SNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6717 - 80 $ - 0 - 0,00%
Level 2:	4000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 18 $ - 0 - 0,00%
Luxury :	1000 - 240 $ - 0 - 0,00%
Total Capacity :	17717
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	47 091 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	344 607 422 $
Projected Bank Account	344 607 422 $

Pro Players Salaries
Mark Stone	9 500 000 $ (6)
Ryan McDonagh	6 750 000 $ (5)
Connor Hellebuyck	6 166 666 $ (3)
Charlie Coyle	5 250 000 $ (5)
Tyler Toffoli	4 250 000 $ (3)
Josh Manson	4 100 000 $ (1)
David Perron	4 000 000 $ (1)
Marco Scandella	3 275 000 $ (3)
Kyle Turris	1 650 000 $ (1)
Nathan Beaulieu	1 250 000 $ (1)
Mason Appleton	900 000 $ (1)
Riley Stillman	0 $ (0)
Ryan Poehling	0 $ (0)
Craig Anderson	0 $ (0)
Joe Thornton	0 $ (0)
Eric Staal	0 $ (0)
Jeff Petry	0 $ (0)
Brendan Gallagher	0 $ (0)
Daniel Carr	0 $ (0)
Ryan Nugent-Hopkins	0 $ (0)
David Savard	0 $ (0)
Andrew Copp	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 2021 : 47 091 666 $
Year 2022 : 35 191 666 $
Year 2023 : 35 191 666 $
Year 2024 : 21 500 000 $
Salary Average Commitment
Year 2021 : 47 091 666 $
Year 2022 : 35 191 666 $
Year 2023 : 35 191 666 $
Year 2024 : 21 500 000 $
Salary Cap with 1 Way Contract
Year 2021 : 47 091 666 $
Year 2022 : 35 191 666 $
Year 2023 : 35 191 666 $
Year 2024 : 21 500 000 $

Farm Players Salaries
Maxime Lajoie	0 $ (0)
Cooper Marody	0 $ (0)
Total Farm Players	2
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	3653 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17653
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 725 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	194 121 911 $
Projected Bank Account	194 121 911 $

Pro Players Salaries
Jared Spurgeon	7 575 000 $ (6)
James van Riemsdyk	7 000 000 $ (2)
Mats Zuccarello	6 000 000 $ (3)
Nick Schmaltz	5 850 000 $ (5)
Ondrej Palat	5 300 000 $ (1)
Robin Lehner	5 000 000 $ (4)
Zach Werenski	5 000 000 $ (1)
Colin White	4 750 000 $ (4)
Shayne Gostisbehere	4 500 000 $ (2)
Devon Toews	4 100 000 $ (3)
Rickard Rakell	3 800 000 $ (1)
Rocco Grimaldi	2 000 000 $ (1)
Brendan Lemieux	1 550 000 $ (1)
Jan Rutta	1 300 000 $ (1)
Igor Shesterkin	0 $ (0)
Kevin Connauton	0 $ (0)
Justin Dowling	0 $ (0)
Ilya Lyubushkin	0 $ (0)
Dominik Simon	0 $ (0)
Nic Petan	0 $ (0)
Cedric Paquette	0 $ (0)
Kyle Palmieri	0 $ (0)
Casey Nelson	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 2021 : 63 725 000 $
Year 2022 : 44 775 000 $
Year 2023 : 33 275 000 $
Year 2024 : 23 175 000 $
Salary Average Commitment
Year 2021 : 63 725 000 $
Year 2022 : 44 775 000 $
Year 2023 : 33 275 000 $
Year 2024 : 23 175 000 $
Salary Cap with 1 Way Contract
Year 2021 : 63 725 000 $
Year 2022 : 44 775 000 $
Year 2023 : 33 275 000 $
Year 2024 : 23 175 000 $

Farm Players Salaries
Ross Johnston	100 000 $ (1)
Total Farm Players	1
Salary Commitment
Year 2021 : 100 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 100 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	3565 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17565
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	62 306 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	153 205 354 $
Projected Bank Account	153 205 354 $

Pro Players Salaries
Ryan O'Reilly	7 500 000 $ (2)
Dylan Larkin	6 100 000 $ (2)
Jonathan Huberdeau	5 900 000 $ (2)
Brock Boeser	5 875 000 $ (1)
Josh Anderson	5 500 000 $ (6)
Jaccob Slavin	5 300 000 $ (4)
Semyon Varlamov	5 000 000 $ (2)
Charlie McAvoy	4 900 000 $ (1)
Connor Murphy	3 850 000 $ (1)
Matt Grzelcyk	3 687 500 $ (3)
Connor Brown	3 600 000 $ (2)
Justin Holl	2 000 000 $ (2)
Scott Mayfield	1 450 000 $ (2)
Noah Dobson	894 167 $ (1)
Jake Evans	750 000 $ (1)
John Quenneville	0 $ (0)
Erik Gudbranson	0 $ (0)
Jimmy Vesey	0 $ (0)
Brian Elliott	0 $ (0)
Brett Seney	0 $ (0)
Jordan Kyrou	0 $ (0)
Scott Laughton	0 $ (0)
Michael Bunting	0 $ (0)
Derek Ryan	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2021 : 62 306 667 $
Year 2022 : 46 037 500 $
Year 2023 : 14 487 500 $
Year 2024 : 10 800 000 $
Salary Average Commitment
Year 2021 : 62 306 667 $
Year 2022 : 46 037 500 $
Year 2023 : 14 487 500 $
Year 2024 : 10 800 000 $
Salary Cap with 1 Way Contract
Year 2021 : 62 306 667 $
Year 2022 : 46 037 500 $
Year 2023 : 14 487 500 $
Year 2024 : 10 800 000 $

Farm Players Salaries
Joey Daccord	75 000 $ (2)
Nick Seeler	0 $ (0)
Total Farm Players	2
Salary Commitment
Year 2021 : 75 000 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 75 000 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 70 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4690 - 25 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 0 - 0,00%
Total Capacity :	18690
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	35 507 367 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	205 717 622 $
Projected Bank Account	205 717 622 $

Pro Players Salaries
William Nylander	6 962 366 $ (3)
Martin Jones	5 750 000 $ (3)
Jonathan Marchessault	5 000 000 $ (3)
Jake Gardiner	4 050 000 $ (2)
MacKenzie Weegar	3 250 000 $ (2)
Oskar Sundqvist	2 750 000 $ (2)
Nick Jensen	2 500 000 $ (2)
Carter Verhaeghe	1 000 000 $ (1)
Rasmus Sandin	894 167 $ (1)
Filip Zadina	894 167 $ (1)
Urho Vaakanainen	894 167 $ (1)
Zack MacEwen	825 000 $ (1)
Mathieu Joseph	737 500 $ (1)
Tuukka Rask	0 $ (0)
Mikael Granlund	0 $ (0)
Luke Johnson	0 $ (0)
Travis Boyd	0 $ (0)
Colton White	0 $ (0)
Artem Anisimov	0 $ (0)
Brock McGinn	0 $ (0)
John Hayden	0 $ (0)
Ryan Murray	0 $ (0)
Jesperi Kotkaniemi	0 $ (0)
Dennis Cholowski	0 $ (0)
Casey Mittelstadt	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2021 : 35 507 367 $
Year 2022 : 30 262 366 $
Year 2023 : 17 712 366 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 36 046 973 $
Year 2022 : 30 801 972 $
Year 2023 : 18 251 972 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 35 507 367 $
Year 2022 : 30 262 366 $
Year 2023 : 17 712 366 $
Year 2024 : 0 $

Farm Players Salaries
Calvin Pickard	0 $ (0)
Rem Pitlick	0 $ (0)
Total Farm Players	2
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	3448 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17448
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 416 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	399 351 423 $
Projected Bank Account	399 351 423 $

Pro Players Salaries
Ryan Johansen	8 000 000 $ (4)
Phil Kessel	8 000 000 $ (1)
Max Pacioretty	7 000 000 $ (2)
Alex DeBrincat	6 400 000 $ (2)
Timo Meier	6 000 000 $ (2)
Esa Lindell	5 800 000 $ (4)
TJ Brodie	5 000 000 $ (3)
Rasmus Andersson	4 550 000 $ (5)
Thomas Greiss	3 600 000 $ (1)
Joel Edmundson	3 500 000 $ (3)
Jesper Bratt	2 750 000 $ (1)
Jordan Greenway	2 100 000 $ (1)
Pavel Francouz	2 000 000 $ (1)
Jack Hughes	925 000 $ (1)
Nicolas Hague	791 667 $ (1)
Cory Schneider	0 $ (0)
Paul LaDue	0 $ (0)
David Kampf	0 $ (0)
Marcus Sorensen	0 $ (0)
Kris Russell	0 $ (0)
Alexander True	0 $ (0)
Dylan Sikura	0 $ (0)
Lias Andersson	0 $ (0)
Marc Staal	0 $ (0)
Louis Domingue	0 $ (0)
Kevin Stenlund	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 2021 : 66 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Year 2024 : 18 350 000 $
Salary Average Commitment
Year 2021 : 66 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Year 2024 : 18 350 000 $
Salary Cap with 1 Way Contract
Year 2021 : 66 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Year 2024 : 18 350 000 $

Farm Players Salaries
Matt Martin	150 000 $ (3)
Michael Dal Colle	0 $ (0)
Total Farm Players	2
Salary Commitment
Year 2021 : 150 000 $
Year 2022 : 150 000 $
Year 2023 : 150 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 150 000 $
Year 2022 : 150 000 $
Year 2023 : 150 000 $
Year 2024 : 0 $

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 195 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	380 007 505 $
Projected Bank Account	380 007 505 $

Pro Players Salaries
Nico Hischier	7 250 000 $ (6)
Nikolaj Ehlers	6 000 000 $ (4)
Andrew Ladd	5 500 000 $ (2)
Noah Hanifin	4 950 000 $ (3)
Elias Lindholm	4 850 000 $ (3)
Alex Tuch	4 750 000 $ (5)
Vincent Trocheck	4 750 000 $ (1)
Nikita Zaitsev	4 500 000 $ (3)
Brett Connolly	3 500 000 $ (2)
John Moore	2 750 000 $ (2)
Ilya Mikheyev	1 645 000 $ (1)
Nicolas Deslauriers	1 000 000 $ (1)
Dan Vladar	750 000 $ (2)
Dylan Gambrell	0 $ (0)
Marcus Foligno	0 $ (0)
Petr Mrazek	0 $ (0)
Cody Ceci	0 $ (0)
Tucker Poolman	0 $ (0)
Patrik Nemeth	0 $ (0)
Trevor van Riemsdyk	0 $ (0)
Nick Bonino	0 $ (0)
Joseph Blandisi	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $
Year 2024 : 18 000 000 $
Salary Average Commitment
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $
Year 2024 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $
Year 2024 : 18 000 000 $

Farm Players Salaries
Jeremy Lauzon	85 000 $ (1)
David Gustafsson	81 750 $ (1)
Laurent Brossoit	0 $ (0)
Tyrell Goulbourne	0 $ (0)
Rasmus Asplund	0 $ (0)
Vinni Lettieri	0 $ (0)
Lucas Carlsson	0 $ (0)
Max McCormick	0 $ (0)
Bobby Ryan	0 $ (0)
Carl Dahlstrom	0 $ (0)
Total Farm Players	10
Salary Commitment
Year 2021 : 166 750 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 166 750 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 95 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	4050 - 25 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	20050
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 942 857 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	154 616 677 $
Projected Bank Account	154 616 677 $

Pro Players Salaries
Artemi Panarin	11 642 860 $ (5)
Marc-Edouard Vlasic	7 000 000 $ (5)
Mika Zibanejad	5 350 000 $ (1)
Danny Dekeyser	5 000 000 $ (1)
Nazem Kadri	4 500 000 $ (1)
Alex Killorn	4 450 000 $ (2)
Kevin Shattenkirk	3 900 000 $ (2)
Micheal Ferland	3 500 000 $ (2)
Cal Clutterbuck	3 500 000 $ (1)
Sean Walker	2 650 000 $ (3)
Michal Kempny	2 500 000 $ (1)
Mark Borowiecki	2 000 000 $ (1)
Troy Stecher	1 700 000 $ (1)
Tage Thompson	1 400 000 $ (2)
Juuso Riikola	1 150 000 $ (1)
Eric Robinson	975 000 $ (1)
Yakov Trenin	725 000 $ (1)
Henrik Lundqvist	0 $ (0)
Nick Paul	0 $ (0)
Dillon Dube	0 $ (0)
Jonny Brodzinski	0 $ (0)
Valtteri Filppula	0 $ (0)
Nikita Gusev	0 $ (0)
Adam Erne	0 $ (0)
Philipp Grubauer	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2021 : 61 942 857 $
Year 2022 : 34 542 857 $
Year 2023 : 21 292 857 $
Year 2024 : 18 642 857 $
Salary Average Commitment
Year 2021 : 61 942 857 $
Year 2022 : 34 542 857 $
Year 2023 : 21 292 857 $
Year 2024 : 18 642 857 $
Salary Cap with 1 Way Contract
Year 2021 : 61 942 857 $
Year 2022 : 34 542 857 $
Year 2023 : 21 292 857 $
Year 2024 : 18 642 857 $

Farm Players Salaries
John Leonard	92 500 $ (1)
Jamie Drysdale	92 500 $ (2)
Anthony Angello	72 500 $ (1)
Sam Montembeault	0 $ (0)
Alex Lyon	0 $ (0)
Sheldon Rempal	0 $ (0)
Michael McLeod	0 $ (0)
Libor Hajek	0 $ (0)
Gemel Smith	0 $ (0)
Ben Gleason	0 $ (0)
Total Farm Players	10
Salary Commitment
Year 2021 : 257 500 $
Year 2022 : 92 500 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 257 500 $
Year 2022 : 92 500 $
Year 2023 : 0 $
Year 2024 : 0 $

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5007 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18007
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 566 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	211 562 661 $
Projected Bank Account	211 562 661 $

Pro Players Salaries
Mikko Rantanen	9 250 000 $ (4)
Thomas Chabot	8 000 000 $ (7)
Gustav Nyquist	5 500 000 $ (2)
Pierre-Luc Dubois	5 000 000 $ (1)
Jakob Chychrun	4 600 000 $ (4)
Brian Dumoulin	4 100 000 $ (2)
Brenden Dillon	3 900 000 $ (3)
Anton Khudobin	3 333 333 $ (2)
Radek Faksa	3 250 000 $ (4)
Ethan Bear	2 000 000 $ (1)
Anders Bjork	1 600 000 $ (2)
Lawson Crouse	1 533 333 $ (1)
Josh Archibald	1 500 000 $ (1)
Andrew Agozzino	0 $ (0)
Casey Cizikas	0 $ (0)
Daniel Brickley	0 $ (0)
Andrei Svechnikov	0 $ (0)
Juuse Saros	0 $ (0)
Pavel Buchnevich	0 $ (0)
Ivan Barbashev	0 $ (0)
Luke Glendening	0 $ (0)
Joe Hicketts	0 $ (0)
Ondrej Kase	0 $ (0)
Zach Sanford	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2021 : 53 566 666 $
Year 2022 : 43 533 333 $
Year 2023 : 29 000 000 $
Year 2024 : 25 100 000 $
Salary Average Commitment
Year 2021 : 53 566 666 $
Year 2022 : 43 533 333 $
Year 2023 : 29 000 000 $
Year 2024 : 25 100 000 $
Salary Cap with 1 Way Contract
Year 2021 : 53 566 666 $
Year 2022 : 43 533 333 $
Year 2023 : 29 000 000 $
Year 2024 : 25 100 000 $

Farm Players Salaries
Matthew Highmore	72 500 $ (1)
Alexandre Texier	0 $ (0)
Total Farm Players	2
Salary Commitment
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 200 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	2000 - 60 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 300 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	48 958 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	242 467 318 $
Projected Bank Account	242 467 318 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (4)
Ryan Ellis	6 250 000 $ (6)
Mikael Backlund	5 350 000 $ (3)
Tyler Johnson	5 000 000 $ (3)
Olli Maatta	4 083 333 $ (1)
Victor Rask	4 000 000 $ (1)
Colin Miller	3 875 000 $ (1)
Andreas Johnsson	3 400 000 $ (2)
Miles Wood	2 750 000 $ (1)
Brett Kulak	1 850 000 $ (1)
Dean Kukan	1 650 000 $ (1)
Casey DeSmith	1 250 000 $ (1)
Anthony Beauvillier	0 $ (0)
Ryan Getzlaf	0 $ (0)
Austin Czarnik	0 $ (0)
Ilya Samsonov	0 $ (0)
Derrick Pouliot	0 $ (0)
Jarred Tinordi	0 $ (0)
Matt Roy	0 $ (0)
Travis Zajac	0 $ (0)
Wayne Simmonds	0 $ (0)
Alec Martinez	0 $ (0)
Vince Dunn	0 $ (0)
Marcus Johansson	0 $ (0)
Jakub Vrana	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2021 : 48 958 333 $
Year 2022 : 29 500 000 $
Year 2023 : 26 100 000 $
Year 2024 : 15 750 000 $
Salary Average Commitment
Year 2021 : 48 958 333 $
Year 2022 : 29 500 000 $
Year 2023 : 26 100 000 $
Year 2024 : 15 750 000 $
Salary Cap with 1 Way Contract
Year 2021 : 48 958 333 $
Year 2022 : 29 500 000 $
Year 2023 : 26 100 000 $
Year 2024 : 15 750 000 $

Farm Players Salaries
Alexandre Carrier	73 333 $ (2)
Yannick Weber	0 $ (0)
Colin Blackwell	0 $ (0)
Filip Chlapik	0 $ (0)
Dominic Toninato	0 $ (0)
Total Farm Players	5
Salary Commitment
Year 2021 : 73 333 $
Year 2022 : 73 333 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 73 333 $
Year 2022 : 73 333 $
Year 2023 : 0 $
Year 2024 : 0 $

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 120 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4532 - 35 $ - 0 - 0,00%
Luxury :	1000 - 300 $ - 0 - 0,00%
Total Capacity :	18532
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	54 525 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	239 804 982 $
Projected Bank Account	239 804 982 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (3)
Logan Couture	8 000 000 $ (6)
Clayton Keller	7 150 000 $ (7)
Colton Parayko	5 500 000 $ (1)
Viktor Arvidsson	4 250 000 $ (3)
Brett Pesce	4 025 000 $ (3)
Joonas Donskoi	3 900 000 $ (2)
Dominik Kubalik	3 700 000 $ (1)
Kasperi Kapanen	3 200 000 $ (1)
Roope Hintz	3 150 000 $ (2)
Adam Fox	925 000 $ (1)
Nico Sturm	725 000 $ (1)
Riley Sheahan	0 $ (0)
Braydon Coburn	0 $ (0)
Frederik Andersen	0 $ (0)
Carter Rowney	0 $ (0)
Erik Haula	0 $ (0)
Brandon Sutter	0 $ (0)
Par Lindholm	0 $ (0)
Teddy Blueger	0 $ (0)
John Marino	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2021 : 54 525 000 $
Year 2022 : 40 475 000 $
Year 2023 : 33 425 000 $
Year 2024 : 15 150 000 $
Salary Average Commitment
Year 2021 : 54 525 000 $
Year 2022 : 40 475 000 $
Year 2023 : 33 425 000 $
Year 2024 : 15 150 000 $
Salary Cap with 1 Way Contract
Year 2021 : 54 525 000 $
Year 2022 : 40 475 000 $
Year 2023 : 33 425 000 $
Year 2024 : 15 150 000 $

Farm Players Salaries
Josh Brown	120 000 $ (1)
Morgan Frost	86 333 $ (1)
Erik Brannstrom	86 333 $ (1)
Otto Koivula	0 $ (0)
Timothy Liljegren	0 $ (0)
Total Farm Players	5
Salary Commitment
Year 2021 : 292 666 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 292 666 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2058 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18058
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	38 563 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	188 488 151 $
Projected Bank Account	188 488 151 $

Pro Players Salaries
Loui Eriksson	6 000 000 $ (1)
Milan Lucic	6 000 000 $ (2)
Anthony Mantha	5 700 000 $ (3)
Anton Stralman	5 500 000 $ (1)
Chris Tierney	3 500 000 $ (1)
Jay Beagle	3 000 000 $ (1)
Radim Simek	2 250 000 $ (3)
Garnet Hathaway	1 500 000 $ (2)
Andrej Sekera	1 500 000 $ (1)
Nicolas Aube-Kubel	1 075 000 $ (1)
Mario Ferraro	925 000 $ (1)
Nick Suzuki	863 333 $ (1)
Nic Dowd	750 000 $ (1)
Blake Lizotte	0 $ (0)
Ben Hutton	0 $ (0)
Dennis Gilbert	0 $ (0)
Janne Kuokkanen	0 $ (0)
Connor Carrick	0 $ (0)
Jordan Binnington	0 $ (0)
Devan Dubnyk	0 $ (0)
Nick Bjugstad	0 $ (0)
Tomas Nosek	0 $ (0)
Rhett Gardner	0 $ (0)
Sami Vatanen	0 $ (0)
Tomas Tatar	0 $ (0)
Tyler Bertuzzi	0 $ (0)
Matt Irwin	0 $ (0)
Total Pro Players	27
Salary Commitment
Year 2021 : 38 563 333 $
Year 2022 : 15 450 000 $
Year 2023 : 7 950 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 38 563 333 $
Year 2022 : 15 450 000 $
Year 2023 : 7 950 000 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 38 563 333 $
Year 2022 : 15 450 000 $
Year 2023 : 7 950 000 $
Year 2024 : 0 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	2839 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	16839
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	27 934 166 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	200 448 325 $
Projected Bank Account	200 448 325 $

Pro Players Salaries
Keith Yandle	6 350 000 $ (2)
Jason Zucker	5 500 000 $ (2)
Christopher Tanev	4 500 000 $ (3)
Justin Schultz	4 000 000 $ (1)
Jake Virtanen	2 550 000 $ (1)
Scott Harrington	1 633 333 $ (1)
Christian Fischer	1 000 000 $ (1)
Cody Glass	863 333 $ (1)
Curtis Lazar	800 000 $ (1)
Xavier Ouellet	737 500 $ (1)
Pekka Rinne	0 $ (0)
Andrew Cogliano	0 $ (0)
Sven Baertschi	0 $ (0)
Ryan Donato	0 $ (0)
Adam Lowry	0 $ (0)
Brady Tkachuk	0 $ (0)
Guillaume Brisebois	0 $ (0)
Chris Bigras	0 $ (0)
Jonathan Bernier	0 $ (0)
Nick Foligno	0 $ (0)
Pierre-Edouard Bellemare	0 $ (0)
Mike Hoffman	0 $ (0)
Paul Carey	0 $ (0)
Mike Reilly	0 $ (0)
Tyler Bozak	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2021 : 27 934 166 $
Year 2022 : 16 350 000 $
Year 2023 : 4 500 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 27 934 166 $
Year 2022 : 16 350 000 $
Year 2023 : 4 500 000 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 27 934 166 $
Year 2022 : 16 350 000 $
Year 2023 : 4 500 000 $
Year 2024 : 0 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	6000 - 98 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	5250 - 30 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	21250
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	54 525 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	389 368 251 $
Projected Bank Account	389 368 251 $

Pro Players Salaries
Jeff Skinner	9 000 000 $ (6)
Joe Pavelski	7 000 000 $ (1)
Johnny Gaudreau	6 750 000 $ (1)
Cam Fowler	6 500 000 $ (5)
Jordan Staal	6 000 000 $ (2)
Brock Nelson	6 000 000 $ (4)
Mikko Koskinen	4 500 000 $ (1)
Cody Eakin	2 250 000 $ (1)
Tyler Pitlick	1 750 000 $ (1)
Troy Terry	1 450 000 $ (2)
Connor Clifton	1 000 000 $ (2)
Keith Kinkaid	825 000 $ (1)
Kyle Capobianco	775 000 $ (1)
Seth Griffith	725 000 $ (1)
Niklas Hjalmarsson	0 $ (0)
Greg Pateryn	0 $ (0)
Frederick Gaudreau	0 $ (0)
Zack Smith	0 $ (0)
Taro Hirose	0 $ (0)
Brad Hunt	0 $ (0)
Danton Heinen	0 $ (0)
Zac Dalpe	0 $ (0)
Sam Gagner	0 $ (0)
Brandon Carlo	0 $ (0)
Devin Shore	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2021 : 54 525 000 $
Year 2022 : 29 950 000 $
Year 2023 : 21 500 000 $
Year 2024 : 21 500 000 $
Salary Average Commitment
Year 2021 : 54 525 000 $
Year 2022 : 29 950 000 $
Year 2023 : 21 500 000 $
Year 2024 : 21 500 000 $
Salary Cap with 1 Way Contract
Year 2021 : 54 525 000 $
Year 2022 : 29 950 000 $
Year 2023 : 21 500 000 $
Year 2024 : 21 500 000 $

Farm Players Salaries
Austin Wagner	113 333 $ (2)
Kevin Boyle	0 $ (0)
Total Farm Players	2
Salary Commitment
Year 2021 : 113 333 $
Year 2022 : 113 333 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 113 333 $
Year 2022 : 113 333 $
Year 2023 : 0 $
Year 2024 : 0 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 110 $ - 0 - 0,00%
Level 2:	5000 - 66 $ - 0 - 0,00%
Level 3:	2118 - 40 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 300 $ - 0 - 0,00%
Total Capacity :	18118
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 550 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	278 828 801 $
Projected Bank Account	278 828 801 $

Pro Players Salaries
Leon Draisaitl	8 500 000 $ (4)
John Carlson	8 000 000 $ (5)
Erik Johnson	6 000 000 $ (2)
Tyler Myers	6 000 000 $ (3)
Cam Atkinson	5 875 000 $ (4)
T.J. Oshie	5 750 000 $ (4)
Jordan Eberle	5 500 000 $ (3)
Shea Theodore	5 200 000 $ (4)
Sean Couturier	4 333 333 $ (1)
Elvis Merzlikins	4 000 000 $ (1)
Carson Soucy	2 750 000 $ (2)
Pavel Zacha	2 250 000 $ (1)
Jesper Fast	2 000 000 $ (2)
Noel Acciari	1 666 667 $ (1)
Madison Bowey	725 000 $ (1)
Carter Hutton	0 $ (0)
Michael Del Zotto	0 $ (0)
Nate Thompson	0 $ (0)
Ryan Hartman	0 $ (0)
Alex Iafallo	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 2021 : 68 550 000 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $
Year 2024 : 33 325 000 $
Salary Average Commitment
Year 2021 : 68 549 999 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $
Year 2024 : 33 325 000 $
Salary Cap with 1 Way Contract
Year 2021 : 68 550 000 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $
Year 2024 : 33 325 000 $

Farm Players Salaries
Carl Grundstrom	72 500 $ (1)
Jon Gillies	0 $ (0)
Antoine Bibeau	0 $ (0)
Steven Fogarty	0 $ (0)
Brandon Pirri	0 $ (0)
Scott Sabourin	0 $ (0)
Frederik Gauthier	0 $ (0)
Total Farm Players	7
Salary Commitment
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 999 $ - 0 - 0,00%
Level 2:	5000 - 998 $ - 0 - 0,00%
Level 3:	2000 - 997 $ - 0 - 0,00%
Level 4:	4000 - 996 $ - 0 - 0,00%
Luxury :	1000 - 999 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 913 462 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	787 842 242 $
Projected Bank Account	787 842 242 $

Pro Players Salaries
John Tavares	11 000 000 $ (4)
Evander Kane	7 000 000 $ (4)
Alexander Radulov	6 250 000 $ (1)
Matt Murray	6 250 000 $ (3)
Duncan Keith	5 538 462 $ (2)
Patric Hornqvist	5 300 000 $ (2)
John Klingberg	4 250 000 $ (1)
Cam Talbot	3 666 667 $ (2)
Craig Smith	3 100 000 $ (2)
Victor Olofsson	3 050 000 $ (1)
Dylan DeMelo	3 000 000 $ (3)
Frank Vatrano	2 533 333 $ (1)
Radko Gudas	2 500 000 $ (2)
Austin Watson	1 500 000 $ (2)
Pierre Engvall	1 250 000 $ (1)
Matt Benning	1 000 000 $ (1)
Martin Frk	725 000 $ (1)
Josh Leivo	0 $ (0)
Dylan McIlrath	0 $ (0)
Blake Coleman	0 $ (0)
Alex Galchenyuk	0 $ (0)
Barclay Goodrow	0 $ (0)
Tyson Barrie	0 $ (0)
Alex Goligoski	0 $ (0)
Sean Kuraly	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2021 : 67 913 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $
Year 2024 : 18 000 000 $
Salary Average Commitment
Year 2021 : 67 913 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $
Year 2024 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 67 913 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $
Year 2024 : 18 000 000 $

Farm Players Salaries
Landon Bow	0 $ (0)
Gilles Senn	0 $ (0)
Oscar Dansk	0 $ (0)
Kurtis Gabriel	0 $ (0)
Nick Caamano	0 $ (0)
Total Farm Players	5
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 70 $ - 0 - 0,00%
Level 3:	5273 - 37 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 210 $ - 0 - 0,00%
Total Capacity :	21273
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 609 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	307 852 499 $
Projected Bank Account	307 852 499 $

Pro Players Salaries
Sergei Bobrovsky	10 000 000 $ (5)
Nikita Kucherov	9 500 000 $ (6)
Roman Josi	9 059 000 $ (7)
Steven Stamkos	8 500 000 $ (3)
Mark Giordano	6 750 000 $ (1)
Filip Forsberg	6 000 000 $ (1)
Aleksander Barkov	5 900 000 $ (1)
Reilly Smith	5 000 000 $ (1)
Mattias Ekholm	3 750 000 $ (1)
Valeri Nichushkin	2 500 000 $ (1)
Emil Bemstrom	925 000 $ (1)
Daniel Sprong	725 000 $ (1)
Hudson Fasching	0 $ (0)
Steven Kampfer	0 $ (0)
Zach Hyman	0 $ (0)
Alex Formenton	0 $ (0)
Miikka Salomaki	0 $ (0)
Jake McCabe	0 $ (0)
Brett Ritchie	0 $ (0)
Curtis McElhinney	0 $ (0)
Fredrik Claesson	0 $ (0)
Filip Hronek	0 $ (0)
A.J. Greer	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 2021 : 68 609 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $
Year 2024 : 28 559 000 $
Salary Average Commitment
Year 2021 : 68 609 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $
Year 2024 : 28 559 000 $
Salary Cap with 1 Way Contract
Year 2021 : 68 609 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $
Year 2024 : 28 559 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Summit Arena
Level 1:	6000 - 80 $ - 0 - 0,00%
Level 2:	5000 - 55 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 023 809 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	386 537 702 $
Projected Bank Account	386 537 702 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (2)
Sidney Crosby	8 700 000 $ (3)
Shea Weber	7 857 143 $ (5)
Matthew Tkachuk	7 000 000 $ (1)
Brayden Point	6 750 000 $ (1)
Patrice Bergeron	6 500 000 $ (1)
Brad Marchand	6 125 000 $ (4)
Jonathan Drouin	5 500 000 $ (2)
Damon Severson	4 166 666 $ (2)
Josh Norris	925 000 $ (1)
Cale Makar	0 $ (0)
Mathieu Perreault	0 $ (0)
Dante Fabbro	0 $ (0)
Dominik Kahun	0 $ (0)
Jordan Oesterle	0 $ (0)
Joel Armia	0 $ (0)
Luca Sbisa	0 $ (0)
Jaroslav Halak	0 $ (0)
Jordan Martinook	0 $ (0)
Noah Gregor	0 $ (0)
Quinn Hughes	0 $ (0)
Robert Thomas	0 $ (0)
Anders Nilsson	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 2021 : 64 023 809 $
Year 2022 : 42 848 809 $
Year 2023 : 22 682 143 $
Year 2024 : 13 982 143 $
Salary Average Commitment
Year 2021 : 64 023 810 $
Year 2022 : 42 848 810 $
Year 2023 : 22 682 144 $
Year 2024 : 13 982 144 $
Salary Cap with 1 Way Contract
Year 2021 : 64 023 809 $
Year 2022 : 42 848 809 $
Year 2023 : 22 682 143 $
Year 2024 : 13 982 143 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6000 - 82 $ - 0 - 0,00%
Level 2:	5000 - 47 $ - 0 - 0,00%
Level 3:	3040 - 23 $ - 0 - 0,00%
Level 4:	4000 - 14 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 0 - 0,00%
Total Capacity :	19040
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 679 342 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	297 125 701 $
Projected Bank Account	297 125 701 $

Pro Players Salaries
Alex Pietrangelo	8 800 000 $ (6)
Oliver Ekman-Larsson	8 250 000 $ (6)
Anders Lee	7 000 000 $ (5)
John Gibson	6 400 000 $ (6)
Nathan MacKinnon	6 300 000 $ (2)
Evgenii Dadonov	5 000 000 $ (2)
Anthony Cirelli	4 800 000 $ (2)
Marcus Pettersson	4 025 175 $ (4)
Vladislav Gavrikov	2 800 000 $ (2)
Brayden McNabb	2 500 000 $ (1)
Alexandar Georgiev	2 435 000 $ (1)
Ryan Reaves	1 750 000 $ (1)
Kristian Vesalainen	894 167 $ (1)
Joel L'Esperance	725 000 $ (1)
Michael Frolik	0 $ (0)
David Krejci	0 $ (0)
Artturi Lehkonen	0 $ (0)
Gustav Forsling	0 $ (0)
Christian Jaros	0 $ (0)
Mark Jankowski	0 $ (0)
Michael Rasmussen	0 $ (0)
Travis Sanheim	0 $ (0)
Drake Batherson	0 $ (0)
Jason Spezza	0 $ (0)
Trevor Moore	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2021 : 61 679 342 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $
Year 2024 : 34 475 175 $
Salary Average Commitment
Year 2021 : 61 679 342 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $
Year 2024 : 34 475 175 $
Salary Cap with 1 Way Contract
Year 2021 : 61 679 342 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $
Year 2024 : 34 475 175 $

Farm Players Salaries
Jonas Johansson	0 $ (0)
Marcus Hogberg	0 $ (0)
Total Farm Players	2
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veteran's Memorial
Level 1:	6000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 55 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	2234 - 30 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	16234
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	54 434 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	376 572 151 $
Projected Bank Account	376 572 151 $

Pro Players Salaries
Auston Matthews	11 634 000 $ (3)
Victor Hedman	7 875 000 $ (4)
Torey Krug	6 500 000 $ (6)
Kyle Okposo	6 000 000 $ (2)
Adam Henrique	5 825 000 $ (3)
Kevin Labanc	4 725 000 $ (3)
Alexander Kerfoot	3 500 000 $ (2)
Zack Kassian	3 200 000 $ (3)
Mackenzie Blackwood	2 800 000 $ (2)
Joel Farabee	925 000 $ (1)
Logan Shaw	725 000 $ (1)
Zach Whitecloud	725 000 $ (1)
Jean-Sebastien Dea	0 $ (0)
Lucas Wallmark	0 $ (0)
James Reimer	0 $ (0)
Brett Howden	0 $ (0)
Mark Alt	0 $ (0)
C.J. Smith	0 $ (0)
Alexander Wennberg	0 $ (0)
Eeli Tolvanen	0 $ (0)
Mike Smith	0 $ (0)
Dmitry Kulikov	0 $ (0)
Adam Clendening	0 $ (0)
Jason Demers	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2021 : 54 434 000 $
Year 2022 : 52 059 000 $
Year 2023 : 39 759 000 $
Year 2024 : 14 375 000 $
Salary Average Commitment
Year 2021 : 54 434 000 $
Year 2022 : 52 059 000 $
Year 2023 : 39 759 000 $
Year 2024 : 14 375 000 $
Salary Cap with 1 Way Contract
Year 2021 : 54 434 000 $
Year 2022 : 52 059 000 $
Year 2023 : 39 759 000 $
Year 2024 : 14 375 000 $

Farm Players Salaries
Kurtis MacDermid	87 500 $ (1)
Total Farm Players	1
Salary Commitment
Year 2021 : 87 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 87 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 96 $ - 0 - 0,00%
Level 2:	5000 - 54 $ - 0 - 0,00%
Level 3:	3000 - 32 $ - 0 - 0,00%
Level 4:	4000 - 22 $ - 0 - 0,00%
Luxury :	3000 - 180 $ - 0 - 0,00%
Total Capacity :	21000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 729 063 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	200 758 178 $
Projected Bank Account	200 758 178 $

Pro Players Salaries
Sebastian Aho	8 454 000 $ (3)
Jakub Voracek	8 250 063 $ (3)
Jacob Trouba	8 000 000 $ (5)
Chris Kreider	6 500 000 $ (6)
Sean Monahan	6 375 000 $ (2)
Josh Morrissey	6 250 000 $ (7)
Tomas Hertl	5 625 000 $ (1)
Hampus Lindholm	5 250 000 $ (1)
Jake DeBrusk	3 675 000 $ (1)
J.T. Compher	3 500 000 $ (2)
Vladislav Namestnikov	2 000 000 $ (1)
Nick Holden	1 700 000 $ (1)
Drew O'Connor	925 000 $ (1)
Nicolas Roy	750 000 $ (1)
Joey Anderson	750 000 $ (2)
Sami Niku	725 000 $ (1)
Rudolfs Balcers	0 $ (0)
Christian Djoos	0 $ (0)
Carter Hart	0 $ (0)
Matt Nieto	0 $ (0)
Brandon Montour	0 $ (0)
Ashton Sautner	0 $ (0)
Taylor Hall	0 $ (0)
Tyler Wotherspoon	0 $ (0)
Jon Merrill	0 $ (0)
Linus Ullmark	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 2021 : 68 729 063 $
Year 2022 : 48 079 063 $
Year 2023 : 37 454 063 $
Year 2024 : 20 750 000 $
Salary Average Commitment
Year 2021 : 68 729 064 $
Year 2022 : 48 079 064 $
Year 2023 : 37 454 064 $
Year 2024 : 20 750 000 $
Salary Cap with 1 Way Contract
Year 2021 : 68 729 063 $
Year 2022 : 48 079 063 $
Year 2023 : 37 454 063 $
Year 2024 : 20 750 000 $

Farm Players Salaries
Noah Juulsen	0 $ (0)
Total Farm Players	1
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 30 $ - 0 - 0,00%
Level 4:	4000 - 21 $ - 0 - 0,00%
Luxury :	3000 - 150 $ - 0 - 0,00%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	51 475 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	123 560 930 $
Projected Bank Account	123 560 930 $

Pro Players Salaries
Erik Karlsson	11 500 000 $ (6)
Claude Giroux	8 275 000 $ (1)
Jake Guentzel	6 000 000 $ (3)
James Neal	5 750 000 $ (2)
Jakob Silfverberg	5 250 000 $ (3)
Calvin de Haan	4 550 000 $ (1)
Braden Holtby	4 300 000 $ (1)
Robert Hagg	1 600 000 $ (1)
Derek Grant	1 500 000 $ (2)
Tyler Motte	1 225 000 $ (1)
Brendan Guhle	800 000 $ (1)
Jakub Zboril	725 000 $ (1)
Darren Helm	0 $ (0)
Martin Marincin	0 $ (0)
Andrew Hammond	0 $ (0)
Sam Carrick	0 $ (0)
Josh Jacobs	0 $ (0)
Taylor Fedun	0 $ (0)
Cole Bardreau	0 $ (0)
Alexander Steen	0 $ (0)
Brandon Saad	0 $ (0)
Sam Bennett	0 $ (0)
Alexander Petrovic	0 $ (0)
Patrick Russell	0 $ (0)
Alex Chiasson	0 $ (0)
Logan Brown	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 2021 : 51 475 000 $
Year 2022 : 30 000 000 $
Year 2023 : 22 750 000 $
Year 2024 : 11 500 000 $
Salary Average Commitment
Year 2021 : 51 475 000 $
Year 2022 : 30 000 000 $
Year 2023 : 22 750 000 $
Year 2024 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 2021 : 51 475 000 $
Year 2022 : 30 000 000 $
Year 2023 : 22 750 000 $
Year 2024 : 11 500 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - 110 $ - 0 - 0,00%
Level 2:	5000 - 70 $ - 0 - 0,00%
Level 3:	3523 - 45 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 220 $ - 0 - 0,00%
Total Capacity :	19523
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	55 875 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	175 529 221 $
Projected Bank Account	175 529 221 $

Pro Players Salaries
Drew Doughty	11 000 000 $ (6)
Evgeny Kuznetsov	7 800 000 $ (4)
Aaron Ekblad	7 500 000 $ (4)
William Karlsson	5 900 000 $ (6)
Dustin Brown	5 875 000 $ (1)
Darnell Nurse	5 600 000 $ (1)
Max Domi	5 300 000 $ (1)
Paul Byron	3 400 000 $ (2)
Zemgus Girgensons	2 200 000 $ (2)
Haydn Fleury	1 300 000 $ (1)
Brendan Smith	0 $ (0)
Jack Johnson	0 $ (0)
Alan Quine	0 $ (0)
Blake Comeau	0 $ (0)
Conor Garland	0 $ (0)
Corey Perry	0 $ (0)
Kevin Fiala	0 $ (0)
Phillip Danault	0 $ (0)
Tyler Ennis	0 $ (0)
Victor Mete	0 $ (0)
Thatcher Demko	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2021 : 55 875 000 $
Year 2022 : 37 800 000 $
Year 2023 : 32 200 000 $
Year 2024 : 32 200 000 $
Salary Average Commitment
Year 2021 : 55 875 000 $
Year 2022 : 37 800 000 $
Year 2023 : 32 200 000 $
Year 2024 : 32 200 000 $
Salary Cap with 1 Way Contract
Year 2021 : 55 875 000 $
Year 2022 : 37 800 000 $
Year 2023 : 32 200 000 $
Year 2024 : 32 200 000 $

Farm Players Salaries
Pheonix Copley	110 000 $ (1)
Valentin Zykov	0 $ (0)
Scott Wilson	0 $ (0)
Nathan Walker	0 $ (0)
Andrew Peeke	0 $ (0)
Total Farm Players	5
Salary Commitment
Year 2021 : 110 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 110 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	59 984 524 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	330 255 891 $
Projected Bank Account	330 255 891 $

Pro Players Salaries
Carey Price	10 500 000 $ (5)
Kyle Connor	7 142 857 $ (5)
Mathew Barzal	7 000 000 $ (2)
Ivan Provorov	6 750 000 $ (4)
Travis Konecny	5 500 000 $ (4)
Seth Jones	5 400 000 $ (1)
Rasmus Ristolainen	5 400 000 $ (1)
Andre Burakovsky	4 900 000 $ (1)
Lars Eller	3 500 000 $ (2)
Ryan Graves	3 166 667 $ (2)
Michael Hutchinson	725 000 $ (1)
Adam Pelech	0 $ (0)
Anthony Duclair	0 $ (0)
Carl Soderberg	0 $ (0)
Conor Sheary	0 $ (0)
Patrick Marleau	0 $ (0)
Jason Dickinson	0 $ (0)
Oliver Bjorkstrand	0 $ (0)
Michael Stone	0 $ (0)
Patrik Laine	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 2021 : 59 984 524 $
Year 2022 : 43 559 524 $
Year 2023 : 29 892 857 $
Year 2024 : 29 892 857 $
Salary Average Commitment
Year 2021 : 59 984 524 $
Year 2022 : 43 559 524 $
Year 2023 : 29 892 857 $
Year 2024 : 29 892 857 $
Salary Cap with 1 Way Contract
Year 2021 : 59 984 524 $
Year 2022 : 43 559 524 $
Year 2023 : 29 892 857 $
Year 2024 : 29 892 857 $

Farm Players Salaries
Michael Dipietro	81 167 $ (1)
Karson Kuhlman	72 500 $ (1)
Travis Dermott	0 $ (0)
Vitaly Abramov	0 $ (0)
Tyler Benson	0 $ (0)
Matthew Peca	0 $ (0)
Jayce Hawryluk	0 $ (0)
Max Jones	0 $ (0)
Max Comtois	0 $ (0)
Josh Mahura	0 $ (0)
David Warsofsky	0 $ (0)
Dakota Mermis	0 $ (0)
Filip Chytil	0 $ (0)
Vinnie Hinostroza	0 $ (0)
Adam Gaudette	0 $ (0)
Total Farm Players	15
Salary Commitment
Year 2021 : 153 667 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 153 667 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - 102 $ - 0 - 0,00%
Level 2:	5000 - 63 $ - 0 - 0,00%
Level 3:	2000 - 45 $ - 0 - 0,00%
Level 4:	3496 - 27 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	17496
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 256 060 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	264 137 222 $
Projected Bank Account	264 137 222 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (5)
Jonathan Toews	10 500 000 $ (2)
Marc-Andre Fleury	7 000 000 $ (1)
David Pastrnak	6 666 666 $ (2)
Justin Faulk	6 500 000 $ (6)
Jeff Carter	5 272 727 $ (1)
Morgan Rielly	5 000 000 $ (1)
Josh Bailey	5 000 000 $ (3)
Ben Bishop	4 916 667 $ (2)
Pat Maroon	900 000 $ (1)
Slater Koekkoek	0 $ (0)
Tomas Jurco	0 $ (0)
Luke Witkowski	0 $ (0)
Marko Dano	0 $ (0)
Sam Reinhart	0 $ (0)
Ian McCoshen	0 $ (0)
Gabriel Landeskog	0 $ (0)
Alex Biega	0 $ (0)
Denis Malgin	0 $ (0)
Brandon Hagel	0 $ (0)
Nikita Zadorov	0 $ (0)
Rasmus Dahlin	0 $ (0)
Tobias Rieder	0 $ (0)
Roland McKeown	0 $ (0)
Shane Gersich	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2021 : 64 256 060 $
Year 2022 : 46 083 333 $
Year 2023 : 24 000 000 $
Year 2024 : 19 000 000 $
Salary Average Commitment
Year 2021 : 64 256 062 $
Year 2022 : 46 083 334 $
Year 2023 : 24 000 000 $
Year 2024 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 64 256 060 $
Year 2022 : 46 083 333 $
Year 2023 : 24 000 000 $
Year 2024 : 19 000 000 $

Farm Players Salaries
Kirby Dach	92 500 $ (1)
Caleb Jones	85 000 $ (1)
Michael Sgarbossa	0 $ (0)
Kenny Agostino	0 $ (0)
Ben Harpur	0 $ (0)
Total Farm Players	5
Salary Commitment
Year 2021 : 177 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 177 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	0 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

Pro Players Salaries
Total Pro Players	0
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Savvis Center
Level 1:	6000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	2022 - 150 $ - 0 - 0,00%
Total Capacity :	19022
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	47 702 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	533 302 631 $
Projected Bank Account	533 302 631 $

Pro Players Salaries
Tyler Seguin	9 850 000 $ (6)
Andrei Vasilevskiy	9 500 000 $ (7)
Frans Nielsen	5 250 000 $ (1)
Yanni Gourde	5 166 666 $ (4)
Ryan Pulock	5 000 000 $ (1)
Oscar Klefbom	4 167 000 $ (2)
Antoine Roussel	3 000 000 $ (1)
Chandler Stephenson	2 750 000 $ (3)
Johan Larsson	1 400 000 $ (1)
Barrett Hayton	894 167 $ (1)
Gabriel Carlsson	725 000 $ (1)
Maxime Lagace	0 $ (0)
Derek Forbort	0 $ (0)
Michael Amadio	0 $ (0)
Dougie Hamilton	0 $ (0)
Martin Necas	0 $ (0)
Jamie Oleksiak	0 $ (0)
Travis Hamonic	0 $ (0)
Riley Nash	0 $ (0)
Tanner Pearson	0 $ (0)
Alex Nylander	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2021 : 47 702 833 $
Year 2022 : 31 433 666 $
Year 2023 : 27 266 666 $
Year 2024 : 24 516 666 $
Salary Average Commitment
Year 2021 : 47 702 833 $
Year 2022 : 31 433 666 $
Year 2023 : 27 266 666 $
Year 2024 : 24 516 666 $
Salary Cap with 1 Way Contract
Year 2021 : 47 702 833 $
Year 2022 : 31 433 666 $
Year 2023 : 27 266 666 $
Year 2024 : 24 516 666 $

Farm Players Salaries
Anton Forsberg	0 $ (0)
Total Farm Players	1
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St-Pete Times Forum
Level 1:	6000 - 97 $ - 0 - 0,00%
Level 2:	5000 - 57 $ - 0 - 0,00%
Level 3:	3758 - 35 $ - 0 - 0,00%
Level 4:	4000 - 15 $ - 0 - 0,00%
Luxury :	1000 - 190 $ - 0 - 0,00%
Total Capacity :	19758
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	57 178 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	301 214 081 $
Projected Bank Account	301 214 081 $

Pro Players Salaries
Mitchell Marner	10 893 000 $ (4)
Jack Eichel	10 000 000 $ (5)
Jake Muzzin	5 625 000 $ (3)
Brady Skjei	5 250 000 $ (3)
Dmitry Orlov	5 100 000 $ (2)
Mikhail Sergachev	4 800 000 $ (2)
Ryan Strome	4 500 000 $ (1)
Dylan Strome	3 000 000 $ (1)
Joonas Korpisalo	2 800 000 $ (1)
Carl Hagelin	2 750 000 $ (2)
Jesper Boqvist	925 000 $ (1)
Alex Stalock	785 000 $ (1)
Kevin Rooney	750 000 $ (1)
Kailer Yamamoto	0 $ (0)
Ryan Lindgren	0 $ (0)
Anthony Bitetto	0 $ (0)
Jaden Schwartz	0 $ (0)
Brogan Rafferty	0 $ (0)
Michael Raffl	0 $ (0)
Drake Caggiula	0 $ (0)
Zdeno Chara	0 $ (0)
Ryan Dzingel	0 $ (0)
Zach Aston-Reese	0 $ (0)
Derek Stepan	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2021 : 57 178 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Year 2024 : 20 893 000 $
Salary Average Commitment
Year 2021 : 57 178 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Year 2024 : 20 893 000 $
Salary Cap with 1 Way Contract
Year 2021 : 57 178 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Year 2024 : 20 893 000 $

Farm Players Salaries
Lean Bergmann	83 667 $ (1)
Joel Kellman	75 000 $ (1)
Joona Luoto	74 167 $ (1)
Chris Driedger	0 $ (0)
Clark Bishop	0 $ (0)
Joakim Nordstrom	0 $ (0)
Matt Luff	0 $ (0)
Jake Bean	0 $ (0)
Greg McKegg	0 $ (0)
Gerald Mayhew	0 $ (0)
Gustav Lindstrom	0 $ (0)
Gaetan Haas	0 $ (0)
Antti Suomela	0 $ (0)
Christian Wolanin	0 $ (0)
Total Farm Players	14
Salary Commitment
Year 2021 : 232 834 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 232 834 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 150 $ - 0 - 0,00%
Level 2:	5000 - 100 $ - 0 - 0,00%
Level 3:	2000 - 99 $ - 0 - 0,00%
Level 4:	4000 - 80 $ - 0 - 0,00%
Luxury :	3000 - 400 $ - 0 - 0,00%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 636 467 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	27 426 496 $
Projected Bank Account	27 426 496 $

Pro Players Salaries
Brent Burns	8 000 000 $ (4)
Zach Parise	7 538 462 $ (3)
Matt Dumba	6 000 000 $ (2)
Jean-Gabriel Pageau	5 000 000 $ (5)
Mike Matheson	4 875 000 $ (5)
Tony DeAngelo	4 800 000 $ (1)
Christian Dvorak	4 450 000 $ (4)
Will Butcher	3 733 333 $ (1)
Leo Komarov	3 000 000 $ (1)
Colton Sissons	2 857 143 $ (5)
Denis Gurianov	2 550 000 $ (1)
Jack Roslovic	1 838 362 $ (1)
Sonny Milano	1 700 000 $ (1)
William Carrier	1 400 000 $ (3)
Adam Boqvist	894 167 $ (1)
Steven Santini	0 $ (0)
Elias Pettersson	0 $ (0)
Gage Quinney	0 $ (0)
Boo Nieves	0 $ (0)
Anthony Stolarz	0 $ (0)
Zach Bogosian	0 $ (0)
Nick Ritchie	0 $ (0)
Oliver Kylington	0 $ (0)
Alex Nedeljkovic	0 $ (0)
Charlie Lindgren	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2021 : 58 636 467 $
Year 2022 : 40 120 605 $
Year 2023 : 34 120 605 $
Year 2024 : 25 182 143 $
Salary Average Commitment
Year 2021 : 58 732 763 $
Year 2022 : 40 120 606 $
Year 2023 : 34 120 606 $
Year 2024 : 25 182 143 $
Salary Cap with 1 Way Contract
Year 2021 : 58 636 467 $
Year 2022 : 40 120 605 $
Year 2023 : 34 120 605 $
Year 2024 : 25 182 143 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2630 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18630
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 491 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	287 857 269 $
Projected Bank Account	287 857 269 $

Pro Players Salaries
Blake Wheeler	8 250 000 $ (3)
Kris Letang	7 250 000 $ (1)
Brayden Schenn	6 500 000 $ (7)
Mark Scheifele	6 125 000 $ (3)
Jacob Markstrom	6 000 000 $ (5)
Bo Horvat	5 500 000 $ (2)
J.T. Miller	5 250 000 $ (2)
Tom Wilson	5 166 666 $ (3)
Ben Chiarot	3 500 000 $ (1)
Brandon Tanev	3 500 000 $ (4)
Justin Braun	1 800 000 $ (1)
Jack Campbell	1 650 000 $ (1)
Ryan Carpenter	1 000 000 $ (1)
Paul Stastny	0 $ (0)
Colton Sceviour	0 $ (0)
Jonas Brodin	0 $ (0)
Joel Eriksson Ek	0 $ (0)
Andy Greene	0 $ (0)
Neal Pionk	0 $ (0)
Dryden Hunt	0 $ (0)
Alexander Edler	0 $ (0)
Brad Richardson	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 2021 : 61 491 666 $
Year 2022 : 46 291 666 $
Year 2023 : 35 541 666 $
Year 2024 : 16 000 000 $
Salary Average Commitment
Year 2021 : 61 491 666 $
Year 2022 : 46 291 666 $
Year 2023 : 35 541 666 $
Year 2024 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 61 491 666 $
Year 2022 : 46 291 666 $
Year 2023 : 35 541 666 $
Year 2024 : 16 000 000 $

Farm Players Salaries
Ville Heinola	89 417 $ (2)
Adin Hill	0 $ (0)
Isac Lundestrom	0 $ (0)
Joakim Nygard	0 $ (0)
Andreas Borgman	0 $ (0)
Total Farm Players	5
Salary Commitment
Year 2021 : 89 417 $
Year 2022 : 89 417 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 89 417 $
Year 2022 : 89 417 $
Year 2023 : 0 $
Year 2024 : 0 $

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	38 457 857 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	337 915 211 $
Projected Bank Account	337 915 211 $

Pro Players Salaries
Kevin Hayes	7 142 857 $ (5)
Jonathan Quick	5 800 000 $ (2)
Samuel Girard	5 000 000 $ (6)
Tristan Jarry	3 500 000 $ (2)
Jared McCann	2 940 000 $ (1)
Richard Panik	2 750 000 $ (2)
Markus Nutivaara	2 700 000 $ (1)
Philippe Myers	2 550 000 $ (2)
Andrew Mangiapane	2 425 000 $ (1)
Robert Bortuzzo	1 375 000 $ (1)
Chris Wagner	1 350 000 $ (2)
Kaapo Kakko	925 000 $ (1)
Derick Brassard	0 $ (0)
Jordie Benn	0 $ (0)
Antti Raanta	0 $ (0)
Jordan Weal	0 $ (0)
Kiefer Sherwood	0 $ (0)
Jacob de la Rose	0 $ (0)
Erik Gustafsson	0 $ (0)
Adam Larsson	0 $ (0)
David Backes	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2021 : 38 457 857 $
Year 2022 : 28 092 857 $
Year 2023 : 12 142 857 $
Year 2024 : 12 142 857 $
Salary Average Commitment
Year 2021 : 38 457 857 $
Year 2022 : 28 092 857 $
Year 2023 : 12 142 857 $
Year 2024 : 12 142 857 $
Salary Cap with 1 Way Contract
Year 2021 : 38 457 857 $
Year 2022 : 28 092 857 $
Year 2023 : 12 142 857 $
Year 2024 : 12 142 857 $

Farm Players Salaries
Logan O'Connor	72 500 $ (1)
Sam Steel	0 $ (0)
Trent Frederic	0 $ (0)
Tyson Jost	0 $ (0)
Total Farm Players	4
Salary Commitment
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	51 419 167 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	135 027 533 $
Projected Bank Account	135 027 533 $

Pro Players Salaries
P.K. Subban	9 000 000 $ (1)
Matt Duchene	8 000 000 $ (5)
Nate Schmidt	5 950 000 $ (4)
Nino Niederreiter	5 250 000 $ (1)
Darcy Kuemper	4 500 000 $ (1)
Bryan Rust	3 500 000 $ (1)
Oskar Lindblom	3 000 000 $ (2)
Robby Fabbri	2 950 000 $ (1)
Luke Kunin	2 300 000 $ (1)
Calle Jarnkrok	2 000 000 $ (1)
Sammy Blais	1 500 000 $ (1)
Kyle Clifford	1 000 000 $ (1)
Evan Bouchard	894 167 $ (1)
Malcolm Subban	850 000 $ (1)
CJ Suess	725 000 $ (1)
Aaron Ness	0 $ (0)
Dmytro Timashov	0 $ (0)
Henri Jokiharju	0 $ (0)
Luke Schenn	0 $ (0)
Warren Foegele	0 $ (0)
Zac Rinaldo	0 $ (0)
Alex Ovechkin	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 2021 : 51 419 167 $
Year 2022 : 16 950 000 $
Year 2023 : 13 950 000 $
Year 2024 : 13 950 000 $
Salary Average Commitment
Year 2021 : 51 419 167 $
Year 2022 : 16 950 000 $
Year 2023 : 13 950 000 $
Year 2024 : 13 950 000 $
Salary Cap with 1 Way Contract
Year 2021 : 51 419 167 $
Year 2022 : 16 950 000 $
Year 2023 : 13 950 000 $
Year 2024 : 13 950 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6000 - 85 $ - 0 - 0,00%
Level 2:	5000 - 50 $ - 0 - 0,00%
Level 3:	2000 - 30 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	3000 - 150 $ - 0 - 0,00%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	55 763 462 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 58 000 000 $	0 $
Current Bank Account	561 509 129 $
Projected Bank Account	561 509 129 $

Pro Players Salaries
Evgeni Malkin	9 500 000 $ (1)
Nicklas Backstrom	9 200 000 $ (4)
Ryan Suter	7 538 462 $ (3)
Vladimir Tarasenko	7 500 000 $ (2)
Nick Leddy	5 500 000 $ (1)
Teuvo Teravainen	5 400 000 $ (3)
Boone Jenner	3 750 000 $ (1)
Erik Cernak	2 950 000 $ (2)
Adrian Kempe	2 000 000 $ (1)
Nick Cousins	1 500 000 $ (1)
Kirill Kaprizov	925 000 $ (1)
Mattias Janmark	0 $ (0)
David Rittich	0 $ (0)
Evan Rodrigues	0 $ (0)
Jonas Siegenthaler	0 $ (0)
Ian Cole	0 $ (0)
Chad Ruhwedel	0 $ (0)
Mark Pysyk	0 $ (0)
Trevor Lewis	0 $ (0)
Jujhar Khaira	0 $ (0)
Calle Rosen	0 $ (0)
Aaron Dell	0 $ (0)
Andreas Athanasiou	0 $ (0)
Jake Allen	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2021 : 55 763 462 $
Year 2022 : 32 588 462 $
Year 2023 : 22 138 462 $
Year 2024 : 9 200 000 $
Salary Average Commitment
Year 2021 : 55 763 463 $
Year 2022 : 32 588 463 $
Year 2023 : 22 138 463 $
Year 2024 : 9 200 000 $
Salary Cap with 1 Way Contract
Year 2021 : 55 763 462 $
Year 2022 : 32 588 462 $
Year 2023 : 22 138 462 $
Year 2024 : 9 200 000 $

Farm Players Salaries
Gabriel Vilardi	89 417 $ (1)
Eric Comrie	0 $ (0)
Miro Heiskanen	0 $ (0)
Brandon Gignac	0 $ (0)
Alexander Volkov	0 $ (0)
Total Farm Players	5
Salary Commitment
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 81 500 000 $ Available Cap Space	Over Minimum of 58 000 000 $	Pro Players	Farm Players	Total Players
Anaheim Ducks	344 607 422 $	0 $	81 500 000 $	-58 000 000 $	22	2	24
Arizona Coyotes	194 121 911 $	0 $	81 500 000 $	-58 000 000 $	23	1	24
Boston Bruins	153 205 354 $	0 $	81 500 000 $	-58 000 000 $	24	2	26
Buffalo Sabres	205 717 622 $	0 $	81 500 000 $	-58 000 000 $	25	2	27
Calgary Flames	399 351 423 $	0 $	81 500 000 $	-58 000 000 $	26	2	28
Carolina Hurricanes	380 007 505 $	0 $	81 500 000 $	-58 000 000 $	22	10	32
Chicago Blackhawks	154 616 677 $	0 $	81 500 000 $	-58 000 000 $	25	10	35
Colorado Avalanche	211 562 661 $	0 $	81 500 000 $	-58 000 000 $	24	2	26
Columbus Blue Jackets	242 467 318 $	0 $	81 500 000 $	-58 000 000 $	25	5	30
Dallas Stars	239 804 982 $	0 $	81 500 000 $	-58 000 000 $	21	5	26
Detroit Red Wings	188 488 151 $	0 $	81 500 000 $	-58 000 000 $	27	0	27
Edmonton Oilers	200 448 325 $	0 $	81 500 000 $	-58 000 000 $	25	0	25
Florida Panthers	389 368 251 $	0 $	81 500 000 $	-58 000 000 $	25	2	27
Los Angeles Kings	278 828 801 $	0 $	81 500 000 $	-58 000 000 $	20	7	27
Minnesota Wild	787 842 242 $	0 $	81 500 000 $	-58 000 000 $	25	5	30
Montreal Canadiens	307 852 499 $	0 $	81 500 000 $	-58 000 000 $	23	0	23
Nashville Predators	386 537 702 $	0 $	81 500 000 $	-58 000 000 $	23	0	23
New Jersey Devils	297 125 701 $	0 $	81 500 000 $	-58 000 000 $	25	2	27
New York Islanders	376 572 151 $	0 $	81 500 000 $	-58 000 000 $	24	1	25
New York Rangers	200 758 178 $	0 $	81 500 000 $	-58 000 000 $	26	1	27
Ottawa Senators	123 560 930 $	0 $	81 500 000 $	-58 000 000 $	26	0	26
Philadelphia Flyers	175 529 221 $	0 $	81 500 000 $	-58 000 000 $	21	5	26
Pittsburgh Penguins	330 255 891 $	0 $	81 500 000 $	-58 000 000 $	20	15	35
San Jose Sharks	264 137 222 $	0 $	81 500 000 $	-58 000 000 $	25	5	30
Seattle Kraken	0 $	0 $	81 500 000 $	-58 000 000 $	0	0	0
St. Louis Blues	533 302 631 $	0 $	81 500 000 $	-58 000 000 $	21	1	22
Tampa Bay Lightning	301 214 081 $	0 $	81 500 000 $	-58 000 000 $	24	14	38
Toronto Maple Leafs	27 426 496 $	0 $	81 500 000 $	-58 000 000 $	25	0	25
Vancouver Canucks	287 857 269 $	0 $	81 500 000 $	-58 000 000 $	22	5	27
Vegas Golden Knights	337 915 211 $	0 $	81 500 000 $	-58 000 000 $	21	4	25
Washington Capitals	135 027 533 $	0 $	81 500 000 $	-58 000 000 $	22	0	22
Winnipeg Jets	561 509 129 $	0 $	81 500 000 $	-58 000 000 $	24	5	29

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 - %