PFHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,806,625
Farm Players Total Salaries	$2,357,122
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$27,923,949
Projected Bank Account	$27,923,949

Pro Players Salaries
Mark Stone (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$9,500,000
Erik Cernak (1 Way Contract)	$8,200,000 (4)
-Salary Remaining :	$8,200,000
Jordan Staal (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Brady Tkachuk (1 Way Contract)	$5,460,000 (4)
-Salary Remaining :	$5,460,000
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Shea Theodore (1 Way Contract)	$5,200,000 (3)
-Salary Remaining :	$5,200,000
Tyler Johnson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Carter Hart (1 Way Contract)	$3,979,000 (3)
-Salary Remaining :	$3,979,000
Alexander Edler (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Joel Edmundson (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Mikey Anderson (1 Way Contract)	$3,120,000 (4)
-Salary Remaining :	$3,120,000
Lukas Dostal (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$2,500,000
Daniel Sprong (1 Way Contract)	$2,088,000 (1)
-Salary Remaining :	$2,088,000
Max Comtois (1 Way Contract)	$2,037,500 (1)
-Salary Remaining :	$2,037,500
Jake Evans (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Sammy Blais (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jaroslav Halak (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Nicolas Deslauriers	$1,499,000 (3)
-Salary Remaining :	$1,499,000
David Rittich	$1,499,000 (4)
-Salary Remaining :	$1,499,000
Mark Pysyk	$900,000 (3)
-Salary Remaining :	$900,000
Sam Steel	$874,125 (3)
-Salary Remaining :	$874,125
ANA CAPHIT	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2022 : $79,806,625
Year 2023 : $51,181,125
Year 2024 : $42,731,125
Year 2025 : $18,279,000
Salary Average Commitment
Year 2022 : $79,151,625
Year 2023 : $50,526,125
Year 2024 : $42,076,125
Year 2025 : $17,624,000
Salary Cap with 1 Way Contract
Year 2022 : $78,306,625
Year 2023 : $51,181,125
Year 2024 : $42,731,125
Year 2025 : $18,279,000

Farm Players Salaries
Dylan Wells	$149,900 (3)
Salary Remaining :	$149,900
Josh Archibald	$145,000 (4)
Salary Remaining :	$145,000
Brayden Tracey	$136,000 (4)
Salary Remaining :	$136,000
Trent Frederic	$105,000 (1)
Salary Remaining :	$105,000
Kodie Curran	$100,000 (2)
Salary Remaining :	$100,000
Simon Benoit	$100,000 (1)
Salary Remaining :	$100,000
Hunter Drew	$93,500 (2)
Salary Remaining :	$93,500
Bryce Kindopp	$92,500 (3)
Salary Remaining :	$92,500
Gaetan Haas	$91,500 (2)
Salary Remaining :	$91,500
Keith Yandle	$90,000 (2)
Salary Remaining :	$90,000
Jacob Perreault	$89,417 (3)
Salary Remaining :	$89,417
Connor Dewar	$82,583 (3)
Salary Remaining :	$82,583
Benoit-Olivier Groulx	$82,250 (2)
Salary Remaining :	$82,250
Jack Badini	$80,500 (3)
Salary Remaining :	$80,500
Brendan Guhle	$80,000 (2)
Salary Remaining :	$80,000
Blake Lizotte	$80,000 (3)
Salary Remaining :	$80,000
Maxim Golod	$79,333 (3)
Salary Remaining :	$79,333
Olle Eriksson Ek	$77,389 (3)
Salary Remaining :	$77,389
Axel Andersson	$77,250 (2)
Salary Remaining :	$77,250
Danny O'Regan	$75,000 (2)
Salary Remaining :	$75,000
Josh Mahura	$75,000 (2)
Salary Remaining :	$75,000
Ethan Bowen	$75,000 (3)
Salary Remaining :	$75,000
William Francis	$75,000 (3)
Salary Remaining :	$75,000
Sam Carrick	$75,000 (3)
Salary Remaining :	$75,000
Trevor Carrick	$75,000 (1)
Salary Remaining :	$75,000
Vinni Lettieri	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2022 : $2,357,122
Year 2023 : $2,002,122
Year 2024 : $1,237,622
Year 2025 : $281,000
Salary Average Commitment
Year 2022 : $2,342,955
Year 2023 : $1,987,955
Year 2024 : $1,237,622
Year 2025 : $281,000

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,728,167
Farm Players Total Salaries	$2,218,083
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$38,617,993
Projected Bank Account	$38,617,993

Pro Players Salaries
Vladimir Tarasenko (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$7,500,000
Dylan Larkin (1 Way Contract)	$6,100,000 (1)
-Salary Remaining :	$6,100,000
Damon Severson (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Rasmus Ristolainen (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$5,400,000
Nazem Kadri (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Vladislav Gavrikov (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$4,200,000
Marcus Foligno (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Ryan Getzlaf (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Yakov Trenin (1 Way Contract)	$2,812,000 (1)
-Salary Remaining :	$2,812,000
Radko Gudas (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Keegan Kolesar (1 Way Contract)	$2,497,000 (3)
-Salary Remaining :	$2,497,000
Artturi Lehkonen (1 Way Contract)	$2,300,000 (4)
-Salary Remaining :	$2,300,000
Logan Stanley (1 Way Contract)	$2,300,000 (2)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$2,300,000
James Reimer (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Mark Borowiecki (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Marc Staal (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Rocco Grimaldi (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Braden Holtby (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Janne Kuokkanen (1 Way Contract)	$1,825,000 (3)
-Salary Remaining :	$1,825,000
Lucas Wallmark	$950,000 (3)
-Salary Remaining :	$950,000
Bowen Byram	$894,167 (3)
-Salary Remaining :	$894,167
Michael Carcone	$850,000 (4)
-Salary Remaining :	$850,000
Bokondji Imama	$750,000 (1)
-Salary Remaining :	$750,000
ARI CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2022 : $67,728,167
Year 2023 : $46,816,167
Year 2024 : $23,016,167
Year 2025 : $7,350,000
Salary Average Commitment
Year 2022 : $65,894,833
Year 2023 : $44,982,833
Year 2024 : $23,016,167
Year 2025 : $7,350,000
Salary Cap with 1 Way Contract
Year 2022 : $66,228,167
Year 2023 : $45,316,167
Year 2024 : $23,016,167
Year 2025 : $7,350,000

Farm Players Salaries
Nolan Patrick	$120,000 (2)
Salary Remaining :	$120,000
Blake Speers	$100,000 (1)
Salary Remaining :	$100,000
Cam Dineen	$100,000 (1)
Salary Remaining :	$100,000
Cameron Crotty	$100,000 (1)
Salary Remaining :	$100,000
Ty Emberson	$100,000 (1)
Salary Remaining :	$100,000
Justin Barron	$100,000 (1)
Salary Remaining :	$100,000
Vladislav Kolyachonok	$100,000 (1)
Salary Remaining :	$100,000
Vili Saarijarvi	$100,000 (1)
Salary Remaining :	$100,000
Ryan Mcgregor	$100,000 (1)
Salary Remaining :	$100,000
Ivan Prosvetov	$100,000 (1)
Salary Remaining :	$100,000
Dysin Mayo	$100,000 (1)
Salary Remaining :	$100,000
Hudson Fasching	$100,000 (1)
Salary Remaining :	$100,000
Cayden Primeau	$88,083 (2)
Salary Remaining :	$88,083
Cole Hults	$85,000 (2)
Salary Remaining :	$85,000
Mareks Mitens	$75,000 (3)
Salary Remaining :	$75,000
Jan Drozg	$75,000 (3)
Salary Remaining :	$75,000
Riley Mckay	$75,000 (3)
Salary Remaining :	$75,000
Jeremy Mckenna	$75,000 (3)
Salary Remaining :	$75,000
Michael O'Leary	$75,000 (3)
Salary Remaining :	$75,000
Noel Hoefenmayer	$75,000 (2)
Salary Remaining :	$75,000
Zach Solow	$75,000 (3)
Salary Remaining :	$75,000
Kyle Topping	$75,000 (3)
Salary Remaining :	$75,000
Mitchell Hoelscher	$75,000 (3)
Salary Remaining :	$75,000
Cole Fonstad	$75,000 (3)
Salary Remaining :	$75,000
Alex-Olivier Voyer	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2022 : $2,218,083
Year 2023 : $1,118,083
Year 2024 : $750,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,218,083
Year 2023 : $1,118,083
Year 2024 : $750,000
Year 2025 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,400,476
Farm Players Total Salaries	$2,574,567
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$28,456,108
Projected Bank Account	$28,456,108

Pro Players Salaries
Shea Weber (1 Way Contract)	$7,857,143 (3)
-Salary Remaining :	$7,857,143
Tuukka Rask (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Chris Driedger (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Anthony Mantha (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Taylor Hall (1 Way Contract)	$5,610,000 (1)
-Salary Remaining :	$5,610,000
Darnell Nurse (1 Way Contract)	$5,600,000 (3)
-Salary Remaining :	$5,600,000
Reilly Smith (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Charlie Mcavoy (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Brandon Carlo (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Milan Lucic (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Conor Garland (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Adam Lowry (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Erik Haula (1 Way Contract)	$2,375,000 (2)
-Salary Remaining :	$2,375,000
Zemgus Girgensons (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$2,200,000
Marco Scandella (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Alexander Barabanov	$1,450,000 (3)
-Salary Remaining :	$1,450,000
Kevin Rooney	$1,450,000 (4)
-Salary Remaining :	$1,450,000
Caleb Jones	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Ben Hutton	$950,000 (2)
-Salary Remaining :	$950,000
Mathieu Perreault	$950,000 (2)
-Salary Remaining :	$950,000
Mason Marchment	$800,000 (3)
-Salary Remaining :	$800,000
Alex Barre-Boulet	$758,333 (1)
-Salary Remaining :	$758,333
Tyler Bozak	$750,000 (3)
-Salary Remaining :	$750,000
BOS CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2022 : $76,400,476
Year 2023 : $54,832,143
Year 2024 : $25,107,143
Year 2025 : $1,450,000
Salary Average Commitment
Year 2022 : $75,390,476
Year 2023 : $52,332,143
Year 2024 : $25,107,143
Year 2025 : $1,450,000
Salary Cap with 1 Way Contract
Year 2022 : $74,900,477
Year 2023 : $53,332,144
Year 2024 : $25,107,143
Year 2025 : $1,450,000

Farm Players Salaries
Matt Murray	$149,900 (3)
Salary Remaining :	$149,900
Chris Wagner	$135,000 (1)
Salary Remaining :	$135,000
Shane Pinto	$100,000 (1)
Salary Remaining :	$100,000
Tye McGinn	$95,000 (1)
Salary Remaining :	$95,000
Jack Ahcan	$92,500 (2)
Salary Remaining :	$92,500
Laurent Dauphin	$92,000 (3)
Salary Remaining :	$92,000
Quinton Byfield	$92,000 (3)
Salary Remaining :	$92,000
Stefan Noesen	$92,000 (3)
Salary Remaining :	$92,000
Samuel Asselin	$90,000 (3)
Salary Remaining :	$90,000
Pat Maroon	$90,000 (2)
Salary Remaining :	$90,000
Urho Vaakanainen	$89,417 (3)
Salary Remaining :	$89,417
Jakub Lauko	$85,000 (4)
Salary Remaining :	$85,000
Matt Filipe	$81,750 (2)
Salary Remaining :	$81,750
Logan Thompson	$80,000 (2)
Salary Remaining :	$80,000
Steven Kampfer	$80,000 (2)
Salary Remaining :	$80,000
Brady Lyle	$80,000 (2)
Salary Remaining :	$80,000
Nick Wolff	$75,000 (1)
Salary Remaining :	$75,000
Victor Berglund	$75,000 (3)
Salary Remaining :	$75,000
Zach Jordan	$75,000 (1)
Salary Remaining :	$75,000
Michael Stone	$75,000 (3)
Salary Remaining :	$75,000
Tyler Lewington	$75,000 (3)
Salary Remaining :	$75,000
Lukas Vejdemo	$75,000 (1)
Salary Remaining :	$75,000
Josh Melnick	$75,000 (1)
Salary Remaining :	$75,000
Joona Koppanen	$75,000 (2)
Salary Remaining :	$75,000
Robert Lantosi	$75,000 (1)
Salary Remaining :	$75,000
Connor Lacouvee	$75,000 (2)
Salary Remaining :	$75,000
Fredrik Claesson	$75,000 (1)
Salary Remaining :	$75,000
Evan Weinger	$75,000 (1)
Salary Remaining :	$75,000
Kyle Keyser	$75,000 (3)
Salary Remaining :	$75,000
Cameron Hughes	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	30
Salary Commitment
Year 2022 : $2,574,567
Year 2023 : $1,719,567
Year 2024 : $990,317
Year 2025 : $85,000
Salary Average Commitment
Year 2022 : $2,574,567
Year 2023 : $1,719,567
Year 2024 : $990,317
Year 2025 : $85,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,273,060
Farm Players Total Salaries	$2,546,916
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$29,627,928
Projected Bank Account	$29,627,928

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Alex Ovechkin (1 Way Contract)	$8,140,000 (3)
-Salary Remaining :	$8,140,000
Brayden Schenn (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Jake Muzzin (1 Way Contract)	$5,625,000 (2)
-Salary Remaining :	$5,625,000
Jonathan Drouin (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Jeff Carter (1 Way Contract)	$5,272,727 (3)
-Salary Remaining :	$5,272,727
Calvin Petersen (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Vince Dunn (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Jake Debrusk (1 Way Contract)	$3,675,000 (1)
-Salary Remaining :	$3,675,000
Oskar Lindblom (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Dylan Demelo (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Zach Whitecloud (1 Way Contract)	$2,927,000 (3)
-Salary Remaining :	$2,927,000
Gustav Forsling (1 Way Contract)	$2,666,667 (1)
-Salary Remaining :	$2,666,667
Adin Hill (1 Way Contract)	$2,175,000 (2)
-Salary Remaining :	$2,175,000
Zach Sanford (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Cedric Paquette (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Mikhail Grigorenko	$1,499,999 (4)
-Salary Remaining :	$1,499,999
Jaret Anderson-Dolan (1 Way Contract)	$1,300,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,300,000
Josh Leivo	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Mattias Samuelsson	$925,000 (1)
-Salary Remaining :	$925,000
Rasmus Asplund	$825,000 (1)
-Salary Remaining :	$825,000
Nicolas Hague	$791,667 (2)
-Salary Remaining :	$791,667
BUF CAPHIT	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2022 : $76,273,060
Year 2023 : $58,681,393
Year 2024 : $44,589,726
Year 2025 : $5,749,999
Salary Average Commitment
Year 2022 : $76,633,060
Year 2023 : $59,041,393
Year 2024 : $44,949,726
Year 2025 : $5,749,999
Salary Cap with 1 Way Contract
Year 2022 : $74,973,059
Year 2023 : $57,381,395
Year 2024 : $43,289,728
Year 2025 : $4,449,999

Farm Players Salaries
Dillon Simpson	$150,000 (3)
Salary Remaining :	$150,000
Nikita Nesterov	$135,000 (4)
Salary Remaining :	$135,000
Shane Bowers	$100,000 (1)
Salary Remaining :	$100,000
Lawrence Pilut	$100,000 (1)
Salary Remaining :	$100,000
Arttu Ruotsalainen	$92,500 (3)
Salary Remaining :	$92,500
Brandon Biro	$92,500 (1)
Salary Remaining :	$92,500
Ryan Macinnis	$92,000 (4)
Salary Remaining :	$92,000
Simon Holmstrom	$86,333 (2)
Salary Remaining :	$86,333
Oskari Laaksonen	$85,333 (1)
Salary Remaining :	$85,333
Brett Murray	$85,000 (3)
Salary Remaining :	$85,000
Linus Weissbach	$84,000 (3)
Salary Remaining :	$84,000
Ukko-Pekka Luukkonen	$77,833 (2)
Salary Remaining :	$77,833
Matej Pekar	$76,417 (2)
Salary Remaining :	$76,417
Cameron Schilling	$75,000 (4)
Salary Remaining :	$75,000
Derek Sheppard	$75,000 (1)
Salary Remaining :	$75,000
Casey Fitzgerald	$75,000 (2)
Salary Remaining :	$75,000
Brandon Davidson	$75,000 (3)
Salary Remaining :	$75,000
Anthony Louis	$75,000 (3)
Salary Remaining :	$75,000
Jimmy Schuldt	$75,000 (2)
Salary Remaining :	$75,000
Nic Pierog	$75,000 (1)
Salary Remaining :	$75,000
Logan Shaw	$75,000 (1)
Salary Remaining :	$75,000
Tyler Wall	$75,000 (3)
Salary Remaining :	$75,000
Pascal Aquin	$75,000 (3)
Salary Remaining :	$75,000
Rinat Valiev	$75,000 (4)
Salary Remaining :	$75,000
Robert Lynch	$75,000 (3)
Salary Remaining :	$75,000
Scott Conway	$75,000 (2)
Salary Remaining :	$75,000
Sean Malone	$75,000 (1)
Salary Remaining :	$75,000
Will Graber	$75,000 (3)
Salary Remaining :	$75,000
Yanni Kaldis	$75,000 (3)
Salary Remaining :	$75,000
Alex Dubeau	$75,000 (3)
Salary Remaining :	$75,000
Joseph Woll	$75,000 (3)
Salary Remaining :	$75,000
Andrew Oglevie	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	32
Salary Commitment
Year 2022 : $2,681,916
Year 2023 : $1,929,083
Year 2024 : $1,463,500
Year 2025 : $377,000
Salary Average Commitment
Year 2022 : $2,681,916
Year 2023 : $1,929,083
Year 2024 : $1,463,500
Year 2025 : $377,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,819,167
Farm Players Total Salaries	$3,124,783
Coaches Total Salaries	$5,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$33,717,014
Projected Bank Account	$33,717,014

Pro Players Salaries
Miro Heiskanen (1 Way Contract)	$8,450,000 (3)
-Salary Remaining :	$8,450,000
David Krejci (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$7,250,000
Evander Kane (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Sean Monahan (1 Way Contract)	$6,820,000 (2)
-Salary Remaining :	$6,820,000
Rasmus Dahlin (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
T.J. Oshie (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,750,000
Elias Lindholm (1 Way Contract)	$4,850,000 (2)
-Salary Remaining :	$4,850,000
Tomas Tatar (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Ryan Lindgren (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Conor Timmins (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Darcy Kuemper (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Alex Nylander (1 Way Contract)	$3,240,000 (2)
-Salary Remaining :	$3,240,000
Robby Fabbri (1 Way Contract)	$2,950,000 (3)
-Salary Remaining :	$2,950,000
Sergei Bobrovsky (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Garnet Hathaway (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Ryan Dzingel	$1,450,000 (4)
-Salary Remaining :	$1,450,000
Derek Stepan	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Kris Russell	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Derek Ryan	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Kyle Clifford	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Trevor Van Riemsdyk	$950,000 (1)
-Salary Remaining :	$950,000
Mikhail Maltsev	$809,167 (3)
-Salary Remaining :	$809,167
Chad Ruhwedel	$750,000 (2)
-Salary Remaining :	$750,000
CGY CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2022 : $80,819,167
Year 2023 : $60,269,167
Year 2024 : $35,609,167
Year 2025 : $1,450,000
Salary Average Commitment
Year 2022 : $78,008,292
Year 2023 : $58,708,292
Year 2024 : $35,609,167
Year 2025 : $1,450,000
Salary Cap with 1 Way Contract
Year 2022 : $80,819,167
Year 2023 : $60,269,167
Year 2024 : $35,609,167
Year 2025 : $1,450,000

Farm Players Salaries
Axel Jonsson-Fjallby	$145,000 (3)
Salary Remaining :	$145,000
Jaydon Dureau	$145,000 (3)
Salary Remaining :	$145,000
Eetu Tuulola	$145,000 (3)
Salary Remaining :	$145,000
Thomas Schemitsch	$145,000 (3)
Salary Remaining :	$145,000
Connor Mackey	$110,500 (1)
Salary Remaining :	$110,500
Matthew Phillips	$109,200 (4)
Salary Remaining :	$109,200
Victor Soderstrom	$105,000 (2)
Salary Remaining :	$105,000
Tyler Parsons	$100,000 (1)
Salary Remaining :	$100,000
Rory Kerins	$100,000 (1)
Salary Remaining :	$100,000
Walker Duehr	$100,000 (1)
Salary Remaining :	$100,000
Grigori Denisenko	$100,000 (1)
Salary Remaining :	$100,000
Justin Kirkland	$100,000 (1)
Salary Remaining :	$100,000
Luke Philp	$100,000 (1)
Salary Remaining :	$100,000
Adam Ruzicka	$92,000 (3)
Salary Remaining :	$92,000
Daniil Chechelev	$90,000 (3)
Salary Remaining :	$90,000
Filip Zadina	$89,417 (3)
Salary Remaining :	$89,417
Erik Brannstrom	$86,333 (2)
Salary Remaining :	$86,333
Ilya Nikolayev	$85,000 (3)
Salary Remaining :	$85,000
Marc-Andre Gaudet	$85,000 (3)
Salary Remaining :	$85,000
Cameron Whynot	$84,000 (3)
Salary Remaining :	$84,000
Cole Jordan	$84,000 (3)
Salary Remaining :	$84,000
Lucas Ciona	$84,000 (3)
Salary Remaining :	$84,000
Lucas Feuk	$84,000 (3)
Salary Remaining :	$84,000
Dustin Wolf	$81,333 (1)
Salary Remaining :	$81,333
Kevin Gravel	$75,000 (3)
Salary Remaining :	$75,000
Joshua Nodler	$75,000 (3)
Salary Remaining :	$75,000
Glenn Gawdin	$75,000 (1)
Salary Remaining :	$75,000
Nikita Scherbak	$75,000 (2)
Salary Remaining :	$75,000
Olli Juolevi	$75,000 (3)
Salary Remaining :	$75,000
Mitchell Mattson	$75,000 (3)
Salary Remaining :	$75,000
Adam Werner	$75,000 (2)
Salary Remaining :	$75,000
Andy Welinski	$75,000 (1)
Salary Remaining :	$75,000
Demetrios Koumontzis	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	33
Salary Commitment
Year 2022 : $3,124,783
Year 2023 : $2,182,950
Year 2024 : $1,841,617
Year 2025 : $109,200
Salary Average Commitment
Year 2022 : $3,052,666
Year 2023 : $2,130,083
Year 2024 : $1,807,417
Year 2025 : $75,000

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,261,333
Farm Players Total Salaries	$2,558,604
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$7,565,652
Projected Bank Account	$7,565,652

Pro Players Salaries
Ryan Pulock (1 Way Contract)	$7,450,000 (4)
-Salary Remaining :	$7,450,000
Parker Milner (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Sam Reinhart (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Gustav Nyquist (1 Way Contract)	$6,350,000 (4)
-Salary Remaining :	$6,350,000
Shayne Gostisbehere (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Pierre-Luc Dubois (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Andre Burakovsky (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Travis Sanheim (1 Way Contract)	$4,675,000 (1)
-Salary Remaining :	$4,675,000
Jake Gardiner (1 Way Contract)	$4,050,000 (3)
-1 Way Contract Salary Cap :	$2,550,000
-Salary Remaining :	$4,050,000
Thomas Greiss (1 Way Contract)	$3,850,000 (2)
-Salary Remaining :	$3,850,000
Dylan Strome (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Adam Pelech (1 Way Contract)	$2,875,000 (1)
-Salary Remaining :	$2,875,000
Frank Vatrano (1 Way Contract)	$2,533,333 (2)
-Salary Remaining :	$2,533,333
CAR CAPHIT (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Kyle Turris (1 Way Contract)	$2,150,000 (2)
-1 Way Contract Salary Cap :	$650,000
-Salary Remaining :	$2,150,000
Adam Erne (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$2,100,000
Nicholas Shore (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$2,000,000
Mathieu Joseph (1 Way Contract)	$1,713,000 (2)
-Salary Remaining :	$1,713,000
Dean Kukan (1 Way Contract)	$1,650,000 (3)
-Salary Remaining :	$1,650,000
Nick Paul	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Colton Sceviour	$1,265,000 (4)
-Salary Remaining :	$1,265,000
Jacob Larsson	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Pierre-Edouard Bellemare	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jimmy Vesey	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	24
Salary Commitment
Year 2022 : $80,561,333
Year 2023 : $64,261,333
Year 2024 : $35,965,000
Year 2025 : $15,065,000
Salary Average Commitment
Year 2022 : $78,261,333
Year 2023 : $61,961,333
Year 2024 : $35,965,000
Year 2025 : $15,065,000
Salary Cap with 1 Way Contract
Year 2022 : $76,061,332
Year 2023 : $59,761,332
Year 2024 : $32,965,000
Year 2025 : $15,065,000

Farm Players Salaries
Jared Coreau	$149,900 (3)
Salary Remaining :	$149,900
Travis Boyd	$149,900 (4)
Salary Remaining :	$149,900
Thomas Hickey	$149,587 (3)
Salary Remaining :	$149,587
Michael Frolik	$149,569 (3)
Salary Remaining :	$149,569
Michael Sgarbossa	$147,565 (3)
Salary Remaining :	$147,565
Brett Connolly	$145,000 (3)
Salary Remaining :	$145,000
Dylan Cozens	$143,000 (1)
Salary Remaining :	$143,000
Matt Irwin	$135,000 (3)
Salary Remaining :	$135,000
Braden Schneider	$100,000 (1)
Salary Remaining :	$100,000
Trevor Lewis	$100,000 (4)
Salary Remaining :	$100,000
Taylor Leier	$96,500 (3)
Salary Remaining :	$96,500
Alexis Lafreniere	$92,500 (3)
Salary Remaining :	$92,500
Dominik Bokk	$86,333 (3)
Salary Remaining :	$86,333
Steven Swavely	$85,000 (1)
Salary Remaining :	$85,000
Andrew Peeke	$78,750 (1)
Salary Remaining :	$78,750
Ethan Prow	$75,000 (1)
Salary Remaining :	$75,000
Andrew Poturalski	$75,000 (1)
Salary Remaining :	$75,000
Lenni Killinen	$75,000 (3)
Salary Remaining :	$75,000
Jalen Chatfield	$75,000 (3)
Salary Remaining :	$75,000
Maxim Letunov	$75,000 (1)
Salary Remaining :	$75,000
Adam Wilcox	$75,000 (2)
Salary Remaining :	$75,000
Alex Lyon	$75,000 (3)
Salary Remaining :	$75,000
Reece Willcox	$75,000 (1)
Salary Remaining :	$75,000
Aaron Dell	$75,000 (1)
Salary Remaining :	$75,000
Aaron Ness	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2022 : $2,558,602
Year 2023 : $1,701,852
Year 2024 : $1,626,852
Year 2025 : $249,900
Salary Average Commitment
Year 2022 : $2,505,019
Year 2023 : $1,701,852
Year 2024 : $1,626,852
Year 2025 : $249,900

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,208,996
Farm Players Total Salaries	$1,955,050
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$31,318,783
Projected Bank Account	$31,318,783

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	$12,350,000 (1)
-Salary Remaining :	$12,350,000
Artemi Panarin (1 Way Contract)	$11,642,860 (3)
-Salary Remaining :	$11,642,860
Mikko Rantanen (1 Way Contract)	$9,250,000 (1)
-Salary Remaining :	$9,250,000
Marc-Andre Fleury (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Jeff Petry (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$6,250,000
Anthony Duclair (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$6,200,000
Nick Leddy (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Rickard Rakell (1 Way Contract)	$3,789,444 (1)
-Salary Remaining :	$3,789,444
Travis Hamonic (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jake Allen (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$2,875,000
Riley Stillman (1 Way Contract)	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Brayden Mcnabb (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Jack Roslovic (1 Way Contract)	$1,838,362 (3)
-Salary Remaining :	$1,838,362
Tommy Nappier (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Kiefer Sherwood	$1,450,000 (4)
-Salary Remaining :	$1,450,000
Nicolas Aube-Kubel	$1,075,000 (1)
-Salary Remaining :	$1,075,000
Blake Comeau	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Ryan Carpenter	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Wyatt Kalynuk	$925,000 (1)
-Salary Remaining :	$925,000
Martin Necas	$863,333 (3)
-Salary Remaining :	$863,333
Nicolas Beaudin	$863,333 (1)
-Salary Remaining :	$863,333
Carter Rowney	$825,000 (1)
-Salary Remaining :	$825,000
Mackenzie Entwistle	$811,667 (3)
-Salary Remaining :	$811,667
CHI CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2022 : $85,208,996
Year 2023 : $51,131,219
Year 2024 : $39,756,219
Year 2025 : $7,650,000
Salary Average Commitment
Year 2022 : $83,783,996
Year 2023 : $51,131,219
Year 2024 : $39,756,219
Year 2025 : $7,650,000
Salary Cap with 1 Way Contract
Year 2022 : $83,708,997
Year 2023 : $51,131,219
Year 2024 : $39,756,219
Year 2025 : $7,650,000

Farm Players Salaries
Andrei Altybarmakian	$142,800 (2)
Salary Remaining :	$142,800
Jonah Gadjovich	$134,000 (4)
Salary Remaining :	$134,000
Alex Vlasic	$130,000 (3)
Salary Remaining :	$130,000
Arthur Kaliyev	$110,000 (3)
Salary Remaining :	$110,000
Henrik Borgstrom	$100,000 (1)
Salary Remaining :	$100,000
Evan Barratt	$87,000 (3)
Salary Remaining :	$87,000
Alec Regula	$86,667 (1)
Salary Remaining :	$86,667
Chad Krys	$85,333 (3)
Salary Remaining :	$85,333
Malcolm Subban	$85,000 (3)
Salary Remaining :	$85,000
Isaak Phillips	$85,000 (4)
Salary Remaining :	$85,000
Josiah Slavin	$84,250 (1)
Salary Remaining :	$84,250
Joakim Nygard	$75,000 (3)
Salary Remaining :	$75,000
JC Lipon	$75,000 (3)
Salary Remaining :	$75,000
Tobie Paquette-Bisson	$75,000 (3)
Salary Remaining :	$75,000
Jonathan Ang	$75,000 (3)
Salary Remaining :	$75,000
Dennis Yan	$75,000 (3)
Salary Remaining :	$75,000
Lean Bergmann	$75,000 (3)
Salary Remaining :	$75,000
Brendan Woods	$75,000 (3)
Salary Remaining :	$75,000
Brandon Hickey	$75,000 (3)
Salary Remaining :	$75,000
Matej Chalupa	$75,000 (3)
Salary Remaining :	$75,000
Mitchell Stephens	$75,000 (3)
Salary Remaining :	$75,000
Sam Miletic	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2022 : $1,955,050
Year 2023 : $1,684,133
Year 2024 : $1,541,333
Year 2025 : $219,000
Salary Average Commitment
Year 2022 : $1,955,050
Year 2023 : $1,684,133
Year 2024 : $1,541,333
Year 2025 : $219,000

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,823,368
Farm Players Total Salaries	$2,547,080
Coaches Total Salaries	$5,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$30,390,885
Projected Bank Account	$30,390,885

Pro Players Salaries
COL CAPHIT (1 Way Contract)	$10,180,560 (2)
-Salary Remaining :	$10,180,560
Mikael Backlund (1 Way Contract)	$6,375,000 (4)
-Salary Remaining :	$6,375,000
Jesperi Kotkaniemi (1 Way Contract)	$6,100,035 (2)
-Salary Remaining :	$6,100,035
Oliver Bjorkstrand (1 Way Contract)	$5,625,000 (4)
-Salary Remaining :	$5,625,000
Jason Zucker (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Brady Skjei (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Josh Anderson (1 Way Contract)	$4,760,000 (2)
-Salary Remaining :	$4,760,000
Nikita Zadorov (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$4,250,000
Joel Armia (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Pius Suter (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Haydn Fleury (1 Way Contract)	$2,380,000 (3)
-Salary Remaining :	$2,380,000
Alex Chiasson (1 Way Contract)	$2,150,000 (2)
-Salary Remaining :	$2,150,000
Antti Raanta (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Lawson Crouse (1 Way Contract)	$1,533,333 (3)
-Salary Remaining :	$1,533,333
Tage Thompson	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Robert Hagg (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Spencer Knight	$925,000 (3)
-Salary Remaining :	$925,000
Tim Stutzle	$925,000 (3)
-Salary Remaining :	$925,000
Jamie Drysdale	$925,000 (1)
-Salary Remaining :	$925,000
Kevin Connauton	$825,000 (1)
-Salary Remaining :	$825,000
Tony Deangelo	$750,000 (1)
-Salary Remaining :	$750,000
German Rubtsov	$750,000 (1)
-Salary Remaining :	$750,000
Logan O'Connor	$750,000 (3)
-Salary Remaining :	$750,000
Total Pro Players	23
Salary Commitment
Year 2022 : $71,003,924
Year 2023 : $50,423,368
Year 2024 : $27,413,333
Year 2025 : $16,250,000
Salary Average Commitment
Year 2022 : $65,798,646
Year 2023 : $52,048,646
Year 2024 : $24,583,333
Year 2025 : $14,500,000
Salary Cap with 1 Way Contract
Year 2022 : $71,003,924
Year 2023 : $57,853,924
Year 2024 : $27,413,333
Year 2025 : $16,250,000

Farm Players Salaries
Stefan Matteau	$145,000 (4)
Salary Remaining :	$145,000
Carter Hutton	$135,000 (2)
Salary Remaining :	$135,000
Jonas Johansson	$121,000 (2)
Salary Remaining :	$121,000
Juuso Riikola	$115,000 (1)
Salary Remaining :	$115,000
Cole Sillinger	$110,000 (3)
Salary Remaining :	$110,000
Trent Miner	$100,000 (1)
Salary Remaining :	$100,000
Ville Heinola	$100,000 (1)
Salary Remaining :	$100,000
Cole Perfetti	$100,000 (1)
Salary Remaining :	$100,000
Roland McKeown	$100,000 (1)
Salary Remaining :	$100,000
Nate Clurman	$100,000 (1)
Salary Remaining :	$100,000
Sasha Mutala	$100,000 (1)
Salary Remaining :	$100,000
Sampo Ranta	$92,500 (3)
Salary Remaining :	$92,500
Roby Jarventie	$92,500 (3)
Salary Remaining :	$92,500
Cole Schneider	$90,000 (1)
Salary Remaining :	$90,000
Libor Hajek	$87,413 (3)
Salary Remaining :	$87,413
Ty Dellandrea	$86,333 (2)
Salary Remaining :	$86,333
Filip Gustavsson	$85,000 (4)
Salary Remaining :	$85,000
Ben Meyers	$84,000 (3)
Salary Remaining :	$84,000
Jamieson Rees	$83,917 (3)
Salary Remaining :	$83,917
Zayde Wisdom	$82,000 (2)
Salary Remaining :	$82,000
Declan Chisholm	$81,500 (3)
Salary Remaining :	$81,500
Oskar Steen	$80,917 (1)
Salary Remaining :	$80,917
Andreas Wingerli	$75,000 (3)
Salary Remaining :	$75,000
Gerald Mayhew	$75,000 (1)
Salary Remaining :	$75,000
Wyatt Aamodt	$75,000 (3)
Salary Remaining :	$75,000
Thomas Gregoire	$75,000 (2)
Salary Remaining :	$75,000
Brent Gates Jr.	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	27
Salary Commitment
Year 2022 : $2,547,079
Year 2023 : $1,586,162
Year 2024 : $1,011,829
Year 2025 : $230,000
Salary Average Commitment
Year 2022 : $2,501,079
Year 2023 : $1,540,162
Year 2024 : $1,011,829
Year 2025 : $230,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,581,333
Farm Players Total Salaries	$2,130,249
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$26,225,161
Projected Bank Account	$26,225,161

Pro Players Salaries
Jonathan Toews (1 Way Contract)	$10,500,000 (2)
-Salary Remaining :	$10,500,000
Nikita Kucherov (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$9,500,000
Christopher Tanev (1 Way Contract)	$5,625,000 (2)
-Salary Remaining :	$5,625,000
Linus Ullmark (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Mike Hoffman (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Mario Ferraro (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Olli Maatta (1 Way Contract)	$4,083,333 (2)
-Salary Remaining :	$4,083,333
Dominik Kubalik (1 Way Contract)	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Jacob Macdonald (1 Way Contract)	$3,658,000 (1)
-Salary Remaining :	$3,658,000
Erik Gustafsson (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$3,250,000
Victor Olofsson (1 Way Contract)	$3,050,000 (1)
-Salary Remaining :	$3,050,000
Chris Tierney (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Mats Zuccarello (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jared Mccann (1 Way Contract)	$2,940,000 (3)
-Salary Remaining :	$2,940,000
Barclay Goodrow (1 Way Contract)	$2,300,000 (4)
-Salary Remaining :	$2,300,000
Noah Gregor (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$2,300,000
John Klingberg (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$2,125,000
Dylan Gambrell	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Matt Benning	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Tobias Rieder	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Tyler Ennis	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Anthony Stolarz	$950,000 (3)
-Salary Remaining :	$950,000
Dan Renouf	$750,000 (3)
-Salary Remaining :	$750,000
CBJ CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2022 : $78,581,333
Year 2023 : $46,948,333
Year 2024 : $15,490,000
Year 2025 : $8,550,000
Salary Average Commitment
Year 2022 : $80,598,000
Year 2023 : $43,840,000
Year 2024 : $16,831,667
Year 2025 : $9,891,667
Salary Cap with 1 Way Contract
Year 2022 : $78,581,333
Year 2023 : $46,948,333
Year 2024 : $15,490,000
Year 2025 : $8,550,000

Farm Players Salaries
Ole Julian Bjorgvik Holm	$100,000 (1)
Salary Remaining :	$100,000
Jacob Christiansen	$100,000 (1)
Salary Remaining :	$100,000
Calvin Thurkauf	$100,000 (1)
Salary Remaining :	$100,000
Daniil Tarasov	$92,500 (3)
Salary Remaining :	$92,500
Joshua Anderson	$90,000 (3)
Salary Remaining :	$90,000
Joakim Ryan	$90,000 (3)
Salary Remaining :	$90,000
John Moore	$86,500 (3)
Salary Remaining :	$86,500
Connor Mcmichael	$86,333 (2)
Salary Remaining :	$86,333
Tyler Angle	$85,083 (3)
Salary Remaining :	$85,083
Mike Condon	$85,000 (2)
Salary Remaining :	$85,000
Carson Meyer	$82,000 (3)
Salary Remaining :	$82,000
Luca Sbisa	$80,000 (3)
Salary Remaining :	$80,000
Antoine Morand	$77,833 (3)
Salary Remaining :	$77,833
Nick Schilkey	$75,000 (2)
Salary Remaining :	$75,000
Nathan Gerbe	$75,000 (2)
Salary Remaining :	$75,000
Jeremy Helvig	$75,000 (3)
Salary Remaining :	$75,000
Josh Dunne	$75,000 (2)
Salary Remaining :	$75,000
Nikolay Goldobin	$75,000 (3)
Salary Remaining :	$75,000
Trey Fix-Wolansky	$75,000 (2)
Salary Remaining :	$75,000
Gavin Bayreuther	$75,000 (3)
Salary Remaining :	$75,000
Gabriel Carlsson	$75,000 (1)
Salary Remaining :	$75,000
Tyler Sikura	$75,000 (2)
Salary Remaining :	$75,000
Zac Rinaldo	$75,000 (3)
Salary Remaining :	$75,000
Brendan Warren	$75,000 (3)
Salary Remaining :	$75,000
Brendan Gaunce	$75,000 (2)
Salary Remaining :	$75,000
Adam Cracknell	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2022 : $2,130,249
Year 2023 : $1,680,249
Year 2024 : $1,058,916
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,130,249
Year 2023 : $1,680,249
Year 2024 : $1,058,916
Year 2025 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $20 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,705,000
Farm Players Total Salaries	$2,158,666
Coaches Total Salaries	$1,910,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$45,487,044
Projected Bank Account	$45,487,044

Pro Players Salaries
Drew Doughty (1 Way Contract)	$8,680,000 (2)
-Salary Remaining :	$8,680,000
Jared Spurgeon (1 Way Contract)	$7,575,000 (1)
-Salary Remaining :	$7,575,000
Max Pacioretty (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Aleksander Barkov (1 Way Contract)	$5,900,000 (3)
-Salary Remaining :	$5,900,000
Jonathan Huberdeau (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$5,900,000
Neal Pionk (1 Way Contract)	$5,875,000 (1)
-Salary Remaining :	$5,875,000
Mika Zibanejad (1 Way Contract)	$5,350,000 (3)
-Salary Remaining :	$5,350,000
Brandon Saad (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Hampus Lindholm (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Ryan Johansen (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Jesper Bratt (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Andrew Copp (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Jamie Oleksiak (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Pavel Francouz (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Troy Stecher (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Johan Larsson	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Joel L'Esperance	$1,300,000 (3)
-Salary Remaining :	$1,300,000
Jack Hughes	$925,000 (3)
-Salary Remaining :	$925,000
Wayne Simmonds	$900,000 (1)
-Salary Remaining :	$900,000
Sam Gagner	$850,000 (1)
-Salary Remaining :	$850,000
Kevin Lankinen	$800,000 (3)
-Salary Remaining :	$800,000
Joel Hanley	$750,000 (2)
-Salary Remaining :	$750,000
Rhett Gardner	$750,000 (2)
-Salary Remaining :	$750,000
DAL CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2022 : $76,705,000
Year 2023 : $39,105,000
Year 2024 : $23,875,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $87,780,556
Year 2023 : $43,725,000
Year 2024 : $23,875,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $76,705,000
Year 2023 : $39,105,000
Year 2024 : $23,875,000
Year 2025 : $0

Farm Players Salaries
Jonas Rondbjerg	$134,000 (3)
Salary Remaining :	$134,000
Riley Damiani	$119,000 (2)
Salary Remaining :	$119,000
Adam Mascherin	$100,000 (1)
Salary Remaining :	$100,000
Antonio Stranges	$100,000 (1)
Salary Remaining :	$100,000
Jan Jenik	$100,000 (1)
Salary Remaining :	$100,000
Tye Felhaber	$92,500 (3)
Salary Remaining :	$92,500
Ryan Shea	$92,500 (1)
Salary Remaining :	$92,500
Riley Tufte	$92,500 (1)
Salary Remaining :	$92,500
Adam Scheel	$92,500 (2)
Salary Remaining :	$92,500
Jacob Peterson	$92,000 (3)
Salary Remaining :	$92,000
Fredrik Karlstrom	$84,000 (3)
Salary Remaining :	$84,000
Dmitri Semykin	$81,333 (2)
Salary Remaining :	$81,333
Dawson Barteaux	$78,333 (3)
Salary Remaining :	$78,333
Justin Kloos	$75,000 (2)
Salary Remaining :	$75,000
Jerad Rosburg	$75,000 (3)
Salary Remaining :	$75,000
Ben Gleason	$75,000 (2)
Salary Remaining :	$75,000
Joseph Cecconi	$75,000 (2)
Salary Remaining :	$75,000
Pheonix Copley	$75,000 (2)
Salary Remaining :	$75,000
Matt Donovan	$75,000 (1)
Salary Remaining :	$75,000
Nick Baptiste	$75,000 (1)
Salary Remaining :	$75,000
Jacob Ingham	$75,000 (3)
Salary Remaining :	$75,000
Tanner Kero	$75,000 (2)
Salary Remaining :	$75,000
Tomas Jurco	$75,000 (1)
Salary Remaining :	$75,000
Colton Point	$75,000 (1)
Salary Remaining :	$75,000
Nick Caamano	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2022 : $2,158,666
Year 2023 : $1,298,666
Year 2024 : $630,833
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,119,999
Year 2023 : $1,259,999
Year 2024 : $630,833
Year 2025 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,777,857
Farm Players Total Salaries	$2,048,400
Coaches Total Salaries	$6,545,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$24,409,465
Projected Bank Account	$24,409,465

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Kyle Connor (1 Way Contract)	$7,142,857 (1)
-Salary Remaining :	$7,142,857
Anders Lee (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Brock Nelson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Josh Morrissey (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Seth Jones (1 Way Contract)	$5,400,000 (3)
-Salary Remaining :	$5,400,000
Semyon Varlamov (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Connor Brown (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
David Savard (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Ben Chiarot (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Lars Eller (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Carl Hagelin (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Philippe Myers (1 Way Contract)	$2,550,000 (1)
-Salary Remaining :	$2,550,000
Connor Clifton (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Rudolfs Balcers (1 Way Contract)	$1,550,000 (3)
-Salary Remaining :	$1,550,000
Brent Pedersen (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
DET CAPHIT (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Michael Rasmussen	$1,460,000 (2)
-Salary Remaining :	$1,460,000
Casey Desmith	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Tyler Motte	$1,225,000 (1)
-Salary Remaining :	$1,225,000
Frederick Gaudreau	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Joel Kiviranta	$1,050,000 (3)
-Salary Remaining :	$1,050,000
Wyatt Newpower (1 Way Contract)	$850,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$850,000
Juho Lammikko	$750,000 (2)
-Salary Remaining :	$750,000
Total Pro Players	24
Salary Commitment
Year 2022 : $78,277,857
Year 2023 : $52,310,000
Year 2024 : $38,100,000
Year 2025 : $3,350,000
Salary Average Commitment
Year 2022 : $78,777,857
Year 2023 : $52,560,000
Year 2024 : $38,350,000
Year 2025 : $3,350,000
Salary Cap with 1 Way Contract
Year 2022 : $75,927,856
Year 2023 : $51,460,000
Year 2024 : $37,250,000
Year 2025 : $2,500,000

Farm Players Salaries
Alexander Chmelevski	$149,900 (4)
Salary Remaining :	$149,900
Nathan Staios	$145,000 (3)
Salary Remaining :	$145,000
James Hamblin	$145,000 (3)
Salary Remaining :	$145,000
Seth Barton	$100,000 (1)
Salary Remaining :	$100,000
Riley Barber	$100,000 (1)
Salary Remaining :	$100,000
Luke Witkowski	$100,000 (1)
Salary Remaining :	$100,000
Chase Pearson	$100,000 (1)
Salary Remaining :	$100,000
Jared Mcisaac	$97,500 (2)
Salary Remaining :	$97,500
Mathias Brome	$95,000 (3)
Salary Remaining :	$95,000
Donovan Sebrango	$85,083 (2)
Salary Remaining :	$85,083
Taro Hirose	$85,000 (1)
Salary Remaining :	$85,000
Gustav Lindstrom	$85,000 (3)
Salary Remaining :	$85,000
Joey Keane	$80,917 (2)
Salary Remaining :	$80,917
Calvin Pickard	$80,000 (1)
Salary Remaining :	$80,000
Byron Froese	$75,000 (3)
Salary Remaining :	$75,000
Sean Bonar	$75,000 (3)
Salary Remaining :	$75,000
Jayce Hawryluk	$75,000 (1)
Salary Remaining :	$75,000
Joe Veleno	$75,000 (2)
Salary Remaining :	$75,000
Jeremy Brodeur	$75,000 (3)
Salary Remaining :	$75,000
Kyle Criscuolo	$75,000 (3)
Salary Remaining :	$75,000
Kasper Bjorkqvist	$75,000 (3)
Salary Remaining :	$75,000
Joni Tuulola	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2022 : $2,048,400
Year 2023 : $1,333,400
Year 2024 : $994,900
Year 2025 : $149,900
Salary Average Commitment
Year 2022 : $2,027,317
Year 2023 : $1,312,317
Year 2024 : $994,900
Year 2025 : $149,900

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,125,166
Farm Players Total Salaries	$2,175,650
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$28,245,264
Projected Bank Account	$28,245,264

Pro Players Salaries
Logan Couture (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Patrik Laine (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Torey Krug (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Bo Horvat (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Tom Wilson (1 Way Contract)	$5,166,666 (1)
-Salary Remaining :	$5,166,666
Thatcher Demko (1 Way Contract)	$4,950,000 (4)
-Salary Remaining :	$4,950,000
Alex Tuch (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,750,000
Kevin Shattenkirk (1 Way Contract)	$3,900,000 (3)
-Salary Remaining :	$3,900,000
Yegor Sharangovich (1 Way Contract)	$3,780,000 (4)
-Salary Remaining :	$3,780,000
Matt Grzelcyk (1 Way Contract)	$3,687,500 (3)
-Salary Remaining :	$3,687,500
Jordan Kyrou (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Alec Martinez (1 Way Contract)	$2,400,000 (4)
-Salary Remaining :	$2,400,000
Jakub Zboril (1 Way Contract)	$2,351,000 (3)
-Salary Remaining :	$2,351,000
Laurent Brossoit (1 Way Contract)	$2,325,000 (1)
-Salary Remaining :	$2,325,000
Max Domi (1 Way Contract)	$2,040,000 (2)
-Salary Remaining :	$2,040,000
Jesper Fast (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Erik Gudbranson (1 Way Contract)	$1,950,000 (3)
-1 Way Contract Salary Cap :	$450,000
-Salary Remaining :	$1,950,000
Sonny Milano (1 Way Contract)	$1,600,000 (3)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$1,600,000
Brendan Perlini	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Alexander Volkov	$925,000 (3)
-Salary Remaining :	$925,000
Devin Shore	$850,000 (2)
-Salary Remaining :	$850,000
Brendan Smith	$800,000 (3)
-Salary Remaining :	$800,000
Vasily Demchenko	$750,000 (3)
-Salary Remaining :	$750,000
William Lagesson	$750,000 (3)
-Salary Remaining :	$750,000
Nick Merkley	$750,000 (1)
-Salary Remaining :	$750,000
EDM CAPHIT	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2022 : $77,125,166
Year 2023 : $52,233,500
Year 2024 : $35,343,500
Year 2025 : $11,130,000
Salary Average Commitment
Year 2022 : $78,305,166
Year 2023 : $53,763,500
Year 2024 : $33,613,500
Year 2025 : $9,400,000
Salary Cap with 1 Way Contract
Year 2022 : $74,125,168
Year 2023 : $49,233,500
Year 2024 : $32,343,500
Year 2025 : $11,130,000

Farm Players Salaries
Anton Stralman	$149,900 (4)
Salary Remaining :	$149,900
Ondrej Kase	$120,000 (3)
Salary Remaining :	$120,000
Ryan Merkley	$110,000 (3)
Salary Remaining :	$110,000
Par Lindholm	$110,000 (3)
Salary Remaining :	$110,000
Seth Griffith	$100,000 (1)
Salary Remaining :	$100,000
Olivier Rodrigue	$100,000 (1)
Salary Remaining :	$100,000
Adam Gaudette	$99,750 (2)
Salary Remaining :	$99,750
Joshua Ho-Sang	$97,500 (3)
Salary Remaining :	$97,500
Slater Koekkoek	$92,500 (3)
Salary Remaining :	$92,500
Michael Kesselring	$92,500 (2)
Salary Remaining :	$92,500
Garret Sparks	$90,000 (1)
Salary Remaining :	$90,000
Owen Tippett	$86,333 (1)
Salary Remaining :	$86,333
Ryan Mcleod	$83,417 (2)
Salary Remaining :	$83,417
Tim Soderlund	$82,583 (1)
Salary Remaining :	$82,583
Dmitri Samorukov	$82,500 (1)
Salary Remaining :	$82,500
Philip Kemp	$78,667 (3)
Salary Remaining :	$78,667
Buddy Robinson	$75,000 (1)
Salary Remaining :	$75,000
Dennis Gilbert	$75,000 (2)
Salary Remaining :	$75,000
Markus Niemelainen	$75,000 (4)
Salary Remaining :	$75,000
Kirill Maksimov	$75,000 (2)
Salary Remaining :	$75,000
Marc Michaelis	$75,000 (1)
Salary Remaining :	$75,000
Zach Redmond	$75,000 (1)
Salary Remaining :	$75,000
Tyler Benson	$75,000 (2)
Salary Remaining :	$75,000
Stuart Skinner	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	24
Salary Commitment
Year 2022 : $2,175,650
Year 2023 : $1,409,234
Year 2024 : $833,567
Year 2025 : $224,900
Salary Average Commitment
Year 2022 : $2,295,900
Year 2023 : $1,529,484
Year 2024 : $840,317
Year 2025 : $231,650

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,627,500
Farm Players Total Salaries	$2,379,933
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$21,304,565
Projected Bank Account	$21,304,565

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$9,000,000
Johnny Gaudreau (1 Way Contract)	$8,120,000 (2)
-Salary Remaining :	$8,120,000
Brock Boeser (1 Way Contract)	$7,140,000 (3)
-Salary Remaining :	$7,140,000
Patrice Bergeron (1 Way Contract)	$6,875,000 (3)
-Salary Remaining :	$6,875,000
FLO CAPHIT (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Alex Debrincat (1 Way Contract)	$6,400,000 (2)
-Salary Remaining :	$6,400,000
Juuse Saros (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Colin White (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$4,750,000
Colin Blackwell (1 Way Contract)	$3,631,000 (3)
-1 Way Contract Salary Cap :	$2,131,000
-Salary Remaining :	$3,631,000
Henri Jokiharju (1 Way Contract)	$3,375,000 (3)
-Salary Remaining :	$3,375,000
Noah Dobson (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$2,300,000
Jason Demers (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$2,000,000
Ethan Bear (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Nikita Gusev	$1,499,000 (4)
-Salary Remaining :	$1,499,000
Cody Eakin	$1,450,000 (3)
-Salary Remaining :	$1,450,000
Robin Lehner (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Christian Fischer	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Sean Durzi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Curtis Lazar	$800,000 (2)
-Salary Remaining :	$800,000
Niko Mikkola	$787,500 (2)
-Salary Remaining :	$787,500
Greg Pateryn	$750,000 (2)
-Salary Remaining :	$750,000
Luke Johnson	$750,000 (1)
-Salary Remaining :	$750,000
John Hayden	$750,000 (2)
-Salary Remaining :	$750,000
Total Pro Players	23
Salary Commitment
Year 2022 : $77,127,500
Year 2023 : $56,627,500
Year 2024 : $38,020,000
Year 2025 : $1,499,000
Salary Average Commitment
Year 2022 : $75,641,042
Year 2023 : $52,766,042
Year 2024 : $35,528,542
Year 2025 : $1,499,000
Salary Cap with 1 Way Contract
Year 2022 : $74,127,500
Year 2023 : $53,627,500
Year 2024 : $35,020,000
Year 2025 : $1,499,000

Farm Players Salaries
Alex Biega	$149,900 (4)
Salary Remaining :	$149,900
Zac Dalpe	$149,900 (4)
Salary Remaining :	$149,900
Cavan Fitzgerald	$149,900 (4)
Salary Remaining :	$149,900
Kenny Agostino	$149,900 (4)
Salary Remaining :	$149,900
Artem Anisimov	$145,000 (3)
Salary Remaining :	$145,000
Andy Miele	$100,000 (3)
Salary Remaining :	$100,000
Collin Delia	$100,000 (3)
Salary Remaining :	$100,000
Max Gildon	$85,333 (3)
Salary Remaining :	$85,333
Darren Archibald	$75,000 (2)
Salary Remaining :	$75,000
Brad Malone	$75,000 (1)
Salary Remaining :	$75,000
Calle Rosen	$75,000 (1)
Salary Remaining :	$75,000
Colin Campbell	$75,000 (1)
Salary Remaining :	$75,000
Corey Tropp	$75,000 (1)
Salary Remaining :	$75,000
Dakota Joshua	$75,000 (1)
Salary Remaining :	$75,000
Daniel Audette	$75,000 (1)
Salary Remaining :	$75,000
William Christopoulos	$75,000 (1)
Salary Remaining :	$75,000
Jaycob Megna	$75,000 (1)
Salary Remaining :	$75,000
Tom McCollum	$75,000 (2)
Salary Remaining :	$75,000
John Ludvig	$75,000 (2)
Salary Remaining :	$75,000
Justin Bailey	$75,000 (2)
Salary Remaining :	$75,000
Lucas Carlsson	$75,000 (2)
Salary Remaining :	$75,000
Nick Ebert	$75,000 (1)
Salary Remaining :	$75,000
Ryan Lomberg	$75,000 (1)
Salary Remaining :	$75,000
Tyler Gaudet	$75,000 (1)
Salary Remaining :	$75,000
Oscar Dansk	$75,000 (1)
Salary Remaining :	$75,000
Joel Lowry	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2022 : $2,379,933
Year 2023 : $1,404,933
Year 2024 : $1,029,933
Year 2025 : $599,600
Salary Average Commitment
Year 2022 : $2,390,266
Year 2023 : $1,415,266
Year 2024 : $1,029,933
Year 2025 : $599,600

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,897,499
Farm Players Total Salaries	$2,576,833
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$41,328,289
Projected Bank Account	$41,328,289

Pro Players Salaries
Jakub Voracek (1 Way Contract)	$8,250,000 (2)
-Salary Remaining :	$8,250,000
John Carlson (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Joe Pavelski (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Ryan Mcdonagh (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$6,750,000
Jake Guentzel (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Carter Verhaeghe (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$5,100,000
Dmitry Orlov (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$5,100,000
Alexander Radulov (1 Way Contract)	$4,950,000 (2)
-Salary Remaining :	$4,950,000
Ben Bishop (1 Way Contract)	$4,916,666 (2)
-Salary Remaining :	$4,916,666
Blake Wheeler (1 Way Contract)	$4,125,000 (1)
-Salary Remaining :	$4,125,000
David Perron (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Mackenzie Weegar (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Cody Ceci (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Nick Bonino (1 Way Contract)	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Trevor Moore (1 Way Contract)	$1,875,000 (3)
-Salary Remaining :	$1,875,000
Jay Beagle (1 Way Contract)	$1,680,000 (3)
-1 Way Contract Salary Cap :	$180,000
-Salary Remaining :	$1,680,000
Sebastien Aho (1 Way Contract)	$1,562,500 (3)
-1 Way Contract Salary Cap :	$62,500
-Salary Remaining :	$1,562,500
Tobias Bjornfot	$1,375,000 (1)
-Salary Remaining :	$1,375,000
Austin Wagner	$1,375,000 (4)
-Salary Remaining :	$1,375,000
Martin Jones (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Cody Glass	$863,333 (1)
-Salary Remaining :	$863,333
Julien Gauthier	$775,000 (3)
-Salary Remaining :	$775,000
LA CAPHIT	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2022 : $83,897,499
Year 2023 : $73,284,166
Year 2024 : $33,967,500
Year 2025 : $1,375,000
Salary Average Commitment
Year 2022 : $80,724,999
Year 2023 : $69,592,499
Year 2024 : $33,075,833
Year 2025 : $1,133,333
Salary Cap with 1 Way Contract
Year 2022 : $80,897,501
Year 2023 : $70,284,160
Year 2024 : $30,967,500
Year 2025 : $1,375,000

Farm Players Salaries
Kyle Wood	$145,000 (3)
Salary Remaining :	$145,000
Michael Krutil	$145,000 (3)
Salary Remaining :	$145,000
Tyler Parks	$145,000 (3)
Salary Remaining :	$145,000
Clark Bishop	$110,000 (4)
Salary Remaining :	$110,000
Austin Strand	$100,000 (1)
Salary Remaining :	$100,000
Kale Clague	$100,000 (1)
Salary Remaining :	$100,000
Kyle Rau	$100,000 (3)
Salary Remaining :	$100,000
Akil Thomas	$100,000 (1)
Salary Remaining :	$100,000
T.J. Tynan	$100,000 (1)
Salary Remaining :	$100,000
Colton White	$92,000 (3)
Salary Remaining :	$92,000
Dominic Toninato	$92,000 (3)
Salary Remaining :	$92,000
Nick Blankenburg	$92,000 (3)
Salary Remaining :	$92,000
Mikko Koskinen	$90,000 (2)
Salary Remaining :	$90,000
Marian Studenic	$90,000 (2)
Salary Remaining :	$90,000
Rasmus Kupari	$86,333 (2)
Salary Remaining :	$86,333
Eric Staal	$82,500 (4)
Salary Remaining :	$82,500
Johan Sodergran	$79,167 (1)
Salary Remaining :	$79,167
Matt Villalta	$77,833 (1)
Salary Remaining :	$77,833
Reese Johnson	$75,000 (1)
Salary Remaining :	$75,000
Nikita Pavlychev	$75,000 (1)
Salary Remaining :	$75,000
Zach Senyshyn	$75,000 (3)
Salary Remaining :	$75,000
Gregor Macleod	$75,000 (1)
Salary Remaining :	$75,000
Maxime Lajoie	$75,000 (2)
Salary Remaining :	$75,000
Navrin Mutter	$75,000 (1)
Salary Remaining :	$75,000
Christian Wolanin	$75,000 (1)
Salary Remaining :	$75,000
Brayden Burke	$75,000 (2)
Salary Remaining :	$75,000
Ryan Reaves	$75,000 (1)
Salary Remaining :	$75,000
Ryan Poehling	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	28
Salary Commitment
Year 2022 : $2,576,833
Year 2023 : $1,569,833
Year 2024 : $1,153,500
Year 2025 : $192,500
Salary Average Commitment
Year 2022 : $2,576,833
Year 2023 : $1,569,833
Year 2024 : $1,153,500
Year 2025 : $192,500

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,093,990
Farm Players Total Salaries	$2,790,583
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$13,884,222
Projected Bank Account	$13,884,222

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$10,000,000
Roman Josi (1 Way Contract)	$9,059,000 (1)
-Salary Remaining :	$9,059,000
Nathan MacKinnon (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$6,300,000
Ryan Ellis (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$6,250,000
Jonas Brodin (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Jamie Benn (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Cam Atkinson (1 Way Contract)	$5,460,000 (1)
-Salary Remaining :	$5,460,000
Teuvo Teravainen (1 Way Contract)	$5,400,000 (3)
-Salary Remaining :	$5,400,000
Evgeny Kuznetsov (1 Way Contract)	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Viktor Arvidsson (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Jason Dickinson (1 Way Contract)	$2,650,000 (2)
-Salary Remaining :	$2,650,000
Vladislav Namestnikov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Justin Braun (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Tyler Pitlick (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Austin Watson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Moritz Seider	$1,499,990 (3)
-Salary Remaining :	$1,499,990
Jake Oettinger	$925,000 (2)
-Salary Remaining :	$925,000
Jon Merrill	$850,000 (3)
-Salary Remaining :	$850,000
Matt Nieto	$850,000 (1)
-Salary Remaining :	$850,000
Zack MacEwen	$825,000 (3)
-Salary Remaining :	$825,000
Derick Brassard	$825,000 (1)
-Salary Remaining :	$825,000
Ville Husso	$750,000 (1)
-Salary Remaining :	$750,000
Dakota Mermis	$750,000 (1)
-Salary Remaining :	$750,000
MIN CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2022 : $80,093,990
Year 2023 : $54,399,990
Year 2024 : $30,874,990
Year 2025 : $6,000,000
Salary Average Commitment
Year 2022 : $83,908,990
Year 2023 : $57,799,990
Year 2024 : $30,874,990
Year 2025 : $6,000,000
Salary Cap with 1 Way Contract
Year 2022 : $80,093,990
Year 2023 : $54,399,990
Year 2024 : $30,874,990
Year 2025 : $6,000,000

Farm Players Salaries
Eric Comrie	$112,000 (3)
Salary Remaining :	$112,000
Damien Giroux	$100,000 (1)
Salary Remaining :	$100,000
Ryan O'Rourke	$100,000 (1)
Salary Remaining :	$100,000
Dereck Baribeau	$100,000 (1)
Salary Remaining :	$100,000
Nick Swaney	$100,000 (1)
Salary Remaining :	$100,000
Adam Beckman	$100,000 (1)
Salary Remaining :	$100,000
Daemon Hunt	$100,000 (1)
Salary Remaining :	$100,000
Andrew Cogliano	$100,000 (1)
Salary Remaining :	$100,000
Mitchell Chaffee	$100,000 (1)
Salary Remaining :	$100,000
Will Bitten	$100,000 (1)
Salary Remaining :	$100,000
Reid Duke	$95,000 (3)
Salary Remaining :	$95,000
Cole Moberg	$95,000 (3)
Salary Remaining :	$95,000
Jack McBain	$92,000 (3)
Salary Remaining :	$92,000
Dominic Turgeon	$90,000 (4)
Salary Remaining :	$90,000
Brandon Duhaime	$85,000 (4)
Salary Remaining :	$85,000
Mason Shaw	$85,000 (3)
Salary Remaining :	$85,000
Arber Xhekaj	$84,000 (3)
Salary Remaining :	$84,000
Hunter Jones	$82,583 (3)
Salary Remaining :	$82,583
Nate Prosser	$80,000 (1)
Salary Remaining :	$80,000
Logan Day	$80,000 (2)
Salary Remaining :	$80,000
Tyler Wotherspoon	$80,000 (2)
Salary Remaining :	$80,000
Will Borgen	$80,000 (2)
Salary Remaining :	$80,000
Alexander Khovanov	$75,000 (3)
Salary Remaining :	$75,000
Jakub Galvas	$75,000 (3)
Salary Remaining :	$75,000
Anton Blidh	$75,000 (2)
Salary Remaining :	$75,000
Nicholas Jones	$75,000 (1)
Salary Remaining :	$75,000
Joseph Cramarossa	$75,000 (1)
Salary Remaining :	$75,000
Felix Sandstrom	$75,000 (1)
Salary Remaining :	$75,000
Ryan Bourque	$75,000 (1)
Salary Remaining :	$75,000
Steven Fogarty	$75,000 (2)
Salary Remaining :	$75,000
Connor Corcoran	$75,000 (1)
Salary Remaining :	$75,000
Andreas Martinsen	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	32
Salary Commitment
Year 2022 : $2,790,583
Year 2023 : $1,435,583
Year 2024 : $970,583
Year 2025 : $175,000
Salary Average Commitment
Year 2022 : $2,796,333
Year 2023 : $1,441,333
Year 2024 : $976,333
Year 2025 : $175,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $38 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $238 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,575,155
Farm Players Total Salaries	$2,663,949
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$22,552,516
Projected Bank Account	$22,552,516

Pro Players Salaries
Carey Price (1 Way Contract)	$10,560,000 (1)
-Salary Remaining :	$10,560,000
Kris Letang (1 Way Contract)	$7,440,000 (1)
-Salary Remaining :	$7,440,000
Matthew Tkachuk (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Mark Scheifele (1 Way Contract)	$6,125,000 (3)
-Salary Remaining :	$6,125,000
Phillip Danault (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Devon Toews (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$4,100,000
Marcus Pettersson (1 Way Contract)	$4,025,175 (3)
-Salary Remaining :	$4,025,175
MTL CAPHIT (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Paul Stastny (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$3,250,000
Ryan Graves (1 Way Contract)	$3,166,667 (2)
-Salary Remaining :	$3,166,667
Josh Manson (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$2,300,000
Luke Kunin (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$2,300,000
Brett Kulak (1 Way Contract)	$1,850,000 (2)
-Salary Remaining :	$1,850,000
Ryan Hartman (1 Way Contract)	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Nolan Valleau (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Max Martin (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Dan Vladar	$1,499,990 (3)
-Salary Remaining :	$1,499,990
Lucas Raymond	$1,499,990 (3)
-Salary Remaining :	$1,499,990
Paul Byron	$1,450,000 (4)
-Salary Remaining :	$1,450,000
Jacob De La Rose	$1,450,000 (3)
-Salary Remaining :	$1,450,000
Evgeny Svechnikov	$1,430,000 (2)
-Salary Remaining :	$1,430,000
Max Jones	$1,295,000 (2)
-Salary Remaining :	$1,295,000
Riley Nash	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Cole Caufield	$920,000 (4)
-Salary Remaining :	$920,000
Nick Suzuki	$863,333 (3)
-Salary Remaining :	$863,333
Zach Bogosian	$850,000 (1)
-Salary Remaining :	$850,000
Total Pro Players	26
Salary Commitment
Year 2022 : $78,075,155
Year 2023 : $45,525,155
Year 2024 : $37,783,488
Year 2025 : $6,620,000
Salary Average Commitment
Year 2022 : $75,148,947
Year 2023 : $46,761,447
Year 2024 : $39,575,655
Year 2025 : $6,612,167
Salary Cap with 1 Way Contract
Year 2022 : $75,075,153
Year 2023 : $45,525,155
Year 2024 : $37,783,488
Year 2025 : $6,620,000

Farm Players Salaries
Dmitry Zavgorodniy	$149,500 (3)
Salary Remaining :	$149,500
Jake Kulevich	$140,000 (1)
Salary Remaining :	$140,000
Wade Allison	$134,000 (3)
Salary Remaining :	$134,000
Michael Mcniven	$100,000 (1)
Salary Remaining :	$100,000
Josh Brook	$100,000 (1)
Salary Remaining :	$100,000
Brian Lashoff	$100,000 (1)
Salary Remaining :	$100,000
Gage Goncalves	$100,000 (1)
Salary Remaining :	$100,000
Yan Kuznetsov	$100,000 (1)
Salary Remaining :	$100,000
Cameron Hillis	$100,000 (1)
Salary Remaining :	$100,000
Jesse Ylonen	$100,000 (1)
Salary Remaining :	$100,000
Joel Teasdale	$100,000 (1)
Salary Remaining :	$100,000
Michael Pezzetta	$100,000 (1)
Salary Remaining :	$100,000
Martin Pospisil	$100,000 (1)
Salary Remaining :	$100,000
Aleksi Heponiemi	$92,500 (1)
Salary Remaining :	$92,500
Rem Pitlick	$91,783 (1)
Salary Remaining :	$91,783
Hugo Alnefelt	$90,000 (3)
Salary Remaining :	$90,000
Cole Schwindt	$85,583 (1)
Salary Remaining :	$85,583
Jan Mysak	$85,083 (1)
Salary Remaining :	$85,083
Sean Farrell	$85,000 (3)
Salary Remaining :	$85,000
Jordan Harris	$85,000 (3)
Salary Remaining :	$85,000
Jack Studnicka	$84,000 (3)
Salary Remaining :	$84,000
Brett Stapley	$84,000 (3)
Salary Remaining :	$84,000
Rafael Harvey-Pinard	$82,500 (3)
Salary Remaining :	$82,500
Niklaus Perbix	$75,000 (3)
Salary Remaining :	$75,000
Griffin Luce	$75,000 (1)
Salary Remaining :	$75,000
Jack Gorniak	$75,000 (3)
Salary Remaining :	$75,000
Chris Wideman	$75,000 (1)
Salary Remaining :	$75,000
Cory Schneider	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	28
Salary Commitment
Year 2022 : $2,663,949
Year 2023 : $1,019,000
Year 2024 : $944,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,663,949
Year 2023 : $1,019,000
Year 2024 : $944,000
Year 2025 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $90 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $20 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,131,529
Farm Players Total Salaries	$2,457,100
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$25,484,176
Projected Bank Account	$25,484,176

Pro Players Salaries
Cale Makar (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$9,000,000
Matt Dumba (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Esa Lindell (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$5,800,000
Tristan Jarry (1 Way Contract)	$5,460,000 (3)
-Salary Remaining :	$5,460,000
Joonas Donskoi (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$5,250,000
Josh Bailey (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Tyler Bertuzzi (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$4,750,000
Philippe Desrosiers (1 Way Contract)	$3,343,529 (2)
-1 Way Contract Salary Cap :	$1,843,529
-Salary Remaining :	$3,343,529
Tanner Pearson (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Kyle Okposo (1 Way Contract)	$3,000,000 (3)
-1 Way Contract Salary Cap :	$1,500,000
-Salary Remaining :	$3,000,000
Victor Rask (1 Way Contract)	$2,950,000 (3)
-Salary Remaining :	$2,950,000
Robert Thomas (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Joonas Korpisalo (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Markus Nutivaara (1 Way Contract)	$2,700,000 (2)
-1 Way Contract Salary Cap :	$1,200,000
-Salary Remaining :	$2,700,000
Andreas Johnsson (1 Way Contract)	$2,575,000 (3)
-Salary Remaining :	$2,575,000
Casey Mittelstadt (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Travis Dermott (1 Way Contract)	$2,300,000 (4)
-Salary Remaining :	$2,300,000
Alex Formenton (1 Way Contract)	$2,134,000 (2)
-Salary Remaining :	$2,134,000
Liam Foudy (1 Way Contract)	$1,999,000 (4)
-1 Way Contract Salary Cap :	$499,000
-Salary Remaining :	$1,999,000
Isac Lundestrom (1 Way Contract)	$1,625,000 (1)
-Salary Remaining :	$1,625,000
Juuso Valimaki (1 Way Contract)	$1,550,000 (1)
-Salary Remaining :	$1,550,000
Alexandre Texier (1 Way Contract)	$1,525,000 (3)
-1 Way Contract Salary Cap :	$25,000
-Salary Remaining :	$1,525,000
Brandon Hagel (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jan Rutta	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Brandon Sutter	$1,125,000 (2)
-Salary Remaining :	$1,125,000
Tanner Jeannot	$800,000 (1)
-Salary Remaining :	$800,000
Jason Robertson	$795,000 (3)
-Salary Remaining :	$795,000
NSH CAPHIT	$0 (0)
Total Pro Players	28
Salary Commitment
Year 2022 : $83,831,529
Year 2023 : $73,556,529
Year 2024 : $46,254,000
Year 2025 : $4,299,000
Salary Average Commitment
Year 2022 : $79,770,654
Year 2023 : $70,246,529
Year 2024 : $42,944,000
Year 2025 : $4,299,000
Salary Cap with 1 Way Contract
Year 2022 : $76,331,528
Year 2023 : $66,056,528
Year 2024 : $41,754,000
Year 2025 : $2,799,000

Farm Players Salaries
Nathan Walker	$149,900 (3)
Salary Remaining :	$149,900
James Neal	$149,900 (3)
Salary Remaining :	$149,900
Jordan Gross	$149,900 (3)
Salary Remaining :	$149,900
Dustin Tokarski	$149,900 (3)
Salary Remaining :	$149,900
Eric Tangradi	$110,000 (1)
Salary Remaining :	$110,000
Vitali Kravtsov	$100,000 (1)
Salary Remaining :	$100,000
Brogan Rafferty	$99,000 (3)
Salary Remaining :	$99,000
Emil Bemstrom	$92,500 (3)
Salary Remaining :	$92,500
Anthony Richard	$90,000 (4)
Salary Remaining :	$90,000
Luke Evangelista	$82,500 (4)
Salary Remaining :	$82,500
Spencer Martin	$80,000 (1)
Salary Remaining :	$80,000
Devin Cooley	$78,500 (2)
Salary Remaining :	$78,500
Nic Petan	$75,000 (2)
Salary Remaining :	$75,000
Michael Mccarron	$75,000 (2)
Salary Remaining :	$75,000
Paul Carey	$75,000 (1)
Salary Remaining :	$75,000
Matt Luff	$75,000 (1)
Salary Remaining :	$75,000
Vladislav Kamenev	$75,000 (1)
Salary Remaining :	$75,000
Daniil Miromanov	$75,000 (3)
Salary Remaining :	$75,000
Jeremy Davies	$75,000 (2)
Salary Remaining :	$75,000
Jacob Leguerrier	$75,000 (1)
Salary Remaining :	$75,000
Frederic Allard	$75,000 (1)
Salary Remaining :	$75,000
Filip Chlapik	$75,000 (1)
Salary Remaining :	$75,000
Felix Robert	$75,000 (1)
Salary Remaining :	$75,000
Victor Hadfield	$75,000 (1)
Salary Remaining :	$75,000
Connor Ingram	$75,000 (3)
Salary Remaining :	$75,000
Brandon Gignac	$75,000 (1)
Salary Remaining :	$75,000
Matthew Struthers	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	27
Salary Commitment
Year 2022 : $2,457,100
Year 2023 : $1,417,100
Year 2024 : $1,113,600
Year 2025 : $172,500
Salary Average Commitment
Year 2022 : $2,507,500
Year 2023 : $1,467,500
Year 2024 : $1,164,000
Year 2025 : $172,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,028,000
Farm Players Total Salaries	$2,494,083
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$25,377,088
Projected Bank Account	$25,377,088

Pro Players Salaries
Jonathan Marchessault (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$8,500,000
Cam Fowler (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Tyler Myers (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Nick Schmaltz (1 Way Contract)	$5,850,000 (3)
-Salary Remaining :	$5,850,000
Jakob Silfverberg (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Tj Brodie (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Zach Werenski (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Mikhail Sergachev (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,800,000
Sam Bennett (1 Way Contract)	$4,425,000 (2)
-Salary Remaining :	$4,425,000
Alexander Steen (1 Way Contract)	$3,599,000 (2)
-Salary Remaining :	$3,599,000
Radek Faksa (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Matt Roy (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$3,150,000
Scott Laughton (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Noel Acciari (1 Way Contract)	$2,640,000 (4)
-Salary Remaining :	$2,640,000
Denis Gurianov (1 Way Contract)	$2,550,000 (3)
-Salary Remaining :	$2,550,000
Dillon Dube (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Jake Walman (1 Way Contract)	$1,839,000 (3)
-Salary Remaining :	$1,839,000
Ryan Donato (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Jeremy Swayman	$925,000 (3)
-Salary Remaining :	$925,000
Anton Forsberg	$900,000 (3)
-Salary Remaining :	$900,000
Riley Sheahan	$850,000 (2)
-Salary Remaining :	$850,000
NJ CAPHIT	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2022 : $78,028,000
Year 2023 : $68,878,000
Year 2024 : $40,754,000
Year 2025 : $11,140,000
Salary Average Commitment
Year 2022 : $77,054,667
Year 2023 : $67,904,667
Year 2024 : $39,780,667
Year 2025 : $10,166,667
Salary Cap with 1 Way Contract
Year 2022 : $78,028,000
Year 2023 : $68,878,000
Year 2024 : $40,754,000
Year 2025 : $11,140,000

Farm Players Salaries
Nico Dawes	$149,999 (3)
Salary Remaining :	$149,999
Dawson Mercer	$130,000 (3)
Salary Remaining :	$130,000
Akira Schmid	$110,000 (3)
Salary Remaining :	$110,000
Christian Djoos	$100,000 (3)
Salary Remaining :	$100,000
Michael Houser	$95,000 (3)
Salary Remaining :	$95,000
Curtis Hall	$92,500 (1)
Salary Remaining :	$92,500
Graeme Clarke	$92,000 (3)
Salary Remaining :	$92,000
Tyce Thompson	$91,250 (3)
Salary Remaining :	$91,250
Michael Vukojevic	$85,083 (2)
Salary Remaining :	$85,083
Nate Schnarr	$84,000 (3)
Salary Remaining :	$84,000
Kevin Bahl	$84,000 (3)
Salary Remaining :	$84,000
Kole Lind	$84,000 (3)
Salary Remaining :	$84,000
Fabian Zetterlund	$80,917 (3)
Salary Remaining :	$80,917
Christian Jaros	$80,000 (3)
Salary Remaining :	$80,000
Max Mccormick	$80,000 (3)
Salary Remaining :	$80,000
Nikita Okhotyuk	$78,917 (2)
Salary Remaining :	$78,917
Bode Wilde	$76,417 (1)
Salary Remaining :	$76,417
Chase De Leo	$75,000 (3)
Salary Remaining :	$75,000
Charles-Edouard D'Astous	$75,000 (1)
Salary Remaining :	$75,000
Jeremy Groleau	$75,000 (1)
Salary Remaining :	$75,000
Danil Yurtaykin	$75,000 (1)
Salary Remaining :	$75,000
Igor Shvyrev	$75,000 (1)
Salary Remaining :	$75,000
Joseph Gambardella	$75,000 (3)
Salary Remaining :	$75,000
Patrick Newell	$75,000 (1)
Salary Remaining :	$75,000
Reilly Walsh	$75,000 (1)
Salary Remaining :	$75,000
Robbie Russo	$75,000 (3)
Salary Remaining :	$75,000
Trenton Bourque	$75,000 (1)
Salary Remaining :	$75,000
Cole Kehler	$75,000 (1)
Salary Remaining :	$75,000
Aarne Talvitie	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	29
Salary Commitment
Year 2022 : $2,494,083
Year 2023 : $1,725,166
Year 2024 : $1,561,166
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,494,083
Year 2023 : $1,725,166
Year 2024 : $1,561,166
Year 2025 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,926,309
Farm Players Total Salaries	$2,350,134
Coaches Total Salaries	$5,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$22,724,280
Projected Bank Account	$22,724,280

Pro Players Salaries
P.K. Subban (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$9,000,000
Dougie Hamilton (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$9,000,000
Filip Forsberg (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
John Tavares (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
J.T. Miller (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$5,250,000
Kevin Fiala (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$5,100,000
Adam Larsson (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Anthony Beauvillier (1 Way Contract)	$4,150,000 (2)
-Salary Remaining :	$4,150,000
Ilya Sorokin (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Petr Mrazek (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$3,750,000
Brandon Tanev (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Cal Clutterbuck (1 Way Contract)	$3,500,000 (1)
-1 Way Contract Salary Cap :	$2,000,000
-Salary Remaining :	$3,500,000
NYI CAPHIT (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Nate Schmidt (1 Way Contract)	$2,975,000 (1)
-Salary Remaining :	$2,975,000
Colton Sissons (1 Way Contract)	$2,857,143 (3)
-Salary Remaining :	$2,857,143
Casey Cizikas (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ryan Olsen (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Matt Martin (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Scott Mayfield	$1,450,000 (1)
-Salary Remaining :	$1,450,000
Richard Panik	$1,375,000 (3)
-Salary Remaining :	$1,375,000
Brad Hunt	$950,000 (3)
-Salary Remaining :	$950,000
Kieffer Bellows	$894,166 (2)
-Salary Remaining :	$894,166
Andy Greene	$825,000 (4)
-Salary Remaining :	$825,000
Ben Harpur	$800,000 (3)
-Salary Remaining :	$800,000
Michael Dal Colle	$750,000 (3)
-Salary Remaining :	$750,000
Total Pro Players	25
Salary Commitment
Year 2022 : $84,926,309
Year 2023 : $51,901,309
Year 2024 : $30,357,143
Year 2025 : $9,375,000
Salary Average Commitment
Year 2022 : $84,126,309
Year 2023 : $51,101,309
Year 2024 : $29,557,143
Year 2025 : $8,575,000
Salary Cap with 1 Way Contract
Year 2022 : $81,926,310
Year 2023 : $51,901,309
Year 2024 : $30,357,143
Year 2025 : $9,375,000

Farm Players Salaries
Chris Terry	$149,900 (3)
Salary Remaining :	$149,900
Leo Komarov	$149,900 (3)
Salary Remaining :	$149,900
Julian Melchiori	$145,000 (3)
Salary Remaining :	$145,000
Jack Kopacka	$145,000 (3)
Salary Remaining :	$145,000
Donald Busdeker	$145,000 (3)
Salary Remaining :	$145,000
Otto Koivula	$100,000 (1)
Salary Remaining :	$100,000
Cole Bardreau	$100,000 (1)
Salary Remaining :	$100,000
Keaton Middleton	$100,000 (1)
Salary Remaining :	$100,000
Ross Johnston	$99,000 (3)
Salary Remaining :	$99,000
Arnaud Durandeau	$84,000 (4)
Salary Remaining :	$84,000
Stelio Mattheos	$80,917 (1)
Salary Remaining :	$80,917
Jakub Skarek	$76,417 (1)
Salary Remaining :	$76,417
Eric Knodel	$75,000 (1)
Salary Remaining :	$75,000
Austin Czarnik	$75,000 (1)
Salary Remaining :	$75,000
Curtis Douglas	$75,000 (3)
Salary Remaining :	$75,000
Devante Stephens	$75,000 (1)
Salary Remaining :	$75,000
Kevin Poulin	$75,000 (1)
Salary Remaining :	$75,000
Givani Smith	$75,000 (2)
Salary Remaining :	$75,000
Grant Hutton	$75,000 (2)
Salary Remaining :	$75,000
Robin Salo	$75,000 (3)
Salary Remaining :	$75,000
Ken Appleby	$75,000 (1)
Salary Remaining :	$75,000
Matt Tennyson	$75,000 (2)
Salary Remaining :	$75,000
Nikita Jevpalovs	$75,000 (1)
Salary Remaining :	$75,000
Alex Stalock	$75,000 (1)
Salary Remaining :	$75,000
Reece Newkirk	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2022 : $2,350,134
Year 2023 : $1,367,800
Year 2024 : $1,142,800
Year 2025 : $84,000
Salary Average Commitment
Year 2022 : $2,351,134
Year 2023 : $1,368,800
Year 2024 : $1,143,800
Year 2025 : $84,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,591,155
Farm Players Total Salaries	$2,543,050
Coaches Total Salaries	$4,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$43,196,100
Projected Bank Account	$43,196,100

Pro Players Salaries
NYR CAPHIT (1 Way Contract)	$12,700,000 (2)
-Salary Remaining :	$12,700,000
Brayden Point (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$6,750,000
Kevin Hayes (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$6,250,000
Marc-Edouard Vlasic (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Alex Goligoski (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Miles Wood (1 Way Contract)	$4,760,000 (2)
-Salary Remaining :	$4,760,000
Nikita Zaitsev (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Calle Jarnkrok (1 Way Contract)	$4,160,000 (4)
-Salary Remaining :	$4,160,000
Valtteri Filppula (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Conor Sheary (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$2,300,000
Kaapo Kahkonen (1 Way Contract)	$2,230,988 (3)
-Salary Remaining :	$2,230,988
Samuel Bolduc (1 Way Contract)	$1,550,000 (4)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$1,550,000
Andrej Sekera (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Drake Caggiula	$1,499,000 (4)
-Salary Remaining :	$1,499,000
Jordan Oesterle	$1,499,000 (4)
-Salary Remaining :	$1,499,000
Scott Harrington	$1,499,000 (3)
-Salary Remaining :	$1,499,000
Andrew Hammond	$1,499,000 (4)
-Salary Remaining :	$1,499,000
Dryden Hunt	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Alex Galchenyuk	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Corey Perry	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Bobby Ryan	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Joel Farabee	$925,000 (3)
-Salary Remaining :	$925,000
Trevor Zegras	$925,000 (1)
-Salary Remaining :	$925,000
Oliver Wahlstrom	$894,167 (2)
-Salary Remaining :	$894,167
Alexandre Carrier	$750,000 (2)
-Salary Remaining :	$750,000
Total Pro Players	25
Salary Commitment
Year 2022 : $74,291,155
Year 2023 : $64,441,155
Year 2024 : $43,911,988
Year 2025 : $10,207,000
Salary Average Commitment
Year 2022 : $64,846,155
Year 2023 : $60,371,155
Year 2024 : $40,951,988
Year 2025 : $8,047,000
Salary Cap with 1 Way Contract
Year 2022 : $72,791,155
Year 2023 : $68,316,155
Year 2024 : $42,411,988
Year 2025 : $8,707,000

Farm Players Salaries
Yegor Rykov	$149,900 (3)
Salary Remaining :	$149,900
Nick Holden	$149,900 (3)
Salary Remaining :	$149,900
Dmitry Sokolov	$149,000 (3)
Salary Remaining :	$149,000
Victor Mete	$120,000 (2)
Salary Remaining :	$120,000
Jack Johnson	$115,000 (2)
Salary Remaining :	$115,000
Will Cuylle	$100,000 (1)
Salary Remaining :	$100,000
Hunter Skinner	$100,000 (1)
Salary Remaining :	$100,000
Joel Hofer	$100,000 (2)
Salary Remaining :	$100,000
Patrick Khodorenko	$92,500 (1)
Salary Remaining :	$92,500
Morgan Barron	$92,500 (3)
Salary Remaining :	$92,500
Justin Richards	$92,500 (3)
Salary Remaining :	$92,500
Peyton Krebs	$92,000 (3)
Salary Remaining :	$92,000
Noah Cates	$92,000 (3)
Salary Remaining :	$92,000
Ronald Attard	$92,000 (3)
Salary Remaining :	$92,000
Austin Rueschhoff	$84,250 (2)
Salary Remaining :	$84,250
Martin Kaut	$84,000 (2)
Salary Remaining :	$84,000
Keith Kinkaid	$82,500 (2)
Salary Remaining :	$82,500
Markus Hannikainen	$80,000 (2)
Salary Remaining :	$80,000
Mason Geertsen	$75,000 (3)
Salary Remaining :	$75,000
Jonny Brodzinski	$75,000 (3)
Salary Remaining :	$75,000
Tim Gettinger	$75,000 (3)
Salary Remaining :	$75,000
Ty Ronning	$75,000 (2)
Salary Remaining :	$75,000
Greg Mckegg	$75,000 (1)
Salary Remaining :	$75,000
Erik Condra	$75,000 (2)
Salary Remaining :	$75,000
Tyler Graovac	$75,000 (1)
Salary Remaining :	$75,000
Adam Huska	$75,000 (1)
Salary Remaining :	$75,000
Anthony Greco	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	27
Salary Commitment
Year 2022 : $2,543,050
Year 2023 : $1,950,550
Year 2024 : $1,134,800
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,524,883
Year 2023 : $1,932,383
Year 2024 : $1,134,800
Year 2025 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,011,667
Farm Players Total Salaries	$2,579,898
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$37,070,989
Projected Bank Account	$37,070,989

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$9,850,000 (2)
-Salary Remaining :	$9,850,000
Oliver Ekman-Larsson (1 Way Contract)	$8,250,000 (2)
-Salary Remaining :	$8,250,000
Erik Johnson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Philipp Grubauer (1 Way Contract)	$5,900,000 (3)
-Salary Remaining :	$5,900,000
Zach Hyman (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Patric Hornqvist (1 Way Contract)	$5,300,000 (1)
-Salary Remaining :	$5,300,000
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (2)
-Salary Remaining :	$5,125,000
Vincent Trocheck (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$4,750,000
Calvin De Haan (1 Way Contract)	$4,550,000 (3)
-Salary Remaining :	$4,550,000
Bryan Rust (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Brandon Montour (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Elvis Merzlikins (1 Way Contract)	$2,970,000 (1)
-Salary Remaining :	$2,970,000
Dante Fabbro (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Zach Aston-Reese (1 Way Contract)	$1,725,000 (3)
-Salary Remaining :	$1,725,000
Anders Bjork (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Eeli Tolvanen	$1,450,000 (3)
-Salary Remaining :	$1,450,000
Mark Jankowski	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Martin Fehervary	$791,667 (2)
-Salary Remaining :	$791,667
Nic Dowd	$750,000 (3)
-Salary Remaining :	$750,000
Josh Currie	$750,000 (2)
-Salary Remaining :	$750,000
OTT CAPHIT	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2022 : $76,011,667
Year 2023 : $65,341,667
Year 2024 : $28,075,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $77,041,667
Year 2023 : $65,341,667
Year 2024 : $28,075,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $76,011,667
Year 2023 : $65,341,667
Year 2024 : $28,075,000
Year 2025 : $0

Farm Players Salaries
Matthew Beniers	$149,999 (3)
Salary Remaining :	$149,999
Mads Sogaard	$134,000 (4)
Salary Remaining :	$134,000
Zac Jones	$100,000 (1)
Salary Remaining :	$100,000
Jack Rathbone	$100,000 (1)
Salary Remaining :	$100,000
Taylor Raddysh	$100,000 (1)
Salary Remaining :	$100,000
Michael Dipietro	$100,000 (1)
Salary Remaining :	$100,000
Jack Dougherty	$92,400 (3)
Salary Remaining :	$92,400
Lassi Thomson	$86,333 (2)
Salary Remaining :	$86,333
Jake Leschyshyn	$85,000 (3)
Salary Remaining :	$85,000
Yegor Zamula	$85,000 (3)
Salary Remaining :	$85,000
Mark Kastelic	$84,000 (3)
Salary Remaining :	$84,000
Cole Reinhardt	$84,000 (2)
Salary Remaining :	$84,000
Angus Crookshank	$83,833 (1)
Salary Remaining :	$83,833
Kevin Mandolese	$83,500 (2)
Salary Remaining :	$83,500
Andrew Agozzino	$80,000 (1)
Salary Remaining :	$80,000
Vincent Desharnais	$80,000 (1)
Salary Remaining :	$80,000
Jonathan Aspirot	$76,833 (3)
Salary Remaining :	$76,833
Trent Bourque	$75,000 (1)
Salary Remaining :	$75,000
Kevin Roy	$75,000 (1)
Salary Remaining :	$75,000
Greg Carey	$75,000 (1)
Salary Remaining :	$75,000
Dillon Heatherington	$75,000 (1)
Salary Remaining :	$75,000
Conner Bleackley	$75,000 (2)
Salary Remaining :	$75,000
Parker Kelly	$75,000 (3)
Salary Remaining :	$75,000
Carter Camper	$75,000 (2)
Salary Remaining :	$75,000
Branden Troock	$75,000 (2)
Salary Remaining :	$75,000
Peter Abbandonato	$75,000 (1)
Salary Remaining :	$75,000
Pontus Aberg	$75,000 (1)
Salary Remaining :	$75,000
Yegor Sokolov	$75,000 (1)
Salary Remaining :	$75,000
Tommy Novak	$75,000 (2)
Salary Remaining :	$75,000
Vitaly Abramov	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	30
Salary Commitment
Year 2022 : $2,579,898
Year 2023 : $1,411,065
Year 2024 : $782,232
Year 2025 : $134,000
Salary Average Commitment
Year 2022 : $2,562,498
Year 2023 : $1,393,665
Year 2024 : $764,832
Year 2025 : $134,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $90 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $37 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,245,000
Farm Players Total Salaries	$2,046,416
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$14,141,744
Projected Bank Account	$14,141,744

Pro Players Salaries
Jack Eichel (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$10,000,000
Quinn Hughes (1 Way Contract)	$7,850,000 (3)
-Salary Remaining :	$7,850,000
Aaron Ekblad (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$7,500,000
James Van Riemsdyk (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Jordan Binnington (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Mike Matheson (1 Way Contract)	$4,875,000 (2)
-Salary Remaining :	$4,875,000
Nick Foligno (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Tomas Hertl (1 Way Contract)	$3,375,000 (2)
-Salary Remaining :	$3,375,000
Anton Khudobin (1 Way Contract)	$3,333,333 (3)
-Salary Remaining :	$3,333,333
Brendan Gallagher (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Frans Nielsen (1 Way Contract)	$3,000,000 (3)
-1 Way Contract Salary Cap :	$1,500,000
-Salary Remaining :	$3,000,000
Kaapo Kakko (1 Way Contract)	$2,760,000 (2)
-Salary Remaining :	$2,760,000
Radim Simek (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Teddy Blueger (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Ryan Suter (1 Way Contract)	$1,825,000 (2)
-Salary Remaining :	$1,825,000
Braydon Coburn (1 Way Contract)	$1,600,000 (3)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$1,600,000
Kasperi Kapanen (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Nick Seeler (1 Way Contract)	$1,560,000 (2)
-Salary Remaining :	$1,560,000
Christopher Gibson (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Derek Grant (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Robert Bortuzzo	$1,375,000 (2)
-Salary Remaining :	$1,375,000
Brendan Lemieux (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Joakim Nordstrom	$900,000 (1)
-Salary Remaining :	$900,000
Nils Hoglander	$891,667 (3)
-Salary Remaining :	$891,667
PHI CAPHIT	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2022 : $81,245,000
Year 2023 : $67,245,000
Year 2024 : $37,175,000
Year 2025 : $7,000,000
Salary Average Commitment
Year 2022 : $81,423,333
Year 2023 : $65,823,333
Year 2024 : $37,175,000
Year 2025 : $7,000,000
Salary Cap with 1 Way Contract
Year 2022 : $76,745,003
Year 2023 : $64,244,999
Year 2024 : $34,174,999
Year 2025 : $7,000,000

Farm Players Salaries
Ilya Lyubushkin	$135,000 (1)
Salary Remaining :	$135,000
Cam York	$110,500 (1)
Salary Remaining :	$110,500
Evan Fitzpatrick	$100,000 (4)
Salary Remaining :	$100,000
David Kase	$100,000 (1)
Salary Remaining :	$100,000
Luka Burzan	$100,000 (1)
Salary Remaining :	$100,000
Kirill Ustimenko	$100,000 (1)
Salary Remaining :	$100,000
Jackson Cates	$100,000 (1)
Salary Remaining :	$100,000
Gianni Fairbrother	$100,000 (1)
Salary Remaining :	$100,000
Tanner Laczynski	$92,500 (1)
Salary Remaining :	$92,500
Tyson Foerster	$89,417 (2)
Salary Remaining :	$89,417
Jordan Kawaguchi	$84,250 (2)
Salary Remaining :	$84,250
Cooper Zech	$83,750 (1)
Salary Remaining :	$83,750
Wyatte Wylie	$82,083 (1)
Salary Remaining :	$82,083
Mason Millman	$81,833 (2)
Salary Remaining :	$81,833
Linus Hogberg	$81,500 (2)
Salary Remaining :	$81,500
Isaac Ratcliffe	$78,083 (3)
Salary Remaining :	$78,083
Maksim Sushko	$77,500 (1)
Salary Remaining :	$77,500
Maxime Fortier	$75,000 (2)
Salary Remaining :	$75,000
Guillaume Brisebois	$75,000 (1)
Salary Remaining :	$75,000
Ryan Fitzgerald	$75,000 (1)
Salary Remaining :	$75,000
Sheldon Dries	$75,000 (3)
Salary Remaining :	$75,000
Connor Bunnaman	$75,000 (1)
Salary Remaining :	$75,000
Linus Sandin	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	23
Salary Commitment
Year 2022 : $2,046,416
Year 2023 : $740,083
Year 2024 : $328,083
Year 2025 : $100,000
Salary Average Commitment
Year 2022 : $2,023,999
Year 2023 : $740,083
Year 2024 : $328,083
Year 2025 : $100,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,427,499
Farm Players Total Salaries	$2,512,000
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$26,239,453
Projected Bank Account	$26,239,453

Pro Players Salaries
Victor Hedman (1 Way Contract)	$7,875,000 (3)
-Salary Remaining :	$7,875,000
Jordan Eberle (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$7,250,000
Gabriel Landeskog (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Pavel Zacha (1 Way Contract)	$6,630,000 (4)
-Salary Remaining :	$6,630,000
Yanni Gourde (1 Way Contract)	$5,166,666 (2)
-Salary Remaining :	$5,166,666
Tyson Barrie (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Sean Couturier (1 Way Contract)	$4,333,333 (3)
-Salary Remaining :	$4,333,333
Jonathan Bernier (1 Way Contract)	$4,125,000 (3)
-Salary Remaining :	$4,125,000
PIT CAPHIT (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Colin Miller (1 Way Contract)	$3,875,000 (1)
-Salary Remaining :	$3,875,000
Jaden Schwartz (1 Way Contract)	$3,840,000 (1)
-Salary Remaining :	$3,840,000
Mackenzie Blackwood (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Zack Kassian (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$2,000,000
Marcus Johansson (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Kevin Stenlund	$1,050,000 (2)
-Salary Remaining :	$1,050,000
K'Andre Miller	$925,000 (3)
-Salary Remaining :	$925,000
Gabriel Vilardi	$894,167 (1)
-Salary Remaining :	$894,167
Ty Smith	$863,333 (3)
-Salary Remaining :	$863,333
Patrick Russell	$800,000 (2)
-Salary Remaining :	$800,000
Anthony Bitetto	$750,000 (3)
-Salary Remaining :	$750,000
Mark Friedman	$750,000 (3)
-Salary Remaining :	$750,000
Boo Nieves	$750,000 (2)
-Salary Remaining :	$750,000
Anthony Angello	$750,000 (2)
-Salary Remaining :	$750,000
Total Pro Players	23
Salary Commitment
Year 2022 : $72,427,499
Year 2023 : $59,818,332
Year 2024 : $46,801,666
Year 2025 : $13,880,000
Salary Average Commitment
Year 2022 : $69,707,499
Year 2023 : $55,438,332
Year 2024 : $42,421,666
Year 2025 : $9,500,000
Salary Cap with 1 Way Contract
Year 2022 : $70,927,500
Year 2023 : $58,318,333
Year 2024 : $45,301,665
Year 2025 : $13,880,000

Farm Players Salaries
Tyler Tucker	$145,000 (3)
Salary Remaining :	$145,000
Tanner Kaspick	$145,000 (3)
Salary Remaining :	$145,000
Calen Addison	$100,000 (1)
Salary Remaining :	$100,000
Jordy Bellerive	$100,000 (1)
Salary Remaining :	$100,000
Niclas Almari	$100,000 (1)
Salary Remaining :	$100,000
Nicholas Robertson	$100,000 (1)
Salary Remaining :	$100,000
Dominik Kahun	$97,500 (2)
Salary Remaining :	$97,500
Drew O'Connor	$92,500 (2)
Salary Remaining :	$92,500
Marc McLaughlin	$90,000 (3)
Salary Remaining :	$90,000
Brandon Halverson	$90,000 (2)
Salary Remaining :	$90,000
Filip Hallander	$84,000 (3)
Salary Remaining :	$84,000
Peetro Seppala	$84,000 (3)
Salary Remaining :	$84,000
Valtteri Puustinen	$84,000 (3)
Salary Remaining :	$84,000
Gabriel Dumont	$75,000 (1)
Salary Remaining :	$75,000
Louis Domingue	$75,000 (2)
Salary Remaining :	$75,000
Erik Burgdoerfer	$75,000 (1)
Salary Remaining :	$75,000
Brandon Scanlin	$75,000 (3)
Salary Remaining :	$75,000
Cam Lee	$75,000 (2)
Salary Remaining :	$75,000
Dominik Simon	$75,000 (1)
Salary Remaining :	$75,000
Taylor Ward	$75,000 (3)
Salary Remaining :	$75,000
Justin Almeida	$75,000 (3)
Salary Remaining :	$75,000
Matt Beleskey	$75,000 (1)
Salary Remaining :	$75,000
Kasimir Kaskisuo	$75,000 (1)
Salary Remaining :	$75,000
Michael Chaput	$75,000 (1)
Salary Remaining :	$75,000
Radim Zohorna	$75,000 (1)
Salary Remaining :	$75,000
Taylor Fedun	$75,000 (3)
Salary Remaining :	$75,000
Kirill Tankov	$75,000 (3)
Salary Remaining :	$75,000
Jaxson Stauber	$75,000 (3)
Salary Remaining :	$75,000
Bobby Nardella	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	29
Salary Commitment
Year 2022 : $2,512,000
Year 2023 : $1,512,000
Year 2024 : $1,082,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,512,000
Year 2023 : $1,512,000
Year 2024 : $1,082,000
Year 2025 : $0

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion at San Jose
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,302,000
Farm Players Total Salaries	$2,172,750
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$15,875,487
Projected Bank Account	$15,875,487

Pro Players Salaries
Connor Mcdavid (1 Way Contract)	$12,500,000 (3)
-Salary Remaining :	$12,500,000
Sidney Crosby (1 Way Contract)	$8,300,000 (4)
-Salary Remaining :	$8,300,000
Tyler Toffoli (1 Way Contract)	$6,820,000 (2)
-Salary Remaining :	$6,820,000
Chris Kreider (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Jaccob Slavin (1 Way Contract)	$5,300,000 (1)
-Salary Remaining :	$5,300,000
Timo Meier (1 Way Contract)	$5,040,000 (2)
-Salary Remaining :	$5,040,000
Oscar Klefbom (1 Way Contract)	$4,167,000 (3)
-Salary Remaining :	$4,167,000
Brent Burns (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Mattias Ekholm (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,750,000
Roope Hintz (1 Way Contract)	$3,150,000 (3)
-Salary Remaining :	$3,150,000
Alex Nedeljkovic (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
David Kampf (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Boone Jenner (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$1,875,000
Luke Glendening (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Scott Darling (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Joey Laleggia (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Danny Dekeyser (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Nick Cousins (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Eric Robinson	$1,250,000 (4)
-Salary Remaining :	$1,250,000
SJ CAPHIT	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jordie Benn	$900,000 (2)
-Salary Remaining :	$900,000
Brian Elliott	$900,000 (1)
-Salary Remaining :	$900,000
Luke Schenn	$850,000 (1)
-Salary Remaining :	$850,000
Joel Kellman	$750,000 (1)
-Salary Remaining :	$750,000
Nico Sturm	$750,000 (2)
-Salary Remaining :	$750,000
Total Pro Players	25
Salary Commitment
Year 2022 : $80,302,000
Year 2023 : $62,627,000
Year 2024 : $42,617,000
Year 2025 : $13,050,000
Salary Average Commitment
Year 2022 : $76,092,000
Year 2023 : $58,417,000
Year 2024 : $43,017,000
Year 2025 : $13,450,000
Salary Cap with 1 Way Contract
Year 2022 : $78,802,000
Year 2023 : $62,627,000
Year 2024 : $42,617,000
Year 2025 : $13,050,000

Farm Players Salaries
Justin Brazeau	$145,000 (1)
Salary Remaining :	$145,000
Fedor Gordeev	$145,000 (2)
Salary Remaining :	$145,000
Jasper Weatherby	$110,000 (3)
Salary Remaining :	$110,000
Jayden Halbgewachs	$105,000 (3)
Salary Remaining :	$105,000
Zach Sawchenko	$100,000 (1)
Salary Remaining :	$100,000
Jake Mcgrew	$100,000 (1)
Salary Remaining :	$100,000
Brandon Coe	$100,000 (1)
Salary Remaining :	$100,000
Ryan Murphy	$100,000 (3)
Salary Remaining :	$100,000
Alexei Melnichuk	$92,500 (1)
Salary Remaining :	$92,500
Jonathan Dahlen	$92,000 (3)
Salary Remaining :	$92,000
Logan Brown	$90,000 (3)
Salary Remaining :	$90,000
Scott Reedy	$84,250 (2)
Salary Remaining :	$84,250
Yevgeni Kashnikov	$84,000 (3)
Salary Remaining :	$84,000
Adam Raska	$75,000 (3)
Salary Remaining :	$75,000
Dillon Hamaliuk	$75,000 (3)
Salary Remaining :	$75,000
Gannon Laroque	$75,000 (3)
Salary Remaining :	$75,000
Zach Gallant	$75,000 (1)
Salary Remaining :	$75,000
Nicolas Meloche	$75,000 (2)
Salary Remaining :	$75,000
Santeri Hatakka	$75,000 (3)
Salary Remaining :	$75,000
Jacob Middleton	$75,000 (3)
Salary Remaining :	$75,000
Jarid Lukosevicius	$75,000 (3)
Salary Remaining :	$75,000
Jeremy Roy	$75,000 (1)
Salary Remaining :	$75,000
Lane Pederson	$75,000 (1)
Salary Remaining :	$75,000
Jeffrey Viel	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	24
Salary Commitment
Year 2022 : $2,172,750
Year 2023 : $1,410,250
Year 2024 : $1,106,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,202,450
Year 2023 : $1,439,950
Year 2024 : $1,135,700
Year 2025 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,392,250
Farm Players Total Salaries	$1,808,747
Coaches Total Salaries	$7,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$17,153,146
Projected Bank Account	$17,153,146

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$8,460,250 (2)
-Salary Remaining :	$8,460,250
Clayton Keller (1 Way Contract)	$7,200,000 (3)
-Salary Remaining :	$7,200,000
Ivan Provorov (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$6,750,000
John Gibson (1 Way Contract)	$6,400,000 (1)
-Salary Remaining :	$6,400,000
William Nylander (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$6,200,000
Kirby Dach (1 Way Contract)	$5,999,000 (4)
-Salary Remaining :	$5,999,000
Jakub Vrana (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$5,250,000
Jakob Chychrun (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$4,600,000
Rasmus Andersson (1 Way Contract)	$4,550,000 (1)
-Salary Remaining :	$4,550,000
John Marino (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Filip Hronek (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$4,400,000
Jesse Puljujarvi (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Alex Iafallo (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Carl Grundstrom (1 Way Contract)	$2,343,000 (3)
-1 Way Contract Salary Cap :	$843,000
-Salary Remaining :	$2,343,000
Beck Malenstyn (1 Way Contract)	$2,025,000 (2)
-1 Way Contract Salary Cap :	$525,000
-Salary Remaining :	$2,025,000
Tanner Dickinson (1 Way Contract)	$1,700,000 (3)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$1,700,000
Mathieu Olivier	$1,340,000 (1)
-Salary Remaining :	$1,340,000
Jonas Siegenthaler	$1,125,000 (3)
-Salary Remaining :	$1,125,000
Darren Helm	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Michael Mcleod	$975,000 (1)
-Salary Remaining :	$975,000
Josh Norris	$925,000 (1)
-Salary Remaining :	$925,000
Jeremy Lauzon	$850,000 (3)
-Salary Remaining :	$850,000
Joey Daccord	$750,000 (1)
-Salary Remaining :	$750,000
Antoine Roussel	$750,000 (3)
-Salary Remaining :	$750,000
SEA CAPHIT	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2022 : $86,392,250
Year 2023 : $54,052,250
Year 2024 : $30,567,000
Year 2025 : $12,199,000
Salary Average Commitment
Year 2022 : $80,943,250
Year 2023 : $48,603,250
Year 2024 : $25,318,000
Year 2025 : $6,950,000
Salary Cap with 1 Way Contract
Year 2022 : $81,892,248
Year 2023 : $49,552,248
Year 2024 : $27,567,000
Year 2025 : $12,199,000

Farm Players Salaries
Thomas Harley	$100,000 (1)
Salary Remaining :	$100,000
Connor Zary	$100,000 (1)
Salary Remaining :	$100,000
Kaiden Guhle	$100,000 (1)
Salary Remaining :	$100,000
John Leonard	$92,500 (3)
Salary Remaining :	$92,500
Dennis Cholowski	$90,000 (1)
Salary Remaining :	$90,000
Barrett Hayton	$89,417 (1)
Salary Remaining :	$89,417
Ridly Greig	$89,417 (2)
Salary Remaining :	$89,417
Lias Andersson	$87,413 (3)
Salary Remaining :	$87,413
Matt Kiersted	$85,000 (2)
Salary Remaining :	$85,000
Cale Fleury	$75,000 (3)
Salary Remaining :	$75,000
Carsen Twarynski	$75,000 (1)
Salary Remaining :	$75,000
Cole Coskey	$75,000 (2)
Salary Remaining :	$75,000
Felix Bibeau	$75,000 (2)
Salary Remaining :	$75,000
Will Cranley	$75,000 (3)
Salary Remaining :	$75,000
Samuel Harvey	$75,000 (2)
Salary Remaining :	$75,000
Giovanni Vallati	$75,000 (3)
Salary Remaining :	$75,000
Marcus Kallionkieli	$75,000 (3)
Salary Remaining :	$75,000
Maxim Marushev	$75,000 (2)
Salary Remaining :	$75,000
Krystof Hrabik	$75,000 (3)
Salary Remaining :	$75,000
Keean Washkurak	$75,000 (3)
Salary Remaining :	$75,000
Mat Robson	$75,000 (3)
Salary Remaining :	$75,000
Marc Del Gaizo	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2022 : $1,808,746
Year 2023 : $1,254,330
Year 2024 : $779,912
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,808,746
Year 2023 : $1,254,330
Year 2024 : $779,912
Year 2025 : $0

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,197,989
Farm Players Total Salaries	$2,793,208
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$18,049,999
Projected Bank Account	$18,049,999

Pro Players Salaries
STL CAPHIT (1 Way Contract)	$11,325,000 (1)
-Salary Remaining :	$11,325,000
Mitchell Marner (1 Way Contract)	$10,903,000 (1)
-Salary Remaining :	$10,903,000
Connor Murphy (1 Way Contract)	$7,140,000 (3)
-Salary Remaining :	$7,140,000
Pavel Buchnevich (1 Way Contract)	$6,840,000 (2)
-Salary Remaining :	$6,840,000
Justin Faulk (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Colton Parayko (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Mikael Granlund (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Drake Batherson (1 Way Contract)	$4,975,000 (2)
-Salary Remaining :	$4,975,000
Jack Campbell (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Christian Dvorak (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$4,200,000
Justin Schultz (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Carson Soucy (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Ilya Samsonov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Anton Lundell	$1,499,990 (3)
-Salary Remaining :	$1,499,990
Danton Heinen	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Evan Rodrigues	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Alex Newhook	$908,333 (1)
-Salary Remaining :	$908,333
Nick Bjugstad	$900,000 (1)
-Salary Remaining :	$900,000
Jacob Bryson	$889,166 (2)
-Salary Remaining :	$889,166
Philipp Kurashev	$842,500 (2)
-Salary Remaining :	$842,500
Kalle Kossila	$750,000 (3)
-Salary Remaining :	$750,000
Total Pro Players	21
Salary Commitment
Year 2022 : $83,522,989
Year 2023 : $49,886,656
Year 2024 : $32,589,990
Year 2025 : $4,200,000
Salary Average Commitment
Year 2022 : $78,810,489
Year 2023 : $45,174,156
Year 2024 : $28,917,490
Year 2025 : $4,200,000
Salary Cap with 1 Way Contract
Year 2022 : $83,522,989
Year 2023 : $49,886,656
Year 2024 : $32,589,990
Year 2025 : $4,200,000

Farm Players Salaries
Zach Fucale	$150,000 (4)
Salary Remaining :	$150,000
Luke Martin	$145,000 (3)
Salary Remaining :	$145,000
Ivan Chekhovich	$145,000 (3)
Salary Remaining :	$145,000
Hudson Elynuik	$145,000 (3)
Salary Remaining :	$145,000
Oliver Kylington	$134,000 (4)
Salary Remaining :	$134,000
Josef Korenar	$110,000 (4)
Salary Remaining :	$110,000
Charlie Lindgren	$110,000 (3)
Salary Remaining :	$110,000
Yegor Chinakhov	$92,000 (1)
Salary Remaining :	$92,000
Mikko Lehtonen	$90,000 (1)
Salary Remaining :	$90,000
Klim Kostin	$86,333 (2)
Salary Remaining :	$86,333
David Cotton	$85,875 (2)
Salary Remaining :	$85,875
Gage Quinney	$75,000 (3)
Salary Remaining :	$75,000
Jacob Nilsson	$75,000 (3)
Salary Remaining :	$75,000
Garrett Wilson	$75,000 (1)
Salary Remaining :	$75,000
Ben Street	$75,000 (1)
Salary Remaining :	$75,000
Andrew MacWilliam	$75,000 (3)
Salary Remaining :	$75,000
Alex Limoges	$75,000 (3)
Salary Remaining :	$75,000
Eric Cornel	$75,000 (3)
Salary Remaining :	$75,000
Miikka Salomaki	$75,000 (1)
Salary Remaining :	$75,000
John Nyberg	$75,000 (3)
Salary Remaining :	$75,000
Matt Mangene	$75,000 (3)
Salary Remaining :	$75,000
Kai Edmonds	$75,000 (3)
Salary Remaining :	$75,000
Nathan Todd	$75,000 (3)
Salary Remaining :	$75,000
Nolan Stevens	$75,000 (3)
Salary Remaining :	$75,000
Philip Holm	$75,000 (3)
Salary Remaining :	$75,000
Shawn McBride	$75,000 (1)
Salary Remaining :	$75,000
TJ Brennan	$75,000 (3)
Salary Remaining :	$75,000
Tom Kuhnhackl	$75,000 (1)
Salary Remaining :	$75,000
Tommy Cross	$75,000 (1)
Salary Remaining :	$75,000
Zac Leslie	$75,000 (1)
Salary Remaining :	$75,000
A.J. Greer	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	31
Salary Commitment
Year 2022 : $2,793,208
Year 2023 : $2,086,208
Year 2024 : $1,914,000
Year 2025 : $394,000
Salary Average Commitment
Year 2022 : $2,793,208
Year 2023 : $2,086,208
Year 2024 : $1,914,000
Year 2025 : $394,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,470,000
Farm Players Total Salaries	$1,929,417
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$10,604,322
Projected Bank Account	$10,604,322

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$9,680,000 (4)
-Salary Remaining :	$9,680,000
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$9,500,000
Alex Pietrangelo (1 Way Contract)	$8,800,000 (3)
-Salary Remaining :	$8,800,000
Ryan O'Reilly (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$7,500,000
Charlie Coyle (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Michael Del Zotto (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Craig Smith (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$4,200,000
Jake Mccabe (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Brenden Dillon (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Brett Ritchie (1 Way Contract)	$3,400,000 (4)
-Salary Remaining :	$3,400,000
Sami Vatanen (1 Way Contract)	$3,240,000 (3)
-Salary Remaining :	$3,240,000
Chandler Stephenson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Nick Ritchie (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Mattias Janmark (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Miles Gendron (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Matt Puempel	$1,450,000 (3)
-Salary Remaining :	$1,450,000
Kurtis Macdermid	$1,450,000 (4)
-Salary Remaining :	$1,450,000
Reid Boucher	$1,450,000 (3)
-Salary Remaining :	$1,450,000
Vinnie Hinostroza	$1,050,000 (2)
-Salary Remaining :	$1,050,000
Mason Appleton	$900,000 (3)
-Salary Remaining :	$900,000
Marcus Hogberg	$750,000 (1)
-Salary Remaining :	$750,000
TB CAPHIT	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2022 : $79,470,000
Year 2023 : $72,470,000
Year 2024 : $51,570,000
Year 2025 : $18,730,000
Salary Average Commitment
Year 2022 : $77,850,000
Year 2023 : $70,850,000
Year 2024 : $52,150,000
Year 2025 : $20,550,000
Salary Cap with 1 Way Contract
Year 2022 : $77,970,000
Year 2023 : $72,470,000
Year 2024 : $51,570,000
Year 2025 : $18,730,000

Farm Players Salaries
Otto Somppi	$106,250 (2)
Salary Remaining :	$106,250
Nick Henry	$100,000 (1)
Salary Remaining :	$100,000
Alex Green	$100,000 (1)
Salary Remaining :	$100,000
Gilles Senn	$100,000 (3)
Salary Remaining :	$100,000
Declan Mcdonnell	$100,000 (1)
Salary Remaining :	$100,000
Odeen Tufto	$100,000 (1)
Salary Remaining :	$100,000
Cole Koepke	$100,000 (1)
Salary Remaining :	$100,000
Jack Thompson	$100,000 (1)
Salary Remaining :	$100,000
Dominik Masin	$100,000 (1)
Salary Remaining :	$100,000
Ryan Suzuki	$100,000 (1)
Salary Remaining :	$100,000
Jimmy Huntington	$85,000 (4)
Salary Remaining :	$85,000
Simon Ryfors	$84,000 (3)
Salary Remaining :	$84,000
Gabriel Fortier	$79,167 (3)
Salary Remaining :	$79,167
Mitchell Vande Sompel	$75,000 (2)
Salary Remaining :	$75,000
Mackenzie Maceachern	$75,000 (4)
Salary Remaining :	$75,000
Maxime Lagace	$75,000 (3)
Salary Remaining :	$75,000
Jansen Harkins	$75,000 (4)
Salary Remaining :	$75,000
Sean Day	$75,000 (1)
Salary Remaining :	$75,000
Cedrick Andree	$75,000 (1)
Salary Remaining :	$75,000
Darren Raddysh	$75,000 (2)
Salary Remaining :	$75,000
Jon Gillies	$75,000 (4)
Salary Remaining :	$75,000
Richard Bachman	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2022 : $1,929,417
Year 2023 : $904,417
Year 2024 : $648,167
Year 2025 : $310,000
Salary Average Commitment
Year 2022 : $1,898,167
Year 2023 : $873,167
Year 2024 : $648,167
Year 2025 : $310,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $145 - 0 - 0.00%
Level 2:	5000 - $88 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $38 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,823,333
Farm Players Total Salaries	$2,325,094
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$46,036,949
Projected Bank Account	$46,036,949

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	$9,200,000 (2)
-Salary Remaining :	$9,200,000
Phil Kessel (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Elias Pettersson (1 Way Contract)	$7,350,000 (3)
-Salary Remaining :	$7,350,000
Nino Niederreiter (1 Way Contract)	$7,140,000 (2)
-Salary Remaining :	$7,140,000
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Jacob Markstrom (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Morgan Rielly (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Ryan Strome (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Brett Pesce (1 Way Contract)	$4,025,000 (2)
-Salary Remaining :	$4,025,000
J.T. Compher (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Alexander Kerfoot (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Kyle Palmieri (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Artem Zub (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Andrew Mangiapane (1 Way Contract)	$2,425,000 (2)
-Salary Remaining :	$2,425,000
Jake Bean (1 Way Contract)	$2,333,333 (2)
-Salary Remaining :	$2,333,333
Jonathan Quick (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Pierre Engvall	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Timothy Liljegren	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Michael Bunting	$950,000 (1)
-Salary Remaining :	$950,000
Jarred Tinordi	$900,000 (1)
-Salary Remaining :	$900,000
Brennan Menell	$750,000 (1)
-Salary Remaining :	$750,000
TOR CAPHIT	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2022 : $80,823,333
Year 2023 : $77,223,333
Year 2024 : $45,850,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $78,933,333
Year 2023 : $75,333,333
Year 2024 : $45,850,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $80,823,333
Year 2023 : $77,223,333
Year 2024 : $45,850,000
Year 2025 : $0

Farm Players Salaries
Tyler Steenbergen	$131,000 (2)
Salary Remaining :	$131,000
Kurtis Gabriel	$126,000 (4)
Salary Remaining :	$126,000
Cliff Pu	$110,000 (3)
Salary Remaining :	$110,000
Michael Amadio	$101,200 (4)
Salary Remaining :	$101,200
Adam Brooks	$100,000 (1)
Salary Remaining :	$100,000
Semyon Der-Arguchintsev	$100,000 (1)
Salary Remaining :	$100,000
Filip Kral	$100,000 (1)
Salary Remaining :	$100,000
Yannick Veilleux	$100,000 (3)
Salary Remaining :	$100,000
Carl Soderberg	$100,000 (3)
Salary Remaining :	$100,000
Denis Malgin	$100,000 (1)
Salary Remaining :	$100,000
Joseph Duszak	$100,000 (1)
Salary Remaining :	$100,000
Cameron Hebig	$90,000 (2)
Salary Remaining :	$90,000
Pavel Gogolev	$83,417 (2)
Salary Remaining :	$83,417
Mac Hollowell	$79,977 (1)
Salary Remaining :	$79,977
Kristians Rubins	$78,500 (2)
Salary Remaining :	$78,500
Alex D'Orio	$75,000 (1)
Salary Remaining :	$75,000
Marko Dano	$75,000 (3)
Salary Remaining :	$75,000
Francis Perron	$75,000 (1)
Salary Remaining :	$75,000
Nick Desimone	$75,000 (3)
Salary Remaining :	$75,000
Colton Beck	$75,000 (1)
Salary Remaining :	$75,000
Oula Palve	$75,000 (1)
Salary Remaining :	$75,000
Teemu Kivihalme	$75,000 (3)
Salary Remaining :	$75,000
Carl Dahlstrom	$75,000 (2)
Salary Remaining :	$75,000
Adam Carlson	$75,000 (3)
Salary Remaining :	$75,000
Alexander Petrovic	$75,000 (1)
Salary Remaining :	$75,000
Michael Hutchinson	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2022 : $2,325,094
Year 2023 : $1,370,117
Year 2024 : $837,200
Year 2025 : $227,200
Salary Average Commitment
Year 2022 : $2,232,894
Year 2023 : $1,277,917
Year 2024 : $760,000
Year 2025 : $150,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,157,333
Farm Players Total Salaries	$2,939,178
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$25,936,392
Projected Bank Account	$25,936,392

Pro Players Salaries
Patrick Kane (1 Way Contract)	$10,500,000 (1)
-Salary Remaining :	$10,500,000
Matt Duchene (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
David Pastrnak (1 Way Contract)	$6,666,667 (3)
-Salary Remaining :	$6,666,667
Connor Hellebuyck (1 Way Contract)	$6,166,666 (3)
-Salary Remaining :	$6,166,666
Brad Marchand (1 Way Contract)	$6,125,000 (2)
-Salary Remaining :	$6,125,000
William Karlsson (1 Way Contract)	$5,900,000 (3)
-Salary Remaining :	$5,900,000
Samuel Girard (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Mike Reilly (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Oskar Sundqvist (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Patrik Nemeth (1 Way Contract)	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Sean Kuraly (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Evgenii Dadonov (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Jordan Greenway (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Justin Holl (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Jani Hakanpaa (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Paul Bittner	$1,499,000 (3)
-Salary Remaining :	$1,499,000
Eetu Luostarinen	$1,375,000 (1)
-Salary Remaining :	$1,375,000
Gabriel Bourque	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Josh Brown	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Adam Fox	$925,000 (2)
-Salary Remaining :	$925,000
Cooper Marody	$750,000 (2)
-Salary Remaining :	$750,000
Devan Dubnyk	$750,000 (1)
-Salary Remaining :	$750,000
VAN CAPHIT	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2022 : $75,157,333
Year 2023 : $50,832,333
Year 2024 : $34,682,333
Year 2025 : $0
Salary Average Commitment
Year 2022 : $74,629,833
Year 2023 : $50,782,333
Year 2024 : $34,632,333
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $75,157,333
Year 2023 : $50,832,333
Year 2024 : $34,682,333
Year 2025 : $0

Farm Players Salaries
J.C. Beaudin	$150,000 (4)
Salary Remaining :	$150,000
Griffen Outhouse	$149,900 (3)
Salary Remaining :	$149,900
Michael Spacek	$149,900 (3)
Salary Remaining :	$149,900
Alexandre Alain	$149,900 (3)
Salary Remaining :	$149,900
Jeremy Bracco	$149,900 (3)
Salary Remaining :	$149,900
Shawn Boudrias	$149,900 (4)
Salary Remaining :	$149,900
Joachim Blichfeld	$149,900 (4)
Salary Remaining :	$149,900
Scott Perunovich	$110,000 (3)
Salary Remaining :	$110,000
Otto Leskinen	$100,000 (1)
Salary Remaining :	$100,000
Ethan Keppen	$93,750 (3)
Salary Remaining :	$93,750
Jesper Boqvist	$92,500 (2)
Salary Remaining :	$92,500
Tyson Galloway	$85,000 (3)
Salary Remaining :	$85,000
William Lockwood	$84,250 (1)
Salary Remaining :	$84,250
Carson Focht	$84,000 (4)
Salary Remaining :	$84,000
Bryce Montgomery	$84,000 (3)
Salary Remaining :	$84,000
Taige Harding	$84,000 (3)
Salary Remaining :	$84,000
Riku Tohila	$84,000 (3)
Salary Remaining :	$84,000
Emile Poirier	$80,000 (3)
Salary Remaining :	$80,000
Nikolai Knyzhov	$79,667 (1)
Salary Remaining :	$79,667
Arturs Silovs	$78,611 (3)
Salary Remaining :	$78,611
Brett Brochu	$75,000 (3)
Salary Remaining :	$75,000
Madison Bowey	$75,000 (3)
Salary Remaining :	$75,000
James Fisher	$75,000 (3)
Salary Remaining :	$75,000
Kyle Burroughs	$75,000 (3)
Salary Remaining :	$75,000
Justin Dowling	$75,000 (3)
Salary Remaining :	$75,000
Robert Calisti	$75,000 (3)
Salary Remaining :	$75,000
Phillip Di Giuseppe	$75,000 (3)
Salary Remaining :	$75,000
Joe Carroll	$75,000 (3)
Salary Remaining :	$75,000
Kaleb Lawrence	$75,000 (3)
Salary Remaining :	$75,000
Loui Eriksson	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	30
Salary Commitment
Year 2022 : $2,939,178
Year 2023 : $2,600,261
Year 2024 : $2,507,761
Year 2025 : $533,800
Salary Average Commitment
Year 2022 : $2,934,490
Year 2023 : $2,595,573
Year 2024 : $2,503,073
Year 2025 : $533,800

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,424,407
Farm Players Total Salaries	$1,792,000
Coaches Total Salaries	$4,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$14,131,831
Projected Bank Account	$14,131,831

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,640,250 (3)
-Salary Remaining :	$11,640,250
Claude Giroux (1 Way Contract)	$8,580,000 (3)
-Salary Remaining :	$8,580,000
Jacob Trouba (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Igor Shesterkin (1 Way Contract)	$5,666,667 (3)
-Salary Remaining :	$5,666,667
Travis Konecny (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Noah Hanifin (1 Way Contract)	$4,950,000 (3)
-Salary Remaining :	$4,950,000
Will Butcher (1 Way Contract)	$3,733,333 (1)
-Salary Remaining :	$3,733,333
Brock Mcginn (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Filip Chytil (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Ivan Barbashev (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Tyson Jost (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Ryan Murray (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Dyson Stevenson (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Matt Boldy	$1,499,990 (3)
-Salary Remaining :	$1,499,990
Dylan Sikura	$1,450,000 (3)
-Salary Remaining :	$1,450,000
Dylan Coghlan	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Adam Boqvist	$894,167 (2)
-Salary Remaining :	$894,167
Brett Howden	$885,000 (2)
-Salary Remaining :	$885,000
Scott Wedgewood	$825,000 (1)
-Salary Remaining :	$825,000
Edward Wittchow (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$750,000
Joe Cox (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$750,000
Joseph Blandisi	$750,000 (1)
-Salary Remaining :	$750,000
Max Willman	$750,000 (1)
-Salary Remaining :	$750,000
VGS CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2022 : $70,424,407
Year 2023 : $49,616,074
Year 2024 : $43,286,907
Year 2025 : $0
Salary Average Commitment
Year 2022 : $70,119,407
Year 2023 : $49,311,074
Year 2024 : $42,981,907
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $67,424,404
Year 2023 : $49,616,074
Year 2024 : $43,286,907
Year 2025 : $0

Farm Players Salaries
Dylan Ferguson	$100,000 (1)
Salary Remaining :	$100,000
Jack Dugan	$100,000 (1)
Salary Remaining :	$100,000
Jiri Patera	$100,000 (1)
Salary Remaining :	$100,000
Pavel Dorofeyev	$90,000 (4)
Salary Remaining :	$90,000
Layton Ahac	$89,750 (3)
Salary Remaining :	$89,750
Peter Diliberatore	$88,083 (3)
Salary Remaining :	$88,083
Pierre-Olivier Joseph	$85,000 (4)
Salary Remaining :	$85,000
Paul Cotter	$85,000 (4)
Salary Remaining :	$85,000
Lucas Elvenes	$77,667 (1)
Salary Remaining :	$77,667
Brayden Pachal	$76,500 (1)
Salary Remaining :	$76,500
Micheal Haley	$75,000 (1)
Salary Remaining :	$75,000
Corey Schueneman	$75,000 (1)
Salary Remaining :	$75,000
Mason Primeau	$75,000 (4)
Salary Remaining :	$75,000
Ryan Bednard	$75,000 (2)
Salary Remaining :	$75,000
Patrick Brown	$75,000 (2)
Salary Remaining :	$75,000
Phil Varone	$75,000 (1)
Salary Remaining :	$75,000
Ryan Gropp	$75,000 (1)
Salary Remaining :	$75,000
Samuel Morin	$75,000 (1)
Salary Remaining :	$75,000
Sven Baertschi	$75,000 (3)
Salary Remaining :	$75,000
Zack Hayes	$75,000 (3)
Salary Remaining :	$75,000
Evan Cormier	$75,000 (1)
Salary Remaining :	$75,000
Ben Jones	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2022 : $1,792,000
Year 2023 : $812,833
Year 2024 : $662,833
Year 2025 : $335,000
Salary Average Commitment
Year 2022 : $1,792,000
Year 2023 : $812,833
Year 2024 : $662,833
Year 2025 : $335,000

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,782,948
Farm Players Total Salaries	$2,066,832
Coaches Total Salaries	$6,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$12,513,771
Projected Bank Account	$12,513,771

Pro Players Salaries
Nick Jensen (1 Way Contract)	$8,750,000 (4)
-Salary Remaining :	$8,750,000
Andrei Svechnikov (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$7,750,000
Nico Hischier (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$7,250,000
Blake Coleman (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Alex Wennberg (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Frederik Andersen (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Vitek Vanecek (1 Way Contract)	$3,880,615 (3)
-Salary Remaining :	$3,880,615
Dmitry Kulikov (1 Way Contract)	$3,840,000 (1)
-Salary Remaining :	$3,840,000
Ian Cole (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$3,600,000
Ross Colton (1 Way Contract)	$2,999,000 (4)
-Salary Remaining :	$2,999,000
Jake Virtanen (1 Way Contract)	$2,550,000 (3)
-Salary Remaining :	$2,550,000
Andreas Athanasiou (1 Way Contract)	$2,530,000 (4)
-Salary Remaining :	$2,530,000
Tucker Poolman (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Jeff Skinner (1 Way Contract)	$2,420,000 (3)
-Salary Remaining :	$2,420,000
Jujhar Khaira (1 Way Contract)	$2,380,000 (2)
-Salary Remaining :	$2,380,000
Marcus Sorensen (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Alexei Toropchenko (1 Way Contract)	$1,800,000 (3)
-1 Way Contract Salary Cap :	$300,000
-Salary Remaining :	$1,800,000
Ilya Mikheyev (1 Way Contract)	$1,700,000 (4)
-Salary Remaining :	$1,700,000
Oliwer Kaski (1 Way Contract)	$1,600,000 (3)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$1,600,000
Rodrigo Abols (1 Way Contract)	$1,600,000 (3)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$1,600,000
Jordan Weal (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Nick Schneider (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Matthew Highmore	$1,445,000 (4)
-Salary Remaining :	$1,445,000
Ian Mitchell	$925,000 (2)
-Salary Remaining :	$925,000
Evan Bouchard	$863,333 (3)
-Salary Remaining :	$863,333
Karson Kuhlman	$750,000 (3)
-Salary Remaining :	$750,000
Steven Lorentz	$750,000 (3)
-Salary Remaining :	$750,000
WSH CAPHIT	$0 (0)
Total Pro Players	28
Salary Commitment
Year 2022 : $80,782,948
Year 2023 : $76,942,948
Year 2024 : $69,137,948
Year 2025 : $19,924,000
Salary Average Commitment
Year 2022 : $77,902,948
Year 2023 : $75,652,948
Year 2024 : $69,252,948
Year 2025 : $20,039,000
Salary Cap with 1 Way Contract
Year 2022 : $73,282,949
Year 2023 : $69,442,949
Year 2024 : $61,637,949
Year 2025 : $19,924,000

Farm Players Salaries
Seth Jarvis	$149,999 (3)
Salary Remaining :	$149,999
Nathan Bastian	$134,000 (4)
Salary Remaining :	$134,000
Michael Raffl	$110,000 (3)
Salary Remaining :	$110,000
Alexander Alexeyev	$105,000 (4)
Salary Remaining :	$105,000
Mario Kempe	$100,000 (3)
Salary Remaining :	$100,000
Rasmus Sandin	$89,417 (2)
Salary Remaining :	$89,417
Nolan Foote	$86,333 (1)
Salary Remaining :	$86,333
Cal Foote	$85,000 (1)
Salary Remaining :	$85,000
Michael Kapla	$80,000 (3)
Salary Remaining :	$80,000
Brady Keeper	$76,250 (2)
Salary Remaining :	$76,250
Boris Katchouk	$75,833 (2)
Salary Remaining :	$75,833
Dmitry Osipov	$75,000 (3)
Salary Remaining :	$75,000
Jonathon Martin	$75,000 (3)
Salary Remaining :	$75,000
Jordan Murray	$75,000 (3)
Salary Remaining :	$75,000
Lance Bouma	$75,000 (3)
Salary Remaining :	$75,000
Cale Morris	$75,000 (1)
Salary Remaining :	$75,000
Beck Warm	$75,000 (3)
Salary Remaining :	$75,000
Morgan Geekie	$75,000 (2)
Salary Remaining :	$75,000
Ryan Collins	$75,000 (3)
Salary Remaining :	$75,000
Sam Vigneault	$75,000 (3)
Salary Remaining :	$75,000
Sebastian Repo	$75,000 (3)
Salary Remaining :	$75,000
Wiley Sherman	$75,000 (3)
Salary Remaining :	$75,000
Alexei Protas	$75,000 (1)
Salary Remaining :	$75,000
Mike Vecchione	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	24
Salary Commitment
Year 2022 : $2,066,832
Year 2023 : $1,745,499
Year 2024 : $1,353,999
Year 2025 : $239,000
Salary Average Commitment
Year 2022 : $2,036,832
Year 2023 : $1,715,499
Year 2024 : $1,323,999
Year 2025 : $209,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $152 - 0 - 0.00%
Level 2:	5000 - $91 - 0 - 0.00%
Level 3:	2000 - $54 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,479,167
Farm Players Total Salaries	$2,346,667
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$18,110,376
Projected Bank Account	$18,110,376

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Mathew Barzal (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Cam Talbot (1 Way Contract)	$5,625,000 (2)
-Salary Remaining :	$5,625,000
Ondrej Palat (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$5,300,000
Adam Henrique (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$5,250,000
Anthony Cirelli (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,800,000
Adrian Kempe (1 Way Contract)	$4,760,000 (3)
-Salary Remaining :	$4,760,000
Kevin Labanc (1 Way Contract)	$4,725,000 (3)
-Salary Remaining :	$4,725,000
Alex Killorn (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Brian Dumoulin (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$4,100,000
Sean Walker (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$3,800,000
Tomas Nosek (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Derek Forbort (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$1,500,000
-Salary Remaining :	$3,000,000
Warren Foegele (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Valeri Nichushkin (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Alexandar Georgiev (1 Way Contract)	$2,425,000 (2)
-Salary Remaining :	$2,425,000
Nicolas Roy (1 Way Contract)	$2,125,000 (4)
-Salary Remaining :	$2,125,000
Jordan Martinook (1 Way Contract)	$1,650,000 (4)
-Salary Remaining :	$1,650,000
Troy Terry	$1,450,000 (2)
-Salary Remaining :	$1,450,000
William Carrier	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Nathan Beaulieu	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Kailer Yamamoto	$1,175,000 (3)
-Salary Remaining :	$1,175,000
Alexander Romanov	$894,167 (1)
-Salary Remaining :	$894,167
WPG CAPHIT	$890,000 (2)
-Salary Remaining :	$890,000
Gustav Olofsson	$800,000 (3)
-Salary Remaining :	$800,000
Total Pro Players	25
Salary Commitment
Year 2022 : $83,369,167
Year 2023 : $77,675,000
Year 2024 : $52,035,000
Year 2025 : $16,325,000
Salary Average Commitment
Year 2022 : $78,664,723
Year 2023 : $72,970,556
Year 2024 : $47,900,000
Year 2025 : $14,950,000
Salary Cap with 1 Way Contract
Year 2022 : $81,869,167
Year 2023 : $76,175,000
Year 2024 : $52,035,000
Year 2025 : $16,325,000

Farm Players Salaries
Jett Woo	$134,000 (4)
Salary Remaining :	$134,000
Ozzy Wiesblatt	$100,000 (1)
Salary Remaining :	$100,000
Mikhail Berdin	$100,000 (3)
Salary Remaining :	$100,000
Dylan Samberg	$92,500 (3)
Salary Remaining :	$92,500
Sami Niku	$92,000 (4)
Salary Remaining :	$92,000
Nathan Smith	$92,000 (3)
Salary Remaining :	$92,000
Kristian Vesalainen	$89,417 (3)
Salary Remaining :	$89,417
Jeff Malott	$85,000 (3)
Salary Remaining :	$85,000
Johnny Kovacevic	$85,000 (3)
Salary Remaining :	$85,000
Kristian Reichel	$85,000 (3)
Salary Remaining :	$85,000
David Gustafsson	$81,750 (3)
Salary Remaining :	$81,750
Emil Djuse	$80,000 (3)
Salary Remaining :	$80,000
Morgan Klimchuk	$80,000 (3)
Salary Remaining :	$80,000
Ryan Haggerty	$80,000 (3)
Salary Remaining :	$80,000
Daniel Carr	$80,000 (3)
Salary Remaining :	$80,000
Tim Schaller	$80,000 (3)
Salary Remaining :	$80,000
Anthony Peluso	$80,000 (3)
Salary Remaining :	$80,000
Kevin Boyle	$80,000 (3)
Salary Remaining :	$80,000
CJ Suess	$75,000 (3)
Salary Remaining :	$75,000
Austin Poganski	$75,000 (1)
Salary Remaining :	$75,000
Sam Montembeault	$75,000 (1)
Salary Remaining :	$75,000
Leon Gawanke	$75,000 (4)
Salary Remaining :	$75,000
Joona Luoto	$75,000 (2)
Salary Remaining :	$75,000
Nelson Nogier	$75,000 (2)
Salary Remaining :	$75,000
Sam Lafferty	$75,000 (1)
Salary Remaining :	$75,000
Michael Eyssimont	$75,000 (3)
Salary Remaining :	$75,000
Erik Kallgren	$75,000 (2)
Salary Remaining :	$75,000
Alexander True	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	28
Salary Commitment
Year 2022 : $2,346,667
Year 2023 : $2,021,667
Year 2024 : $1,796,667
Year 2025 : $301,000
Salary Average Commitment
Year 2022 : $2,346,667
Year 2023 : $2,021,667
Year 2024 : $1,796,667
Year 2025 : $301,000

Team Finance	Last Update - October 5, 2022 at 20:53
Simulating a Pre-Season

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 - %