SNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6717 - 80 $ - 6 198 - 92,27%
Level 2:	4000 - 60 $ - 4 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 18 $ - 3 991 - 99,78%
Luxury :	1000 - 240 $ - 979 - 97,87%
Total Capacity :	17717
Income
Home Games Left	0
Average Attendance - %	17 168 - 96,90%
Average Income per Game	567 408 $
Year to Date Revenue	23 263 725 $
Expense
Pro Players Total Salaries	70 256 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 454 372 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 559 571 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	404 299 $
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	69 559 571 $
Estimate Under Maximum Salary Cap of 81 500 000 $	11 940 429 $
Estimate Over Minimum Salary Cap of 58 000 000 $	11 559 571 $
Current Bank Account	297 416 775 $
Projected Bank Account	297 416 775 $

Pro Players Salaries
Mark Stone	9 500 000 $ (6)
Ryan McDonagh	6 750 000 $ (5)
Brendan Gallagher	6 500 000 $ (6)
Connor Hellebuyck	6 166 666 $ (3)
Charlie Coyle	5 250 000 $ (5)
Ryan Nugent-Hopkins	5 125 000 $ (8)
Tyler Toffoli	4 250 000 $ (3)
Josh Manson	4 100 000 $ (1)
David Perron	4 000 000 $ (1)
Andrew Copp	3 640 000 $ (1)
David Savard	3 500 000 $ (4)
Marco Scandella	3 275 000 $ (3)
Kyle Turris	1 650 000 $ (1)
Riley Stillman	1 350 000 $ (3)
Nathan Beaulieu	1 250 000 $ (1)
Mason Appleton	900 000 $ (1)
Trevor Lewis	800 000 $ (1)
Ryan Poehling	750 000 $ (2)
Cooper Marody	750 000 $ (1)
Sam Montembeault	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2021 : 70 256 666 $
Year 2022 : 52 416 666 $
Year 2023 : 51 666 666 $
Year 2024 : 36 625 000 $
Salary Average Commitment
Year 2021 : 70 256 666 $
Year 2022 : 52 416 666 $
Year 2023 : 51 666 666 $
Year 2024 : 36 625 000 $
Salary Cap with 1 Way Contract
Year 2021 : 70 256 666 $
Year 2022 : 52 416 666 $
Year 2023 : 51 666 666 $
Year 2024 : 36 625 000 $

Farm Players Salaries
Alex Lyon	75 000 $ (1)
Maxime Lajoie	75 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2021 : 150 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 150 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	6000 - 100 $ - 5 848 - 97,47%
Level 2:	5000 - 60 $ - 4 911 - 98,22%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	3653 - 20 $ - 3 653 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17653
Income
Home Games Left	0
Average Attendance - %	17 412 - 98,63%
Average Income per Game	623 481 $
Year to Date Revenue	25 562 739 $
Expense
Pro Players Total Salaries	60 580 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 080 662 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	65 586 341 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	347 045 $
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	65 586 341 $
Estimate Under Maximum Salary Cap of 81 500 000 $	15 913 659 $
Estimate Over Minimum Salary Cap of 58 000 000 $	7 586 341 $
Current Bank Account	153 603 988 $
Projected Bank Account	153 603 988 $

Pro Players Salaries
Jared Spurgeon	7 575 000 $ (6)
Mats Zuccarello	6 000 000 $ (3)
Nick Schmaltz	5 850 000 $ (5)
Igor Shesterkin	5 666 667 $ (4)
Zach Werenski	5 000 000 $ (1)
Kevin Labanc	4 725 000 $ (3)
Devon Toews	4 100 000 $ (3)
Zack Kassian	3 200 000 $ (3)
Alex Nedeljkovic	3 000 000 $ (2)
Nick Ritchie	2 500 000 $ (2)
Rocco Grimaldi	2 000 000 $ (1)
Sonny Milano	1 700 000 $ (1)
Scott Harrington	1 633 333 $ (1)
Matt Benning	1 000 000 $ (1)
Alex Newhook	908 333 $ (2)
Arthur Kaliyev	894 167 $ (3)
Alexander Romanov	894 167 $ (1)
Zach Bogosian	850 000 $ (3)
Devin Shore	850 000 $ (2)
Vinni Lettieri	750 000 $ (1)
Logan Brown	750 000 $ (1)
Connor Ingram	733 333 $ (2)
Total Pro Players	22
Salary Commitment
Year 2021 : 60 580 000 $
Year 2022 : 46 852 500 $
Year 2023 : 38 860 834 $
Year 2024 : 19 091 667 $
Salary Average Commitment
Year 2021 : 60 607 777 $
Year 2022 : 46 852 500 $
Year 2023 : 38 860 834 $
Year 2024 : 19 091 667 $
Salary Cap with 1 Way Contract
Year 2021 : 60 580 000 $
Year 2022 : 46 852 500 $
Year 2023 : 38 860 834 $
Year 2024 : 19 091 667 $

Farm Players Salaries
Tyler Benson	75 000 $ (1)
Justin Dowling	75 000 $ (2)
Total Farm Players	2
Salary Commitment
Year 2021 : 150 000 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 150 000 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6000 - 90 $ - 5 889 - 98,15%
Level 2:	5000 - 60 $ - 4 934 - 98,68%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	3565 - 20 $ - 3 565 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17565
Income
Home Games Left	0
Average Attendance - %	17 388 - 98,99%
Average Income per Game	595 350 $
Year to Date Revenue	24 409 365 $
Expense
Pro Players Total Salaries	80 605 834 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 375 112 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	76 886 460 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	460 829 $
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	76 886 460 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 613 540 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 886 460 $
Current Bank Account	100 239 607 $
Projected Bank Account	100 239 607 $

Pro Players Salaries
Ryan O'Reilly	7 500 000 $ (2)
Matthew Tkachuk	7 000 000 $ (1)
Patrice Bergeron	6 500 000 $ (1)
Sam Reinhart	6 500 000 $ (3)
Torey Krug	6 500 000 $ (6)
Jonathan Huberdeau	5 900 000 $ (2)
Jaccob Slavin	5 300 000 $ (4)
Charlie McAvoy	4 900 000 $ (1)
Connor Murphy	3 850 000 $ (1)
Matt Grzelcyk	3 687 500 $ (3)
Connor Brown	3 600 000 $ (2)
Scott Laughton	3 000 000 $ (5)
Mackenzie Blackwood	2 800 000 $ (2)
Jordan Kyrou	2 800 000 $ (2)
Luke Glendening	1 500 000 $ (2)
Scott Mayfield	1 450 000 $ (2)
Derek Ryan	1 250 000 $ (2)
Zac Jones	925 000 $ (2)
Noah Dobson	894 167 $ (1)
Liam Foudy	894 167 $ (1)
Jimmy Vesey	800 000 $ (1)
Jason Robertson	795 000 $ (1)
Alex Stalock	785 000 $ (1)
Stuart Skinner	750 000 $ (2)
Colin Blackwell	725 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2021 : 80 605 834 $
Year 2022 : 53 462 500 $
Year 2023 : 24 987 500 $
Year 2024 : 14 800 000 $
Salary Average Commitment
Year 2021 : 80 605 834 $
Year 2022 : 53 462 500 $
Year 2023 : 24 987 500 $
Year 2024 : 14 800 000 $
Salary Cap with 1 Way Contract
Year 2021 : 80 605 834 $
Year 2022 : 53 462 500 $
Year 2023 : 24 987 500 $
Year 2024 : 14 800 000 $

Farm Players Salaries
Shane Pinto	92 500 $ (2)
Noah Juulsen	75 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2021 : 167 500 $
Year 2022 : 92 500 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 167 500 $
Year 2022 : 92 500 $
Year 2023 : 0 $
Year 2024 : 0 $

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - 90 $ - 5 873 - 97,88%
Level 2:	5000 - 70 $ - 4 842 - 96,84%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4690 - 25 $ - 4 278 - 91,21%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	18690
Income
Home Games Left	0
Average Attendance - %	17 993 - 96,27%
Average Income per Game	637 213 $
Year to Date Revenue	26 125 725 $
Expense
Pro Players Total Salaries	79 239 033 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	78 989 213 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	78 489 197 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	453 063 $
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	78 489 197 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 010 803 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 489 197 $
Current Bank Account	152 854 134 $
Projected Bank Account	152 854 134 $

Pro Players Salaries
Jack Eichel	10 000 000 $ (5)
William Nylander	6 962 366 $ (3)
Mark Giordano	6 750 000 $ (1)
Phillip Danault	5 500 000 $ (6)
Jonathan Marchessault	5 000 000 $ (3)
Morgan Rielly	5 000 000 $ (1)
Mikael Granlund	5 000 000 $ (4)
Mike Hoffman	4 500 000 $ (3)
Justin Schultz	4 000 000 $ (1)
Alexander Kerfoot	3 500 000 $ (2)
MacKenzie Weegar	3 250 000 $ (2)
Oskar Sundqvist	2 750 000 $ (2)
Carson Soucy	2 750 000 $ (2)
Casey Mittelstadt	2 500 000 $ (3)
Ryan Murray	2 000 000 $ (1)
Martin Jones	2 000 000 $ (1)
Max Jones	1 295 000 $ (3)
Carter Verhaeghe	1 000 000 $ (1)
Urho Vaakanainen	894 167 $ (1)
Zack MacEwen	825 000 $ (1)
Nate Thompson	800 000 $ (1)
Kevin Rooney	750 000 $ (1)
Travis Boyd	750 000 $ (1)
Mathieu Joseph	737 500 $ (1)
Kaapo Kahkonen	725 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2021 : 79 239 033 $
Year 2022 : 53 007 366 $
Year 2023 : 40 757 366 $
Year 2024 : 20 500 000 $
Salary Average Commitment
Year 2021 : 79 778 639 $
Year 2022 : 53 546 972 $
Year 2023 : 41 296 972 $
Year 2024 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 2021 : 79 239 033 $
Year 2022 : 53 007 366 $
Year 2023 : 40 757 366 $
Year 2024 : 20 500 000 $

Farm Players Salaries
Zachary Fucale	75 000 $ (2)
Jalen Chatfield	75 000 $ (1)
Colton White	75 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2021 : 225 000 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 225 000 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - 100 $ - 5 837 - 97,28%
Level 2:	5000 - 60 $ - 4 936 - 98,72%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	3448 - 20 $ - 3 448 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17448
Income
Home Games Left	0
Average Attendance - %	17 220 - 98,70%
Average Income per Game	621 573 $
Year to Date Revenue	25 484 505 $
Expense
Pro Players Total Salaries	66 873 709 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 190 281 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	73 701 703 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	382 805 $
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	73 701 703 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 798 297 $
Estimate Over Minimum Salary Cap of 58 000 000 $	15 701 703 $
Current Bank Account	350 645 647 $
Projected Bank Account	350 645 647 $

Pro Players Salaries
Ryan Johansen	8 000 000 $ (4)
Phil Kessel	8 000 000 $ (1)
Chris Kreider	6 500 000 $ (6)
Alex DeBrincat	6 400 000 $ (2)
Timo Meier	6 000 000 $ (2)
Esa Lindell	5 800 000 $ (4)
Jonathan Quick	5 800 000 $ (2)
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)
Marc Staal	2 000 000 $ (1)
David Kampf	1 500 000 $ (2)
Matt Martin	1 500 000 $ (3)
Kevin Stenlund	1 050 000 $ (1)
Jack Hughes	925 000 $ (1)
Mark Pysyk	900 000 $ (1)
Lias Andersson	874 125 $ (1)
Dylan Sikura	800 000 $ (1)
Nicholas Robertson	796 667 $ (3)
Nicolas Hague	791 667 $ (1)
Kale Clague	761 250 $ (1)
Olli Juolevi	750 000 $ (1)
Nico Sturm	725 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2021 : 76 373 709 $
Year 2022 : 50 346 667 $
Year 2023 : 30 646 667 $
Year 2024 : 24 850 000 $
Salary Average Commitment
Year 2021 : 76 373 709 $
Year 2022 : 50 346 667 $
Year 2023 : 30 646 667 $
Year 2024 : 24 850 000 $
Salary Cap with 1 Way Contract
Year 2021 : 76 373 709 $
Year 2022 : 50 346 667 $
Year 2023 : 30 646 667 $
Year 2024 : 24 850 000 $

Farm Players Salaries
Charlie Lindgren	75 000 $ (1)
Total Farm Players	1
Salary Commitment
Year 2021 : 75 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 75 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - 100 $ - 5 831 - 97,18%
Level 2:	5000 - 60 $ - 4 918 - 98,37%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 985 - 99,63%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 735 - 98,53%
Average Income per Game	626 234 $
Year to Date Revenue	25 675 603 $
Expense
Pro Players Total Salaries	77 704 167 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	75 101 515 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	75 101 515 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	441 501 $
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	75 101 515 $
Estimate Under Maximum Salary Cap of 81 500 000 $	6 398 485 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 101 515 $
Current Bank Account	330 581 593 $
Projected Bank Account	330 581 593 $

Pro Players Salaries
Nico Hischier	7 250 000 $ (6)
Nikolaj Ehlers	6 000 000 $ (4)
Andrew Ladd	5 500 000 $ (2)
Alex Goligoski	5 000 000 $ (1)
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)
Petr Mrazek	3 800 000 $ (3)
Brett Connolly	3 500 000 $ (2)
Cody Ceci	3 250 000 $ (4)
John Moore	2 750 000 $ (2)
Patrik Nemeth	2 500 000 $ (3)
Tucker Poolman	2 500 000 $ (4)
Laurent Brossoit	2 325 000 $ (2)
Ilya Mikheyev	1 645 000 $ (1)
Dylan Gambrell	1 100 000 $ (1)
Nicolas Deslauriers	1 000 000 $ (1)
Morgan Barron	925 000 $ (2)
Wade Allison	925 000 $ (1)
Rasmus Asplund	825 000 $ (2)
Tarmo Reunanen	809 167 $ (1)
MacKenzie Entwistle	800 000 $ (3)
Dan Vladar	750 000 $ (2)
Lucas Carlsson	750 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 2021 : 77 704 167 $
Year 2022 : 61 725 000 $
Year 2023 : 45 150 000 $
Year 2024 : 23 750 000 $
Salary Average Commitment
Year 2021 : 77 704 167 $
Year 2022 : 61 725 000 $
Year 2023 : 45 150 000 $
Year 2024 : 23 750 000 $
Salary Cap with 1 Way Contract
Year 2021 : 77 704 167 $
Year 2022 : 61 725 000 $
Year 2023 : 45 150 000 $
Year 2024 : 23 750 000 $

Farm Players Salaries
Aleksi Heponiemi	92 500 $ (1)
David Gustafsson	81 750 $ (1)
Liam O'Brien	75 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2021 : 249 250 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 249 250 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 95 $ - 5 861 - 97,68%
Level 2:	5000 - 60 $ - 4 953 - 99,06%
Level 3:	4050 - 25 $ - 2 677 - 66,10%
Level 4:	4000 - 20 $ - 3 986 - 99,64%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	20050
Income
Home Games Left	0
Average Attendance - %	18 477 - 92,15%
Average Income per Game	612 309 $
Year to Date Revenue	25 104 676 $
Expense
Pro Players Total Salaries	74 442 857 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 006 505 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	74 006 505 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	422 971 $
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	74 006 505 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 493 495 $
Estimate Over Minimum Salary Cap of 58 000 000 $	16 006 505 $
Current Bank Account	105 714 848 $
Projected Bank Account	105 714 848 $

Pro Players Salaries
Artemi Panarin	11 642 860 $ (5)
Marc-Edouard Vlasic	7 000 000 $ (5)
Philipp Grubauer	5 900 000 $ (6)
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)
Cal Clutterbuck	3 500 000 $ (1)
Sean Walker	2 650 000 $ (3)
Dillon Dube	2 300 000 $ (3)
Adam Erne	2 100 000 $ (2)
Mark Borowiecki	2 000 000 $ (1)
Jordan Martinook	1 800 000 $ (3)
Troy Stecher	1 700 000 $ (1)
Conor Sheary	1 500 000 $ (2)
Tage Thompson	1 400 000 $ (2)
Nick Paul	1 350 000 $ (1)
Juuso Riikola	1 150 000 $ (1)
Eric Robinson	975 000 $ (1)
Michael McLeod	975 000 $ (2)
Arttu Ruotsalainen	925 000 $ (1)
John Leonard	925 000 $ (1)
Hunter Miska	725 000 $ (1)
Anthony Angello	725 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2021 : 74 442 857 $
Year 2022 : 45 617 857 $
Year 2023 : 31 292 857 $
Year 2024 : 24 542 857 $
Salary Average Commitment
Year 2021 : 74 442 857 $
Year 2022 : 45 617 857 $
Year 2023 : 31 292 857 $
Year 2024 : 24 542 857 $
Salary Cap with 1 Way Contract
Year 2021 : 74 442 857 $
Year 2022 : 45 617 857 $
Year 2023 : 31 292 857 $
Year 2024 : 24 542 857 $

Farm Players Salaries
Jamie Drysdale	92 500 $ (2)
Libor Hajek	87 413 $ (1)
Connor McMichael	86 333 $ (3)
Filip Gustavsson	78 750 $ (2)
Josef Korenar	75 000 $ (1)
Gavin Bayreuther	75 000 $ (2)
Jonny Brodzinski	75 000 $ (1)
Glenn Gawdin	75 000 $ (1)
Gemel Smith	75 000 $ (2)
Yakov Trenin	72 500 $ (1)
Total Farm Players	10
Salary Commitment
Year 2021 : 792 495 $
Year 2022 : 407 583 $
Year 2023 : 86 333 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 792 495 $
Year 2022 : 407 583 $
Year 2023 : 86 333 $
Year 2024 : 0 $

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 100 $ - 5 846 - 97,43%
Level 2:	5007 - 60 $ - 4 935 - 98,55%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 989 - 99,72%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18007
Income
Home Games Left	0
Average Attendance - %	17 769 - 98,68%
Average Income per Game	627 511 $
Year to Date Revenue	25 727 955 $
Expense
Pro Players Total Salaries	76 027 499 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 478 920 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	77 478 920 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	431 974 $
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	77 478 920 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 021 080 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 478 920 $
Current Bank Account	159 811 696 $
Projected Bank Account	159 811 696 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (5)
Mikko Rantanen	9 250 000 $ (4)
Thomas Chabot	8 000 000 $ (7)
Dylan Larkin	6 100 000 $ (2)
Juuse Saros	5 000 000 $ (4)
Jakob Chychrun	4 600 000 $ (4)
Damon Severson	4 166 666 $ (2)
Brian Dumoulin	4 100 000 $ (2)
Anton Khudobin	3 333 333 $ (2)
Craig Smith	3 100 000 $ (2)
Victor Olofsson	3 050 000 $ (1)
Nick Bonino	2 050 000 $ (2)
Zach Sanford	2 000 000 $ (1)
Ethan Bear	2 000 000 $ (1)
Lawson Crouse	1 533 333 $ (1)
Ondrej Kase	1 250 000 $ (1)
Adam Boqvist	894 167 $ (1)
Matt Nieto	850 000 $ (2)
Nicolas Roy	750 000 $ (1)
Zach Parise	750 000 $ (1)
Jack Johnson	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2021 : 76 027 499 $
Year 2022 : 63 049 999 $
Year 2023 : 39 350 000 $
Year 2024 : 39 350 000 $
Salary Average Commitment
Year 2021 : 76 027 499 $
Year 2022 : 63 049 999 $
Year 2023 : 39 350 000 $
Year 2024 : 39 350 000 $
Salary Cap with 1 Way Contract
Year 2021 : 76 027 499 $
Year 2022 : 63 049 999 $
Year 2023 : 39 350 000 $
Year 2024 : 39 350 000 $

Farm Players Salaries
Nolan Patrick	120 000 $ (2)
Tanner Laczynski	92 500 $ (1)
Ryan McLeod	83 417 $ (1)
Mikhail Berdin	75 000 $ (2)
Samuel Morin	75 000 $ (1)
Joe Hicketts	75 000 $ (2)
Matthew Highmore	72 500 $ (1)
Total Farm Players	7
Salary Commitment
Year 2021 : 593 417 $
Year 2022 : 270 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 593 417 $
Year 2022 : 270 000 $
Year 2023 : 0 $
Year 2024 : 0 $

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 200 $ - 3 075 - 51,26%
Level 2:	5000 - 80 $ - 4 796 - 95,91%
Level 3:	2000 - 60 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 955 - 98,87%
Luxury :	1000 - 300 $ - 805 - 80,52%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	14 631 - 81,28%
Average Income per Game	754 258 $
Year to Date Revenue	30 924 594 $
Expense
Pro Players Total Salaries	80 243 167 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	76 052 104 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	76 052 104 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	455 927 $
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	76 052 104 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 447 896 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 052 104 $
Current Bank Account	197 339 808 $
Projected Bank Account	197 339 808 $

Pro Players Salaries
John Tavares	11 000 000 $ (4)
Sergei Bobrovsky	10 000 000 $ (5)
Nicklas Backstrom	9 200 000 $ (4)
Ryan Ellis	6 250 000 $ (6)
Pavel Buchnevich	5 800 000 $ (4)
Jakub Vrana	5 250 000 $ (3)
Alec Martinez	5 250 000 $ (3)
Shayne Gostisbehere	4 500 000 $ (2)
Vince Dunn	4 000 000 $ (2)
Ian Cole	2 900 000 $ (1)
Joonas Korpisalo	2 800 000 $ (1)
Jake Bean	2 333 333 $ (3)
Juuso Valimaki	1 550 000 $ (2)
Vinnie Hinostroza	1 050 000 $ (1)
Connor Mackey	912 000 $ (2)
Wayne Simmonds	900 000 $ (2)
Pat Maroon	900 000 $ (1)
Filip Zadina	894 167 $ (1)
Tobias Bjornfot	849 167 $ (2)
Philipp Kurashev	842 000 $ (1)
Derick Brassard	825 000 $ (1)
Jean-Sebastien Dea	750 000 $ (1)
Dominic Toninato	750 000 $ (2)
Anthony Bitetto	737 500 $ (1)
Total Pro Players	24
Salary Commitment
Year 2021 : 80 243 167 $
Year 2022 : 68 544 500 $
Year 2023 : 55 083 333 $
Year 2024 : 42 250 000 $
Salary Average Commitment
Year 2021 : 80 243 167 $
Year 2022 : 68 544 500 $
Year 2023 : 55 083 333 $
Year 2024 : 42 250 000 $
Salary Cap with 1 Way Contract
Year 2021 : 80 243 167 $
Year 2022 : 68 544 500 $
Year 2023 : 55 083 333 $
Year 2024 : 42 250 000 $

Farm Players Salaries
Calvin Pickard	80 000 $ (1)
Total Farm Players	1
Salary Commitment
Year 2021 : 80 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 80 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 120 $ - 5 688 - 94,81%
Level 2:	5000 - 80 $ - 4 774 - 95,49%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4532 - 35 $ - 4 030 - 88,92%
Luxury :	1000 - 300 $ - 804 - 80,42%
Total Capacity :	18532
Income
Home Games Left	0
Average Attendance - %	17 297 - 93,34%
Average Income per Game	788 894 $
Year to Date Revenue	32 344 663 $
Expense
Pro Players Total Salaries	75 963 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	76 237 474 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	76 237 474 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	431 610 $
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	76 237 474 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 262 526 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 237 474 $
Current Bank Account	195 912 171 $
Projected Bank Account	195 912 171 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (3)
Clayton Keller	7 150 000 $ (7)
Joe Pavelski	7 000 000 $ (1)
Colton Parayko	5 500 000 $ (1)
Frederik Andersen	4 500 000 $ (2)
John Marino	4 400 000 $ (6)
Viktor Arvidsson	4 250 000 $ (3)
Brett Pesce	4 025 000 $ (3)
Ilya Sorokin	4 000 000 $ (3)
Dominik Kubalik	3 700 000 $ (1)
Pius Suter	3 250 000 $ (2)
Roope Hintz	3 150 000 $ (2)
Brock McGinn	2 750 000 $ (4)
Erik Haula	2 375 000 $ (2)
Alexandre Texier	1 525 000 $ (2)
Jani Hakanpaa	1 500 000 $ (3)
Josh Archibald	1 500 000 $ (1)
Brandon Sutter	1 125 000 $ (1)
Adam Fox	925 000 $ (1)
Erik Brannstrom	863 333 $ (1)
Riley Sheahan	850 000 $ (1)
Carter Rowney	825 000 $ (1)
Brendan Smith	800 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2021 : 75 963 333 $
Year 2022 : 52 875 000 $
Year 2023 : 38 075 000 $
Year 2024 : 14 300 000 $
Salary Average Commitment
Year 2021 : 75 963 333 $
Year 2022 : 52 875 000 $
Year 2023 : 38 075 000 $
Year 2024 : 14 300 000 $
Salary Cap with 1 Way Contract
Year 2021 : 75 963 333 $
Year 2022 : 52 875 000 $
Year 2023 : 38 075 000 $
Year 2024 : 14 300 000 $

Farm Players Salaries
Josh Brown	120 000 $ (1)
Rem Pitlick	91 783 $ (1)
Nicolas Beaudin	86 333 $ (2)
Timothy Liljegren	86 333 $ (1)
Morgan Frost	86 333 $ (1)
Cal Foote	85 000 $ (2)
Ivan Prosvetov	80 917 $ (1)
William Lagesson	75 000 $ (1)
Matt Luff	75 000 $ (1)
Alexander True	75 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 2021 : 861 699 $
Year 2022 : 171 333 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 861 699 $
Year 2022 : 171 333 $
Year 2023 : 0 $
Year 2024 : 0 $

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 100 $ - 5 865 - 97,76%
Level 2:	5000 - 60 $ - 4 909 - 98,19%
Level 3:	2058 - 35 $ - 2 058 - 100,00%
Level 4:	4000 - 20 $ - 3 993 - 99,82%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18058
Income
Home Games Left	0
Average Attendance - %	17 826 - 98,71%
Average Income per Game	628 828 $
Year to Date Revenue	25 781 937 $
Expense
Pro Players Total Salaries	59 701 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 692 999 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	59 692 999 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	339 214 $
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	59 692 999 $
Estimate Under Maximum Salary Cap of 81 500 000 $	21 807 001 $
Estimate Over Minimum Salary Cap of 58 000 000 $	1 692 999 $
Current Bank Account	154 577 089 $
Projected Bank Account	154 577 089 $

Pro Players Salaries
Loui Eriksson	6 000 000 $ (1)
Jordan Binnington	6 000 000 $ (6)
Anthony Mantha	5 700 000 $ (3)
Anton Stralman	5 500 000 $ (1)
Tyler Bertuzzi	4 750 000 $ (2)
Tomas Tatar	4 500 000 $ (2)
Chris Tierney	3 500 000 $ (1)
Jay Beagle	3 000 000 $ (1)
Thomas Hickey	2 500 000 $ (1)
Radim Simek	2 250 000 $ (3)
Janne Kuokkanen	1 825 000 $ (2)
Tomas Nosek	1 750 000 $ (2)
Garnet Hathaway	1 500 000 $ (2)
Andrej Sekera	1 500 000 $ (1)
Nicolas Aube-Kubel	1 075 000 $ (1)
Jeremy Swayman	925 000 $ (2)
Mario Ferraro	925 000 $ (1)
Nick Bjugstad	900 000 $ (1)
Ty Smith	863 333 $ (2)
Nick Suzuki	863 333 $ (1)
Connor Carrick	800 000 $ (1)
Blake Lizotte	800 000 $ (1)
Julien Gauthier	775 000 $ (1)
Dennis Gilbert	750 000 $ (1)
Nic Dowd	750 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2021 : 59 701 666 $
Year 2022 : 30 063 333 $
Year 2023 : 13 950 000 $
Year 2024 : 6 000 000 $
Salary Average Commitment
Year 2021 : 59 701 666 $
Year 2022 : 30 063 333 $
Year 2023 : 13 950 000 $
Year 2024 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 59 701 666 $
Year 2022 : 30 063 333 $
Year 2023 : 13 950 000 $
Year 2024 : 6 000 000 $

Farm Players Salaries
Alexei Melnichuk	92 500 $ (1)
Austin Strand	77 175 $ (1)
Rhett Gardner	75 000 $ (2)
Keegan Kolesar	72 500 $ (1)
Total Farm Players	4
Salary Commitment
Year 2021 : 317 175 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 274 675 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 100 $ - 5 885 - 98,09%
Level 2:	5000 - 60 $ - 4 924 - 98,47%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	2839 - 20 $ - 2 839 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	16839
Income
Home Games Left	0
Average Attendance - %	16 648 - 98,87%
Average Income per Game	617 483 $
Year to Date Revenue	25 316 784 $
Expense
Pro Players Total Salaries	67 724 007 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 159 582 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	68 159 582 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	384 795 $
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	68 159 582 $
Estimate Under Maximum Salary Cap of 81 500 000 $	13 340 418 $
Estimate Over Minimum Salary Cap of 58 000 000 $	10 159 582 $
Current Bank Account	157 605 527 $
Projected Bank Account	157 605 527 $

Pro Players Salaries
Jonathan Toews	10 500 000 $ (2)
Brady Tkachuk	8 330 674 $ (7)
Kyle Okposo	6 000 000 $ (2)
Colin White	4 750 000 $ (4)
Christopher Tanev	4 500 000 $ (3)
Jonathan Bernier	4 125 000 $ (2)
Colin Miller	3 875 000 $ (1)
Nikita Zadorov	3 750 000 $ (1)
Adam Lowry	3 250 000 $ (5)
Marcus Foligno	3 100 000 $ (3)
Mike Reilly	3 000 000 $ (3)
Leo Komarov	3 000 000 $ (1)
Jacob Larsson	1 200 000 $ (1)
Ross Johnston	1 000 000 $ (1)
Christian Fischer	1 000 000 $ (1)
Spencer Knight	925 000 $ (2)
Cole Caufield	880 833 $ (2)
Ben Harpur	800 000 $ (1)
Connor Bunnaman	750 000 $ (2)
Daniel Walcott	750 000 $ (2)
John Hayden	750 000 $ (1)
Ryan Donato	750 000 $ (1)
Xavier Ouellet	737 500 $ (1)
Total Pro Players	23
Salary Commitment
Year 2021 : 67 724 007 $
Year 2022 : 50 736 547 $
Year 2023 : 26 805 714 $
Year 2024 : 16 205 714 $
Salary Average Commitment
Year 2021 : 67 616 897 $
Year 2022 : 50 754 397 $
Year 2023 : 26 823 564 $
Year 2024 : 16 223 564 $
Salary Cap with 1 Way Contract
Year 2021 : 67 724 007 $
Year 2022 : 50 861 507 $
Year 2023 : 26 930 674 $
Year 2024 : 16 330 674 $

Farm Players Salaries
Nolan Foote	86 333 $ (3)
Kaden Fulcher	73 333 $ (1)
Total Farm Players	2
Salary Commitment
Year 2021 : 159 666 $
Year 2022 : 86 333 $
Year 2023 : 86 333 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 159 666 $
Year 2022 : 86 333 $
Year 2023 : 86 333 $
Year 2024 : 0 $

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	6000 - 98 $ - 5 881 - 98,02%
Level 2:	5000 - 60 $ - 4 926 - 98,52%
Level 3:	5250 - 30 $ - 2 726 - 51,91%
Level 4:	4000 - 20 $ - 3 989 - 99,72%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	21250
Income
Home Games Left	0
Average Attendance - %	18 521 - 87,16%
Average Income per Game	629 047 $
Year to Date Revenue	25 790 927 $
Expense
Pro Players Total Salaries	74 047 790 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	76 919 103 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	76 919 103 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	420 726 $
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	76 919 103 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 580 897 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 919 103 $
Current Bank Account	338 240 075 $
Projected Bank Account	338 240 075 $

Pro Players Salaries
Jeff Skinner	9 000 000 $ (6)
Jakub Voracek	8 250 063 $ (3)
Johnny Gaudreau	6 750 000 $ (1)
Cam Fowler	6 500 000 $ (5)
Brock Nelson	6 000 000 $ (4)
Jordan Staal	6 000 000 $ (2)
Jeff Carter	5 272 727 $ (1)
Jamie Oleksiak	4 600 000 $ (5)
Mikko Koskinen	4 500 000 $ (1)
Brandon Carlo	4 100 000 $ (6)
Cody Eakin	2 250 000 $ (1)
Troy Terry	1 450 000 $ (2)
Haydn Fleury	1 300 000 $ (1)
Frederick Gaudreau	1 200 000 $ (2)
Danton Heinen	1 100 000 $ (1)
Connor Clifton	1 000 000 $ (2)
Taro Hirose	850 000 $ (1)
Keith Kinkaid	825 000 $ (1)
Brad Hunt	800 000 $ (1)
Curtis Lazar	800 000 $ (1)
Kyle Capobianco	775 000 $ (1)
Seth Griffith	725 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2021 : 74 047 790 $
Year 2022 : 48 100 063 $
Year 2023 : 38 450 063 $
Year 2024 : 30 200 000 $
Salary Average Commitment
Year 2021 : 74 047 792 $
Year 2022 : 48 100 064 $
Year 2023 : 38 450 064 $
Year 2024 : 30 200 000 $
Salary Cap with 1 Way Contract
Year 2021 : 74 047 790 $
Year 2022 : 48 100 063 $
Year 2023 : 38 450 063 $
Year 2024 : 30 200 000 $

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 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 110 $ - 5 852 - 97,53%
Level 2:	5000 - 66 $ - 4 908 - 98,16%
Level 3:	2118 - 40 $ - 2 118 - 100,00%
Level 4:	4000 - 25 $ - 3 995 - 99,87%
Luxury :	1000 - 300 $ - 799 - 79,90%
Total Capacity :	18118
Income
Home Games Left	0
Average Attendance - %	17 672 - 97,54%
Average Income per Game	709 883 $
Year to Date Revenue	29 105 188 $
Expense
Pro Players Total Salaries	78 489 167 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	78 563 278 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	78 563 278 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	445 961 $
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	78 563 278 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 936 722 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 563 278 $
Current Bank Account	229 370 711 $
Projected Bank Account	229 370 711 $

Pro Players Salaries
Leon Draisaitl	8 500 000 $ (4)
John Carlson	8 000 000 $ (5)
Tyler Myers	6 000 000 $ (3)
Erik Johnson	6 000 000 $ (2)
Cam Atkinson	5 875 000 $ (4)
T.J. Oshie	5 750 000 $ (4)
Jordan Eberle	5 500 000 $ (3)
Mikael Backlund	5 350 000 $ (3)
Shea Theodore	5 200 000 $ (4)
Alex Iafallo	4 000 000 $ (4)
Elvis Merzlikins	4 000 000 $ (1)
Antti Raanta	2 000 000 $ (2)
Jesper Fast	2 000 000 $ (2)
Michael Del Zotto	2 000 000 $ (2)
Ryan Hartman	1 700 000 $ (3)
Noel Acciari	1 666 667 $ (1)
Pierre-Edouard Bellemare	1 000 000 $ (2)
Wyatt Kalynuk	925 000 $ (1)
Erik Gustafsson	800 000 $ (1)
Alex Chiasson	750 000 $ (1)
Jaret Anderson-Dolan	747 500 $ (1)
Carl Grundstrom	725 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2021 : 78 489 167 $
Year 2022 : 68 875 000 $
Year 2023 : 55 875 000 $
Year 2024 : 37 325 000 $
Salary Average Commitment
Year 2021 : 78 489 167 $
Year 2022 : 68 875 000 $
Year 2023 : 55 875 000 $
Year 2024 : 37 325 000 $
Salary Cap with 1 Way Contract
Year 2021 : 78 489 167 $
Year 2022 : 68 875 000 $
Year 2023 : 55 875 000 $
Year 2024 : 37 325 000 $

Farm Players Salaries
Rasmus Kupari	86 333 $ (2)
Frederik Gauthier	80 000 $ (1)
Ukko-Pekka Luukkonen	77 833 $ (1)
Steven Fogarty	75 000 $ (1)
Nicholas Merkley	75 000 $ (1)
Austin Poganski	75 000 $ (1)
Alexandre Carrier	73 333 $ (2)
Madison Bowey	72 500 $ (1)
Total Farm Players	8
Salary Commitment
Year 2021 : 614 999 $
Year 2022 : 159 666 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 614 999 $
Year 2022 : 159 666 $
Year 2023 : 0 $
Year 2024 : 0 $

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 999 $ - 2 400 - 40,00%
Level 2:	5000 - 998 $ - 2 000 - 40,00%
Level 3:	2000 - 997 $ - 800 - 40,00%
Level 4:	4000 - 996 $ - 1 600 - 40,00%
Luxury :	1000 - 999 $ - 400 - 40,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	7 200 - 40,00%
Average Income per Game	3 664 044 $
Year to Date Revenue	150 225 804 $
Expense
Pro Players Total Salaries	74 516 795 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 883 688 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	74 883 688 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	423 391 $
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	74 883 688 $
Estimate Under Maximum Salary Cap of 81 500 000 $	6 616 312 $
Estimate Over Minimum Salary Cap of 58 000 000 $	16 883 688 $
Current Bank Account	863 184 358 $
Projected Bank Account	863 184 358 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (4)
Blake Wheeler	8 250 000 $ (3)
Duncan Keith	5 538 462 $ (2)
Gustav Nyquist	5 500 000 $ (2)
Blake Coleman	4 900 000 $ (6)
Tyson Barrie	4 500 000 $ (3)
John Klingberg	4 250 000 $ (1)
Nick Foligno	3 800 000 $ (2)
Cam Talbot	3 666 667 $ (2)
Barclay Goodrow	3 641 667 $ (6)
Dylan DeMelo	3 000 000 $ (3)
Frank Vatrano	2 533 333 $ (1)
Sean Kuraly	2 500 000 $ (4)
Radko Gudas	2 500 000 $ (2)
Austin Watson	1 500 000 $ (2)
Jaroslav Halak	1 500 000 $ (1)
Jan Rutta	1 300 000 $ (1)
Pierre Engvall	1 250 000 $ (1)
Brett Howden	885 000 $ (1)
Owen Tippett	863 333 $ (1)
Cody Glass	863 333 $ (1)
Luke Schenn	850 000 $ (2)
Josh Leivo	750 000 $ (1)
Alex Galchenyuk	750 000 $ (1)
Martin Frk	725 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2021 : 74 516 795 $
Year 2022 : 58 846 796 $
Year 2023 : 35 491 667 $
Year 2024 : 19 741 667 $
Salary Average Commitment
Year 2021 : 74 516 795 $
Year 2022 : 58 846 796 $
Year 2023 : 35 491 667 $
Year 2024 : 19 741 667 $
Salary Cap with 1 Way Contract
Year 2021 : 74 516 795 $
Year 2022 : 58 846 796 $
Year 2023 : 35 491 667 $
Year 2024 : 19 741 667 $

Farm Players Salaries
Anton Forsberg	90 000 $ (1)
Kurtis Gabriel	75 000 $ (1)
Nick Caamano	75 000 $ (1)
Brett Murray	50 000 $ (1)
Total Farm Players	4
Salary Commitment
Year 2021 : 290 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 290 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - 100 $ - 5 842 - 97,37%
Level 2:	5000 - 70 $ - 4 821 - 96,42%
Level 3:	5273 - 37 $ - 2 649 - 50,24%
Level 4:	4000 - 30 $ - 3 960 - 99,00%
Luxury :	1000 - 210 $ - 1 000 - 100,00%
Total Capacity :	21273
Income
Home Games Left	0
Average Attendance - %	18 272 - 85,89%
Average Income per Game	687 725 $
Year to Date Revenue	28 196 717 $
Expense
Pro Players Total Salaries	80 998 166 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 983 035 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 983 035 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	460 217 $
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	69 983 035 $
Estimate Under Maximum Salary Cap of 81 500 000 $	11 516 965 $
Estimate Over Minimum Salary Cap of 58 000 000 $	11 983 035 $
Current Bank Account	266 066 181 $
Projected Bank Account	266 066 181 $

Pro Players Salaries
Roman Josi	9 059 000 $ (7)
Steven Stamkos	8 500 000 $ (3)
Filip Forsberg	6 000 000 $ (1)
Aleksander Barkov	5 900 000 $ (1)
Jake Muzzin	5 625 000 $ (3)
Zach Hyman	5 500 000 $ (7)
Nino Niederreiter	5 250 000 $ (1)
Reilly Smith	5 000 000 $ (1)
Jean-Gabriel Pageau	5 000 000 $ (5)
Filip Hronek	4 400 000 $ (3)
Jake McCabe	4 000 000 $ (4)
Mattias Ekholm	3 750 000 $ (1)
Valeri Nichushkin	2 500 000 $ (1)
Tyler Pitlick	1 750 000 $ (1)
Jack Campbell	1 650 000 $ (1)
Kris Russell	1 250 000 $ (1)
Mattias Samuelsson	925 000 $ (2)
Emil Bemstrom	925 000 $ (1)
Brian Elliott	900 000 $ (1)
Jacob Bryson	889 166 $ (1)
Hudson Fasching	750 000 $ (1)
A.J. Greer	750 000 $ (1)
Daniel Sprong	725 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2021 : 80 998 166 $
Year 2022 : 43 009 000 $
Year 2023 : 42 084 000 $
Year 2024 : 23 559 000 $
Salary Average Commitment
Year 2021 : 80 998 166 $
Year 2022 : 43 009 000 $
Year 2023 : 42 084 000 $
Year 2024 : 23 559 000 $
Salary Cap with 1 Way Contract
Year 2021 : 80 998 166 $
Year 2022 : 43 009 000 $
Year 2023 : 42 084 000 $
Year 2024 : 23 559 000 $

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 $ - 5 959 - 99,32%
Level 2:	5000 - 55 $ - 4 971 - 99,42%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 969 - 99,22%
Luxury :	1000 - 250 $ - 967 - 96,75%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 866 - 99,26%
Average Income per Game	607 441 $
Year to Date Revenue	24 905 078 $
Expense
Pro Players Total Salaries	85 347 935 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	78 867 057 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	78 867 057 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	484 931 $
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	78 867 057 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 632 943 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 867 057 $
Current Bank Account	332 575 723 $
Projected Bank Account	332 575 723 $

Pro Players Salaries
Cale Makar	9 000 000 $ (6)
Shea Weber	7 857 143 $ (5)
Quinn Hughes	7 850 000 $ (6)
Brayden Point	6 750 000 $ (1)
Matt Murray	6 250 000 $ (3)
Mark Scheifele	6 125 000 $ (3)
Brock Boeser	5 875 000 $ (1)
Neal Pionk	5 875 000 $ (4)
Josh Anderson	5 500 000 $ (6)
Anthony Beauvillier	4 150 000 $ (3)
Joonas Donskoi	3 900 000 $ (2)
Kasperi Kapanen	3 200 000 $ (1)
Dylan Strome	3 000 000 $ (1)
Robby Fabbri	2 950 000 $ (1)
Filip Chytil	2 300 000 $ (2)
Ivan Barbashev	2 250 000 $ (2)
Ian Mitchell	925 000 $ (2)
Alex Nylander	874 125 $ (1)
Christian Jaros	800 000 $ (1)
Vitek Vanecek	716 667 $ (1)
Total Pro Players	20
Salary Commitment
Year 2021 : 86 147 935 $
Year 2022 : 61 982 143 $
Year 2023 : 52 607 143 $
Year 2024 : 36 082 143 $
Salary Average Commitment
Year 2021 : 86 147 936 $
Year 2022 : 61 982 144 $
Year 2023 : 52 607 144 $
Year 2024 : 36 082 144 $
Salary Cap with 1 Way Contract
Year 2021 : 86 147 935 $
Year 2022 : 61 982 143 $
Year 2023 : 52 607 143 $
Year 2024 : 36 082 143 $

Farm Players Salaries
Austin Wagner	113 333 $ (2)
Mason Marchment	80 000 $ (1)
Louis Domingue	75 000 $ (1)
Morgan Geekie	75 000 $ (1)
Noah Gregor	75 000 $ (1)
Givani Smith	75 000 $ (2)
Total Farm Players	6
Salary Commitment
Year 2021 : 493 333 $
Year 2022 : 188 333 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 493 333 $
Year 2022 : 188 333 $
Year 2023 : 0 $
Year 2024 : 0 $

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6000 - 82 $ - 5 940 - 99,00%
Level 2:	5000 - 47 $ - 4 996 - 99,92%
Level 3:	3040 - 23 $ - 2 710 - 89,15%
Level 4:	4000 - 14 $ - 3 987 - 99,68%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	19040
Income
Home Games Left	0
Average Attendance - %	18 633 - 97,86%
Average Income per Game	517 680 $
Year to Date Revenue	21 224 900 $
Expense
Pro Players Total Salaries	78 376 842 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 144 394 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	80 144 394 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	445 323 $
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	80 144 394 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 355 606 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 144 394 $
Current Bank Account	238 206 207 $
Projected Bank Account	238 206 207 $

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)
Drake Batherson	4 975 000 $ (6)
Anthony Cirelli	4 800 000 $ (2)
Travis Sanheim	4 675 000 $ (2)
Marcus Pettersson	4 025 175 $ (4)
Ryan Getzlaf	3 000 000 $ (1)
Vladislav Gavrikov	2 800 000 $ (2)
Gustav Forsling	2 666 667 $ (3)
Brayden McNabb	2 500 000 $ (1)
Alexandar Georgiev	2 435 000 $ (1)
Artturi Lehkonen	2 300 000 $ (1)
Trevor Moore	1 875 000 $ (2)
Ryan Reaves	1 750 000 $ (1)
Sam Gagner	850 000 $ (1)
Greg Pateryn	750 000 $ (1)
Riley Nash	750 000 $ (1)
Sven Baertschi	750 000 $ (1)
Joel L'Esperance	725 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2021 : 78 376 842 $
Year 2022 : 62 566 842 $
Year 2023 : 42 116 842 $
Year 2024 : 39 450 175 $
Salary Average Commitment
Year 2021 : 78 376 842 $
Year 2022 : 62 566 842 $
Year 2023 : 42 116 842 $
Year 2024 : 39 450 175 $
Salary Cap with 1 Way Contract
Year 2021 : 78 376 842 $
Year 2022 : 62 566 842 $
Year 2023 : 42 116 842 $
Year 2024 : 39 450 175 $

Farm Players Salaries
Grigori Denisenko	92 500 $ (2)
Kristian Vesalainen	89 417 $ (1)
Oskar Steen	80 917 $ (1)
Logan Thompson	80 000 $ (1)
Calen Addison	79 500 $ (2)
Jonas Johansson	75 000 $ (1)
Matthew Phillips	75 000 $ (1)
Kyle Burroughs	75 000 $ (2)
Joachim Blichfeld	75 000 $ (1)
Jacob Middleton	72 500 $ (1)
Total Farm Players	10
Salary Commitment
Year 2021 : 794 834 $
Year 2022 : 247 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 794 834 $
Year 2022 : 247 000 $
Year 2023 : 0 $
Year 2024 : 0 $

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veteran's Memorial
Level 1:	6000 - 90 $ - 5 915 - 98,58%
Level 2:	5000 - 55 $ - 4 964 - 99,29%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	2234 - 30 $ - 2 234 - 100,00%
Luxury :	1000 - 225 $ - 1 000 - 100,00%
Total Capacity :	16234
Income
Home Games Left	0
Average Attendance - %	16 113 - 99,25%
Average Income per Game	600 465 $
Year to Date Revenue	24 619 062 $
Expense
Pro Players Total Salaries	80 459 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 453 256 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	80 453 256 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	457 153 $
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	80 453 256 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 046 744 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 453 256 $
Current Bank Account	320 737 957 $
Projected Bank Account	320 737 957 $

Pro Players Salaries
Auston Matthews	11 634 000 $ (3)
Evgeni Malkin	9 500 000 $ (1)
Victor Hedman	7 875 000 $ (4)
Adam Henrique	5 825 000 $ (3)
Oliver Bjorkstrand	5 400 000 $ (5)
Josh Bailey	5 000 000 $ (3)
TJ Brodie	5 000 000 $ (3)
Semyon Varlamov	5 000 000 $ (2)
Alex Wennberg	4 500 000 $ (3)
Brenden Dillon	3 900 000 $ (3)
Alexander Edler	3 500 000 $ (1)
Artem Zub	2 500 000 $ (2)
James Reimer	2 250 000 $ (2)
Yegor Sharangovich	2 000 000 $ (2)
Eeli Tolvanen	1 450 000 $ (3)
Blake Comeau	1 000 000 $ (1)
Michael Bunting	950 000 $ (2)
Tyler Ennis	900 000 $ (1)
Tanner Jeannot	800 000 $ (2)
C.J. Smith	750 000 $ (1)
Zach Whitecloud	725 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2021 : 80 459 000 $
Year 2022 : 64 084 000 $
Year 2023 : 50 584 000 $
Year 2024 : 13 275 000 $
Salary Average Commitment
Year 2021 : 80 459 000 $
Year 2022 : 64 084 000 $
Year 2023 : 50 584 000 $
Year 2024 : 13 275 000 $
Salary Cap with 1 Way Contract
Year 2021 : 80 459 000 $
Year 2022 : 64 084 000 $
Year 2023 : 50 584 000 $
Year 2024 : 13 275 000 $

Farm Players Salaries
Kurtis MacDermid	87 500 $ (1)
Spencer Martin	80 000 $ (1)
Guillaume Brisebois	75 000 $ (1)
Logan Shaw	72 500 $ (1)
Total Farm Players	4
Salary Commitment
Year 2021 : 315 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 315 000 $
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 $ - 5 832 - 97,21%
Level 2:	5000 - 54 $ - 4 978 - 99,57%
Level 3:	3000 - 32 $ - 2 704 - 90,14%
Level 4:	4000 - 22 $ - 3 981 - 99,54%
Luxury :	3000 - 180 $ - 1 289 - 42,97%
Total Capacity :	21000
Income
Home Games Left	0
Average Attendance - %	18 786 - 89,46%
Average Income per Game	629 813 $
Year to Date Revenue	25 822 347 $
Expense
Pro Players Total Salaries	80 958 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 936 258 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 936 258 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	459 989 $
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	79 936 258 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 563 742 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 936 258 $
Current Bank Account	146 644 267 $
Projected Bank Account	146 644 267 $

Pro Players Salaries
Sebastian Aho	8 454 000 $ (3)
Jacob Trouba	8 000 000 $ (5)
Max Pacioretty	7 000 000 $ (2)
Sean Monahan	6 375 000 $ (2)
Josh Morrissey	6 250 000 $ (7)
Taylor Hall	6 000 000 $ (4)
Tomas Hertl	5 625 000 $ (1)
Hampus Lindholm	5 250 000 $ (1)
Pierre-Luc Dubois	5 000 000 $ (1)
Carter Hart	3 979 000 $ (3)
J.T. Compher	3 500 000 $ (2)
Brandon Montour	3 500 000 $ (3)
Vladislav Namestnikov	2 000 000 $ (1)
Justin Holl	2 000 000 $ (2)
Tyson Jost	2 000 000 $ (2)
Nick Holden	1 700 000 $ (1)
Jesse Puljujarvi	1 175 000 $ (1)
Drew O'Connor	925 000 $ (1)
Joey Anderson	750 000 $ (2)
Carter Hutton	750 000 $ (1)
Sami Niku	725 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2021 : 80 958 000 $
Year 2022 : 57 808 000 $
Year 2023 : 36 183 000 $
Year 2024 : 20 250 000 $
Salary Average Commitment
Year 2021 : 80 958 000 $
Year 2022 : 57 808 000 $
Year 2023 : 36 183 000 $
Year 2024 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 2021 : 80 958 000 $
Year 2022 : 57 808 000 $
Year 2023 : 36 183 000 $
Year 2024 : 20 250 000 $

Farm Players Salaries
Caleb Jones	85 000 $ (1)
Joey Keane	80 917 $ (1)
Felix Sandstrom	75 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2021 : 240 917 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 240 917 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - 90 $ - 5 899 - 98,32%
Level 2:	5000 - 60 $ - 4 892 - 97,83%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 21 $ - 3 987 - 99,67%
Luxury :	3000 - 150 $ - 1 328 - 44,25%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 105 - 90,53%
Average Income per Game	595 312 $
Year to Date Revenue	24 407 798 $
Expense
Pro Players Total Salaries	80 308 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 669 293 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	74 669 293 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	456 297 $
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	74 669 293 $
Estimate Under Maximum Salary Cap of 81 500 000 $	6 830 707 $
Estimate Over Minimum Salary Cap of 58 000 000 $	16 669 293 $
Current Bank Account	73 299 435 $
Projected Bank Account	73 299 435 $

Pro Players Salaries
Erik Karlsson	11 500 000 $ (6)
Claude Giroux	8 275 000 $ (1)
Alexander Radulov	6 250 000 $ (1)
Jake Guentzel	6 000 000 $ (3)
Jason Zucker	5 500 000 $ (2)
Jakob Silfverberg	5 250 000 $ (3)
Dmitry Orlov	5 100 000 $ (2)
Calvin de Haan	4 550 000 $ (1)
Brandon Saad	4 500 000 $ (5)
Sam Bennett	4 425 000 $ (4)
Will Butcher	3 733 333 $ (1)
Braden Holtby	2 000 000 $ (1)
Robert Hagg	1 600 000 $ (1)
Derek Grant	1 500 000 $ (2)
Derek Stepan	1 350 000 $ (1)
Ilya Lyubushkin	1 350 000 $ (1)
Darren Helm	1 000 000 $ (1)
Anthony Stolarz	950 000 $ (2)
Cedric Paquette	950 000 $ (1)
Brendan Guhle	800 000 $ (1)
James Neal	750 000 $ (1)
Cole Bardreau	750 000 $ (2)
Josh Jacobs	750 000 $ (1)
Nic Petan	750 000 $ (1)
Jakub Zboril	725 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2021 : 80 308 333 $
Year 2022 : 45 475 000 $
Year 2023 : 31 675 000 $
Year 2024 : 20 425 000 $
Salary Average Commitment
Year 2021 : 80 308 333 $
Year 2022 : 45 475 000 $
Year 2023 : 31 675 000 $
Year 2024 : 20 425 000 $
Salary Cap with 1 Way Contract
Year 2021 : 80 308 333 $
Year 2022 : 45 475 000 $
Year 2023 : 31 675 000 $
Year 2024 : 20 425 000 $

Farm Players Salaries
Quinton Byfield	89 417 $ (3)
Ville Husso	75 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2021 : 164 417 $
Year 2022 : 89 417 $
Year 2023 : 89 417 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 164 417 $
Year 2022 : 89 417 $
Year 2023 : 89 417 $
Year 2024 : 0 $

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - 110 $ - 5 652 - 94,21%
Level 2:	5000 - 70 $ - 4 843 - 96,87%
Level 3:	3523 - 45 $ - 2 553 - 72,47%
Level 4:	4000 - 30 $ - 3 956 - 98,89%
Luxury :	1000 - 220 $ - 1 000 - 100,00%
Total Capacity :	19523
Income
Home Games Left	0
Average Attendance - %	18 005 - 92,22%
Average Income per Game	721 320 $
Year to Date Revenue	29 574 135 $
Expense
Pro Players Total Salaries	82 850 834 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 869 056 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 869 056 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	470 743 $
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	79 869 056 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 630 944 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 869 056 $
Current Bank Account	125 234 300 $
Projected Bank Account	125 234 300 $

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)
Kevin Fiala	5 100 000 $ (1)
Thatcher Demko	5 000 000 $ (5)
Conor Garland	4 950 000 $ (5)
Paul Byron	3 400 000 $ (2)
Zemgus Girgensons	2 200 000 $ (2)
Teddy Blueger	2 200 000 $ (2)
Victor Mete	1 200 000 $ (1)
Michael Raffl	1 100 000 $ (1)
Ryan Dzingel	1 100 000 $ (1)
Corey Perry	1 000 000 $ (2)
Mikey Anderson	925 000 $ (1)
Jarred Tinordi	900 000 $ (2)
Oliver Wahlstrom	894 167 $ (2)
Conor Timmins	850 000 $ (2)
Andrew Peeke	787 500 $ (2)
Jack Studnicka	769 167 $ (1)
Craig Anderson	750 000 $ (1)
Jeremy Davies	750 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2021 : 82 850 834 $
Year 2022 : 54 381 667 $
Year 2023 : 42 150 000 $
Year 2024 : 42 150 000 $
Salary Average Commitment
Year 2021 : 82 850 834 $
Year 2022 : 54 381 667 $
Year 2023 : 42 150 000 $
Year 2024 : 42 150 000 $
Salary Cap with 1 Way Contract
Year 2021 : 82 850 834 $
Year 2022 : 54 381 667 $
Year 2023 : 42 150 000 $
Year 2024 : 42 150 000 $

Farm Players Salaries
Pheonix Copley	110 000 $ (1)
Total Farm Players	1
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 $ - 5 821 - 97,01%
Level 2:	5000 - 60 $ - 4 901 - 98,02%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 985 - 99,62%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 707 - 98,37%
Average Income per Game	625 180 $
Year to Date Revenue	25 632 385 $
Expense
Pro Players Total Salaries	79 697 024 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 697 024 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 697 024 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	452 824 $
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	79 697 024 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 802 976 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 697 024 $
Current Bank Account	276 191 252 $
Projected Bank Account	276 191 252 $

Pro Players Salaries
Carey Price	10 500 000 $ (5)
Patrik Laine	7 500 000 $ (1)
Kyle Connor	7 142 857 $ (5)
Mathew Barzal	7 000 000 $ (2)
Ivan Provorov	6 750 000 $ (4)
Adam Pelech	5 750 000 $ (8)
Travis Konecny	5 500 000 $ (4)
Seth Jones	5 400 000 $ (1)
Rasmus Ristolainen	5 400 000 $ (1)
Lars Eller	3 500 000 $ (2)
Anthony Duclair	3 000 000 $ (3)
Jason Dickinson	2 650 000 $ (3)
Mike Smith	2 200 000 $ (2)
Max Comtois	2 037 500 $ (2)
Mathieu Perreault	950 000 $ (1)
Joel Farabee	925 000 $ (1)
K'Andre Miller	925 000 $ (2)
Josh Norris	925 000 $ (1)
Nils Hoglander	891 667 $ (2)
Michael Stone	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2021 : 79 697 024 $
Year 2022 : 57 847 024 $
Year 2023 : 41 292 857 $
Year 2024 : 35 642 857 $
Salary Average Commitment
Year 2021 : 79 697 024 $
Year 2022 : 57 847 024 $
Year 2023 : 41 292 857 $
Year 2024 : 35 642 857 $
Salary Cap with 1 Way Contract
Year 2021 : 79 697 024 $
Year 2022 : 57 847 024 $
Year 2023 : 41 292 857 $
Year 2024 : 35 642 857 $

Farm Players Salaries
Travis Dermott	150 000 $ (2)
Trevor Zegras	92 500 $ (2)
Vitali Kravtsov	92 500 $ (1)
Eetu Luostarinen	89 750 $ (1)
Joe Veleno	89 417 $ (2)
Kole Lind	87 413 $ (1)
Alex Barre-Boulet	75 833 $ (3)
Matthew Peca	75 000 $ (1)
Jason Spezza	75 000 $ (1)
Dakota Mermis	75 000 $ (2)
Cameron Hughes	75 000 $ (1)
Michael Hutchinson	72 500 $ (1)
Karson Kuhlman	72 500 $ (1)
Total Farm Players	13
Salary Commitment
Year 2021 : 1 122 413 $
Year 2022 : 482 750 $
Year 2023 : 75 833 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 122 413 $
Year 2022 : 482 750 $
Year 2023 : 75 833 $
Year 2024 : 0 $

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - 102 $ - 5 849 - 97,48%
Level 2:	5000 - 63 $ - 4 893 - 97,86%
Level 3:	2000 - 45 $ - 2 000 - 100,00%
Level 4:	3496 - 27 $ - 3 496 - 100,00%
Luxury :	1000 - 225 $ - 1 000 - 100,00%
Total Capacity :	17496
Income
Home Games Left	0
Average Attendance - %	17 238 - 98,52%
Average Income per Game	670 251 $
Year to Date Revenue	27 480 272 $
Expense
Pro Players Total Salaries	82 241 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 975 226 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	80 975 226 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	467 282 $
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	80 975 226 $
Estimate Under Maximum Salary Cap of 81 500 000 $	524 774 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 975 226 $
Current Bank Account	210 642 268 $
Projected Bank Account	210 642 268 $

Pro Players Salaries
Logan Couture	8 000 000 $ (6)
Andrei Svechnikov	7 750 000 $ (8)
Gabriel Landeskog	7 000 000 $ (8)
Marc-Andre Fleury	7 000 000 $ (1)
David Pastrnak	6 666 666 $ (2)
Justin Faulk	6 500 000 $ (6)
Brad Marchand	6 125 000 $ (4)
Rasmus Dahlin	6 000 000 $ (3)
Linus Ullmark	5 000 000 $ (4)
Sean Couturier	4 333 333 $ (1)
Ryan Suter	3 650 000 $ (4)
Nick Jensen	2 500 000 $ (2)
Calle Jarnkrok	2 000 000 $ (1)
Brandon Hagel	1 500 000 $ (3)
Marcus Johansson	1 500 000 $ (1)
Adam Gaudette	997 500 $ (1)
Kirby Dach	925 000 $ (1)
Keith Yandle	900 000 $ (1)
Barrett Hayton	894 167 $ (1)
Andy Greene	750 000 $ (1)
Brian Boyle	750 000 $ (1)
Zdeno Chara	750 000 $ (1)
Tyler Bozak	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2021 : 82 241 666 $
Year 2022 : 60 691 666 $
Year 2023 : 51 525 000 $
Year 2024 : 44 025 000 $
Salary Average Commitment
Year 2021 : 82 241 665 $
Year 2022 : 60 691 666 $
Year 2023 : 51 525 000 $
Year 2024 : 44 025 000 $
Salary Cap with 1 Way Contract
Year 2021 : 82 241 666 $
Year 2022 : 60 691 666 $
Year 2023 : 51 525 000 $
Year 2024 : 44 025 000 $

Farm Players Salaries
Christopher Gibson	75 000 $ (1)
Roland McKeown	75 000 $ (1)
Luke Witkowski	75 000 $ (2)
Michael Sgarbossa	75 000 $ (2)
Dylan McIlrath	75 000 $ (2)
Alex Biega	75 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2021 : 450 000 $
Year 2022 : 225 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 450 000 $
Year 2022 : 225 000 $
Year 2023 : 0 $
Year 2024 : 0 $

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - 100 $ - 5 827 - 97,12%
Level 2:	5000 - 60 $ - 4 910 - 98,20%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 969 - 99,23%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 706 - 98,37%
Average Income per Game	635 731 $
Year to Date Revenue	26 064 989 $
Expense
Pro Players Total Salaries	62 763 334 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 805 012 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	65 805 012 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	356 610 $
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	65 805 012 $
Estimate Under Maximum Salary Cap of 81 500 000 $	15 694 988 $
Estimate Over Minimum Salary Cap of 58 000 000 $	7 805 012 $
Current Bank Account	59 259 977 $
Projected Bank Account	59 259 977 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (4)
Milan Lucic	6 000 000 $ (2)
Patric Hornqvist	5 300 000 $ (2)
Tyler Johnson	5 000 000 $ (3)
Jake Gardiner	4 050 000 $ (2)
Victor Rask	4 000 000 $ (1)
Rickard Rakell	3 800 000 $ (1)
Andreas Johnsson	3 400 000 $ (2)
Antoine Roussel	3 000 000 $ (1)
Pavel Zacha	2 250 000 $ (1)
Dmitry Kulikov	2 250 000 $ (2)
Rudolfs Balcers	1 550 000 $ (2)
Nick Cousins	1 500 000 $ (1)
William Carrier	1 400 000 $ (3)
Casey DeSmith	1 250 000 $ (1)
Ryan Carpenter	1 000 000 $ (1)
Slater Koekkoek	925 000 $ (2)
Alexis Lafreniere	925 000 $ (2)
Dennis Cholowski	900 000 $ (1)
Rasmus Sandin	894 167 $ (1)
Bowen Byram	894 167 $ (2)
Adam Huska	750 000 $ (1)
Colton Sceviour	750 000 $ (1)
Jonathan Dahlen	750 000 $ (1)
Dustin Tokarski	725 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2021 : 62 763 334 $
Year 2022 : 41 194 167 $
Year 2023 : 15 900 000 $
Year 2024 : 9 500 000 $
Salary Average Commitment
Year 2021 : 62 763 334 $
Year 2022 : 41 194 167 $
Year 2023 : 15 900 000 $
Year 2024 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 2021 : 62 763 334 $
Year 2022 : 41 194 167 $
Year 2023 : 15 900 000 $
Year 2024 : 9 500 000 $

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 $

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Savvis Center
Level 1:	6000 - 90 $ - 5 913 - 98,54%
Level 2:	5000 - 60 $ - 4 929 - 98,58%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 984 - 99,60%
Luxury :	2022 - 150 $ - 1 325 - 65,52%
Total Capacity :	19022
Income
Home Games Left	0
Average Attendance - %	18 150 - 95,42%
Average Income per Game	610 062 $
Year to Date Revenue	25 012 544 $
Expense
Pro Players Total Salaries	80 494 028 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 885 760 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	80 885 760 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	457 352 $
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	80 885 760 $
Estimate Under Maximum Salary Cap of 81 500 000 $	614 240 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 885 760 $
Current Bank Account	477 429 415 $
Projected Bank Account	477 429 415 $

Pro Players Salaries
Tyler Seguin	9 850 000 $ (6)
Andrei Vasilevskiy	9 500 000 $ (7)
Dougie Hamilton	9 000 000 $ (7)
Jeff Petry	6 250 000 $ (4)
Jonathan Drouin	5 500 000 $ (2)
Yanni Gourde	5 166 666 $ (4)
Ryan Pulock	5 000 000 $ (1)
Oscar Klefbom	4 167 000 $ (2)
Paul Stastny	3 750 000 $ (1)
Tanner Pearson	3 250 000 $ (3)
Travis Hamonic	3 000 000 $ (2)
Derek Forbort	3 000 000 $ (3)
Chandler Stephenson	2 750 000 $ (3)
Evander Kane	2 108 696 $ (1)
Andrew Cogliano	1 000 000 $ (1)
Logan Stanley	900 000 $ (2)
Martin Necas	863 333 $ (1)
Ty Dellandrea	863 333 $ (2)
Nathan Bastian	825 000 $ (2)
Kevin Lankinen	800 000 $ (1)
Michael Amadio	750 000 $ (1)
Kieffer Bellows	750 000 $ (1)
Jake Walman	725 000 $ (1)
Gabriel Carlsson	725 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2021 : 80 494 028 $
Year 2022 : 64 021 999 $
Year 2023 : 48 766 666 $
Year 2024 : 39 766 666 $
Salary Average Commitment
Year 2021 : 80 494 028 $
Year 2022 : 64 021 999 $
Year 2023 : 48 766 666 $
Year 2024 : 39 766 666 $
Salary Cap with 1 Way Contract
Year 2021 : 80 494 028 $
Year 2022 : 64 021 999 $
Year 2023 : 48 766 666 $
Year 2024 : 39 766 666 $

Farm Players Salaries
Maxime Lagace	75 000 $ (1)
Josh Mahura	75 000 $ (2)
Carsen Twarynski	75 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2021 : 225 000 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 225 000 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St-Pete Times Forum
Level 1:	6000 - 97 $ - 5 862 - 97,70%
Level 2:	5000 - 57 $ - 4 925 - 98,49%
Level 3:	3758 - 35 $ - 2 747 - 73,10%
Level 4:	4000 - 15 $ - 3 986 - 99,64%
Luxury :	1000 - 190 $ - 1 000 - 100,00%
Total Capacity :	19758
Income
Home Games Left	0
Average Attendance - %	18 520 - 93,73%
Average Income per Game	609 588 $
Year to Date Revenue	24 993 123 $
Expense
Pro Players Total Salaries	75 731 369 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 263 628 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	80 263 628 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	430 292 $
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	80 263 628 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 236 372 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 263 628 $
Current Bank Account	245 943 576 $
Projected Bank Account	245 943 576 $

Pro Players Salaries
Mitchell Marner	10 893 000 $ (4)
Brayden Schenn	6 500 000 $ (7)
Jesperi Kotkaniemi	6 100 035 $ (1)
Jaden Schwartz	5 500 000 $ (5)
Brady Skjei	5 250 000 $ (3)
Andre Burakovsky	4 900 000 $ (1)
Mikhail Sergachev	4 800 000 $ (2)
Ryan Strome	4 500 000 $ (1)
Chris Driedger	3 500 000 $ (3)
Joel Armia	3 400 000 $ (4)
Ryan Lindgren	3 000 000 $ (3)
Carl Hagelin	2 750 000 $ (2)
Ilya Samsonov	2 000 000 $ (1)
Brett Kulak	1 850 000 $ (1)
Zach Aston-Reese	1 750 000 $ (1)
Dean Kukan	1 650 000 $ (1)
Jordan Oesterle	1 350 000 $ (2)
Kailer Yamamoto	1 175 000 $ (1)
Jesper Boqvist	925 000 $ (1)
Dylan Cozens	894 167 $ (2)
Nikolai Knyzhov	796 667 $ (1)
Drake Caggiula	750 000 $ (1)
Brogan Rafferty	750 000 $ (1)
Alex Formenton	747 500 $ (1)
Total Pro Players	24
Salary Commitment
Year 2021 : 75 731 369 $
Year 2022 : 47 837 167 $
Year 2023 : 38 043 000 $
Year 2024 : 26 293 000 $
Salary Average Commitment
Year 2021 : 75 731 369 $
Year 2022 : 47 837 167 $
Year 2023 : 38 043 000 $
Year 2024 : 26 293 000 $
Salary Cap with 1 Way Contract
Year 2021 : 75 731 369 $
Year 2022 : 47 837 167 $
Year 2023 : 38 043 000 $
Year 2024 : 26 293 000 $

Farm Players Salaries
Gustav Lindstrom	85 000 $ (2)
Lean Bergmann	83 667 $ (1)
Clark Bishop	80 000 $ (1)
Dylan Coghlan	76 250 $ (2)
Joey Daccord	75 000 $ (2)
Radim Zohorna	75 000 $ (2)
Mathieu Olivier	75 000 $ (2)
Joel Kellman	75 000 $ (1)
Christian Wolanin	75 000 $ (1)
Joona Luoto	74 167 $ (1)
Steven Lorentz	72 500 $ (1)
Total Farm Players	11
Salary Commitment
Year 2021 : 846 584 $
Year 2022 : 386 250 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 846 584 $
Year 2022 : 386 250 $
Year 2023 : 0 $
Year 2024 : 0 $

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 150 $ - 4 116 - 68,60%
Level 2:	5000 - 100 $ - 3 687 - 73,73%
Level 3:	2000 - 99 $ - 1 340 - 66,99%
Level 4:	4000 - 80 $ - 2 141 - 53,53%
Luxury :	3000 - 400 $ - 1 200 - 40,00%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	12 484 - 62,42%
Average Income per Game	902 721 $
Year to Date Revenue	37 011 581 $
Expense
Pro Players Total Salaries	78 637 171 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 109 563 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	74 109 563 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	446 802 $
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	74 109 563 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 390 437 $
Estimate Over Minimum Salary Cap of 58 000 000 $	16 109 563 $
Current Bank Account	40 328 514 $
Projected Bank Account	40 328 514 $

Pro Players Salaries
Brent Burns	8 000 000 $ (4)
Elias Pettersson	7 350 000 $ (3)
James van Riemsdyk	7 000 000 $ (2)
Matt Dumba	6 000 000 $ (2)
Ondrej Palat	5 300 000 $ (1)
Robin Lehner	5 000 000 $ (4)
Kyle Palmieri	5 000 000 $ (4)
Mike Matheson	4 875 000 $ (5)
Christian Dvorak	4 450 000 $ (4)
Olli Maatta	4 083 333 $ (1)
Colton Sissons	2 857 143 $ (5)
Denis Gurianov	2 550 000 $ (1)
Casey Cizikas	2 500 000 $ (6)
Jack Roslovic	1 838 362 $ (1)
Justin Braun	1 800 000 $ (1)
Anders Bjork	1 600 000 $ (2)
Brendan Lemieux	1 550 000 $ (1)
David Rittich	1 250 000 $ (1)
Tyler Motte	1 225 000 $ (1)
Joel Kiviranta	1 050 000 $ (2)
Tony DeAngelo	1 000 000 $ (1)
Calvin Petersen	858 333 $ (1)
Dominik Simon	750 000 $ (1)
Juho Lammikko	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2021 : 78 637 171 $
Year 2022 : 55 682 143 $
Year 2023 : 40 032 143 $
Year 2024 : 32 682 143 $
Salary Average Commitment
Year 2021 : 78 733 466 $
Year 2022 : 55 682 143 $
Year 2023 : 40 032 143 $
Year 2024 : 32 682 143 $
Salary Cap with 1 Way Contract
Year 2021 : 78 637 171 $
Year 2022 : 55 682 143 $
Year 2023 : 40 032 143 $
Year 2024 : 32 682 143 $

Farm Players Salaries
Collin Delia	100 000 $ (1)
William Borgen	90 000 $ (2)
Ryan MacInnis	75 000 $ (1)
Oliver Kylington	75 000 $ (1)
Gage Quinney	75 000 $ (1)
Sean Malone	75 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2021 : 490 000 $
Year 2022 : 90 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 490 000 $
Year 2022 : 90 000 $
Year 2023 : 0 $
Year 2024 : 0 $

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 5 845 - 97,41%
Level 2:	5000 - 60 $ - 4 925 - 98,50%
Level 3:	2630 - 35 $ - 2 588 - 98,40%
Level 4:	4000 - 20 $ - 3 985 - 99,63%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18630
Income
Home Games Left	0
Average Attendance - %	18 343 - 98,46%
Average Income per Game	637 645 $
Year to Date Revenue	26 143 442 $
Expense
Pro Players Total Salaries	77 469 958 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	78 237 201 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	78 237 201 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	440 170 $
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	78 237 201 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 262 799 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 237 201 $
Current Bank Account	235 763 510 $
Projected Bank Account	235 763 510 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (2)
Kris Letang	7 250 000 $ (1)
Jacob Markstrom	6 000 000 $ (5)
Jonas Brodin	6 000 000 $ (7)
Bo Horvat	5 500 000 $ (2)
Joel Eriksson Ek	5 250 000 $ (8)
J.T. Miller	5 250 000 $ (2)
Tom Wilson	5 166 666 $ (3)
Brandon Tanev	3 500 000 $ (4)
Ryan Graves	3 166 667 $ (2)
Matt Roy	3 150 000 $ (3)
Robert Thomas	2 800 000 $ (2)
Andreas Athanasiou	2 700 000 $ (1)
Dante Fabbro	2 400 000 $ (2)
Adin Hill	2 175 000 $ (2)
Alexander Barabanov	1 000 000 $ (1)
Isac Lundestrom	874 125 $ (1)
Jeremy Lauzon	850 000 $ (1)
Jon Merrill	850 000 $ (1)
Brad Richardson	800 000 $ (1)
Niko Mikkola	787 500 $ (1)
Jake Evans	750 000 $ (1)
Joe Thornton	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2021 : 77 469 958 $
Year 2022 : 60 858 333 $
Year 2023 : 29 066 666 $
Year 2024 : 20 750 000 $
Salary Average Commitment
Year 2021 : 77 469 958 $
Year 2022 : 60 858 333 $
Year 2023 : 29 066 666 $
Year 2024 : 20 750 000 $
Salary Cap with 1 Way Contract
Year 2021 : 77 469 958 $
Year 2022 : 60 858 333 $
Year 2023 : 29 066 666 $
Year 2024 : 20 750 000 $

Farm Players Salaries
Michael Rasmussen	146 000 $ (3)
Ville Heinola	89 417 $ (2)
Pierre-Olivier Joseph	86 333 $ (1)
Dryden Hunt	76 250 $ (2)
Antoine Bibeau	75 000 $ (1)
Jack Rathbone	50 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2021 : 523 000 $
Year 2022 : 311 667 $
Year 2023 : 146 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 523 000 $
Year 2022 : 311 667 $
Year 2023 : 146 000 $
Year 2024 : 0 $

Vegas Golden Knights

Vegas Golden Knights is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 100 $ - 5 864 - 97,73%
Level 2:	5000 - 60 $ - 4 952 - 99,03%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 984 - 99,61%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 800 - 98,89%
Average Income per Game	639 082 $
Year to Date Revenue	26 202 379 $
Expense
Pro Players Total Salaries	56 903 649 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 510 756 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	57 510 756 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	323 316 $
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	57 510 756 $
Estimate Under Maximum Salary Cap of 81 500 000 $	23 989 244 $
Estimate Over Minimum Salary Cap of 58 000 000 $	-489 244 $
Current Bank Account	306 606 834 $
Projected Bank Account	306 606 834 $

Pro Players Salaries
Kevin Hayes	7 142 857 $ (5)
Samuel Girard	5 000 000 $ (6)
Evgenii Dadonov	5 000 000 $ (2)
Adam Larsson	4 000 000 $ (4)
Jake DeBrusk	3 675 000 $ (1)
Tristan Jarry	3 500 000 $ (2)
Ben Chiarot	3 500 000 $ (1)
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)
Trent Frederic	1 050 000 $ (2)
Kaapo Kakko	925 000 $ (1)
Jordie Benn	900 000 $ (1)
Sam Steel	874 125 $ (1)
Mikhail Maltsev	809 167 $ (1)
Aaron Dell	750 000 $ (1)
Kiefer Sherwood	750 000 $ (1)
Nicolas Meloche	750 000 $ (1)
Mitchell Stephens	737 500 $ (1)
Logan O'Connor	725 000 $ (1)
Adam Brooks	725 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2021 : 56 903 649 $
Year 2022 : 32 342 857 $
Year 2023 : 16 142 857 $
Year 2024 : 16 142 857 $
Salary Average Commitment
Year 2021 : 56 903 649 $
Year 2022 : 32 342 857 $
Year 2023 : 16 142 857 $
Year 2024 : 16 142 857 $
Salary Cap with 1 Way Contract
Year 2021 : 56 903 649 $
Year 2022 : 32 342 857 $
Year 2023 : 16 142 857 $
Year 2024 : 16 142 857 $

Farm Players Salaries
Justus Annunen	88 083 $ (2)
Frederic Allard	75 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2021 : 163 083 $
Year 2022 : 88 083 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 163 083 $
Year 2022 : 88 083 $
Year 2023 : 0 $
Year 2024 : 0 $

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 100 $ - 5 852 - 97,53%
Level 2:	5000 - 60 $ - 4 923 - 98,46%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 984 - 99,60%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 759 - 98,66%
Average Income per Game	627 426 $
Year to Date Revenue	25 724 461 $
Expense
Pro Players Total Salaries	66 164 167 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 901 466 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 901 466 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	375 933 $
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	69 901 466 $
Estimate Under Maximum Salary Cap of 81 500 000 $	11 598 534 $
Estimate Over Minimum Salary Cap of 58 000 000 $	11 901 466 $
Current Bank Account	90 850 528 $
Projected Bank Account	90 850 528 $

Pro Players Salaries
Alex Ovechkin	9 500 000 $ (5)
P.K. Subban	9 000 000 $ (1)
Matt Duchene	8 000 000 $ (5)
Nate Schmidt	5 950 000 $ (4)
Darcy Kuemper	4 500 000 $ (1)
Bryan Rust	3 500 000 $ (1)
Oskar Lindblom	3 000 000 $ (2)
Warren Foegele	2 750 000 $ (3)
Henri Jokiharju	2 500 000 $ (3)
Luke Kunin	2 300 000 $ (1)
Mattias Janmark	2 000 000 $ (1)
Erik Gudbranson	1 950 000 $ (1)
Sammy Blais	1 500 000 $ (1)
Johan Larsson	1 400 000 $ (1)
Kyle Clifford	1 000 000 $ (1)
Tim Stutzle	925 000 $ (2)
Brett Ritchie	900 000 $ (1)
Evan Bouchard	894 167 $ (1)
Malcolm Subban	850 000 $ (1)
Jan Jenik	795 000 $ (2)
Andreas Borgman	750 000 $ (1)
Sam Lafferty	750 000 $ (1)
Jansen Harkins	725 000 $ (1)
CJ Suess	725 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2021 : 66 164 167 $
Year 2022 : 33 420 000 $
Year 2023 : 28 700 000 $
Year 2024 : 23 450 000 $
Salary Average Commitment
Year 2021 : 66 164 167 $
Year 2022 : 33 420 000 $
Year 2023 : 28 700 000 $
Year 2024 : 23 450 000 $
Salary Cap with 1 Way Contract
Year 2021 : 66 164 167 $
Year 2022 : 33 420 000 $
Year 2023 : 28 700 000 $
Year 2024 : 23 450 000 $

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 $ - 5 928 - 98,79%
Level 2:	5000 - 50 $ - 4 975 - 99,49%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 989 - 99,73%
Luxury :	3000 - 150 $ - 1 322 - 44,07%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 213 - 91,07%
Average Income per Game	556 235 $
Year to Date Revenue	22 805 642 $
Expense
Pro Players Total Salaries	64 694 167 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 498 541 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 498 541 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	367 580 $
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	69 498 541 $
Estimate Under Maximum Salary Cap of 81 500 000 $	12 001 459 $
Estimate Over Minimum Salary Cap of 58 000 000 $	11 498 541 $
Current Bank Account	514 816 230 $
Projected Bank Account	514 816 230 $

Pro Players Salaries
Kirill Kaprizov	9 000 000 $ (5)
Miro Heiskanen	8 450 000 $ (8)
Vladimir Tarasenko	7 500 000 $ (2)
Nick Leddy	5 500 000 $ (1)
Teuvo Teravainen	5 400 000 $ (3)
Boone Jenner	3 750 000 $ (1)
Radek Faksa	3 250 000 $ (4)
Erik Cernak	2 950 000 $ (2)
Jake Allen	2 875 000 $ (2)
Miles Wood	2 750 000 $ (1)
Adrian Kempe	2 000 000 $ (1)
Jonas Siegenthaler	1 125 000 $ (2)
Evan Rodrigues	1 000 000 $ (1)
Jujhar Khaira	975 000 $ (2)
Trevor van Riemsdyk	950 000 $ (2)
Justin Richards	925 000 $ (1)
Gabriel Vilardi	894 167 $ (1)
Dan Renouf	850 000 $ (1)
Riley Barber	800 000 $ (1)
Chad Ruhwedel	750 000 $ (1)
Calle Rosen	750 000 $ (1)
Mason Shaw	750 000 $ (2)
Tanner Kero	750 000 $ (2)
Eric Comrie	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2021 : 64 694 167 $
Year 2022 : 43 975 000 $
Year 2023 : 26 100 000 $
Year 2024 : 20 700 000 $
Salary Average Commitment
Year 2021 : 64 694 167 $
Year 2022 : 43 975 000 $
Year 2023 : 26 100 000 $
Year 2024 : 20 700 000 $
Salary Cap with 1 Way Contract
Year 2021 : 64 694 167 $
Year 2022 : 43 975 000 $
Year 2023 : 26 100 000 $
Year 2024 : 20 700 000 $

Farm Players Salaries
Troy Grosenick	75 000 $ (1)
Total Farm Players	1
Salary Commitment
Year 2021 : 75 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 75 000 $
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	297 416 775 $	69 559 571 $	11 940 429 $	11 559 571 $	20	2	22
Arizona Coyotes	153 603 988 $	65 586 341 $	15 913 659 $	7 586 341 $	22	2	24
Boston Bruins	100 239 607 $	76 886 460 $	4 613 540 $	18 886 460 $	25	2	27
Buffalo Sabres	152 854 134 $	78 489 197 $	3 010 803 $	20 489 197 $	25	3	28
Calgary Flames	350 645 647 $	73 701 703 $	7 798 297 $	15 701 703 $	25	1	26
Carolina Hurricanes	330 581 593 $	75 101 515 $	6 398 485 $	17 101 515 $	26	3	29
Chicago Blackhawks	105 714 848 $	74 006 505 $	7 493 495 $	16 006 505 $	25	10	35
Colorado Avalanche	159 811 696 $	77 478 920 $	4 021 080 $	19 478 920 $	21	7	28
Columbus Blue Jackets	197 339 808 $	76 052 104 $	5 447 896 $	18 052 104 $	24	1	25
Dallas Stars	195 912 171 $	76 237 474 $	5 262 526 $	18 237 474 $	23	10	33
Detroit Red Wings	154 577 089 $	59 692 999 $	21 807 001 $	1 692 999 $	25	4	29
Edmonton Oilers	157 605 527 $	68 159 582 $	13 340 418 $	10 159 582 $	23	2	25
Florida Panthers	338 240 075 $	76 919 103 $	4 580 897 $	18 919 103 $	22	0	22
Los Angeles Kings	229 370 711 $	78 563 278 $	2 936 722 $	20 563 278 $	22	8	30
Minnesota Wild	863 184 358 $	74 883 688 $	6 616 312 $	16 883 688 $	25	4	29
Montreal Canadiens	266 066 181 $	69 983 035 $	11 516 965 $	11 983 035 $	23	0	23
Nashville Predators	332 575 723 $	78 867 057 $	2 632 943 $	20 867 057 $	20	6	26
New Jersey Devils	238 206 207 $	80 144 394 $	1 355 606 $	22 144 394 $	22	10	32
New York Islanders	320 737 957 $	80 453 256 $	1 046 744 $	22 453 256 $	21	4	25
New York Rangers	146 644 267 $	79 936 258 $	1 563 742 $	21 936 258 $	21	3	24
Ottawa Senators	73 299 435 $	74 669 293 $	6 830 707 $	16 669 293 $	25	2	27
Philadelphia Flyers	125 234 300 $	79 869 056 $	1 630 944 $	21 869 056 $	25	1	26
Pittsburgh Penguins	276 191 252 $	79 697 024 $	1 802 976 $	21 697 024 $	20	13	33
San Jose Sharks	210 642 268 $	80 975 226 $	524 774 $	22 975 226 $	23	6	29
Seattle Kraken	59 259 977 $	65 805 012 $	15 694 988 $	7 805 012 $	25	0	25
St. Louis Blues	477 429 415 $	80 885 760 $	614 240 $	22 885 760 $	24	3	27
Tampa Bay Lightning	245 943 576 $	80 263 628 $	1 236 372 $	22 263 628 $	24	11	35
Toronto Maple Leafs	40 328 514 $	74 109 563 $	7 390 437 $	16 109 563 $	24	6	30
Vancouver Canucks	235 763 510 $	78 237 201 $	3 262 799 $	20 237 201 $	23	6	29
Vegas Golden Knights	306 606 834 $	57 510 756 $	23 989 244 $	-489 244 $	25	2	27
Washington Capitals	90 850 528 $	69 901 466 $	11 598 534 $	11 901 466 $	24	0	24
Winnipeg Jets	514 816 230 $	69 498 541 $	12 001 459 $	11 498 541 $	24	1	25

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 - %