LSMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 123 $ - 0 - 0,00%
Level 2:	5000 - 72 $ - 0 - 0,00%
Level 3:	2000 - 47 $ - 0 - 0,00%
Level 4:	4000 - 43 $ - 0 - 0,00%
Luxury :	1000 - 246 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 1,660 - 82,98%
Farm Level 2:	1000 - 15 $ - 980 - 98,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2,640 - 87,99%
Average Income per Game	90,985 $
Year to Date Revenue	272,956 $
Expense
Pro Players Total Salaries	58,647,125 $
Farm Players Total Salaries	1,250,222 $
Coaches Total Salaries	4,150,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3,125,000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	85,683,584 $
Projected Bank Account	85,683,584 $

Pro Players Salaries
Patric Hornqvist	8,860,000 $ (1)
Clayton Keller	7,150,000 $ (4)
James van Riemsdyk	7,000,000 $ (1)
Jeff Petry	6,250,000 $ (4)
Bo Horvat	5,500,000 $ (2)
Brock Nelson	4,250,000 $ (1)
Denis Gurianov	3,000,000 $ (2)
Carson Soucy	2,750,000 $ (4)
Linus Ullmark	2,500,000 $ (3)
Carl Soderberg	2,500,000 $ (3)
Anton Khudobin	938,000 $ (1)
Alexis Lafreniere	925,000 $ (3)
Sebastien Aho	925,000 $ (1)
Troy Terry	925,000 $ (1)
Quinn Hughes	916,667 $ (2)
Filip Hronek	913,333 $ (2)
Michael Rasmussen	895,000 $ (1)
Sonny Milano	874,125 $ (1)
Pierre-Olivier Joseph	800,000 $ (2)
Nathan Gerbe	775,000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2021 : 58,647,125 $
Year 2022 : 33,205,000 $
Year 2023 : 22,075,000 $
Year 2024 : 16,150,000 $
Salary Average Commitment
Year 2021 : 58,647,125 $
Year 2022 : 33,205,000 $
Year 2023 : 22,075,000 $
Year 2024 : 16,150,000 $
Salary Cap with 1 Way Contract
Year 2021 : 58,647,125 $
Year 2022 : 33,205,000 $
Year 2023 : 22,075,000 $
Year 2024 : 16,150,000 $

Farm Players Salaries
Shane Starrett	55,556 $ (2)
Bobby Nardella	48,750 $ (1)
Daniil Tarasov	46,250 $ (3)
Adam Werner	46,250 $ (2)
Emil Bemstrom	46,250 $ (2)
Marian Studenic	46,250 $ (1)
Luke Evangelista	45,000 $ (3)
Akil Thomas	45,000 $ (3)
Hunter Jones	45,000 $ (3)
Jeremy McKenna	45,000 $ (3)
Adam Helewka	45,000 $ (3)
Dylan Garand	45,000 $ (3)
Mathias Brome	45,000 $ (3)
Dylan Cozens	44,708 $ (3)
Peter DiLiberatore	44,042 $ (3)
J.C. Beaudin	40,833 $ (1)
Gerald Mayhew	40,000 $ (2)
Samuel Fagemo	39,750 $ (3)
Arnaud Durandeau	37,833 $ (2)
Brogan Rafferty	37,500 $ (4)
Matthew Phillips	37,500 $ (1)
Max McCormick	37,500 $ (1)
Philippe Maillet	37,500 $ (1)
Jimmy Schuldt	37,500 $ (4)
Mason Geertsen	36,250 $ (4)
Matt Donovan	35,000 $ (1)
Joseph Blandisi	35,000 $ (4)
Josh Teves	35,000 $ (4)
Chris Bigras	35,000 $ (4)
Julien Nantel	35,000 $ (2)
Total Farm Players	30
Salary Commitment
Year 2021 : 1,250,222 $
Year 2022 : 966,889 $
Year 2023 : 706,000 $
Year 2024 : 216,250 $
Salary Average Commitment
Year 2021 : 1,962,722 $
Year 2022 : 1,679,389 $
Year 2023 : 1,418,500 $
Year 2024 : 928,750 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 125 $ - 5,872 - 97,87%
Level 2:	5000 - 75 $ - 5,000 - 100,00%
Level 3:	2000 - 50 $ - 2,000 - 100,00%
Level 4:	4000 - 45 $ - 3,929 - 98,22%
Luxury :	1000 - 250 $ - 974 - 97,38%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17,775 - 98,75%
Average Income per Game	2,427,554 $
Year to Date Revenue	19,420,435 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80,288,333 $
Farm Players Total Salaries	936,042 $
Coaches Total Salaries	4,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(4,625,000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	172,866,558 $
Projected Bank Account	172,866,558 $

Pro Players Salaries
Connor McDavid	12,500,000 $ (1)
Mikko Rantanen	9,250,000 $ (2)
Victor Hedman	7,875,000 $ (4)
Joe Pavelski	7,000,000 $ (2)
Aleksander Barkov	5,900,000 $ (1)
Dustin Brown	5,875,000 $ (1)
Jacob Markstrom	5,500,000 $ (2)
Elias Lindholm	4,850,000 $ (1)
Ben Chiarot	3,500,000 $ (4)
Roope Hintz	3,250,000 $ (2)
Louis Domingue	2,500,000 $ (3)
Tyler Ennis	2,500,000 $ (1)
Zdeno Chara	2,000,000 $ (3)
Casey DeSmith	1,100,000 $ (4)
Rasmus Dahlin	925,000 $ (1)
Elias Pettersson	925,000 $ (1)
Zach Whitecloud	925,000 $ (2)
Nick Suzuki	863,333 $ (1)
Nate Thompson	800,000 $ (4)
Jay Bouwmeester	800,000 $ (1)
Danny DeKeyser	800,000 $ (4)
Matt Roy	650,000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2021 : 80,288,333 $
Year 2022 : 44,500,000 $
Year 2023 : 18,575,000 $
Year 2024 : 14,075,000 $
Salary Average Commitment
Year 2021 : 76,413,333 $
Year 2022 : 40,625,000 $
Year 2023 : 14,700,000 $
Year 2024 : 10,200,000 $
Salary Cap with 1 Way Contract
Year 2021 : 80,288,333 $
Year 2022 : 44,500,000 $
Year 2023 : 18,575,000 $
Year 2024 : 14,075,000 $

Farm Players Salaries
Justin Kapelmaster	47,500 $ (4)
Blake Hillman	46,250 $ (1)
Ryan Fitzgerald	45,000 $ (1)
Graham Knott	40,000 $ (4)
Josh Brook	39,750 $ (1)
Jake Massie	38,500 $ (2)
Joni Tuulola	38,375 $ (1)
Jonathan Ericsson	37,500 $ (3)
Garrett Wilson	37,500 $ (3)
Matthew Ford	37,500 $ (3)
Jack Kopacka	37,250 $ (1)
Evan Cormier	35,917 $ (1)
Matt Lorito	35,000 $ (2)
Cameron Darcy	35,000 $ (1)
Alex Gallant	35,000 $ (1)
Anthony Louis	35,000 $ (1)
Andy Miele	35,000 $ (1)
Brett Gallant	35,000 $ (1)
Edward Wittchow	35,000 $ (1)
Carter Bancks	35,000 $ (1)
Christopher Clapperton	35,000 $ (2)
Dalton Smith	35,000 $ (1)
Luke Johnson	35,000 $ (4)
Jack Rodewald	35,000 $ (1)
Matt Tomkins	35,000 $ (3)
Total Farm Players	25
Salary Commitment
Year 2021 : 936,042 $
Year 2022 : 378,500 $
Year 2023 : 270,000 $
Year 2024 : 122,500 $
Salary Average Commitment
Year 2021 : 936,042 $
Year 2022 : 378,500 $
Year 2023 : 270,000 $
Year 2024 : 122,500 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6667 - 120 $ - 6,667 - 100,00%
Level 2:	5556 - 70 $ - 5,556 - 100,00%
Level 3:	2222 - 46 $ - 2,162 - 97,28%
Level 4:	4444 - 40 $ - 4,358 - 98,06%
Luxury :	1111 - 225 $ - 1,111 - 100,00%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 1,811 - 90,54%
Farm Level 2:	1000 - 15 $ - 993 - 99,33%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,854 - 99,27%
Average Income per Game	2,551,899 $
Year to Date Revenue	5,103,798 $
Farm
Home Games Left	0
Average Attendance - %	2,804 - 93,47%
Average Income per Game	97,849 $
Year to Date Revenue	587,093 $
Expense
Pro Players Total Salaries	75,618,452 $
Farm Players Total Salaries	1,202,084 $
Coaches Total Salaries	5,100,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4,000,000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	93,681,295 $
Projected Bank Account	93,681,295 $

Pro Players Salaries
Claude Giroux	8,275,000 $ (5)
William Nylander	6,970,000 $ (1)
Brayden Schenn	6,500,000 $ (3)
William Karlsson	5,900,000 $ (2)
Frederik Andersen	5,000,000 $ (5)
Ryan Pulock	5,000,000 $ (4)
Jonathan Marchessault	5,000,000 $ (5)
Alex Goligoski	4,750,000 $ (4)
Jakob Chychrun	4,600,000 $ (3)
Alex Wennberg	4,500,000 $ (4)
Brian Dumoulin	4,100,000 $ (1)
Mark Borowiecki	3,100,000 $ (1)
Valeri Nichushkin	3,000,000 $ (2)
Alexandar Georgiev	2,425,000 $ (1)
Jack Roslovic	2,030,952 $ (1)
Nick Cousins	1,000,000 $ (2)
Pierre Engvall	925,000 $ (1)
Slater Koekkoek	925,000 $ (2)
Benoit-Olivier Groulx	822,500 $ (3)
Jason Robertson	795,000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2021 : 75,618,452 $
Year 2022 : 62,292,500 $
Year 2023 : 50,672,500 $
Year 2024 : 38,750,000 $
Salary Average Commitment
Year 2021 : 71,768,452 $
Year 2022 : 52,217,500 $
Year 2023 : 40,597,500 $
Year 2024 : 28,675,000 $
Salary Cap with 1 Way Contract
Year 2021 : 75,618,452 $
Year 2022 : 56,067,500 $
Year 2023 : 44,447,500 $
Year 2024 : 32,525,000 $

Farm Players Salaries
Michael McLeod	68,167 $ (1)
Markus Granlund	65,000 $ (2)
Logan Brown	62,500 $ (1)
Boris Katchouk	46,250 $ (1)
Andrew Peeke	45,833 $ (2)
Ukko-Pekka Luukkonen	45,542 $ (1)
Dereck Baribeau	45,000 $ (3)
Liam Foudy	44,708 $ (3)
Gabriel Carlsson	44,708 $ (2)
Justus Annunen	44,042 $ (3)
Vitaly Abramov	44,000 $ (1)
Travis Dermott	43,167 $ (2)
Paul Bittner	43,167 $ (2)
Kody Clark	41,958 $ (2)
Nick Moutrey	40,000 $ (4)
Riley Sutter	40,000 $ (4)
Calvin Thurkauf	40,000 $ (2)
Jake Leschyshyn	39,625 $ (3)
Kole Sherwood	38,889 $ (1)
Markus Hannikainen	37,500 $ (2)
Anton Forsberg	37,500 $ (2)
Dominic Turgeon	37,500 $ (1)
Dillon Heatherington	37,500 $ (4)
Dylan Coghlan	35,778 $ (1)
Ryan Olsen	35,000 $ (2)
Tom McCollum	33,750 $ (3)
Erik Burgdoerfer	32,500 $ (1)
Alex Broadhurst	32,500 $ (2)
Total Farm Players	28
Salary Commitment
Year 2021 : 1,202,084 $
Year 2022 : 790,958 $
Year 2023 : 324,625 $
Year 2024 : 117,500 $
Salary Average Commitment
Year 2021 : 1,194,584 $
Year 2022 : 788,458 $
Year 2023 : 324,625 $
Year 2024 : 117,500 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7667 - 107 $ - 7,046 - 91,90%
Level 2:	6389 - 66 $ - 5,974 - 93,50%
Level 3:	2556 - 44 $ - 2,405 - 94,10%
Level 4:	5111 - 38 $ - 4,830 - 94,50%
Luxury :	1277 - 215 $ - 1,194 - 93,53%
Total Capacity :	23000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 1,765 - 88,23%
Farm Level 2:	1000 - 15 $ - 976 - 97,60%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	21,449 - 93,26%
Average Income per Game	2,444,781 $
Year to Date Revenue	12,223,907 $
Farm
Home Games Left	0
Average Attendance - %	2,741 - 91,35%
Average Income per Game	95,497 $
Year to Date Revenue	381,987 $
Expense
Pro Players Total Salaries	73,795,000 $
Farm Players Total Salaries	1,555,770 $
Coaches Total Salaries	3,500,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	76,450,797 $
Projected Bank Account	76,450,797 $

Pro Players Salaries
Jack Eichel	10,000,000 $ (1)
Ryan McDonagh	6,750,000 $ (2)
Nick Schmaltz	5,850,000 $ (1)
Nick Leddy	5,500,000 $ (1)
Rasmus Ristolainen	5,400,000 $ (5)
Robin Lehner	5,000,000 $ (4)
Noah Hanifin	5,000,000 $ (1)
Marco Scandella	4,525,000 $ (3)
Colin Miller	3,875,000 $ (2)
Derek Ryan	3,750,000 $ (1)
Sam Reinhart	3,650,000 $ (1)
Andreas Athanasiou	2,700,000 $ (4)
Alex Iafallo	2,425,000 $ (3)
Jesper Bratt	2,100,000 $ (2)
Zemgus Girgensons	1,750,000 $ (3)
Nick Paul	1,350,000 $ (4)
Gustav Forsling	975,000 $ (1)
Victor Olofsson	925,000 $ (1)
Rasmus Asplund	845,000 $ (1)
Craig Anderson	750,000 $ (4)
Radim Simek	675,000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2021 : 73,795,000 $
Year 2022 : 37,000,000 $
Year 2023 : 23,600,000 $
Year 2024 : 14,900,000 $
Salary Average Commitment
Year 2021 : 70,170,000 $
Year 2022 : 33,675,000 $
Year 2023 : 20,275,000 $
Year 2024 : 11,575,000 $
Salary Cap with 1 Way Contract
Year 2021 : 73,795,000 $
Year 2022 : 37,300,000 $
Year 2023 : 23,900,000 $
Year 2024 : 15,200,000 $

Farm Players Salaries
Evan Rodrigues	75,000 $ (3)
Lawrence Pilut	67,500 $ (1)
Jonas Johansson	46,250 $ (1)
John Leonard	46,250 $ (2)
Josh Dunne	46,250 $ (3)
Moritz Seider	46,250 $ (2)
Oliwer Kaski	46,250 $ (2)
Rhett Gardner	46,250 $ (1)
Josh Wilkins	46,250 $ (2)
Patrick Khodorenko	46,250 $ (3)
Joel Kellman	45,000 $ (2)
Giorgio Estephan	45,000 $ (2)
Theodor Lennstrom	45,000 $ (3)
Urho Vaakanainen	44,708 $ (1)
Barrett Hayton	44,708 $ (2)
William Borgen	44,708 $ (1)
Raphael Lavoie	43,500 $ (3)
Sam Steel	43,167 $ (1)
Casey Fitzgerald	42,938 $ (2)
Calvin Petersen	42,917 $ (4)
Aarne Talvitie	42,125 $ (3)
Casey Nelson	40,625 $ (2)
Ivan Prosvetov	40,458 $ (2)
Johnathan Kovacevic	39,625 $ (2)
Emil Larmi	39,625 $ (2)
Gustav Lindstrom	38,792 $ (2)
Kyle Capobianco	38,750 $ (3)
Brett Murray	38,750 $ (2)
Maxwell Willman	37,500 $ (3)
Cliff Pu	37,250 $ (1)
Hudson Fasching	36,875 $ (1)
Mitchell Vande Sompel	36,250 $ (2)
Michael Amadio	35,000 $ (1)
Mike Vecchione	35,000 $ (2)
Devante Stephens	32,500 $ (2)
Christopher Brown	32,500 $ (1)
Total Farm Players	36
Salary Commitment
Year 2021 : 1,555,770 $
Year 2022 : 1,121,563 $
Year 2023 : 417,292 $
Year 2024 : 42,917 $
Salary Average Commitment
Year 2021 : 1,548,270 $
Year 2022 : 1,119,063 $
Year 2023 : 417,292 $
Year 2024 : 42,917 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8333 - 140 $ - 7,626 - 91,52%
Level 2:	6944 - 100 $ - 6,287 - 90,54%
Level 3:	2778 - 70 $ - 2,567 - 92,39%
Level 4:	5556 - 60 $ - 5,106 - 91,90%
Luxury :	1389 - 275 $ - 1,237 - 89,06%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 1,807 - 90,33%
Farm Level 2:	1000 - 15 $ - 996 - 99,60%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	22,822 - 91,29%
Average Income per Game	2,869,368 $
Year to Date Revenue	37,301,779 $
Farm
Home Games Left	0
Average Attendance - %	2,803 - 93,42%
Average Income per Game	97,709 $
Year to Date Revenue	586,256 $
Expense
Pro Players Total Salaries	73,988,642 $
Farm Players Total Salaries	1,305,584 $
Coaches Total Salaries	3,100,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3,400,000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	149,600,493 $
Projected Bank Account	149,600,493 $

Pro Players Salaries
Sebastian Aho	8,454,000 $ (1)
Shea Weber	7,857,143 $ (4)
David Pastrnak	6,666,666 $ (1)
Nathan MacKinnon	6,300,000 $ (2)
Mark Scheifele	6,125,000 $ (3)
Brad Marchand	6,125,000 $ (3)
Alexander Edler	6,000,000 $ (2)
Zach Werenski	5,000,000 $ (3)
Charlie McAvoy	4,900,000 $ (3)
Elvis Merzlikins	4,000,000 $ (3)
Andrew Copp	2,280,000 $ (2)
Brock McGinn	2,100,000 $ (3)
Noel Acciari	1,600,000 $ (2)
Tyler Bertuzzi	1,400,000 $ (5)
Mario Ferraro	925,000 $ (2)
Igor Shesterkin	925,000 $ (1)
Miro Heiskanen	894,167 $ (1)
Martin Necas	863,333 $ (1)
Carter Rowney	800,000 $ (2)
Drake Batherson	773,333 $ (1)
Total Pro Players	20
Salary Commitment
Year 2021 : 73,988,642 $
Year 2022 : 58,762,143 $
Year 2023 : 40,857,143 $
Year 2024 : 12,607,143 $
Salary Average Commitment
Year 2021 : 65,461,975 $
Year 2022 : 46,885,476 $
Year 2023 : 31,412,976 $
Year 2024 : 9,257,143 $
Salary Cap with 1 Way Contract
Year 2021 : 73,988,642 $
Year 2022 : 55,412,143 $
Year 2023 : 37,507,143 $
Year 2024 : 9,257,143 $

Farm Players Salaries
Trent Frederic	52,500 $ (3)
Connor Clifton	50,000 $ (4)
Sam Gagner	49,750 $ (2)
Morgan Barron	46,250 $ (3)
Cole Schneider	46,250 $ (3)
Cole Hults	46,250 $ (3)
Isac Lundestrom	46,250 $ (1)
Jack Ahcan	46,250 $ (2)
Oliver Wahlstrom	46,250 $ (1)
Veini Vehvilainen	46,250 $ (2)
Tyler Madden	46,250 $ (3)
Ville Heinola	46,250 $ (2)
Tyce Thompson	45,625 $ (3)
Emilio Pettersen	45,167 $ (3)
Alex Limoges	45,000 $ (3)
Pavel Dorofeyev	45,000 $ (3)
Tyler Steenbergen	43,750 $ (1)
Dominik Bokk	43,167 $ (3)
Klim Kostin	43,167 $ (1)
Troy Stecher	42,500 $ (4)
Mason Millman	42,417 $ (3)
Carson Meyer	41,000 $ (3)
Trey Fix-Wolansky	40,500 $ (1)
Sean Durzi	40,458 $ (2)
Jan Jenik	39,750 $ (3)
Justin Dowling	37,500 $ (1)
Beck Warm	37,500 $ (4)
Eric Comrie	35,000 $ (1)
Aaron Ness	35,000 $ (1)
Alexandre Carrier	34,583 $ (1)
Total Farm Players	30
Salary Commitment
Year 2021 : 1,305,584 $
Year 2022 : 943,584 $
Year 2023 : 714,626 $
Year 2024 : 130,000 $
Salary Average Commitment
Year 2021 : 1,305,584 $
Year 2022 : 943,584 $
Year 2023 : 714,626 $
Year 2024 : 130,000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 220 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 25 $ - 1,996 - 99,80%
Farm Level 2:	1000 - 10 $ - 1,000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2,996 - 99,87%
Average Income per Game	74,875 $
Year to Date Revenue	224,625 $
Expense
Pro Players Total Salaries	79,066,666 $
Farm Players Total Salaries	1,556,208 $
Coaches Total Salaries	5,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	37,971,693 $
Projected Bank Account	37,971,693 $

Pro Players Salaries
Carey Price	10,500,000 $ (1)
Max Pacioretty	7,000,000 $ (2)
Derek Stepan	7,000,000 $ (2)
Brendan Gallagher	6,500,000 $ (4)
Artem Anisimov	5,000,000 $ (3)
Craig Smith	4,000,000 $ (3)
Andrew Shaw	3,900,000 $ (1)
Pat Maroon	3,900,000 $ (1)
Troy Brouwer	3,500,000 $ (1)
Ron Hainsey	3,500,000 $ (4)
Brandon Manning	3,250,000 $ (1)
Robert Bortuzzo	3,000,000 $ (4)
Riley Nash	2,750,000 $ (1)
Vladimir Sobotka	2,500,000 $ (2)
Jon Merrill	2,000,000 $ (2)
Erik Gustafsson	2,000,000 $ (2)
Alexander Petrovic	1,950,000 $ (1)
Casey Mittelstadt	1,491,666 $ (1)
Victor Mete	1,000,000 $ (2)
Kevin Lankinen	925,000 $ (1)
Jake Evans	925,000 $ (2)
Victor Soderstrom	894,167 $ (3)
Cole Caufield	880,833 $ (3)
Antti Suomela	700,000 $ (2)
Total Pro Players	24
Salary Commitment
Year 2021 : 79,066,666 $
Year 2022 : 46,900,000 $
Year 2023 : 23,775,000 $
Year 2024 : 13,000,000 $
Salary Average Commitment
Year 2021 : 77,166,666 $
Year 2022 : 46,900,000 $
Year 2023 : 23,775,000 $
Year 2024 : 13,000,000 $
Salary Cap with 1 Way Contract
Year 2021 : 79,066,666 $
Year 2022 : 46,900,000 $
Year 2023 : 23,775,000 $
Year 2024 : 13,000,000 $

Farm Players Salaries
Rinat Valiev	65,000 $ (1)
JC Lipon	57,500 $ (1)
Noah Juulsen	50,000 $ (2)
Jonathon Martin	50,000 $ (2)
Gregor MacLeod	50,000 $ (2)
Evan Polei	50,000 $ (2)
Reese Johnson	50,000 $ (2)
Jermaine Loewen	50,000 $ (3)
Brayden Pachal	50,000 $ (2)
Dmitry Osipov	47,500 $ (2)
Joshua Anderson	47,500 $ (2)
Cameron Crotty	46,250 $ (3)
Cole Perfetti	46,250 $ (3)
Dylan Samberg	46,250 $ (3)
Mads Sogaard	46,250 $ (3)
Kyle Olson	45,000 $ (3)
Nolan Foote	44,708 $ (3)
Jeremy Gregoire	42,500 $ (1)
Samuel Bolduc	42,125 $ (3)
Rafael Harvey-Pinard	41,250 $ (3)
Damien Giroux	40,917 $ (3)
Jonas Rondbjerg	40,333 $ (3)
Brandon Gignac	40,000 $ (1)
Reid Duke	40,000 $ (1)
Michael Pezzetta	40,000 $ (3)
Will Bitten	40,000 $ (3)
Michael McNiven	40,000 $ (3)
Brett Lernout	40,000 $ (1)
Joel Hofer	39,750 $ (3)
Lukas Vejdemo	39,750 $ (2)
Paul Cotter	38,500 $ (2)
Matej Pekar	38,208 $ (3)
Joel Teasdale	38,167 $ (3)
Zachary Fucale	37,500 $ (2)
Clark Bishop	35,000 $ (2)
Total Farm Players	35
Salary Commitment
Year 2021 : 1,556,208 $
Year 2022 : 1,271,208 $
Year 2023 : 725,458 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1,556,208 $
Year 2022 : 1,271,208 $
Year 2023 : 725,458 $
Year 2024 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60,995,500 $
Farm Players Total Salaries	1,174,917 $
Coaches Total Salaries	2,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4,945,000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	63,281,598 $
Projected Bank Account	63,281,598 $

Pro Players Salaries
Loui Eriksson	6,000,000 $ (1)
Conor Sheary	5,500,000 $ (3)
Alex Chiasson	5,000,000 $ (2)
Jordan Oesterle	4,625,000 $ (2)
Mark Pysyk	4,000,000 $ (2)
Rickard Rakell	3,758,000 $ (5)
David Backes	3,050,000 $ (3)
Devan Dubnyk	3,000,000 $ (3)
Greg Pateryn	2,750,000 $ (1)
Anders Nilsson	2,500,000 $ (4)
Michael Frolik	2,500,000 $ (2)
Cody Eakin	2,250,000 $ (3)
Jamie Oleksiak	2,137,500 $ (2)
Wayne Simmonds	2,000,000 $ (4)
Brad Hunt	1,600,000 $ (3)
Hunter Shepard	1,500,000 $ (4)
Richard Panik	1,200,000 $ (2)
Josh Leivo	925,000 $ (2)
K'Andre Miller	925,000 $ (3)
Kirill Kaprizov	925,000 $ (2)
Juuso Riikola	900,000 $ (3)
Matthew Struthers	900,000 $ (3)
Jason Dickinson	875,000 $ (1)
Gemel Smith	750,000 $ (2)
William Carrier	725,000 $ (1)
Ryan Lomberg	700,000 $ (3)
Total Pro Players	26
Salary Commitment
Year 2021 : 60,995,500 $
Year 2022 : 61,887,500 $
Year 2023 : 39,825,000 $
Year 2024 : 21,000,000 $
Salary Average Commitment
Year 2021 : 56,412,500 $
Year 2022 : 47,812,500 $
Year 2023 : 25,750,000 $
Year 2024 : 6,925,000 $
Salary Cap with 1 Way Contract
Year 2021 : 60,995,500 $
Year 2022 : 50,645,500 $
Year 2023 : 28,583,000 $
Year 2024 : 9,758,000 $

Farm Players Salaries
Maxime Fortier	87,500 $ (2)
Michael Krutil	75,000 $ (4)
Carl-Johan Lerby	75,000 $ (4)
Kyle Keyser	75,000 $ (3)
Trevor Zegras	46,250 $ (3)
Michael Kesselring	46,250 $ (3)
Connor LaCouvee	46,250 $ (3)
Alex Newhook	45,417 $ (3)
Samuel Asselin	45,000 $ (2)
Jakob Stukel	45,000 $ (1)
Philip Tomasino	44,708 $ (3)
Connor McMichael	44,708 $ (3)
Matt Boldy	44,042 $ (3)
Cam York	44,042 $ (3)
Kevin Hancock	41,250 $ (2)
Cole Cassels	41,250 $ (2)
Gilles Senn	40,875 $ (2)
Lukas Jasek	40,000 $ (4)
Wyatt Newpower	40,000 $ (2)
Dmitry Sokolov	38,250 $ (1)
Tanner MacMaster	35,000 $ (1)
Gustav Olofsson	35,000 $ (2)
Ashton Sautner	33,750 $ (1)
Evan McEneny	32,875 $ (1)
Tyler Sikura	32,500 $ (1)
Total Farm Players	25
Salary Commitment
Year 2021 : 1,174,917 $
Year 2022 : 957,542 $
Year 2023 : 626,667 $
Year 2024 : 190,000 $
Salary Average Commitment
Year 2021 : 1,172,417 $
Year 2022 : 957,542 $
Year 2023 : 626,667 $
Year 2024 : 190,000 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - 135 $ - 5,774 - 96,23%
Level 2:	5000 - 100 $ - 4,347 - 86,94%
Level 3:	2000 - 75 $ - 1,579 - 78,95%
Level 4:	4000 - 35 $ - 4,000 - 100,00%
Luxury :	1000 - 290 $ - 899 - 89,88%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,598 - 92,21%
Average Income per Game	2,582,427 $
Year to Date Revenue	20,659,417 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75,937,000 $
Farm Players Total Salaries	936,459 $
Coaches Total Salaries	4,300,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	54,929,664 $
Projected Bank Account	54,929,664 $

Pro Players Salaries
Jonathan Toews	10,500,000 $ (2)
Aaron Ekblad	7,500,000 $ (4)
Brenden Dillon	7,000,000 $ (3)
Phil Kessel	6,800,000 $ (1)
Jonathan Quick	5,800,000 $ (2)
Evgenii Dadonov	5,500,000 $ (3)
Oliver Bjorkstrand	5,400,000 $ (4)
Hampus Lindholm	4,812,000 $ (1)
Alex Killorn	4,450,000 $ (2)
Jason Spezza	2,550,000 $ (3)
Derek Forbort	2,525,000 $ (1)
Zach Sanford	2,000,000 $ (4)
Deryk Engelland	1,500,000 $ (1)
David Savard	1,500,000 $ (4)
Kailer Yamamoto	1,500,000 $ (1)
Ilya Samsonov	1,475,000 $ (1)
Mattias Janmark	1,150,000 $ (4)
Josh Norris	925,000 $ (2)
Jan Rutta	850,000 $ (2)
Chris Driedger	850,000 $ (3)
Martin Frk	700,000 $ (1)
Michael Sgarbossa	650,000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2021 : 75,937,000 $
Year 2022 : 55,975,000 $
Year 2023 : 33,450,000 $
Year 2024 : 17,550,000 $
Salary Average Commitment
Year 2021 : 62,467,500 $
Year 2022 : 52,342,500 $
Year 2023 : 29,817,500 $
Year 2024 : 13,917,500 $
Salary Cap with 1 Way Contract
Year 2021 : 75,937,000 $
Year 2022 : 55,975,000 $
Year 2023 : 33,450,000 $
Year 2024 : 17,550,000 $

Farm Players Salaries
Dustin Tokarski	47,500 $ (1)
Colton Point	46,250 $ (1)
Cam Dineen	46,250 $ (1)
Ryan Merkley	45,000 $ (3)
Damien Riat	45,000 $ (2)
Adam Mascherin	44,000 $ (1)
Jeremy Lauzon	42,500 $ (2)
Jeremy Bracco	40,000 $ (2)
Vili Saarijarvi	40,000 $ (1)
David Quenneville	38,792 $ (2)
Jack Studnicka	38,750 $ (2)
Nikita Jevpalovs	37,500 $ (2)
Tomas Jurco	37,500 $ (2)
Kiefer Sherwood	37,500 $ (1)
Drake Rymsha	36,667 $ (1)
Thomas Schemitsch	35,750 $ (2)
J-F Berube	35,000 $ (1)
Ian McCoshen	35,000 $ (1)
Michael Dal Colle	35,000 $ (1)
Seth Griffith	35,000 $ (2)
Nelson Nogier	35,000 $ (1)
Tim McGauley	35,000 $ (1)
Adam Clendening	35,000 $ (2)
Andrew Agozzino	32,500 $ (2)
Total Farm Players	24
Salary Commitment
Year 2021 : 936,459 $
Year 2022 : 463,292 $
Year 2023 : 45,000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 933,959 $
Year 2022 : 460,792 $
Year 2023 : 45,000 $
Year 2024 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6667 - 112 $ - 6,599 - 98,98%
Level 2:	5556 - 64 $ - 5,556 - 100,00%
Level 3:	2222 - 41 $ - 2,222 - 100,00%
Level 4:	4444 - 36 $ - 4,396 - 98,92%
Luxury :	1111 - 200 $ - 1,100 - 99,01%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,873 - 99,36%
Average Income per Game	2,330,349 $
Year to Date Revenue	6,991,047 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	85,497,499 $
Farm Players Total Salaries	1,477,458 $
Coaches Total Salaries	3,250,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(5,000,000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	70,890,553 $
Projected Bank Account	70,890,553 $

Pro Players Salaries
Dougie Hamilton	9,000,000 $ (4)
Leon Draisaitl	8,500,000 $ (1)
Brent Burns	8,000,000 $ (4)
John Carlson	8,000,000 $ (5)
Patrice Bergeron	6,875,000 $ (5)
Mark Giordano	6,750,000 $ (3)
Tomas Hertl	5,700,000 $ (2)
Teuvo Teravainen	5,400,000 $ (2)
Kevin Fiala	5,100,000 $ (2)
Semyon Varlamov	5,000,000 $ (2)
David Perron	4,000,000 $ (3)
Calle Jarnkrok	2,000,000 $ (1)
Josh Anderson	1,850,000 $ (3)
Mike Reilly	1,500,000 $ (2)
Andrej Sekera	1,500,000 $ (4)
Brandon Sutter	1,250,000 $ (4)
Luke Glendening	1,050,000 $ (4)
Robert Thomas	894,166 $ (1)
Carter Hart	863,333 $ (1)
Garnet Hathaway	850,000 $ (1)
Michael Bunting	715,000 $ (1)
Rocco Grimaldi	700,000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2021 : 85,497,499 $
Year 2022 : 73,150,000 $
Year 2023 : 50,450,000 $
Year 2024 : 43,800,000 $
Salary Average Commitment
Year 2021 : 81,757,499 $
Year 2022 : 68,245,000 $
Year 2023 : 45,545,000 $
Year 2024 : 35,675,000 $
Salary Cap with 1 Way Contract
Year 2021 : 85,497,499 $
Year 2022 : 70,975,000 $
Year 2023 : 48,275,000 $
Year 2024 : 35,675,000 $

Farm Players Salaries
Parker Milner	62,500 $ (3)
Gabriel Dumont	50,000 $ (3)
Alex Belzile	50,000 $ (3)
Josh Currie	50,000 $ (3)
Joseph LaBate	50,000 $ (3)
David Pope	46,250 $ (1)
Jakob Lilja	45,000 $ (3)
Anthony Peluso	45,000 $ (3)
Anton Karlsson	45,000 $ (3)
Brian Lashoff	45,000 $ (3)
Brendan Warren	45,000 $ (3)
Chris Mueller	45,000 $ (3)
Curtis McKenzie	45,000 $ (3)
Logan Thompson	45,000 $ (1)
Jayson Megna	45,000 $ (3)
Xavier Ouellet	45,000 $ (3)
Steve Bernier	45,000 $ (3)
Adam Boqvist	44,708 $ (2)
Artyom Zagidulin	42,125 $ (2)
Erik Kallgren	40,875 $ (2)
Chad Yetman	40,000 $ (4)
Matt Irwin	40,000 $ (2)
Carson Focht	40,000 $ (4)
Hunter Skinner	40,000 $ (4)
Dakota Mermis	40,000 $ (4)
Cole Moberg	40,000 $ (4)
Cole Reinhardt	40,000 $ (4)
Declan McDonnell	40,000 $ (4)
Ryan MacInnis	40,000 $ (1)
Calen Addison	39,750 $ (3)
Josiah Didier	37,500 $ (1)
Jimmy Oligny	37,500 $ (1)
Matthew Highmore	36,250 $ (2)
Dysin Mayo	35,000 $ (1)
Total Farm Players	34
Salary Commitment
Year 2021 : 1,477,458 $
Year 2022 : 1,236,208 $
Year 2023 : 1,032,250 $
Year 2024 : 280,000 $
Salary Average Commitment
Year 2021 : 1,477,458 $
Year 2022 : 1,236,208 $
Year 2023 : 1,032,250 $
Year 2024 : 280,000 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 125 $ - 5,572 - 92,86%
Level 2:	5000 - 75 $ - 5,000 - 100,00%
Level 3:	2000 - 50 $ - 2,000 - 100,00%
Level 4:	4000 - 45 $ - 3,689 - 92,23%
Luxury :	1000 - 250 $ - 931 - 93,13%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17,192 - 95,51%
Average Income per Game	2,339,764 $
Year to Date Revenue	7,019,293 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80,000,000 $
Farm Players Total Salaries	930,000 $
Coaches Total Salaries	4,500,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	79,565,213 $
Projected Bank Account	79,565,213 $

Pro Players Salaries
Tyler Seguin	9,850,000 $ (2)
Anders Lee	7,000,000 $ (2)
Gabriel Landeskog	7,000,000 $ (4)
John Gibson	6,400,000 $ (2)
Mats Zuccarello	6,000,000 $ (2)
Filip Forsberg	6,000,000 $ (1)
Brayden McNabb	5,500,000 $ (1)
Dmitry Orlov	5,100,000 $ (1)
Andre Burakovsky	4,900,000 $ (3)
Sean Couturier	3,975,000 $ (1)
Brandon Carlo	2,850,000 $ (3)
Scott Laughton	2,300,000 $ (2)
Nick Holden	2,200,000 $ (1)
Robert Hagg	1,600,000 $ (4)
Scott Mayfield	1,450,000 $ (2)
Pontus Aberg	1,300,000 $ (2)
Blake Comeau	1,250,000 $ (3)
Erik Gudbranson	1,000,000 $ (2)
Kaapo Kakko	925,000 $ (2)
Curtis McElhinney	900,000 $ (2)
Sean Kuraly	900,000 $ (3)
Christian Jaros	800,000 $ (1)
Alexandre Alain	800,000 $ (4)
Total Pro Players	23
Salary Commitment
Year 2021 : 80,000,000 $
Year 2022 : 56,425,000 $
Year 2023 : 19,300,000 $
Year 2024 : 9,400,000 $
Salary Average Commitment
Year 2021 : 73,328,333 $
Year 2022 : 56,425,000 $
Year 2023 : 19,300,000 $
Year 2024 : 9,400,000 $
Salary Cap with 1 Way Contract
Year 2021 : 80,000,000 $
Year 2022 : 56,425,000 $
Year 2023 : 19,300,000 $
Year 2024 : 9,400,000 $

Farm Players Salaries
Matt Beleskey	62,500 $ (1)
Greg McKegg	50,000 $ (2)
Yegor Rykov	46,250 $ (1)
Nolan Stevens	46,250 $ (1)
Erik Brannstrom	43,167 $ (1)
Lean Bergmann	41,833 $ (2)
Nathan Bastian	41,250 $ (3)
Dustin Wolf	40,792 $ (3)
Mikhail Maltsev	40,458 $ (3)
Brandon Baddock	40,000 $ (1)
Cavan Fitzgerald	40,000 $ (1)
Cody Goloubef	40,000 $ (2)
Colton White	40,000 $ (1)
Alexei Toropchenko	38,750 $ (2)
Lane Pederson	37,500 $ (2)
Ken Appleby	36,250 $ (3)
Hubert Labrie	35,000 $ (3)
J.T. Brown	35,000 $ (2)
John Quenneville	35,000 $ (1)
Josh Jacobs	35,000 $ (1)
Blake Speers	35,000 $ (1)
Shane Gersich	35,000 $ (1)
Jalen Smereck	35,000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2021 : 930,000 $
Year 2022 : 436,833 $
Year 2023 : 193,750 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 930,000 $
Year 2022 : 436,833 $
Year 2023 : 193,750 $
Year 2024 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - 125 $ - 5,459 - 90,98%
Level 2:	5000 - 75 $ - 5,000 - 100,00%
Level 3:	2000 - 50 $ - 2,000 - 100,00%
Level 4:	4000 - 45 $ - 3,615 - 90,38%
Luxury :	1000 - 250 $ - 924 - 92,43%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,998 - 94,44%
Average Income per Game	2,311,149 $
Year to Date Revenue	6,933,446 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	71,925,000 $
Farm Players Total Salaries	1,430,579 $
Coaches Total Salaries	4,500,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	88,745,294 $
Projected Bank Account	88,745,294 $

Pro Players Salaries
Jared Spurgeon	7,575,000 $ (3)
Ivan Provorov	6,750,000 $ (2)
Jake Guentzel	6,000,000 $ (2)
Nick Bonino	5,500,000 $ (4)
J.T. Miller	5,250,000 $ (1)
Vladislav Namestnikov	5,000,000 $ (4)
Rasmus Andersson	4,450,000 $ (3)
John Klingberg	4,250,000 $ (1)
Joel Eriksson Ek	4,000,000 $ (2)
Corey Crawford	3,900,000 $ (3)
Oskar Lindblom	3,000,000 $ (2)
Casey Cizikas	3,000,000 $ (4)
Ivan Barbashev	2,250,000 $ (4)
Philippe Myers	2,000,000 $ (2)
Anthony Duclair	1,650,000 $ (2)
Oskar Sundqvist	1,000,000 $ (4)
Yakov Trenin	1,000,000 $ (2)
Christian Fischer	1,000,000 $ (3)
Corey Perry	1,000,000 $ (2)
Brady Tkachuk	925,000 $ (1)
Adam Fox	925,000 $ (1)
Nicolas Roy	750,000 $ (3)
Anthony Stolarz	750,000 $ (2)
Total Pro Players	23
Salary Commitment
Year 2021 : 71,925,000 $
Year 2022 : 60,575,000 $
Year 2023 : 34,425,000 $
Year 2024 : 16,750,000 $
Salary Average Commitment
Year 2021 : 71,925,000 $
Year 2022 : 60,575,000 $
Year 2023 : 34,425,000 $
Year 2024 : 16,750,000 $
Salary Cap with 1 Way Contract
Year 2021 : 71,925,000 $
Year 2022 : 60,575,000 $
Year 2023 : 34,425,000 $
Year 2024 : 16,750,000 $

Farm Players Salaries
Zachary Sawchenko	100,000 $ (3)
Cole Kehler	100,000 $ (3)
Nicolas Meloche	50,000 $ (3)
Cooper Marody	50,000 $ (1)
Nicholas Merkley	50,000 $ (2)
Cameron Gaunce	50,000 $ (1)
Carsen Twarynski	46,250 $ (1)
Tanner Laczynski	46,250 $ (3)
Emil Djuse	46,250 $ (2)
Mikhail Vorobyev	46,250 $ (1)
Henrik Borgstrom	46,250 $ (1)
Olle Alsing	45,000 $ (3)
Kevin Mandolese	45,000 $ (3)
Cole Coskey	45,000 $ (3)
Mark Friedman	45,000 $ (1)
Samuel Morin	45,000 $ (3)
Linus Hogberg	45,000 $ (3)
Rasmus Kupari	44,708 $ (2)
Kale Clague	44,708 $ (1)
Nolan Patrick	43,706 $ (3)
Sheldon Rempal	43,706 $ (1)
Jake Bean	43,167 $ (1)
Pascal Laberge	43,167 $ (1)
Fabian Zetterlund	40,458 $ (2)
Danick Martel	40,000 $ (1)
Connor Bunnaman	39,500 $ (1)
Isaac Ratcliffe	39,042 $ (2)
Jonathan Davidsson	38,417 $ (2)
Jansen Harkins	36,250 $ (4)
Reece Willcox	32,500 $ (1)
Total Farm Players	30
Salary Commitment
Year 2021 : 1,430,579 $
Year 2022 : 860,081 $
Year 2023 : 601,206 $
Year 2024 : 36,250 $
Salary Average Commitment
Year 2021 : 1,430,579 $
Year 2022 : 860,081 $
Year 2023 : 601,206 $
Year 2024 : 36,250 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6500 - 95 $ - 6,500 - 100,00%
Level 2:	5417 - 60 $ - 5,417 - 100,00%
Level 3:	2167 - 35 $ - 2,167 - 100,00%
Level 4:	4333 - 25 $ - 4,333 - 100,00%
Luxury :	1083 - 210 $ - 1,083 - 100,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 1,670 - 83,52%
Farm Level 2:	1000 - 15 $ - 989 - 98,90%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,500 - 100,00%
Average Income per Game	2,017,639 $
Year to Date Revenue	24,211,668 $
Farm
Home Games Left	0
Average Attendance - %	2,659 - 88,64%
Average Income per Game	91,621 $
Year to Date Revenue	274,863 $
Expense
Pro Players Total Salaries	79,825,000 $
Farm Players Total Salaries	1,294,737 $
Coaches Total Salaries	5,100,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1,100,000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	38,846,384 $
Projected Bank Account	38,846,384 $

Pro Players Salaries
Oliver Ekman-Larsson	8,250,000 $ (2)
Ryan Johansen	8,000,000 $ (2)
Ryan Ellis	6,250,000 $ (1)
Nate Schmidt	5,950,000 $ (4)
Esa Lindell	5,800,000 $ (3)
Jordan Eberle	5,500,000 $ (2)
Yanni Gourde	5,200,000 $ (2)
Reilly Smith	5,000,000 $ (1)
Travis Hamonic	4,750,000 $ (3)
Paul Stastny	3,750,000 $ (4)
Tristan Jarry	3,500,000 $ (4)
Eric Staal	3,250,000 $ (2)
Marcus Foligno	3,100,000 $ (4)
James Reimer	3,000,000 $ (4)
Warren Foegele	2,750,000 $ (1)
Ryan Dzingel	1,800,000 $ (1)
Nick Foligno	1,350,000 $ (4)
Jesperi Kotkaniemi	925,000 $ (1)
Mason Appleton	900,000 $ (4)
Jani Hakanpaa	800,000 $ (3)
Total Pro Players	20
Salary Commitment
Year 2021 : 79,825,000 $
Year 2022 : 63,100,000 $
Year 2023 : 32,900,000 $
Year 2024 : 21,550,000 $
Salary Average Commitment
Year 2021 : 78,250,000 $
Year 2022 : 63,100,000 $
Year 2023 : 32,900,000 $
Year 2024 : 21,550,000 $
Salary Cap with 1 Way Contract
Year 2021 : 79,825,000 $
Year 2022 : 63,100,000 $
Year 2023 : 32,900,000 $
Year 2024 : 21,550,000 $

Farm Players Salaries
Sammy Blais	101,483 $ (1)
Max Jones	64,750 $ (3)
Jalen Chatfield	50,000 $ (1)
Nikolai Knyzhov	50,000 $ (3)
Arttu Ruotsalainen	46,250 $ (3)
Joe Veleno	46,250 $ (2)
Ian Mitchell	46,250 $ (3)
Ryan Poehling	46,250 $ (2)
Wade Allison	46,250 $ (3)
Connor Ingram	46,250 $ (1)
Wyatt Kalynuk	45,000 $ (2)
Cale Morris	45,000 $ (3)
Nathan Todd	45,000 $ (1)
Jesse Ylonen	44,042 $ (3)
Cody Glass	43,150 $ (2)
John Ludvig	42,667 $ (3)
Filip Larsson	41,833 $ (2)
Mikey Eyssimont	41,688 $ (1)
Declan Chisholm	40,750 $ (2)
Karson Kuhlman	38,125 $ (1)
Juho Lammikko	37,500 $ (1)
Joshua Ho-Sang	37,500 $ (1)
Callum Booth	37,083 $ (1)
Dylan Ferguson	36,667 $ (2)
Keegan Kolesar	36,250 $ (4)
Jake Walman	36,250 $ (4)
Justin Bailey	35,000 $ (1)
Justin Kirkland	35,000 $ (1)
Pat Nagle	32,500 $ (2)
Total Farm Players	29
Salary Commitment
Year 2021 : 1,294,737 $
Year 2022 : 790,109 $
Year 2023 : 457,709 $
Year 2024 : 72,500 $
Salary Average Commitment
Year 2021 : 1,289,737 $
Year 2022 : 785,109 $
Year 2023 : 457,709 $
Year 2024 : 72,500 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 125 $ - 5,874 - 97,89%
Level 2:	5000 - 75 $ - 5,000 - 100,00%
Level 3:	2000 - 50 $ - 2,000 - 100,00%
Level 4:	4000 - 45 $ - 3,849 - 96,23%
Luxury :	1000 - 250 $ - 976 - 97,63%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17,699 - 98,33%
Average Income per Game	2,423,491 $
Year to Date Revenue	14,540,947 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83,050,833 $
Farm Players Total Salaries	935,956 $
Coaches Total Salaries	3,250,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3,125,000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	81,764,367 $
Projected Bank Account	81,764,367 $

Pro Players Salaries
Justin Faulk	6,500,000 $ (3)
Carl Hagelin	6,250,000 $ (2)
Cam Atkinson	5,875,000 $ (1)
Dylan Larkin	5,700,000 $ (1)
Anton Stralman	5,500,000 $ (2)
Zach Hyman	5,500,000 $ (4)
Mika Zibanejad	5,350,000 $ (2)
Brady Skjei	5,250,000 $ (1)
Juuse Saros	5,000,000 $ (4)
Josh Bailey	5,000,000 $ (1)
Joel Edmundson	4,000,000 $ (3)
Paul Byron	3,400,000 $ (2)
Pavel Buchnevich	3,250,000 $ (3)
Mikhail Sergachev	3,000,000 $ (2)
Chris Tierney	2,937,500 $ (2)
Luke Kunin	2,500,000 $ (1)
Johan Larsson	2,000,000 $ (4)
David Rittich	1,250,000 $ (4)
Jared McCann	1,250,000 $ (1)
Anton Lundell	925,000 $ (3)
Nicolas Hague	900,000 $ (1)
Ty Smith	863,333 $ (3)
Haydn Fleury	850,000 $ (2)
Total Pro Players	23
Salary Commitment
Year 2021 : 83,050,833 $
Year 2022 : 56,575,833 $
Year 2023 : 29,288,333 $
Year 2024 : 13,750,000 $
Salary Average Commitment
Year 2021 : 83,050,833 $
Year 2022 : 56,575,833 $
Year 2023 : 29,288,333 $
Year 2024 : 13,750,000 $
Salary Cap with 1 Way Contract
Year 2021 : 83,050,833 $
Year 2022 : 56,575,833 $
Year 2023 : 29,288,333 $
Year 2024 : 13,750,000 $

Farm Players Salaries
Ville Meskanen	56,875 $ (1)
Nick Lappin	48,750 $ (3)
Ryan Bourque	47,500 $ (2)
Ryan Bednard	45,000 $ (2)
Reece Scarlett	45,000 $ (2)
Luke Esposito	45,000 $ (3)
Tommy Cross	45,000 $ (2)
Eetu Luostarinen	44,875 $ (2)
Ryan Stanton	43,750 $ (1)
Jake Dotchin	43,750 $ (1)
Lias Andersson	43,706 $ (4)
Brett Leason	42,125 $ (2)
Ryan Wagner	40,000 $ (1)
Vincent Arseneau	40,000 $ (2)
Kristian Reichel	40,000 $ (1)
Manuel Wiederer	40,000 $ (2)
Alex Dostie	40,000 $ (2)
Martin Ouellette	37,500 $ (3)
Dominik Shine	37,500 $ (1)
Chris Breen	37,500 $ (1)
Anton Lindholm	37,125 $ (2)
Brad Thiessen	35,000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2021 : 935,956 $
Year 2022 : 601,581 $
Year 2023 : 174,956 $
Year 2024 : 43,706 $
Salary Average Commitment
Year 2021 : 935,956 $
Year 2022 : 601,581 $
Year 2023 : 174,956 $
Year 2024 : 43,706 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6333 - 170 $ - 0 - 0,00%
Level 2:	5278 - 140 $ - 0 - 0,00%
Level 3:	2111 - 91 $ - 0 - 0,00%
Level 4:	4222 - 80 $ - 0 - 0,00%
Luxury :	1056 - 340 $ - 0 - 0,00%
Total Capacity :	19000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 50 $ - 1,500 - 75,00%
Farm Level 2:	1000 - 30 $ - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2,250 - 75,00%
Average Income per Game	121,875 $
Year to Date Revenue	609,375 $
Expense
Pro Players Total Salaries	78,564,295 $
Farm Players Total Salaries	1,757,112 $
Coaches Total Salaries	4,500,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3,100,000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	54,301,303 $
Projected Bank Account	54,301,303 $

Pro Players Salaries
Nicklas Backstrom	9,200,000 $ (3)
Zach Parise	7,538,462 $ (4)
Matt Niskanen	7,500,000 $ (1)
Artemi Panarin	6,000,000 $ (5)
Adam Henrique	5,825,000 $ (2)
Phillip Danault	5,500,000 $ (4)
Darcy Kuemper	4,500,000 $ (4)
Tyler Toffoli	4,500,000 $ (3)
Cody Ceci	4,500,000 $ (2)
Erik Haula	4,200,000 $ (4)
Tuukka Rask	4,000,000 $ (4)
Connor Brown	3,600,000 $ (4)
Kasperi Kapanen	3,200,000 $ (1)
Artem Zub	2,500,000 $ (3)
Derek Grant	1,850,000 $ (2)
Ryan Carpenter	975,000 $ (3)
Cale Makar	880,833 $ (1)
Tyler Tucker	808,333 $ (3)
Aidan Dudas	786,667 $ (3)
Devon Toews	700,000 $ (5)
Total Pro Players	20
Salary Commitment
Year 2021 : 78,564,295 $
Year 2022 : 65,547,747 $
Year 2023 : 53,372,747 $
Year 2024 : 34,602,747 $
Salary Average Commitment
Year 2021 : 78,564,296 $
Year 2022 : 66,983,463 $
Year 2023 : 54,808,463 $
Year 2024 : 36,038,463 $
Salary Cap with 1 Way Contract
Year 2021 : 78,564,295 $
Year 2022 : 66,983,462 $
Year 2023 : 54,808,462 $
Year 2024 : 36,038,462 $

Farm Players Salaries
Jacob Middleton	200,000 $ (1)
Martin Kaut	67,500 $ (1)
Jeffrey Viel	50,000 $ (3)
Brent Gates Jr.	50,000 $ (2)
Dylan McIlrath	50,000 $ (2)
Alexander Yelesin	46,250 $ (1)
Blake Lizotte	46,250 $ (2)
Brady Keeper	46,250 $ (1)
Bryce Kindopp	46,250 $ (3)
Drew O'Connor	46,250 $ (3)
Jordan Gross	46,250 $ (1)
Jake Christiansen	46,250 $ (3)
Louie Belpedio	46,250 $ (1)
Spencer Knight	46,250 $ (3)
Mitchell Chaffee	46,250 $ (3)
Korbinian Holzer	45,000 $ (3)
Noel Hoefenmayer	45,000 $ (3)
Taylor Raddysh	44,750 $ (1)
Jacob Bryson	44,458 $ (2)
Kristian Vesalainen	43,042 $ (1)
Connor Dewar	41,292 $ (2)
Mark Kastelic	41,083 $ (3)
Luke Philp	40,875 $ (1)
Rodrigo Abols	40,875 $ (1)
Nikolai Prokhorkin	40,000 $ (2)
Brady Lyle	40,000 $ (3)
Martin Pospisil	39,833 $ (2)
Jakub Skarek	38,917 $ (2)
Olle Eriksson Ek	38,694 $ (3)
Riley Stillman	38,667 $ (1)
Ross Colton	38,375 $ (1)
Julius Honka	37,500 $ (2)
Maxime Lajoie	37,500 $ (3)
Nico Sturm	36,250 $ (4)
Justin Abdelkader	35,000 $ (3)
Mitch Reinke	35,000 $ (1)
Andreas Englund	35,000 $ (1)
Total Farm Players	37
Salary Commitment
Year 2021 : 1,757,111 $
Year 2022 : 988,027 $
Year 2023 : 599,777 $
Year 2024 : 36,250 $
Salary Average Commitment
Year 2021 : 1,732,111 $
Year 2022 : 963,027 $
Year 2023 : 574,777 $
Year 2024 : 36,250 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - 130 $ - 0 - 0,00%
Level 2:	5000 - 90 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 25 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78,370,000 $
Farm Players Total Salaries	1,353,022 $
Coaches Total Salaries	5,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3,000,000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	20,522,093 $
Projected Bank Account	20,522,093 $

Pro Players Salaries
Ryan O'Reilly	7,500,000 $ (2)
Mathew Barzal	7,000,000 $ (2)
Cam Fowler	6,500,000 $ (1)
Alex DeBrincat	6,400,000 $ (2)
Josh Morrissey	6,250,000 $ (4)
Jonas Brodin	6,000,000 $ (4)
Ian Cole	5,500,000 $ (1)
Antti Raanta	4,400,000 $ (4)
Shayne Gostisbehere	4,100,000 $ (4)
Matt Murray	3,750,000 $ (1)
Gustav Nyquist	3,645,000 $ (4)
David Krejci	3,000,000 $ (3)
Miles Wood	2,750,000 $ (1)
Jesper Fast	2,000,000 $ (4)
Tyson Jost	2,000,000 $ (2)
Michael Del Zotto	1,700,000 $ (4)
Scott Harrington	1,633,333 $ (2)
Colton Sceviour	1,600,000 $ (4)
Anton Blidh	950,000 $ (3)
Nils Hoglander	891,667 $ (3)
Morgan Geekie	800,000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2021 : 78,370,000 $
Year 2022 : 59,070,000 $
Year 2023 : 34,536,667 $
Year 2024 : 29,695,000 $
Salary Average Commitment
Year 2021 : 73,120,000 $
Year 2022 : 57,570,000 $
Year 2023 : 34,536,667 $
Year 2024 : 29,695,000 $
Salary Cap with 1 Way Contract
Year 2021 : 78,370,000 $
Year 2022 : 59,070,000 $
Year 2023 : 34,536,667 $
Year 2024 : 29,695,000 $

Farm Players Salaries
Mark Barberio	132,500 $ (1)
Nick Ritchie	75,000 $ (1)
Tucker Poolman	73,750 $ (4)
Fredrik Claesson	62,500 $ (2)
Beau Bennett	50,000 $ (2)
Jakub Zboril	50,000 $ (2)
Joel Hanley	50,000 $ (4)
Sven Baertschi	50,000 $ (2)
Andrew Poturalski	48,750 $ (2)
Curtis Hall	46,250 $ (3)
Sean Day	45,542 $ (1)
Tyler Parsons	45,000 $ (3)
Luke Stevens	45,000 $ (2)
David Cotton	42,938 $ (3)
Danny O'Regan	42,500 $ (3)
Matt Filipe	40,875 $ (3)
Jack Badini	40,750 $ (2)
Conner Bleackley	40,000 $ (1)
Brendan Perlini	40,000 $ (1)
Philip Kemp	39,333 $ (3)
Jeremy Helvig	39,250 $ (1)
Spencer Smallman	37,917 $ (1)
Oscar Dansk	37,500 $ (2)
Parker Wotherspoon	37,500 $ (3)
Steven Lorentz	36,417 $ (1)
Tyler Graovac	35,000 $ (2)
Tyrell Goulbourne	35,000 $ (3)
Keegan Lowe	33,750 $ (2)
Total Farm Players	28
Salary Commitment
Year 2021 : 1,353,022 $
Year 2022 : 906,396 $
Year 2023 : 453,146 $
Year 2024 : 123,750 $
Salary Average Commitment
Year 2021 : 1,353,022 $
Year 2022 : 906,396 $
Year 2023 : 453,146 $
Year 2024 : 123,750 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - 123 $ - 0 - 0,00%
Level 2:	5000 - 74 $ - 0 - 0,00%
Level 3:	2000 - 49 $ - 0 - 0,00%
Level 4:	4000 - 38 $ - 0 - 0,00%
Luxury :	1000 - 242 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 33 $ - 2,000 - 100,00%
Farm Level 2:	1000 - 15 $ - 997 - 99,68%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2,997 - 99,89%
Average Income per Game	101,190 $
Year to Date Revenue	1,113,094 $
Expense
Pro Players Total Salaries	83,924,167 $
Farm Players Total Salaries	1,552,369 $
Coaches Total Salaries	4,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(4,000,000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	80,826,992 $
Projected Bank Account	80,826,992 $

Pro Players Salaries
Steven Stamkos	8,500,000 $ (3)
Logan Couture	8,000,000 $ (2)
Mark Stone	7,350,000 $ (5)
Nico Hischier	7,250,000 $ (3)
Patrik Laine	6,750,000 $ (3)
Colton Parayko	5,500,000 $ (2)
Seth Jones	5,400,000 $ (5)
Andy Greene	5,000,000 $ (1)
Vincent Trocheck	4,750,000 $ (4)
Ilya Sorokin	4,000,000 $ (1)
Erik Cernak	2,900,000 $ (2)
Cam Talbot	2,750,000 $ (1)
Ryan Hartman	2,750,000 $ (4)
Andrew Cogliano	2,750,000 $ (1)
Justin Holl	2,500,000 $ (2)
Pierre-Edouard Bellemare	1,555,000 $ (4)
Luca Sbisa	1,550,000 $ (3)
Cedric Paquette	1,000,000 $ (1)
Kirby Dach	925,000 $ (2)
Brett Howden	925,000 $ (1)
Pius Suter	925,000 $ (3)
Evan Bouchard	894,167 $ (2)
Total Pro Players	22
Salary Commitment
Year 2021 : 83,924,167 $
Year 2022 : 83,999,167 $
Year 2023 : 63,280,000 $
Year 2024 : 38,305,000 $
Salary Average Commitment
Year 2021 : 76,753,334 $
Year 2022 : 60,328,334 $
Year 2023 : 39,609,167 $
Year 2024 : 15,634,167 $
Salary Cap with 1 Way Contract
Year 2021 : 83,924,167 $
Year 2022 : 67,499,167 $
Year 2023 : 46,780,000 $
Year 2024 : 21,805,000 $

Farm Players Salaries
Tanner Jeannot	92,500 $ (2)
Brian Gibbons	62,500 $ (1)
Michael Dipietro	47,083 $ (1)
Mason Shaw	46,250 $ (1)
Adam Scheel	46,250 $ (3)
Dillon Dube	46,250 $ (1)
Simon Holmstrom	46,250 $ (2)
Otto Koivula	46,250 $ (1)
Glenn Gawdin	46,250 $ (1)
Justin Richards	46,250 $ (3)
Ryan Suzuki	44,708 $ (3)
Lassi Thomson	44,708 $ (3)
Jacob Larsson	44,708 $ (1)
Ilya Lyubushkin	43,706 $ (1)
Scott Reedy	42,125 $ (3)
Cameron Hillis	41,917 $ (2)
Kirill Ustimenko	41,250 $ (2)
Blade Jenkins	40,167 $ (2)
Mason Marchment	40,000 $ (4)
Dylan McLaughlin	40,000 $ (3)
Guillaume Brisebois	40,000 $ (2)
Doyle Somerby	40,000 $ (3)
Cameron Hughes	40,000 $ (4)
Linus Sandin	39,625 $ (3)
Dawson Barteaux	39,192 $ (3)
Antoine Morand	38,917 $ (2)
Matthew Strome	38,750 $ (1)
Nate Schnarr	38,433 $ (1)
Ben Jones	38,000 $ (1)
Malcolm Subban	37,500 $ (2)
Keaton Middleton	37,125 $ (2)
William Lagesson	36,250 $ (1)
Joel L'Esperance	36,125 $ (1)
Jake Bischoff	35,830 $ (3)
Roland McKeown	35,000 $ (1)
Alan Quine	32,500 $ (1)
Total Farm Players	36
Salary Commitment
Year 2021 : 1,552,369 $
Year 2022 : 914,314 $
Year 2023 : 498,688 $
Year 2024 : 80,000 $
Salary Average Commitment
Year 2021 : 1,549,619 $
Year 2022 : 914,314 $
Year 2023 : 498,688 $
Year 2024 : 80,000 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	8333 - 180 $ - 0 - 0,00%
Level 2:	6944 - 150 $ - 0 - 0,00%
Level 3:	2778 - 100 $ - 0 - 0,00%
Level 4:	5556 - 90 $ - 0 - 0,00%
Luxury :	1389 - 350 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 30 $ - 1,999 - 99,93%
Farm Level 2:	1000 - 15 $ - 1,000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2,999 - 99,95%
Average Income per Game	93,696 $
Year to Date Revenue	843,262 $
Expense
Pro Players Total Salaries	70,797,500 $
Farm Players Total Salaries	1,276,072 $
Coaches Total Salaries	3,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	123,939,541 $
Projected Bank Account	123,939,541 $

Pro Players Salaries
Anze Kopitar	10,000,000 $ (3)
Matthew Tkachuk	7,000,000 $ (3)
Jake Muzzin	5,625,000 $ (3)
Anthony Mantha	5,500,000 $ (3)
Braden Holtby	5,500,000 $ (2)
Max Domi	5,300,000 $ (2)
Jakob Silfverberg	5,250,000 $ (2)
Patrick Marleau	4,375,000 $ (1)
Mattias Ekholm	3,750,000 $ (1)
Andreas Johnsson	3,400,000 $ (1)
Travis Zajac	2,500,000 $ (2)
Kevin Shattenkirk	2,500,000 $ (4)
Trevor van Riemsdyk	2,300,000 $ (1)
Kevin Labanc	2,000,000 $ (1)
Michal Kempny	1,250,000 $ (4)
Nic Dowd	1,250,000 $ (1)
Pavel Francouz	950,000 $ (1)
Alexandre Texier	897,500 $ (2)
Valtteri Filppula	750,000 $ (1)
Colby Williams	700,000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2021 : 70,797,500 $
Year 2022 : 51,322,500 $
Year 2023 : 31,875,000 $
Year 2024 : 3,750,000 $
Salary Average Commitment
Year 2021 : 64,885,000 $
Year 2022 : 48,122,500 $
Year 2023 : 28,675,000 $
Year 2024 : 3,750,000 $
Salary Cap with 1 Way Contract
Year 2021 : 70,797,500 $
Year 2022 : 51,322,500 $
Year 2023 : 31,875,000 $
Year 2024 : 3,750,000 $

Farm Players Salaries
Logan O'Connor	56,875 $ (1)
Austin Wagner	56,667 $ (4)
Michael Prapavessis	47,500 $ (2)
Kaapo Kahkonen	46,250 $ (1)
Jack Rathbone	46,250 $ (3)
Jacob Perreault	46,250 $ (3)
Joe Snively	46,250 $ (1)
Arthur Kaliyev	46,250 $ (3)
Nic Petan	45,000 $ (4)
Isaak Phillips	42,958 $ (3)
Trent Miner	41,417 $ (3)
Jacob Ingham	40,917 $ (3)
Pavel Shen	40,458 $ (1)
Andreas Borgman	40,000 $ (3)
Mac Hollowell	39,988 $ (2)
Fredrik Handemark	37,500 $ (1)
Anthony Greco	37,500 $ (1)
Brendan Gaunce	37,500 $ (1)
C.J. Smith	37,500 $ (1)
Ben Street	37,500 $ (1)
Jonny Brodzinski	37,500 $ (3)
Joseph Cramarossa	37,500 $ (2)
Mitch Hults	37,500 $ (1)
Matt Tennyson	37,500 $ (1)
Nolan Valleau	37,500 $ (1)
Landon Bow	37,500 $ (1)
Jaret Anderson-Dolan	37,375 $ (2)
Jordy Bellerive	36,667 $ (2)
Darren Raddysh	36,500 $ (1)
David Warsofsky	35,000 $ (1)
Daniel Carr	35,000 $ (1)
Total Farm Players	31
Salary Commitment
Year 2021 : 1,276,072 $
Year 2022 : 642,239 $
Year 2023 : 443,209 $
Year 2024 : 101,667 $
Salary Average Commitment
Year 2021 : 1,276,072 $
Year 2022 : 642,239 $
Year 2023 : 443,209 $
Year 2024 : 101,667 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 123 $ - 5,776 - 96,27%
Level 2:	5000 - 74 $ - 5,000 - 100,00%
Level 3:	2000 - 49 $ - 2,000 - 100,00%
Level 4:	4000 - 38 $ - 4,000 - 100,00%
Luxury :	1000 - 242 $ - 951 - 95,13%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 33 $ - 1,977 - 98,85%
Farm Level 2:	1000 - 15 $ - 1,000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17,728 - 98,49%
Average Income per Game	2,325,460 $
Year to Date Revenue	6,976,381 $
Farm
Home Games Left	0
Average Attendance - %	2,977 - 99,23%
Average Income per Game	100,301 $
Year to Date Revenue	802,410 $
Expense
Pro Players Total Salaries	81,194,999 $
Farm Players Total Salaries	1,403,000 $
Coaches Total Salaries	5,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	40,546,311 $
Projected Bank Account	40,546,311 $

Pro Players Salaries
Evgeny Kuznetsov	7,800,000 $ (4)
Evander Kane	7,000,000 $ (1)
Niklas Hjalmarsson	6,250,000 $ (2)
Mike Hoffman	5,875,000 $ (3)
Mikael Granlund	5,750,000 $ (1)
Blake Coleman	4,900,000 $ (4)
Alex Tuch	4,750,000 $ (1)
Ryan Murray	4,600,000 $ (3)
Nikita Gusev	4,500,000 $ (2)
Mikko Koskinen	4,500,000 $ (1)
Connor Murphy	3,850,000 $ (1)
Petr Mrazek	3,800,000 $ (4)
Brandon Montour	3,500,000 $ (3)
Artturi Lehkonen	2,400,000 $ (1)
Jake McCabe	2,300,000 $ (1)
Jordie Benn	1,800,000 $ (2)
Carl Gunnarsson	1,600,000 $ (1)
Lawson Crouse	1,533,333 $ (2)
Milan Lucic	1,000,000 $ (3)
Ryan Reaves	1,000,000 $ (1)
Max Comtois	925,000 $ (1)
Noah Dobson	895,000 $ (2)
Frederick Gaudreau	666,666 $ (2)
Total Pro Players	23
Salary Commitment
Year 2021 : 81,194,999 $
Year 2022 : 47,119,999 $
Year 2023 : 31,475,000 $
Year 2024 : 16,500,000 $
Salary Average Commitment
Year 2021 : 78,208,332 $
Year 2022 : 47,119,999 $
Year 2023 : 31,475,000 $
Year 2024 : 16,500,000 $
Salary Cap with 1 Way Contract
Year 2021 : 81,194,999 $
Year 2022 : 47,119,999 $
Year 2023 : 31,475,000 $
Year 2024 : 16,500,000 $

Farm Players Salaries
Tage Thompson	65,000 $ (1)
Martin Marincin	57,500 $ (2)
Karl Alzner	50,000 $ (1)
Jayden Halbgewachs	46,250 $ (1)
Chase Pearson	46,250 $ (1)
Christoffer Ehn	46,250 $ (1)
Connor Carrick	45,000 $ (2)
Curtis Douglas	45,000 $ (3)
Charles Hudon	45,000 $ (3)
Jacob Moverare	45,000 $ (3)
Par Lindholm	42,500 $ (1)
Michael McCarron	42,500 $ (3)
Matthew Peca	42,500 $ (2)
Tim Soderlund	41,292 $ (1)
Paul LaDue	41,250 $ (2)
Eetu Tuulola	40,458 $ (1)
Brendan Guhle	40,000 $ (3)
Tanner Kero	40,000 $ (2)
Marc Michaelis	40,000 $ (1)
Jean-Sebastien Dea	40,000 $ (3)
Giovanni Fiore	40,000 $ (4)
Dominik Simon	37,500 $ (4)
Blake Pietila	37,500 $ (2)
Alex Lyon	37,500 $ (1)
Sebastian Repo	37,000 $ (1)
Chaz Reddekopp	36,750 $ (1)
Joseph Gambardella	35,000 $ (1)
Justin Scott	35,000 $ (1)
Maxim Letunov	35,000 $ (1)
Nicholas Shore	35,000 $ (2)
Zane McIntyre	35,000 $ (1)
Kevin Boyle	33,750 $ (1)
Michael Mersch	33,750 $ (2)
Kurtis Gabriel	32,500 $ (2)
Total Farm Players	34
Salary Commitment
Year 2021 : 1,403,000 $
Year 2022 : 700,000 $
Year 2023 : 335,000 $
Year 2024 : 77,500 $
Salary Average Commitment
Year 2021 : 1,403,000 $
Year 2022 : 700,000 $
Year 2023 : 335,000 $
Year 2024 : 77,500 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6833 - 125 $ - 5,919 - 86,63%
Level 2:	5694 - 75 $ - 5,667 - 99,52%
Level 3:	2278 - 50 $ - 2,241 - 98,36%
Level 4:	4556 - 45 $ - 3,813 - 83,69%
Luxury :	1139 - 250 $ - 960 - 84,32%
Total Capacity :	20500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 1,736 - 86,79%
Farm Level 2:	1000 - 15 $ - 987 - 98,74%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18,600 - 90,73%
Average Income per Game	2,516,031 $
Year to Date Revenue	17,612,217 $
Farm
Home Games Left	0
Average Attendance - %	2,723 - 90,77%
Average Income per Game	94,455 $
Year to Date Revenue	472,275 $
Expense
Pro Players Total Salaries	84,144,500 $
Farm Players Total Salaries	1,943,750 $
Coaches Total Salaries	9,500,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3,362,500 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	83,916,338 $
Projected Bank Account	83,916,338 $

Pro Players Salaries
Auston Matthews	11,634,000 $ (3)
Mitchell Marner	10,893,000 $ (3)
Alex Pietrangelo	9,000,000 $ (3)
Chris Kreider	6,500,000 $ (3)
Erik Johnson	6,000,000 $ (2)
Jaccob Slavin	5,300,000 $ (3)
Shea Theodore	5,200,000 $ (1)
Thatcher Demko	5,000,000 $ (1)
Boone Jenner	3,750,000 $ (5)
Sami Vatanen	3,500,000 $ (3)
Bryan Rust	3,500,000 $ (5)
Alexander Kerfoot	3,500,000 $ (4)
Mike Smith	2,000,000 $ (2)
Ilya Mikheyev	1,645,000 $ (4)
MacKenzie Weegar	1,400,000 $ (3)
Tyler Motte	1,225,000 $ (4)
Chandler Stephenson	1,200,000 $ (3)
Brandon Tanev	1,150,000 $ (5)
Carter Verhaeghe	1,000,000 $ (4)
Alex Formenton	747,500 $ (2)
Total Pro Players	20
Salary Commitment
Year 2021 : 84,144,500 $
Year 2022 : 77,919,500 $
Year 2023 : 69,172,000 $
Year 2024 : 19,745,000 $
Salary Average Commitment
Year 2021 : 81,894,500 $
Year 2022 : 71,694,500 $
Year 2023 : 65,197,000 $
Year 2024 : 15,770,000 $
Salary Cap with 1 Way Contract
Year 2021 : 84,144,500 $
Year 2022 : 73,944,500 $
Year 2023 : 65,197,000 $
Year 2024 : 15,770,000 $

Farm Players Salaries
Jay Beagle	100,000 $ (1)
Dominic Toninato	95,000 $ (4)
Matt Benning	95,000 $ (2)
Brett Kulak	92,500 $ (2)
Brandon Pirri	87,500 $ (1)
Melker Karlsson	80,000 $ (3)
Chad Ruhwedel	60,000 $ (2)
Mikhail Grigorenko	50,000 $ (3)
David Kampf	50,000 $ (2)
Brent Seabrook	50,000 $ (1)
Steven Kampfer	47,500 $ (3)
Brett Seney	46,250 $ (3)
Mikko Lehtonen	46,250 $ (3)
Brandon Hickey	46,250 $ (2)
Alexei Melnichuk	46,250 $ (3)
Dean Kukan	46,250 $ (4)
Kevan Miller	45,000 $ (3)
Aaron Dell	45,000 $ (4)
Alex Nylander	43,167 $ (1)
Frederik Gauthier	42,500 $ (4)
Jacob MacDonald	41,250 $ (1)
Emile Poirier	40,000 $ (4)
Jacob de la Rose	40,000 $ (4)
Kelly Klima	40,000 $ (2)
Morgan Klimchuk	40,000 $ (4)
Travis Boyd	40,000 $ (2)
Zac Dalpe	38,750 $ (1)
Ben Gleason	38,083 $ (1)
Kevin Rooney	37,500 $ (4)
Sam Carrick	37,500 $ (1)
Jordan Szwarz	35,000 $ (3)
Laurent Dauphin	35,000 $ (4)
Zachary Leslie	35,000 $ (2)
Jon Gillies	35,000 $ (2)
Nick Schneider	33,750 $ (1)
Igor Shvyrev	32,500 $ (2)
Joona Luoto	32,500 $ (3)
Maxime Lagace	32,500 $ (3)
Zach Trotman	32,500 $ (1)
Turner Ottenbreit	32,500 $ (3)
Total Farm Players	40
Salary Commitment
Year 2021 : 1,943,750 $
Year 2022 : 1,441,250 $
Year 2023 : 915,000 $
Year 2024 : 421,250 $
Salary Average Commitment
Year 2021 : 2,643,750 $
Year 2022 : 2,141,250 $
Year 2023 : 1,620,000 $
Year 2024 : 1,131,250 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	8333 - 125 $ - 0 - 0,00%
Level 2:	6944 - 75 $ - 0 - 0,00%
Level 3:	2778 - 50 $ - 0 - 0,00%
Level 4:	5556 - 45 $ - 0 - 0,00%
Luxury :	1389 - 250 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76,727,666 $
Farm Players Total Salaries	1,479,792 $
Coaches Total Salaries	2,965,888 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(4,820,000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	52,734,913 $
Projected Bank Account	52,734,913 $

Pro Players Salaries
Nikita Kucherov	9,500,000 $ (2)
Andrei Vasilevskiy	9,500,000 $ (4)
Jordan Staal	6,000,000 $ (2)
Brock Boeser	5,875,000 $ (4)
Travis Konecny	5,500,000 $ (2)
Torey Krug	5,500,000 $ (3)
Mikael Backlund	5,350,000 $ (1)
Ondrej Palat	5,300,000 $ (4)
Ryan Nugent-Hopkins	5,125,000 $ (4)
Anthony Cirelli	4,800,000 $ (3)
Frank Vatrano	4,600,000 $ (4)
Tyson Barrie	4,500,000 $ (3)
Damon Severson	4,166,000 $ (2)
Filip Chytil	2,300,000 $ (4)
Marc Staal	2,000,000 $ (2)
Michael Stone	1,400,000 $ (3)
Ryan Graves	1,300,000 $ (1)
Adam Erne	997,500 $ (4)
Michael Houser	900,000 $ (4)
Kevin Stenlund	864,166 $ (1)
Garret Sparks	750,000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2021 : 86,227,666 $
Year 2022 : 77,963,500 $
Year 2023 : 50,797,500 $
Year 2024 : 34,597,500 $
Salary Average Commitment
Year 2021 : 86,227,666 $
Year 2022 : 77,963,500 $
Year 2023 : 50,797,500 $
Year 2024 : 34,597,500 $
Salary Cap with 1 Way Contract
Year 2021 : 86,227,666 $
Year 2022 : 77,963,500 $
Year 2023 : 50,797,500 $
Year 2024 : 34,597,500 $

Farm Players Salaries
Collin Delia	90,000 $ (4)
Max Veronneau	67,500 $ (1)
Ryan Kuffner	67,500 $ (1)
Brett Ritchie	50,000 $ (2)
Stelio Mattheos	46,250 $ (1)
Danil Yurtaykin	46,250 $ (2)
Lukas Craggs	46,250 $ (1)
Ben Thomas	45,000 $ (1)
Dominik Masin	45,000 $ (1)
Gavin Bayreuther	45,000 $ (3)
John Hayden	45,000 $ (2)
Ian Scott	45,000 $ (3)
Bokondji Imama	45,000 $ (2)
Mason Primeau	45,000 $ (3)
Ryan McGregor	45,000 $ (3)
Ross Johnston	45,000 $ (3)
Sheldon Dries	45,000 $ (3)
Dennis Yan	40,000 $ (2)
Jeremy Roy	40,000 $ (2)
Hunter Shinkaruk	40,000 $ (4)
Hunter Warner	40,000 $ (1)
Otto Somppi	40,000 $ (1)
Keaton Thompson	40,000 $ (1)
Michael Kim	40,000 $ (4)
Nick Baptiste	40,000 $ (1)
Nick Henry	39,917 $ (1)
Patrick Newell	39,625 $ (1)
Michael Carcone	37,750 $ (2)
Matt Luff	37,500 $ (2)
Tyler Wotherspoon	37,500 $ (2)
Nick Seeler	36,250 $ (2)
Daniel Walcott	35,000 $ (2)
Kenny Agostino	32,500 $ (2)
Total Farm Players	33
Salary Commitment
Year 2021 : 1,479,792 $
Year 2022 : 922,750 $
Year 2023 : 440,000 $
Year 2024 : 170,000 $
Salary Average Commitment
Year 2021 : 2,169,792 $
Year 2022 : 1,612,750 $
Year 2023 : 1,130,000 $
Year 2024 : 880,000 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6667 - 90 $ - 0 - 0,00%
Level 2:	5556 - 70 $ - 0 - 0,00%
Level 3:	2222 - 50 $ - 0 - 0,00%
Level 4:	4444 - 36 $ - 0 - 0,00%
Luxury :	1111 - 210 $ - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 38 $ - 1,626 - 81,32%
Farm Level 2:	1000 - 22 $ - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2,376 - 79,21%
Average Income per Game	97,876 $
Year to Date Revenue	293,628 $
Expense
Pro Players Total Salaries	59,176,334 $
Farm Players Total Salaries	1,175,251 $
Coaches Total Salaries	3,500,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1,000,000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	61,507,471 $
Projected Bank Account	61,507,471 $

Pro Players Salaries
Bobby Ryan	7,250,000 $ (1)
Kyle Okposo	6,000,000 $ (2)
James Neal	5,750,000 $ (1)
Andrew Ladd	5,500,000 $ (2)
Cal Clutterbuck	5,000,000 $ (1)
Thomas Greiss	3,500,000 $ (3)
Eeli Tolvanen	3,115,000 $ (1)
Nick Jensen	3,055,000 $ (4)
Stephen Johns	3,000,000 $ (3)
Keith Kinkaid	2,850,000 $ (1)
Jake Virtanen	2,550,000 $ (2)
Zack Smith	2,500,000 $ (2)
Dan Hamhuis	2,000,000 $ (1)
Roman Polak	1,999,000 $ (3)
Tobias Rieder	1,650,000 $ (3)
Henri Jokiharju	925,000 $ (1)
Joel Farabee	925,000 $ (2)
Carl Grundstrom	925,000 $ (1)
Jeremy Swayman	925,000 $ (3)
Rasmus Sandin	894,000 $ (1)
Ty Dellandrea	863,334 $ (2)
Alexander True	800,000 $ (1)
Joe Hicketts	700,000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2021 : 62,676,334 $
Year 2022 : 32,467,334 $
Year 2023 : 14,129,000 $
Year 2024 : 3,055,000 $
Salary Average Commitment
Year 2021 : 58,376,334 $
Year 2022 : 28,167,334 $
Year 2023 : 14,129,000 $
Year 2024 : 3,055,000 $
Salary Cap with 1 Way Contract
Year 2021 : 62,676,334 $
Year 2022 : 32,467,334 $
Year 2023 : 14,129,000 $
Year 2024 : 3,055,000 $

Farm Players Salaries
Skyler McKenzie	90,000 $ (2)
Taro Hirose	67,500 $ (1)
Mat Robson	46,250 $ (1)
Tyson Foerster	46,250 $ (3)
Tye Felhaber	46,250 $ (2)
Jack Quinn	44,708 $ (3)
Ryan O'Rourke	44,333 $ (3)
Jean-Luc Foudy	43,917 $ (3)
Brayden Tracey	43,167 $ (3)
Oskari Laaksonen	42,667 $ (2)
Riley Damiani	39,958 $ (2)
Hunter Drew	39,667 $ (3)
Jakub Lauko	39,333 $ (2)
Jonah Gadjovich	39,167 $ (1)
Alexander Chmelevski	38,917 $ (2)
Jesper Lindgren	38,792 $ (2)
Thomas Gregoire	38,750 $ (2)
Joel Persson	37,500 $ (2)
Mitchell Stephens	36,875 $ (4)
Joachim Blichfeld	36,833 $ (2)
Josef Korenar	36,167 $ (1)
Francis Perron	35,750 $ (1)
Robbie Russo	35,000 $ (2)
Frank Corrado	35,000 $ (2)
Kasimir Kaskisuo	35,000 $ (2)
Hudson Elynuik	32,500 $ (2)
Rob O'Gara	32,500 $ (2)
Brandon Biro	32,500 $ (1)
Total Farm Players	28
Salary Commitment
Year 2021 : 1,175,251 $
Year 2022 : 917,917 $
Year 2023 : 298,917 $
Year 2024 : 36,875 $
Salary Average Commitment
Year 2021 : 1,166,501 $
Year 2022 : 916,667 $
Year 2023 : 298,917 $
Year 2024 : 36,875 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - 105 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 42 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 205 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 25 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70,251,009 $
Farm Players Total Salaries	1,478,820 $
Coaches Total Salaries	3,500,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4,125,000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	25,322,213 $
Projected Bank Account	25,322,213 $

Pro Players Salaries
Jakub Voracek	8,250,000 $ (3)
Nino Niederreiter	5,250,000 $ (2)
Tom Wilson	5,166,667 $ (1)
Tanner Pearson	5,000,000 $ (4)
Mike Matheson	4,875,000 $ (2)
Tyler Johnson	4,525,000 $ (4)
Keith Yandle	4,500,000 $ (4)
Jonathan Bernier	4,125,000 $ (4)
Marcus Pettersson	4,025,175 $ (1)
Brad Richardson	4,000,000 $ (4)
Nikita Zadorov	3,750,000 $ (4)
Alex Galchenyuk	3,500,000 $ (3)
Jakub Vrana	3,350,000 $ (2)
Leo Komarov	3,000,000 $ (1)
Jack Campbell	2,440,000 $ (2)
Daniel Sprong	1,000,000 $ (2)
Vladislav Gavrikov	925,000 $ (1)
Dante Fabbro	925,000 $ (2)
Bowen Byram	894,167 $ (3)
Ryan Donato	750,000 $ (4)
Total Pro Players	20
Salary Commitment
Year 2021 : 70,251,009 $
Year 2022 : 57,134,167 $
Year 2023 : 39,294,167 $
Year 2024 : 26,650,000 $
Salary Average Commitment
Year 2021 : 77,501,009 $
Year 2022 : 64,384,167 $
Year 2023 : 46,544,167 $
Year 2024 : 37,900,000 $
Salary Cap with 1 Way Contract
Year 2021 : 70,251,009 $
Year 2022 : 57,134,167 $
Year 2023 : 39,294,167 $
Year 2024 : 26,650,000 $

Farm Players Salaries
Sam Montembeault	75,000 $ (1)
Chris Wideman	62,500 $ (1)
Darren Archibald	57,500 $ (1)
Jonas Siegenthaler	56,250 $ (4)
Aleksi Heponiemi	46,250 $ (2)
Cameron Hebig	46,250 $ (1)
Dylan Wells	45,542 $ (1)
Ole Bjorgvik-Holm	45,000 $ (3)
Josiah Slavin	45,000 $ (4)
Luka Burzan	45,000 $ (3)
Tyler Angle	42,542 $ (3)
Jordan Nolan	42,500 $ (1)
Angus Crookshank	41,917 $ (3)
Markus Niemelainen	40,875 $ (3)
Martin Fehervary	40,292 $ (2)
Jeff Malott	40,000 $ (2)
Aleksi Saarela	40,000 $ (2)
Nikita Scherbak	40,000 $ (3)
Arturs Silovs	39,444 $ (3)
Ivan Chekhovich	38,833 $ (2)
Dryden Hunt	38,125 $ (4)
Colby Cave	37,500 $ (1)
Josh Wesley	37,500 $ (2)
Samuel Harvey	37,500 $ (4)
Peyton Jones	37,500 $ (3)
Paul Thompson	37,500 $ (2)
Zach Nastasiuk	37,500 $ (2)
Patrick Sieloff	37,500 $ (2)
Radim Zohorna	37,500 $ (3)
Brett Brochu	37,500 $ (3)
Kyle Rau	35,000 $ (2)
Teemu Kivihalme	35,000 $ (1)
Thomas Di Pauli	35,000 $ (1)
Nathan Walker	35,000 $ (3)
John Gilmour	32,500 $ (1)
Total Farm Players	35
Salary Commitment
Year 2021 : 1,478,820 $
Year 2022 : 1,009,528 $
Year 2023 : 619,153 $
Year 2024 : 176,875 $
Salary Average Commitment
Year 2021 : 1,478,820 $
Year 2022 : 1,009,528 $
Year 2023 : 619,153 $
Year 2024 : 176,875 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 180 $ - 4,024 - 67,06%
Level 2:	5000 - 150 $ - 2,793 - 55,86%
Level 3:	2000 - 100 $ - 1,111 - 55,53%
Level 4:	4000 - 90 $ - 2,061 - 51,53%
Luxury :	1000 - 350 $ - 657 - 65,70%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 1,678 - 83,90%
Farm Level 2:	1000 - 15 $ - 1,000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	10,645 - 59,14%
Average Income per Game	2,487,809 $
Year to Date Revenue	4,975,617 $
Farm
Home Games Left	0
Average Attendance - %	2,678 - 89,27%
Average Income per Game	92,163 $
Year to Date Revenue	276,488 $
Expense
Pro Players Total Salaries	71,600,000 $
Farm Players Total Salaries	899,929 $
Coaches Total Salaries	1,750,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2,125,000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	50,515,551 $
Projected Bank Account	50,515,551 $

Pro Players Salaries
Drew Doughty	11,000,000 $ (2)
Vladimir Tarasenko	7,500,000 $ (2)
Jaden Schwartz	5,500,000 $ (4)
Alec Martinez	5,250,000 $ (4)
Ryan Getzlaf	5,000,000 $ (4)
Conor Garland	4,900,000 $ (4)
Nazem Kadri	4,500,000 $ (1)
Jordan Binnington	4,400,000 $ (2)
Anthony Beauvillier	4,150,000 $ (4)
Brian Elliott	2,750,000 $ (1)
Zach Bogosian	2,750,000 $ (3)
Sean Walker	2,650,000 $ (4)
Ondrej Kase	2,600,000 $ (1)
Joonas Donskoi	1,900,000 $ (1)
Kyle Turris	1,650,000 $ (1)
Tyler Pitlick	1,000,000 $ (1)
John Marino	925,000 $ (2)
Tim Stutzle	925,000 $ (3)
Markus Nutivaara	800,000 $ (4)
Darren Helm	800,000 $ (3)
Barclay Goodrow	650,000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2021 : 71,600,000 $
Year 2022 : 56,550,000 $
Year 2023 : 32,725,000 $
Year 2024 : 28,250,000 $
Salary Average Commitment
Year 2021 : 64,340,000 $
Year 2022 : 50,890,000 $
Year 2023 : 32,725,000 $
Year 2024 : 28,250,000 $
Salary Cap with 1 Way Contract
Year 2021 : 71,600,000 $
Year 2022 : 56,550,000 $
Year 2023 : 32,725,000 $
Year 2024 : 28,250,000 $

Farm Players Salaries
Drake Caggiula	66,979 $ (2)
Christian Djoos	50,000 $ (1)
Chase Priskie	46,250 $ (1)
Wyatte Wylie	45,000 $ (3)
Axel Andersson	45,000 $ (3)
Jerad Rosburg	45,000 $ (3)
Jared McIsaac	45,000 $ (3)
Garrett Pilon	44,700 $ (1)
Chad Krys	42,667 $ (2)
A.J. Greer	40,000 $ (2)
Beck Malenstyn	38,750 $ (1)
Miikka Salomaki	37,500 $ (2)
Evan Weinger	37,500 $ (2)
Jonathan Ang	37,250 $ (1)
Madison Bowey	36,250 $ (4)
Vitek Vanecek	35,833 $ (1)
Liam O'Brien	35,000 $ (1)
Matt Read	35,000 $ (3)
Nicholas Jones	35,000 $ (1)
Patrick Russell	35,000 $ (1)
Griffen Outhouse	33,750 $ (2)
Bobby McMann	32,500 $ (1)
Total Farm Players	22
Salary Commitment
Year 2021 : 899,929 $
Year 2022 : 509,646 $
Year 2023 : 251,250 $
Year 2024 : 36,250 $
Salary Average Commitment
Year 2021 : 892,429 $
Year 2022 : 509,646 $
Year 2023 : 251,250 $
Year 2024 : 36,250 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - 83 $ - 6,000 - 100,00%
Level 2:	5000 - 61 $ - 5,000 - 100,00%
Level 3:	2000 - 42 $ - 2,000 - 100,00%
Level 4:	4000 - 25 $ - 4,000 - 100,00%
Luxury :	1000 - 150 $ - 1,000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100,00%
Average Income per Game	1,694,130 $
Year to Date Revenue	5,082,390 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86,467,628 $
Farm Players Total Salaries	1,078,062 $
Coaches Total Salaries	3,700,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(5,000,000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	28,587,380 $
Projected Bank Account	28,587,380 $

Pro Players Salaries
Patrick Kane	10,500,000 $ (2)
Sidney Crosby	8,700,000 $ (4)
Blake Wheeler	8,250,000 $ (2)
Kris Letang	7,250,000 $ (5)
Marc-Andre Fleury	7,000,000 $ (5)
T.J. Oshie	5,750,000 $ (4)
Duncan Keith	5,538,462 $ (2)
Christopher Tanev	5,500,000 $ (3)
Oscar Klefbom	4,166,666 $ (2)
Josh Manson	4,100,000 $ (1)
Joel Armia	3,400,000 $ (4)
Adam Lowry	3,250,000 $ (4)
Teddy Blueger	2,200,000 $ (3)
Matt Nieto	1,975,000 $ (2)
Justin Williams	1,900,000 $ (1)
Jaroslav Halak	1,500,000 $ (1)
Mikko Koivu	1,300,000 $ (1)
Robby Fabbri	1,137,500 $ (1)
Michael Grabner	1,100,000 $ (2)
Dmitry Kulikov	1,000,000 $ (1)
Anthony Bitetto	950,000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2021 : 86,467,628 $
Year 2022 : 90,330,128 $
Year 2023 : 58,800,000 $
Year 2024 : 51,100,000 $
Salary Average Commitment
Year 2021 : 83,637,629 $
Year 2022 : 71,750,129 $
Year 2023 : 43,050,000 $
Year 2024 : 35,350,000 $
Salary Cap with 1 Way Contract
Year 2021 : 86,467,628 $
Year 2022 : 74,580,128 $
Year 2023 : 43,050,000 $
Year 2024 : 35,350,000 $

Farm Players Salaries
Juuso Valimaki	77,500 $ (3)
Cal O'Reilly	50,000 $ (2)
Mirco Mueller	50,000 $ (3)
Michael Hutchinson	47,500 $ (3)
Filip Gustavsson	45,500 $ (1)
Niclas Almari	44,550 $ (1)
Graeme Clarke	42,742 $ (3)
Will Cuylle	42,542 $ (3)
Troy Grosenick	42,500 $ (2)
Derrick Pouliot	42,500 $ (2)
Andreas Martinsen	38,278 $ (3)
Kevin Lynch	37,500 $ (1)
Sam Lafferty	37,500 $ (3)
Ethan Prow	36,250 $ (1)
Eric Knodel	36,250 $ (1)
Kyle Cumiskey	36,000 $ (2)
Lance Bouma	35,000 $ (3)
Kevin Gravel	35,000 $ (2)
Joakim Ryan	35,000 $ (2)
Anthony Angello	35,000 $ (1)
Dave Gust	34,950 $ (1)
Mark Alt	33,500 $ (2)
Jon Lizotte	32,500 $ (2)
Jake Kulevich	32,500 $ (2)
Joel Lowry	32,500 $ (2)
Philip Holm	32,500 $ (3)
Vincent LoVerde	32,500 $ (2)
Total Farm Players	27
Salary Commitment
Year 2021 : 1,078,062 $
Year 2022 : 808,062 $
Year 2023 : 403,562 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1,078,062 $
Year 2022 : 808,062 $
Year 2023 : 403,562 $
Year 2024 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79,357,143 $
Farm Players Total Salaries	1,385,492 $
Coaches Total Salaries	2,500,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	76,279,533 $
Projected Bank Account	76,279,533 $

Pro Players Salaries
Roman Josi	9,000,000 $ (3)
Taylor Hall	8,000,000 $ (3)
Timo Meier	6,000,000 $ (2)
Tyler Myers	6,000,000 $ (1)
Martin Jones	5,750,000 $ (2)
Ben Hutton	5,000,000 $ (3)
Nikita Zaitsev	4,500,000 $ (1)
Brandon Saad	4,500,000 $ (4)
Jake DeBrusk	3,675,000 $ (2)
Will Butcher	3,500,000 $ (2)
Colton Sissons	2,857,143 $ (2)
Vinnie Hinostroza	2,800,000 $ (4)
Derick Brassard	2,800,000 $ (4)
Mathieu Perreault	2,600,000 $ (4)
Andrew Mangiapane	2,425,000 $ (1)
Pavel Zacha	2,250,000 $ (1)
Vince Dunn	2,200,000 $ (1)
Joonas Korpisalo	2,000,000 $ (2)
Jordan Martinook	2,000,000 $ (2)
Joe Thornton	1,500,000 $ (4)
Total Pro Players	20
Salary Commitment
Year 2021 : 79,357,143 $
Year 2022 : 61,982,143 $
Year 2023 : 36,200,000 $
Year 2024 : 14,200,000 $
Salary Average Commitment
Year 2021 : 79,357,143 $
Year 2022 : 61,982,143 $
Year 2023 : 36,200,000 $
Year 2024 : 14,200,000 $
Salary Cap with 1 Way Contract
Year 2021 : 79,357,143 $
Year 2022 : 61,982,143 $
Year 2023 : 36,200,000 $
Year 2024 : 14,200,000 $

Farm Players Salaries
Cory Schneider	100,000 $ (3)
Olli Juolevi	75,000 $ (1)
Nicolas Deslauriers	75,000 $ (1)
Josh Brown	60,000 $ (3)
Gage Quinney	55,000 $ (2)
Zac Jones	46,250 $ (3)
Sampo Ranta	46,250 $ (2)
Patrick Harper	46,250 $ (2)
Ville Husso	45,050 $ (3)
Ivan Nalimov	45,000 $ (3)
Zack MacEwen	45,000 $ (1)
Jamieson Rees	42,667 $ (2)
Matt Moulson	42,500 $ (1)
Michal Teply	41,292 $ (3)
Tommy Novak	40,875 $ (1)
Kristians Rubins	40,625 $ (2)
Frederic Allard	40,000 $ (4)
Vinni Lettieri	40,000 $ (4)
Vladislav Kolyachonok	39,750 $ (2)
Lucas Elvenes	38,833 $ (2)
Daniel Audette	37,550 $ (3)
Parker Kelly	37,550 $ (3)
Kaden Fulcher	36,667 $ (2)
Adam Brooks	36,250 $ (1)
Rem Pitlick	35,000 $ (1)
Anthony Richard	34,583 $ (1)
Mathieu Olivier	32,550 $ (2)
Nick DeSimone	32,500 $ (1)
Jack Dougherty	32,500 $ (2)
Josh Healey	32,500 $ (1)
Scott Sabourin	32,500 $ (1)
Total Farm Players	31
Salary Commitment
Year 2021 : 1,385,492 $
Year 2022 : 903,784 $
Year 2023 : 492,692 $
Year 2024 : 80,000 $
Salary Average Commitment
Year 2021 : 1,385,492 $
Year 2022 : 903,784 $
Year 2023 : 492,692 $
Year 2024 : 80,000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6333 - 150 $ - 0 - 0,00%
Level 2:	5278 - 100 $ - 0 - 0,00%
Level 3:	2111 - 60 $ - 0 - 0,00%
Level 4:	4222 - 40 $ - 0 - 0,00%
Luxury :	1056 - 200 $ - 0 - 0,00%
Total Capacity :	19000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 30 $ - 2,000 - 100,00%
Farm Level 2:	1000 - 20 $ - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2,750 - 91,67%
Average Income per Game	93,750 $
Year to Date Revenue	375,000 $
Expense
Pro Players Total Salaries	74,653,291 $
Farm Players Total Salaries	1,406,250 $
Coaches Total Salaries	3,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	19,627,274 $
Projected Bank Account	19,627,274 $

Pro Players Salaries
P.K. Subban	9,000,000 $ (1)
Matt Duchene	8,000,000 $ (2)
Sean Monahan	6,375,000 $ (2)
Justin Schultz	5,500,000 $ (3)
Pierre-Luc Dubois	5,000,000 $ (3)
Patrik Nemeth	5,000,000 $ (5)
Tomas Tatar	4,500,000 $ (2)
Zack Kassian	4,000,000 $ (3)
Alex Nedeljkovic	3,000,000 $ (2)
Nathan Beaulieu	2,500,000 $ (1)
Devin Shore	2,300,000 $ (2)
Jordan Weal	2,187,500 $ (2)
Jordan Greenway	2,100,000 $ (1)
Ethan Bear	2,000,000 $ (2)
Brendan Lemieux	1,900,000 $ (2)
Luke Schenn	1,800,000 $ (3)
Laurent Brossoit	1,225,000 $ (2)
Jesse Puljujarvi	1,175,000 $ (1)
Adin Hill	1,000,000 $ (1)
Shane Pinto	925,000 $ (2)
Alexander Volkov	925,000 $ (3)
Lucas Wallmark	900,000 $ (3)
Dennis Cholowski	894,166 $ (1)
Evgeny Svechnikov	874,125 $ (2)
Philipp Kurashev	842,500 $ (1)
Tim Gettinger	730,000 $ (1)
Total Pro Players	26
Salary Commitment
Year 2021 : 74,653,291 $
Year 2022 : 53,911,625 $
Year 2023 : 20,625,000 $
Year 2024 : 2,500,000 $
Salary Average Commitment
Year 2021 : 70,145,791 $
Year 2022 : 51,904,125 $
Year 2023 : 23,125,000 $
Year 2024 : 5,000,000 $
Salary Cap with 1 Way Contract
Year 2021 : 74,653,291 $
Year 2022 : 56,411,625 $
Year 2023 : 23,125,000 $
Year 2024 : 5,000,000 $

Farm Players Salaries
Philippe Desrosiers	65,000 $ (2)
Yannick Veilleux	50,000 $ (3)
Tyler Wall	46,250 $ (3)
Brandon Halverson	46,250 $ (1)
Adam Huska	46,250 $ (1)
Calle Rosen	46,250 $ (1)
Reilly Walsh	46,250 $ (2)
Peter Cehlarik	46,250 $ (1)
Seamus Malone	45,000 $ (1)
Andrew Sturtz	45,000 $ (1)
Chris Terry	45,000 $ (1)
Joe Morrow	45,000 $ (1)
Kurtis MacDermid	45,000 $ (2)
Adam Johnson	45,000 $ (3)
Libor Hajek	44,750 $ (1)
Thomas Harley	44,708 $ (2)
Kole Lind	44,583 $ (1)
Jett Woo	43,042 $ (2)
Tarmo Reunanen	40,458 $ (1)
Ryan Gropp	40,000 $ (1)
Maxim Lamarche	40,000 $ (1)
Peter Stoykewych	40,000 $ (1)
Gabriel Fontaine	40,000 $ (3)
Olivier Rodrigue	39,750 $ (2)
Gabriel Fortier	39,583 $ (2)
Hayden Verbeek	37,667 $ (1)
Ty Ronning	37,542 $ (1)
Michael Paliotta	37,500 $ (1)
Alex D'Orio	36,667 $ (1)
Riley Barber	35,000 $ (1)
Kyle Wood	35,000 $ (1)
Boo Nieves	35,000 $ (1)
Nikita Okhotiuk	32,500 $ (1)
Total Farm Players	33
Salary Commitment
Year 2021 : 1,406,250 $
Year 2022 : 504,583 $
Year 2023 : 181,250 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1,398,750 $
Year 2022 : 504,583 $
Year 2023 : 181,250 $
Year 2024 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 1,828 - 91,41%
Farm Level 2:	1000 - 15 $ - 997 - 99,70%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2,825 - 94,17%
Average Income per Game	98,674 $
Year to Date Revenue	888,063 $
Expense
Pro Players Total Salaries	67,559,393 $
Farm Players Total Salaries	1,319,876 $
Coaches Total Salaries	4,800,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	93,506,401 $
Projected Bank Account	93,506,401 $

Pro Players Salaries
Marcus Johansson	6,960,000 $ (2)
Jake Gardiner	6,000,000 $ (2)
Jeff Carter	5,272,727 $ (1)
Charlie Coyle	5,250,000 $ (3)
Calvin de Haan	5,000,000 $ (4)
Adam Larsson	4,575,000 $ (4)
Adrian Kempe	3,650,000 $ (2)
Justin Braun	3,500,000 $ (3)
Mike Green	3,290,000 $ (3)
Ryan Lindgren	3,000,000 $ (4)
John Moore	2,750,000 $ (1)
Nick Bjugstad	2,500,000 $ (3)
Oscar Fantenberg	2,500,000 $ (1)
Matt Martin	2,000,000 $ (4)
Henrik Lundqvist	1,800,000 $ (2)
Austin Watson	1,500,000 $ (3)
Matt Grzelcyk	1,400,000 $ (5)
Yegor Sharangovich	1,187,500 $ (1)
Kieffer Bellows	1,106,666 $ (1)
Jamie Drysdale	925,000 $ (3)
Jack Hughes	925,000 $ (2)
Cayden Primeau	880,833 $ (2)
MacKenzie Entwistle	811,667 $ (2)
Julien Gauthier	775,000 $ (4)
Total Pro Players	24
Salary Commitment
Year 2021 : 67,559,393 $
Year 2022 : 57,042,500 $
Year 2023 : 36,015,000 $
Year 2024 : 19,050,000 $
Salary Average Commitment
Year 2021 : 66,871,894 $
Year 2022 : 54,742,500 $
Year 2023 : 33,715,000 $
Year 2024 : 16,750,000 $
Salary Cap with 1 Way Contract
Year 2021 : 67,559,393 $
Year 2022 : 54,742,500 $
Year 2023 : 33,715,000 $
Year 2024 : 16,750,000 $

Farm Players Salaries
Pheonix Copley	75,000 $ (2)
Timothy Liljegren	50,000 $ (4)
Phillip Di Giuseppe	48,750 $ (3)
Peter Abbandonato	47,500 $ (2)
Jordan Schmaltz	47,500 $ (3)
Quinton Byfield	46,250 $ (3)
Alexander Holtz	46,250 $ (3)
Vitali Kravtsov	46,250 $ (2)
Tobias Bjornfot	46,250 $ (2)
Jesper Boqvist	46,250 $ (2)
Kyle Clifford	45,000 $ (3)
Nikolay Goldobin	45,000 $ (2)
Alex Alexeyev	44,750 $ (2)
Alec Regula	43,750 $ (3)
Axel Jonsson-Fjallby	43,000 $ (1)
Matt Puempel	42,500 $ (3)
Andrei Altybarmakian	41,000 $ (3)
Egor Sokolov	41,000 $ (3)
Marcus Hogberg	40,000 $ (4)
Pavel Gogolev	39,750 $ (3)
Aliaksei Protas	39,750 $ (3)
Arsen Khisamutdinov	39,750 $ (3)
Kirill Maksimov	38,750 $ (2)
Joona Koppanen	37,667 $ (1)
Luke Green	36,667 $ (1)
Oliver Kylington	36,542 $ (1)
Markus Phillips	35,000 $ (4)
Chase De Leo	32,500 $ (1)
Jarred Tinordi	32,500 $ (1)
Jeremy Groleau	32,500 $ (3)
Mitch Eliot	32,500 $ (3)
Total Farm Players	31
Salary Commitment
Year 2021 : 1,319,876 $
Year 2022 : 1,101,000 $
Year 2023 : 711,250 $
Year 2024 : 125,000 $
Salary Average Commitment
Year 2021 : 2,029,876 $
Year 2022 : 1,811,000 $
Year 2023 : 1,421,250 $
Year 2024 : 835,000 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	8333 - 119 $ - 7,439 - 89,27%
Level 2:	6944 - 71 $ - 6,058 - 87,24%
Level 3:	2777 - 46 $ - 2,415 - 86,96%
Level 4:	5556 - 35 $ - 4,860 - 87,47%
Luxury :	1390 - 214 $ - 1,193 - 85,81%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	21,964 - 87,86%
Average Income per Game	2,759,046 $
Year to Date Revenue	11,036,184 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78,492,628 $
Farm Players Total Salaries	1,350,458 $
Coaches Total Salaries	3,500,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	98,117,590 $
Projected Bank Account	98,117,590 $

Pro Players Salaries
Erik Karlsson	11,500,000 $ (2)
John Tavares	11,000,000 $ (1)
Jamie Benn	9,500,000 $ (4)
Ryan Suter	7,538,462 $ (4)
Johnny Gaudreau	6,750,000 $ (1)
Darnell Nurse	5,600,000 $ (4)
Lars Eller	5,000,000 $ (1)
Jean-Gabriel Pageau	5,000,000 $ (3)
Ben Bishop	4,916,666 $ (3)
Alexander Steen	2,000,000 $ (1)
Joakim Nordstrom	1,000,000 $ (1)
Michael Raffl	1,000,000 $ (1)
Evan Fitzpatrick	900,000 $ (3)
Niko Mikkola	787,500 $ (2)
Brian Boyle	750,000 $ (2)
Curtis Lazar	750,000 $ (1)
Byron Froese	750,000 $ (2)
Scott Wedgewood	750,000 $ (2)
Frans Nielsen	750,000 $ (2)
Mikkel Boedker	750,000 $ (2)
Nate Prosser	750,000 $ (2)
Alex Biega	750,000 $ (2)
Total Pro Players	22
Salary Commitment
Year 2021 : 78,492,628 $
Year 2022 : 50,992,628 $
Year 2023 : 33,455,128 $
Year 2024 : 22,638,462 $
Salary Average Commitment
Year 2021 : 73,212,907 $
Year 2022 : 50,520,407 $
Year 2023 : 32,982,907 $
Year 2024 : 22,166,241 $
Salary Cap with 1 Way Contract
Year 2021 : 78,492,628 $
Year 2022 : 50,992,628 $
Year 2023 : 33,455,128 $
Year 2024 : 22,638,462 $

Farm Players Salaries
Mike Condon	60,000 $ (1)
Alexander Barabanov	50,000 $ (3)
Mackenzie MacEachern	45,000 $ (2)
Jayce Hawryluk	42,500 $ (1)
Oskar Steen	40,458 $ (2)
Carl Dahlstrom	40,000 $ (3)
Luke Witkowski	37,500 $ (2)
Christian Folin	37,500 $ (2)
Cody Franson	37,500 $ (2)
Dale Weise	37,500 $ (2)
Dylan Sikura	37,500 $ (2)
Gabriel Bourque	37,500 $ (2)
Devante Smith-Pelly	37,500 $ (2)
Henry Bowlby	37,500 $ (2)
Kevin Poulin	37,500 $ (1)
Sean Bonar	37,500 $ (1)
Tim Schaller	37,500 $ (2)
Samuel Kurker	37,500 $ (1)
Zack Hayes	37,500 $ (2)
Steven Fogarty	37,500 $ (2)
Taylor Fedun	37,500 $ (2)
Phil Varone	37,500 $ (2)
Brent Pedersen	35,000 $ (2)
Zac Rinaldo	35,000 $ (2)
Derek Hulak	35,000 $ (2)
Steven Whitney	35,000 $ (2)
Michael Chaput	35,000 $ (2)
Jacob Nilsson	35,000 $ (2)
Marcus Sorensen	35,000 $ (1)
Scott Pooley	32,500 $ (1)
John Stevens	32,500 $ (1)
Jake Lucchini	32,500 $ (1)
Julian Melchiori	32,500 $ (1)
Kyle Burroughs	32,500 $ (1)
Rob Hamilton	32,500 $ (1)
Jordan Murray	32,500 $ (1)
Total Farm Players	36
Salary Commitment
Year 2021 : 1,350,458 $
Year 2022 : 872,958 $
Year 2023 : 90,000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1,332,958 $
Year 2022 : 872,958 $
Year 2023 : 90,000 $
Year 2024 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66,519,167 $
Farm Players Total Salaries	967,709 $
Coaches Total Salaries	5,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	750,000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	33,902,965 $
Projected Bank Account	33,902,965 $

Pro Players Salaries
Thomas Chabot	8,000,000 $ (2)
Alexander Radulov	6,250,000 $ (3)
Jacob Trouba	6,250,000 $ (1)
Jonathan Huberdeau	5,900,000 $ (2)
TJ Brodie	5,500,000 $ (3)
Pekka Rinne	5,000,000 $ (2)
Samuel Girard	5,000,000 $ (3)
Morgan Rielly	5,000,000 $ (1)
Andrei Svechnikov	3,575,000 $ (1)
Jack Johnson	3,250,000 $ (1)
Ilya Kovalchuk	3,250,000 $ (1)
Mackenzie Blackwood	2,800,000 $ (3)
Chris Wagner	1,000,000 $ (1)
Eric Robinson	975,000 $ (1)
Joel Kiviranta	925,000 $ (1)
Filip Zadina	894,167 $ (1)
Gaetan Haas	800,000 $ (1)
Mark Jankowski	750,000 $ (1)
Colin Blackwell	700,000 $ (1)
Tom Kuhnhackl	700,000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2021 : 66,519,167 $
Year 2022 : 38,450,000 $
Year 2023 : 19,550,000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 60,742,501 $
Year 2022 : 35,836,667 $
Year 2023 : 19,550,000 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 66,519,167 $
Year 2022 : 38,450,000 $
Year 2023 : 19,550,000 $
Year 2024 : 0 $

Farm Players Salaries
Stefan Noesen	75,000 $ (1)
Austin Czarnik	62,500 $ (1)
Logan Stanley	53,792 $ (1)
Joey Daccord	46,250 $ (1)
Kevin Connauton	45,000 $ (1)
Filip Chlapik	45,000 $ (2)
Michael Joly	40,000 $ (1)
Ben Harpur	40,000 $ (3)
Andrew MacWilliam	40,000 $ (1)
Zayde Wisdom	40,000 $ (3)
Zach Solow	40,000 $ (3)
Alec McCrea	40,000 $ (1)
Zach Senyshyn	40,000 $ (2)
Gabriel Gagne	40,000 $ (3)
Christian Wolanin	40,000 $ (3)
Matthew Villalta	38,917 $ (3)
Ben Thomson	37,500 $ (1)
Anton Wedin	35,000 $ (1)
Andy Andreoff	35,000 $ (1)
Nikita Nesterov	35,000 $ (3)
Christopher Gibson	33,750 $ (2)
Brandon Davidson	32,500 $ (1)
Eric Tangradi	32,500 $ (1)
Total Farm Players	23
Salary Commitment
Year 2021 : 967,709 $
Year 2022 : 392,667 $
Year 2023 : 273,917 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 967,709 $
Year 2022 : 392,667 $
Year 2023 : 273,917 $
Year 2024 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6500 - 100 $ - 6,500 - 100,00%
Level 2:	5417 - 62 $ - 5,417 - 100,00%
Level 3:	2167 - 35 $ - 2,167 - 100,00%
Level 4:	4333 - 21 $ - 4,333 - 100,00%
Luxury :	1083 - 202 $ - 1,083 - 100,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 30 $ - 2,000 - 100,00%
Farm Level 2:	1000 - 11 $ - 1,000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,500 - 100,00%
Average Income per Game	2,043,472 $
Year to Date Revenue	6,130,416 $
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100,00%
Average Income per Game	88,750 $
Year to Date Revenue	177,500 $
Expense
Pro Players Total Salaries	78,085,857 $
Farm Players Total Salaries	1,761,314 $
Coaches Total Salaries	3,500,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	99,234,892 $
Projected Bank Account	99,234,892 $

Pro Players Salaries
Alex Ovechkin	9,500,000 $ (4)
Kevin Hayes	7,142,857 $ (2)
Tyler Bozak	6,000,000 $ (1)
Jonathan Drouin	5,500,000 $ (3)
Christian Dvorak	4,450,000 $ (2)
Viktor Arvidsson	4,250,000 $ (1)
Olli Maatta	4,083,000 $ (1)
Brett Pesce	4,025,000 $ (4)
Ryan Strome	4,000,000 $ (5)
Jimmy Vesey	3,200,000 $ (3)
Radek Faksa	3,200,000 $ (3)
Dylan Strome	3,100,000 $ (2)
Neal Pionk	3,000,000 $ (2)
Josh Archibald	2,900,000 $ (2)
Carter Hutton	2,750,000 $ (1)
Tomas Nosek	2,750,000 $ (2)
Jason Demers	2,000,000 $ (2)
Johnny Boychuk	1,750,000 $ (1)
Zach Aston-Reese	1,725,000 $ (4)
Alex Stalock	935,000 $ (1)
Jake Oettinger	925,000 $ (1)
Dylan DeMelo	900,000 $ (2)
Total Pro Players	22
Salary Commitment
Year 2021 : 78,085,857 $
Year 2022 : 68,392,857 $
Year 2023 : 42,150,000 $
Year 2024 : 30,250,000 $
Salary Average Commitment
Year 2021 : 74,927,857 $
Year 2022 : 57,392,857 $
Year 2023 : 31,150,000 $
Year 2024 : 19,250,000 $
Salary Cap with 1 Way Contract
Year 2021 : 78,085,857 $
Year 2022 : 57,392,857 $
Year 2023 : 31,150,000 $
Year 2024 : 19,250,000 $

Farm Players Salaries
Matiss Kivlenieks	100,000 $ (1)
Mario Kempe	100,000 $ (1)
Janne Kuokkanen	91,250 $ (3)
Austin Strand	75,000 $ (2)
Josh Dickinson	65,000 $ (1)
Jake Kielly	52,500 $ (1)
Kevin Davis	47,500 $ (1)
Alex Turcotte	46,250 $ (3)
Lucas Carlsson	46,250 $ (1)
Cam Lee	46,250 $ (2)
Jeremy Davies	46,250 $ (1)
Jack Dugan	46,250 $ (2)
Cal Foote	46,250 $ (1)
Otto Leskinen	46,250 $ (1)
Felix Sandstrom	46,250 $ (1)
Stuart Skinner	46,250 $ (1)
Brandon Crawley	45,000 $ (2)
Connor Mackey	45,000 $ (3)
Brandon Hagel	44,042 $ (1)
Evan Barratt	43,500 $ (3)
Cole Schwindt	43,500 $ (3)
Morgan Frost	43,167 $ (2)
Tyler Benson	43,167 $ (1)
Caleb Jones	42,500 $ (4)
Ryan McLeod	41,750 $ (2)
Cale Fleury	41,667 $ (1)
Jan Drozg	40,458 $ (1)
Will Reilly	40,313 $ (2)
Adam Ruzicka	40,083 $ (1)
Joseph Woll	40,000 $ (1)
Leon Gawanke	39,833 $ (1)
Noah Gregor	38,417 $ (1)
Jonathan Aspirot	38,417 $ (1)
Sam Miletic	35,500 $ (1)
Dylan Gambrell	35,000 $ (1)
Jonathan Gruden	32,500 $ (1)
Total Farm Players	36
Salary Commitment
Year 2021 : 1,761,314 $
Year 2022 : 649,730 $
Year 2023 : 312,000 $
Year 2024 : 42,500 $
Salary Average Commitment
Year 2021 : 1,753,814 $
Year 2022 : 649,730 $
Year 2023 : 312,000 $
Year 2024 : 42,500 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6667 - 90 $ - 0 - 0,00%
Level 2:	5556 - 65 $ - 0 - 0,00%
Level 3:	2222 - 48 $ - 0 - 0,00%
Level 4:	4444 - 32 $ - 0 - 0,00%
Luxury :	1111 - 200 $ - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75,761,666 $
Farm Players Total Salaries	1,585,576 $
Coaches Total Salaries	6,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4,462,500 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	34,569,799 $
Projected Bank Account	34,569,799 $

Pro Players Salaries
Evgeni Malkin	9,500,000 $ (5)
Kyle Connor	7,100,000 $ (2)
Brayden Point	6,750,000 $ (1)
Connor Hellebuyck	6,166,666 $ (2)
Matt Dumba	6,000,000 $ (4)
Nikolaj Ehlers	6,000,000 $ (1)
Radko Gudas	5,330,000 $ (3)
Tony DeAngelo	4,800,000 $ (1)
J.T. Compher	3,500,000 $ (4)
Travis Sanheim	3,250,000 $ (1)
Dominik Kubalik	3,000,000 $ (1)
Jake Allen	2,875,000 $ (4)
Riley Sheahan	2,330,000 $ (3)
Sam Bennett	1,950,000 $ (1)
Gabriel Vilardi	1,627,500 $ (3)
Anders Bjork	1,600,000 $ (4)
Kris Russell	1,000,000 $ (3)
Nicolas Beaudin	895,000 $ (2)
Mathieu Joseph	737,500 $ (4)
Andrew Nielsen	700,000 $ (2)
Nicolas Aube-Kubel	650,000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2021 : 75,761,666 $
Year 2022 : 54,861,666 $
Year 2023 : 40,000,000 $
Year 2024 : 29,712,500 $
Salary Average Commitment
Year 2021 : 75,761,666 $
Year 2022 : 49,361,666 $
Year 2023 : 34,500,000 $
Year 2024 : 24,212,500 $
Salary Cap with 1 Way Contract
Year 2021 : 75,761,666 $
Year 2022 : 49,361,666 $
Year 2023 : 34,500,000 $
Year 2024 : 24,212,500 $

Farm Players Salaries
Egor Korshkov	70,000 $ (1)
Vladislav Kamenev	66,979 $ (2)
Joseph Cecconi	46,250 $ (1)
Riley Tufte	46,250 $ (1)
Dennis Gilbert	46,250 $ (1)
Dominik Kahun	46,250 $ (1)
Matt Bartkowski	46,250 $ (2)
Brayden Burke	46,250 $ (1)
Josh Mahura	45,542 $ (1)
Conor Timmins	45,000 $ (2)
Michael Vukojevic	45,000 $ (3)
Justin Brazeau	45,000 $ (3)
Justin Almeida	45,000 $ (3)
Brendan Leipsic	45,000 $ (3)
Ostap Safin	45,000 $ (3)
Max Gildon	45,000 $ (3)
Dmitry Zavgorodniy	45,000 $ (3)
William Lockwood	42,125 $ (3)
Dmitri Samorukov	41,250 $ (4)
David Kase	41,250 $ (1)
Joey Keane	40,450 $ (2)
Dmytro Timashov	40,000 $ (2)
Connor Hobbs	40,000 $ (2)
Joseph Duszak	40,000 $ (2)
Nick Caamano	39,750 $ (2)
Maxim Golod	39,667 $ (3)
Dakota Joshua	39,625 $ (1)
Robert Carpenter	39,625 $ (2)
Johan Sodergran	39,600 $ (2)
John Nyberg	38,000 $ (1)
Alex Barre-Boulet	37,963 $ (1)
Sami Niku	36,250 $ (2)
Eric Cornel	35,000 $ (1)
CJ Suess	35,000 $ (2)
C.J. Motte	35,000 $ (1)
Jared Coreau	32,500 $ (1)
Hunter Miska	32,500 $ (1)
Total Farm Players	37
Salary Commitment
Year 2021 : 1,585,576 $
Year 2022 : 946,946 $
Year 2023 : 438,042 $
Year 2024 : 41,250 $
Salary Average Commitment
Year 2021 : 1,570,576 $
Year 2022 : 931,946 $
Year 2023 : 423,042 $
Year 2024 : 41,250 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74,452,499 $
Farm Players Total Salaries	1,580,875 $
Coaches Total Salaries	6,000,000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	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 $
Current Bank Account	59,061,752 $
Projected Bank Account	59,061,752 $

Pro Players Salaries
Jeff Skinner	9,000,000 $ (2)
Marc-Edouard Vlasic	7,000,000 $ (1)
Kyle Palmieri	6,500,000 $ (4)
Sergei Bobrovsky	6,000,000 $ (4)
Adam Pelech	5,750,000 $ (4)
Jason Zucker	5,500,000 $ (1)
Colin White	4,750,000 $ (3)
Victor Rask	4,000,000 $ (1)
Brett Connolly	3,800,000 $ (1)
Philipp Grubauer	3,333,333 $ (5)
Antoine Roussel	3,000,000 $ (1)
Danton Heinen	2,800,000 $ (1)
Brendan Smith	2,500,000 $ (3)
Rudolfs Balcers	1,550,000 $ (3)
Trevor Lewis	1,500,000 $ (2)
Jujhar Khaira	975,000 $ (4)
Mikey Anderson	925,000 $ (2)
Alexander Romanov	894,167 $ (3)
Jordan Kyrou	880,000 $ (1)
Owen Tippett	863,333 $ (2)
Bode Wilde	778,333 $ (2)
Trevor Moore	775,000 $ (2)
Dan Vladar	728,333 $ (1)
Egor Zamula	650,000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2021 : 74,452,499 $
Year 2022 : 48,660,833 $
Year 2023 : 34,819,167 $
Year 2024 : 25,125,000 $
Salary Average Commitment
Year 2021 : 71,258,332 $
Year 2022 : 46,094,166 $
Year 2023 : 32,252,500 $
Year 2024 : 22,558,333 $
Salary Cap with 1 Way Contract
Year 2021 : 74,452,499 $
Year 2022 : 46,094,166 $
Year 2023 : 32,252,500 $
Year 2024 : 22,558,333 $

Farm Players Salaries
Will Cranley	99,750 $ (1)
Ryan Shea	99,750 $ (1)
Layton Ahac	99,750 $ (1)
Braydon Coburn	75,000 $ (2)
German Rubtsov	55,333 $ (1)
Scott Wilson	52,500 $ (1)
Adam Gaudette	47,500 $ (1)
Simon Benoit	46,250 $ (1)
Joey Anderson	46,250 $ (1)
Brandon Duhaime	46,250 $ (2)
Brinson Pasichnuk	46,250 $ (3)
Shane Bowers	46,250 $ (1)
Grigori Denisenko	46,250 $ (3)
Givani Smith	45,667 $ (1)
Mikko Kokkonen	45,000 $ (3)
Rourke Chartier	45,000 $ (2)
Albin Grewe	45,000 $ (3)
Brandon Coe	45,000 $ (3)
Donovan Sebrango	42,542 $ (3)
Jan Mysak	42,542 $ (3)
Lukas Dostal	41,125 $ (3)
Nicholas Robertson	41,083 $ (3)
David Gustafsson	40,875 $ (2)
Reid Boucher	40,000 $ (2)
Kaedan Korczak	39,750 $ (3)
Kevin Bahl	39,750 $ (3)
Andrei Chibisov	39,625 $ (2)
Maksim Sushko	38,750 $ (2)
Mikhail Berdin	38,333 $ (1)
Erik Condra	37,500 $ (1)
Sam Anas	33,750 $ (2)
Mattias Samuelsson	32,500 $ (1)
Total Farm Players	32
Salary Commitment
Year 2021 : 1,580,875 $
Year 2022 : 833,542 $
Year 2023 : 474,292 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1,573,375 $
Year 2022 : 833,542 $
Year 2023 : 474,292 $
Year 2024 : 0 $

Team Finance for LIGUE SIMULE DES MORDUS DE HOCKEY

Update - 1 juin 2022 at 21:42

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %