CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 4,941 - 82.35%
Level 2:	5000 - $60 - 4,077 - 81.54%
Level 3:	2000 - $45 - 1,510 - 75.49%
Level 4:	4000 - $30 - 3,097 - 77.43%
Luxury :	1000 - $200 - 793 - 79.34%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,675 - 77.92%
Farm Level 2:	3000 - $12 - 2,452 - 81.72%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,418 - 80.10%
Average Income per Game	$1,576,803
Year to Date Revenue	$64,648,924
Farm
Home Games Left	0
Average Attendance - %	7,127 - 79.19%
Average Income per Game	$175,559
Year to Date Revenue	$7,197,933
Expense
Pro Players Total Salaries	$76,428,000
Farm Players Total Salaries	$3,151,430
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,819,666
Pro Year To Date Expenses	$76,075,000
Farm Year To Date Expenses	$3,119,786
Pro Salary Cap To Date	$76,075,000
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	$512,940
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,293
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,247,666
Estimate Under Maximum Salary Cap of $81,500,000	$3,252,334
Estimate Over Minimum Salary Cap of $60,200,000	$18,047,666
Current Bank Account	$18,463,780
Projected Bank Account	$18,463,780

Pro Players Salaries
Mark Scheifele	$6,125,000 (4)
Vadim Shipachyov	$5,939,000 (4)
Boone Jenner	$5,547,000 (3)
Jeff Skinner	$5,452,000 (4)
Mika Zibanejad	$5,350,000 (3)
Matt Niskanen	$4,865,000 (4)
Jeff Petry	$4,268,000 (4)
Nikita Nesterov	$3,743,000 (3)
David Schlemko	$3,478,000 (3)
Ryan Spooner	$3,329,000 (3)
Robin Lehner	$3,233,000 (4)
Mattias Janmark	$2,906,000 (3)
Casey Bailey	$2,771,000 (4)
Mark Barberio	$2,745,000 (4)
Matthew Benning	$2,734,000 (3)
Mike Condon	$2,449,000 (2)
Ryan Strome	$2,353,000 (3)
Michael Haley	$2,120,000 (2)
Shawn Matthias	$1,909,000 (3)
Nicholas Baptiste	$1,662,000 (2)
Nathan Gerbe	$1,261,000 (1)
Zachary Sanford	$1,216,000 (4)
Robert Hagg	$973,000 (3)
Total Pro Players	23
Salary Commitment
Year 2021 : $76,428,000
Year 2022 : $77,520,000
Year 2023 : $71,289,000
Year 2024 : $36,614,000
Salary Average Commitment
Year 2021 : $77,996,667
Year 2022 : $76,735,667
Year 2023 : $70,504,667
Year 2024 : $36,614,000
Salary Cap with 1 Way Contract
Year 2021 : $76,428,000
Year 2022 : $75,167,000
Year 2023 : $68,936,000
Year 2024 : $36,614,000

Farm Players Salaries
Vladislav Namestnikov	$244,400 (3)
Jhonas Enroth	$200,000 (2)
Mitchell Vande Sompel	$185,900 (2)
Tyler Ennis	$182,300 (1)
Nic Dowd	$166,200 (3)
Nick Lappin	$160,700 (3)
Jordan Subban	$153,200 (3)
Alex Iafallo	$148,400 (2)
Kristofers Bindulis	$140,000 (4)
Colin Greening	$135,000 (2)
Zachary Fucale	$114,300 (3)
Anton Lindholm	$104,830 (1)
Lucas Wallmark	$104,200 (3)
Zac Dalpe	$100,000 (2)
Dennis Robertson	$100,000 (3)
Evan McEneny	$100,000 (3)
Quinton Howden	$100,000 (3)
Daniel Renouf	$100,000 (3)
Viktor Svedberg	$94,700 (1)
David Booth	$93,400 (2)
Chris Nell	$91,600 (2)
Garnet Hathaway	$78,500 (1)
Cole Cassels	$73,800 (2)
Garrett Wilson	$60,000 (1)
Paul Thompson	$60,000 (1)
Nicolas Kerdiles	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2021 : $3,151,430
Year 2022 : $2,511,100
Year 2023 : $1,483,000
Year 2024 : $140,000
Salary Average Commitment
Year 2021 : $3,151,430
Year 2022 : $2,511,100
Year 2023 : $1,483,000
Year 2024 : $140,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,207 - 86.79%
Level 2:	5000 - $60 - 4,280 - 85.59%
Level 3:	2000 - $40 - 1,955 - 97.77%
Level 4:	4000 - $27 - 3,877 - 96.92%
Luxury :	1000 - $195 - 877 - 87.71%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,594 - 76.57%
Farm Level 2:	3000 - $12 - 2,441 - 81.37%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,196 - 89.98%
Average Income per Game	$1,688,362
Year to Date Revenue	$69,222,828
Farm
Home Games Left	0
Average Attendance - %	7,035 - 78.17%
Average Income per Game	$172,981
Year to Date Revenue	$7,092,202
Expense
Pro Players Total Salaries	$78,238,422
Farm Players Total Salaries	$2,622,256
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$77,359,419
Farm Year To Date Expenses	$2,786,777
Pro Salary Cap To Date	$77,359,419
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	$525,090
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,718
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,738,422
Estimate Under Maximum Salary Cap of $81,500,000	$761,578
Estimate Over Minimum Salary Cap of $60,200,000	$20,538,422
Current Bank Account	$11,493,038
Projected Bank Account	$11,493,038

Pro Players Salaries
Leon Draisaitl	$8,920,000 (5)
Anze Kopitar	$8,913,000 (3)
Jack Eichel	$7,596,000 (5)
Patrik Laine	$6,688,000 (2)
Tyler Myers	$5,305,000 (4)
Sergei Bobrovsky	$5,279,000 (3)
Justin Schultz	$5,244,000 (5)
Max Domi	$4,737,000 (3)
Sami Vatanen	$3,814,000 (3)
Erik Gudbranson	$3,210,000 (3)
Cameron Gaunce	$2,600,000 (2)
Thomas Vanek	$2,447,000 (3)
Andreas Johnsson	$2,400,000 (4)
Juuse Saros	$2,168,000 (3)
Michael Matheson	$1,989,000 (2)
Martin Reway	$1,641,200 (1)
Tom Kuhnhackl	$979,000 (3)
Colin White	$958,222 (1)
Derek Ryan	$950,000 (1)
Christian Thomas	$600,000 (3)
Henri Kiviaho	$600,000 (3)
John Gilmour	$600,000 (3)
Nathan Noel	$600,000 (3)
Total Pro Players	23
Salary Commitment
Year 2021 : $78,238,422
Year 2022 : $75,689,000
Year 2023 : $64,412,000
Year 2024 : $30,465,000
Salary Average Commitment
Year 2021 : $79,238,422
Year 2022 : $75,689,000
Year 2023 : $64,412,000
Year 2024 : $30,465,000
Salary Cap with 1 Way Contract
Year 2021 : $78,238,422
Year 2022 : $74,689,000
Year 2023 : $63,412,000
Year 2024 : $29,465,000

Farm Players Salaries
Andrew Poturalski	$190,800 (3)
Michael Mersch	$175,500 (3)
Rasmus Andersson	$173,356 (4)
Luke Kunin	$167,700 (3)
Jonathan Kovacevic	$163,200 (5)
Evan Fitzpatrick	$148,500 (2)
Michael Amadio	$118,400 (3)
Jacob Moverare	$112,500 (2)
Simon Despres	$111,700 (1)
Pontus Aberg	$108,700 (1)
Ville Husso	$102,300 (2)
Tobias Lindberg (Out of Payroll)	$100,000 (3)
Alex Biega	$95,000 (3)
Oscar Fantenberg	$90,000 (2)
Sean Durzi	$87,500 (1)
Patrick Harper	$87,500 (1)
Santeri Virtanen	$87,500 (1)
Kirill Maksimov	$87,500 (1)
Teddy Purcell	$85,000 (2)
Mike Weber	$82,100 (2)
Daniel Carr	$81,100 (3)
Max Jones	$71,400 (5)
Roman Lyubimov	$70,000 (3)
Tom Gilbert	$65,000 (1)
Corban Knight	$60,000 (2)
Total Farm Players	25
Salary Commitment
Year 2021 : $2,722,256
Year 2022 : $2,086,856
Year 2023 : $1,406,456
Year 2024 : $407,956
Salary Average Commitment
Year 2021 : $2,722,256
Year 2022 : $2,086,856
Year 2023 : $1,406,456
Year 2024 : $407,956

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $97 - 5,795 - 96.58%
Level 2:	5000 - $57 - 4,648 - 92.96%
Level 3:	2000 - $42 - 1,717 - 85.85%
Level 4:	4000 - $27 - 3,716 - 92.89%
Luxury :	1000 - $200 - 804 - 80.36%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $22 - 5,313 - 88.54%
Farm Level 2:	3000 - $10 - 2,761 - 92.03%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,679 - 92.66%
Average Income per Game	$1,746,931
Year to Date Revenue	$71,624,159
Farm
Home Games Left	0
Average Attendance - %	8,073 - 89.70%
Average Income per Game	$179,490
Year to Date Revenue	$7,359,088
Expense
Pro Players Total Salaries	$77,593,000
Farm Players Total Salaries	$2,807,349
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,411,080
Pro Year To Date Expenses	$76,523,011
Farm Year To Date Expenses	$2,885,401
Pro Salary Cap To Date	$76,523,011
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	$520,758
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,969
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,004,080
Estimate Under Maximum Salary Cap of $81,500,000	$2,495,920
Estimate Over Minimum Salary Cap of $60,200,000	$18,804,080
Current Bank Account	($848,470)
Projected Bank Account	($848,470)

Pro Players Salaries
Blake Wheeler	$8,250,000 (4)
Patrice Bergeron	$6,875,000 (3)
Brayden Point	$6,750,000 (3)
Brad Marchand	$6,125,000 (4)
Jacob Trouba	$5,653,000 (3)
Sebastian Aho	$5,001,000 (1)
Derick Brassard	$4,219,000 (2)
Brady Skjei	$3,934,000 (2)
Patrick Eaves	$3,926,000 (3)
Corey Crawford	$3,891,000 (2)
Alex DeBrincat	$3,760,000 (6)
Josh Morrissey	$3,677,000 (3)
Adam Pardy	$3,188,000 (3)
Miles Wood	$2,939,000 (3)
Joel Edmundson	$2,794,000 (3)
Joel Armia	$1,600,000 (1)
Chris Wideman	$1,461,000 (1)
Dylan Samberg	$875,000 (2)
Albin Grewe	$875,000 (3)
Craig Anderson	$600,000 (1)
Brendan Smith	$600,000 (3)
Danick Martel	$600,000 (4)
Total Pro Players	22
Salary Commitment
Year 2021 : $77,593,000
Year 2022 : $68,931,000
Year 2023 : $56,012,000
Year 2024 : $18,735,000
Salary Average Commitment
Year 2021 : $77,593,000
Year 2022 : $68,931,000
Year 2023 : $56,012,000
Year 2024 : $18,735,000
Salary Cap with 1 Way Contract
Year 2021 : $77,593,000
Year 2022 : $68,931,000
Year 2023 : $56,012,000
Year 2024 : $18,735,000

Farm Players Salaries
Zack MacEwen	$225,600 (3)
Calle Jarnkrok	$200,000 (1)
Kole Sherwood	$183,600 (2)
Anders Nilsson	$175,000 (5)
Niko Mikkola	$173,149 (2)
Cristoval Nieves	$167,300 (1)
MacKenzie Weegar	$160,000 (2)
Givani Smith	$137,100 (3)
Warren Foegele	$131,600 (2)
Garret Sparks	$128,600 (1)
Ethan Prow	$124,800 (1)
Lukas Sedlak	$118,200 (2)
Austin Watson	$90,000 (3)
Max Gildon	$88,500 (6)
Ian Scott	$87,500 (1)
Arsen Khisamutdinov	$87,500 (3)
Nick Henry	$87,500 (2)
Dominik Simon	$81,400 (5)
Nathan Bastian	$60,000 (2)
Dominik Kubalik	$60,000 (5)
Sebastian Aho (D)	$60,000 (1)
Jean-Sebastien Dea	$60,000 (1)
Luke Opilka	$60,000 (6)
Jacob Graves	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 2021 : $2,807,349
Year 2022 : $1,919,149
Year 2023 : $1,005,100
Year 2024 : $464,900
Salary Average Commitment
Year 2021 : $2,807,349
Year 2022 : $1,919,149
Year 2023 : $1,005,100
Year 2024 : $464,900

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $98 - 5,368 - 89.46%
Level 2:	5000 - $61 - 3,727 - 74.53%
Level 3:	2000 - $45 - 1,460 - 73.01%
Level 4:	4000 - $31 - 2,869 - 71.71%
Luxury :	1000 - $200 - 792 - 79.22%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,693 - 78.22%
Farm Level 2:	3000 - $13 - 2,177 - 72.57%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,215 - 78.97%
Average Income per Game	$1,588,948
Year to Date Revenue	$65,146,884
Farm
Home Games Left	0
Average Attendance - %	6,870 - 76.34%
Average Income per Game	$174,756
Year to Date Revenue	$7,165,011
Expense
Pro Players Total Salaries	$66,144,250
Farm Players Total Salaries	$3,735,608
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$11,001,667
Pro Year To Date Expenses	$71,301,103
Farm Year To Date Expenses	$3,831,160
Pro Salary Cap To Date	$71,301,103
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	$443,921
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,241
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,145,917
Estimate Under Maximum Salary Cap of $81,500,000	$4,354,083
Estimate Over Minimum Salary Cap of $60,200,000	$16,945,917
Current Bank Account	$7,815,339
Projected Bank Account	$7,815,339

Pro Players Salaries
Cody Glass	$4,989,000 (3)
Alexander Wennberg	$4,900,000 (2)
Jake Allen	$4,346,000 (3)
Justin Abdelkader	$4,250,000 (2)
Artem Anisimov	$4,000,000 (5)
Trevor van Riemsdyk	$3,955,000 (3)
Jake Muzzin	$3,907,000 (3)
Bryan Rust	$3,738,000 (3)
Sven Baertschi	$3,666,000 (3)
John Hayden	$3,064,000 (3)
Marcus Foligno	$3,045,000 (1)
Marco Scandella	$2,896,000 (2)
Alexander Burmistrov	$2,757,000 (3)
Zach Bogosian	$2,687,000 (2)
Eeli Tolvanen	$2,647,000 (3)
Chris Tierney	$2,629,000 (3)
Christian Djoos	$2,393,000 (2)
Kevin Gravel	$1,826,000 (3)
Tim Schaller	$1,495,000 (3)
Tyler Bertuzzi	$1,400,000 (1)
Dominik Masin	$954,250 (1)
Carter Hutton	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2021 : $66,144,250
Year 2022 : $61,445,000
Year 2023 : $44,319,000
Year 2024 : $4,000,000
Salary Average Commitment
Year 2021 : $67,444,250
Year 2022 : $61,445,000
Year 2023 : $44,319,000
Year 2024 : $4,000,000
Salary Cap with 1 Way Contract
Year 2021 : $66,144,250
Year 2022 : $60,145,000
Year 2023 : $43,019,000
Year 2024 : $4,000,000

Farm Players Salaries
Nick Jensen	$292,000 (1)
Tobias Rieder	$289,200 (3)
Dante Fabbro	$286,700 (1)
Vladislav Kamenev	$252,963 (1)
Michal Neuvirth	$233,700 (2)
Joseph Cramarossa (Out of Payroll)	$230,900 (2)
Justin Bailey	$227,100 (3)
Antoine Bibeau	$198,625 (4)
Antoine Roussel	$182,700 (3)
Nate Prosser	$175,219 (2)
Kale Clague	$170,900 (2)
Riley Sheahan	$130,000 (3)
Beck Malenstyn	$128,600 (2)
Colby Sissons	$125,400 (2)
Marcus Davidsson	$102,841 (4)
Erik Cernak	$102,300 (3)
Fredrik Karlstrom	$90,000 (4)
Andrei Altybarmakyan	$87,500 (1)
Pavel Karnaukhov	$87,500 (1)
Emil Bemstrom	$87,500 (2)
D'artagnan Joly	$87,500 (3)
Michael DiPietro	$87,500 (1)
Liam Hawel	$87,500 (3)
Carl Dahlstrom	$85,360 (1)
Jake Walman	$77,000 (3)
Emile Poirier	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2021 : $3,966,508
Year 2022 : $2,726,985
Year 2023 : $1,574,766
Year 2024 : $391,466
Salary Average Commitment
Year 2021 : $3,966,508
Year 2022 : $2,726,985
Year 2023 : $1,574,766
Year 2024 : $391,466

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,063 - 84.38%
Level 2:	5000 - $60 - 4,083 - 81.66%
Level 3:	2000 - $45 - 1,546 - 77.29%
Level 4:	4000 - $30 - 3,171 - 79.27%
Luxury :	1000 - $200 - 824 - 82.45%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,608 - 76.81%
Farm Level 2:	3000 - $12 - 2,431 - 81.05%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,687 - 81.59%
Average Income per Game	$1,610,429
Year to Date Revenue	$66,027,591
Farm
Home Games Left	0
Average Attendance - %	7,040 - 78.22%
Average Income per Game	$173,266
Year to Date Revenue	$7,103,916
Expense
Pro Players Total Salaries	$78,245,000
Farm Players Total Salaries	$2,532,717
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,414,930
Farm Year To Date Expenses	$2,432,878
Pro Salary Cap To Date	$77,414,930
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	$525,134
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,113
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,245,000
Estimate Under Maximum Salary Cap of $81,500,000	$3,255,000
Estimate Over Minimum Salary Cap of $60,200,000	$18,045,000
Current Bank Account	$27,936,569
Projected Bank Account	$27,936,569

Pro Players Salaries
Tuukka Rask	$6,767,000 (3)
David Krejci	$6,114,000 (4)
Kyle Okposo	$6,000,000 (2)
Jordan Staal	$6,000,000 (2)
TJ Oshie	$5,750,000 (2)
Alex Pietrangelo	$5,568,000 (3)
Tyson Barrie	$5,500,000 (1)
Derek Stepan	$5,250,000 (4)
Michael Grabner	$3,965,000 (3)
Charlie McAvoy	$3,948,000 (1)
Nick Holden	$3,541,000 (3)
Valtteri Filppula	$3,139,000 (3)
Sean Kuraly	$2,562,000 (3)
Brett Connolly	$2,500,000 (3)
Colton Sissons	$2,088,000 (3)
Anders Lindback	$1,866,000 (2)
Craig Smith	$1,613,000 (3)
Darren Helm	$1,592,000 (1)
Frederik Claesson	$1,510,000 (3)
Nick Ritchie	$1,253,000 (5)
Matt Irwin	$1,119,000 (1)
Jamie McBain	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2021 : $78,245,000
Year 2022 : $65,486,000
Year 2023 : $45,870,000
Year 2024 : $12,617,000
Salary Average Commitment
Year 2021 : $78,245,000
Year 2022 : $65,486,000
Year 2023 : $45,870,000
Year 2024 : $12,617,000
Salary Cap with 1 Way Contract
Year 2021 : $78,245,000
Year 2022 : $65,486,000
Year 2023 : $45,870,000
Year 2024 : $12,617,000

Farm Players Salaries
Matt Read	$209,500 (1)
Riley Nash	$194,500 (3)
Anders Bjork	$162,200 (3)
Oscar Dansk	$160,800 (3)
Jeremy Lauzon	$135,800 (2)
Andrew Nielsen	$131,267 (2)
Curtis McKenzie	$118,600 (1)
Emil Johansson	$96,400 (2)
Danton Heinen	$96,250 (1)
Matt Grzelcyk	$89,300 (1)
Jack Studnicka	$87,500 (2)
Trent Frederic	$87,500 (1)
Jeremy Swayman	$87,500 (1)
Oskar Steen	$87,500 (3)
Peter Cehlarik	$80,000 (2)
Rob OGara	$79,200 (1)
Justin Hickman	$71,400 (1)
Ryan Carpenter	$70,000 (1)
Par Lindholm	$64,800 (1)
Noel Acciari	$62,700 (1)
Andre Benoit	$60,000 (1)
Sam Brittain	$60,000 (1)
Paul Carey	$60,000 (2)
Colby Cave	$60,000 (1)
Brad Hunt	$60,000 (2)
Ryan Johnston	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2021 : $2,532,717
Year 2022 : $1,255,967
Year 2023 : $605,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,532,717
Year 2022 : $1,255,967
Year 2023 : $605,000
Year 2024 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 5,321 - 88.68%
Level 2:	5000 - $57 - 4,643 - 92.86%
Level 3:	2000 - $45 - 1,591 - 79.53%
Level 4:	4000 - $30 - 3,257 - 81.43%
Luxury :	1000 - $195 - 863 - 86.35%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,600 - 76.67%
Farm Level 2:	3000 - $12 - 2,519 - 83.97%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,675 - 87.08%
Average Income per Game	$1,683,547
Year to Date Revenue	$69,025,438
Farm
Home Games Left	0
Average Attendance - %	7,119 - 79.10%
Average Income per Game	$171,802
Year to Date Revenue	$7,043,868
Expense
Pro Players Total Salaries	$81,308,200
Farm Players Total Salaries	$3,216,947
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,389,267
Farm Year To Date Expenses	$3,387,490
Pro Salary Cap To Date	$79,389,267
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	$545,693
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,736
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,308,200
Estimate Under Maximum Salary Cap of $81,500,000	$191,800
Estimate Over Minimum Salary Cap of $60,200,000	$21,108,200
Current Bank Account	($5,628,571)
Projected Bank Account	($5,628,571)

Pro Players Salaries
Victor Hedman	$8,284,000 (5)
Artemi Panarin	$8,082,000 (3)
Kris Letang	$7,250,000 (1)
Carey Price	$6,607,000 (5)
Aleksander Barkov	$5,900,000 (3)
Jonathan Marchessault	$4,710,000 (3)
Brett Pesce	$4,025,000 (2)
Nico Hischier	$4,000,000 (6)
Tomas Tatar	$3,842,000 (4)
Alex Tuch	$3,674,000 (2)
Cale Makar	$3,253,000 (2)
Mark Stuart	$3,006,000 (3)
Artturi Lehkonen	$2,872,000 (1)
Logan Stanley	$2,863,000 (2)
Cedric Paquette	$2,314,200 (3)
Nick Bonino	$2,033,000 (3)
Brendan Gallagher	$1,962,000 (4)
Ryan Poehling	$1,900,000 (6)
Carl Hagelin	$1,542,000 (3)
Radim Simek	$1,031,000 (3)
Julien Gauthier	$958,000 (1)
Curtis McElhinney	$600,000 (1)
Jonathan Bernier	$600,000 (3)
Total Pro Players	23
Salary Commitment
Year 2021 : $81,308,200
Year 2022 : $70,620,000
Year 2023 : $58,767,000
Year 2024 : $28,557,000
Salary Average Commitment
Year 2021 : $83,931,400
Year 2022 : $72,251,400
Year 2023 : $58,436,400
Year 2024 : $28,557,000
Salary Cap with 1 Way Contract
Year 2021 : $81,308,200
Year 2022 : $69,628,200
Year 2023 : $55,813,200
Year 2024 : $26,595,000

Farm Players Salaries
Samuel Montembeault	$254,900 (1)
Adrian Kempe	$253,400 (2)
Samuel Girard	$211,800 (2)
Nicolas Deslauriers	$206,400 (3)
Sami Niku	$201,400 (2)
Maxime Comtois	$200,000 (5)
Mathieu Joseph	$164,500 (2)
Pierre-Edouard Bellemare	$155,800 (2)
Alex Chiasson	$132,800 (1)
Josh Mahura	$128,600 (2)
Joni Ikonen	$125,000 (3)
Jujhar Khaira	$121,147 (1)
Cale Fleury	$115,000 (3)
Mike Reilly	$93,000 (1)
Joe Veleno	$87,500 (2)
Allan McShane	$87,500 (3)
MacKenzie Entwistle	$87,500 (1)
Nick Suzuki	$87,500 (1)
Filip Hallander	$87,500 (2)
Anthony Bitetto	$80,000 (2)
Michael Chaput	$79,900 (1)
Devon Toews	$75,800 (1)
Frederick Gaudreau	$60,000 (1)
Beau Starrett	$60,000 (1)
Linus Ullmark	$60,000 (3)
Total Farm Players	25
Salary Commitment
Year 2021 : $3,216,947
Year 2022 : $2,164,400
Year 2023 : $793,900
Year 2024 : $200,000
Salary Average Commitment
Year 2021 : $3,216,947
Year 2022 : $2,164,400
Year 2023 : $793,900
Year 2024 : $200,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $95 - 5,621 - 93.68%
Level 2:	5000 - $65 - 3,693 - 73.86%
Level 3:	2000 - $40 - 1,902 - 95.11%
Level 4:	4000 - $30 - 3,052 - 76.31%
Luxury :	1000 - $150 - 979 - 97.91%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 5,700 - 95.00%
Farm Level 2:	3000 - $10 - 2,870 - 95.67%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,247 - 84.71%
Average Income per Game	$1,628,306
Year to Date Revenue	$66,760,557
Farm
Home Games Left	0
Average Attendance - %	8,570 - 95.22%
Average Income per Game	$172,916
Year to Date Revenue	$7,089,564
Expense
Pro Players Total Salaries	$60,434,904
Farm Players Total Salaries	$2,873,288
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,044,667
Pro Year To Date Expenses	$61,382,965
Farm Year To Date Expenses	$3,058,882
Pro Salary Cap To Date	$61,382,965
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$405,603
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,414
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$63,479,571
Estimate Under Maximum Salary Cap of $81,500,000	$18,020,429
Estimate Over Minimum Salary Cap of $60,200,000	$3,279,571
Current Bank Account	$30,144,842
Projected Bank Account	$30,144,842

Pro Players Salaries
Thatcher Demko	$5,883,000 (4)
Kevin Labanc	$5,758,000 (4)
Andrew Shaw	$3,900,000 (1)
Josh Norris	$3,846,000 (3)
Tyler Motte	$3,668,000 (1)
Kasperi Kapanen	$3,200,000 (3)
Lucas Johansen	$2,981,732 (2)
Jake Virtanen	$2,960,000 (3)
Michael Del Zotto	$2,893,000 (2)
Paul Postma	$2,857,000 (1)
Eetu Luostarinen	$2,787,000 (5)
Mark Borowiecki	$2,638,000 (3)
Jacob Markstrom	$2,444,000 (3)
Carter Rowney	$2,439,000 (3)
Clayton Keller	$2,250,000 (6)
Ben Hutton	$1,833,000 (4)
Joshua Ho-Sang	$1,667,172 (1)
Zack Kassian	$1,600,000 (4)
Josh Archibald	$1,500,000 (3)
Brandon Tanev	$930,000 (3)
Elias Pettersson	$925,000 (2)
Rasmus Dahlin	$875,000 (2)
Taylor Fedun	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $60,434,904
Year 2022 : $50,592,732
Year 2023 : $40,068,000
Year 2024 : $20,111,000
Salary Average Commitment
Year 2021 : $61,859,904
Year 2022 : $49,167,732
Year 2023 : $40,068,000
Year 2024 : $20,111,000
Salary Cap with 1 Way Contract
Year 2021 : $60,434,904
Year 2022 : $47,742,732
Year 2023 : $40,068,000
Year 2024 : $20,111,000

Farm Players Salaries
Emil Pettersson	$261,900 (4)
Olli Juolevi	$240,100 (2)
Nicolas Meloche	$198,700 (1)
Zachary Aston-Reese	$187,500 (1)
Jonathan Dahlen	$146,200 (5)
Mikko Koskinen	$132,400 (2)
Tyler Steenbergen	$122,400 (2)
Ethan Bear	$121,500 (3)
Kole Lind	$115,000 (6)
Adam Gaudette	$109,500 (3)
Trevor Carrick	$107,000 (1)
Cal Petersen	$101,380 (1)
Tyler Benson	$100,000 (3)
Greg Meireles	$87,500 (3)
Jett Woo	$87,500 (2)
Chris Thorburn	$80,000 (2)
Landon Bow	$68,800 (2)
Jack Rathbone	$65,908 (6)
Anatoly Golyshev	$60,000 (2)
Michael Liambas	$60,000 (3)
Cam Dineen	$60,000 (3)
Lucas Lessio	$60,000 (1)
Joonas Lyytinen	$60,000 (1)
Carson Soucy	$60,000 (1)
Alexander Delnov	$60,000 (1)
Jeff Taylor	$60,000 (1)
Petr Straka	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2021 : $2,873,288
Year 2022 : $1,978,708
Year 2023 : $1,127,508
Year 2024 : $589,008
Salary Average Commitment
Year 2021 : $2,873,288
Year 2022 : $1,978,708
Year 2023 : $1,127,508
Year 2024 : $589,008

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $97 - 5,867 - 97.79%
Level 2:	5000 - $58 - 4,543 - 90.86%
Level 3:	2000 - $35 - 1,966 - 98.30%
Level 4:	4000 - $24 - 3,956 - 98.89%
Luxury :	1000 - $195 - 881 - 88.14%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $24 - 5,031 - 83.85%
Farm Level 2:	3000 - $12 - 2,378 - 79.26%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,213 - 95.63%
Average Income per Game	$1,733,141
Year to Date Revenue	$71,058,763
Farm
Home Games Left	0
Average Attendance - %	7,409 - 82.32%
Average Income per Game	$180,759
Year to Date Revenue	$7,411,131
Expense
Pro Players Total Salaries	$78,260,833
Farm Players Total Salaries	$3,148,660
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,729,394
Farm Year To Date Expenses	$3,127,517
Pro Salary Cap To Date	$77,729,394
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	$525,240
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,275
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,260,833
Estimate Under Maximum Salary Cap of $81,500,000	$3,239,167
Estimate Over Minimum Salary Cap of $60,200,000	$18,060,833
Current Bank Account	$68,403,215
Projected Bank Account	$68,403,215

Pro Players Salaries
Claude Giroux	$8,275,000 (2)
Evgeny Kuznetsov	$7,800,000 (2)
Vladimir Tarasenko	$7,500,000 (3)
Nicklas Backstrom	$6,753,000 (3)
Alec Martinez	$6,150,000 (6)
Gabriel Landeskog	$5,101,000 (4)
Frederik Andersen	$4,735,000 (5)
Brent Burns	$4,239,500 (3)
Oscar Klefbom	$4,167,000 (2)
Olli Maatta	$4,083,333 (1)
Justin Faulk	$3,708,000 (5)
Keith Yandle	$3,175,000 (2)
Morgan Frost	$2,125,000 (3)
Ben Smith	$1,876,000 (3)
Ben Lovejoy	$1,848,000 (1)
Daniel ORegan	$1,593,000 (1)
Scott Wilson	$1,254,000 (1)
Shane Prince	$1,153,000 (3)
Glenn Gawdin	$875,000 (1)
Brandon Hickey	$650,000 (6)
Magnus Hellberg	$600,000 (3)
Greg McKegg	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2021 : $78,260,833
Year 2022 : $71,782,500
Year 2023 : $49,430,000
Year 2024 : $20,344,000
Salary Average Commitment
Year 2021 : $85,675,333
Year 2022 : $76,022,000
Year 2023 : $49,430,000
Year 2024 : $20,344,000
Salary Cap with 1 Way Contract
Year 2021 : $78,260,833
Year 2022 : $68,607,500
Year 2023 : $45,190,500
Year 2024 : $20,344,000

Farm Players Salaries
Sam Steel	$261,700 (2)
Griffin Reinhart	$238,600 (1)
Troy Terry	$219,000 (1)
Andreas Englund	$202,200 (2)
Laurent Brossoit	$194,100 (1)
Ryan Collins	$147,500 (1)
Stepan Falkovsky	$145,400 (2)
Scott Mayfield	$145,000 (4)
Drew Stafford	$136,100 (1)
Angus Redmond	$128,600 (2)
Ben Harpur	$124,190 (1)
Noah Gregor	$91,900 (5)
Adam Helewka	$90,970 (1)
Brandon Hagel	$87,500 (3)
Mac Hollowell	$87,500 (3)
Ryan McLeod	$87,500 (1)
Jared McIsaac	$87,500 (3)
Casey Fitzgerald	$87,500 (1)
Erik Foley	$87,500 (1)
Alex Formenton	$87,500 (1)
Filip Ahl	$87,500 (1)
Denis Gurianov	$70,000 (5)
Kerby Rychel	$68,400 (1)
Mitchell Stephens	$65,000 (1)
Brian Strait	$60,000 (1)
Peter Budaj	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2021 : $3,148,660
Year 2022 : $1,307,300
Year 2023 : $569,400
Year 2024 : $306,900
Salary Average Commitment
Year 2021 : $3,148,660
Year 2022 : $1,307,300
Year 2023 : $569,400
Year 2024 : $306,900

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $90 - 5,687 - 94.79%
Level 2:	5000 - $60 - 3,947 - 78.94%
Level 3:	2000 - $45 - 1,489 - 74.44%
Level 4:	4000 - $30 - 3,042 - 76.04%
Luxury :	1000 - $200 - 776 - 77.56%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 5,755 - 95.91%
Farm Level 2:	3000 - $12 - 2,347 - 78.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,941 - 83.00%
Average Income per Game	$1,582,478
Year to Date Revenue	$64,881,611
Farm
Home Games Left	0
Average Attendance - %	8,102 - 90.02%
Average Income per Game	$171,910
Year to Date Revenue	$7,048,323
Expense
Pro Players Total Salaries	$69,864,500
Farm Players Total Salaries	$2,663,183
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,808,141
Farm Year To Date Expenses	$2,633,661
Pro Salary Cap To Date	$71,808,141
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	$468,889
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,994
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,864,500
Estimate Under Maximum Salary Cap of $81,500,000	$11,635,500
Estimate Over Minimum Salary Cap of $60,200,000	$9,664,500
Current Bank Account	($419,004)
Projected Bank Account	($419,004)

Pro Players Salaries
Jakub Voracek	$8,250,000 (2)
Cam Fowler	$6,047,000 (2)
Andrew Cogliano	$5,515,000 (1)
Alex Killorn	$4,450,000 (2)
Andrei Vasilevskiy	$4,400,000 (3)
Marco Roy (Out of Payroll)	$4,198,000 (3)
Gustav Nyquist	$4,092,000 (4)
Ryan Dzingel	$3,762,000 (4)
Martin Marincin	$3,682,000 (3)
Brett Ritchie	$3,380,000 (4)
Adam Lowry	$2,787,000 (3)
Mikhail Grigorenko	$2,703,000 (3)
Valeri Nichushkin	$2,623,000 (3)
Jonathan Ericsson	$2,600,000 (2)
Denis Malgin	$2,517,000 (5)
Ondrej Kase	$2,300,000 (3)
Kristers Gudlevskis	$2,100,000 (6)
Jason Garrison	$1,816,000 (1)
Jacob Larsson	$1,697,000 (3)
Nikita Tryamkin	$1,584,000 (3)
Erik Brannstrom	$1,312,500 (3)
Kurtis Gabriel	$1,278,000 (1)
Xavier Ouellet	$969,000 (4)
Total Pro Players	23
Salary Commitment
Year 2021 : $74,062,500
Year 2022 : $65,453,500
Year 2023 : $44,106,500
Year 2024 : $16,820,000
Salary Average Commitment
Year 2021 : $74,062,500
Year 2022 : $65,453,500
Year 2023 : $44,106,500
Year 2024 : $16,820,000
Salary Cap with 1 Way Contract
Year 2021 : $74,062,500
Year 2022 : $65,453,500
Year 2023 : $44,106,500
Year 2024 : $16,820,000

Farm Players Salaries
Anton Khudobin	$250,000 (1)
Philippe Myers	$217,800 (2)
Joakim Ryan	$185,400 (1)
Nick Merkley	$144,063 (2)
Chad Ruhwedel	$132,200 (4)
Markus Hannikainen	$128,900 (4)
Alexei Bereglazov	$100,000 (3)
Brandon Halverson	$99,220 (1)
Zbynek Michalek	$96,400 (5)
Collin Delia	$95,900 (1)
Connor Ingram	$95,000 (6)
Julius Bergman (Out of Payroll)	$90,970 (1)
Luke Henman	$87,500 (1)
Kasper Kotkansalo	$87,500 (1)
Lauri Pajuniemi	$87,500 (1)
Ty Dellandrea	$87,500 (2)
Jordan Hollett	$87,500 (6)
Kaapo Kakko	$87,500 (3)
Cody Bass	$81,600 (3)
Gregory Hofmann	$75,800 (3)
Mike Blunden	$67,900 (2)
Brady Austin	$66,600 (2)
Anton Blidh	$61,400 (1)
Tye McGinn	$60,000 (3)
Jordin Tootoo	$60,000 (4)
Luke Gazdic	$60,000 (3)
Ben Thomson	$60,000 (3)
Total Farm Players	27
Salary Commitment
Year 2021 : $2,754,153
Year 2022 : $1,708,763
Year 2023 : $1,124,900
Year 2024 : $600,000
Salary Average Commitment
Year 2021 : $2,754,153
Year 2022 : $1,708,763
Year 2023 : $1,124,900
Year 2024 : $600,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,052 - 84.20%
Level 2:	5000 - $60 - 4,100 - 82.00%
Level 3:	2000 - $45 - 1,563 - 78.16%
Level 4:	4000 - $30 - 3,139 - 78.47%
Luxury :	1000 - $200 - 818 - 81.80%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,529 - 75.49%
Farm Level 2:	3000 - $12 - 2,428 - 80.92%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,673 - 81.51%
Average Income per Game	$1,608,231
Year to Date Revenue	$65,937,454
Farm
Home Games Left	0
Average Attendance - %	6,957 - 77.30%
Average Income per Game	$170,839
Year to Date Revenue	$7,004,415
Expense
Pro Players Total Salaries	$59,903,894
Farm Players Total Salaries	$2,917,070
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,241,800
Pro Year To Date Expenses	$66,707,108
Farm Year To Date Expenses	$3,146,335
Pro Salary Cap To Date	$66,707,108
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	$402,040
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,710
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$67,145,694
Estimate Under Maximum Salary Cap of $81,500,000	$14,354,306
Estimate Over Minimum Salary Cap of $60,200,000	$6,945,694
Current Bank Account	$5,481,341
Projected Bank Account	$5,481,341

Pro Players Salaries
Erik Karlsson (Out of Payroll)	$8,155,000 (3)
Braden Holtby	$6,164,000 (3)
Zach Werenski	$5,693,000 (3)
Jake Guentzel	$5,307,000 (5)
Taylor Hall	$4,963,000 (6)
Shayne Gostisbehere	$4,500,000 (1)
Adam Larsson	$4,029,000 (4)
Colin Miller	$3,490,000 (3)
Jesse Puljujarvi	$2,833,000 (2)
Melker Karlsson	$2,762,000 (2)
Brad Richardson	$2,500,000 (1)
Brendan Guhle	$2,427,332 (2)
Joel Eriksson-Ek	$2,029,562 (1)
Luke Schenn	$2,000,000 (1)
Jacob Josefson	$1,939,000 (1)
Keith Kinkaid	$1,670,000 (3)
Matt Martin	$1,354,000 (1)
Jordan Martinook	$1,313,000 (2)
Buddy Robinson	$1,102,000 (1)
Jussi Jokinen	$1,000,000 (1)
Kenny Agostino	$900,000 (1)
Brian Gibbons	$728,000 (2)
Mario Lucia	$600,000 (1)
MacKenze Stewart	$600,000 (3)
Total Pro Players	24
Salary Commitment
Year 2021 : $68,058,894
Year 2022 : $50,134,332
Year 2023 : $40,071,000
Year 2024 : $14,299,000
Salary Average Commitment
Year 2021 : $68,058,894
Year 2022 : $50,134,332
Year 2023 : $40,071,000
Year 2024 : $14,299,000
Salary Cap with 1 Way Contract
Year 2021 : $68,058,894
Year 2022 : $50,134,332
Year 2023 : $40,071,000
Year 2024 : $14,299,000

Farm Players Salaries
Frank Corrado	$270,500 (3)
Mark McNeill	$255,100 (3)
Philip Holm (Out of Payroll)	$250,000 (1)
Maxim Letunov	$223,600 (3)
Mirco Mueller	$193,900 (2)
Vitek Vanecek	$187,200 (1)
Louis Belpedio	$156,400 (5)
Nikita Popugaev	$142,800 (5)
Stanislav Galiev	$131,300 (3)
Travis Konecny	$125,620 (1)
Filip Chlapik	$100,000 (6)
Josh Brook	$96,250 (2)
Jeremy Morin	$92,800 (1)
Benjamin Jones	$87,500 (2)
Riley Sutter	$87,500 (2)
Linus Nassen	$87,500 (1)
Serron Noel	$87,500 (2)
Connor Dewar	$87,500 (2)
Nathan Schnarr	$87,500 (2)
Gilles Senn	$87,500 (1)
Rinat Valiev	$76,700 (4)
Mark Jankowski	$71,200 (1)
Nikita Gusev	$61,200 (3)
Jean-Francois Berube	$60,000 (1)
Felix Girard	$60,000 (2)
Total Farm Players	25
Salary Commitment
Year 2021 : $3,167,070
Year 2022 : $2,205,250
Year 2023 : $1,417,600
Year 2024 : $475,900
Salary Average Commitment
Year 2021 : $3,167,070
Year 2022 : $2,205,250
Year 2023 : $1,417,600
Year 2024 : $475,900

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $95 - 5,846 - 97.43%
Level 2:	5000 - $52 - 4,860 - 97.19%
Level 3:	2000 - $45 - 1,598 - 79.90%
Level 4:	4000 - $32 - 3,083 - 77.07%
Luxury :	1000 - $190 - 955 - 95.50%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 5,698 - 94.96%
Farm Level 2:	3000 - $12 - 2,435 - 81.15%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,341 - 90.78%
Average Income per Game	$1,718,971
Year to Date Revenue	$70,477,792
Farm
Home Games Left	0
Average Attendance - %	8,132 - 90.36%
Average Income per Game	$171,806
Year to Date Revenue	$7,044,027
Expense
Pro Players Total Salaries	$76,583,327
Farm Players Total Salaries	$3,135,293
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$400,000
Pro Year To Date Expenses	$75,302,966
Farm Year To Date Expenses	$3,237,397
Pro Salary Cap To Date	$75,302,966
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	$513,982
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,184
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,983,327
Estimate Under Maximum Salary Cap of $81,500,000	$4,516,673
Estimate Over Minimum Salary Cap of $60,200,000	$16,783,327
Current Bank Account	$10,332,161
Projected Bank Account	$10,332,161

Pro Players Salaries
Aaron Ekblad	$7,500,000 (2)
Johnny Gaudreau	$6,750,000 (2)
William Karlsson	$6,225,000 (5)
Jeff Carter	$5,272,727 (1)
Erik Haula	$5,086,000 (3)
Nikita Zaitsev	$4,500,000 (2)
Jordan Binnington	$4,400,000 (2)
David Perron	$4,000,000 (3)
Marc Staal	$4,000,000 (4)
Connor Murphy	$3,850,000 (1)
Jason Demers	$3,500,000 (4)
Sven Andrighetto	$3,370,000 (2)
Mikkel Boedker	$3,191,000 (5)
Pavel Buchnevich	$2,847,000 (2)
David Rittich	$2,750,000 (2)
Greg Pateryn	$2,309,000 (3)
James van Riemsdyk	$2,197,000 (3)
Eric Gryba	$1,160,000 (2)
Nate Thompson	$872,000 (3)
Curtis Lazar	$853,600 (1)
Sergei Kalinin	$750,000 (6)
Torrey Mitchell	$600,000 (1)
Blake Pietila	$600,000 (3)
Total Pro Players	23
Salary Commitment
Year 2021 : $76,583,327
Year 2022 : $67,007,000
Year 2023 : $34,730,000
Year 2024 : $17,666,000
Salary Average Commitment
Year 2021 : $77,583,327
Year 2022 : $67,007,000
Year 2023 : $33,730,000
Year 2024 : $17,666,000
Salary Cap with 1 Way Contract
Year 2021 : $76,583,327
Year 2022 : $66,007,000
Year 2023 : $32,730,000
Year 2024 : $17,666,000

Farm Players Salaries
Jamie Oleksiak	$294,800 (3)
Adam Erne	$194,600 (3)
Jordan Schroeder	$193,600 (4)
Jordan Nolan	$178,900 (2)
Connor Hurley	$163,400 (5)
Aaron Dell	$162,400 (2)
Michael Zalewski	$161,900 (2)
Kevin Stenlund	$151,543 (2)
Evan Barratt	$147,300 (1)
Wade Allison	$125,000 (6)
Shane Starrett	$98,450 (1)
Philippe Desrosiers	$97,400 (5)
Cooper Marody	$87,500 (2)
Chad Krys	$87,500 (1)
Gabriel Fortier	$87,500 (2)
Ethan Keppen	$87,500 (3)
Benoit-Olivier Groulx	$87,500 (2)
Brad Morrison	$87,500 (1)
Matthew Cairns	$87,500 (1)
Morgan Geekie	$87,500 (1)
Oskari Laaksonen	$87,500 (3)
Samuel Blais	$78,500 (5)
John Nyberg	$60,000 (6)
Zach Trotman	$60,000 (2)
Devante Stephens	$60,000 (6)
Zachary Leslie	$60,000 (2)
Scott Harrington	$60,000 (4)
Total Farm Players	27
Salary Commitment
Year 2021 : $3,135,293
Year 2022 : $2,539,543
Year 2023 : $1,502,300
Year 2024 : $837,900
Salary Average Commitment
Year 2021 : $3,135,293
Year 2022 : $2,539,543
Year 2023 : $1,502,300
Year 2024 : $837,900

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $95 - 5,803 - 96.72%
Level 2:	5000 - $55 - 4,832 - 96.64%
Level 3:	2000 - $40 - 1,943 - 97.13%
Level 4:	4000 - $25 - 3,953 - 98.82%
Luxury :	1000 - $190 - 924 - 92.35%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,513 - 75.21%
Farm Level 2:	3000 - $12 - 2,391 - 79.72%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,454 - 96.97%
Average Income per Game	$1,641,511
Year to Date Revenue	$67,301,949
Farm
Home Games Left	0
Average Attendance - %	6,904 - 76.71%
Average Income per Game	$169,816
Year to Date Revenue	$6,962,460
Expense
Pro Players Total Salaries	$81,153,944
Farm Players Total Salaries	$3,075,821
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,041,881
Farm Year To Date Expenses	$3,269,702
Pro Salary Cap To Date	$79,041,881
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	$544,657
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,783
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,153,944
Estimate Under Maximum Salary Cap of $81,500,000	$346,056
Estimate Over Minimum Salary Cap of $60,200,000	$20,953,944
Current Bank Account	($6,575,916)
Projected Bank Account	($6,575,916)

Pro Players Salaries
Mark Giordano	$6,750,000 (1)
Cam Atkinson	$5,816,000 (3)
Jonathan Quick	$5,800,000 (2)
Sean Monahan	$5,778,000 (3)
Frank Vatrano	$5,621,000 (1)
Mark Stone	$5,348,000 (2)
Reilly Smith	$5,000,000 (2)
Danny DeKeyser	$5,000,000 (1)
Chris Kreider	$4,584,000 (3)
Joe Pavelski	$4,000,000 (3)
Patrick Maroon	$3,893,000 (2)
David Savard	$3,651,000 (4)
Ian Cole	$3,628,000 (3)
Jack Johnson	$3,578,000 (3)
Brock Nelson	$2,931,000 (3)
Jordan Weal	$2,762,000 (4)
Alex Petrovic	$2,142,000 (1)
Nick Schmaltz	$1,718,444 (1)
Ivan Barbashev	$1,353,500 (2)
Ondrej Pavelec	$600,000 (2)
Karl Stollery	$600,000 (1)
Cory Conacher	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2021 : $81,153,944
Year 2022 : $63,076,000
Year 2023 : $39,728,000
Year 2024 : $6,413,000
Salary Average Commitment
Year 2021 : $84,830,694
Year 2022 : $62,399,250
Year 2023 : $39,728,000
Year 2024 : $6,413,000
Salary Cap with 1 Way Contract
Year 2021 : $81,153,944
Year 2022 : $58,722,500
Year 2023 : $36,728,000
Year 2024 : $6,413,000

Farm Players Salaries
Jordan Schmaltz	$258,900 (3)
Linden Vey	$227,200 (2)
Brent Gates	$216,900 (1)
Dustin Tokarski	$195,300 (3)
Linus Soderstrom	$178,750 (2)
Tomas Hyka	$165,200 (3)
Julius Nattinen	$160,700 (1)
Sergey Zborovskiy	$142,340 (2)
Grant Mismash	$131,250 (3)
Anton Karlsson	$128,187 (2)
Michael Carcone	$119,961 (1)
Sean Day (Out of Payroll)	$111,320 (2)
Jaret Anderson Dolan	$100,000 (3)
Roland McKeown	$98,083 (1)
German Rubtsov	$96,250 (2)
Tage Thompson	$90,800 (5)
Connor Hall	$90,000 (2)
Riley Tufte	$89,000 (2)
Dwight King	$86,100 (1)
Joshua Jacobs	$81,500 (1)
Keegan Lowe	$80,000 (1)
Kalle Kossila	$80,000 (2)
Philip Samuelsson	$79,400 (1)
Harri Sateri	$60,000 (3)
Sheldon Dries (Out of Payroll)	$60,000 (1)
Anthony Florentino	$60,000 (3)
Calle Rosen	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2021 : $3,247,141
Year 2022 : $2,264,497
Year 2023 : $1,061,450
Year 2024 : $90,800
Salary Average Commitment
Year 2021 : $3,247,141
Year 2022 : $2,264,497
Year 2023 : $1,061,450
Year 2024 : $90,800

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $80 - 4,502 - 75.03%
Level 2:	5000 - $40 - 4,449 - 88.97%
Level 3:	2000 - $30 - 1,777 - 88.86%
Level 4:	4000 - $15 - 3,469 - 86.73%
Luxury :	1000 - $135 - 902 - 90.16%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,314 - 71.89%
Farm Level 2:	3000 - $12 - 2,213 - 73.77%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,098 - 83.88%
Average Income per Game	$1,526,422
Year to Date Revenue	$62,583,289
Farm
Home Games Left	0
Average Attendance - %	6,527 - 72.52%
Average Income per Game	$169,223
Year to Date Revenue	$6,938,145
Expense
Pro Players Total Salaries	$66,502,202
Farm Players Total Salaries	$3,028,240
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,239,500
Pro Year To Date Expenses	$69,386,922
Farm Year To Date Expenses	$2,991,121
Pro Salary Cap To Date	$69,386,922
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	$446,324
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,461
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,741,702
Estimate Under Maximum Salary Cap of $81,500,000	$10,758,298
Estimate Over Minimum Salary Cap of $60,200,000	$10,541,702
Current Bank Account	$3,013,384
Projected Bank Account	$3,013,384

Pro Players Salaries
Ryan Johansen	$6,353,000 (3)
Josh Bailey	$6,028,000 (3)
Marcus Johansson	$6,025,000 (2)
Cory Schneider	$6,000,000 (1)
Calvin de Haan	$5,422,000 (3)
Kirill Kaprizov	$4,936,000 (1)
Darcy Kuemper	$3,414,000 (3)
Sam Gagner	$3,151,000 (2)
Mathieu Perreault	$3,000,000 (5)
Derrick Pouliot	$2,770,000 (3)
Slater Koekkoek	$2,662,000 (3)
Tyson Jost	$2,490,000 (2)
Yegor Korshkov	$2,174,425 (2)
Trevor Daley	$2,024,000 (1)
Logan Shaw	$1,853,000 (3)
Martin Frk	$1,766,000 (3)
Anton Slepyshev	$1,433,000 (1)
Jakub Kindl	$1,423,000 (2)
David Desharnais	$850,000 (4)
Milan Michalek	$777,777 (2)
Daniel Winnik	$750,000 (6)
Luca Sbisa	$600,000 (1)
Matt Hunwick	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $66,502,202
Year 2022 : $50,909,202
Year 2023 : $34,868,000
Year 2024 : $4,600,000
Salary Average Commitment
Year 2021 : $66,502,202
Year 2022 : $50,909,202
Year 2023 : $34,868,000
Year 2024 : $4,600,000
Salary Cap with 1 Way Contract
Year 2021 : $66,502,202
Year 2022 : $50,909,202
Year 2023 : $34,868,000
Year 2024 : $4,600,000

Farm Players Salaries
Matt Calvert	$228,600 (3)
Jonny Brodzinski	$222,100 (2)
Kasper Bjorkqvist	$220,000 (3)
Lukas Vejdemo	$191,700 (3)
Ben Thomas	$178,700 (1)
Thomas Vannelli	$176,770 (1)
Connor Hobbs	$173,500 (1)
Andreas Martinsen	$150,000 (3)
Jared Coreau	$149,800 (3)
Matthew Peca	$143,200 (1)
Samuel Henley	$115,000 (2)
Simon Bourque	$112,200 (2)
Hunter Shinkaruk	$101,200 (3)
Tom McCollum	$100,000 (1)
Cameron Morrison	$96,250 (2)
Chris Didomenico	$95,000 (3)
Joe Hicketts	$89,320 (1)
Joseph Anderson	$87,500 (1)
Jesper Lindgren	$87,500 (1)
Patrick Sieloff	$69,900 (3)
Al Montoya	$60,000 (1)
Matt Moulson	$60,000 (1)
Jay McClement (Out of Payroll)	$60,000 (1)
Evan Rodrigues	$60,000 (2)
Steven Fogarty	$60,000 (2)
Total Farm Players	25
Salary Commitment
Year 2021 : $3,088,240
Year 2022 : $1,871,750
Year 2023 : $1,206,200
Year 2024 : $0
Salary Average Commitment
Year 2021 : $3,088,240
Year 2022 : $1,871,750
Year 2023 : $1,206,200
Year 2024 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 4,986 - 83.10%
Level 2:	5000 - $60 - 4,042 - 80.84%
Level 3:	2000 - $45 - 1,531 - 76.54%
Level 4:	4000 - $30 - 3,134 - 78.35%
Luxury :	1000 - $200 - 813 - 81.32%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,629 - 77.14%
Farm Level 2:	3000 - $12 - 2,463 - 82.11%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,507 - 80.59%
Average Income per Game	$1,589,403
Year to Date Revenue	$65,165,524
Farm
Home Games Left	0
Average Attendance - %	7,092 - 78.80%
Average Income per Game	$174,330
Year to Date Revenue	$7,147,547
Expense
Pro Players Total Salaries	$65,455,725
Farm Players Total Salaries	$4,901,915
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,230,333
Pro Year To Date Expenses	$69,609,464
Farm Year To Date Expenses	$4,754,520
Pro Salary Cap To Date	$69,609,464
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	$439,300
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$33,121
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,686,058
Estimate Under Maximum Salary Cap of $81,500,000	$14,813,942
Estimate Over Minimum Salary Cap of $60,200,000	$6,486,058
Current Bank Account	$149,095
Projected Bank Account	$149,095

Pro Players Salaries
Alex Ovechkin	$12,800,000 (4)
David Pastrnak	$6,666,666 (4)
Rasmus Asplund	$4,225,000 (5)
Mathew Barzal	$3,960,000 (4)
Esa Lindell	$3,945,000 (5)
Nate Schmidt (Out of Payroll)	$3,860,000 (2)
Jaccob Slavin	$3,658,000 (3)
Evgeni Dadonov	$3,583,000 (4)
Louis Domingue	$3,511,000 (2)
Jonas Brodin	$3,211,000 (4)
Andrew Hammond	$2,468,000 (3)
Mark Letestu	$2,433,000 (4)
Evgeny Svechnikov	$2,359,254 (2)
Andrew Copp	$2,310,000 (2)
Adam Clendening	$1,950,000 (2)
Connor Carrick	$1,614,000 (2)
Brayden McNabb	$1,486,000 (3)
Seth Helgeson	$1,045,000 (1)
Martin Necas	$966,472 (2)
Scott Hartnell	$900,000 (1)
Miro Heiskanen	$875,000 (1)
Dylan Strome	$863,333 (2)
Chris Terry	$626,000 (2)
Total Pro Players	23
Salary Commitment
Year 2021 : $69,315,725
Year 2022 : $68,970,725
Year 2023 : $48,435,666
Year 2024 : $40,823,666
Salary Average Commitment
Year 2021 : $70,553,225
Year 2022 : $67,733,225
Year 2023 : $48,435,666
Year 2024 : $40,823,666
Salary Cap with 1 Way Contract
Year 2021 : $69,315,725
Year 2022 : $66,495,725
Year 2023 : $48,435,666
Year 2024 : $40,823,666

Farm Players Salaries
Chris Bigras	$289,600 (1)
Gemel Smith	$286,700 (3)
Adam Vay	$282,700 (2)
PA Parenteau	$278,600 (1)
Steven Santini	$278,400 (2)
Viktor Antipin	$272,500 (2)
Andrew Peeke	$266,300 (1)
Shane Harper	$261,900 (4)
Gabriel Carlsson	$261,700 (5)
Ryan Donato	$251,300 (5)
Carter Hart	$249,200 (5)
Nicolas Roy	$241,100 (5)
Urho Vaakanainen	$225,900 (2)
Daniel Sprong	$202,100 (3)
Mason McDonald	$156,998 (1)
Dylan Wells	$118,617 (2)
Jeremy Roy	$98,700 (5)
Dylan Sikura	$95,000 (6)
Dillon Heatherington	$95,000 (4)
Blake Coleman	$92,500 (1)
Antti Suomela	$89,600 (2)
Jason Robertson	$87,500 (1)
Bode Wilde	$87,500 (2)
Zachary Gallant	$87,500 (1)
Klim Kostin	$87,500 (1)
Nicholas Caamano	$80,000 (5)
Ondrej Vala	$77,500 (4)
Total Farm Players	27
Salary Commitment
Year 2021 : $4,901,915
Year 2022 : $3,555,417
Year 2023 : $2,200,200
Year 2024 : $1,711,400
Salary Average Commitment
Year 2021 : $4,901,915
Year 2022 : $3,555,417
Year 2023 : $2,200,200
Year 2024 : $1,711,400

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,062 - 84.37%
Level 2:	5000 - $60 - 4,064 - 81.27%
Level 3:	2000 - $45 - 1,555 - 77.73%
Level 4:	4000 - $30 - 3,140 - 78.50%
Luxury :	1000 - $200 - 806 - 80.58%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,414 - 73.56%
Farm Level 2:	3000 - $12 - 2,351 - 78.37%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,626 - 81.25%
Average Income per Game	$1,602,227
Year to Date Revenue	$65,691,306
Farm
Home Games Left	0
Average Attendance - %	6,765 - 75.16%
Average Income per Game	$166,266
Year to Date Revenue	$6,816,915
Expense
Pro Players Total Salaries	$77,393,667
Farm Players Total Salaries	$2,155,527
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,256,000
Pro Year To Date Expenses	$75,936,059
Farm Year To Date Expenses	$2,114,448
Pro Salary Cap To Date	$75,786,036
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	$519,421
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,564
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,499,667
Estimate Under Maximum Salary Cap of $81,500,000	$2,000,333
Estimate Over Minimum Salary Cap of $60,200,000	$19,299,667
Current Bank Account	$1,088,409
Projected Bank Account	$1,088,409

Pro Players Salaries
Ryan Getzlaf	$6,576,000 (2)
Charlie Coyle	$5,593,000 (3)
Jonathan Drouin	$5,500,000 (2)
Nick Leddy	$5,500,000 (1)
Dmitry Orlov	$5,100,000 (2)
Ben Bishop	$4,516,667 (2)
Christopher Tanev	$4,397,000 (3)
Colin Wilson	$4,384,000 (4)
Travis Hamonic	$4,238,000 (3)
Casey Mittelstadt	$4,206,000 (3)
Andreas Athanasiou	$3,794,000 (2)
Mikael Backlund	$3,385,000 (2)
Paul Byron	$3,284,000 (2)
Brian Boyle	$2,922,000 (1)
Julius Honka	$2,888,000 (1)
Jay Beagle	$2,653,000 (3)
Fedor Tyutin	$2,652,000 (2)
Ilya Sorokin	$1,793,000 (3)
Taylor Raddysh	$1,012,000 (5)
Boyd Gordon	$600,000 (1)
Miles Gendron (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$450,000
Scottie Upshall	$600,000 (1)
Jack Skille	$600,000 (1)
Gustav Olofsson	$600,000 (1)
Total Pro Players	24
Salary Commitment
Year 2021 : $77,393,667
Year 2022 : $63,483,667
Year 2023 : $28,276,000
Year 2024 : $5,396,000
Salary Average Commitment
Year 2021 : $77,793,667
Year 2022 : $63,483,667
Year 2023 : $28,276,000
Year 2024 : $5,396,000
Salary Cap with 1 Way Contract
Year 2021 : $77,243,667
Year 2022 : $63,083,667
Year 2023 : $28,276,000
Year 2024 : $5,396,000

Farm Players Salaries
Kurtis MacDermid	$245,400 (3)
Sean Maguire	$146,200 (3)
Roope Hintz	$144,100 (5)
Morgan Klimchuk	$97,400 (1)
Blake Speers	$94,527 (2)
Brandon Saigeon	$87,500 (2)
Luke Green	$87,500 (1)
Jakub Skarek	$87,500 (2)
Lenni Killinen	$87,500 (2)
Tyler Wall	$87,500 (2)
Emilio Pettersen	$87,500 (2)
Jonathan Gruden	$87,500 (2)
Kyle Burroughs	$82,300 (2)
Valentin Zykov	$73,100 (1)
Trevor Murphy	$60,000 (1)
Drew Shore	$60,000 (1)
Andrew Desjardins	$60,000 (1)
Timothy Gettinger	$60,000 (1)
Michael Bunting	$60,000 (1)
Andy Welinski	$60,000 (1)
Brett Seney	$60,000 (1)
Ville Pokka	$60,000 (1)
Jordan Szwarz	$60,000 (1)
Connor Chatham	$60,000 (1)
Sergei Boikov	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 2021 : $2,155,527
Year 2022 : $1,237,527
Year 2023 : $535,700
Year 2024 : $144,100
Salary Average Commitment
Year 2021 : $2,155,527
Year 2022 : $1,237,527
Year 2023 : $535,700
Year 2024 : $144,100

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $92 - 5,658 - 94.30%
Level 2:	5000 - $52 - 4,630 - 92.61%
Level 3:	2000 - $32 - 1,804 - 90.18%
Level 4:	4000 - $22 - 3,636 - 90.91%
Luxury :	1000 - $180 - 930 - 93.03%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $15 - 5,085 - 84.75%
Farm Level 2:	3000 - $8 - 2,688 - 89.61%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,659 - 92.55%
Average Income per Game	$1,705,027
Year to Date Revenue	$69,906,102
Farm
Home Games Left	0
Average Attendance - %	7,773 - 86.37%
Average Income per Game	$155,376
Year to Date Revenue	$6,370,425
Expense
Pro Players Total Salaries	$80,802,105
Farm Players Total Salaries	$2,813,922
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,631,282
Farm Year To Date Expenses	$2,951,867
Pro Salary Cap To Date	$78,631,282
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	$542,296
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,013
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,802,105
Estimate Under Maximum Salary Cap of $81,500,000	$697,895
Estimate Over Minimum Salary Cap of $60,200,000	$20,602,105
Current Bank Account	($4,557,106)
Projected Bank Account	($4,557,106)

Pro Players Salaries
Connor McDavid	$11,779,000 (5)
Patrick Kane	$9,450,000 (5)
Shea Weber	$7,857,143 (2)
Bo Horvat	$5,500,000 (2)
Ryan Suter	$5,038,462 (2)
Karl Alzner	$4,625,000 (1)
Richard Panik	$4,250,000 (2)
Brandon Dubinsky	$4,000,000 (1)
Tom Wilson	$3,663,000 (3)
Adam McQuaid	$3,614,000 (1)
Alexander Edler	$3,520,000 (4)
Jaroslav Halak	$2,949,000 (5)
Dylan Larkin	$2,561,500 (2)
Markus Nutivaara	$1,758,000 (3)
Travis Zajac	$1,750,000 (2)
Corey Perry	$1,650,000 (3)
Nail Yakupov	$1,493,000 (2)
Samuel Morin	$1,406,000 (3)
Stephen Johns	$1,077,000 (5)
Zach Smith	$790,000 (3)
Nicklas Jensen	$757,000 (1)
Brett McKenzie	$714,000 (5)
Kari Lehtonen	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $80,802,105
Year 2022 : $77,367,605
Year 2023 : $40,806,000
Year 2024 : $29,889,000
Salary Average Commitment
Year 2021 : $89,213,605
Year 2022 : $75,617,605
Year 2023 : $40,806,000
Year 2024 : $29,889,000
Salary Cap with 1 Way Contract
Year 2021 : $80,802,105
Year 2022 : $67,206,105
Year 2023 : $38,756,000
Year 2024 : $29,489,000

Farm Players Salaries
JD Greenway	$255,000 (1)
Julian Melchiori	$212,800 (2)
Kyle Capobianco (Out of Payroll)	$174,800 (2)
Dennis Yan	$167,970 (2)
Hudson Elynuik	$159,390 (2)
Vinnie Hinostroza	$150,000 (1)
Brendan Leipsic	$148,100 (1)
Josef Korenar	$145,000 (5)
Ryan Sproul	$140,200 (2)
Evan Cowley	$134,000 (5)
Connor Bunnaman	$96,250 (1)
Matthew Villalta	$96,250 (2)
Zachary Lauzon	$87,500 (1)
Kyle Olson	$87,500 (2)
Nick Perbix	$87,500 (1)
Eetu Tuulola	$87,500 (1)
Mario Ferraro	$81,881 (6)
Stelio Mattheos	$81,881 (6)
Gabriel Dumont	$80,500 (2)
Josh Wesley	$76,700 (5)
Mason Mitchell	$73,700 (2)
Carter Verhaeghe	$64,300 (5)
Jansen Harkins	$60,000 (1)
Cal Foote	$60,000 (5)
Bogdan Yakimov	$60,000 (1)
Ryan Gropp	$60,000 (2)
Reto Berra	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2021 : $2,988,722
Year 2022 : $1,956,872
Year 2023 : $643,762
Year 2024 : $643,762
Salary Average Commitment
Year 2021 : $2,988,722
Year 2022 : $1,956,872
Year 2023 : $643,762
Year 2024 : $643,762

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $95 - 5,503 - 91.72%
Level 2:	5000 - $50 - 4,635 - 92.69%
Level 3:	2000 - $35 - 1,761 - 88.04%
Level 4:	4000 - $25 - 3,537 - 88.43%
Luxury :	1000 - $185 - 904 - 90.45%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,445 - 74.09%
Farm Level 2:	3000 - $12 - 2,407 - 80.22%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,340 - 90.78%
Average Income per Game	$1,679,458
Year to Date Revenue	$68,857,758
Farm
Home Games Left	0
Average Attendance - %	6,852 - 76.13%
Average Income per Game	$168,017
Year to Date Revenue	$6,888,679
Expense
Pro Players Total Salaries	$75,583,842
Farm Players Total Salaries	$3,700,663
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,279,333
Pro Year To Date Expenses	$74,575,578
Farm Year To Date Expenses	$3,762,078
Pro Salary Cap To Date	$74,575,578
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	$507,274
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,004
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,863,175
Estimate Under Maximum Salary Cap of $81,500,000	$4,636,825
Estimate Over Minimum Salary Cap of $60,200,000	$16,663,175
Current Bank Account	$8,474,253
Projected Bank Account	$8,474,253

Pro Players Salaries
John Tavares	$8,258,000 (3)
Connor Hellebuyck	$6,166,666 (4)
Evander Kane	$5,671,000 (3)
Mike Hoffman	$5,604,000 (3)
Jared Spurgeon	$4,725,000 (3)
Nazem Kadri	$4,500,000 (1)
Alex Galchenyuk	$4,468,000 (3)
Noah Juulsen	$3,950,000 (5)
Cody Ceci	$3,887,000 (3)
Phillip Danault	$3,083,333 (2)
Tomas Jurco	$3,006,000 (3)
Milan Lucic	$3,000,000 (2)
Cody Goloubef	$2,795,000 (2)
Calvin Pickard	$2,739,000 (1)
Spencer Foo	$2,597,000 (2)
Brenden Dillon	$2,547,000 (2)
Adam Pelech	$2,033,165 (4)
Josh Jooris	$1,691,000 (1)
Nikita Scherbak	$1,658,426 (4)
Dylan McIlrath	$1,174,000 (1)
Matt Beleskey	$1,054,674 (3)
Bobby Ryan	$975,578 (2)
Total Pro Players	22
Salary Commitment
Year 2021 : $75,583,842
Year 2022 : $68,479,842
Year 2023 : $52,731,931
Year 2024 : $13,808,257
Salary Average Commitment
Year 2021 : $79,333,842
Year 2022 : $69,229,842
Year 2023 : $51,231,931
Year 2024 : $13,808,257
Salary Cap with 1 Way Contract
Year 2021 : $75,583,842
Year 2022 : $65,479,842
Year 2023 : $50,481,931
Year 2024 : $13,808,257

Farm Players Salaries
Johan Larsson	$291,900 (1)
JT Compher	$274,100 (2)
Jesper Fast	$255,300 (2)
Nick Paul	$221,900 (2)
Colton White	$197,230 (2)
Blake Siebenaler	$194,200 (3)
Connor Crisp	$186,000 (2)
Frederic Allard	$182,563 (2)
Callum Booth	$178,500 (1)
Nick Cousins	$176,600 (3)
Kenneth Appleby	$147,800 (1)
Adin Hill	$142,800 (2)
Joshua Brown	$109,157 (6)
Barclay Goodrow	$108,800 (1)
Ryan Graves	$97,000 (1)
Ryan MacInnis	$96,250 (1)
Markus Eisenschmid	$89,000 (2)
Gavin Bayreuther	$88,207 (6)
Jack Badini	$87,500 (1)
Dennis Gilbert	$87,500 (1)
Dylan Blujus	$86,446 (6)
Charles Hudon	$81,510 (1)
Dysin Mayo	$74,400 (2)
Clayton Phillips	$66,000 (6)
Manuel Wiederer	$60,000 (3)
Bokondji Imama	$60,000 (3)
Jeremiah Addison	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2021 : $3,700,663
Year 2022 : $2,523,903
Year 2023 : $840,610
Year 2024 : $349,810
Salary Average Commitment
Year 2021 : $3,700,663
Year 2022 : $2,523,903
Year 2023 : $840,610
Year 2024 : $349,810

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4,957 - 82.61%
Level 2:	5000 - $60 - 4,023 - 80.45%
Level 3:	2000 - $45 - 1,504 - 75.21%
Level 4:	4000 - $30 - 3,024 - 75.60%
Luxury :	1000 - $200 - 778 - 77.81%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,404 - 73.40%
Farm Level 2:	3000 - $12 - 2,376 - 79.20%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,286 - 79.36%
Average Income per Game	$1,566,068
Year to Date Revenue	$64,208,793
Farm
Home Games Left	0
Average Attendance - %	6,780 - 75.34%
Average Income per Game	$166,344
Year to Date Revenue	$6,820,084
Expense
Pro Players Total Salaries	$71,554,000
Farm Players Total Salaries	$2,681,564
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,373,000
Pro Year To Date Expenses	$72,458,864
Farm Year To Date Expenses	$2,891,881
Pro Salary Cap To Date	$72,458,864
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	$480,228
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,119
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,927,000
Estimate Under Maximum Salary Cap of $81,500,000	$5,573,000
Estimate Over Minimum Salary Cap of $60,200,000	$15,727,000
Current Bank Account	$15,683,917
Projected Bank Account	$15,683,917

Pro Players Salaries
Thomas Chabot	$8,000,000 (6)
Johnny Boychuk	$6,000,000 (1)
William Nylander	$5,920,000 (5)
Matt Duchene	$5,000,000 (4)
Tyler Johnson	$4,633,000 (3)
Filip Sandberg	$3,950,000 (1)
Andrew Ladd	$3,668,000 (2)
Yanni Gourde	$3,514,000 (3)
Leo Komarov	$3,162,000 (1)
Josh Leivo	$2,924,000 (3)
Dylan DeMelo	$2,905,000 (3)
Connor Brickley	$2,830,000 (2)
Alex Nedeljkovic	$2,762,000 (3)
Ryan Pulock	$2,726,000 (3)
Ian McCoshen	$2,705,000 (2)
Alexander Dergachyov	$2,415,000 (3)
Alexander Nylander	$2,068,000 (2)
Harry Zolnierczyk	$1,979,000 (1)
Erik Gustafsson	$1,200,000 (1)
Seth Griffith	$1,118,000 (1)
Owen Tippett	$875,000 (1)
Ludwig Bystrom	$600,000 (1)
Eddie Lack	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $71,554,000
Year 2022 : $53,902,000
Year 2023 : $40,799,000
Year 2024 : $18,920,000
Salary Average Commitment
Year 2021 : $72,470,000
Year 2022 : $52,986,000
Year 2023 : $40,799,000
Year 2024 : $18,920,000
Salary Cap with 1 Way Contract
Year 2021 : $71,554,000
Year 2022 : $52,070,000
Year 2023 : $40,799,000
Year 2024 : $18,920,000

Farm Players Salaries
Anton Lander	$262,200 (3)
Chaz Reddekopp	$176,000 (3)
Jonas Siegenthaler	$165,900 (3)
Kaapo Kahkonen	$163,717 (2)
Vili Saarijarvi	$161,040 (2)
Boris Katchouk	$144,600 (2)
Joona Koppanen	$139,700 (3)
Jesper Bratt	$130,000 (6)
Devante Smith-Pelley	$126,700 (1)
Jonathan Ang	$119,000 (5)
Peter Holland	$100,000 (1)
Michael Dal Colle	$89,320 (1)
Nicolas Hague	$87,500 (1)
Martins Dzierkals	$87,500 (1)
Adam Ruzicka	$87,500 (1)
Justin Scott	$80,887 (1)
Matt Tennyson	$70,000 (1)
Ryan Mantha	$65,000 (4)
Hunter Miska	$65,000 (4)
Adam Johnson	$60,000 (2)
Derek Dorsett	$60,000 (1)
Saku Maenalanen	$60,000 (1)
Michael Prapavessis	$60,000 (2)
Jonas Johansson	$60,000 (2)
Rudolfs Balcers	$60,000 (5)
Total Farm Players	25
Salary Commitment
Year 2021 : $2,681,564
Year 2022 : $1,832,157
Year 2023 : $1,182,800
Year 2024 : $439,000
Salary Average Commitment
Year 2021 : $2,681,564
Year 2022 : $1,832,157
Year 2023 : $1,182,800
Year 2024 : $439,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $100 - 5,135 - 85.58%
Level 2:	5000 - $60 - 4,121 - 82.41%
Level 3:	2000 - $45 - 1,591 - 79.57%
Level 4:	4000 - $30 - 3,236 - 80.90%
Luxury :	1000 - $200 - 817 - 81.69%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,619 - 76.99%
Farm Level 2:	3000 - $12 - 2,445 - 81.51%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,900 - 82.78%
Average Income per Game	$1,628,323
Year to Date Revenue	$66,761,231
Farm
Home Games Left	0
Average Attendance - %	7,065 - 78.50%
Average Income per Game	$173,796
Year to Date Revenue	$7,125,643
Expense
Pro Players Total Salaries	$81,025,140
Farm Players Total Salaries	$2,968,640
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,072,459
Farm Year To Date Expenses	$3,146,371
Pro Salary Cap To Date	$77,072,459
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	$543,793
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,058
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,025,140
Estimate Under Maximum Salary Cap of $81,500,000	$474,860
Estimate Over Minimum Salary Cap of $60,200,000	$20,825,140
Current Bank Account	$24,170,244
Projected Bank Account	$24,170,244

Pro Players Salaries
Evgeni Malkin	$9,500,000 (2)
Dustin Byfuglien	$6,523,000 (3)
Nathan MacKinnon	$6,300,000 (3)
Martin Jones	$5,594,000 (3)
Nino Niederreiter	$5,250,000 (1)
Mikko Rantanen	$5,141,000 (6)
Niklas Hjalmarsson	$4,325,000 (2)
Brandon Carlo	$3,788,000 (1)
Andre Burakovsky	$3,682,140 (1)
Casey Cizikas	$3,474,000 (4)
Timo Meier	$2,798,000 (4)
Jason Pominville	$2,777,000 (1)
Zemgus Girgensons	$2,674,000 (2)
Ryan Hartman	$2,656,000 (3)
Anton Stralman	$2,272,000 (3)
Matt Puempel	$2,237,000 (3)
Damon Severson	$2,091,000 (3)
Troy Stecher	$2,000,000 (5)
Igor Shesterkin	$1,976,000 (3)
Michael Bournival	$1,952,000 (3)
Jay Bouwmeester	$1,913,000 (1)
Jori Lehtera	$1,502,000 (3)
Kevan Miller	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $81,025,140
Year 2022 : $63,015,000
Year 2023 : $46,516,000
Year 2024 : $13,413,000
Salary Average Commitment
Year 2021 : $81,025,140
Year 2022 : $63,015,000
Year 2023 : $46,516,000
Year 2024 : $13,413,000
Salary Cap with 1 Way Contract
Year 2021 : $81,025,140
Year 2022 : $63,015,000
Year 2023 : $46,516,000
Year 2024 : $13,413,000

Farm Players Salaries
Shane Bowers	$278,900 (4)
Brandon Gormley	$266,600 (3)
Rourke Chartier	$220,400 (2)
Ryan Carter	$206,200 (3)
Michael McNiven	$199,500 (3)
Clarke MacArthur	$189,800 (1)
Mantas Armalis	$165,600 (3)
Loui Eriksson	$145,100 (1)
Jack Dougherty	$137,610 (1)
Maxime Lagace	$132,100 (2)
Mikhail Grabovski	$127,300 (1)
Nicklas Grossmann	$114,400 (1)
Sergey Tolchinsky	$106,300 (3)
Michael Brodzinski	$86,130 (1)
Klas Dahlbeck	$81,400 (3)
Andrey Pedan	$72,100 (2)
Brett Lernout	$71,400 (2)
Tyler Pitlick	$67,800 (3)
Steven Kampfer (Out of Payroll)	$67,500 (2)
Cole Schneider (Out of Payroll)	$60,000 (1)
Max Reinhart	$60,000 (2)
Thomas Di Pauli	$60,000 (1)
Sebastian Repo	$60,000 (2)
Nathan Walker	$60,000 (1)
Max McCormick	$60,000 (2)
Total Farm Players	25
Salary Commitment
Year 2021 : $3,096,140
Year 2022 : $2,115,800
Year 2023 : $1,372,300
Year 2024 : $278,900
Salary Average Commitment
Year 2021 : $3,096,140
Year 2022 : $2,115,800
Year 2023 : $1,372,300
Year 2024 : $278,900

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $87 - 5,498 - 91.63%
Level 2:	5000 - $49 - 4,739 - 94.78%
Level 3:	2000 - $34 - 1,935 - 96.74%
Level 4:	4000 - $26 - 3,813 - 95.33%
Luxury :	1000 - $179 - 924 - 92.44%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $18 - 5,884 - 98.07%
Farm Level 2:	3000 - $9 - 2,920 - 97.35%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,909 - 93.94%
Average Income per Game	$1,637,503
Year to Date Revenue	$67,137,639
Farm
Home Games Left	0
Average Attendance - %	8,805 - 97.83%
Average Income per Game	$159,737
Year to Date Revenue	$6,549,216
Expense
Pro Players Total Salaries	$71,297,520
Farm Players Total Salaries	$2,588,065
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,943,935
Farm Year To Date Expenses	$2,502,370
Pro Salary Cap To Date	$71,943,935
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	$478,507
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,487
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,297,520
Estimate Under Maximum Salary Cap of $81,500,000	$10,202,480
Estimate Over Minimum Salary Cap of $60,200,000	$11,097,520
Current Bank Account	$21,662,113
Projected Bank Account	$21,662,113

Pro Players Salaries
Brayden Schenn	$8,580,000 (3)
Steven Stamkos	$8,524,000 (5)
Nikita Kucherov	$8,131,000 (3)
John Carlson	$5,622,000 (2)
Matt Dumba	$4,802,000 (3)
Petr Mrazek	$4,130,000 (3)
Anthony Beauvillier	$3,813,000 (1)
Nolan Patrick	$3,745,000 (2)
Michael Stone	$3,449,000 (3)
Victor Ejdsell	$3,301,000 (2)
Haydn Fleury	$2,943,000 (2)
Henrik Borgstrom	$2,657,520 (1)
Joonas Korpisalo	$2,491,000 (2)
Jake Dotchin	$2,358,000 (4)
Brandon Manning	$1,803,000 (1)
William Carrier	$1,348,000 (3)
James Reimer	$600,000 (2)
Drew Miller	$600,000 (1)
Benoit Pouliot	$600,000 (1)
Ales Hemsky	$600,000 (1)
Patrick Wiercioch	$600,000 (1)
Patrick Sharp	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2021 : $71,297,520
Year 2022 : $60,024,000
Year 2023 : $41,322,000
Year 2024 : $10,882,000
Salary Average Commitment
Year 2021 : $71,297,520
Year 2022 : $60,024,000
Year 2023 : $41,322,000
Year 2024 : $10,882,000
Salary Cap with 1 Way Contract
Year 2021 : $71,297,520
Year 2022 : $60,024,000
Year 2023 : $41,322,000
Year 2024 : $10,882,000

Farm Players Salaries
Dennis Cholowski	$200,970 (2)
Victor Mete	$194,500 (3)
Pheonix Copley	$183,800 (2)
Anthony DeAngelo	$183,288 (1)
Matt Nieto	$121,400 (1)
Dillon Dube	$117,187 (2)
Otto Koivula	$107,100 (2)
Eamon McAdam	$99,220 (1)
Filip Westerlund	$95,200 (3)
Alexandre Texier	$95,000 (6)
Barrett Hayton	$87,500 (2)
Dmitry Sokolov	$87,500 (1)
Beau Bennett	$82,100 (1)
Adam Carlson	$79,500 (1)
Malte Stromwall	$73,800 (2)
Borna Rendulic	$60,000 (1)
Patrick Brown	$60,000 (1)
Matt Luff	$60,000 (6)
Gabriel Fontaine	$60,000 (1)
Brian Flynn	$60,000 (1)
Taylor Leier	$60,000 (1)
Calvin Thurkauf	$60,000 (1)
Alex Grant	$60,000 (2)
Yakov Trenin	$60,000 (2)
Jakub Nakladal	$60,000 (1)
Lane Pederson	$60,000 (4)
Johnny Oduya	$60,000 (1)
Philip Larsen	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2021 : $2,588,065
Year 2022 : $1,395,057
Year 2023 : $504,700
Year 2024 : $215,000
Salary Average Commitment
Year 2021 : $2,588,065
Year 2022 : $1,395,057
Year 2023 : $504,700
Year 2024 : $215,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 5,336 - 88.93%
Level 2:	5000 - $60 - 4,211 - 84.23%
Level 3:	2000 - $45 - 1,620 - 81.00%
Level 4:	4000 - $30 - 3,313 - 82.81%
Luxury :	1000 - $200 - 869 - 86.93%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,541 - 75.69%
Farm Level 2:	3000 - $12 - 2,365 - 78.84%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,349 - 85.27%
Average Income per Game	$1,687,270
Year to Date Revenue	$69,178,090
Farm
Home Games Left	0
Average Attendance - %	6,907 - 76.74%
Average Income per Game	$170,297
Year to Date Revenue	$6,982,183
Expense
Pro Players Total Salaries	$79,192,000
Farm Players Total Salaries	$2,635,256
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$78,590,570
Farm Year To Date Expenses	$2,614,414
Pro Salary Cap To Date	$78,590,570
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	$531,490
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,806
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,192,000
Estimate Under Maximum Salary Cap of $81,500,000	$308,000
Estimate Over Minimum Salary Cap of $60,200,000	$20,992,000
Current Bank Account	$6,603,016
Projected Bank Account	$6,603,016

Pro Players Salaries
Auston Matthews	$7,446,000 (5)
Drew Doughty	$7,423,000 (3)
Anders Lee	$6,113,000 (2)
Erik Johnson	$6,000,000 (2)
James Neal	$5,862,000 (3)
Seth Jones	$5,400,000 (1)
Jaden Schwartz	$4,984,000 (4)
Logan Couture	$4,858,000 (4)
Bryan Little	$4,677,000 (1)
John Gibson	$4,628,000 (3)
Kyle Palmieri	$3,238,000 (4)
Mark Pysyk	$2,760,000 (3)
Ryan Callahan	$2,306,000 (2)
Jason Spezza	$2,304,000 (2)
Zach Hyman	$2,250,000 (2)
Eric Comrie	$1,680,000 (3)
Darnell Nurse	$1,668,000 (3)
Miikka Salomaki	$1,665,000 (1)
Alexander Steen	$1,500,000 (1)
Matt Lorito	$834,000 (1)
Duncan Siemens	$813,000 (1)
Carl Gunnarsson	$783,000 (3)
Total Pro Players	22
Salary Commitment
Year 2021 : $79,192,000
Year 2022 : $68,913,000
Year 2023 : $45,330,000
Year 2024 : $20,526,000
Salary Average Commitment
Year 2021 : $83,802,000
Year 2022 : $68,913,000
Year 2023 : $45,330,000
Year 2024 : $20,526,000
Salary Cap with 1 Way Contract
Year 2021 : $79,192,000
Year 2022 : $64,303,000
Year 2023 : $45,330,000
Year 2024 : $20,526,000

Farm Players Salaries
Hudson Fasching	$278,300 (3)
Noah Rod	$213,400 (2)
Oliver Kylington	$197,303 (2)
Kris Versteeg	$177,000 (1)
Neal Pionk	$155,700 (2)
Jordan Kyrou	$144,100 (5)
Aleksi Saarela	$124,593 (2)
Jeremy Bracco	$102,300 (3)
Joseph Woll	$87,500 (1)
Akil Thomas	$87,500 (2)
Kiefer Sherwood	$82,300 (4)
Cody Donaghey	$82,060 (1)
Adam Brooks	$80,300 (4)
Jack Kopacka	$76,700 (5)
Shane Gersich	$74,800 (5)
Trevor Moore	$71,400 (4)
Paul Bittner	$60,000 (1)
Ryan Kujawinski	$60,000 (1)
Rocco Grimaldi	$60,000 (2)
Libor Hajek	$60,000 (1)
Matt Hackett	$60,000 (1)
Dmytro Timashov	$60,000 (1)
Andreas Borgman	$60,000 (1)
John McFarland	$60,000 (3)
Nicolas Aube-Kubel	$60,000 (1)
Mike McKenna	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2021 : $2,635,256
Year 2022 : $1,808,696
Year 2023 : $970,200
Year 2024 : $529,600
Salary Average Commitment
Year 2021 : $2,635,256
Year 2022 : $1,808,696
Year 2023 : $970,200
Year 2024 : $529,600

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $150 - 4,665 - 77.75%
Level 2:	5000 - $75 - 3,907 - 78.14%
Level 3:	2000 - $55 - 1,478 - 73.91%
Level 4:	4000 - $45 - 2,913 - 72.82%
Luxury :	1000 - $300 - 745 - 74.53%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,665 - 77.75%
Farm Level 2:	3000 - $12 - 2,414 - 80.47%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,708 - 76.16%
Average Income per Game	$1,607,537
Year to Date Revenue	$65,909,035
Farm
Home Games Left	0
Average Attendance - %	7,079 - 78.66%
Average Income per Game	$174,712
Year to Date Revenue	$7,163,207
Expense
Pro Players Total Salaries	$77,167,166
Farm Players Total Salaries	$3,846,612
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,483,000
Pro Year To Date Expenses	$72,485,726
Farm Year To Date Expenses	$3,918,492
Pro Salary Cap To Date	$72,485,726
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	$517,900
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,991
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,650,166
Estimate Under Maximum Salary Cap of $81,500,000	$1,849,834
Estimate Over Minimum Salary Cap of $60,200,000	$19,450,166
Current Bank Account	$16,718,162
Projected Bank Account	$16,718,162

Pro Players Salaries
Sidney Crosby	$10,119,000 (3)
Alexander Radulov	$6,250,000 (1)
Morgan Rielly	$5,000,000 (3)
Anthony Duclair	$4,386,000 (2)
Nathan Beaulieu	$4,383,000 (1)
Viktor Arvidsson	$4,250,000 (2)
John Klingberg	$4,250,000 (1)
Cal Clutterbuck	$3,500,000 (1)
Thomas Greiss	$3,333,333 (1)
Alex Goligoski	$3,200,000 (3)
Antoine Morand	$3,126,000 (2)
Ukko-Pekka Luukkonen	$2,953,500 (2)
Alexey Marchenko	$2,809,000 (2)
Brett Howden	$2,714,000 (2)
Brian Elliott	$2,576,000 (1)
Matt Stajan	$2,575,000 (2)
Juuso Valimaki	$2,490,000 (2)
Troy Brouwer	$2,446,000 (3)
Jan Rutta	$2,250,000 (4)
Tanner Kero	$1,876,000 (4)
Teemu Pulkkinen	$942,000 (3)
Gabriel Vilardi	$875,000 (1)
Jake DeBrusk	$863,333 (2)
Total Pro Players	23
Salary Commitment
Year 2021 : $77,167,166
Year 2022 : $52,424,833
Year 2023 : $25,833,000
Year 2024 : $4,126,000
Salary Average Commitment
Year 2021 : $77,379,666
Year 2022 : $52,212,333
Year 2023 : $25,833,000
Year 2024 : $4,126,000
Salary Cap with 1 Way Contract
Year 2021 : $77,167,166
Year 2022 : $51,999,833
Year 2023 : $25,833,000
Year 2024 : $4,126,000

Farm Players Salaries
Lawson Crouse	$284,400 (2)
Magnus Paajarvi	$279,300 (1)
Dillon Simpson	$273,500 (3)
Markus Granlund	$225,900 (2)
Petter Granberg	$216,700 (2)
Jonas Gustavsson	$210,800 (1)
Joey Laleggia	$204,800 (1)
AJ Greer	$193,900 (4)
Jake Bean	$189,900 (3)
Iiro Pakarinen	$183,400 (1)
Jakob Forsbacka Karlsson	$163,112 (1)
Zach Senyshyn	$149,600 (3)
Vitaly Abramov	$144,600 (2)
Conor Timmins	$135,000 (6)
Oscar Lindberg	$130,400 (3)
Yannick Weber	$128,100 (1)
Dominik Kahun	$125,600 (3)
Austin Poganski	$113,900 (3)
Viktor Stalberg	$99,400 (1)
Olle Eriksson Ek	$87,500 (1)
Alexander Chmelevski	$87,500 (3)
Veini Vehvilainen	$87,500 (2)
Reece Willcox	$71,800 (2)
TJ Tynan	$60,000 (2)
Total Farm Players	24
Salary Commitment
Year 2021 : $3,846,612
Year 2022 : $2,490,200
Year 2023 : $1,399,300
Year 2024 : $328,900
Salary Average Commitment
Year 2021 : $3,846,612
Year 2022 : $2,490,200
Year 2023 : $1,399,300
Year 2024 : $328,900

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 5,625 - 93.76%
Level 2:	5000 - $55 - 4,566 - 91.33%
Level 3:	2000 - $42 - 1,645 - 82.23%
Level 4:	4000 - $25 - 3,594 - 89.85%
Luxury :	1000 - $185 - 898 - 89.78%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,655 - 77.58%
Farm Level 2:	3000 - $12 - 2,443 - 81.42%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,328 - 90.71%
Average Income per Game	$1,676,693
Year to Date Revenue	$68,744,412
Farm
Home Games Left	0
Average Attendance - %	7,097 - 78.86%
Average Income per Game	$174,815
Year to Date Revenue	$7,167,405
Expense
Pro Players Total Salaries	$67,030,961
Farm Players Total Salaries	$3,124,997
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$11,609,500
Pro Year To Date Expenses	$65,800,393
Farm Year To Date Expenses	$3,737,722
Pro Salary Cap To Date	$65,800,393
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	$449,872
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,115
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,640,461
Estimate Under Maximum Salary Cap of $81,500,000	$2,859,539
Estimate Over Minimum Salary Cap of $60,200,000	$18,440,461
Current Bank Account	$15,914,807
Projected Bank Account	$15,914,807

Pro Players Salaries
Rasmus Ristolainen	$10,160,000 (3)
Brandon Saad	$5,500,000 (6)
Kris Russell	$5,250,000 (6)
Kyle Turris	$4,129,000 (3)
Connor Brown	$3,954,000 (3)
Colton Sceviour	$2,989,000 (3)
Jake Oettinger	$2,878,000 (2)
Brendan Gaunce	$2,818,000 (1)
Dylan Gambrell	$2,794,000 (3)
Jamie McGinn	$2,728,000 (4)
Oliver Bjorkstrand	$2,725,000 (3)
Will Butcher	$2,631,000 (3)
Andrej Sustr	$2,569,250 (1)
Radko Gudas	$2,500,000 (6)
Michal Kempny	$2,200,000 (3)
Michael Ferland	$2,199,000 (2)
Adam Mascherin	$2,174,425 (2)
Richard Bachman	$1,752,000 (1)
Chris Driedger	$1,606,286 (6)
Ryan Murphy	$1,124,000 (1)
Timothy Liljegren	$875,000 (1)
Andrei Svechnikov	$875,000 (2)
Ryan White	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $67,030,961
Year 2022 : $57,292,711
Year 2023 : $49,166,286
Year 2024 : $17,584,286
Salary Average Commitment
Year 2021 : $67,030,961
Year 2022 : $57,292,711
Year 2023 : $49,166,286
Year 2024 : $17,584,286
Salary Cap with 1 Way Contract
Year 2021 : $67,030,961
Year 2022 : $57,292,711
Year 2023 : $49,166,286
Year 2024 : $17,584,286

Farm Players Salaries
Kyle Brodziak	$300,000 (1)
Marek Hrivik	$300,000 (3)
Jesper Boqvist	$217,000 (2)
Michael Sgarbossa	$193,600 (3)
Yohann Auvitu	$159,800 (1)
Max Zimmer	$153,000 (2)
Christian Folin	$141,500 (1)
Markus Niemelainen	$137,700 (2)
Gustav Lindstrom	$133,797 (2)
Gabriel Bourque	$120,000 (3)
Tyler Lewington	$100,000 (2)
Filip Hronek	$98,900 (6)
Jake Leschyshyn	$87,500 (1)
Ryan Lindgren	$87,500 (1)
Tyler Soy	$87,500 (1)
Michael Rasmussen	$87,500 (3)
Nikita Korostelev	$87,500 (1)
Anthony Salinitri	$87,500 (2)
David Cotton	$87,500 (2)
Byron Froese	$72,200 (2)
Eric Fehr	$70,000 (1)
Luke Glendening	$70,000 (3)
Casey Nelson (Out of Payroll)	$67,500 (1)
Lance Bouma	$65,000 (2)
Justin Peters	$60,000 (1)
Jeff Zatkoff	$60,000 (1)
Christoffer Ehn	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2021 : $3,192,497
Year 2022 : $1,923,697
Year 2023 : $870,000
Year 2024 : $98,900
Salary Average Commitment
Year 2021 : $3,192,497
Year 2022 : $1,923,697
Year 2023 : $870,000
Year 2024 : $98,900

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 5,211 - 86.84%
Level 2:	5000 - $60 - 4,240 - 84.80%
Level 3:	2000 - $45 - 1,583 - 79.17%
Level 4:	4000 - $30 - 3,211 - 80.27%
Luxury :	1000 - $200 - 851 - 85.07%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,615 - 76.92%
Farm Level 2:	3000 - $12 - 2,417 - 80.56%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,095 - 83.86%
Average Income per Game	$1,658,620
Year to Date Revenue	$68,003,435
Farm
Home Games Left	0
Average Attendance - %	7,032 - 78.13%
Average Income per Game	$173,256
Year to Date Revenue	$7,103,499
Expense
Pro Players Total Salaries	$81,332,444
Farm Players Total Salaries	$2,623,755
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,733,348
Farm Year To Date Expenses	$2,719,759
Pro Salary Cap To Date	$79,733,348
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	$545,855
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,728
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,332,444
Estimate Under Maximum Salary Cap of $81,500,000	$167,556
Estimate Over Minimum Salary Cap of $60,200,000	$21,132,444
Current Bank Account	$16,516,695
Projected Bank Account	$16,516,695

Pro Players Salaries
Ryan McDonagh	$6,686,000 (3)
Mikael Granlund	$6,624,000 (3)
Eric Staal	$6,436,000 (2)
Roman Josi	$6,392,000 (3)
Mats Zuccarello	$5,377,000 (2)
Rick Nash	$4,471,000 (3)
Tyler Bozak	$4,467,000 (3)
Cliff Pu	$4,466,000 (5)
Conor Sheary	$4,055,000 (4)
Rickard Rakell	$3,789,444 (1)
Mattias Ekholm	$3,750,000 (1)
Andrew MacDonald	$3,365,000 (3)
Jakob Silfverberg	$3,312,000 (2)
Anthony Stolarz	$2,959,000 (3)
Cam Talbot	$2,829,000 (6)
Madison Bowey	$2,597,000 (1)
Nikita Soshnikov	$2,509,000 (1)
Tomas Plekanec	$2,379,000 (1)
Phillip Di Giuseppe	$2,027,000 (1)
Ryan Reaves	$1,642,000 (1)
Andy Greene	$600,000 (1)
Steve Oleksy	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2021 : $81,332,444
Year 2022 : $62,039,000
Year 2023 : $46,314,000
Year 2024 : $11,350,000
Salary Average Commitment
Year 2021 : $81,332,444
Year 2022 : $62,039,000
Year 2023 : $46,314,000
Year 2024 : $11,350,000
Salary Cap with 1 Way Contract
Year 2021 : $81,332,444
Year 2022 : $62,039,000
Year 2023 : $46,314,000
Year 2024 : $11,350,000

Farm Players Salaries
Taylor Beck	$200,400 (2)
Joseph Blandisi	$195,305 (1)
Tristan Jarry	$186,900 (2)
Henri Jokiharju	$175,000 (5)
Daniel Vladar	$165,500 (2)
Tom Pyatt	$162,000 (2)
Linus Arnesson	$146,200 (3)
Alexandre Fortin	$142,800 (3)
Spencer Abbott	$100,000 (4)
Casey Desmith	$100,000 (3)
Maxim Shalunov	$97,900 (2)
Juho Lammikko	$96,250 (1)
Christian Jaros	$92,500 (5)
Tanner Richard	$88,600 (2)
Calen Addison	$87,500 (2)
Jordan Stallard	$87,500 (1)
David Farrance	$87,500 (1)
Justin Almeida	$87,500 (2)
Dominic Turgeon	$80,000 (5)
Joakim Nordstrom	$64,400 (3)
Chase De Leo	$60,000 (3)
Alexandre Carrier	$60,000 (3)
Gustav Bouramman	$60,000 (3)
John Mitchell (Out of Payroll)	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 2021 : $2,683,755
Year 2022 : $2,157,200
Year 2023 : $1,080,900
Year 2024 : $447,500
Salary Average Commitment
Year 2021 : $2,683,755
Year 2022 : $2,157,200
Year 2023 : $1,080,900
Year 2024 : $447,500

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,121 - 85.35%
Level 2:	5000 - $60 - 4,141 - 82.83%
Level 3:	2000 - $45 - 1,598 - 79.91%
Level 4:	4000 - $30 - 3,197 - 79.94%
Luxury :	1000 - $200 - 832 - 83.15%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,619 - 76.98%
Farm Level 2:	3000 - $12 - 2,432 - 81.07%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,890 - 82.72%
Average Income per Game	$1,631,189
Year to Date Revenue	$66,878,732
Farm
Home Games Left	0
Average Attendance - %	7,051 - 78.35%
Average Income per Game	$173,591
Year to Date Revenue	$7,117,236
Expense
Pro Players Total Salaries	$77,419,863
Farm Players Total Salaries	$2,565,770
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,650,000
Pro Year To Date Expenses	$74,491,221
Farm Year To Date Expenses	$2,401,942
Pro Salary Cap To Date	$74,491,221
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	$519,596
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,336
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,069,863
Estimate Under Maximum Salary Cap of $81,500,000	$1,430,137
Estimate Over Minimum Salary Cap of $60,200,000	$19,869,863
Current Bank Account	$40,986,637
Projected Bank Account	$40,986,637

Pro Players Salaries
Phil Kessel	$6,800,000 (1)
Max Pacioretty	$6,214,000 (3)
Jonathan Huberdeau	$6,178,000 (5)
Brent Seabrook	$6,000,000 (2)
Nick Foligno	$5,884,363 (4)
Brock Boeser	$5,875,000 (3)
Dougie Hamilton	$5,245,000 (4)
Mike Green	$4,754,000 (1)
Vincent Trocheck	$4,750,000 (1)
Paul Stastny	$4,372,000 (3)
Jordan Eberle	$3,899,000 (4)
Marc Methot	$3,051,000 (4)
Noah Hanifin	$2,882,000 (3)
Jordan Greenway	$2,755,000 (6)
Jack Campbell	$1,960,000 (2)
Ben Chiarot	$1,500,000 (2)
Pavel Zacha	$1,182,500 (1)
Dale Weise	$1,029,000 (5)
Jimmy Howard	$875,000 (1)
Tyler Graovac	$810,000 (3)
Andrej Nestrasil	$804,000 (5)
Eric Gelinas	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2021 : $77,419,863
Year 2022 : $59,333,363
Year 2023 : $48,998,363
Year 2024 : $28,845,363
Salary Average Commitment
Year 2021 : $78,294,863
Year 2022 : $59,333,363
Year 2023 : $48,998,363
Year 2024 : $28,845,363
Salary Cap with 1 Way Contract
Year 2021 : $77,419,863
Year 2022 : $58,458,363
Year 2023 : $48,998,363
Year 2024 : $28,845,363

Farm Players Salaries
Lauri Korpikoski	$239,400 (3)
MacKenzie Blackwood	$238,370 (2)
Michael Raffl	$204,400 (2)
Charlie Lindgren	$196,100 (3)
Carl Grundstrom	$160,700 (1)
Jayson Megna	$139,000 (5)
Alex Lyon	$131,300 (3)
Ryan Merkley	$87,500 (2)
Kevin Boyle	$76,200 (3)
Thomas Novak	$70,000 (1)
Dennis Rasmussen	$62,800 (3)
Michael Vecchione	$60,000 (1)
Erik Condra	$60,000 (1)
Kevin Rooney	$60,000 (1)
Jared Boll	$60,000 (1)
Nick Shore	$60,000 (3)
Matiss Kivlenieks	$60,000 (1)
Justin Holl	$60,000 (3)
Brendan Lemieux	$60,000 (6)
Jayce Hawryluk	$60,000 (4)
Justin Auger	$60,000 (1)
Nelson Nogier	$60,000 (2)
William Lagesson	$60,000 (2)
Chris Butler	$60,000 (1)
Petteri Lindbohm	$60,000 (4)
Stuart Percy	$60,000 (3)
Janne Kuokkanen	$60,000 (5)
Total Farm Players	27
Salary Commitment
Year 2021 : $2,565,770
Year 2022 : $1,915,070
Year 2023 : $1,264,800
Year 2024 : $379,000
Salary Average Commitment
Year 2021 : $2,565,770
Year 2022 : $1,915,070
Year 2023 : $1,264,800
Year 2024 : $379,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $95 - 5,789 - 96.48%
Level 2:	5000 - $55 - 4,798 - 95.97%
Level 3:	2000 - $40 - 1,847 - 92.34%
Level 4:	4000 - $35 - 2,920 - 72.99%
Luxury :	1000 - $180 - 942 - 94.22%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,454 - 74.23%
Farm Level 2:	3000 - $12 - 2,392 - 79.74%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,296 - 90.53%
Average Income per Game	$1,758,132
Year to Date Revenue	$72,083,412
Farm
Home Games Left	0
Average Attendance - %	6,846 - 76.07%
Average Income per Game	$168,061
Year to Date Revenue	$6,890,517
Expense
Pro Players Total Salaries	$80,435,828
Farm Players Total Salaries	$2,931,567
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,710,060
Farm Year To Date Expenses	$3,010,731
Pro Salary Cap To Date	$78,710,060
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	$539,838
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,808
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,435,828
Estimate Under Maximum Salary Cap of $81,500,000	$1,064,172
Estimate Over Minimum Salary Cap of $60,200,000	$20,235,828
Current Bank Account	$6,309,700
Projected Bank Account	$6,309,700

Pro Players Salaries
Jonathan Toews	$9,500,000 (2)
Zach Parise	$7,538,462 (2)
Ryan Kesler	$6,946,000 (3)
Ryan Nugent-Hopkins	$6,000,000 (2)
Tomas Hertl	$5,625,000 (3)
Kevin Shattenkirk	$4,752,000 (3)
Semyon Varlamov	$4,736,000 (2)
Justin Braun	$4,670,000 (3)
Dan Girardi	$4,018,000 (1)
Teuvo Teravainen	$4,000,700 (1)
Tanner Pearson	$3,837,000 (4)
Pekka Rinne	$2,500,000 (1)
John Moore	$2,361,000 (3)
Marko Dano	$2,229,000 (3)
Christian Fischer	$2,200,550 (2)
Andrej Sekera	$2,139,000 (4)
Dmitry Kulikov	$1,899,000 (1)
John Quenneville	$1,631,116 (1)
Kevin Fiala	$1,408,000 (4)
Kyle Quincey	$1,124,000 (5)
Nick Sorensen	$721,000 (2)
Alexandre Grenier	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2021 : $80,435,828
Year 2022 : $69,387,012
Year 2023 : $40,052,000
Year 2024 : $10,508,000
Salary Average Commitment
Year 2021 : $88,296,828
Year 2022 : $71,748,012
Year 2023 : $40,052,000
Year 2024 : $10,508,000
Salary Cap with 1 Way Contract
Year 2021 : $80,435,828
Year 2022 : $66,387,012
Year 2023 : $35,691,000
Year 2024 : $8,508,000

Farm Players Salaries
Alexander Georgiev	$242,367 (2)
Wade Megan	$219,000 (3)
Jordan Maletta	$217,000 (2)
Kyle Wood	$212,900 (2)
Jacob De La Rose	$208,400 (3)
Vinni Lettieri	$169,300 (2)
Henrik Haapala	$146,200 (2)
Scott Kosmachuk	$146,200 (2)
Matej MacHovsky	$134,100 (2)
Griffen Molino	$91,400 (1)
Carsen Twarynski	$87,500 (1)
Spencer Martin	$85,000 (5)
Niklas Hansson	$85,000 (5)
Cavan Fitzgerald	$82,800 (2)
Freddie Hamilton	$74,200 (2)
Guillaume Brisebois	$65,000 (6)
Anton Cederholm	$65,000 (3)
Patrick Bjorkstrand	$60,200 (2)
Viktor Loov	$60,000 (1)
Dustin Stevenson	$60,000 (2)
Andrew Bodnarchuk	$60,000 (2)
Brooks Laich	$60,000 (3)
Daniel Pribyl	$60,000 (1)
Matthew Spencer	$60,000 (3)
Steven Lorentz	$60,000 (3)
Dean Kukan	$60,000 (3)
JC Beaudin	$60,000 (5)
Total Farm Players	27
Salary Commitment
Year 2021 : $2,931,567
Year 2022 : $2,632,667
Year 2023 : $1,027,400
Year 2024 : $295,000
Salary Average Commitment
Year 2021 : $2,931,567
Year 2022 : $2,632,667
Year 2023 : $1,027,400
Year 2024 : $295,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $96 - 5,469 - 91.15%
Level 2:	5000 - $56 - 4,475 - 89.49%
Level 3:	2000 - $41 - 1,730 - 86.52%
Level 4:	4000 - $28 - 3,524 - 88.11%
Luxury :	1000 - $190 - 871 - 87.07%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,524 - 75.39%
Farm Level 2:	3000 - $14 - 2,153 - 71.76%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,069 - 89.27%
Average Income per Game	$1,700,421
Year to Date Revenue	$69,717,273
Farm
Home Games Left	0
Average Attendance - %	6,676 - 74.18%
Average Income per Game	$170,348
Year to Date Revenue	$6,984,286
Expense
Pro Players Total Salaries	$65,721,000
Farm Players Total Salaries	$2,984,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,978,258
Farm Year To Date Expenses	$3,049,626
Pro Salary Cap To Date	$73,978,258
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	$441,081
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,168
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$65,721,000
Estimate Under Maximum Salary Cap of $81,500,000	$15,779,000
Estimate Over Minimum Salary Cap of $60,200,000	$5,521,000
Current Bank Account	$4,983,710
Projected Bank Account	$4,983,710

Pro Players Salaries
Kevin Hayes	$6,743,000 (1)
Elias Lindholm	$4,850,000 (5)
Matthew Tkachuk	$4,075,000 (3)
Radek Faksa	$3,970,000 (3)
Patrik Berglund	$3,850,000 (1)
Jake McCabe	$3,724,000 (2)
Robby Fabbri	$3,687,000 (3)
Philipp Grubauer	$3,639,000 (3)
Jakob Chychrun (Out of Payroll)	$3,566,000 (1)
Mikhail Sergachev	$3,538,000 (2)
Lars Eller	$3,442,000 (2)
Paul LaDue	$3,237,000 (2)
Brandon Sutter	$3,000,000 (6)
Antti Raanta	$2,926,000 (2)
Carl Soderberg	$2,711,000 (3)
Pierre-Luc Dubois	$2,547,000 (2)
Brandon Davidson	$2,225,000 (1)
Jyrki Jokipakka	$2,210,000 (2)
Nikolai Kulemin	$1,667,000 (1)
Kieffer Bellows	$1,500,000 (6)
Brady Tkachuk	$875,000 (2)
JT Brown	$705,000 (2)
Toby Enstrom	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $69,287,000
Year 2022 : $50,636,000
Year 2023 : $27,432,000
Year 2024 : $9,350,000
Salary Average Commitment
Year 2021 : $69,287,000
Year 2022 : $50,636,000
Year 2023 : $27,432,000
Year 2024 : $9,350,000
Salary Cap with 1 Way Contract
Year 2021 : $69,287,000
Year 2022 : $50,636,000
Year 2023 : $27,432,000
Year 2024 : $9,350,000

Farm Players Salaries
Nicolas Petan	$246,200 (2)
Filip Berglund	$212,200 (5)
Darren Archibald	$207,100 (2)
Trevor Lewis	$199,000 (1)
Felix Sandstrom	$195,800 (5)
Joe Colborne	$182,800 (1)
Michael McLeod	$172,400 (5)
Giovanni Fiore	$159,000 (3)
Theodor Blueger	$133,100 (3)
Nick Ellis	$129,600 (5)
Will ONeill	$120,800 (1)
Joseph LaBate	$110,800 (3)
Alex Lintuniemi	$90,000 (6)
Pierre-Olivier Joseph	$87,500 (1)
Riley Damiani	$87,500 (2)
Jaycob Megna	$80,000 (2)
Andrew Mangiapane	$76,700 (3)
Devin Setoguchi	$75,000 (2)
Ben Street	$75,000 (4)
Niklas Svedberg	$75,000 (1)
Keaton Thompson	$75,000 (4)
Ty Rattie	$68,100 (1)
Nick Moutrey	$66,300 (1)
Caleb Jones	$60,000 (5)
Total Farm Players	24
Salary Commitment
Year 2021 : $2,984,900
Year 2022 : $2,185,400
Year 2023 : $1,489,600
Year 2024 : $1,010,000
Salary Average Commitment
Year 2021 : $2,984,900
Year 2022 : $2,185,400
Year 2023 : $1,489,600
Year 2024 : $1,010,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 5,259 - 87.65%
Level 2:	5000 - $60 - 4,277 - 85.53%
Level 3:	2000 - $45 - 1,634 - 81.72%
Level 4:	4000 - $30 - 3,290 - 82.24%
Luxury :	1000 - $200 - 850 - 85.02%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,511 - 75.19%
Farm Level 2:	3000 - $12 - 2,400 - 79.99%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,310 - 85.05%
Average Income per Game	$1,675,879
Year to Date Revenue	$68,711,023
Farm
Home Games Left	0
Average Attendance - %	6,911 - 76.79%
Average Income per Game	$169,899
Year to Date Revenue	$6,965,840
Expense
Pro Players Total Salaries	$79,269,000
Farm Players Total Salaries	$2,899,473
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$601,667
Pro Year To Date Expenses	$77,194,689
Farm Year To Date Expenses	$2,855,267
Pro Salary Cap To Date	$77,194,689
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	$532,007
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,591
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,870,667
Estimate Under Maximum Salary Cap of $81,500,000	$1,629,333
Estimate Over Minimum Salary Cap of $60,200,000	$19,670,667
Current Bank Account	$14,987,251
Projected Bank Account	$14,987,251

Pro Players Salaries
Jamie Benn	$9,500,000 (4)
Ryan OReilly	$7,500,000 (2)
Duncan Keith	$6,444,000 (3)
Oliver Ekman-Larsson	$6,355,000 (5)
Jason Zucker	$5,799,000 (3)
Adam Henrique	$5,792,000 (2)
Tyler Toffoli	$5,015,000 (3)
Ryan Ellis	$4,426,000 (2)
Dion Phaneuf	$3,677,000 (3)
Derek Forbort	$3,101,000 (1)
Ilya Samsonov	$2,892,000 (5)
Wayne Simmonds	$2,790,000 (2)
Frederik Gauthier	$2,571,000 (3)
Travis Sanheim	$2,371,000 (4)
Jon Gillies	$2,262,000 (3)
Michael Frolik	$1,973,000 (3)
Tommy Wingels	$1,942,000 (1)
Tomas Nosek	$1,689,000 (1)
Chris Stewart	$1,285,000 (1)
Derek Grant	$685,000 (3)
Cole Ully	$600,000 (1)
Tim Heed	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2021 : $79,269,000
Year 2022 : $75,052,000
Year 2023 : $53,794,000
Year 2024 : $21,118,000
Salary Average Commitment
Year 2021 : $85,669,000
Year 2022 : $77,052,000
Year 2023 : $53,794,000
Year 2024 : $21,118,000
Salary Cap with 1 Way Contract
Year 2021 : $79,269,000
Year 2022 : $70,652,000
Year 2023 : $50,144,000
Year 2024 : $21,118,000

Farm Players Salaries
Sonny Milano	$225,800 (4)
Zane McIntyre	$204,200 (2)
Alexei Lipanov	$197,600 (2)
Miro Aaltonen	$188,700 (3)
Austin Czarnik	$175,300 (1)
Keegan Kolesar	$160,700 (1)
CJ Smith	$160,400 (3)
Jalen Chatfield	$159,300 (3)
Oskar Lindblom	$142,800 (3)
Emerson Etem	$110,400 (3)
Adam Cracknell	$101,000 (1)
Dominic Toninato	$100,100 (1)
Travis Dermott	$98,400 (5)
Dmitrij Jaskin	$92,600 (1)
Michael Kapla	$89,173 (1)
Scott Laughton	$85,000 (1)
Tommy Cross	$82,500 (1)
Christopher Gibson	$80,000 (2)
Daniel Altshuller	$68,500 (2)
Jared Cowen	$68,500 (2)
Niklas Kronwall	$68,500 (1)
Jesse Gabrielle	$60,000 (2)
Luc Snuggerud	$60,000 (1)
Aaron Ness	$60,000 (2)
Michael Downing	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 2021 : $2,899,473
Year 2022 : $1,824,600
Year 2023 : $1,085,800
Year 2024 : $324,200
Salary Average Commitment
Year 2021 : $2,899,473
Year 2022 : $1,824,600
Year 2023 : $1,085,800
Year 2024 : $324,200

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,149 - 85.81%
Level 2:	5000 - $60 - 4,103 - 82.05%
Level 3:	2000 - $45 - 1,545 - 77.23%
Level 4:	4000 - $30 - 3,163 - 79.08%
Luxury :	1000 - $200 - 809 - 80.86%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,641 - 77.35%
Farm Level 2:	3000 - $12 - 2,444 - 81.46%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,767 - 82.04%
Average Income per Game	$1,619,826
Year to Date Revenue	$66,412,848
Farm
Home Games Left	0
Average Attendance - %	7,085 - 78.72%
Average Income per Game	$174,417
Year to Date Revenue	$7,151,106
Expense
Pro Players Total Salaries	$70,154,253
Farm Players Total Salaries	$2,465,079
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$67,269,802
Farm Year To Date Expenses	$2,492,908
Pro Salary Cap To Date	$67,269,802
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	$470,834
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,656
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,154,253
Estimate Under Maximum Salary Cap of $81,500,000	$9,345,747
Estimate Over Minimum Salary Cap of $60,200,000	$11,954,253
Current Bank Account	$9,228,666
Projected Bank Account	$9,228,666

Pro Players Salaries
Filip Forsberg	$7,031,000 (5)
Tyler Seguin	$6,414,000 (5)
JT Miller	$5,878,000 (2)
Dustin Brown	$5,875,000 (2)
Ondrej Palat	$5,300,000 (1)
Torey Krug	$4,854,000 (3)
Matt Murray	$4,707,000 (5)
Ivan Provorov	$4,474,000 (3)
Jake Gardiner	$4,379,000 (4)
Robert Thomas	$3,318,000 (3)
Devan Dubnyk	$2,500,000 (6)
Brock McGinn	$2,379,000 (2)
Gustav Forsling	$2,262,920 (1)
Tyler Wotherspoon	$2,242,000 (3)
Drake Caggiula	$2,068,000 (3)
Thomas Hickey	$2,000,000 (1)
Jordie Benn	$1,071,000 (2)
Reid Boucher	$818,000 (1)
Anthony Cirelli	$728,333 (2)
Marian Gaborik	$650,000 (1)
Colin McDonald	$605,000 (1)
Vladimir Sobotka	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2021 : $70,154,253
Year 2022 : $58,725,833
Year 2023 : $42,587,000
Year 2024 : $25,031,000
Salary Average Commitment
Year 2021 : $70,258,003
Year 2022 : $58,622,083
Year 2023 : $42,587,000
Year 2024 : $25,031,000
Salary Cap with 1 Way Contract
Year 2021 : $70,154,253
Year 2022 : $58,518,333
Year 2023 : $42,587,000
Year 2024 : $25,031,000

Farm Players Salaries
Logan Brown	$259,700 (2)
Marcus Hogberg	$134,079 (1)
Parker Wotherspoon	$128,500 (3)
Daniel Sedin	$120,000 (1)
David Clarkson	$120,000 (1)
Artur Kayumov	$107,100 (2)
Connor Jones	$101,400 (3)
Chandler Stephenson	$100,000 (4)
Dryden Hunt	$96,800 (1)
Filip Gustavsson	$90,500 (2)
Maksim Sushko	$87,500 (1)
Philipp Kurashev	$87,500 (1)
Adam Fox	$87,500 (1)
Kirill Ustimenko	$80,000 (4)
Tucker Poolman	$80,000 (4)
Austin Wagner	$78,500 (3)
Oskar Sundqvist	$73,700 (3)
Christian Wolanin	$73,100 (3)
Blake Comeau	$71,700 (1)
Marcus Pettersson	$67,500 (6)
Chad Johnson	$60,000 (2)
Riley Barber	$60,000 (1)
Jakub Jerabek	$60,000 (3)
Joel Hanley (Out of Payroll)	$60,000 (1)
Jordan Oesterle	$60,000 (2)
David Warsofsky	$60,000 (2)
Ilya Lyubushkin	$60,000 (3)
Mason Raymond	$60,000 (3)
Total Farm Players	28
Salary Commitment
Year 2021 : $2,525,079
Year 2022 : $1,600,000
Year 2023 : $962,700
Year 2024 : $327,500
Salary Average Commitment
Year 2021 : $2,525,079
Year 2022 : $1,600,000
Year 2023 : $962,700
Year 2024 : $327,500

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 4,998 - 83.30%
Level 2:	5000 - $60 - 4,030 - 80.59%
Level 3:	2000 - $45 - 1,549 - 77.44%
Level 4:	4000 - $30 - 3,106 - 77.64%
Luxury :	1000 - $200 - 810 - 81.02%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,580 - 76.33%
Farm Level 2:	3000 - $12 - 2,422 - 80.72%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,492 - 80.51%
Average Income per Game	$1,589,054
Year to Date Revenue	$65,151,224
Farm
Home Games Left	0
Average Attendance - %	7,001 - 77.79%
Average Income per Game	$172,268
Year to Date Revenue	$7,062,982
Expense
Pro Players Total Salaries	$70,277,000
Farm Players Total Salaries	$2,899,119
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,482,000
Pro Year To Date Expenses	$70,443,600
Farm Year To Date Expenses	$2,930,613
Pro Salary Cap To Date	$70,443,600
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	$471,658
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,589
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,759,000
Estimate Under Maximum Salary Cap of $81,500,000	$7,741,000
Estimate Over Minimum Salary Cap of $60,200,000	$13,559,000
Current Bank Account	$31,816,181
Projected Bank Account	$31,816,181

Pro Players Salaries
Mitch Marner	$8,215,000 (2)
Colton Parayko	$5,500,000 (1)
Frans Nielsen	$5,250,000 (1)
Josh Manson	$4,898,000 (3)
Nikolaj Ehlers	$4,341,000 (5)
Josh Anderson	$4,233,000 (3)
TJ Brodie	$4,192,000 (3)
Sam Reinhart	$4,054,000 (3)
Alexei Emelin	$3,936,000 (3)
Jannik Hansen	$3,127,000 (2)
Steve Mason	$2,959,000 (1)
Jared McCann	$2,791,000 (3)
Laurent Dauphin	$2,120,000 (1)
Marcus Kruger	$2,087,000 (2)
Nikita Zadorov	$2,025,000 (2)
Liam OBrien	$1,626,000 (1)
Braydon Coburn	$1,493,000 (2)
Andy Andreoff	$1,446,000 (1)
Luke Witkowski	$1,309,000 (5)
Nick Bjugstad	$1,250,000 (6)
Kyle Clifford	$1,234,000 (3)
Libor Sulak	$1,191,000 (4)
Scott Darling	$1,000,000 (6)
Total Pro Players	23
Salary Commitment
Year 2021 : $70,277,000
Year 2022 : $51,376,000
Year 2023 : $34,429,000
Year 2024 : $9,091,000
Salary Average Commitment
Year 2021 : $70,277,000
Year 2022 : $51,376,000
Year 2023 : $34,429,000
Year 2024 : $9,091,000
Salary Cap with 1 Way Contract
Year 2021 : $70,277,000
Year 2022 : $51,376,000
Year 2023 : $34,429,000
Year 2024 : $9,091,000

Farm Players Salaries
Antoine Vermette	$266,300 (3)
Marcus Sorensen	$208,500 (2)
Michael McCarron	$207,424 (4)
Malcolm Subban	$179,100 (2)
Oleg Sosunov	$160,700 (2)
Marek Langhamer	$134,079 (1)
Brian Lashoff	$131,600 (1)
Gabriel Gagne	$131,600 (1)
Chris VandeVelde	$111,700 (1)
Steve Michalek	$103,200 (2)
Robin Salo	$103,000 (6)
Kevin Connauton	$94,200 (3)
Keith Petruzzelli	$87,500 (1)
Fabian Zetterlund	$87,500 (1)
Skyler McKenzie	$87,500 (1)
Thomas Schemitsch	$82,016 (1)
Mark Fayne	$81,300 (3)
Tyler Gaudet	$80,200 (3)
Kevin Roy	$66,600 (2)
Scott Reedy	$65,000 (6)
Tanner Kaspick	$65,000 (6)
Lucas Carlsson	$65,000 (6)
Colby Williams	$60,100 (2)
Lukas Radil	$60,000 (3)
Antoine Waked	$60,000 (6)
Bobby Farnham	$60,000 (3)
Justin Dowling	$60,000 (3)
Total Farm Players	27
Salary Commitment
Year 2021 : $2,899,119
Year 2022 : $2,045,624
Year 2023 : $1,267,424
Year 2024 : $565,424
Salary Average Commitment
Year 2021 : $2,899,119
Year 2022 : $2,045,624
Year 2023 : $1,267,424
Year 2024 : $565,424

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 4,804 - 80.07%
Level 2:	5000 - $58 - 4,094 - 81.88%
Level 3:	2000 - $38 - 1,854 - 92.71%
Level 4:	4000 - $22 - 3,751 - 93.77%
Luxury :	1000 - $185 - 959 - 95.92%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 5,701 - 95.01%
Farm Level 2:	3000 - $12 - 2,424 - 80.80%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,462 - 85.90%
Average Income per Game	$1,613,716
Year to Date Revenue	$66,162,370
Farm
Home Games Left	0
Average Attendance - %	8,125 - 90.27%
Average Income per Game	$175,833
Year to Date Revenue	$7,209,165
Expense
Pro Players Total Salaries	$79,057,989
Farm Players Total Salaries	$3,098,216
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,353,000
Pro Year To Date Expenses	$75,028,739
Farm Year To Date Expenses	$3,084,968
Pro Salary Cap To Date	$75,028,739
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	$530,591
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,934
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,410,989
Estimate Under Maximum Salary Cap of $81,500,000	$89,011
Estimate Over Minimum Salary Cap of $60,200,000	$21,210,989
Current Bank Account	$4,721,833
Projected Bank Account	$4,721,833

Pro Players Salaries
PK Subban	$9,000,000 (1)
Marc-Edouard Vlasic	$7,000,000 (2)
Hampus Lindholm	$5,205,556 (1)
Martin Hanzal	$4,634,000 (4)
Sean Couturier	$4,333,333 (1)
Patric Hornqvist	$4,283,000 (1)
Joonas Donskoi	$3,994,000 (2)
Ryan Murray	$3,782,000 (3)
Shea Theodore	$3,687,000 (3)
Marc-Andre Fleury	$3,607,000 (2)
Kyle Connor	$3,557,000 (5)
Josh Gorges	$3,528,000 (1)
David Backes	$3,500,000 (1)
Sam Bennett	$3,032,000 (1)
Anthony Mantha	$2,916,000 (2)
Patrik Nemeth	$2,702,000 (3)
Kailer Yamamoto	$2,541,000 (3)
Jiri Hudler	$1,922,000 (1)
Matthew Phillips	$1,652,000 (3)
Jason Dickinson	$1,365,100 (1)
Tyler Parsons	$1,142,000 (3)
Cam Ward	$950,000 (1)
Clayton Stoner	$725,000 (2)
Total Pro Players	23
Salary Commitment
Year 2021 : $79,057,989
Year 2022 : $41,939,000
Year 2023 : $23,697,000
Year 2024 : $8,191,000
Salary Average Commitment
Year 2021 : $79,057,989
Year 2022 : $41,939,000
Year 2023 : $23,697,000
Year 2024 : $8,191,000
Salary Cap with 1 Way Contract
Year 2021 : $79,057,989
Year 2022 : $41,939,000
Year 2023 : $23,697,000
Year 2024 : $8,191,000

Farm Players Salaries
Joe Morrow	$266,800 (3)
Jonah Gadjovich	$211,000 (3)
Alexander Kerfoot	$210,900 (3)
Jean-Gabriel Pageau	$202,300 (3)
Devin Shore	$192,700 (3)
Anton Forsberg	$165,700 (4)
Conner Bleackley	$165,000 (2)
Jakub Vrana	$147,400 (3)
Maxime Lajoie	$100,000 (3)
Brendan Perlini	$96,525 (1)
Jack Glover	$94,091 (2)
Brett Leason	$87,500 (3)
Isaac Ratcliffe	$87,500 (1)
Aleksi Heponiemi	$87,500 (1)
Eemeli Rasanen	$87,500 (1)
Alexander Volkov	$87,500 (1)
Trey Fix-Wolansky	$87,500 (2)
Zachary Emond	$87,500 (2)
Rem Pitlick	$87,500 (2)
Taylor Chorney	$85,000 (2)
Alex Stalock	$80,000 (1)
Lawrence Pilut	$74,800 (4)
Andrei Mironov	$66,000 (1)
Joachim Blichfeld	$60,000 (1)
Jake Chelios	$60,000 (3)
Jake Evans	$60,000 (1)
Johnathan MacLeod	$60,000 (3)
Total Farm Players	27
Salary Commitment
Year 2021 : $3,098,216
Year 2022 : $2,385,691
Year 2023 : $1,779,100
Year 2024 : $240,500
Salary Average Commitment
Year 2021 : $3,098,216
Year 2022 : $2,385,691
Year 2023 : $1,779,100
Year 2024 : $240,500

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 4,824 - 80.40%
Level 2:	5000 - $60 - 3,897 - 77.95%
Level 3:	2000 - $35 - 1,904 - 95.18%
Level 4:	4000 - $25 - 3,772 - 94.30%
Luxury :	1000 - $200 - 779 - 77.87%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,551 - 75.86%
Farm Level 2:	3000 - $12 - 2,441 - 81.37%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,176 - 84.31%
Average Income per Game	$1,539,091
Year to Date Revenue	$63,102,731
Farm
Home Games Left	0
Average Attendance - %	6,993 - 77.70%
Average Income per Game	$171,696
Year to Date Revenue	$7,039,525
Expense
Pro Players Total Salaries	$54,373,000
Farm Players Total Salaries	$3,079,717
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$8,360,000
Pro Year To Date Expenses	$60,595,375
Farm Year To Date Expenses	$3,376,326
Pro Salary Cap To Date	$60,595,375
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	$364,919
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,809
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$62,733,000
Estimate Under Maximum Salary Cap of $81,500,000	$18,767,000
Estimate Over Minimum Salary Cap of $60,200,000	$2,533,000
Current Bank Account	$11,137,497
Projected Bank Account	$11,137,497

Pro Players Salaries
Brian Dumoulin	$4,100,000 (2)
Victor Rask	$4,000,000 (1)
Brandon Montour	$3,970,000 (2)
Roman Polak	$3,716,000 (2)
Christian Dvorak	$3,578,000 (4)
Cody Eakin	$3,541,000 (3)
Jon Merrill	$3,416,000 (2)
Cody Franson	$2,879,000 (3)
Marek Mazanec	$2,761,000 (3)
Brandon Pirri	$2,387,000 (1)
Alan Quine (Out of Payroll)	$2,351,000 (3)
Michael Hutchinson	$2,027,000 (2)
Tom Sestito	$2,000,000 (1)
Nikolay Goldobin	$1,948,000 (2)
Brett Kulak	$1,912,000 (3)
Stefan Noesen	$1,881,000 (3)
Korbinian Holzer	$1,855,000 (2)
Ilya Kovalchuk	$1,500,000 (2)
Remi Elie	$1,473,000 (3)
Justin Falk	$1,311,000 (1)
Christoph Bertschy	$1,309,000 (4)
Jarred Tinordi	$1,093,000 (1)
Jesperi Kotkaniemi	$875,000 (2)
Jimmy Vesey	$841,000 (3)
Total Pro Players	24
Salary Commitment
Year 2021 : $56,724,000
Year 2022 : $45,933,000
Year 2023 : $22,526,000
Year 2024 : $4,887,000
Salary Average Commitment
Year 2021 : $56,724,000
Year 2022 : $45,933,000
Year 2023 : $22,526,000
Year 2024 : $4,887,000
Salary Cap with 1 Way Contract
Year 2021 : $56,724,000
Year 2022 : $45,933,000
Year 2023 : $22,526,000
Year 2024 : $4,887,000

Farm Players Salaries
Jakub Zboril	$272,700 (2)
Vince Dunn	$255,300 (2)
Antti Niemi	$213,400 (1)
TJ Brennan	$193,600 (2)
Reid Duke (Out of Payroll)	$192,000 (3)
Daniil Tarasov	$183,600 (3)
Dillon Fournier	$175,000 (3)
Chris Wagner	$141,900 (3)
Spencer Smallman	$128,517 (2)
Jimmy Hayes	$110,000 (3)
Zack Phillips	$110,000 (4)
Garrett Pilon	$109,100 (2)
Scott Wedgewood	$106,800 (1)
Sean Walker	$97,200 (3)
Philip Varone	$97,000 (2)
Sean Malone	$95,000 (4)
Filip Chytil	$87,500 (1)
Hunter Drew	$87,500 (2)
Matthew Strome	$87,500 (1)
Ivan Chekhovich	$87,500 (2)
Robert Bortuzzo	$80,600 (1)
Cody McLeod	$80,000 (2)
Ryan Garbutt	$80,000 (2)
Jack Roslovic	$80,000 (6)
Robbie Russo	$60,000 (1)
Conor Garland	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 2021 : $3,271,717
Year 2022 : $2,635,917
Year 2023 : $1,184,700
Year 2024 : $285,000
Salary Average Commitment
Year 2021 : $3,271,717
Year 2022 : $2,635,917
Year 2023 : $1,184,700
Year 2024 : $285,000

Team	Current Fund	Season Salary Cap	Under Maximum of $81,500,000 Available Cap Space	Over Minimum of $60,200,000	Farm Salary Cap	Under Maximum of $50,000,000	Pro Players	Farm Players	Total Players
Avalanche	$18,463,780	$78,247,666	$3,252,334	$18,047,666	$3,151,430	$46,848,570	23	26	49
Blackhawks	$11,493,038	$80,738,422	$761,578	$20,538,422	$2,622,256	$47,377,744	23	25	48
Blue Jackets	($848,470)	$79,004,080	$2,495,920	$18,804,080	$2,807,349	$47,192,651	22	24	46
Blues	$7,815,339	$77,145,917	$4,354,083	$16,945,917	$3,735,608	$46,264,392	22	26	48
Bruins	$27,936,569	$78,245,000	$3,255,000	$18,045,000	$2,532,717	$47,467,283	22	26	48
Canadiens	($5,628,571)	$81,308,200	$191,800	$21,108,200	$3,216,947	$46,783,053	23	25	48
Canucks	$30,144,842	$63,479,571	$18,020,429	$3,279,571	$2,873,288	$47,126,712	23	27	50
Capitals	$68,403,215	$78,260,833	$3,239,167	$18,060,833	$3,148,660	$46,851,340	22	26	48
Coyotes	($419,004)	$69,864,500	$11,635,500	$9,664,500	$2,663,183	$47,336,817	23	27	50
Devils	$5,481,341	$67,145,694	$14,354,306	$6,945,694	$2,917,070	$47,082,930	24	25	49
Ducks	$10,332,161	$76,983,327	$4,516,673	$16,783,327	$3,135,293	$46,864,707	23	27	50
Flames	($6,575,916)	$81,153,944	$346,056	$20,953,944	$3,075,821	$46,924,179	22	27	49
Flyers	$3,013,384	$70,741,702	$10,758,298	$10,541,702	$3,028,240	$46,971,760	23	25	48
Golden Knights	$149,095	$66,686,058	$14,813,942	$6,486,058	$4,901,915	$45,098,085	23	27	50
Hurricanes	$1,088,409	$79,499,667	$2,000,333	$19,299,667	$2,155,527	$47,844,473	24	25	49
Islanders	($4,557,106)	$80,802,105	$697,895	$20,602,105	$2,813,922	$47,186,078	23	27	50
Jets	$8,474,253	$76,863,175	$4,636,825	$16,663,175	$3,700,663	$46,299,337	22	27	49
Kings	$15,683,917	$75,927,000	$5,573,000	$15,727,000	$2,681,564	$47,318,436	23	25	48
Kraken	$24,170,244	$81,025,140	$474,860	$20,825,140	$2,968,640	$47,031,360	23	25	48
Lightning	$21,662,113	$71,297,520	$10,202,480	$11,097,520	$2,588,065	$47,411,935	22	28	50
Maple Leafs	$6,603,016	$81,192,000	$308,000	$20,992,000	$2,635,256	$47,364,744	22	26	48
Nordiques	$16,718,162	$79,650,166	$1,849,834	$19,450,166	$3,846,612	$46,153,388	23	24	47
Oilers	$15,914,807	$78,640,461	$2,859,539	$18,440,461	$3,124,997	$46,875,003	23	27	50
Penguins	$16,516,695	$81,332,444	$167,556	$21,132,444	$2,623,755	$47,376,245	22	24	46
Predators	$40,986,637	$80,069,863	$1,430,137	$19,869,863	$2,565,770	$47,434,230	22	27	49
Rangers	$6,309,700	$80,435,828	$1,064,172	$20,235,828	$2,931,567	$47,068,433	22	27	49
Red Wings	$4,983,710	$65,721,000	$15,779,000	$5,521,000	$2,984,900	$47,015,100	23	24	47
Sabres	$14,987,251	$79,870,667	$1,629,333	$19,670,667	$2,899,473	$47,100,527	22	25	47
Senators	$9,228,666	$72,154,253	$9,345,747	$11,954,253	$2,465,079	$47,534,921	22	28	50
Sharks	$31,816,181	$73,759,000	$7,741,000	$13,559,000	$2,899,119	$47,100,881	23	27	50
Stars	$4,721,833	$81,410,989	$89,011	$21,210,989	$3,098,216	$46,901,784	23	27	50
Wild	$11,137,497	$62,733,000	$18,767,000	$2,533,000	$3,079,717	$46,920,283	24	26	50

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %