LSMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 123$ - 5,840 - 97%
Level 2:	5000 - 72$ - 4,981 - 100%
Level 3:	2000 - 47$ - 1,995 - 100%
Level 4:	4000 - 43$ - 3,469 - 87%
Luxury :	1000 - 246$ - 972 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,548 - 77%
Farm Level 2:	1000 - 15$ - 941 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,257 - 96%
Average Income per Game	2,348,225$
Year to Date Revenue	96,277,219$
Farm
Home Games Left	0
Average Attendance - %	2,489 - 83%
Average Income per Game	85,381$
Year to Date Revenue	3,500,625$
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	72,807,301$
Farm Year To Date Expenses	1,836,715$
Pro Salary Cap To Date	69,307,301$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	310,736$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,501$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	61,772,125$
Estimate Under Maximum Salary Cap of 81,500,000$	19,727,875$
Estimate Over Minimum Salary Cap of 60,200,000$	1,572,125$
Current Bank Account	85,410,628$
Projected Bank Account	85,410,628$

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$ - 5,858 - 98%
Level 2:	5000 - 75$ - 4,965 - 99%
Level 3:	2000 - 50$ - 1,976 - 99%
Level 4:	4000 - 45$ - 3,276 - 82%
Luxury :	1000 - 250$ - 904 - 90%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,543 - 77%
Farm Level 2:	1000 - 15$ - 923 - 92%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,981 - 94%
Average Income per Game	2,349,789$
Year to Date Revenue	96,341,358$
Farm
Home Games Left	0
Average Attendance - %	2,465 - 82%
Average Income per Game	84,784$
Year to Date Revenue	3,476,126$
Expense
Pro Players Total Salaries	79,363,333$
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	81,592,165$
Farm Year To Date Expenses	2,021,683$
Pro Salary Cap To Date	78,592,165$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	411,817$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,680$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,738,333$
Estimate Under Maximum Salary Cap of 81,500,000$	6,761,667$
Estimate Over Minimum Salary Cap of 60,200,000$	14,538,333$
Current Bank Account	140,446,123$
Projected Bank Account	140,446,123$

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$ - 6,167 - 92%
Level 2:	5556 - 70$ - 5,339 - 96%
Level 3:	2222 - 46$ - 2,116 - 95%
Level 4:	4444 - 40$ - 4,164 - 94%
Luxury :	1111 - 225$ - 1,047 - 94%
Total Capacity :	20000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,564 - 78%
Farm Level 2:	1000 - 15$ - 934 - 93%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	18,833 - 94%
Average Income per Game	2,403,842$
Year to Date Revenue	98,557,510$
Farm
Home Games Left	0
Average Attendance - %	2,498 - 83%
Average Income per Game	85,929$
Year to Date Revenue	3,523,076$
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	80,702,197$
Farm Year To Date Expenses	2,233,940$
Pro Salary Cap To Date	76,502,197$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	399,092$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	10,510$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	79,618,452$
Estimate Under Maximum Salary Cap of 81,500,000$	1,881,548$
Estimate Over Minimum Salary Cap of 60,200,000$	19,418,452$
Current Bank Account	87,990,404$
Projected Bank Account	87,990,404$

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$ (1)
Ryan Pulock	5,000,000$ (4)
Jonathan Marchessault	5,000,000$ (1)
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 : 52,792,500$
Year 2023 : 41,172,500$
Year 2024 : 29,250,000$
Salary Average Commitment
Year 2021 : 71,768,452$
Year 2022 : 46,067,500$
Year 2023 : 34,447,500$
Year 2024 : 22,525,000$
Salary Cap with 1 Way Contract
Year 2021 : 75,618,452$
Year 2022 : 46,067,500$
Year 2023 : 34,447,500$
Year 2024 : 22,525,000$

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 - 88$ - 6,480 - 85%
Level 2:	6389 - 54$ - 5,356 - 84%
Level 3:	2556 - 38$ - 2,199 - 86%
Level 4:	5111 - 25$ - 4,630 - 91%
Luxury :	1277 - 189$ - 1,068 - 84%
Total Capacity :	23000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,547 - 77%
Farm Level 2:	1000 - 15$ - 938 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	19,733 - 86%
Average Income per Game	2,070,282$
Year to Date Revenue	84,881,547$
Farm
Home Games Left	0
Average Attendance - %	2,485 - 83%
Average Income per Game	85,271$
Year to Date Revenue	3,496,123$
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	76,208,650$
Farm Year To Date Expenses	2,566,368$
Pro Salary Cap To Date	73,708,650$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	381,475$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,779$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	73,795,000$
Estimate Under Maximum Salary Cap of 81,500,000$	7,705,000$
Estimate Over Minimum Salary Cap of 60,200,000$	13,595,000$
Current Bank Account	55,844,903$
Projected Bank Account	55,844,903$

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$ (1)
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 : 31,900,000$
Year 2023 : 18,500,000$
Year 2024 : 9,800,000$
Salary Average Commitment
Year 2021 : 70,170,000$
Year 2022 : 31,900,000$
Year 2023 : 18,500,000$
Year 2024 : 9,800,000$
Salary Cap with 1 Way Contract
Year 2021 : 73,795,000$
Year 2022 : 31,900,000$
Year 2023 : 18,500,000$
Year 2024 : 9,800,000$

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 - 100$ - 6,246 - 75%
Level 2:	6944 - 65$ - 5,259 - 76%
Level 3:	2778 - 40$ - 2,133 - 77%
Level 4:	5556 - 35$ - 3,534 - 64%
Luxury :	1389 - 215$ - 1,009 - 73%
Total Capacity :	25000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,572 - 79%
Farm Level 2:	1000 - 15$ - 945 - 95%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	18,182 - 73%
Average Income per Game	2,443,801$
Year to Date Revenue	100,195,855$
Farm
Home Games Left	0
Average Attendance - %	2,517 - 84%
Average Income per Game	86,508$
Year to Date Revenue	3,546,814$
Expense
Pro Players Total Salaries	67,863,642$
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	75,373,288$
Farm Year To Date Expenses	2,502,535$
Pro Salary Cap To Date	73,273,288$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	349,818$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,528$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,263,642$
Estimate Under Maximum Salary Cap of 81,500,000$	10,236,358$
Estimate Over Minimum Salary Cap of 60,200,000$	11,063,642$
Current Bank Account	94,712,458$
Projected Bank Account	94,712,458$

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$ (1)
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 : 54,012,143$
Year 2023 : 36,107,143$
Year 2024 : 7,857,143$
Salary Average Commitment
Year 2021 : 65,461,975$
Year 2022 : 45,485,476$
Year 2023 : 30,012,976$
Year 2024 : 7,857,143$
Salary Cap with 1 Way Contract
Year 2021 : 73,988,642$
Year 2022 : 54,012,143$
Year 2023 : 36,107,143$
Year 2024 : 7,857,143$

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$ - 5,989 - 100%
Level 2:	5000 - 75$ - 4,947 - 99%
Level 3:	2000 - 40$ - 1,997 - 100%
Level 4:	4000 - 30$ - 4,000 - 100%
Luxury :	1000 - 220$ - 994 - 99%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,935 - 97%
Farm Level 2:	1000 - 10$ - 983 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,926 - 100%
Average Income per Game	2,068,709$
Year to Date Revenue	84,817,081$
Farm
Home Games Left	0
Average Attendance - %	2,919 - 97%
Average Income per Game	72,774$
Year to Date Revenue	2,983,740$
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	81,026,418$
Farm Year To Date Expenses	3,055,700$
Pro Salary Cap To Date	77,526,418$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	412,833$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,281$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	79,066,666$
Estimate Under Maximum Salary Cap of 81,500,000$	2,433,334$
Estimate Over Minimum Salary Cap of 60,200,000$	18,866,666$
Current Bank Account	35,747,068$
Projected Bank Account	35,747,068$

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$ - 5,818 - 97%
Level 2:	5000 - 75$ - 4,954 - 99%
Level 3:	2000 - 50$ - 1,982 - 99%
Level 4:	4000 - 45$ - 3,279 - 82%
Luxury :	1000 - 250$ - 920 - 92%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,556 - 78%
Farm Level 2:	1000 - 15$ - 930 - 93%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,953 - 94%
Average Income per Game	2,347,355$
Year to Date Revenue	96,241,564$
Farm
Home Games Left	0
Average Attendance - %	2,486 - 83%
Average Income per Game	85,520$
Year to Date Revenue	3,506,319$
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	67,320,528$
Farm Year To Date Expenses	2,329,913$
Pro Salary Cap To Date	66,320,528$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	309,978$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	10,875$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	65,940,500$
Estimate Under Maximum Salary Cap of 81,500,000$	15,559,500$
Estimate Over Minimum Salary Cap of 60,200,000$	5,740,500$
Current Bank Account	60,281,598$
Projected Bank Account	60,281,598$

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$ (1)
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 : 46,887,500$
Year 2023 : 24,825,000$
Year 2024 : 6,000,000$
Salary Average Commitment
Year 2021 : 56,412,500$
Year 2022 : 46,887,500$
Year 2023 : 24,825,000$
Year 2024 : 6,000,000$
Salary Cap with 1 Way Contract
Year 2021 : 60,995,500$
Year 2022 : 46,887,500$
Year 2023 : 24,825,000$
Year 2024 : 6,000,000$

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$ - 4,841 - 81%
Level 2:	5000 - 100$ - 3,540 - 71%
Level 3:	2000 - 75$ - 1,230 - 62%
Level 4:	4000 - 35$ - 3,983 - 100%
Luxury :	1000 - 290$ - 744 - 74%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,541 - 77%
Farm Level 2:	1000 - 15$ - 947 - 95%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,338 - 80%
Average Income per Game	2,167,793$
Year to Date Revenue	88,879,513$
Farm
Home Games Left	0
Average Attendance - %	2,488 - 83%
Average Income per Game	85,176$
Year to Date Revenue	3,492,210$
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	74,235,500$
Farm Year To Date Expenses	1,954,701$
Pro Salary Cap To Date	70,935,500$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	396,185$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,682$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	75,937,000$
Estimate Under Maximum Salary Cap of 81,500,000$	5,563,000$
Estimate Over Minimum Salary Cap of 60,200,000$	15,737,000$
Current Bank Account	34,270,247$
Projected Bank Account	34,270,247$

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$ - 6,333 - 95%
Level 2:	5556 - 64$ - 5,352 - 96%
Level 3:	2222 - 41$ - 2,152 - 97%
Level 4:	4444 - 36$ - 4,204 - 95%
Luxury :	1111 - 200$ - 1,070 - 96%
Total Capacity :	20000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,549 - 77%
Farm Level 2:	1000 - 15$ - 922 - 92%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	19,111 - 96%
Average Income per Game	2,243,106$
Year to Date Revenue	91,967,360$
Farm
Home Games Left	0
Average Attendance - %	2,472 - 82%
Average Income per Game	85,074$
Year to Date Revenue	3,488,042$
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	86,449,716$
Farm Year To Date Expenses	2,403,972$
Pro Salary Cap To Date	84,199,716$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	438,737$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,387$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	80,497,499$
Estimate Under Maximum Salary Cap of 81,500,000$	1,002,501$
Estimate Over Minimum Salary Cap of 60,200,000$	20,297,499$
Current Bank Account	52,899,506$
Projected Bank Account	52,899,506$

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$ (1)
Patrice Bergeron	6,875,000$ (1)
Mark Giordano	6,750,000$ (1)
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 : 49,350,000$
Year 2023 : 26,650,000$
Year 2024 : 20,800,000$
Salary Average Commitment
Year 2021 : 81,757,499$
Year 2022 : 49,350,000$
Year 2023 : 26,650,000$
Year 2024 : 20,800,000$
Salary Cap with 1 Way Contract
Year 2021 : 85,497,499$
Year 2022 : 49,350,000$
Year 2023 : 26,650,000$
Year 2024 : 20,800,000$

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$ - 5,873 - 98%
Level 2:	5000 - 75$ - 4,981 - 100%
Level 3:	2000 - 50$ - 1,988 - 99%
Level 4:	4000 - 45$ - 3,309 - 83%
Luxury :	1000 - 250$ - 912 - 91%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,534 - 77%
Farm Level 2:	1000 - 15$ - 937 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,063 - 95%
Average Income per Game	2,360,238$
Year to Date Revenue	96,769,761$
Farm
Home Games Left	0
Average Attendance - %	2,471 - 82%
Average Income per Game	84,688$
Year to Date Revenue	3,472,207$
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	81,130,079$
Farm Year To Date Expenses	2,492,055$
Pro Salary Cap To Date	78,130,079$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	415,000$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,150$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	80,000,000$
Estimate Under Maximum Salary Cap of 81,500,000$	1,500,000$
Estimate Over Minimum Salary Cap of 60,200,000$	19,800,000$
Current Bank Account	69,545,920$
Projected Bank Account	69,545,920$

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 (Out of Payroll)	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$ - 5,869 - 98%
Level 2:	5000 - 75$ - 4,984 - 100%
Level 3:	2000 - 50$ - 1,983 - 99%
Level 4:	4000 - 45$ - 3,325 - 83%
Luxury :	1000 - 250$ - 924 - 92%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,562 - 78%
Farm Level 2:	1000 - 15$ - 944 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,086 - 95%
Average Income per Game	2,365,088$
Year to Date Revenue	96,968,627$
Farm
Home Games Left	0
Average Attendance - %	2,507 - 84%
Average Income per Game	86,051$
Year to Date Revenue	3,528,073$
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	75,415,750$
Farm Year To Date Expenses	2,428,818$
Pro Salary Cap To Date	71,915,750$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	377,125$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,153$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,925,000$
Estimate Under Maximum Salary Cap of 81,500,000$	9,575,000$
Estimate Over Minimum Salary Cap of 60,200,000$	11,725,000$
Current Bank Account	81,811,848$
Projected Bank Account	81,811,848$

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$ - 6,366 - 98%
Level 2:	5417 - 60$ - 5,311 - 98%
Level 3:	2167 - 35$ - 2,150 - 99%
Level 4:	4333 - 25$ - 4,317 - 100%
Luxury :	1083 - 210$ - 1,041 - 96%
Total Capacity :	19500
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,546 - 77%
Farm Level 2:	1000 - 15$ - 942 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	19,183 - 98%
Average Income per Game	1,974,335$
Year to Date Revenue	80,947,755$
Farm
Home Games Left	0
Average Attendance - %	2,488 - 83%
Average Income per Game	85,294$
Year to Date Revenue	3,497,058$
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	79,716,608$
Farm Year To Date Expenses	3,368,352$
Pro Salary Cap To Date	78,216,608$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	406,625$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,474$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	80,925,000$
Estimate Under Maximum Salary Cap of 81,500,000$	575,000$
Estimate Over Minimum Salary Cap of 60,200,000$	20,725,000$
Current Bank Account	11,359,853$
Projected Bank Account	11,359,853$

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$ - 5,798 - 97%
Level 2:	5000 - 75$ - 4,961 - 99%
Level 3:	2000 - 50$ - 1,986 - 99%
Level 4:	4000 - 45$ - 3,295 - 82%
Luxury :	1000 - 250$ - 912 - 91%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,543 - 77%
Farm Level 2:	1000 - 15$ - 932 - 93%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,952 - 94%
Average Income per Game	2,342,834$
Year to Date Revenue	96,056,204$
Farm
Home Games Left	0
Average Attendance - %	2,475 - 83%
Average Income per Game	84,992$
Year to Date Revenue	3,484,680$
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	79,292,137$
Farm Year To Date Expenses	1,732,107$
Pro Salary Cap To Date	76,792,137$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	427,754$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	8,430$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	79,925,833$
Estimate Under Maximum Salary Cap of 81,500,000$	1,574,167$
Estimate Over Minimum Salary Cap of 60,200,000$	19,725,833$
Current Bank Account	59,223,420$
Projected Bank Account	59,223,420$

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$ - 3,635 - 57%
Level 2:	5278 - 140$ - 2,643 - 50%
Level 3:	2111 - 91$ - 1,059 - 50%
Level 4:	4222 - 80$ - 2,111 - 50%
Luxury :	1056 - 340$ - 576 - 55%
Total Capacity :	19000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 50$ - 1,500 - 75%
Farm Level 2:	1000 - 30$ - 750 - 75%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	10,024 - 53%
Average Income per Game	2,312,521$
Year to Date Revenue	94,813,366$
Farm
Home Games Left	0
Average Attendance - %	2,250 - 75%
Average Income per Game	120,846$
Year to Date Revenue	4,954,686$
Expense
Pro Players Total Salaries	78,636,795$
Farm Players Total Salaries	1,753,486$
Coaches Total Salaries	4,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-3,100,000$
Pro Year To Date Expenses	83,420,700$
Farm Year To Date Expenses	2,798,793$
Pro Salary Cap To Date	79,920,700$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	410,684$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,767$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	75,536,795$
Estimate Under Maximum Salary Cap of 81,500,000$	5,963,205$
Estimate Over Minimum Salary Cap of 60,200,000$	15,336,795$
Current Bank Account	48,691,928$
Projected Bank Account	48,691,928$

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$ (1)
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)
Korbinian Holzer	900,000$ (3)
Cale Makar	880,833$ (1)
Ross Colton	767,500$ (1)
Devon Toews	700,000$ (1)
Total Pro Players	20
Salary Commitment
Year 2021 : 78,636,795$
Year 2022 : 59,588,462$
Year 2023 : 47,413,462$
Year 2024 : 29,338,462$
Salary Average Commitment
Year 2021 : 78,636,796$
Year 2022 : 59,588,463$
Year 2023 : 47,413,463$
Year 2024 : 29,338,463$
Salary Cap with 1 Way Contract
Year 2021 : 78,636,795$
Year 2022 : 59,588,462$
Year 2023 : 47,413,462$
Year 2024 : 29,338,462$

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)
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)
Tyler Tucker	40,417$ (3)
Brady Lyle	40,000$ (3)
Nikolai Prokhorkin	40,000$ (2)
Martin Pospisil	39,833$ (2)
Aidan Dudas	39,333$ (3)
Jakub Skarek	38,917$ (2)
Olle Eriksson Ek	38,694$ (3)
Riley Stillman	38,667$ (1)
Maxime Lajoie	37,500$ (3)
Julius Honka	37,500$ (2)
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 : 1,753,486$
Year 2022 : 1,022,777$
Year 2023 : 634,527$
Year 2024 : 36,250$
Salary Average Commitment
Year 2021 : 1,728,486$
Year 2022 : 997,777$
Year 2023 : 609,527$
Year 2024 : 36,250$

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - 130$ - 4,904 - 82%
Level 2:	5000 - 90$ - 4,314 - 86%
Level 3:	2000 - 40$ - 1,997 - 100%
Level 4:	4000 - 25$ - 3,991 - 100%
Luxury :	1000 - 250$ - 900 - 90%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,925 - 96%
Farm Level 2:	1000 - 15$ - 926 - 93%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,105 - 89%
Average Income per Game	2,131,401$
Year to Date Revenue	87,387,444$
Farm
Home Games Left	0
Average Attendance - %	2,851 - 95%
Average Income per Game	81,876$
Year to Date Revenue	3,356,930$
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	75,144,559$
Farm Year To Date Expenses	2,474,944$
Pro Salary Cap To Date	73,644,559$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	399,350$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	19,265$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	81,370,000$
Estimate Under Maximum Salary Cap of 81,500,000$	130,000$
Estimate Over Minimum Salary Cap of 60,200,000$	21,170,000$
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$ - 5,736 - 96%
Level 2:	5000 - 74$ - 4,946 - 99%
Level 3:	2000 - 49$ - 1,983 - 99%
Level 4:	4000 - 38$ - 3,975 - 99%
Luxury :	1000 - 242$ - 975 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 33$ - 1,926 - 96%
Farm Level 2:	1000 - 15$ - 931 - 93%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,616 - 98%
Average Income per Game	2,318,010$
Year to Date Revenue	95,038,396$
Farm
Home Games Left	0
Average Attendance - %	2,857 - 95%
Average Income per Game	96,889$
Year to Date Revenue	3,972,455$
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	83,425,581$
Farm Year To Date Expenses	2,925,572$
Pro Salary Cap To Date	80,925,581$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	432,121$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,262$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	79,924,167$
Estimate Under Maximum Salary Cap of 81,500,000$	1,575,833$
Estimate Over Minimum Salary Cap of 60,200,000$	19,724,167$
Current Bank Account	70,713,898$
Projected Bank Account	70,713,898$

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$ (1)
Andy Greene	5,000,000$ (1)
Vincent Trocheck	4,750,000$ (1)
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 : 59,499,167$
Year 2023 : 38,780,000$
Year 2024 : 13,805,000$
Salary Average Commitment
Year 2021 : 76,753,334$
Year 2022 : 56,349,167$
Year 2023 : 35,630,000$
Year 2024 : 11,655,000$
Salary Cap with 1 Way Contract
Year 2021 : 83,924,167$
Year 2022 : 57,349,167$
Year 2023 : 36,630,000$
Year 2024 : 11,655,000$

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$ - 4,166 - 50%
Level 2:	6944 - 150$ - 3,472 - 50%
Level 3:	2778 - 100$ - 1,389 - 50%
Level 4:	5556 - 90$ - 2,778 - 50%
Luxury :	1389 - 350$ - 694 - 50%
Total Capacity :	25000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 30$ - 1,879 - 94%
Farm Level 2:	1000 - 15$ - 936 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	12,499 - 50%
Average Income per Game	2,964,136$
Year to Date Revenue	121,529,589$
Farm
Home Games Left	0
Average Attendance - %	2,815 - 94%
Average Income per Game	88,001$
Year to Date Revenue	3,608,041$
Expense
Pro Players Total Salaries	72,422,500$
Farm Players Total Salaries	1,194,822$
Coaches Total Salaries	3,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	77,722,583$
Farm Year To Date Expenses	2,114,380$
Pro Salary Cap To Date	75,665,083$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	372,112$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	10,974$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	72,422,500$
Estimate Under Maximum Salary Cap of 81,500,000$	9,077,500$
Estimate Over Minimum Salary Cap of 60,200,000$	12,222,500$
Current Bank Account	123,096,279$
Projected Bank Account	123,096,279$

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)
Kevin Shattenkirk	2,500,000$ (4)
Travis Zajac	2,500,000$ (2)
Trevor van Riemsdyk	2,300,000$ (1)
Kevin Labanc	2,000,000$ (1)
Nic Dowd	1,250,000$ (1)
Michal Kempny	1,250,000$ (4)
Pavel Francouz	950,000$ (1)
Jack Rathbone	925,000$ (3)
Alexandre Texier	897,500$ (2)
Valtteri Filppula	750,000$ (1)
David Warsofsky	700,000$ (1)
Colby Williams	700,000$ (1)
Total Pro Players	22
Salary Commitment
Year 2021 : 72,422,500$
Year 2022 : 52,247,500$
Year 2023 : 32,800,000$
Year 2024 : 3,750,000$
Salary Average Commitment
Year 2021 : 66,510,000$
Year 2022 : 49,047,500$
Year 2023 : 29,600,000$
Year 2024 : 3,750,000$
Salary Cap with 1 Way Contract
Year 2021 : 72,422,500$
Year 2022 : 52,247,500$
Year 2023 : 32,800,000$
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)
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)
Daniel Carr	35,000$ (1)
Total Farm Players	29
Salary Commitment
Year 2021 : 1,194,822$
Year 2022 : 595,989$
Year 2023 : 396,959$
Year 2024 : 101,667$
Salary Average Commitment
Year 2021 : 1,194,822$
Year 2022 : 595,989$
Year 2023 : 396,959$
Year 2024 : 101,667$

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 123$ - 5,847 - 97%
Level 2:	5000 - 74$ - 4,971 - 99%
Level 3:	2000 - 49$ - 1,978 - 99%
Level 4:	4000 - 38$ - 3,956 - 99%
Luxury :	1000 - 242$ - 980 - 98%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 33$ - 1,897 - 95%
Farm Level 2:	1000 - 15$ - 937 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,732 - 99%
Average Income per Game	2,341,380$
Year to Date Revenue	95,996,575$
Farm
Home Games Left	0
Average Attendance - %	2,834 - 94%
Average Income per Game	95,814$
Year to Date Revenue	3,928,390$
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	82,568,753$
Farm Year To Date Expenses	3,379,139$
Pro Salary Cap To Date	79,511,253$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	420,975$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,015$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	81,194,999$
Estimate Under Maximum Salary Cap of 81,500,000$	305,001$
Estimate Over Minimum Salary Cap of 60,200,000$	20,994,999$
Current Bank Account	32,767,520$
Projected Bank Account	32,767,520$

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$ - 6,045 - 88%
Level 2:	5694 - 75$ - 5,212 - 92%
Level 3:	2278 - 50$ - 2,103 - 92%
Level 4:	4556 - 45$ - 3,348 - 73%
Luxury :	1139 - 250$ - 970 - 85%
Total Capacity :	20500
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,544 - 77%
Farm Level 2:	1000 - 15$ - 942 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,678 - 86%
Average Income per Game	2,450,871$
Year to Date Revenue	100,485,711$
Farm
Home Games Left	0
Average Attendance - %	2,486 - 83%
Average Income per Game	85,217$
Year to Date Revenue	3,493,886$
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	85,079,969$
Farm Year To Date Expenses	3,714,962$
Pro Salary Cap To Date	77,579,969$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	458,222$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	19,719$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	80,782,000$
Estimate Under Maximum Salary Cap of 81,500,000$	718,000$
Estimate Over Minimum Salary Cap of 60,200,000$	20,582,000$
Current Bank Account	59,831,846$
Projected Bank Account	59,831,846$

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$ (1)
Sami Vatanen	3,500,000$ (3)
Bryan Rust	3,500,000$ (1)
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$ (1)
Carter Verhaeghe	1,000,000$ (4)
Alex Formenton	747,500$ (2)
Total Pro Players	20
Salary Commitment
Year 2021 : 84,144,500$
Year 2022 : 65,544,500$
Year 2023 : 56,797,000$
Year 2024 : 7,370,000$
Salary Average Commitment
Year 2021 : 81,894,500$
Year 2022 : 63,294,500$
Year 2023 : 56,797,000$
Year 2024 : 7,370,000$
Salary Cap with 1 Way Contract
Year 2021 : 84,144,500$
Year 2022 : 65,544,500$
Year 2023 : 56,797,000$
Year 2024 : 7,370,000$

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$ - 6,008 - 72%
Level 2:	6944 - 75$ - 5,193 - 75%
Level 3:	2778 - 50$ - 2,068 - 74%
Level 4:	5556 - 45$ - 3,253 - 59%
Luxury :	1389 - 250$ - 940 - 68%
Total Capacity :	25000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,559 - 78%
Farm Level 2:	1000 - 15$ - 934 - 93%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,461 - 70%
Average Income per Game	2,421,514$
Year to Date Revenue	99,282,081$
Farm
Home Games Left	0
Average Attendance - %	2,493 - 83%
Average Income per Game	85,707$
Year to Date Revenue	3,514,003$
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	84,951,100$
Farm Year To Date Expenses	2,530,706$
Pro Salary Cap To Date	82,960,100$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	393,593$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,274$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,907,666$
Estimate Under Maximum Salary Cap of 81,500,000$	9,592,334$
Estimate Over Minimum Salary Cap of 60,200,000$	11,707,666$
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

Maple Leafs is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6667 - 90$ - 6,461 - 97%
Level 2:	5556 - 70$ - 5,276 - 95%
Level 3:	2222 - 50$ - 2,048 - 92%
Level 4:	4444 - 36$ - 4,265 - 96%
Luxury :	1111 - 210$ - 1,058 - 95%
Total Capacity :	20000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 38$ - 1,503 - 75%
Farm Level 2:	1000 - 22$ - 750 - 75%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	19,108 - 96%
Average Income per Game	2,129,103$
Year to Date Revenue	87,293,226$
Farm
Home Games Left	0
Average Attendance - %	2,253 - 75%
Average Income per Game	92,030$
Year to Date Revenue	3,773,240$
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	63,678,432$
Farm Year To Date Expenses	2,700,182$
Pro Salary Cap To Date	61,678,432$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	305,882$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,376$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	60,176,334$
Estimate Under Maximum Salary Cap of 81,500,000$	21,323,666$
Estimate Over Minimum Salary Cap of 60,200,000$	-23,666$
Current Bank Account	61,213,843$
Projected Bank Account	61,213,843$

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$ - 5,972 - 100%
Level 2:	5000 - 65$ - 4,986 - 100%
Level 3:	2000 - 42$ - 1,991 - 100%
Level 4:	4000 - 30$ - 4,000 - 100%
Luxury :	1000 - 205$ - 995 - 100%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,946 - 97%
Farm Level 2:	1000 - 15$ - 937 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,944 - 100%
Average Income per Game	2,024,576$
Year to Date Revenue	83,007,630$
Farm
Home Games Left	0
Average Attendance - %	2,883 - 96%
Average Income per Game	78,372$
Year to Date Revenue	3,213,251$
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	72,405,135$
Farm Year To Date Expenses	2,513,744$
Pro Salary Cap To Date	69,905,135$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	363,755$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,394$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,376,009$
Estimate Under Maximum Salary Cap of 81,500,000$	7,123,991$
Estimate Over Minimum Salary Cap of 60,200,000$	14,176,009$
Current Bank Account	22,322,213$
Projected Bank Account	22,322,213$

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$ - 3,427 - 57%
Level 2:	5000 - 150$ - 2,517 - 50%
Level 3:	2000 - 100$ - 1,001 - 50%
Level 4:	4000 - 90$ - 2,000 - 50%
Luxury :	1000 - 350$ - 548 - 55%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,555 - 78%
Farm Level 2:	1000 - 15$ - 939 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	9,493 - 53%
Average Income per Game	2,296,460$
Year to Date Revenue	94,154,846$
Farm
Home Games Left	0
Average Attendance - %	2,493 - 83%
Average Income per Game	85,618$
Year to Date Revenue	3,510,331$
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	76,187,173$
Farm Year To Date Expenses	1,974,890$
Pro Salary Cap To Date	76,174,673$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	358,000$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,500$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	73,725,000$
Estimate Under Maximum Salary Cap of 81,500,000$	7,775,000$
Estimate Over Minimum Salary Cap of 60,200,000$	13,525,000$
Current Bank Account	45,263,446$
Projected Bank Account	45,263,446$

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%
Level 2:	5000 - 61$ - 4,994 - 100%
Level 3:	2000 - 42$ - 1,994 - 100%
Level 4:	4000 - 25$ - 4,000 - 100%
Luxury :	1000 - 150$ - 1,000 - 100%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,557 - 78%
Farm Level 2:	1000 - 15$ - 946 - 95%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,988 - 100%
Average Income per Game	1,693,215$
Year to Date Revenue	69,421,832$
Farm
Home Games Left	0
Average Attendance - %	2,504 - 83%
Average Income per Game	85,875$
Year to Date Revenue	3,520,879$
Expense
Pro Players Total Salaries	86,467,628$
Farm Players Total Salaries	1,040,562$
Coaches Total Salaries	3,700,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-5,000,000$
Pro Year To Date Expenses	83,736,549$
Farm Year To Date Expenses	2,870,975$
Pro Salary Cap To Date	81,836,549$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	441,838$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,203$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	81,467,628$
Estimate Under Maximum Salary Cap of 81,500,000$	32,372$
Estimate Over Minimum Salary Cap of 60,200,000$	21,267,628$
Current Bank Account	23,504,990$
Projected Bank Account	23,504,990$

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$ (1)
Marc-Andre Fleury	7,000,000$ (1)
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 : 60,330,128$
Year 2023 : 28,800,000$
Year 2024 : 21,100,000$
Salary Average Commitment
Year 2021 : 83,637,629$
Year 2022 : 57,500,129$
Year 2023 : 28,800,000$
Year 2024 : 21,100,000$
Salary Cap with 1 Way Contract
Year 2021 : 86,467,628$
Year 2022 : 60,330,128$
Year 2023 : 28,800,000$
Year 2024 : 21,100,000$

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 (Out of Payroll)	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$ - 5,805 - 97%
Level 2:	5000 - 75$ - 4,930 - 99%
Level 3:	2000 - 50$ - 1,978 - 99%
Level 4:	4000 - 45$ - 3,241 - 81%
Luxury :	1000 - 250$ - 899 - 90%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,552 - 78%
Farm Level 2:	1000 - 15$ - 939 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,853 - 94%
Average Income per Game	2,331,638$
Year to Date Revenue	95,597,149$
Farm
Home Games Left	0
Average Attendance - %	2,491 - 83%
Average Income per Game	85,497$
Year to Date Revenue	3,505,368$
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	78,697,798$
Farm Year To Date Expenses	2,350,885$
Pro Salary Cap To Date	77,197,798$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	404,286$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,927$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	79,357,143$
Estimate Under Maximum Salary Cap of 81,500,000$	2,142,857$
Estimate Over Minimum Salary Cap of 60,200,000$	19,157,143$
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$ - 4,392 - 69%
Level 2:	5278 - 100$ - 3,527 - 67%
Level 3:	2111 - 60$ - 1,517 - 72%
Level 4:	4222 - 40$ - 4,101 - 97%
Luxury :	1056 - 200$ - 1,035 - 98%
Total Capacity :	19000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 30$ - 1,892 - 95%
Farm Level 2:	1000 - 20$ - 750 - 75%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,572 - 77%
Average Income per Game	2,195,631$
Year to Date Revenue	90,020,871$
Farm
Home Games Left	0
Average Attendance - %	2,642 - 88%
Average Income per Game	89,700$
Year to Date Revenue	3,677,698$
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	78,738,459$
Farm Year To Date Expenses	3,403,262$
Pro Salary Cap To Date	77,738,459$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	378,266$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,031$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,653,291$
Estimate Under Maximum Salary Cap of 81,500,000$	6,846,709$
Estimate Over Minimum Salary Cap of 60,200,000$	14,453,291$
Current Bank Account	19,252,274$
Projected Bank Account	19,252,274$

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$ (1)
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 : 51,411,625$
Year 2023 : 18,125,000$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 70,145,791$
Year 2022 : 46,904,125$
Year 2023 : 18,125,000$
Year 2024 : 0$
Salary Cap with 1 Way Contract
Year 2021 : 74,653,291$
Year 2022 : 51,411,625$
Year 2023 : 18,125,000$
Year 2024 : 0$

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$ - 5,877 - 98%
Level 2:	5000 - 75$ - 4,961 - 99%
Level 3:	2000 - 50$ - 1,984 - 99%
Level 4:	4000 - 45$ - 3,260 - 81%
Luxury :	1000 - 250$ - 924 - 92%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,555 - 78%
Farm Level 2:	1000 - 15$ - 950 - 95%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,006 - 94%
Average Income per Game	2,359,574$
Year to Date Revenue	96,742,519$
Farm
Home Games Left	0
Average Attendance - %	2,505 - 84%
Average Income per Game	85,843$
Year to Date Revenue	3,519,563$
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	70,195,675$
Farm Year To Date Expenses	3,103,779$
Pro Salary Cap To Date	67,195,675$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	352,797$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,599$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	67,559,393$
Estimate Under Maximum Salary Cap of 81,500,000$	13,940,607$
Estimate Over Minimum Salary Cap of 60,200,000$	7,359,393$
Current Bank Account	92,618,338$
Projected Bank Account	92,618,338$

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$ (1)
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 : 53,342,500$
Year 2023 : 32,315,000$
Year 2024 : 15,350,000$
Salary Average Commitment
Year 2021 : 66,871,894$
Year 2022 : 53,342,500$
Year 2023 : 32,315,000$
Year 2024 : 15,350,000$
Salary Cap with 1 Way Contract
Year 2021 : 67,559,393$
Year 2022 : 53,342,500$
Year 2023 : 32,315,000$
Year 2024 : 15,350,000$

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$ - 6,230 - 75%
Level 2:	6944 - 71$ - 5,291 - 76%
Level 3:	2777 - 46$ - 2,124 - 76%
Level 4:	5556 - 35$ - 4,313 - 78%
Luxury :	1390 - 214$ - 1,047 - 75%
Total Capacity :	25000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 50$ - 1,500 - 75%
Farm Level 2:	1000 - 30$ - 750 - 75%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	19,005 - 76%
Average Income per Game	2,368,660$
Year to Date Revenue	97,115,049$
Farm
Home Games Left	0
Average Attendance - %	2,250 - 75%
Average Income per Game	121,875$
Year to Date Revenue	4,996,875$
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	79,845,437$
Farm Year To Date Expenses	2,353,217$
Pro Salary Cap To Date	77,345,437$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	404,963$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,752$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	78,492,628$
Estimate Under Maximum Salary Cap of 81,500,000$	3,007,372$
Estimate Over Minimum Salary Cap of 60,200,000$	18,292,628$
Current Bank Account	87,081,406$
Projected Bank Account	87,081,406$

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$ - 5,823 - 97%
Level 2:	5000 - 75$ - 4,958 - 99%
Level 3:	2000 - 50$ - 1,981 - 99%
Level 4:	4000 - 45$ - 3,210 - 80%
Luxury :	1000 - 250$ - 927 - 93%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,552 - 78%
Farm Level 2:	1000 - 15$ - 937 - 94%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,899 - 94%
Average Income per Game	2,346,699$
Year to Date Revenue	96,214,655$
Farm
Home Games Left	0
Average Attendance - %	2,489 - 83%
Average Income per Game	85,484$
Year to Date Revenue	3,504,852$
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	78,811,602$
Farm Year To Date Expenses	1,978,874$
Pro Salary Cap To Date	74,811,602$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	352,596$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,839$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	67,269,167$
Estimate Under Maximum Salary Cap of 81,500,000$	14,230,833$
Estimate Over Minimum Salary Cap of 60,200,000$	7,069,167$
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$ - 6,210 - 96%
Level 2:	5417 - 62$ - 5,263 - 97%
Level 3:	2167 - 35$ - 2,151 - 99%
Level 4:	4333 - 21$ - 4,332 - 100%
Luxury :	1083 - 202$ - 1,053 - 97%
Total Capacity :	19500
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 30$ - 1,850 - 92%
Farm Level 2:	1000 - 11$ - 975 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	19,008 - 97%
Average Income per Game	1,976,023$
Year to Date Revenue	81,016,948$
Farm
Home Games Left	0
Average Attendance - %	2,825 - 94%
Average Income per Game	82,765$
Year to Date Revenue	3,393,362$
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	81,851,642$
Farm Year To Date Expenses	3,258,246$
Pro Salary Cap To Date	79,851,642$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	400,429$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,307$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	78,085,857$
Estimate Under Maximum Salary Cap of 81,500,000$	3,414,143$
Estimate Over Minimum Salary Cap of 60,200,000$	17,885,857$
Current Bank Account	92,926,976$
Projected Bank Account	92,926,976$

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$ (1)
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 : 53,392,857$
Year 2023 : 27,150,000$
Year 2024 : 15,250,000$
Salary Average Commitment
Year 2021 : 74,927,857$
Year 2022 : 53,392,857$
Year 2023 : 27,150,000$
Year 2024 : 15,250,000$
Salary Cap with 1 Way Contract
Year 2021 : 78,085,857$
Year 2022 : 53,392,857$
Year 2023 : 27,150,000$
Year 2024 : 15,250,000$

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$ - 3,901 - 59%
Level 2:	5556 - 65$ - 3,197 - 58%
Level 3:	2222 - 48$ - 1,278 - 58%
Level 4:	4444 - 32$ - 3,156 - 71%
Luxury :	1111 - 200$ - 645 - 58%
Total Capacity :	20000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,810 - 90%
Farm Level 2:	1000 - 15$ - 780 - 78%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	12,177 - 61%
Average Income per Game	2,295,002$
Year to Date Revenue	94,095,072$
Farm
Home Games Left	0
Average Attendance - %	2,590 - 86%
Average Income per Game	90,350$
Year to Date Revenue	3,704,353$
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	79,873,143$
Farm Year To Date Expenses	4,117,594$
Pro Salary Cap To Date	77,373,143$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	391,308$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,428$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	80,224,166$
Estimate Under Maximum Salary Cap of 81,500,000$	1,275,834$
Estimate Over Minimum Salary Cap of 60,200,000$	20,024,166$
Current Bank Account	34,569,799$
Projected Bank Account	34,569,799$

Pro Players Salaries
Evgeni Malkin	9,500,000$ (1)
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 : 39,861,666$
Year 2023 : 25,000,000$
Year 2024 : 14,712,500$
Salary Average Commitment
Year 2021 : 75,761,666$
Year 2022 : 39,861,666$
Year 2023 : 25,000,000$
Year 2024 : 14,712,500$
Salary Cap with 1 Way Contract
Year 2021 : 75,761,666$
Year 2022 : 39,861,666$
Year 2023 : 25,000,000$
Year 2024 : 14,712,500$

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$ - 5,793 - 97%
Level 2:	5000 - 75$ - 4,948 - 99%
Level 3:	2000 - 50$ - 1,985 - 99%
Level 4:	4000 - 45$ - 3,259 - 81%
Luxury :	1000 - 250$ - 911 - 91%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 35$ - 1,543 - 77%
Farm Level 2:	1000 - 15$ - 933 - 93%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,895 - 94%
Average Income per Game	2,337,437$
Year to Date Revenue	95,834,922$
Farm
Home Games Left	0
Average Attendance - %	2,476 - 83%
Average Income per Game	84,999$
Year to Date Revenue	3,484,950$
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	76,802,302$
Farm Year To Date Expenses	2,580,251$
Pro Salary Cap To Date	71,802,302$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	397,262$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,904$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,452,499$
Estimate Under Maximum Salary Cap of 81,500,000$	7,047,501$
Estimate Over Minimum Salary Cap of 60,200,000$	14,252,499$
Current Bank Account	56,061,752$
Projected Bank Account	56,061,752$

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$ (1)
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 : 42,760,833$
Year 2023 : 28,919,167$
Year 2024 : 19,225,000$
Salary Average Commitment
Year 2021 : 71,258,332$
Year 2022 : 42,760,833$
Year 2023 : 28,919,167$
Year 2024 : 19,225,000$
Salary Cap with 1 Way Contract
Year 2021 : 74,452,499$
Year 2022 : 42,760,833$
Year 2023 : 28,919,167$
Year 2024 : 19,225,000$

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	Current Fund	Season Salary Cap	Under Maximum of 81,500,000$ Available Cap Space	Over Minimum of 60,200,000$	Pro Players	Farm Players	Total Players
Avalanche	85,410,628$	61,772,125$	19,727,875$	1,572,125$	20	30	50
Blackhawks	140,446,123$	74,738,333$	6,761,667$	14,538,333$	22	25	47
Blue Jackets	87,990,404$	79,618,452$	1,881,548$	19,418,452$	20	28	48
Blues	55,844,903$	73,795,000$	7,705,000$	13,595,000$	21	36	57
Bruins	94,712,458$	71,263,642$	10,236,358$	11,063,642$	20	30	50
Canadiens	35,747,068$	79,066,666$	2,433,334$	18,866,666$	24	35	59
Canucks	60,281,598$	65,940,500$	15,559,500$	5,740,500$	26	25	51
Capitals	34,270,247$	75,937,000$	5,563,000$	15,737,000$	22	24	46
Coyotes	52,899,506$	80,497,499$	1,002,501$	20,297,499$	22	34	56
Devils	69,545,920$	80,000,000$	1,500,000$	19,800,000$	23	23	46
Ducks	81,811,848$	71,925,000$	9,575,000$	11,725,000$	23	30	53
Flames	11,359,853$	80,925,000$	575,000$	20,725,000$	20	29	49
Flyers	59,223,420$	79,925,833$	1,574,167$	19,725,833$	23	22	45
Golden Knights	48,691,928$	75,536,795$	5,963,205$	15,336,795$	20	37	57
Hurricanes	20,522,093$	81,370,000$	130,000$	21,170,000$	21	28	49
Islanders	70,713,898$	79,924,167$	1,575,833$	19,724,167$	22	36	58
Jets	123,096,279$	72,422,500$	9,077,500$	12,222,500$	22	29	51
Kings	32,767,520$	81,194,999$	305,001$	20,994,999$	23	34	57
Kraken	59,831,846$	80,782,000$	718,000$	20,582,000$	20	40	60
Lightning	52,734,913$	71,907,666$	9,592,334$	11,707,666$	21	33	54
Maple Leafs	61,213,843$	60,176,334$	21,323,666$	-23,666$	23	28	51
Oilers	22,322,213$	74,376,009$	7,123,991$	14,176,009$	20	35	55
Panthers	45,263,446$	73,725,000$	7,775,000$	13,525,000$	21	22	43
Penguins	23,504,990$	81,467,628$	32,372$	21,267,628$	21	27	48
Predators	76,279,533$	79,357,143$	2,142,857$	19,157,143$	20	31	51
Rangers	19,252,274$	74,653,291$	6,846,709$	14,453,291$	26	33	59
Red Wings	92,618,338$	67,559,393$	13,940,607$	7,359,393$	24	31	55
Sabres	87,081,406$	78,492,628$	3,007,372$	18,292,628$	22	36	58
Senators	33,902,965$	67,269,167$	14,230,833$	7,069,167$	20	23	43
Sharks	92,926,976$	78,085,857$	3,414,143$	17,885,857$	22	36	58
Stars	34,569,799$	80,224,166$	1,275,834$	20,024,166$	21	37	58
Wild	56,061,752$	74,452,499$	7,047,501$	14,252,499$	24	32	56

Team Finance for LIGUE SIMULE DES MORDUS DE HOCKEY

Update - 2 mai 2022 at 17:45

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket 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 - %