Way Contract Salary Cap :	1 112 900 $
-Salary Average Remaining :	0 $
Michael Hutchinson (1 Way Contract)	1 400 000 $ (1)
-Salary Average Remaining :	0 $
Johannes Kinnvall (1 Way Contract)	1 355 000 $ (4)
-1 Way Contract Salary Cap :	280 000 $
-Salary Average Remaining :	0 $
Yanni Gourde (1 Way Contract)	1 287 000 $ (1)
-Salary Average Remaining :	0 $
Dylan Coghlan (1 Way Contract)	1 200 000 $ (2)
-Salary Average Remaining :	0 $
Jacob Larsson (1 Way Contract)	1 062 269 $ (3)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Andrew Ladd (1 Way Contract)	1 000 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Blake Lizotte	960 000 $ (2)
-Salary Average Remaining :	0 $
Conor Timmins	925 000 $ (1)
-Salary Average Remaining :	0 $
Alexis Lafrenière	925 000 $ (3)
-Salary Average Remaining :	0 $
Mario Ferraro	925 000 $ (2)
-Salary Average Remaining :	0 $
Ryan Lindgren	925 000 $ (1)
-Salary Average Remaining :	0 $
Jonas Johansson	885 189 $ (2)
-Salary Average Remaining :	0 $
Radim Simek	868 725 $ (3)
-Salary Average Remaining :	0 $
Michael Amadio	852 390 $ (1)
-Salary Average Remaining :	0 $
Rasmus Asplund	845 000 $ (1)
-Salary Average Remaining :	0 $
Dmitrij Jaskin	700 000 $ (2)
-Salary Average Remaining :	0 $
Michael Houser	700 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 2021 : 65 113 573 $
Year 2022 : 41 008 683 $
Year 2023 : 35 338 494 $
Year 2024 : 25 365 000 $
Salary Average Commitment
Year 2021 : 65 113 573 $
Year 2022 : 41 008 683 $
Year 2023 : 35 338 494 $
Year 2024 : 25 365 000 $
Salary Cap with 1 Way Contract
Year 2021 : 60 901 304 $
Year 2022 : 37 871 414 $
Year 2023 : 33 201 225 $
Year 2024 : 24 290 000 $

Farm Players Salaries
Nick Merkley	100 000 $ (2)
Salary Average Remaining :	0 $
Ben Jones	99 500 $ (2)
Salary Average Remaining :	0 $
Joel Teasdale	99 500 $ (2)
Salary Average Remaining :	0 $
Sam Miletic	96 000 $ (2)
Salary Average Remaining :	0 $
Brayden Burke	96 000 $ (2)
Salary Average Remaining :	0 $
Daniil Tarasov	92 500 $ (2)
Salary Average Remaining :	0 $
Jakob Pelletier	92 500 $ (3)
Salary Average Remaining :	0 $
Wade Allison	92 500 $ (2)
Salary Average Remaining :	0 $
Cameron Crotty	92 500 $ (3)
Salary Average Remaining :	0 $
Blake Hillman	90 000 $ (1)
Salary Average Remaining :	0 $
John Quenneville	89 100 $ (3)
Salary Average Remaining :	0 $
Noah Juulsen	81 620 $ (3)
Salary Average Remaining :	0 $
Niclas Almari	80 917 $ (2)
Salary Average Remaining :	0 $
Jalen Chatfield	80 080 $ (2)
Salary Average Remaining :	0 $
Sheldon Rempal	80 000 $ (2)
Salary Average Remaining :	0 $
Fredrik Karlstrom	79 500 $ (2)
Salary Average Remaining :	0 $
Lucas Elvenes	77 333 $ (1)
Salary Average Remaining :	0 $
Beck Malenstyn	73 667 $ (1)
Salary Average Remaining :	0 $
Andrew Oglevie	70 000 $ (3)
Salary Average Remaining :	0 $
Kevin Boyle	67 500 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 2021 : 1 730 717 $
Year 2022 : 1 422 217 $
Year 2023 : 425 720 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 730 717 $
Year 2022 : 1 422 217 $
Year 2023 : 425 720 $
Year 2024 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Center
Level 1:	7544 - 125 $ - 5 735 - 76,02%
Level 2:	3772 - 70 $ - 3 557 - 94,30%
Level 3:	4765 - 45 $ - 4 298 - 90,20%
Level 4:	1886 - 35 $ - 1 719 - 91,16%
Luxury :	943 - 225 $ - 901 - 95,56%
Total Capacity :	18910
Farm
Farm Level 1:	6000 - 33 $ - 5 857 - 97,62%
Farm Level 2:	4000 - 13 $ - 3 985 - 99,63%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 210 - 85,72%
Average Income per Game	1 678 230 $
Year to Date Revenue	68 807 435 $
Farm
Home Games Left	0
Average Attendance - %	9 842 - 98,42%
Average Income per Game	289 217 $
Year to Date Revenue	11 857 906 $
Expense
Pro Players Total Salaries	64 283 587 $
Pro Players Total Average Salaries	64 283 587 $
Farm Players Total Salaries	1 543 270 $
Farm Players Total Average Salaries	1 543 270 $
Coaches Total Salaries	4 720 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(846 774 $)
Pro Year To Date Expenses	79 130 879 $
Farm Year To Date Expenses	1 629 632 $
Pro Salary Cap Per Days	296 014 $
Pro Salary Cap To Date	65 551 896 $
Farm Salary Cap Per Days	8 526 $
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	370 611 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 913 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 705 122 $
Estimate Under Maximum Salary Cap of 81 500 000 $	16 794 878 $
Estimate Over Minimum Salary Cap of 60 200 000 $	4 505 122 $
Current Bank Account	19 954 830 $
Projected Bank Account	19 954 830 $

Pro Players Salaries
Aaron Ekblad (1 Way Contract)	6 480 000 $ (1)
-Salary Average Remaining :	0 $
Sami Vatanen (1 Way Contract)	5 557 500 $ (3)
-Salary Average Remaining :	0 $
Andy Greene (1 Way Contract)	5 250 000 $ (1)
-Salary Average Remaining :	0 $
Nathan MacKinnon (1 Way Contract)	5 241 600 $ (2)
-Salary Average Remaining :	0 $
Tyler Ennis (1 Way Contract)	5 000 000 $ (1)
-1 Way Contract Salary Cap :	3 925 000 $
-Salary Average Remaining :	0 $
Jake DeBrusk (1 Way Contract)	4 873 500 $ (3)
-Salary Average Remaining :	0 $
Jamie Oleksiak (1 Way Contract)	2 515 838 $ (1)
-Salary Average Remaining :	0 $
Mason Appleton (1 Way Contract)	2 430 000 $ (1)
-Salary Average Remaining :	0 $
Braydon Coburn (1 Way Contract)	2 350 000 $ (2)
-1 Way Contract Salary Cap :	1 275 000 $
-Salary Average Remaining :	0 $
Marcus Sorensen (1 Way Contract)	2 300 000 $ (2)
-1 Way Contract Salary Cap :	1 225 000 $
-Salary Average Remaining :	0 $
Laurent Brossoit (1 Way Contract)	1 815 000 $ (2)
-Salary Average Remaining :	0 $
Juuso Riikola (1 Way Contract)	1 800 000 $ (2)
-1 Way Contract Salary Cap :	725 000 $
-Salary Average Remaining :	0 $
Ryan Reaves (1 Way Contract)	1 600 000 $ (1)
-1 Way Contract Salary Cap :	525 000 $
-Salary Average Remaining :	0 $
Adam Werner (1 Way Contract)	1 500 000 $ (3)
-1 Way Contract Salary Cap :	425 000 $
-Salary Average Remaining :	0 $
Par Lindholm (1 Way Contract)	1 300 000 $ (2)
-1 Way Contract Salary Cap :	225 000 $
-Salary Average Remaining :	0 $
Josh Archibald (1 Way Contract)	1 287 000 $ (3)
-Salary Average Remaining :	0 $
Alex Galchenyuk (1 Way Contract)	1 178 100 $ (1)
-Salary Average Remaining :	0 $
Nicolas Aube-Kubel (1 Way Contract)	1 052 370 $ (3)
-Salary Average Remaining :	0 $
Jakub Vrana (1 Way Contract)	1 025 640 $ (2)
-Salary Average Remaining :	0 $
Gaetan Haas (1 Way Contract)	1 000 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Jamie Drysdale	925 000 $ (3)
-Salary Average Remaining :	0 $
Jesper Boqvist	925 000 $ (2)
-Salary Average Remaining :	0 $
Mikey Anderson	925 000 $ (2)
-Salary Average Remaining :	0 $
Jeremy Swayman	925 000 $ (3)
-Salary Average Remaining :	0 $
Trevor Zegras	925 000 $ (3)
-Salary Average Remaining :	0 $
Kevin Rooney	900 900 $ (3)
-Salary Average Remaining :	0 $
Nicolas Roy	874 500 $ (3)
-Salary Average Remaining :	0 $
Vitek Vanecek	850 806 $ (3)
-Salary Average Remaining :	0 $
Jaret Anderson-Dolan	775 833 $ (1)
-Salary Average Remaining :	0 $
Artem Anisimov (1 Way Contract)	700 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Total Pro Players	30
Salary Commitment
Year 2021 : 64 283 587 $
Year 2022 : 38 353 816 $
Year 2023 : 19 671 576 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 64 283 587 $
Year 2022 : 38 353 816 $
Year 2023 : 19 671 576 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 55 058 592 $
Year 2022 : 31 978 816 $
Year 2023 : 18 596 576 $
Year 2024 : 0 $

Farm Players Salaries
Mackenzie MacEachern	99 500 $ (3)
Salary Average Remaining :	0 $
Dominic Toninato	99 500 $ (3)
Salary Average Remaining :	0 $
Michael Stone	99 000 $ (1)
Salary Average Remaining :	0 $
Jakub Jerabek	99 000 $ (1)
Salary Average Remaining :	0 $
Derrick Pouliot	97 680 $ (1)
Salary Average Remaining :	0 $
Nolan Foote	92 500 $ (3)
Salary Average Remaining :	0 $
Vitali Kravtsov	92 500 $ (2)
Salary Average Remaining :	0 $
Tobias Bjornfot	92 500 $ (3)
Salary Average Remaining :	0 $
Andrew Peeke	91 667 $ (1)
Salary Average Remaining :	0 $
Buddy Robinson	90 090 $ (2)
Salary Average Remaining :	0 $
MacKenzie Entwistle	84 250 $ (1)
Salary Average Remaining :	0 $
Dustin Wolf	81 583 $ (4)
Salary Average Remaining :	0 $
Johnathan Kovacevic	79 250 $ (1)
Salary Average Remaining :	0 $
Jake Leschyshyn	77 583 $ (1)
Salary Average Remaining :	0 $
Oleg Sosunov	71 667 $ (1)
Salary Average Remaining :	0 $
Adam Tambellini	65 000 $ (1)
Salary Average Remaining :	0 $
Tobias Lindberg	65 000 $ (2)
Salary Average Remaining :	0 $
Kyle Criscuolo	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 2021 : 1 543 270 $
Year 2022 : 713 173 $
Year 2023 : 465 583 $
Year 2024 : 81 583 $
Salary Average Commitment
Year 2021 : 1 543 270 $
Year 2022 : 713 173 $
Year 2023 : 465 583 $
Year 2024 : 81 583 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7359 - 121 $ - 6 177 - 83,94%
Level 2:	3559 - 81 $ - 2 826 - 79,40%
Level 3:	4600 - 51 $ - 3 359 - 73,02%
Level 4:	1840 - 34 $ - 1 594 - 86,65%
Luxury :	919 - 245 $ - 891 - 96,97%
Total Capacity :	18277
Farm
Farm Level 1:	6000 - 34 $ - 5 918 - 98,64%
Farm Level 2:	4000 - 18 $ - 3 907 - 97,67%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	14 847 - 81,23%
Average Income per Game	1 676 776 $
Year to Date Revenue	68 747 815 $
Farm
Home Games Left	0
Average Attendance - %	9 825 - 98,25%
Average Income per Game	289 551 $
Year to Date Revenue	11 871 588 $
Expense
Pro Players Total Salaries	69 379 391 $
Pro Players Total Average Salaries	69 379 391 $
Farm Players Total Salaries	1 533 139 $
Farm Players Total Average Salaries	1 533 139 $
Coaches Total Salaries	4 760 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	74 635 193 $
Farm Year To Date Expenses	1 707 896 $
Pro Salary Cap Per Days	332 619 $
Pro Salary Cap To Date	62 870 869 $
Farm Salary Cap Per Days	8 470 $
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	398 223 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 857 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 870 869 $
Estimate Under Maximum Salary Cap of 81 500 000 $	18 629 131 $
Estimate Over Minimum Salary Cap of 60 200 000 $	2 670 869 $
Current Bank Account	24 276 314 $
Projected Bank Account	24 276 314 $

Pro Players Salaries
Derek Stepan (1 Way Contract)	7 000 000 $ (2)
-Salary Average Remaining :	0 $
Jeff Skinner (1 Way Contract)	6 363 338 $ (1)
-Salary Average Remaining :	0 $
Dominik Kahun (1 Way Contract)	5 200 000 $ (2)
-Salary Average Remaining :	0 $
Ilya Kovalchuk (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Anthony Cirelli (1 Way Contract)	4 924 800 $ (4)
-Salary Average Remaining :	0 $
Connor Brown (1 Way Contract)	3 933 000 $ (4)
-Salary Average Remaining :	0 $
Colton Sissons (1 Way Contract)	3 614 286 $ (4)
-Salary Average Remaining :	0 $
Danny DeKeyser (1 Way Contract)	2 550 000 $ (2)
-Salary Average Remaining :	0 $
Alex Barré-Boulet (1 Way Contract)	2 500 000 $ (2)
-1 Way Contract Salary Cap :	1 425 000 $
-Salary Average Remaining :	0 $
Mark Borowiecki (1 Way Contract)	2 420 000 $ (2)
-Salary Average Remaining :	0 $
Michael McNiven (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Oskar Sundqvist (1 Way Contract)	1 885 000 $ (4)
-Salary Average Remaining :	0 $
Adam Pelech (1 Way Contract)	1 795 200 $ (1)
-Salary Average Remaining :	0 $
Troy Terry (1 Way Contract)	1 722 600 $ (4)
-Salary Average Remaining :	0 $
Morgan Barron (1 Way Contract)	1 705 000 $ (4)
-1 Way Contract Salary Cap :	630 000 $
-Salary Average Remaining :	0 $
Matt Kiersted (1 Way Contract)	1 705 000 $ (4)
-1 Way Contract Salary Cap :	630 000 $
-Salary Average Remaining :	0 $
Philippe Myers (1 Way Contract)	1 700 000 $ (1)
-Salary Average Remaining :	0 $
Jesper Sellgren (1 Way Contract)	1 500 000 $ (3)
-1 Way Contract Salary Cap :	425 000 $
-Salary Average Remaining :	0 $
Kris Russell (1 Way Contract)	1 375 000 $ (1)
-Salary Average Remaining :	0 $
Matthew Highmore (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	175 000 $
-Salary Average Remaining :	0 $
Spencer Foo (1 Way Contract)	1 100 000 $ (1)
-1 Way Contract Salary Cap :	25 000 $
-Salary Average Remaining :	0 $
Gabriel Carlsson (1 Way Contract)	1 062 269 $ (3)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Kevin Lankinen	990 000 $ (2)
-Salary Average Remaining :	0 $
Rasmus Dahlin	925 000 $ (1)
-Salary Average Remaining :	0 $
Tobias Rieder	900 900 $ (3)
-Salary Average Remaining :	0 $
Robert Thomas	894 166 $ (1)
-Salary Average Remaining :	0 $
Nils Hoglander	894 166 $ (3)
-Salary Average Remaining :	0 $
Brett Ritchie	885 500 $ (4)
-Salary Average Remaining :	0 $
Landon Bow (Out of Payroll)	828 630 $ (2)
-Salary Average Remaining :	0 $
Kirill Ustimenko	825 833 $ (2)
-Salary Average Remaining :	0 $
Jordan Kyrou	758 333 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	31
Salary Commitment
Year 2021 : 70 208 021 $
Year 2022 : 47 046 984 $
Year 2023 : 24 732 521 $
Year 2024 : 20 375 186 $
Salary Average Commitment
Year 2021 : 70 208 021 $
Year 2022 : 47 046 984 $
Year 2023 : 24 732 521 $
Year 2024 : 20 375 186 $
Salary Cap with 1 Way Contract
Year 2021 : 62 695 752 $
Year 2022 : 41 684 717 $
Year 2023 : 20 445 252 $
Year 2024 : 18 225 186 $

Farm Players Salaries
Philip Tomasino	92 500 $ (3)
Salary Average Remaining :	0 $
Brandon Duhaime	92 500 $ (1)
Salary Average Remaining :	0 $
Liam Foudy	92 500 $ (1)
Salary Average Remaining :	0 $
Martin Frk	91 713 $ (4)
Salary Average Remaining :	0 $
Vinni Lettieri	90 000 $ (1)
Salary Average Remaining :	0 $
Nate Prosser	90 000 $ (2)
Salary Average Remaining :	0 $
Bowen Byram	89 417 $ (3)
Salary Average Remaining :	0 $
Gemel Smith	88 550 $ (4)
Salary Average Remaining :	0 $
Matt Boldy	88 083 $ (3)
Salary Average Remaining :	0 $
Sam Steel	86 333 $ (1)
Salary Average Remaining :	0 $
Connor Ingram	85 507 $ (3)
Salary Average Remaining :	0 $
Chad Krys	85 333 $ (2)
Salary Average Remaining :	0 $
Kyle Wood	81 620 $ (2)
Salary Average Remaining :	0 $
Calen Addison	79 500 $ (3)
Salary Average Remaining :	0 $
Matej Pekar	77 583 $ (1)
Salary Average Remaining :	0 $
Morgan Geekie	76 333 $ (1)
Salary Average Remaining :	0 $
Arnaud Durandeau	75 667 $ (2)
Salary Average Remaining :	0 $
Jake Kielly	70 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 2021 : 1 533 138 $
Year 2022 : 947 889 $
Year 2023 : 615 269 $
Year 2024 : 180 262 $
Salary Average Commitment
Year 2021 : 1 533 138 $
Year 2022 : 947 889 $
Year 2023 : 615 269 $
Year 2024 : 180 262 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6854 - 110 $ - 6 760 - 98,63%
Level 2:	3825 - 70 $ - 3 620 - 94,65%
Level 3:	4281 - 60 $ - 2 947 - 68,85%
Level 4:	1983 - 40 $ - 1 346 - 67,86%
Luxury :	856 - 225 $ - 852 - 99,57%
Total Capacity :	17799
Farm
Farm Level 1:	6000 - 40 $ - 5 751 - 95,85%
Farm Level 2:	4000 - 20 $ - 3 887 - 97,16%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	15 526 - 87,23%
Average Income per Game	1 674 986 $
Year to Date Revenue	68 674 419 $
Farm
Home Games Left	0
Average Attendance - %	9 638 - 96,38%
Average Income per Game	363 183 $
Year to Date Revenue	14 890 490 $
Expense
Pro Players Total Salaries	70 017 565 $
Pro Players Total Average Salaries	70 017 565 $
Farm Players Total Salaries	1 801 518 $
Farm Players Total Average Salaries	1 801 518 $
Coaches Total Salaries	2 640 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	765 845 $
Pro Year To Date Expenses	72 689 606 $
Farm Year To Date Expenses	1 931 573 $
Pro Salary Cap Per Days	356 425 $
Pro Salary Cap To Date	67 046 111 $
Farm Salary Cap Per Days	9 953 $
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	390 256 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 340 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	67 811 956 $
Estimate Under Maximum Salary Cap of 81 500 000 $	13 688 044 $
Estimate Over Minimum Salary Cap of 60 200 000 $	7 611 956 $
Current Bank Account	28 943 730 $
Projected Bank Account	28 943 730 $

Pro Players Salaries
Brent Burns (1 Way Contract)	7 360 000 $ (1)
-Salary Average Remaining :	0 $
Jonathan Huberdeau (1 Way Contract)	6 557 850 $ (3)
-Salary Average Remaining :	0 $
Johnny Gaudreau (1 Way Contract)	6 210 000 $ (4)
-Salary Average Remaining :	0 $
Colton Parayko (1 Way Contract)	5 956 500 $ (2)
-Salary Average Remaining :	0 $
Mark Scheifele (1 Way Contract)	5 733 000 $ (3)
-Salary Average Remaining :	0 $
Tomas Tatar (1 Way Contract)	5 538 500 $ (2)
-Salary Average Remaining :	0 $
Vincent Trocheck (1 Way Contract)	5 189 375 $ (4)
-Salary Average Remaining :	0 $
Jake McCabe (1 Way Contract)	3 605 250 $ (4)
-Salary Average Remaining :	0 $
Zach Hyman (1 Way Contract)	2 895 750 $ (2)
-Salary Average Remaining :	0 $
Carl Hagelin (1 Way Contract)	2 510 000 $ (2)
-Salary Average Remaining :	0 $
Alexander Barabanov (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	925 000 $
-Salary Average Remaining :	0 $
Troy Stecher (1 Way Contract)	1 907 400 $ (1)
-Salary Average Remaining :	0 $
Nick Cousins (1 Way Contract)	1 897 500 $ (4)
-Salary Average Remaining :	0 $
Austin Watson (1 Way Contract)	1 415 700 $ (1)
-Salary Average Remaining :	0 $
Jujhar Khaira (1 Way Contract)	1 372 800 $ (2)
-Salary Average Remaining :	0 $
Thomas Chabot (Out of Payroll)	1 025 640 $ (3)
-Salary Average Remaining :	0 $
Jack Hughes	925 000 $ (2)
-Salary Average Remaining :	0 $
Alexander Romanov	894 167 $ (3)
-Salary Average Remaining :	0 $
Anthony Bitetto	875 000 $ (1)
-Salary Average Remaining :	0 $
Jayson Megna	850 000 $ (1)
-Salary Average Remaining :	0 $
Kaapo Kahkonen	845 350 $ (3)
-Salary Average Remaining :	0 $
Marek Hrivik (Out of Payroll)	836 550 $ (1)
-Salary Average Remaining :	0 $
Trevor Carrick (Out of Payroll)	785 400 $ (1)
-Salary Average Remaining :	0 $
Carter Hart	730 833 $ (1)
-Salary Average Remaining :	0 $
Oscar Dansk	700 000 $ (1)
-Salary Average Remaining :	0 $
Daniel Walcott	700 000 $ (1)
-Salary Average Remaining :	0 $
Antti Suomela	700 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 2021 : 70 017 565 $
Year 2022 : 53 156 682 $
Year 2023 : 31 958 132 $
Year 2024 : 16 902 125 $
Salary Average Commitment
Year 2021 : 70 017 565 $
Year 2022 : 53 156 682 $
Year 2023 : 31 958 132 $
Year 2024 : 16 902 125 $
Salary Cap with 1 Way Contract
Year 2021 : 68 942 564 $
Year 2022 : 52 081 681 $
Year 2023 : 31 958 132 $
Year 2024 : 16 902 125 $

Farm Players Salaries
Bobby Nardella	95 000 $ (2)
Salary Average Remaining :	0 $
Thomas Harley	92 500 $ (3)
Salary Average Remaining :	0 $
Jeffrey Viel	87 516 $ (1)
Salary Average Remaining :	0 $
Mitch Reinke	87 450 $ (2)
Salary Average Remaining :	0 $
Chase Pearson	85 875 $ (1)
Salary Average Remaining :	0 $
Steven Lorentz	83 321 $ (1)
Salary Average Remaining :	0 $
Joona Luoto	83 215 $ (1)
Salary Average Remaining :	0 $
Louis Domingue	82 500 $ (1)
Salary Average Remaining :	0 $
Seth Griffith	82 390 $ (1)
Salary Average Remaining :	0 $
Markus Niemelainen	81 750 $ (2)
Salary Average Remaining :	0 $
Colton White	81 620 $ (3)
Salary Average Remaining :	0 $
Jonny Brodzinski	81 510 $ (2)
Salary Average Remaining :	0 $
Riley Damiani	81 333 $ (3)
Salary Average Remaining :	0 $
Filip Kral	81 000 $ (3)
Salary Average Remaining :	0 $
Nick Henry	79 833 $ (2)
Salary Average Remaining :	0 $
Martin Pospisil	79 667 $ (2)
Salary Average Remaining :	0 $
Valentin Zykov	78 705 $ (1)
Salary Average Remaining :	0 $
Adam Mascherin	77 500 $ (1)
Salary Average Remaining :	0 $
Nic Petan	77 500 $ (1)
Salary Average Remaining :	0 $
Paul Cotter	76 333 $ (1)
Salary Average Remaining :	0 $
Marko Dano	75 000 $ (1)
Salary Average Remaining :	0 $
Tyler Parsons	70 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2021 : 1 801 518 $
Year 2022 : 841 663 $
Year 2023 : 336 453 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 801 518 $
Year 2022 : 841 663 $
Year 2023 : 336 453 $
Year 2024 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7050 - 114 $ - 6 865 - 97,38%
Level 2:	3525 - 75 $ - 3 449 - 97,85%
Level 3:	4406 - 49 $ - 3 808 - 86,42%
Level 4:	1763 - 35 $ - 1 658 - 94,04%
Luxury :	881 - 232 $ - 871 - 98,89%
Total Capacity :	17625
Farm
Farm Level 1:	6000 - 40 $ - 5 758 - 95,97%
Farm Level 2:	4000 - 20 $ - 3 842 - 96,05%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 651 - 94,47%
Average Income per Game	1 755 847 $
Year to Date Revenue	71 989 722 $
Farm
Home Games Left	0
Average Attendance - %	9 600 - 96,00%
Average Income per Game	362 446 $
Year to Date Revenue	14 860 306 $
Expense
Pro Players Total Salaries	68 781 363 $
Pro Players Total Average Salaries	68 781 363 $
Farm Players Total Salaries	1 975 667 $
Farm Players Total Average Salaries	1 975 667 $
Coaches Total Salaries	3 880 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 266 683 $
Pro Year To Date Expenses	66 574 108 $
Farm Year To Date Expenses	2 120 885 $
Pro Salary Cap Per Days	364 204 $
Pro Salary Cap To Date	61 455 355 $
Farm Salary Cap Per Days	10 915 $
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	390 276 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 302 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	65 722 038 $
Estimate Under Maximum Salary Cap of 81 500 000 $	15 777 962 $
Estimate Over Minimum Salary Cap of 60 200 000 $	5 522 038 $
Current Bank Account	38 155 035 $
Projected Bank Account	38 155 035 $

Pro Players Salaries
Ryan Suter (1 Way Contract)	9 800 000 $ (2)
-Salary Average Remaining :	0 $
Nicklas Backstrom (1 Way Contract)	6 432 000 $ (1)
-Salary Average Remaining :	0 $
T.J. Oshie (1 Way Contract)	6 281 875 $ (3)
-Salary Average Remaining :	0 $
Kyle Connor (1 Way Contract)	6 171 428 $ (3)
-Salary Average Remaining :	0 $
Brock Boeser (1 Way Contract)	6 027 750 $ (3)
-Salary Average Remaining :	0 $
Bo Horvat (1 Way Contract)	5 329 500 $ (1)
-Salary Average Remaining :	0 $
Nazem Kadri (1 Way Contract)	4 488 750 $ (3)
-Salary Average Remaining :	0 $
Mattias Ekholm (1 Way Contract)	4 275 000 $ (3)
-Salary Average Remaining :	0 $
Frank Vatrano (1 Way Contract)	3 204 666 $ (4)
-Salary Average Remaining :	0 $
Kyle Palmieri (1 Way Contract)	2 100 000 $ (4)
-Salary Average Remaining :	0 $
Marc Staal (1 Way Contract)	1 650 000 $ (1)
-Salary Average Remaining :	0 $
Thatcher Demko (1 Way Contract)	1 224 300 $ (2)
-Salary Average Remaining :	0 $
Bobby Ryan (1 Way Contract)	1 100 000 $ (1)
-Salary Average Remaining :	0 $
Robby Fabbri (1 Way Contract)	1 098 900 $ (2)
-Salary Average Remaining :	0 $
Jack Roslovic (1 Way Contract)	1 062 269 $ (3)
-Salary Average Remaining :	0 $
Jason Dickinson (1 Way Contract)	1 039 500 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Blake Comeau	995 000 $ (2)
-Salary Average Remaining :	0 $
Jordie Benn	995 000 $ (3)
-Salary Average Remaining :	0 $
Derick Brassard	995 000 $ (2)
-Salary Average Remaining :	0 $
Brett Kulak	960 000 $ (3)
-Salary Average Remaining :	0 $
Neal Pionk	925 000 $ (1)
-Salary Average Remaining :	0 $
Evan Rodrigues	885 500 $ (4)
-Salary Average Remaining :	0 $
Zach Whitecloud	880 000 $ (1)
-Salary Average Remaining :	0 $
Alex Nedeljkovic	859 925 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2021 : 68 781 363 $
Year 2022 : 52 464 863 $
Year 2023 : 36 452 238 $
Year 2024 : 6 190 166 $
Salary Average Commitment
Year 2021 : 68 781 363 $
Year 2022 : 52 464 863 $
Year 2023 : 36 452 238 $
Year 2024 : 6 190 166 $
Salary Cap with 1 Way Contract
Year 2021 : 67 741 865 $
Year 2022 : 51 425 361 $
Year 2023 : 36 452 238 $
Year 2024 : 6 190 166 $

Farm Players Salaries
Nolan Patrick	100 000 $ (2)
Salary Average Remaining :	0 $
Alexei Melnichuk	99 500 $ (4)
Salary Average Remaining :	0 $
Erik Johnson	99 500 $ (4)
Salary Average Remaining :	0 $
Jordan Gross	98 500 $ (3)
Salary Average Remaining :	0 $
Aleksi Heponiemi	92 500 $ (2)
Salary Average Remaining :	0 $
Emil Bemstrom	92 500 $ (2)
Salary Average Remaining :	0 $
Jack Quinn	92 500 $ (4)
Salary Average Remaining :	0 $
Filip Gustavsson	90 486 $ (4)
Salary Average Remaining :	0 $
Eetu Luostarinen	89 750 $ (2)
Salary Average Remaining :	0 $
Adam Boqvist	89 417 $ (2)
Salary Average Remaining :	0 $
Serron Noel	89 417 $ (3)
Salary Average Remaining :	0 $
Kyle Capobianco	88 660 $ (2)
Salary Average Remaining :	0 $
Anthony Angello	82 940 $ (2)
Salary Average Remaining :	0 $
Mikhail Maltsev	80 917 $ (2)
Salary Average Remaining :	0 $
Akil Thomas	80 917 $ (3)
Salary Average Remaining :	0 $
Ian Scott	80 583 $ (2)
Salary Average Remaining :	0 $
Martin Fehervary	80 583 $ (3)
Salary Average Remaining :	0 $
Brogan Rafferty	80 080 $ (1)
Salary Average Remaining :	0 $
Dakota Joshua	79 250 $ (1)
Salary Average Remaining :	0 $
Noah Gregor	73 667 $ (1)
Salary Average Remaining :	0 $
Alexander True	72 000 $ (2)
Salary Average Remaining :	0 $
Zack Smith	71 000 $ (1)
Salary Average Remaining :	0 $
Scott Harrington	71 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2021 : 1 975 667 $
Year 2022 : 1 600 670 $
Year 2023 : 731 403 $
Year 2024 : 381 986 $
Salary Average Commitment
Year 2021 : 1 975 667 $
Year 2022 : 1 600 670 $
Year 2023 : 731 403 $
Year 2024 : 381 986 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6869 - 120 $ - 4 367 - 63,58%
Level 2:	3435 - 60 $ - 3 434 - 99,96%
Level 3:	4294 - 49 $ - 4 152 - 96,70%
Level 4:	1717 - 36 $ - 1 616 - 94,12%
Luxury :	859 - 255 $ - 603 - 70,16%
Total Capacity :	17174
Farm
Farm Level 1:	6000 - 35 $ - 4 839 - 80,66%
Farm Level 2:	4000 - 23 $ - 3 589 - 89,73%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	14 172 - 82,52%
Average Income per Game	1 614 734 $
Year to Date Revenue	66 204 098 $
Farm
Home Games Left	0
Average Attendance - %	8 429 - 84,29%
Average Income per Game	362 733 $
Year to Date Revenue	14 872 039 $
Expense
Pro Players Total Salaries	83 490 369 $
Pro Players Total Average Salaries	83 490 369 $
Farm Players Total Salaries	1 967 967 $
Farm Players Total Average Salaries	1 967 967 $
Coaches Total Salaries	3 880 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 862 607 $
Pro Year To Date Expenses	78 552 868 $
Farm Year To Date Expenses	2 114 350 $
Pro Salary Cap Per Days	425 876 $
Pro Salary Cap To Date	70 516 769 $
Farm Salary Cap Per Days	10 873 $
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	469 357 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 259 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	74 379 376 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 120 624 $
Estimate Over Minimum Salary Cap of 60 200 000 $	14 179 376 $
Current Bank Account	20 408 919 $
Projected Bank Account	20 408 919 $

Pro Players Salaries
Jonathan Toews (1 Way Contract)	7 875 000 $ (4)
-Salary Average Remaining :	0 $
Mikael Backlund (1 Way Contract)	6 200 000 $ (2)
-Salary Average Remaining :	0 $
Dustin Brown (1 Way Contract)	5 875 000 $ (2)
-Salary Average Remaining :	0 $
Dylan Larkin (1 Way Contract)	5 172 800 $ (1)
-Salary Average Remaining :	0 $
James Neal (1 Way Contract)	5 000 000 $ (1)
-1 Way Contract Salary Cap :	3 925 000 $
-Salary Average Remaining :	0 $
Artem Zub (1 Way Contract)	5 000 000 $ (2)
-Salary Average Remaining :	0 $
John Klingberg (1 Way Contract)	4 723 825 $ (3)
-Salary Average Remaining :	0 $
Adam Larsson (1 Way Contract)	4 631 249 $ (3)
-Salary Average Remaining :	0 $
Boone Jenner (1 Way Contract)	4 112 550 $ (3)
-Salary Average Remaining :	0 $
Zdeno Chara (1 Way Contract)	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Vladimir Sobotka (1 Way Contract)	3 990 000 $ (1)
-1 Way Contract Salary Cap :	2 915 000 $
-Salary Average Remaining :	0 $
Paul Stastny (1 Way Contract)	3 950 000 $ (2)
-Salary Average Remaining :	0 $
Dominik Kubalik (1 Way Contract)	3 655 600 $ (2)
-Salary Average Remaining :	0 $
Will Butcher (1 Way Contract)	3 617 600 $ (1)
-Salary Average Remaining :	0 $
Valeri Nichushkin (1 Way Contract)	2 805 000 $ (1)
-Salary Average Remaining :	0 $
Travis Hamonic (1 Way Contract)	2 800 000 $ (2)
-Salary Average Remaining :	0 $
Jared McCann (1 Way Contract)	1 485 000 $ (2)
-Salary Average Remaining :	0 $
Luca Sbisa (1 Way Contract)	1 150 000 $ (1)
-1 Way Contract Salary Cap :	75 000 $
-Salary Average Remaining :	0 $
Chris Driedger (1 Way Contract)	1 075 250 $ (4)
-Salary Average Remaining :	0 $
Josh Manson (1 Way Contract)	1 061 775 $ (1)
-Salary Average Remaining :	0 $
Tyson Jost (1 Way Contract)	1 052 370 $ (3)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Spencer Martin	995 000 $ (4)
-Salary Average Remaining :	0 $
Igor Shesterkin	925 000 $ (1)
-Salary Average Remaining :	0 $
Derek Forbort	836 550 $ (1)
-Salary Average Remaining :	0 $
Curtis Lazar	800 800 $ (1)
-Salary Average Remaining :	0 $
Joe Thornton	700 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2021 : 83 490 369 $
Year 2022 : 54 130 844 $
Year 2023 : 24 465 244 $
Year 2024 : 9 945 250 $
Salary Average Commitment
Year 2021 : 83 490 369 $
Year 2022 : 54 130 844 $
Year 2023 : 24 465 244 $
Year 2024 : 9 945 250 $
Salary Cap with 1 Way Contract
Year 2021 : 79 212 998 $
Year 2022 : 53 078 472 $
Year 2023 : 23 412 874 $
Year 2024 : 9 945 250 $

Farm Players Salaries
Dawson Barteaux	99 500 $ (3)
Salary Average Remaining :	0 $
Drew O'Connor	99 500 $ (4)
Salary Average Remaining :	0 $
Darren Raddysh	99 500 $ (1)
Salary Average Remaining :	0 $
Luke Philp	99 500 $ (1)
Salary Average Remaining :	0 $
Mathias Laferriere	99 500 $ (3)
Salary Average Remaining :	0 $
Brad Richardson	95 000 $ (1)
Salary Average Remaining :	0 $
Patrick Khodorenko	95 000 $ (2)
Salary Average Remaining :	0 $
Riley Barber	95 000 $ (2)
Salary Average Remaining :	0 $
Klim Kostin	86 333 $ (2)
Salary Average Remaining :	0 $
Alexander Alexeyev	86 333 $ (3)
Salary Average Remaining :	0 $
Max Jones	86 333 $ (1)
Salary Average Remaining :	0 $
Logan Shaw	85 500 $ (1)
Salary Average Remaining :	0 $
Mike Vecchione	85 500 $ (1)
Salary Average Remaining :	0 $
Ryan Bednard	85 000 $ (1)
Salary Average Remaining :	0 $
Ryan McLeod	83 417 $ (2)
Salary Average Remaining :	0 $
Tyler Lewington	78 705 $ (1)
Salary Average Remaining :	0 $
Sean Day	76 167 $ (1)
Salary Average Remaining :	0 $
Parker Wotherspoon	75 000 $ (1)
Salary Average Remaining :	0 $
Dylan Ferguson	73 333 $ (2)
Salary Average Remaining :	0 $
Evan Cormier	71 873 $ (1)
Salary Average Remaining :	0 $
Brandon Gignac	71 417 $ (1)
Salary Average Remaining :	0 $
Jacob Moverare	70 556 $ (1)
Salary Average Remaining :	0 $
Anton Blidh	70 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2021 : 1 967 967 $
Year 2022 : 817 916 $
Year 2023 : 384 833 $
Year 2024 : 99 500 $
Salary Average Commitment
Year 2021 : 1 967 967 $
Year 2022 : 817 916 $
Year 2023 : 384 833 $
Year 2024 : 99 500 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7716 - 112 $ - 7 079 - 91,75%
Level 2:	3858 - 72 $ - 3 578 - 92,73%
Level 3:	4822 - 50 $ - 3 604 - 74,74%
Level 4:	1929 - 35 $ - 1 729 - 89,64%
Luxury :	964 - 330 $ - 566 - 58,70%
Total Capacity :	19289
Farm
Farm Level 1:	6000 - 51 $ - 4 376 - 72,93%
Farm Level 2:	4000 - 26 $ - 2 762 - 69,05%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 556 - 85,83%
Average Income per Game	1 743 969 $
Year to Date Revenue	71 502 727 $
Farm
Home Games Left	0
Average Attendance - %	7 138 - 71,38%
Average Income per Game	348 083 $
Year to Date Revenue	14 271 399 $
Expense
Pro Players Total Salaries	79 368 529 $
Pro Players Total Average Salaries	79 368 529 $
Farm Players Total Salaries	2 174 437 $
Farm Players Total Average Salaries	2 174 437 $
Coaches Total Salaries	4 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(697 203 $)
Pro Year To Date Expenses	76 488 975 $
Farm Year To Date Expenses	2 152 756 $
Pro Salary Cap Per Days	407 492 $
Pro Salary Cap To Date	69 535 414 $
Farm Salary Cap Per Days	12 013 $
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	448 917 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 400 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 838 211 $
Estimate Under Maximum Salary Cap of 81 500 000 $	12 661 789 $
Estimate Over Minimum Salary Cap of 60 200 000 $	8 638 211 $
Current Bank Account	27 132 395 $
Projected Bank Account	27 132 395 $

Pro Players Salaries
Tomas Hertl (1 Way Contract)	6 145 313 $ (4)
-Salary Average Remaining :	0 $
Nick Schmaltz (1 Way Contract)	5 890 950 $ (2)
-Salary Average Remaining :	0 $
John Gibson (1 Way Contract)	5 888 000 $ (4)
-Salary Average Remaining :	0 $
Evander Kane (1 Way Contract)	5 835 375 $ (1)
-Salary Average Remaining :	0 $
Mike Matheson (1 Way Contract)	5 325 938 $ (4)
-Salary Average Remaining :	0 $
Filip Forsberg (1 Way Contract)	4 992 000 $ (1)
-Salary Average Remaining :	0 $
Alex Tuch (1 Way Contract)	4 783 250 $ (2)
-Salary Average Remaining :	0 $
Alex Killorn (1 Way Contract)	4 650 250 $ (1)
-Salary Average Remaining :	0 $
Christian Dvorak (1 Way Contract)	4 481 150 $ (2)
-Salary Average Remaining :	0 $
Tanner Pearson (1 Way Contract)	4 168 125 $ (3)
-Salary Average Remaining :	0 $
Justin Schultz (1 Way Contract)	3 990 000 $ (3)
-Salary Average Remaining :	0 $
Chris Tierney (1 Way Contract)	3 391 500 $ (1)
-Salary Average Remaining :	0 $
Kevan Miller (Out of Payroll)	2 500 000 $ (1)
-Salary Average Remaining :	0 $
Sam Bennett (1 Way Contract)	2 316 600 $ (2)
-Salary Average Remaining :	0 $
Kevin Shattenkirk (1 Way Contract)	2 310 000 $ (2)
-Salary Average Remaining :	0 $
Marcus Foligno (1 Way Contract)	2 275 000 $ (1)
-Salary Average Remaining :	0 $
Johan Larsson (1 Way Contract)	1 768 525 $ (1)
-Salary Average Remaining :	0 $
Mike Smith (1 Way Contract)	1 336 500 $ (2)
-Salary Average Remaining :	0 $
Patrik Nemeth (1 Way Contract)	1 276 215 $ (1)
-Salary Average Remaining :	0 $
Austin Wagner (1 Way Contract)	1 271 600 $ (1)
-1 Way Contract Salary Cap :	196 600 $
-Salary Average Remaining :	0 $
Anthony Stolarz (1 Way Contract)	1 200 000 $ (2)
-Salary Average Remaining :	0 $
Stephen Johns	933 075 $ (1)
-Salary Average Remaining :	0 $
Quinn Hughes	916 666 $ (1)
-Salary Average Remaining :	0 $
Will Borgen	864 167 $ (1)
-Salary Average Remaining :	0 $
Vince Dunn	858 330 $ (3)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2021 : 79 368 529 $
Year 2022 : 48 694 156 $
Year 2023 : 26 375 706 $
Year 2024 : 17 359 251 $
Salary Average Commitment
Year 2021 : 79 368 529 $
Year 2022 : 48 694 156 $
Year 2023 : 26 375 706 $
Year 2024 : 17 359 251 $
Salary Cap with 1 Way Contract
Year 2021 : 78 293 526 $
Year 2022 : 48 694 156 $
Year 2023 : 26 375 706 $
Year 2024 : 17 359 251 $

Farm Players Salaries
Brian Lashoff	95 000 $ (1)
Salary Average Remaining :	0 $
Cody Eakin	95 000 $ (1)
Salary Average Remaining :	0 $
Daniel Carr	93 308 $ (1)
Salary Average Remaining :	0 $
Chase Priskie	92 500 $ (1)
Salary Average Remaining :	0 $
Victor Soderstrom	92 500 $ (3)
Salary Average Remaining :	0 $
Gabriel Vilardi	92 500 $ (1)
Salary Average Remaining :	0 $
Fredrik Claesson	90 090 $ (3)
Salary Average Remaining :	0 $
Brady Keeper	90 000 $ (1)
Salary Average Remaining :	0 $
Anton Forsberg	89 925 $ (1)
Salary Average Remaining :	0 $
Justin Scott	89 199 $ (1)
Salary Average Remaining :	0 $
Joey Daccord	89 100 $ (4)
Salary Average Remaining :	0 $
Nathan Walker	88 550 $ (4)
Salary Average Remaining :	0 $
Damian Giroux	81 831 $ (3)
Salary Average Remaining :	0 $
Maxime Lajoie	81 224 $ (2)
Salary Average Remaining :	0 $
Ryan MacInnis	80 850 $ (4)
Salary Average Remaining :	0 $
Maksim Sushko	80 417 $ (1)
Salary Average Remaining :	0 $
Joseph Blandisi	80 080 $ (1)
Salary Average Remaining :	0 $
Sam Vigneault	80 000 $ (1)
Salary Average Remaining :	0 $
Nikita Okhotyuk	79 500 $ (4)
Salary Average Remaining :	0 $
Reece Willcox	79 448 $ (1)
Salary Average Remaining :	0 $
Ivan Chekhovich	77 333 $ (1)
Salary Average Remaining :	0 $
Ty Ronning	75 083 $ (1)
Salary Average Remaining :	0 $
Jack Kopacka	74 500 $ (1)
Salary Average Remaining :	0 $
Josh Wilkins	70 000 $ (3)
Salary Average Remaining :	0 $
Antoine Bibeau	70 000 $ (1)
Salary Average Remaining :	0 $
Ville Meskanen	66 500 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2021 : 2 174 438 $
Year 2022 : 820 145 $
Year 2023 : 672 421 $
Year 2024 : 338 000 $
Salary Average Commitment
Year 2021 : 2 174 438 $
Year 2022 : 820 145 $
Year 2023 : 672 421 $
Year 2024 : 338 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7800 - 105 $ - 6 967 - 89,32%
Level 2:	3904 - 65 $ - 3 643 - 93,31%
Level 3:	4884 - 45 $ - 4 347 - 89,00%
Level 4:	1954 - 35 $ - 1 739 - 88,98%
Luxury :	977 - 220 $ - 899 - 92,05%
Total Capacity :	19519
Farm
Farm Level 1:	6000 - 35 $ - 5 879 - 97,99%
Farm Level 2:	4000 - 15 $ - 3 936 - 98,40%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 595 - 90,14%
Average Income per Game	1 709 791 $
Year to Date Revenue	70 101 414 $
Farm
Home Games Left	0
Average Attendance - %	9 815 - 98,15%
Average Income per Game	312 473 $
Year to Date Revenue	12 811 406 $
Expense
Pro Players Total Salaries	89 536 441 $
Pro Players Total Average Salaries	89 536 441 $
Farm Players Total Salaries	2 160 329 $
Farm Players Total Average Salaries	2 160 329 $
Coaches Total Salaries	3 640 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 386 600 $
Pro Year To Date Expenses	83 060 986 $
Farm Year To Date Expenses	2 197 171 $
Pro Salary Cap Per Days	471 836 $
Pro Salary Cap To Date	77 648 046 $
Farm Salary Cap Per Days	11 936 $
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	500 572 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 322 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	79 034 646 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 465 354 $
Estimate Over Minimum Salary Cap of 60 200 000 $	18 834 646 $
Current Bank Account	17 654 663 $
Projected Bank Account	17 654 663 $

Pro Players Salaries
P.K. Subban (1 Way Contract)	10 500 000 $ (2)
-Salary Average Remaining :	0 $
Jamie Benn (1 Way Contract)	9 600 000 $ (3)
-Salary Average Remaining :	0 $
Joe Pavelski (1 Way Contract)	7 600 000 $ (3)
-Salary Average Remaining :	0 $
William Karlsson (1 Way Contract)	6 557 850 $ (3)
-Salary Average Remaining :	0 $
Carey Price (1 Way Contract)	6 240 000 $ (1)
-Salary Average Remaining :	0 $
David Perron (1 Way Contract)	6 100 000 $ (1)
-Salary Average Remaining :	0 $
Jared Spurgeon (1 Way Contract)	5 913 750 $ (3)
-Salary Average Remaining :	0 $
Mike Hoffman (1 Way Contract)	5 913 750 $ (3)
-Salary Average Remaining :	0 $
Duncan Keith (1 Way Contract)	5 650 000 $ (3)
-Salary Average Remaining :	0 $
Conor Sheary (1 Way Contract)	3 334 500 $ (2)
-Salary Average Remaining :	0 $
Petr Mrazek (1 Way Contract)	3 117 188 $ (4)
-Salary Average Remaining :	0 $
Jack Campbell (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Ethan Bear (1 Way Contract)	2 332 000 $ (3)
-1 Way Contract Salary Cap :	1 257 000 $
-Salary Average Remaining :	0 $
Ryan Hartman (1 Way Contract)	2 131 800 $ (1)
-Salary Average Remaining :	0 $
Jason Spezza (1 Way Contract)	2 000 000 $ (2)
-Salary Average Remaining :	0 $
Tomas Nosek (1 Way Contract)	1 287 000 $ (3)
-Salary Average Remaining :	0 $
Colin Miller (1 Way Contract)	1 254 000 $ (1)
-Salary Average Remaining :	0 $
Vinnie Hinostroza (1 Way Contract)	1 155 000 $ (2)
-Salary Average Remaining :	0 $
Janne Kuokkanen	964 260 $ (4)
-Salary Average Remaining :	0 $
Elias Pettersson	925 000 $ (1)
-Salary Average Remaining :	0 $
John Marino	925 000 $ (1)
-Salary Average Remaining :	0 $
Rudolfs Balcers	857 010 $ (3)
-Salary Average Remaining :	0 $
Dillon Dube	778 333 $ (1)
-Salary Average Remaining :	0 $
Joel Hanley	700 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Miller (1 Way Contract)	700 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2021 : 89 536 441 $
Year 2022 : 66 782 308 $
Year 2023 : 49 792 808 $
Year 2024 : 4 081 448 $
Salary Average Commitment
Year 2021 : 89 536 441 $
Year 2022 : 66 782 308 $
Year 2023 : 49 792 808 $
Year 2024 : 4 081 448 $
Salary Cap with 1 Way Contract
Year 2021 : 87 761 440 $
Year 2022 : 65 707 310 $
Year 2023 : 48 717 806 $
Year 2024 : 4 081 448 $

Farm Players Salaries
Steven Kampfer	99 500 $ (2)
Salary Average Remaining :	0 $
Connor Brickley	96 525 $ (1)
Salary Average Remaining :	0 $
Ryan Poehling	92 500 $ (1)
Salary Average Remaining :	0 $
Moritz Seider	92 500 $ (3)
Salary Average Remaining :	0 $
Rhett Gardner	92 500 $ (1)
Salary Average Remaining :	0 $
Kenny Agostino	90 090 $ (2)
Salary Average Remaining :	0 $
Chris Terry	90 000 $ (3)
Salary Average Remaining :	0 $
Patrick Brown	90 000 $ (1)
Salary Average Remaining :	0 $
Scott Sabourin	90 000 $ (1)
Salary Average Remaining :	0 $
Jacob Bryson	88 917 $ (2)
Salary Average Remaining :	0 $
Cayden Primeau	88 083 $ (2)
Salary Average Remaining :	0 $
Michael McLeod	86 333 $ (1)
Salary Average Remaining :	0 $
Oskari Laaksonen	85 333 $ (3)
Salary Average Remaining :	0 $
Maxwell Gildon	85 333 $ (3)
Salary Average Remaining :	0 $
Anton Lindholm	84 942 $ (1)
Salary Average Remaining :	0 $
Brendan Guhle	82 863 $ (3)
Salary Average Remaining :	0 $
Laurent Dauphin	81 620 $ (1)
Salary Average Remaining :	0 $
Joel Hofer	80 917 $ (3)
Salary Average Remaining :	0 $
Will Bitten	80 500 $ (1)
Salary Average Remaining :	0 $
Jacob de la Rose	78 540 $ (1)
Salary Average Remaining :	0 $
Matthew Phillips	73 333 $ (1)
Salary Average Remaining :	0 $
Dave Gust	70 000 $ (1)
Salary Average Remaining :	0 $
Mitch Gillam	65 000 $ (2)
Salary Average Remaining :	0 $
Jason Garrison	65 000 $ (2)
Salary Average Remaining :	0 $
Zach Trotman	65 000 $ (2)
Salary Average Remaining :	0 $
Jarred Tinordi	65 000 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2021 : 2 160 329 $
Year 2022 : 1 143 536 $
Year 2023 : 516 946 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 160 329 $
Year 2022 : 1 143 536 $
Year 2023 : 516 946 $
Year 2024 : 0 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 125 $ - 5 644 - 94,06%
Level 2:	5000 - 120 $ - 2 750 - 55,00%
Level 3:	2000 - 70 $ - 2 000 - 100,00%
Level 4:	4000 - 50 $ - 2 200 - 55,00%
Luxury :	1000 - 260 $ - 746 - 74,63%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - 70 $ - 3 198 - 53,30%
Farm Level 2:	4000 - 30 $ - 2 366 - 59,15%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	13 340 - 74,11%
Average Income per Game	1 745 835 $
Year to Date Revenue	71 579 232 $
Farm
Home Games Left	0
Average Attendance - %	5 564 - 55,64%
Average Income per Game	347 914 $
Year to Date Revenue	14 264 475 $
Expense
Pro Players Total Salaries	60 933 816 $
Pro Players Total Average Salaries	60 933 816 $
Farm Players Total Salaries	1 980 786 $
Farm Players Total Average Salaries	1 980 786 $
Coaches Total Salaries	2 960 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	69 953 812 $
Farm Year To Date Expenses	1 997 017 $
Pro Salary Cap Per Days	304 483 $
Pro Salary Cap To Date	61 815 172 $
Farm Salary Cap Per Days	10 944 $
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	343 139 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 330 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 815 172 $
Estimate Under Maximum Salary Cap of 81 500 000 $	19 684 828 $
Estimate Over Minimum Salary Cap of 60 200 000 $	1 615 172 $
Current Bank Account	33 892 878 $
Projected Bank Account	33 892 878 $

Pro Players Salaries
Alexander Edler (1 Way Contract)	7 000 000 $ (1)
-Salary Average Remaining :	0 $
Zach Parise (1 Way Contract)	6 935 383 $ (1)
-Salary Average Remaining :	0 $
Scott Mayfield (1 Way Contract)	5 750 000 $ (3)
-Salary Average Remaining :	0 $
Paul Byron (Out of Payroll)	5 460 000 $ (1)
-Salary Average Remaining :	0 $
Evgenii Dadonov (1 Way Contract)	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Jaroslav Halak (1 Way Contract)	4 000 000 $ (2)
-Salary Average Remaining :	0 $
Tyler Bozak (1 Way Contract)	3 550 000 $ (3)
-Salary Average Remaining :	0 $
Ryan Getzlaf (1 Way Contract)	3 000 000 $ (2)
-Salary Average Remaining :	0 $
Connor Mackey (1 Way Contract)	3 000 000 $ (3)
-1 Way Contract Salary Cap :	1 925 000 $
-Salary Average Remaining :	0 $
Nate Schmidt (1 Way Contract)	2 895 750 $ (1)
-Salary Average Remaining :	0 $
Marcus Johansson (1 Way Contract)	2 000 000 $ (3)
-Salary Average Remaining :	0 $
Jonathan Davidsson (1 Way Contract)	2 000 000 $ (3)
-1 Way Contract Salary Cap :	925 000 $
-Salary Average Remaining :	0 $
Mathieu Perreault (1 Way Contract)	2 000 000 $ (2)
-Salary Average Remaining :	0 $
Nico Sturm (1 Way Contract)	1 900 000 $ (1)
-Salary Average Remaining :	0 $
Tim Heed (1 Way Contract)	1 500 000 $ (2)
-1 Way Contract Salary Cap :	425 000 $
-Salary Average Remaining :	0 $
Mathieu Joseph (1 Way Contract)	1 475 000 $ (1)
-Salary Average Remaining :	0 $
Kasimir Kaskisuo (1 Way Contract)	1 250 000 $ (1)
-Salary Average Remaining :	0 $
John Moore (1 Way Contract)	1 200 000 $ (3)
-1 Way Contract Salary Cap :	125 000 $
-Salary Average Remaining :	0 $
Valtteri Filppula (1 Way Contract)	1 150 000 $ (1)
-Salary Average Remaining :	0 $
Eric Robinson (1 Way Contract)	1 093 950 $ (1)
-Salary Average Remaining :	0 $
Freddie Hamilton (Out of Payroll)	995 000 $ (1)
-Salary Average Remaining :	0 $
Troy Grosenick	995 000 $ (1)
-Salary Average Remaining :	0 $
Logan O'Connor	995 000 $ (2)
-Salary Average Remaining :	0 $
Filip Zadina	925 000 $ (1)
-Salary Average Remaining :	0 $
Libor Hajek	833 333 $ (1)
-Salary Average Remaining :	0 $
Devin Shore	785 400 $ (1)
-Salary Average Remaining :	0 $
Nikita Nesterov	700 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 2021 : 67 388 816 $
Year 2022 : 28 995 000 $
Year 2023 : 17 500 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 67 388 816 $
Year 2022 : 28 995 000 $
Year 2023 : 17 500 000 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 63 088 819 $
Year 2022 : 24 695 000 $
Year 2023 : 14 275 000 $
Year 2024 : 0 $

Farm Players Salaries
Andy Andreoff	100 000 $ (1)
Salary Average Remaining :	0 $
Jayce Hawryluk	100 000 $ (1)
Salary Average Remaining :	0 $
Mathias Brome	99 500 $ (1)
Salary Average Remaining :	0 $
Kyle Keyser	99 500 $ (2)
Salary Average Remaining :	0 $
Jiri Patera	99 500 $ (3)
Salary Average Remaining :	0 $
Zach Sawchenko	99 500 $ (3)
Salary Average Remaining :	0 $
Shane Bowers	92 500 $ (2)
Salary Average Remaining :	0 $
Rasmus Kupari	86 333 $ (3)
Salary Average Remaining :	0 $
Maxime Fortier	85 000 $ (2)
Salary Average Remaining :	0 $
Jordy Bellerive	85 000 $ (2)
Salary Average Remaining :	0 $
Jayden Halbgewachs	85 000 $ (2)
Salary Average Remaining :	0 $
Philippe Desrosiers	83 369 $ (1)
Salary Average Remaining :	0 $
Axel Andersson	82 583 $ (1)
Salary Average Remaining :	0 $
Jakub Lauko	81 750 $ (1)
Salary Average Remaining :	0 $
Jonah Gadjovich	81 417 $ (1)
Salary Average Remaining :	0 $
Vladislav Kolyachonok	80 917 $ (3)
Salary Average Remaining :	0 $
Ty Lewis	80 000 $ (2)
Salary Average Remaining :	0 $
Jeremy Groleau	80 000 $ (2)
Salary Average Remaining :	0 $
Matt Luff	80 000 $ (1)
Salary Average Remaining :	0 $
Leon Gawanke	79 667 $ (2)
Salary Average Remaining :	0 $
Bode Wilde	79 250 $ (1)
Salary Average Remaining :	0 $
Dante Salituro	70 000 $ (2)
Salary Average Remaining :	0 $
Aaron Luchuk	70 000 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2021 : 1 980 786 $
Year 2022 : 1 192 917 $
Year 2023 : 366 250 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 980 786 $
Year 2022 : 1 192 917 $
Year 2023 : 366 250 $
Year 2024 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7472 - 110 $ - 7 028 - 94,06%
Level 2:	3736 - 80 $ - 2 808 - 75,15%
Level 3:	4670 - 45 $ - 4 385 - 93,90%
Level 4:	1868 - 35 $ - 1 682 - 90,05%
Luxury :	934 - 210 $ - 899 - 96,24%
Total Capacity :	18680
Farm
Farm Level 1:	6000 - 20 $ - 5 999 - 99,99%
Farm Level 2:	4000 - 10 $ - 3 998 - 99,95%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 802 - 89,95%
Average Income per Game	1 702 399 $
Year to Date Revenue	69 798 366 $
Farm
Home Games Left	0
Average Attendance - %	9 997 - 99,97%
Average Income per Game	188 761 $
Year to Date Revenue	7 739 207 $
Expense
Pro Players Total Salaries	77 433 257 $
Pro Players Total Average Salaries	77 433 257 $
Farm Players Total Salaries	1 799 361 $
Farm Players Total Average Salaries	1 799 361 $
Coaches Total Salaries	5 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	82 811 025 $
Farm Year To Date Expenses	1 869 368 $
Pro Salary Cap Per Days	399 238 $
Pro Salary Cap To Date	73 760 064 $
Farm Salary Cap Per Days	9 941 $
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	446 039 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 328 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	73 760 064 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 739 936 $
Estimate Over Minimum Salary Cap of 60 200 000 $	13 560 064 $
Current Bank Account	12 857 180 $
Projected Bank Account	12 857 180 $

Pro Players Salaries
Pekka Rinne (1 Way Contract)	7 750 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Johansen (1 Way Contract)	7 488 000 $ (3)
-Salary Average Remaining :	0 $
Vladimir Tarasenko (1 Way Contract)	7 020 000 $ (1)
-Salary Average Remaining :	0 $
Mikael Granlund (1 Way Contract)	6 391 125 $ (1)
-Salary Average Remaining :	0 $
David Krejci (1 Way Contract)	6 000 000 $ (2)
-Salary Average Remaining :	0 $
Marc-Edouard Vlasic (1 Way Contract)	5 600 000 $ (1)
-Salary Average Remaining :	0 $
Sean Monahan (1 Way Contract)	5 202 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Pulock (1 Way Contract)	4 845 000 $ (1)
-Salary Average Remaining :	0 $
Brandon Tanev (1 Way Contract)	3 990 000 $ (3)
-Salary Average Remaining :	0 $
Nick Foligno (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Zemgus Girgensons (1 Way Contract)	2 783 000 $ (4)
-Salary Average Remaining :	0 $
Calle Jarnkrok (1 Way Contract)	2 574 000 $ (1)
-Salary Average Remaining :	0 $
Connor Carrick (1 Way Contract)	1 881 000 $ (3)
-1 Way Contract Salary Cap :	806 000 $
-Salary Average Remaining :	0 $
Michael Raffl (1 Way Contract)	1 725 000 $ (3)
-Salary Average Remaining :	0 $
Dustin Tokarski (1 Way Contract)	1 550 000 $ (1)
-1 Way Contract Salary Cap :	475 000 $
-Salary Average Remaining :	0 $
Antoine Roussel (1 Way Contract)	1 025 000 $ (3)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Nic Dowd	975 000 $ (2)
-Salary Average Remaining :	0 $
Kaapo Kakko	925 000 $ (2)
-Salary Average Remaining :	0 $
Niko Mikkola	900 900 $ (2)
-Salary Average Remaining :	0 $
Erik Brannstrom	894 166 $ (1)
-Salary Average Remaining :	0 $
Jake Bean	863 333 $ (1)
-Salary Average Remaining :	0 $
Mike Reilly	845 350 $ (1)
-Salary Average Remaining :	0 $
Ty Smith	825 833 $ (1)
-Salary Average Remaining :	0 $
Max Comtois	820 000 $ (1)
-Salary Average Remaining :	0 $
Tristan Jarry	787 050 $ (1)
-Salary Average Remaining :	0 $
Carter Verhaeghe	772 500 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2021 : 77 433 257 $
Year 2022 : 28 465 400 $
Year 2023 : 18 892 000 $
Year 2024 : 2 783 000 $
Salary Average Commitment
Year 2021 : 77 433 257 $
Year 2022 : 28 465 400 $
Year 2023 : 18 892 000 $
Year 2024 : 2 783 000 $
Salary Cap with 1 Way Contract
Year 2021 : 74 258 256 $
Year 2022 : 26 365 400 $
Year 2023 : 16 792 000 $
Year 2024 : 2 783 000 $

Farm Players Salaries
Tyler Madden	92 500 $ (3)
Salary Average Remaining :	0 $
Kaiden Guhle	92 500 $ (4)
Salary Average Remaining :	0 $
Michael Chaput	88 481 $ (1)
Salary Average Remaining :	0 $
Oliver Kylington	86 823 $ (2)
Salary Average Remaining :	0 $
Sam Carrick	83 655 $ (1)
Salary Average Remaining :	0 $
William Lagesson	82 940 $ (2)
Salary Average Remaining :	0 $
Gage Goncalves	82 583 $ (4)
Salary Average Remaining :	0 $
Mark Kastelic	82 167 $ (3)
Salary Average Remaining :	0 $
Carson Focht	82 167 $ (3)
Salary Average Remaining :	0 $
Matt Filipe	81 750 $ (2)
Salary Average Remaining :	0 $
Tarmo Reunanen	80 917 $ (2)
Salary Average Remaining :	0 $
Fabian Zetterlund	80 917 $ (2)
Salary Average Remaining :	0 $
Joey Keane	80 917 $ (2)
Salary Average Remaining :	0 $
Tom Kuhnhackl	80 437 $ (1)
Salary Average Remaining :	0 $
Tobias Geisser	80 333 $ (1)
Salary Average Remaining :	0 $
Brandon Baddock	80 080 $ (1)
Salary Average Remaining :	0 $
Lukas Vejdemo	80 080 $ (2)
Salary Average Remaining :	0 $
Mac Hollowell	79 977 $ (2)
Salary Average Remaining :	0 $
Stuart Skinner	78 417 $ (1)
Salary Average Remaining :	0 $
Liam O'Brien	77 220 $ (2)
Salary Average Remaining :	0 $
Josh Mahura	74 500 $ (1)
Salary Average Remaining :	0 $
Adam Huska	70 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2021 : 1 799 361 $
Year 2022 : 1 163 458 $
Year 2023 : 431 917 $
Year 2024 : 175 083 $
Salary Average Commitment
Year 2021 : 1 799 361 $
Year 2022 : 1 163 458 $
Year 2023 : 431 917 $
Year 2024 : 175 083 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - 115 $ - 6 000 - 100,00%
Level 2:	3295 - 95 $ - 2 445 - 74,19%
Level 3:	4063 - 70 $ - 2 594 - 63,85%
Level 4:	1625 - 50 $ - 1 097 - 67,51%
Luxury :	812 - 275 $ - 709 - 87,32%
Total Capacity :	15795
Farm
Farm Level 1:	6000 - 45 $ - 5 642 - 94,04%
Farm Level 2:	4000 - 30 $ - 2 367 - 59,18%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	12 845 - 81,32%
Average Income per Game	1 597 328 $
Year to Date Revenue	65 490 452 $
Farm
Home Games Left	0
Average Attendance - %	8 010 - 80,10%
Average Income per Game	383 415 $
Year to Date Revenue	15 720 006 $
Expense
Pro Players Total Salaries	81 662 821 $
Pro Players Total Average Salaries	81 662 821 $
Farm Players Total Salaries	1 794 331 $
Farm Players Total Average Salaries	1 794 331 $
Coaches Total Salaries	3 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	733 333 $
Pro Year To Date Expenses	80 209 140 $
Farm Year To Date Expenses	1 906 024 $
Pro Salary Cap Per Days	433 336 $
Pro Salary Cap To Date	74 711 887 $
Farm Salary Cap Per Days	9 913 $
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	455 875 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 300 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	75 445 220 $
Estimate Under Maximum Salary Cap of 81 500 000 $	6 054 780 $
Estimate Over Minimum Salary Cap of 60 200 000 $	15 245 220 $
Current Bank Account	19 095 294 $
Projected Bank Account	19 095 294 $

Pro Players Salaries
Auston Matthews (1 Way Contract)	10 051 780 $ (3)
-Salary Average Remaining :	0 $
John Carlson (1 Way Contract)	7 680 000 $ (3)
-Salary Average Remaining :	0 $
Antti Raanta (1 Way Contract)	6 000 000 $ (1)
-Salary Average Remaining :	0 $
Marco Scandella (1 Way Contract)	6 000 000 $ (1)
-Salary Average Remaining :	0 $
Aleksander Barkov (1 Way Contract)	5 829 200 $ (2)
-Salary Average Remaining :	0 $
Ryan Nugent-Hopkins (1 Way Contract)	5 616 000 $ (3)
-Salary Average Remaining :	0 $
Morgan Rielly (1 Way Contract)	5 272 500 $ (3)
-Salary Average Remaining :	0 $
Brad Marchand (1 Way Contract)	5 145 000 $ (3)
-Salary Average Remaining :	0 $
Timo Meier (1 Way Contract)	5 088 000 $ (2)
-Salary Average Remaining :	0 $
Sam Reinhart (1 Way Contract)	3 744 900 $ (2)
-Salary Average Remaining :	0 $
Alexander Kerfoot (1 Way Contract)	3 458 000 $ (1)
-Salary Average Remaining :	0 $
Nick Jensen (1 Way Contract)	2 800 000 $ (2)
-Salary Average Remaining :	0 $
Joonas Donskoi (1 Way Contract)	2 340 800 $ (1)
-Salary Average Remaining :	0 $
Matt Nieto (1 Way Contract)	2 324 575 $ (1)
-Salary Average Remaining :	0 $
Ilya Sorokin (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Milan Lucic (1 Way Contract)	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Mikhail Sergachev (Out of Payroll)	1 062 270 $ (3)
-Salary Average Remaining :	0 $
Colin Blackwell	995 000 $ (1)
-Salary Average Remaining :	0 $
Nathan Gerbe	990 000 $ (1)
-Salary Average Remaining :	0 $
Mark Friedman	829 400 $ (2)
-Salary Average Remaining :	0 $
Andrew Hammond	800 000 $ (1)
-Salary Average Remaining :	0 $
Ben Harpur	785 400 $ (1)
-Salary Average Remaining :	0 $
Luke Schenn	700 000 $ (1)
-Salary Average Remaining :	0 $
Tanner Jeannot	650 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2021 : 81 662 821 $
Year 2022 : 53 769 046 $
Year 2023 : 34 827 546 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 81 662 821 $
Year 2022 : 53 769 046 $
Year 2023 : 34 827 546 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 81 662 821 $
Year 2022 : 53 769 046 $
Year 2023 : 34 827 546 $
Year 2024 : 0 $

Farm Players Salaries
Dylan Samberg	92 500 $ (3)
Salary Average Remaining :	0 $
Ridly Greig	92 500 $ (4)
Salary Average Remaining :	0 $
Patrick Newell	90 662 $ (2)
Salary Average Remaining :	0 $
Maximilian Kammerer	90 090 $ (2)
Salary Average Remaining :	0 $
Cole Kehler	90 000 $ (1)
Salary Average Remaining :	0 $
Cam York	88 083 $ (3)
Salary Average Remaining :	0 $
Jesse Ylonen	88 083 $ (3)
Salary Average Remaining :	0 $
Dysin Mayo	85 000 $ (1)
Salary Average Remaining :	0 $
Tyler Wall	85 000 $ (3)
Salary Average Remaining :	0 $
Cameron Hillis	83 833 $ (3)
Salary Average Remaining :	0 $
Dmitri Semykin	81 333 $ (3)
Salary Average Remaining :	0 $
Samuel Morin	80 080 $ (2)
Salary Average Remaining :	0 $
Parker Kelly	80 000 $ (2)
Salary Average Remaining :	0 $
Brandon Fortunato	80 000 $ (2)
Salary Average Remaining :	0 $
Dmitri Zavgorodny	78 667 $ (3)
Salary Average Remaining :	0 $
Joshua Anderson	76 500 $ (1)
Salary Average Remaining :	0 $
Cameron Hughes	75 000 $ (2)
Salary Average Remaining :	0 $
Garrett Pilon	74 500 $ (1)
Salary Average Remaining :	0 $
Austin Rueschhoff	72 500 $ (2)
Salary Average Remaining :	0 $
Zac Rinaldo	70 000 $ (1)
Salary Average Remaining :	0 $
Loui Eriksson	70 000 $ (1)
Salary Average Remaining :	0 $
Alex Belzile	70 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2021 : 1 794 331 $
Year 2022 : 1 258 331 $
Year 2023 : 689 999 $
Year 2024 : 92 500 $
Salary Average Commitment
Year 2021 : 1 794 331 $
Year 2022 : 1 258 331 $
Year 2023 : 689 999 $
Year 2024 : 92 500 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6001 - 110 $ - 5 691 - 94,84%
Level 2:	3001 - 95 $ - 2 350 - 78,30%
Level 3:	3750 - 70 $ - 2 483 - 66,22%
Level 4:	1502 - 45 $ - 1 161 - 77,26%
Luxury :	750 - 300 $ - 657 - 87,59%
Total Capacity :	15004
Farm
Farm Level 1:	6000 - 65 $ - 3 552 - 59,21%
Farm Level 2:	4000 - 28 $ - 2 474 - 61,85%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	12 342 - 82,26%
Average Income per Game	1 553 217 $
Year to Date Revenue	63 681 877 $
Farm
Home Games Left	0
Average Attendance - %	6 026 - 60,26%
Average Income per Game	345 962 $
Year to Date Revenue	14 184 441 $
Expense
Pro Players Total Salaries	80 367 134 $
Pro Players Total Average Salaries	80 367 134 $
Farm Players Total Salaries	2 145 900 $
Farm Players Total Average Salaries	2 145 900 $
Coaches Total Salaries	4 040 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	400 000 $
Pro Year To Date Expenses	82 160 022 $
Farm Year To Date Expenses	2 233 415 $
Pro Salary Cap Per Days	420 822 $
Pro Salary Cap To Date	76 386 224 $
Farm Salary Cap Per Days	11 856 $
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	453 425 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 243 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	76 786 224 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 713 776 $
Estimate Over Minimum Salary Cap of 60 200 000 $	16 586 224 $
Current Bank Account	13 472 881 $
Projected Bank Account	13 472 881 $

Pro Players Salaries
Anze Kopitar (1 Way Contract)	9 600 000 $ (1)
-Salary Average Remaining :	0 $
Travis Zajac (1 Way Contract)	8 255 000 $ (1)
-Salary Average Remaining :	0 $
Pius Suter (1 Way Contract)	8 250 000 $ (2)
-Salary Average Remaining :	0 $
Adam Henrique (1 Way Contract)	6 640 500 $ (3)
-Salary Average Remaining :	0 $
Jeff Petry (1 Way Contract)	5 850 000 $ (1)
-Salary Average Remaining :	0 $
Tom Wilson (1 Way Contract)	5 644 583 $ (4)
-Salary Average Remaining :	0 $
Brandon Saad (1 Way Contract)	5 616 001 $ (3)
-Salary Average Remaining :	0 $
Matt Murray (1 Way Contract)	5 250 000 $ (2)
-Salary Average Remaining :	0 $
Brendan Gallagher (1 Way Contract)	4 168 125 $ (1)
-Salary Average Remaining :	0 $
Josh Morrissey (1 Way Contract)	3 172 150 $ (1)
-Salary Average Remaining :	0 $
Anders Bjork (1 Way Contract)	1 830 400 $ (2)
-Salary Average Remaining :	0 $
Brandon Sutter (1 Way Contract)	1 750 000 $ (2)
-Salary Average Remaining :	0 $
William Carrier (1 Way Contract)	1 570 800 $ (1)
-Salary Average Remaining :	0 $
Josef Korenar (1 Way Contract)	1 500 000 $ (2)
-1 Way Contract Salary Cap :	425 000 $
-Salary Average Remaining :	0 $
Cody Ceci (1 Way Contract)	1 443 750 $ (2)
-Salary Average Remaining :	0 $
Brandon Davidson (1 Way Contract)	1 400 000 $ (2)
-Salary Average Remaining :	0 $
Josh Brown (1 Way Contract)	1 346 400 $ (1)
-Salary Average Remaining :	0 $
Andrej Sekera (1 Way Contract)	1 275 000 $ (2)
-Salary Average Remaining :	0 $
Brendan Perlini (1 Way Contract)	1 019 230 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Joel Kiviranta (1 Way Contract)	1 000 000 $ (2)
-Salary Average Remaining :	0 $
Haydn Fleury	991 100 $ (2)
-Salary Average Remaining :	0 $
Kurtis MacDermid	981 750 $ (1)
-Salary Average Remaining :	0 $
Adin Hill	918 179 $ (1)
-Salary Average Remaining :	0 $
Michael Rasmussen	894 166 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2021 : 80 367 134 $
Year 2022 : 43 610 564 $
Year 2023 : 17 901 084 $
Year 2024 : 5 644 583 $
Salary Average Commitment
Year 2021 : 80 367 134 $
Year 2022 : 43 610 564 $
Year 2023 : 17 901 084 $
Year 2024 : 5 644 583 $
Salary Cap with 1 Way Contract
Year 2021 : 78 272 907 $
Year 2022 : 41 516 332 $
Year 2023 : 17 901 084 $
Year 2024 : 5 644 583 $

Farm Players Salaries
Alex Lyon	99 500 $ (2)
Salary Average Remaining :	0 $
Kirby Dach	92 500 $ (2)
Salary Average Remaining :	0 $
Mikkel Boedker	92 500 $ (1)
Salary Average Remaining :	0 $
Ty Dellandrea	92 500 $ (1)
Salary Average Remaining :	0 $
Mitchell Vande Sompel	92 500 $ (2)
Salary Average Remaining :	0 $
Ben Gleason	90 000 $ (1)
Salary Average Remaining :	0 $
A.J. Greer	88 110 $ (1)
Salary Average Remaining :	0 $
JC Lipon	82 390 $ (1)
Salary Average Remaining :	0 $
Alex Green	81 750 $ (2)
Salary Average Remaining :	0 $
Ivan Prosvetov	80 917 $ (2)
Salary Average Remaining :	0 $
Roman Durny	80 750 $ (2)
Salary Average Remaining :	0 $
Yegor Afanasyev	80 333 $ (3)
Salary Average Remaining :	0 $
Nolan Stevens	80 080 $ (1)
Salary Average Remaining :	0 $
C.J. Smith	80 080 $ (1)
Salary Average Remaining :	0 $
Jean-Christophe Beaudin	80 080 $ (2)
Salary Average Remaining :	0 $
Andrew Poturalski	80 080 $ (1)
Salary Average Remaining :	0 $
Jordan Schmaltz	80 080 $ (1)
Salary Average Remaining :	0 $
Hayden Verbeek	80 000 $ (1)
Salary Average Remaining :	0 $
Calvin Pickard	80 000 $ (1)
Salary Average Remaining :	0 $
Antoine Morand	77 583 $ (1)
Salary Average Remaining :	0 $
Riley Stillman	77 333 $ (1)
Salary Average Remaining :	0 $
Cale Fleury	77 167 $ (1)
Salary Average Remaining :	0 $
Kirill Maksimov	77 083 $ (1)
Salary Average Remaining :	0 $
Jeremy Helvig	76 167 $ (1)
Salary Average Remaining :	0 $
Zac Dalpe	75 000 $ (1)
Salary Average Remaining :	0 $
Givani Smith	71 417 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2021 : 2 145 900 $
Year 2022 : 688 330 $
Year 2023 : 80 333 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 145 900 $
Year 2022 : 688 330 $
Year 2023 : 80 333 $
Year 2024 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7246 - 200 $ - 3 986 - 55,01%
Level 2:	3624 - 66 $ - 3 549 - 97,93%
Level 3:	4530 - 41 $ - 4 399 - 97,11%
Level 4:	1812 - 32 $ - 1 778 - 98,12%
Luxury :	906 - 400 $ - 500 - 55,23%
Total Capacity :	18118
Farm
Farm Level 1:	6000 - 32 $ - 5 890 - 98,17%
Farm Level 2:	4000 - 22 $ - 3 762 - 94,05%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	14 212 - 78,44%
Average Income per Game	1 733 180 $
Year to Date Revenue	71 060 364 $
Farm
Home Games Left	0
Average Attendance - %	9 653 - 96,53%
Average Income per Game	320 086 $
Year to Date Revenue	13 123 531 $
Expense
Pro Players Total Salaries	79 478 395 $
Pro Players Total Average Salaries	79 478 395 $
Farm Players Total Salaries	2 194 758 $
Farm Players Total Average Salaries	2 194 758 $
Coaches Total Salaries	2 920 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	79 152 067 $
Farm Year To Date Expenses	2 271 243 $
Pro Salary Cap Per Days	427 303 $
Pro Salary Cap To Date	76 302 042 $
Farm Salary Cap Per Days	12 126 $
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	442 626 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 512 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	76 302 042 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 197 958 $
Estimate Over Minimum Salary Cap of 60 200 000 $	16 102 042 $
Current Bank Account	22 760 585 $
Projected Bank Account	22 760 585 $

Pro Players Salaries
Steven Stamkos (1 Way Contract)	8 160 000 $ (3)
-Salary Average Remaining :	0 $
Andrei Vasilevskiy (1 Way Contract)	7 752 000 $ (1)
-Salary Average Remaining :	0 $
Victor Hedman (1 Way Contract)	6 615 000 $ (4)
-Salary Average Remaining :	0 $
Keith Yandle (1 Way Contract)	6 300 000 $ (1)
-Salary Average Remaining :	0 $
James van Riemsdyk (1 Way Contract)	6 000 000 $ (4)
-Salary Average Remaining :	0 $
Mika Zibanejad (1 Way Contract)	5 946 525 $ (3)
-Salary Average Remaining :	0 $
Anton Stralman (1 Way Contract)	5 800 000 $ (2)
-Salary Average Remaining :	0 $
Hampus Lindholm (1 Way Contract)	5 439 806 $ (3)
-Salary Average Remaining :	0 $
Brandon Montour (1 Way Contract)	4 206 125 $ (4)
-Salary Average Remaining :	0 $
J.T. Compher (1 Way Contract)	3 491 250 $ (3)
-Salary Average Remaining :	0 $
Travis Sanheim (1 Way Contract)	3 272 750 $ (2)
-Salary Average Remaining :	0 $
Scott Laughton (1 Way Contract)	2 909 500 $ (4)
-Salary Average Remaining :	0 $
Radko Gudas (1 Way Contract)	2 840 000 $ (3)
-Salary Average Remaining :	0 $
Jason Zucker (1 Way Contract)	2 574 000 $ (1)
-Salary Average Remaining :	0 $
Joel Eriksson Ek (1 Way Contract)	1 734 425 $ (3)
-Salary Average Remaining :	0 $
Eeli Tolvanen (1 Way Contract)	1 042 598 $ (3)
-Salary Average Remaining :	0 $
Trevor van Riemsdyk	995 000 $ (3)
-Salary Average Remaining :	0 $
Andrei Svechnikov	925 000 $ (1)
-Salary Average Remaining :	0 $
Scott Wedgewood	900 900 $ (3)
-Salary Average Remaining :	0 $
Matt Martin	900 000 $ (2)
-Salary Average Remaining :	0 $
Nick Suzuki	894 166 $ (1)
-Salary Average Remaining :	0 $
Jan Jenik (Out of Payroll)	817 500 $ (3)
-Salary Average Remaining :	0 $
Barclay Goodrow	779 350 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2021 : 80 295 895 $
Year 2022 : 61 071 379 $
Year 2023 : 51 098 629 $
Year 2024 : 19 730 625 $
Salary Average Commitment
Year 2021 : 80 295 895 $
Year 2022 : 61 071 379 $
Year 2023 : 51 098 629 $
Year 2024 : 19 730 625 $
Salary Cap with 1 Way Contract
Year 2021 : 80 295 895 $
Year 2022 : 61 071 379 $
Year 2023 : 51 098 629 $
Year 2024 : 19 730 625 $

Farm Players Salaries
Jacob Christiansen	99 500 $ (4)
Salary Average Remaining :	0 $
Tyler Tucker	99 500 $ (4)
Salary Average Remaining :	0 $
Lean Bergmann	95 500 $ (3)
Salary Average Remaining :	0 $
Trent Frederic	92 500 $ (1)
Salary Average Remaining :	0 $
Alec Regula	89 750 $ (3)
Salary Average Remaining :	0 $
Hugh McGing	88 375 $ (2)
Salary Average Remaining :	0 $
Evan Barratt	87 000 $ (3)
Salary Average Remaining :	0 $
Dominic Turgeon	85 800 $ (1)
Salary Average Remaining :	0 $
John Ludvig	85 333 $ (3)
Salary Average Remaining :	0 $
Lukas Dostal	83 667 $ (3)
Salary Average Remaining :	0 $
Hunter Jones	82 583 $ (3)
Salary Average Remaining :	0 $
Andrei Altybarmakyan	81 750 $ (2)
Salary Average Remaining :	0 $
Ross Colton	81 620 $ (3)
Salary Average Remaining :	0 $
Clark Bishop	81 620 $ (2)
Salary Average Remaining :	0 $
Kaedan Korczak	80 917 $ (3)
Salary Average Remaining :	0 $
Phillip Di Giuseppe	80 850 $ (2)
Salary Average Remaining :	0 $
Jack Badini	80 500 $ (2)
Salary Average Remaining :	0 $
Dan Renouf	80 080 $ (1)
Salary Average Remaining :	0 $
Luke Johnson	80 080 $ (1)
Salary Average Remaining :	0 $
David Tendeck	78 333 $ (3)
Salary Average Remaining :	0 $
Cliff Pu	74 500 $ (1)
Salary Average Remaining :	0 $
Mathieu Olivier	70 000 $ (2)
Salary Average Remaining :	0 $
Curtis McKenzie	70 000 $ (1)
Salary Average Remaining :	0 $
Malcolm Subban	70 000 $ (1)
Salary Average Remaining :	0 $
Matt Donovan	65 000 $ (1)
Salary Average Remaining :	0 $
Reese Johnson	65 000 $ (2)
Salary Average Remaining :	0 $
Aaron Ness	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 2021 : 2 194 758 $
Year 2022 : 1 511 798 $
Year 2023 : 963 703 $
Year 2024 : 199 000 $
Salary Average Commitment
Year 2021 : 2 194 758 $
Year 2022 : 1 511 798 $
Year 2023 : 963 703 $
Year 2024 : 199 000 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7700 - 121 $ - 5 345 - 69,41%
Level 2:	3900 - 79 $ - 2 628 - 67,38%
Level 3:	4936 - 51 $ - 3 135 - 63,52%
Level 4:	1976 - 35 $ - 1 444 - 73,10%
Luxury :	988 - 250 $ - 758 - 76,76%
Total Capacity :	19500
Farm
Farm Level 1:	6000 - 70 $ - 3 398 - 56,63%
Farm Level 2:	4000 - 30 $ - 2 366 - 59,15%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	13 311 - 68,26%
Average Income per Game	1 724 706 $
Year to Date Revenue	70 712 931 $
Farm
Home Games Left	0
Average Attendance - %	5 764 - 57,64%
Average Income per Game	359 174 $
Year to Date Revenue	14 726 118 $
Expense
Pro Players Total Salaries	76 382 852 $
Pro Players Total Average Salaries	76 382 852 $
Farm Players Total Salaries	1 731 993 $
Farm Players Total Average Salaries	1 731 993 $
Coaches Total Salaries	4 280 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 267 000 $
Pro Year To Date Expenses	78 145 220 $
Farm Year To Date Expenses	2 040 354 $
Pro Salary Cap Per Days	375 983 $
Pro Salary Cap To Date	68 854 060 $
Farm Salary Cap Per Days	9 569 $
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	433 295 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 956 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	70 121 060 $
Estimate Under Maximum Salary Cap of 81 500 000 $	11 378 940 $
Estimate Over Minimum Salary Cap of 60 200 000 $	9 921 060 $
Current Bank Account	25 253 475 $
Projected Bank Account	25 253 475 $

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	9 156 924 $ (3)
-Salary Average Remaining :	0 $
Cam Atkinson (1 Way Contract)	6 697 500 $ (2)
-Salary Average Remaining :	0 $
Bryan Little (1 Way Contract)	6 032 499 $ (1)
-1 Way Contract Salary Cap :	4 957 499 $
-Salary Average Remaining :	0 $
TJ Brodie (1 Way Contract)	4 850 000 $ (3)
-Salary Average Remaining :	0 $
Ryan Dzingel (1 Way Contract)	4 750 000 $ (3)
-Salary Average Remaining :	0 $
Joonas Korpisalo (1 Way Contract)	3 542 000 $ (4)
-Salary Average Remaining :	0 $
Phillip Danault (1 Way Contract)	3 427 125 $ (3)
-Salary Average Remaining :	0 $
Justin Braun (1 Way Contract)	3 415 000 $ (1)
-Salary Average Remaining :	0 $
Oskar Lindblom (1 Way Contract)	2 907 001 $ (1)
-Salary Average Remaining :	0 $
Ben Hutton (1 Way Contract)	2 840 000 $ (1)
-Salary Average Remaining :	0 $
Michal Neuvirth (1 Way Contract)	2 840 000 $ (1)
-1 Way Contract Salary Cap :	1 765 000 $
-Salary Average Remaining :	0 $
Riley Sheahan (1 Way Contract)	2 670 525 $ (1)
-Salary Average Remaining :	0 $
Aaron Dell (1 Way Contract)	2 625 000 $ (1)
-1 Way Contract Salary Cap :	1 550 000 $
-Salary Average Remaining :	0 $
Jordan Oesterle (1 Way Contract)	2 500 000 $ (2)
-Salary Average Remaining :	0 $
Warren Foegele (1 Way Contract)	2 459 600 $ (2)
-Salary Average Remaining :	0 $
Zach Aston-Reese (1 Way Contract)	2 100 000 $ (1)
-Salary Average Remaining :	0 $
Tage Thompson (1 Way Contract)	1 663 200 $ (2)
-Salary Average Remaining :	0 $
Austin Czarnik (1 Way Contract)	1 498 750 $ (1)
-1 Way Contract Salary Cap :	423 750 $
-Salary Average Remaining :	0 $
Sven Baertschi (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	175 000 $
-Salary Average Remaining :	0 $
Josh Dickinson (1 Way Contract)	1 098 900 $ (3)
-1 Way Contract Salary Cap :	23 900 $
-Salary Average Remaining :	0 $
Christian Folin	999 500 $ (1)
-Salary Average Remaining :	0 $
Kiefer Sherwood	990 000 $ (2)
-Salary Average Remaining :	0 $
Collin Delia	980 000 $ (1)
-Salary Average Remaining :	0 $
Jake Oettinger	925 000 $ (2)
-Salary Average Remaining :	0 $
Alex Newhook	908 333 $ (3)
-Salary Average Remaining :	0 $
Filip Hronek	848 429 $ (4)
-Salary Average Remaining :	0 $
Dylan Sikura	841 500 $ (1)
-Salary Average Remaining :	0 $
Jake Walman	829 400 $ (2)
-Salary Average Remaining :	0 $
Drake Batherson	736 666 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	29
Salary Commitment
Year 2021 : 76 382 852 $
Year 2022 : 44 646 411 $
Year 2023 : 28 581 711 $
Year 2024 : 4 390 429 $
Salary Average Commitment
Year 2021 : 76 382 852 $
Year 2022 : 44 646 411 $
Year 2023 : 28 581 711 $
Year 2024 : 4 390 429 $
Salary Cap with 1 Way Contract
Year 2021 : 69 932 848 $
Year 2022 : 43 571 410 $
Year 2023 : 27 506 710 $
Year 2024 : 4 390 429 $

Farm Players Salaries
Harri Sateri	99 500 $ (1)
Salary Average Remaining :	0 $
Sampo Ranta	92 500 $ (3)
Salary Average Remaining :	0 $
Jack Dugan	92 500 $ (2)
Salary Average Remaining :	0 $
Zac Jones	92 500 $ (3)
Salary Average Remaining :	0 $
Alex Turcotte	92 500 $ (4)
Salary Average Remaining :	0 $
Joey Anderson	89 100 $ (4)
Salary Average Remaining :	0 $
Olli Juolevi	86 333 $ (1)
Salary Average Remaining :	0 $
John Hayden	85 800 $ (1)
Salary Average Remaining :	0 $
Markus Hannikainen	84 645 $ (2)
Salary Average Remaining :	0 $
Kevin Mandolese	83 500 $ (3)
Salary Average Remaining :	0 $
David Gustafsson	81 750 $ (2)
Salary Average Remaining :	0 $
Stelio Mattheos	80 917 $ (2)
Salary Average Remaining :	0 $
John Nyberg	80 080 $ (2)
Salary Average Remaining :	0 $
Dominik Masin	80 080 $ (1)
Salary Average Remaining :	0 $
Samuel Fagemo	79 500 $ (3)
Salary Average Remaining :	0 $
Lucas Wallmark	78 705 $ (2)
Salary Average Remaining :	0 $
Tyler Steenbergen	77 083 $ (1)
Salary Average Remaining :	0 $
Keaton Middleton	75 000 $ (3)
Salary Average Remaining :	0 $
Mitch Eliot	70 000 $ (2)
Salary Average Remaining :	0 $
Hunter Warner	65 000 $ (2)
Salary Average Remaining :	0 $
Matt Bartkowski	65 000 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 2021 : 1 731 993 $
Year 2022 : 1 303 197 $
Year 2023 : 604 600 $
Year 2024 : 181 600 $
Salary Average Commitment
Year 2021 : 1 731 993 $
Year 2022 : 1 303 197 $
Year 2023 : 604 600 $
Year 2024 : 181 600 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7528 - 110 $ - 7 012 - 93,15%
Level 2:	3764 - 80 $ - 2 947 - 78,30%
Level 3:	4705 - 55 $ - 3 260 - 69,30%
Level 4:	1882 - 40 $ - 1 367 - 72,65%
Luxury :	940 - 250 $ - 886 - 94,26%
Total Capacity :	18819
Farm
Farm Level 1:	6000 - 50 $ - 4 405 - 73,42%
Farm Level 2:	4000 - 15 $ - 3 934 - 98,34%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	15 473 - 82,22%
Average Income per Game	1 725 909 $
Year to Date Revenue	70 762 281 $
Farm
Home Games Left	0
Average Attendance - %	8 339 - 83,39%
Average Income per Game	329 527 $
Year to Date Revenue	13 510 606 $
Expense
Pro Players Total Salaries	77 905 867 $
Pro Players Total Average Salaries	77 905 867 $
Farm Players Total Salaries	1 927 336 $
Farm Players Total Average Salaries	1 927 336 $
Coaches Total Salaries	140 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	587 097 $
Pro Year To Date Expenses	78 564 766 $
Farm Year To Date Expenses	2 004 256 $
Pro Salary Cap Per Days	418 849 $
Pro Salary Cap To Date	75 422 244 $
Farm Salary Cap Per Days	10 648 $
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	419 225 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 035 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	76 009 341 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 490 659 $
Estimate Over Minimum Salary Cap of 60 200 000 $	15 809 341 $
Current Bank Account	23 703 865 $
Projected Bank Account	23 703 865 $

Pro Players Salaries
Jack Eichel (1 Way Contract)	8 640 000 $ (2)
-Salary Average Remaining :	0 $
Matthew Tkachuk (1 Way Contract)	6 048 000 $ (3)
-Salary Average Remaining :	0 $
Dmitry Orlov (1 Way Contract)	5 668 650 $ (2)
-Salary Average Remaining :	0 $
Alex DeBrincat (1 Way Contract)	5 529 600 $ (4)
-Salary Average Remaining :	0 $
Frederik Andersen (1 Way Contract)	5 462 500 $ (2)
-Salary Average Remaining :	0 $
Ryan McDonagh (1 Way Contract)	5 358 000 $ (2)
-Salary Average Remaining :	0 $
Shea Theodore (1 Way Contract)	5 335 200 $ (2)
-Salary Average Remaining :	0 $
Samuel Girard (1 Way Contract)	5 130 000 $ (4)
-Salary Average Remaining :	0 $
Andre Burakovsky (1 Way Contract)	5 120 500 $ (4)
-Salary Average Remaining :	0 $
MacKenzie Weegar (1 Way Contract)	3 550 625 $ (4)
-Salary Average Remaining :	0 $
Danton Heinen (1 Way Contract)	3 264 800 $ (2)
-Salary Average Remaining :	0 $
Oliver Bjorkstrand (1 Way Contract)	2 915 000 $ (1)
-Salary Average Remaining :	0 $
Alex Wennberg (1 Way Contract)	2 722 500 $ (4)
-Salary Average Remaining :	0 $
Jesper Fast (1 Way Contract)	2 380 950 $ (1)
-Salary Average Remaining :	0 $
Mark Jankowski (1 Way Contract)	1 830 400 $ (1)
-Salary Average Remaining :	0 $
Juuse Saros (1 Way Contract)	1 749 000 $ (1)
-Salary Average Remaining :	0 $
Mikko Lehtonen (1 Way Contract)	1 500 000 $ (4)
-Salary Average Remaining :	0 $
Kailer Yamamoto (1 Way Contract)	1 062 269 $ (4)
-Salary Average Remaining :	0 $
Tim Schaller	995 000 $ (1)
-Salary Average Remaining :	0 $
Chad Ruhwedel	995 000 $ (2)
-Salary Average Remaining :	0 $
Sasha Chmelevski	921 690 $ (3)
-Salary Average Remaining :	0 $
Brandon Hagel	880 833 $ (1)
-Salary Average Remaining :	0 $
Yakov Trenin	845 350 $ (3)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2021 : 77 905 867 $
Year 2022 : 67 154 684 $
Year 2023 : 32 430 534 $
Year 2024 : 24 615 494 $
Salary Average Commitment
Year 2021 : 77 905 867 $
Year 2022 : 67 154 684 $
Year 2023 : 32 430 534 $
Year 2024 : 24 615 494 $
Salary Cap with 1 Way Contract
Year 2021 : 77 905 867 $
Year 2022 : 67 154 684 $
Year 2023 : 32 430 534 $
Year 2024 : 24 615 494 $

Farm Players Salaries
Ian Mitchell	92 500 $ (3)
Salary Average Remaining :	0 $
Joachim Blichfeld	92 500 $ (1)
Salary Average Remaining :	0 $
Alexei Toropchenko	92 070 $ (3)
Salary Average Remaining :	0 $
Tyce Thompson	91 250 $ (2)
Salary Average Remaining :	0 $
Mathias Emilio Pettersen	90 333 $ (3)
Salary Average Remaining :	0 $
Eddie Pasquale	90 000 $ (1)
Salary Average Remaining :	0 $
Gustav Olofsson	87 500 $ (3)
Salary Average Remaining :	0 $
Danny O'Regan	87 500 $ (2)
Salary Average Remaining :	0 $
Dereck Baribeau	87 500 $ (4)
Salary Average Remaining :	0 $
Kalle Kossila	85 000 $ (2)
Salary Average Remaining :	0 $
Thomas Novak	85 000 $ (3)
Salary Average Remaining :	0 $
Taylor Raddysh	83 333 $ (1)
Salary Average Remaining :	0 $
Adam Brooks	82 940 $ (2)
Salary Average Remaining :	0 $
Stepan Falkovsky	82 862 $ (2)
Salary Average Remaining :	0 $
Wyatte Wylie	82 083 $ (3)
Salary Average Remaining :	0 $
Morgan Klimchuk	81 620 $ (1)
Salary Average Remaining :	0 $
Sebastian Aho2	81 345 $ (2)
Salary Average Remaining :	0 $
Johan Sodergran	79 167 $ (2)
Salary Average Remaining :	0 $
Zach Gallant	78 667 $ (2)
Salary Average Remaining :	0 $
David Quenneville	77 583 $ (1)
Salary Average Remaining :	0 $
Ostap Safin	77 083 $ (1)
Salary Average Remaining :	0 $
Cam Dineen	74 500 $ (1)
Salary Average Remaining :	0 $
Kaden Fulcher	65 000 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2021 : 1 927 336 $
Year 2022 : 1 350 717 $
Year 2023 : 616 986 $
Year 2024 : 87 500 $
Salary Average Commitment
Year 2021 : 1 927 336 $
Year 2022 : 1 350 717 $
Year 2023 : 616 986 $
Year 2024 : 87 500 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6735 - 120 $ - 6 403 - 95,06%
Level 2:	3368 - 75 $ - 3 356 - 99,63%
Level 3:	4210 - 45 $ - 4 172 - 99,10%
Level 4:	1683 - 35 $ - 1 615 - 95,97%
Luxury :	842 - 235 $ - 838 - 99,57%
Total Capacity :	16838
Farm
Farm Level 1:	6000 - 40 $ - 5 794 - 96,57%
Farm Level 2:	4000 - 30 $ - 2 409 - 60,23%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 384 - 97,30%
Average Income per Game	1 694 454 $
Year to Date Revenue	69 472 612 $
Farm
Home Games Left	0
Average Attendance - %	8 203 - 82,03%
Average Income per Game	352 591 $
Year to Date Revenue	14 456 243 $
Expense
Pro Players Total Salaries	79 533 910 $
Pro Players Total Average Salaries	79 533 910 $
Farm Players Total Salaries	2 161 766 $
Farm Players Total Average Salaries	2 161 766 $
Coaches Total Salaries	4 160 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	438 333 $
Pro Year To Date Expenses	84 224 713 $
Farm Year To Date Expenses	2 113 432 $
Pro Salary Cap Per Days	421 822 $
Pro Salary Cap To Date	77 679 286 $
Farm Salary Cap Per Days	11 943 $
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	449 591 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 330 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	78 117 619 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 382 381 $
Estimate Over Minimum Salary Cap of 60 200 000 $	17 917 619 $
Current Bank Account	17 590 710 $
Projected Bank Account	17 590 710 $

Pro Players Salaries
Patrick Kane (1 Way Contract)	10 080 000 $ (2)
-Salary Average Remaining :	0 $
Kris Letang (1 Way Contract)	10 000 000 $ (4)
-Salary Average Remaining :	0 $
Evgeni Malkin (1 Way Contract)	9 120 000 $ (3)
-Salary Average Remaining :	0 $
Claude Giroux (1 Way Contract)	7 940 000 $ (1)
-Salary Average Remaining :	0 $
Ivan Provorov (1 Way Contract)	5 832 000 $ (3)
-Salary Average Remaining :	0 $
Justin Faulk (1 Way Contract)	5 371 800 $ (1)
-Salary Average Remaining :	0 $
Alex Iafallo (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Brian Dumoulin (1 Way Contract)	4 674 000 $ (3)
-Salary Average Remaining :	0 $
Ben Bishop (1 Way Contract)	3 650 000 $ (1)
-Salary Average Remaining :	0 $
Miles Wood (1 Way Contract)	3 176 250 $ (4)
-Salary Average Remaining :	0 $
Robin Lehner (1 Way Contract)	1 930 500 $ (2)
-Salary Average Remaining :	0 $
Jake Gardiner (1 Way Contract)	1 500 000 $ (2)
-Salary Average Remaining :	0 $
Jakob Forsbacka-Karlsson (1 Way Contract)	1 089 000 $ (1)
-1 Way Contract Salary Cap :	14 000 $
-Salary Average Remaining :	0 $
William Nylander (1 Way Contract)	1 062 750 $ (1)
-Salary Average Remaining :	0 $
Martin Necas (1 Way Contract)	1 025 640 $ (4)
-Salary Average Remaining :	0 $
Kevin Fiala (1 Way Contract)	1 025 640 $ (1)
-Salary Average Remaining :	0 $
Henri Jokiharju	925 000 $ (1)
-Salary Average Remaining :	0 $
Kirill Kaprizov	925 000 $ (1)
-Salary Average Remaining :	0 $
John Gilmour	900 900 $ (3)
-Salary Average Remaining :	0 $
Ivan Barbashev	881 100 $ (2)
-Salary Average Remaining :	0 $
Victor Mete	873 180 $ (4)
-Salary Average Remaining :	0 $
Trevor Moore	869 550 $ (1)
-Salary Average Remaining :	0 $
Keith Kinkaid	850 000 $ (2)
-Salary Average Remaining :	0 $
Alexander Volkov	831 600 $ (4)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2021 : 79 533 910 $
Year 2022 : 51 675 170 $
Year 2023 : 36 433 570 $
Year 2024 : 15 906 670 $
Salary Average Commitment
Year 2021 : 79 533 910 $
Year 2022 : 51 675 170 $
Year 2023 : 36 433 570 $
Year 2024 : 15 906 670 $
Salary Cap with 1 Way Contract
Year 2021 : 78 458 912 $
Year 2022 : 51 675 170 $
Year 2023 : 36 433 570 $
Year 2024 : 15 906 670 $

Farm Players Salaries
Vasili Demchenko	99 500 $ (4)
Salary Average Remaining :	0 $
Carl-Johan Lerby	99 500 $ (3)
Salary Average Remaining :	0 $
Peyton Jones	99 500 $ (2)
Salary Average Remaining :	0 $
Simon Benoit	99 500 $ (3)
Salary Average Remaining :	0 $
Brayden Pachal	95 000 $ (3)
Salary Average Remaining :	0 $
Dominik Simon	89 100 $ (2)
Salary Average Remaining :	0 $
Cole Caufield	88 083 $ (3)
Salary Average Remaining :	0 $
Jett Woo	86 083 $ (3)
Salary Average Remaining :	0 $
Alexander Khovanov	84 250 $ (3)
Salary Average Remaining :	0 $
Devante Smith-Pelly	83 655 $ (1)
Salary Average Remaining :	0 $
Xavier Ouellet	82 748 $ (1)
Salary Average Remaining :	0 $
Anthony Richard	82 467 $ (1)
Salary Average Remaining :	0 $
Trey Fix-Wolansky	80 917 $ (2)
Salary Average Remaining :	0 $
Oskar Steen	80 917 $ (2)
Salary Average Remaining :	0 $
Gabriel Fortier	80 583 $ (3)
Salary Average Remaining :	0 $
Chase DeLeo	80 080 $ (2)
Salary Average Remaining :	0 $
Arsen Khisamutdinov	79 500 $ (2)
Salary Average Remaining :	0 $
Tony DeAngelo	78 804 $ (2)
Salary Average Remaining :	0 $
Brett Seney	78 540 $ (1)
Salary Average Remaining :	0 $
Michael Eyssimont	78 540 $ (1)
Salary Average Remaining :	0 $
Devin Cooley	77 500 $ (1)
Salary Average Remaining :	0 $
Alexei Lipanov	74 750 $ (2)
Salary Average Remaining :	0 $
Skyler McKenzie	74 167 $ (1)
Salary Average Remaining :	0 $
Vitaly Abramov	73 083 $ (1)
Salary Average Remaining :	0 $
Sean Malone	70 000 $ (1)
Salary Average Remaining :	0 $
Steve Mason	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2021 : 2 161 766 $
Year 2022 : 1 396 067 $
Year 2023 : 732 499 $
Year 2024 : 99 500 $
Salary Average Commitment
Year 2021 : 2 161 766 $
Year 2022 : 1 396 067 $
Year 2023 : 732 499 $
Year 2024 : 99 500 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT
Level 1:	7699 - 120 $ - 6 575 - 85,40%
Level 2:	3850 - 75 $ - 3 520 - 91,43%
Level 3:	4813 - 45 $ - 4 345 - 90,28%
Level 4:	1925 - 35 $ - 1 681 - 87,30%
Luxury :	963 - 235 $ - 888 - 92,21%
Total Capacity :	19250
Farm
Farm Level 1:	6000 - 40 $ - 5 804 - 96,73%
Farm Level 2:	4000 - 30 $ - 2 379 - 59,47%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 009 - 88,36%
Average Income per Game	1 788 954 $
Year to Date Revenue	73 347 101 $
Farm
Home Games Left	0
Average Attendance - %	8 183 - 81,83%
Average Income per Game	358 158 $
Year to Date Revenue	14 684 460 $
Expense
Pro Players Total Salaries	76 597 924 $
Pro Players Total Average Salaries	76 597 924 $
Farm Players Total Salaries	2 117 610 $
Farm Players Total Average Salaries	2 117 610 $
Coaches Total Salaries	5 120 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(887 086 $)
Pro Year To Date Expenses	82 527 675 $
Farm Year To Date Expenses	2 136 219 $
Pro Salary Cap Per Days	396 760 $
Pro Salary Cap To Date	73 254 351 $
Farm Salary Cap Per Days	11 700 $
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	438 967 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 086 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	72 367 265 $
Estimate Under Maximum Salary Cap of 81 500 000 $	9 132 735 $
Estimate Over Minimum Salary Cap of 60 200 000 $	12 167 265 $
Current Bank Account	23 367 667 $
Projected Bank Account	23 367 667 $

Pro Players Salaries
Nikita Gusev (1 Way Contract)	8 000 000 $ (3)
-Salary Average Remaining :	0 $
Jacob Trouba (1 Way Contract)	7 360 000 $ (4)
-Salary Average Remaining :	0 $
Sebastian Aho (1 Way Contract)	7 304 256 $ (3)
-Salary Average Remaining :	0 $
Oliver Ekman-Larsson (1 Way Contract)	6 113 250 $ (1)
-Salary Average Remaining :	0 $
Corey Perry (1 Way Contract)	5 500 000 $ (1)
-Salary Average Remaining :	0 $
Jakob Silfverberg (1 Way Contract)	5 236 875 $ (3)
-Salary Average Remaining :	0 $
Max Pacioretty (1 Way Contract)	5 130 000 $ (2)
-Salary Average Remaining :	0 $
Brett Pesce (1 Way Contract)	4 053 175 $ (1)
-Salary Average Remaining :	0 $
Marcus Pettersson (1 Way Contract)	3 976 873 $ (2)
-Salary Average Remaining :	0 $
Victor Olofsson (1 Way Contract)	3 042 375 $ (4)
-Salary Average Remaining :	0 $
Ian Cole (1 Way Contract)	2 600 000 $ (2)
-Salary Average Remaining :	0 $
Luke Kunin (1 Way Contract)	2 580 600 $ (1)
-Salary Average Remaining :	0 $
Jonathan Bernier (1 Way Contract)	1 950 000 $ (1)
-Salary Average Remaining :	0 $
Ondrej Kase (1 Way Contract)	1 750 000 $ (2)
-1 Way Contract Salary Cap :	675 000 $
-Salary Average Remaining :	0 $
Tyler Bertuzzi (1 Way Contract)	1 632 400 $ (1)
-Salary Average Remaining :	0 $
Travis Dermott (1 Way Contract)	1 025 640 $ (3)
-Salary Average Remaining :	0 $
Julius Honka (1 Way Contract)	1 025 640 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Dylan Strome (1 Way Contract)	1 025 640 $ (3)
-Salary Average Remaining :	0 $
Carl Gunnarsson (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Radim Zohorna	995 000 $ (4)
-Salary Average Remaining :	0 $
Tanner Laczynski	995 000 $ (3)
-Salary Average Remaining :	0 $
Cal Petersen	936 050 $ (1)
-Salary Average Remaining :	0 $
Josh Norris	925 000 $ (2)
-Salary Average Remaining :	0 $
Conor Garland	903 650 $ (2)
-Salary Average Remaining :	0 $
Marek Mazanec	836 500 $ (1)
-Salary Average Remaining :	0 $
Brandon Pirri (1 Way Contract)	700 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2021 : 76 597 924 $
Year 2022 : 50 270 309 $
Year 2023 : 34 984 786 $
Year 2024 : 11 397 375 $
Salary Average Commitment
Year 2021 : 76 597 924 $
Year 2022 : 50 270 309 $
Year 2023 : 34 984 786 $
Year 2024 : 11 397 375 $
Salary Cap with 1 Way Contract
Year 2021 : 73 797 280 $
Year 2022 : 49 195 310 $
Year 2023 : 34 984 786 $
Year 2024 : 11 397 375 $

Farm Players Salaries
Brinson Pasichnuk	99 500 $ (1)
Salary Average Remaining :	0 $
Joel Kellman	99 500 $ (2)
Salary Average Remaining :	0 $
Justin Richards	99 500 $ (1)
Salary Average Remaining :	0 $
Arvid Holm	95 000 $ (2)
Salary Average Remaining :	0 $
Egor Zamula	95 000 $ (2)
Salary Average Remaining :	0 $
Jonas Siegenthaler	93 280 $ (3)
Salary Average Remaining :	0 $
Cory Schneider	92 500 $ (1)
Salary Average Remaining :	0 $
Riley Tufte	92 500 $ (2)
Salary Average Remaining :	0 $
Dennis Gilbert	92 500 $ (1)
Salary Average Remaining :	0 $
Yegor Korshkov	92 500 $ (1)
Salary Average Remaining :	0 $
Reilly Walsh	92 500 $ (3)
Salary Average Remaining :	0 $
Shane Pinto	92 500 $ (3)
Salary Average Remaining :	0 $
Connor McMichael	89 417 $ (4)
Salary Average Remaining :	0 $
Timothy Liljegren	86 333 $ (2)
Salary Average Remaining :	0 $
Robin Salo	84 250 $ (2)
Salary Average Remaining :	0 $
William Lockwood	84 250 $ (2)
Salary Average Remaining :	0 $
Brett Leason	84 250 $ (2)
Salary Average Remaining :	0 $
Aliaksei Protas	82 583 $ (3)
Salary Average Remaining :	0 $
Zach Senyshyn	80 080 $ (2)
Salary Average Remaining :	0 $
Peter Diliberatore	80 000 $ (1)
Salary Average Remaining :	0 $
Lukas Radil	80 000 $ (2)
Salary Average Remaining :	0 $
Ken Appleby	80 000 $ (2)
Salary Average Remaining :	0 $
Aidan Dudas	79 667 $ (3)
Salary Average Remaining :	0 $
Jonathan Aspirot	70 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2021 : 2 117 610 $
Year 2022 : 1 491 110 $
Year 2023 : 529 947 $
Year 2024 : 89 417 $
Salary Average Commitment
Year 2021 : 2 117 610 $
Year 2022 : 1 491 110 $
Year 2023 : 529 947 $
Year 2024 : 89 417 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7355 - 105 $ - 6 988 - 95,01%
Level 2:	3677 - 70 $ - 3 540 - 96,27%
Level 3:	4597 - 45 $ - 4 353 - 94,69%
Level 4:	1839 - 33 $ - 1 810 - 98,41%
Luxury :	919 - 220 $ - 880 - 95,79%
Total Capacity :	18387
Farm
Farm Level 1:	6000 - 30 $ - 5 922 - 98,71%
Farm Level 2:	4000 - 15 $ - 3 910 - 97,74%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 570 - 95,56%
Average Income per Game	1 688 286 $
Year to Date Revenue	69 219 745 $
Farm
Home Games Left	0
Average Attendance - %	9 832 - 98,32%
Average Income per Game	278 857 $
Year to Date Revenue	11 433 124 $
Expense
Pro Players Total Salaries	73 569 768 $
Pro Players Total Average Salaries	73 569 768 $
Farm Players Total Salaries	1 969 076 $
Farm Players Total Average Salaries	1 969 076 $
Coaches Total Salaries	5 120 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	79 705 452 $
Farm Year To Date Expenses	1 934 627 $
Pro Salary Cap Per Days	373 018 $
Pro Salary Cap To Date	70 368 781 $
Farm Salary Cap Per Days	10 879 $
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	422 687 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 266 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	70 368 781 $
Estimate Under Maximum Salary Cap of 81 500 000 $	11 131 219 $
Estimate Over Minimum Salary Cap of 60 200 000 $	10 168 781 $
Current Bank Account	19 012 790 $
Projected Bank Account	19 012 790 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	8 352 000 $ (3)
-Salary Average Remaining :	0 $
Marc-Andre Fleury (1 Way Contract)	6 720 000 $ (2)
-Salary Average Remaining :	0 $
Gabriel Landeskog (1 Way Contract)	5 928 000 $ (2)
-Salary Average Remaining :	0 $
Brayden Point (1 Way Contract)	5 724 000 $ (2)
-Salary Average Remaining :	0 $
Charlie McAvoy (1 Way Contract)	5 386 500 $ (4)
-Salary Average Remaining :	0 $
Brayden McNabb (1 Way Contract)	4 500 000 $ (4)
-Salary Average Remaining :	0 $
Cam Fowler (1 Way Contract)	4 446 000 $ (1)
-Salary Average Remaining :	0 $
Brenden Dillon (1 Way Contract)	3 890 250 $ (4)
-Salary Average Remaining :	0 $
Adam Lowry (1 Way Contract)	3 753 749 $ (3)
-Salary Average Remaining :	0 $
Joel Armia (1 Way Contract)	3 346 200 $ (3)
-Salary Average Remaining :	0 $
Thomas Hickey (1 Way Contract)	2 800 000 $ (2)
-1 Way Contract Salary Cap :	1 725 000 $
-Salary Average Remaining :	0 $
Michael Grabner (1 Way Contract)	2 350 000 $ (1)
-Salary Average Remaining :	0 $
Zack Kassian (1 Way Contract)	2 100 000 $ (1)
-Salary Average Remaining :	0 $
Josh Leivo (1 Way Contract)	1 930 500 $ (3)
-Salary Average Remaining :	0 $
Curtis McElhinney (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	425 000 $
-Salary Average Remaining :	0 $
Damon Severson (1 Way Contract)	1 205 000 $ (1)
-Salary Average Remaining :	0 $
Jesse Puljujarvi (1 Way Contract)	1 175 000 $ (2)
-Salary Average Remaining :	0 $
Denis Gurianov (1 Way Contract)	1 062 269 $ (3)
-Salary Average Remaining :	0 $
Sonny Milano (1 Way Contract)	1 025 640 $ (2)
-Salary Average Remaining :	0 $
Hudson Fasching (1 Way Contract)	1 019 230 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Kevin Stenlund (1 Way Contract)	1 019 230 $ (3)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Cal Foote	925 000 $ (1)
-Salary Average Remaining :	0 $
Brady Tkachuk	925 000 $ (1)
-Salary Average Remaining :	0 $
Frederick Gaudreau	900 000 $ (3)
-Salary Average Remaining :	0 $
Ville Husso	800 800 $ (1)
-Salary Average Remaining :	0 $
Mason Marchment	785 400 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2021 : 73 569 768 $
Year 2022 : 57 513 338 $
Year 2023 : 34 140 698 $
Year 2024 : 13 776 750 $
Salary Average Commitment
Year 2021 : 73 569 768 $
Year 2022 : 57 513 338 $
Year 2023 : 34 140 698 $
Year 2024 : 13 776 750 $
Salary Cap with 1 Way Contract
Year 2021 : 69 381 308 $
Year 2022 : 55 419 108 $
Year 2023 : 33 121 468 $
Year 2024 : 13 776 750 $

Farm Players Salaries
Mike Hardman	99 500 $ (1)
Salary Average Remaining :	0 $
Anthony Greco	93 294 $ (4)
Salary Average Remaining :	0 $
Jack Rathbone	92 500 $ (2)
Salary Average Remaining :	0 $
Yegor Rykov	92 500 $ (1)
Salary Average Remaining :	0 $
Adam Wilcox	90 090 $ (3)
Salary Average Remaining :	0 $
Kurtis Gabriel	90 090 $ (3)
Salary Average Remaining :	0 $
Colton Beck	90 000 $ (3)
Salary Average Remaining :	0 $
Remi Elie	85 701 $ (1)
Salary Average Remaining :	0 $
Bokondji Imama	85 701 $ (3)
Salary Average Remaining :	0 $
Will Reilly	82 500 $ (4)
Salary Average Remaining :	0 $
Callum Booth	81 620 $ (3)
Salary Average Remaining :	0 $
Ryan Lomberg	81 345 $ (1)
Salary Average Remaining :	0 $
Connor Corcoran	81 333 $ (3)
Salary Average Remaining :	0 $
Shane Gersich	80 080 $ (1)
Salary Average Remaining :	0 $
Jared McIsaac	79 250 $ (1)
Salary Average Remaining :	0 $
Andreas Borgman	78 540 $ (1)
Salary Average Remaining :	0 $
Brett Lernout	77 616 $ (2)
Salary Average Remaining :	0 $
Gustav Lindstrom	77 583 $ (1)
Salary Average Remaining :	0 $
Kale Clague	76 167 $ (1)
Salary Average Remaining :	0 $
Joona Koppanen	75 333 $ (1)
Salary Average Remaining :	0 $
Maxim Golod	75 000 $ (4)
Salary Average Remaining :	0 $
Drake Rymsha	73 333 $ (1)
Salary Average Remaining :	0 $
Chaz Reddekopp	65 000 $ (2)
Salary Average Remaining :	0 $
Jordan Nolan	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2021 : 1 969 076 $
Year 2022 : 1 004 744 $
Year 2023 : 769 628 $
Year 2024 : 250 794 $
Salary Average Commitment
Year 2021 : 1 969 076 $
Year 2022 : 1 004 744 $
Year 2023 : 769 628 $
Year 2024 : 250 794 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6850 - 122 $ - 6 144 - 89,70%
Level 2:	3422 - 75 $ - 3 202 - 93,58%
Level 3:	4278 - 49 $ - 3 550 - 82,98%
Level 4:	1710 - 36 $ - 1 531 - 89,55%
Luxury :	900 - 244 $ - 867 - 96,31%
Total Capacity :	17160
Farm
Farm Level 1:	6000 - 51 $ - 4 285 - 71,42%
Farm Level 2:	4000 - 21 $ - 3 802 - 95,04%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	15 294 - 89,13%
Average Income per Game	1 699 660 $
Year to Date Revenue	69 686 072 $
Farm
Home Games Left	0
Average Attendance - %	8 087 - 80,87%
Average Income per Game	352 082 $
Year to Date Revenue	14 435 363 $
Expense
Pro Players Total Salaries	77 962 768 $
Pro Players Total Average Salaries	77 962 768 $
Farm Players Total Salaries	2 182 123 $
Farm Players Total Average Salaries	2 182 123 $
Coaches Total Salaries	5 760 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(437 262 $)
Pro Year To Date Expenses	85 220 121 $
Farm Year To Date Expenses	2 271 007 $
Pro Salary Cap Per Days	419 155 $
Pro Salary Cap To Date	78 603 823 $
Farm Salary Cap Per Days	12 056 $
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	449 746 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 443 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	78 166 561 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 333 439 $
Estimate Over Minimum Salary Cap of 60 200 000 $	17 966 561 $
Current Bank Account	16 630 307 $
Projected Bank Account	16 630 307 $

Pro Players Salaries
Artemi Panarin (1 Way Contract)	11 177 140 $ (3)
-Salary Average Remaining :	0 $
Matt Duchene (1 Way Contract)	6 720 000 $ (4)
-Salary Average Remaining :	0 $
Jaden Schwartz (1 Way Contract)	5 946 525 $ (2)
-Salary Average Remaining :	0 $
Taylor Hall (1 Way Contract)	5 616 000 $ (1)
-Salary Average Remaining :	0 $
Jake Guentzel (1 Way Contract)	5 184 000 $ (1)
-Salary Average Remaining :	0 $
Jakob Chychrun (1 Way Contract)	4 719 600 $ (3)
-Salary Average Remaining :	0 $
Roman Josi (1 Way Contract)	4 560 000 $ (3)
-Salary Average Remaining :	0 $
Semyon Varlamov (1 Way Contract)	4 500 000 $ (2)
-Salary Average Remaining :	0 $
Craig Smith (1 Way Contract)	4 398 900 $ (1)
-Salary Average Remaining :	0 $
Alec Martinez (Out of Payroll)	3 800 000 $ (2)
-Salary Average Remaining :	0 $
Erik Cernak (1 Way Contract)	3 439 700 $ (3)
-Salary Average Remaining :	0 $
Kevin Hayes (1 Way Contract)	3 346 200 $ (1)
-Salary Average Remaining :	0 $
Darnell Nurse (1 Way Contract)	3 222 400 $ (1)
-Salary Average Remaining :	0 $
Derek Ryan (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Christopher Tanev (1 Way Contract)	2 995 000 $ (3)
-Salary Average Remaining :	0 $
Andrew Copp (1 Way Contract)	2 558 160 $ (1)
-Salary Average Remaining :	0 $
Anthony Duclair (1 Way Contract)	1 425 600 $ (1)
-Salary Average Remaining :	0 $
Mathew Barzal (1 Way Contract)	1 025 640 $ (3)
-Salary Average Remaining :	0 $
Craig Anderson	995 000 $ (3)
-Salary Average Remaining :	0 $
Tim Stützle	925 000 $ (3)
-Salary Average Remaining :	0 $
Casey DeSmith	800 000 $ (2)
-Salary Average Remaining :	0 $
Nick Paul	757 900 $ (1)
-Salary Average Remaining :	0 $
Sean Walker	650 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2021 : 81 762 768 $
Year 2022 : 51 603 608 $
Year 2023 : 36 557 083 $
Year 2024 : 6 720 000 $
Salary Average Commitment
Year 2021 : 81 762 768 $
Year 2022 : 51 603 608 $
Year 2023 : 36 557 083 $
Year 2024 : 6 720 000 $
Salary Cap with 1 Way Contract
Year 2021 : 81 762 768 $
Year 2022 : 51 603 608 $
Year 2023 : 36 557 083 $
Year 2024 : 6 720 000 $

Farm Players Salaries
Ryan Kuffner	99 500 $ (2)
Salary Average Remaining :	0 $
Tomas Hyka	99 500 $ (2)
Salary Average Remaining :	0 $
Otto Leskinen	99 500 $ (3)
Salary Average Remaining :	0 $
Joe Hicketts	95 000 $ (2)
Salary Average Remaining :	0 $
Jacob Bernard-Docker	92 500 $ (3)
Salary Average Remaining :	0 $
Ben Street	87 500 $ (2)
Salary Average Remaining :	0 $
Kody Clark	87 000 $ (1)
Salary Average Remaining :	0 $
Jean-Sebastien Dea	85 500 $ (3)
Salary Average Remaining :	0 $
Guillaume Brisebois	85 000 $ (1)
Salary Average Remaining :	0 $
Keegan Kolesar	84 535 $ (3)
Salary Average Remaining :	0 $
Sam Lafferty	84 150 $ (1)
Salary Average Remaining :	0 $
Alexander Yelesin	84 000 $ (2)
Salary Average Remaining :	0 $
Michael Sgarbossa	83 655 $ (2)
Salary Average Remaining :	0 $
Mikael Hakkarainen	82 583 $ (2)
Salary Average Remaining :	0 $
Timur Ibragimov	82 500 $ (3)
Salary Average Remaining :	0 $
Ian McCoshen	81 620 $ (2)
Salary Average Remaining :	0 $
Josh Brook	80 917 $ (1)
Salary Average Remaining :	0 $
Roland McKeown	80 080 $ (1)
Salary Average Remaining :	0 $
Carsen Twarynski	77 583 $ (1)
Salary Average Remaining :	0 $
Kristian Reichel	77 500 $ (3)
Salary Average Remaining :	0 $
CJ Suess	77 500 $ (3)
Salary Average Remaining :	0 $
Michael Kapla	75 000 $ (1)
Salary Average Remaining :	0 $
Hunter Miska	75 000 $ (1)
Salary Average Remaining :	0 $
John Muse	75 000 $ (1)
Salary Average Remaining :	0 $
Alexandre Alain	75 000 $ (2)
Salary Average Remaining :	0 $
Dylan Wells	74 500 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2021 : 2 182 123 $
Year 2022 : 1 387 893 $
Year 2023 : 599 535 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 182 123 $
Year 2022 : 1 387 893 $
Year 2023 : 599 535 $
Year 2024 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7086 - 115 $ - 6 778 - 95,66%
Level 2:	3440 - 96 $ - 3 215 - 93,45%
Level 3:	4550 - 51 $ - 4 259 - 93,61%
Level 4:	2020 - 44 $ - 1 787 - 88,49%
Luxury :	910 - 289 $ - 881 - 96,83%
Total Capacity :	18006
Farm
Farm Level 1:	6000 - 35 $ - 5 854 - 97,57%
Farm Level 2:	4000 - 18 $ - 3 878 - 96,96%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 921 - 93,97%
Average Income per Game	1 670 293 $
Year to Date Revenue	68 481 994 $
Farm
Home Games Left	0
Average Attendance - %	9 733 - 97,33%
Average Income per Game	312 949 $
Year to Date Revenue	12 830 901 $
Expense
Pro Players Total Salaries	81 212 834 $
Pro Players Total Average Salaries	81 212 834 $
Farm Players Total Salaries	1 847 632 $
Farm Players Total Average Salaries	1 847 632 $
Coaches Total Salaries	3 960 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(445 162 $)
Pro Year To Date Expenses	79 898 552 $
Farm Year To Date Expenses	1 984 997 $
Pro Salary Cap Per Days	419 289 $
Pro Salary Cap To Date	72 639 019 $
Farm Salary Cap Per Days	10 208 $
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	457 542 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 595 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	72 193 857 $
Estimate Under Maximum Salary Cap of 81 500 000 $	9 306 143 $
Estimate Over Minimum Salary Cap of 60 200 000 $	11 993 857 $
Current Bank Account	19 429 346 $
Projected Bank Account	19 429 346 $

Pro Players Salaries
Drew Doughty (1 Way Contract)	10 560 000 $ (3)
-Salary Average Remaining :	0 $
John Tavares (1 Way Contract)	9 240 000 $ (4)
-Salary Average Remaining :	0 $
Phil Kessel (1 Way Contract)	7 680 000 $ (1)
-Salary Average Remaining :	0 $
Dougie Hamilton (1 Way Contract)	6 391 125 $ (3)
-Salary Average Remaining :	0 $
Wyatt Kalynuk (1 Way Contract)	6 300 000 $ (1)
-1 Way Contract Salary Cap :	5 225 000 $
-Salary Average Remaining :	0 $
Jordan Staal (1 Way Contract)	5 520 000 $ (1)
-Salary Average Remaining :	0 $
Rickard Rakell (1 Way Contract)	3 851 970 $ (3)
-Salary Average Remaining :	0 $
Tyson Barrie (1 Way Contract)	3 740 625 $ (4)
-Salary Average Remaining :	0 $
Jan Rutta (1 Way Contract)	3 480 000 $ (1)
-Salary Average Remaining :	0 $
Pavel Buchnevich (1 Way Contract)	3 396 250 $ (4)
-Salary Average Remaining :	0 $
Jesper Bratt (1 Way Contract)	3 267 000 $ (4)
-Salary Average Remaining :	0 $
Jordan Weal (1 Way Contract)	2 252 250 $ (1)
-1 Way Contract Salary Cap :	1 177 250 $
-Salary Average Remaining :	0 $
Philipp Grubauer (1 Way Contract)	1 930 500 $ (1)
-Salary Average Remaining :	0 $
Jon Merrill (1 Way Contract)	1 463 963 $ (1)
-Salary Average Remaining :	0 $
Ilya Lyubushkin (1 Way Contract)	1 265 000 $ (4)
-Salary Average Remaining :	0 $
Jonathan Quick (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	175 000 $
-Salary Average Remaining :	0 $
Tyler Motte (1 Way Contract)	1 115 400 $ (1)
-Salary Average Remaining :	0 $
Elvis Merzlikins (1 Way Contract)	1 096 154 $ (3)
-Salary Average Remaining :	0 $
Clayton Keller (1 Way Contract)	1 052 370 $ (3)
-Salary Average Remaining :	0 $
Casey Mittelstadt (1 Way Contract)	1 038 461 $ (4)
-Salary Average Remaining :	0 $
Travis Boyd (1 Way Contract)	1 003 200 $ (3)
-Salary Average Remaining :	0 $
Andrew Cogliano	925 000 $ (2)
-Salary Average Remaining :	0 $
David Rittich	909 150 $ (1)
-Salary Average Remaining :	0 $
Jacob MacDonald	882 750 $ (1)
-Salary Average Remaining :	0 $
Jason Robertson	825 833 $ (1)
-Salary Average Remaining :	0 $
Yegor Sharangovich	775 833 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2021 : 81 212 834 $
Year 2022 : 46 827 155 $
Year 2023 : 45 902 155 $
Year 2024 : 21 947 336 $
Salary Average Commitment
Year 2021 : 81 212 834 $
Year 2022 : 46 827 155 $
Year 2023 : 45 902 155 $
Year 2024 : 21 947 336 $
Salary Cap with 1 Way Contract
Year 2021 : 77 987 831 $
Year 2022 : 46 827 155 $
Year 2023 : 45 902 155 $
Year 2024 : 21 947 336 $

Farm Players Salaries
Kyle Turris	99 000 $ (1)
Salary Average Remaining :	0 $
Julien Gauthier	98 765 $ (2)
Salary Average Remaining :	0 $
Carl Dahlstrom	95 370 $ (1)
Salary Average Remaining :	0 $
Ryan Suzuki	92 500 $ (3)
Salary Average Remaining :	0 $
Barrett Hayton	92 500 $ (1)
Salary Average Remaining :	0 $
Dominik Bokk	92 500 $ (1)
Salary Average Remaining :	0 $
Stefan Noesen	90 090 $ (3)
Salary Average Remaining :	0 $
Urho Vaakanainen	89 417 $ (2)
Salary Average Remaining :	0 $
Kieffer Bellows	89 417 $ (1)
Salary Average Remaining :	0 $
German Rubtsov	89 417 $ (1)
Salary Average Remaining :	0 $
Owen Tippett	86 333 $ (2)
Salary Average Remaining :	0 $
Lukas Jasek	85 333 $ (1)
Salary Average Remaining :	0 $
Olivier Rodrigue	79 500 $ (3)
Salary Average Remaining :	0 $
Felix Sandstrom	79 250 $ (1)
Salary Average Remaining :	0 $
Otto Koivula	78 667 $ (1)
Salary Average Remaining :	0 $
Nicolas Meloche	78 540 $ (1)
Salary Average Remaining :	0 $
Jimmy Schuldt	78 540 $ (1)
Salary Average Remaining :	0 $
Jonathan Ang	74 500 $ (1)
Salary Average Remaining :	0 $
Travis Barron	74 160 $ (1)
Salary Average Remaining :	0 $
Nicholas Caamano	73 833 $ (1)
Salary Average Remaining :	0 $
T.J. Brennan	65 000 $ (1)
Salary Average Remaining :	0 $
Austin Strand	65 000 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2021 : 1 847 632 $
Year 2022 : 601 605 $
Year 2023 : 262 090 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 847 632 $
Year 2022 : 601 605 $
Year 2023 : 262 090 $
Year 2024 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8026 - 107 $ - 6 998 - 87,19%
Level 2:	4013 - 64 $ - 3 653 - 91,02%
Level 3:	5017 - 42 $ - 4 388 - 87,47%
Level 4:	2007 - 31 $ - 1 875 - 93,41%
Luxury :	1003 - 216 $ - 897 - 89,43%
Total Capacity :	20066
Farm
Farm Level 1:	6000 - 30 $ - 5 938 - 98,97%
Farm Level 2:	4000 - 15 $ - 3 945 - 98,64%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 811 - 88,76%
Average Income per Game	1 674 126 $
Year to Date Revenue	68 639 151 $
Farm
Home Games Left	0
Average Attendance - %	9 884 - 98,84%
Average Income per Game	280 052 $
Year to Date Revenue	11 482 115 $
Expense
Pro Players Total Salaries	72 651 580 $
Pro Players Total Average Salaries	72 651 580 $
Farm Players Total Salaries	2 057 273 $
Farm Players Total Average Salaries	2 057 273 $
Coaches Total Salaries	4 560 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	77 141 640 $
Farm Year To Date Expenses	2 127 293 $
Pro Salary Cap Per Days	390 600 $
Pro Salary Cap To Date	72 651 600 $
Farm Salary Cap Per Days	11 366 $
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	414 740 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 753 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	72 651 600 $
Estimate Under Maximum Salary Cap of 81 500 000 $	8 848 400 $
Estimate Over Minimum Salary Cap of 60 200 000 $	12 451 600 $
Current Bank Account	20 852 333 $
Projected Bank Account	20 852 333 $

Pro Players Salaries
Erik Karlsson (1 Way Contract)	10 580 000 $ (2)
-Salary Average Remaining :	0 $
Patrice Bergeron (1 Way Contract)	6 600 000 $ (1)
-Salary Average Remaining :	0 $
Tuukka Rask (1 Way Contract)	6 000 000 $ (2)
-Salary Average Remaining :	0 $
Jaccob Slavin (1 Way Contract)	5 890 950 $ (4)
-Salary Average Remaining :	0 $
David Pastrnak (1 Way Contract)	5 759 999 $ (1)
-Salary Average Remaining :	0 $
Travis Konecny (1 Way Contract)	5 643 000 $ (3)
-Salary Average Remaining :	0 $
Jonathan Drouin (1 Way Contract)	5 329 500 $ (1)
-Salary Average Remaining :	0 $
Viktor Arvidsson (1 Way Contract)	4 723 875 $ (3)
-Salary Average Remaining :	0 $
Radek Faksa (1 Way Contract)	3 612 375 $ (4)
-Salary Average Remaining :	0 $
Max Domi (1 Way Contract)	3 172 500 $ (1)
-Salary Average Remaining :	0 $
Jimmy Vesey (1 Way Contract)	2 802 800 $ (2)
-Salary Average Remaining :	0 $
Martin Jones (1 Way Contract)	2 200 000 $ (2)
-Salary Average Remaining :	0 $
Robert Hagg (1 Way Contract)	1 795 200 $ (1)
-Salary Average Remaining :	0 $
Sean Kuraly (1 Way Contract)	1 640 925 $ (3)
-Salary Average Remaining :	0 $
Adam Erne	932 800 $ (1)
-Salary Average Remaining :	0 $
Gustav Forsling	900 900 $ (2)
-Salary Average Remaining :	0 $
Logan Thompson	895 000 $ (2)
-Salary Average Remaining :	0 $
Juuso Valimaki	894 166 $ (1)
-Salary Average Remaining :	0 $
Michael Bunting	849 450 $ (2)
-Salary Average Remaining :	0 $
Justin Holl	836 550 $ (1)
-Salary Average Remaining :	0 $
Andrew Mangiapane	833 690 $ (2)
-Salary Average Remaining :	0 $
Ryan Graves	757 900 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2021 : 72 651 580 $
Year 2022 : 46 572 965 $
Year 2023 : 21 511 125 $
Year 2024 : 9 503 325 $
Salary Average Commitment
Year 2021 : 72 651 580 $
Year 2022 : 46 572 965 $
Year 2023 : 21 511 125 $
Year 2024 : 9 503 325 $
Salary Cap with 1 Way Contract
Year 2021 : 72 651 580 $
Year 2022 : 46 572 965 $
Year 2023 : 21 511 125 $
Year 2024 : 9 503 325 $

Farm Players Salaries
Stefan Matteau	93 308 $ (4)
Salary Average Remaining :	0 $
Adam Beckman	92 500 $ (4)
Salary Average Remaining :	0 $
Cole Hults	92 500 $ (2)
Salary Average Remaining :	0 $
Josh Dunne	92 000 $ (4)
Salary Average Remaining :	0 $
Yan Kuznetsov	90 083 $ (4)
Salary Average Remaining :	0 $
Glenn Gawdin	88 000 $ (3)
Salary Average Remaining :	0 $
Mason Millman	84 883 $ (4)
Salary Average Remaining :	0 $
Frederic Allard	84 843 $ (4)
Salary Average Remaining :	0 $
Samuel Bolduc	84 250 $ (3)
Salary Average Remaining :	0 $
Francis Perron	83 369 $ (2)
Salary Average Remaining :	0 $
Filip Chlapik	82 000 $ (3)
Salary Average Remaining :	0 $
Egor Sokolov	81 833 $ (3)
Salary Average Remaining :	0 $
Kevin Bahl	81 750 $ (3)
Salary Average Remaining :	0 $
Ben Thomas	81 620 $ (2)
Salary Average Remaining :	0 $
Sean Durzi	80 917 $ (2)
Salary Average Remaining :	0 $
Riley Sutter	80 000 $ (1)
Salary Average Remaining :	0 $
Patrick Bajkov	79 500 $ (2)
Salary Average Remaining :	0 $
Cameron Hebig	79 500 $ (2)
Salary Average Remaining :	0 $
Matthew Villalta	77 583 $ (1)
Salary Average Remaining :	0 $
Brett Murray	77 500 $ (2)
Salary Average Remaining :	0 $
Jack Studnicka	76 917 $ (2)
Salary Average Remaining :	0 $
Ivan Kulbakov	75 500 $ (1)
Salary Average Remaining :	0 $
Tanner Kaspick	73 917 $ (1)
Salary Average Remaining :	0 $
Tim Gettinger	73 000 $ (1)
Salary Average Remaining :	0 $
Ross Johnston	70 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 2021 : 2 057 273 $
Year 2022 : 1 607 273 $
Year 2023 : 955 450 $
Year 2024 : 537 617 $
Salary Average Commitment
Year 2021 : 2 057 273 $
Year 2022 : 1 607 273 $
Year 2023 : 955 450 $
Year 2024 : 537 617 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	7475 - 110 $ - 7 095 - 94,92%
Level 2:	3798 - 83 $ - 2 782 - 73,25%
Level 3:	4973 - 48 $ - 3 933 - 79,08%
Level 4:	1889 - 38 $ - 1 383 - 73,23%
Luxury :	935 - 252 $ - 824 - 88,12%
Total Capacity :	19070
Farm
Farm Level 1:	6000 - 70 $ - 3 333 - 55,54%
Farm Level 2:	4000 - 30 $ - 2 363 - 59,07%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	16 017 - 83,99%
Average Income per Game	1 740 688 $
Year to Date Revenue	71 368 204 $
Farm
Home Games Left	0
Average Attendance - %	5 696 - 56,96%
Average Income per Game	358 924 $
Year to Date Revenue	14 715 873 $
Expense
Pro Players Total Salaries	80 638 207 $
Pro Players Total Average Salaries	80 638 207 $
Farm Players Total Salaries	2 185 188 $
Farm Players Total Average Salaries	2 185 188 $
Coaches Total Salaries	5 240 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 916 667 $
Pro Year To Date Expenses	81 945 965 $
Farm Year To Date Expenses	2 410 679 $
Pro Salary Cap Per Days	427 828 $
Pro Salary Cap To Date	74 638 960 $
Farm Salary Cap Per Days	12 073 $
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	461 334 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 460 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	76 555 627 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 944 373 $
Estimate Over Minimum Salary Cap of 60 200 000 $	16 355 627 $
Current Bank Account	21 727 433 $
Projected Bank Account	21 727 433 $

Pro Players Salaries
Mark Giordano (1 Way Contract)	12 000 000 $ (1)
-Salary Average Remaining :	0 $
Evgeny Kuznetsov (1 Way Contract)	7 176 000 $ (3)
-Salary Average Remaining :	0 $
Anthony Mantha (1 Way Contract)	5 956 500 $ (4)
-Salary Average Remaining :	0 $
Nico Hischier (1 Way Contract)	5 916 000 $ (1)
-Salary Average Remaining :	0 $
Patric Hornqvist (1 Way Contract)	5 900 000 $ (1)
-Salary Average Remaining :	0 $
Connor Hellebuyck (1 Way Contract)	5 771 999 $ (3)
-Salary Average Remaining :	0 $
Pierre-Luc Dubois (1 Way Contract)	5 130 000 $ (4)
-Salary Average Remaining :	0 $
Tyler Toffoli (Out of Payroll)	5 112 900 $ (1)
-Salary Average Remaining :	0 $
Matt Dumba (1 Way Contract)	4 896 001 $ (1)
-Salary Average Remaining :	0 $
Jonas Brodin (1 Way Contract)	4 631 250 $ (4)
-Salary Average Remaining :	0 $
Luke Glendening (1 Way Contract)	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Lars Eller (1 Way Contract)	3 823 750 $ (1)
-Salary Average Remaining :	0 $
Nick Holden (1 Way Contract)	2 662 000 $ (1)
-Salary Average Remaining :	0 $
Nick Ritchie (1 Way Contract)	1 948 320 $ (2)
-Salary Average Remaining :	0 $
Andreas Johnsson (1 Way Contract)	1 200 000 $ (2)
-Salary Average Remaining :	0 $
Slater Koekkoek (1 Way Contract)	1 159 950 $ (3)
-Salary Average Remaining :	0 $
Mikko Rantanen (Out of Payroll)	1 062 270 $ (2)
-Salary Average Remaining :	0 $
Nate Thompson	995 000 $ (2)
-Salary Average Remaining :	0 $
Cedric Paquette	995 000 $ (4)
-Salary Average Remaining :	0 $
Derek Grant	995 000 $ (2)
-Salary Average Remaining :	0 $
Adam Fox	925 000 $ (2)
-Salary Average Remaining :	0 $
Dante Fabbro	925 000 $ (1)
-Salary Average Remaining :	0 $
Isac Lundestrom	925 000 $ (1)
-Salary Average Remaining :	0 $
Oliver Wahlstrom	894 167 $ (3)
-Salary Average Remaining :	0 $
Maxime Lagace	750 000 $ (3)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2021 : 85 751 107 $
Year 2022 : 39 590 456 $
Year 2023 : 32 464 866 $
Year 2024 : 16 712 750 $
Salary Average Commitment
Year 2021 : 85 751 107 $
Year 2022 : 39 590 456 $
Year 2023 : 32 464 866 $
Year 2024 : 16 712 750 $
Salary Cap with 1 Way Contract
Year 2021 : 85 751 107 $
Year 2022 : 39 590 456 $
Year 2023 : 32 464 866 $
Year 2024 : 16 712 750 $

Farm Players Salaries
Adam Cracknell	99 500 $ (1)
Salary Average Remaining :	0 $
T.J. Tynan	99 500 $ (1)
Salary Average Remaining :	0 $
Adam Clendening	99 500 $ (3)
Salary Average Remaining :	0 $
Andy Miele	99 500 $ (3)
Salary Average Remaining :	0 $
Cameron Schilling	99 500 $ (1)
Salary Average Remaining :	0 $
Hubert Labrie	99 500 $ (3)
Salary Average Remaining :	0 $
Hunter Drew	99 500 $ (4)
Salary Average Remaining :	0 $
Mario Kempe	99 500 $ (1)
Salary Average Remaining :	0 $
Scott Wilson	99 500 $ (1)
Salary Average Remaining :	0 $
Tommy Cross	99 500 $ (1)
Salary Average Remaining :	0 $
Brian Elliott	99 500 $ (1)
Salary Average Remaining :	0 $
Anders Nilsson	95 000 $ (2)
Salary Average Remaining :	0 $
Ryan Merkley	92 500 $ (1)
Salary Average Remaining :	0 $
Evan Bouchard	92 500 $ (1)
Salary Average Remaining :	0 $
Gabriel Dumont	85 000 $ (1)
Salary Average Remaining :	0 $
Max Reinhart	83 655 $ (1)
Salary Average Remaining :	0 $
Petrus Palmu	82 583 $ (1)
Salary Average Remaining :	0 $
Victor Brattstrom	81 750 $ (2)
Salary Average Remaining :	0 $
Josh Ho-Sang	81 620 $ (2)
Salary Average Remaining :	0 $
Chris Bigras	80 080 $ (1)
Salary Average Remaining :	0 $
Andreas Martinsen	80 000 $ (1)
Salary Average Remaining :	0 $
Ukko-Pekka Luukkonen	79 250 $ (1)
Salary Average Remaining :	0 $
Zachary Emond	78 667 $ (3)
Salary Average Remaining :	0 $
Pascal Laberge	78 083 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2021 : 2 185 188 $
Year 2022 : 735 037 $
Year 2023 : 476 667 $
Year 2024 : 99 500 $
Salary Average Commitment
Year 2021 : 2 185 188 $
Year 2022 : 735 037 $
Year 2023 : 476 667 $
Year 2024 : 99 500 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	7663 - 112 $ - 7 101 - 92,67%
Level 2:	3931 - 75 $ - 3 646 - 92,76%
Level 3:	4988 - 45 $ - 4 413 - 88,48%
Level 4:	1915 - 30 $ - 1 850 - 96,60%
Luxury :	958 - 210 $ - 904 - 94,37%
Total Capacity :	19455
Farm
Farm Level 1:	6000 - 40 $ - 5 768 - 96,14%
Farm Level 2:	4000 - 23 $ - 3 073 - 76,83%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 915 - 92,08%
Average Income per Game	1 785 056 $
Year to Date Revenue	73 187 296 $
Farm
Home Games Left	0
Average Attendance - %	8 841 - 88,41%
Average Income per Game	355 670 $
Year to Date Revenue	14 582 485 $
Expense
Pro Players Total Salaries	68 249 762 $
Pro Players Total Average Salaries	68 249 762 $
Farm Players Total Salaries	2 322 239 $
Farm Players Total Average Salaries	2 322 239 $
Coaches Total Salaries	3 760 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 637 801 $
Pro Year To Date Expenses	76 612 200 $
Farm Year To Date Expenses	2 271 276 $
Pro Salary Cap Per Days	355 375 $
Pro Salary Cap To Date	70 281 868 $
Farm Salary Cap Per Days	12 830 $
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	386 773 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 217 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	73 919 669 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 580 331 $
Estimate Over Minimum Salary Cap of 60 200 000 $	13 719 669 $
Current Bank Account	28 836 305 $
Projected Bank Account	28 836 305 $

Pro Players Salaries
Anders Lee (1 Way Contract)	7 100 000 $ (4)
-Salary Average Remaining :	0 $
Blake Coleman (1 Way Contract)	6 000 000 $ (3)
-Salary Average Remaining :	0 $
Carl Soderberg (1 Way Contract)	6 000 000 $ (1)
-Salary Average Remaining :	0 $
J.T. Miller (1 Way Contract)	5 685 750 $ (2)
-Salary Average Remaining :	0 $
Jeff Carter (1 Way Contract)	5 315 000 $ (3)
-Salary Average Remaining :	0 $
Ron Hainsey (1 Way Contract)	4 655 000 $ (1)
-1 Way Contract Salary Cap :	3 580 000 $
-Salary Average Remaining :	0 $
David Savard (1 Way Contract)	4 200 000 $ (4)
-Salary Average Remaining :	0 $
Mark Stone (1 Way Contract)	3 890 250 $ (1)
-Salary Average Remaining :	0 $
Jacob Markstrom (1 Way Contract)	3 838 000 $ (3)
-Salary Average Remaining :	0 $
Brandon Carlo (1 Way Contract)	3 385 800 $ (3)
-Salary Average Remaining :	0 $
Pavel Francouz (1 Way Contract)	3 200 000 $ (3)
-Salary Average Remaining :	0 $
Nikita Zadorov (1 Way Contract)	3 100 800 $ (1)
-Salary Average Remaining :	0 $
Jordan Greenway (1 Way Contract)	2 448 600 $ (3)
-Salary Average Remaining :	0 $
Nathan Beaulieu (1 Way Contract)	1 287 000 $ (3)
-1 Way Contract Salary Cap :	212 000 $
-Salary Average Remaining :	0 $
David Kampf (1 Way Contract)	1 089 000 $ (1)
-Salary Average Remaining :	0 $
Maxim Mamin	985 000 $ (1)
-Salary Average Remaining :	0 $
Joel Farabee	925 000 $ (2)
-Salary Average Remaining :	0 $
Teddy Blueger	907 500 $ (4)
-Salary Average Remaining :	0 $
Devon Toews	877 800 $ (3)
-Salary Average Remaining :	0 $
Logan Stanley	863 333 $ (1)
-Salary Average Remaining :	0 $
Nathan Bastian	848 429 $ (4)
-Salary Average Remaining :	0 $
Karel Vejmelka	825 000 $ (3)
-Salary Average Remaining :	0 $
Nicolas Hague	822 500 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2021 : 68 249 762 $
Year 2022 : 46 843 879 $
Year 2023 : 40 233 129 $
Year 2024 : 13 055 929 $
Salary Average Commitment
Year 2021 : 68 249 762 $
Year 2022 : 46 843 879 $
Year 2023 : 40 233 129 $
Year 2024 : 13 055 929 $
Salary Cap with 1 Way Contract
Year 2021 : 66 099 762 $
Year 2022 : 45 768 881 $
Year 2023 : 39 158 129 $
Year 2024 : 13 055 929 $

Farm Players Salaries
Rodrigo Abols	99 500 $ (2)
Salary Average Remaining :	0 $
Robert Carpenter	99 500 $ (3)
Salary Average Remaining :	0 $
Michal Kempny	99 000 $ (4)
Salary Average Remaining :	0 $
Teemu Kivihalme	97 500 $ (1)
Salary Average Remaining :	0 $
Caleb Jones	97 240 $ (2)
Salary Average Remaining :	0 $
Veini Vehvilainen	92 500 $ (1)
Salary Average Remaining :	0 $
Connor Zary	92 500 $ (4)
Salary Average Remaining :	0 $
Pavel Dorofeyev	92 500 $ (3)
Salary Average Remaining :	0 $
Peyton Krebs	92 500 $ (3)
Salary Average Remaining :	0 $
David Cotton	85 875 $ (2)
Salary Average Remaining :	0 $
Jacob Middleton	85 701 $ (2)
Salary Average Remaining :	0 $
Henry Bowlby	85 000 $ (2)
Salary Average Remaining :	0 $
Joe Snively	85 000 $ (1)
Salary Average Remaining :	0 $
Michael DiPietro	82 583 $ (1)
Salary Average Remaining :	0 $
Damien Riat	81 750 $ (2)
Salary Average Remaining :	0 $
Louie Belpedio	81 620 $ (2)
Salary Average Remaining :	0 $
Jonathan Gruden	81 583 $ (3)
Salary Average Remaining :	0 $
Linus Hogberg	81 500 $ (2)
Salary Average Remaining :	0 $
Jan Drozg	80 917 $ (2)
Salary Average Remaining :	0 $
Matthew Strome	80 417 $ (1)
Salary Average Remaining :	0 $
Blade Jenkins	80 333 $ (3)
Salary Average Remaining :	0 $
Jake Elmer	80 000 $ (2)
Salary Average Remaining :	0 $
J.T. Brown	80 000 $ (1)
Salary Average Remaining :	0 $
Lane Pederson	80 000 $ (1)
Salary Average Remaining :	0 $
Joseph Woll	80 000 $ (2)
Salary Average Remaining :	0 $
Frederik Gauthier	77 220 $ (1)
Salary Average Remaining :	0 $
Austin Poganski	70 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 2021 : 2 322 239 $
Year 2022 : 1 577 019 $
Year 2023 : 637 916 $
Year 2024 : 191 500 $
Salary Average Commitment
Year 2021 : 2 322 239 $
Year 2022 : 1 577 019 $
Year 2023 : 637 916 $
Year 2024 : 191 500 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7025 - 200 $ - 4 625 - 65,84%
Level 2:	3512 - 100 $ - 2 282 - 64,99%
Level 3:	4391 - 51 $ - 3 443 - 78,41%
Level 4:	1756 - 35 $ - 1 644 - 93,63%
Luxury :	878 - 400 $ - 602 - 68,52%
Total Capacity :	17562
Farm
Farm Level 1:	6000 - 70 $ - 5 636 - 93,93%
Farm Level 2:	4000 - 30 $ - 3 724 - 93,09%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	12 596 - 71,72%
Average Income per Game	1 614 295 $
Year to Date Revenue	66 186 089 $
Farm
Home Games Left	0
Average Attendance - %	9 359 - 93,59%
Average Income per Game	365 161 $
Year to Date Revenue	14 971 618 $
Expense
Pro Players Total Salaries	71 096 644 $
Pro Players Total Average Salaries	71 096 644 $
Farm Players Total Salaries	2 018 665 $
Farm Players Total Average Salaries	2 018 665 $
Coaches Total Salaries	5 040 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 330 000 $
Pro Year To Date Expenses	78 608 945 $
Farm Year To Date Expenses	2 034 438 $
Pro Salary Cap Per Days	341 323 $
Pro Salary Cap To Date	69 186 268 $
Farm Salary Cap Per Days	11 153 $
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	408 960 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 540 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	70 516 268 $
Estimate Under Maximum Salary Cap of 81 500 000 $	10 983 732 $
Estimate Over Minimum Salary Cap of 60 200 000 $	10 316 268 $
Current Bank Account	20 514 324 $
Projected Bank Account	20 514 324 $

Pro Players Salaries
Shea Weber (1 Way Contract)	7 542 856 $ (3)
-Salary Average Remaining :	0 $
Oscar Klefbom (1 Way Contract)	6 555 000 $ (1)
-Salary Average Remaining :	0 $
Josh Anderson (1 Way Contract)	6 008 750 $ (4)
-Salary Average Remaining :	0 $
Noah Hanifin (1 Way Contract)	5 078 700 $ (1)
-Salary Average Remaining :	0 $
Cam Talbot (1 Way Contract)	4 750 000 $ (1)
-Salary Average Remaining :	0 $
Wayne Simmonds (1 Way Contract)	4 531 000 $ (1)
-Salary Average Remaining :	0 $
Mike Green (1 Way Contract)	4 500 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Murray (Out of Payroll)	4 457 400 $ (1)
-Salary Average Remaining :	0 $
Victor Rask (1 Way Contract)	4 066 000 $ (1)
-Salary Average Remaining :	0 $
David Backes (1 Way Contract)	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Dean Kukan (1 Way Contract)	2 123 550 $ (4)
-1 Way Contract Salary Cap :	1 048 550 $
-Salary Average Remaining :	0 $
John Leonard (1 Way Contract)	2 000 000 $ (4)
-Salary Average Remaining :	0 $
Mikhail Grigorenko (1 Way Contract)	1 875 000 $ (3)
-Salary Average Remaining :	0 $
Zach Sanford (1 Way Contract)	1 716 000 $ (1)
-Salary Average Remaining :	0 $
Jake Virtanen (1 Way Contract)	1 485 000 $ (3)
-Salary Average Remaining :	0 $
Connor Clifton (1 Way Contract)	1 122 000 $ (1)
-Salary Average Remaining :	0 $
Lukas Craggs (1 Way Contract)	1 058 200 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Alex Nylander (1 Way Contract)	1 025 640 $ (3)
-Salary Average Remaining :	0 $
Mason Jobst (1 Way Contract)	1 019 948 $ (4)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Colton Sceviour (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Patrick Marleau (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Jeremy Lauzon	991 100 $ (3)
-Salary Average Remaining :	0 $
Daniel Sprong	891 000 $ (2)
-Salary Average Remaining :	0 $
Dan Vladar	874 500 $ (3)
-Salary Average Remaining :	0 $
Juho Lammikko	725 000 $ (1)
-Salary Average Remaining :	0 $
Carter Hutton	700 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2021 : 71 096 644 $
Year 2022 : 26 895 544 $
Year 2023 : 24 946 344 $
Year 2024 : 11 152 248 $
Salary Average Commitment
Year 2021 : 71 096 644 $
Year 2022 : 26 895 544 $
Year 2023 : 24 946 344 $
Year 2024 : 11 152 248 $
Salary Cap with 1 Way Contract
Year 2021 : 67 943 496 $
Year 2022 : 23 742 396 $
Year 2023 : 22 851 396 $
Year 2024 : 9 057 300 $

Farm Players Salaries
Ville Heinola	92 500 $ (3)
Salary Average Remaining :	0 $
Tim Berni	92 500 $ (3)
Salary Average Remaining :	0 $
Joe Veleno	92 500 $ (3)
Salary Average Remaining :	0 $
Quinton Byfield	92 500 $ (4)
Salary Average Remaining :	0 $
Joseph Cecconi	92 500 $ (1)
Salary Average Remaining :	0 $
Kris Bindulis	92 406 $ (2)
Salary Average Remaining :	0 $
Rasmus Sandin	89 417 $ (2)
Salary Average Remaining :	0 $
Dane Birks	88 033 $ (2)
Salary Average Remaining :	0 $
Spencer Smallman	85 701 $ (3)
Salary Average Remaining :	0 $
Ty Emberson	85 333 $ (3)
Salary Average Remaining :	0 $
Kevin Gravel	83 655 $ (1)
Salary Average Remaining :	0 $
Michal Teply	82 583 $ (4)
Salary Average Remaining :	0 $
Brandon Crawley	81 620 $ (3)
Salary Average Remaining :	0 $
Isaac Ratcliffe	81 167 $ (1)
Salary Average Remaining :	0 $
Jon Gillies	80 000 $ (4)
Salary Average Remaining :	0 $
Lucas Carlsson	79 250 $ (1)
Salary Average Remaining :	0 $
Luke Green	74 500 $ (1)
Salary Average Remaining :	0 $
Kevin Roy	70 000 $ (3)
Salary Average Remaining :	0 $
Joe Gambardella	70 000 $ (1)
Salary Average Remaining :	0 $
Drew Shore	70 000 $ (1)
Salary Average Remaining :	0 $
Matthew Peca	70 000 $ (1)
Salary Average Remaining :	0 $
Beau Bennett	70 000 $ (3)
Salary Average Remaining :	0 $
Byron Froese	70 000 $ (1)
Salary Average Remaining :	0 $
Josh Currie	67 500 $ (1)
Salary Average Remaining :	0 $
Jeff Glass	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 2021 : 2 018 665 $
Year 2022 : 1 195 093 $
Year 2023 : 925 237 $
Year 2024 : 255 083 $
Salary Average Commitment
Year 2021 : 2 018 665 $
Year 2022 : 1 195 093 $
Year 2023 : 925 237 $
Year 2024 : 255 083 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7413 - 200 $ - 4 077 - 55,00%
Level 2:	3706 - 66 $ - 3 566 - 96,23%
Level 3:	4633 - 41 $ - 4 378 - 94,49%
Level 4:	1853 - 32 $ - 1 803 - 97,31%
Luxury :	927 - 400 $ - 510 - 55,02%
Total Capacity :	18532
Farm
Farm Level 1:	6000 - 70 $ - 3 335 - 55,59%
Farm Level 2:	4000 - 30 $ - 2 384 - 59,61%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	14 334 - 77,35%
Average Income per Game	1 760 534 $
Year to Date Revenue	72 181 907 $
Farm
Home Games Left	0
Average Attendance - %	5 720 - 57,20%
Average Income per Game	359 916 $
Year to Date Revenue	14 756 536 $
Expense
Pro Players Total Salaries	81 519 738 $
Pro Players Total Average Salaries	81 519 738 $
Farm Players Total Salaries	2 118 233 $
Farm Players Total Average Salaries	2 118 233 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	100 333 $
Pro Year To Date Expenses	84 531 632 $
Farm Year To Date Expenses	2 183 180 $
Pro Salary Cap Per Days	432 499 $
Pro Salary Cap To Date	78 863 137 $
Farm Salary Cap Per Days	11 703 $
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	454 031 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 090 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	78 963 470 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 536 530 $
Estimate Over Minimum Salary Cap of 60 200 000 $	18 763 470 $
Current Bank Account	20 223 631 $
Projected Bank Account	20 223 631 $

Pro Players Salaries
Ilya Mikheyev (1 Way Contract)	8 010 000 $ (3)
-Salary Average Remaining :	0 $
Leon Draisaitl (1 Way Contract)	7 344 000 $ (1)
-Salary Average Remaining :	0 $
Esa Lindell (1 Way Contract)	6 446 700 $ (4)
-Salary Average Remaining :	0 $
Patrik Laine (1 Way Contract)	5 832 000 $ (3)
-Salary Average Remaining :	0 $
Jonathan Marchessault (1 Way Contract)	5 700 000 $ (4)
-Salary Average Remaining :	0 $
Matt Calvert (1 Way Contract)	5 700 000 $ (3)
-Salary Average Remaining :	0 $
Casey Cizikas (1 Way Contract)	4 860 000 $ (2)
-Salary Average Remaining :	0 $
Nikita Zaitsev (1 Way Contract)	4 500 000 $ (4)
-Salary Average Remaining :	0 $
Anton Khudobin (1 Way Contract)	3 600 000 $ (2)
-Salary Average Remaining :	0 $
Markus Nutivaara (1 Way Contract)	3 474 900 $ (4)
-Salary Average Remaining :	0 $
Artturi Lehkonen (1 Way Contract)	2 798 400 $ (2)
-Salary Average Remaining :	0 $
Alexandar Georgiev (1 Way Contract)	2 525 000 $ (1)
-Salary Average Remaining :	0 $
Darren Helm (1 Way Contract)	2 500 000 $ (1)
-Salary Average Remaining :	0 $
Robert Bortuzzo (1 Way Contract)	2 450 000 $ (2)
-Salary Average Remaining :	0 $
Trevor Daley (1 Way Contract)	2 440 000 $ (1)
-1 Way Contract Salary Cap :	1 365 000 $
-Salary Average Remaining :	0 $
Vladislav Namestnikov (1 Way Contract)	2 429 625 $ (1)
-Salary Average Remaining :	0 $
Noel Acciari (1 Way Contract)	2 310 000 $ (4)
-Salary Average Remaining :	0 $
Pierre-Edouard Bellemare (1 Way Contract)	2 250 000 $ (1)
-Salary Average Remaining :	0 $
Pierre Engvall (1 Way Contract)	1 430 000 $ (2)
-Salary Average Remaining :	0 $
Matthew Benning (1 Way Contract)	1 287 000 $ (4)
-Salary Average Remaining :	0 $
Jani Hakanpaa	995 000 $ (3)
-Salary Average Remaining :	0 $
Tanner Kero	949 163 $ (3)
-Salary Average Remaining :	0 $
Steven Fogarty	900 900 $ (3)
-Salary Average Remaining :	0 $
Kyle Burroughs	787 050 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2021 : 81 519 738 $
Year 2022 : 62 031 113 $
Year 2023 : 46 105 663 $
Year 2024 : 23 718 600 $
Salary Average Commitment
Year 2021 : 81 519 738 $
Year 2022 : 62 031 113 $
Year 2023 : 46 105 663 $
Year 2024 : 23 718 600 $
Salary Cap with 1 Way Contract
Year 2021 : 80 444 738 $
Year 2022 : 62 031 113 $
Year 2023 : 46 105 663 $
Year 2024 : 23 718 600 $

Farm Players Salaries
Cam Lee	99 500 $ (3)
Salary Average Remaining :	0 $
Henrik Haapala	98 500 $ (1)
Salary Average Remaining :	0 $
Adam Johnson	98 500 $ (1)
Salary Average Remaining :	0 $
Calvin Thurkauf	98 500 $ (1)
Salary Average Remaining :	0 $
Mattias Samuelsson	92 500 $ (3)
Salary Average Remaining :	0 $
Anatoli Golyshev	91 039 $ (1)
Salary Average Remaining :	0 $
Jean-Francois Berube	90 090 $ (1)
Salary Average Remaining :	0 $
Dennis Cholowski	89 417 $ (1)
Salary Average Remaining :	0 $
Brendan Leipsic	87 780 $ (3)
Salary Average Remaining :	0 $
Josh Jooris	87 000 $ (1)
Salary Average Remaining :	0 $
Axel Jonsson-Fjallby	86 000 $ (1)
Salary Average Remaining :	0 $
Christian Jaros	85 800 $ (2)
Salary Average Remaining :	0 $
Nate Schnarr	81 750 $ (1)
Salary Average Remaining :	0 $
Michael Dal Colle	81 620 $ (2)
Salary Average Remaining :	0 $
Peter Cehlarik	81 620 $ (2)
Salary Average Remaining :	0 $
Declan Chisholm	81 500 $ (3)
Salary Average Remaining :	0 $
Pavel Shen	80 917 $ (2)
Salary Average Remaining :	0 $
Justin Almeida	80 917 $ (2)
Salary Average Remaining :	0 $
Adam Ruzicka	80 117 $ (2)
Salary Average Remaining :	0 $
Igor Shvyryov	77 583 $ (1)
Salary Average Remaining :	0 $
Jesper Lindgren	77 583 $ (1)
Salary Average Remaining :	0 $
Mikhail Berdin	75 833 $ (1)
Salary Average Remaining :	0 $
Angus Redmond	75 500 $ (2)
Salary Average Remaining :	0 $
Connor Bunnaman	73 667 $ (1)
Salary Average Remaining :	0 $
Ondrej Vala	65 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 2021 : 2 118 233 $
Year 2022 : 927 771 $
Year 2023 : 361 280 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 118 233 $
Year 2022 : 927 771 $
Year 2023 : 361 280 $
Year 2024 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7226 - 95 $ - 6 996 - 96,82%
Level 2:	3613 - 70 $ - 3 430 - 94,94%
Level 3:	4516 - 36 $ - 4 329 - 95,87%
Level 4:	1806 - 26 $ - 1 764 - 97,68%
Luxury :	903 - 225 $ - 861 - 95,40%
Total Capacity :	18064
Farm
Farm Level 1:	6000 - 35 $ - 5 814 - 96,90%
Farm Level 2:	4000 - 20 $ - 3 685 - 92,12%
Farm Total Capacity :	10000
Income
Home Games Left	0
Average Attendance - %	17 381 - 96,22%
Average Income per Game	1 578 017 $
Year to Date Revenue	64 698 709 $
Farm
Home Games Left	0
Average Attendance - %	9 499 - 94,99%
Average Income per Game	331 378 $
Year to Date Revenue	13 586 516 $
Expense
Pro Players Total Salaries	66 492 776 $
Pro Players Total Average Salaries	66 492 776 $
Farm Players Total Salaries	2 134 362 $
Farm Players Total Average Salaries	2 134 362 $
Coaches Total Salaries	4 640 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 176 882 $
Pro Year To Date Expenses	82 432 432 $
Farm Year To Date Expenses	2 182 113 $
Pro Salary Cap Per Days	334 370 $
Pro Salary Cap To Date	72 806 015 $
Farm Salary Cap Per Days	11 792 $
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	382 058 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 179 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	74 982 897 $
Estimate Under Maximum Salary Cap of 81 500 000 $	6 517 103 $
Estimate Over Minimum Salary Cap of 60 200 000 $	14 782 897 $
Current Bank Account	13 670 680 $
Projected Bank Account	13 670 680 $

Pro Players Salaries
Tyler Johnson (1 Way Contract)	7 455 000 $ (3)
-Salary Average Remaining :	0 $
Mikko Koskinen (1 Way Contract)	6 500 000 $ (1)
-Salary Average Remaining :	0 $
Nino Niederreiter (1 Way Contract)	5 586 000 $ (2)
-Salary Average Remaining :	0 $
Jordan Binnington (1 Way Contract)	4 890 600 $ (4)
-Salary Average Remaining :	0 $
Ben Chiarot (1 Way Contract)	3 990 000 $ (3)
-Salary Average Remaining :	0 $
Dmitry Kulikov (1 Way Contract)	3 945 000 $ (3)
-Salary Average Remaining :	0 $
Zach Bogosian (1 Way Contract)	3 865 000 $ (2)
-Salary Average Remaining :	0 $
Nick Bjugstad (1 Way Contract)	3 050 000 $ (3)
-Salary Average Remaining :	0 $
Devan Dubnyk (1 Way Contract)	2 900 000 $ (3)
-1 Way Contract Salary Cap :	1 825 000 $
-Salary Average Remaining :	0 $
Cal Clutterbuck (1 Way Contract)	2 745 000 $ (1)
-Salary Average Remaining :	0 $
Karson Kuhlman (1 Way Contract)	2 300 000 $ (3)
-1 Way Contract Salary Cap :	1 225 000 $
-Salary Average Remaining :	0 $
Micheal Ferland (1 Way Contract)	2 252 250 $ (2)
-1 Way Contract Salary Cap :	1 177 250 $
-Salary Average Remaining :	0 $
Michael Frolik (1 Way Contract)	2 100 000 $ (1)
-1 Way Contract Salary Cap :	1 025 000 $
-Salary Average Remaining :	0 $
Erik Gudbranson (1 Way Contract)	1 940 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Carpenter (1 Way Contract)	1 870 000 $ (2)
-Salary Average Remaining :	0 $
Mark Pysyk (1 Way Contract)	1 400 000 $ (2)
-Salary Average Remaining :	0 $
Brendan Lemieux (1 Way Contract)	1 098 900 $ (2)
-Salary Average Remaining :	0 $
Alexander Radulov	995 000 $ (4)
-Salary Average Remaining :	0 $
Kyle Clifford	995 000 $ (2)
-Salary Average Remaining :	0 $
Gerry Mayhew	995 000 $ (2)
-Salary Average Remaining :	0 $
Brad Hunt	995 000 $ (1)
-Salary Average Remaining :	0 $
Nick Shore	995 000 $ (2)
-Salary Average Remaining :	0 $
Olli Maatta	995 000 $ (4)
-Salary Average Remaining :	0 $
Christian Fischer	976 139 $ (3)
-Salary Average Remaining :	0 $
Nikolai Knyzhov	911 387 $ (2)
-Salary Average Remaining :	0 $
Alex Formenton	747 500 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2021 : 66 492 776 $
Year 2022 : 52 212 776 $
Year 2023 : 31 496 739 $
Year 2024 : 6 880 600 $
Salary Average Commitment
Year 2021 : 66 492 776 $
Year 2022 : 52 212 776 $
Year 2023 : 31 496 739 $
Year 2024 : 6 880 600 $
Salary Cap with 1 Way Contract
Year 2021 : 62 192 774 $
Year 2022 : 48 987 774 $
Year 2023 : 29 346 739 $
Year 2024 : 6 880 600 $

Farm Players Salaries
Mat Robson	99 500 $ (1)
Salary Average Remaining :	0 $
Dakota Mermis	99 500 $ (4)
Salary Average Remaining :	0 $
Chris Stewart	99 500 $ (1)
Salary Average Remaining :	0 $
Jack Johnson	99 500 $ (1)
Salary Average Remaining :	0 $
Jackson Cates	99 500 $ (4)
Salary Average Remaining :	0 $
Joel L'Esperance	99 000 $ (2)
Salary Average Remaining :	0 $
Joakim Nygard	98 500 $ (2)
Salary Average Remaining :	0 $
Joseph Cramarossa	92 500 $ (4)
Salary Average Remaining :	0 $
Colton Point	92 500 $ (1)
Salary Average Remaining :	0 $
Yegor Chinakhov	92 500 $ (4)
Salary Average Remaining :	0 $
Lassi Thomson	92 500 $ (3)
Salary Average Remaining :	0 $
Cole Smith	90 000 $ (1)
Salary Average Remaining :	0 $
Kyle Rau	90 000 $ (2)
Salary Average Remaining :	0 $
Pierre-Olivier Joseph	86 333 $ (2)
Salary Average Remaining :	0 $
Gavin Bayreuther	83 567 $ (2)
Salary Average Remaining :	0 $
Jacob Ingham	81 833 $ (2)
Salary Average Remaining :	0 $
Sam Montembeault	81 620 $ (3)
Salary Average Remaining :	0 $
Maxim Letunov	81 620 $ (2)
Salary Average Remaining :	0 $
Greg McKegg	80 000 $ (1)
Salary Average Remaining :	0 $
Greg Pateryn	80 000 $ (2)
Salary Average Remaining :	0 $
Antoine Waked	80 000 $ (1)
Salary Average Remaining :	0 $
Mitchell Chaffee	79 500 $ (4)
Salary Average Remaining :	0 $
Sam Anas	77 500 $ (2)
Salary Average Remaining :	0 $
Olle Eriksson Ek	77 389 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2021 : 2 134 362 $
Year 2022 : 1 493 362 $
Year 2023 : 637 620 $
Year 2024 : 463 500 $
Salary Average Commitment
Year 2021 : 2 134 362 $
Year 2022 : 1 493 362 $
Year 2023 : 637 620 $
Year 2024 : 463 500 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 81 500 000 $ Available Cap Space	Over Minimum of 60 200 000 $	Pro Players	Farm Players	Total Players
Avalanche	16 239 333 $	76 124 627 $	5 375 373 $	15 924 627 $	22	27	49
Blackhawks	21 164 689 $	63 932 087 $	17 567 913 $	3 732 087 $	27	23	50
Blue Jackets	25 648 748 $	74 819 379 $	6 680 621 $	14 619 379 $	23	26	49
Blues	27 374 215 $	69 404 539 $	12 095 461 $	9 204 539 $	23	24	47
Bruins	15 482 896 $	71 278 365 $	10 221 635 $	11 078 365 $	24	26	50
Canadiens	30 829 108 $	62 750 369 $	18 749 631 $	2 550 369 $	27	20	47
Canucks	19 954 830 $	64 705 122 $	16 794 878 $	4 505 122 $	30	18	48
Capitals	24 276 314 $	62 870 869 $	18 629 131 $	2 670 869 $	31	18	49
Coyotes	28 943 730 $	67 811 956 $	13 688 044 $	7 611 956 $	27	22	49
Devils	38 155 035 $	65 722 038 $	15 777 962 $	5 522 038 $	24	23	47
Ducks	20 408 919 $	74 379 376 $	7 120 624 $	14 179 376 $	26	23	49
Flames	27 132 395 $	68 838 211 $	12 661 789 $	8 638 211 $	25	26	51
Flyers	17 654 663 $	79 034 646 $	2 465 354 $	18 834 646 $	25	26	51
Golden Knights	33 892 878 $	61 815 172 $	19 684 828 $	1 615 172 $	27	23	50
Hurricanes	12 857 180 $	73 760 064 $	7 739 936 $	13 560 064 $	26	22	48
Islanders	19 095 294 $	75 445 220 $	6 054 780 $	15 245 220 $	24	22	46
Jets	13 472 881 $	76 786 224 $	4 713 776 $	16 586 224 $	24	26	50
Kings	22 760 585 $	76 302 042 $	5 197 958 $	16 102 042 $	23	27	50
Lightning	25 253 475 $	70 121 060 $	11 378 940 $	9 921 060 $	29	21	50
Maple Leafs	23 703 865 $	76 009 341 $	5 490 659 $	15 809 341 $	23	23	46
Oilers	17 590 710 $	78 117 619 $	3 382 381 $	17 917 619 $	24	26	50
Panthers	23 367 667 $	72 367 265 $	9 132 735 $	12 167 265 $	26	24	50
Penguins	19 012 790 $	70 368 781 $	11 131 219 $	10 168 781 $	26	24	50
Predators	16 630 307 $	78 166 561 $	3 333 439 $	17 966 561 $	23	26	49
Rangers	19 429 346 $	72 193 857 $	9 306 143 $	11 993 857 $	26	22	48
Red Wings	20 852 333 $	72 651 600 $	8 848 400 $	12 451 600 $	22	25	47
Sabres	21 727 433 $	76 555 627 $	4 944 373 $	16 355 627 $	25	24	49
Senators	28 836 305 $	73 919 669 $	7 580 331 $	13 719 669 $	23	27	50
Sharks	20 514 324 $	70 516 268 $	10 983 732 $	10 316 268 $	26	25	51
Stars	20 223 631 $	78 963 470 $	2 536 530 $	18 763 470 $	24	25	49
Wild	13 670 680 $	74 982 897 $	6 517 103 $	14 782 897 $	26	24	50

Team Finance for Ligue Nationale de Hockey Virtuelle 2

Update - 18 avril 2022 at 20:56

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 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 - %