QNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6500 - 102 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	3500 - 55 $ - 0 - 0,00%
Level 4:	2007 - 45 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18007
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 081 249 $
Pro Players Total Average Salaries	62 883 853 $
Farm Players Total Salaries	1 933 000 $
Farm Players Total Average Salaries	1 903 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 170 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	185 951 279 $
Projected Bank Account	185 951 279 $

Pro Players Salaries
Dominik Kubalik	5 250 000 $ (3)
-Salary Remaining :	5 250 000 $
-Salary Average :	5 250 000 $
-Salary Average Remaining :	5 250 000 $
Sami Vatanen	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Andreas Athanasiou	5 118 750 $ (2)
-Salary Remaining :	5 118 750 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	4 823 438 $
John Marino	5 100 000 $ (3)
-Salary Remaining :	5 100 000 $
-Salary Average :	5 100 000 $
-Salary Average Remaining :	5 100 000 $
Ryan Dzingel	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 833 333 $
-Salary Average Remaining :	4 833 333 $
Ryan Strome	4 750 000 $ (1)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 568 750 $
-Salary Average Remaining :	4 568 750 $
Juuse Saros	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	4 250 000 $
Casey Cizikas	3 250 000 $ (2)
-Salary Remaining :	3 250 000 $
-Salary Average :	3 018 750 $
-Salary Average Remaining :	3 018 750 $
Frank Vatrano	3 250 000 $ (2)
-Salary Remaining :	3 250 000 $
-Salary Average :	3 308 333 $
-Salary Average Remaining :	3 308 333 $
Shayne Gostisbehere	3 000 000 $ (4)
-Salary Remaining :	3 000 000 $
-Salary Average :	3 450 000 $
-Salary Average Remaining :	3 450 000 $
Ross Colton	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	3 000 000 $
Tobias Rieder	2 925 000 $ (1)
-Salary Remaining :	2 925 000 $
-Salary Average :	2 412 500 $
-Salary Average Remaining :	2 412 500 $
Andreas Johnsson	2 437 500 $ (1)
-Salary Remaining :	2 437 500 $
-Salary Average :	2 437 500 $
-Salary Average Remaining :	2 437 500 $
Michael Anderson	1 999 999 $ (3)
-Salary Remaining :	1 999 999 $
-Salary Average :	1 999 999 $
-Salary Average Remaining :	1 999 999 $
Alexander Romanov	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Noah Dobson	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Stuart Skinner	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Josh Norris	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Tim Stutzle	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Michael McLeod	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Nicolas Roy	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Robby Fabbri	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Victor Olofsson	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Shane Pinto	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	24
Salary Commitment
Year 2021 : 64 081 249 $
Year 2022 : 48 549 999 $
Year 2023 : 23 599 999 $
Year 2024 : 3 800 000 $
Salary Average Commitment
Year 2021 : 62 883 853 $
Year 2022 : 46 365 103 $
Year 2023 : 23 549 999 $
Year 2024 : 3 450 000 $
Salary Cap with 1 Way Contract
Year 2021 : 62 883 853 $
Year 2022 : 46 365 103 $
Year 2023 : 23 549 999 $
Year 2024 : 3 450 000 $

Farm Players Salaries
Collin Delia	150 000 $ (2)
Salary Remaining :	150 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dominik Kahun	138 000 $ (2)
Salary Remaining :	138 000 $
Salary Average :	138 000 $
Salary Average Remaining :	138 000 $
Filip Chytil	120 000 $ (2)
Salary Remaining :	120 000 $
Salary Average :	145 000 $
Salary Average Remaining :	145 000 $
Sonny Milano	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Alexandre Carrier	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Adam Gaudette	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Yakov Trenin	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Martin Kaut	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jesper Boqvist	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kale Clague	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Juho Lammikko	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jake Bean	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Troy Terry	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Caleb Jones	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Zac Jones	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Colin Blackwell	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Max Comtois	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Sam Steel	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alexander True	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	19
Salary Commitment
Year 2021 : 1 933 000 $
Year 2022 : 1 313 000 $
Year 2023 : 380 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 903 000 $
Year 2022 : 1 233 000 $
Year 2023 : 380 000 $
Year 2024 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6500 - 250 $ - 0 - 0,00%
Level 2:	5000 - 200 $ - 0 - 0,00%
Level 3:	3500 - 175 $ - 0 - 0,00%
Level 4:	3717 - 150 $ - 0 - 0,00%
Luxury :	1000 - 400 $ - 0 - 0,00%
Total Capacity :	19717
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 821 250 $
Pro Players Total Average Salaries	77 590 000 $
Farm Players Total Salaries	857 500 $
Farm Players Total Average Salaries	890 833 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	71 271 015 $
Projected Bank Account	71 271 015 $

Pro Players Salaries
Phil Kessel	6 800 000 $ (3)
-Salary Remaining :	6 800 000 $
-Salary Average :	6 631 250 $
-Salary Average Remaining :	6 631 250 $
Kyle Palmieri	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	6 162 500 $
Max Domi	6 337 500 $ (1)
-Salary Remaining :	6 337 500 $
-Salary Average :	5 708 333 $
-Salary Average Remaining :	5 708 333 $
Justin Faulk	6 250 000 $ (1)
-Salary Remaining :	6 250 000 $
-Salary Average :	5 916 667 $
-Salary Average Remaining :	5 916 667 $
Jaden Schwartz	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	6 162 500 $
Mikko Koskinen	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	5 000 000 $
Nick Foligno	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	4 750 000 $
Brandon Carlo	4 393 750 $ (3)
-Salary Remaining :	4 393 750 $
-Salary Average :	4 698 438 $
-Salary Average Remaining :	4 698 438 $
Ryan Getzlaf	4 300 000 $ (1)
-Salary Remaining :	4 300 000 $
-Salary Average :	4 615 625 $
-Salary Average Remaining :	4 615 625 $
Jake McCabe	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
-Salary Average :	3 932 812 $
-Salary Average Remaining :	3 932 812 $
Zach Parise	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Alexander Radulov	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Jared McCann	3 562 500 $ (2)
-Salary Remaining :	3 562 500 $
-Salary Average :	3 292 188 $
-Salary Average Remaining :	3 292 188 $
Phillip Danault	3 500 000 $ (4)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 943 750 $
-Salary Average Remaining :	3 943 750 $
Ivan Barbashev	1 511 250 $ (1)
-Salary Remaining :	1 511 250 $
-Salary Average :	1 444 375 $
-Salary Average Remaining :	1 444 375 $
Ryan Donato	1 425 000 $ (4)
-Salary Remaining :	1 425 000 $
-Salary Average :	1 968 750 $
-Salary Average Remaining :	1 968 750 $
Lawson Crouse	1 341 250 $ (3)
-Salary Remaining :	1 341 250 $
-Salary Average :	1 462 812 $
-Salary Average Remaining :	1 462 812 $
Malcolm Subban	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Haydn Fleury	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Adam Larsson	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Andrej Sekera	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	21
Salary Commitment
Year 2021 : 77 821 250 $
Year 2022 : 51 287 500 $
Year 2023 : 27 137 500 $
Year 2024 : 6 775 000 $
Salary Average Commitment
Year 2021 : 77 590 000 $
Year 2022 : 48 955 000 $
Year 2023 : 25 867 500 $
Year 2024 : 5 912 500 $
Salary Cap with 1 Way Contract
Year 2021 : 77 590 000 $
Year 2022 : 48 955 000 $
Year 2023 : 25 867 500 $
Year 2024 : 5 912 500 $

Farm Players Salaries
Casey DeSmith	200 000 $ (3)
Salary Remaining :	200 000 $
Salary Average :	233 333 $
Salary Average Remaining :	233 333 $
Zach Sanford	177 500 $ (2)
Salary Remaining :	177 500 $
Salary Average :	177 500 $
Salary Average Remaining :	177 500 $
Michael McCarron	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Jacob Larsson	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ty Dellandrea	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jack Rathbone	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Lucas Carlsson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	7
Salary Commitment
Year 2021 : 857 500 $
Year 2022 : 712 500 $
Year 2023 : 535 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 890 833 $
Year 2022 : 695 833 $
Year 2023 : 518 333 $
Year 2024 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	3500 - 55 $ - 0 - 0,00%
Level 4:	1562 - 39 $ - 0 - 0,00%
Luxury :	1000 - 199 $ - 0 - 0,00%
Total Capacity :	17562
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 625 000 $
Pro Players Total Average Salaries	77 717 707 $
Farm Players Total Salaries	555 000 $
Farm Players Total Average Salaries	555 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	160 402 010 $
Projected Bank Account	160 402 010 $

Pro Players Salaries
Seth Jones	9 018 750 $ (2)
-Salary Remaining :	9 018 750 $
-Salary Average :	8 732 812 $
-Salary Average Remaining :	8 732 812 $
Jack Eichel	8 556 250 $ (2)
-Salary Remaining :	8 556 250 $
-Salary Average :	8 226 562 $
-Salary Average Remaining :	8 226 562 $
Johnny Gaudreau	8 550 000 $ (1)
-Salary Remaining :	8 550 000 $
-Salary Average :	7 773 438 $
-Salary Average Remaining :	7 773 438 $
Mikko Rantanen	8 325 000 $ (3)
-Salary Remaining :	8 325 000 $
-Salary Average :	8 506 250 $
-Salary Average Remaining :	8 506 250 $
Sean Couturier	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
-Salary Average :	7 400 000 $
-Salary Average Remaining :	7 400 000 $
Brent Burns	6 300 000 $ (3)
-Salary Remaining :	6 300 000 $
-Salary Average :	5 583 333 $
-Salary Average Remaining :	5 583 333 $
Dougie Hamilton	4 500 000 $ (4)
-Salary Remaining :	4 500 000 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	5 000 000 $
Pekka Rinne	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
-Salary Average :	5 233 333 $
-Salary Average Remaining :	5 233 333 $
Jakob Chychrun	4 275 000 $ (3)
-Salary Remaining :	4 275 000 $
-Salary Average :	4 545 312 $
-Salary Average Remaining :	4 545 312 $
Yanni Gourde	3 500 000 $ (3)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 766 667 $
-Salary Average Remaining :	3 766 667 $
Connor Brown	3 250 000 $ (1)
-Salary Remaining :	3 250 000 $
-Salary Average :	2 850 000 $
-Salary Average Remaining :	2 850 000 $
Miles Wood	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	2 250 000 $
Christian Dvorak	1 100 000 $ (2)
-Salary Remaining :	1 100 000 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	1 100 000 $
Carl Hagelin	1 050 000 $ (3)
-Salary Remaining :	1 050 000 $
-Salary Average :	1 050 000 $
-Salary Average Remaining :	1 050 000 $
MacKenzie Weegar	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Drake Batherson	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Mario Ferraro	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Henri Jokiharju	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Martin Necas	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Carter Hart	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 77 625 000 $
Year 2022 : 60 918 750 $
Year 2023 : 39 087 500 $
Year 2024 : 13 100 000 $
Salary Average Commitment
Year 2021 : 77 717 707 $
Year 2022 : 58 060 936 $
Year 2023 : 38 101 562 $
Year 2024 : 12 400 000 $
Salary Cap with 1 Way Contract
Year 2021 : 77 717 707 $
Year 2022 : 58 060 936 $
Year 2023 : 38 101 562 $
Year 2024 : 12 400 000 $

Farm Players Salaries
Brian Elliott	150 000 $ (2)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Evan Rodrigues	115 000 $ (3)
Salary Remaining :	115 000 $
Salary Average :	115 000 $
Salary Average Remaining :	115 000 $
James Reimer	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Cayden Primeau	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Rasmus Sandin	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	5
Salary Commitment
Year 2021 : 555 000 $
Year 2022 : 555 000 $
Year 2023 : 210 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 555 000 $
Year 2022 : 555 000 $
Year 2023 : 210 000 $
Year 2024 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 118 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	3500 - 48 $ - 0 - 0,00%
Level 4:	3180 - 30 $ - 0 - 0,00%
Luxury :	1000 - 211 $ - 0 - 0,00%
Total Capacity :	18680
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 172 500 $
Pro Players Total Average Salaries	65 766 875 $
Farm Players Total Salaries	1 144 250 $
Farm Players Total Average Salaries	1 156 750 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 050 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	111 978 440 $
Projected Bank Account	111 978 440 $

Pro Players Salaries
Erik Gustafsson	6 800 000 $ (1)
-Salary Remaining :	6 800 000 $
-Salary Average :	6 800 000 $
-Salary Average Remaining :	6 800 000 $
Adam Henrique	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	6 000 000 $
Tyler Bertuzzi	5 118 750 $ (1)
-Salary Remaining :	5 118 750 $
-Salary Average :	4 597 917 $
-Salary Average Remaining :	4 597 917 $
Brian Dumoulin	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	6 625 000 $
-Salary Average Remaining :	6 625 000 $
Charlie Coyle	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Brett Pesce	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	4 750 000 $
Brady Skjei	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Michael Stone	3 800 000 $ (1)
-Salary Remaining :	3 800 000 $
-Salary Average :	3 431 250 $
-Salary Average Remaining :	3 431 250 $
Tristan Jarry	3 656 250 $ (1)
-Salary Remaining :	3 656 250 $
-Salary Average :	3 490 625 $
-Salary Average Remaining :	3 490 625 $
Jordan Oesterle	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
-Salary Average :	2 750 000 $
-Salary Average Remaining :	2 750 000 $
Radek Faksa	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	3 000 000 $
Alex Iafallo	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	3 000 000 $
Dan Vladar	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Ryan Carpenter	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	1 500 000 $
Jan Rutta	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	1 250 000 $
Jamie Oleksiak	1 000 000 $ (4)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Markus Nutivaara	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Michael Hutchinson	997 500 $ (1)
-Salary Remaining :	997 500 $
-Salary Average :	965 833 $
-Salary Average Remaining :	965 833 $
Trevor Zegras	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Philipp Kurashev	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Alexis Lafreniere	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Kailer Yamamoto	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	22
Salary Commitment
Year 2021 : 64 172 500 $
Year 2022 : 30 850 000 $
Year 2023 : 27 075 000 $
Year 2024 : 1 750 000 $
Salary Average Commitment
Year 2021 : 65 766 875 $
Year 2022 : 31 781 250 $
Year 2023 : 21 031 250 $
Year 2024 : 1 375 000 $
Salary Cap with 1 Way Contract
Year 2021 : 65 766 875 $
Year 2022 : 31 781 250 $
Year 2023 : 21 031 250 $
Year 2024 : 1 375 000 $

Farm Players Salaries
Marcus Sorensen	150 000 $ (2)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Michael Frolik	125 000 $ (2)
Salary Remaining :	125 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Stefan Noesen	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Brendan Lemieux	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Antoine Roussel	99 250 $ (1)
Salary Remaining :	99 250 $
Salary Average :	99 250 $
Salary Average Remaining :	99 250 $
Jake Oettinger	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nicolas Aube-Kubel	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dylan Gambrell	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Marian Studenic	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joe Veleno	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Adam Boqvist	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	11
Salary Commitment
Year 2021 : 1 144 250 $
Year 2022 : 805 000 $
Year 2023 : 285 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 156 750 $
Year 2022 : 767 500 $
Year 2023 : 285 000 $
Year 2024 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6500 - 120 $ - 0 - 0,00%
Level 2:	5000 - 85 $ - 0 - 0,00%
Level 3:	3500 - 65 $ - 0 - 0,00%
Level 4:	5287 - 20 $ - 0 - 0,00%
Luxury :	1000 - 220 $ - 0 - 0,00%
Total Capacity :	21287
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 168 750 $
Pro Players Total Average Salaries	76 858 855 $
Farm Players Total Salaries	1 247 500 $
Farm Players Total Average Salaries	1 294 375 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	201 482 710 $
Projected Bank Account	201 482 710 $

Pro Players Salaries
Ivan Provorov	8 325 000 $ (3)
-Salary Remaining :	8 325 000 $
-Salary Average :	8 506 250 $
-Salary Average Remaining :	8 506 250 $
Patrick Kane	8 100 000 $ (3)
-Salary Remaining :	8 100 000 $
-Salary Average :	7 925 000 $
-Salary Average Remaining :	7 925 000 $
Leon Draisaitl	7 200 000 $ (1)
-Salary Remaining :	7 200 000 $
-Salary Average :	6 259 375 $
-Salary Average Remaining :	6 259 375 $
Cam Fowler	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
-Salary Average :	6 968 750 $
-Salary Average Remaining :	6 968 750 $
Tuukka Rask	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
-Salary Average :	6 125 000 $
-Salary Average Remaining :	6 125 000 $
David Krejci	5 437 500 $ (2)
-Salary Remaining :	5 437 500 $
-Salary Average :	5 453 125 $
-Salary Average Remaining :	5 453 125 $
Jakob Silfverberg	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Josh Morrissey	5 118 750 $ (2)
-Salary Remaining :	5 118 750 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	4 823 438 $
Nate Schmidt	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Teuvo Teravainen	4 625 000 $ (1)
-Salary Remaining :	4 625 000 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	3 928 125 $
Travis Sanheim	3 800 000 $ (4)
-Salary Remaining :	3 800 000 $
-Salary Average :	4 421 875 $
-Salary Average Remaining :	4 421 875 $
Colin White	2 312 500 $ (2)
-Salary Remaining :	2 312 500 $
-Salary Average :	2 581 250 $
-Salary Average Remaining :	2 581 250 $
Artturi Lehkonen	1 950 000 $ (2)
-Salary Remaining :	1 950 000 $
-Salary Average :	1 954 167 $
-Salary Average Remaining :	1 954 167 $
Brandon Sutter	1 600 000 $ (3)
-Salary Remaining :	1 600 000 $
-Salary Average :	1 600 000 $
-Salary Average Remaining :	1 600 000 $
Mike Reilly	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	1 250 000 $
Leo Komarov	1 200 000 $ (3)
-Salary Remaining :	1 200 000 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	1 200 000 $
Kevin Connauton	1 100 000 $ (3)
-Salary Remaining :	1 100 000 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	1 100 000 $
Tyson Jost	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Mackenzie Blackwood	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Valeri Nichushkin	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 78 168 750 $
Year 2022 : 65 675 000 $
Year 2023 : 37 612 500 $
Year 2024 : 5 000 000 $
Salary Average Commitment
Year 2021 : 76 858 855 $
Year 2022 : 63 471 355 $
Year 2023 : 36 653 125 $
Year 2024 : 4 421 875 $
Salary Cap with 1 Way Contract
Year 2021 : 76 858 855 $
Year 2022 : 63 471 355 $
Year 2023 : 36 653 125 $
Year 2024 : 4 421 875 $

Farm Players Salaries
Laurent Brossoit	150 000 $ (4)
Salary Remaining :	150 000 $
Salary Average :	196 875 $
Salary Average Remaining :	196 875 $
Loui Eriksson	112 500 $ (2)
Salary Remaining :	112 500 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Joakim Nordstrom	110 000 $ (3)
Salary Remaining :	110 000 $
Salary Average :	110 000 $
Salary Average Remaining :	110 000 $
Trevor van Riemsdyk	105 000 $ (3)
Salary Remaining :	105 000 $
Salary Average :	105 000 $
Salary Average Remaining :	105 000 $
Nicolas Deslauriers	105 000 $ (3)
Salary Remaining :	105 000 $
Salary Average :	105 000 $
Salary Average Remaining :	105 000 $
Kaapo Kahkonen	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Christian Jaros	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Pierre-Olivier Joseph	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kristian Vesalainen	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
John Leonard	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jeremy Davies	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Michael Dal Colle	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	12
Salary Commitment
Year 2021 : 1 247 500 $
Year 2022 : 1 297 500 $
Year 2023 : 900 000 $
Year 2024 : 237 500 $
Salary Average Commitment
Year 2021 : 1 294 375 $
Year 2022 : 1 294 375 $
Year 2023 : 896 875 $
Year 2024 : 196 875 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	3500 - 55 $ - 0 - 0,00%
Level 4:	2910 - 40 $ - 0 - 0,00%
Luxury :	1000 - 199 $ - 0 - 0,00%
Total Capacity :	18910
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 395 000 $
Pro Players Total Average Salaries	82 844 479 $
Farm Players Total Salaries	1 083 500 $
Farm Players Total Average Salaries	1 083 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	134 911 210 $
Projected Bank Account	134 911 210 $

Pro Players Salaries
Alex Pietrangelo	8 550 000 $ (1)
-Salary Remaining :	8 550 000 $
-Salary Average :	8 400 000 $
-Salary Average Remaining :	8 400 000 $
Mitch Marner	8 325 000 $ (2)
-Salary Remaining :	8 325 000 $
-Salary Average :	8 254 167 $
-Salary Average Remaining :	8 254 167 $
Ryan O'Reilly	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
-Salary Average :	7 643 750 $
-Salary Average Remaining :	7 643 750 $
Brayden Point	7 600 000 $ (3)
-Salary Remaining :	7 600 000 $
-Salary Average :	7 770 312 $
-Salary Average Remaining :	7 770 312 $
Ryan Ellis	7 250 000 $ (2)
-Salary Remaining :	7 250 000 $
-Salary Average :	6 968 750 $
-Salary Average Remaining :	6 968 750 $
Carey Price	6 850 000 $ (3)
-Salary Remaining :	6 850 000 $
-Salary Average :	6 850 000 $
-Salary Average Remaining :	6 850 000 $
Morgan Rielly	6 500 000 $ (4)
-Salary Remaining :	6 500 000 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	7 000 000 $
Aaron Ekblad	5 400 000 $ (1)
-Salary Remaining :	5 400 000 $
-Salary Average :	4 609 375 $
-Salary Average Remaining :	4 609 375 $
Kevin Hayes	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Jake Muzzin	4 050 000 $ (3)
-Salary Remaining :	4 050 000 $
-Salary Average :	4 100 000 $
-Salary Average Remaining :	4 100 000 $
Dustin Brown	2 495 000 $ (2)
-Salary Remaining :	2 495 000 $
-Salary Average :	2 354 375 $
-Salary Average Remaining :	2 354 375 $
Cody Eakin	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	2 000 000 $
Boone Jenner	2 000 000 $ (4)
-Salary Remaining :	2 000 000 $
-Salary Average :	2 462 500 $
-Salary Average Remaining :	2 462 500 $
Adrian Kempe	1 850 000 $ (2)
-Salary Remaining :	1 850 000 $
-Salary Average :	2 112 500 $
-Salary Average Remaining :	2 112 500 $
Blake Coleman	1 550 000 $ (2)
-Salary Remaining :	1 550 000 $
-Salary Average :	1 537 500 $
-Salary Average Remaining :	1 537 500 $
Anthony Duclair	1 525 000 $ (2)
-Salary Remaining :	1 525 000 $
-Salary Average :	1 525 000 $
-Salary Average Remaining :	1 525 000 $
Jake Virtanen	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Craig Smith	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Ian Cole	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Cam Talbot	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 83 395 000 $
Year 2022 : 71 531 250 $
Year 2023 : 36 025 000 $
Year 2024 : 10 350 000 $
Salary Average Commitment
Year 2021 : 82 844 479 $
Year 2022 : 67 835 104 $
Year 2023 : 35 064 062 $
Year 2024 : 9 462 500 $
Salary Cap with 1 Way Contract
Year 2021 : 82 844 479 $
Year 2022 : 67 835 104 $
Year 2023 : 35 064 062 $
Year 2024 : 9 462 500 $

Farm Players Salaries
Curtis Lazar	128 500 $ (2)
Salary Remaining :	128 500 $
Salary Average :	128 500 $
Salary Average Remaining :	128 500 $
Kevan Miller	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Jeremy Swayman	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kevin Stenlund	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ty Smith	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Thomas Hickey	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Carsen Twarynski	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mitchell Stephens	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alex Newhook	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Cody Glass	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kirby Dach	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	11
Salary Commitment
Year 2021 : 1 083 500 $
Year 2022 : 888 500 $
Year 2023 : 380 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 083 500 $
Year 2022 : 888 500 $
Year 2023 : 380 000 $
Year 2024 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6500 - 250 $ - 0 - 0,00%
Level 2:	5000 - 200 $ - 0 - 0,00%
Level 3:	3500 - 175 $ - 0 - 0,00%
Level 4:	2506 - 150 $ - 0 - 0,00%
Luxury :	1000 - 400 $ - 0 - 0,00%
Total Capacity :	18506
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 425 000 $
Pro Players Total Average Salaries	65 338 542 $
Farm Players Total Salaries	1 590 000 $
Farm Players Total Average Salaries	1 640 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	111 326 521 $
Projected Bank Account	111 326 521 $

Pro Players Salaries
Mikael Granlund	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	6 162 500 $
Mattias Ekholm	5 700 000 $ (3)
-Salary Remaining :	5 700 000 $
-Salary Average :	5 691 667 $
-Salary Average Remaining :	5 691 667 $
Martin Jones	4 987 500 $ (1)
-Salary Remaining :	4 987 500 $
-Salary Average :	4 534 375 $
-Salary Average Remaining :	4 534 375 $
Brandon Montour	4 750 000 $ (1)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 568 750 $
-Salary Average Remaining :	4 568 750 $
Kevin Labanc	4 512 500 $ (3)
-Salary Remaining :	4 512 500 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	4 823 438 $
Jordan Staal	4 275 000 $ (3)
-Salary Remaining :	4 275 000 $
-Salary Average :	4 353 125 $
-Salary Average Remaining :	4 353 125 $
Kris Russell	4 200 000 $ (2)
-Salary Remaining :	4 200 000 $
-Salary Average :	4 103 125 $
-Salary Average Remaining :	4 103 125 $
Oliver Bjorkstrand	3 900 000 $ (4)
-Salary Remaining :	3 900 000 $
-Salary Average :	4 475 000 $
-Salary Average Remaining :	4 475 000 $
Ryan Murray	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	3 750 000 $
David Kampf	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	3 500 000 $
Bobby Ryan	3 250 000 $ (2)
-Salary Remaining :	3 250 000 $
-Salary Average :	3 437 500 $
-Salary Average Remaining :	3 437 500 $
Riley Stillman	2 700 000 $ (3)
-Salary Remaining :	2 700 000 $
-Salary Average :	2 789 062 $
-Salary Average Remaining :	2 789 062 $
Christian Fischer	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Logan Thompson	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Jason Dickinson	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	1 500 000 $
Jordan Greenway	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Michael Rasmussen	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
K'Andre Miller	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Eeli Tolvanen	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Quinton Byfield	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Vinnie Hinostroza	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Vitek Vanecek	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	22
Salary Commitment
Year 2021 : 64 425 000 $
Year 2022 : 48 362 500 $
Year 2023 : 36 200 000 $
Year 2024 : 5 000 000 $
Salary Average Commitment
Year 2021 : 65 338 542 $
Year 2022 : 47 385 417 $
Year 2023 : 34 594 792 $
Year 2024 : 4 475 000 $
Salary Cap with 1 Way Contract
Year 2021 : 65 338 542 $
Year 2022 : 47 385 417 $
Year 2023 : 34 594 792 $
Year 2024 : 4 475 000 $

Farm Players Salaries
Radim Zohorna	200 000 $ (3)
Salary Remaining :	200 000 $
Salary Average :	200 000 $
Salary Average Remaining :	200 000 $
Josh Dunne	200 000 $ (3)
Salary Remaining :	200 000 $
Salary Average :	200 000 $
Salary Average Remaining :	200 000 $
Drew O'Connor	200 000 $ (3)
Salary Remaining :	200 000 $
Salary Average :	200 000 $
Salary Average Remaining :	200 000 $
Brandon Davidson	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Tyler Graovac	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Brett Kulak	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Jonas Siegenthaler	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Filip Zadina	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Casey Mittelstadt	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mattias Samuelsson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ville Heinola	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alexander Nylander	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kaapo Kakko	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	13
Salary Commitment
Year 2021 : 1 590 000 $
Year 2022 : 1 160 000 $
Year 2023 : 1 020 000 $
Year 2024 : 175 000 $
Salary Average Commitment
Year 2021 : 1 640 000 $
Year 2022 : 1 160 000 $
Year 2023 : 970 000 $
Year 2024 : 137 500 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 112 $ - 0 - 0,00%
Level 2:	5000 - 81 $ - 0 - 0,00%
Level 3:	2000 - 80 $ - 0 - 0,00%
Level 4:	3625 - 15 $ - 0 - 0,00%
Luxury :	1000 - 195 $ - 0 - 0,00%
Total Capacity :	17625
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 625 000 $
Pro Players Total Average Salaries	80 423 438 $
Farm Players Total Salaries	480 000 $
Farm Players Total Average Salaries	480 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	142 479 537 $
Projected Bank Account	142 479 537 $

Pro Players Salaries
Mike Hoffman	7 600 000 $ (1)
-Salary Remaining :	7 600 000 $
-Salary Average :	7 109 375 $
-Salary Average Remaining :	7 109 375 $
Ryan Suter	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
-Salary Average :	7 343 750 $
-Salary Average Remaining :	7 343 750 $
Nicklas Backstrom	6 800 000 $ (3)
-Salary Remaining :	6 800 000 $
-Salary Average :	6 631 250 $
-Salary Average Remaining :	6 631 250 $
Evgeni Malkin	6 800 000 $ (3)
-Salary Remaining :	6 800 000 $
-Salary Average :	6 616 667 $
-Salary Average Remaining :	6 616 667 $
Chris Kreider	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	6 162 500 $
Marc-Andre Fleury	5 600 000 $ (2)
-Salary Remaining :	5 600 000 $
-Salary Average :	5 481 250 $
-Salary Average Remaining :	5 481 250 $
Travis Konecny	5 550 000 $ (2)
-Salary Remaining :	5 550 000 $
-Salary Average :	5 558 333 $
-Salary Average Remaining :	5 558 333 $
Sam Reinhart	5 225 000 $ (4)
-Salary Remaining :	5 225 000 $
-Salary Average :	5 893 750 $
-Salary Average Remaining :	5 893 750 $
T.J. Oshie	5 200 000 $ (2)
-Salary Remaining :	5 200 000 $
-Salary Average :	5 137 500 $
-Salary Average Remaining :	5 137 500 $
Justin Schultz	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
-Salary Average :	3 442 188 $
-Salary Average Remaining :	3 442 188 $
Damon Severson	3 700 000 $ (1)
-Salary Remaining :	3 700 000 $
-Salary Average :	3 059 375 $
-Salary Average Remaining :	3 059 375 $
Mikhail Sergachev	3 150 000 $ (2)
-Salary Remaining :	3 150 000 $
-Salary Average :	3 425 000 $
-Salary Average Remaining :	3 425 000 $
Tyler Bozak	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	3 000 000 $
Rocco Grimaldi	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
-Salary Average :	3 062 500 $
-Salary Average Remaining :	3 062 500 $
Niklas Hjalmarsson	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Mathieu Joseph	2 200 000 $ (2)
-Salary Remaining :	2 200 000 $
-Salary Average :	2 200 000 $
-Salary Average Remaining :	2 200 000 $
Thatcher Demko	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Nathan Beaulieu	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Kurtis MacDermid	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Cale Makar	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 81 625 000 $
Year 2022 : 55 925 000 $
Year 2023 : 23 125 000 $
Year 2024 : 6 500 000 $
Salary Average Commitment
Year 2021 : 80 423 438 $
Year 2022 : 54 568 750 $
Year 2023 : 23 154 167 $
Year 2024 : 5 893 750 $
Salary Cap with 1 Way Contract
Year 2021 : 80 423 438 $
Year 2022 : 54 568 750 $
Year 2023 : 23 154 167 $
Year 2024 : 5 893 750 $

Farm Players Salaries
Oliver Kylington	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Ville Husso	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Filip Gustavsson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Urho Vaakanainen	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Owen Tippett	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	5
Salary Commitment
Year 2021 : 480 000 $
Year 2022 : 285 000 $
Year 2023 : 285 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 480 000 $
Year 2022 : 285 000 $
Year 2023 : 285 000 $
Year 2024 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2600 - 56 $ - 0 - 0,00%
Level 4:	2074 - 40 $ - 0 - 0,00%
Luxury :	1000 - 199 $ - 0 - 0,00%
Total Capacity :	17174
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 315 000 $
Pro Players Total Average Salaries	64 119 167 $
Farm Players Total Salaries	1 214 250 $
Farm Players Total Average Salaries	1 179 250 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	87 077 749 $
Projected Bank Account	87 077 749 $

Pro Players Salaries
T.J. Brodie	6 650 000 $ (1)
-Salary Remaining :	6 650 000 $
-Salary Average :	6 437 500 $
-Salary Average Remaining :	6 437 500 $
Anders Lee	6 175 000 $ (2)
-Salary Remaining :	6 175 000 $
-Salary Average :	5 993 750 $
-Salary Average Remaining :	5 993 750 $
Antti Raanta	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	5 500 000 $
Thomas Greiss	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	5 500 000 $
Marcus Johansson	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Josh Manson	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Derek Forbort	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Brett Connolly	4 250 000 $ (3)
-Salary Remaining :	4 250 000 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	4 250 000 $
Carter Verhaeghe	3 325 000 $ (1)
-Salary Remaining :	3 325 000 $
-Salary Average :	3 325 000 $
-Salary Average Remaining :	3 325 000 $
Nick Ritchie	2 850 000 $ (3)
-Salary Remaining :	2 850 000 $
-Salary Average :	3 254 167 $
-Salary Average Remaining :	3 254 167 $
Jack Roslovic	2 315 000 $ (1)
-Salary Remaining :	2 315 000 $
-Salary Average :	2 315 000 $
-Salary Average Remaining :	2 315 000 $
Luke Kunin	2 250 000 $ (3)
-Salary Remaining :	2 250 000 $
-Salary Average :	2 625 000 $
-Salary Average Remaining :	2 625 000 $
Calvin de Haan	1 650 000 $ (1)
-Salary Remaining :	1 650 000 $
-Salary Average :	1 650 000 $
-Salary Average Remaining :	1 650 000 $
Jacob de la Rose	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Michael Raffl	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	1 125 000 $
Tomas Nosek	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	1 125 000 $
Artem Anisimov	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Zach Whitecloud	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Tucker Poolman	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Jason Robertson	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Liam Foudy	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	21
Salary Commitment
Year 2021 : 63 315 000 $
Year 2022 : 51 362 500 $
Year 2023 : 26 950 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 64 119 167 $
Year 2022 : 49 441 667 $
Year 2023 : 25 266 667 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 64 119 167 $
Year 2022 : 49 441 667 $
Year 2023 : 25 266 667 $
Year 2024 : 0 $

Farm Players Salaries
Anton Forsberg	150 000 $ (1)
Salary Remaining :	150 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Luke Schenn	109 250 $ (1)
Salary Remaining :	109 250 $
Salary Average :	99 250 $
Salary Average Remaining :	99 250 $
Mathieu Olivier	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Ivan Prosvetov	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Zack MacEwen	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Trent Frederic	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dylan Sikura	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Travis Boyd	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Vitali Kravtsov	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Tobias Bjornfot	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dean Kukan	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Rasmus Asplund	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	12
Salary Commitment
Year 2021 : 1 214 250 $
Year 2022 : 575 000 $
Year 2023 : 290 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 179 250 $
Year 2022 : 575 000 $
Year 2023 : 290 000 $
Year 2024 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6500 - 125 $ - 0 - 0,00%
Level 2:	5000 - 58 $ - 0 - 0,00%
Level 3:	3500 - 45 $ - 0 - 0,00%
Level 4:	3289 - 25 $ - 0 - 0,00%
Luxury :	1000 - 160 $ - 0 - 0,00%
Total Capacity :	19289
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 093 750 $
Pro Players Total Average Salaries	78 041 146 $
Farm Players Total Salaries	1 885 000 $
Farm Players Total Average Salaries	1 906 250 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 000 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	182 121 742 $
Projected Bank Account	182 121 742 $

Pro Players Salaries
John Tavares	9 250 000 $ (2)
-Salary Remaining :	9 250 000 $
-Salary Average :	9 000 000 $
-Salary Average Remaining :	9 000 000 $
Blake Wheeler	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
-Salary Average :	8 231 250 $
-Salary Average Remaining :	8 231 250 $
Sebastian Aho	7 200 000 $ (3)
-Salary Remaining :	7 200 000 $
-Salary Average :	7 320 312 $
-Salary Average Remaining :	7 320 312 $
Jared Spurgeon	6 650 000 $ (3)
-Salary Remaining :	6 650 000 $
-Salary Average :	6 512 500 $
-Salary Average Remaining :	6 512 500 $
Esa Lindell	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
-Salary Average :	5 681 250 $
-Salary Average Remaining :	5 681 250 $
Anze Kopitar	5 100 000 $ (3)
-Salary Remaining :	5 100 000 $
-Salary Average :	5 058 333 $
-Salary Average Remaining :	5 058 333 $
Ilya Mikheyev	4 675 000 $ (3)
-Salary Remaining :	4 675 000 $
-Salary Average :	4 675 000 $
-Salary Average Remaining :	4 675 000 $
Pavel Buchnevich	4 631 250 $ (1)
-Salary Remaining :	4 631 250 $
-Salary Average :	4 453 125 $
-Salary Average Remaining :	4 453 125 $
Jakub Vrana	4 512 500 $ (3)
-Salary Remaining :	4 512 500 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	4 823 438 $
Alec Martinez	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Wyatt Kalynuk	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Andrew Mangiapane	2 375 000 $ (2)
-Salary Remaining :	2 375 000 $
-Salary Average :	2 650 000 $
-Salary Average Remaining :	2 650 000 $
Curtis McElhinney	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	2 000 000 $
Brayden McNabb	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
-Salary Average :	1 600 000 $
-Salary Average Remaining :	1 600 000 $
Joel Eriksson Ek	1 850 000 $ (1)
-Salary Remaining :	1 850 000 $
-Salary Average :	1 850 000 $
-Salary Average Remaining :	1 850 000 $
Brock McGinn	1 550 000 $ (2)
-Salary Remaining :	1 550 000 $
-Salary Average :	1 510 938 $
-Salary Average Remaining :	1 510 938 $
Sean Kuraly	1 000 000 $ (4)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Mikko Koivu	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Marc Staal	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Jordan Kyrou	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Matt Roy	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Jordan Binnington	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	22
Salary Commitment
Year 2021 : 78 093 750 $
Year 2022 : 60 600 000 $
Year 2023 : 37 500 000 $
Year 2024 : 1 750 000 $
Salary Average Commitment
Year 2021 : 78 041 146 $
Year 2022 : 59 556 771 $
Year 2023 : 36 264 583 $
Year 2024 : 1 375 000 $
Salary Cap with 1 Way Contract
Year 2021 : 78 041 146 $
Year 2022 : 59 556 771 $
Year 2023 : 36 264 583 $
Year 2024 : 1 375 000 $

Farm Players Salaries
Morgan Barron	150 000 $ (3)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Daniel Carr	145 000 $ (3)
Salary Remaining :	145 000 $
Salary Average :	153 750 $
Salary Average Remaining :	153 750 $
Matthew Peca	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Sam Gagner	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Riley Nash	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Brad Richardson	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Matt Calvert	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mark Borowiecki	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ryan Reaves	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Eric Comrie	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joey Daccord	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Josh Brown	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Josh Mahura	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kiefer Sherwood	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Libor Hajek	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Max Jones	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Warren Foegele	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alexander Volkov	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	18
Salary Commitment
Year 2021 : 1 885 000 $
Year 2022 : 1 345 000 $
Year 2023 : 815 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 906 250 $
Year 2022 : 1 331 250 $
Year 2023 : 756 250 $
Year 2024 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	3500 - 56 $ - 0 - 0,00%
Level 4:	1565 - 40 $ - 0 - 0,00%
Luxury :	1000 - 199 $ - 0 - 0,00%
Total Capacity :	17565
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 868 250 $
Pro Players Total Average Salaries	81 658 687 $
Farm Players Total Salaries	670 000 $
Farm Players Total Average Salaries	707 500 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 600 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	157 971 836 $
Projected Bank Account	157 971 836 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (1)
-Salary Remaining :	9 500 000 $
-Salary Average :	9 318 750 $
-Salary Average Remaining :	9 318 750 $
Victor Hedman	8 250 000 $ (2)
-Salary Remaining :	8 250 000 $
-Salary Average :	8 187 500 $
-Salary Average Remaining :	8 187 500 $
Jakub Voracek	7 600 000 $ (1)
-Salary Remaining :	7 600 000 $
-Salary Average :	7 418 750 $
-Salary Average Remaining :	7 418 750 $
Mika Zibanejad	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	6 250 000 $
William Nylander	6 175 000 $ (2)
-Salary Remaining :	6 175 000 $
-Salary Average :	5 875 000 $
-Salary Average Remaining :	5 875 000 $
Paul Stastny	4 875 000 $ (2)
-Salary Remaining :	4 875 000 $
-Salary Average :	4 812 500 $
-Salary Average Remaining :	4 812 500 $
Nino Niederreiter	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	5 000 000 $
Brendan Gallagher	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Tomas Tatar	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 796 875 $
-Salary Average Remaining :	4 796 875 $
Jonas Brodin	4 500 000 $ (4)
-Salary Remaining :	4 500 000 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	5 000 000 $
Noah Hanifin	3 931 250 $ (2)
-Salary Remaining :	3 931 250 $
-Salary Average :	3 639 062 $
-Salary Average Remaining :	3 639 062 $
Sergei Bobrovsky	3 600 000 $ (3)
-Salary Remaining :	3 600 000 $
-Salary Average :	3 675 000 $
-Salary Average Remaining :	3 675 000 $
Jake DeBrusk	3 237 000 $ (3)
-Salary Remaining :	3 237 000 $
-Salary Average :	3 779 000 $
-Salary Average Remaining :	3 779 000 $
Vince Dunn	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 900 000 $
-Salary Average Remaining :	1 900 000 $
Slater Koekkoek	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Craig Anderson	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Rasmus Andersson	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Robert Thomas	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Dante Fabbro	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Ryan Graves	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Joel Farabee	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	21
Salary Commitment
Year 2021 : 80 868 250 $
Year 2022 : 66 762 500 $
Year 2023 : 32 675 000 $
Year 2024 : 5 500 000 $
Salary Average Commitment
Year 2021 : 81 658 687 $
Year 2022 : 63 021 187 $
Year 2023 : 30 457 125 $
Year 2024 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 81 658 687 $
Year 2022 : 63 021 187 $
Year 2023 : 30 457 125 $
Year 2024 : 5 000 000 $

Farm Players Salaries
Johan Larsson	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Erik Brannstrom	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Connor Clifton	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kevin Bahl	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Juuso Valimaki	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jaret Anderson-Dolan	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jacob Bryson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	7
Salary Commitment
Year 2021 : 670 000 $
Year 2022 : 600 000 $
Year 2023 : 530 000 $
Year 2024 : 175 000 $
Salary Average Commitment
Year 2021 : 707 500 $
Year 2022 : 612 500 $
Year 2023 : 517 500 $
Year 2024 : 137 500 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	5000 - 82 $ - 0 - 0,00%
Level 3:	3500 - 63 $ - 0 - 0,00%
Level 4:	3537 - 20 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	19537
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 268 750 $
Pro Players Total Average Salaries	80 004 167 $
Farm Players Total Salaries	785 000 $
Farm Players Total Average Salaries	822 500 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	189 265 529 $
Projected Bank Account	189 265 529 $

Pro Players Salaries
Artemi Panarin	10 000 000 $ (3)
-Salary Remaining :	10 000 000 $
-Salary Average :	10 000 000 $
-Salary Average Remaining :	10 000 000 $
Filip Forsberg	7 800 000 $ (2)
-Salary Remaining :	7 800 000 $
-Salary Average :	7 475 000 $
-Salary Average Remaining :	7 475 000 $
Claude Giroux	7 650 000 $ (3)
-Salary Remaining :	7 650 000 $
-Salary Average :	7 456 250 $
-Salary Average Remaining :	7 456 250 $
Jake Guentzel	6 825 000 $ (3)
-Salary Remaining :	6 825 000 $
-Salary Average :	6 937 500 $
-Salary Average Remaining :	6 937 500 $
Tomas Hertl	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
-Salary Average :	6 954 167 $
-Salary Average Remaining :	6 954 167 $
Tyson Barrie	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
-Salary Average :	5 981 250 $
-Salary Average Remaining :	5 981 250 $
Zach Werenski	5 400 000 $ (3)
-Salary Remaining :	5 400 000 $
-Salary Average :	5 507 812 $
-Salary Average Remaining :	5 507 812 $
Semyon Varlamov	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	5 250 000 $
-Salary Average Remaining :	5 250 000 $
Torey Krug	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	5 000 000 $
Anthony Beauvillier	4 393 750 $ (3)
-Salary Remaining :	4 393 750 $
-Salary Average :	4 698 438 $
-Salary Average Remaining :	4 698 438 $
Nico Hischier	3 400 000 $ (2)
-Salary Remaining :	3 400 000 $
-Salary Average :	3 725 000 $
-Salary Average Remaining :	3 725 000 $
Sean Walker	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	1 500 000 $
Vladislav Namestnikov	1 500 000 $ (4)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 968 750 $
-Salary Average Remaining :	1 968 750 $
Calle Jarnkrok	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Marcus Foligno	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Jake Evans	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Conor Timmins	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Ilya Samsonov	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Miro Heiskanen	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Nick Suzuki	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 78 268 750 $
Year 2022 : 81 818 750 $
Year 2023 : 48 837 500 $
Year 2024 : 2 375 000 $
Salary Average Commitment
Year 2021 : 80 004 167 $
Year 2022 : 79 054 167 $
Year 2023 : 46 300 000 $
Year 2024 : 1 968 750 $
Salary Cap with 1 Way Contract
Year 2021 : 80 004 167 $
Year 2022 : 79 054 167 $
Year 2023 : 46 300 000 $
Year 2024 : 1 968 750 $

Farm Players Salaries
Alex Lyon	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Riley Sheahan	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Mattias Janmark	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Dominik Simon	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Carl Dahlstrom	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Olli Juolevi	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Keegan Kolesar	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Noah Gregor	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	8
Salary Commitment
Year 2021 : 785 000 $
Year 2022 : 735 000 $
Year 2023 : 340 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 822 500 $
Year 2022 : 722 500 $
Year 2023 : 315 000 $
Year 2024 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 85 $ - 0 - 0,00%
Level 3:	2000 - 75 $ - 0 - 0,00%
Level 4:	1795 - 58 $ - 0 - 0,00%
Luxury :	1000 - 190 $ - 0 - 0,00%
Total Capacity :	15795
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 693 750 $
Pro Players Total Average Salaries	82 329 166 $
Farm Players Total Salaries	1 765 000 $
Farm Players Total Average Salaries	1 735 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	88 279 271 $
Projected Bank Account	88 279 271 $

Pro Players Salaries
Brad Marchand	8 500 000 $ (3)
-Salary Remaining :	8 500 000 $
-Salary Average :	8 231 250 $
-Salary Average Remaining :	8 231 250 $
Nikita Gusev	7 200 000 $ (3)
-Salary Remaining :	7 200 000 $
-Salary Average :	7 200 000 $
-Salary Average Remaining :	7 200 000 $
Oliver Ekman-Larsson	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
-Salary Average :	6 968 750 $
-Salary Average Remaining :	6 968 750 $
Nick Holden	6 500 000 $ (1)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	6 500 000 $
Brock Boeser	6 475 000 $ (3)
-Salary Remaining :	6 475 000 $
-Salary Average :	6 631 250 $
-Salary Average Remaining :	6 631 250 $
Tyler Myers	4 750 000 $ (1)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 412 500 $
-Salary Average Remaining :	4 412 500 $
Neal Pionk	4 750 000 $ (4)
-Salary Remaining :	4 750 000 $
-Salary Average :	5 403 125 $
-Salary Average Remaining :	5 403 125 $
Joe Pavelski	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	4 500 000 $
Timo Meier	4 393 750 $ (2)
-Salary Remaining :	4 393 750 $
-Salary Average :	4 477 083 $
-Salary Average Remaining :	4 477 083 $
Blake Lizotte	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Taro Hirose	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	3 500 000 $
Jacob Markstrom	3 325 000 $ (1)
-Salary Remaining :	3 325 000 $
-Salary Average :	2 878 125 $
-Salary Average Remaining :	2 878 125 $
Anthony Cirelli	3 150 000 $ (2)
-Salary Remaining :	3 150 000 $
-Salary Average :	3 425 000 $
-Salary Average Remaining :	3 425 000 $
Anthony DeAngelo	2 850 000 $ (2)
-Salary Remaining :	2 850 000 $
-Salary Average :	2 777 083 $
-Salary Average Remaining :	2 777 083 $
Derek Stepan	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Ben Chiarot	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	1 250 000 $
Victor Rask	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	1 500 000 $
Chandler Stephenson	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	1 125 000 $
Jesse Puljujarvi	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	1 250 000 $
Igor Shesterkin	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Andrei Svechnikov	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Elias Pettersson	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Bowen Byram	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	23
Salary Commitment
Year 2021 : 82 693 750 $
Year 2022 : 56 456 250 $
Year 2023 : 41 462 500 $
Year 2024 : 6 000 000 $
Salary Average Commitment
Year 2021 : 82 329 166 $
Year 2022 : 55 013 541 $
Year 2023 : 40 884 375 $
Year 2024 : 5 403 125 $
Salary Cap with 1 Way Contract
Year 2021 : 82 329 166 $
Year 2022 : 55 013 541 $
Year 2023 : 40 884 375 $
Year 2024 : 5 403 125 $

Farm Players Salaries
Andy Andreoff	150 000 $ (2)
Salary Remaining :	150 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Matt Luff	150 000 $ (1)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Justin Bailey	125 000 $ (1)
Salary Remaining :	125 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Matiss Kivlenieks	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Jujhar Khaira	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mason Marchment	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jack Studnicka	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ian Mitchell	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joachim Blichfeld	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Veini Vehvilainen	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nicholas Robertson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ukko-Pekka Luukkonen	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dennis Cholowski	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dillon Dube	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jayce Hawryluk	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alexei Melnichuk	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Emil Bemstrom	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	17
Salary Commitment
Year 2021 : 1 765 000 $
Year 2022 : 1 130 000 $
Year 2023 : 665 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 735 000 $
Year 2022 : 1 092 500 $
Year 2023 : 665 000 $
Year 2024 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 120 $ - 0 - 0,00%
Level 2:	5000 - 110 $ - 0 - 0,00%
Level 3:	2200 - 100 $ - 0 - 0,00%
Level 4:	1016 - 90 $ - 0 - 0,00%
Luxury :	800 - 340 $ - 0 - 0,00%
Total Capacity :	15016
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 662 500 $
Pro Players Total Average Salaries	76 075 001 $
Farm Players Total Salaries	1 865 750 $
Farm Players Total Average Salaries	1 878 250 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	226 636 305 $
Projected Bank Account	226 636 305 $

Pro Players Salaries
Hampus Lindholm	6 800 000 $ (4)
-Salary Remaining :	6 800 000 $
-Salary Average :	6 800 000 $
-Salary Average Remaining :	6 800 000 $
Jaccob Slavin	6 250 000 $ (2)
-Salary Remaining :	6 250 000 $
-Salary Average :	5 956 250 $
-Salary Average Remaining :	5 956 250 $
Mathew Barzal	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
-Salary Average :	6 253 125 $
-Salary Average Remaining :	6 253 125 $
Brock Nelson	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	5 000 000 $
Mats Zuccarello	5 100 000 $ (3)
-Salary Remaining :	5 100 000 $
-Salary Average :	5 125 000 $
-Salary Average Remaining :	5 125 000 $
Keith Yandle	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
-Salary Average :	4 981 250 $
-Salary Average Remaining :	4 981 250 $
Andre Burakovsky	4 625 000 $ (1)
-Salary Remaining :	4 625 000 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	3 928 125 $
Nick Schmaltz	4 512 500 $ (3)
-Salary Remaining :	4 512 500 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	4 823 438 $
Pius Suter	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	4 500 000 $
Nikita Zaitsev	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	4 750 000 $
Jake Allen	4 100 000 $ (3)
-Salary Remaining :	4 100 000 $
-Salary Average :	4 100 000 $
-Salary Average Remaining :	4 100 000 $
Yegor Sharangovich	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Bryan Rust	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
-Salary Average :	3 379 688 $
-Salary Average Remaining :	3 379 688 $
Ethan Bear	3 750 000 $ (2)
-Salary Remaining :	3 750 000 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	3 750 000 $
Carl Soderberg	2 625 000 $ (1)
-Salary Remaining :	2 625 000 $
-Salary Average :	2 453 125 $
-Salary Average Remaining :	2 453 125 $
Garnet Hathaway	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Patrik Nemeth	1 100 000 $ (2)
-Salary Remaining :	1 100 000 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	1 100 000 $
Anthony Stolarz	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Scott Laughton	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Kevin Rooney	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Alexandre Texier	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	21
Salary Commitment
Year 2021 : 76 662 500 $
Year 2022 : 66 968 750 $
Year 2023 : 42 987 500 $
Year 2024 : 13 800 000 $
Salary Average Commitment
Year 2021 : 76 075 001 $
Year 2022 : 65 364 063 $
Year 2023 : 41 726 563 $
Year 2024 : 13 053 125 $
Salary Cap with 1 Way Contract
Year 2021 : 76 075 001 $
Year 2022 : 65 364 063 $
Year 2023 : 41 726 563 $
Year 2024 : 13 053 125 $

Farm Players Salaries
Olli Maatta	195 000 $ (1)
Salary Remaining :	195 000 $
Salary Average :	180 625 $
Salary Average Remaining :	180 625 $
Artyom Zagidulin	175 000 $ (3)
Salary Remaining :	175 000 $
Salary Average :	175 000 $
Salary Average Remaining :	175 000 $
Danton Heinen	146 250 $ (2)
Salary Remaining :	146 250 $
Salary Average :	173 125 $
Salary Average Remaining :	173 125 $
Frederick Gaudreau	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Glenn Gawdin	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Anders Bjork	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Karson Kuhlman	99 500 $ (2)
Salary Remaining :	99 500 $
Salary Average :	99 500 $
Salary Average Remaining :	99 500 $
Vinni Lettieri	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Samuel Morin	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Guillaume Brisebois	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Radim Simek	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mark Pysyk	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nicolas Beaudin	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Andrew Peeke	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kieffer Bellows	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mark Friedman	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Givani Smith	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	17
Salary Commitment
Year 2021 : 1 865 750 $
Year 2022 : 1 624 500 $
Year 2023 : 755 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 878 250 $
Year 2022 : 1 597 625 $
Year 2023 : 755 000 $
Year 2024 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6500 - 95 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	3500 - 55 $ - 0 - 0,00%
Level 4:	2118 - 40 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	18118
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 712 500 $
Pro Players Total Average Salaries	77 962 500 $
Farm Players Total Salaries	1 545 000 $
Farm Players Total Average Salaries	1 557 500 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	66 916 106 $
Projected Bank Account	66 916 106 $

Pro Players Salaries
Steven Stamkos	9 500 000 $ (1)
-Salary Remaining :	9 500 000 $
-Salary Average :	9 318 750 $
-Salary Average Remaining :	9 318 750 $
Frederik Andersen	7 600 000 $ (1)
-Salary Remaining :	7 600 000 $
-Salary Average :	7 109 375 $
-Salary Average Remaining :	7 109 375 $
Jack Johnson	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	7 000 000 $
Jordan Eberle	6 175 000 $ (1)
-Salary Remaining :	6 175 000 $
-Salary Average :	5 637 500 $
-Salary Average Remaining :	5 637 500 $
John Moore	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	5 000 000 $
Marco Scandella	4 750 000 $ (1)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 412 500 $
-Salary Average Remaining :	4 412 500 $
Mikael Backlund	4 725 000 $ (2)
-Salary Remaining :	4 725 000 $
-Salary Average :	4 603 125 $
-Salary Average Remaining :	4 603 125 $
David Rittich	4 100 000 $ (4)
-Salary Remaining :	4 100 000 $
-Salary Average :	4 100 000 $
-Salary Average Remaining :	4 100 000 $
Corey Perry	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Rickard Rakell	3 500 000 $ (4)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 943 750 $
-Salary Average Remaining :	3 943 750 $
Jesper Fast	3 250 000 $ (3)
-Salary Remaining :	3 250 000 $
-Salary Average :	3 450 000 $
-Salary Average Remaining :	3 450 000 $
Radko Gudas	3 100 000 $ (3)
-Salary Remaining :	3 100 000 $
-Salary Average :	3 100 000 $
-Salary Average Remaining :	3 100 000 $
Conor Sheary	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
-Salary Average :	3 018 750 $
-Salary Average Remaining :	3 018 750 $
Marc-Edouard Vlasic	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	3 000 000 $
Jordan Martinook	2 100 000 $ (3)
-Salary Remaining :	2 100 000 $
-Salary Average :	2 100 000 $
-Salary Average Remaining :	2 100 000 $
Austin Watson	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Daniel Sprong	1 387 500 $ (2)
-Salary Remaining :	1 387 500 $
-Salary Average :	1 643 750 $
-Salary Average Remaining :	1 643 750 $
Carter Rowney	1 125 000 $ (2)
-Salary Remaining :	1 125 000 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	1 125 000 $
Tyler Motte	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Nick Paul	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	1 125 000 $
Janne Kuokkanen	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Nicolas Hague	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	22
Salary Commitment
Year 2021 : 78 712 500 $
Year 2022 : 46 950 000 $
Year 2023 : 20 425 000 $
Year 2024 : 8 375 000 $
Salary Average Commitment
Year 2021 : 77 962 500 $
Year 2022 : 45 534 375 $
Year 2023 : 19 712 500 $
Year 2024 : 8 043 750 $
Salary Cap with 1 Way Contract
Year 2021 : 77 962 500 $
Year 2022 : 45 534 375 $
Year 2023 : 19 712 500 $
Year 2024 : 8 043 750 $

Farm Players Salaries
Mikko Lehtonen	150 000 $ (1)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Anthony Bitetto	150 000 $ (2)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Lucas Wallmark	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Mark Jankowski	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Scott Wedgewood	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Louis Domingue	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Steven Fogarty	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mackenzie MacEachern	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Matt Tennyson	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nolan Foote	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jakub Zboril	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Evan Bouchard	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dylan Cozens	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Adam Brooks	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jansen Harkins	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	15
Salary Commitment
Year 2021 : 1 545 000 $
Year 2022 : 1 035 000 $
Year 2023 : 475 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 557 500 $
Year 2022 : 1 022 500 $
Year 2023 : 475 000 $
Year 2024 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	5000 - 95 $ - 0 - 0,00%
Level 3:	3500 - 75 $ - 0 - 0,00%
Level 4:	3204 - 45 $ - 0 - 0,00%
Luxury :	1000 - 360 $ - 0 - 0,00%
Total Capacity :	19204
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 725 000 $
Pro Players Total Average Salaries	82 272 917 $
Farm Players Total Salaries	837 500 $
Farm Players Total Average Salaries	850 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	170 808 616 $
Projected Bank Account	170 808 616 $

Pro Players Salaries
Alexander Edler	8 500 000 $ (1)
-Salary Remaining :	8 500 000 $
-Salary Average :	8 500 000 $
-Salary Average Remaining :	8 500 000 $
Nazem Kadri	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	6 162 500 $
Jeff Skinner	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	6 250 000 $
Jeff Carter	5 600 000 $ (1)
-Salary Remaining :	5 600 000 $
-Salary Average :	5 587 500 $
-Salary Average Remaining :	5 587 500 $
Zach Bogosian	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
William Karlsson	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
-Salary Average :	5 425 000 $
-Salary Average Remaining :	5 425 000 $
Alex Killorn	4 750 000 $ (1)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 412 500 $
-Salary Average Remaining :	4 412 500 $
Chris Tanev	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	4 500 000 $
Jonathan Bernier	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	4 500 000 $
Joonas Donskoi	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Tyler Toffoli	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Kevin Shattenkirk	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Jaroslav Halak	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 966 667 $
-Salary Average Remaining :	3 966 667 $
Erik Haula	3 500 000 $ (3)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	3 500 000 $
Erik Gudbranson	3 250 000 $ (2)
-Salary Remaining :	3 250 000 $
-Salary Average :	3 062 500 $
-Salary Average Remaining :	3 062 500 $
Travis Zajac	2 625 000 $ (2)
-Salary Remaining :	2 625 000 $
-Salary Average :	2 600 000 $
-Salary Average Remaining :	2 600 000 $
Zach Aston-Reese	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	1 125 000 $
Jason Demers	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Ryan Lindgren	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Trevor Moore	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Pierre-Edouard Bellemare	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Pierre Engvall	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Elvis Merzlikins	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	23
Salary Commitment
Year 2021 : 82 725 000 $
Year 2022 : 56 025 000 $
Year 2023 : 24 900 000 $
Year 2024 : 5 700 000 $
Salary Average Commitment
Year 2021 : 82 272 917 $
Year 2022 : 53 906 250 $
Year 2023 : 24 825 000 $
Year 2024 : 5 425 000 $
Salary Cap with 1 Way Contract
Year 2021 : 82 272 917 $
Year 2022 : 53 906 250 $
Year 2023 : 24 825 000 $
Year 2024 : 5 425 000 $

Farm Players Salaries
Zack Kassian	162 500 $ (2)
Salary Remaining :	162 500 $
Salary Average :	162 500 $
Salary Average Remaining :	162 500 $
Gabriel Carlsson	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Dryden Hunt	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Matt Martin	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jake Walman	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joel Kiviranta	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Rhett Gardner	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joel Kellman	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	8
Salary Commitment
Year 2021 : 837 500 $
Year 2022 : 762 500 $
Year 2023 : 380 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 850 000 $
Year 2022 : 750 000 $
Year 2023 : 380 000 $
Year 2024 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6500 - 125 $ - 0 - 0,00%
Level 2:	5000 - 82 $ - 0 - 0,00%
Level 3:	3500 - 70 $ - 0 - 0,00%
Level 4:	2819 - 60 $ - 0 - 0,00%
Luxury :	1000 - 241 $ - 0 - 0,00%
Total Capacity :	18819
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 517 500 $
Pro Players Total Average Salaries	80 278 021 $
Farm Players Total Salaries	875 100 $
Farm Players Total Average Salaries	875 100 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 097 812 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	119 723 915 $
Projected Bank Account	119 723 915 $

Pro Players Salaries
Taylor Hall	8 750 000 $ (3)
-Salary Remaining :	8 750 000 $
-Salary Average :	8 750 000 $
-Salary Average Remaining :	8 750 000 $
Vladimir Tarasenko	7 500 000 $ (3)
-Salary Remaining :	7 500 000 $
-Salary Average :	7 643 750 $
-Salary Average Remaining :	7 643 750 $
Braden Holtby	6 600 000 $ (3)
-Salary Remaining :	6 600 000 $
-Salary Average :	6 600 000 $
-Salary Average Remaining :	6 600 000 $
Matt Duchene	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 162 500 $
-Salary Average Remaining :	6 162 500 $
Cody Ceci	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
-Salary Average :	6 028 125 $
-Salary Average Remaining :	6 028 125 $
Tyler Johnson	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Jason Zucker	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
-Salary Average :	4 342 188 $
-Salary Average Remaining :	4 342 188 $
Alexander Wennberg	4 625 000 $ (1)
-Salary Remaining :	4 625 000 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	3 928 125 $
Joel Edmundson	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
-Salary Average :	3 978 125 $
-Salary Average Remaining :	3 978 125 $
Pierre-Luc Dubois	3 600 000 $ (4)
-Salary Remaining :	3 600 000 $
-Salary Average :	4 228 125 $
-Salary Average Remaining :	4 228 125 $
Petr Mrazek	3 250 000 $ (2)
-Salary Remaining :	3 250 000 $
-Salary Average :	3 187 500 $
-Salary Average Remaining :	3 187 500 $
Anton Stralman	3 200 000 $ (2)
-Salary Remaining :	3 200 000 $
-Salary Average :	3 200 000 $
-Salary Average Remaining :	3 200 000 $
Jesper Bratt	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
-Salary Average :	3 300 000 $
-Salary Average Remaining :	3 300 000 $
Alex Goligoski	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Alex Chiasson	2 250 000 $ (2)
-Salary Remaining :	2 250 000 $
-Salary Average :	2 093 750 $
-Salary Average Remaining :	2 093 750 $
Nick Bjugstad	2 200 000 $ (3)
-Salary Remaining :	2 200 000 $
-Salary Average :	2 200 000 $
-Salary Average Remaining :	2 200 000 $
Joel Armia	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	2 250 000 $
Andy Greene	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	2 000 000 $
Chris Tierney	1 092 500 $ (1)
-Salary Remaining :	1 092 500 $
-Salary Average :	1 004 583 $
-Salary Average Remaining :	1 004 583 $
James Neal	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Jeremy Lauzon	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	21
Salary Commitment
Year 2021 : 81 517 500 $
Year 2022 : 73 512 500 $
Year 2023 : 37 400 000 $
Year 2024 : 4 875 000 $
Salary Average Commitment
Year 2021 : 80 278 021 $
Year 2022 : 68 053 125 $
Year 2023 : 36 450 000 $
Year 2024 : 4 228 125 $
Salary Cap with 1 Way Contract
Year 2021 : 80 278 021 $
Year 2022 : 68 053 125 $
Year 2023 : 36 450 000 $
Year 2024 : 4 228 125 $

Farm Players Salaries
William Borgen	110 000 $ (3)
Salary Remaining :	110 000 $
Salary Average :	110 000 $
Salary Average Remaining :	110 000 $
Xavier Ouellet	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Anthony Angello	95 100 $ (2)
Salary Remaining :	95 100 $
Salary Average :	95 100 $
Salary Average Remaining :	95 100 $
Marcus Hogberg	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Sami Niku	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Mikhail Maltsev	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Michael Bunting	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Eetu Luostarinen	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Gaetan Haas	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	9
Salary Commitment
Year 2021 : 875 100 $
Year 2022 : 680 100 $
Year 2023 : 300 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 875 100 $
Year 2022 : 680 100 $
Year 2023 : 300 000 $
Year 2024 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6500 - 122 $ - 0 - 0,00%
Level 2:	5000 - 94 $ - 0 - 0,00%
Level 3:	3500 - 75 $ - 0 - 0,00%
Level 4:	839 - 73 $ - 0 - 0,00%
Luxury :	1000 - 232 $ - 0 - 0,00%
Total Capacity :	16839
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 971 250 $
Pro Players Total Average Salaries	70 014 271 $
Farm Players Total Salaries	1 720 000 $
Farm Players Total Average Salaries	1 707 500 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 125 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	139 254 280 $
Projected Bank Account	139 254 280 $

Pro Players Salaries
Robin Lehner	7 250 000 $ (3)
-Salary Remaining :	7 250 000 $
-Salary Average :	7 250 000 $
-Salary Average Remaining :	7 250 000 $
Evander Kane	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	6 250 000 $
Jacob Trouba	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	6 000 000 $
Travis Hamonic	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Ryan Pulock	4 875 000 $ (4)
-Salary Remaining :	4 875 000 $
-Salary Average :	5 468 750 $
-Salary Average Remaining :	5 468 750 $
Josh Bailey	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	4 500 000 $
Ryan Johansen	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 437 500 $
-Salary Average Remaining :	4 437 500 $
P.K. Subban	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Ondrej Palat	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 108 333 $
-Salary Average Remaining :	4 108 333 $
Alexandar Georgiev	3 800 000 $ (1)
-Salary Remaining :	3 800 000 $
-Salary Average :	2 400 000 $
-Salary Average Remaining :	2 400 000 $
Pavel Zacha	3 237 500 $ (2)
-Salary Remaining :	3 237 500 $
-Salary Average :	3 518 750 $
-Salary Average Remaining :	3 518 750 $
Dylan DeMelo	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 833 333 $
-Salary Average Remaining :	2 833 333 $
Vladislav Gavrikov	2 310 000 $ (2)
-Salary Remaining :	2 310 000 $
-Salary Average :	2 310 000 $
-Salary Average Remaining :	2 310 000 $
Jack Campbell	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	2 000 000 $
Alexander Barabanov	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	2 000 000 $
Philippe Myers	1 750 000 $ (2)
-Salary Remaining :	1 750 000 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	1 750 000 $
Barclay Goodrow	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Brenden Dillon	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Sam Bennett	1 377 500 $ (3)
-Salary Remaining :	1 377 500 $
-Salary Average :	1 483 438 $
-Salary Average Remaining :	1 483 438 $
Adam Lowry	1 121 250 $ (1)
-Salary Remaining :	1 121 250 $
-Salary Average :	1 022 917 $
-Salary Average Remaining :	1 022 917 $
Nate Thompson	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Total Pro Players	21
Salary Commitment
Year 2021 : 69 971 250 $
Year 2022 : 64 121 250 $
Year 2023 : 38 050 000 $
Year 2024 : 17 250 000 $
Salary Average Commitment
Year 2021 : 70 014 271 $
Year 2022 : 61 091 354 $
Year 2023 : 37 581 354 $
Year 2024 : 15 906 250 $
Salary Cap with 1 Way Contract
Year 2021 : 70 014 271 $
Year 2022 : 61 091 354 $
Year 2023 : 37 581 354 $
Year 2024 : 15 906 250 $

Farm Players Salaries
Arttu Ruotsalainen	200 000 $ (3)
Salary Remaining :	200 000 $
Salary Average :	200 000 $
Salary Average Remaining :	200 000 $
Nick Cousins	150 000 $ (2)
Salary Remaining :	150 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
William Carrier	125 000 $ (2)
Salary Remaining :	125 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Aaron Dell	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Troy Stecher	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Brett Ritchie	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Wade Allison	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nils Hoglander	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Morgan Geekie	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Kole Lind	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jamie Drysdale	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Chad Ruhwedel	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ryan MacInnis	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Barrett Hayton	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alex Barré-Boulet	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Sam Lafferty	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	16
Salary Commitment
Year 2021 : 1 720 000 $
Year 2022 : 1 575 000 $
Year 2023 : 870 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 707 500 $
Year 2022 : 1 512 500 $
Year 2023 : 870 000 $
Year 2024 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 90 $ - 0 - 0,00%
Level 3:	3500 - 70 $ - 0 - 0,00%
Level 4:	3750 - 39 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	19250
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 406 250 $
Pro Players Total Average Salaries	76 902 604 $
Farm Players Total Salaries	1 650 000 $
Farm Players Total Average Salaries	1 650 000 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	222 990 940 $
Projected Bank Account	222 990 940 $

Pro Players Salaries
Jonathan Huberdeau	8 500 000 $ (4)
-Salary Remaining :	8 500 000 $
-Salary Average :	8 875 000 $
-Salary Average Remaining :	8 875 000 $
Sean Monahan	8 043 750 $ (2)
-Salary Remaining :	8 043 750 $
-Salary Average :	7 770 312 $
-Salary Average Remaining :	7 770 312 $
Aleksander Barkov	7 600 000 $ (3)
-Salary Remaining :	7 600 000 $
-Salary Average :	8 100 000 $
-Salary Average Remaining :	8 100 000 $
Alex Ovechkin	6 937 500 $ (2)
-Salary Remaining :	6 937 500 $
-Salary Average :	7 003 125 $
-Salary Average Remaining :	7 003 125 $
Matthew Tkachuk	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 737 500 $
-Salary Average Remaining :	6 737 500 $
Colton Parayko	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
-Salary Average :	5 875 000 $
-Salary Average Remaining :	5 875 000 $
Mark Giordano	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
-Salary Average :	5 125 000 $
-Salary Average Remaining :	5 125 000 $
Charlie McAvoy	4 950 000 $ (3)
-Salary Remaining :	4 950 000 $
-Salary Average :	5 400 000 $
-Salary Average Remaining :	5 400 000 $
Philipp Grubauer	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	4 750 000 $
Samuel Girard	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 650 000 $
-Salary Average Remaining :	4 650 000 $
Jean-Gabriel Pageau	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
-Salary Average :	1 985 417 $
-Salary Average Remaining :	1 985 417 $
Jonathan Quick	2 125 000 $ (1)
-Salary Remaining :	2 125 000 $
-Salary Average :	2 125 000 $
-Salary Average Remaining :	2 125 000 $
Andrew Copp	1 550 000 $ (1)
-Salary Remaining :	1 550 000 $
-Salary Average :	1 431 250 $
-Salary Average Remaining :	1 431 250 $
Zdeno Chara	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Conor Garland	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Brady Tkachuk	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Quinn Hughes	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Joe Thornton	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Jack Hughes	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Justin Holl	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 74 406 250 $
Year 2022 : 68 050 000 $
Year 2023 : 47 400 000 $
Year 2024 : 20 250 000 $
Salary Average Commitment
Year 2021 : 76 902 604 $
Year 2022 : 68 085 937 $
Year 2023 : 45 337 500 $
Year 2024 : 19 400 000 $
Salary Cap with 1 Way Contract
Year 2021 : 76 902 604 $
Year 2022 : 68 085 937 $
Year 2023 : 45 337 500 $
Year 2024 : 19 400 000 $

Farm Players Salaries
Dylan Coghlan	200 000 $ (3)
Salary Remaining :	200 000 $
Salary Average :	200 000 $
Salary Average Remaining :	200 000 $
Jason Spezza	170 000 $ (1)
Salary Remaining :	170 000 $
Salary Average :	170 000 $
Salary Average Remaining :	170 000 $
Connor Bunnaman	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Oskar Sundqvist	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Gemel Smith	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Adam Erne	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Ryan Miller	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Dustin Tokarski	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Simon Benoit	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Ryan Lomberg	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Rem Pitlick	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Nikolai Knyzhov	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Evgeny Svechnikov	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Brandon Hagel	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alex Formenton	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	15
Salary Commitment
Year 2021 : 1 650 000 $
Year 2022 : 1 185 000 $
Year 2023 : 1 085 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 650 000 $
Year 2022 : 1 185 000 $
Year 2023 : 1 085 000 $
Year 2024 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6500 - 117 $ - 0 - 0,00%
Level 2:	5000 - 83 $ - 0 - 0,00%
Level 3:	3500 - 62 $ - 0 - 0,00%
Level 4:	2387 - 45 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	18387
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 257 500 $
Pro Players Total Average Salaries	75 863 750 $
Farm Players Total Salaries	1 740 000 $
Farm Players Total Average Salaries	1 740 000 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	285 313 320 $
Projected Bank Account	285 313 320 $

Pro Players Salaries
Nathan MacKinnon	9 500 000 $ (2)
-Salary Remaining :	9 500 000 $
-Salary Average :	9 387 500 $
-Salary Average Remaining :	9 387 500 $
Connor Hellebuyck	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
-Salary Average :	7 400 000 $
-Salary Average Remaining :	7 400 000 $
Gabriel Landeskog	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
-Salary Average :	7 400 000 $
-Salary Average Remaining :	7 400 000 $
Shea Weber	6 187 500 $ (2)
-Salary Remaining :	6 187 500 $
-Salary Average :	6 228 125 $
-Salary Average Remaining :	6 228 125 $
Dylan Larkin	6 012 500 $ (2)
-Salary Remaining :	6 012 500 $
-Salary Average :	5 684 375 $
-Salary Average Remaining :	5 684 375 $
Patrik Laine	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
-Salary Average :	6 131 250 $
-Salary Average Remaining :	6 131 250 $
Alex DeBrincat	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	6 500 000 $
Mathew Dumba	5 362 500 $ (2)
-Salary Remaining :	5 362 500 $
-Salary Average :	5 681 250 $
-Salary Average Remaining :	5 681 250 $
Jeff Petry	5 100 000 $ (3)
-Salary Remaining :	5 100 000 $
-Salary Average :	4 981 250 $
-Salary Average Remaining :	4 981 250 $
Clayton Keller	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
-Salary Average :	3 300 000 $
-Salary Average Remaining :	3 300 000 $
Josh Anderson	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Calvin Petersen	1 995 000 $ (3)
-Salary Remaining :	1 995 000 $
-Salary Average :	1 995 000 $
-Salary Average Remaining :	1 995 000 $
Gustav Forsling	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	1 500 000 $
Tanner Pearson	1 300 000 $ (2)
-Salary Remaining :	1 300 000 $
-Salary Average :	1 300 000 $
-Salary Average Remaining :	1 300 000 $
Cedric Paquette	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	1 125 000 $
Justin Braun	1 250 000 $ (2)
-Salary Remaining :	1 250 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Kirill Kaprizov	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Filip Hronek	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Rudolfs Balcers	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Jay Beagle	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 74 257 500 $
Year 2022 : 71 895 000 $
Year 2023 : 35 820 000 $
Year 2024 : 22 700 000 $
Salary Average Commitment
Year 2021 : 75 863 750 $
Year 2022 : 68 838 750 $
Year 2023 : 35 357 500 $
Year 2024 : 21 300 000 $
Salary Cap with 1 Way Contract
Year 2021 : 75 863 750 $
Year 2022 : 68 838 750 $
Year 2023 : 35 357 500 $
Year 2024 : 21 300 000 $

Farm Players Salaries
Oskar Lindblom	195 000 $ (4)
Salary Remaining :	195 000 $
Salary Average :	195 000 $
Salary Average Remaining :	195 000 $
Josef Korenar	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Nicholas Caamano	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Michael Amadio	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Marcus Pettersson	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Victor Mete	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Tyce Thompson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Tanner Laczynski	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Carl Grundstrom	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Zachary Senyshyn	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Lane Pederson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Niko Mikkola	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Cole Caufield	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Logan O'Connor	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Alexander Chmelevski	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Julien Gauthier	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Aleksi Heponiemi	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	17
Salary Commitment
Year 2021 : 1 740 000 $
Year 2022 : 1 250 000 $
Year 2023 : 1 155 000 $
Year 2024 : 195 000 $
Salary Average Commitment
Year 2021 : 1 740 000 $
Year 2022 : 1 250 000 $
Year 2023 : 1 155 000 $
Year 2024 : 195 000 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6500 - 150 $ - 0 - 0,00%
Level 2:	5000 - 125 $ - 0 - 0,00%
Level 3:	3500 - 100 $ - 0 - 0,00%
Level 4:	1113 - 75 $ - 0 - 0,00%
Luxury :	1000 - 300 $ - 0 - 0,00%
Total Capacity :	17113
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 431 250 $
Pro Players Total Average Salaries	80 734 376 $
Farm Players Total Salaries	1 695 000 $
Farm Players Total Average Salaries	1 690 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	145 216 880 $
Projected Bank Account	145 216 880 $

Pro Players Salaries
Roman Josi	8 787 500 $ (2)
-Salary Remaining :	8 787 500 $
-Salary Average :	8 709 375 $
-Salary Average Remaining :	8 709 375 $
Evgeny Kuznetsov	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
-Salary Average :	7 956 250 $
-Salary Average Remaining :	7 956 250 $
Thomas Chabot	7 850 000 $ (3)
-Salary Remaining :	7 850 000 $
-Salary Average :	8 391 667 $
-Salary Average Remaining :	8 391 667 $
J.T. Miller	6 500 000 $ (4)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 906 250 $
-Salary Average Remaining :	6 906 250 $
Kyle Connor	6 012 500 $ (4)
-Salary Remaining :	6 012 500 $
-Salary Average :	6 746 875 $
-Salary Average Remaining :	6 746 875 $
Max Pacioretty	5 850 000 $ (3)
-Salary Remaining :	5 850 000 $
-Salary Average :	5 800 000 $
-Salary Average Remaining :	5 800 000 $
Richard Panik	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Darnell Nurse	4 625 000 $ (1)
-Salary Remaining :	4 625 000 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	3 928 125 $
Bo Horvat	4 625 000 $ (1)
-Salary Remaining :	4 625 000 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	3 928 125 $
Alex Tuch	3 325 000 $ (3)
-Salary Remaining :	3 325 000 $
-Salary Average :	3 741 667 $
-Salary Average Remaining :	3 741 667 $
Kasperi Kapanen	3 237 500 $ (4)
-Salary Remaining :	3 237 500 $
-Salary Average :	3 859 375 $
-Salary Average Remaining :	3 859 375 $
J.T. Compher	2 437 500 $ (3)
-Salary Remaining :	2 437 500 $
-Salary Average :	2 812 500 $
-Salary Average Remaining :	2 812 500 $
Alexander Kerfoot	2 437 500 $ (3)
-Salary Remaining :	2 437 500 $
-Salary Average :	2 812 500 $
-Salary Average Remaining :	2 812 500 $
Nikita Zadorov	2 193 750 $ (1)
-Salary Remaining :	2 193 750 $
-Salary Average :	1 904 167 $
-Salary Average Remaining :	1 904 167 $
Colton Sissons	1 550 000 $ (1)
-Salary Remaining :	1 550 000 $
-Salary Average :	1 431 250 $
-Salary Average Remaining :	1 431 250 $
Darren Helm	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	1 500 000 $
Devan Dubnyk	1 400 000 $ (2)
-Salary Remaining :	1 400 000 $
-Salary Average :	1 400 000 $
-Salary Average Remaining :	1 400 000 $
Robert Hagg	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	1 125 000 $
Ilya Sorokin	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Jani Hakanpaa	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Jesperi Kotkaniemi	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	21
Salary Commitment
Year 2021 : 79 431 250 $
Year 2022 : 69 925 000 $
Year 2023 : 52 075 000 $
Year 2024 : 19 125 000 $
Salary Average Commitment
Year 2021 : 80 734 376 $
Year 2022 : 68 592 709 $
Year 2023 : 50 927 084 $
Year 2024 : 17 512 500 $
Salary Cap with 1 Way Contract
Year 2021 : 80 734 376 $
Year 2022 : 68 592 709 $
Year 2023 : 50 927 084 $
Year 2024 : 17 512 500 $

Farm Players Salaries
Mathieu Perreault	180 000 $ (3)
Salary Remaining :	180 000 $
Salary Average :	180 000 $
Salary Average Remaining :	180 000 $
Oscar Dansk	135 000 $ (1)
Salary Remaining :	135 000 $
Salary Average :	135 000 $
Salary Average Remaining :	135 000 $
Nico Sturm	115 000 $ (3)
Salary Remaining :	115 000 $
Salary Average :	115 000 $
Salary Average Remaining :	115 000 $
Ilya Lyubushkin	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Eric Robinson	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Travis Dermott	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Tage Thompson	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Nicholas Merkley	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Lias Andersson	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Kasimir Kaskisuo	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Isac Lundestrom	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Rasmus Kupari	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Oliver Wahlstrom	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Logan Stanley	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Brendan Smith	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Gabriel Vilardi	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	16
Salary Commitment
Year 2021 : 1 695 000 $
Year 2022 : 965 000 $
Year 2023 : 775 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 690 000 $
Year 2022 : 965 000 $
Year 2023 : 775 000 $
Year 2024 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6500 - 250 $ - 0 - 0,00%
Level 2:	5000 - 180 $ - 0 - 0,00%
Level 3:	3500 - 120 $ - 0 - 0,00%
Level 4:	2006 - 50 $ - 0 - 0,00%
Luxury :	1000 - 400 $ - 0 - 0,00%
Total Capacity :	18006
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	71 612 500 $
Pro Players Total Average Salaries	70 639 063 $
Farm Players Total Salaries	570 000 $
Farm Players Total Average Salaries	645 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	87 979 032 $
Projected Bank Account	87 979 032 $

Pro Players Salaries
Connor McDavid	9 250 000 $ (2)
-Salary Remaining :	9 250 000 $
-Salary Average :	9 075 000 $
-Salary Average Remaining :	9 075 000 $
Artem Zub	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	7 000 000 $
Vincent Trocheck	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 143 750 $
-Salary Average Remaining :	6 143 750 $
Andrei Vasilevskiy	6 475 000 $ (1)
-Salary Remaining :	6 475 000 $
-Salary Average :	5 718 750 $
-Salary Average Remaining :	5 718 750 $
David Savard	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
-Salary Average :	4 931 250 $
-Salary Average Remaining :	4 931 250 $
Nick Leddy	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 796 875 $
-Salary Average Remaining :	4 796 875 $
Cam Atkinson	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
-Salary Average :	4 525 000 $
-Salary Average Remaining :	4 525 000 $
Zach Hyman	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Ryan McDonagh	4 050 000 $ (3)
-Salary Remaining :	4 050 000 $
-Salary Average :	4 100 000 $
-Salary Average Remaining :	4 100 000 $
Erik Cernak	2 775 000 $ (2)
-Salary Remaining :	2 775 000 $
-Salary Average :	3 050 000 $
-Salary Average Remaining :	3 050 000 $
Nick Bonino	2 762 500 $ (3)
-Salary Remaining :	2 762 500 $
-Salary Average :	2 865 625 $
-Salary Average Remaining :	2 865 625 $
Cal Clutterbuck	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Brandon Tanev	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Devin Shore	1 950 000 $ (3)
-Salary Remaining :	1 950 000 $
-Salary Average :	2 090 625 $
-Salary Average Remaining :	2 090 625 $
Joonas Korpisalo	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 617 188 $
-Salary Average Remaining :	1 617 188 $
Paul Byron	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	1 500 000 $
Noel Acciari	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Braydon Coburn	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Milan Lucic	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Dmitry Kulikov	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 71 612 500 $
Year 2022 : 62 887 500 $
Year 2023 : 32 100 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 70 639 063 $
Year 2022 : 59 020 313 $
Year 2023 : 30 870 313 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 70 639 063 $
Year 2022 : 59 020 313 $
Year 2023 : 30 870 313 $
Year 2024 : 0 $

Farm Players Salaries
Greg McKegg	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Fredrik Claesson	125 000 $ (3)
Salary Remaining :	125 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Greg Pateryn	120 000 $ (1)
Salary Remaining :	120 000 $
Salary Average :	120 000 $
Salary Average Remaining :	120 000 $
Christopher Gibson	100 000 $ (4)
Salary Remaining :	100 000 $
Salary Average :	137 500 $
Salary Average Remaining :	137 500 $
Nic Petan	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Total Farm Players	5
Salary Commitment
Year 2021 : 570 000 $
Year 2022 : 550 000 $
Year 2023 : 500 000 $
Year 2024 : 175 000 $
Salary Average Commitment
Year 2021 : 645 000 $
Year 2022 : 525 000 $
Year 2023 : 412 500 $
Year 2024 : 137 500 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6500 - 114 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	3500 - 79 $ - 0 - 0,00%
Level 4:	4027 - 38 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	20027
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 762 750 $
Pro Players Total Average Salaries	81 267 772 $
Farm Players Total Salaries	290 000 $
Farm Players Total Average Salaries	290 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	56 146 263 $
Projected Bank Account	56 146 263 $

Pro Players Salaries
John Gibson	10 000 000 $ (2)
-Salary Remaining :	10 000 000 $
-Salary Average :	9 818 750 $
-Salary Average Remaining :	9 818 750 $
Drew Doughty	9 500 000 $ (1)
-Salary Remaining :	9 500 000 $
-Salary Average :	9 318 750 $
-Salary Average Remaining :	9 318 750 $
Mark Scheifele	8 000 000 $ (4)
-Salary Remaining :	8 000 000 $
-Salary Average :	8 387 500 $
-Salary Average Remaining :	8 387 500 $
John Carlson	7 600 000 $ (3)
-Salary Remaining :	7 600 000 $
-Salary Average :	7 491 667 $
-Salary Average Remaining :	7 491 667 $
David Pastrnak	7 200 000 $ (1)
-Salary Remaining :	7 200 000 $
-Salary Average :	6 259 375 $
-Salary Average Remaining :	6 259 375 $
Erik Karlsson	7 125 000 $ (3)
-Salary Remaining :	7 125 000 $
-Salary Average :	7 041 667 $
-Salary Average Remaining :	7 041 667 $
Brayden Schenn	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
-Salary Average :	6 968 750 $
-Salary Average Remaining :	6 968 750 $
David Perron	6 375 000 $ (3)
-Salary Remaining :	6 375 000 $
-Salary Average :	6 362 500 $
-Salary Average Remaining :	6 362 500 $
Jake Gardiner	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
-Salary Average :	4 875 000 $
-Salary Average Remaining :	4 875 000 $
Andrew Cogliano	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
-Salary Average :	2 603 125 $
-Salary Average Remaining :	2 603 125 $
Nick Jensen	1 550 000 $ (2)
-Salary Remaining :	1 550 000 $
-Salary Average :	1 537 500 $
-Salary Average Remaining :	1 537 500 $
Connor Murphy	1 550 000 $ (1)
-Salary Remaining :	1 550 000 $
-Salary Average :	1 455 000 $
-Salary Average Remaining :	1 455 000 $
Adin Hill	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	1 500 000 $
Ryan Hartman	1 412 750 $ (3)
-Salary Remaining :	1 412 750 $
-Salary Average :	1 510 688 $
-Salary Average Remaining :	1 510 688 $
Frans Nielsen	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 237 500 $
-Salary Average Remaining :	1 237 500 $
Patric Hornqvist	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Tyler Ennis	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Kyle Turris	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Callan Foote	950 000 $ (3)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Brett Howden	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 82 762 750 $
Year 2022 : 61 500 000 $
Year 2023 : 40 725 000 $
Year 2024 : 8 550 000 $
Salary Average Commitment
Year 2021 : 81 267 772 $
Year 2022 : 59 444 022 $
Year 2023 : 40 712 772 $
Year 2024 : 8 387 500 $
Salary Cap with 1 Way Contract
Year 2021 : 81 267 772 $
Year 2022 : 59 444 022 $
Year 2023 : 40 712 772 $
Year 2024 : 8 387 500 $

Farm Players Salaries
Carter Hutton	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
MacKenzie Entwistle	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Gustav Lindstrom	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	3
Salary Commitment
Year 2021 : 290 000 $
Year 2022 : 190 000 $
Year 2023 : 95 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 290 000 $
Year 2022 : 190 000 $
Year 2023 : 95 000 $
Year 2024 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Buffalo Pete Center
Level 1:	6500 - 150 $ - 0 - 0,00%
Level 2:	5000 - 100 $ - 0 - 0,00%
Level 3:	3500 - 80 $ - 0 - 0,00%
Level 4:	3070 - 50 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	19070
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 612 499 $
Pro Players Total Average Salaries	73 821 874 $
Farm Players Total Salaries	805 000 $
Farm Players Total Average Salaries	717 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	212 027 238 $
Projected Bank Account	212 027 238 $

Pro Players Salaries
Nikolaj Ehlers	8 700 000 $ (2)
-Salary Remaining :	8 700 000 $
-Salary Average :	8 700 000 $
-Salary Average Remaining :	8 700 000 $
Auston Matthews	8 100 000 $ (3)
-Salary Remaining :	8 100 000 $
-Salary Average :	8 226 562 $
-Salary Average Remaining :	8 226 562 $
Kris Letang	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
-Salary Average :	7 731 250 $
-Salary Average Remaining :	7 731 250 $
Ryan Nugent-Hopkins	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
-Salary Average :	6 215 625 $
-Salary Average Remaining :	6 215 625 $
Dmitry Orlov	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
-Salary Average :	5 981 250 $
-Salary Average Remaining :	5 981 250 $
Rasmus Ristolainen	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	6 250 000 $
Elias Lindholm	5 850 000 $ (1)
-Salary Remaining :	5 850 000 $
-Salary Average :	5 537 500 $
-Salary Average Remaining :	5 537 500 $
Jonathan Drouin	4 625 000 $ (1)
-Salary Remaining :	4 625 000 $
-Salary Average :	3 928 125 $
-Salary Average Remaining :	3 928 125 $
Kevin Fiala	4 393 750 $ (3)
-Salary Remaining :	4 393 750 $
-Salary Average :	4 698 438 $
-Salary Average Remaining :	4 698 438 $
Lars Eller	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Adam Pelech	2 193 750 $ (2)
-Salary Remaining :	2 193 750 $
-Salary Average :	2 053 125 $
-Salary Average Remaining :	2 053 125 $
Jimmy Vesey	1 999 999 $ (3)
-Salary Remaining :	1 999 999 $
-Salary Average :	1 999 999 $
-Salary Average Remaining :	1 999 999 $
Matt Murray	1 950 000 $ (3)
-Salary Remaining :	1 950 000 $
-Salary Average :	1 950 000 $
-Salary Average Remaining :	1 950 000 $
Chris Driedger	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	1 500 000 $
Nic Dowd	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	1 500 000 $
Luke Glendening	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	1 250 000 $
Nathan Bastian	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Carson Soucy	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Mason Appleton	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Rasmus Dahlin	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 74 612 499 $
Year 2022 : 64 093 749 $
Year 2023 : 45 362 499 $
Year 2024 : 6 500 000 $
Salary Average Commitment
Year 2021 : 73 821 874 $
Year 2022 : 62 456 249 $
Year 2023 : 43 587 499 $
Year 2024 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 2021 : 73 821 874 $
Year 2022 : 62 456 249 $
Year 2023 : 43 587 499 $
Year 2024 : 6 250 000 $

Farm Players Salaries
Hunter Miska	115 000 $ (3)
Salary Remaining :	115 000 $
Salary Average :	115 000 $
Salary Average Remaining :	115 000 $
Michael Houser	105 000 $ (3)
Salary Remaining :	105 000 $
Salary Average :	105 000 $
Salary Average Remaining :	105 000 $
Calvin Pickard	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Andreas Borgman	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	0 $
Salary Average Remaining :	0 $
Christian Djoos	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Joel L'Esperance	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Gavin Bayreuther	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Joakim Nygard	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	8
Salary Commitment
Year 2021 : 805 000 $
Year 2022 : 730 000 $
Year 2023 : 415 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 717 500 $
Year 2022 : 717 500 $
Year 2023 : 415 000 $
Year 2024 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6500 - 100 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	3500 - 38 $ - 0 - 0,00%
Level 4:	3153 - 30 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	19153
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 818 750 $
Pro Players Total Average Salaries	70 853 646 $
Farm Players Total Salaries	1 360 000 $
Farm Players Total Average Salaries	1 385 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	8 834 500 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	108 989 661 $
Projected Bank Account	108 989 661 $

Pro Players Salaries
Kevin Lankinen	8 500 000 $ (1)
-Salary Remaining :	8 500 000 $
-Salary Average :	8 500 000 $
-Salary Average Remaining :	8 500 000 $
Evgenii Dadonov	7 425 000 $ (2)
-Salary Remaining :	7 425 000 $
-Salary Average :	7 437 500 $
-Salary Average Remaining :	7 437 500 $
Anthony Mantha	5 118 750 $ (2)
-Salary Remaining :	5 118 750 $
-Salary Average :	4 823 438 $
-Salary Average Remaining :	4 823 438 $
Eric Staal	5 075 000 $ (2)
-Salary Remaining :	5 075 000 $
-Salary Average :	5 006 250 $
-Salary Average Remaining :	5 006 250 $
Michael Del Zotto	4 750 000 $ (1)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 412 500 $
-Salary Average Remaining :	4 412 500 $
Mike Matheson	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
-Salary Average :	4 971 875 $
-Salary Average Remaining :	4 971 875 $
Anton Khudobin	3 750 000 $ (3)
-Salary Remaining :	3 750 000 $
-Salary Average :	3 618 750 $
-Salary Average Remaining :	3 618 750 $
Dylan Strome	3 700 000 $ (1)
-Salary Remaining :	3 700 000 $
-Salary Average :	3 700 000 $
-Salary Average Remaining :	3 700 000 $
Valtteri Filppula	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	3 500 000 $
Viktor Arvidsson	3 500 000 $ (3)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 833 333 $
-Salary Average Remaining :	3 833 333 $
Danny DeKeyser	2 800 000 $ (2)
-Salary Remaining :	2 800 000 $
-Salary Average :	2 800 000 $
-Salary Average Remaining :	2 800 000 $
Alex Galchenyuk	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Scott Mayfield	2 500 000 $ (4)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 956 250 $
-Salary Average Remaining :	2 956 250 $
Derek Ryan	2 300 000 $ (2)
-Salary Remaining :	2 300 000 $
-Salary Average :	2 300 000 $
-Salary Average Remaining :	2 300 000 $
Will Butcher	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	2 250 000 $
Blake Comeau	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	2 000 000 $
Colin Miller	1 500 000 $ (4)
-Salary Remaining :	1 500 000 $
-Salary Average :	1 968 750 $
-Salary Average Remaining :	1 968 750 $
Tyler Pitlick	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Nolan Patrick	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	1 000 000 $
Austin Wagner	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Roope Hintz	950 000 $ (1)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	21
Salary Commitment
Year 2021 : 69 818 750 $
Year 2022 : 46 250 000 $
Year 2023 : 19 700 000 $
Year 2024 : 5 700 000 $
Salary Average Commitment
Year 2021 : 70 853 646 $
Year 2022 : 45 341 146 $
Year 2023 : 18 723 958 $
Year 2024 : 4 925 000 $
Salary Cap with 1 Way Contract
Year 2021 : 70 853 646 $
Year 2022 : 45 341 146 $
Year 2023 : 18 723 958 $
Year 2024 : 4 925 000 $

Farm Players Salaries
Connor Mackey	160 000 $ (3)
Salary Remaining :	160 000 $
Salary Average :	160 000 $
Salary Average Remaining :	160 000 $
Ross Johnston	150 000 $ (1)
Salary Remaining :	150 000 $
Salary Average :	150 000 $
Salary Average Remaining :	150 000 $
Connor Carrick	150 000 $ (1)
Salary Remaining :	150 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Drake Caggiula	125 000 $ (4)
Salary Remaining :	125 000 $
Salary Average :	162 500 $
Salary Average Remaining :	162 500 $
Phillip Di Giuseppe	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Samuel Blais	100 000 $ (2)
Salary Remaining :	100 000 $
Salary Average :	112 500 $
Salary Average Remaining :	112 500 $
Ben Harpur	100 000 $ (1)
Salary Remaining :	100 000 $
Salary Average :	100 000 $
Salary Average Remaining :	100 000 $
Jonas Johansson	95 000 $ (2)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Matt Benning	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Jordan Gross	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Anton Blidh	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Buddy Robinson	95 000 $ (3)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	12
Salary Commitment
Year 2021 : 1 360 000 $
Year 2022 : 720 000 $
Year 2023 : 525 000 $
Year 2024 : 200 000 $
Salary Average Commitment
Year 2021 : 1 385 000 $
Year 2022 : 720 000 $
Year 2023 : 512 500 $
Year 2024 : 162 500 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 175 $ - 0 - 0,00%
Level 2:	5000 - 125 $ - 0 - 0,00%
Level 3:	2000 - 119 $ - 0 - 0,00%
Level 4:	4532 - 39 $ - 0 - 0,00%
Luxury :	1000 - 300 $ - 0 - 0,00%
Total Capacity :	18532
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 225 750 $
Pro Players Total Average Salaries	73 827 937 $
Farm Players Total Salaries	1 669 000 $
Farm Players Total Average Salaries	1 665 042 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 050 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 500 000 $	0 $
Estimate Over Minimum Salary Cap of 61 000 000 $	0 $
Current Bank Account	84 941 236 $
Projected Bank Account	84 941 236 $

Pro Players Salaries
Sidney Crosby	8 500 000 $ (3)
-Salary Remaining :	8 500 000 $
-Salary Average :	8 231 250 $
-Salary Average Remaining :	8 231 250 $
Jon Marchessault	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
-Salary Average :	7 643 750 $
-Salary Average Remaining :	7 643 750 $
Patrice Bergeron	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
-Salary Average :	7 125 000 $
-Salary Average Remaining :	7 125 000 $
John Klingberg	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	6 500 000 $
Logan Couture	4 950 000 $ (3)
-Salary Remaining :	4 950 000 $
-Salary Average :	4 950 000 $
-Salary Average Remaining :	4 950 000 $
Duncan Keith	4 800 000 $ (1)
-Salary Remaining :	4 800 000 $
-Salary Average :	5 362 500 $
-Salary Average Remaining :	5 362 500 $
James van Riemsdyk	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
-Salary Average :	4 525 000 $
-Salary Average Remaining :	4 525 000 $
Shea Theodore	4 037 500 $ (2)
-Salary Remaining :	4 037 500 $
-Salary Average :	3 760 938 $
-Salary Average Remaining :	3 760 938 $
Reilly Smith	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 108 333 $
-Salary Average Remaining :	4 108 333 $
Mark Stone	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	4 000 000 $
Brandon Saad	3 500 000 $ (3)
-Salary Remaining :	3 500 000 $
-Salary Average :	3 833 333 $
-Salary Average Remaining :	3 833 333 $
Darcy Kuemper	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 062 500 $
-Salary Average Remaining :	2 062 500 $
Devon Toews	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	2 500 000 $
Matt Grzelcyk	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	2 000 000 $
Mike Smith	1 995 750 $ (3)
-Salary Remaining :	1 995 750 $
-Salary Average :	1 995 750 $
-Salary Average Remaining :	1 995 750 $
Tom Wilson	1 092 500 $ (1)
-Salary Remaining :	1 092 500 $
-Salary Average :	1 004 583 $
-Salary Average Remaining :	1 004 583 $
Josh Archibald	1 000 000 $ (4)
-Salary Remaining :	1 000 000 $
-Salary Average :	1 375 000 $
-Salary Average Remaining :	1 375 000 $
Adam Fox	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Derick Brassard	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Teddy Blueger	950 000 $ (2)
-Salary Remaining :	950 000 $
-Salary Average :	950 000 $
-Salary Average Remaining :	950 000 $
Total Pro Players	20
Salary Commitment
Year 2021 : 73 225 750 $
Year 2022 : 68 608 250 $
Year 2023 : 43 195 750 $
Year 2024 : 8 750 000 $
Salary Average Commitment
Year 2021 : 73 827 937 $
Year 2022 : 63 398 354 $
Year 2023 : 39 518 666 $
Year 2024 : 7 875 000 $
Salary Cap with 1 Way Contract
Year 2021 : 73 827 937 $
Year 2022 : 63 398 354 $
Year 2023 : 39 518 666 $
Year 2024 : 7 875 000 $

Farm Players Salaries
Linus Ullmark	200 000 $ (1)
Salary Remaining :	200 000 $
Salary Average :	171 042 $
Salary Average Remaining :	171 042 $
Tanner Jeannot	197 500 $ (3)
Salary Remaining :	197 500 $
Salary Average :	197 500 $
Salary Average Remaining :	197 500 $
Nicolas Meloche	188 000 $ (3)
Salary Remaining :	188 000 $
Salary Average :	188 000 $
Salary Average Remaining :	188 000 $
Jacob MacDonald	185 000 $ (3)
Salary Remaining :	185 000 $
Salary Average :	185 000 $
Salary Average Remaining :	185 000 $
Matthew Highmore	135 000 $ (1)
Salary Remaining :	135 000 $
Salary Average :	135 000 $
Salary Average Remaining :	135 000 $
Pat Maroon	127 500 $ (2)
Salary Remaining :	127 500 $
Salary Average :	127 500 $
Salary Average Remaining :	127 500 $
William Lagesson	126 000 $ (3)
Salary Remaining :	126 000 $
Salary Average :	126 000 $
Salary Average Remaining :	126 000 $
Maxime Lagace	105 000 $ (3)
Salary Remaining :	105 000 $
Salary Average :	105 000 $
Salary Average Remaining :	105 000 $
Josh Leivo	105 000 $ (3)
Salary Remaining :	105 000 $
Salary Average :	105 000 $
Salary Average Remaining :	105 000 $
Ben Thomas	105 000 $ (3)
Salary Remaining :	105 000 $
Salary Average :	105 000 $
Salary Average Remaining :	105 000 $
Matthew Nieto	100 000 $ (3)
Salary Remaining :	100 000 $
Salary Average :	125 000 $
Salary Average Remaining :	125 000 $
Alex Nedeljkovic	95 000 $ (1)
Salary Remaining :	95 000 $
Salary Average :	95 000 $
Salary Average Remaining :	95 000 $
Total Farm Players	12
Salary Commitment
Year 2021 : 1 669 000 $
Year 2022 : 1 264 000 $
Year 2023 : 1 161 500 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 665 042 $
Year 2022 : 1 264 000 $
Year 2023 : 1 136 500 $
Year 2024 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 83 500 000 $ Available Cap Space	Over Minimum of 61 000 000 $	Pro Players	Farm Players	Total Players
Avalanche	185 951 279 $	67 053 853 $	16 446 147 $	6 053 853 $	24	19	43
BlackHawks	71 271 015 $	77 590 000 $	5 910 000 $	16 590 000 $	21	7	28
Blues	160 402 010 $	77 717 707 $	5 782 293 $	16 717 707 $	20	5	25
Bruins	111 978 440 $	69 816 875 $	13 683 125 $	8 816 875 $	22	11	33
Canadiens	201 482 710 $	76 858 855 $	6 641 145 $	15 858 855 $	20	12	32
Canucks	134 911 210 $	82 844 479 $	655 521 $	21 844 479 $	20	11	31
Capitals	111 326 521 $	65 338 542 $	18 161 458 $	4 338 542 $	22	13	35
Devils	142 479 537 $	80 423 438 $	3 076 562 $	19 423 438 $	20	5	25
Ducks	87 077 749 $	64 119 167 $	19 380 833 $	3 119 167 $	21	12	33
Flames	182 121 742 $	82 041 146 $	1 458 854 $	21 041 146 $	22	18	40
Flyers	157 971 836 $	83 258 687 $	241 313 $	22 258 687 $	21	7	28
Golden Knights	189 265 529 $	80 004 167 $	3 495 833 $	19 004 167 $	20	8	28
Islanders	88 279 271 $	82 329 166 $	1 170 834 $	21 329 166 $	23	17	40
Jets	226 636 305 $	78 075 001 $	5 424 999 $	17 075 001 $	21	17	38
Kings	66 916 106 $	77 962 500 $	5 537 500 $	16 962 500 $	22	15	37
Lightning	170 808 616 $	82 272 917 $	1 227 083 $	21 272 917 $	23	8	31
MapleLeafs	119 723 915 $	82 375 833 $	1 124 167 $	21 375 833 $	21	9	30
Oilers	139 254 280 $	72 139 271 $	11 360 729 $	11 139 271 $	21	16	37
Panthers	222 990 940 $	76 902 604 $	6 597 396 $	15 902 604 $	20	15	35
Penguins	285 313 320 $	75 863 750 $	7 636 250 $	14 863 750 $	20	17	37
Predators	145 216 880 $	80 734 376 $	2 765 624 $	19 734 376 $	21	16	37
Rangers	87 979 032 $	70 639 063 $	12 860 937 $	9 639 063 $	20	5	25
RedWings	56 146 263 $	81 267 772 $	2 232 228 $	20 267 772 $	20	3	23
Sabres	212 027 238 $	73 821 874 $	9 678 126 $	12 821 874 $	20	8	28
Senators	108 989 661 $	79 688 146 $	3 811 854 $	18 688 146 $	21	12	33
Stars	84 941 236 $	75 877 937 $	7 622 063 $	14 877 937 $	20	12	32

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %