CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,775 - 96.25%
Level 2:	5000 - $60 - 4,228 - 84.57%
Level 3:	2000 - $45 - 1,567 - 78.34%
Level 4:	4000 - $30 - 3,196 - 79.89%
Luxury :	1000 - $200 - 847 - 84.75%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,529 - 75.49%
Farm Level 2:	3000 - $12 - 2,291 - 76.38%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,614 - 86.74%
Average Income per Game	$1,738,950
Year to Date Revenue	$71,296,970
Farm
Home Games Left	0
Average Attendance - %	6,821 - 75.79%
Average Income per Game	$168,881
Year to Date Revenue	$6,924,107
Expense
Pro Players Total Salaries	$71,771,500
Farm Players Total Salaries	$3,396,281
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,687,000
Pro Year To Date Expenses	$72,831,155
Farm Year To Date Expenses	$3,249,125
Pro Salary Cap To Date	$72,831,155
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$494,976
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$23,104
Farm Estimated Expenses	$23,104
Estimated Season Expenses	$23,104
Season Salary Cap	$75,458,500
Estimate Under Maximum Salary Cap of $81,500,000	$6,041,500
Estimate Over Minimum Salary Cap of $60,200,000	$15,258,500
Current Bank Account	$19,545,918
Projected Bank Account	$19,522,814

Pro Players Salaries
Boone Jenner	$5,547,000 (2)
Jeff Skinner	$5,452,000 (3)
Mika Zibanejad	$5,350,000 (2)
Matt Niskanen	$4,865,000 (3)
Matt Dumba	$4,802,000 (2)
Ryan Strome	$4,706,000 (2)
Brayden Schenn	$4,290,000 (2)
Jeff Petry	$4,268,000 (3)
Nikita Nesterov	$3,743,000 (2)
Robin Lehner	$3,233,000 (3)
Casey Bailey	$2,771,000 (3)
Mark Barberio	$2,745,000 (3)
Mike Condon	$2,449,000 (1)
Vladislav Namestnikov	$2,444,000 (2)
Brock McGinn	$2,379,000 (1)
Christian Dvorak	$2,078,000 (3)
Brandon Pirri	$1,950,000 (5)
Shawn Matthias	$1,909,000 (2)
Nic Dowd	$1,662,000 (2)
Ilya Kovalchuk	$1,500,000 (1)
Cody Franson	$1,439,500 (2)
Zachary Sanford	$1,216,000 (3)
Robert Hagg	$973,000 (2)
Total Pro Players	23
Salary Commitment
Year 2022 : $71,771,500
Year 2023 : $72,673,000
Year 2024 : $30,078,000
Year 2025 : $1,950,000
Salary Average Commitment
Year 2022 : $78,216,667
Year 2023 : $71,888,667
Year 2024 : $30,078,000
Year 2025 : $1,950,000
Salary Cap with 1 Way Contract
Year 2022 : $71,771,500
Year 2023 : $65,443,500
Year 2024 : $28,578,000
Year 2025 : $1,950,000

Farm Players Salaries
Mattias Janmark	$290,600 (2)
Jhonas Enroth	$200,000 (1)
Mitchell Vande Sompel	$185,900 (1)
Miikka Salomaki	$185,000 (2)
Beau Bennett	$175,000 (2)
Nick Lappin	$160,700 (2)
Jordan Subban	$153,200 (2)
Alex Iafallo	$148,400 (1)
Scott Mayfield	$145,000 (3)
Kristofers Bindulis	$140,000 (3)
Anton Lindholm	$135,000 (2)
Rob OGara	$135,000 (2)
Colin Greening	$135,000 (1)
Zac Dalpe	$100,000 (1)
Dennis Robertson	$100,000 (2)
Evan McEneny	$100,000 (2)
Daniel Renouf	$100,000 (2)
Quinton Howden	$100,000 (2)
David Booth	$93,400 (1)
Ilya Konovalov	$92,500 (3)
Chris Nell	$91,600 (1)
Mario Ferraro	$81,881 (5)
Cole Cassels	$73,800 (1)
Drew Shore	$70,000 (1)
Charles Hudon	$70,000 (1)
Viktor Stalberg	$70,000 (1)
Carter Verhaeghe	$64,300 (4)
Total Farm Players	27
Salary Commitment
Year 2022 : $3,396,281
Year 2023 : $2,158,181
Year 2024 : $523,681
Year 2025 : $146,181
Salary Average Commitment
Year 2022 : $3,396,281
Year 2023 : $2,158,181
Year 2024 : $523,681
Year 2025 : $146,181

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $93 - 5,724 - 95.40%
Level 2:	5000 - $57 - 4,733 - 94.65%
Level 3:	2000 - $42 - 1,879 - 93.96%
Level 4:	4000 - $24 - 3,933 - 98.31%
Luxury :	1000 - $196 - 974 - 97.43%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 5,561 - 92.68%
Farm Level 2:	3000 - $10 - 2,807 - 93.57%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,243 - 95.79%
Average Income per Game	$1,787,566
Year to Date Revenue	$73,290,203
Farm
Home Games Left	0
Average Attendance - %	8,368 - 92.98%
Average Income per Game	$173,633
Year to Date Revenue	$7,118,967
Expense
Pro Players Total Salaries	$81,475,500
Farm Players Total Salaries	$3,377,256
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,552,947
Farm Year To Date Expenses	$3,307,741
Pro Salary Cap To Date	$77,552,947
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$561,900
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$22,975
Farm Estimated Expenses	$22,975
Estimated Season Expenses	$22,975
Season Salary Cap	$81,475,500
Estimate Under Maximum Salary Cap of $81,500,000	$24,500
Estimate Over Minimum Salary Cap of $60,200,000	$21,275,500
Current Bank Account	$24,620,542
Projected Bank Account	$24,597,567

Pro Players Salaries
Leon Draisaitl	$8,920,000 (4)
Anze Kopitar	$8,913,000 (2)
Jack Eichel	$7,596,000 (4)
Patrik Laine	$6,688,000 (1)
Bo Horvat	$5,500,000 (1)
Sergei Bobrovsky	$5,279,000 (2)
Justin Schultz	$5,244,000 (4)
David Perron	$4,000,000 (2)
Sami Vatanen	$3,814,000 (2)
Alexander Radulov	$3,750,000 (3)
Dion Phaneuf	$3,663,500 (2)
Erik Gudbranson	$3,210,000 (2)
Colin White	$3,000,000 (6)
Cameron Gaunce	$2,600,000 (1)
Sonny Milano	$2,258,000 (3)
Juuse Saros	$2,168,000 (2)
Nick Jensen	$1,250,000 (4)
Mike Weber	$821,000 (1)
Daniel Carr	$811,000 (2)
Zach Smith	$790,000 (2)
Corban Knight	$600,000 (1)
Nathan Noel	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2022 : $81,475,500
Year 2023 : $68,930,000
Year 2024 : $34,018,000
Year 2025 : $26,010,000
Salary Average Commitment
Year 2022 : $87,139,000
Year 2023 : $70,930,000
Year 2024 : $34,018,000
Year 2025 : $26,010,000
Salary Cap with 1 Way Contract
Year 2022 : $81,475,500
Year 2023 : $65,266,500
Year 2024 : $32,018,000
Year 2025 : $26,010,000

Farm Players Salaries
Joshua Ho-Sang	$295,000 (6)
Peter Holland	$250,000 (1)
Patrick Sharp	$200,000 (1)
Michael Mersch	$175,500 (2)
Simon Despres	$175,000 (4)
Rasmus Andersson	$173,356 (3)
Luke Kunin	$167,700 (2)
Jonathan Kovacevic	$163,200 (4)
Evan Fitzpatrick	$148,500 (1)
Kirill Maksimov	$125,000 (6)
Pontus Aberg	$120,500 (5)
Michael Amadio	$118,400 (2)
Jacob Moverare	$112,500 (1)
Ville Husso	$102,300 (1)
Tobias Lindberg	$100,000 (2)
Tom Kuhnhackl	$97,900 (2)
Alex Biega	$95,000 (2)
Fedor Gordeev	$92,500 (3)
Adam Werner	$92,500 (3)
Oscar Fantenberg	$90,000 (1)
Teddy Purcell	$85,000 (1)
Tom Gilbert	$77,500 (1)
Max Jones	$71,400 (4)
Patrick Harper	$68,500 (5)
John Gilmour	$60,000 (2)
Christian Thomas	$60,000 (2)
Henri Kiviaho	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2022 : $3,377,256
Year 2023 : $2,311,456
Year 2024 : $1,376,956
Year 2025 : $1,018,600
Salary Average Commitment
Year 2022 : $3,377,256
Year 2023 : $2,311,456
Year 2024 : $1,376,956
Year 2025 : $1,018,600

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $97 - 5,865 - 97.75%
Level 2:	5000 - $57 - 4,934 - 98.68%
Level 3:	2000 - $42 - 1,960 - 97.99%
Level 4:	4000 - $27 - 3,919 - 97.98%
Luxury :	1000 - $200 - 890 - 88.97%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $22 - 5,555 - 92.58%
Farm Level 2:	3000 - $10 - 2,879 - 95.98%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,567 - 97.59%
Average Income per Game	$1,812,075
Year to Date Revenue	$74,295,061
Farm
Home Games Left	0
Average Attendance - %	8,434 - 93.71%
Average Income per Game	$181,195
Year to Date Revenue	$7,429,011
Expense
Pro Players Total Salaries	$77,263,000
Farm Players Total Salaries	$2,823,549
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,411,080
Pro Year To Date Expenses	$79,074,753
Farm Year To Date Expenses	$2,744,617
Pro Salary Cap To Date	$79,074,753
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$532,848
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,208
Farm Estimated Expenses	$19,208
Estimated Season Expenses	$19,208
Season Salary Cap	$78,674,080
Estimate Under Maximum Salary Cap of $81,500,000	$2,825,920
Estimate Over Minimum Salary Cap of $60,200,000	$18,474,080
Current Bank Account	$656,232
Projected Bank Account	$637,024

Pro Players Salaries
Blake Wheeler	$8,250,000 (3)
Kris Letang	$7,800,000 (6)
Patrice Bergeron	$6,875,000 (2)
Brayden Point	$6,750,000 (2)
Brad Marchand	$6,125,000 (3)
Jacob Trouba	$5,653,000 (2)
Andrei Vasilevskiy	$4,400,000 (2)
Derick Brassard	$4,219,000 (1)
Sebastian Aho	$4,000,000 (6)
Brady Skjei	$3,934,000 (1)
Patrick Eaves	$3,926,000 (2)
Adam Pardy	$3,188,000 (2)
Joel Edmundson	$2,794,000 (2)
Joel Armia	$2,000,000 (4)
Markus Nutivaara	$1,758,000 (2)
Andrew Cogliano	$1,750,000 (6)
Libor Sulak	$1,191,000 (3)
Ryan White	$750,000 (4)
Boyd Gordon	$700,000 (4)
Brendan Smith	$600,000 (2)
Linus Ullmark	$600,000 (2)
Total Pro Players	21
Salary Commitment
Year 2022 : $77,263,000
Year 2023 : $69,110,000
Year 2024 : $32,566,000
Year 2025 : $17,000,000
Salary Average Commitment
Year 2022 : $77,263,000
Year 2023 : $69,110,000
Year 2024 : $32,566,000
Year 2025 : $17,000,000
Salary Cap with 1 Way Contract
Year 2022 : $77,263,000
Year 2023 : $69,110,000
Year 2024 : $32,566,000
Year 2025 : $17,000,000

Farm Players Salaries
Zack MacEwen	$225,600 (2)
Jacob Graves	$200,000 (2)
Kole Sherwood	$183,600 (1)
Niko Mikkola	$173,149 (1)
MacKenzie Weegar	$160,000 (1)
Marek Langhamer	$150,000 (4)
Calle Jarnkrok	$145,000 (2)
Givani Smith	$137,100 (2)
Warren Foegele	$131,600 (1)
Lukas Sedlak	$118,200 (1)
Marcus Foligno (Out of Payroll)	$100,000 (6)
Connor Bunnaman	$94,300 (1)
Austin Watson	$90,000 (2)
Dylan Samberg	$87,500 (1)
Nick Henry	$87,500 (1)
Arsen Khisamutdinov	$87,500 (2)
Albin Grewe	$87,500 (2)
Michael Downing	$70,000 (3)
Luc Snuggerud	$70,000 (3)
Mason McDonald	$70,000 (2)
Viktor Svedberg	$70,000 (2)
Jujhar Khaira	$70,000 (4)
Cory Conacher	$70,000 (3)
Ian Scott	$65,000 (4)
Ben Thomson	$60,000 (2)
Tye McGinn	$60,000 (2)
Danick Martel	$60,000 (3)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,923,549
Year 2023 : $1,887,700
Year 2024 : $655,000
Year 2025 : $385,000
Salary Average Commitment
Year 2022 : $2,923,549
Year 2023 : $1,887,700
Year 2024 : $655,000
Year 2025 : $385,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $98 - 5,658 - 94.29%
Level 2:	5000 - $61 - 3,892 - 77.84%
Level 3:	2000 - $45 - 1,526 - 76.30%
Level 4:	4000 - $31 - 2,956 - 73.90%
Luxury :	1000 - $200 - 824 - 82.38%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,494 - 74.89%
Farm Level 2:	3000 - $13 - 2,134 - 71.14%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,855 - 82.53%
Average Income per Game	$1,664,224
Year to Date Revenue	$68,233,186
Farm
Home Games Left	0
Average Attendance - %	6,628 - 73.64%
Average Income per Game	$168,102
Year to Date Revenue	$6,892,195
Expense
Pro Players Total Salaries	$70,604,333
Farm Players Total Salaries	$3,536,485
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,965,333
Pro Year To Date Expenses	$72,637,799
Farm Year To Date Expenses	$3,337,660
Pro Salary Cap To Date	$72,637,799
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$486,926
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,058
Farm Estimated Expenses	$24,058
Estimated Season Expenses	$24,058
Season Salary Cap	$72,569,666
Estimate Under Maximum Salary Cap of $81,500,000	$8,930,334
Estimate Over Minimum Salary Cap of $60,200,000	$12,369,666
Current Bank Account	$16,534,594
Projected Bank Account	$16,510,536

Pro Players Salaries
Teuvo Teravainen	$6,000,000 (6)
Alexander Wennberg	$4,900,000 (1)
Justin Abdelkader	$4,250,000 (1)
Tyler Motte	$4,000,000 (4)
Artem Anisimov	$4,000,000 (4)
Jake Muzzin	$3,907,000 (2)
Nate Schmidt	$3,860,000 (1)
Bryan Rust	$3,738,000 (2)
Sven Baertschi	$3,666,000 (2)
Jaccob Slavin	$3,658,000 (2)
Dylan Strome	$3,338,333 (1)
John Hayden	$3,064,000 (2)
Cam Talbot	$2,829,000 (5)
Chris Tierney	$2,629,000 (2)
Christian Djoos	$2,393,000 (1)
Michal Neuvirth	$2,337,000 (1)
Andrew Copp	$2,310,000 (1)
Matt Calvert	$2,286,000 (2)
Taylor Beck	$2,004,000 (1)
Dante Fabbro	$1,900,000 (5)
Kevin Gravel	$1,826,000 (2)
Kale Clague	$1,709,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $70,604,333
Year 2023 : $43,503,000
Year 2024 : $18,729,000
Year 2025 : $18,729,000
Salary Average Commitment
Year 2022 : $69,366,833
Year 2023 : $43,503,000
Year 2024 : $18,729,000
Year 2025 : $18,729,000
Salary Cap with 1 Way Contract
Year 2022 : $70,604,333
Year 2023 : $43,503,000
Year 2024 : $18,729,000
Year 2025 : $18,729,000

Farm Players Salaries
Alexander Burmistrov	$275,700 (2)
Mark McNeill	$255,100 (2)
Joseph Cramarossa	$230,900 (1)
Justin Bailey	$227,100 (2)
Tyler Bertuzzi	$220,000 (6)
Philip Holm	$200,000 (1)
Antoine Bibeau	$198,625 (3)
Nate Prosser	$175,219 (1)
Markus Niemelainen	$137,700 (1)
Riley Sheahan	$130,000 (2)
Dominik Masin	$130,000 (4)
Beck Malenstyn	$128,600 (1)
Colby Sissons	$125,400 (1)
Michael DiPietro	$120,000 (6)
Marcus Davidsson	$102,841 (3)
Erik Cernak	$102,300 (2)
Kasimir Kaskisuo	$90,000 (4)
Fredrik Karlstrom	$90,000 (3)
Pavel Karnaukhov	$90,000 (4)
Liam Hawel	$87,500 (2)
D'artagnan Joly	$87,500 (2)
Jake Walman	$77,000 (2)
Nikita Korostelev	$75,000 (4)
Ryan Gropp	$60,000 (1)
Petr Straka	$60,000 (1)
Jakub Jerabek	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 2022 : $3,536,485
Year 2023 : $2,418,666
Year 2024 : $1,116,466
Year 2025 : $725,000
Salary Average Commitment
Year 2022 : $3,536,485
Year 2023 : $2,418,666
Year 2024 : $1,116,466
Year 2025 : $725,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,797 - 96.62%
Level 2:	5000 - $60 - 4,334 - 86.67%
Level 3:	2000 - $45 - 1,571 - 78.55%
Level 4:	4000 - $30 - 3,171 - 79.28%
Luxury :	1000 - $200 - 857 - 85.71%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,435 - 73.91%
Farm Level 2:	3000 - $12 - 2,293 - 76.44%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,730 - 87.39%
Average Income per Game	$1,753,736
Year to Date Revenue	$71,903,193
Farm
Home Games Left	0
Average Attendance - %	6,728 - 74.75%
Average Income per Game	$166,064
Year to Date Revenue	$6,808,639
Expense
Pro Players Total Salaries	$76,983,461
Farm Players Total Salaries	$2,872,567
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,964,260
Farm Year To Date Expenses	$2,751,230
Pro Salary Cap To Date	$73,964,260
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$530,920
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,541
Farm Estimated Expenses	$19,541
Estimated Season Expenses	$19,541
Season Salary Cap	$76,983,461
Estimate Under Maximum Salary Cap of $81,500,000	$4,516,539
Estimate Over Minimum Salary Cap of $60,200,000	$16,783,461
Current Bank Account	$29,676,432
Projected Bank Account	$29,656,891

Pro Players Salaries
Erik Karlsson	$8,155,000 (2)
Zach Parise	$7,538,462 (1)
Tuukka Rask	$6,767,000 (2)
David Krejci	$6,114,000 (3)
Charlie McAvoy	$4,450,000 (6)
Michael Grabner	$3,965,000 (2)
Tanner Pearson	$3,837,000 (3)
Tyson Barrie	$3,500,000 (5)
Jaroslav Halak	$3,349,000 (4)
Brandon Carlo	$3,000,000 (5)
David Backes	$3,000,000 (1)
Tim Schaller	$2,795,000 (2)
Ryan Hartman	$2,656,000 (2)
Sean Kuraly	$2,562,000 (2)
Brett Connolly	$2,500,000 (2)
John Moore	$2,361,000 (2)
Maxim Letunov	$2,235,999 (2)
Colton Sissons	$2,088,000 (2)
Trent Frederic	$2,000,000 (4)
Frederik Claesson	$1,510,000 (2)
Tommy Wingels	$1,350,000 (3)
Matt Irwin	$1,250,000 (4)
Total Pro Players	22
Salary Commitment
Year 2022 : $76,983,461
Year 2023 : $68,805,999
Year 2024 : $28,850,000
Year 2025 : $17,549,000
Salary Average Commitment
Year 2022 : $79,344,461
Year 2023 : $68,805,999
Year 2024 : $28,850,000
Year 2025 : $17,549,000
Salary Cap with 1 Way Contract
Year 2022 : $76,983,461
Year 2023 : $66,444,999
Year 2024 : $28,850,000
Year 2025 : $17,549,000

Farm Players Salaries
Danton Heinen	$200,000 (6)
Riley Nash	$194,500 (2)
Anders Bjork	$162,200 (2)
Craig Smith	$161,300 (2)
Oscar Dansk	$160,800 (2)
Jeremy Lauzon	$135,800 (1)
Andrew Nielsen	$131,267 (1)
Nick Ritchie	$125,300 (4)
Ryan Johnston	$125,000 (3)
Emil Johansson	$96,400 (1)
Sam Brittain	$95,000 (1)
Alex Chiasson	$95,000 (2)
Andre Benoit	$95,000 (1)
Ryan Carpenter	$95,000 (1)
Cameron Hughes	$92,500 (3)
Jakub Lauko	$92,500 (3)
Par Lindholm	$90,000 (3)
Oskar Steen	$87,500 (2)
Jack Studnicka	$87,500 (1)
Peter Cehlarik	$80,000 (1)
Kyle Brodziak	$75,000 (1)
Borna Rendulic	$75,000 (2)
Brian Strait	$70,000 (1)
Andreas Borgman	$70,000 (1)
Paul Carey	$60,000 (1)
Brad Hunt	$60,000 (1)
Jeremy Swayman	$60,000 (6)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,872,567
Year 2023 : $1,721,600
Year 2024 : $785,300
Year 2025 : $385,300
Salary Average Commitment
Year 2022 : $2,872,567
Year 2023 : $1,721,600
Year 2024 : $785,300
Year 2025 : $385,300

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 5,892 - 98.20%
Level 2:	5000 - $57 - 4,868 - 97.36%
Level 3:	2000 - $45 - 1,584 - 79.20%
Level 4:	4000 - $30 - 3,218 - 80.45%
Luxury :	1000 - $195 - 971 - 97.15%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,419 - 73.65%
Farm Level 2:	3000 - $12 - 2,329 - 77.62%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,534 - 91.85%
Average Income per Game	$1,823,652
Year to Date Revenue	$74,769,733
Farm
Home Games Left	0
Average Attendance - %	6,748 - 74.97%
Average Income per Game	$166,102
Year to Date Revenue	$6,810,198
Expense
Pro Players Total Salaries	$77,524,000
Farm Players Total Salaries	$2,772,300
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,513,871
Farm Year To Date Expenses	$2,720,553
Pro Salary Cap To Date	$77,513,871
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$534,648
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$18,859
Farm Estimated Expenses	$18,859
Estimated Season Expenses	$18,859
Season Salary Cap	$77,524,000
Estimate Under Maximum Salary Cap of $81,500,000	$3,976,000
Estimate Over Minimum Salary Cap of $60,200,000	$17,324,000
Current Bank Account	$2,384,459
Projected Bank Account	$2,365,600

Pro Players Salaries
Victor Hedman	$8,284,000 (4)
Artemi Panarin	$8,082,000 (2)
Carey Price	$6,607,000 (4)
Aleksander Barkov	$5,900,000 (2)
Dylan Larkin	$5,123,000 (1)
Jonathan Marchessault	$4,710,000 (2)
Brett Pesce	$4,025,000 (1)
Alex DeBrincat	$3,760,000 (5)
Josh Morrissey	$3,677,000 (2)
Alex Tuch	$3,674,000 (1)
Cale Makar	$3,253,000 (1)
Mark Stuart	$3,006,000 (2)
Logan Stanley	$2,863,000 (1)
Adrian Kempe	$2,534,000 (1)
Nick Suzuki	$2,200,000 (5)
Nick Bonino	$2,033,000 (2)
Maxime Comtois	$2,000,000 (4)
Brendan Gallagher	$1,962,000 (3)
Ryan Reaves	$1,200,000 (3)
Radim Simek	$1,031,000 (2)
Julien Gauthier	$1,000,000 (3)
Jonathan Bernier	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2022 : $77,524,000
Year 2023 : $58,014,000
Year 2024 : $28,975,000
Year 2025 : $22,851,000
Salary Average Commitment
Year 2022 : $79,486,000
Year 2023 : $58,014,000
Year 2024 : $28,975,000
Year 2025 : $22,851,000
Salary Cap with 1 Way Contract
Year 2022 : $77,524,000
Year 2023 : $56,052,000
Year 2024 : $27,013,000
Year 2025 : $22,851,000

Farm Players Salaries
Samuel Girard	$211,800 (1)
Nicolas Deslauriers	$206,400 (2)
Mathieu Joseph	$164,500 (1)
Pierre-Edouard Bellemare	$155,800 (1)
Carl Hagelin	$154,200 (2)
Devon Toews	$150,000 (3)
Josh Mahura	$128,600 (1)
Joni Ikonen	$125,000 (2)
Samuel Montembeault	$120,000 (4)
Cale Fleury	$115,000 (2)
Eric Gelinas	$90,000 (2)
Carter Hutton	$90,000 (2)
Jesperi Kotkaniemi	$87,500 (1)
Filip Hallander	$87,500 (1)
Allan McShane	$87,500 (2)
Joe Veleno	$87,500 (1)
Carson Soucy	$85,000 (3)
Erik Condra	$85,000 (1)
Matthew Peca	$85,000 (2)
Jimmy Vesey	$84,100 (2)
MacKenzie Entwistle	$81,900 (1)
Michael Leighton	$80,000 (1)
Anthony Bitetto	$80,000 (1)
Steve Bernier	$70,000 (1)
Nick Perbix	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,772,300
Year 2023 : $1,392,200
Year 2024 : $355,000
Year 2025 : $120,000
Salary Average Commitment
Year 2022 : $2,772,300
Year 2023 : $1,392,200
Year 2024 : $355,000
Year 2025 : $120,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $95 - 5,726 - 95.43%
Level 2:	5000 - $65 - 3,653 - 73.07%
Level 3:	2000 - $40 - 1,915 - 95.74%
Level 4:	4000 - $30 - 3,050 - 76.24%
Luxury :	1000 - $150 - 972 - 97.16%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 5,765 - 96.08%
Farm Level 2:	3000 - $10 - 2,859 - 95.32%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,315 - 85.09%
Average Income per Game	$1,631,943
Year to Date Revenue	$66,909,655
Farm
Home Games Left	0
Average Attendance - %	8,624 - 95.82%
Average Income per Game	$172,668
Year to Date Revenue	$7,079,376
Expense
Pro Players Total Salaries	$65,185,732
Farm Players Total Salaries	$2,798,008
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,952,846
Farm Year To Date Expenses	$2,817,713
Pro Salary Cap To Date	$65,952,846
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$449,557
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,034
Farm Estimated Expenses	$19,034
Estimated Season Expenses	$19,034
Season Salary Cap	$65,185,732
Estimate Under Maximum Salary Cap of $81,500,000	$16,314,268
Estimate Over Minimum Salary Cap of $60,200,000	$4,985,732
Current Bank Account	$33,663,314
Projected Bank Account	$33,644,280

Pro Players Salaries
Thatcher Demko	$5,883,000 (3)
Josh Norris	$3,846,000 (2)
Elias Pettersson	$3,775,000 (1)
Kasperi Kapanen	$3,200,000 (2)
Chris Wideman	$3,000,000 (1)
Loui Eriksson	$3,000,000 (1)
Lucas Johansen	$2,981,732 (1)
Jake Virtanen	$2,960,000 (2)
Miles Wood	$2,939,000 (2)
Dylan DeMelo	$2,905,000 (2)
Jesse Puljujarvi	$2,833,000 (1)
Nick Schmaltz	$2,800,000 (6)
Eetu Luostarinen	$2,787,000 (4)
Zach Bogosian	$2,687,000 (1)
Zemgus Girgensons	$2,674,000 (1)
Eeli Tolvanen	$2,647,000 (2)
Mark Borowiecki	$2,638,000 (2)
Jacob Markstrom	$2,444,000 (2)
Olli Juolevi	$2,401,000 (1)
Clayton Keller	$2,250,000 (5)
Ben Hutton	$1,833,000 (3)
Antoine Roussel	$1,827,000 (2)
Rasmus Dahlin	$875,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $65,185,732
Year 2023 : $40,959,000
Year 2024 : $15,553,000
Year 2025 : $7,837,000
Salary Average Commitment
Year 2022 : $63,760,732
Year 2023 : $40,959,000
Year 2024 : $15,553,000
Year 2025 : $7,837,000
Salary Cap with 1 Way Contract
Year 2022 : $65,185,732
Year 2023 : $40,959,000
Year 2024 : $15,553,000
Year 2025 : $7,837,000

Farm Players Salaries
Emil Pettersson	$261,900 (3)
Carter Rowney	$243,900 (2)
Josh Archibald	$150,000 (2)
Jonathan Dahlen	$146,200 (4)
Mikko Koskinen	$132,400 (1)
Tyler Steenbergen	$122,400 (1)
Ethan Bear	$121,500 (2)
Kole Lind	$115,000 (5)
Adam Gaudette	$109,500 (2)
Tyler Benson	$100,000 (2)
Brandon Tanev	$93,000 (2)
Carson Focht	$92,500 (3)
Nicolas Meloche	$90,000 (4)
Greg Meireles	$87,500 (2)
Jett Woo	$87,500 (1)
Zachary Aston-Reese	$85,000 (2)
Alexander Delnov	$85,000 (4)
Chris Thorburn	$80,000 (1)
Zach Palmquist	$70,000 (1)
Mark Alt	$70,000 (1)
Taylor Fedun	$70,000 (1)
Jorge Alves	$70,000 (1)
Landon Bow	$68,800 (1)
Jack Rathbone	$65,908 (5)
Cam Dineen	$60,000 (2)
Anatoly Golyshev	$60,000 (1)
Michael Liambas	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,798,008
Year 2023 : $1,966,908
Year 2024 : $856,508
Year 2025 : $502,108
Salary Average Commitment
Year 2022 : $2,798,008
Year 2023 : $1,966,908
Year 2024 : $856,508
Year 2025 : $502,108

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $97 - 5,867 - 97.79%
Level 2:	5000 - $58 - 4,858 - 97.17%
Level 3:	2000 - $35 - 1,966 - 98.31%
Level 4:	4000 - $24 - 3,966 - 99.16%
Luxury :	1000 - $195 - 974 - 97.36%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $24 - 4,817 - 80.29%
Farm Level 2:	3000 - $12 - 2,309 - 76.96%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,632 - 97.95%
Average Income per Game	$1,795,113
Year to Date Revenue	$73,599,645
Farm
Home Games Left	0
Average Attendance - %	7,126 - 79.18%
Average Income per Game	$171,988
Year to Date Revenue	$7,051,495
Expense
Pro Players Total Salaries	$80,806,702
Farm Players Total Salaries	$2,822,533
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,295,005
Farm Year To Date Expenses	$2,854,518
Pro Salary Cap To Date	$79,295,005
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$557,288
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,201
Farm Estimated Expenses	$19,201
Estimated Season Expenses	$19,201
Season Salary Cap	$80,806,702
Estimate Under Maximum Salary Cap of $81,500,000	$693,298
Estimate Over Minimum Salary Cap of $60,200,000	$20,606,702
Current Bank Account	$61,074,985
Projected Bank Account	$61,055,784

Pro Players Salaries
Claude Giroux	$8,275,000 (1)
Evgeny Kuznetsov	$7,800,000 (1)
Vladimir Tarasenko	$7,500,000 (2)
Nicklas Backstrom	$6,753,000 (2)
Alec Martinez	$6,150,000 (5)
Gabriel Landeskog	$5,101,000 (3)
Frederik Andersen	$4,735,000 (4)
Brent Burns	$4,239,500 (2)
Oscar Klefbom	$4,167,000 (1)
Olli Maatta	$3,900,000 (6)
Justin Faulk	$3,708,000 (4)
Adam Mascherin	$2,174,425 (1)
Morgan Frost	$2,125,000 (2)
Andreas Englund	$2,022,000 (1)
Ben Smith	$1,876,000 (2)
Daniel ORegan	$1,650,000 (1)
Glenn Gawdin	$1,650,000 (6)
Griffin Reinhart	$1,600,000 (1)
Laurent Brossoit	$1,450,000 (6)
Ben Harpur	$1,400,000 (4)
Shane Prince	$1,153,000 (2)
Milan Michalek	$777,777 (1)
Magnus Hellberg	$600,000 (2)
Total Pro Players	23
Salary Commitment
Year 2022 : $80,806,702
Year 2023 : $56,580,000
Year 2024 : $28,094,000
Year 2025 : $22,993,000
Salary Average Commitment
Year 2022 : $85,046,202
Year 2023 : $56,580,000
Year 2024 : $28,094,000
Year 2025 : $22,993,000
Salary Cap with 1 Way Contract
Year 2022 : $80,806,702
Year 2023 : $52,340,500
Year 2024 : $28,094,000
Year 2025 : $22,993,000

Farm Players Salaries
Cal Petersen	$300,000 (6)
Sam Steel	$261,700 (1)
Ryan Collins	$180,000 (1)
Troy Terry	$170,000 (1)
Stepan Falkovsky	$145,400 (1)
Angus Redmond	$128,600 (1)
Zachary Fucale	$114,300 (2)
Dmitrij Jaskin	$107,871 (1)
Kenny Agostino	$107,871 (1)
Jean-Sebastien Dea	$107,871 (3)
Mitchell Stephens	$102,020 (1)
Rasmus Kupari	$92,500 (3)
Casey Fitzgerald	$92,500 (1)
Erik Foley	$92,500 (3)
Noah Gregor	$91,900 (4)
Alex Formenton	$90,000 (6)
Brandon Hagel	$87,500 (2)
Mac Hollowell	$87,500 (2)
Jared McIsaac	$87,500 (2)
Denis Gurianov	$70,000 (4)
Brandon Hickey	$65,000 (5)
Filip Ahl	$60,000 (6)
Janne Kuokkanen	$60,000 (4)
Greg McKegg	$60,000 (2)
Ryan McLeod	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,822,533
Year 2023 : $1,466,571
Year 2024 : $1,029,771
Year 2025 : $736,900
Salary Average Commitment
Year 2022 : $2,822,533
Year 2023 : $1,466,571
Year 2024 : $1,029,771
Year 2025 : $736,900

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $90 - 5,664 - 94.40%
Level 2:	5000 - $60 - 4,059 - 81.19%
Level 3:	2000 - $45 - 1,482 - 74.12%
Level 4:	4000 - $30 - 3,020 - 75.50%
Luxury :	1000 - $200 - 808 - 80.75%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 5,750 - 95.83%
Farm Level 2:	3000 - $12 - 2,289 - 76.29%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,034 - 83.52%
Average Income per Game	$1,597,516
Year to Date Revenue	$65,498,158
Farm
Home Games Left	0
Average Attendance - %	8,039 - 89.32%
Average Income per Game	$170,959
Year to Date Revenue	$7,009,314
Expense
Pro Players Total Salaries	$59,217,500
Farm Players Total Salaries	$2,228,563
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,518,500
Pro Year To Date Expenses	$69,334,363
Farm Year To Date Expenses	$2,061,643
Pro Salary Cap To Date	$69,334,363
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$408,397
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,160
Farm Estimated Expenses	$15,160
Estimated Season Expenses	$15,160
Season Salary Cap	$68,736,000
Estimate Under Maximum Salary Cap of $81,500,000	$12,764,000
Estimate Over Minimum Salary Cap of $60,200,000	$8,536,000
Current Bank Account	$3,692,462
Projected Bank Account	$3,677,302

Pro Players Salaries
Jakub Voracek	$8,250,000 (1)
Evander Kane	$5,671,000 (2)
Gustav Nyquist	$4,092,000 (3)
Martin Marincin	$3,682,000 (2)
Jared McCann	$2,791,000 (2)
Adam Lowry	$2,787,000 (2)
Mike Green	$2,750,000 (2)
Mikhail Grigorenko	$2,703,000 (2)
Valeri Nichushkin	$2,623,000 (2)
Gabriel Carlsson	$2,617,000 (4)
Jonathan Ericsson	$2,600,000 (1)
Tyson Jost	$2,490,000 (1)
Philippe Myers	$2,178,000 (1)
Kristers Gudlevskis	$2,100,000 (5)
Ryan Poehling	$1,900,000 (5)
Kurtis Gabriel	$1,750,000 (6)
Jacob Larsson	$1,697,000 (2)
Aaron Dell	$1,624,000 (1)
Anton Blidh	$1,450,000 (6)
Erik Brannstrom	$1,312,500 (2)
Jens Looke	$850,000 (1)
Michael Spacek	$700,000 (1)
TJ Tynan	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $59,217,500
Year 2023 : $39,925,500
Year 2024 : $13,909,000
Year 2025 : $9,817,000
Salary Average Commitment
Year 2022 : $59,217,500
Year 2023 : $39,925,500
Year 2024 : $13,909,000
Year 2025 : $9,817,000
Salary Cap with 1 Way Contract
Year 2022 : $59,217,500
Year 2023 : $39,925,500
Year 2024 : $13,909,000
Year 2025 : $9,817,000

Farm Players Salaries
Nick Merkley	$144,063 (1)
Chad Ruhwedel	$132,200 (3)
Alexei Bereglazov	$100,000 (2)
Joakim Ryan	$100,000 (6)
Collin Delia	$99,000 (4)
Brandon Halverson	$97,500 (6)
Zbynek Michalek	$96,400 (4)
Connor Ingram	$95,000 (5)
Alexandre Texier	$95,000 (5)
Lauri Pajuniemi	$90,000 (6)
Jordan Hollett	$87,500 (5)
Kaapo Kakko	$87,500 (2)
Alexander Chmelevski	$87,500 (2)
Luke Henman	$85,000 (6)
Calvin Thurkauf	$85,000 (1)
Cody Bass	$81,600 (2)
Gregory Hofmann	$75,800 (2)
Santeri Virtanen	$72,500 (6)
Nicolas Kerdiles	$70,000 (1)
Mike Blunden	$67,900 (1)
Kasper Kotkansalo	$67,500 (6)
Brady Austin	$66,600 (1)
JD Greenway	$65,000 (6)
Dominik Kubalik	$60,000 (4)
Luke Gazdic	$60,000 (2)
Jordin Tootoo	$60,000 (3)
Total Farm Players	26
Salary Commitment
Year 2022 : $2,228,563
Year 2023 : $1,795,000
Year 2024 : $1,302,600
Year 2025 : $1,110,400
Salary Average Commitment
Year 2022 : $2,228,563
Year 2023 : $1,795,000
Year 2024 : $1,302,600
Year 2025 : $1,110,400

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,854 - 97.56%
Level 2:	5000 - $60 - 4,462 - 89.23%
Level 3:	2000 - $45 - 1,620 - 81.02%
Level 4:	4000 - $30 - 3,313 - 82.83%
Luxury :	1000 - $200 - 875 - 87.51%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,629 - 77.14%
Farm Level 2:	3000 - $12 - 2,387 - 79.58%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,124 - 89.58%
Average Income per Game	$1,788,604
Year to Date Revenue	$73,332,772
Farm
Home Games Left	0
Average Attendance - %	7,016 - 77.96%
Average Income per Game	$173,240
Year to Date Revenue	$7,102,826
Expense
Pro Players Total Salaries	$76,246,000
Farm Players Total Salaries	$3,788,050
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,322,047
Farm Year To Date Expenses	$3,792,584
Pro Salary Cap To Date	$75,322,047
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$525,834
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$25,769
Farm Estimated Expenses	$25,769
Estimated Season Expenses	$25,769
Season Salary Cap	$76,246,000
Estimate Under Maximum Salary Cap of $81,500,000	$5,254,000
Estimate Over Minimum Salary Cap of $60,200,000	$16,046,000
Current Bank Account	$21,930,741
Projected Bank Account	$21,904,972

Pro Players Salaries
Ryan Johansen	$6,353,000 (2)
Braden Holtby	$6,164,000 (2)
Marcus Johansson	$6,025,000 (1)
Jordan Staal	$6,000,000 (1)
Zach Werenski	$5,693,000 (2)
Shayne Gostisbehere	$5,250,000 (6)
Taylor Hall	$4,963,000 (5)
TJ Brodie	$4,192,000 (2)
Adam Larsson	$4,029,000 (3)
Nick Holden	$3,541,000 (2)
Lars Eller	$3,442,000 (1)
Marc Methot	$3,051,000 (3)
Michael Del Zotto	$2,893,000 (1)
Travis Konecny	$2,500,000 (4)
Nicklas Jensen	$2,100,000 (1)
Adam Clendening	$1,950,000 (1)
Buddy Robinson	$1,750,000 (1)
Tomas Plekanec	$1,500,000 (1)
Nick Bjugstad	$1,250,000 (5)
Alexander Steen	$1,000,000 (1)
Connor Brickley	$1,000,000 (1)
Matt Martin	$850,000 (3)
Al Montoya	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $76,246,000
Year 2023 : $47,836,000
Year 2024 : $21,893,000
Year 2025 : $13,963,000
Salary Average Commitment
Year 2022 : $76,246,000
Year 2023 : $47,836,000
Year 2024 : $21,893,000
Year 2025 : $13,963,000
Salary Cap with 1 Way Contract
Year 2022 : $76,246,000
Year 2023 : $47,836,000
Year 2024 : $21,893,000
Year 2025 : $13,963,000

Farm Players Salaries
Clarke MacArthur	$299,900 (1)
Keegan Lowe	$299,900 (1)
Jamie McBain	$299,900 (1)
Vitek Vanecek	$299,000 (1)
Christian Folin	$290,000 (1)
Matt Lorito	$200,000 (2)
Mirco Mueller	$193,900 (1)
Keith Kinkaid	$167,000 (2)
Louis Belpedio	$156,400 (4)
Eric Fehr	$150,000 (1)
Jordan Martinook	$131,300 (1)
Zack Phillips	$110,000 (3)
Gilles Senn	$100,000 (1)
Filip Chlapik	$100,000 (5)
Josh Brook	$96,250 (1)
Benjamin Jones	$87,500 (1)
Emil Bemstrom	$87,500 (1)
Nathan Schnarr	$87,500 (1)
Connor Dewar	$87,500 (1)
Riley Sutter	$87,500 (1)
Serron Noel	$87,500 (1)
David Desharnais	$85,000 (3)
Rinat Valiev	$76,700 (3)
Linus Nassen	$75,000 (1)
Brian Gibbons	$72,800 (1)
MacKenze Stewart	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 2022 : $3,788,050
Year 2023 : $955,100
Year 2024 : $528,100
Year 2025 : $256,400
Salary Average Commitment
Year 2022 : $3,788,050
Year 2023 : $955,100
Year 2024 : $528,100
Year 2025 : $256,400

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $90 - 5,874 - 97.91%
Level 2:	5000 - $50 - 4,876 - 97.53%
Level 3:	2000 - $38 - 1,824 - 91.21%
Level 4:	4000 - $28 - 3,556 - 88.90%
Luxury :	1000 - $185 - 978 - 97.79%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 5,757 - 95.95%
Farm Level 2:	3000 - $12 - 2,353 - 78.43%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,109 - 95.05%
Average Income per Game	$1,708,521
Year to Date Revenue	$70,049,375
Farm
Home Games Left	0
Average Attendance - %	8,110 - 90.11%
Average Income per Game	$172,053
Year to Date Revenue	$7,054,173
Expense
Pro Players Total Salaries	$79,362,000
Farm Players Total Salaries	$2,788,100
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,514,333
Pro Year To Date Expenses	$78,248,787
Farm Year To Date Expenses	$2,576,871
Pro Salary Cap To Date	$78,248,787
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$547,324
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$18,967
Farm Estimated Expenses	$18,967
Estimated Season Expenses	$18,967
Season Salary Cap	$80,876,333
Estimate Under Maximum Salary Cap of $81,500,000	$623,667
Estimate Over Minimum Salary Cap of $60,200,000	$20,676,333
Current Bank Account	$17,466,280
Projected Bank Account	$17,447,313

Pro Players Salaries
Aaron Ekblad	$7,500,000 (1)
Johnny Gaudreau	$6,750,000 (1)
William Karlsson	$6,225,000 (4)
Dmitry Orlov	$5,100,000 (1)
Erik Haula	$5,086,000 (2)
Max Domi	$4,737,000 (2)
Hampus Lindholm	$4,650,000 (6)
Jordan Binnington	$4,400,000 (1)
Connor Murphy	$3,750,000 (4)
Jason Demers	$3,500,000 (3)
Sven Andrighetto	$3,370,000 (1)
Paul Byron	$3,284,000 (1)
James van Riemsdyk	$3,197,000 (2)
Mikkel Boedker	$3,191,000 (4)
Jeff Carter	$3,000,000 (3)
Pavel Buchnevich	$2,847,000 (1)
David Rittich	$2,750,000 (1)
Nikita Zadorov	$2,025,000 (1)
Curtis Lazar	$1,400,000 (6)
Wade Allison	$1,250,000 (5)
Sergei Kalinin	$750,000 (5)
John Nyberg	$600,000 (5)
Total Pro Players	22
Salary Commitment
Year 2022 : $79,362,000
Year 2023 : $42,336,000
Year 2024 : $28,316,000
Year 2025 : $21,816,000
Salary Average Commitment
Year 2022 : $79,362,000
Year 2023 : $41,336,000
Year 2024 : $28,316,000
Year 2025 : $21,816,000
Salary Cap with 1 Way Contract
Year 2022 : $79,362,000
Year 2023 : $41,336,000
Year 2024 : $28,316,000
Year 2025 : $21,816,000

Farm Players Salaries
Adam Erne	$194,600 (2)
Jordan Schroeder	$193,600 (3)
Connor Hurley	$163,400 (4)
Michael Zalewski	$161,900 (1)
Nikita Popugaev	$142,800 (4)
Christoph Bertschy	$130,900 (3)
Shane Starrett	$120,000 (4)
Noel Acciari	$110,000 (4)
Evan Barratt	$100,000 (4)
Philippe Desrosiers	$97,400 (4)
Isak Walther	$92,500 (3)
Luka Burzan	$92,500 (3)
Gabriel Fortier	$87,500 (1)
Ethan Keppen	$87,500 (2)
Oskari Laaksonen	$87,500 (2)
Benoit-Olivier Groulx	$87,500 (1)
Morgan Geekie	$85,000 (6)
Chad Krys	$80,000 (6)
Brad Morrison	$80,000 (6)
Samuel Blais	$78,500 (4)
Matthew Cairns	$75,000 (2)
Jimmy Howard	$70,000 (2)
Deven Sideroff	$70,000 (1)
Zach Trotman	$60,000 (1)
Jordan Oesterle	$60,000 (1)
Scott Harrington	$60,000 (3)
Devante Stephens	$60,000 (5)
Blake Pietila	$60,000 (2)
Total Farm Players	28
Salary Commitment
Year 2022 : $2,788,100
Year 2023 : $2,261,200
Year 2024 : $1,686,600
Year 2025 : $1,117,100
Salary Average Commitment
Year 2022 : $2,788,100
Year 2023 : $2,261,200
Year 2024 : $1,686,600
Year 2025 : $1,117,100

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $95 - 5,875 - 97.91%
Level 2:	5000 - $55 - 4,819 - 96.37%
Level 3:	2000 - $40 - 1,944 - 97.18%
Level 4:	4000 - $25 - 3,909 - 97.72%
Luxury :	1000 - $190 - 979 - 97.89%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,544 - 75.73%
Farm Level 2:	3000 - $12 - 2,324 - 77.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,525 - 97.36%
Average Income per Game	$1,765,028
Year to Date Revenue	$72,366,150
Farm
Home Games Left	0
Average Attendance - %	6,867 - 76.30%
Average Income per Game	$169,770
Year to Date Revenue	$6,960,573
Expense
Pro Players Total Salaries	$75,274,500
Farm Players Total Salaries	$2,847,697
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,147,425
Farm Year To Date Expenses	$2,704,269
Pro Salary Cap To Date	$77,147,425
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$519,134
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,372
Farm Estimated Expenses	$19,372
Estimated Season Expenses	$19,372
Season Salary Cap	$75,274,500
Estimate Under Maximum Salary Cap of $81,500,000	$6,225,500
Estimate Over Minimum Salary Cap of $60,200,000	$15,074,500
Current Bank Account	$12,512,831
Projected Bank Account	$12,493,459

Pro Players Salaries
Joe Pavelski	$7,000,000 (2)
Sean Monahan	$5,778,000 (2)
Rickard Rakell	$5,750,000 (5)
Mark Stone	$5,348,000 (1)
Reilly Smith	$5,000,000 (1)
Chris Kreider	$4,584,000 (2)
Danny DeKeyser	$4,500,000 (3)
Richard Panik	$4,250,000 (1)
David Savard	$3,651,000 (3)
Ian Cole	$3,628,000 (2)
Alex Petrovic (Out of Payroll)	$3,600,000 (6)
Jack Johnson	$3,578,000 (2)
Casey Cizikas	$3,474,000 (3)
Jake Allen	$3,346,000 (2)
Oliver Bjorkstrand	$2,725,000 (2)
Jordan Schmaltz	$2,589,000 (2)
Matt Puempel	$2,237,000 (2)
Jacob Josefson	$2,000,000 (3)
Charlie Lindgren	$1,961,000 (2)
Philip Samuelsson	$1,600,000 (4)
Sam Gagner	$1,575,500 (1)
Adam Cracknell	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $78,874,500
Year 2023 : $63,001,000
Year 2024 : $24,575,000
Year 2025 : $10,950,000
Salary Average Commitment
Year 2022 : $81,450,000
Year 2023 : $63,001,000
Year 2024 : $24,575,000
Year 2025 : $10,950,000
Salary Cap with 1 Way Contract
Year 2022 : $78,874,500
Year 2023 : $62,001,000
Year 2024 : $24,575,000
Year 2025 : $10,950,000

Farm Players Salaries
Jordan Weal	$276,200 (3)
Linden Vey	$227,200 (1)
Linus Soderstrom	$178,750 (1)
Tomas Hyka	$165,200 (2)
Sergey Zborovskiy	$142,340 (1)
Grant Mismash	$131,250 (2)
Anton Karlsson	$128,187 (1)
Joshua Jacobs	$120,000 (6)
Sean Day	$111,320 (1)
Hunter Shinkaruk	$101,200 (2)
Jack Dougherty	$100,000 (4)
German Rubtsov	$96,250 (1)
Tage Thompson	$90,800 (4)
Connor Hall	$90,000 (1)
Riley Tufte	$89,000 (1)
Kalle Kossila	$80,000 (1)
Tom Sestito	$70,000 (1)
Scottie Upshall	$70,000 (1)
Curtis McElhinney	$70,000 (1)
Yaroslav Dyblenko	$70,000 (2)
Ondrej Pavelec	$70,000 (1)
Griffen Molino	$70,000 (2)
Harri Sateri	$60,000 (2)
Julius Nattinen	$60,000 (2)
Anthony Florentino	$60,000 (2)
Brent Gates	$60,000 (2)
Calle Rosen	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,847,697
Year 2023 : $1,364,650
Year 2024 : $587,000
Year 2025 : $310,800
Salary Average Commitment
Year 2022 : $2,837,697
Year 2023 : $1,364,650
Year 2024 : $587,000
Year 2025 : $310,800

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $175 - 2,787 - 46.46%
Level 2:	5000 - $90 - 2,626 - 52.52%
Level 3:	2000 - $55 - 1,226 - 61.29%
Level 4:	4000 - $30 - 2,921 - 73.03%
Luxury :	1000 - $300 - 563 - 56.27%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,485 - 74.74%
Farm Level 2:	3000 - $10 - 2,860 - 95.33%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	10,123 - 56.24%
Average Income per Game	$1,568,363
Year to Date Revenue	$64,302,872
Farm
Home Games Left	0
Average Attendance - %	7,345 - 81.61%
Average Income per Game	$169,715
Year to Date Revenue	$6,958,332
Expense
Pro Players Total Salaries	$55,158,000
Farm Players Total Salaries	$2,553,090
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$8,692,833
Pro Year To Date Expenses	$55,996,527
Farm Year To Date Expenses	$2,450,320
Pro Salary Cap To Date	$55,996,527
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$380,400
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,368
Farm Estimated Expenses	$17,368
Estimated Season Expenses	$17,368
Season Salary Cap	$63,850,833
Estimate Under Maximum Salary Cap of $81,500,000	$17,649,167
Estimate Over Minimum Salary Cap of $60,200,000	$3,650,833
Current Bank Account	$30,333,265
Projected Bank Account	$30,315,897

Pro Players Salaries
Colin Wilson	$4,384,000 (3)
Andy Greene	$3,750,000 (1)
Jon Merrill	$3,416,000 (1)
Corey Perry	$3,300,000 (2)
Jamie Oleksiak	$2,948,000 (2)
Gemel Smith	$2,867,000 (2)
Steven Santini	$2,784,000 (1)
Derrick Pouliot	$2,770,000 (2)
Ivan Barbashev	$2,707,000 (1)
Morgan Klimchuk	$2,500,000 (1)
Bogdan Yakimov	$2,500,000 (1)
Andrew Hammond	$2,468,000 (2)
Anton Stralman	$2,272,000 (2)
Curtis McKenzie	$2,225,000 (6)
Jonny Brodzinski	$2,221,000 (1)
Kasper Bjorkqvist	$2,200,000 (2)
Alexander Nylander	$2,068,000 (1)
Korbinian Holzer	$1,855,000 (1)
Pavel Zacha	$1,500,000 (5)
Jakub Kindl	$1,423,000 (1)
Brad Richardson	$1,250,000 (2)
Kari Lehtonen	$1,000,000 (1)
Jarred Tinordi	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $55,158,000
Year 2023 : $28,184,000
Year 2024 : $8,109,000
Year 2025 : $3,725,000
Salary Average Commitment
Year 2022 : $54,481,250
Year 2023 : $28,184,000
Year 2024 : $8,109,000
Year 2025 : $3,725,000
Salary Cap with 1 Way Contract
Year 2022 : $55,158,000
Year 2023 : $28,184,000
Year 2024 : $8,109,000
Year 2025 : $3,725,000

Farm Players Salaries
Jack Campbell	$196,000 (1)
Klim Kostin	$170,000 (3)
Jared Coreau	$149,800 (2)
Samuel Henley	$115,000 (1)
Simon Bourque	$112,200 (1)
Connor Hobbs	$110,000 (1)
Joe Hicketts	$105,000 (2)
Jaret Anderson Dolan	$100,000 (2)
Joseph Anderson	$98,740 (1)
Ben Thomas	$98,700 (1)
Cameron Morrison	$96,250 (1)
Chris Didomenico	$95,000 (2)
Arthur Kaliyev	$92,500 (3)
Matthew Wedman	$92,500 (3)
Blake Coleman	$90,000 (1)
Dominik Simon	$81,400 (4)
Derek Dorsett	$70,000 (1)
Dwight King	$70,000 (4)
Antti Niemi	$70,000 (1)
Chris Summers	$70,000 (1)
Mark Friedman	$70,000 (1)
Adam Johnson	$70,000 (1)
Jalen Smereck	$70,000 (6)
RJ Umberger	$70,000 (1)
Nate Guenin	$70,000 (1)
Evan Rodrigues	$60,000 (1)
Steven Fogarty	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,553,090
Year 2023 : $1,026,200
Year 2024 : $576,400
Year 2025 : $221,400
Salary Average Commitment
Year 2022 : $2,553,090
Year 2023 : $1,026,200
Year 2024 : $576,400
Year 2025 : $221,400

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $89 - 5,764 - 96.07%
Level 2:	5000 - $49 - 4,816 - 96.32%
Level 3:	2000 - $29 - 1,832 - 91.61%
Level 4:	4000 - $15 - 3,744 - 93.61%
Luxury :	1000 - $150 - 967 - 96.71%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,452 - 74.20%
Farm Level 2:	3000 - $12 - 2,299 - 76.64%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,123 - 95.13%
Average Income per Game	$1,656,643
Year to Date Revenue	$67,922,362
Farm
Home Games Left	0
Average Attendance - %	6,751 - 75.01%
Average Income per Game	$166,662
Year to Date Revenue	$6,833,134
Expense
Pro Players Total Salaries	$77,407,392
Farm Players Total Salaries	$3,999,200
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$538,000
Pro Year To Date Expenses	$78,079,361
Farm Year To Date Expenses	$3,714,075
Pro Salary Cap To Date	$78,079,361
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$533,844
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$27,205
Farm Estimated Expenses	$27,205
Estimated Season Expenses	$27,205
Season Salary Cap	$77,945,392
Estimate Under Maximum Salary Cap of $81,500,000	$3,554,608
Estimate Over Minimum Salary Cap of $60,200,000	$17,745,392
Current Bank Account	$6,035,155
Projected Bank Account	$6,007,950

Pro Players Salaries
Alex Ovechkin	$12,800,000 (3)
David Pastrnak	$6,666,666 (3)
Calvin de Haan	$5,422,000 (2)
Jake Guentzel	$5,307,000 (4)
Cody Glass	$4,989,000 (2)
Kirill Kaprizov	$4,500,000 (4)
Rasmus Asplund	$4,225,000 (4)
Mathew Barzal	$3,960,000 (3)
Trevor van Riemsdyk	$3,955,000 (2)
Esa Lindell	$3,945,000 (4)
Louis Domingue	$3,511,000 (1)
Jonas Brodin	$3,211,000 (3)
Evgeny Svechnikov	$2,359,254 (1)
Michael Hutchinson	$2,027,000 (1)
Miro Heiskanen	$1,950,000 (6)
Andrew Peeke	$1,650,000 (6)
Andreas Martinsen	$1,500,000 (2)
Jason Robertson	$1,500,000 (6)
Stanislav Galiev	$1,313,000 (2)
Martin Necas	$966,472 (1)
Jason Garrison	$950,000 (2)
Connor Carrick	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $77,407,392
Year 2023 : $68,643,666
Year 2024 : $49,714,666
Year 2025 : $23,077,000
Salary Average Commitment
Year 2022 : $77,807,392
Year 2023 : $68,243,666
Year 2024 : $49,714,666
Year 2025 : $23,077,000
Salary Cap with 1 Way Contract
Year 2022 : $77,407,392
Year 2023 : $67,843,666
Year 2024 : $49,714,666
Year 2025 : $23,077,000

Farm Players Salaries
Adam Vay	$282,700 (1)
Viktor Antipin	$272,500 (1)
Shane Harper	$261,900 (3)
Ryan Donato	$251,300 (4)
Carter Hart	$249,200 (4)
Nicolas Roy	$241,100 (4)
Ondrej Kase	$230,000 (2)
Urho Vaakanainen	$225,900 (1)
Daniel Sprong	$202,100 (2)
Martin Frk	$176,600 (2)
Brandon Davidson	$150,000 (3)
Trevor Carrick	$125,000 (3)
Jeremy Roy	$98,700 (4)
Dylan Sikura	$95,000 (5)
Adam Helewka	$95,000 (5)
Dillon Heatherington	$95,000 (3)
Cole Fonstad	$92,500 (3)
Sebastian Aho (D)	$90,000 (5)
Antti Suomela	$89,600 (1)
Bode Wilde	$87,500 (1)
Ty Dellandrea	$87,500 (1)
Zachary Gallant	$80,000 (1)
Nicholas Caamano	$80,000 (4)
Ondrej Vala	$77,500 (3)
Jeff Glass	$70,000 (1)
Cal OReilly	$70,000 (1)
Chris Terry	$62,600 (1)
Reto Berra	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2022 : $3,999,200
Year 2023 : $2,610,900
Year 2024 : $2,002,200
Year 2025 : $1,200,300
Salary Average Commitment
Year 2022 : $3,999,200
Year 2023 : $2,610,900
Year 2024 : $2,002,200
Year 2025 : $1,200,300

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,725 - 95.42%
Level 2:	5000 - $60 - 4,256 - 85.13%
Level 3:	2000 - $45 - 1,526 - 76.30%
Level 4:	4000 - $30 - 3,093 - 77.32%
Luxury :	1000 - $200 - 833 - 83.29%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,330 - 72.16%
Farm Level 2:	3000 - $12 - 2,262 - 75.40%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,433 - 85.74%
Average Income per Game	$1,722,339
Year to Date Revenue	$70,615,884
Farm
Home Games Left	0
Average Attendance - %	6,592 - 73.24%
Average Income per Game	$162,459
Year to Date Revenue	$6,660,817
Expense
Pro Players Total Salaries	$69,672,667
Farm Players Total Salaries	$2,308,527
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,343,738
Farm Year To Date Expenses	$2,282,720
Pro Salary Cap To Date	$69,149,299
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$480,501
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,704
Farm Estimated Expenses	$15,704
Estimated Season Expenses	$15,704
Season Salary Cap	$69,472,667
Estimate Under Maximum Salary Cap of $81,500,000	$12,027,333
Estimate Over Minimum Salary Cap of $60,200,000	$9,272,667
Current Bank Account	$6,738,652
Projected Bank Account	$6,722,948

Pro Players Salaries
Nazem Kadri	$7,250,000 (6)
Charlie Coyle	$5,593,000 (2)
Nick Leddy	$5,500,000 (4)
Ben Bishop	$4,916,667 (1)
Nikita Zaitsev	$4,500,000 (1)
Christopher Tanev	$4,397,000 (2)
Casey Mittelstadt	$4,206,000 (2)
Patric Hornqvist	$4,200,000 (1)
Mikael Backlund	$3,385,000 (1)
Tanner Glass	$3,000,000 (1)
Shane Bowers	$2,789,000 (3)
Jay Beagle	$2,653,000 (2)
Fedor Tyutin	$2,652,000 (1)
Julius Honka	$2,650,000 (6)
Greg Pateryn	$2,309,000 (2)
Tyler Wotherspoon	$2,242,000 (2)
Ilya Sorokin	$1,793,000 (2)
Taylor Raddysh	$1,012,000 (4)
Brandon Saigeon	$875,000 (1)
Miles Gendron (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$600,000
Benoit Pouliot	$750,000 (1)
Jay McClement	$750,000 (1)
Luke Schenn	$750,000 (1)
Tyler Ennis	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 2022 : $69,672,667
Year 2023 : $42,394,000
Year 2024 : $19,201,000
Year 2025 : $16,412,000
Salary Average Commitment
Year 2022 : $69,672,667
Year 2023 : $42,394,000
Year 2024 : $19,201,000
Year 2025 : $16,412,000
Salary Cap with 1 Way Contract
Year 2022 : $69,472,667
Year 2023 : $42,394,000
Year 2024 : $19,201,000
Year 2025 : $16,412,000

Farm Players Salaries
Kurtis MacDermid	$245,400 (2)
Sean Maguire	$146,200 (2)
Roope Hintz	$144,100 (4)
Luke Green	$125,500 (1)
Timothy Gettinger	$117,500 (1)
Blake Speers	$94,527 (1)
Rafael Harvey Pinard	$92,500 (3)
Bowen Byram	$92,500 (3)
Mark Kastelic	$92,500 (3)
Jakub Skarek	$87,500 (1)
Tyler Wall	$87,500 (1)
Jonathan Gruden	$87,500 (1)
Lenni Killinen	$87,500 (1)
Emilio Pettersen	$87,500 (1)
Kyle Burroughs	$82,300 (1)
Andy Welinski	$80,000 (1)
Erik Burgdoerfer	$75,000 (1)
Yohann Auvitu	$75,000 (1)
Jared Boll	$75,000 (1)
Josh Jooris	$75,000 (1)
Valentin Zykov	$73,000 (1)
Michael Bunting	$65,000 (1)
Connor Chatham	$60,000 (1)
Jordan Szwarz	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 2022 : $2,308,527
Year 2023 : $813,200
Year 2024 : $421,600
Year 2025 : $144,100
Salary Average Commitment
Year 2022 : $2,308,527
Year 2023 : $813,200
Year 2024 : $421,600
Year 2025 : $144,100

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 5,436 - 90.60%
Level 2:	5000 - $55 - 4,453 - 89.05%
Level 3:	2000 - $35 - 1,903 - 95.14%
Level 4:	4000 - $25 - 3,825 - 95.64%
Luxury :	1000 - $194 - 940 - 94.02%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $21 - 5,657 - 94.28%
Farm Level 2:	3000 - $9 - 2,815 - 93.84%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,557 - 91.98%
Average Income per Game	$1,803,101
Year to Date Revenue	$73,927,129
Farm
Home Games Left	0
Average Attendance - %	8,472 - 94.13%
Average Income per Game	$173,863
Year to Date Revenue	$7,128,380
Expense
Pro Players Total Salaries	$77,597,105
Farm Players Total Salaries	$3,303,208
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,800,000
Pro Year To Date Expenses	$77,710,166
Farm Year To Date Expenses	$3,264,331
Pro Salary Cap To Date	$77,710,166
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$535,152
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$22,471
Farm Estimated Expenses	$22,471
Estimated Season Expenses	$22,471
Season Salary Cap	$80,397,105
Estimate Under Maximum Salary Cap of $81,500,000	$1,102,895
Estimate Over Minimum Salary Cap of $60,200,000	$20,197,105
Current Bank Account	$3,633,026
Projected Bank Account	$3,610,555

Pro Players Salaries
Connor McDavid	$11,779,000 (4)
Patrick Kane	$9,450,000 (4)
Shea Weber	$7,857,143 (1)
Ryan Suter	$7,538,462 (1)
Vadim Shipachyov	$5,939,000 (3)
Corey Crawford	$3,891,000 (1)
Tomas Tatar	$3,842,000 (3)
Alexander Edler	$3,520,000 (3)
Travis Zajac	$3,500,000 (1)
Josh Bailey	$3,014,000 (2)
Ben Lovejoy	$2,500,000 (1)
Thomas Vanek	$2,447,000 (2)
Kyle Turris	$2,064,500 (2)
David Schlemko	$1,739,000 (2)
Brett Ritchie	$1,690,000 (3)
Nicholas Baptiste	$1,662,000 (1)
Ryan Murphy	$1,500,000 (1)
Tyler Graovac	$810,000 (2)
Gabriel Dumont	$805,000 (1)
Daniel Winnik	$750,000 (5)
Patrick Sieloff	$699,000 (2)
James Reimer	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $77,597,105
Year 2023 : $56,251,000
Year 2024 : $38,660,000
Year 2025 : $21,979,000
Salary Average Commitment
Year 2022 : $84,354,605
Year 2023 : $56,251,000
Year 2024 : $38,660,000
Year 2025 : $21,979,000
Salary Cap with 1 Way Contract
Year 2022 : $77,597,105
Year 2023 : $47,743,500
Year 2024 : $36,970,000
Year 2025 : $21,979,000

Farm Players Salaries
Tobias Rieder	$289,200 (2)
Nicolas Petan	$246,200 (1)
Julian Melchiori	$212,800 (1)
Sami Niku	$201,400 (1)
Nikolay Goldobin	$194,800 (1)
Dennis Yan	$167,970 (1)
Hudson Elynuik	$159,390 (1)
Nathan Gerbe	$150,000 (1)
Evan Cowley	$134,000 (4)
Dylan Wells	$118,617 (1)
Lucas Wallmark	$104,200 (2)
Anton Slepyshev	$100,000 (4)
Filip Hronek	$98,900 (5)
Matthew Villalta	$96,250 (1)
Zachary Lauzon	$90,000 (4)
Kyle Olson	$87,500 (1)
Stelio Mattheos	$81,881 (5)
Kirill Ustimenko	$80,000 (3)
Tomas Jurco	$75,000 (3)
Eetu Tuulola	$75,000 (2)
Mason Mitchell	$73,700 (1)
Brett McKenzie	$71,400 (4)
Jesper Lindgren	$70,000 (1)
Will ONeill	$70,000 (1)
Andrew OBrien	$70,000 (1)
Lance Bouma	$65,000 (1)
Cal Foote	$60,000 (4)
Jansen Harkins	$60,000 (4)
Total Farm Players	28
Salary Commitment
Year 2022 : $3,303,208
Year 2023 : $1,319,581
Year 2024 : $851,181
Year 2025 : $696,181
Salary Average Commitment
Year 2022 : $3,303,208
Year 2023 : $1,319,581
Year 2024 : $851,181
Year 2025 : $696,181

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $95 - 5,798 - 96.64%
Level 2:	5000 - $50 - 4,935 - 98.70%
Level 3:	2000 - $35 - 1,974 - 98.70%
Level 4:	4000 - $25 - 3,900 - 97.49%
Luxury :	1000 - $185 - 973 - 97.29%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,428 - 73.81%
Farm Level 2:	3000 - $12 - 2,336 - 77.88%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,580 - 97.67%
Average Income per Game	$1,704,803
Year to Date Revenue	$69,896,906
Farm
Home Games Left	0
Average Attendance - %	6,765 - 75.16%
Average Income per Game	$166,494
Year to Date Revenue	$6,826,251
Expense
Pro Players Total Salaries	$75,591,935
Farm Players Total Salaries	$3,312,863
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,002,000
Pro Year To Date Expenses	$78,204,622
Farm Year To Date Expenses	$3,408,437
Pro Salary Cap To Date	$78,204,622
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$521,324
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$22,536
Farm Estimated Expenses	$22,536
Estimated Season Expenses	$22,536
Season Salary Cap	$76,593,935
Estimate Under Maximum Salary Cap of $81,500,000	$4,906,065
Estimate Over Minimum Salary Cap of $60,200,000	$16,393,935
Current Bank Account	$4,128,601
Projected Bank Account	$4,106,065

Pro Players Salaries
John Tavares	$8,258,000 (2)
Jonathan Toews	$7,875,000 (1)
Kevin Hayes	$6,274,654 (6)
Connor Hellebuyck	$6,166,666 (3)
Milan Lucic	$6,000,000 (1)
Mike Hoffman	$5,604,000 (2)
Jared Spurgeon	$4,725,000 (2)
Noah Juulsen	$3,950,000 (4)
Phillip Danault	$3,083,333 (1)
Madison Bowey	$2,853,654 (6)
Cody Goloubef	$2,795,000 (1)
Brenden Dillon	$2,547,000 (1)
Liam OBrien	$2,155,775 (6)
Marco Roy	$2,099,000 (2)
Ryan Dzingel	$1,881,000 (3)
Logan Shaw	$1,853,000 (2)
Dylan McIlrath	$1,764,636 (6)
Nikita Scherbak	$1,658,426 (3)
Kenneth Appleby	$1,135,467 (3)
Matt Beleskey	$1,054,674 (2)
Bobby Ryan	$975,578 (1)
Gavin Bayreuther	$882,072 (5)
Total Pro Players	22
Salary Commitment
Year 2022 : $75,591,935
Year 2023 : $58,546,024
Year 2024 : $30,603,350
Year 2025 : $17,880,791
Salary Average Commitment
Year 2022 : $80,321,935
Year 2023 : $57,046,024
Year 2024 : $30,603,350
Year 2025 : $17,880,791
Salary Cap with 1 Way Contract
Year 2022 : $75,591,935
Year 2023 : $52,316,024
Year 2024 : $28,722,350
Year 2025 : $17,880,791

Farm Players Salaries
JT Compher	$274,100 (1)
Spencer Foo	$259,700 (1)
Jesper Fast	$255,300 (1)
Nick Paul	$221,900 (1)
Colton White	$197,230 (1)
Blake Siebenaler	$194,200 (2)
Connor Crisp	$186,000 (1)
Frederic Allard (Out of Payroll)	$182,563 (1)
Nick Cousins	$176,600 (2)
Adin Hill	$142,800 (1)
Ryan Graves	$123,245 (6)
Johan Larsson	$122,344 (3)
Joshua Brown	$109,157 (5)
Barclay Goodrow	$107,437 (4)
Ryan MacInnis (Out of Payroll)	$97,558 (4)
Jack Badini	$97,558 (6)
Milos Roman	$92,500 (3)
Ivan Prosvetov	$92,500 (3)
Markus Eisenschmid	$89,000 (1)
Callum Booth	$87,678 (6)
Dylan Blujus	$86,446 (5)
Dennis Gilbert	$76,769 (3)
Dysin Mayo	$74,400 (1)
Clayton Phillips	$66,000 (5)
Jeremiah Addison	$60,000 (1)
Manuel Wiederer	$60,000 (2)
Bokondji Imama	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2022 : $3,592,985
Year 2023 : $1,649,991
Year 2024 : $1,159,191
Year 2025 : $775,078
Salary Average Commitment
Year 2022 : $3,592,985
Year 2023 : $1,649,991
Year 2024 : $1,159,191
Year 2025 : $775,078

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,659 - 94.31%
Level 2:	5000 - $58 - 4,354 - 87.07%
Level 3:	2000 - $42 - 1,874 - 93.70%
Level 4:	4000 - $28 - 3,735 - 93.38%
Luxury :	1000 - $197 - 940 - 94.04%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $24 - 4,875 - 81.26%
Farm Level 2:	3000 - $11 - 2,878 - 95.93%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,562 - 92.01%
Average Income per Game	$1,775,348
Year to Date Revenue	$72,789,268
Farm
Home Games Left	0
Average Attendance - %	7,753 - 86.15%
Average Income per Game	$178,592
Year to Date Revenue	$7,322,263
Expense
Pro Players Total Salaries	$75,422,000
Farm Players Total Salaries	$3,262,225
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,548,666
Pro Year To Date Expenses	$77,146,224
Farm Year To Date Expenses	$3,198,536
Pro Salary Cap To Date	$77,146,224
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$520,152
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$22,192
Farm Estimated Expenses	$22,192
Estimated Season Expenses	$22,192
Season Salary Cap	$78,970,666
Estimate Under Maximum Salary Cap of $81,500,000	$2,529,334
Estimate Over Minimum Salary Cap of $60,200,000	$18,770,666
Current Bank Account	$16,764,021
Projected Bank Account	$16,741,829

Pro Players Salaries
PK Subban	$9,100,000 (6)
Thomas Chabot	$8,000,000 (5)
Nino Niederreiter	$7,000,000 (4)
William Nylander	$5,920,000 (4)
Tyler Johnson	$4,633,000 (2)
Karl Alzner	$4,625,000 (6)
Bryan Little	$4,350,000 (6)
Owen Tippett	$4,000,000 (6)
Yanni Gourde	$3,514,000 (2)
Anthony Stolarz	$2,959,000 (2)
Erik Gustafsson	$2,800,000 (6)
Alex Nedeljkovic	$2,762,000 (2)
Ian McCoshen	$2,705,000 (1)
Alexander Dergachyov	$2,415,000 (2)
Michael Ferland	$2,199,000 (1)
Leo Komarov	$2,000,000 (2)
Seth Griffith	$1,800,000 (6)
Brayden McNabb	$1,486,000 (2)
Dale Weise	$1,029,000 (4)
Darren Helm	$750,000 (1)
Jordan Nolan	$700,000 (1)
Steven Kampfer	$675,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $75,422,000
Year 2023 : $68,393,000
Year 2024 : $48,624,000
Year 2025 : $48,624,000
Salary Average Commitment
Year 2022 : $75,422,000
Year 2023 : $68,393,000
Year 2024 : $48,624,000
Year 2025 : $48,624,000
Salary Cap with 1 Way Contract
Year 2022 : $75,422,000
Year 2023 : $68,393,000
Year 2024 : $48,624,000
Year 2025 : $48,624,000

Farm Players Salaries
Josh Leivo	$292,400 (2)
Michael Dal Colle	$224,125 (1)
Lukas Vejdemo	$191,700 (2)
Chaz Reddekopp	$176,000 (2)
Jonas Siegenthaler	$165,900 (2)
Kaapo Kahkonen	$163,717 (1)
Vili Saarijarvi	$161,040 (1)
Kevin Stenlund	$151,543 (1)
Filip Sandberg	$150,000 (3)
Nicolas Hague	$150,000 (6)
Boris Katchouk	$144,600 (1)
Martins Dzierkals	$140,000 (6)
Joona Koppanen	$139,700 (2)
Jesper Bratt	$130,000 (5)
Jonathan Ang	$119,000 (4)
Jesse Ylonen	$92,500 (3)
Adam Ruzicka	$80,000 (5)
Saku Maenalanen	$70,000 (4)
Nick Moutrey	$70,000 (1)
Nicklas Grossmann	$70,000 (1)
Niklas Svedberg	$70,000 (1)
Ryan Mantha	$65,000 (3)
Hunter Miska	$65,000 (3)
Rudolfs Balcers	$60,000 (4)
Michael Prapavessis	$60,000 (1)
Nick Shore	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 2022 : $3,262,225
Year 2023 : $2,147,200
Year 2024 : $1,121,500
Year 2025 : $749,000
Salary Average Commitment
Year 2022 : $3,262,225
Year 2023 : $2,147,200
Year 2024 : $1,121,500
Year 2025 : $749,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $100 - 5,915 - 98.58%
Level 2:	5000 - $60 - 4,490 - 89.80%
Level 3:	2000 - $45 - 1,628 - 81.41%
Level 4:	4000 - $30 - 3,310 - 82.76%
Luxury :	1000 - $200 - 887 - 88.66%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,599 - 76.66%
Farm Level 2:	3000 - $12 - 2,416 - 80.55%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,230 - 90.17%
Average Income per Game	$1,804,057
Year to Date Revenue	$73,966,328
Farm
Home Games Left	0
Average Attendance - %	7,016 - 77.95%
Average Income per Game	$172,778
Year to Date Revenue	$7,083,915
Expense
Pro Players Total Salaries	$80,245,500
Farm Players Total Salaries	$2,496,600
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,091,334
Farm Year To Date Expenses	$2,504,034
Pro Salary Cap To Date	$79,091,334
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$553,417
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$16,984
Farm Estimated Expenses	$16,984
Estimated Season Expenses	$16,984
Season Salary Cap	$80,245,500
Estimate Under Maximum Salary Cap of $81,500,000	$1,254,500
Estimate Over Minimum Salary Cap of $60,200,000	$20,045,500
Current Bank Account	$16,090,538
Projected Bank Account	$16,073,554

Pro Players Salaries
Evgeni Malkin	$9,500,000 (1)
Ryan Kesler	$6,946,000 (2)
Dustin Byfuglien	$6,523,000 (2)
Nathan MacKinnon	$6,300,000 (2)
Alex Pietrangelo	$5,568,000 (2)
Jonathan Drouin	$5,500,000 (1)
Mats Zuccarello	$5,377,000 (1)
Mikko Rantanen	$5,141,000 (5)
Niklas Hjalmarsson	$4,325,000 (1)
Patrick Maroon	$3,893,000 (1)
Cam Fowler	$3,023,500 (1)
Andre Burakovsky	$3,000,000 (6)
Timo Meier	$2,798,000 (3)
Nathan Beaulieu	$2,750,000 (4)
Troy Stecher	$2,000,000 (4)
Igor Shesterkin	$1,976,000 (2)
Zack Kassian	$1,600,000 (3)
Andrew Shaw	$1,200,000 (3)
Anton Khudobin	$825,000 (6)
Michael Vecchione	$700,000 (1)
Matt Hunwick	$700,000 (1)
Max McCormick	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $80,245,500
Year 2023 : $47,452,000
Year 2024 : $20,139,000
Year 2025 : $14,541,000
Salary Average Commitment
Year 2022 : $84,094,000
Year 2023 : $47,452,000
Year 2024 : $20,139,000
Year 2025 : $14,541,000
Salary Cap with 1 Way Contract
Year 2022 : $80,245,500
Year 2023 : $46,627,000
Year 2024 : $19,314,000
Year 2025 : $13,716,000

Farm Players Salaries
Brandon Gormley	$266,600 (2)
Rourke Chartier (Out of Payroll)	$220,400 (1)
Ryan Carter	$206,200 (2)
Michael McNiven	$199,500 (2)
Mantas Armalis	$165,600 (2)
Maxime Lagace	$132,100 (1)
Sergey Tolchinsky	$106,300 (2)
John Ramage	$100,000 (2)
Patrik Berglund	$90,000 (1)
Cooper Marody	$87,500 (1)
Klas Dahlbeck	$81,400 (2)
Kris Versteeg	$80,000 (2)
Trevor Lewis	$75,000 (1)
Jack Skille	$75,000 (1)
Drew Miller	$75,000 (1)
John Mitchell	$75,000 (1)
Lucas Lessio	$75,000 (1)
Robert Bortuzzo	$75,000 (1)
Andrey Pedan	$72,100 (1)
Brett Lernout	$71,400 (1)
Landon Ferraro	$70,000 (1)
Andrew Campbell	$70,000 (1)
Tyler Pitlick	$67,800 (2)
Colby Williams	$60,100 (1)
Max Reinhart	$60,000 (1)
Sebastian Repo	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2022 : $2,717,000
Year 2023 : $1,273,400
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,717,000
Year 2023 : $1,273,400
Year 2024 : $0
Year 2025 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $96 - 5,921 - 98.68%
Level 2:	5000 - $58 - 4,916 - 98.32%
Level 3:	2000 - $43 - 1,952 - 97.61%
Level 4:	4000 - $28 - 3,903 - 97.57%
Luxury :	1000 - $186 - 988 - 98.75%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $17 - 5,895 - 98.25%
Farm Level 2:	3000 - $12 - 2,560 - 85.33%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,679 - 98.22%
Average Income per Game	$1,782,234
Year to Date Revenue	$73,071,574
Farm
Home Games Left	0
Average Attendance - %	8,455 - 93.94%
Average Income per Game	$155,521
Year to Date Revenue	$6,376,371
Expense
Pro Players Total Salaries	$73,616,000
Farm Players Total Salaries	$2,316,187
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,290,000
Pro Year To Date Expenses	$71,017,803
Farm Year To Date Expenses	$2,550,999
Pro Salary Cap To Date	$71,017,803
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$507,697
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,756
Farm Estimated Expenses	$15,756
Estimated Season Expenses	$15,756
Season Salary Cap	$77,906,000
Estimate Under Maximum Salary Cap of $81,500,000	$3,594,000
Estimate Over Minimum Salary Cap of $60,200,000	$17,706,000
Current Bank Account	$28,837,256
Projected Bank Account	$28,821,500

Pro Players Salaries
Steven Stamkos	$8,524,000 (4)
Nikita Kucherov	$8,131,000 (2)
Mark Scheifele	$6,125,000 (3)
Frank Vatrano	$5,750,000 (6)
Alex Killorn	$4,450,000 (1)
Ryan Ellis	$4,426,000 (1)
Petr Mrazek	$4,130,000 (2)
Nolan Patrick	$3,745,000 (1)
Dan Girardi	$3,500,000 (2)
Michael Stone	$3,449,000 (2)
Victor Ejdsell	$3,301,000 (1)
Haydn Fleury	$2,943,000 (1)
Joonas Korpisalo	$2,491,000 (1)
Jake Dotchin	$2,358,000 (3)
Victor Mete	$1,945,000 (2)
Henrik Borgstrom	$1,650,000 (4)
William Carrier	$1,348,000 (2)
Tomas Nosek	$1,250,000 (4)
Dmitry Sokolov	$975,000 (6)
Barrett Hayton	$875,000 (1)
Yannick Weber	$750,000 (1)
Nikolai Kulemin	$750,000 (1)
Jason Pominville	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $73,616,000
Year 2023 : $49,135,000
Year 2024 : $26,632,000
Year 2025 : $18,149,000
Salary Average Commitment
Year 2022 : $73,616,000
Year 2023 : $49,135,000
Year 2024 : $26,632,000
Year 2025 : $18,149,000
Salary Cap with 1 Way Contract
Year 2022 : $73,616,000
Year 2023 : $49,135,000
Year 2024 : $26,632,000
Year 2025 : $18,149,000

Farm Players Salaries
Anthony DeAngelo	$220,000 (6)
Dennis Cholowski (Out of Payroll)	$200,970 (1)
Anders Lindback	$186,600 (1)
Pheonix Copley	$183,800 (1)
Dillon Dube	$117,187 (1)
Otto Koivula	$107,100 (1)
Filip Westerlund	$95,200 (2)
Mathias Lafreniere	$92,500 (3)
Dmitri Samorukov	$92,500 (3)
Giovanni Vallati	$92,500 (3)
Thomas Di Pauli	$75,000 (4)
Michael Chaput	$75,000 (2)
Patrick Brown	$75,000 (3)
Jakub Nakladal	$75,000 (2)
Chris VandeVelde	$75,000 (1)
Kevin Czuczman	$75,000 (2)
Sam Anas	$75,000 (3)
Juuso Riikola	$75,000 (4)
Jonas Gustavsson	$75,000 (1)
Malte Stromwall	$73,800 (1)
Taylor Leier	$70,000 (2)
Austin Czarnik	$70,000 (2)
Yakov Trenin	$60,000 (1)
Alex Grant	$60,000 (1)
Lane Pederson	$60,000 (3)
Matt Luff	$60,000 (5)
Total Farm Players	26
Salary Commitment
Year 2022 : $2,517,157
Year 2023 : $1,377,700
Year 2024 : $917,500
Year 2025 : $430,000
Salary Average Commitment
Year 2022 : $2,517,157
Year 2023 : $1,377,700
Year 2024 : $917,500
Year 2025 : $430,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 5,903 - 98.38%
Level 2:	5000 - $60 - 4,478 - 89.56%
Level 3:	2000 - $45 - 1,662 - 83.10%
Level 4:	4000 - $30 - 3,276 - 81.91%
Luxury :	1000 - $200 - 903 - 90.31%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,475 - 74.58%
Farm Level 2:	3000 - $12 - 2,293 - 76.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,222 - 90.12%
Average Income per Game	$1,806,837
Year to Date Revenue	$74,080,332
Farm
Home Games Left	0
Average Attendance - %	6,768 - 75.20%
Average Income per Game	$167,265
Year to Date Revenue	$6,857,863
Expense
Pro Players Total Salaries	$81,369,000
Farm Players Total Salaries	$2,653,271
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,449,760
Farm Year To Date Expenses	$2,514,022
Pro Salary Cap To Date	$80,449,760
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$561,166
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$18,049
Farm Estimated Expenses	$18,049
Estimated Season Expenses	$18,049
Season Salary Cap	$81,369,000
Estimate Under Maximum Salary Cap of $81,500,000	$131,000
Estimate Over Minimum Salary Cap of $60,200,000	$21,169,000
Current Bank Account	$17,995,640
Projected Bank Account	$17,977,591

Pro Players Salaries
Auston Matthews	$7,446,000 (4)
Drew Doughty	$7,423,000 (2)
Anders Lee	$6,113,000 (1)
Erik Johnson	$6,000,000 (1)
Seth Jones	$6,000,000 (6)
James Neal	$5,862,000 (2)
Jaden Schwartz	$4,984,000 (3)
Logan Couture	$4,858,000 (3)
John Gibson	$4,628,000 (2)
Ryan Callahan	$4,612,000 (1)
Jason Spezza	$4,608,000 (1)
Kyle Palmieri	$3,238,000 (3)
Hudson Fasching	$2,783,000 (2)
Mark Pysyk	$2,760,000 (2)
Zach Hyman	$2,250,000 (1)
Dustin Tokarski	$1,953,000 (2)
Darnell Nurse	$1,668,000 (2)
Brian Boyle	$1,500,000 (2)
Carl Gunnarsson	$783,000 (2)
PA Parenteau	$700,000 (1)
David Warsofsky	$600,000 (1)
John McFarland	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2022 : $81,369,000
Year 2023 : $56,486,000
Year 2024 : $26,526,000
Year 2025 : $13,446,000
Salary Average Commitment
Year 2022 : $81,369,000
Year 2023 : $56,486,000
Year 2024 : $26,526,000
Year 2025 : $13,446,000
Salary Cap with 1 Way Contract
Year 2022 : $81,369,000
Year 2023 : $56,486,000
Year 2024 : $26,526,000
Year 2025 : $13,446,000

Farm Players Salaries
Noah Rod	$213,400 (1)
Oliver Kylington	$197,303 (1)
Eric Comrie	$168,000 (2)
Neal Pionk	$155,700 (1)
Jordan Kyrou	$144,100 (4)
Aleksi Saarela	$124,593 (1)
Cody Donaghey	$104,000 (1)
Jeremy Bracco	$102,300 (2)
Nicolas Aube-Kubel	$90,875 (1)
Akil Thomas	$87,500 (1)
Kiefer Sherwood	$82,300 (3)
Adam Brooks	$80,300 (3)
Joseph Woll	$80,000 (6)
Jack Kopacka	$76,700 (4)
Shane Gersich	$74,800 (4)
Trevor Moore	$71,400 (3)
Brent Regner	$70,000 (1)
MacKenzie Skapski	$70,000 (1)
Michael Kostka	$70,000 (1)
Roland McKeown	$70,000 (1)
Garret Sparks	$70,000 (1)
Jonas Johansson	$70,000 (1)
Justin Scott	$70,000 (1)
Kyle Rau	$70,000 (1)
Dmytro Timashov	$60,000 (1)
Justin Auger	$60,000 (1)
Libor Hajek	$60,000 (1)
Rocco Grimaldi	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2022 : $2,653,271
Year 2023 : $879,900
Year 2024 : $609,600
Year 2025 : $375,600
Salary Average Commitment
Year 2022 : $2,653,271
Year 2023 : $879,900
Year 2024 : $609,600
Year 2025 : $375,600

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $150 - 3,502 - 58.37%
Level 2:	5000 - $75 - 3,454 - 69.07%
Level 3:	2000 - $55 - 1,331 - 66.54%
Level 4:	4000 - $45 - 2,221 - 55.52%
Luxury :	1000 - $300 - 578 - 57.80%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,586 - 76.43%
Farm Level 2:	3000 - $12 - 2,341 - 78.03%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	11,085 - 61.59%
Average Income per Game	$1,684,984
Year to Date Revenue	$69,084,346
Farm
Home Games Left	0
Average Attendance - %	6,926 - 76.96%
Average Income per Game	$171,275
Year to Date Revenue	$7,022,282
Expense
Pro Players Total Salaries	$72,207,333
Farm Players Total Salaries	$3,373,350
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$69,138,955
Farm Year To Date Expenses	$3,269,111
Pro Salary Cap To Date	$69,138,955
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$497,982
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$22,948
Farm Estimated Expenses	$22,948
Estimated Season Expenses	$22,948
Season Salary Cap	$74,207,333
Estimate Under Maximum Salary Cap of $81,500,000	$7,292,667
Estimate Over Minimum Salary Cap of $60,200,000	$14,007,333
Current Bank Account	$20,941,952
Projected Bank Account	$20,919,004

Pro Players Salaries
Sidney Crosby	$10,119,000 (2)
John Klingberg	$6,000,000 (6)
Morgan Rielly	$5,000,000 (2)
Pekka Rinne	$5,000,000 (1)
Anthony Duclair	$4,386,000 (1)
Viktor Arvidsson	$4,250,000 (1)
Thomas Greiss	$3,333,000 (4)
Alex Goligoski	$3,200,000 (2)
Antoine Morand	$3,126,000 (1)
Alexey Marchenko	$2,809,000 (1)
Dillon Simpson	$2,735,000 (2)
Brett Howden	$2,714,000 (1)
Cal Clutterbuck	$2,500,000 (2)
Juuso Valimaki	$2,490,000 (1)
Troy Brouwer	$2,446,000 (2)
Markus Granlund	$2,259,000 (1)
Jan Rutta	$2,250,000 (3)
Martin Reway	$1,750,000 (4)
Jori Lehtera	$1,502,000 (2)
Conor Timmins	$1,350,000 (5)
Jake DeBrusk	$1,288,333 (1)
Jakob Forsbacka Karlsson	$950,000 (4)
Gabriel Vilardi	$750,000 (6)
Total Pro Players	23
Salary Commitment
Year 2022 : $72,207,333
Year 2023 : $43,885,000
Year 2024 : $16,383,000
Year 2025 : $14,133,000
Salary Average Commitment
Year 2022 : $71,994,833
Year 2023 : $43,885,000
Year 2024 : $16,383,000
Year 2025 : $14,133,000
Salary Cap with 1 Way Contract
Year 2022 : $72,207,333
Year 2023 : $43,885,000
Year 2024 : $16,383,000
Year 2025 : $14,133,000

Farm Players Salaries
Ukko-Pekka Luukkonen	$295,350 (1)
Matt Stajan	$257,500 (1)
Petter Granberg	$216,700 (1)
AJ Greer	$193,900 (3)
Jake Bean	$189,900 (2)
Tanner Kero	$187,600 (3)
Dominic Toninato	$185,900 (4)
Zach Senyshyn	$149,600 (2)
Vitaly Abramov	$144,600 (1)
Oscar Lindberg	$130,400 (2)
Markus Hannikainen	$128,900 (3)
Dominik Kahun	$125,600 (2)
Austin Poganski	$113,900 (2)
Ville Pokka	$100,000 (4)
Carl Dahlstrom	$97,500 (2)
Joey Laleggia	$97,500 (4)
Teemu Pulkkinen	$94,200 (2)
Veini Vehvilainen	$87,500 (1)
Brendan Kichton	$80,000 (3)
Riley Barber	$77,500 (2)
Eamon McAdam	$77,500 (3)
Alex Dostie	$75,000 (4)
Kerby Rychel	$75,000 (2)
Reece Willcox	$71,800 (1)
Olle Eriksson Ek	$60,000 (6)
Zachary Leslie	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2022 : $3,373,350
Year 2023 : $2,239,900
Year 2024 : $1,186,300
Year 2025 : $518,400
Salary Average Commitment
Year 2022 : $3,373,350
Year 2023 : $2,239,900
Year 2024 : $1,186,300
Year 2025 : $518,400

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $93 - 5,755 - 95.92%
Level 2:	5000 - $58 - 4,731 - 94.62%
Level 3:	2000 - $45 - 1,547 - 77.35%
Level 4:	4000 - $28 - 3,805 - 95.13%
Luxury :	1000 - $188 - 954 - 95.37%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,517 - 75.28%
Farm Level 2:	3000 - $12 - 2,320 - 77.33%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,792 - 93.29%
Average Income per Game	$1,733,391
Year to Date Revenue	$71,069,014
Farm
Home Games Left	0
Average Attendance - %	6,837 - 75.96%
Average Income per Game	$168,905
Year to Date Revenue	$6,925,100
Expense
Pro Players Total Salaries	$71,386,510
Farm Players Total Salaries	$3,609,168
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,425,500
Pro Year To Date Expenses	$70,017,901
Farm Year To Date Expenses	$3,854,432
Pro Salary Cap To Date	$70,017,901
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$492,321
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,552
Farm Estimated Expenses	$24,552
Estimated Season Expenses	$24,552
Season Salary Cap	$75,812,010
Estimate Under Maximum Salary Cap of $81,500,000	$5,687,990
Estimate Over Minimum Salary Cap of $60,200,000	$15,612,010
Current Bank Account	$21,062,889
Projected Bank Account	$21,038,337

Pro Players Salaries
Rasmus Ristolainen	$10,160,000 (2)
Kyle Okposo	$6,000,000 (1)
Brandon Saad	$5,500,000 (5)
Kris Russell	$5,250,000 (5)
Nico Hischier	$4,000,000 (5)
Connor Brown	$3,954,000 (2)
Jean-Francois Berube	$3,100,000 (1)
Colton Sceviour	$2,989,000 (2)
Brock Nelson	$2,931,000 (2)
Dylan Gambrell	$2,794,000 (2)
Frank Corrado	$2,705,000 (2)
Slater Koekkoek	$2,662,000 (2)
Will Butcher	$2,631,000 (2)
Radko Gudas	$2,500,000 (5)
Mark Letestu	$2,433,000 (3)
Michal Kempny	$2,200,000 (2)
Michael Sgarbossa	$1,936,000 (2)
Chris Driedger	$1,606,286 (5)
Timothy Liljegren	$1,500,000 (4)
Richard Bachman	$1,500,000 (3)
Tyler Soy	$1,460,224 (6)
David Cotton	$875,000 (1)
Luke Glendening	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 2022 : $71,386,510
Year 2023 : $61,411,510
Year 2024 : $25,749,510
Year 2025 : $21,816,510
Salary Average Commitment
Year 2022 : $71,386,510
Year 2023 : $61,411,510
Year 2024 : $25,749,510
Year 2025 : $21,816,510
Salary Cap with 1 Way Contract
Year 2022 : $71,386,510
Year 2023 : $61,411,510
Year 2024 : $25,749,510
Year 2025 : $21,816,510

Farm Players Salaries
Valtteri Filppula	$300,000 (1)
Robbie Russo (Out of Payroll)	$300,000 (2)
Marek Hrivik	$300,000 (2)
Philip Larsen	$300,000 (1)
Casey Nelson	$300,000 (1)
Jake Oettinger	$287,800 (1)
Jesper Boqvist	$217,000 (1)
Magnus Paajarvi	$180,000 (1)
Max Zimmer	$153,000 (1)
Josef Korenar	$145,000 (4)
Gustav Lindstrom	$133,797 (1)
Cristoval Nieves	$130,000 (3)
Gabriel Bourque	$120,000 (2)
Sheldon Dries	$107,871 (1)
Tyler Lewington	$100,000 (1)
Eddie Lack	$100,000 (1)
Michael Rasmussen	$87,500 (2)
Andrei Svechnikov	$87,500 (1)
Anthony Salinitri	$87,500 (1)
Byron Froese	$72,200 (1)
Joonas Lyytinen	$70,000 (1)
Alex Stalock	$70,000 (1)
Sean Durzi	$70,000 (6)
Eric Tangradi	$70,000 (1)
Nathan Bastian	$60,000 (1)
Felix Girard	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2022 : $3,909,168
Year 2023 : $1,152,500
Year 2024 : $345,000
Year 2025 : $215,000
Salary Average Commitment
Year 2022 : $3,909,168
Year 2023 : $1,152,500
Year 2024 : $345,000
Year 2025 : $215,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 5,875 - 97.92%
Level 2:	5000 - $60 - 4,482 - 89.65%
Level 3:	2000 - $45 - 1,621 - 81.03%
Level 4:	4000 - $30 - 3,332 - 83.31%
Luxury :	1000 - $200 - 895 - 89.45%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,643 - 77.38%
Farm Level 2:	3000 - $12 - 2,380 - 79.34%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,205 - 90.03%
Average Income per Game	$1,800,288
Year to Date Revenue	$73,811,811
Farm
Home Games Left	0
Average Attendance - %	7,023 - 78.03%
Average Income per Game	$173,552
Year to Date Revenue	$7,115,647
Expense
Pro Players Total Salaries	$81,126,000
Farm Players Total Salaries	$2,799,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,006,234
Farm Year To Date Expenses	$2,522,843
Pro Salary Cap To Date	$79,006,234
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$559,490
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,044
Farm Estimated Expenses	$19,044
Estimated Season Expenses	$19,044
Season Salary Cap	$81,126,000
Estimate Under Maximum Salary Cap of $81,500,000	$374,000
Estimate Over Minimum Salary Cap of $60,200,000	$20,926,000
Current Bank Account	$16,520,977
Projected Bank Account	$16,501,933

Pro Players Salaries
Ryan McDonagh	$6,686,000 (2)
Mikael Granlund	$6,624,000 (2)
Eric Staal	$6,436,000 (1)
Roman Josi	$6,392,000 (2)
Cam Atkinson	$5,816,000 (2)
Martin Jones	$5,594,000 (2)
Andrew Ladd	$5,500,000 (1)
Rick Nash	$4,471,000 (2)
Tyler Bozak	$4,467,000 (2)
Cliff Pu	$4,466,000 (4)
Conor Sheary	$4,055,000 (3)
Mattias Ekholm	$3,755,000 (6)
Andrew MacDonald	$3,365,000 (2)
Jakob Silfverberg	$3,312,000 (1)
Marcus Kruger	$2,087,000 (1)
Nikita Soshnikov	$1,950,000 (2)
Phillip Di Giuseppe	$1,750,000 (5)
Johnny Boychuk	$1,250,000 (1)
Calvin Pickard	$850,000 (6)
Thomas Hickey	$800,000 (2)
Jussi Jokinen	$750,000 (1)
Jay Bouwmeester	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $81,126,000
Year 2023 : $61,041,000
Year 2024 : $14,876,000
Year 2025 : $10,821,000
Salary Average Commitment
Year 2022 : $80,210,000
Year 2023 : $61,041,000
Year 2024 : $14,876,000
Year 2025 : $10,821,000
Salary Cap with 1 Way Contract
Year 2022 : $81,126,000
Year 2023 : $61,041,000
Year 2024 : $14,876,000
Year 2025 : $10,821,000

Farm Players Salaries
Michael Bournival	$195,200 (2)
Tristan Jarry	$186,900 (1)
Henri Jokiharju	$175,000 (4)
Daniel Vladar	$165,500 (1)
Tom Pyatt	$162,000 (1)
Joseph Blandisi	$150,000 (6)
Linus Arnesson	$146,200 (2)
Alexandre Fortin	$142,800 (2)
Casey Desmith	$100,000 (2)
Spencer Abbott	$100,000 (3)
Maxim Shalunov	$97,900 (1)
Christian Jaros	$92,500 (4)
Tanner Richard	$88,600 (1)
Calen Addison	$87,500 (1)
Justin Almeida	$87,500 (1)
David Farrance	$87,500 (5)
Dominic Turgeon	$80,000 (4)
Brian Flynn	$75,000 (1)
Jordan Stallard	$75,000 (6)
Frederick Gaudreau	$70,000 (1)
Chris Mueller	$70,000 (1)
Joakim Nordstrom	$64,400 (2)
Steve Oleksy	$60,000 (1)
Alexandre Carrier	$60,000 (2)
Juho Lammikko	$60,000 (5)
Chase De Leo	$60,000 (2)
Gustav Bouramman	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,799,500
Year 2023 : $1,648,600
Year 2024 : $820,000
Year 2025 : $720,000
Salary Average Commitment
Year 2022 : $2,799,500
Year 2023 : $1,648,600
Year 2024 : $820,000
Year 2025 : $720,000

Predators

Predators is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,829 - 97.15%
Level 2:	5000 - $60 - 4,302 - 86.04%
Level 3:	2000 - $45 - 1,577 - 78.85%
Level 4:	4000 - $30 - 3,146 - 78.66%
Luxury :	1000 - $200 - 839 - 83.86%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,356 - 72.59%
Farm Level 2:	3000 - $12 - 2,266 - 75.54%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,693 - 87.18%
Average Income per Game	$1,749,376
Year to Date Revenue	$71,724,407
Farm
Home Games Left	0
Average Attendance - %	6,622 - 73.57%
Average Income per Game	$163,298
Year to Date Revenue	$6,695,229
Expense
Pro Players Total Salaries	$82,395,488
Farm Players Total Salaries	$2,666,216
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$76,139,536
Farm Year To Date Expenses	$2,862,090
Pro Salary Cap To Date	$76,139,536
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$568,245
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$18,138
Farm Estimated Expenses	$18,138
Estimated Season Expenses	$18,138
Season Salary Cap	$84,645,488
Estimate Under Maximum Salary Cap of $81,500,000	-$3,145,488
Estimate Over Minimum Salary Cap of $60,200,000	$24,445,488
Current Bank Account	$23,362,878
Projected Bank Account	$23,344,740

Pro Players Salaries
Keith Yandle	$6,350,000 (1)
Max Pacioretty	$6,214,000 (2)
Jonathan Huberdeau	$6,178,000 (4)
Nick Foligno	$5,884,363 (3)
Brock Boeser	$5,875,000 (2)
Dougie Hamilton	$5,245,000 (3)
Vincent Trocheck	$4,950,000 (6)
Paul Stastny	$4,372,000 (2)
Josh Anderson	$4,233,000 (2)
Jordan Eberle	$3,899,000 (3)
Brandon Dubinsky	$3,750,000 (4)
Marc-Andre Fleury	$3,607,000 (1)
Darcy Kuemper	$3,414,000 (2)
Noah Hanifin	$2,882,000 (2)
MacKenzie Blackwood	$2,383,700 (1)
Yegor Korshkov	$2,174,425 (1)
Damon Severson	$2,091,000 (2)
Ben Chiarot	$1,500,000 (1)
Jayson Megna	$1,390,000 (4)
Ryan Pulock	$1,363,000 (2)
Alex Lyon	$1,313,000 (2)
Matt Read	$1,150,000 (3)
Artturi Lehkonen	$1,100,000 (6)
Stephen Johns	$1,077,000 (4)
Total Pro Players	24
Salary Commitment
Year 2022 : $82,395,488
Year 2023 : $67,743,363
Year 2024 : $34,623,363
Year 2025 : $18,445,000
Salary Average Commitment
Year 2022 : $83,758,488
Year 2023 : $67,743,363
Year 2024 : $34,623,363
Year 2025 : $18,445,000
Salary Cap with 1 Way Contract
Year 2022 : $82,395,488
Year 2023 : $66,380,363
Year 2024 : $34,623,363
Year 2025 : $18,445,000

Farm Players Salaries
Anton Lander	$262,200 (2)
Matt Nieto	$250,000 (1)
Lauri Korpikoski	$239,400 (2)
Michael Raffl	$204,400 (1)
Adam Pelech	$203,317 (3)
Mark Jankowski	$125,000 (6)
Chris Bigras	$95,000 (2)
Keean Washkurak	$92,500 (3)
Matiss Kivlenieks	$90,000 (2)
Ryan Merkley	$87,500 (1)
Kevin Rooney	$87,500 (5)
Carl Grundstrom	$85,000 (6)
Andrej Nestrasil	$80,400 (4)
Kevin Boyle	$76,200 (2)
Ales Hemsky	$75,000 (1)
Colin McDonald	$70,000 (1)
Dennis Rasmussen	$62,800 (2)
Justin Holl	$60,000 (2)
Petteri Lindbohm	$60,000 (3)
Jayce Hawryluk	$60,000 (3)
Brendan Lemieux	$60,000 (5)
Nelson Nogier	$60,000 (1)
William Lagesson	$60,000 (1)
Stuart Percy	$60,000 (2)
Thomas Novak	$60,000 (4)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,666,216
Year 2023 : $1,859,316
Year 2024 : $913,716
Year 2025 : $497,900
Salary Average Commitment
Year 2022 : $2,666,216
Year 2023 : $1,859,316
Year 2024 : $913,716
Year 2025 : $497,900

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $95 - 5,820 - 97.00%
Level 2:	5000 - $55 - 4,898 - 97.95%
Level 3:	2000 - $36 - 1,951 - 97.55%
Level 4:	4000 - $30 - 3,058 - 76.46%
Luxury :	1000 - $175 - 979 - 97.88%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,513 - 75.22%
Farm Level 2:	3000 - $12 - 2,256 - 75.18%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,706 - 92.81%
Average Income per Game	$1,730,889
Year to Date Revenue	$70,966,457
Farm
Home Games Left	0
Average Attendance - %	6,769 - 75.21%
Average Income per Game	$167,872
Year to Date Revenue	$6,882,767
Expense
Pro Players Total Salaries	$75,264,550
Farm Players Total Salaries	$2,928,567
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,625,000
Pro Year To Date Expenses	$76,356,730
Farm Year To Date Expenses	$2,982,964
Pro Salary Cap To Date	$76,356,730
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$519,066
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,922
Farm Estimated Expenses	$19,922
Estimated Season Expenses	$19,922
Season Salary Cap	$77,889,550
Estimate Under Maximum Salary Cap of $81,500,000	$3,610,450
Estimate Over Minimum Salary Cap of $60,200,000	$17,689,550
Current Bank Account	$8,456,198
Projected Bank Account	$8,436,276

Pro Players Salaries
Ryan Nugent-Hopkins	$6,000,000 (1)
TJ Oshie	$5,750,000 (1)
Tomas Hertl	$5,625,000 (2)
Phil Kessel	$5,350,000 (6)
Kevin Shattenkirk	$4,752,000 (2)
Semyon Varlamov	$4,736,000 (1)
Justin Braun	$4,670,000 (2)
Alex Galchenyuk	$4,468,000 (2)
Andrej Sekera	$4,139,000 (3)
Cody Ceci	$3,887,000 (2)
Evgeni Dadonov	$3,583,000 (3)
Frans Nielsen	$3,510,000 (3)
Matthew Benning	$2,734,000 (2)
Matt Grzelcyk	$2,250,000 (5)
Marko Dano	$2,229,000 (2)
Christian Fischer	$2,200,550 (1)
Drake Caggiula	$2,068,000 (2)
Anders Nilsson	$1,750,000 (4)
Kevin Fiala	$1,408,000 (3)
Matej MacHovsky	$1,341,000 (1)
Kyle Quincey	$1,124,000 (4)
Xavier Ouellet	$969,000 (3)
Nick Sorensen	$721,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $75,264,550
Year 2023 : $56,516,000
Year 2024 : $26,083,000
Year 2025 : $12,474,000
Salary Average Commitment
Year 2022 : $77,264,550
Year 2023 : $56,516,000
Year 2024 : $26,083,000
Year 2025 : $12,474,000
Salary Cap with 1 Way Contract
Year 2022 : $75,264,550
Year 2023 : $54,516,000
Year 2024 : $24,083,000
Year 2025 : $10,474,000

Farm Players Salaries
Alexander Georgiev	$242,367 (1)
Wade Megan	$219,000 (2)
Jordan Maletta	$217,000 (1)
Kyle Wood	$212,900 (1)
Jacob De La Rose	$208,400 (2)
Vinni Lettieri	$169,300 (1)
John Quenneville	$150,000 (4)
Henrik Haapala	$146,200 (1)
Scott Kosmachuk	$146,200 (1)
Niklas Hansson	$85,000 (4)
Spencer Martin	$85,000 (4)
Cavan Fitzgerald	$82,800 (1)
Daniel Pribyl	$75,000 (3)
Viktor Loov	$75,000 (4)
Freddie Hamilton	$74,200 (1)
Andrew Desjardins	$70,000 (2)
Anton Cederholm	$65,000 (2)
Guillaume Brisebois	$65,000 (5)
Patrick Bjorkstrand	$60,200 (1)
Alexandre Grenier	$60,000 (2)
Dustin Stevenson	$60,000 (1)
Steven Lorentz	$60,000 (2)
Dean Kukan	$60,000 (2)
Brooks Laich	$60,000 (2)
Matthew Spencer	$60,000 (2)
Andrew Bodnarchuk	$60,000 (1)
JC Beaudin	$60,000 (4)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,928,567
Year 2023 : $1,457,400
Year 2024 : $595,000
Year 2025 : $520,000
Salary Average Commitment
Year 2022 : $2,928,567
Year 2023 : $1,457,400
Year 2024 : $595,000
Year 2025 : $520,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $96 - 5,688 - 94.81%
Level 2:	5000 - $56 - 4,717 - 94.35%
Level 3:	2000 - $41 - 1,902 - 95.09%
Level 4:	4000 - $28 - 3,792 - 94.79%
Luxury :	1000 - $190 - 953 - 95.32%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,446 - 74.10%
Farm Level 2:	3000 - $14 - 1,981 - 66.05%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,053 - 94.74%
Average Income per Game	$1,751,515
Year to Date Revenue	$71,812,110
Farm
Home Games Left	0
Average Attendance - %	6,428 - 71.42%
Average Income per Game	$166,676
Year to Date Revenue	$6,833,703
Expense
Pro Players Total Salaries	$68,918,999
Farm Players Total Salaries	$2,940,700
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,306,701
Farm Year To Date Expenses	$2,779,655
Pro Salary Cap To Date	$68,306,701
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$475,303
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$20,005
Farm Estimated Expenses	$20,005
Estimated Season Expenses	$20,005
Season Salary Cap	$68,918,999
Estimate Under Maximum Salary Cap of $81,500,000	$12,581,001
Estimate Over Minimum Salary Cap of $60,200,000	$8,718,999
Current Bank Account	$14,234,761
Projected Bank Account	$14,214,756

Pro Players Salaries
Tyler Myers	$5,305,000 (3)
Derek Stepan	$5,250,000 (3)
Elias Lindholm	$4,850,000 (4)
Matthew Tkachuk	$4,075,000 (2)
Radek Faksa	$3,970,000 (2)
Jake McCabe	$3,724,000 (1)
Robby Fabbri	$3,687,000 (2)
Philipp Grubauer	$3,639,000 (2)
Mikhail Sergachev	$3,538,000 (1)
Paul LaDue	$3,237,000 (1)
Brandon Sutter	$3,000,000 (5)
Scott Laughton	$2,999,999 (6)
Antti Raanta	$2,926,000 (1)
Lawson Crouse	$2,844,000 (1)
Carl Soderberg	$2,711,000 (2)
Pierre-Luc Dubois	$2,547,000 (1)
Brian Elliott	$2,500,000 (2)
Michael Frolik	$1,973,000 (2)
Adam McQuaid	$1,750,000 (4)
Jakob Chychrun	$1,500,000 (6)
Samuel Morin	$1,406,000 (2)
Brady Tkachuk	$875,000 (1)
Nikita Gusev	$612,000 (2)
Total Pro Players	23
Salary Commitment
Year 2022 : $68,918,999
Year 2023 : $49,227,999
Year 2024 : $24,654,999
Year 2025 : $14,099,999
Salary Average Commitment
Year 2022 : $68,918,999
Year 2023 : $49,227,999
Year 2024 : $24,654,999
Year 2025 : $14,099,999
Salary Cap with 1 Way Contract
Year 2022 : $68,918,999
Year 2023 : $49,227,999
Year 2024 : $24,654,999
Year 2025 : $14,099,999

Farm Players Salaries
Jyrki Jokipakka	$221,000 (1)
Filip Berglund	$212,200 (4)
Darren Archibald	$207,100 (1)
Felix Sandstrom	$195,800 (4)
Michael McLeod	$172,400 (4)
Giovanni Fiore	$159,000 (2)
Pierre-Olivier Joseph	$138,000 (3)
Theodor Blueger	$133,100 (2)
Nick Ellis	$129,600 (4)
Joseph LaBate	$110,800 (2)
Jermaine Loewen	$92,500 (3)
Alex Lintuniemi	$90,000 (5)
Riley Damiani	$87,500 (1)
Robin Norell	$85,000 (1)
Corey Tropp	$85,000 (2)
Blake Comeau	$85,000 (2)
Nick Schneider	$85,000 (1)
Jaycob Megna	$80,000 (1)
Andrew Mangiapane	$76,700 (2)
Keaton Thompson	$75,000 (3)
Ben Street	$75,000 (3)
Devin Setoguchi	$75,000 (1)
Adam Chapie	$70,000 (1)
Cole Schneider	$70,000 (1)
Matt Moulson	$70,000 (1)
Caleb Jones	$60,000 (4)
Total Farm Players	26
Salary Commitment
Year 2022 : $2,940,700
Year 2023 : $1,890,100
Year 2024 : $1,240,500
Year 2025 : $860,000
Salary Average Commitment
Year 2022 : $2,940,700
Year 2023 : $1,890,100
Year 2024 : $1,240,500
Year 2025 : $860,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 5,783 - 96.39%
Level 2:	5000 - $60 - 4,303 - 86.05%
Level 3:	2000 - $45 - 1,550 - 77.52%
Level 4:	4000 - $30 - 3,213 - 80.33%
Luxury :	1000 - $200 - 861 - 86.05%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,564 - 76.07%
Farm Level 2:	3000 - $12 - 2,333 - 77.76%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,710 - 87.28%
Average Income per Game	$1,750,370
Year to Date Revenue	$71,765,157
Farm
Home Games Left	0
Average Attendance - %	6,897 - 76.63%
Average Income per Game	$170,516
Year to Date Revenue	$6,991,155
Expense
Pro Players Total Salaries	$76,811,500
Farm Players Total Salaries	$2,879,600
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,663,500
Pro Year To Date Expenses	$79,390,445
Farm Year To Date Expenses	$2,788,734
Pro Salary Cap To Date	$79,390,445
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$529,734
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,589
Farm Estimated Expenses	$19,589
Estimated Season Expenses	$19,589
Season Salary Cap	$78,475,000
Estimate Under Maximum Salary Cap of $81,500,000	$3,025,000
Estimate Over Minimum Salary Cap of $60,200,000	$18,275,000
Current Bank Account	$30,554,262
Projected Bank Account	$30,534,673

Pro Players Salaries
Jamie Benn	$9,500,000 (3)
Ryan OReilly	$7,500,000 (1)
Oliver Ekman-Larsson	$6,355,000 (4)
Jason Zucker	$5,799,000 (2)
Adam Henrique	$5,792,000 (1)
John Carlson	$5,622,000 (1)
Wayne Simmonds	$5,540,000 (1)
Tyler Toffoli	$5,015,000 (2)
Ryan Murray	$3,782,000 (2)
Ilya Samsonov	$2,892,000 (4)
Derek Forbort	$2,700,000 (6)
Frederik Gauthier	$2,571,000 (2)
Travis Sanheim	$2,371,000 (3)
Jon Gillies	$2,262,000 (2)
Michael Matheson	$1,989,000 (1)
Tom Wilson	$1,831,500 (2)
Anthony Beauvillier	$1,500,000 (6)
Scott Wilson	$900,000 (2)
Brendan Gaunce	$800,000 (2)
JT Brown	$705,000 (1)
Trevor Daley	$700,000 (1)
Derek Grant	$685,000 (2)
Total Pro Players	22
Salary Commitment
Year 2022 : $76,811,500
Year 2023 : $50,795,000
Year 2024 : $25,318,000
Year 2025 : $13,447,000
Salary Average Commitment
Year 2022 : $78,643,000
Year 2023 : $50,795,000
Year 2024 : $25,318,000
Year 2025 : $13,447,000
Salary Cap with 1 Way Contract
Year 2022 : $76,811,500
Year 2023 : $48,963,500
Year 2024 : $25,318,000
Year 2025 : $13,447,000

Farm Players Salaries
Zane McIntyre	$204,200 (1)
Alexei Lipanov	$197,600 (1)
Andrew Poturalski	$190,800 (2)
Miro Aaltonen	$188,700 (2)
CJ Smith	$160,400 (2)
Jalen Chatfield	$159,300 (2)
Oskar Lindblom	$142,800 (2)
Garnet Hathaway	$130,000 (1)
Emerson Etem	$110,400 (2)
Travis Dermott	$98,400 (4)
Matt Tennyson	$97,500 (1)
Michael Kapla	$90,000 (4)
Mike Reilly	$90,000 (2)
Derek Ryan	$90,000 (3)
Keegan Kolesar	$87,500 (4)
Devante Smith-Pelley	$85,000 (3)
Christopher Gibson	$80,000 (1)
Ty Rattie	$80,000 (2)
Roman Lyubimov	$70,000 (2)
Ben Sexton	$70,000 (1)
Jeremy Morin	$70,000 (3)
Paul Thompson	$70,000 (1)
Daniel Altshuller	$68,500 (1)
Jared Cowen	$68,500 (1)
Tim Heed	$60,000 (2)
Jesse Gabrielle	$60,000 (1)
Aaron Ness	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,879,600
Year 2023 : $1,773,300
Year 2024 : $520,900
Year 2025 : $275,900
Salary Average Commitment
Year 2022 : $2,879,600
Year 2023 : $1,773,300
Year 2024 : $520,900
Year 2025 : $275,900

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,759 - 95.98%
Level 2:	5000 - $60 - 4,356 - 87.11%
Level 3:	2000 - $45 - 1,585 - 79.25%
Level 4:	4000 - $30 - 3,150 - 78.76%
Luxury :	1000 - $200 - 848 - 84.80%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,509 - 75.14%
Farm Level 2:	3000 - $12 - 2,389 - 79.62%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,698 - 87.21%
Average Income per Game	$1,747,258
Year to Date Revenue	$71,637,559
Farm
Home Games Left	0
Average Attendance - %	6,897 - 76.64%
Average Income per Game	$169,655
Year to Date Revenue	$6,955,839
Expense
Pro Players Total Salaries	$77,262,833
Farm Players Total Salaries	$2,290,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$79,602,463
Farm Year To Date Expenses	$2,311,778
Pro Salary Cap To Date	$79,602,463
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$532,847
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,582
Farm Estimated Expenses	$15,582
Estimated Season Expenses	$15,582
Season Salary Cap	$80,262,833
Estimate Under Maximum Salary Cap of $81,500,000	$1,237,167
Estimate Over Minimum Salary Cap of $60,200,000	$20,062,833
Current Bank Account	$12,660,967
Projected Bank Account	$12,645,385

Pro Players Salaries
Filip Forsberg	$7,031,000 (4)
Tyler Seguin	$6,414,000 (4)
JT Miller	$5,878,000 (1)
Dustin Brown	$5,875,000 (1)
Kevin Labanc	$5,758,000 (3)
Ondrej Palat	$5,200,000 (6)
Torey Krug	$4,854,000 (2)
Matt Murray	$4,707,000 (4)
Ivan Provorov	$4,474,000 (2)
Jake Gardiner	$4,379,000 (3)
Travis Hamonic	$4,238,000 (2)
Andreas Athanasiou	$3,794,000 (1)
Robert Thomas	$3,318,000 (2)
Devan Dubnyk	$2,500,000 (5)
Michael Haley	$2,120,000 (1)
Gustav Forsling	$2,000,000 (2)
Connor Jones	$1,014,000 (2)
Anthony Cirelli	$935,833 (1)
Remi Elie	$773,000 (2)
Kevan Miller	$700,000 (1)
Ludwig Bystrom	$700,000 (1)
Vladimir Sobotka	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2022 : $77,262,833
Year 2023 : $57,960,000
Year 2024 : $35,989,000
Year 2025 : $25,852,000
Salary Average Commitment
Year 2022 : $77,859,083
Year 2023 : $57,960,000
Year 2024 : $35,989,000
Year 2025 : $25,852,000
Salary Cap with 1 Way Contract
Year 2022 : $77,262,833
Year 2023 : $57,260,000
Year 2024 : $35,989,000
Year 2025 : $25,852,000

Farm Players Salaries
Kyle Capobianco	$174,800 (1)
Marcus Hogberg	$140,000 (2)
Parker Wotherspoon	$128,500 (2)
Artur Kayumov	$107,100 (1)
Jordie Benn	$107,100 (1)
Chandler Stephenson	$100,000 (3)
Joel Hanley	$100,000 (2)
Filip Gustavsson	$90,500 (1)
Adam Fox	$87,500 (6)
Nate Thompson	$87,200 (2)
Tucker Poolman	$80,000 (3)
Austin Wagner	$78,500 (2)
Carsen Twarynski	$75,000 (3)
Oskar Sundqvist	$73,700 (2)
Christian Wolanin	$73,100 (2)
Marian Gaborik	$70,000 (1)
Drew Stafford	$70,000 (1)
Torrey Mitchell	$70,000 (1)
Joe Colborne	$70,000 (1)
Patrick Wiercioch	$70,000 (1)
David Clarkson	$70,000 (1)
Marcus Pettersson	$67,500 (5)
Mason Raymond	$60,000 (2)
Philipp Kurashev	$60,000 (6)
Chad Johnson	$60,000 (1)
Maksim Sushko	$60,000 (6)
Ilya Lyubushkin	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,290,500
Year 2023 : $1,331,000
Year 2024 : $530,000
Year 2025 : $275,000
Salary Average Commitment
Year 2022 : $2,290,500
Year 2023 : $1,331,000
Year 2024 : $530,000
Year 2025 : $275,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,625 - 93.76%
Level 2:	5000 - $60 - 4,147 - 82.93%
Level 3:	2000 - $45 - 1,481 - 74.05%
Level 4:	4000 - $30 - 3,064 - 76.60%
Luxury :	1000 - $200 - 819 - 81.90%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,524 - 75.40%
Farm Level 2:	3000 - $12 - 2,314 - 77.13%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,136 - 84.09%
Average Income per Game	$1,689,215
Year to Date Revenue	$69,257,830
Farm
Home Games Left	0
Average Attendance - %	6,838 - 75.98%
Average Income per Game	$169,038
Year to Date Revenue	$6,930,545
Expense
Pro Players Total Salaries	$75,909,244
Farm Players Total Salaries	$2,579,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,482,000
Pro Year To Date Expenses	$75,660,846
Farm Year To Date Expenses	$2,569,694
Pro Salary Cap To Date	$75,660,846
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$523,512
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,544
Farm Estimated Expenses	$17,544
Estimated Season Expenses	$17,544
Season Salary Cap	$78,391,244
Estimate Under Maximum Salary Cap of $81,500,000	$3,108,756
Estimate Over Minimum Salary Cap of $60,200,000	$18,191,244
Current Bank Account	$29,774,016
Projected Bank Account	$29,756,472

Pro Players Salaries
Mitch Marner	$8,215,000 (1)
Brent Seabrook	$6,875,000 (1)
Matt Duchene	$5,000,000 (3)
Josh Manson	$4,898,000 (2)
Nikolaj Ehlers	$4,341,000 (4)
Sam Reinhart	$4,054,000 (2)
Marc Staal	$4,000,000 (3)
Alexei Emelin	$3,936,000 (2)
Steve Mason	$3,600,000 (2)
Colton Parayko	$3,500,000 (6)
Colin Miller	$3,490,000 (2)
Jannik Hansen	$3,127,000 (1)
Laurent Dauphin	$3,000,000 (6)
Jordan Greenway	$2,755,000 (5)
Denis Malgin	$2,517,000 (4)
Michael McCarron	$2,074,244 (3)
Vladislav Kamenev	$2,000,000 (6)
Reid Boucher	$2,000,000 (6)
Joel Eriksson-Ek	$1,800,000 (6)
Nikita Tryamkin	$1,584,000 (2)
Braydon Coburn	$1,493,000 (1)
Luke Witkowski (Out of Payroll)	$1,309,000 (4)
Scott Darling	$1,000,000 (5)
Tanner Kaspick	$650,000 (5)
Total Pro Players	24
Salary Commitment
Year 2022 : $77,218,244
Year 2023 : $57,508,244
Year 2024 : $35,946,244
Year 2025 : $24,872,000
Salary Average Commitment
Year 2022 : $77,218,244
Year 2023 : $57,508,244
Year 2024 : $35,946,244
Year 2025 : $24,872,000
Salary Cap with 1 Way Contract
Year 2022 : $77,218,244
Year 2023 : $57,508,244
Year 2024 : $35,946,244
Year 2025 : $24,872,000

Farm Players Salaries
Antoine Vermette	$266,300 (2)
Marcus Sorensen	$208,500 (1)
Malcolm Subban	$179,100 (1)
Oleg Sosunov	$160,700 (1)
Kyle Clifford	$123,400 (2)
Steve Michalek	$103,200 (1)
Robin Salo	$103,000 (5)
Kevin Connauton	$94,200 (2)
Fabian Zetterlund	$94,000 (6)
Jarret Tyszka	$92,500 (3)
Nathan Legare	$92,500 (3)
Andy Andreoff	$90,000 (4)
Max Gildon	$88,500 (5)
Keith Petruzzelli	$85,000 (6)
Mark Fayne	$81,300 (2)
Tyler Gaudet	$80,200 (2)
Thomas Schemitsch	$80,000 (6)
Kevin Roy	$66,600 (1)
Lucas Carlsson	$65,000 (5)
Scott Reedy	$65,000 (5)
Gabriel Gagne	$60,000 (6)
Antoine Waked	$60,000 (5)
Bobby Farnham	$60,000 (2)
Justin Dowling	$60,000 (2)
Lukas Radil	$60,000 (2)
Skyler McKenzie	$60,000 (6)
Total Farm Players	26
Salary Commitment
Year 2022 : $2,579,000
Year 2023 : $1,860,900
Year 2024 : $1,035,500
Year 2025 : $850,500
Salary Average Commitment
Year 2022 : $2,579,000
Year 2023 : $1,860,900
Year 2024 : $1,035,500
Year 2025 : $850,500

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $102 - 5,520 - 92.00%
Level 2:	5000 - $61 - 4,500 - 89.99%
Level 3:	2000 - $41 - 1,952 - 97.58%
Level 4:	4000 - $25 - 3,941 - 98.52%
Luxury :	1000 - $195 - 979 - 97.94%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 5,747 - 95.78%
Farm Level 2:	3000 - $12 - 2,344 - 78.13%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,892 - 93.84%
Average Income per Game	$1,757,538
Year to Date Revenue	$72,059,045
Farm
Home Games Left	0
Average Attendance - %	8,091 - 89.90%
Average Income per Game	$171,681
Year to Date Revenue	$7,038,912
Expense
Pro Players Total Salaries	$81,039,000
Farm Players Total Salaries	$2,730,391
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,855,482
Farm Year To Date Expenses	$2,746,286
Pro Salary Cap To Date	$78,855,482
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$558,890
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$18,574
Farm Estimated Expenses	$18,574
Estimated Season Expenses	$18,574
Season Salary Cap	$81,039,000
Estimate Under Maximum Salary Cap of $81,500,000	$461,000
Estimate Over Minimum Salary Cap of $60,200,000	$20,839,000
Current Bank Account	$6,990,144
Projected Bank Account	$6,971,570

Pro Players Salaries
Sean Couturier	$8,055,000 (6)
Marc-Edouard Vlasic	$7,000,000 (1)
Ryan Getzlaf	$6,576,000 (1)
Mark Giordano	$6,000,000 (2)
Jonathan Quick	$5,800,000 (1)
Martin Hanzal	$4,634,000 (3)
Joonas Donskoi	$3,994,000 (1)
Thomas Vannelli	$3,900,000 (5)
Shea Theodore	$3,687,000 (2)
Kyle Connor	$3,557,000 (4)
Anthony Mantha	$2,916,000 (1)
Harry Zolnierczyk	$2,800,000 (4)
Patrik Nemeth	$2,702,000 (2)
Joe Morrow	$2,668,000 (2)
Kailer Yamamoto	$2,541,000 (2)
Sam Bennett	$2,500,000 (6)
Cam Ward	$2,450,000 (2)
Jonah Gadjovich	$2,110,000 (2)
Jason Dickinson	$2,100,000 (6)
Brendan Perlini	$2,000,000 (6)
Jakub Vrana	$1,474,000 (2)
Taylor Chorney	$850,000 (1)
Clayton Stoner	$725,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $81,039,000
Year 2023 : $53,178,000
Year 2024 : $29,546,000
Year 2025 : $24,912,000
Salary Average Commitment
Year 2022 : $81,039,000
Year 2023 : $53,178,000
Year 2024 : $29,546,000
Year 2025 : $24,912,000
Salary Cap with 1 Way Contract
Year 2022 : $81,039,000
Year 2023 : $53,178,000
Year 2024 : $29,546,000
Year 2025 : $24,912,000

Farm Players Salaries
Alexander Kerfoot	$210,900 (2)
Jean-Gabriel Pageau	$202,300 (2)
Devin Shore	$192,700 (2)
Jiri Hudler	$180,000 (1)
Anton Forsberg	$165,700 (3)
Matthew Phillips	$165,200 (2)
Conner Bleackley	$165,000 (1)
Tyler Parsons	$114,200 (2)
Maxime Lajoie	$100,000 (2)
Aleksi Heponiemi	$100,000 (6)
Eemeli Rasanen	$97,500 (6)
Alexander Volkov	$96,500 (6)
Jack Glover	$94,091 (1)
Ryan Spooner	$90,000 (3)
Zachary Emond	$87,500 (1)
Brett Leason	$87,500 (2)
Trey Fix-Wolansky	$87,500 (1)
Rem Pitlick	$87,500 (1)
Isaac Ratcliffe	$81,500 (6)
Igor Ozhiganov (Out of Payroll)	$80,000 (3)
Lawrence Pilut	$74,800 (3)
Chris Butler	$70,000 (1)
Joachim Blichfeld	$60,000 (3)
Jake Chelios	$60,000 (2)
Johnathan MacLeod	$60,000 (2)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,810,391
Year 2023 : $2,038,800
Year 2024 : $846,000
Year 2025 : $375,500
Salary Average Commitment
Year 2022 : $2,810,391
Year 2023 : $2,038,800
Year 2024 : $846,000
Year 2025 : $375,500

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,558 - 92.63%
Level 2:	5000 - $60 - 4,093 - 81.86%
Level 3:	2000 - $35 - 1,910 - 95.49%
Level 4:	4000 - $25 - 3,742 - 93.56%
Luxury :	1000 - $200 - 805 - 80.51%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,552 - 75.87%
Farm Level 2:	3000 - $12 - 2,281 - 76.04%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,108 - 89.49%
Average Income per Game	$1,672,968
Year to Date Revenue	$68,591,679
Farm
Home Games Left	0
Average Attendance - %	6,833 - 75.93%
Average Income per Game	$169,415
Year to Date Revenue	$6,946,015
Expense
Pro Players Total Salaries	$67,150,332
Farm Players Total Salaries	$3,489,661
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,653,500
Pro Year To Date Expenses	$66,689,454
Farm Year To Date Expenses	$3,341,433
Pro Salary Cap To Date	$66,689,454
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$463,106
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$23,739
Farm Estimated Expenses	$23,739
Estimated Season Expenses	$23,739
Season Salary Cap	$73,803,832
Estimate Under Maximum Salary Cap of $81,500,000	$7,696,168
Estimate Over Minimum Salary Cap of $60,200,000	$13,603,832
Current Bank Account	$25,144,304
Projected Bank Account	$25,120,565

Pro Players Salaries
Cory Schneider	$6,500,000 (4)
Victor Rask	$5,000,000 (4)
Brian Dumoulin	$4,100,000 (1)
Brandon Montour	$3,970,000 (1)
Roman Polak	$3,716,000 (1)
Cody Eakin	$3,541,000 (2)
Andreas Johnsson	$3,400,000 (3)
Cedric Paquette	$3,306,000 (2)
Mathieu Perreault	$3,000,000 (4)
Nail Yakupov	$2,793,000 (1)
Melker Karlsson	$2,762,000 (1)
Marek Mazanec	$2,761,000 (2)
Jamie McGinn	$2,728,000 (3)
Justin Falk	$2,600,000 (3)
Vinnie Hinostroza	$2,500,000 (4)
Brendan Guhle	$2,427,332 (1)
Alan Quine	$2,351,000 (2)
Filip Chytil	$2,000,000 (3)
Brett Kulak	$1,912,000 (2)
Stefan Noesen	$1,881,000 (2)
Kieffer Bellows	$1,500,000 (5)
Ryan Sproul	$1,402,000 (1)
Chris Stewart	$1,000,000 (2)
Total Pro Players	23
Salary Commitment
Year 2022 : $67,150,332
Year 2023 : $45,980,000
Year 2024 : $29,228,000
Year 2025 : $18,500,000
Salary Average Commitment
Year 2022 : $66,819,732
Year 2023 : $45,649,400
Year 2024 : $29,228,000
Year 2025 : $18,500,000
Salary Cap with 1 Way Contract
Year 2022 : $67,150,332
Year 2023 : $45,980,000
Year 2024 : $29,228,000
Year 2025 : $18,500,000

Farm Players Salaries
Jakub Zboril	$272,700 (1)
Logan Brown	$259,700 (1)
Vince Dunn	$255,300 (1)
Matthew Strome	$230,000 (6)
TJ Brennan	$193,600 (1)
Reid Duke	$192,000 (2)
Daniil Tarasov	$183,600 (2)
Dillon Fournier	$175,000 (2)
Chris Wagner	$141,900 (2)
Spencer Smallman	$128,517 (1)
Andrei Altybarmakyan	$120,000 (4)
Tom McCollum	$110,000 (3)
Jimmy Hayes	$110,000 (2)
Garrett Pilon	$109,100 (1)
Jake Leschyshyn	$107,344 (5)
Sean Walker	$97,200 (2)
Philip Varone	$97,000 (1)
Sean Malone	$95,000 (3)
Ryan Lindgren (Out of Payroll)	$92,500 (6)
Ivan Chekhovich	$87,500 (1)
Hunter Drew	$87,500 (1)
Jack Roslovic	$80,000 (5)
Ryan Garbutt	$80,000 (1)
Cody McLeod (Out of Payroll)	$80,000 (1)
Josh Wesley	$76,700 (4)
Luke Opilka	$60,000 (5)
Conor Garland	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $3,582,161
Year 2023 : $1,871,244
Year 2024 : $971,544
Year 2025 : $766,544
Salary Average Commitment
Year 2022 : $3,582,161
Year 2023 : $1,871,244
Year 2024 : $971,544
Year 2025 : $766,544

Team	Current Fund	Season Salary Cap	Under Maximum of $81,500,000 Available Cap Space	Over Minimum of $60,200,000	Farm Salary Cap	Under Maximum of $50,000,000	Pro Players	Farm Players	Total Players
Avalanche	$19,545,918	$75,458,500	$6,041,500	$15,258,500	$3,396,281	$46,603,719	23	27	50
Blackhawks	$24,620,542	$81,475,500	$24,500	$21,275,500	$3,377,256	$46,622,744	22	27	49
Blue Jackets	$656,232	$78,674,080	$2,825,920	$18,474,080	$2,823,549	$47,176,451	21	27	48
Blues	$16,534,594	$72,569,666	$8,930,334	$12,369,666	$3,536,485	$46,463,515	22	26	48
Bruins	$29,676,432	$76,983,461	$4,516,539	$16,783,461	$2,872,567	$47,127,433	22	27	49
Canadiens	$2,384,459	$77,524,000	$3,976,000	$17,324,000	$2,772,300	$47,227,700	22	25	47
Canucks	$33,663,314	$65,185,732	$16,314,268	$4,985,732	$2,798,008	$47,201,992	23	27	50
Capitals	$61,074,985	$80,806,702	$693,298	$20,606,702	$2,822,533	$47,177,467	23	25	48
Coyotes	$3,692,462	$68,736,000	$12,764,000	$8,536,000	$2,228,563	$47,771,437	23	26	49
Devils	$21,930,741	$76,246,000	$5,254,000	$16,046,000	$3,788,050	$46,211,950	23	26	49
Ducks	$17,466,280	$80,876,333	$623,667	$20,676,333	$2,788,100	$47,211,900	22	28	50
Flames	$12,512,831	$75,274,500	$6,225,500	$15,074,500	$2,847,697	$47,152,303	22	27	49
Flyers	$30,333,265	$63,850,833	$17,649,167	$3,650,833	$2,553,090	$47,446,910	23	27	50
Golden Knights	$6,035,155	$77,945,392	$3,554,608	$17,745,392	$3,999,200	$46,000,800	22	28	50
Hurricanes	$6,738,652	$69,472,667	$12,027,333	$9,272,667	$2,308,527	$47,691,473	24	24	48
Islanders	$3,633,026	$80,397,105	$1,102,895	$20,197,105	$3,303,208	$46,696,792	22	28	50
Jets	$4,128,601	$76,593,935	$4,906,065	$16,393,935	$3,312,863	$46,687,137	22	27	49
Kings	$16,764,021	$78,970,666	$2,529,334	$18,770,666	$3,262,225	$46,737,775	22	26	48
Kraken	$16,090,538	$80,245,500	$1,254,500	$20,045,500	$2,496,600	$47,503,400	22	26	48
Lightning	$28,837,256	$77,906,000	$3,594,000	$17,706,000	$2,316,187	$47,683,813	23	26	49
Maple Leafs	$17,995,640	$81,369,000	$131,000	$21,169,000	$2,653,271	$47,346,729	22	28	50
Nordiques	$20,941,952	$74,207,333	$7,292,667	$14,007,333	$3,373,350	$46,626,650	23	26	49
Oilers	$21,062,889	$75,812,010	$5,687,990	$15,612,010	$3,609,168	$46,390,832	23	26	49
Penguins	$16,520,977	$81,126,000	$374,000	$20,926,000	$2,799,500	$47,200,500	22	27	49
Predators	$23,362,878	$84,645,488	-$3,145,488	$24,445,488	$2,666,216	$47,333,784	24	25	49
Rangers	$8,456,198	$77,889,550	$3,610,450	$17,689,550	$2,928,567	$47,071,433	23	27	50
Red Wings	$14,234,761	$68,918,999	$12,581,001	$8,718,999	$2,940,700	$47,059,300	23	26	49
Sabres	$30,554,262	$78,475,000	$3,025,000	$18,275,000	$2,879,600	$47,120,400	22	27	49
Senators	$12,660,967	$80,262,833	$1,237,167	$20,062,833	$2,290,500	$47,709,500	22	27	49
Sharks	$29,774,016	$78,391,244	$3,108,756	$18,191,244	$2,579,000	$47,421,000	24	26	50
Stars	$6,990,144	$81,039,000	$461,000	$20,839,000	$2,730,391	$47,269,609	23	25	48
Wild	$25,144,304	$73,803,832	$7,696,168	$13,603,832	$3,489,661	$46,510,339	23	27	50

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 - %