STHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $199 - 2,573 - 42.88%
Level 2:	5000 - $149 - 2,000 - 40.00%
Level 3:	2000 - $99 - 800 - 40.00%
Level 4:	4000 - $49 - 1,810 - 45.26%
Luxury :	1000 - $999 - 400 - 40.00%
Total Capacity :	18000
Income
Home Games Left	20
Average Attendance - %	7,583 - 42.13%
Average Income per Game	$2,052,475
Year to Date Revenue	$43,101,985
Expense
Pro Players Total Salaries	$73,089,444
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,347,417
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$39,512,206
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,049,510
Pro Remaining Season Days	81
Pro Expenses Per Days	$434,599
Pro Estimated Expenses	$35,202,519
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$35,202,519
Season Salary Cap	$73,089,444
Estimate Under Maximum Salary Cap of $81,500,000	$8,410,556
Estimate Over Minimum Salary Cap of $45,000,000	$28,089,444
Current Bank Account	$75,994,551
Projected Bank Account	$81,841,542

Pro Players Salaries
Phil Kessel	$6,800,000 (1)
Ryan McDonagh	$6,750,000 (2)
Tyson Barrie	$6,500,000 (3)
Nathan MacKinnon	$6,300,000 (2)
Mark Scheifele	$6,125,000 (2)
Kyle Connor	$6,000,000 (2)
Nikita Zadorov	$5,500,000 (3)
Jason Zucker	$5,500,000 (2)
Evgenii Dadonov	$5,000,000 (3)
Rickard Rakell	$3,789,444 (1)
Andreas Athanasiou	$3,000,000 (2)
Pavel Francouz (Out of Payroll)	$2,500,000 (1)
Tyson Jost	$2,000,000 (3)
Kevin Shattenkirk	$1,500,000 (1)
Pierre Engvall	$1,250,000 (1)
Ryan Graves	$1,250,000 (1)
Cale Makar	$950,000 (2)
Sampo Ranta	$850,000 (3)
Curtis Lazar	$775,000 (1)
Anthony Stolarz	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 2021 : $73,089,444
Year 2022 : $55,225,000
Year 2023 : $19,850,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $69,449,444
Year 2022 : $52,425,000
Year 2023 : $17,350,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $73,089,444
Year 2022 : $55,225,000
Year 2023 : $19,850,000
Year 2024 : $0

Farm Players Salaries
Anthony DeAngelo	$175,000 (1)
A.J. Greer	$125,000 (1)
Trevor Lewis	$87,600 (2)
Andreas Englund	$87,500 (3)
Kevin Connauton	$85,000 (1)
Erik Condra	$75,000 (1)
Martin Marincin	$75,000 (1)
Hunter Miska	$75,000 (1)
Trent Miner	$75,000 (3)
Ryan Wagner	$75,000 (1)
Julien Nantel	$75,000 (1)
Griffen Molino	$75,000 (1)
Kevin Davis	$75,000 (1)
Luka Burzan	$75,000 (3)
Devan Dubnyk	$75,000 (1)
Adam Werner	$75,000 (2)
Ryan Fitzgerald	$70,000 (3)
Andrew Agozzino	$70,000 (2)
Jacob MacDonald	$65,000 (1)
Byron Froese	$65,000 (1)
Andy Andreoff	$65,000 (1)
Nick Seeler	$65,000 (2)
Total Farm Players	22
Salary Commitment
Year 2021 : $1,785,100
Year 2022 : $605,100
Year 2023 : $307,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,706,100
Year 2022 : $577,600
Year 2023 : $280,000
Year 2024 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,658 - 94.31%
Level 2:	5000 - $60 - 4,847 - 96.94%
Level 3:	2000 - $35 - 1,909 - 95.45%
Level 4:	4000 - $25 - 3,827 - 95.67%
Luxury :	1000 - $200 - 972 - 97.23%
Total Capacity :	18000
Income
Home Games Left	19
Average Attendance - %	17,214 - 95.63%
Average Income per Game	$1,808,272
Year to Date Revenue	$39,781,994
Expense
Pro Players Total Salaries	$65,383,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$37,368,057
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$35,532,847
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,357,177
Pro Remaining Season Days	81
Pro Expenses Per Days	$390,814
Pro Estimated Expenses	$31,655,934
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$31,655,934
Season Salary Cap	$65,383,333
Estimate Under Maximum Salary Cap of $81,500,000	$16,116,667
Estimate Over Minimum Salary Cap of $45,000,000	$20,383,333
Current Bank Account	$85,409,691
Projected Bank Account	$88,110,934

Pro Players Salaries
Marc-Edouard Vlasic	$7,000,000 (2)
Cam Fowler	$6,500,000 (2)
John Gibson	$6,400,000 (2)
Jake Guentzel	$6,000,000 (2)
Mikael Backlund	$5,350,000 (2)
Sean Couturier	$4,333,333 (1)
Marco Scandella	$4,200,000 (3)
Travis Hamonic	$3,900,000 (3)
Chris Tierney	$3,000,000 (3)
Matt Roy	$2,750,000 (3)
Conor Sheary	$2,750,000 (1)
Marcus Foligno	$2,500,000 (3)
Blake Coleman	$2,500,000 (4)
Riley Sheahan	$2,400,000 (2)
Tobias Rieder	$1,850,000 (2)
Ivan Barbashev	$850,000 (1)
Carson Soucy	$850,000 (1)
Justin Kapelmaster	$750,000 (2)
Sam Carrick (Out of Payroll)	$750,000 (1)
Jamie McGinn	$750,000 (1)
Matt Hunwick	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 2021 : $66,133,333
Year 2022 : $55,100,000
Year 2023 : $18,850,000
Year 2024 : $2,500,000
Salary Average Commitment
Year 2021 : $63,377,976
Year 2022 : $52,444,643
Year 2023 : $16,194,643
Year 2024 : $1,800,000
Salary Cap with 1 Way Contract
Year 2021 : $66,133,333
Year 2022 : $55,100,000
Year 2023 : $18,850,000
Year 2024 : $2,500,000

Farm Players Salaries
Mark Pysyk	$290,000 (3)
Trent Frederic	$150,000 (4)
Collin Delia	$100,000 (1)
Dennis Gilbert	$100,000 (2)
Nicolas Beaudin	$95,000 (2)
Klim Kostin	$86,333 (1)
Parker Milner	$85,000 (1)
Lucas Carlsson	$85,000 (2)
Andrei Altybarmakyan	$85,000 (3)
Tim Soderlund	$80,000 (2)
Ryan Shea	$80,000 (3)
Chris Terry	$75,000 (1)
Brandon Davidson	$75,000 (1)
T.J. Tynan	$75,000 (1)
Logan Shaw	$75,000 (2)
Dillon Simpson	$75,000 (2)
Brandon Manning	$75,000 (1)
Robbie Beydoun	$75,000 (2)
Gabriel Bourque	$75,000 (1)
Tyler Sikura	$75,000 (1)
Alex Limoges	$75,000 (3)
Reese Johnson	$75,000 (2)
Spencer Watson	$75,000 (1)
Nick Baptiste	$75,000 (1)
Mikael Hakkarainen	$75,000 (2)
Danny O'Regan	$75,000 (2)
Mitch Gillam	$75,000 (1)
Nathan Todd	$75,000 (3)
Total Farm Players	28
Salary Commitment
Year 2021 : $2,511,333
Year 2022 : $1,565,000
Year 2023 : $755,000
Year 2024 : $150,000
Salary Average Commitment
Year 2021 : $2,400,583
Year 2022 : $1,454,250
Year 2023 : $682,500
Year 2024 : $92,500

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5,807 - 96.78%
Level 2:	5000 - $60 - 4,841 - 96.82%
Level 3:	2000 - $35 - 1,935 - 96.76%
Level 4:	4000 - $25 - 3,811 - 95.29%
Luxury :	1000 - $200 - 957 - 95.66%
Total Capacity :	18000
Income
Home Games Left	21
Average Attendance - %	17,351 - 96.39%
Average Income per Game	$1,825,895
Year to Date Revenue	$36,517,903
Expense
Pro Players Total Salaries	$80,833,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,924,072
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$43,225,217
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,343,798
Pro Remaining Season Days	81
Pro Expenses Per Days	$487,689
Pro Estimated Expenses	$39,502,809
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$39,502,809
Season Salary Cap	$80,833,333
Estimate Under Maximum Salary Cap of $81,500,000	$666,667
Estimate Over Minimum Salary Cap of $45,000,000	$35,833,333
Current Bank Account	$48,561,573
Projected Bank Account	$47,402,562

Pro Players Salaries
Drew Doughty	$11,000,000 (2)
Anze Kopitar	$10,000,000 (2)
Steven Stamkos	$8,500,000 (2)
Cam Atkinson	$5,875,000 (2)
Gustav Nyquist	$5,500,000 (2)
Calvin de Haan	$4,550,000 (1)
Alex Iafallo	$4,000,000 (4)
Connor Murphy	$3,850,000 (1)
Scott Laughton	$3,175,000 (3)
Ryan Murray	$3,000,000 (4)
Carl Hagelin	$2,750,000 (2)
Oskar Sundqvist	$2,750,000 (2)
Anton Khudobin	$2,700,000 (1)
Jack Campbell	$2,500,000 (3)
Ben Hutton	$2,000,000 (1)
Johan Larsson	$1,900,000 (2)
Cody Eakin	$1,800,000 (3)
Lawson Crouse	$1,533,333 (1)
Luke Kunin	$1,500,000 (1)
Ryan Carpenter	$1,000,000 (1)
Dante Fabbro	$950,000 (2)
Total Pro Players	21
Salary Commitment
Year 2021 : $80,833,333
Year 2022 : $63,700,000
Year 2023 : $14,475,000
Year 2024 : $7,000,000
Salary Average Commitment
Year 2021 : $79,858,333
Year 2022 : $63,500,000
Year 2023 : $14,475,000
Year 2024 : $7,000,000
Salary Cap with 1 Way Contract
Year 2021 : $80,833,333
Year 2022 : $63,700,000
Year 2023 : $14,475,000
Year 2024 : $7,000,000

Farm Players Salaries
Frederic Allard	$100,000 (3)
Alexandre Texier	$90,000 (2)
Daniil Tarasov	$85,000 (3)
Jack Badini	$85,000 (3)
Johnathan Kovacevic	$85,000 (2)
Greg Carey	$80,000 (1)
Jake Walman	$80,000 (1)
Calvin Thurkauf	$80,000 (1)
Nikita Korostelev	$75,000 (1)
Tyler Angle	$75,000 (3)
Anthony Louis	$75,000 (1)
Fredrik Claesson	$75,000 (2)
Maxime Fortier	$75,000 (2)
Total Farm Players	13
Salary Commitment
Year 2021 : $1,060,000
Year 2022 : $670,000
Year 2023 : $345,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,015,000
Year 2022 : $625,000
Year 2023 : $325,000
Year 2024 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,707 - 95.12%
Level 2:	5000 - $60 - 4,764 - 95.28%
Level 3:	2000 - $35 - 1,931 - 96.54%
Level 4:	4000 - $25 - 3,744 - 93.60%
Luxury :	1000 - $200 - 971 - 97.10%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	17,117 - 95.09%
Average Income per Game	$1,805,752
Year to Date Revenue	$41,532,296
Expense
Pro Players Total Salaries	$54,905,128
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$32,011,699
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$29,744,696
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,503,536
Pro Remaining Season Days	81
Pro Expenses Per Days	$335,825
Pro Estimated Expenses	$27,201,825
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$27,201,825
Season Salary Cap	$54,905,128
Estimate Under Maximum Salary Cap of $81,500,000	$26,594,872
Estimate Over Minimum Salary Cap of $45,000,000	$9,905,128
Current Bank Account	$64,158,021
Projected Bank Account	$69,459,732

Pro Players Salaries
Zach Parise	$7,538,461 (2)
Matthew Tkachuk	$7,000,000 (3)
Braden Holtby	$6,500,000 (1)
Timo Meier	$6,000,000 (2)
Colton Parayko	$5,500,000 (1)
Cory Conacher	$2,500,000 (1)
Juuse Saros	$2,500,000 (2)
Robert Thomas	$2,500,000 (4)
Drew Stafford	$2,000,000 (1)
Matt Puempel	$1,400,000 (3)
Robert Bortuzzo (Out of Payroll)	$1,375,000 (1)
Tage Thompson	$1,050,000 (2)
Troy Brouwer	$1,000,000 (2)
Alex Newhook	$950,000 (3)
Rasmus Asplund	$925,000 (3)
Ville Husso	$900,000 (4)
Ian Mitchell	$900,000 (3)
Mattias Samuelsson	$900,000 (3)
Sammy Blais	$900,000 (1)
Niko Mikkola	$850,000 (3)
Egor Sharangovich	$800,000 (2)
Jacob Bryson	$800,000 (2)
Nicolas Hague	$791,667 (1)
Nolan Stevens	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 2021 : $56,280,128
Year 2022 : $36,013,461
Year 2023 : $16,325,000
Year 2024 : $3,400,000
Salary Average Commitment
Year 2021 : $52,786,794
Year 2022 : $32,570,127
Year 2023 : $13,931,666
Year 2024 : $1,594,166
Salary Cap with 1 Way Contract
Year 2021 : $56,280,128
Year 2022 : $36,013,461
Year 2023 : $16,325,000
Year 2024 : $3,400,000

Farm Players Salaries
Peyton Krebs	$95,000 (3)
Alexander Holtz	$95,000 (3)
Mackenzie MacEachern	$92,500 (3)
Yegor Sokolov	$90,000 (3)
Nikita Alexandrov	$90,000 (3)
Nate Schnarr	$90,000 (3)
Jordan Nolan	$85,000 (3)
Evan Barratt	$85,000 (3)
Alexey Toropchenko	$80,000 (2)
Joel Hofer	$80,000 (3)
Jonathan Gruden	$80,000 (3)
Dakota Joshua	$75,000 (2)
Josh Wesley	$75,000 (1)
Adam Wilcox	$75,000 (1)
Hugh McGing	$75,000 (3)
Zach Nastasiuk	$75,000 (1)
Ivan Chekhovich	$75,000 (2)
Igor Shvyrev	$75,000 (1)
Cameron Darcy	$75,000 (1)
Trenton Bourque	$75,000 (3)
Lean Bergmann	$75,000 (2)
Tyler Tucker	$75,000 (3)
Evan Fitzpatrick	$75,000 (3)
Austin Poganski	$72,500 (1)
Tanner MacMaster	$70,000 (1)
Evan Polei	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 2021 : $2,075,000
Year 2022 : $1,487,500
Year 2023 : $1,182,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,967,000
Year 2022 : $1,377,000
Year 2023 : $1,077,000
Year 2024 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,716 - 95.27%
Level 2:	5000 - $60 - 4,815 - 96.30%
Level 3:	2000 - $35 - 1,918 - 95.89%
Level 4:	4000 - $25 - 3,822 - 95.55%
Luxury :	1000 - $200 - 966 - 96.59%
Total Capacity :	18000
Income
Home Games Left	19
Average Attendance - %	17,237 - 95.76%
Average Income per Game	$1,812,403
Year to Date Revenue	$39,872,863
Expense
Pro Players Total Salaries	$78,966,666
Farm Players Total Salaries	$0
Coaches Total Salaries	$6,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,471,127
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$42,204,057
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,435,654
Pro Remaining Season Days	81
Pro Expenses Per Days	$472,538
Pro Estimated Expenses	$38,275,578
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$38,275,578
Season Salary Cap	$78,966,666
Estimate Under Maximum Salary Cap of $81,500,000	$2,533,334
Estimate Over Minimum Salary Cap of $45,000,000	$33,966,666
Current Bank Account	$60,667,396
Projected Bank Account	$56,827,472

Pro Players Salaries
Patrice Bergeron	$6,875,000 (1)
David Pastrnak	$6,666,666 (2)
Torey Krug	$6,500,000 (3)
Tuukka Rask	$6,500,000 (2)
Brad Marchand	$6,125,000 (2)
Mats Zuccarello	$6,000,000 (2)
Jonathan Marchessault	$5,000,000 (2)
Charlie McAvoy	$4,900,000 (2)
Jean-Gabriel Pageau	$4,500,000 (2)
Josh Manson	$4,100,000 (1)
Erik Haula	$3,500,000 (2)
Jake Debrusk	$3,500,000 (3)
Mike Reilly	$3,250,000 (4)
Brandon Dubinsky	$2,000,000 (2)
Brandon Sutter	$2,000,000 (3)
Justin Schultz	$1,750,000 (1)
Jason Demers	$1,750,000 (3)
Chris Wagner	$1,250,000 (2)
Connor Clifton	$1,000,000 (2)
Joakim Nordstrom	$1,000,000 (2)
Jeremy Swayman	$800,000 (3)
Total Pro Players	21
Salary Commitment
Year 2021 : $78,966,666
Year 2022 : $66,241,666
Year 2023 : $17,800,000
Year 2024 : $3,250,000
Salary Average Commitment
Year 2021 : $70,104,999
Year 2022 : $57,379,999
Year 2023 : $13,863,333
Year 2024 : $3,250,000
Salary Cap with 1 Way Contract
Year 2021 : $78,966,666
Year 2022 : $66,241,666
Year 2023 : $17,800,000
Year 2024 : $3,250,000

Farm Players Salaries
John Moore	$275,000 (2)
Tim Schaller	$190,000 (1)
Zachary Senyshyn	$110,000 (1)
Cameron Hughes	$95,000 (2)
Karson Kuhlman	$95,000 (3)
Wiley Sherman	$95,000 (1)
Jack Ahcan	$92,500 (4)
Jakub Lauko	$85,000 (2)
Michael Krutil	$80,000 (3)
Anton Blidh	$80,000 (1)
Curtis Hall	$80,000 (3)
Brad Malone	$80,000 (1)
Scott Wedgewood	$80,000 (1)
Kyle Keyser	$75,000 (2)
Brendan Woods	$75,000 (1)
Samuel Asselin	$75,000 (3)
Chris Breen	$75,000 (1)
Oskar Steen	$75,000 (2)
Pavel Shen	$75,000 (2)
Nick Wolff	$75,000 (4)
Josiah Didier	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 2021 : $2,037,500
Year 2022 : $1,177,500
Year 2023 : $497,500
Year 2024 : $167,500
Salary Average Commitment
Year 2021 : $2,061,100
Year 2022 : $1,141,750
Year 2023 : $487,500
Year 2024 : $167,500

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 5,754 - 95.90%
Level 2:	5000 - $60 - 4,834 - 96.68%
Level 3:	2000 - $35 - 1,907 - 95.34%
Level 4:	4000 - $25 - 3,764 - 94.11%
Luxury :	1000 - $200 - 948 - 94.84%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	17,208 - 95.60%
Average Income per Game	$1,811,817
Year to Date Revenue	$41,671,799
Expense
Pro Players Total Salaries	$63,175,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$6,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$36,362,965
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$33,664,101
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,612,712
Pro Remaining Season Days	81
Pro Expenses Per Days	$387,358
Pro Estimated Expenses	$31,375,998
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$31,375,998
Season Salary Cap	$63,175,000
Estimate Under Maximum Salary Cap of $81,500,000	$18,325,000
Estimate Over Minimum Salary Cap of $45,000,000	$18,175,000
Current Bank Account	$61,869,714
Projected Bank Account	$63,106,428

Pro Players Salaries
Jonathan Drouin	$5,500,000 (2)
Charlie Coyle	$5,350,000 (3)
Phillip Danault	$5,250,000 (4)
Justin Braun	$4,750,000 (3)
Dmitry Kulikov	$4,550,000 (3)
Radko Gudas	$4,150,000 (3)
Jonathan Bernier	$4,125,000 (4)
Joe Thornton	$4,000,000 (1)
Paul Byron	$3,400,000 (2)
Jesperi Kotkaniemi	$3,000,000 (3)
Victor Mete	$2,750,000 (1)
Markus Nutivaara	$2,700,000 (1)
Nick Cousins	$2,500,000 (3)
Artturi Lehkonen	$2,400,000 (1)
Rocco Grimaldi	$2,250,000 (3)
Brett Kulak	$1,850,000 (1)
Ryan Dzingel	$1,200,000 (4)
Nick Suzuki	$950,000 (2)
Alexander Romanov	$900,000 (3)
Gemel Smith	$825,000 (1)
Hunter Shepard (Out of Payroll)	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 2021 : $63,175,000
Year 2022 : $47,875,000
Year 2023 : $38,025,000
Year 2024 : $10,575,000
Salary Average Commitment
Year 2021 : $55,081,666
Year 2022 : $41,783,333
Year 2023 : $32,133,333
Year 2024 : $8,408,333
Salary Cap with 1 Way Contract
Year 2021 : $63,175,000
Year 2022 : $47,875,000
Year 2023 : $38,025,000
Year 2024 : $10,575,000

Farm Players Salaries
Cal Foote	$112,500 (3)
Nicolas Aube-Kubel	$107,500 (1)
Mathias Brome	$102,500 (4)
Brinson Pasichnuk	$97,500 (2)
Adam Scheel	$95,000 (2)
Cole Caufield	$95,000 (3)
Mike Hardman	$95,000 (2)
Ryan Poehling	$95,000 (2)
Jacob Christiansen	$95,000 (2)
Ridly Greig	$95,000 (3)
Patrick Khodorenko	$95,000 (2)
Lukas Vejdemo	$92,500 (1)
Noah Juulsen	$92,500 (1)
Alexei Melnichuk	$92,500 (2)
Josh Brook	$90,000 (2)
Jesse Ylonen	$90,000 (3)
Luke Evangelista	$90,000 (3)
Matt Kiersted	$90,000 (2)
Phillip Di Giuseppe	$87,500 (3)
Anthony Richard	$87,500 (1)
Anthony Bitetto	$87,500 (3)
Matt Tomkins	$87,500 (3)
Cale Fleury	$85,000 (3)
Gerald Mayhew	$85,000 (4)
Brady Lyle	$82,500 (2)
Andreas Borgman	$80,000 (4)
Dominic Toninato	$78,500 (4)
Andy Welinski	$78,500 (4)
Kai Edmonds	$78,500 (2)
Devin Cooley	$78,500 (2)
Keaton Middleton	$77,500 (2)
Michael Pezzetta	$77,500 (2)
Tristin Langan	$75,000 (1)
Joel Teasdale	$75,000 (3)
Arsen Khisamutdinov	$75,000 (3)
Michael McNiven	$75,000 (1)
Cayden Primeau	$75,000 (2)
Rafael Harvey-Pinard	$75,000 (3)
Total Farm Players	38
Salary Commitment
Year 2021 : $3,324,000
Year 2022 : $2,794,000
Year 2023 : $1,479,500
Year 2024 : $424,500
Salary Average Commitment
Year 2021 : $3,154,305
Year 2022 : $2,658,000
Year 2023 : $1,381,667
Year 2024 : $424,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 5,753 - 95.88%
Level 2:	5000 - $60 - 4,768 - 95.35%
Level 3:	2000 - $35 - 1,918 - 95.92%
Level 4:	4000 - $25 - 3,813 - 95.34%
Luxury :	1000 - $200 - 955 - 95.53%
Total Capacity :	18000
Income
Home Games Left	19
Average Attendance - %	17,208 - 95.60%
Average Income per Game	$1,810,174
Year to Date Revenue	$39,823,832
Expense
Pro Players Total Salaries	$77,539,393
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,100,233
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$42,480,931
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,393,309
Pro Remaining Season Days	81
Pro Expenses Per Days	$457,610
Pro Estimated Expenses	$37,066,410
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$37,066,410
Season Salary Cap	$77,539,393
Estimate Under Maximum Salary Cap of $81,500,000	$3,960,607
Estimate Over Minimum Salary Cap of $45,000,000	$32,539,393
Current Bank Account	$49,338,548
Projected Bank Account	$46,665,447

Pro Players Salaries
Mark Giordano	$6,750,000 (1)
Ivan Provorov	$6,500,000 (3)
Brock Boeser	$6,000,000 (2)
Nikolaj Ehlers	$6,000,000 (2)
Tyler Myers	$6,000,000 (2)
Bo Horvat	$5,500,000 (2)
Jeff Carter	$5,272,727 (1)
J.T. Miller	$5,250,000 (2)
Yanni Gourde	$5,166,666 (2)
Chris Tanev	$5,000,000 (3)
Elias Pettersson	$4,500,000 (3)
Conor Garland	$3,500,000 (4)
Troy Stecher	$2,700,000 (3)
Vinnie Hinostroza	$2,000,000 (3)
Frederick Gaudreau	$1,800,000 (2)
Thatcher Demko (Out of Payroll)	$1,500,000 (1)
Tyler Motte	$1,500,000 (4)
Quinn Hughes	$950,000 (2)
Nils Hoglander	$900,000 (3)
Arturs Silovs	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 2021 : $77,539,393
Year 2022 : $64,016,666
Year 2023 : $27,350,000
Year 2024 : $5,000,000
Salary Average Commitment
Year 2021 : $69,039,393
Year 2022 : $55,966,666
Year 2023 : $19,500,000
Year 2024 : $1,750,000
Salary Cap with 1 Way Contract
Year 2021 : $77,539,393
Year 2022 : $64,016,666
Year 2023 : $27,350,000
Year 2024 : $5,000,000

Farm Players Salaries
Adam Gaudette	$150,000 (1)
Kale Clague	$150,000 (2)
Drew O'Connor	$100,000 (2)
Lukas Jasek	$95,000 (2)
Kole Lind	$95,000 (3)
Josh Dunne	$92,500 (2)
Petrus Palmu	$92,500 (2)
Jett Woo	$90,000 (3)
Axel Andersson	$90,000 (3)
Michael DiPietro	$85,000 (2)
Zachary Jones	$85,000 (3)
William Lockwood	$85,000 (3)
Guillaume Brisebois	$80,000 (1)
Michal Teply	$80,000 (3)
Ethan Keppen	$80,000 (3)
Wyatt Newpower	$80,000 (2)
Jonah Gadjovich	$78,333 (1)
Tyler Steenbergen	$75,000 (1)
Mareks Mitens	$75,000 (2)
Mitch Eliot	$75,000 (2)
Beck Warm	$75,000 (2)
Brogan Rafferty	$75,000 (2)
Eduards Tralmaks	$75,000 (2)
Carson Focht	$75,000 (3)
Total Farm Players	24
Salary Commitment
Year 2021 : $2,133,333
Year 2022 : $1,750,000
Year 2023 : $680,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,969,333
Year 2022 : $1,654,583
Year 2023 : $614,167
Year 2024 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $100 - 5,739 - 95.65%
Level 2:	5000 - $60 - 4,808 - 96.16%
Level 3:	2000 - $35 - 1,931 - 96.54%
Level 4:	4000 - $25 - 3,910 - 97.76%
Luxury :	1000 - $200 - 949 - 94.88%
Total Capacity :	18000
Income
Home Games Left	19
Average Attendance - %	17,337 - 96.32%
Average Income per Game	$1,814,017
Year to Date Revenue	$39,908,374
Expense
Pro Players Total Salaries	$76,216,666
Farm Players Total Salaries	$0
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,331,200
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$41,172,043
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,466,323
Pro Remaining Season Days	81
Pro Expenses Per Days	$455,777
Pro Estimated Expenses	$36,917,937
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$36,917,937
Season Salary Cap	$76,216,666
Estimate Under Maximum Salary Cap of $81,500,000	$5,283,334
Estimate Over Minimum Salary Cap of $45,000,000	$31,216,666
Current Bank Account	$67,565,004
Projected Bank Account	$65,113,390

Pro Players Salaries
Alex Ovechkin	$10,000,000 (4)
Nicklas Backstrom	$8,700,000 (3)
John Carlson	$8,000,000 (2)
Evgeny Kuznetsov	$7,800,000 (2)
T.J. Oshie	$5,750,000 (2)
Tom Wilson	$5,166,666 (2)
Dmitry Orlov	$5,100,000 (2)
Jakub Vrana	$4,000,000 (4)
Lars Eller	$3,500,000 (2)
Ilya Samsonov	$3,000,000 (4)
Michal Kempny	$2,500,000 (1)
Thomas Greiss	$2,500,000 (1)
Sam Gagner	$2,000,000 (2)
Derek Stepan	$1,650,000 (2)
Jordan Oesterle	$1,650,000 (3)
Garnet Hathaway	$1,500,000 (2)
Tyler Pitlick	$1,000,000 (2)
Alex Alexeyev	$950,000 (2)
Nic Dowd	$750,000 (1)
Jonas Siegenthaler	$700,000 (1)
Total Pro Players	20
Salary Commitment
Year 2021 : $76,216,666
Year 2022 : $69,766,666
Year 2023 : $27,350,000
Year 2024 : $17,000,000
Salary Average Commitment
Year 2021 : $70,830,128
Year 2022 : $64,380,128
Year 2023 : $22,163,462
Year 2024 : $13,813,462
Salary Cap with 1 Way Contract
Year 2021 : $76,216,666
Year 2022 : $69,766,666
Year 2023 : $27,350,000
Year 2024 : $17,000,000

Farm Players Salaries
Richard Panik	$275,000 (2)
Austin Czarnik	$150,000 (2)
Pheonix Copley	$110,000 (1)
Connor McMichael	$95,000 (3)
Jan Mysak	$90,000 (3)
Brett Leason	$90,000 (2)
Axel Jonsson-Fjallby	$90,000 (3)
Lucas Johansen	$90,000 (2)
Martin Fehervary	$90,000 (2)
Kody Clark	$90,000 (2)
Alexei Protas	$85,000 (3)
Riley Sutter	$85,000 (2)
Damien Riat	$80,000 (3)
Beck Malenstyn	$80,000 (4)
Garrett Pilon	$80,000 (4)
Travis Boyd	$77,500 (1)
Tobias Geisser	$77,444 (1)
Erik Burgdoerfer	$75,000 (1)
Matt Moulson	$75,000 (1)
Joe Snively	$75,000 (2)
Matthew Weis	$75,000 (1)
Tariq Hammond	$75,000 (1)
Kale Kessy	$75,000 (1)
Bobby Nardella	$75,000 (2)
Connor Hobbs	$70,000 (2)
Colby Williams	$70,000 (2)
Shane Gersich	$70,000 (2)
Brian Pinho	$70,000 (1)
Liam O'Brien	$70,000 (1)
Brendan Leipsic	$70,000 (1)
Tyler Lewington	$67,500 (2)
Alex Sakellaropoulos	$65,000 (1)
Total Farm Players	32
Salary Commitment
Year 2021 : $2,812,444
Year 2022 : $1,897,500
Year 2023 : $600,000
Year 2024 : $160,000
Salary Average Commitment
Year 2021 : $2,686,611
Year 2022 : $1,776,667
Year 2023 : $534,167
Year 2024 : $148,167

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $100 - 5,703 - 95.06%
Level 2:	5000 - $60 - 4,810 - 96.20%
Level 3:	2000 - $35 - 1,938 - 96.91%
Level 4:	4000 - $25 - 3,741 - 93.52%
Luxury :	1000 - $200 - 973 - 97.34%
Total Capacity :	18000
Income
Home Games Left	19
Average Attendance - %	17,166 - 95.37%
Average Income per Game	$1,810,304
Year to Date Revenue	$39,826,687
Expense
Pro Players Total Salaries	$62,435,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,625,671
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$32,466,542
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,395,775
Pro Remaining Season Days	81
Pro Expenses Per Days	$377,472
Pro Estimated Expenses	$30,575,232
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$30,575,232
Season Salary Cap	$62,435,000
Estimate Under Maximum Salary Cap of $81,500,000	$19,065,000
Estimate Over Minimum Salary Cap of $45,000,000	$17,435,000
Current Bank Account	$83,790,712
Projected Bank Account	$87,611,255

Pro Players Salaries
Carey Price	$10,500,000 (2)
Jeff Skinner	$9,000,000 (2)
Kyle Turris	$6,000,000 (2)
Andrew Ladd	$5,500,000 (2)
Danny DeKeyser	$5,000,000 (1)
Ryan Getzlaf	$5,000,000 (2)
Brett Connolly	$3,500,000 (2)
Rasmus Dahlin	$3,500,000 (3)
Philippe Myers	$2,500,000 (2)
Corey Perry	$2,000,000 (2)
Trevor Moore	$1,900,000 (3)
Mikko Lehtonen	$1,000,000 (2)
Henri Jokiharju	$950,000 (1)
Eeli Tolvanen	$950,000 (1)
Evgeny Svechnikov	$950,000 (2)
Mitchell Stephens	$905,000 (1)
Michael Bunting	$900,000 (1)
Christian Fischer	$830,000 (3)
Kevin Lankinen	$800,000 (3)
Mario Ferraro	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 2021 : $62,435,000
Year 2022 : $53,730,000
Year 2023 : $7,030,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $57,830,555
Year 2022 : $49,125,555
Year 2023 : $4,446,666
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $62,435,000
Year 2022 : $53,730,000
Year 2023 : $7,030,000
Year 2024 : $0

Farm Players Salaries
Brendan Perlini	$150,000 (1)
Barrett Hayton	$95,000 (2)
Victor Soderstrom	$95,000 (3)
Kevin Bahl	$90,000 (3)
Nicholas Merkley	$90,000 (3)
Justus Annunen	$85,000 (3)
Cameron Crotty	$85,000 (3)
Nathan Schnarr	$85,000 (2)
Jan Jenik	$85,000 (3)
Dysin Mayo	$85,000 (1)
Giovanni Fiore	$80,000 (1)
Tanner Kaspick	$80,000 (1)
Cam Dineen	$80,000 (1)
Jalen Smereck	$80,000 (1)
Lane Pederson	$80,000 (3)
Brendan Guhle	$80,000 (1)
Hudson Fasching	$80,000 (1)
Ivan Prosvetov	$80,000 (2)
Jesper Lindgren	$80,000 (2)
Merrick Madsen	$80,000 (1)
Ross Colton	$77,500 (2)
Matt Berry	$75,000 (1)
Michael Dal Colle	$70,000 (1)
Total Farm Players	23
Salary Commitment
Year 2021 : $1,967,500
Year 2022 : $1,027,500
Year 2023 : $610,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,852,833
Year 2022 : $907,833
Year 2023 : $530,333
Year 2024 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,797 - 96.62%
Level 2:	5000 - $60 - 4,808 - 96.17%
Level 3:	2000 - $35 - 1,921 - 96.03%
Level 4:	4000 - $25 - 3,836 - 95.90%
Luxury :	1000 - $200 - 952 - 95.16%
Total Capacity :	18000
Income
Home Games Left	20
Average Attendance - %	17,314 - 96.19%
Average Income per Game	$1,820,296
Year to Date Revenue	$38,226,218
Expense
Pro Players Total Salaries	$72,938,332
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,830,661
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$39,347,648
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,405,922
Pro Remaining Season Days	81
Pro Expenses Per Days	$440,559
Pro Estimated Expenses	$35,685,279
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$35,685,279
Season Salary Cap	$72,938,332
Estimate Under Maximum Salary Cap of $81,500,000	$8,561,668
Estimate Over Minimum Salary Cap of $45,000,000	$27,938,332
Current Bank Account	$53,256,685
Projected Bank Account	$53,977,328

Pro Players Salaries
P.K. Subban	$9,000,000 (1)
Taylor Hall	$8,500,000 (3)
Nico Hischier	$7,250,000 (3)
Tomas Tatar	$5,300,000 (4)
Kyle Palmieri	$4,650,000 (4)
Vladislav Namestnikov	$4,500,000 (1)
Erik Gudbranson	$4,500,000 (4)
Craig Smith	$4,250,000 (3)
Damon Severson	$4,166,666 (2)
Jake McCabe	$4,000,000 (4)
Will Butcher	$3,733,333 (1)
Mackenzie Blackwood	$2,500,000 (1)
Laurent Brossoit	$2,325,000 (4)
Pavel Zacha	$2,250,000 (2)
David Schlemko	$2,100,000 (3)
Jack Hughes	$950,000 (2)
Michael McLeod	$863,333 (3)
Jesper Bratt	$750,000 (3)
Michael Stone	$700,000 (3)
Justin Falk	$650,000 (3)
Total Pro Players	20
Salary Commitment
Year 2021 : $72,938,332
Year 2022 : $53,204,999
Year 2023 : $45,838,333
Year 2024 : $20,775,000
Salary Average Commitment
Year 2021 : $72,738,332
Year 2022 : $53,004,999
Year 2023 : $45,838,333
Year 2024 : $20,775,000
Salary Cap with 1 Way Contract
Year 2021 : $72,938,332
Year 2022 : $53,204,999
Year 2023 : $45,838,333
Year 2024 : $20,775,000

Farm Players Salaries
Jonathan Quick	$580,000 (2)
Ty Smith	$95,000 (3)
Nikita Okhotyuk	$90,000 (3)
Jesper Boqvist	$90,000 (2)
Fabian Zetterlund	$85,000 (2)
Joey Anderson	$85,000 (1)
Michael Vukojevic	$85,000 (3)
Reilly Walsh	$85,000 (3)
Nikita Popugaev	$80,000 (1)
Mikhail Maltsev	$80,000 (2)
Tyce Thompson	$80,000 (3)
Antonio Stranges	$80,000 (3)
Jeremy Groleau	$75,000 (2)
Aarne Talvitie	$75,000 (3)
Mathieu Olivier	$75,000 (4)
Brandon Gignac	$75,000 (4)
Colton White	$75,000 (2)
Nathan Bastian	$75,000 (4)
John Hayden	$75,000 (4)
Brett Seney	$75,000 (1)
Chad Ruhwedel	$75,000 (4)
Evan Cormier	$75,000 (3)
Nick Shore	$75,000 (3)
Mitchell Hoelscher	$75,000 (3)
Nikita Gusev	$75,000 (2)
Luke Schenn	$70,000 (3)
Marian Studenic	$70,000 (4)
Kevin Rooney	$70,000 (3)
Eamon McAdam	$70,000 (3)
Joshua Jacobs	$70,000 (1)
Dakota Mermis	$70,000 (3)
Brandon Baddock	$70,000 (3)
Morgan Klimchuk	$70,000 (3)
Blake Speers	$70,000 (2)
Zane McIntyre	$70,000 (3)
Colby Sissons	$70,000 (3)
Total Farm Players	36
Salary Commitment
Year 2021 : $3,260,000
Year 2022 : $2,950,000
Year 2023 : $1,820,000
Year 2024 : $445,000
Salary Average Commitment
Year 2021 : $3,096,861
Year 2022 : $2,851,861
Year 2023 : $1,751,861
Year 2024 : $445,417

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $98 - 5,815 - 96.92%
Level 2:	5000 - $65 - 4,710 - 94.20%
Level 3:	2000 - $34 - 1,927 - 96.37%
Level 4:	4000 - $27 - 3,780 - 94.49%
Luxury :	1000 - $225 - 951 - 95.13%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	17,184 - 95.46%
Average Income per Game	$1,873,945
Year to Date Revenue	$43,100,746
Expense
Pro Players Total Salaries	$79,925,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,151,897
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$42,882,002
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,731,019
Pro Remaining Season Days	81
Pro Expenses Per Days	$456,960
Pro Estimated Expenses	$37,013,760
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$37,013,760
Season Salary Cap	$79,925,000
Estimate Under Maximum Salary Cap of $81,500,000	$1,575,000
Estimate Over Minimum Salary Cap of $45,000,000	$34,925,000
Current Bank Account	$51,584,916
Projected Bank Account	$48,302,175

Pro Players Salaries
Tyler Seguin	$9,850,000 (2)
Mikko Rantanen	$9,250,000 (4)
Oliver Ekman-Larsson	$8,250,000 (2)
Alex Pietrangelo	$7,250,000 (3)
Clayton Keller	$6,500,000 (4)
Nick Schmaltz	$5,850,000 (2)
Adam Henrique	$5,825,000 (2)
Brandon Saad	$5,000,000 (3)
Jacob Markstrom	$4,500,000 (3)
Andrew Copp	$4,000,000 (4)
Patrik Nemeth	$2,500,000 (4)
David Kampf	$2,000,000 (2)
Greg Pateryn	$1,450,000 (1)
Rudolfs Balcers	$1,200,000 (2)
Max Jones	$1,050,000 (3)
Isac Lundestrom	$995,000 (2)
Daniel Sprong	$950,000 (1)
Jacob Larsson	$950,000 (1)
Ilya Lyubushkin	$880,000 (3)
Lukas Dostal	$850,000 (3)
Jani Hakanpaa	$825,000 (2)
Total Pro Players	21
Salary Commitment
Year 2021 : $79,925,000
Year 2022 : $76,575,000
Year 2023 : $41,780,000
Year 2024 : $22,250,000
Salary Average Commitment
Year 2021 : $69,074,125
Year 2022 : $65,724,125
Year 2023 : $31,439,958
Year 2024 : $12,035,833
Salary Cap with 1 Way Contract
Year 2021 : $79,925,000
Year 2022 : $76,575,000
Year 2023 : $41,780,000
Year 2024 : $22,250,000

Farm Players Salaries
Kevin Stenlund	$115,000 (2)
Brayden Tracey	$95,000 (3)
Cameron York	$95,000 (3)
Josh Mahura	$95,000 (3)
Dominik Bokk	$95,000 (3)
Antoine Morand	$90,000 (2)
Benoit-Olivier Groulx	$90,000 (3)
Christian Jaros	$87,500 (1)
Chase De Leo	$85,000 (1)
Oskari Laaksonen	$85,000 (3)
Deven Sideroff	$85,000 (1)
Simon Benoit	$80,917 (1)
Marc Del Gaizo	$80,000 (3)
Joe Hicketts	$80,000 (1)
Olle Eriksson Ek	$75,000 (3)
Brent Gates	$75,000 (2)
Josiah Slavin	$75,000 (3)
Brett Gallant	$75,000 (1)
Patrick Sieloff	$70,000 (3)
Andrew Poturalski	$70,000 (3)
Angus Redmond	$65,000 (1)
Total Farm Players	21
Salary Commitment
Year 2021 : $1,763,417
Year 2022 : $1,220,000
Year 2023 : $940,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,595,917
Year 2022 : $1,059,500
Year 2023 : $814,500
Year 2024 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,759 - 95.98%
Level 2:	5000 - $60 - 4,795 - 95.90%
Level 3:	2000 - $35 - 1,941 - 97.04%
Level 4:	4000 - $25 - 3,898 - 97.45%
Luxury :	1000 - $200 - 950 - 94.97%
Total Capacity :	18000
Income
Home Games Left	20
Average Attendance - %	17,342 - 96.34%
Average Income per Game	$1,816,113
Year to Date Revenue	$38,138,368
Expense
Pro Players Total Salaries	$56,754,666
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$32,963,315
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$30,912,188
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,322,255
Pro Remaining Season Days	81
Pro Expenses Per Days	$344,061
Pro Estimated Expenses	$27,868,941
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$27,868,941
Season Salary Cap	$56,754,666
Estimate Under Maximum Salary Cap of $81,500,000	$24,745,334
Estimate Over Minimum Salary Cap of $45,000,000	$11,754,666
Current Bank Account	$63,677,810
Projected Bank Account	$72,131,124

Pro Players Salaries
Milan Lucic	$5,250,000 (2)
Reilly Smith	$5,000,000 (1)
Tyler Johnson	$5,000,000 (2)
Wayne Simmonds	$5,000,000 (3)
Noah Hanifin	$4,950,000 (2)
Elias Lindholm	$4,850,000 (2)
Barclay Goodrow	$4,475,000 (4)
Ryan Strome	$3,500,000 (3)
Alex Galchenyuk	$3,500,000 (3)
Andreas Johnsson	$3,400,000 (2)
Jordan Martinook	$2,125,555 (4)
Juuso Valimaki	$1,275,000 (1)
Logan Thompson	$1,250,000 (2)
Kaapo Kahkonen	$1,000,000 (1)
Sam Steel	$1,000,000 (2)
Adam Boqvist	$950,000 (2)
Noah Dobson	$950,000 (2)
Alexander Nylander	$865,000 (3)
Andrew Mangiapane	$850,000 (1)
Jalen Chatfield	$800,000 (1)
William Borgen	$764,111 (1)
Total Pro Players	21
Salary Commitment
Year 2021 : $56,754,666
Year 2022 : $47,065,555
Year 2023 : $19,465,555
Year 2024 : $6,600,555
Salary Average Commitment
Year 2021 : $55,950,499
Year 2022 : $46,528,888
Year 2023 : $19,465,555
Year 2024 : $6,600,555
Salary Cap with 1 Way Contract
Year 2021 : $56,754,666
Year 2022 : $47,065,555
Year 2023 : $19,465,555
Year 2024 : $6,600,555

Farm Players Salaries
Radim Zohorna	$187,500 (1)
Drake Caggiula	$150,000 (2)
Cedric Paquette	$135,000 (4)
Kodie Curran	$112,500 (4)
Sonny Milano	$105,000 (1)
Lassi Thomson	$95,000 (3)
Oliver Kylington	$95,000 (1)
Aleksi Heponiemi	$90,000 (2)
Egor Korshkov	$90,000 (2)
Tyler Parsons	$90,000 (3)
Vladislav Kolyachonok	$90,000 (3)
Buddy Robinson	$88,500 (2)
Martin Pospisil	$80,000 (2)
Robert Lantosi	$77,500 (1)
Matthew Phillips	$75,556 (3)
Alexander Yelesin	$75,000 (2)
Vasily Demchenko	$75,000 (4)
Zac Leslie	$75,000 (1)
Alex Gallant	$75,000 (1)
Luke Philp	$75,000 (2)
Eetu Tuulola	$75,000 (2)
Carl-Johan Lerby	$75,000 (3)
Artyom Zagidulin	$75,000 (2)
Dustin Wolf	$75,000 (3)
Ryan Lomberg	$72,500 (4)
Glenn Gawdin	$70,000 (2)
Rinat Valiev	$70,000 (1)
Joshua Ho-Sang	$69,500 (1)
Total Farm Players	28
Salary Commitment
Year 2021 : $2,518,556
Year 2022 : $1,764,056
Year 2023 : $895,556
Year 2024 : $395,000
Salary Average Commitment
Year 2021 : $2,415,968
Year 2022 : $1,679,056
Year 2023 : $845,556
Year 2024 : $395,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 5,748 - 95.80%
Level 2:	5000 - $60 - 4,805 - 96.10%
Level 3:	2000 - $35 - 1,903 - 95.14%
Level 4:	4000 - $25 - 3,800 - 95.00%
Luxury :	1000 - $200 - 960 - 95.98%
Total Capacity :	18000
Income
Home Games Left	20
Average Attendance - %	17,216 - 95.64%
Average Income per Game	$1,812,827
Year to Date Revenue	$38,069,357
Expense
Pro Players Total Salaries	$50,600,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$30,901,899
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$30,092,214
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,256,530
Pro Remaining Season Days	81
Pro Expenses Per Days	$296,023
Pro Estimated Expenses	$23,977,863
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$23,977,863
Season Salary Cap	$50,600,000
Estimate Under Maximum Salary Cap of $81,500,000	$30,900,000
Estimate Over Minimum Salary Cap of $45,000,000	$5,600,000
Current Bank Account	$83,284,546
Projected Bank Account	$95,563,213

Pro Players Salaries
Josh Morrissey	$6,200,000 (4)
Josh Anderson	$5,500,000 (4)
Shea Theodore	$5,200,000 (2)
Pierre-Luc Dubois	$5,000,000 (3)
Travis Sanheim	$4,500,000 (1)
Jake Allen	$4,000,000 (4)
Carter Hart (Out of Payroll)	$3,800,000 (3)
Ben Chiarot	$3,500,000 (1)
Oskar Lindblom	$2,500,000 (2)
Dillon Dube	$2,000,000 (3)
Nolan Patrick	$2,000,000 (1)
Max Comtois	$1,800,000 (2)
Scott Harrington (Out of Payroll)	$1,633,333 (1)
Connor Mackey	$1,200,000 (2)
Michael Rasmussen	$1,000,000 (2)
Eric Robinson	$950,000 (1)
Joel Farabee	$950,000 (2)
Cody Glass	$950,000 (2)
Trevor Zegras	$950,000 (3)
Joel Kellman	$900,000 (3)
Brandon Hagel	$750,000 (2)
Nikolai Knyzhov	$750,000 (2)
Total Pro Players	22
Salary Commitment
Year 2021 : $56,033,333
Year 2022 : $43,450,000
Year 2023 : $28,350,000
Year 2024 : $15,700,000
Salary Average Commitment
Year 2021 : $38,045,790
Year 2022 : $27,863,332
Year 2023 : $15,824,166
Year 2024 : $7,915,000
Salary Cap with 1 Way Contract
Year 2021 : $56,033,333
Year 2022 : $43,450,000
Year 2023 : $28,350,000
Year 2024 : $15,700,000

Farm Players Salaries
Philip Tomasino	$95,000 (3)
Alex Barre-Boulet	$95,000 (2)
Justin Barron	$95,000 (3)
Liam Foudy	$95,000 (3)
Isaac Ratcliffe	$90,000 (2)
Carsen Twarynski	$90,000 (3)
Ole Bjorgvik Holm	$90,000 (3)
Max Lajoie	$90,000 (2)
Donovan Sebrango	$85,000 (3)
Caleb Jones	$85,000 (1)
Mackenzie Entwistle	$85,000 (2)
Stelio Mattheos	$80,917 (1)
Jean-Francois Berube	$80,000 (2)
Josh Maniscalco	$80,000 (2)
Alex Belzile	$80,000 (3)
Mason Millman	$80,000 (3)
Maxim Sushko	$80,000 (2)
Nick Henry	$80,000 (1)
Mark Friedman	$80,000 (1)
Charles Hudon	$80,000 (2)
Zackary Hayes	$80,000 (3)
Wyatt Kalynuk	$75,000 (3)
Yegor Zamula	$75,000 (3)
John Gilmour	$75,000 (2)
Nicolas Roy	$75,000 (1)
Tommy Novak	$75,000 (2)
Trey Fix-Wolansky	$75,000 (2)
Corey Schueneman	$75,000 (1)
Tanner Laczynski	$75,000 (3)
Brendan Warren	$75,000 (3)
Linus Hogberg	$75,000 (3)
Mark Kastelic	$75,000 (3)
Peter Abbandonato	$75,000 (1)
Cal O'Reilly	$75,000 (1)
Connor LaCouvee	$70,000 (1)
Total Farm Players	35
Salary Commitment
Year 2021 : $2,840,917
Year 2022 : $2,145,000
Year 2023 : $1,240,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,671,343
Year 2022 : $2,003,509
Year 2023 : $1,152,583
Year 2024 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	MGM Grand
Level 1:	6000 - $102 - 5,726 - 95.43%
Level 2:	5000 - $64 - 4,708 - 94.16%
Level 3:	2000 - $35 - 1,912 - 95.62%
Level 4:	4000 - $25 - 3,844 - 96.11%
Luxury :	1000 - $200 - 965 - 96.45%
Total Capacity :	18000
Income
Home Games Left	15
Average Attendance - %	17,155 - 95.31%
Average Income per Game	$1,849,517
Year to Date Revenue	$48,087,436
Expense
Pro Players Total Salaries	$78,098,413
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,663,946
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$42,073,011
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,742,752
Pro Remaining Season Days	81
Pro Expenses Per Days	$471,014
Pro Estimated Expenses	$38,152,134
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$38,152,134
Season Salary Cap	$78,098,413
Estimate Under Maximum Salary Cap of $81,500,000	$3,401,587
Estimate Over Minimum Salary Cap of $45,000,000	$33,098,413
Current Bank Account	$64,461,785
Projected Bank Account	$54,052,403

Pro Players Salaries
Mark Stone	$9,500,000 (2)
Kevin Hayes	$7,142,857 (2)
Max Pacioretty	$7,000,000 (2)
William Karlsson	$5,900,000 (2)
Jordan Eberle	$5,500,000 (2)
Hampus Lindholm	$5,205,556 (1)
Jonas Brodin	$5,100,000 (4)
Nikita Zaitsev	$4,500,000 (2)
Darcy Kuemper	$4,500,000 (3)
Andre Burakovsky	$4,500,000 (3)
Oliver Bjorkstrand	$4,400,000 (4)
Nick Bonino	$2,750,000 (4)
Nick Jensen	$2,500,000 (2)
Jaroslav Halak	$2,250,000 (3)
Nick Holden	$2,000,000 (2)
Jack Roslovic	$1,500,000 (1)
Zach Sanford	$1,200,000 (4)
Chandler Stephenson	$1,000,000 (1)
Connor Carrick	$850,000 (2)
Brian Boyle	$800,000 (2)
Total Pro Players	20
Salary Commitment
Year 2021 : $78,098,413
Year 2022 : $70,392,857
Year 2023 : $24,700,000
Year 2024 : $13,450,000
Salary Average Commitment
Year 2021 : $65,692,579
Year 2022 : $58,592,857
Year 2023 : $12,900,000
Year 2024 : $5,550,000
Salary Cap with 1 Way Contract
Year 2021 : $78,098,413
Year 2022 : $70,392,857
Year 2023 : $24,700,000
Year 2024 : $13,450,000

Farm Players Salaries
Josh Leivo	$200,000 (3)
William Carrier	$130,000 (3)
Dean Kukan	$120,000 (2)
Malcolm Subban	$100,000 (3)
Ville Heinola	$95,000 (2)
Emil Bemstrom	$95,000 (2)
Jordan Gross	$92,500 (1)
Andrew Oglevie	$92,500 (2)
Kaedan Korczak	$90,000 (3)
Valentin Zykov	$90,000 (3)
Pavel Dorofeyev	$85,000 (3)
Rem Pitlick	$85,000 (2)
Brandon Coe	$80,000 (3)
Otto Somppi	$80,000 (4)
Paul Cotter	$80,000 (2)
Reid Duke	$77,000 (1)
Colin Blackwell	$75,000 (1)
Dylan Ferguson	$75,000 (3)
Jiri Patera	$75,000 (3)
Jack Dugan	$75,000 (3)
Jimmy Schuldt	$75,000 (2)
Benjamin Jones	$75,000 (2)
Lukas Elvenes	$75,000 (2)
Mason Primeau	$75,000 (3)
Peter Diliberatore	$75,000 (3)
Garret Sparks	$75,000 (1)
Jake Bischoff	$71,667 (1)
Gage Quinney	$71,500 (1)
Keegan Kolesar	$70,000 (2)
Brett Lernout	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 2021 : $2,625,167
Year 2022 : $2,092,500
Year 2023 : $1,230,000
Year 2024 : $80,000
Salary Average Commitment
Year 2021 : $2,540,167
Year 2022 : $2,007,500
Year 2023 : $1,200,000
Year 2024 : $80,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,594 - 93.24%
Level 2:	5000 - $60 - 4,780 - 95.61%
Level 3:	2000 - $35 - 1,912 - 95.62%
Level 4:	4000 - $25 - 3,806 - 95.14%
Luxury :	1000 - $200 - 965 - 96.54%
Total Capacity :	18000
Income
Home Games Left	22
Average Attendance - %	17,058 - 94.77%
Average Income per Game	$1,790,134
Year to Date Revenue	$34,012,548
Expense
Pro Players Total Salaries	$54,742,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,124,831
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$31,749,831
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,382,950
Pro Remaining Season Days	81
Pro Expenses Per Days	$336,036
Pro Estimated Expenses	$27,218,916
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$27,218,916
Season Salary Cap	$54,742,333
Estimate Under Maximum Salary Cap of $81,500,000	$26,757,667
Estimate Over Minimum Salary Cap of $45,000,000	$9,742,333
Current Bank Account	$64,317,309
Projected Bank Account	$76,481,343

Pro Players Salaries
Sebastian Aho	$8,454,000 (2)
Dougie Hamilton	$6,750,000 (4)
Teuvo Teravainen (Out of Payroll)	$5,400,000 (2)
Jaccob Slavin	$5,300,000 (2)
Tyler Toffoli	$5,250,000 (3)
Nino Niederreiter	$5,250,000 (1)
Andrei Svechnikov	$4,500,000 (3)
Brett Pesce	$4,025,000 (2)
Patrick Marleau	$2,000,000 (1)
Patrick Brown	$2,000,000 (3)
Janne Kuokkanen	$1,400,000 (4)
Alex Nedeljkovic	$1,250,000 (4)
Andy Greene	$1,000,000 (2)
Warren Foegele	$950,000 (3)
Jamie Drysdale	$950,000 (3)
Eetu Luostarinen	$900,000 (2)
Martin Necas	$863,333 (1)
Clark Bishop	$800,000 (2)
Brad Hunt	$800,000 (1)
Jeremy Helvig	$800,000 (2)
Callum Booth	$800,000 (3)
Gustav Forsling	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 2021 : $60,142,333
Year 2022 : $50,529,000
Year 2023 : $23,850,000
Year 2024 : $9,400,000
Salary Average Commitment
Year 2021 : $53,198,957
Year 2022 : $43,411,499
Year 2023 : $17,070,833
Year 2024 : $7,299,166
Salary Cap with 1 Way Contract
Year 2021 : $60,142,333
Year 2022 : $50,529,000
Year 2023 : $23,850,000
Year 2024 : $9,400,000

Farm Players Salaries
Jake Bean	$120,000 (4)
Morgan Geekie	$110,000 (4)
Julien Gauthier	$100,000 (3)
Ryan Suzuki	$95,000 (3)
Will Cuylle	$90,000 (3)
Jamieson Rees	$90,000 (3)
Matt Filipe	$85,000 (3)
Chase Priskie	$75,000 (2)
Jacob Pritchard	$75,000 (2)
David Cotton	$75,000 (3)
Colin Markison	$75,000 (1)
Cavan Fitzgerald	$75,000 (1)
Roland McKeown	$70,000 (1)
German Rubtsov	$70,000 (2)
Total Farm Players	14
Salary Commitment
Year 2021 : $1,205,000
Year 2022 : $985,000
Year 2023 : $765,000
Year 2024 : $230,000
Salary Average Commitment
Year 2021 : $1,021,333
Year 2022 : $806,333
Year 2023 : $591,333
Year 2024 : $151,333

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 5,804 - 96.73%
Level 2:	5000 - $60 - 4,832 - 96.64%
Level 3:	2000 - $35 - 1,905 - 95.24%
Level 4:	4000 - $25 - 3,848 - 96.19%
Luxury :	1000 - $200 - 972 - 97.22%
Total Capacity :	18000
Income
Home Games Left	22
Average Attendance - %	17,360 - 96.45%
Average Income per Game	$1,829,137
Year to Date Revenue	$34,753,608
Expense
Pro Players Total Salaries	$78,100,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,855,105
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$42,156,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,241,020
Pro Remaining Season Days	81
Pro Expenses Per Days	$472,159
Pro Estimated Expenses	$38,244,879
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$38,244,879
Season Salary Cap	$78,100,000
Estimate Under Maximum Salary Cap of $81,500,000	$3,400,000
Estimate Over Minimum Salary Cap of $45,000,000	$33,100,000
Current Bank Account	$53,796,493
Projected Bank Account	$55,792,634

Pro Players Salaries
Patrick Kane	$10,500,000 (2)
Logan Couture	$8,000,000 (2)
Brock Nelson	$6,000,000 (2)
Mathew Barzal	$6,000,000 (2)
Nick Leddy	$5,500,000 (1)
Thomas Chabot	$5,000,000 (1)
Semyon Varlamov	$5,000,000 (2)
Devon Toews	$4,000,000 (4)
Cal Clutterbuck	$3,500,000 (1)
Derick Brassard	$3,000,000 (3)
Anthony Beauvillier	$3,000,000 (1)
Ryan Pulock	$3,000,000 (1)
Dylan Strome	$3,000,000 (1)
Casey Cizikas	$3,000,000 (4)
Leo Komarov	$3,000,000 (1)
Justin Holl	$2,200,000 (2)
Austin Watson	$2,000,000 (2)
Samuel Bolduc	$900,000 (3)
Nick Schilkey	$750,000 (1)
Christopher Gibson	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 2021 : $78,100,000
Year 2022 : $51,350,000
Year 2023 : $10,900,000
Year 2024 : $7,000,000
Salary Average Commitment
Year 2021 : $62,576,666
Year 2022 : $40,963,333
Year 2023 : $5,650,000
Year 2024 : $3,700,000
Salary Cap with 1 Way Contract
Year 2021 : $78,100,000
Year 2022 : $51,350,000
Year 2023 : $10,900,000
Year 2024 : $7,000,000

Farm Players Salaries
Ross Johnston	$100,000 (1)
Sebastian AhoD	$90,000 (1)
Jakub Skarek	$85,000 (2)
Manuel Wiederer	$85,000 (2)
Otto Koivula	$80,000 (3)
Felix Bibeau	$75,000 (3)
Blade Jenkins	$75,000 (3)
Grant Hutton	$75,000 (2)
Mason Jobst	$75,000 (2)
Bob Carpenter	$75,000 (2)
Teemu Kivihalme	$75,000 (2)
Arnaud Durandeau	$75,000 (2)
David Quenneville	$75,000 (2)
John Stevens	$75,000 (1)
Cole Coskey	$75,000 (3)
Steve Bernier	$75,000 (1)
Total Farm Players	16
Salary Commitment
Year 2021 : $1,265,000
Year 2022 : $925,000
Year 2023 : $305,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,240,667
Year 2022 : $913,667
Year 2023 : $303,667
Year 2024 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $200 - 2,554 - 42.57%
Level 2:	5000 - $175 - 2,000 - 40.00%
Level 3:	2000 - $125 - 800 - 40.00%
Level 4:	4000 - $100 - 1,600 - 40.00%
Luxury :	1000 - $300 - 615 - 61.46%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	7,569 - 42.05%
Average Income per Game	$1,944,696
Year to Date Revenue	$44,728,012
Expense
Pro Players Total Salaries	$75,483,332
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,871,327
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$40,496,327
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,004,531
Pro Remaining Season Days	81
Pro Expenses Per Days	$453,883
Pro Estimated Expenses	$36,764,523
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$36,764,523
Season Salary Cap	$75,483,332
Estimate Under Maximum Salary Cap of $81,500,000	$6,016,668
Estimate Over Minimum Salary Cap of $45,000,000	$30,483,332
Current Bank Account	$81,379,787
Projected Bank Account	$79,619,795

Pro Players Salaries
Blake Wheeler	$8,250,000 (2)
Jared Spurgeon	$7,000,000 (3)
Sean Monahan	$6,375,000 (2)
Connor Hellebuyck	$6,166,666 (2)
Seth Jones	$5,400,000 (1)
Bryan Little	$5,291,666 (2)
Neal Pionk	$5,250,000 (4)
Nazem Kadri	$4,500,000 (1)
Joel Edmundson	$4,000,000 (3)
Mark Borowiecki	$3,800,000 (3)
Alexander Kerfoot	$3,500,000 (2)
Derek Forbort	$3,000,000 (3)
Nick Ritchie	$2,500,000 (1)
Luke Glendening	$2,000,000 (2)
Carter Rowney	$1,500,000 (2)
Tucker Poolman	$1,500,000 (4)
Dan Vladar	$1,200,000 (1)
Mikhail Vorobyev	$900,000 (2)
David Gustafsson	$900,000 (2)
Adam Brooks	$850,000 (1)
Mikhail Berdin	$850,000 (2)
Dominik Kubalik	$750,000 (2)
Total Pro Players	22
Salary Commitment
Year 2021 : $75,483,332
Year 2022 : $61,033,332
Year 2023 : $24,550,000
Year 2024 : $6,750,000
Salary Average Commitment
Year 2021 : $71,541,424
Year 2022 : $58,654,999
Year 2023 : $22,737,500
Year 2024 : $6,750,000
Salary Cap with 1 Way Contract
Year 2021 : $75,483,332
Year 2022 : $61,033,332
Year 2023 : $24,550,000
Year 2024 : $6,750,000

Farm Players Salaries
Libor Hajek	$150,000 (3)
Nelson Nogier	$90,000 (1)
Filip Chlapik	$90,000 (2)
Jansen Harkins	$90,000 (2)
Andrew Peeke	$90,000 (2)
Kristian Vesalainen	$89,417 (1)
Joona Luoto	$75,000 (2)
Andrei Chibisov	$75,000 (2)
Wyatte Wylie	$75,000 (3)
Declan Chisholm	$75,000 (3)
Kristian Reichel	$75,000 (1)
Alexis D'Aoust	$75,000 (1)
Jacob Cederholm	$75,000 (3)
Leon Gawanke	$75,000 (2)
Carson Meyer	$75,000 (3)
Curtis Douglas	$75,000 (3)
Charles-David Beaudoin	$75,000 (1)
Total Farm Players	17
Salary Commitment
Year 2021 : $1,424,417
Year 2022 : $1,020,000
Year 2023 : $525,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,359,000
Year 2022 : $974,583
Year 2023 : $525,000
Year 2024 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,748 - 95.80%
Level 2:	5000 - $60 - 4,730 - 94.61%
Level 3:	2000 - $35 - 1,925 - 96.23%
Level 4:	4000 - $25 - 3,854 - 96.34%
Luxury :	1000 - $200 - 966 - 96.55%
Total Capacity :	18000
Income
Home Games Left	16
Average Attendance - %	17,222 - 95.68%
Average Income per Game	$1,811,015
Year to Date Revenue	$45,275,378
Expense
Pro Players Total Salaries	$57,841,666
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,343,138
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$32,831,783
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,976,242
Pro Remaining Season Days	81
Pro Expenses Per Days	$344,555
Pro Estimated Expenses	$27,908,955
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$27,908,955
Season Salary Cap	$57,841,666
Estimate Under Maximum Salary Cap of $81,500,000	$23,658,334
Estimate Over Minimum Salary Cap of $45,000,000	$12,841,666
Current Bank Account	$77,062,751
Projected Bank Account	$78,130,038

Pro Players Salaries
Bobby Ryan	$7,250,000 (1)
Loui Eriksson	$6,000,000 (1)
Jake Gardiner (Out of Payroll)	$6,000,000 (2)
James Neal	$5,750,000 (2)
Jakob Chychrun	$4,600,000 (2)
Frederik Andersen	$4,250,000 (4)
Alexander Edler	$4,250,000 (3)
Olli Maatta	$4,083,333 (1)
Colin Miller	$3,875,000 (1)
Joel Armia	$3,250,000 (4)
Antoine Roussel	$3,000,000 (1)
Adrian Kempe	$2,000,000 (2)
Frederik Gauthier	$1,250,000 (2)
Alexis Lafreniere	$950,000 (3)
Kirby Dach	$950,000 (2)
Gabriel Vilardi	$950,000 (2)
Tobias Bjornfot	$950,000 (2)
Akil Thomas	$950,000 (3)
Arthur Kaliyev	$900,000 (3)
Jaret Anderson-Dolan	$900,000 (2)
Kurtis MacDermid	$875,000 (1)
Calvin Petersen	$858,333 (1)
Ilya Sorokin (Out of Payroll)	$850,000 (3)
Total Pro Players	23
Salary Commitment
Year 2021 : $64,691,666
Year 2022 : $38,750,000
Year 2023 : $15,400,000
Year 2024 : $7,500,000
Salary Average Commitment
Year 2021 : $63,391,666
Year 2022 : $37,450,000
Year 2023 : $14,850,000
Year 2024 : $7,600,000
Salary Cap with 1 Way Contract
Year 2021 : $64,691,666
Year 2022 : $38,750,000
Year 2023 : $15,400,000
Year 2024 : $7,500,000

Farm Players Salaries
Martin Jones	$575,000 (2)
Aaron Dell	$200,000 (3)
Joakim Ryan	$150,000 (1)
Sheldon Rempal	$150,000 (1)
Mikey Eyssimont	$125,000 (2)
Chaz Reddekopp	$100,000 (1)
Austin Strand	$100,000 (2)
Matt Luff	$100,000 (1)
Bokondji Imama	$100,000 (2)
Samuel Morin	$95,000 (2)
Alex Turcotte	$95,000 (3)
Rasmus Kupari	$95,000 (2)
Samuel Fagemo	$90,000 (3)
Sean Durzi	$90,000 (2)
Tyler Madden	$85,000 (3)
Mikko Kokkonen	$85,000 (3)
Matt Villalta	$85,000 (2)
Zayde Wisdom	$80,000 (3)
Brad Morrison	$80,000 (3)
Casey Fitzgerald	$80,000 (2)
Aidan Dudas	$80,000 (3)
Jacob Moverare	$80,000 (3)
Markus Phillips	$80,000 (3)
Johan Sodergran	$75,000 (2)
Cole Kehler	$75,000 (3)
Nikita Scherbak	$75,000 (3)
Cole Hults	$75,000 (3)
Olle Alsing	$75,000 (3)
Jacob Ingham	$75,000 (3)
Total Farm Players	29
Salary Commitment
Year 2021 : $3,250,000
Year 2022 : $2,750,000
Year 2023 : $1,330,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $3,100,000
Year 2022 : $2,600,000
Year 2023 : $1,250,000
Year 2024 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge
Level 1:	6000 - $100 - 5,768 - 96.13%
Level 2:	5000 - $60 - 4,793 - 95.86%
Level 3:	2000 - $35 - 1,918 - 95.90%
Level 4:	4000 - $25 - 3,830 - 95.75%
Luxury :	1000 - $200 - 975 - 97.46%
Total Capacity :	18000
Income
Home Games Left	16
Average Attendance - %	17,283 - 96.02%
Average Income per Game	$1,820,989
Year to Date Revenue	$45,524,721
Expense
Pro Players Total Salaries	$79,557,143
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,624,598
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$41,545,089
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,135,821
Pro Remaining Season Days	81
Pro Expenses Per Days	$463,393
Pro Estimated Expenses	$37,534,833
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$37,534,833
Season Salary Cap	$79,557,143
Estimate Under Maximum Salary Cap of $81,500,000	$1,942,857
Estimate Over Minimum Salary Cap of $45,000,000	$34,557,143
Current Bank Account	$88,000,123
Projected Bank Account	$79,601,111

Pro Players Salaries
Brent Burns	$8,000,000 (2)
Shea Weber	$7,857,143 (2)
Vladimir Tarasenko	$7,500,000 (2)
Johnny Gaudreau	$6,750,000 (1)
Justin Faulk	$6,500,000 (3)
Jaden Schwartz	$5,500,000 (4)
Alex Goligoski	$4,000,000 (4)
Boone Jenner	$3,750,000 (1)
David Savard	$3,500,000 (4)
Adam Lowry	$3,250,000 (4)
Danton Heinen	$2,800,000 (4)
Miles Wood	$2,750,000 (1)
Frank Vatrano	$2,533,333 (1)
Mattias Janmark	$2,300,000 (3)
Linus Ullmark	$2,250,000 (3)
Adam Pelech	$2,000,000 (1)
Josh Archibald	$2,000,000 (3)
Austin Wagner	$1,500,000 (1)
Mathieu Joseph	$1,250,000 (1)
Adin Hill	$1,200,000 (1)
Jake Evans	$925,000 (1)
Zach Whitecloud	$725,000 (2)
Vitek Vanecek	$716,667 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $79,557,143
Year 2022 : $56,182,143
Year 2023 : $32,100,000
Year 2024 : $19,050,000
Salary Average Commitment
Year 2021 : $78,474,226
Year 2022 : $55,990,476
Year 2023 : $31,908,333
Year 2024 : $20,525,000
Salary Cap with 1 Way Contract
Year 2021 : $79,557,143
Year 2022 : $56,182,143
Year 2023 : $32,100,000
Year 2024 : $19,050,000

Farm Players Salaries
Troy Terry	$145,000 (3)
Olli Juolevi	$95,000 (3)
Brett Howden	$95,000 (3)
Logan Brown	$86,444 (3)
Mitch Reinke	$72,500 (1)
Total Farm Players	5
Salary Commitment
Year 2021 : $493,944
Year 2022 : $421,444
Year 2023 : $421,444
Year 2024 : $0
Salary Average Commitment
Year 2021 : $431,610
Year 2022 : $356,610
Year 2023 : $356,610
Year 2024 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $100 - 5,600 - 93.34%
Level 2:	5000 - $60 - 4,832 - 96.63%
Level 3:	2000 - $35 - 1,921 - 96.05%
Level 4:	4000 - $25 - 3,858 - 96.45%
Luxury :	1000 - $200 - 946 - 94.61%
Total Capacity :	18000
Income
Home Games Left	20
Average Attendance - %	17,157 - 95.32%
Average Income per Game	$1,792,234
Year to Date Revenue	$37,636,915
Expense
Pro Players Total Salaries	$81,125,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$46,164,076
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$43,681,154
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,844,681
Pro Remaining Season Days	81
Pro Expenses Per Days	$487,074
Pro Estimated Expenses	$39,452,994
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$39,452,994
Season Salary Cap	$81,125,000
Estimate Under Maximum Salary Cap of $81,500,000	$375,000
Estimate Over Minimum Salary Cap of $45,000,000	$36,125,000
Current Bank Account	$50,681,084
Projected Bank Account	$47,072,771

Pro Players Salaries
Nikita Kucherov	$9,500,000 (2)
Andrei Vasilevskiy	$9,500,000 (2)
Brayden Point	$8,000,000 (4)
Patrik Laine	$8,000,000 (2)
Victor Hedman	$7,875,000 (2)
Mikhail Sergachev	$6,000,000 (3)
Jeff Petry	$6,000,000 (4)
Gabriel Landeskog	$6,000,000 (4)
Alex Killorn	$4,450,000 (2)
Brendan Gallagher	$4,250,000 (4)
Anthony Cirelli	$3,000,000 (1)
Erik Cernak	$1,500,000 (1)
Carter Verhaeghe	$1,000,000 (1)
Sean Walker	$1,000,000 (1)
Mathieu Perreault	$1,000,000 (1)
Michael Del Zotto	$850,000 (1)
Nate Thompson	$850,000 (1)
Zachary Fucale	$850,000 (2)
Blake Lizotte	$750,000 (2)
Nico Sturm	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 2021 : $81,125,000
Year 2022 : $71,925,000
Year 2023 : $30,250,000
Year 2024 : $24,250,000
Salary Average Commitment
Year 2021 : $73,696,429
Year 2022 : $64,496,429
Year 2023 : $28,821,429
Year 2024 : $22,821,429
Salary Cap with 1 Way Contract
Year 2021 : $81,125,000
Year 2022 : $71,925,000
Year 2023 : $30,250,000
Year 2024 : $24,250,000

Farm Players Salaries
Jack Quinn	$95,000 (3)
Nicolas Deslauriers	$95,000 (1)
Nolan Foote	$95,000 (3)
Jacob Perreault	$95,000 (3)
Gabriel Fortier	$90,000 (3)
Dmitri Semykin	$85,000 (3)
Connor Bunnaman	$85,000 (3)
Boris Katchouk	$85,000 (3)
Taylor Raddysh	$85,000 (3)
Cameron Hillis	$85,000 (3)
Devin Shore	$85,000 (2)
Philipp Kurashev	$80,000 (2)
Jack Rathbone	$80,000 (3)
Alex Green	$80,000 (3)
Brett Brochu	$75,000 (2)
Jimmy Huntington	$75,000 (2)
Daniel Walcott	$75,000 (2)
Ryan Lohin	$75,000 (3)
Declan McDonnell	$75,000 (3)
Cole Koepke	$75,000 (3)
Oleg Sosunov	$75,000 (3)
David Ayres	$65,000 (1)
Dennis Yan	$65,000 (1)
Total Farm Players	23
Salary Commitment
Year 2021 : $1,875,000
Year 2022 : $1,650,000
Year 2023 : $1,260,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,725,000
Year 2022 : $1,500,000
Year 2023 : $1,135,000
Year 2024 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5,770 - 96.17%
Level 2:	5000 - $60 - 4,768 - 95.37%
Level 3:	2000 - $35 - 1,947 - 97.35%
Level 4:	4000 - $25 - 3,826 - 95.64%
Luxury :	1000 - $200 - 969 - 96.93%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	17,281 - 96.00%
Average Income per Game	$1,818,978
Year to Date Revenue	$41,836,502
Expense
Pro Players Total Salaries	$78,996,366
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,809,094
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$42,218,252
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,741,610
Pro Remaining Season Days	81
Pro Expenses Per Days	$476,116
Pro Estimated Expenses	$38,565,396
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$38,565,396
Season Salary Cap	$78,996,366
Estimate Under Maximum Salary Cap of $81,500,000	$2,503,634
Estimate Over Minimum Salary Cap of $45,000,000	$33,996,366
Current Bank Account	$36,799,858
Projected Bank Account	$30,976,072

Pro Players Salaries
Auston Matthews	$11,634,000 (2)
John Tavares	$11,000,000 (2)
Mitch Marner	$9,000,000 (2)
William Nylander	$6,962,366 (2)
Jake Muzzin	$5,750,000 (3)
T.J. Brodie	$5,000,000 (3)
Morgan Rielly	$5,000,000 (1)
Cam Talbot	$4,250,000 (2)
Rasmus Andersson	$3,750,000 (2)
Zach Hyman	$3,250,000 (4)
Tanner Pearson	$2,750,000 (4)
Jason Spezza	$2,000,000 (1)
Kevin Labanc	$2,000,000 (1)
Jordan Greenway	$1,500,000 (1)
Eric Staal	$1,000,000 (2)
Zach Bogosian	$1,000,000 (4)
Robby Fabbri	$900,000 (1)
Ben Harpur	$750,000 (1)
Ilya Mikheyev	$750,000 (2)
Antoine Bibeau	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 2021 : $78,996,366
Year 2022 : $66,846,366
Year 2023 : $17,750,000
Year 2024 : $7,000,000
Salary Average Commitment
Year 2021 : $73,413,032
Year 2022 : $61,846,366
Year 2023 : $15,000,000
Year 2024 : $6,000,000
Salary Cap with 1 Way Contract
Year 2021 : $78,996,366
Year 2022 : $66,846,366
Year 2023 : $17,750,000
Year 2024 : $7,000,000

Farm Players Salaries
Carl Grundstrom	$200,000 (2)
Kyle Clifford	$200,000 (3)
Ryan Reaves	$145,000 (1)
Logan O'Connor	$125,000 (1)
Alexander Barabanov	$100,000 (2)
Kasimir Kaskisuo	$100,000 (3)
Dmytro Timashov	$95,000 (1)
Conor Timmins	$95,000 (2)
Brendan Lemieux	$95,000 (1)
Lias Andersson	$90,000 (1)
Nicholas Robertson	$90,000 (3)
Rasmus Sandin	$89,417 (1)
Timothy Liljegren	$86,333 (1)
Joseph Woll	$85,000 (2)
Mason Marchment	$85,000 (1)
Martin Frk	$80,000 (1)
Ian Scott	$80,000 (3)
Nicholas Baptiste	$75,000 (1)
Joseph Duszak	$75,000 (2)
Ryan McGregor	$75,000 (3)
Filip Kral	$75,000 (3)
Total Farm Players	21
Salary Commitment
Year 2021 : $2,140,750
Year 2022 : $1,175,000
Year 2023 : $620,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,999,444
Year 2022 : $1,125,000
Year 2023 : $600,000
Year 2024 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 5,679 - 94.65%
Level 2:	5000 - $60 - 4,831 - 96.61%
Level 3:	2000 - $35 - 1,924 - 96.19%
Level 4:	4000 - $25 - 3,932 - 98.31%
Luxury :	1000 - $200 - 961 - 96.12%
Total Capacity :	18000
Income
Home Games Left	19
Average Attendance - %	17,327 - 96.26%
Average Income per Game	$1,811,284
Year to Date Revenue	$39,848,241
Expense
Pro Players Total Salaries	$78,708,666
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,512,351
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$42,432,773
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,414,390
Pro Remaining Season Days	81
Pro Expenses Per Days	$458,572
Pro Estimated Expenses	$37,144,332
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$37,144,332
Season Salary Cap	$78,708,666
Estimate Under Maximum Salary Cap of $81,500,000	$2,791,334
Estimate Over Minimum Salary Cap of $45,000,000	$33,708,666
Current Bank Account	$50,825,173
Projected Bank Account	$48,095,231

Pro Players Salaries
Connor McDavid	$12,500,000 (2)
Leon Draisaitl	$8,500,000 (2)
Claude Giroux	$8,275,000 (1)
Darnell Nurse	$6,000,000 (3)
Ryan Nugent-Hopkins	$6,000,000 (4)
Samuel Girard	$5,000,000 (3)
Ben Bishop	$4,916,666 (2)
Oscar Klefbom	$4,167,000 (2)
David Perron	$4,000,000 (1)
Kailer Yamamoto	$2,500,000 (1)
Joel Eriksson Ek	$2,500,000 (2)
Matt Benning	$2,200,000 (3)
Ethan Bear	$2,000,000 (2)
Derek Grant	$2,000,000 (3)
James Reimer	$1,800,000 (3)
Kris Russell	$1,600,000 (2)
Pat Maroon	$1,500,000 (2)
Jujhar Khaira	$1,250,000 (4)
Andrew Cogliano	$1,000,000 (1)
Tyler Bozak	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2021 : $78,708,666
Year 2022 : $61,933,666
Year 2023 : $24,250,000
Year 2024 : $7,250,000
Salary Average Commitment
Year 2021 : $67,388,665
Year 2022 : $52,219,499
Year 2023 : $16,828,333
Year 2024 : $7,200,000
Salary Cap with 1 Way Contract
Year 2021 : $78,708,666
Year 2022 : $61,933,666
Year 2023 : $24,250,000
Year 2024 : $7,250,000

Farm Players Salaries
Aleksi Saarela	$125,000 (2)
Derek Ryan	$125,000 (2)
Slater Koekkoek	$110,000 (2)
Nolan Vesey	$97,500 (4)
Raphael Lavoie	$95,000 (3)
Evan Bouchard	$95,000 (2)
Tyler Benson	$95,000 (2)
Cameron Hebig	$90,000 (2)
Olivier Rodrigue	$90,000 (3)
William Lagesson	$90,000 (1)
Ryan McLeod	$90,000 (2)
Stuart Skinner	$90,000 (2)
Martin Kaut	$89,417 (1)
Logan Day	$87,500 (4)
Dmitri Samorukov	$85,000 (2)
Patrick Russell	$85,000 (3)
Markus Niemelainen	$85,000 (3)
Shane Starrett	$82,500 (4)
Ostap Safin	$80,000 (3)
Luca Sbisa	$80,000 (1)
Dylan Wells	$80,000 (2)
Yannick Weber	$75,000 (2)
Will Cranley	$75,000 (3)
Anthony Peluso	$75,000 (1)
Beau Starrett	$75,000 (2)
Isaak Phillips	$75,000 (3)
Kirill Maksimov	$75,000 (2)
Total Farm Players	27
Salary Commitment
Year 2021 : $2,396,917
Year 2022 : $2,062,500
Year 2023 : $852,500
Year 2024 : $267,500
Salary Average Commitment
Year 2021 : $2,195,001
Year 2022 : $1,876,417
Year 2023 : $761,750
Year 2024 : $226,750

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $100 - 5,558 - 92.63%
Level 2:	5000 - $60 - 4,826 - 96.51%
Level 3:	2000 - $35 - 1,916 - 95.81%
Level 4:	4000 - $25 - 3,800 - 95.01%
Luxury :	1000 - $200 - 963 - 96.34%
Total Capacity :	18000
Income
Home Games Left	16
Average Attendance - %	17,063 - 94.80%
Average Income per Game	$1,788,114
Year to Date Revenue	$44,702,845
Expense
Pro Players Total Salaries	$79,500,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,855,105
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$42,911,975
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,609,821
Pro Remaining Season Days	81
Pro Expenses Per Days	$472,159
Pro Estimated Expenses	$38,244,879
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$38,244,879
Season Salary Cap	$79,500,000
Estimate Under Maximum Salary Cap of $81,500,000	$2,000,000
Estimate Over Minimum Salary Cap of $45,000,000	$34,500,000
Current Bank Account	$65,020,377
Projected Bank Account	$55,385,319

Pro Players Salaries
Sergei Bobrovsky	$10,000,000 (2)
Aaron Ekblad	$7,500,000 (2)
Mikael Granlund	$6,500,000 (3)
Jordan Binnington	$6,000,000 (4)
Aleksander Barkov	$5,900,000 (1)
Jonathan Huberdeau	$5,900,000 (2)
Anton Stralman	$5,500,000 (1)
Max Domi	$5,300,000 (1)
Josh Bailey	$5,000,000 (2)
Alexander Wennberg	$4,900,000 (2)
Vincent Trocheck	$4,750,000 (1)
Sam Bennett	$2,650,000 (2)
MacKenzie Weegar	$2,400,000 (3)
Henrik Borgstrom	$1,500,000 (1)
Riley Stillman	$1,350,000 (3)
Anthony Greco	$950,000 (3)
Owen Tippett	$950,000 (2)
Jarred Tinordi	$900,000 (3)
Dryden Hunt	$850,000 (1)
Matt Irwin	$700,000 (1)
Total Pro Players	20
Salary Commitment
Year 2021 : $79,500,000
Year 2022 : $55,000,000
Year 2023 : $18,100,000
Year 2024 : $6,000,000
Salary Average Commitment
Year 2021 : $74,813,333
Year 2022 : $53,173,333
Year 2023 : $16,473,333
Year 2024 : $6,000,000
Salary Cap with 1 Way Contract
Year 2021 : $79,500,000
Year 2022 : $55,000,000
Year 2023 : $18,100,000
Year 2024 : $6,000,000

Farm Players Salaries
Mike Matheson	$487,500 (2)
Josh Brown	$200,000 (3)
Grigori Denisenko	$95,000 (3)
Spencer Knight	$95,000 (3)
Serron Noel	$90,000 (3)
Dylan Coghlan	$89,500 (2)
Jayce Hawryluk	$87,413 (1)
Max Gildon	$85,000 (3)
Graeme Clarke	$85,000 (3)
Derrick Pouliot	$85,000 (3)
Juho Lammikko	$85,000 (3)
John Ludvig	$85,000 (3)
Cole Schwindt	$85,000 (3)
Liam Hawel	$82,500 (3)
Ian McCoshen	$80,000 (1)
Sean Day	$80,000 (2)
Philippe Desrosiers	$80,000 (1)
Sam Montembeault	$80,000 (1)
Thomas Schemitsch	$75,000 (1)
Yegor Rykov	$75,000 (2)
Jake Massie	$75,000 (2)
Christopher Wilkie	$75,000 (3)
Ryan Bednard	$75,000 (2)
Jake Horton	$75,000 (1)
Brady Keeper	$75,000 (2)
Rodrigo Abols	$75,000 (2)
Sebastian Repo	$74,000 (1)
Drake Rymsha	$73,333 (1)
Patrick Bajkov	$72,500 (3)
Cliff Pu	$72,500 (3)
Jonathan Ang	$72,500 (3)
Total Farm Players	31
Salary Commitment
Year 2021 : $3,021,745
Year 2022 : $2,397,000
Year 2023 : $1,365,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,794,037
Year 2022 : $2,201,917
Year 2023 : $1,169,917
Year 2024 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $100 - 5,719 - 95.32%
Level 2:	5000 - $60 - 4,804 - 96.08%
Level 3:	2000 - $35 - 1,908 - 95.38%
Level 4:	4000 - $25 - 3,832 - 95.80%
Luxury :	1000 - $200 - 961 - 96.09%
Total Capacity :	18000
Income
Home Games Left	22
Average Attendance - %	17,224 - 95.69%
Average Income per Game	$1,810,190
Year to Date Revenue	$34,393,611
Expense
Pro Players Total Salaries	$81,250,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,863,344
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$43,272,420
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,824,181
Pro Remaining Season Days	81
Pro Expenses Per Days	$488,920
Pro Estimated Expenses	$39,602,520
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$39,602,520
Season Salary Cap	$81,250,000
Estimate Under Maximum Salary Cap of $81,500,000	$250,000
Estimate Over Minimum Salary Cap of $45,000,000	$36,250,000
Current Bank Account	$62,221,270
Projected Bank Account	$62,442,931

Pro Players Salaries
Sidney Crosby	$8,700,000 (2)
Kris Letang	$7,250,000 (1)
Mike Hoffman	$6,750,000 (3)
Keith Yandle	$6,350,000 (2)
Brayden Schenn	$6,000,000 (3)
Patric Hornqvist	$5,300,000 (2)
Ondrej Palat	$5,300,000 (1)
Brian Dumoulin	$4,100,000 (2)
Adam Larsson	$4,000,000 (4)
Brandon Tanev	$3,500,000 (2)
J.T. Compher	$3,500,000 (2)
Tristan Jarry	$3,500,000 (4)
Bryan Rust	$3,500,000 (1)
Marcus Pettersson	$3,000,000 (1)
Jared McCann	$2,500,000 (1)
Teddy Blueger	$2,500,000 (4)
Zach Aston-Reese	$2,000,000 (4)
Casey DeSmith	$1,250,000 (1)
Joseph Blandisi	$750,000 (3)
John Marino	$750,000 (2)
Alex D'Orio	$750,000 (3)
Total Pro Players	21
Salary Commitment
Year 2021 : $81,250,000
Year 2022 : $58,450,000
Year 2023 : $26,250,000
Year 2024 : $12,000,000
Salary Average Commitment
Year 2021 : $74,225,000
Year 2022 : $51,425,000
Year 2023 : $19,225,000
Year 2024 : $5,950,000
Salary Cap with 1 Way Contract
Year 2021 : $81,250,000
Year 2022 : $58,450,000
Year 2023 : $26,250,000
Year 2024 : $12,000,000

Farm Players Salaries
Matt Murray	$450,000 (3)
Jack Johnson	$325,000 (2)
Dominik Simon	$100,000 (4)
Sam Miletic	$97,500 (2)
Pierre-Olivier Joseph	$95,000 (2)
Jake Lucchini	$95,000 (3)
Bowen Byram	$95,000 (3)
Anthony Angello	$92,500 (1)
Calen Addison	$90,000 (3)
Kasper Bjorkqvist	$90,000 (2)
Jan Drozg	$75,000 (2)
Emil Larmi	$75,000 (2)
Jordy Bellerive	$75,000 (2)
Dustin Tokarski	$75,000 (1)
Ben Sexton	$75,000 (1)
Niclas Almari	$75,000 (2)
Nikita Pavlychev	$75,000 (3)
Ryan Jones	$75,000 (3)
William Reilly	$75,000 (3)
Justin Almeida	$75,000 (2)
Adam Johnson	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2021 : $2,350,000
Year 2022 : $2,037,500
Year 2023 : $1,055,000
Year 2024 : $100,000
Salary Average Commitment
Year 2021 : $2,215,000
Year 2022 : $1,902,500
Year 2023 : $955,000
Year 2024 : $65,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,633 - 93.89%
Level 2:	5000 - $60 - 4,750 - 94.99%
Level 3:	2000 - $35 - 1,924 - 96.22%
Level 4:	4000 - $25 - 3,851 - 96.27%
Luxury :	1000 - $200 - 962 - 96.20%
Total Capacity :	18000
Income
Home Games Left	21
Average Attendance - %	17,120 - 95.11%
Average Income per Game	$1,794,448
Year to Date Revenue	$35,888,952
Expense
Pro Players Total Salaries	$77,732,143
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,982,121
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$40,499,178
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,683,400
Pro Remaining Season Days	81
Pro Expenses Per Days	$467,796
Pro Estimated Expenses	$37,891,476
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$37,891,476
Season Salary Cap	$77,732,143
Estimate Under Maximum Salary Cap of $81,500,000	$3,767,857
Estimate Over Minimum Salary Cap of $45,000,000	$32,732,143
Current Bank Account	$48,867,159
Projected Bank Account	$48,659,083

Pro Players Salaries
Roman Josi	$8,500,000 (3)
Ryan Johansen	$8,000,000 (2)
Ryan Ellis	$6,250,000 (2)
Filip Forsberg	$6,000,000 (1)
Tomas Hertl	$5,625,000 (1)
Jakob Silfverberg	$5,250,000 (2)
Cody Ceci	$5,000,000 (3)
Philipp Grubauer	$5,000,000 (4)
Viktor Arvidsson	$4,250,000 (2)
Mattias Ekholm	$3,750,000 (1)
Colton Sissons	$2,857,143 (2)
Jimmy Vesey	$2,500,000 (3)
Marcus Johansson	$2,100,000 (3)
Calle Jarnkrok	$2,000,000 (1)
Ryan Hartman	$1,700,000 (3)
Artem Anisimov	$1,400,000 (2)
Andrej Sekera	$1,300,000 (1)
Casey Mittelstadt	$1,250,000 (3)
Matthew Nieto	$1,200,000 (3)
Oscar Fantenberg	$1,100,000 (1)
Keith Kinkaid	$1,000,000 (2)
Korbinian Holzer	$900,000 (1)
Jonny Brodzinski	$800,000 (2)
Total Pro Players	23
Salary Commitment
Year 2021 : $77,732,143
Year 2022 : $57,057,143
Year 2023 : $27,250,000
Year 2024 : $5,000,000
Salary Average Commitment
Year 2021 : $73,232,143
Year 2022 : $52,557,143
Year 2023 : $22,750,000
Year 2024 : $5,000,000
Salary Cap with 1 Way Contract
Year 2021 : $77,732,143
Year 2022 : $57,057,143
Year 2023 : $27,250,000
Year 2024 : $5,000,000

Farm Players Salaries
Jonathon Merrill	$130,000 (1)
Jordie Benn	$95,000 (1)
Connor Ingram	$85,000 (3)
Yakov Trenin	$85,000 (3)
J.C. Beaudin	$82,500 (3)
Riley Barber	$80,000 (2)
Ken Appleby	$75,000 (1)
Zach Magwood	$75,000 (3)
Boo Nieves	$75,000 (1)
Josh Healey	$75,000 (1)
Veini Vehvilainen	$75,000 (2)
Jeremy Davies	$75,000 (2)
Josh Wilkins	$75,000 (2)
Lukas Craggs	$75,000 (2)
Patrick Harper	$75,000 (3)
Brandon Fortunato	$75,000 (3)
Matt Tennyson	$75,000 (1)
Total Farm Players	17
Salary Commitment
Year 2021 : $1,382,500
Year 2022 : $857,500
Year 2023 : $477,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,369,000
Year 2022 : $844,000
Year 2023 : $464,000
Year 2024 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $125 - 4,030 - 67.17%
Level 2:	5000 - $75 - 3,530 - 70.60%
Level 3:	2000 - $45 - 1,385 - 69.26%
Level 4:	4000 - $30 - 2,900 - 72.51%
Luxury :	1000 - $250 - 729 - 72.90%
Total Capacity :	18000
Income
Home Games Left	23
Average Attendance - %	12,575 - 69.86%
Average Income per Game	$1,639,195
Year to Date Revenue	$29,505,501
Expense
Pro Players Total Salaries	$78,547,985
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,797,012
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$42,285,657
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,701,474
Pro Remaining Season Days	81
Pro Expenses Per Days	$462,204
Pro Estimated Expenses	$37,438,524
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$37,438,524
Season Salary Cap	$78,547,985
Estimate Under Maximum Salary Cap of $81,500,000	$2,952,015
Estimate Over Minimum Salary Cap of $45,000,000	$33,547,985
Current Bank Account	$31,242,692
Projected Bank Account	$31,505,642

Pro Players Salaries
Artemi Panarin	$11,642,860 (2)
Jonathan Toews	$10,500,000 (2)
Jacob Trouba	$8,000,000 (2)
Ryan Suter	$7,538,461 (2)
Chris Kreider	$6,000,000 (3)
Pavel Buchnevich	$5,500,000 (4)
Mika Zibanejad	$5,350,000 (1)
Robin Lehner	$4,700,000 (3)
Alex DeBrincat	$4,300,000 (2)
Marc Staal	$2,000,000 (2)
Jesper Fast	$2,000,000 (2)
Ryan Lindgren	$1,800,000 (3)
Noel Acciari	$1,666,667 (1)
Brad Richardson	$1,500,000 (1)
Michael Grabner	$1,000,000 (2)
K'Andre Miller	$950,000 (3)
Brendan Smith	$850,000 (2)
Riley Nash	$850,000 (3)
Adam Fox	$850,000 (2)
Igor Shesterkin	$800,000 (2)
Kirill Kaprizov	$750,000 (3)
Total Pro Players	21
Salary Commitment
Year 2021 : $78,547,985
Year 2022 : $70,031,318
Year 2023 : $20,550,000
Year 2024 : $5,500,000
Salary Average Commitment
Year 2021 : $73,722,985
Year 2022 : $65,206,318
Year 2023 : $15,850,000
Year 2024 : $3,250,000
Salary Cap with 1 Way Contract
Year 2021 : $78,547,985
Year 2022 : $70,031,318
Year 2023 : $20,550,000
Year 2024 : $5,500,000

Farm Players Salaries
Robert Hagg	$160,000 (2)
Matt Martin	$100,000 (2)
Evan Rodrigues	$95,000 (2)
Vitaly Kravtsov	$95,000 (2)
Quinton Byfield	$95,000 (3)
Kaapo Kakko	$95,000 (2)
Adam Huska	$95,000 (2)
Justin Richards	$92,500 (4)
Darren Raddysh	$87,500 (3)
Austin Rueschhoff	$85,000 (4)
Joey Keane	$85,000 (2)
Ryan Gropp	$85,000 (1)
Brandon Crawley	$82,500 (3)
Ty Ronning	$80,000 (2)
Brandon Pirri	$80,000 (1)
Kiefer Sherwood	$80,000 (3)
Timothy Gettinger	$80,000 (2)
Tarmo Reunanen	$80,000 (3)
Mac Hollowell	$80,000 (2)
Hunter Skinner	$80,000 (3)
Morgan Barron	$75,000 (3)
Vincent LoVerde	$75,000 (1)
Greg McKegg	$75,000 (1)
Paul Bittner	$75,000 (3)
Patrick Newell	$75,000 (2)
Steven Fogarty	$75,000 (1)
Tyler Wall	$75,000 (3)
Vili Saarijarvi	$72,500 (1)
Total Farm Players	28
Salary Commitment
Year 2021 : $2,410,000
Year 2022 : $1,947,500
Year 2023 : $907,500
Year 2024 : $177,500
Salary Average Commitment
Year 2021 : $2,238,083
Year 2022 : $1,783,083
Year 2023 : $857,500
Year 2024 : $177,500

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 5,737 - 95.62%
Level 2:	5000 - $60 - 4,856 - 97.13%
Level 3:	2000 - $35 - 1,896 - 94.81%
Level 4:	4000 - $25 - 3,848 - 96.19%
Luxury :	1000 - $200 - 957 - 95.68%
Total Capacity :	18000
Income
Home Games Left	19
Average Attendance - %	17,294 - 96.08%
Average Income per Game	$1,816,362
Year to Date Revenue	$39,959,954
Expense
Pro Players Total Salaries	$60,119,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,737,049
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$32,901,839
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,510,869
Pro Remaining Season Days	81
Pro Expenses Per Days	$360,904
Pro Estimated Expenses	$29,233,224
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$29,233,224
Season Salary Cap	$60,119,167
Estimate Under Maximum Salary Cap of $81,500,000	$21,380,833
Estimate Over Minimum Salary Cap of $45,000,000	$15,119,167
Current Bank Account	$54,628,462
Projected Bank Account	$59,906,107

Pro Players Salaries
Jakub Voracek	$8,250,000 (2)
James van Riemsdyk	$7,000,000 (2)
Dylan Larkin	$6,100,000 (2)
Brady Skjei	$5,250,000 (2)
Pius Suter	$4,250,000 (4)
Filip Hronek	$4,000,000 (3)
Brandon Montour	$3,725,000 (3)
Tyler Bertuzzi	$3,500,000 (1)
Zack Kassian	$3,200,000 (3)
Jay Beagle	$3,000,000 (1)
Radim Simek	$2,250,000 (4)
Chris Driedger	$1,500,000 (4)
Madison Bowey	$1,250,000 (1)
Eric Comrie	$1,000,000 (3)
Joseph Veleno	$950,000 (2)
Gustav Lindstrom (Out of Payroll)	$900,000 (2)
Filip Zadina	$894,167 (1)
Jason Pominville	$850,000 (1)
Mason Appleton	$850,000 (1)
Tomas Nosek	$800,000 (1)
Jayson Megna	$750,000 (1)
Jonathan Ericsson	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 2021 : $61,019,167
Year 2022 : $48,375,000
Year 2023 : $19,925,000
Year 2024 : $8,000,000
Salary Average Commitment
Year 2021 : $54,383,333
Year 2022 : $44,089,166
Year 2023 : $15,989,166
Year 2024 : $7,350,000
Salary Cap with 1 Way Contract
Year 2021 : $61,019,167
Year 2022 : $48,375,000
Year 2023 : $19,925,000
Year 2024 : $8,000,000

Farm Players Salaries
Antti Raanta	$200,000 (2)
Christoffer Ehn	$100,000 (2)
Taro Hirose	$100,000 (2)
Morgan Frost	$95,000 (2)
Shane Bowers	$95,000 (2)
Hudson Elynuik	$95,000 (2)
Moritz Seider	$95,000 (2)
Ryan Kuffner	$92,500 (2)
Givani Smith	$90,000 (4)
Jared McIsaac	$90,000 (3)
Alexandre Fortin	$85,000 (2)
Albin Grewe	$85,000 (3)
Parker Wotherspoon	$80,000 (3)
Filip Larsson	$75,000 (2)
Blake Hillman	$75,000 (1)
Alec McCrea	$75,000 (3)
Brandon Anselmini	$75,000 (1)
Cole Moberg	$75,000 (3)
Pavel Gogolev	$75,000 (3)
Kaden Fulcher	$73,333 (1)
Total Farm Players	20
Salary Commitment
Year 2021 : $1,825,833
Year 2022 : $1,602,500
Year 2023 : $570,000
Year 2024 : $90,000
Salary Average Commitment
Year 2021 : $1,680,667
Year 2022 : $1,457,334
Year 2023 : $526,417
Year 2024 : $71,417

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - $100 - 5,667 - 94.45%
Level 2:	5000 - $65 - 4,732 - 94.63%
Level 3:	2000 - $40 - 1,907 - 95.34%
Level 4:	4000 - $20 - 3,903 - 97.58%
Luxury :	1000 - $225 - 946 - 94.59%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	17,155 - 95.30%
Average Income per Game	$1,849,758
Year to Date Revenue	$42,544,431
Expense
Pro Players Total Salaries	$76,738,462
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,709,714
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$41,223,884
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,295,642
Pro Remaining Season Days	81
Pro Expenses Per Days	$441,128
Pro Estimated Expenses	$35,731,368
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$35,731,368
Season Salary Cap	$76,738,462
Estimate Under Maximum Salary Cap of $81,500,000	$4,761,538
Estimate Over Minimum Salary Cap of $45,000,000	$31,738,462
Current Bank Account	$59,913,263
Projected Bank Account	$57,477,537

Pro Players Salaries
Jack Eichel	$10,000,000 (2)
Ryan O'Reilly	$7,500,000 (2)
Marc-Andre Fleury	$7,000,000 (1)
Jordan Staal	$6,000,000 (2)
Duncan Keith	$5,538,462 (2)
Rasmus Ristolainen	$5,400,000 (1)
Zdeno Chara	$5,000,000 (1)
Travis Konecny	$4,500,000 (2)
Sam Reinhart	$4,000,000 (2)
Alec Martinez	$4,000,000 (4)
Anthony Duclair	$3,750,000 (3)
Nick Foligno	$3,500,000 (3)
Brayden McNabb	$2,500,000 (1)
Zemgus Girgensons	$1,800,000 (2)
Tyler Ennis	$1,125,000 (2)
Victor Olofsson	$975,000 (1)
Tim Stutzle	$950,000 (3)
Alexander Volkov	$950,000 (2)
Alex Stalock	$785,000 (1)
Vladislav Gavrikov	$750,000 (2)
Brendan Gaunce	$715,000 (3)
Total Pro Players	21
Salary Commitment
Year 2021 : $76,738,462
Year 2022 : $55,078,462
Year 2023 : $12,915,000
Year 2024 : $4,000,000
Salary Average Commitment
Year 2021 : $74,438,462
Year 2022 : $52,778,462
Year 2023 : $10,615,000
Year 2024 : $4,000,000
Salary Cap with 1 Way Contract
Year 2021 : $76,738,462
Year 2022 : $55,078,462
Year 2023 : $12,915,000
Year 2024 : $4,000,000

Farm Players Salaries
Brett Ritchie	$100,000 (2)
Gabriel Carlsson	$97,500 (1)
Simon Holmstrom	$95,000 (2)
Dylan Cozens	$95,000 (3)
Sam Lafferty	$95,000 (4)
Ukko-Pekka Luukkonen	$90,000 (2)
Jonas Johansson	$87,500 (1)
Matthew Highmore	$86,500 (1)
Juuso Riikola	$86,500 (3)
Jonas Rondbjerg	$85,000 (3)
Matej Pekar	$80,000 (3)
Brett Murray	$80,000 (2)
Justin Bailey	$80,000 (2)
Steven Lorentz	$75,000 (1)
Arttu Ruotsalainen	$75,000 (3)
Eric Cornel	$75,000 (1)
Jarrett Burton	$75,000 (1)
Devante Stephens	$75,000 (2)
Nathan Paetsch	$75,000 (1)
Nathan Gerbe	$75,000 (3)
Stefan Matteau	$72,500 (2)
Michael Prapavessis	$72,500 (1)
Peter Cehlarik	$70,000 (1)
Max Willman	$0 (0)
Total Farm Players	24
Salary Commitment
Year 2021 : $1,898,000
Year 2022 : $1,184,000
Year 2023 : $591,500
Year 2024 : $95,000
Salary Average Commitment
Year 2021 : $1,805,500
Year 2022 : $1,091,500
Year 2023 : $549,000
Year 2024 : $87,500

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,725 - 95.42%
Level 2:	5000 - $60 - 4,758 - 95.15%
Level 3:	2000 - $35 - 1,910 - 95.50%
Level 4:	4000 - $25 - 3,845 - 96.12%
Luxury :	1000 - $200 - 958 - 95.83%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	17,196 - 95.53%
Average Income per Game	$1,806,814
Year to Date Revenue	$41,556,718
Expense
Pro Players Total Salaries	$60,535,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,930,809
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$31,660,914
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,522,649
Pro Remaining Season Days	81
Pro Expenses Per Days	$346,790
Pro Estimated Expenses	$28,089,990
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$28,089,990
Season Salary Cap	$60,535,000
Estimate Under Maximum Salary Cap of $81,500,000	$20,965,000
Estimate Over Minimum Salary Cap of $45,000,000	$15,535,000
Current Bank Account	$79,343,308
Projected Bank Account	$83,775,967

Pro Players Salaries
Anthony Mantha	$5,000,000 (3)
Alex Tuch	$4,750,000 (2)
Colin White	$4,750,000 (2)
Shayne Gostisbehere	$4,500,000 (2)
Christian Dvorak	$4,450,000 (2)
Artem Zub	$3,375,000 (3)
Connor Brown	$3,250,000 (3)
Kasperi Kapanen	$3,200,000 (1)
Ondrej Kase	$3,000,000 (4)
Mike Smith	$2,865,000 (2)
Brandon Carlo	$2,850,000 (2)
Kevin Fiala	$2,750,000 (1)
Valeri Nichushkin	$2,500,000 (4)
Vince Dunn	$2,250,000 (4)
Adam Erne	$1,500,000 (3)
Dylan DeMelo	$1,500,000 (3)
Scott Mayfield	$1,450,000 (2)
Nick Paul	$1,020,000 (3)
Nathan Beaulieu	$1,000,000 (1)
Drake Batherson	$1,000,000 (3)
Joshua Norris	$950,000 (2)
Dion Phaneuf	$901,000 (1)
Mads Sogaard	$900,000 (3)
Michael Hutchinson	$824,000 (1)
Total Pro Players	24
Salary Commitment
Year 2021 : $60,535,000
Year 2022 : $51,860,000
Year 2023 : $25,295,000
Year 2024 : $7,750,000
Salary Average Commitment
Year 2021 : $50,524,166
Year 2022 : $41,849,166
Year 2023 : $17,834,166
Year 2024 : $4,822,500
Salary Cap with 1 Way Contract
Year 2021 : $60,535,000
Year 2022 : $51,860,000
Year 2023 : $25,295,000
Year 2024 : $7,750,000

Farm Players Salaries
Alexandar Georgiev	$250,000 (3)
Travis Dermott	$250,000 (1)
Erik Gustafsson	$245,000 (3)
Ryan Donato	$200,000 (1)
Kieffer Bellows	$196,500 (2)
Logan Stanley	$150,000 (3)
Anders Bjork	$125,000 (3)
Christian Wolanin	$115,000 (4)
Jakub Zboril	$110,000 (3)
Kyle Capobianco	$101,000 (3)
Cole Reinhardt	$100,100 (3)
Joey Daccord	$97,500 (3)
Anton Forsberg	$90,100 (1)
Vinni Lettieri	$90,000 (1)
Urho Vaakanainen	$89,417 (1)
Erik Brannstrom	$86,333 (1)
Kyle Wood	$85,500 (3)
Jeremy Bracco	$85,000 (1)
Jon Gillies	$85,000 (3)
Filip Gustavsson	$82,500 (3)
Jack Kopacka	$80,000 (2)
Maxime Lajoie	$77,500 (3)
Jonathan Davidsson	$75,000 (2)
Jakob Stukel	$75,000 (1)
Aaron Luchuk	$75,000 (1)
Parker Kelly	$75,000 (2)
Michael Kesselring	$75,000 (3)
Steven Santini	$75,000 (3)
Philip Kemp	$75,000 (3)
Miles Gendron	$75,000 (3)
Kevin Mandolese	$75,000 (3)
Mark Jankowski	$70,000 (1)
Total Farm Players	32
Salary Commitment
Year 2021 : $3,536,450
Year 2022 : $2,425,600
Year 2023 : $1,999,100
Year 2024 : $115,000
Salary Average Commitment
Year 2021 : $3,011,450
Year 2022 : $2,090,017
Year 2023 : $1,669,017
Year 2024 : $90,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $94 - 5,794 - 96.57%
Level 2:	5000 - $56 - 4,830 - 96.60%
Level 3:	2000 - $32 - 1,925 - 96.23%
Level 4:	4000 - $22 - 3,891 - 97.28%
Luxury :	1000 - $190 - 972 - 97.22%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	17,412 - 96.73%
Average Income per Game	$1,709,085
Year to Date Revenue	$39,308,944
Expense
Pro Players Total Salaries	$74,733,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,549,506
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$40,390,439
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,763,521
Pro Remaining Season Days	81
Pro Expenses Per Days	$447,348
Pro Estimated Expenses	$36,235,188
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$36,235,188
Season Salary Cap	$74,733,333
Estimate Under Maximum Salary Cap of $81,500,000	$6,766,667
Estimate Over Minimum Salary Cap of $45,000,000	$29,733,333
Current Bank Account	$53,314,355
Projected Bank Account	$47,842,688

Pro Players Salaries
Erik Karlsson	$11,500,000 (2)
Evgeni Malkin	$9,500,000 (1)
Anders Lee	$7,000,000 (2)
Zach Werenski	$6,500,000 (2)
Kyle Okposo	$6,000,000 (2)
Mathew Dumba	$6,000,000 (2)
Nate Schmidt	$5,950,000 (2)
Joonas Donskoi	$3,900,000 (2)
Petr Mrazek	$3,500,000 (4)
Sean Kuraly	$2,500,000 (4)
Brady Tkachuk	$2,500,000 (1)
Filip Chytil	$2,000,000 (1)
Jordan Kyrou	$1,750,000 (1)
Darren Helm	$1,000,000 (2)
Oliver Wahlstrom	$950,000 (2)
Dylan Gambrell	$900,000 (1)
Nick Bjugstad	$900,000 (2)
Alex Biega	$900,000 (1)
Andrew Shortridge	$750,000 (2)
Alexandre Carrier	$733,333 (2)
Total Pro Players	20
Salary Commitment
Year 2021 : $74,733,333
Year 2022 : $57,183,333
Year 2023 : $6,000,000
Year 2024 : $6,000,000
Salary Average Commitment
Year 2021 : $70,660,832
Year 2022 : $56,983,333
Year 2023 : $6,000,000
Year 2024 : $6,000,000
Salary Cap with 1 Way Contract
Year 2021 : $74,733,333
Year 2022 : $57,183,333
Year 2023 : $6,000,000
Year 2024 : $6,000,000

Farm Players Salaries
Thomas Hickey	$250,000 (1)
Max Veronneau	$115,000 (2)
Brayden Burke	$95,000 (3)
Jeremy Roy	$95,000 (2)
Zack MacEwen	$95,000 (2)
Tyson Foerster	$95,000 (3)
Ryan MacInnis	$95,000 (2)
Jake Leschyshyn	$90,000 (2)
Ashton Sautner	$90,000 (3)
Laurent Dauphin	$90,000 (3)
Jayden Halbgewachs	$90,000 (2)
Hunter Jones	$90,000 (3)
Jacob Middleton	$85,000 (1)
Layton Ahac	$85,000 (3)
Zachary Gallant	$85,000 (3)
Maxim Letunov	$80,000 (1)
Nick DeSimone	$80,000 (3)
Alexander True	$80,000 (1)
Jeffrey Viel	$80,000 (1)
Josef Korenar	$80,000 (2)
Kole Sherwood	$80,000 (2)
Trevor Carrick	$80,000 (3)
Scott Reedy	$80,000 (3)
Matthew Strome	$80,000 (2)
Karlis Cukste	$75,000 (3)
Vince Pedrie	$75,000 (1)
Jake McGrew	$75,000 (3)
John Leonard	$75,000 (3)
Angus Crookshank	$75,000 (3)
Kristians Rubins	$75,000 (1)
Noah Gregor	$75,000 (2)
Danil Yurtaykin	$75,000 (2)
Michael Carcone	$75,000 (2)
Sasha Chmelevski	$75,000 (2)
Brandon Halverson	$70,000 (1)
Total Farm Players	35
Salary Commitment
Year 2021 : $3,085,000
Year 2022 : $2,290,000
Year 2023 : $1,170,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,941,666
Year 2022 : $2,154,833
Year 2023 : $1,067,500
Year 2024 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,669 - 94.48%
Level 2:	5000 - $60 - 4,737 - 94.74%
Level 3:	2000 - $35 - 1,912 - 95.61%
Level 4:	4000 - $25 - 3,858 - 96.44%
Luxury :	1000 - $200 - 963 - 96.35%
Total Capacity :	18000
Income
Home Games Left	19
Average Attendance - %	17,139 - 95.22%
Average Income per Game	$1,798,716
Year to Date Revenue	$39,571,755
Expense
Pro Players Total Salaries	$65,875,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$36,333,103
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$35,523,484
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,175,607
Pro Remaining Season Days	81
Pro Expenses Per Days	$382,812
Pro Estimated Expenses	$31,007,772
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$31,007,772
Season Salary Cap	$65,875,000
Estimate Under Maximum Salary Cap of $81,500,000	$15,625,000
Estimate Over Minimum Salary Cap of $45,000,000	$20,875,000
Current Bank Account	$86,082,407
Projected Bank Account	$89,250,242

Pro Players Salaries
Jamie Benn	$9,500,000 (2)
Joe Pavelski	$7,000,000 (1)
Alexander Radulov	$6,250,000 (1)
Esa Lindell	$5,800,000 (2)
Mikko Koskinen	$4,500,000 (1)
John Klingberg	$4,250,000 (1)
Roope Hintz	$3,150,000 (1)
Radek Faksa	$3,000,000 (3)
Miro Heiskanen	$3,000,000 (2)
Denis Gurianov	$2,550,000 (1)
Trevor van Riemsdyk	$2,300,000 (3)
Jamie Oleksiak	$2,200,000 (4)
Joonas Korpisalo	$2,200,000 (3)
Jason Dickinson	$1,550,000 (1)
Jan Rutta	$1,500,000 (3)
Michael Raffl	$1,100,000 (2)
Pierre-Edouard Bellemare	$1,000,000 (4)
Blake Comeau	$1,000,000 (3)
Jake Oettinger	$925,000 (1)
Jason Robertson	$900,000 (2)
Taylor Fedun	$750,000 (3)
Joel Kiviranta	$750,000 (2)
Joel L'Esperance	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 2021 : $65,875,000
Year 2022 : $35,000,000
Year 2023 : $13,950,000
Year 2024 : $3,200,000
Salary Average Commitment
Year 2021 : $57,684,999
Year 2022 : $30,831,666
Year 2023 : $12,037,500
Year 2024 : $3,137,500
Salary Cap with 1 Way Contract
Year 2021 : $65,875,000
Year 2022 : $35,000,000
Year 2023 : $13,950,000
Year 2024 : $3,200,000

Farm Players Salaries
Thomas Harley	$95,000 (3)
Rhett Gardner	$92,500 (1)
Jake Christiansen	$92,500 (3)
Colton Point	$92,500 (1)
Joseph Cecconi	$92,500 (1)
Ty Dellandrea	$89,417 (1)
Joel Hanley	$80,000 (4)
Ben Gleason	$79,500 (1)
Adam Mascherin	$77,500 (1)
Jonathan Aspirot	$76,833 (3)
Brayden Pachal	$76,500 (3)
Tanner Kero	$75,000 (4)
Nicholas Caamano	$75,000 (1)
Riley Damiani	$75,000 (3)
Tye Felhaber	$75,000 (2)
Riley Tufte	$75,000 (2)
Hunter Drew	$75,000 (2)
Dawson Barteaux	$75,000 (3)
Jerad Rosburg	$75,000 (2)
Josh Melnick	$70,000 (4)
Max Lagace	$70,000 (3)
Total Farm Players	21
Salary Commitment
Year 2021 : $1,684,750
Year 2022 : $1,085,833
Year 2023 : $785,833
Year 2024 : $225,000
Salary Average Commitment
Year 2021 : $1,682,750
Year 2022 : $1,088,333
Year 2023 : $788,333
Year 2024 : $247,500

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,707 - 95.12%
Level 2:	5000 - $60 - 4,691 - 93.82%
Level 3:	2000 - $35 - 1,885 - 94.26%
Level 4:	4000 - $25 - 3,844 - 96.09%
Luxury :	1000 - $200 - 955 - 95.53%
Total Capacity :	18000
Income
Home Games Left	22
Average Attendance - %	17,082 - 94.90%
Average Income per Game	$1,795,909
Year to Date Revenue	$34,122,268
Expense
Pro Players Total Salaries	$75,600,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$6,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,935,768
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$40,560,768
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,509,995
Pro Remaining Season Days	81
Pro Expenses Per Days	$454,545
Pro Estimated Expenses	$36,818,145
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$36,818,145
Season Salary Cap	$75,600,000
Estimate Under Maximum Salary Cap of $81,500,000	$5,900,000
Estimate Over Minimum Salary Cap of $45,000,000	$30,600,000
Current Bank Account	$61,283,824
Projected Bank Account	$63,975,674

Pro Players Salaries
Matt Duchene	$8,000,000 (2)
Evander Kane	$7,000,000 (2)
Ryan Kesler	$6,875,000 (1)
Erik Johnson	$6,000,000 (2)
Brenden Dillon	$6,000,000 (3)
Dustin Brown	$5,875,000 (1)
Frans Nielsen	$5,250,000 (1)
Victor Rask	$4,000,000 (1)
Paul Stastny	$4,000,000 (2)
Ian Cole	$3,400,000 (1)
Matt Grzelcyk	$2,400,000 (3)
Haydn Fleury	$2,250,000 (3)
Alex Chiasson	$2,000,000 (2)
Brock McGinn	$2,000,000 (2)
Jesse Puljujarvi	$1,750,000 (1)
David Rittich	$1,750,000 (2)
Braydon Coburn	$1,500,000 (1)
Tanner Jeannot	$1,200,000 (2)
Colton Sceviour	$1,000,000 (1)
Wade Allison	$900,000 (3)
Elvis Merzlikins	$850,000 (2)
Jeremy Lauzon	$850,000 (2)
Michael Anderson	$750,000 (2)
Total Pro Players	23
Salary Commitment
Year 2021 : $75,600,000
Year 2022 : $45,950,000
Year 2023 : $11,550,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $74,497,500
Year 2022 : $44,597,500
Year 2023 : $10,400,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $75,600,000
Year 2022 : $45,950,000
Year 2023 : $11,550,000
Year 2024 : $0

Farm Players Salaries
Karl Alzner	$200,000 (1)
Dale Weise	$200,000 (1)
Sami Niku	$120,000 (1)
Brennan Menell	$97,500 (1)
Ryan Merkley	$95,000 (3)
Seth Jarvis	$95,000 (3)
Cole Perfetti	$95,000 (3)
Matthew Boldy	$95,000 (3)
Dennis Cholowski	$92,500 (3)
Cooper Marody	$92,500 (2)
Nicolas Meloche	$92,500 (2)
Alex Formenton	$90,000 (2)
Shane Pinto	$90,000 (3)
Jack Studnicka	$90,000 (2)
Chad Krys	$90,000 (2)
Bode Wilde	$90,000 (2)
Dylan Samberg	$90,000 (3)
Ryan O'Rourke	$90,000 (3)
Alec Regula	$85,000 (3)
Mason Shaw	$85,000 (3)
Adam Beckman	$85,000 (3)
Michael Spacek	$85,000 (1)
Louie Belpedio	$85,000 (1)
Jean-Luc Foudy	$85,000 (3)
Will Bitten	$80,500 (3)
Dylan Garand	$80,000 (3)
Nic Petan	$80,000 (4)
Adam Ruzicka	$80,000 (2)
Connor Dewar	$80,000 (2)
Bryce Misley	$80,000 (3)
Dmitry Sokolov	$77,500 (3)
Hunter Warner	$77,500 (1)
Derek Barach	$77,500 (2)
Dmitry Zavgorodniy	$75,000 (3)
Noel Hoefenmayer	$75,000 (3)
Joachim Blichfeld	$75,000 (2)
Gustav Bouramman	$75,000 (3)
Fedor Gordeev	$75,000 (3)
Mat Robson	$75,000 (2)
Dereck Baribeau	$75,000 (3)
Mathias Emilio Pettersen	$75,000 (3)
Brandon Duhaime	$75,000 (2)
Damien Giroux	$75,000 (3)
Scott Sabourin	$70,000 (1)
Total Farm Players	44
Salary Commitment
Year 2021 : $3,948,000
Year 2022 : $3,013,000
Year 2023 : $2,005,500
Year 2024 : $80,000
Salary Average Commitment
Year 2021 : $3,602,334
Year 2022 : $2,778,167
Year 2023 : $1,828,167
Year 2024 : $77,500

Team	Current Fund	Season Salary Cap	Under Maximum of $81,500,000 Available Cap Space	Over Minimum of $45,000,000	Pro Players	Farm Players	Total Players
Avalanche	$75,994,551	$73,089,444	$8,410,556	$28,089,444	20	22	42
Blackhawks	$85,409,691	$65,383,333	$16,116,667	$20,383,333	21	28	49
Blue Jackets	$48,561,573	$80,833,333	$666,667	$35,833,333	21	13	34
Blues	$64,158,021	$54,905,128	$26,594,872	$9,905,128	24	26	50
Bruins	$60,667,396	$78,966,666	$2,533,334	$33,966,666	21	21	42
Canadiens	$61,869,714	$63,175,000	$18,325,000	$18,175,000	21	38	59
Canucks	$49,338,548	$77,539,393	$3,960,607	$32,539,393	20	24	44
Capitals	$67,565,004	$76,216,666	$5,283,334	$31,216,666	20	32	52
Coyotes	$83,790,712	$62,435,000	$19,065,000	$17,435,000	20	23	43
Devils	$53,256,685	$72,938,332	$8,561,668	$27,938,332	20	36	56
Ducks	$51,584,916	$79,925,000	$1,575,000	$34,925,000	21	21	42
Flames	$63,677,810	$56,754,666	$24,745,334	$11,754,666	21	28	49
Flyers	$83,284,546	$50,600,000	$30,900,000	$5,600,000	22	35	57
Golden Knights	$64,461,785	$78,098,413	$3,401,587	$33,098,413	20	30	50
Hurricanes	$64,317,309	$54,742,333	$26,757,667	$9,742,333	22	14	36
Islanders	$53,796,493	$78,100,000	$3,400,000	$33,100,000	20	16	36
Jets	$81,379,787	$75,483,332	$6,016,668	$30,483,332	22	17	39
Kings	$77,062,751	$57,841,666	$23,658,334	$12,841,666	23	29	52
Kraken	$88,000,123	$79,557,143	$1,942,857	$34,557,143	23	5	28
Lightning	$50,681,084	$81,125,000	$375,000	$36,125,000	20	23	43
Maple Leafs	$36,799,858	$78,996,366	$2,503,634	$33,996,366	20	21	41
Oilers	$50,825,173	$78,708,666	$2,791,334	$33,708,666	20	27	47
Panthers	$65,020,377	$79,500,000	$2,000,000	$34,500,000	20	31	51
Penguins	$62,221,270	$81,250,000	$250,000	$36,250,000	21	21	42
Predators	$48,867,159	$77,732,143	$3,767,857	$32,732,143	23	17	40
Rangers	$31,242,692	$78,547,985	$2,952,015	$33,547,985	21	28	49
Red Wings	$54,628,462	$60,119,167	$21,380,833	$15,119,167	22	20	42
Sabres	$59,913,263	$76,738,462	$4,761,538	$31,738,462	21	24	45
Senators	$79,343,308	$60,535,000	$20,965,000	$15,535,000	24	32	56
Sharks	$53,314,355	$74,733,333	$6,766,667	$29,733,333	20	35	55
Stars	$86,082,407	$65,875,000	$15,625,000	$20,875,000	23	21	44
Wild	$61,283,824	$75,600,000	$5,900,000	$30,600,000	23	44	67

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 - %