LMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6500 - 250 $ - 2 506 - 38,55%
Level 2:	5500 - 175 $ - 2 222 - 40,39%
Level 3:	2250 - 125 $ - 966 - 42,94%
Level 4:	4500 - 95 $ - 1 787 - 39,71%
Luxury :	1250 - 500 $ - 508 - 40,65%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 55 $ - 1 552 - 77,59%
Farm Level 2:	1000 - 35 $ - 776 - 77,60%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	7 989 - 39,94%
Average Income per Game	1 778 194 $
Year to Date Revenue	72 905 973 $
Farm
Home Games Left	0
Average Attendance - %	2 328 - 77,59%
Average Income per Game	128 261 $
Year to Date Revenue	5 258 703 $
Expense
Pro Players Total Salaries	63 150 000 $
Farm Players Total Salaries	2 605 000 $
Coaches Total Salaries	2 150 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 548 425 $
Farm Year To Date Expenses	3 074 259 $
Pro Salary Cap To Date	60 059 916 $
Farm Salary Cap To Date	2 424 259 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	493 511 $
Pro Estimated Expenses	493 511 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 269 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	493 511 $
Estimated Season Salary Cap	60 541 977 $
Estimate Under Maximum Salary Cap of 72 000 000 $	11 458 023 $
Estimate Over Minimum Salary Cap of 50 000 000 $	10 541 977 $
Current Bank Account	46 788 209 $
Projected Bank Account	46 294 698 $

Pro Players Salaries
Tomas Jelinek	5 000 000 $ (1)
-Salary Remaining :	38 168 $
Mark Fistric	4 800 000 $ (3)
-Salary Remaining :	36 641 $
Ryan O'Marra	4 500 000 $ (3)
-Salary Remaining :	34 351 $
Teijo Jaaskelainen	4 200 000 $ (1)
-Salary Remaining :	32 061 $
Robin Figren	4 000 000 $ (3)
-Salary Remaining :	30 534 $
Ondrej Fiala	3 300 000 $ (2)
-Salary Remaining :	25 191 $
Tom Fritsche	3 300 000 $ (2)
-Salary Remaining :	25 191 $
Janne Hstman	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Vitaly Koptev	3 000 000 $ (3)
-Salary Remaining :	22 901 $
Cody Hodgson	2 800 000 $ (3)
-Salary Remaining :	21 374 $
Blake Wheeler	2 800 000 $ (3)
-Salary Remaining :	21 374 $
Eric O'Dell	2 800 000 $ (3)
-Salary Remaining :	21 374 $
Ulrik Sjoland	2 500 000 $ (1)
-Salary Remaining :	19 084 $
Cody Franson	2 500 000 $ (3)
-Salary Remaining :	19 084 $
Miroslav Lavrince	2 500 000 $ (3)
-Salary Remaining :	19 084 $
James Van Riemsdyk	2 200 000 $ (3)
-Salary Remaining :	16 794 $
Mikael Backlund	2 100 000 $ (2)
-Salary Remaining :	16 031 $
Derek Forbort	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Marc Staal	1 750 000 $ (1)
-Salary Remaining :	13 359 $
Ryan Miller	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Nicolas Deschamps	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Kyle Palmieri	800 000 $ (1)
-Salary Remaining :	6 107 $
Josef Fajko	800 000 $ (1)
-Salary Remaining :	6 107 $
Total Pro Players	23
Salary Commitment
Year 2021 : 63 150 000,00 $
Year 2022 : 45 100 000,00 $
Year 2023 : 31 900 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 63 150 000,00 $
Year 2022 : 45 100 000,00 $
Year 2023 : 31 900 000,00 $
Year 2024 : 0,00 $
Salary Cap with 1 Way Contract
Year 2021 : 63 150 000,00 $
Year 2022 : 45 100 000,00 $
Year 2023 : 31 900 000,00 $
Year 2024 : 0,00 $

Farm Players Salaries
Harrison Ruopp	200 000 $ (2)
Salary Remaining :	0 $
Marius Zberg	200 000 $ (3)
Salary Remaining :	0 $
Christopher Gibson	130 000 $ (2)
Salary Remaining :	0 $
Guy Segala	100 000 $ (4)
Salary Remaining :	0 $
Ben Shutron	100 000 $ (4)
Salary Remaining :	0 $
Danny Heatley	100 000 $ (2)
Salary Remaining :	0 $
Kemhebek Oreshkov (Out of Payroll)	100 000 $ (3)
Salary Remaining :	0 $
Vincent Lecavalier	100 000 $ (2)
Salary Remaining :	0 $
Jomar Soerensen	95 000 $ (3)
Salary Remaining :	0 $
Chris Summers	90 000 $ (3)
Salary Remaining :	0 $
Joakim Andersson	90 000 $ (3)
Salary Remaining :	0 $
John DeGray (Out of Payroll)	85 000 $ (3)
Salary Remaining :	0 $
Oraz Khrapaty	80 000 $ (3)
Salary Remaining :	0 $
Maurits Aas	75 000 $ (2)
Salary Remaining :	0 $
Ernst Jeker	75 000 $ (1)
Salary Remaining :	0 $
Jaroslav Dolgopolov	75 000 $ (1)
Salary Remaining :	0 $
Romain Bourgoing	75 000 $ (3)
Salary Remaining :	0 $
Patrik Stefan	70 000 $ (1)
Salary Remaining :	0 $
Elmo MacLendon	60 000 $ (3)
Salary Remaining :	0 $
Mike Komisarek	60 000 $ (3)
Salary Remaining :	0 $
Robert Bortuzzo	60 000 $ (3)
Salary Remaining :	0 $
Adam Gilmour	55 000 $ (4)
Salary Remaining :	0 $
Brandon Burlon	55 000 $ (4)
Salary Remaining :	0 $
Gong Ho	50 000 $ (3)
Salary Remaining :	0 $
Damek Mihokov	50 000 $ (3)
Salary Remaining :	0 $
Alfons Sundin	40 000 $ (2)
Salary Remaining :	0 $
Joe Basaraba	40 000 $ (2)
Salary Remaining :	0 $
Joakim Nordstrom	40 000 $ (3)
Salary Remaining :	0 $
Nicolas Petan	40 000 $ (2)
Salary Remaining :	0 $
Kyle Rau	40 000 $ (3)
Salary Remaining :	0 $
Nicholas Shore	40 000 $ (3)
Salary Remaining :	0 $
Patrick Eaves	40 000 $ (2)
Salary Remaining :	0 $
Guibert Ferraro	40 000 $ (3)
Salary Remaining :	0 $
Lan-quing Kui	40 000 $ (3)
Salary Remaining :	0 $
Alec Martinez	40 000 $ (4)
Salary Remaining :	0 $
Zach Nastasiuk	30 000 $ (2)
Salary Remaining :	0 $
Oliver Bjorkstrand	30 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	37
Salary Commitment
Year 2021 : 2 690 000,00 $
Year 2022 : 2 440 000,00 $
Year 2023 : 1 645 000,00 $
Year 2024 : 350 000,00 $
Salary Average Commitment
Year 2021 : 2 690 000,00 $
Year 2022 : 2 440 000,00 $
Year 2023 : 1 645 000,00 $
Year 2024 : 350 000,00 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6002 - 105 $ - 6 001 - 99,99%
Level 2:	5000 - 74 $ - 5 000 - 100,00%
Level 3:	2000 - 51 $ - 2 000 - 100,00%
Level 4:	4000 - 34 $ - 4 000 - 100,00%
Luxury :	1000 - 222 $ - 1 000 - 100,00%
Total Capacity :	18002
Farm
Farm Level 1:	2000 - 50 $ - 1 582 - 79,10%
Farm Level 2:	1000 - 39 $ - 772 - 77,20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 001 - 100,00%
Average Income per Game	1 664 560 $
Year to Date Revenue	68 246 968 $
Farm
Home Games Left	0
Average Attendance - %	2 354 - 78,47%
Average Income per Game	124 501 $
Year to Date Revenue	5 104 526 $
Expense
Pro Players Total Salaries	73 700 000 $
Farm Players Total Salaries	1 635 000 $
Coaches Total Salaries	1 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 427 096 $
Farm Year To Date Expenses	2 806 675 $
Pro Salary Cap To Date	68 434 743 $
Farm Salary Cap To Date	1 906 647 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	570 229 $
Pro Estimated Expenses	570 229 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 269 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	570 229 $
Estimated Season Salary Cap	68 997 338 $
Estimate Under Maximum Salary Cap of 72 000 000 $	3 002 662 $
Estimate Over Minimum Salary Cap of 50 000 000 $	18 997 338 $
Current Bank Account	25 828 688 $
Projected Bank Account	25 258 459 $

Pro Players Salaries
Andrew Ladd	5 800 000 $ (2)
-Salary Remaining :	44 275 $
Maksim Khavanov	5 500 000 $ (1)
-Salary Remaining :	41 985 $
Nikolai Zherdev	5 000 000 $ (1)
-Salary Remaining :	38 168 $
Alvaro Montoya	4 200 000 $ (3)
-Salary Remaining :	32 061 $
Elias Hjertstedt	4 000 000 $ (1)
-Salary Remaining :	30 534 $
Viktor Panin	3 750 000 $ (2)
-Salary Remaining :	28 626 $
Viktor Tikhonov	3 500 000 $ (2)
-Salary Remaining :	26 718 $
Kyle Okposo	3 200 000 $ (1)
-Salary Remaining :	24 427 $
Matt Lashoff	3 100 000 $ (4)
-Salary Remaining :	23 664 $
Jeff Tambellini	3 100 000 $ (1)
-Salary Remaining :	23 664 $
Roman Hromec	2 800 000 $ (3)
-Salary Remaining :	21 374 $
Dave Matte	2 500 000 $ (1)
-Salary Remaining :	19 084 $
Tommy Cross	2 250 000 $ (2)
-Salary Remaining :	17 176 $
Jaroslav Halak	2 200 000 $ (1)
-Salary Remaining :	16 794 $
Dustin Kohn	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Anthony Stewart	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Stewart Levesque	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Peter Bokstrom	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Dan Germann	1 850 000 $ (2)
-Salary Remaining :	14 122 $
Logan MacMillan	1 800 000 $ (1)
-Salary Remaining :	13 740 $
Jesper Wiklund	1 550 000 $ (1)
-Salary Remaining :	11 832 $
Ben Maxwell	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Michael Blunden	1 200 000 $ (2)
-Salary Remaining :	9 160 $
Aleksander Jr. Barkov	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Yu-shu Moy	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Connor McDavid	1 000 000 $ (3)
-Salary Remaining :	7 634 $
Angelo Esposito	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Karl Eriksen	900 000 $ (2)
-Salary Remaining :	6 870 $
Philip Lane	900 000 $ (1)
-Salary Remaining :	6 870 $
Anthony-John Greer	400 000 $ (3)
-Salary Remaining :	3 053 $
Laurent Dauphin	400 000 $ (2)
-Salary Remaining :	3 053 $
Roope Hintz	300 000 $ (3)
-Salary Remaining :	2 290 $
Total Pro Players	32
Salary Commitment
Year 2021 : 73 700 000,00 $
Year 2022 : 32 450 000,00 $
Year 2023 : 11 800 000,00 $
Year 2024 : 3 100 000,00 $
Salary Average Commitment
Year 2021 : 73 700 000,00 $
Year 2022 : 32 450 000,00 $
Year 2023 : 11 800 000,00 $
Year 2024 : 3 100 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 73 700 000,00 $
Year 2022 : 32 450 000,00 $
Year 2023 : 11 800 000,00 $
Year 2024 : 3 100 000,00 $

Farm Players Salaries
Thibaut Puppynck	100 000 $ (3)
Salary Remaining :	0 $
Wyatt Crain	100 000 $ (1)
Salary Remaining :	0 $
John Hayden	95 000 $ (1)
Salary Remaining :	0 $
John F. Ringle	90 000 $ (1)
Salary Remaining :	0 $
Katsumi Yoshioka	85 000 $ (1)
Salary Remaining :	0 $
Leiv Gulbrandsen	85 000 $ (1)
Salary Remaining :	0 $
Philippe Major (Out of Payroll)	85 000 $ (1)
Salary Remaining :	0 $
Drew Schiestel	80 000 $ (2)
Salary Remaining :	0 $
Roberts Kalmikovs	75 000 $ (1)
Salary Remaining :	0 $
Matt Ferraro	75 000 $ (1)
Salary Remaining :	0 $
Patrik Modin	75 000 $ (1)
Salary Remaining :	0 $
Dmitri Kugryshev	72 500 $ (4)
Salary Remaining :	0 $
Jim O'Brien	55 000 $ (2)
Salary Remaining :	0 $
Ta-heng Moy	55 000 $ (2)
Salary Remaining :	0 $
Juha Kivilahti	55 000 $ (1)
Salary Remaining :	0 $
Dimitri Chernykh	50 000 $ (1)
Salary Remaining :	0 $
T.J. Brennan	50 000 $ (1)
Salary Remaining :	0 $
Sergei Ruscova	50 000 $ (1)
Salary Remaining :	0 $
Olli Giacomini	50 000 $ (2)
Salary Remaining :	0 $
Arvo Taitto	45 000 $ (2)
Salary Remaining :	0 $
Arno Shaltis	42 500 $ (2)
Salary Remaining :	0 $
Dalton Thrower	40 000 $ (1)
Salary Remaining :	0 $
Carter Verhaeghe	40 000 $ (3)
Salary Remaining :	0 $
Camran Akhmetbekov	40 000 $ (1)
Salary Remaining :	0 $
Frederik Andersen	40 000 $ (3)
Salary Remaining :	0 $
Chris Thomas	35 000 $ (1)
Salary Remaining :	0 $
Mitchell Heard (Out of Payroll)	30 000 $ (1)
Salary Remaining :	0 $
Mario Lucia	25 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 2021 : 1 720 000,00 $
Year 2022 : 605 000,00 $
Year 2023 : 252 500,00 $
Year 2024 : 72 500,00 $
Salary Average Commitment
Year 2021 : 1 720 000,00 $
Year 2022 : 605 000,00 $
Year 2023 : 252 500,00 $
Year 2024 : 72 500,00 $

Blue Bulls

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jonstorps Ishall
Level 1:	6500 - 113 $ - 6 421 - 98,78%
Level 2:	5500 - 78 $ - 5 419 - 98,52%
Level 3:	2250 - 59 $ - 2 212 - 98,30%
Level 4:	4500 - 43 $ - 4 428 - 98,41%
Luxury :	1250 - 214 $ - 1 238 - 99,02%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 75 $ - 1 602 - 80,12%
Farm Level 2:	1000 - 50 $ - 794 - 79,42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 718 - 98,59%
Average Income per Game	1 954 086 $
Year to Date Revenue	80 117 537 $
Farm
Home Games Left	0
Average Attendance - %	2 397 - 79,89%
Average Income per Game	209 082 $
Year to Date Revenue	8 572 363 $
Expense
Pro Players Total Salaries	53 970 000 $
Farm Players Total Salaries	2 039 500 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 875 930 $
Farm Year To Date Expenses	2 925 106 $
Pro Salary Cap To Date	51 898 883 $
Farm Salary Cap To Date	1 925 097 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	434 885 $
Pro Estimated Expenses	434 885 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 381 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	434 885 $
Estimated Season Salary Cap	52 310 868 $
Estimate Under Maximum Salary Cap of 72 000 000 $	19 689 132 $
Estimate Over Minimum Salary Cap of 50 000 000 $	2 310 868 $
Current Bank Account	121 313 438 $
Projected Bank Account	120 878 553 $

Pro Players Salaries
Ladislav Smid	4 500 000 $ (2)
-Salary Remaining :	34 351 $
Brandon Sutter	3 850 000 $ (3)
-Salary Remaining :	29 389 $
Ryan White	3 750 000 $ (1)
-Salary Remaining :	28 626 $
Takhir Daukeyev	3 750 000 $ (3)
-Salary Remaining :	28 626 $
Krzysztof Suidek	3 500 000 $ (2)
-Salary Remaining :	26 718 $
Pier-Olivier Pelletier	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Michael Gergen	3 500 000 $ (4)
-Salary Remaining :	26 718 $
Rastislav Mehold	3 420 000 $ (1)
-Salary Remaining :	26 107 $
Adam McQuaid	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Maxim Demidov	2 800 000 $ (1)
-Salary Remaining :	21 374 $
Al Touranger	2 500 000 $ (1)
-Salary Remaining :	19 084 $
Reno Rotter	2 250 000 $ (1)
-Salary Remaining :	17 176 $
Evgeni Antonenko	2 150 000 $ (1)
-Salary Remaining :	16 412 $
Anton Bollier	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Jaakko Sala	1 750 000 $ (1)
-Salary Remaining :	13 359 $
Kirill Tulupov	1 750 000 $ (2)
-Salary Remaining :	13 359 $
Joni Pitkanen	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Tyler Beskorowany	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Nursultan Kunayed	1 400 000 $ (1)
-Salary Remaining :	10 687 $
Shawn Parentea	1 100 000 $ (1)
-Salary Remaining :	8 397 $
Brady Metcalfe	500 000 $ (1)
-Salary Remaining :	3 817 $
Total Pro Players	21
Salary Commitment
Year 2021 : 53 970 000,00 $
Year 2022 : 22 350 000,00 $
Year 2023 : 11 100 000,00 $
Year 2024 : 3 500 000,00 $
Salary Average Commitment
Year 2021 : 53 970 000,00 $
Year 2022 : 22 350 000,00 $
Year 2023 : 11 100 000,00 $
Year 2024 : 3 500 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 53 970 000,00 $
Year 2022 : 22 350 000,00 $
Year 2023 : 11 100 000,00 $
Year 2024 : 3 500 000,00 $

Farm Players Salaries
Chris Goyette	200 000 $ (1)
Salary Remaining :	0 $
Dick Axelsson	180 000 $ (2)
Salary Remaining :	0 $
Jan Sebo	175 000 $ (3)
Salary Remaining :	0 $
Armands Sirokovs	110 000 $ (1)
Salary Remaining :	0 $
Colby Robak	100 000 $ (2)
Salary Remaining :	0 $
Evan Cowley	100 000 $ (4)
Salary Remaining :	0 $
Tomko Potsiluyko	80 000 $ (3)
Salary Remaining :	0 $
Peter Myrvold	80 000 $ (1)
Salary Remaining :	0 $
Hampus Lindholm	75 000 $ (1)
Salary Remaining :	0 $
Milan Sujcy	67 500 $ (2)
Salary Remaining :	0 $
Cal Clutterbuck	67 500 $ (2)
Salary Remaining :	0 $
Bukantas Jasecicius	65 000 $ (2)
Salary Remaining :	0 $
Nikolai Borodin	62 000 $ (1)
Salary Remaining :	0 $
Patrick Davis	60 000 $ (2)
Salary Remaining :	0 $
Tarmo Kantee	60 000 $ (1)
Salary Remaining :	0 $
Mirco Mueller	50 000 $ (2)
Salary Remaining :	0 $
Brendan Perlini	50 000 $ (2)
Salary Remaining :	0 $
Louis-Marc Aubry	45 000 $ (1)
Salary Remaining :	0 $
Alan Quine	42 500 $ (2)
Salary Remaining :	0 $
Sami Papinaho	40 000 $ (1)
Salary Remaining :	0 $
Pavel Kuzmin	40 000 $ (1)
Salary Remaining :	0 $
Andreas Englund	40 000 $ (2)
Salary Remaining :	0 $
Brady Skjei	40 000 $ (1)
Salary Remaining :	0 $
Miguel Diplock	40 000 $ (1)
Salary Remaining :	0 $
Aleksandr Tatarinov	40 000 $ (1)
Salary Remaining :	0 $
Kamil Kreps	40 000 $ (1)
Salary Remaining :	0 $
Vitek Vanecek	40 000 $ (2)
Salary Remaining :	0 $
Connor Crisp	30 000 $ (2)
Salary Remaining :	0 $
Jonathan Matsumoto	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 2021 : 2 039 500,00 $
Year 2022 : 1 147 500,00 $
Year 2023 : 355 000,00 $
Year 2024 : 100 000,00 $
Salary Average Commitment
Year 2021 : 2 039 500,00 $
Year 2022 : 1 147 500,00 $
Year 2023 : 355 000,00 $
Year 2024 : 100 000,00 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Savvis Center
Level 1:	6500 - 105 $ - 6 359 - 97,83%
Level 2:	5500 - 75 $ - 5 410 - 98,37%
Level 3:	2250 - 50 $ - 2 225 - 98,91%
Level 4:	4500 - 35 $ - 4 407 - 97,94%
Luxury :	1250 - 220 $ - 1 215 - 97,20%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 42 $ - 1 583 - 79,17%
Farm Level 2:	1000 - 28 $ - 794 - 79,41%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 617 - 98,08%
Average Income per Game	1 831 161 $
Year to Date Revenue	75 077 616 $
Farm
Home Games Left	0
Average Attendance - %	2 378 - 79,25%
Average Income per Game	101 161 $
Year to Date Revenue	4 147 591 $
Expense
Pro Players Total Salaries	67 950 000 $
Farm Players Total Salaries	1 720 000 $
Coaches Total Salaries	2 650 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 051 931 $
Farm Year To Date Expenses	2 315 416 $
Pro Salary Cap To Date	65 890 043 $
Farm Salary Cap To Date	1 665 416 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	533 969 $
Pro Estimated Expenses	533 969 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 231 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	533 969 $
Estimated Season Salary Cap	66 408 745 $
Estimate Under Maximum Salary Cap of 72 000 000 $	5 591 255 $
Estimate Over Minimum Salary Cap of 50 000 000 $	16 408 745 $
Current Bank Account	83 359 476 $
Projected Bank Account	82 825 507 $

Pro Players Salaries
Rick Nash	7 400 000 $ (2)
-Salary Remaining :	56 489 $
Niklas Bergfors	6 000 000 $ (1)
-Salary Remaining :	45 802 $
Robert Grau	5 700 000 $ (3)
-Salary Remaining :	43 511 $
Alexei Cherepanov	5 500 000 $ (1)
-Salary Remaining :	41 985 $
Trevor Lewis	5 000 000 $ (2)
-Salary Remaining :	38 168 $
Drew Doughty	4 500 000 $ (3)
-Salary Remaining :	34 351 $
Maczysz Olitski	4 000 000 $ (2)
-Salary Remaining :	30 534 $
Jeff Frazee	4 000 000 $ (1)
-Salary Remaining :	30 534 $
Ryan O'Reilly	3 500 000 $ (3)
-Salary Remaining :	26 718 $
Jouni Soisalo	3 100 000 $ (1)
-Salary Remaining :	23 664 $
Magnus Paajarvi-Svensson	3 100 000 $ (3)
-Salary Remaining :	23 664 $
Jack Johnson	2 500 000 $ (1)
-Salary Remaining :	19 084 $
Jiri Tlusty	1 750 000 $ (1)
-Salary Remaining :	13 359 $
Nathan Beaulieu	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Brandon Gormley	1 450 000 $ (2)
-Salary Remaining :	11 069 $
Connor Brickley	1 275 000 $ (1)
-Salary Remaining :	9 733 $
Jack Campbell	1 200 000 $ (2)
-Salary Remaining :	9 160 $
Carl Klingberg	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Phillip Danault	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Mika Zibanejad	900 000 $ (1)
-Salary Remaining :	6 870 $
Joe Colborne	850 000 $ (1)
-Salary Remaining :	6 489 $
Kuisma Jutila	825 000 $ (1)
-Salary Remaining :	6 298 $
Filip Forsberg	750 000 $ (1)
-Salary Remaining :	5 725 $
Morgan Rielly	750 000 $ (1)
-Salary Remaining :	5 725 $
Ryan Pulock	400 000 $ (2)
-Salary Remaining :	3 053 $
Total Pro Players	25
Salary Commitment
Year 2021 : 67 950 000,00 $
Year 2022 : 37 750 000,00 $
Year 2023 : 16 800 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 67 950 000,00 $
Year 2022 : 37 750 000,00 $
Year 2023 : 16 800 000,00 $
Year 2024 : 0,00 $
Salary Cap with 1 Way Contract
Year 2021 : 67 950 000,00 $
Year 2022 : 37 750 000,00 $
Year 2023 : 16 800 000,00 $
Year 2024 : 0,00 $

Farm Players Salaries
Robin Lehner	160 000 $ (3)
Salary Remaining :	0 $
Ty Rattie	110 000 $ (2)
Salary Remaining :	0 $
Magnus Hellberg	110 000 $ (2)
Salary Remaining :	0 $
Travis Hamonic	100 000 $ (3)
Salary Remaining :	0 $
Quinton Howden	100 000 $ (2)
Salary Remaining :	0 $
Emerson Etem	90 000 $ (2)
Salary Remaining :	0 $
Bogdan Yakimov	80 000 $ (3)
Salary Remaining :	0 $
Alexander Petrovic	75 000 $ (3)
Salary Remaining :	0 $
Bo Horvat	75 000 $ (2)
Salary Remaining :	0 $
Zachary Fucale	75 000 $ (2)
Salary Remaining :	0 $
Ryan Murphy	75 000 $ (2)
Salary Remaining :	0 $
Michal Repik	65 000 $ (2)
Salary Remaining :	0 $
Greg McKegg	55 000 $ (2)
Salary Remaining :	0 $
Teuvo Teravainen	50 000 $ (1)
Salary Remaining :	0 $
Michael Matheson	50 000 $ (1)
Salary Remaining :	0 $
Hunter Shinkaruk	50 000 $ (2)
Salary Remaining :	0 $
Dillon Fournier	40 000 $ (1)
Salary Remaining :	0 $
Ryan Hartman	40 000 $ (2)
Salary Remaining :	0 $
Jacob de la Rose	40 000 $ (2)
Salary Remaining :	0 $
Henrik Samuelsson	40 000 $ (1)
Salary Remaining :	0 $
Martin Frk	40 000 $ (1)
Salary Remaining :	0 $
Marc-Olivier Roy	40 000 $ (2)
Salary Remaining :	0 $
Connor Hurley	40 000 $ (2)
Salary Remaining :	0 $
Shea Theodore	40 000 $ (2)
Salary Remaining :	0 $
Sami Lehtinen	40 000 $ (1)
Salary Remaining :	0 $
Zach Sanford	40 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 2021 : 1 720 000,00 $
Year 2022 : 1 460 000,00 $
Year 2023 : 415 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 1 720 000,00 $
Year 2022 : 1 460 000,00 $
Year 2023 : 415 000,00 $
Year 2024 : 0,00 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6185 - 117 $ - 6 141 - 99,29%
Level 2:	5138 - 87 $ - 5 128 - 99,80%
Level 3:	2008 - 64 $ - 1 997 - 99,45%
Level 4:	4092 - 46 $ - 3 992 - 97,56%
Luxury :	1046 - 232 $ - 1 046 - 100,00%
Total Capacity :	18469
Farm
Farm Level 1:	2000 - 75 $ - 1 546 - 77,31%
Farm Level 2:	1000 - 50 $ - 785 - 78,50%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 304 - 99,11%
Average Income per Game	1 759 439 $
Year to Date Revenue	72 137 010 $
Farm
Home Games Left	0
Average Attendance - %	2 331 - 77,70%
Average Income per Game	140 952 $
Year to Date Revenue	5 779 041 $
Expense
Pro Players Total Salaries	54 449 999 $
Farm Players Total Salaries	3 938 568 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 920 078 $
Farm Year To Date Expenses	4 120 656 $
Pro Salary Cap To Date	53 431 512 $
Farm Salary Cap To Date	3 620 663 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	427 099 $
Pro Estimated Expenses	427 099 $
Farm Remaining Season Days	0
Farm Expenses Per Days	34 143 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	427 099 $
Estimated Season Salary Cap	53 847 161 $
Estimate Under Maximum Salary Cap of 72 000 000 $	18 152 839 $
Estimate Over Minimum Salary Cap of 50 000 000 $	3 847 161 $
Current Bank Account	22 850 240 $
Projected Bank Account	22 423 141 $

Pro Players Salaries
Nathan Orton	4 500 000 $ (3)
-Salary Remaining :	34 351 $
Joachim Mahlke	3 750 000 $ (2)
-Salary Remaining :	28 626 $
Tuukka Rask	3 400 000 $ (2)
-Salary Remaining :	25 954 $
T.J. Fast	3 100 000 $ (2)
-Salary Remaining :	23 664 $
Jeff Onu	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Stephane Mazza	2 800 000 $ (2)
-Salary Remaining :	21 374 $
Frederic Kelly	2 799 999 $ (2)
-Salary Remaining :	21 374 $
Trevor Cann	2 500 000 $ (4)
-Salary Remaining :	19 084 $
Philip McRae	2 500 000 $ (2)
-Salary Remaining :	19 084 $
Jack Skille	2 500 000 $ (2)
-Salary Remaining :	19 084 $
Cory Emmerton	2 500 000 $ (3)
-Salary Remaining :	19 084 $
Kyle Wharton	2 500 000 $ (1)
-Salary Remaining :	19 084 $
Colton Gillies	2 400 000 $ (1)
-Salary Remaining :	18 321 $
Jon Dahl	2 100 000 $ (2)
-Salary Remaining :	16 031 $
Johannes Arumaa	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Joffrey Lupul	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Egon Koller	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Nick Ross	1 700 000 $ (1)
-Salary Remaining :	12 977 $
Mo Davis	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Aivars Beiris	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Shea Guthrie	1 350 000 $ (1)
-Salary Remaining :	10 305 $
Danny Richmond	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Max Domi	500 000 $ (2)
-Salary Remaining :	3 817 $
Marco Scandella	350 000 $ (2)
-Salary Remaining :	2 672 $
Ulf Silander	200 000 $ (1)
-Salary Remaining :	1 527 $
Total Pro Players	25
Salary Commitment
Year 2021 : 54 449 999,00 $
Year 2022 : 37 299 999,00 $
Year 2023 : 9 500 000,00 $
Year 2024 : 2 500 000,00 $
Salary Average Commitment
Year 2021 : 54 449 999,00 $
Year 2022 : 37 299 999,00 $
Year 2023 : 9 500 000,00 $
Year 2024 : 2 500 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 54 449 999,00 $
Year 2022 : 37 299 999,00 $
Year 2023 : 9 500 000,00 $
Year 2024 : 2 500 000,00 $

Farm Players Salaries
Bob Dinges	200 000 $ (2)
Salary Remaining :	0 $
Alexander Auld	200 000 $ (2)
Salary Remaining :	0 $
Jaroslav Slavik	200 000 $ (1)
Salary Remaining :	0 $
Petri Koivurinne	197 500 $ (1)
Salary Remaining :	0 $
David Backes	197 500 $ (1)
Salary Remaining :	0 $
Nick Leddy	190 000 $ (4)
Salary Remaining :	0 $
Dmitry Kulikov	150 000 $ (4)
Salary Remaining :	0 $
Tomas Jurco	130 000 $ (2)
Salary Remaining :	0 $
Alex Goligoski	110 000 $ (1)
Salary Remaining :	0 $
Daniel Borkovics	110 000 $ (1)
Salary Remaining :	0 $
Kevin Quick	100 000 $ (4)
Salary Remaining :	0 $
Michael Funk	100 000 $ (1)
Salary Remaining :	0 $
Philippe Shand	100 000 $ (1)
Salary Remaining :	0 $
Brad Marchand	100 000 $ (1)
Salary Remaining :	0 $
Yannick Weber	95 000 $ (1)
Salary Remaining :	0 $
Max Reinhart	90 000 $ (2)
Salary Remaining :	0 $
Martinus Traa (Out of Payroll)	90 000 $ (2)
Salary Remaining :	0 $
Austin Levi	85 000 $ (1)
Salary Remaining :	0 $
Luke Schenn	80 000 $ (4)
Salary Remaining :	0 $
Stefan Legein	80 000 $ (3)
Salary Remaining :	0 $
Patrice Bergeron	80 000 $ (2)
Salary Remaining :	0 $
Zemgus Girgensons	75 000 $ (1)
Salary Remaining :	0 $
Ilya Samsonov	75 000 $ (3)
Salary Remaining :	0 $
Juuse Saros	75 000 $ (4)
Salary Remaining :	0 $
Ludvik Njerve	75 000 $ (1)
Salary Remaining :	0 $
Guido Genazzi	70 000 $ (3)
Salary Remaining :	0 $
Jaroslav Bros	70 000 $ (1)
Salary Remaining :	0 $
Bruno Cotti	70 000 $ (2)
Salary Remaining :	0 $
Sergei Bushchan	60 000 $ (1)
Salary Remaining :	0 $
Boone Jenner	60 000 $ (1)
Salary Remaining :	0 $
Matt Puempel	55 000 $ (1)
Salary Remaining :	0 $
Kerby Rychel	50 000 $ (2)
Salary Remaining :	0 $
Dave Murray	50 000 $ (1)
Salary Remaining :	0 $
Anton Rodin	50 000 $ (1)
Salary Remaining :	0 $
Robert Kjellsson (Out of Payroll)	50 000 $ (1)
Salary Remaining :	0 $
Oleg Brovin	50 000 $ (1)
Salary Remaining :	0 $
Marius Bollier	40 000 $ (1)
Salary Remaining :	0 $
Pontus Aberg	40 000 $ (1)
Salary Remaining :	0 $
Patrik Nemeth	40 000 $ (2)
Salary Remaining :	0 $
Cole Cassels	40 000 $ (4)
Salary Remaining :	0 $
Nicolas Kerdiles	40 000 $ (1)
Salary Remaining :	0 $
Ravil Glovatsky	40 000 $ (3)
Salary Remaining :	0 $
Felix Girard	40 000 $ (4)
Salary Remaining :	0 $
Petro Gerasimenko	40 000 $ (4)
Salary Remaining :	0 $
Mitch Moroz	40 000 $ (1)
Salary Remaining :	0 $
Ludwig Bystrom	30 000 $ (1)
Salary Remaining :	0 $
James Delory	25 000 $ (2)
Salary Remaining :	0 $
Travis Ewanyk	23 568 $ (2)
Salary Remaining :	0 $
Ewald Wichsberger	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	49
Salary Commitment
Year 2021 : 4 078 568,00 $
Year 2022 : 1 978 568,00 $
Year 2023 : 980 000,00 $
Year 2024 : 715 000,00 $
Salary Average Commitment
Year 2021 : 4 023 568,00 $
Year 2022 : 1 923 568,00 $
Year 2023 : 925 000,00 $
Year 2024 : 715 000,00 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6500 - 109 $ - 6 427 - 98,87%
Level 2:	5500 - 79 $ - 5 437 - 98,86%
Level 3:	2250 - 59 $ - 2 229 - 99,09%
Level 4:	4500 - 49 $ - 4 321 - 96,02%
Luxury :	1250 - 219 $ - 1 235 - 98,84%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 55 $ - 1 567 - 78,37%
Farm Level 2:	1000 - 25 $ - 774 - 77,42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 650 - 98,25%
Average Income per Game	1 868 908 $
Year to Date Revenue	76 625 221 $
Farm
Home Games Left	0
Average Attendance - %	2 342 - 78,06%
Average Income per Game	120 346 $
Year to Date Revenue	4 934 187 $
Expense
Pro Players Total Salaries	74 810 000 $
Farm Players Total Salaries	1 545 000 $
Coaches Total Salaries	1 750 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 656 306 $
Farm Year To Date Expenses	2 099 315 $
Pro Salary Cap To Date	67 663 913 $
Farm Salary Cap To Date	1 551 245 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	578 702 $
Pro Estimated Expenses	578 702 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 654 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	578 702 $
Estimated Season Salary Cap	68 234 982 $
Estimate Under Maximum Salary Cap of 72 000 000 $	3 765 018 $
Estimate Over Minimum Salary Cap of 50 000 000 $	18 234 982 $
Current Bank Account	18 384 160 $
Projected Bank Account	17 805 458 $

Pro Players Salaries
Duncan Keith	8 000 000 $ (1)
-Salary Remaining :	61 069 $
Michael Grabner	8 000 000 $ (2)
-Salary Remaining :	61 069 $
Ilya Kovalchuk	7 800 000 $ (1)
-Salary Remaining :	59 542 $
Alexandre Picard	7 500 000 $ (2)
-Salary Remaining :	57 252 $
Henrikas Labas	5 500 000 $ (1)
-Salary Remaining :	41 985 $
Bjarte Skjelbraid	4 750 000 $ (2)
-Salary Remaining :	36 260 $
Alex Bourret	4 200 000 $ (3)
-Salary Remaining :	32 061 $
Valeri Suldesova	4 000 000 $ (3)
-Salary Remaining :	30 534 $
Patrick Wiercioch	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Maxime Sauve	3 000 000 $ (3)
-Salary Remaining :	22 901 $
Mikhail Grigorenko	3 000 000 $ (4)
-Salary Remaining :	22 901 $
Denis Bodrov	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Antoine Lafleur	2 900 000 $ (2)
-Salary Remaining :	22 137 $
Marc-Andre Gragnani	1 950 000 $ (1)
-Salary Remaining :	14 885 $
Patrick Bussieres	1 500 000 $ (3)
-Salary Remaining :	11 450 $
Jukka Lyytinen	1 500 000 $ (2)
-Salary Remaining :	11 450 $
John Merrill	1 400 000 $ (2)
-Salary Remaining :	10 687 $
Joe Morrow	1 000 000 $ (3)
-Salary Remaining :	7 634 $
T.J. Galiardi	850 000 $ (2)
-Salary Remaining :	6 489 $
Lars-Erik Silfverberg	785 000 $ (2)
-Salary Remaining :	5 992 $
Daniel Ryder	675 000 $ (2)
-Salary Remaining :	5 153 $
Mark McGeown	500 000 $ (1)
-Salary Remaining :	3 817 $
Total Pro Players	22
Salary Commitment
Year 2021 : 74 810 000,00 $
Year 2022 : 48 060 000,00 $
Year 2023 : 16 700 000,00 $
Year 2024 : 3 000 000,00 $
Salary Average Commitment
Year 2021 : 74 810 000,00 $
Year 2022 : 48 060 000,00 $
Year 2023 : 16 700 000,00 $
Year 2024 : 3 000 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 74 810 000,00 $
Year 2022 : 48 060 000,00 $
Year 2023 : 16 700 000,00 $
Year 2024 : 3 000 000,00 $

Farm Players Salaries
Jonathan-Ismael Diaby	150 000 $ (3)
Salary Remaining :	0 $
Jason Gregoire	100 000 $ (1)
Salary Remaining :	0 $
Raphael Bussieres	100 000 $ (4)
Salary Remaining :	0 $
Jerome Gauthier-Leduc	80 000 $ (3)
Salary Remaining :	0 $
Rasmus Bengtsson	80 000 $ (3)
Salary Remaining :	0 $
Gabriel Demitra	80 000 $ (2)
Salary Remaining :	0 $
Joseph Cramarossa	75 000 $ (3)
Salary Remaining :	0 $
Kevin Hayes	70 000 $ (2)
Salary Remaining :	0 $
Johan Sundstrom	60 000 $ (3)
Salary Remaining :	0 $
Lucas Lessio	55 000 $ (3)
Salary Remaining :	0 $
Jinrich Ondo (Out of Payroll)	50 000 $ (1)
Salary Remaining :	0 $
Karl Bonacieux	50 000 $ (3)
Salary Remaining :	0 $
Philippe Desrosiers	50 000 $ (1)
Salary Remaining :	0 $
Jake Hansen	45 000 $ (1)
Salary Remaining :	0 $
Chris Bigras	40 000 $ (2)
Salary Remaining :	0 $
Vitezslav Hodek	40 000 $ (4)
Salary Remaining :	0 $
Corbin McPherson	40 000 $ (2)
Salary Remaining :	0 $
Lukas Sutter	40 000 $ (1)
Salary Remaining :	0 $
Jeff Drouin-Deslaurier	40 000 $ (1)
Salary Remaining :	0 $
Jonathan Masse	40 000 $ (1)
Salary Remaining :	0 $
Sergei Kastitsyn	40 000 $ (1)
Salary Remaining :	0 $
Gaetan Lelievre	40 000 $ (4)
Salary Remaining :	0 $
Markus Rautenstrauch	40 000 $ (4)
Salary Remaining :	0 $
Linas Chaliapinas	40 000 $ (1)
Salary Remaining :	0 $
Julien Pelletier	30 000 $ (2)
Salary Remaining :	0 $
Jimmy Lodge	30 000 $ (2)
Salary Remaining :	0 $
Daniel Altshuller (Out of Payroll)	30 000 $ (1)
Salary Remaining :	0 $
Linus Arnesson	30 000 $ (2)
Salary Remaining :	0 $
Matt Grzelcyk	30 000 $ (1)
Salary Remaining :	0 $
Jori Meresmaa	30 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	30
Salary Commitment
Year 2021 : 1 625 000,00 $
Year 2022 : 1 090 000,00 $
Year 2023 : 770 000,00 $
Year 2024 : 220 000,00 $
Salary Average Commitment
Year 2021 : 1 625 000,00 $
Year 2022 : 1 090 000,00 $
Year 2023 : 770 000,00 $
Year 2024 : 220 000,00 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6244 - 103 $ - 6 225 - 99,70%
Level 2:	5136 - 80 $ - 5 114 - 99,58%
Level 3:	2064 - 57 $ - 2 064 - 100,00%
Level 4:	4129 - 45 $ - 4 123 - 99,84%
Luxury :	1057 - 232 $ - 1 057 - 100,00%
Total Capacity :	18630
Farm
Farm Level 1:	2000 - 75 $ - 1 587 - 79,34%
Farm Level 2:	1000 - 50 $ - 799 - 79,90%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 583 - 99,75%
Average Income per Game	1 747 143 $
Year to Date Revenue	71 632 857 $
Farm
Home Games Left	0
Average Attendance - %	2 386 - 79,53%
Average Income per Game	206 250 $
Year to Date Revenue	8 456 242 $
Expense
Pro Players Total Salaries	46 500 000 $
Farm Players Total Salaries	1 365 000 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 442 749 $
Farm Year To Date Expenses	2 294 219 $
Pro Salary Cap To Date	63 770 986 $
Farm Salary Cap To Date	1 444 231 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	366 412 $
Pro Estimated Expenses	366 412 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 038 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	366 412 $
Estimated Season Salary Cap	64 125 948 $
Estimate Under Maximum Salary Cap of 72 000 000 $	7 874 052 $
Estimate Over Minimum Salary Cap of 50 000 000 $	14 125 948 $
Current Bank Account	39 950 901 $
Projected Bank Account	39 584 489 $

Pro Players Salaries
Sam Gagner	5 500 000 $ (2)
-Salary Remaining :	41 985 $
Corey Perry	5 000 000 $ (2)
-Salary Remaining :	38 168 $
Bobby Ryan	4 500 000 $ (1)
-Salary Remaining :	34 351 $
Reno Pomi	3 800 000 $ (1)
-Salary Remaining :	29 008 $
Brent Riley	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Devan Dubnyk	3 500 000 $ (2)
-Salary Remaining :	26 718 $
Xavier Cerny	3 250 000 $ (1)
-Salary Remaining :	24 809 $
Filip Srnicek	2 900 000 $ (3)
-Salary Remaining :	22 137 $
Bjrn Gudmundsson	2 800 000 $ (1)
-Salary Remaining :	21 374 $
Kyrill Lyamin	2 500 000 $ (1)
-Salary Remaining :	19 084 $
Justin Holl	1 750 000 $ (3)
-Salary Remaining :	13 359 $
Colin Wilson	1 750 000 $ (2)
-Salary Remaining :	13 359 $
Thomas McCollum	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Dan-zu Dee	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Eric Gelinas	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Andrei Kastsitsyn	1 200 000 $ (1)
-Salary Remaining :	9 160 $
Luke Lebeau	900 000 $ (1)
-Salary Remaining :	6 870 $
Erich Korff	900 000 $ (1)
-Salary Remaining :	6 870 $
Tomas Kozar	650 000 $ (2)
-Salary Remaining :	4 962 $
Mark Alt	600 000 $ (1)
-Salary Remaining :	4 580 $
Boris Valabik	600 000 $ (1)
-Salary Remaining :	4 580 $
Maciej Olsza	500 000 $ (4)
-Salary Remaining :	3 817 $
Ambroz Spurk	400 000 $ (2)
-Salary Remaining :	3 053 $
Total Pro Players	23
Salary Commitment
Year 2021 : 51 000 000,00 $
Year 2022 : 23 450 000,00 $
Year 2023 : 5 150 000,00 $
Year 2024 : 500 000,00 $
Salary Average Commitment
Year 2021 : 51 000 000,00 $
Year 2022 : 23 450 000,00 $
Year 2023 : 5 150 000,00 $
Year 2024 : 500 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 51 000 000,00 $
Year 2022 : 23 450 000,00 $
Year 2023 : 5 150 000,00 $
Year 2024 : 500 000,00 $

Farm Players Salaries
Curtis Hamilton	120 000 $ (1)
Salary Remaining :	0 $
Otto Hazelzet	95 000 $ (1)
Salary Remaining :	0 $
Jan Kostalek	85 000 $ (3)
Salary Remaining :	0 $
Landon Ferraro	65 000 $ (3)
Salary Remaining :	0 $
T.J. Hensick	65 000 $ (2)
Salary Remaining :	0 $
Scott Laughton	50 000 $ (1)
Salary Remaining :	0 $
Jonathan Racine	50 000 $ (1)
Salary Remaining :	0 $
Alexander Guptill	50 000 $ (2)
Salary Remaining :	0 $
Stefan Hedlund	50 000 $ (1)
Salary Remaining :	0 $
Stefan Paquerette	50 000 $ (1)
Salary Remaining :	0 $
Taylor Doherty	50 000 $ (2)
Salary Remaining :	0 $
Keegan Lowe	45 000 $ (1)
Salary Remaining :	0 $
Johnathan MacLeod	40 000 $ (2)
Salary Remaining :	0 $
Leos Malinsky	40 000 $ (1)
Salary Remaining :	0 $
Jan Taborsky	40 000 $ (1)
Salary Remaining :	0 $
Jordan Martinook (Out of Payroll)	40 000 $ (1)
Salary Remaining :	0 $
Evgeny Tomilin	40 000 $ (1)
Salary Remaining :	0 $
Brandon Halverson	40 000 $ (2)
Salary Remaining :	0 $
Fedir Kylymnyk	40 000 $ (2)
Salary Remaining :	0 $
Ville Almila	40 000 $ (1)
Salary Remaining :	0 $
Radek Benysek	40 000 $ (1)
Salary Remaining :	0 $
Tyler Bertuzzi	40 000 $ (2)
Salary Remaining :	0 $
Peter Cehlarik	40 000 $ (1)
Salary Remaining :	0 $
Nick Paul	30 000 $ (2)
Salary Remaining :	0 $
Chris Calnan	30 000 $ (1)
Salary Remaining :	0 $
Cristoval Nieves	30 000 $ (1)
Salary Remaining :	0 $
Brian Hart	30 000 $ (1)
Salary Remaining :	0 $
Jimmy Vesey	30 000 $ (1)
Salary Remaining :	0 $
Jackson Houck (Out of Payroll)	30 000 $ (2)
Salary Remaining :	0 $
Knut Pettersson	20 000 $ (1)
Salary Remaining :	0 $
Daniel Catenacci	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 2021 : 1 435 000,00 $
Year 2022 : 535 000,00 $
Year 2023 : 150 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 1 435 000,00 $
Year 2022 : 535 000,00 $
Year 2023 : 150 000,00 $
Year 2024 : 0,00 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	6500 - 113 $ - 6 390 - 98,31%
Level 2:	5500 - 78 $ - 5 298 - 96,33%
Level 3:	2250 - 62 $ - 2 224 - 98,85%
Level 4:	4500 - 46 $ - 4 372 - 97,16%
Luxury :	1250 - 222 $ - 1 220 - 97,62%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 75 $ - 1 552 - 77,59%
Farm Level 2:	1000 - 50 $ - 765 - 76,49%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 505 - 97,53%
Average Income per Game	1 930 314 $
Year to Date Revenue	79 142 872 $
Farm
Home Games Left	0
Average Attendance - %	2 317 - 77,22%
Average Income per Game	100 585 $
Year to Date Revenue	4 123 969 $
Expense
Pro Players Total Salaries	71 275 000 $
Farm Players Total Salaries	1 823 500 $
Coaches Total Salaries	1 150 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 565 629 $
Farm Year To Date Expenses	2 269 284 $
Pro Salary Cap To Date	65 821 379 $
Farm Salary Cap To Date	1 869 281 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	549 809 $
Pro Estimated Expenses	549 809 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 104 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	549 809 $
Estimated Season Salary Cap	66 365 463 $
Estimate Under Maximum Salary Cap of 72 000 000 $	5 634 537 $
Estimate Over Minimum Salary Cap of 50 000 000 $	16 365 463 $
Current Bank Account	14 852 967 $
Projected Bank Account	14 303 158 $

Pro Players Salaries
Baltabek Doulova	5 900 000 $ (2)
-Salary Remaining :	45 038 $
Knut Lindstrom	5 750 000 $ (2)
-Salary Remaining :	43 893 $
Anatoli Berezhnin	5 500 000 $ (1)
-Salary Remaining :	41 985 $
Len Kormos	5 000 000 $ (1)
-Salary Remaining :	38 168 $
Jordan Staal	5 000 000 $ (3)
-Salary Remaining :	38 168 $
Marek Wadnizak	4 750 000 $ (1)
-Salary Remaining :	36 260 $
Zach Hamill	4 000 000 $ (2)
-Salary Remaining :	30 534 $
Tyler Seguin	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Kenndal McArdle	3 200 000 $ (4)
-Salary Remaining :	24 427 $
Ondrej Pavelec	3 125 000 $ (2)
-Salary Remaining :	23 855 $
Jonathan Quick	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Kyle Beach	3 000 000 $ (3)
-Salary Remaining :	22 901 $
Ethan Werek	3 000 000 $ (3)
-Salary Remaining :	22 901 $
Viktor Hedman	3 000 000 $ (4)
-Salary Remaining :	22 901 $
Nick Bjugstad	2 500 000 $ (3)
-Salary Remaining :	19 084 $
Camran Doulova	2 100 000 $ (2)
-Salary Remaining :	16 031 $
Chris Kreider	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Jim Jiminez	1 750 000 $ (3)
-Salary Remaining :	13 359 $
Guillaume Latendresse	1 700 000 $ (1)
-Salary Remaining :	12 977 $
Adam Larsson	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Chad Denny	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Libor Butko	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Total Pro Players	22
Salary Commitment
Year 2021 : 71 275 000,00 $
Year 2022 : 43 325 000,00 $
Year 2023 : 21 450 000,00 $
Year 2024 : 6 200 000,00 $
Salary Average Commitment
Year 2021 : 71 275 000,00 $
Year 2022 : 43 325 000,00 $
Year 2023 : 21 450 000,00 $
Year 2024 : 6 200 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 71 275 000,00 $
Year 2022 : 43 325 000,00 $
Year 2023 : 21 450 000,00 $
Year 2024 : 6 200 000,00 $

Farm Players Salaries
John Gibson	130 000 $ (2)
Salary Remaining :	0 $
Hiroshi Aikyo	70 000 $ (3)
Salary Remaining :	0 $
Johan Fransson	60 000 $ (3)
Salary Remaining :	0 $
Steponas Grienevicius	55 000 $ (3)
Salary Remaining :	0 $
Czieslaw Czwisnjowski	55 000 $ (3)
Salary Remaining :	0 $
Andrej Lilja	50 000 $ (3)
Salary Remaining :	0 $
Ivan Kanarski	50 000 $ (3)
Salary Remaining :	0 $
Aleksei Sergievsky	50 000 $ (3)
Salary Remaining :	0 $
Alpo Hanninen	50 000 $ (1)
Salary Remaining :	0 $
Frederic Zavisha	50 000 $ (3)
Salary Remaining :	0 $
Dan Fraiche	50 000 $ (3)
Salary Remaining :	0 $
Patrik Vanek	50 000 $ (3)
Salary Remaining :	0 $
Evgeni Khvostov	50 000 $ (3)
Salary Remaining :	0 $
Jamie Prpic	50 000 $ (3)
Salary Remaining :	0 $
Igor Benysek	50 000 $ (3)
Salary Remaining :	0 $
Sheldon Keefe	47 500 $ (1)
Salary Remaining :	0 $
Stanislav Mirnya	47 500 $ (2)
Salary Remaining :	0 $
KarlJohan Johansson	45 000 $ (1)
Salary Remaining :	0 $
Niklas Evensen	45 000 $ (3)
Salary Remaining :	0 $
Ryan Cashman	45 000 $ (2)
Salary Remaining :	0 $
Erwin Frischknecht	45 000 $ (2)
Salary Remaining :	0 $
Louie Caporusso	45 000 $ (2)
Salary Remaining :	0 $
Martin Ulstein	44 000 $ (3)
Salary Remaining :	0 $
Solomonas Vaskes	42 500 $ (2)
Salary Remaining :	0 $
Oskar Osala	42 000 $ (3)
Salary Remaining :	0 $
Bjorn Bjorklund	40 000 $ (2)
Salary Remaining :	0 $
Mark Katic	40 000 $ (1)
Salary Remaining :	0 $
Martin Skoula	40 000 $ (1)
Salary Remaining :	0 $
Takeshi Morita	40 000 $ (1)
Salary Remaining :	0 $
Kenny Ryan	40 000 $ (1)
Salary Remaining :	0 $
Alan Gaudreau	40 000 $ (1)
Salary Remaining :	0 $
Jim Demontigny	40 000 $ (3)
Salary Remaining :	0 $
Josef Tuszak	40 000 $ (1)
Salary Remaining :	0 $
Milan Steiner	40 000 $ (1)
Salary Remaining :	0 $
Greg Korn (Out of Payroll)	40 000 $ (2)
Salary Remaining :	0 $
Benjamin Ethier	40 000 $ (3)
Salary Remaining :	0 $
Markus Zingler	35 000 $ (1)
Salary Remaining :	0 $
Trevor McLean	30 000 $ (1)
Salary Remaining :	0 $
Dalibor Hrusak	20 000 $ (1)
Salary Remaining :	0 $
Justin Auger	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	40
Salary Commitment
Year 2021 : 1 863 500,00 $
Year 2022 : 1 336 000,00 $
Year 2023 : 901 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 1 863 500,00 $
Year 2022 : 1 336 000,00 $
Year 2023 : 901 000,00 $
Year 2024 : 0,00 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6500 - 220 $ - 2 818 - 43,35%
Level 2:	5500 - 160 $ - 2 472 - 44,94%
Level 3:	2250 - 120 $ - 995 - 44,21%
Level 4:	4500 - 100 $ - 1 682 - 37,37%
Luxury :	1250 - 400 $ - 638 - 51,06%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 521 - 76,05%
Farm Level 2:	1000 - 20 $ - 766 - 76,60%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	8 604 - 43,02%
Average Income per Game	1 776 295 $
Year to Date Revenue	72 828 076 $
Farm
Home Games Left	0
Average Attendance - %	2 287 - 76,23%
Average Income per Game	78 154 $
Year to Date Revenue	3 204 300 $
Expense
Pro Players Total Salaries	73 455 000 $
Farm Players Total Salaries	1 600 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 857 358 $
Farm Year To Date Expenses	1 989 767 $
Pro Salary Cap To Date	70 376 438 $
Farm Salary Cap To Date	1 489 779 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	579 809 $
Pro Estimated Expenses	579 809 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 154 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	579 809 $
Estimated Season Salary Cap	70 937 163 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 062 837 $
Estimate Over Minimum Salary Cap of 50 000 000 $	20 937 163 $
Current Bank Account	59 685 251 $
Projected Bank Account	59 105 442 $

Pro Players Salaries
Randy Nordin	9 400 000 $ (3)
-Salary Remaining :	71 756 $
Phil Kessel	7 500 000 $ (2)
-Salary Remaining :	57 252 $
Jonathan Toews	6 000 000 $ (2)
-Salary Remaining :	45 802 $
Taylor Hall	5 600 000 $ (4)
-Salary Remaining :	42 748 $
Erdvilas Bilaitis	4 800 000 $ (2)
-Salary Remaining :	36 641 $
Robertas Puusepp	4 250 000 $ (1)
-Salary Remaining :	32 443 $
Viktor Shalimov	4 000 000 $ (3)
-Salary Remaining :	30 534 $
Radomir Novatny	3 850 000 $ (3)
-Salary Remaining :	29 389 $
Tomas Vanek	3 805 000 $ (1)
-Salary Remaining :	29 046 $
Edmunds Ceicys	3 750 000 $ (1)
-Salary Remaining :	28 626 $
Oliver Ekman-Larsson	3 300 000 $ (1)
-Salary Remaining :	25 191 $
Zach Bogosian	3 200 000 $ (3)
-Salary Remaining :	24 427 $
Anton Gustafsson	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Jeff Zatkoff	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Brett Connolly	1 750 000 $ (1)
-Salary Remaining :	13 359 $
Cam Fowler	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Erik Gudbranson	1 450 000 $ (2)
-Salary Remaining :	11 069 $
Chet Pickard	1 300 000 $ (1)
-Salary Remaining :	9 924 $
Leon Draisaitl	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Elias Lindholm	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Total Pro Players	20
Salary Commitment
Year 2021 : 73 455 000,00 $
Year 2022 : 52 300 000,00 $
Year 2023 : 26 050 000,00 $
Year 2024 : 5 600 000,00 $
Salary Average Commitment
Year 2021 : 73 455 000,00 $
Year 2022 : 52 300 000,00 $
Year 2023 : 26 050 000,00 $
Year 2024 : 5 600 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 73 455 000,00 $
Year 2022 : 52 300 000,00 $
Year 2023 : 26 050 000,00 $
Year 2024 : 5 600 000,00 $

Farm Players Salaries
Adam Clendening	125 000 $ (3)
Salary Remaining :	0 $
Seth Jones	100 000 $ (2)
Salary Remaining :	0 $
Aleksei Petrenko	85 000 $ (1)
Salary Remaining :	0 $
Henrik Lundqvist	80 000 $ (1)
Salary Remaining :	0 $
Per-Axel Nilsson	75 000 $ (1)
Salary Remaining :	0 $
Darnell Nurse	75 000 $ (2)
Salary Remaining :	0 $
Ricky Lavoie	50 000 $ (1)
Salary Remaining :	0 $
Vladimir Kucharcik	50 000 $ (1)
Salary Remaining :	0 $
Jason Shack	50 000 $ (2)
Salary Remaining :	0 $
Mario Kelner	50 000 $ (1)
Salary Remaining :	0 $
Nikita Zadorov	50 000 $ (2)
Salary Remaining :	0 $
Aleksandr Soin	50 000 $ (2)
Salary Remaining :	0 $
Vojtech Polak	50 000 $ (1)
Salary Remaining :	0 $
Andrei Kudashov	45 000 $ (1)
Salary Remaining :	0 $
Jaroslav Palinek	45 000 $ (1)
Salary Remaining :	0 $
Jen-djieh Hsaio	40 000 $ (1)
Salary Remaining :	0 $
Vladimir Khmylev	40 000 $ (1)
Salary Remaining :	0 $
Gerard Felitti	40 000 $ (1)
Salary Remaining :	0 $
Alexander Javin	40 000 $ (1)
Salary Remaining :	0 $
Hannu Toivonen	40 000 $ (1)
Salary Remaining :	0 $
Stefan Molander	40 000 $ (1)
Salary Remaining :	0 $
Nikonov Zelenko	40 000 $ (2)
Salary Remaining :	0 $
Joshua Hennessy	40 000 $ (1)
Salary Remaining :	0 $
Ludek Travnicek	40 000 $ (1)
Salary Remaining :	0 $
David Booth	40 000 $ (1)
Salary Remaining :	0 $
Lelistryj Wajda	40 000 $ (1)
Salary Remaining :	0 $
Al Gallant	40 000 $ (1)
Salary Remaining :	0 $
David Thompson	40 000 $ (1)
Salary Remaining :	0 $
Dominic D'Amour	40 000 $ (1)
Salary Remaining :	0 $
Olivier Geiger	40 000 $ (2)
Salary Remaining :	0 $
Phil Desimone	20 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 2021 : 1 600 000,00 $
Year 2022 : 550 000,00 $
Year 2023 : 125 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 1 600 000,00 $
Year 2022 : 550 000,00 $
Year 2023 : 125 000,00 $
Year 2024 : 0,00 $

Dynamo

Arena Capacity - Ticket Price Attendance - %
Arena Name	Moskva Center
Level 1:	6006 - 100 $ - 5 958 - 99,20%
Level 2:	5000 - 80 $ - 4 962 - 99,24%
Level 3:	2000 - 65 $ - 1 895 - 94,75%
Level 4:	4000 - 40 $ - 3 975 - 99,37%
Luxury :	1000 - 275 $ - 931 - 93,14%
Total Capacity :	18006
Farm
Farm Level 1:	2000 - 44 $ - 1 540 - 77,02%
Farm Level 2:	1000 - 24 $ - 778 - 77,75%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 721 - 98,42%
Average Income per Game	1 724 799 $
Year to Date Revenue	70 716 773 $
Farm
Home Games Left	0
Average Attendance - %	2 318 - 77,27%
Average Income per Game	98 542 $
Year to Date Revenue	4 040 216 $
Expense
Pro Players Total Salaries	58 900 000 $
Farm Players Total Salaries	1 840 000 $
Coaches Total Salaries	1 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 423 656 $
Farm Year To Date Expenses	2 697 818 $
Pro Salary Cap To Date	54 167 932 $
Farm Salary Cap To Date	1 897 807 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	457 252 $
Pro Estimated Expenses	457 252 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 308 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	457 252 $
Estimated Season Salary Cap	54 617 550 $
Estimate Under Maximum Salary Cap of 72 000 000 $	17 382 450 $
Estimate Over Minimum Salary Cap of 50 000 000 $	4 617 550 $
Current Bank Account	54 754 101 $
Projected Bank Account	54 296 849 $

Pro Players Salaries
Aleksandr Burmistrov	4 250 000 $ (2)
-Salary Remaining :	32 443 $
Bobby Sanguinetti	4 200 000 $ (2)
-Salary Remaining :	32 061 $
Jhonas Enroth	3 600 000 $ (2)
-Salary Remaining :	27 481 $
Josh Unice	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Sven Baertschi	3 500 000 $ (3)
-Salary Remaining :	26 718 $
Kyle Turris	3 500 000 $ (3)
-Salary Remaining :	26 718 $
Yuri Alexandrov	3 000 000 $ (4)
-Salary Remaining :	22 901 $
Patrick Kane	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Nazem Kadri	3 000 000 $ (4)
-Salary Remaining :	22 901 $
Joe Ryan	3 000 000 $ (4)
-Salary Remaining :	22 901 $
Jeff Petry	2 800 000 $ (3)
-Salary Remaining :	21 374 $
Jordan Schroeder	2 800 000 $ (1)
-Salary Remaining :	21 374 $
Jacob Trouba	2 500 000 $ (4)
-Salary Remaining :	19 084 $
Mark Pysyk	2 500 000 $ (4)
-Salary Remaining :	19 084 $
Mikkel Boedker (Out of Payroll)	2 100 000 $ (3)
-Salary Remaining :	16 031 $
Vojtech Zavoral	2 000 000 $ (2)
-Salary Remaining :	15 267 $
Marius Brisay	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Tyler Ennis	1 750 000 $ (1)
-Salary Remaining :	13 359 $
Miikka Salomaki	1 600 000 $ (2)
-Salary Remaining :	12 214 $
Jonathon Blum	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Karl Alzner	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Oleksander Soroka	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Riley Nash	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Corey Trivino	900 000 $ (1)
-Salary Remaining :	6 870 $
Total Pro Players	24
Salary Commitment
Year 2021 : 61 000 000,00 $
Year 2022 : 43 050 000,00 $
Year 2023 : 25 900 000,00 $
Year 2024 : 14 000 000,00 $
Salary Average Commitment
Year 2021 : 61 000 000,00 $
Year 2022 : 43 050 000,00 $
Year 2023 : 25 900 000,00 $
Year 2024 : 14 000 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 61 000 000,00 $
Year 2022 : 43 050 000,00 $
Year 2023 : 25 900 000,00 $
Year 2024 : 14 000 000,00 $

Farm Players Salaries
Franz Lischka	110 000 $ (2)
Salary Remaining :	0 $
Tim Erixon	110 000 $ (3)
Salary Remaining :	0 $
Danny Biega	100 000 $ (3)
Salary Remaining :	0 $
Ryan Graves	100 000 $ (3)
Salary Remaining :	0 $
Carter Ashton	95 000 $ (1)
Salary Remaining :	0 $
Markus Granlund	90 000 $ (2)
Salary Remaining :	0 $
Taylor Ellington	85 000 $ (1)
Salary Remaining :	0 $
Samu Perhonen	85 000 $ (3)
Salary Remaining :	0 $
Lubor Korinek	80 000 $ (1)
Salary Remaining :	0 $
Dobry Kocinski	80 000 $ (1)
Salary Remaining :	0 $
Matt Kassian	75 000 $ (1)
Salary Remaining :	0 $
Frederik Gauthier	75 000 $ (2)
Salary Remaining :	0 $
Mitch Wahl	75 000 $ (2)
Salary Remaining :	0 $
Will Weber	70 000 $ (3)
Salary Remaining :	0 $
Bryan Rust	70 000 $ (3)
Salary Remaining :	0 $
Jakob Silfverberg	70 000 $ (3)
Salary Remaining :	0 $
Ty Wishart	60 000 $ (1)
Salary Remaining :	0 $
Radek Faksa (Out of Payroll)	50 000 $ (1)
Salary Remaining :	0 $
Xavier Ouellet	50 000 $ (1)
Salary Remaining :	0 $
Mike Winther	40 000 $ (1)
Salary Remaining :	0 $
Robert Hagg	40 000 $ (2)
Salary Remaining :	0 $
Sebastian Collberg	40 000 $ (1)
Salary Remaining :	0 $
Michal Menhart	40 000 $ (1)
Salary Remaining :	0 $
J. T. Compher	40 000 $ (2)
Salary Remaining :	0 $
Eric Comrie	40 000 $ (2)
Salary Remaining :	0 $
Chandler Stephenson	30 000 $ (1)
Salary Remaining :	0 $
Tommy Vannelli	30 000 $ (2)
Salary Remaining :	0 $
Roland Treffen	30 000 $ (2)
Salary Remaining :	0 $
John Draeger	30 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 2021 : 1 890 000,00 $
Year 2022 : 1 135 000,00 $
Year 2023 : 605 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 1 890 000,00 $
Year 2022 : 1 135 000,00 $
Year 2023 : 605 000,00 $
Year 2024 : 0,00 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Penngrowth Saddledome
Level 1:	6000 - 110 $ - 5 996 - 99,94%
Level 2:	5000 - 80 $ - 4 998 - 99,96%
Level 3:	2000 - 60 $ - 2 000 - 100,00%
Level 4:	4000 - 40 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 597 - 79,87%
Farm Level 2:	1000 - 20 $ - 792 - 79,18%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 994 - 99,97%
Average Income per Game	1 754 927 $
Year to Date Revenue	71 952 000 $
Farm
Home Games Left	0
Average Attendance - %	2 389 - 79,64%
Average Income per Game	90 893 $
Year to Date Revenue	3 726 615 $
Expense
Pro Players Total Salaries	58 650 000 $
Farm Players Total Salaries	2 090 000 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 323 287 $
Farm Year To Date Expenses	2 564 662 $
Pro Salary Cap To Date	60 430 160 $
Farm Salary Cap To Date	1 764 655 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	454 580 $
Pro Estimated Expenses	454 580 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 231 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	454 580 $
Estimated Season Salary Cap	60 877 870 $
Estimate Under Maximum Salary Cap of 72 000 000 $	11 122 130 $
Estimate Over Minimum Salary Cap of 50 000 000 $	10 877 870 $
Current Bank Account	15 207 154 $
Projected Bank Account	14 752 574 $

Pro Players Salaries
Lauri Tukonen	7 500 000 $ (3)
-Salary Remaining :	57 252 $
Jacob Slaney	7 200 000 $ (2)
-Salary Remaining :	54 962 $
Isto Latva	6 000 000 $ (1)
-Salary Remaining :	45 802 $
Frederic Nigh	4 250 000 $ (3)
-Salary Remaining :	32 443 $
David Perron (Out of Payroll)	4 000 000 $ (3)
-Salary Remaining :	30 534 $
Loui Eriksson	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Zigmund Banka	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Marek Alipov	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Paul Coeuret	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Vladimir Zharkov	2 800 000 $ (1)
-Salary Remaining :	21 374 $
Vadim Turovich	2 000 000 $ (3)
-Salary Remaining :	15 267 $
Andrej Meszaros	2 000 000 $ (2)
-Salary Remaining :	15 267 $
Theodor Krafft	1 900 000 $ (3)
-Salary Remaining :	14 504 $
Marc-Andre Cliche	1 900 000 $ (2)
-Salary Remaining :	14 504 $
Mikael Granlund	1 800 000 $ (1)
-Salary Remaining :	13 740 $
Visa Jarvela	1 700 000 $ (2)
-Salary Remaining :	12 977 $
Kung-zheng Fok	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Koichi Kanaya	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Ben Gilcrest	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Herbert Koval	950 000 $ (3)
-Salary Remaining :	7 252 $
Alex Tourigny	800 000 $ (1)
-Salary Remaining :	6 107 $
Michael Chaput (Out of Payroll)	700 000 $ (1)
-Salary Remaining :	5 344 $
Andrejus Matulewicz	650 000 $ (3)
-Salary Remaining :	4 962 $
Anssi Raatikainen	400 000 $ (3)
-Salary Remaining :	3 053 $
Jordan Subban	300 000 $ (2)
-Salary Remaining :	2 290 $
Total Pro Players	25
Salary Commitment
Year 2021 : 63 350 000,00 $
Year 2022 : 42 250 000,00 $
Year 2023 : 21 650 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 63 350 000,00 $
Year 2022 : 42 250 000,00 $
Year 2023 : 21 650 000,00 $
Year 2024 : 0,00 $
Salary Cap with 1 Way Contract
Year 2021 : 63 350 000,00 $
Year 2022 : 42 250 000,00 $
Year 2023 : 21 650 000,00 $
Year 2024 : 0,00 $

Farm Players Salaries
Borje Haugland	200 000 $ (3)
Salary Remaining :	0 $
Chris Lawrence	150 000 $ (1)
Salary Remaining :	0 $
Andre Lepore	147 500 $ (2)
Salary Remaining :	0 $
Brendan Smith	100 000 $ (2)
Salary Remaining :	0 $
Martin Piroutek	100 000 $ (1)
Salary Remaining :	0 $
Victor Oreskovich	100 000 $ (1)
Salary Remaining :	0 $
Stanislav Galiev	95 000 $ (2)
Salary Remaining :	0 $
Olympio Campigli	90 000 $ (1)
Salary Remaining :	0 $
Blazej Ozymkowski	90 000 $ (1)
Salary Remaining :	0 $
Algot Blix	80 000 $ (1)
Salary Remaining :	0 $
Jimmy Hayes	80 000 $ (2)
Salary Remaining :	0 $
William Falk	70 000 $ (2)
Salary Remaining :	0 $
Konstantin Barkov	70 000 $ (3)
Salary Remaining :	0 $
Tommy Strom	70 000 $ (3)
Salary Remaining :	0 $
Mischa Jonsson	70 000 $ (1)
Salary Remaining :	0 $
Perttu Lindgren	65 000 $ (1)
Salary Remaining :	0 $
Klas Dahlbeck	60 000 $ (2)
Salary Remaining :	0 $
Valery Karpov	60 000 $ (1)
Salary Remaining :	0 $
Kazuya Kato	60 000 $ (1)
Salary Remaining :	0 $
Neeme Uvisorg	50 000 $ (3)
Salary Remaining :	0 $
Fabrice Antonoli	47 500 $ (1)
Salary Remaining :	0 $
Maxime Macenauer	45 000 $ (3)
Salary Remaining :	0 $
Patrick O'Sullivan	40 000 $ (3)
Salary Remaining :	0 $
Ben Thomson	30 000 $ (1)
Salary Remaining :	0 $
Stepan Vickers	30 000 $ (1)
Salary Remaining :	0 $
Marcus Hogberg	30 000 $ (2)
Salary Remaining :	0 $
Noah Rod	30 000 $ (2)
Salary Remaining :	0 $
Jake Guentzel	30 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 2021 : 2 090 000,00 $
Year 2022 : 1 117 500,00 $
Year 2023 : 475 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 2 090 000,00 $
Year 2022 : 1 117 500,00 $
Year 2023 : 475 000,00 $
Year 2024 : 0,00 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum
Level 1:	6000 - 100 $ - 6 000 - 99,99%
Level 2:	5000 - 75 $ - 4 999 - 99,99%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4000 - 40 $ - 4 000 - 100,00%
Luxury :	1000 - 235 $ - 1 000 - 100,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 568 - 78,41%
Farm Level 2:	1000 - 30 $ - 777 - 77,67%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 999 - 99,99%
Average Income per Game	1 675 696 $
Year to Date Revenue	68 703 525 $
Farm
Home Games Left	0
Average Attendance - %	2 345 - 78,16%
Average Income per Game	98 072 $
Year to Date Revenue	4 020 963 $
Expense
Pro Players Total Salaries	60 100 000 $
Farm Players Total Salaries	3 125 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 527 096 $
Farm Year To Date Expenses	3 762 163 $
Pro Salary Cap To Date	62 053 803 $
Farm Salary Cap To Date	2 762 133 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	485 496 $
Pro Estimated Expenses	485 496 $
Farm Remaining Season Days	0
Farm Expenses Per Days	29 308 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	485 496 $
Estimated Season Salary Cap	62 512 582 $
Estimate Under Maximum Salary Cap of 72 000 000 $	9 487 418 $
Estimate Over Minimum Salary Cap of 50 000 000 $	12 512 582 $
Current Bank Account	24 902 065 $
Projected Bank Account	24 416 569 $

Pro Players Salaries
Jason Spezza	7 500 000 $ (1)
-Salary Remaining :	57 252 $
Mikko Koivu	4 500 000 $ (1)
-Salary Remaining :	34 351 $
Emmanuel Zerillo	3 750 000 $ (1)
-Salary Remaining :	28 626 $
Stefan Majerski	3 500 000 $ (2)
-Salary Remaining :	26 718 $
Blake Comeau	3 500 000 $ (2)
-Salary Remaining :	26 718 $
Drew Stafford	3 200 000 $ (1)
-Salary Remaining :	24 427 $
Christofer Lofberg	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Karlis Jurenko	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Egon Graupe	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Tyler Plante	3 000 000 $ (3)
-Salary Remaining :	22 901 $
Hiroshi Nara	2 700 000 $ (1)
-Salary Remaining :	20 611 $
Radek Smolenak	2 500 000 $ (1)
-Salary Remaining :	19 084 $
Daniel Rahimi	2 250 000 $ (1)
-Salary Remaining :	17 176 $
Harri Hakonen	2 200 000 $ (1)
-Salary Remaining :	16 794 $
Jakub Kindl	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Danny Syvret	1 700 000 $ (2)
-Salary Remaining :	12 977 $
Mattias Tedenby	1 300 000 $ (1)
-Salary Remaining :	9 924 $
Ian Cole	1 300 000 $ (2)
-Salary Remaining :	9 924 $
Nigel Williams	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Kuisma Ruuska	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Jeff Carter	950 000 $ (2)
-Salary Remaining :	7 252 $
Justin Abdelkader	900 000 $ (1)
-Salary Remaining :	6 870 $
Mike Weber	850 000 $ (1)
-Salary Remaining :	6 489 $
Marc Schnyder	750 000 $ (1)
-Salary Remaining :	5 725 $
Jordan Caron	750 000 $ (1)
-Salary Remaining :	5 725 $
Total Pro Players	25
Salary Commitment
Year 2021 : 60 100 000,00 $
Year 2022 : 18 950 000,00 $
Year 2023 : 3 000 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 60 100 000,00 $
Year 2022 : 18 950 000,00 $
Year 2023 : 3 000 000,00 $
Year 2024 : 0,00 $
Salary Cap with 1 Way Contract
Year 2021 : 60 100 000,00 $
Year 2022 : 18 950 000,00 $
Year 2023 : 3 000 000,00 $
Year 2024 : 0,00 $

Farm Players Salaries
Chris Preston	200 000 $ (3)
Salary Remaining :	0 $
Frantisek Mihok	200 000 $ (3)
Salary Remaining :	0 $
Martin Vagner	200 000 $ (3)
Salary Remaining :	0 $
Kjril Sharnin	200 000 $ (3)
Salary Remaining :	0 $
Anatoli Proshkin	200 000 $ (2)
Salary Remaining :	0 $
Ben Johnson	200 000 $ (3)
Salary Remaining :	0 $
Jonas Brodin (Out of Payroll)	165 000 $ (2)
Salary Remaining :	0 $
Michael Orr (Out of Payroll)	150 000 $ (1)
Salary Remaining :	0 $
J.T. Miller	120 000 $ (2)
Salary Remaining :	0 $
Sasha Pokulok	120 000 $ (3)
Salary Remaining :	0 $
Simon Gamache	100 000 $ (1)
Salary Remaining :	0 $
Jared Staal	100 000 $ (3)
Salary Remaining :	0 $
John Armstrong	100 000 $ (1)
Salary Remaining :	0 $
Teemu Laakso	85 000 $ (2)
Salary Remaining :	0 $
Keven Veilleux	85 000 $ (2)
Salary Remaining :	0 $
Mikkel Wikborg	85 000 $ (1)
Salary Remaining :	0 $
Dmitriy Tereskov	75 000 $ (2)
Salary Remaining :	0 $
Valdemar Zahradnicek	70 000 $ (2)
Salary Remaining :	0 $
Ruslan Bashkirov	70 000 $ (3)
Salary Remaining :	0 $
Mattias Janmark-Nylen	65 000 $ (4)
Salary Remaining :	0 $
Robby Dee	60 000 $ (1)
Salary Remaining :	0 $
Olivier Fortier	60 000 $ (2)
Salary Remaining :	0 $
Petr Vrana	60 000 $ (2)
Salary Remaining :	0 $
Igor Noga	60 000 $ (3)
Salary Remaining :	0 $
Zelimir Zulle (Out of Payroll)	57 500 $ (1)
Salary Remaining :	0 $
Jonas Junland	50 000 $ (1)
Salary Remaining :	0 $
Ravil Kunayed	50 000 $ (2)
Salary Remaining :	0 $
Jendrzej Czapiewski	45 000 $ (1)
Salary Remaining :	0 $
Matt Finn	40 000 $ (1)
Salary Remaining :	0 $
Otto Burstrom	40 000 $ (1)
Salary Remaining :	0 $
Jaroslav Fumach	40 000 $ (1)
Salary Remaining :	0 $
Brendan Leipsic	30 000 $ (1)
Salary Remaining :	0 $
Evgeni Strogolev (Out of Payroll)	30 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2021 : 3 212 500,00 $
Year 2022 : 2 385 000,00 $
Year 2023 : 1 415 000,00 $
Year 2024 : 65 000,00 $
Salary Average Commitment
Year 2021 : 3 212 500,00 $
Year 2022 : 2 385 000,00 $
Year 2023 : 1 415 000,00 $
Year 2024 : 65 000,00 $

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisé Charles-de-Gaule
Level 1:	6000 - 105 $ - 5 966 - 99,43%
Level 2:	5000 - 75 $ - 4 996 - 99,92%
Level 3:	2000 - 55 $ - 2 000 - 100,00%
Level 4:	4000 - 40 $ - 3 998 - 99,94%
Luxury :	1000 - 250 $ - 996 - 99,58%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 45 $ - 1 569 - 78,43%
Farm Level 2:	1000 - 25 $ - 783 - 78,35%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 956 - 99,75%
Average Income per Game	1 732 789 $
Year to Date Revenue	71 044 354 $
Farm
Home Games Left	0
Average Attendance - %	2 352 - 78,40%
Average Income per Game	102 795 $
Year to Date Revenue	4 214 613 $
Expense
Pro Players Total Salaries	64 000 000 $
Farm Players Total Salaries	2 140 000 $
Coaches Total Salaries	1 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 125 157 $
Farm Year To Date Expenses	2 700 650 $
Pro Salary Cap To Date	61 934 353 $
Farm Salary Cap To Date	2 100 668 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	497 710 $
Pro Estimated Expenses	497 710 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 077 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	497 710 $
Estimated Season Salary Cap	62 422 903 $
Estimate Under Maximum Salary Cap of 72 000 000 $	9 577 097 $
Estimate Over Minimum Salary Cap of 50 000 000 $	12 422 903 $
Current Bank Account	23 592 372 $
Projected Bank Account	23 094 662 $

Pro Players Salaries
Armand Le Cruguel	8 000 000 $ (3)
-Salary Remaining :	61 069 $
Zach Parise	6 600 000 $ (1)
-Salary Remaining :	50 382 $
Steeve Bernier	5 250 000 $ (1)
-Salary Remaining :	40 076 $
Petter Hagen	5 000 000 $ (3)
-Salary Remaining :	38 168 $
Ivan Vishnevskiy	5 000 000 $ (2)
-Salary Remaining :	38 168 $
Brent Seabrook	4 500 000 $ (2)
-Salary Remaining :	34 351 $
Alex Galchenyuk	3 300 000 $ (4)
-Salary Remaining :	25 191 $
Dusan Mosnar	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Jarred Tinordi	3 000 000 $ (4)
-Salary Remaining :	22 901 $
Michael Bournival	3 000 000 $ (4)
-Salary Remaining :	22 901 $
Joseph Palmer	2 850 000 $ (2)
-Salary Remaining :	21 756 $
Kimmo Mikkola	2 750 000 $ (1)
-Salary Remaining :	20 992 $
Carl Sneep	2 400 000 $ (1)
-Salary Remaining :	18 321 $
Andrei Vasilevski	2 250 000 $ (3)
-Salary Remaining :	17 176 $
Ryan Strome	1 750 000 $ (1)
-Salary Remaining :	13 359 $
Takhir Fomenko	1 250 000 $ (1)
-Salary Remaining :	9 542 $
Nathan MacKinnon	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Matthieu Lucre	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Vlastislav Belunek	800 000 $ (2)
-Salary Remaining :	6 107 $
Slater Koekkoek (Out of Payroll)	750 000 $ (1)
-Salary Remaining :	5 725 $
Blaise Longin	500 000 $ (1)
-Salary Remaining :	3 817 $
Endel Nool	500 000 $ (3)
-Salary Remaining :	3 817 $
Esa Lindell	300 000 $ (1)
-Salary Remaining :	2 290 $
Total Pro Players	23
Salary Commitment
Year 2021 : 64 750 000,00 $
Year 2022 : 38 200 000,00 $
Year 2023 : 25 050 000,00 $
Year 2024 : 9 300 000,00 $
Salary Average Commitment
Year 2021 : 64 750 000,00 $
Year 2022 : 38 200 000,00 $
Year 2023 : 25 050 000,00 $
Year 2024 : 9 300 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 64 750 000,00 $
Year 2022 : 38 200 000,00 $
Year 2023 : 25 050 000,00 $
Year 2024 : 9 300 000,00 $

Farm Players Salaries
Lance Brire	200 000 $ (1)
Salary Remaining :	0 $
Eric Bibeau	100 000 $ (1)
Salary Remaining :	0 $
Bohomir Bazyr	100 000 $ (3)
Salary Remaining :	0 $
Alexandre Swessey	100 000 $ (3)
Salary Remaining :	0 $
Myron Perechkoura	100 000 $ (3)
Salary Remaining :	0 $
Teuvo Kiljunen	100 000 $ (3)
Salary Remaining :	0 $
Oscar Lindberg	95 000 $ (2)
Salary Remaining :	0 $
Rickard Rakell	90 000 $ (3)
Salary Remaining :	0 $
Martin Slegr	90 000 $ (1)
Salary Remaining :	0 $
Alexander Ruuttu	85 000 $ (3)
Salary Remaining :	0 $
Libor Knorre	80 000 $ (3)
Salary Remaining :	0 $
Chris Vande Velde	60 000 $ (4)
Salary Remaining :	0 $
Phil Oreskovic	50 000 $ (2)
Salary Remaining :	0 $
T.J. Tynan	50 000 $ (2)
Salary Remaining :	0 $
Curtis Lazar	50 000 $ (2)
Salary Remaining :	0 $
Olli Levassen	50 000 $ (2)
Salary Remaining :	0 $
Vaclav Pavelek	50 000 $ (2)
Salary Remaining :	0 $
Li-ping Song	50 000 $ (1)
Salary Remaining :	0 $
Franco Reithoffer	50 000 $ (2)
Salary Remaining :	0 $
Samuel Surovec	50 000 $ (1)
Salary Remaining :	0 $
Tristan Jarry	50 000 $ (2)
Salary Remaining :	0 $
Ivar Tonsberg	50 000 $ (3)
Salary Remaining :	0 $
Mike Simon	50 000 $ (2)
Salary Remaining :	0 $
Nikolai Bekboulatov	50 000 $ (1)
Salary Remaining :	0 $
Joonas Korpisalo	40 000 $ (1)
Salary Remaining :	0 $
Damon Severson	40 000 $ (1)
Salary Remaining :	0 $
Tim Bozon	40 000 $ (1)
Salary Remaining :	0 $
Jesse Joensuu	40 000 $ (4)
Salary Remaining :	0 $
Martin Loubert	30 000 $ (1)
Salary Remaining :	0 $
Nicholas Baptiste	30 000 $ (2)
Salary Remaining :	0 $
Kurtis Gabriel	30 000 $ (2)
Salary Remaining :	0 $
Cory Jacquith	30 000 $ (1)
Salary Remaining :	0 $
David Pope	30 000 $ (2)
Salary Remaining :	0 $
James Melindy	30 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2021 : 2 140 000,00 $
Year 2022 : 1 390 000,00 $
Year 2023 : 805 000,00 $
Year 2024 : 100 000,00 $
Salary Average Commitment
Year 2021 : 2 140 000,00 $
Year 2022 : 1 390 000,00 $
Year 2023 : 805 000,00 $
Year 2024 : 100 000,00 $

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Malley
Level 1:	7215 - 115 $ - 6 770 - 93,83%
Level 2:	6068 - 81 $ - 5 744 - 94,66%
Level 3:	2449 - 60 $ - 2 336 - 95,40%
Level 4:	4963 - 38 $ - 4 663 - 93,96%
Luxury :	1305 - 250 $ - 1 245 - 95,42%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 75 $ - 1 593 - 79,65%
Farm Level 2:	1000 - 50 $ - 799 - 79,90%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 759 - 94,36%
Average Income per Game	2 042 363 $
Year to Date Revenue	83 736 864 $
Farm
Home Games Left	0
Average Attendance - %	2 392 - 79,73%
Average Income per Game	202 501 $
Year to Date Revenue	8 302 561 $
Expense
Pro Players Total Salaries	60 400 000 $
Farm Players Total Salaries	2 435 000 $
Coaches Total Salaries	3 050 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 488 561 $
Farm Year To Date Expenses	3 367 247 $
Pro Salary Cap To Date	66 305 359 $
Farm Salary Cap To Date	2 517 212 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	477 863 $
Pro Estimated Expenses	477 863 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 269 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	477 863 $
Estimated Season Salary Cap	66 766 428 $
Estimate Under Maximum Salary Cap of 72 000 000 $	5 233 572 $
Estimate Over Minimum Salary Cap of 50 000 000 $	16 766 428 $
Current Bank Account	98 562 496 $
Projected Bank Account	98 084 633 $

Pro Players Salaries
Martin Rivard	8 200 000 $ (1)
-Salary Remaining :	62 595 $
Andreas Nodl	6 100 000 $ (3)
-Salary Remaining :	46 565 $
Gilbert Brule	5 800 000 $ (1)
-Salary Remaining :	44 275 $
Bryan Lee	5 100 000 $ (4)
-Salary Remaining :	38 931 $
Ryan Kesler	4 500 000 $ (1)
-Salary Remaining :	34 351 $
Jonathan Bernier	4 300 000 $ (2)
-Salary Remaining :	32 824 $
Igor Makarov	4 250 000 $ (2)
-Salary Remaining :	32 443 $
Joe Thornton	3 750 000 $ (1)
-Salary Remaining :	28 626 $
Alex Pietrangelo	3 000 000 $ (3)
-Salary Remaining :	22 901 $
Simon Hjalmarsson (Out of Payroll)	2 800 000 $ (2)
-Salary Remaining :	21 374 $
Rostislav Olesz (Out of Payroll)	2 300 000 $ (3)
-Salary Remaining :	17 557 $
Jaden Schwartz	2 250 000 $ (1)
-Salary Remaining :	17 176 $
Taras Utepov	2 100 000 $ (4)
-Salary Remaining :	16 031 $
Zhi-qiang Dee	1 900 000 $ (1)
-Salary Remaining :	14 504 $
Milan Michalek (Out of Payroll)	1 500 000 $ (3)
-Salary Remaining :	11 450 $
Rainer Staier (Out of Payroll)	1 400 000 $ (2)
-Salary Remaining :	10 687 $
Ryan Parent	1 400 000 $ (1)
-Salary Remaining :	10 687 $
Jared Cowen	1 400 000 $ (1)
-Salary Remaining :	10 687 $
Tyler Pitlick	1 100 000 $ (2)
-Salary Remaining :	8 397 $
Jake Virtanen	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Taylor Chorney	1 000 000 $ (1)
-Salary Remaining :	7 634 $
John McFarland	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Josh Morrissey	750 000 $ (2)
-Salary Remaining :	5 725 $
Nikolaj Ehlers	750 000 $ (2)
-Salary Remaining :	5 725 $
Vitus Besse	750 000 $ (1)
-Salary Remaining :	5 725 $
Total Pro Players	25
Salary Commitment
Year 2021 : 68 400 000,00 $
Year 2022 : 36 450 000,00 $
Year 2023 : 20 100 000,00 $
Year 2024 : 7 200 000,00 $
Salary Average Commitment
Year 2021 : 68 400 000,00 $
Year 2022 : 36 450 000,00 $
Year 2023 : 20 100 000,00 $
Year 2024 : 7 200 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 68 400 000,00 $
Year 2022 : 36 450 000,00 $
Year 2023 : 20 100 000,00 $
Year 2024 : 7 200 000,00 $

Farm Players Salaries
Ryan Audet (Out of Payroll)	150 000 $ (3)
Salary Remaining :	0 $
Marc Potvin	120 000 $ (3)
Salary Remaining :	0 $
Daniel Larsmarker	110 000 $ (2)
Salary Remaining :	0 $
Richard Vanecko	100 000 $ (3)
Salary Remaining :	0 $
John Negrin	100 000 $ (2)
Salary Remaining :	0 $
Alexander Killorn	100 000 $ (3)
Salary Remaining :	0 $
Dalibor Sziszak	90 000 $ (2)
Salary Remaining :	0 $
Petr Kotasek	85 000 $ (1)
Salary Remaining :	0 $
Jason Zucker	80 000 $ (1)
Salary Remaining :	0 $
Pelle Linnaeus	80 000 $ (1)
Salary Remaining :	0 $
Alexander Khokhlachev	80 000 $ (3)
Salary Remaining :	0 $
Michael Sauer	80 000 $ (1)
Salary Remaining :	0 $
Scott Mayfield	75 000 $ (2)
Salary Remaining :	0 $
Yann Sauve	70 000 $ (2)
Salary Remaining :	0 $
Josh Anderson	70 000 $ (3)
Salary Remaining :	0 $
Oscar Klefbom	70 000 $ (1)
Salary Remaining :	0 $
Rene Wira	70 000 $ (4)
Salary Remaining :	0 $
Chris Brown	70 000 $ (1)
Salary Remaining :	0 $
Edgar Martna	70 000 $ (3)
Salary Remaining :	0 $
Zach Budish	65 000 $ (1)
Salary Remaining :	0 $
Imants Berzins	65 000 $ (3)
Salary Remaining :	0 $
Cody Bass	65 000 $ (4)
Salary Remaining :	0 $
Codey Burki	65 000 $ (2)
Salary Remaining :	0 $
Miles Wood	60 000 $ (3)
Salary Remaining :	0 $
Spycigniew Bryniarski	60 000 $ (2)
Salary Remaining :	0 $
Aaron Snow	60 000 $ (2)
Salary Remaining :	0 $
Kent Simpson	55 000 $ (1)
Salary Remaining :	0 $
Stefan Matteau	50 000 $ (1)
Salary Remaining :	0 $
Morgan Klimchuk	50 000 $ (2)
Salary Remaining :	0 $
Branislav Fabry	50 000 $ (2)
Salary Remaining :	0 $
Madison Bowey	40 000 $ (2)
Salary Remaining :	0 $
Valtteri Virtanen	40 000 $ (2)
Salary Remaining :	0 $
Ian McCoshen	40 000 $ (2)
Salary Remaining :	0 $
Joe Chambers	40 000 $ (1)
Salary Remaining :	0 $
Valeri Nadeznikovs	40 000 $ (2)
Salary Remaining :	0 $
Colton Sissons	40 000 $ (1)
Salary Remaining :	0 $
Devin Shore (Out of Payroll)	40 000 $ (1)
Salary Remaining :	0 $
Oskar Sundqvist	30 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	38
Salary Commitment
Year 2021 : 2 625 000,00 $
Year 2022 : 1 840 000,00 $
Year 2023 : 950 000,00 $
Year 2024 : 135 000,00 $
Salary Average Commitment
Year 2021 : 2 625 000,00 $
Year 2022 : 1 840 000,00 $
Year 2023 : 950 000,00 $
Year 2024 : 135 000,00 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6500 - 116 $ - 5 659 - 87,07%
Level 2:	5500 - 85 $ - 4 418 - 80,33%
Level 3:	2250 - 68 $ - 1 681 - 74,71%
Level 4:	4500 - 45 $ - 4 083 - 90,73%
Luxury :	1250 - 230 $ - 1 193 - 95,46%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 556 - 77,79%
Farm Level 2:	1000 - 20 $ - 789 - 78,92%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 035 - 85,17%
Average Income per Game	1 890 819 $
Year to Date Revenue	77 523 568 $
Farm
Home Games Left	0
Average Attendance - %	2 345 - 78,16%
Average Income per Game	79 468 $
Year to Date Revenue	3 258 206 $
Expense
Pro Players Total Salaries	66 890 000 $
Farm Players Total Salaries	2 100 000 $
Coaches Total Salaries	2 050 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 258 162 $
Farm Year To Date Expenses	2 889 996 $
Pro Salary Cap To Date	58 067 328 $
Farm Salary Cap To Date	2 040 004 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	519 771 $
Pro Estimated Expenses	519 771 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 692 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	519 771 $
Estimated Season Salary Cap	58 577 939 $
Estimate Under Maximum Salary Cap of 72 000 000 $	13 422 061 $
Estimate Over Minimum Salary Cap of 50 000 000 $	8 577 939 $
Current Bank Account	39 862 441 $
Projected Bank Account	39 342 670 $

Pro Players Salaries
Eric Staal	8 500 000 $ (1)
-Salary Remaining :	64 885 $
Keith Burke	6 900 000 $ (3)
-Salary Remaining :	52 672 $
Michael Frolik	5 000 000 $ (3)
-Salary Remaining :	38 168 $
Ryan Stoa	5 000 000 $ (1)
-Salary Remaining :	38 168 $
Nikita Filatov	4 800 000 $ (4)
-Salary Remaining :	36 641 $
Matt Duchene	4 500 000 $ (2)
-Salary Remaining :	34 351 $
Steve Bernier	4 490 000 $ (1)
-Salary Remaining :	34 275 $
Andrei Hunt	3 700 000 $ (2)
-Salary Remaining :	28 244 $
Garri Doulova	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Marc-Andre Fleury	3 200 000 $ (1)
-Salary Remaining :	24 427 $
Krystof Snizek	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Semen Varlamov	2 300 000 $ (1)
-Salary Remaining :	17 557 $
Olivier Legault	2 000 000 $ (2)
-Salary Remaining :	15 267 $
Peter Lizanich	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Hsi-men Xu	1 950 000 $ (2)
-Salary Remaining :	14 885 $
Ivan Zvereva	1 750 000 $ (4)
-Salary Remaining :	13 359 $
Xuan-ling Chen	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Jeremy Morin	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Noah Hanifin	1 000 000 $ (3)
-Salary Remaining :	7 634 $
Calvin De Haan	800 000 $ (1)
-Salary Remaining :	6 107 $
Total Pro Players	20
Salary Commitment
Year 2021 : 66 890 000,00 $
Year 2022 : 36 100 000,00 $
Year 2023 : 19 450 000,00 $
Year 2024 : 6 550 000,00 $
Salary Average Commitment
Year 2021 : 66 890 000,00 $
Year 2022 : 36 100 000,00 $
Year 2023 : 19 450 000,00 $
Year 2024 : 6 550 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 66 890 000,00 $
Year 2022 : 36 100 000,00 $
Year 2023 : 19 450 000,00 $
Year 2024 : 6 550 000,00 $

Farm Players Salaries
Philippe Paradis	120 000 $ (3)
Salary Remaining :	0 $
Roman Machuskin	100 000 $ (2)
Salary Remaining :	0 $
Mark Visentin	100 000 $ (2)
Salary Remaining :	0 $
Danny Kristo	100 000 $ (3)
Salary Remaining :	0 $
Gunnar Gahn	90 000 $ (1)
Salary Remaining :	0 $
Matt Buckles	85 000 $ (4)
Salary Remaining :	0 $
Tony Lagerstrom	80 000 $ (2)
Salary Remaining :	0 $
Anders Axelsson	80 000 $ (1)
Salary Remaining :	0 $
Bjorn Ricardsson	75 000 $ (2)
Salary Remaining :	0 $
Emile Poirier	75 000 $ (2)
Salary Remaining :	0 $
Brian Strait	72 500 $ (2)
Salary Remaining :	0 $
Marek Bartanus	70 000 $ (2)
Salary Remaining :	0 $
Johan Larsson	70 000 $ (2)
Salary Remaining :	0 $
Jakub Culek	70 000 $ (2)
Salary Remaining :	0 $
Luca Cunti	60 000 $ (1)
Salary Remaining :	0 $
Ravil Cherdabaev	50 000 $ (1)
Salary Remaining :	0 $
Laszlo Csom	50 000 $ (1)
Salary Remaining :	0 $
Marko Dano	50 000 $ (2)
Salary Remaining :	0 $
Michael McCarron	50 000 $ (2)
Salary Remaining :	0 $
Brian Boyle	50 000 $ (1)
Salary Remaining :	0 $
Dylan Olsen	50 000 $ (3)
Salary Remaining :	0 $
Karl Hengst	50 000 $ (3)
Salary Remaining :	0 $
Frank Liberty	50 000 $ (1)
Salary Remaining :	0 $
Wilhelm Ronning	45 000 $ (1)
Salary Remaining :	0 $
Shaun Klyakhandler	42 500 $ (2)
Salary Remaining :	0 $
Marek Skrbek	40 000 $ (1)
Salary Remaining :	0 $
Mikko Lehtonen	40 000 $ (1)
Salary Remaining :	0 $
Patrick Sieloff	40 000 $ (1)
Salary Remaining :	0 $
Rudolf Ptacek	40 000 $ (2)
Salary Remaining :	0 $
Matt Candle	40 000 $ (1)
Salary Remaining :	0 $
Brett Pesce	30 000 $ (2)
Salary Remaining :	0 $
Mackenzie MacEachern	30 000 $ (1)
Salary Remaining :	0 $
Gedymin Gramauskus	30 000 $ (3)
Salary Remaining :	0 $
Artur Kamenski	25 000 $ (2)
Salary Remaining :	0 $
Drew Fromlove	25 000 $ (1)
Salary Remaining :	0 $
Adam Shaw	25 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2021 : 2 100 000,00 $
Year 2022 : 1 410 000,00 $
Year 2023 : 435 000,00 $
Year 2024 : 85 000,00 $
Salary Average Commitment
Year 2021 : 2 100 000,00 $
Year 2022 : 1 410 000,00 $
Year 2023 : 435 000,00 $
Year 2024 : 85 000,00 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center - C
Level 1:	7150 - 118 $ - 5 856 - 81,90%
Level 2:	6050 - 87 $ - 4 594 - 75,94%
Level 3:	2475 - 66 $ - 1 825 - 73,74%
Level 4:	4950 - 45 $ - 4 429 - 89,47%
Luxury :	1375 - 250 $ - 1 170 - 85,10%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 50 $ - 1 568 - 78,42%
Farm Level 2:	1000 - 30 $ - 792 - 79,24%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 874 - 81,24%
Average Income per Game	1 944 519 $
Year to Date Revenue	79 725 259 $
Farm
Home Games Left	0
Average Attendance - %	2 361 - 78,69%
Average Income per Game	116 194 $
Year to Date Revenue	4 763 962 $
Expense
Pro Players Total Salaries	60 400 000 $
Farm Players Total Salaries	2 265 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 235 894 $
Farm Year To Date Expenses	2 802 705 $
Pro Salary Cap To Date	59 342 772 $
Farm Salary Cap To Date	2 202 719 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	467 939 $
Pro Estimated Expenses	467 939 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 038 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	467 939 $
Estimated Season Salary Cap	59 803 841 $
Estimate Under Maximum Salary Cap of 72 000 000 $	12 196 159 $
Estimate Over Minimum Salary Cap of 50 000 000 $	9 803 841 $
Current Bank Account	57 269 115 $
Projected Bank Account	56 801 176 $

Pro Players Salaries
Travis Zajac	6 300 000 $ (3)
-Salary Remaining :	48 092 $
Ryan Suter	6 000 000 $ (1)
-Salary Remaining :	45 802 $
Brendan Mikkelson	5 000 000 $ (4)
-Salary Remaining :	38 168 $
Pierre-Marc Bouchard	4 500 000 $ (2)
-Salary Remaining :	34 351 $
Lars Martensson	4 100 000 $ (2)
-Salary Remaining :	31 298 $
Martins Karsums	3 750 000 $ (2)
-Salary Remaining :	28 626 $
Ryan McDonagh	3 500 000 $ (2)
-Salary Remaining :	26 718 $
Ryan Getzlaf	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Randy Hillier	3 000 000 $ (3)
-Salary Remaining :	22 901 $
Joel Gistedt	2 700 000 $ (2)
-Salary Remaining :	20 611 $
Vladimir Tarasenko	2 600 000 $ (2)
-Salary Remaining :	19 847 $
Marian Gaborik	2 500 000 $ (2)
-Salary Remaining :	19 084 $
Beat Schwaller (Out of Payroll)	2 200 000 $ (1)
-Salary Remaining :	16 794 $
Rinat Serdiuk	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Matthew Corrente	2 000 000 $ (2)
-Salary Remaining :	15 267 $
Kevin Lynch (Out of Payroll)	2 000 000 $ (3)
-Salary Remaining :	15 267 $
Colby Cohen	1 900 000 $ (3)
-Salary Remaining :	14 504 $
Jason Bailey	1 800 000 $ (1)
-Salary Remaining :	13 740 $
Jonathan Sigalet	1 800 000 $ (3)
-Salary Remaining :	13 740 $
Michal Kucharcik	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Sam Reinhart	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Samuel Morin	750 000 $ (2)
-Salary Remaining :	5 725 $
Rami Jalkanen	400 000 $ (2)
-Salary Remaining :	3 053 $
Roman Voloshenko	300 000 $ (1)
-Salary Remaining :	2 290 $
Total Pro Players	24
Salary Commitment
Year 2021 : 64 600 000,00 $
Year 2022 : 52 300 000,00 $
Year 2023 : 20 000 000,00 $
Year 2024 : 5 000 000,00 $
Salary Average Commitment
Year 2021 : 64 600 000,00 $
Year 2022 : 52 300 000,00 $
Year 2023 : 20 000 000,00 $
Year 2024 : 5 000 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 64 600 000,00 $
Year 2022 : 52 300 000,00 $
Year 2023 : 20 000 000,00 $
Year 2024 : 5 000 000,00 $

Farm Players Salaries
Mikhail Bondarenko	140 000 $ (2)
Salary Remaining :	0 $
Teddy Blueger	130 000 $ (3)
Salary Remaining :	0 $
Mark McNeill	120 000 $ (3)
Salary Remaining :	0 $
Ryan Martindale	100 000 $ (1)
Salary Remaining :	0 $
Jamie Oleksiak	100 000 $ (3)
Salary Remaining :	0 $
Evgeny Selivanov	100 000 $ (2)
Salary Remaining :	0 $
Burke Podollan	95 000 $ (2)
Salary Remaining :	0 $
Cedric Simard	85 000 $ (1)
Salary Remaining :	0 $
Michael Del Zotto	85 000 $ (3)
Salary Remaining :	0 $
Stefan Elliott	80 000 $ (3)
Salary Remaining :	0 $
Andrei Dryndin	80 000 $ (1)
Salary Remaining :	0 $
Tommi Kanniainen	80 000 $ (1)
Salary Remaining :	0 $
Marcel Schaerer	80 000 $ (2)
Salary Remaining :	0 $
Bradley Ross	80 000 $ (2)
Salary Remaining :	0 $
Helmut Kohn	75 000 $ (1)
Salary Remaining :	0 $
Tomas Hertl	75 000 $ (1)
Salary Remaining :	0 $
Klym Pekar	65 000 $ (1)
Salary Remaining :	0 $
Nick Cousins	65 000 $ (2)
Salary Remaining :	0 $
Jesse Blacker	65 000 $ (3)
Salary Remaining :	0 $
Sondre Olden	60 000 $ (1)
Salary Remaining :	0 $
Brennan Serville	60 000 $ (3)
Salary Remaining :	0 $
Dick Basford	60 000 $ (2)
Salary Remaining :	0 $
Nikita Scherbak	50 000 $ (2)
Salary Remaining :	0 $
Oscar Dansk	50 000 $ (1)
Salary Remaining :	0 $
Matt MacKenzie	40 000 $ (2)
Salary Remaining :	0 $
Matthew Carle	40 000 $ (2)
Salary Remaining :	0 $
Jarno Grunlun	40 000 $ (2)
Salary Remaining :	0 $
Chris Tierney	40 000 $ (1)
Salary Remaining :	0 $
Filip Vlach	40 000 $ (2)
Salary Remaining :	0 $
Dmitri Nagornykh	30 000 $ (1)
Salary Remaining :	0 $
Brock McGinn	30 000 $ (1)
Salary Remaining :	0 $
Sergei Shavarev	25 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2021 : 2 265 000,00 $
Year 2022 : 1 470 000,00 $
Year 2023 : 640 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 2 265 000,00 $
Year 2022 : 1 470 000,00 $
Year 2023 : 640 000,00 $
Year 2024 : 0,00 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6100 - 110 $ - 6 097 - 99,95%
Level 2:	5100 - 80 $ - 5 100 - 100,00%
Level 3:	2100 - 55 $ - 2 100 - 100,00%
Level 4:	4100 - 40 $ - 4 100 - 100,00%
Luxury :	1031 - 260 $ - 989 - 95,95%
Total Capacity :	18431
Farm
Farm Level 1:	2000 - 45 $ - 1 605 - 80,23%
Farm Level 2:	1000 - 30 $ - 779 - 77,95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 386 - 99,76%
Average Income per Game	1 841 499 $
Year to Date Revenue	75 501 475 $
Farm
Home Games Left	0
Average Attendance - %	2 384 - 79,47%
Average Income per Game	108 971 $
Year to Date Revenue	4 467 819 $
Expense
Pro Players Total Salaries	61 450 000 $
Farm Players Total Salaries	1 995 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 849 639 $
Farm Year To Date Expenses	3 015 821 $
Pro Salary Cap To Date	63 361 056 $
Farm Salary Cap To Date	2 015 829 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	480 534 $
Pro Estimated Expenses	480 534 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 038 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	480 534 $
Estimated Season Salary Cap	63 830 140 $
Estimate Under Maximum Salary Cap of 72 000 000 $	8 169 860 $
Estimate Over Minimum Salary Cap of 50 000 000 $	13 830 140 $
Current Bank Account	32 944 565 $
Projected Bank Account	32 464 031 $

Pro Players Salaries
Lauri Korpikoski	8 500 000 $ (2)
-Salary Remaining :	64 885 $
Mason Raymond	5 000 000 $ (2)
-Salary Remaining :	38 168 $
Oleg Kvasha	5 000 000 $ (1)
-Salary Remaining :	38 168 $
Petteri Nokelainen	4 750 000 $ (3)
-Salary Remaining :	36 260 $
Dany Roussin	4 250 000 $ (2)
-Salary Remaining :	32 443 $
Michael Forney (Out of Payroll)	4 000 000 $ (3)
-Salary Remaining :	30 534 $
Evgeni Malkin	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Elmo Hell	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Michael Ratchuk	3 000 000 $ (3)
-Salary Remaining :	22 901 $
Brian Brousseau	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Justin Schultz	2 800 000 $ (2)
-Salary Remaining :	21 374 $
Erik Karlsson	2 800 000 $ (2)
-Salary Remaining :	21 374 $
Beau Bennett	2 500 000 $ (3)
-Salary Remaining :	19 084 $
Ryan Ellis	2 000 000 $ (2)
-Salary Remaining :	15 267 $
Jacob Markstrom	1 800 000 $ (2)
-Salary Remaining :	13 740 $
Zach Kassian	1 750 000 $ (3)
-Salary Remaining :	13 359 $
Zach Boychuk	1 600 000 $ (1)
-Salary Remaining :	12 214 $
Pat Freeman	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Emil Martna	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Igor Aliaksiej	1 300 000 $ (2)
-Salary Remaining :	9 924 $
Derek Stepan	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Tyler Wotherspoon	900 000 $ (3)
-Salary Remaining :	6 870 $
Total Pro Players	22
Salary Commitment
Year 2021 : 65 450 000,00 $
Year 2022 : 52 850 000,00 $
Year 2023 : 16 900 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 65 450 000,00 $
Year 2022 : 52 850 000,00 $
Year 2023 : 16 900 000,00 $
Year 2024 : 0,00 $
Salary Cap with 1 Way Contract
Year 2021 : 65 450 000,00 $
Year 2022 : 52 850 000,00 $
Year 2023 : 16 900 000,00 $
Year 2024 : 0,00 $

Farm Players Salaries
Jake Paterson	150 000 $ (3)
Salary Remaining :	0 $
Wasylo Kowelski	140 000 $ (3)
Salary Remaining :	0 $
Steven Hodges	110 000 $ (3)
Salary Remaining :	0 $
Anton Lander	100 000 $ (3)
Salary Remaining :	0 $
Adam Rogers	100 000 $ (2)
Salary Remaining :	0 $
Aaron Ness	100 000 $ (3)
Salary Remaining :	0 $
Victor Rask	85 000 $ (3)
Salary Remaining :	0 $
Vladislav Namestnikov	85 000 $ (1)
Salary Remaining :	0 $
Devante Smith-Pelly	80 000 $ (2)
Salary Remaining :	0 $
Jacob Josefson	80 000 $ (1)
Salary Remaining :	0 $
Kevin Roy	75 000 $ (3)
Salary Remaining :	0 $
Stephen Johns	75 000 $ (2)
Salary Remaining :	0 $
Frantisek Kapusta	60 000 $ (2)
Salary Remaining :	0 $
Andy Welinski	60 000 $ (1)
Salary Remaining :	0 $
Charles-Olivier Roussel	60 000 $ (1)
Salary Remaining :	0 $
Petr Straka	60 000 $ (2)
Salary Remaining :	0 $
Max Gardiner	55 000 $ (1)
Salary Remaining :	0 $
Ju-wei Cong	50 000 $ (1)
Salary Remaining :	0 $
Erik Gustafsson	50 000 $ (1)
Salary Remaining :	0 $
Cade Fairchild	50 000 $ (1)
Salary Remaining :	0 $
Reto Grabher	50 000 $ (1)
Salary Remaining :	0 $
Marek Pekarek	50 000 $ (2)
Salary Remaining :	0 $
Mike Betournay	50 000 $ (1)
Salary Remaining :	0 $
Sonny Milano	50 000 $ (2)
Salary Remaining :	0 $
Gabryel Paquin-Boudreau	40 000 $ (2)
Salary Remaining :	0 $
Spencer Martin	40 000 $ (1)
Salary Remaining :	0 $
Shayne Gostisbehere	30 000 $ (1)
Salary Remaining :	0 $
Alex Lintuniemi	30 000 $ (2)
Salary Remaining :	0 $
Sven Andrighetto	30 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 2021 : 1 995 000,00 $
Year 2022 : 1 305 000,00 $
Year 2023 : 760 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 1 995 000,00 $
Year 2022 : 1 305 000,00 $
Year 2023 : 760 000,00 $
Year 2024 : 0,00 $

National

Arena Capacity - Ticket Price Attendance - %
Arena Name	Forum
Level 1:	6100 - 132 $ - 4 738 - 77,67%
Level 2:	5100 - 99 $ - 3 958 - 77,61%
Level 3:	2050 - 70 $ - 1 700 - 82,95%
Level 4:	4100 - 48 $ - 3 461 - 84,41%
Luxury :	1017 - 286 $ - 900 - 88,49%
Total Capacity :	18367
Farm
Farm Level 1:	2000 - 61 $ - 1 590 - 79,50%
Farm Level 2:	1000 - 44 $ - 794 - 79,42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14 757 - 80,34%
Average Income per Game	1 778 141 $
Year to Date Revenue	72 903 771 $
Farm
Home Games Left	0
Average Attendance - %	2 384 - 79,47%
Average Income per Game	150 404 $
Year to Date Revenue	6 166 554 $
Expense
Pro Players Total Salaries	59 129 321 $
Farm Players Total Salaries	1 547 500 $
Coaches Total Salaries	1 025 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 887 394 $
Farm Year To Date Expenses	2 206 553 $
Pro Salary Cap To Date	59 919 843 $
Farm Salary Cap To Date	1 695 028 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	455 376 $
Pro Estimated Expenses	455 376 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 750 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	455 376 $
Estimated Season Salary Cap	60 371 212 $
Estimate Under Maximum Salary Cap of 72 000 000 $	11 628 788 $
Estimate Over Minimum Salary Cap of 50 000 000 $	10 371 212 $
Current Bank Account	24 863 075 $
Projected Bank Account	24 407 699 $

Pro Players Salaries
Joey Hishon	6 500 000 $ (4)
-Salary Remaining :	49 618 $
Devin Setoguchi	4 700 000 $ (1)
-Salary Remaining :	35 878 $
Leland Irving	4 250 000 $ (3)
-Salary Remaining :	32 443 $
Rob Schremp	4 000 000 $ (1)
-Salary Remaining :	30 534 $
Jakub Vojta	3 800 000 $ (1)
-Salary Remaining :	29 008 $
Jordan Eberle	3 750 000 $ (3)
-Salary Remaining :	28 626 $
Erwin Mazza	3 600 000 $ (2)
-Salary Remaining :	27 481 $
Derrick Pouliot	3 500 000 $ (4)
-Salary Remaining :	26 718 $
Radek Smolenack	3 250 000 $ (1)
-Salary Remaining :	24 809 $
Matt Niskanen	2 654 321 $ (1)
-Salary Remaining :	20 262 $
Artem Khvostov	2 625 000 $ (1)
-Salary Remaining :	20 038 $
Petr Kalus	2 425 000 $ (2)
-Salary Remaining :	18 511 $
Mattias Holmsted	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Nick Foligno	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Julius Hartmark	1 950 000 $ (2)
-Salary Remaining :	14 885 $
Mikolaj Gomulka	1 750 000 $ (2)
-Salary Remaining :	13 359 $
Chris Durand	1 750 000 $ (1)
-Salary Remaining :	13 359 $
Jules Chastel	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Jan Runitsky	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Talgat Bodritskaja	950 000 $ (2)
-Salary Remaining :	7 252 $
Theo Peckham	750 000 $ (1)
-Salary Remaining :	5 725 $
Del Ducharme	500 000 $ (1)
-Salary Remaining :	3 817 $
Jonne Hovi	425 000 $ (1)
-Salary Remaining :	3 244 $
Total Pro Players	23
Salary Commitment
Year 2021 : 59 129 321,00 $
Year 2022 : 28 675 000,00 $
Year 2023 : 18 000 000,00 $
Year 2024 : 10 000 000,00 $
Salary Average Commitment
Year 2021 : 59 129 321,00 $
Year 2022 : 28 675 000,00 $
Year 2023 : 18 000 000,00 $
Year 2024 : 10 000 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 59 129 321,00 $
Year 2022 : 28 675 000,00 $
Year 2023 : 18 000 000,00 $
Year 2024 : 10 000 000,00 $

Farm Players Salaries
Tyler Cuma	100 000 $ (2)
Salary Remaining :	0 $
Brett Ritchie	85 000 $ (1)
Salary Remaining :	0 $
Sergei Ivasiv	80 000 $ (1)
Salary Remaining :	0 $
Max Gaede	80 000 $ (2)
Salary Remaining :	0 $
Adam Lowry	75 000 $ (1)
Salary Remaining :	0 $
Michael Paliotta	75 000 $ (3)
Salary Remaining :	0 $
Kirill Kabanov	72 500 $ (2)
Salary Remaining :	0 $
Kyle Clifford	72 500 $ (1)
Salary Remaining :	0 $
Eric Mestery	70 000 $ (2)
Salary Remaining :	0 $
Ivan Chernyakov	70 000 $ (1)
Salary Remaining :	0 $
Kevin Sundher	65 000 $ (2)
Salary Remaining :	0 $
Niklas Johannesson	60 000 $ (1)
Salary Remaining :	0 $
Jordan Schmaltz	50 000 $ (1)
Salary Remaining :	0 $
Jordan Binnington	50 000 $ (2)
Salary Remaining :	0 $
Julien Kensett	45 000 $ (1)
Salary Remaining :	0 $
Robin Norell	40 000 $ (3)
Salary Remaining :	0 $
Justin Bailey	40 000 $ (2)
Salary Remaining :	0 $
Artturi Lehkonen	40 000 $ (2)
Salary Remaining :	0 $
Alfonsas Jasaitis	40 000 $ (2)
Salary Remaining :	0 $
Philip Samuelsson	37 500 $ (1)
Salary Remaining :	0 $
Rene Kadlek	37 500 $ (1)
Salary Remaining :	0 $
Erik Karlson	32 500 $ (1)
Salary Remaining :	0 $
Gustav Olofsson	30 000 $ (2)
Salary Remaining :	0 $
Tyrell Goulbourne	30 000 $ (2)
Salary Remaining :	0 $
Jonas Johansson	30 000 $ (2)
Salary Remaining :	0 $
Chris Driedger	30 000 $ (1)
Salary Remaining :	0 $
Vladislav Kamenev	30 000 $ (2)
Salary Remaining :	0 $
Justin Kea	30 000 $ (1)
Salary Remaining :	0 $
Steven Santini	30 000 $ (2)
Salary Remaining :	0 $
William Wrenn	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	30
Salary Commitment
Year 2021 : 1 547 500,00 $
Year 2022 : 822 500,00 $
Year 2023 : 115 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 1 547 500,00 $
Year 2022 : 822 500,00 $
Year 2023 : 115 000,00 $
Year 2024 : 0,00 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Jack Hammer
Level 1:	8000 - 95 $ - 6 597 - 82,47%
Level 2:	7000 - 75 $ - 5 375 - 76,79%
Level 3:	4000 - 65 $ - 1 839 - 45,97%
Level 4:	6000 - 45 $ - 4 334 - 72,23%
Luxury :	3000 - 180 $ - 1 261 - 42,03%
Total Capacity :	28000
Farm
Farm Level 1:	2000 - 40 $ - 1 569 - 78,47%
Farm Level 2:	1000 - 25 $ - 781 - 78,12%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 406 - 69,31%
Average Income per Game	1 791 359 $
Year to Date Revenue	73 445 724 $
Farm
Home Games Left	0
Average Attendance - %	2 351 - 78,36%
Average Income per Game	93 832 $
Year to Date Revenue	3 847 125 $
Expense
Pro Players Total Salaries	48 350 000 $
Farm Players Total Salaries	2 564 500 $
Coaches Total Salaries	2 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 876 405 $
Farm Year To Date Expenses	3 176 735 $
Pro Salary Cap To Date	55 387 873 $
Farm Salary Cap To Date	2 376 756 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	380 534 $
Pro Estimated Expenses	380 534 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 881 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	380 534 $
Estimated Season Salary Cap	55 756 957 $
Estimate Under Maximum Salary Cap of 72 000 000 $	16 243 043 $
Estimate Over Minimum Salary Cap of 50 000 000 $	5 756 957 $
Current Bank Account	20 271 718 $
Projected Bank Account	19 891 184 $

Pro Players Salaries
Andrei Gribko	7 000 000 $ (2)
-Salary Remaining :	53 435 $
Christopher Bourque	4 500 000 $ (2)
-Salary Remaining :	34 351 $
Valeri Mikhnovets	4 200 000 $ (1)
-Salary Remaining :	32 061 $
Jamie McGinn	4 000 000 $ (2)
-Salary Remaining :	30 534 $
Lars-Erik Adolfsson	3 500 000 $ (2)
-Salary Remaining :	26 718 $
Lukas Kaspar	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Valdis Prusis	2 800 000 $ (2)
-Salary Remaining :	21 374 $
Emeric Bradlet	2 750 000 $ (1)
-Salary Remaining :	20 992 $
Andrew Kozek	2 000 000 $ (1)
-Salary Remaining :	15 267 $
David Fischer	1 600 000 $ (2)
-Salary Remaining :	12 214 $
Milan Lucic	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Brock Beukeboom	1 500 000 $ (3)
-Salary Remaining :	11 450 $
Tyler Toffoli	1 300 000 $ (1)
-Salary Remaining :	9 924 $
Dennis Persson	1 250 000 $ (1)
-Salary Remaining :	9 542 $
David Shantz	1 200 000 $ (1)
-Salary Remaining :	9 160 $
Knut Lindfors	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Logan Stephenson	850 000 $ (3)
-Salary Remaining :	6 489 $
Jared Knight	850 000 $ (2)
-Salary Remaining :	6 489 $
John Moore	800 000 $ (1)
-Salary Remaining :	6 107 $
Ryan Spooner	800 000 $ (1)
-Salary Remaining :	6 107 $
Oskars Bartulis	800 000 $ (1)
-Salary Remaining :	6 107 $
Erwin Quentin	750 000 $ (3)
-Salary Remaining :	5 725 $
Pavel Fischer	400 000 $ (2)
-Salary Remaining :	3 053 $
Total Pro Players	23
Salary Commitment
Year 2021 : 48 350 000,00 $
Year 2022 : 29 250 000,00 $
Year 2023 : 3 100 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 48 350 000,00 $
Year 2022 : 29 250 000,00 $
Year 2023 : 3 100 000,00 $
Year 2024 : 0,00 $
Salary Cap with 1 Way Contract
Year 2021 : 48 350 000,00 $
Year 2022 : 29 250 000,00 $
Year 2023 : 3 100 000,00 $
Year 2024 : 0,00 $

Farm Players Salaries
Justin Faulk	175 000 $ (3)
Salary Remaining :	0 $
Daniel Larsson	145 000 $ (1)
Salary Remaining :	0 $
Dougie Hamilton	130 000 $ (2)
Salary Remaining :	0 $
Maxime Tanguay	130 000 $ (1)
Salary Remaining :	0 $
Christian Connell	120 000 $ (1)
Salary Remaining :	0 $
Svein Ribur	100 000 $ (1)
Salary Remaining :	0 $
Kaspars Daugavins	100 000 $ (2)
Salary Remaining :	0 $
Anders Nilsson	100 000 $ (1)
Salary Remaining :	0 $
Enver Lisin	98 000 $ (1)
Salary Remaining :	0 $
Kevin Marshall	97 500 $ (1)
Salary Remaining :	0 $
Nicklas Jensen	90 000 $ (1)
Salary Remaining :	0 $
Ryan Sproul	90 000 $ (1)
Salary Remaining :	0 $
Sergei Demidchik	90 000 $ (2)
Salary Remaining :	0 $
Josh Leivo	89 000 $ (1)
Salary Remaining :	0 $
Stefan Noesen	85 000 $ (3)
Salary Remaining :	0 $
Christian Thomas	75 000 $ (1)
Salary Remaining :	0 $
Andrij Boiko	75 000 $ (1)
Salary Remaining :	0 $
Alex Chiasson	70 000 $ (3)
Salary Remaining :	0 $
Ludvig Rensfeldt	65 000 $ (2)
Salary Remaining :	0 $
Vincent Trocheck	60 000 $ (1)
Salary Remaining :	0 $
Tomas Tatar	60 000 $ (1)
Salary Remaining :	0 $
Alexander Steen	55 000 $ (2)
Salary Remaining :	0 $
Julian Melchiori	50 000 $ (1)
Salary Remaining :	0 $
Alexander Wennberg	50 000 $ (2)
Salary Remaining :	0 $
Iwan Pruszkowski	50 000 $ (1)
Salary Remaining :	0 $
Julius Honka	50 000 $ (2)
Salary Remaining :	0 $
Nazer Ospanov	45 000 $ (1)
Salary Remaining :	0 $
Ludomil Geras	40 000 $ (1)
Salary Remaining :	0 $
Brendan Gaunce	40 000 $ (1)
Salary Remaining :	0 $
Nick Magyar	30 000 $ (2)
Salary Remaining :	0 $
Mattia Marcantuoni	30 000 $ (1)
Salary Remaining :	0 $
Keegan Kanzig	30 000 $ (2)
Salary Remaining :	0 $
Adam Pelech	30 000 $ (1)
Salary Remaining :	0 $
Wayne Simmonds	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2021 : 2 564 500,00 $
Year 2022 : 930 000,00 $
Year 2023 : 330 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 2 564 500,00 $
Year 2022 : 930 000,00 $
Year 2023 : 330 000,00 $
Year 2024 : 0,00 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6650 - 116 $ - 6 457 - 97,10%
Level 2:	5550 - 86 $ - 5 343 - 96,28%
Level 3:	2225 - 66 $ - 1 937 - 87,06%
Level 4:	4450 - 46 $ - 4 255 - 95,63%
Luxury :	1125 - 266 $ - 978 - 86,94%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 53 $ - 1 613 - 80,64%
Farm Level 2:	1000 - 39 $ - 788 - 78,82%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 971 - 94,86%
Average Income per Game	1 960 246 $
Year to Date Revenue	80 370 097 $
Farm
Home Games Left	0
Average Attendance - %	2 401 - 80,03%
Average Income per Game	133 584 $
Year to Date Revenue	5 476 948 $
Expense
Pro Players Total Salaries	68 300 000 $
Farm Players Total Salaries	2 740 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 172 893 $
Farm Year To Date Expenses	4 441 094 $
Pro Salary Cap To Date	60 188 181 $
Farm Salary Cap To Date	2 941 068 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	536 641 $
Pro Estimated Expenses	536 641 $
Farm Remaining Season Days	0
Farm Expenses Per Days	32 615 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	536 641 $
Estimated Season Salary Cap	60 709 555 $
Estimate Under Maximum Salary Cap of 72 000 000 $	11 290 445 $
Estimate Over Minimum Salary Cap of 50 000 000 $	10 709 555 $
Current Bank Account	58 699 150 $
Projected Bank Account	58 162 509 $

Pro Players Salaries
Riley Holzapfel	5 750 000 $ (2)
-Salary Remaining :	43 893 $
Karl Rimeaux	5 200 000 $ (4)
-Salary Remaining :	39 695 $
Radovan Kwasnicki	4 250 000 $ (3)
-Salary Remaining :	32 443 $
Mathieu Carle	4 000 000 $ (4)
-Salary Remaining :	30 534 $
Lukas Nedve	4 000 000 $ (1)
-Salary Remaining :	30 534 $
Alexander Vasyunov	3 500 000 $ (3)
-Salary Remaining :	26 718 $
Lars Doepker	3 500 000 $ (3)
-Salary Remaining :	26 718 $
Jonas Lidbrandt	3 500 000 $ (2)
-Salary Remaining :	26 718 $
Florent Francillon	3 200 000 $ (1)
-Salary Remaining :	24 427 $
Mike Richards	3 150 000 $ (2)
-Salary Remaining :	24 046 $
Letas Kleiza	3 000 000 $ (4)
-Salary Remaining :	22 901 $
Kristopher Letang	2 750 000 $ (1)
-Salary Remaining :	20 992 $
Jamie McBain	2 750 000 $ (1)
-Salary Remaining :	20 992 $
Paul Stastny	2 700 000 $ (2)
-Salary Remaining :	20 611 $
Colten Teubert	2 400 000 $ (3)
-Salary Remaining :	18 321 $
Florent Blais	2 100 000 $ (1)
-Salary Remaining :	16 031 $
Manfred Staubel	2 000 000 $ (2)
-Salary Remaining :	15 267 $
Marc-Antoine Pouliot	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Phil Halick	2 000 000 $ (2)
-Salary Remaining :	15 267 $
Martin Havlat	1 900 000 $ (1)
-Salary Remaining :	14 504 $
Bastien DeBerthellemy	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Mike Green	1 200 000 $ (3)
-Salary Remaining :	9 160 $
Grant Lewis	1 000 000 $ (3)
-Salary Remaining :	7 634 $
Johannes Airikkala	950 000 $ (2)
-Salary Remaining :	7 252 $
Total Pro Players	24
Salary Commitment
Year 2021 : 68 300 000,00 $
Year 2022 : 49 600 000,00 $
Year 2023 : 28 050 000,00 $
Year 2024 : 12 200 000,00 $
Salary Average Commitment
Year 2021 : 68 300 000,00 $
Year 2022 : 49 600 000,00 $
Year 2023 : 28 050 000,00 $
Year 2024 : 12 200 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 68 300 000,00 $
Year 2022 : 49 600 000,00 $
Year 2023 : 28 050 000,00 $
Year 2024 : 12 200 000,00 $

Farm Players Salaries
Brian Dumoulin	125 000 $ (4)
Salary Remaining :	0 $
Dmitriy Doletsky	120 000 $ (4)
Salary Remaining :	0 $
Anton Starostenko	110 000 $ (1)
Salary Remaining :	0 $
Inge Bjoernson	100 000 $ (1)
Salary Remaining :	0 $
Nikolai Dolidovich	100 000 $ (3)
Salary Remaining :	0 $
Brandon Saad	95 000 $ (2)
Salary Remaining :	0 $
Sean Couturier	90 000 $ (2)
Salary Remaining :	0 $
Petr Sykora	90 000 $ (1)
Salary Remaining :	0 $
Kerkko Kuoppala	90 000 $ (3)
Salary Remaining :	0 $
Charlie Coyle	87 500 $ (2)
Salary Remaining :	0 $
Michel Francis	85 000 $ (2)
Salary Remaining :	0 $
Max Pacioretty	85 000 $ (1)
Salary Remaining :	0 $
Marek Nord	85 000 $ (2)
Salary Remaining :	0 $
Vilhelm Steen	85 000 $ (3)
Salary Remaining :	0 $
Wilhelm Birkeland	85 000 $ (1)
Salary Remaining :	0 $
Bryce Swan	80 000 $ (1)
Salary Remaining :	0 $
Jonathon Barnes	80 000 $ (1)
Salary Remaining :	0 $
Jordan Weal	70 000 $ (2)
Salary Remaining :	0 $
Duncan Siemens	70 000 $ (2)
Salary Remaining :	0 $
Johan Stahl	65 000 $ (2)
Salary Remaining :	0 $
Misoslav Gemela	65 000 $ (2)
Salary Remaining :	0 $
Stanislaus Cuprik	62 500 $ (1)
Salary Remaining :	0 $
Odd Lindahl	60 000 $ (1)
Salary Remaining :	0 $
Dominique Ciolino	55 000 $ (2)
Salary Remaining :	0 $
Olli Maatta	50 000 $ (1)
Salary Remaining :	0 $
Rupert Klimmer	50 000 $ (2)
Salary Remaining :	0 $
Stephon Williams	50 000 $ (4)
Salary Remaining :	0 $
Adam Janosik	50 000 $ (2)
Salary Remaining :	0 $
Taylor Aronson	50 000 $ (2)
Salary Remaining :	0 $
Kurt Frauenfelder	50 000 $ (2)
Salary Remaining :	0 $
Dylan Labbe	50 000 $ (4)
Salary Remaining :	0 $
Scott Harrington	50 000 $ (3)
Salary Remaining :	0 $
Damien DiLivio	45 000 $ (2)
Salary Remaining :	0 $
Bernd Nyholm	40 000 $ (4)
Salary Remaining :	0 $
Enn Oll	40 000 $ (4)
Salary Remaining :	0 $
Tanner Richard	40 000 $ (1)
Salary Remaining :	0 $
Troy Bourke	30 000 $ (1)
Salary Remaining :	0 $
Yan-Pavel Laplante	30 000 $ (2)
Salary Remaining :	0 $
William Carrier	30 000 $ (2)
Salary Remaining :	0 $
Tomas Demel	25 000 $ (1)
Salary Remaining :	0 $
David Lefrancois	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	41
Salary Commitment
Year 2021 : 2 740 000,00 $
Year 2022 : 1 822 500,00 $
Year 2023 : 750 000,00 $
Year 2024 : 425 000,00 $
Salary Average Commitment
Year 2021 : 2 740 000,00 $
Year 2022 : 1 822 500,00 $
Year 2023 : 750 000,00 $
Year 2024 : 425 000,00 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6825 - 106 $ - 6 593 - 96,60%
Level 2:	5775 - 74 $ - 5 505 - 95,32%
Level 3:	2362 - 53 $ - 2 276 - 96,35%
Level 4:	4725 - 40 $ - 4 556 - 96,43%
Luxury :	1313 - 225 $ - 1 247 - 94,95%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 50 $ - 1 583 - 79,13%
Farm Level 2:	1000 - 30 $ - 782 - 78,24%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 176 - 96,08%
Average Income per Game	1 926 102 $
Year to Date Revenue	78 970 193 $
Farm
Home Games Left	0
Average Attendance - %	2 365 - 78,83%
Average Income per Game	116 966 $
Year to Date Revenue	4 795 592 $
Expense
Pro Players Total Salaries	75 600 000 $
Farm Players Total Salaries	1 847 500 $
Coaches Total Salaries	2 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 621 769 $
Farm Year To Date Expenses	2 358 628 $
Pro Salary Cap To Date	69 835 481 $
Farm Salary Cap To Date	1 758 650 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	590 840 $
Pro Estimated Expenses	590 840 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 827 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	590 840 $
Estimated Season Salary Cap	70 412 580 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 587 420 $
Estimate Over Minimum Salary Cap of 50 000 000 $	20 412 580 $
Current Bank Account	44 906 697 $
Projected Bank Account	44 315 857 $

Pro Players Salaries
Jarmo Saarinen	5 500 000 $ (2)
-Salary Remaining :	41 985 $
Derick Brassard	5 000 000 $ (2)
-Salary Remaining :	38 168 $
Chris Stewart	4 500 000 $ (1)
-Salary Remaining :	34 351 $
Akim Aliu	4 500 000 $ (1)
-Salary Remaining :	34 351 $
Luc Bourdon	4 000 000 $ (1)
-Salary Remaining :	30 534 $
Johannes Salmonsson	4 000 000 $ (2)
-Salary Remaining :	30 534 $
Riku Helenius	4 000 000 $ (2)
-Salary Remaining :	30 534 $
Mattias Soderqvist	3 750 000 $ (1)
-Salary Remaining :	28 626 $
Daniil Lodygin	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Roman Josi	3 250 000 $ (2)
-Salary Remaining :	24 809 $
Thomas Hickey	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Brock Nelson	3 000 000 $ (4)
-Salary Remaining :	22 901 $
Andrej Dyakonov	2 800 000 $ (4)
-Salary Remaining :	21 374 $
Cody Goloubef	2 750 000 $ (3)
-Salary Remaining :	20 992 $
Dion Phaneuf	2 500 000 $ (1)
-Salary Remaining :	19 084 $
Lars Eller	2 500 000 $ (3)
-Salary Remaining :	19 084 $
Tomas Plekanec	2 500 000 $ (1)
-Salary Remaining :	19 084 $
Dalibor Rabl	2 400 000 $ (1)
-Salary Remaining :	18 321 $
Sergio Hogan	2 300 000 $ (1)
-Salary Remaining :	17 557 $
Brett Bulmer	2 200 000 $ (3)
-Salary Remaining :	16 794 $
Janis Dabolins	2 100 000 $ (1)
-Salary Remaining :	16 031 $
Mark Mitera	2 000 000 $ (3)
-Salary Remaining :	15 267 $
Henrik Koivisto	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Bernard Roch	1 250 000 $ (2)
-Salary Remaining :	9 542 $
Jaroslav Sedlak	400 000 $ (1)
-Salary Remaining :	3 053 $
Marvin Smehlik	400 000 $ (1)
-Salary Remaining :	3 053 $
Total Pro Players	26
Salary Commitment
Year 2021 : 75 600 000,00 $
Year 2022 : 42 750 000,00 $
Year 2023 : 15 250 000,00 $
Year 2024 : 5 800 000,00 $
Salary Average Commitment
Year 2021 : 75 600 000,00 $
Year 2022 : 42 750 000,00 $
Year 2023 : 15 250 000,00 $
Year 2024 : 5 800 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 75 600 000,00 $
Year 2022 : 42 750 000,00 $
Year 2023 : 15 250 000,00 $
Year 2024 : 5 800 000,00 $

Farm Players Salaries
Shane Prince	100 000 $ (3)
Salary Remaining :	0 $
Luca Sbisa	100 000 $ (2)
Salary Remaining :	0 $
Dana Tyrell	100 000 $ (2)
Salary Remaining :	0 $
Marcus Johansson	100 000 $ (1)
Salary Remaining :	0 $
Vaclav Toman	100 000 $ (1)
Salary Remaining :	0 $
Jian-ying Kwan	100 000 $ (2)
Salary Remaining :	0 $
Brett Ponich	85 000 $ (2)
Salary Remaining :	0 $
Jakub Klepis	80 000 $ (1)
Salary Remaining :	0 $
Malcolm Subban	75 000 $ (1)
Salary Remaining :	0 $
Matt Clark	65 000 $ (1)
Salary Remaining :	0 $
Tommy Sestito	65 000 $ (1)
Salary Remaining :	0 $
Mart Ilkka	60 000 $ (1)
Salary Remaining :	0 $
Dalemir Kalinski	55 000 $ (1)
Salary Remaining :	0 $
Mikelis Lauzackas	52 500 $ (1)
Salary Remaining :	0 $
Dalyn Flatt	50 000 $ (1)
Salary Remaining :	0 $
Dalibor Terpak	50 000 $ (2)
Salary Remaining :	0 $
Akihisa Aikyo	50 000 $ (1)
Salary Remaining :	0 $
Pat Bailley	50 000 $ (1)
Salary Remaining :	0 $
Justin Williams	50 000 $ (1)
Salary Remaining :	0 $
Anthony Stolarz	40 000 $ (1)
Salary Remaining :	0 $
Remi Elie	40 000 $ (2)
Salary Remaining :	0 $
ickarRauge Hallstrm	40 000 $ (1)
Salary Remaining :	0 $
Keaton Thompson	40 000 $ (4)
Salary Remaining :	0 $
Mark Stuart	40 000 $ (1)
Salary Remaining :	0 $
Mariss Bats	40 000 $ (1)
Salary Remaining :	0 $
Jeremy Colliton	40 000 $ (1)
Salary Remaining :	0 $
Jonas Ahnelov	40 000 $ (2)
Salary Remaining :	0 $
Julius Bergman	30 000 $ (2)
Salary Remaining :	0 $
Jujhar Khaira	30 000 $ (1)
Salary Remaining :	0 $
Juho Lammikko	30 000 $ (2)
Salary Remaining :	0 $
Petr Vosta	25 000 $ (2)
Salary Remaining :	0 $
Dan Lavoie	25 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2021 : 1 847 500,00 $
Year 2022 : 740 000,00 $
Year 2023 : 140 000,00 $
Year 2024 : 40 000,00 $
Salary Average Commitment
Year 2021 : 1 847 500,00 $
Year 2022 : 740 000,00 $
Year 2023 : 140 000,00 $
Year 2024 : 40 000,00 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6500 - 111 $ - 6 244 - 96,07%
Level 2:	5500 - 86 $ - 5 293 - 96,24%
Level 3:	2250 - 63 $ - 2 053 - 91,25%
Level 4:	4500 - 43 $ - 4 359 - 96,86%
Luxury :	1250 - 239 $ - 1 223 - 97,87%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 75 $ - 1 569 - 78,45%
Farm Level 2:	1000 - 50 $ - 800 - 80,05%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 173 - 95,86%
Average Income per Game	2 015 712 $
Year to Date Revenue	82 644 180 $
Farm
Home Games Left	0
Average Attendance - %	2 370 - 78,98%
Average Income per Game	218 269 $
Year to Date Revenue	8 949 046 $
Expense
Pro Players Total Salaries	73 800 000 $
Farm Players Total Salaries	2 555 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 880 927 $
Farm Year To Date Expenses	3 456 851 $
Pro Salary Cap To Date	67 392 357 $
Farm Salary Cap To Date	2 456 849 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	574 809 $
Pro Estimated Expenses	574 809 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 346 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	574 809 $
Estimated Season Salary Cap	67 955 716 $
Estimate Under Maximum Salary Cap of 72 000 000 $	4 044 284 $
Estimate Over Minimum Salary Cap of 50 000 000 $	17 955 716 $
Current Bank Account	5 936 952 $
Projected Bank Account	5 362 143 $

Pro Players Salaries
Sidney Crosby	8 500 000 $ (1)
-Salary Remaining :	64 885 $
Benoit Pouliot	8 000 000 $ (4)
-Salary Remaining :	61 069 $
Steven Stamkos	6 000 000 $ (3)
-Salary Remaining :	45 802 $
Vratislav Subrt	5 000 000 $ (3)
-Salary Remaining :	38 168 $
Claude Giroux	4 500 000 $ (1)
-Salary Remaining :	34 351 $
Scott Glennie	4 000 000 $ (2)
-Salary Remaining :	30 534 $
Andrew Cogliano	4 000 000 $ (2)
-Salary Remaining :	30 534 $
Tomas Kana	3 800 000 $ (2)
-Salary Remaining :	29 008 $
Ryan Johansen	3 500 000 $ (4)
-Salary Remaining :	26 718 $
Joe Finley	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Mikko Koskinen	3 250 000 $ (3)
-Salary Remaining :	24 809 $
Evander Kane	3 200 000 $ (1)
-Salary Remaining :	24 427 $
Nikolai Kulemin	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Jonathan Huberdeau	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Carl Visheau	2 100 000 $ (1)
-Salary Remaining :	16 031 $
Jeff Skinner	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Vjateslav Voinov	1 750 000 $ (1)
-Salary Remaining :	13 359 $
Jake Allen	1 600 000 $ (2)
-Salary Remaining :	12 214 $
Nino Niederreiter	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Mathew Dumba	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Sean Monahan (Out of Payroll)	750 000 $ (2)
-Salary Remaining :	5 725 $
Nico Sacchetti	600 000 $ (1)
-Salary Remaining :	4 580 $
Total Pro Players	22
Salary Commitment
Year 2021 : 74 550 000,00 $
Year 2022 : 42 900 000,00 $
Year 2023 : 25 750 000,00 $
Year 2024 : 11 500 000,00 $
Salary Average Commitment
Year 2021 : 74 550 000,00 $
Year 2022 : 42 900 000,00 $
Year 2023 : 25 750 000,00 $
Year 2024 : 11 500 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 74 550 000,00 $
Year 2022 : 42 900 000,00 $
Year 2023 : 25 750 000,00 $
Year 2024 : 11 500 000,00 $

Farm Players Salaries
Jake Gardiner	200 000 $ (1)
Salary Remaining :	0 $
Cody Ceci	180 000 $ (4)
Salary Remaining :	0 $
Gord Baldwin	150 000 $ (1)
Salary Remaining :	0 $
Luke Adam (Out of Payroll)	125 000 $ (2)
Salary Remaining :	0 $
Per Forssell	100 000 $ (3)
Salary Remaining :	0 $
Roman Teslyuk	100 000 $ (3)
Salary Remaining :	0 $
Cory Schneider	100 000 $ (3)
Salary Remaining :	0 $
Niklas Grossman	85 000 $ (3)
Salary Remaining :	0 $
Kenny Fagerholm	85 000 $ (4)
Salary Remaining :	0 $
Darin Olver	80 000 $ (2)
Salary Remaining :	0 $
Genadijs Voss	80 000 $ (2)
Salary Remaining :	0 $
Calle Jarnkrok	80 000 $ (1)
Salary Remaining :	0 $
Gerhard Schulde	80 000 $ (3)
Salary Remaining :	0 $
Rasmus Ristolainen (Out of Payroll)	80 000 $ (2)
Salary Remaining :	0 $
Akira Okamoto	80 000 $ (1)
Salary Remaining :	0 $
Anthony Camara	75 000 $ (3)
Salary Remaining :	0 $
Anton Slepyshev	75 000 $ (3)
Salary Remaining :	0 $
Radko Gudas (Out of Payroll)	75 000 $ (3)
Salary Remaining :	0 $
Valeri Nichushkin	75 000 $ (1)
Salary Remaining :	0 $
Karri Jokinen	75 000 $ (2)
Salary Remaining :	0 $
Nobuyuki Yamamoto	70 000 $ (1)
Salary Remaining :	0 $
Stuart Percy	70 000 $ (2)
Salary Remaining :	0 $
Kabok Goukov	60 000 $ (3)
Salary Remaining :	0 $
Anton Hatig	55 000 $ (4)
Salary Remaining :	0 $
Jordan Smith	50 000 $ (3)
Salary Remaining :	0 $
Stanislav Dzubak	50 000 $ (3)
Salary Remaining :	0 $
Geoff Paukovich	45 000 $ (1)
Salary Remaining :	0 $
Ruben Renzenbrink	40 000 $ (1)
Salary Remaining :	0 $
Girard Leflon	40 000 $ (4)
Salary Remaining :	0 $
Elias Sonderlei	40 000 $ (3)
Salary Remaining :	0 $
Nick Spaling	40 000 $ (1)
Salary Remaining :	0 $
Valentin Zykov	40 000 $ (2)
Salary Remaining :	0 $
Reggie Sampson	40 000 $ (3)
Salary Remaining :	0 $
Brodie Dupont	40 000 $ (1)
Salary Remaining :	0 $
Adam Pineault	40 000 $ (1)
Salary Remaining :	0 $
Blaise Anderhub	40 000 $ (4)
Salary Remaining :	0 $
Rinat Salnikov	40 000 $ (2)
Salary Remaining :	0 $
Zoltan Lucchesi	35 000 $ (2)
Salary Remaining :	0 $
Artem Nesterov	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	39
Salary Commitment
Year 2021 : 2 835 000,00 $
Year 2022 : 1 955 000,00 $
Year 2023 : 1 330 000,00 $
Year 2024 : 400 000,00 $
Salary Average Commitment
Year 2021 : 2 835 000,00 $
Year 2022 : 1 955 000,00 $
Year 2023 : 1 330 000,00 $
Year 2024 : 400 000,00 $

Scorpions

Arena Capacity - Ticket Price Attendance - %
Arena Name	Preussag Arena
Level 1:	6825 - 117 $ - 6 270 - 91,87%
Level 2:	5775 - 84 $ - 5 465 - 94,63%
Level 3:	2363 - 62 $ - 2 115 - 89,52%
Level 4:	4725 - 46 $ - 4 178 - 88,42%
Luxury :	1312 - 246 $ - 1 208 - 92,05%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 27 $ - 1 577 - 78,83%
Farm Level 2:	1000 - 16 $ - 798 - 79,81%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 236 - 91,60%
Average Income per Game	2 068 876 $
Year to Date Revenue	84 823 913 $
Farm
Home Games Left	0
Average Attendance - %	2 375 - 79,16%
Average Income per Game	66 951 $
Year to Date Revenue	2 744 996 $
Expense
Pro Players Total Salaries	70 300 000 $
Farm Players Total Salaries	1 980 000 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 976 343 $
Farm Year To Date Expenses	2 697 817 $
Pro Salary Cap To Date	67 991 576 $
Farm Salary Cap To Date	1 897 808 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	551 908 $
Pro Estimated Expenses	551 908 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 385 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	551 908 $
Estimated Season Salary Cap	68 528 217 $
Estimate Under Maximum Salary Cap of 72 000 000 $	3 471 783 $
Estimate Over Minimum Salary Cap of 50 000 000 $	18 528 217 $
Current Bank Account	71 666 283 $
Projected Bank Account	71 114 375 $

Pro Players Salaries
Jamie Benn	6 700 000 $ (1)
-Salary Remaining :	51 145 $
John Tavares	6 500 000 $ (3)
-Salary Remaining :	49 618 $
Kris Russell	5 700 000 $ (4)
-Salary Remaining :	43 511 $
Francois Bouchard	4 800 000 $ (2)
-Salary Remaining :	36 641 $
Jeremy Smith	4 000 000 $ (3)
-Salary Remaining :	30 534 $
Brett MacLean	3 700 000 $ (1)
-Salary Remaining :	28 244 $
Alexander Radulov	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Gunther Maurer	3 200 000 $ (1)
-Salary Remaining :	24 427 $
Andrei Kramskoy	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Keaton Ellerby	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Kristofer Westblom	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Rudolf Kulha	2 950 000 $ (3)
-Salary Remaining :	22 519 $
Evan Brophey	2 800 000 $ (1)
-Salary Remaining :	21 374 $
Aki Koskinen	2 400 000 $ (2)
-Salary Remaining :	18 321 $
Dylan McIlrath	2 300 000 $ (1)
-Salary Remaining :	17 557 $
William Sweatt	1 900 000 $ (1)
-Salary Remaining :	14 504 $
Stanislaus Gabrysh	1 900 000 $ (1)
-Salary Remaining :	14 504 $
Zac Dalpe	1 800 000 $ (3)
-Salary Remaining :	13 740 $
Kenji Yoshioka	1 800 000 $ (3)
-Salary Remaining :	13 740 $
Eric Gryba	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Chris Butler	1 200 000 $ (1)
-Salary Remaining :	9 160 $
Ryan Murray	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Hisashi Maki	900 000 $ (1)
-Salary Remaining :	6 870 $
Justin Vaive	750 000 $ (2)
-Salary Remaining :	5 725 $
Total Pro Players	24
Salary Commitment
Year 2021 : 70 300 000,00 $
Year 2022 : 30 700 000,00 $
Year 2023 : 22 750 000,00 $
Year 2024 : 5 700 000,00 $
Salary Average Commitment
Year 2021 : 70 300 000,00 $
Year 2022 : 30 700 000,00 $
Year 2023 : 22 750 000,00 $
Year 2024 : 5 700 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 70 300 000,00 $
Year 2022 : 30 700 000,00 $
Year 2023 : 22 750 000,00 $
Year 2024 : 5 700 000,00 $

Farm Players Salaries
Dave Bolland	110 000 $ (3)
Salary Remaining :	0 $
Marius Schenk	100 000 $ (1)
Salary Remaining :	0 $
Ivan Capponi	100 000 $ (1)
Salary Remaining :	0 $
David Honzik	100 000 $ (3)
Salary Remaining :	0 $
Michael Carman	90 000 $ (1)
Salary Remaining :	0 $
Tyler Biggs	90 000 $ (2)
Salary Remaining :	0 $
Hideaki Udaka	85 000 $ (1)
Salary Remaining :	0 $
Greg Nemisz	80 000 $ (1)
Salary Remaining :	0 $
Franz Salzgeber	80 000 $ (1)
Salary Remaining :	0 $
Scott Wedgewood	75 000 $ (2)
Salary Remaining :	0 $
Drew Shore	75 000 $ (1)
Salary Remaining :	0 $
Jason Clark	70 000 $ (1)
Salary Remaining :	0 $
Richard Clune	70 000 $ (1)
Salary Remaining :	0 $
Yosuke Moritani	70 000 $ (2)
Salary Remaining :	0 $
Dmitrij Jaskin	60 000 $ (1)
Salary Remaining :	0 $
Eduard Formanov	60 000 $ (1)
Salary Remaining :	0 $
Alexandre Grenier	60 000 $ (2)
Salary Remaining :	0 $
Samiilo Tereshchuk	60 000 $ (1)
Salary Remaining :	0 $
Sverre Smith	50 000 $ (1)
Salary Remaining :	0 $
Dan Fritsche	50 000 $ (1)
Salary Remaining :	0 $
Dale Mitchell	45 000 $ (1)
Salary Remaining :	0 $
Mike Stockbridge	45 000 $ (1)
Salary Remaining :	0 $
Matthew Nieto	45 000 $ (3)
Salary Remaining :	0 $
Tanner Pearson	40 000 $ (1)
Salary Remaining :	0 $
Jason Dickinson	40 000 $ (2)
Salary Remaining :	0 $
Dillon Heatherington	40 000 $ (2)
Salary Remaining :	0 $
Kevin Klein	40 000 $ (1)
Salary Remaining :	0 $
Ivars Lincuks	40 000 $ (1)
Salary Remaining :	0 $
Marian Plasek	40 000 $ (1)
Salary Remaining :	0 $
Alexandre Mallet	40 000 $ (1)
Salary Remaining :	0 $
Jon Gillies	30 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 2021 : 1 980 000,00 $
Year 2022 : 630 000,00 $
Year 2023 : 255 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 1 980 000,00 $
Year 2022 : 630 000,00 $
Year 2023 : 255 000,00 $
Year 2024 : 0,00 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	6500 - 125 $ - 5 119 - 78,75%
Level 2:	5500 - 95 $ - 4 080 - 74,18%
Level 3:	2250 - 78 $ - 1 558 - 69,23%
Level 4:	4500 - 52 $ - 3 211 - 71,35%
Luxury :	1250 - 280 $ - 929 - 74,35%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 42 $ - 1 568 - 78,42%
Farm Level 2:	1000 - 28 $ - 789 - 78,89%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14 897 - 74,48%
Average Income per Game	1 796 809 $
Year to Date Revenue	73 669 186 $
Farm
Home Games Left	0
Average Attendance - %	2 357 - 78,57%
Average Income per Game	100 271 $
Year to Date Revenue	4 111 119 $
Expense
Pro Players Total Salaries	71 899 999 $
Farm Players Total Salaries	2 172 500 $
Coaches Total Salaries	1 955 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 698 468 $
Farm Year To Date Expenses	2 594 021 $
Pro Salary Cap To Date	70 072 507 $
Farm Salary Cap To Date	2 123 451 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	560 305 $
Pro Estimated Expenses	560 305 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 827 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	560 305 $
Estimated Season Salary Cap	70 621 362 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 378 638 $
Estimate Over Minimum Salary Cap of 50 000 000 $	20 621 362 $
Current Bank Account	8 108 261 $
Projected Bank Account	7 547 956 $

Pro Players Salaries
Bryan Little	7 500 000 $ (1)
-Salary Remaining :	57 252 $
Anze Kopitar	7 000 000 $ (3)
-Salary Remaining :	53 435 $
Wojtek Wolski	5 750 000 $ (3)
-Salary Remaining :	43 893 $
Mark Trepanier	5 000 000 $ (4)
-Salary Remaining :	38 168 $
Renat Bukin	5 000 000 $ (2)
-Salary Remaining :	38 168 $
Joe Barnes	4 800 000 $ (2)
-Salary Remaining :	36 641 $
Sven Krumel	4 000 000 $ (3)
-Salary Remaining :	30 534 $
Tony Carlson	4 000 000 $ (3)
-Salary Remaining :	30 534 $
Kyle Chipchura	3 500 000 $ (2)
-Salary Remaining :	26 718 $
Peter Holland	3 500 000 $ (3)
-Salary Remaining :	26 718 $
Michal Neuvirth	3 500 000 $ (1)
-Salary Remaining :	26 718 $
James Neal	3 200 000 $ (4)
-Salary Remaining :	24 427 $
David Rundblad	2 700 000 $ (2)
-Salary Remaining :	20 611 $
Brayden Schenn	2 500 000 $ (3)
-Salary Remaining :	19 084 $
Marc-Edouard Vlasic	2 050 000 $ (1)
-Salary Remaining :	15 649 $
Ben Bishop	2 000 000 $ (4)
-Salary Remaining :	15 267 $
Ted Ruth	1 500 000 $ (3)
-Salary Remaining :	11 450 $
Boris Stefanyshyn	1 399 999 $ (1)
-Salary Remaining :	10 687 $
Alexei Brechkovsky	1 200 000 $ (2)
-Salary Remaining :	9 160 $
Austin Watson	1 000 000 $ (1)
-Salary Remaining :	7 634 $
Roman Kratochvilov	800 000 $ (1)
-Salary Remaining :	6 107 $
Total Pro Players	21
Salary Commitment
Year 2021 : 71 899 999,00 $
Year 2022 : 55 650 000,00 $
Year 2023 : 38 450 000,00 $
Year 2024 : 10 200 000,00 $
Salary Average Commitment
Year 2021 : 71 899 999,00 $
Year 2022 : 55 650 000,00 $
Year 2023 : 38 450 000,00 $
Year 2024 : 10 200 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 71 899 999,00 $
Year 2022 : 55 650 000,00 $
Year 2023 : 38 450 000,00 $
Year 2024 : 10 200 000,00 $

Farm Players Salaries
Artem Anisimov	110 000 $ (4)
Salary Remaining :	0 $
Tony Cody (Out of Payroll)	110 000 $ (3)
Salary Remaining :	0 $
Ludwig Reithoffer (Out of Payroll)	100 000 $ (3)
Salary Remaining :	0 $
Joel Edmundson (Out of Payroll)	100 000 $ (3)
Salary Remaining :	0 $
Keith Seabrook	100 000 $ (1)
Salary Remaining :	0 $
Jamie Soulard	100 000 $ (1)
Salary Remaining :	0 $
Ville Immonen	90 000 $ (4)
Salary Remaining :	0 $
Nikos Bean	90 000 $ (2)
Salary Remaining :	0 $
Joe Jackson	87 500 $ (2)
Salary Remaining :	0 $
Nate Hagemo	85 000 $ (3)
Salary Remaining :	0 $
Garrett Klotz	85 000 $ (2)
Salary Remaining :	0 $
Alexei Sazhin	80 000 $ (2)
Salary Remaining :	0 $
Bud Holloway	70 000 $ (2)
Salary Remaining :	0 $
Patrice Cormier	70 000 $ (1)
Salary Remaining :	0 $
Manfred Lehmann	70 000 $ (3)
Salary Remaining :	0 $
Spencer Machacek	65 000 $ (1)
Salary Remaining :	0 $
Jarrod Maidens	65 000 $ (3)
Salary Remaining :	0 $
Lucas Taricco	60 000 $ (2)
Salary Remaining :	0 $
Mikhail Nostinikovsky	60 000 $ (2)
Salary Remaining :	0 $
Olivier Hornbostel	60 000 $ (3)
Salary Remaining :	0 $
Roslan Majerczyk	60 000 $ (2)
Salary Remaining :	0 $
Ville Pokka	50 000 $ (1)
Salary Remaining :	0 $
Steven Fogarty	50 000 $ (1)
Salary Remaining :	0 $
Carl Dahlstrom	40 000 $ (2)
Salary Remaining :	0 $
Jarno Lestinen	40 000 $ (3)
Salary Remaining :	0 $
Piel L'allier	40 000 $ (2)
Salary Remaining :	0 $
Bruno Feuerstein	40 000 $ (3)
Salary Remaining :	0 $
Arnost Pescha	40 000 $ (2)
Salary Remaining :	0 $
Ryan Thang	40 000 $ (2)
Salary Remaining :	0 $
Adam Tambellini	30 000 $ (2)
Salary Remaining :	0 $
Colton Parayko	30 000 $ (1)
Salary Remaining :	0 $
Nick Sorensen	30 000 $ (2)
Salary Remaining :	0 $
Richard Zmelik	25 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2021 : 2 172 500,00 $
Year 2022 : 1 707 500,00 $
Year 2023 : 870 000,00 $
Year 2024 : 200 000,00 $
Salary Average Commitment
Year 2021 : 2 172 500,00 $
Year 2022 : 1 707 500,00 $
Year 2023 : 870 000,00 $
Year 2024 : 200 000,00 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Palace
Level 1:	6200 - 105 $ - 6 165 - 99,44%
Level 2:	5200 - 75 $ - 5 189 - 99,79%
Level 3:	2020 - 51 $ - 2 020 - 100,00%
Level 4:	4000 - 40 $ - 4 000 - 100,00%
Luxury :	1000 - 220 $ - 1 000 - 100,00%
Total Capacity :	18420
Farm
Farm Level 1:	2000 - 75 $ - 1 560 - 77,98%
Farm Level 2:	1000 - 50 $ - 787 - 78,70%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 374 - 99,75%
Average Income per Game	1 732 275 $
Year to Date Revenue	71 023 259 $
Farm
Home Games Left	0
Average Attendance - %	2 347 - 78,22%
Average Income per Game	185 880 $
Year to Date Revenue	7 621 066 $
Expense
Pro Players Total Salaries	69 079 999 $
Farm Players Total Salaries	1 925 000 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 100 844 $
Farm Year To Date Expenses	2 478 555 $
Pro Salary Cap To Date	63 302 357 $
Farm Salary Cap To Date	1 978 558 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	531 145 $
Pro Estimated Expenses	531 145 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 654 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	531 145 $
Estimated Season Salary Cap	63 829 685 $
Estimate Under Maximum Salary Cap of 72 000 000 $	8 170 315 $
Estimate Over Minimum Salary Cap of 50 000 000 $	13 829 685 $
Current Bank Account	23 847 587 $
Projected Bank Account	23 316 442 $

Pro Players Salaries
Rodolphe Zwirn	9 800 000 $ (1)
-Salary Remaining :	74 809 $
Rastislav Cernoch	8 000 000 $ (3)
-Salary Remaining :	61 069 $
Lars-Erik Lindberg	5 000 000 $ (2)
-Salary Remaining :	38 168 $
James Sheppard	4 400 000 $ (3)
-Salary Remaining :	33 588 $
Marek Schwarz	4 000 000 $ (1)
-Salary Remaining :	30 534 $
Nail Yakupov	4 000 000 $ (3)
-Salary Remaining :	30 534 $
Marek Zagrapan	3 700 000 $ (3)
-Salary Remaining :	28 244 $
Patrik Berglund	3 700 000 $ (2)
-Salary Remaining :	28 244 $
Steve Downie	3 500 000 $ (1)
-Salary Remaining :	26 718 $
A.J. Thelen	3 250 000 $ (1)
-Salary Remaining :	24 809 $
Peter Mueller	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Matt Pelech	2 500 000 $ (2)
-Salary Remaining :	19 084 $
Harrison Reed	1 800 000 $ (3)
-Salary Remaining :	13 740 $
Logan Couture	1 699 999 $ (1)
-Salary Remaining :	12 977 $
Matthieu Biez	1 600 000 $ (1)
-Salary Remaining :	12 214 $
Brady Calla	1 600 000 $ (1)
-Salary Remaining :	12 214 $
Aaron Palushaj	1 500 000 $ (1)
-Salary Remaining :	11 450 $
John Carlson	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Scott Jackson	1 250 000 $ (3)
-Salary Remaining :	9 542 $
Jonathan Drouin	1 000 000 $ (1)
-Salary Remaining :	7 634 $
P.K. Subban	980 000 $ (2)
-Salary Remaining :	7 481 $
Nick Ritchie	750 000 $ (2)
-Salary Remaining :	5 725 $
Tyler Myers	550 000 $ (2)
-Salary Remaining :	4 198 $
Total Pro Players	23
Salary Commitment
Year 2021 : 69 079 999,00 $
Year 2022 : 36 630 000,00 $
Year 2023 : 23 150 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 69 079 999,00 $
Year 2022 : 36 630 000,00 $
Year 2023 : 23 150 000,00 $
Year 2024 : 0,00 $
Salary Cap with 1 Way Contract
Year 2021 : 69 079 999,00 $
Year 2022 : 36 630 000,00 $
Year 2023 : 23 150 000,00 $
Year 2024 : 0,00 $

Farm Players Salaries
Scott Hartnell	120 000 $ (1)
Salary Remaining :	0 $
LMikael Larsson	120 000 $ (1)
Salary Remaining :	0 $
Marty Ripley	120 000 $ (1)
Salary Remaining :	0 $
Zach Pochiro	95 000 $ (3)
Salary Remaining :	0 $
Patrick Sharp	90 000 $ (1)
Salary Remaining :	0 $
Santtu Lipponen	85 000 $ (1)
Salary Remaining :	0 $
Peter Smrek	85 000 $ (1)
Salary Remaining :	0 $
Justin Peters	80 000 $ (1)
Salary Remaining :	0 $
Mark Fraser	80 000 $ (1)
Salary Remaining :	0 $
Sergey Shavarev	80 000 $ (1)
Salary Remaining :	0 $
Tatu Pekkala	75 000 $ (1)
Salary Remaining :	0 $
Joel Armia	75 000 $ (2)
Salary Remaining :	0 $
Corey Tropp	65 000 $ (2)
Salary Remaining :	0 $
Oleg Antropov (Out of Payroll)	60 000 $ (1)
Salary Remaining :	0 $
Thomas Massarelli	60 000 $ (1)
Salary Remaining :	0 $
Maxim Lapierre	50 000 $ (1)
Salary Remaining :	0 $
Mikhail Kuznetsov	40 000 $ (1)
Salary Remaining :	0 $
Boris Gardemeister	40 000 $ (2)
Salary Remaining :	0 $
Phil Di Giuseppe	40 000 $ (1)
Salary Remaining :	0 $
Per Tellqvist	40 000 $ (1)
Salary Remaining :	0 $
Kim Grasvic	40 000 $ (1)
Salary Remaining :	0 $
Brandon Pirri	40 000 $ (1)
Salary Remaining :	0 $
Per-Axel Myrdal	40 000 $ (1)
Salary Remaining :	0 $
Anders Pitknen	40 000 $ (1)
Salary Remaining :	0 $
Ilia Klochkova	40 000 $ (1)
Salary Remaining :	0 $
Jacques Marteau	40 000 $ (1)
Salary Remaining :	0 $
Abraham Sandvik	40 000 $ (1)
Salary Remaining :	0 $
Radman Botosov	35 000 $ (2)
Salary Remaining :	0 $
Taylor Cammarata	30 000 $ (2)
Salary Remaining :	0 $
Dmitri Orlov	30 000 $ (1)
Salary Remaining :	0 $
Vlastimil Haisman	30 000 $ (1)
Salary Remaining :	0 $
Sam Kurker	30 000 $ (1)
Salary Remaining :	0 $
Jake McCabe	30 000 $ (1)
Salary Remaining :	0 $
Janos Maco	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2021 : 1 985 000,00 $
Year 2022 : 340 000,00 $
Year 2023 : 95 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 1 985 000,00 $
Year 2022 : 340 000,00 $
Year 2023 : 95 000,00 $
Year 2024 : 0,00 $

Sparta

Arena Capacity - Ticket Price Attendance - %
Arena Name	Paegas Arena
Level 1:	6500 - 92 $ - 6 254 - 96,22%
Level 2:	5500 - 82 $ - 5 109 - 92,89%
Level 3:	2250 - 68 $ - 1 656 - 73,59%
Level 4:	4500 - 35 $ - 4 152 - 92,26%
Luxury :	1250 - 230 $ - 1 136 - 90,90%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 18 $ - 1 596 - 79,81%
Farm Level 2:	1000 - 13 $ - 788 - 78,80%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 307 - 91,53%
Average Income per Game	1 815 744 $
Year to Date Revenue	74 445 520 $
Farm
Home Games Left	0
Average Attendance - %	2 384 - 79,47%
Average Income per Game	45 906 $
Year to Date Revenue	1 882 161 $
Expense
Pro Players Total Salaries	60 900 000 $
Farm Players Total Salaries	2 136 500 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 418 455 $
Farm Year To Date Expenses	2 599 581 $
Pro Salary Cap To Date	53 426 126 $
Farm Salary Cap To Date	1 999 532 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	472 519 $
Pro Estimated Expenses	472 519 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 050 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	472 519 $
Estimated Season Salary Cap	53 891 011 $
Estimate Under Maximum Salary Cap of 72 000 000 $	18 108 989 $
Estimate Over Minimum Salary Cap of 50 000 000 $	3 891 011 $
Current Bank Account	47 059 826 $
Projected Bank Account	46 587 307 $

Pro Players Salaries
Santtu Lavinen	4 600 000 $ (3)
-Salary Remaining :	35 115 $
Ryan Turek	4 250 000 $ (2)
-Salary Remaining :	32 443 $
Mykhailo Panych	4 000 000 $ (2)
-Salary Remaining :	30 534 $
Michail Yunkov	3 750 000 $ (3)
-Salary Remaining :	28 626 $
Brent Burns	3 750 000 $ (1)
-Salary Remaining :	28 626 $
Tobias Stephan	3 750 000 $ (2)
-Salary Remaining :	28 626 $
James Reimer	3 500 000 $ (1)
-Salary Remaining :	26 718 $
Martin Cherbayev	3 200 000 $ (1)
-Salary Remaining :	24 427 $
Martin Hanzal	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Jaroslav Vydareny	3 000 000 $ (3)
-Salary Remaining :	22 901 $
Robert Nilsson	2 700 000 $ (1)
-Salary Remaining :	20 611 $
Marcus Rivest	2 500 000 $ (1)
-Salary Remaining :	19 084 $
Robin Travanti	2 500 000 $ (2)
-Salary Remaining :	19 084 $
Ilja Zubov	2 500 000 $ (2)
-Salary Remaining :	19 084 $
Tyson Sexsmith	1 800 000 $ (2)
-Salary Remaining :	13 740 $
Dalton Smith	1 650 000 $ (2)
-Salary Remaining :	12 595 $
Cameron Gaunce	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Connor Murphy	1 450 000 $ (2)
-Salary Remaining :	11 069 $
Vitus Grand	1 000 000 $ (3)
-Salary Remaining :	7 634 $
Bryan Cameron	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Konstantins Gredzens	1 000 000 $ (3)
-Salary Remaining :	7 634 $
Chocimir Rudzynski	850 000 $ (1)
-Salary Remaining :	6 489 $
Vranka Hirko	850 000 $ (3)
-Salary Remaining :	6 489 $
Joshua Godfrey	800 000 $ (1)
-Salary Remaining :	6 107 $
Lubomir Smitala	750 000 $ (2)
-Salary Remaining :	5 725 $
William Nylander	750 000 $ (2)
-Salary Remaining :	5 725 $
Kevin Shattenkirk	500 000 $ (2)
-Salary Remaining :	3 817 $
Total Pro Players	27
Salary Commitment
Year 2021 : 60 900 000,00 $
Year 2022 : 43 600 000,00 $
Year 2023 : 14 200 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 60 900 000,00 $
Year 2022 : 43 600 000,00 $
Year 2023 : 14 200 000,00 $
Year 2024 : 0,00 $
Salary Cap with 1 Way Contract
Year 2021 : 60 900 000,00 $
Year 2022 : 43 600 000,00 $
Year 2023 : 14 200 000,00 $
Year 2024 : 0,00 $

Farm Players Salaries
Mike Smith	200 000 $ (2)
Salary Remaining :	0 $
Bryan Bickell	103 000 $ (1)
Salary Remaining :	0 $
Brady Vail	103 000 $ (2)
Salary Remaining :	0 $
Matt Murray	103 000 $ (2)
Salary Remaining :	0 $
Ben Harpur	90 000 $ (3)
Salary Remaining :	0 $
Mark Scheifele	90 000 $ (1)
Salary Remaining :	0 $
Evgeny Kuznetsov	90 000 $ (1)
Salary Remaining :	0 $
Nikita Kucherov	80 000 $ (2)
Salary Remaining :	0 $
Ryan Kujawinski	77 000 $ (2)
Salary Remaining :	0 $
Lawson Crouse	75 000 $ (3)
Salary Remaining :	0 $
Mason Geertsen	65 000 $ (3)
Salary Remaining :	0 $
Michael Downing	55 500 $ (3)
Salary Remaining :	0 $
Patrick White	55 000 $ (1)
Salary Remaining :	0 $
Sebastian Wannstrom	52 500 $ (2)
Salary Remaining :	0 $
Mark Jankowski	50 000 $ (1)
Salary Remaining :	0 $
David Nyquist	50 000 $ (1)
Salary Remaining :	0 $
Keith Yandle	50 000 $ (4)
Salary Remaining :	0 $
Matt Read	50 000 $ (4)
Salary Remaining :	0 $
Premysl Vessely	50 000 $ (1)
Salary Remaining :	0 $
Aaron Marvin	50 000 $ (1)
Salary Remaining :	0 $
Cody Eakin	45 000 $ (4)
Salary Remaining :	0 $
Steven Kampfer	45 000 $ (1)
Salary Remaining :	0 $
Vili Saarijarvi	45 000 $ (4)
Salary Remaining :	0 $
Christian Ehrhoff	45 000 $ (4)
Salary Remaining :	0 $
Jens Looke	40 000 $ (4)
Salary Remaining :	0 $
Martin Smehlik	40 000 $ (1)
Salary Remaining :	0 $
Brendan Warren	40 000 $ (4)
Salary Remaining :	0 $
Eamon McAdam	40 000 $ (2)
Salary Remaining :	0 $
Andy Andreoff	32 500 $ (2)
Salary Remaining :	0 $
Shane Eiseman	30 000 $ (2)
Salary Remaining :	0 $
Ondrej Kase	30 000 $ (3)
Salary Remaining :	0 $
Austin Poganski	30 000 $ (3)
Salary Remaining :	0 $
Tarvydas Drotvinas	30 000 $ (2)
Salary Remaining :	0 $
Scott Kosmachuk	30 000 $ (1)
Salary Remaining :	0 $
Pavel Buchnevich	30 000 $ (1)
Salary Remaining :	0 $
Logan Shaw	25 000 $ (1)
Salary Remaining :	0 $
Kyle Platzer	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	37
Salary Commitment
Year 2021 : 2 136 500,00 $
Year 2022 : 1 408 500,00 $
Year 2023 : 660 500,00 $
Year 2024 : 315 000,00 $
Salary Average Commitment
Year 2021 : 2 136 500,00 $
Year 2022 : 1 408 500,00 $
Year 2023 : 660 500,00 $
Year 2024 : 315 000,00 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6300 - 117 $ - 6 134 - 97,37%
Level 2:	5200 - 88 $ - 4 905 - 94,33%
Level 3:	2100 - 66 $ - 1 943 - 92,53%
Level 4:	4200 - 46 $ - 3 947 - 93,96%
Luxury :	1017 - 267 $ - 959 - 94,27%
Total Capacity :	18817
Farm
Farm Level 1:	2000 - 30 $ - 1 585 - 79,25%
Farm Level 2:	1000 - 20 $ - 798 - 79,82%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 888 - 95,06%
Average Income per Game	1 926 285 $
Year to Date Revenue	78 977 676 $
Farm
Home Games Left	0
Average Attendance - %	2 383 - 79,44%
Average Income per Game	72 409 $
Year to Date Revenue	2 968 754 $
Expense
Pro Players Total Salaries	71 549 999 $
Farm Players Total Salaries	2 070 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 120 625 $
Farm Year To Date Expenses	2 453 038 $
Pro Salary Cap To Date	70 639 705 $
Farm Salary Cap To Date	1 953 029 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	565 267 $
Pro Estimated Expenses	565 267 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 769 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	565 267 $
Estimated Season Salary Cap	71 185 888 $
Estimate Under Maximum Salary Cap of 72 000 000 $	814 112 $
Estimate Over Minimum Salary Cap of 50 000 000 $	21 185 888 $
Current Bank Account	17 554 049 $
Projected Bank Account	16 988 782 $

Pro Players Salaries
Karel Dosedel	8 700 000 $ (3)
-Salary Remaining :	66 412 $
Lev Zablosky	7 500 000 $ (1)
-Salary Remaining :	57 252 $
Nicklas Backstrom	7 000 000 $ (1)
-Salary Remaining :	53 435 $
Carey Price	6 600 000 $ (2)
-Salary Remaining :	50 382 $
Cameron Barker	5 000 000 $ (2)
-Salary Remaining :	38 168 $
Jakub Voracek	5 000 000 $ (1)
-Salary Remaining :	38 168 $
Maximo Massari	4 600 000 $ (2)
-Salary Remaining :	35 115 $
Josh Bailey	3 500 000 $ (2)
-Salary Remaining :	26 718 $
Ryan Nugent-Hopkins	3 300 000 $ (2)
-Salary Remaining :	25 191 $
Louis Leblanc	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Philippe Gogulla	2 900 000 $ (1)
-Salary Remaining :	22 137 $
Erik Johnson	2 600 000 $ (1)
-Salary Remaining :	19 847 $
Vitaly Anikeyenko	2 300 000 $ (3)
-Salary Remaining :	17 557 $
Riley Sheahan	2 250 000 $ (1)
-Salary Remaining :	17 176 $
Alex Plante	1 700 000 $ (2)
-Salary Remaining :	12 977 $
Aleksas Gaizauskas	1 499 999 $ (2)
-Salary Remaining :	11 450 $
Gustav Sebek	1 200 000 $ (1)
-Salary Remaining :	9 160 $
Michael Dal Colle	1 000 000 $ (2)
-Salary Remaining :	7 634 $
Dan Bertram	800 000 $ (3)
-Salary Remaining :	6 107 $
Jeff Schultz	500 000 $ (3)
-Salary Remaining :	3 817 $
Elmo McLendon	400 000 $ (2)
-Salary Remaining :	3 053 $
Andrei Bakhmutov	200 000 $ (1)
-Salary Remaining :	1 527 $
Total Pro Players	22
Salary Commitment
Year 2021 : 71 549 999,00 $
Year 2022 : 42 899 999,00 $
Year 2023 : 12 300 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 71 549 999,00 $
Year 2022 : 42 899 999,00 $
Year 2023 : 12 300 000,00 $
Year 2024 : 0,00 $
Salary Cap with 1 Way Contract
Year 2021 : 71 549 999,00 $
Year 2022 : 42 899 999,00 $
Year 2023 : 12 300 000,00 $
Year 2024 : 0,00 $

Farm Players Salaries
Zack Phillips	120 000 $ (3)
Salary Remaining :	0 $
Griffin Reinhart	100 000 $ (1)
Salary Remaining :	0 $
Jack Eichel	100 000 $ (3)
Salary Remaining :	0 $
William Karlsson	100 000 $ (3)
Salary Remaining :	0 $
Eric Fehr	100 000 $ (1)
Salary Remaining :	0 $
Xavier Letendre	95 000 $ (1)
Salary Remaining :	0 $
Corey Crawford	90 000 $ (1)
Salary Remaining :	0 $
Martin Marincin	85 000 $ (2)
Salary Remaining :	0 $
Dylan Larkin	75 000 $ (2)
Salary Remaining :	0 $
Jakub Zboril	75 000 $ (3)
Salary Remaining :	0 $
Hugh Jessiman	70 000 $ (1)
Salary Remaining :	0 $
Oscar Moller	70 000 $ (3)
Salary Remaining :	0 $
Mikael Ringfoss	65 000 $ (2)
Salary Remaining :	0 $
Rocco Grimaldi	65 000 $ (2)
Salary Remaining :	0 $
Shea Weber	60 000 $ (1)
Salary Remaining :	0 $
Maxim Mayorov	60 000 $ (1)
Salary Remaining :	0 $
Alexei Petrenko	60 000 $ (1)
Salary Remaining :	0 $
Sergei Tatarintsev	60 000 $ (1)
Salary Remaining :	0 $
Tom Wilson	50 000 $ (1)
Salary Remaining :	0 $
Milan Bros	50 000 $ (1)
Salary Remaining :	0 $
Anthony Mantha	50 000 $ (1)
Salary Remaining :	0 $
Shawn Matthias	50 000 $ (1)
Salary Remaining :	0 $
Rolf Schjerven	50 000 $ (2)
Salary Remaining :	0 $
Slava Zhivanevsky	40 000 $ (3)
Salary Remaining :	0 $
John Hancock	40 000 $ (1)
Salary Remaining :	0 $
Jendrzej Heldski	40 000 $ (2)
Salary Remaining :	0 $
Andre Burakovsky	40 000 $ (2)
Salary Remaining :	0 $
Roger Manoury	40 000 $ (2)
Salary Remaining :	0 $
Jin Sang	40 000 $ (2)
Salary Remaining :	0 $
Guntis Pauluks	40 000 $ (2)
Salary Remaining :	0 $
Doug King	40 000 $ (3)
Salary Remaining :	0 $
Zdeno Hulek	30 000 $ (2)
Salary Remaining :	0 $
Jaroslav Mrazek	20 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2021 : 2 070 000,00 $
Year 2022 : 1 115 000,00 $
Year 2023 : 545 000,00 $
Year 2024 : 0,00 $
Salary Average Commitment
Year 2021 : 2 070 000,00 $
Year 2022 : 1 115 000,00 $
Year 2023 : 545 000,00 $
Year 2024 : 0,00 $

TPS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Elysee Arena
Level 1:	6500 - 97 $ - 6 368 - 97,97%
Level 2:	5500 - 71 $ - 5 380 - 97,82%
Level 3:	2250 - 52 $ - 2 224 - 98,87%
Level 4:	4500 - 31 $ - 4 476 - 99,47%
Luxury :	1250 - 208 $ - 1 227 - 98,16%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 52 $ - 1 588 - 79,42%
Farm Level 2:	1000 - 39 $ - 794 - 79,41%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 675 - 98,38%
Average Income per Game	1 720 603 $
Year to Date Revenue	70 544 743 $
Farm
Home Games Left	0
Average Attendance - %	2 383 - 79,42%
Average Income per Game	129 472 $
Year to Date Revenue	5 308 362 $
Expense
Pro Players Total Salaries	69 850 000 $
Farm Players Total Salaries	2 252 500 $
Coaches Total Salaries	2 050 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 639 304 $
Farm Year To Date Expenses	2 776 703 $
Pro Salary Cap To Date	66 299 616 $
Farm Salary Cap To Date	1 976 689 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	542 748 $
Pro Estimated Expenses	542 748 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 712 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	542 748 $
Estimated Season Salary Cap	66 832 822 $
Estimate Under Maximum Salary Cap of 72 000 000 $	5 167 178 $
Estimate Over Minimum Salary Cap of 50 000 000 $	16 832 822 $
Current Bank Account	8 250 828 $
Projected Bank Account	7 708 080 $

Pro Players Salaries
Alexander Ovechkin	15 000 000 $ (2)
-Salary Remaining :	114 504 $
Lauri Ojamaa	4 450 000 $ (2)
-Salary Remaining :	33 969 $
Petteri Haakana	4 000 000 $ (2)
-Salary Remaining :	30 534 $
Arvo Sihvonen	4 000 000 $ (2)
-Salary Remaining :	30 534 $
Gabriel Landeskog	3 500 000 $ (4)
-Salary Remaining :	26 718 $
Vladimir Mihalik	3 500 000 $ (4)
-Salary Remaining :	26 718 $
Shawn Belle	3 000 000 $ (2)
-Salary Remaining :	22 901 $
Steve Mason	3 000 000 $ (1)
-Salary Remaining :	22 901 $
Stanislav Misik	3 000 000 $ (3)
-Salary Remaining :	22 901 $
Jaakko Sirkia	2 900 000 $ (2)
-Salary Remaining :	22 137 $
Tommi Saarisalo	2 800 000 $ (1)
-Salary Remaining :	21 374 $
Simon Danis-Pepin	2 750 000 $ (2)
-Salary Remaining :	20 992 $
Jakub Sindel	2 500 000 $ (2)
-Salary Remaining :	19 084 $
Ryan Garlock	2 500 000 $ (2)
-Salary Remaining :	19 084 $
Nick Petrecki	2 250 000 $ (2)
-Salary Remaining :	17 176 $
Daultan Leveille	2 250 000 $ (2)
-Salary Remaining :	17 176 $
Oraz Daukeyev	2 000 000 $ (1)
-Salary Remaining :	15 267 $
Timo Pielmeier	1 750 000 $ (1)
-Salary Remaining :	13 359 $
T.J. Oshie	1 500 000 $ (2)
-Salary Remaining :	11 450 $
Craig Fischer	1 500 000 $ (1)
-Salary Remaining :	11 450 $
Blake Geoffrion	1 300 000 $ (4)
-Salary Remaining :	9 924 $
Dustin Brown	400 000 $ (2)
-Salary Remaining :	3 053 $
Total Pro Players	22
Salary Commitment
Year 2021 : 69 850 000,00 $
Year 2022 : 58 800 000,00 $
Year 2023 : 11 300 000,00 $
Year 2024 : 8 300 000,00 $
Salary Average Commitment
Year 2021 : 69 850 000,00 $
Year 2022 : 58 800 000,00 $
Year 2023 : 11 300 000,00 $
Year 2024 : 8 300 000,00 $
Salary Cap with 1 Way Contract
Year 2021 : 69 850 000,00 $
Year 2022 : 58 800 000,00 $
Year 2023 : 11 300 000,00 $
Year 2024 : 8 300 000,00 $

Farm Players Salaries
Flavien Alfieri	197 500 $ (3)
Salary Remaining :	0 $
Matthias Clavell	195 000 $ (3)
Salary Remaining :	0 $
Koit Pumm	100 000 $ (3)
Salary Remaining :	0 $
Tony Aguirre	100 000 $ (1)
Salary Remaining :	0 $
Simon Despres	100 000 $ (1)
Salary Remaining :	0 $
Cory Urquhart	100 000 $ (2)
Salary Remaining :	0 $
Calvin Pickard	100 000 $ (2)
Salary Remaining :	0 $
Into Janne (Out of Payroll)	100 000 $ (2)
Salary Remaining :	0 $
David Musil	85 000 $ (3)
Salary Remaining :	0 $
Andrei Pedan	75 000 $ (2)
Salary Remaining :	0 $
Artier Viru	72 500 $ (1)
Salary Remaining :	0 $
Patrik Pavlikovsky	70 000 $ (3)
Salary Remaining :	0 $
Dylan Blujus	70 000 $ (4)
Salary Remaining :	0 $
Andrew Copp	65 000 $ (4)
Salary Remaining :	0 $
Alex Kvachuk	65 000 $ (1)
Salary Remaining :	0 $
Thomas Di Pauli	60 000 $ (2)
Salary Remaining :	0 $
Nick Moutrey	60 000 $ (4)
Salary Remaining :	0 $
Rene Lefaivre	60 000 $ (1)
Salary Remaining :	0 $
Blake Coleman	56 000 $ (3)
Salary Remaining :	0 $
Aidan Muir	55 000 $ (4)
Salary Remaining :	0 $
J. C. Lipon	41 500 $ (4)
Salary Remaining :	0 $
Augustin Girard	40 000 $ (2)
Salary Remaining :	0 $
Mikko Liski	40 000 $ (2)
Salary Remaining :	0 $
Joey Leach	40 000 $ (1)
Salary Remaining :	0 $
Elfot Penza	40 000 $ (1)
Salary Remaining :	0 $
Adam Erne	40 000 $ (2)
Salary Remaining :	0 $
Ratislav Smetacek	40 000 $ (2)
Salary Remaining :	0 $
Darryl Ronning	40 000 $ (1)
Salary Remaining :	0 $
Niklas Hansson	30 000 $ (2)
Salary Remaining :	0 $
Anthony Duclair	30 000 $ (2)
Salary Remaining :	0 $
Daniil Zharkov	25 000 $ (1)
Salary Remaining :	0 $
Herman Baehler	20 000 $ (1)
Salary Remaining :	0 $
Justin Sefton	20 000 $ (1)
Salary Remaining :	0 $
Tobias Lindberg	20 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2021 : 2 252 500,00 $
Year 2022 : 1 670 000,00 $
Year 2023 : 995 000,00 $
Year 2024 : 291 500,00 $
Salary Average Commitment
Year 2021 : 2 252 500,00 $
Year 2022 : 1 670 000,00 $
Year 2023 : 995 000,00 $
Year 2024 : 291 500,00 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 72 000 000 $	Over Minimum of 50 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	46 788 209 $	60 541 977 $	11 458 023 $	10 541 977 $	23	37	60
Blackhawks	25 828 688 $	68 997 338 $	3 002 662 $	18 997 338 $	32	28	60
Blue Bulls	121 313 438 $	52 310 868 $	19 689 132 $	2 310 868 $	21	29	50
Blues	83 359 476 $	66 408 745 $	5 591 255 $	16 408 745 $	25	26	51
Bruins	22 850 240 $	53 847 161 $	18 152 839 $	3 847 161 $	25	49	74
Canadiens	18 384 160 $	68 234 982 $	3 765 018 $	18 234 982 $	22	30	52
Canucks	39 950 901 $	64 125 948 $	7 874 052 $	14 125 948 $	23	31	54
Capitals	14 852 967 $	66 365 463 $	5 634 537 $	16 365 463 $	22	40	62
Devils	59 685 251 $	70 937 163 $	1 062 837 $	20 937 163 $	20	31	51
Dynamo	54 754 101 $	54 617 550 $	17 382 450 $	4 617 550 $	24	29	53
Flames	15 207 154 $	60 877 870 $	11 122 130 $	10 877 870 $	25	28	53
Flyers	24 902 065 $	62 512 582 $	9 487 418 $	12 512 582 $	25	33	58
FV	23 592 372 $	62 422 903 $	9 577 097 $	12 422 903 $	23	34	57
HC	98 562 496 $	66 766 428 $	5 233 572 $	16 766 428 $	25	38	63
Islanders	39 862 441 $	58 577 939 $	13 422 061 $	8 577 939 $	20	36	56
Kings	57 269 115 $	59 803 841 $	12 196 159 $	9 803 841 $	24	32	56
Maple Leafs	32 944 565 $	63 830 140 $	8 169 860 $	13 830 140 $	22	29	51
National	24 863 075 $	60 371 212 $	11 628 788 $	10 371 212 $	23	30	53
Nordiques	20 271 718 $	55 756 957 $	16 243 043 $	5 756 957 $	23	34	57
Penguins	58 699 150 $	60 709 555 $	11 290 445 $	10 709 555 $	24	41	65
Rangers	44 906 697 $	70 412 580 $	1 587 420 $	20 412 580 $	26	32	58
Red Wings	5 936 952 $	67 955 716 $	4 044 284 $	17 955 716 $	22	39	61
Scorpions	71 666 283 $	68 528 217 $	3 471 783 $	18 528 217 $	24	31	55
Senateurs	8 108 261 $	70 621 362 $	1 378 638 $	20 621 362 $	21	33	54
Sharks	23 847 587 $	63 829 685 $	8 170 315 $	13 829 685 $	23	34	57
Sparta	47 059 826 $	53 891 011 $	18 108 989 $	3 891 011 $	27	37	64
Stars	17 554 049 $	71 185 888 $	814 112 $	21 185 888 $	22	33	55
TPS	8 250 828 $	66 832 822 $	5 167 178 $	16 832 822 $	22	34	56

Team Finance for Ligue Mondiale de Hockey

Update - 22 juin 2017 at 16:02

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 - %