LQHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rocket Mortgage FieldHouse
Level 1:	6000 - 640 $ - 0 - 0,00%
Level 2:	5000 - 575 $ - 0 - 0,00%
Level 3:	2000 - 485 $ - 0 - 0,00%
Level 4:	4000 - 425 $ - 0 - 0,00%
Luxury :	1000 - 999 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	102 063 249 $
Farm Players Total Salaries	1 752 109 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	240 143 002 $
Projected Bank Account	240 143 002 $

Pro Players Salaries
Torey Krug	6 565 000 $ (3)
-Salary Remaining :	6 565 000 $
Nazem Kadri	6 170 000 $ (8)
-Salary Remaining :	6 170 000 $
Ryan Nugent-Hopkins	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Taylor Hall	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Adam Henrique	5 825 000 $ (2)
-Salary Remaining :	5 825 000 $
T.J. Oshie	5 750 000 $ (2)
-Salary Remaining :	5 750 000 $
Juuse Saros	5 482 500 $ (5)
-Salary Remaining :	5 482 500 $
Dean Youngblood	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Brent Seabrook	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Alex Killorn	4 450 000 $ (1)
-Salary Remaining :	4 450 000 $
Oscar Klefbom	4 167 000 $ (1)
-Salary Remaining :	4 167 000 $
Brian Dumoulin	4 100 000 $ (1)
-Salary Remaining :	4 100 000 $
Nino Niederreiter	3 825 000 $ (4)
-Salary Remaining :	3 825 000 $
Travis Hamonic	3 612 500 $ (3)
-Salary Remaining :	3 612 500 $
Cam Talbot	3 230 000 $ (3)
-Salary Remaining :	3 230 000 $
Brayden McNabb	3 187 500 $ (4)
-Salary Remaining :	3 187 500 $
Anthony Duclair	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Anton Stralman	2 656 250 $ (2)
-Salary Remaining :	2 656 250 $
Ryan Getzlaf	2 465 000 $ (1)
-Salary Remaining :	2 465 000 $
Kevin Rooney	2 400 000 $ (1)
-Salary Remaining :	2 400 000 $
Vladislav Namestnikov	2 149 999 $ (2)
-Salary Remaining :	2 149 999 $
Justin Holl	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Adin Hill	1 657 500 $ (1)
-Salary Remaining :	1 657 500 $
Casey Mittelstadt	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Scott Mayfield	1 450 000 $ (1)
-Salary Remaining :	1 450 000 $
Jon Merrill	1 020 000 $ (2)
-Salary Remaining :	1 020 000 $
Corey Perry	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Ben Harpur	1 000 000 $ (4)
-Salary Remaining :	1 000 000 $
Kevin Bahl	950 000 $ (2)
-Salary Remaining :	950 000 $
Jaycob Megna	950 000 $ (3)
-Salary Remaining :	950 000 $
Total Pro Players	30
Salary Commitment
Year 2022 : 102 063 249 $
Year 2023 : 66 373 749 $
Year 2024 : 45 022 500 $
Year 2025 : 30 665 000 $
Salary Average Commitment
Year 2022 : 102 213 249 $
Year 2023 : 66 373 749 $
Year 2024 : 45 022 500 $
Year 2025 : 30 665 000 $
Salary Cap with 1 Way Contract
Year 2022 : 102 063 249 $
Year 2023 : 66 373 749 $
Year 2024 : 45 022 500 $
Year 2025 : 30 665 000 $

Farm Players Salaries
Brett Howden	250 000 $ (3)
Salary Remaining :	250 000 $
Laurent Brossoit	216 567 $ (2)
Salary Remaining :	216 567 $
Alexandar Georgiev	216 567 $ (1)
Salary Remaining :	216 567 $
Jason Dickinson	191 250 $ (2)
Salary Remaining :	191 250 $
Devin Shore	170 000 $ (2)
Salary Remaining :	170 000 $
Nicolas Aube-Kubel	130 000 $ (1)
Salary Remaining :	130 000 $
Dennis Cholowski	101 250 $ (3)
Salary Remaining :	101 250 $
Rafael Harvey-Pinard	100 000 $ (4)
Salary Remaining :	100 000 $
Veini Vehvilainen	97 500 $ (1)
Salary Remaining :	97 500 $
Alex Belzile	95 000 $ (1)
Salary Remaining :	95 000 $
Nathan Gerbe	95 000 $ (1)
Salary Remaining :	95 000 $
Carsen Twarynski	88 975 $ (1)
Salary Remaining :	88 975 $
Total Farm Players	12
Salary Commitment
Year 2022 : 1 752 109 $
Year 2023 : 1 029 067 $
Year 2024 : 451 250 $
Year 2025 : 100 000 $
Salary Average Commitment
Year 2022 : 1 752 109 $
Year 2023 : 1 029 067 $
Year 2024 : 451 250 $
Year 2025 : 100 000 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 999 $ - 0 - 0,00%
Level 2:	5000 - 998 $ - 0 - 0,00%
Level 3:	2000 - 997 $ - 0 - 0,00%
Level 4:	4000 - 996 $ - 0 - 0,00%
Luxury :	1000 - 999 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	90 233 133 $
Farm Players Total Salaries	2 636 606 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	824 947 134 $
Projected Bank Account	824 947 134 $

Pro Players Salaries
Brayden Point	8 125 000 $ (8)
-Salary Remaining :	8 125 000 $
Nico Hischier	7 250 000 $ (5)
-Salary Remaining :	7 250 000 $
Brock Boeser	7 012 500 $ (8)
-Salary Remaining :	7 012 500 $
Colton Parayko	6 100 000 $ (7)
-Salary Remaining :	6 100 000 $
Clayton Keller	6 077 500 $ (6)
-Salary Remaining :	6 077 500 $
Jack Campbell	6 000 000 $ (5)
-Salary Remaining :	6 000 000 $
Jake Muzzin	5 625 000 $ (2)
-Salary Remaining :	5 625 000 $
Semyon Varlamov	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Joel Eriksson Ek	4 450 000 $ (2)
-Salary Remaining :	4 450 000 $
Christian Dvorak	4 450 000 $ (3)
-Salary Remaining :	4 450 000 $
Rasmus Ristolainen	4 425 000 $ (8)
-Salary Remaining :	4 425 000 $
Brandon Carlo	3 187 500 $ (1)
-Salary Remaining :	3 187 500 $
Ryan Lindgren	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Evan Bouchard	2 975 000 $ (3)
-Salary Remaining :	2 975 000 $
Blake Coleman	2 975 000 $ (3)
-Salary Remaining :	2 975 000 $
Brandon Saad	2 847 500 $ (3)
-Salary Remaining :	2 847 500 $
Jesper Fast	2 550 000 $ (1)
-Salary Remaining :	2 550 000 $
Tyson Barrie	2 300 000 $ (3)
-Salary Remaining :	2 300 000 $
(RACHAT ERIK JOHNSON)	1 999 800 $ (3)
-Salary Remaining :	1 999 800 $
Cole Sillinger	1 633 333 $ (2)
-Salary Remaining :	1 633 333 $
Christian Fischer	1 300 000 $ (2)
-Salary Remaining :	1 300 000 $
Michael Bunting	950 000 $ (2)
-Salary Remaining :	950 000 $
Total Pro Players	22
Salary Commitment
Year 2022 : 90 233 133 $
Year 2023 : 79 495 633 $
Year 2024 : 62 537 300 $
Year 2025 : 44 990 000 $
Salary Average Commitment
Year 2022 : 90 758 133 $
Year 2023 : 80 020 633 $
Year 2024 : 63 062 300 $
Year 2025 : 44 990 000 $
Salary Cap with 1 Way Contract
Year 2022 : 90 233 133 $
Year 2023 : 79 495 633 $
Year 2024 : 62 537 300 $
Year 2025 : 44 990 000 $

Farm Players Salaries
Kevan Miller	249 900 $ (1)
Salary Remaining :	249 900 $
Anton Forsberg	238 000 $ (3)
Salary Remaining :	238 000 $
Aaron Dell	200 000 $ (1)
Salary Remaining :	200 000 $
Trevor Lewis	200 000 $ (1)
Salary Remaining :	200 000 $
Wade Allison	153 333 $ (2)
Salary Remaining :	153 333 $
Kirby Dach	150 000 $ (2)
Salary Remaining :	150 000 $
Matt Benning	137 500 $ (4)
Salary Remaining :	137 500 $
Luca Sbisa	133 333 $ (1)
Salary Remaining :	133 333 $
Isaak Phillips	130 000 $ (2)
Salary Remaining :	130 000 $
Joakim Nordstrom	123 457 $ (3)
Salary Remaining :	123 457 $
Juuso Riikola	122 000 $ (5)
Salary Remaining :	122 000 $
Ryan Merkley	116 333 $ (1)
Salary Remaining :	116 333 $
Henrik Borgstrom	100 000 $ (3)
Salary Remaining :	100 000 $
Hunter Skinner	92 500 $ (2)
Salary Remaining :	92 500 $
Helge Grans	90 250 $ (3)
Salary Remaining :	90 250 $
Nicholas Merkley	85 000 $ (1)
Salary Remaining :	85 000 $
Ben Gleason	80 000 $ (1)
Salary Remaining :	80 000 $
Boris Katchouk	80 000 $ (2)
Salary Remaining :	80 000 $
Tyler Benson	80 000 $ (2)
Salary Remaining :	80 000 $
Lukas Parik	75 000 $ (2)
Salary Remaining :	75 000 $
Total Farm Players	20
Salary Commitment
Year 2022 : 2 636 606 $
Year 2023 : 1 572 040 $
Year 2024 : 811 207 $
Year 2025 : 259 500 $
Salary Average Commitment
Year 2022 : 2 631 606 $
Year 2023 : 1 567 040 $
Year 2024 : 811 207 $
Year 2025 : 259 500 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 110 $ - 0 - 0,00%
Level 2:	5000 - 70 $ - 0 - 0,00%
Level 3:	2000 - 45 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	99 212 500 $
Farm Players Total Salaries	2 974 951 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	1 161 249 961 $
Projected Bank Account	1 161 249 961 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (3)
-Salary Remaining :	8 700 000 $
Gabriel Landeskog	7 650 000 $ (7)
-Salary Remaining :	7 650 000 $
Ivan Provorov	6 750 000 $ (3)
-Salary Remaining :	6 750 000 $
Ryan McDonagh	6 750 000 $ (4)
-Salary Remaining :	6 750 000 $
Brad Marchand	6 125 000 $ (3)
-Salary Remaining :	6 125 000 $
Aleksander Barkov	5 900 000 $ (1)
-Salary Remaining :	5 900 000 $
Ilya Sorokin	5 525 000 $ (6)
-Salary Remaining :	5 525 000 $
Jakub Vrana	5 525 000 $ (5)
-Salary Remaining :	5 525 000 $
Igor Shesterkin	5 100 000 $ (5)
-Salary Remaining :	5 100 000 $
Tom Prévost	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Caleb Prévost	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Shayne Gostisbehere	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Boone Jenner	4 462 500 $ (5)
-Salary Remaining :	4 462 500 $
Tyler Toffoli	4 250 000 $ (3)
-Salary Remaining :	4 250 000 $
Andrew Copp	4 100 000 $ (4)
-Salary Remaining :	4 100 000 $
Joonas Donskoi	3 900 000 $ (1)
-Salary Remaining :	3 900 000 $
Adam Pelech	2 550 000 $ (3)
-Salary Remaining :	2 550 000 $
Frederick Gaudreau	1 912 500 $ (2)
-Salary Remaining :	1 912 500 $
Alexandre Texier	1 912 500 $ (2)
-Salary Remaining :	1 912 500 $
Valeri Nichushkin	1 750 000 $ (1)
-Salary Remaining :	1 750 000 $
Sean Durzi	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Pierre Engvall	850 000 $ (1)
-Salary Remaining :	850 000 $
Total Pro Players	22
Salary Commitment
Year 2022 : 99 212 500 $
Year 2023 : 81 312 500 $
Year 2024 : 77 487 500 $
Year 2025 : 49 112 500 $
Salary Average Commitment
Year 2022 : 100 112 500 $
Year 2023 : 82 212 500 $
Year 2024 : 78 387 500 $
Year 2025 : 50 012 500 $
Salary Cap with 1 Way Contract
Year 2022 : 99 212 500 $
Year 2023 : 81 312 500 $
Year 2024 : 77 487 500 $
Year 2025 : 49 112 500 $

Farm Players Salaries
Paul Byron	340 000 $ (1)
Salary Remaining :	340 000 $
Jesperi Kotkaniemi	255 000 $ (2)
Salary Remaining :	255 000 $
Dante Fabbro	255 000 $ (2)
Salary Remaining :	255 000 $
Nils Lundkvist	177 500 $ (2)
Salary Remaining :	177 500 $
Jordan Harris	170 000 $ (3)
Salary Remaining :	170 000 $
Alex Formenton	146 250 $ (2)
Salary Remaining :	146 250 $
Jonathon Merrill	127 500 $ (1)
Salary Remaining :	127 500 $
Peyton Krebs	108 446 $ (2)
Salary Remaining :	108 446 $
Lias Andersson	106 250 $ (2)
Salary Remaining :	106 250 $
Connor Zary	103 588 $ (2)
Salary Remaining :	103 588 $
Cale Fleury	100 000 $ (1)
Salary Remaining :	100 000 $
Frederic Allard	100 000 $ (1)
Salary Remaining :	100 000 $
Dylan Samberg	100 000 $ (1)
Salary Remaining :	100 000 $
Declan Chisholm	100 000 $ (2)
Salary Remaining :	100 000 $
Josh Mahura	100 000 $ (1)
Salary Remaining :	100 000 $
Cole Schwindt	91 083 $ (2)
Salary Remaining :	91 083 $
Vladislav Kolyachonok	90 500 $ (2)
Salary Remaining :	90 500 $
Chase Priskie	90 000 $ (1)
Salary Remaining :	90 000 $
Philip Tomasino	89 417 $ (2)
Salary Remaining :	89 417 $
Serron Noel	89 417 $ (1)
Salary Remaining :	89 417 $
Mattias Janmark	85 000 $ (1)
Salary Remaining :	85 000 $
Antti Raanta	75 000 $ (1)
Salary Remaining :	75 000 $
Anders Nilsson	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	23
Salary Commitment
Year 2022 : 2 974 951 $
Year 2023 : 1 693 034 $
Year 2024 : 170 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 974 951 $
Year 2023 : 1 693 034 $
Year 2024 : 170 000 $
Year 2025 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 999 $ - 0 - 0,00%
Level 2:	5000 - 900 $ - 0 - 0,00%
Level 3:	2000 - 800 $ - 0 - 0,00%
Level 4:	4000 - 700 $ - 0 - 0,00%
Luxury :	1000 - 999 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	101 241 499 $
Farm Players Total Salaries	2 245 250 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	725 441 283 $
Projected Bank Account	725 441 283 $

Pro Players Salaries
Auston Matthews	11 634 000 $ (2)
-Salary Remaining :	11 634 000 $
Patrick Kane	10 500 000 $ (1)
-Salary Remaining :	10 500 000 $
Victor Hedman	7 875 000 $ (2)
-Salary Remaining :	7 875 000 $
Darnell Nurse	6 587 500 $ (7)
-Salary Remaining :	6 587 500 $
Alex DeBrincat	6 400 000 $ (1)
-Salary Remaining :	6 400 000 $
Joshua Norris	6 162 500 $ (4)
-Salary Remaining :	6 162 500 $
Sam Reinhart	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Byron Dafoe	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Raymond Bourque	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Adrian Kempe	4 462 500 $ (2)
-Salary Remaining :	4 462 500 $
Andrew Mangiapane	4 250 000 $ (1)
-Salary Remaining :	4 250 000 $
Nick Bonino	3 187 500 $ (2)
-Salary Remaining :	3 187 500 $
Mats Zuccarello	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Martin Necas	2 550 000 $ (2)
-Salary Remaining :	2 550 000 $
Mario Ferraro	2 337 500 $ (2)
-Salary Remaining :	2 337 500 $
Alexander Edler	2 124 999 $ (1)
-Salary Remaining :	2 124 999 $
Teddy Blueger	2 082 500 $ (3)
-Salary Remaining :	2 082 500 $
Marc Staal	1 912 500 $ (1)
-Salary Remaining :	1 912 500 $
Daniel Vladar	1 700 000 $ (1)
-Salary Remaining :	1 700 000 $
Carter Verhaeghe	1 700 000 $ (2)
-Salary Remaining :	1 700 000 $
Matt Grzelcyk	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
Riley Nash	1 275 000 $ (1)
-Salary Remaining :	1 275 000 $
Dustin Byfuglien	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Wayne Simmonds	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Pat Maroon	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Nicolas Deslauriers	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Nick Leddy	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Total Pro Players	27
Salary Commitment
Year 2022 : 101 241 499 $
Year 2023 : 67 079 000 $
Year 2024 : 26 332 500 $
Year 2025 : 22 750 000 $
Salary Average Commitment
Year 2022 : 102 241 499 $
Year 2023 : 65 079 000 $
Year 2024 : 26 332 500 $
Year 2025 : 22 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 101 241 499 $
Year 2023 : 64 079 000 $
Year 2024 : 26 332 500 $
Year 2025 : 22 750 000 $

Farm Players Salaries
Oskar Lindblom	212 500 $ (2)
Salary Remaining :	212 500 $
Joey Anderson	212 500 $ (1)
Salary Remaining :	212 500 $
Kailer Yamamoto	212 500 $ (2)
Salary Remaining :	212 500 $
Kris Russell	212 500 $ (2)
Salary Remaining :	212 500 $
Sean Walker	208 250 $ (4)
Salary Remaining :	208 250 $
Vinnie Hinostroza	148 750 $ (1)
Salary Remaining :	148 750 $
Owen Tippett	127 500 $ (2)
Salary Remaining :	127 500 $
Zach Sawchenko	106 250 $ (1)
Salary Remaining :	106 250 $
Gilles Senn	106 250 $ (1)
Salary Remaining :	106 250 $
Joe Hicketts	106 250 $ (1)
Salary Remaining :	106 250 $
Alexander Volkov	105 000 $ (1)
Salary Remaining :	105 000 $
Jeremy Roy	102 000 $ (1)
Salary Remaining :	102 000 $
Connor Hobbs	100 000 $ (2)
Salary Remaining :	100 000 $
Kristian Vesalainen	100 000 $ (2)
Salary Remaining :	100 000 $
Carl Dahlstrom	100 000 $ (2)
Salary Remaining :	100 000 $
Jett Woo	85 000 $ (2)
Salary Remaining :	85 000 $
Total Farm Players	16
Salary Commitment
Year 2022 : 2 245 250 $
Year 2023 : 1 358 250 $
Year 2024 : 208 250 $
Year 2025 : 208 250 $
Salary Average Commitment
Year 2022 : 2 245 250 $
Year 2023 : 1 358 250 $
Year 2024 : 208 250 $
Year 2025 : 208 250 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Roger Arena
Level 1:	9000 - 600 $ - 0 - 0,00%
Level 2:	7000 - 500 $ - 0 - 0,00%
Level 3:	4000 - 420 $ - 0 - 0,00%
Level 4:	5000 - 350 $ - 0 - 0,00%
Luxury :	1000 - 800 $ - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 325 000 $
Farm Players Total Salaries	1 411 194 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	820 306 193 $
Projected Bank Account	820 306 193 $

Pro Players Salaries
Carey Price	10 500 000 $ (4)
-Salary Remaining :	10 500 000 $
Sean Monahan	6 375 000 $ (1)
-Salary Remaining :	6 375 000 $
Martin Jones	5 750 000 $ (2)
-Salary Remaining :	5 750 000 $
Patric Hornqvist	5 300 000 $ (1)
-Salary Remaining :	5 300 000 $
(SALAIRE RETENU JONATHAN TOEWS)	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Dmitry Orlov	5 100 000 $ (1)
-Salary Remaining :	5 100 000 $
Thom Paradise	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Andy Greene	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Tomas Tatar	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Jake Gardiner	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Alexander Kerfoot	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Marco Scandella	3 275 000 $ (2)
-Salary Remaining :	3 275 000 $
Nolan Patrick	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Jake DeBrusk	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Richard Panik	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Troy Stecher	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Jake Bean	1 400 000 $ (1)
-Salary Remaining :	1 400 000 $
Jake Evans	1 400 000 $ (2)
-Salary Remaining :	1 400 000 $
Ryan Poehling	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Sam Montembeault	1 050 000 $ (1)
-Salary Remaining :	1 050 000 $
Korbinian Holzer	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Matt Irwin	950 000 $ (1)
-Salary Remaining :	950 000 $
Mathieu Joseph	950 000 $ (1)
-Salary Remaining :	950 000 $
Dale Weise	950 000 $ (1)
-Salary Remaining :	950 000 $
Jesse Ylonen	925 000 $ (1)
-Salary Remaining :	925 000 $
Libor Hajek	925 000 $ (1)
-Salary Remaining :	925 000 $
Xavier Ouellet	900 000 $ (1)
-Salary Remaining :	900 000 $
Gustav Olofsson	825 000 $ (1)
-Salary Remaining :	825 000 $
Total Pro Players	28
Salary Commitment
Year 2022 : 86 325 000 $
Year 2023 : 31 925 000 $
Year 2024 : 21 500 000 $
Year 2025 : 15 500 000 $
Salary Average Commitment
Year 2022 : 86 325 000 $
Year 2023 : 31 925 000 $
Year 2024 : 21 500 000 $
Year 2025 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 86 325 000 $
Year 2023 : 31 925 000 $
Year 2024 : 21 500 000 $
Year 2025 : 15 500 000 $

Farm Players Salaries
Logan Brown	125 000 $ (1)
Salary Remaining :	125 000 $
Greg McKegg	95 000 $ (1)
Salary Remaining :	95 000 $
Zac Rinaldo	95 000 $ (1)
Salary Remaining :	95 000 $
Cody Goloubef	95 000 $ (1)
Salary Remaining :	95 000 $
Gabriel Bourque	95 000 $ (1)
Salary Remaining :	95 000 $
Kaedan Korczak	92 500 $ (2)
Salary Remaining :	92 500 $
Gage Goncalves	91 917 $ (2)
Salary Remaining :	91 917 $
Dillon Hamaliuk	90 500 $ (2)
Salary Remaining :	90 500 $
Gianni Fairbrother	90 333 $ (2)
Salary Remaining :	90 333 $
David Quenneville	85 000 $ (1)
Salary Remaining :	85 000 $
Mikhail Abramov	80 944 $ (2)
Salary Remaining :	80 944 $
Daniil Chechelev	75 000 $ (2)
Salary Remaining :	75 000 $
Philippe Desrosiers	75 000 $ (1)
Salary Remaining :	75 000 $
Landon Bow	75 000 $ (1)
Salary Remaining :	75 000 $
Felix Bibeau	75 000 $ (2)
Salary Remaining :	75 000 $
Phil Varone	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	16
Salary Commitment
Year 2022 : 1 411 194 $
Year 2023 : 596 194 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 401 194 $
Year 2023 : 586 194 $
Year 2024 : 0 $
Year 2025 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6750 - 600 $ - 0 - 0,00%
Level 2:	6000 - 375 $ - 0 - 0,00%
Level 3:	3500 - 250 $ - 0 - 0,00%
Level 4:	4750 - 190 $ - 0 - 0,00%
Luxury :	2000 - 800 $ - 0 - 0,00%
Total Capacity :	23000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	84 666 666 $
Farm Players Total Salaries	3 811 083 $
Coaches Total Salaries	2 150 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	598 341 688 $
Projected Bank Account	598 341 688 $

Pro Players Salaries
Evgeny Kuznetsov	7 800 000 $ (3)
-Salary Remaining :	7 800 000 $
Cam Fowler	6 500 000 $ (4)
-Salary Remaining :	6 500 000 $
Ryan Ellis	6 250 000 $ (5)
-Salary Remaining :	6 250 000 $
Bryan Rust	6 200 000 $ (5)
-Salary Remaining :	6 200 000 $
Shea Theodore	5 200 000 $ (3)
-Salary Remaining :	5 200 000 $
Jeff Hackett	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Ryan Murray	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
Anthony Beauvillier	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Pavel Zacha	4 450 000 $ (6)
-Salary Remaining :	4 450 000 $
Alex Iafallo	4 200 000 $ (4)
-Salary Remaining :	4 200 000 $
Paul Stastny	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Vince Dunn	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Craig Smith	3 400 000 $ (1)
-Salary Remaining :	3 400 000 $
Trevor Moore	3 400 000 $ (4)
-Salary Remaining :	3 400 000 $
Robert Thomas	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Justin Braun	2 666 667 $ (1)
-Salary Remaining :	2 666 667 $
Nick Holden	2 300 000 $ (1)
-Salary Remaining :	2 300 000 $
James Reimer	2 149 999 $ (2)
-Salary Remaining :	2 149 999 $
Tomas Nosek	1 850 000 $ (2)
-Salary Remaining :	1 850 000 $
Trevor Zegras	1 800 000 $ (1)
-Salary Remaining :	1 800 000 $
Jordan Kyrou	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Total Pro Players	21
Salary Commitment
Year 2022 : 84 666 666 $
Year 2023 : 63 999 999 $
Year 2024 : 54 000 000 $
Year 2025 : 41 000 000 $
Salary Average Commitment
Year 2022 : 84 666 666 $
Year 2023 : 63 999 999 $
Year 2024 : 54 000 000 $
Year 2025 : 41 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 666 666 $
Year 2023 : 63 999 999 $
Year 2024 : 54 000 000 $
Year 2025 : 41 000 000 $

Farm Players Salaries
Justin Abdelkader	425 000 $ (1)
Salary Remaining :	425 000 $
Carter Hart	340 000 $ (2)
Salary Remaining :	340 000 $
Spencer Knight	250 000 $ (1)
Salary Remaining :	250 000 $
Brett Kulak	246 500 $ (4)
Salary Remaining :	246 500 $
Derek Grant	245 000 $ (1)
Salary Remaining :	245 000 $
Denis Gurianov	229 500 $ (2)
Salary Remaining :	229 500 $
Haydn Fleury	225 000 $ (2)
Salary Remaining :	225 000 $
Riley Stillman	190 000 $ (1)
Salary Remaining :	190 000 $
Danton Heinen	170 000 $ (3)
Salary Remaining :	170 000 $
Callan Foote	150 000 $ (2)
Salary Remaining :	150 000 $
Urho Vaakanainen	140 000 $ (3)
Salary Remaining :	140 000 $
Zach Aston-Reese	127 500 $ (2)
Salary Remaining :	127 500 $
Liam Foudy	110 000 $ (3)
Salary Remaining :	110 000 $
Kale Clague	100 000 $ (3)
Salary Remaining :	100 000 $
Alex Alexeyev	100 000 $ (3)
Salary Remaining :	100 000 $
Benoit-Olivier Groulx	92 500 $ (1)
Salary Remaining :	92 500 $
Zach Senyshyn	90 000 $ (1)
Salary Remaining :	90 000 $
Eetu Tuulola	90 000 $ (1)
Salary Remaining :	90 000 $
Brett Murray	90 000 $ (1)
Salary Remaining :	90 000 $
Gabriel Fortier	90 000 $ (1)
Salary Remaining :	90 000 $
Will Cuylle	85 083 $ (2)
Salary Remaining :	85 083 $
Jean-Francois Berube	75 000 $ (1)
Salary Remaining :	75 000 $
Vinni Lettieri	75 000 $ (1)
Salary Remaining :	75 000 $
Chris Wideman	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	24
Salary Commitment
Year 2022 : 3 811 083 $
Year 2023 : 2 023 583 $
Year 2024 : 866 500 $
Year 2025 : 246 500 $
Salary Average Commitment
Year 2022 : 3 796 083 $
Year 2023 : 2 023 583 $
Year 2024 : 866 500 $
Year 2025 : 246 500 $

Cataractes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Gervais Auto
Level 1:	6400 - 375 $ - 0 - 0,00%
Level 2:	6675 - 300 $ - 0 - 0,00%
Level 3:	4850 - 225 $ - 0 - 0,00%
Level 4:	6675 - 120 $ - 0 - 0,00%
Luxury :	1400 - 950 $ - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	105 782 499 $
Farm Players Total Salaries	2 624 250 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	658 572 777 $
Projected Bank Account	658 572 777 $

Pro Players Salaries
Nicklas Backstrom	9 200 000 $ (3)
-Salary Remaining :	9 200 000 $
Moritz Seider	8 916 667 $ (6)
-Salary Remaining :	8 916 667 $
Anders Lee	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Quinn Hughes	6 375 000 $ (5)
-Salary Remaining :	6 375 000 $
Bryan Little	5 291 666 $ (2)
-Salary Remaining :	5 291 666 $
Charlie Coyle	5 250 000 $ (4)
-Salary Remaining :	5 250 000 $
Jakob Silfverberg	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
Josh Bailey	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Brandon Montour	4 700 000 $ (4)
-Salary Remaining :	4 700 000 $
Rasmus Sandin	4 365 000 $ (5)
-Salary Remaining :	4 365 000 $
Calvin Petersen	4 250 000 $ (3)
-Salary Remaining :	4 250 000 $
Timothy Liljegren	3 657 500 $ (4)
-Salary Remaining :	3 657 500 $
Zdeno Chara	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Lucas Raymond	3 425 000 $ (2)
-Salary Remaining :	3 425 000 $
Jack Johnson	3 250 000 $ (1)
-Salary Remaining :	3 250 000 $
Matt Roy	3 040 000 $ (3)
-Salary Remaining :	3 040 000 $
Kevin Labanc	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
(SALARE RETENU ZUCCARELLO)	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Nick Bjugstad	2 465 000 $ (1)
-Salary Remaining :	2 465 000 $
Joel Armia	2 450 000 $ (2)
-Salary Remaining :	2 450 000 $
Daniel Sprong	2 450 000 $ (1)
-Salary Remaining :	2 450 000 $
Anton Lundell	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Noah Cates	1 500 000 $ (4)
-Salary Remaining :	1 500 000 $
Martin Marincin	1 400 000 $ (1)
-Salary Remaining :	1 400 000 $
Mikhail Berdin	1 275 000 $ (1)
-Salary Remaining :	1 275 000 $
Ty Smith	1 263 333 $ (1)
-Salary Remaining :	1 263 333 $
Vitek Vanecek	1 033 333 $ (1)
-Salary Remaining :	1 033 333 $
Jasper Weatherby	950 000 $ (1)
-Salary Remaining :	950 000 $
Joseph Blandisi	750 000 $ (1)
-Salary Remaining :	750 000 $
Total Pro Players	29
Salary Commitment
Year 2022 : 105 782 499 $
Year 2023 : 84 445 833 $
Year 2024 : 58 254 167 $
Year 2025 : 41 764 167 $
Salary Average Commitment
Year 2022 : 105 032 499 $
Year 2023 : 83 745 833 $
Year 2024 : 57 554 167 $
Year 2025 : 41 764 167 $
Salary Cap with 1 Way Contract
Year 2022 : 105 782 499 $
Year 2023 : 84 445 833 $
Year 2024 : 58 254 167 $
Year 2025 : 41 764 167 $

Farm Players Salaries
Linus Sandin	450 000 $ (5)
Salary Remaining :	450 000 $
Nicholas Baptiste	246 500 $ (1)
Salary Remaining :	246 500 $
Madison Bowey	170 000 $ (1)
Salary Remaining :	170 000 $
Cole Perfetti	162 750 $ (2)
Salary Remaining :	162 750 $
Martin Kaut	150 000 $ (2)
Salary Remaining :	150 000 $
Simon Holmstrom	150 000 $ (2)
Salary Remaining :	150 000 $
Lukas Elvenes	148 750 $ (1)
Salary Remaining :	148 750 $
Dylan Holloway	144 167 $ (2)
Salary Remaining :	144 167 $
Lukas Reichel	133 750 $ (2)
Salary Remaining :	133 750 $
Brendan Leipsic	130 000 $ (1)
Salary Remaining :	130 000 $
Jacob Bernard-Docker	120 833 $ (2)
Salary Remaining :	120 833 $
Tyler Madden	98 000 $ (2)
Salary Remaining :	98 000 $
Mathias Emilio Pettersen	92 500 $ (2)
Salary Remaining :	92 500 $
Hugo Alnefelt	92 500 $ (2)
Salary Remaining :	92 500 $
Michael Vukojevic	92 500 $ (2)
Salary Remaining :	92 500 $
Noel Gunler	87 500 $ (3)
Salary Remaining :	87 500 $
Nikita Okhotyuk	79 500 $ (2)
Salary Remaining :	79 500 $
Dominic Turgeon	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	18
Salary Commitment
Year 2022 : 2 624 250 $
Year 2023 : 1 854 000 $
Year 2024 : 537 500 $
Year 2025 : 450 000 $
Salary Average Commitment
Year 2022 : 2 624 250 $
Year 2023 : 1 854 000 $
Year 2024 : 537 500 $
Year 2025 : 450 000 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	10000 - 825 $ - 0 - 0,00%
Level 2:	6000 - 820 $ - 0 - 0,00%
Level 3:	3000 - 815 $ - 0 - 0,00%
Level 4:	4000 - 810 $ - 0 - 0,00%
Luxury :	3000 - 850 $ - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	101 624 701 $
Farm Players Total Salaries	3 445 431 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 864 286 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	340 665 306 $
Projected Bank Account	340 665 306 $

Pro Players Salaries
Mika Zibanejad	10 564 290 $ (7)
-Salary Remaining :	10 564 290 $
Mark Stone	9 500 000 $ (5)
-Salary Remaining :	9 500 000 $
Jakub Voracek	8 250 000 $ (2)
-Salary Remaining :	8 250 000 $
Patrik Laine	7 300 000 $ (3)
-Salary Remaining :	7 300 000 $
Evander Kane	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Justin Faulk	6 500 000 $ (5)
-Salary Remaining :	6 500 000 $
Tyler Bertuzzi	6 250 000 $ (6)
-Salary Remaining :	6 250 000 $
Alec Martinez	5 950 000 $ (3)
-Salary Remaining :	5 950 000 $
Brian Rafalski	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Scott Gomez	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Ken Daneyko	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Jeff Petry	4 250 000 $ (3)
-Salary Remaining :	4 250 000 $
Brandon Tanev	3 500 000 $ (3)
-Salary Remaining :	3 500 000 $
Jack Hughes	3 208 750 $ (1)
-Salary Remaining :	3 208 750 $
Tomas Hertl	2 812 500 $ (1)
-Salary Remaining :	2 812 500 $
Dylan DeMelo	2 422 500 $ (3)
-Salary Remaining :	2 422 500 $
Phil Kessel	2 350 000 $ (2)
-Salary Remaining :	2 350 000 $
Frederik Andersen	2 266 666 $ (2)
-Salary Remaining :	2 266 666 $
Garnet Hathaway	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Casey Cizikas	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Jonathan Bernier	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Total Pro Players	21
Salary Commitment
Year 2022 : 101 624 701 $
Year 2023 : 94 103 451 $
Year 2024 : 71 236 785 $
Year 2025 : 47 814 285 $
Salary Average Commitment
Year 2022 : 101 374 701 $
Year 2023 : 93 853 451 $
Year 2024 : 70 986 785 $
Year 2025 : 47 564 285 $
Salary Cap with 1 Way Contract
Year 2022 : 101 624 701 $
Year 2023 : 94 103 451 $
Year 2024 : 71 236 785 $
Year 2025 : 47 814 285 $

Farm Players Salaries
Quinton Byfield	354 417 $ (2)
Salary Remaining :	354 417 $
Morgan Frost	255 000 $ (3)
Salary Remaining :	255 000 $
Filip Hallander	237 500 $ (2)
Salary Remaining :	237 500 $
Colin Blackwell	233 750 $ (4)
Salary Remaining :	233 750 $
David Krejci	195 000 $ (2)
Salary Remaining :	195 000 $
Colin Miller	185 000 $ (3)
Salary Remaining :	185 000 $
Daniil Tarasov	175 000 $ (2)
Salary Remaining :	175 000 $
Sammy Blais	175 000 $ (4)
Salary Remaining :	175 000 $
Yakov Trenin	175 000 $ (1)
Salary Remaining :	175 000 $
Bode Wilde	150 000 $ (2)
Salary Remaining :	150 000 $
Otto Koivula	150 000 $ (2)
Salary Remaining :	150 000 $
Keegan Kolesar	149 997 $ (2)
Salary Remaining :	149 997 $
Trent Frederic	105 000 $ (1)
Salary Remaining :	105 000 $
Jake Virtanen	100 000 $ (1)
Salary Remaining :	100 000 $
Maxime Lagace	99 767 $ (1)
Salary Remaining :	99 767 $
Jeffrey Viel	92 500 $ (1)
Salary Remaining :	92 500 $
Hunter Jones	92 500 $ (1)
Salary Remaining :	92 500 $
Artyom Zagidulin	92 500 $ (2)
Salary Remaining :	92 500 $
Artemi Kniazev	90 500 $ (2)
Salary Remaining :	90 500 $
Antoine Morand	90 000 $ (1)
Salary Remaining :	90 000 $
Mason Millman	87 000 $ (2)
Salary Remaining :	87 000 $
Dylan Coghlan	82 500 $ (1)
Salary Remaining :	82 500 $
Alexander True	77 500 $ (1)
Salary Remaining :	77 500 $
Total Farm Players	23
Salary Commitment
Year 2022 : 3 445 431 $
Year 2023 : 2 530 664 $
Year 2024 : 848 750 $
Year 2025 : 408 750 $
Salary Average Commitment
Year 2022 : 3 445 431 $
Year 2023 : 2 530 664 $
Year 2024 : 848 750 $
Year 2025 : 408 750 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - 500 $ - 0 - 0,00%
Level 2:	6000 - 400 $ - 0 - 0,00%
Level 3:	3000 - 300 $ - 0 - 0,00%
Level 4:	4000 - 200 $ - 0 - 0,00%
Luxury :	3500 - 750 $ - 0 - 0,00%
Total Capacity :	23500
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	106 185 000 $
Farm Players Total Salaries	1 744 001 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	453 440 351 $
Projected Bank Account	453 440 351 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (3)
-Salary Remaining :	9 500 000 $
Charlie McAvoy	8 500 000 $ (8)
-Salary Remaining :	8 500 000 $
Mathew Barzal	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
John Klingberg	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Cam Atkinson	5 875 000 $ (3)
-Salary Remaining :	5 875 000 $
Cale Makar	5 525 000 $ (2)
-Salary Remaining :	5 525 000 $
Travis Konecny	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Brady Tkachuk	5 100 000 $ (2)
-Salary Remaining :	5 100 000 $
Jordan Binnington	5 100 000 $ (5)
-Salary Remaining :	5 100 000 $
Samuel Girard	5 000 000 $ (5)
-Salary Remaining :	5 000 000 $
Andre Burakovsky	4 675 000 $ (5)
-Salary Remaining :	4 675 000 $
Rasmus Dahlin	4 420 000 $ (2)
-Salary Remaining :	4 420 000 $
Miro Heiskanen	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
Jack Roslovic	3 400 000 $ (2)
-Salary Remaining :	3 400 000 $
Bowen Byram	3 394 167 $ (1)
-Salary Remaining :	3 394 167 $
Philipp Grubauer	3 333 333 $ (1)
-Salary Remaining :	3 333 333 $
Sam Bennett	2 975 000 $ (1)
-Salary Remaining :	2 975 000 $
Scott Laughton	2 550 000 $ (4)
-Salary Remaining :	2 550 000 $
Nick Ritchie	2 150 000 $ (2)
-Salary Remaining :	2 150 000 $
Dylan Strome	2 150 000 $ (1)
-Salary Remaining :	2 150 000 $
Alex Nedeljkovic	2 125 000 $ (1)
-Salary Remaining :	2 125 000 $
Mike Reilly	1 912 500 $ (2)
-Salary Remaining :	1 912 500 $
Zach Sanford	1 700 000 $ (1)
-Salary Remaining :	1 700 000 $
Matt Boldy	1 325 000 $ (1)
-Salary Remaining :	1 325 000 $
Troy Terry	1 275 000 $ (2)
-Salary Remaining :	1 275 000 $
Robert Hagg	850 000 $ (2)
-Salary Remaining :	850 000 $
Alec Regula	850 000 $ (2)
-Salary Remaining :	850 000 $
Alexandre Carrier	750 000 $ (1)
-Salary Remaining :	750 000 $
Total Pro Players	28
Salary Commitment
Year 2022 : 106 185 000 $
Year 2023 : 82 432 500 $
Year 2024 : 52 700 000 $
Year 2025 : 31 825 000 $
Salary Average Commitment
Year 2022 : 106 168 333 $
Year 2023 : 82 432 500 $
Year 2024 : 52 700 000 $
Year 2025 : 31 825 000 $
Salary Cap with 1 Way Contract
Year 2022 : 106 185 000 $
Year 2023 : 82 432 500 $
Year 2024 : 52 700 000 $
Year 2025 : 31 825 000 $

Farm Players Salaries
Bobby Brink	113 750 $ (2)
Salary Remaining :	113 750 $
Thomas Harley	110 500 $ (2)
Salary Remaining :	110 500 $
Jesper Boqvist	100 000 $ (2)
Salary Remaining :	100 000 $
Dominik Bokk	100 000 $ (2)
Salary Remaining :	100 000 $
Taylor Raddysh	95 000 $ (1)
Salary Remaining :	95 000 $
Zachary Jones	92 500 $ (2)
Salary Remaining :	92 500 $
Rasmus Kupari	92 500 $ (1)
Salary Remaining :	92 500 $
Connor McMichael	92 500 $ (2)
Salary Remaining :	92 500 $
Simon Lundmark	92 500 $ (2)
Salary Remaining :	92 500 $
Samuel Bolduc	92 500 $ (2)
Salary Remaining :	92 500 $
Jamieson Rees	92 500 $ (2)
Salary Remaining :	92 500 $
Egor Afanasyev	89 667 $ (2)
Salary Remaining :	89 667 $
Matthew Robertson	89 667 $ (2)
Salary Remaining :	89 667 $
John-Jason Peterka	89 417 $ (2)
Salary Remaining :	89 417 $
Jakob Pelletier	86 333 $ (2)
Salary Remaining :	86 333 $
Dustin Wolf	82 500 $ (2)
Salary Remaining :	82 500 $
Nicholas Robertson	79 667 $ (2)
Salary Remaining :	79 667 $
David Gustafsson	77 500 $ (2)
Salary Remaining :	77 500 $
Connor Ingram	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	19
Salary Commitment
Year 2022 : 1 744 001 $
Year 2023 : 1 481 501 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 742 334 $
Year 2023 : 1 481 501 $
Year 2024 : 0 $
Year 2025 : 0 $

Huskies

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Iamgold
Level 1:	8000 - 600 $ - 0 - 0,00%
Level 2:	7000 - 500 $ - 0 - 0,00%
Level 3:	3500 - 400 $ - 0 - 0,00%
Level 4:	5500 - 300 $ - 0 - 0,00%
Luxury :	2000 - 999 $ - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	104 279 000 $
Farm Players Total Salaries	3 174 196 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	851 296 200 $
Projected Bank Account	851 296 200 $

Pro Players Salaries
Andrei Vasilevskiy	9 500 000 $ (6)
-Salary Remaining :	9 500 000 $
Mikko Rantanen	9 250 000 $ (3)
-Salary Remaining :	9 250 000 $
Roman Josi	9 059 000 $ (6)
-Salary Remaining :	9 059 000 $
Zach Werenski	7 650 000 $ (3)
-Salary Remaining :	7 650 000 $
Ryan O'Reilly	7 500 000 $ (2)
-Salary Remaining :	7 500 000 $
Jason Robertson	6 800 000 $ (5)
-Salary Remaining :	6 800 000 $
Johnny Gaudreau	6 750 000 $ (1)
-Salary Remaining :	6 750 000 $
Nathan MacKinnon	6 300 000 $ (1)
-Salary Remaining :	6 300 000 $
Timo Meier	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Elvis Merzlikins	5 920 000 $ (3)
-Salary Remaining :	5 920 000 $
Bo Horvat	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Ryan Pulock	4 250 000 $ (6)
-Salary Remaining :	4 250 000 $
Adam Lowry	3 825 000 $ (7)
-Salary Remaining :	3 825 000 $
Noah Dobson	3 400 000 $ (3)
-Salary Remaining :	3 400 000 $
Nick Jensen	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Ivan Barbashev	2 125 000 $ (3)
-Salary Remaining :	2 125 000 $
Chandler Stephenson	2 125 000 $ (1)
-Salary Remaining :	2 125 000 $
Luke Glendening	2 125 000 $ (5)
-Salary Remaining :	2 125 000 $
Trevor van Riemsdyk	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Sean Kuraly	1 700 000 $ (2)
-Salary Remaining :	1 700 000 $
Total Pro Players	20
Salary Commitment
Year 2022 : 104 279 000 $
Year 2023 : 75 104 000 $
Year 2024 : 63 904 000 $
Year 2025 : 35 559 000 $
Salary Average Commitment
Year 2022 : 95 220 000 $
Year 2023 : 66 045 000 $
Year 2024 : 54 845 000 $
Year 2025 : 26 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 104 279 000 $
Year 2023 : 75 104 000 $
Year 2024 : 63 904 000 $
Year 2025 : 35 559 000 $

Farm Players Salaries
Cody Eakin	255 000 $ (2)
Salary Remaining :	255 000 $
Carl Hagelin	246 500 $ (2)
Salary Remaining :	246 500 $
Nikolai Prokhorkin	228 333 $ (1)
Salary Remaining :	228 333 $
Ian Cole	212 500 $ (4)
Salary Remaining :	212 500 $
Carl Grundstrom	200 000 $ (1)
Salary Remaining :	200 000 $
Taro Hirose	200 000 $ (1)
Salary Remaining :	200 000 $
Carl Gunnarsson	170 000 $ (2)
Salary Remaining :	170 000 $
Jimmy Vesey	170 000 $ (2)
Salary Remaining :	170 000 $
Ivan Prosvetov	149 333 $ (1)
Salary Remaining :	149 333 $
Derek Ryan	127 500 $ (2)
Salary Remaining :	127 500 $
Andrej Sekera	127 500 $ (1)
Salary Remaining :	127 500 $
Pierre-Edouard Bellemare	127 500 $ (2)
Salary Remaining :	127 500 $
Braydon Coburn	127 500 $ (1)
Salary Remaining :	127 500 $
Jason Spezza	127 500 $ (1)
Salary Remaining :	127 500 $
Darren Helm	127 500 $ (2)
Salary Remaining :	127 500 $
Derek Stepan	125 000 $ (1)
Salary Remaining :	125 000 $
Sampo Ranta	106 250 $ (3)
Salary Remaining :	106 250 $
Leon Gawanke	98 780 $ (1)
Salary Remaining :	98 780 $
Tim Stutzle	92 500 $ (1)
Salary Remaining :	92 500 $
Max Lajoie	80 000 $ (2)
Salary Remaining :	80 000 $
Eric Comrie	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	21
Salary Commitment
Year 2022 : 3 174 196 $
Year 2023 : 1 622 750 $
Year 2024 : 318 750 $
Year 2025 : 212 500 $
Salary Average Commitment
Year 2022 : 3 169 196 $
Year 2023 : 1 622 750 $
Year 2024 : 318 750 $
Year 2025 : 212 500 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - 425 $ - 0 - 0,00%
Level 2:	6000 - 355 $ - 0 - 0,00%
Level 3:	6000 - 325 $ - 0 - 0,00%
Level 4:	5000 - 255 $ - 0 - 0,00%
Luxury :	2000 - 999 $ - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	105 469 290 $
Farm Players Total Salaries	3 661 916 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	618 021 003 $
Projected Bank Account	618 021 003 $

Pro Players Salaries
Erik Karlsson	11 500 000 $ (2)
-Salary Remaining :	11 500 000 $
Anze Kopitar	10 000 000 $ (2)
-Salary Remaining :	10 000 000 $
Vladimir Tarasenko	7 500 000 $ (2)
-Salary Remaining :	7 500 000 $
Jonas Brodin (1 Way Contract)	6 612 500 $ (7)
-Salary Remaining :	6 612 500 $
Chris Kreider	6 500 000 $ (5)
-Salary Remaining :	6 500 000 $
Jared Spurgeon	5 950 000 $ (4)
-Salary Remaining :	5 950 000 $
Nick Schmaltz	5 850 000 $ (4)
-Salary Remaining :	5 850 000 $
Connor Brown	5 542 625 $ (6)
-Salary Remaining :	5 542 625 $
Jonathan Toews	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Marie-Philip Poulin	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Jean-Gabriel Pageau	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
Rickard Rakell	4 675 000 $ (6)
-Salary Remaining :	4 675 000 $
Sami Vatanen	3 650 000 $ (1)
-Salary Remaining :	3 650 000 $
Linus Ullmark	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Dysin Mayo	2 465 000 $ (2)
-Salary Remaining :	2 465 000 $
Jeremy Lauzon	2 465 000 $ (2)
-Salary Remaining :	2 465 000 $
Mark Borowiecki	2 400 000 $ (2)
-Salary Remaining :	2 400 000 $
Jaroslav Halak	2 166 666 $ (2)
-Salary Remaining :	2 166 666 $
Artem Zub	2 149 999 $ (1)
-Salary Remaining :	2 149 999 $
Evan Rodrigues	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Nicolas Meloche	1 997 500 $ (3)
-Salary Remaining :	1 997 500 $
Andrew Peeke	1 275 000 $ (2)
-Salary Remaining :	1 275 000 $
Carl Soderberg	1 020 000 $ (1)
-Salary Remaining :	1 020 000 $
Sam Gagner	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Total Pro Players	24
Salary Commitment
Year 2022 : 105 469 290 $
Year 2023 : 87 899 291 $
Year 2024 : 47 127 625 $
Year 2025 : 45 130 125 $
Salary Average Commitment
Year 2022 : 105 469 289 $
Year 2023 : 87 899 290 $
Year 2024 : 47 127 624 $
Year 2025 : 45 130 124 $
Salary Cap with 1 Way Contract
Year 2022 : 105 469 290 $
Year 2023 : 87 899 291 $
Year 2024 : 47 127 625 $
Year 2025 : 45 130 125 $

Farm Players Salaries
Karel Vejmelka	246 500 $ (3)
Salary Remaining :	246 500 $
Oliver Kylington	246 500 $ (2)
Salary Remaining :	246 500 $
Jan Jenik	246 500 $ (4)
Salary Remaining :	246 500 $
Nathan Smith	199 750 $ (2)
Salary Remaining :	199 750 $
Jack McBain	199 750 $ (3)
Salary Remaining :	199 750 $
Jacob Peterson	199 750 $ (3)
Salary Remaining :	199 750 $
Logan O'Connor	199 750 $ (2)
Salary Remaining :	199 750 $
Dominik Simon	173 333 $ (1)
Salary Remaining :	173 333 $
Robin Salo	170 000 $ (2)
Salary Remaining :	170 000 $
Ty Dellandrea	140 083 $ (1)
Salary Remaining :	140 083 $
Cayden Primeau	127 500 $ (2)
Salary Remaining :	127 500 $
Jack Studnicka	127 500 $ (2)
Salary Remaining :	127 500 $
Ryan Donato	127 500 $ (1)
Salary Remaining :	127 500 $
Markus Niemelainen	127 500 $ (3)
Salary Remaining :	127 500 $
Simon Benoit	127 500 $ (2)
Salary Remaining :	127 500 $
Arttu Ruotsalainen	110 000 $ (2)
Salary Remaining :	110 000 $
Evgeny Svechnikov	100 000 $ (1)
Salary Remaining :	100 000 $
Karson Kuhlman	95 000 $ (1)
Salary Remaining :	95 000 $
Adam Beckman	92 500 $ (2)
Salary Remaining :	92 500 $
William Borgen	90 000 $ (2)
Salary Remaining :	90 000 $
Anton Blidh	90 000 $ (3)
Salary Remaining :	90 000 $
Nico Sturm	90 000 $ (2)
Salary Remaining :	90 000 $
Riley Damiani	90 000 $ (1)
Salary Remaining :	90 000 $
Emil Bemstrom	90 000 $ (2)
Salary Remaining :	90 000 $
Alexander Barabanov	80 000 $ (2)
Salary Remaining :	80 000 $
Reid Boucher	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	26
Salary Commitment
Year 2022 : 3 661 916 $
Year 2023 : 2 861 000 $
Year 2024 : 1 110 000 $
Year 2025 : 246 500 $
Salary Average Commitment
Year 2022 : 3 656 916 $
Year 2023 : 2 861 000 $
Year 2024 : 1 110 000 $
Year 2025 : 246 500 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	8000 - 500 $ - 0 - 0,00%
Level 2:	7000 - 400 $ - 0 - 0,00%
Level 3:	3500 - 300 $ - 0 - 0,00%
Level 4:	5500 - 250 $ - 0 - 0,00%
Luxury :	2000 - 999 $ - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	102 552 500 $
Farm Players Total Salaries	4 413 918 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	870 154 656 $
Projected Bank Account	870 154 656 $

Pro Players Salaries
Thomas Chabot	8 000 000 $ (6)
-Salary Remaining :	8 000 000 $
Evgeni Malkin	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Brayden Schenn	6 500 000 $ (6)
-Salary Remaining :	6 500 000 $
Claude Giroux	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Jordan Staal	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Mike Hoffman	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Jordan Eberle	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Connor Murphy	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
Brady Skjei	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
Jake McCabe	5 000 000 $ (5)
-Salary Remaining :	5 000 000 $
T.J. Brodie	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Al Macinnis	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Pius Suter	4 675 000 $ (3)
-Salary Remaining :	4 675 000 $
Ville Husso	4 470 000 $ (5)
-Salary Remaining :	4 470 000 $
Anthony DeAngelo	4 250 000 $ (4)
-Salary Remaining :	4 250 000 $
John Marino	3 837 500 $ (2)
-Salary Remaining :	3 837 500 $
Alexis Lafreniere	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
Nick Paul	2 720 000 $ (7)
-Salary Remaining :	2 720 000 $
Kaapo Kahkonen	2 085 000 $ (1)
-Salary Remaining :	2 085 000 $
(RACHAT ZUCKER)	1 815 000 $ (2)
-Salary Remaining :	1 815 000 $
Jeff Skinner	1 275 000 $ (2)
-Salary Remaining :	1 275 000 $
Curtis Lazar	1 000 000 $ (5)
-Salary Remaining :	1 000 000 $
Andrew Poturalski	900 000 $ (4)
-Salary Remaining :	900 000 $
Total Pro Players	23
Salary Commitment
Year 2022 : 102 552 500 $
Year 2023 : 90 692 500 $
Year 2024 : 65 015 000 $
Year 2025 : 43 340 000 $
Salary Average Commitment
Year 2022 : 101 552 500 $
Year 2023 : 90 692 500 $
Year 2024 : 65 015 000 $
Year 2025 : 43 340 000 $
Salary Cap with 1 Way Contract
Year 2022 : 102 552 500 $
Year 2023 : 90 692 500 $
Year 2024 : 65 015 000 $
Year 2025 : 43 340 000 $

Farm Players Salaries
Kevin Lankinen	425 000 $ (2)
Salary Remaining :	425 000 $
Kaapo Kakko	348 333 $ (1)
Salary Remaining :	348 333 $
Ilya Samsonov	340 000 $ (2)
Salary Remaining :	340 000 $
Jacob Bryson	297 500 $ (2)
Salary Remaining :	297 500 $
Mattias Samuelsson	272 000 $ (2)
Salary Remaining :	272 000 $
Dmitry Kulikov	250 000 $ (2)
Salary Remaining :	250 000 $
Petr Mrazek	213 000 $ (4)
Salary Remaining :	213 000 $
Alexander Holtz	180 000 $ (2)
Salary Remaining :	180 000 $
Adam Boqvist	174 417 $ (1)
Salary Remaining :	174 417 $
Julien Gauthier	142 667 $ (2)
Salary Remaining :	142 667 $
Rasmus Asplund	142 500 $ (2)
Salary Remaining :	142 500 $
Jakub Zboril	128 000 $ (1)
Salary Remaining :	128 000 $
Alexey Toropchenko	124 000 $ (1)
Salary Remaining :	124 000 $
Brayden Burke	115 000 $ (1)
Salary Remaining :	115 000 $
Gustav Lindstrom	105 000 $ (1)
Salary Remaining :	105 000 $
Logan Stanley	104 667 $ (2)
Salary Remaining :	104 667 $
Mark Jankowski	95 000 $ (5)
Salary Remaining :	95 000 $
Ben Hutton	95 000 $ (3)
Salary Remaining :	95 000 $
Pyotr Kochetkov	92 500 $ (1)
Salary Remaining :	92 500 $
Matias Maccelli	92 500 $ (1)
Salary Remaining :	92 500 $
Zayde Wisdom	91 917 $ (2)
Salary Remaining :	91 917 $
Ridly Greig	89 417 $ (2)
Salary Remaining :	89 417 $
Adam Mascherin	88 000 $ (2)
Salary Remaining :	88 000 $
Raphael Lavoie	87 000 $ (2)
Salary Remaining :	87 000 $
Viktor Lodin	83 000 $ (1)
Salary Remaining :	83 000 $
Vasili Ponomarev	83 000 $ (3)
Salary Remaining :	83 000 $
Alexei Protas	79 500 $ (2)
Salary Remaining :	79 500 $
Filip Chlapik	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	28
Salary Commitment
Year 2022 : 4 413 918 $
Year 2023 : 3 076 168 $
Year 2024 : 486 000 $
Year 2025 : 308 000 $
Salary Average Commitment
Year 2022 : 4 408 918 $
Year 2023 : 3 076 168 $
Year 2024 : 486 000 $
Year 2025 : 308 000 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	8500 - 750 $ - 0 - 0,00%
Level 2:	6500 - 650 $ - 0 - 0,00%
Level 3:	4500 - 600 $ - 0 - 0,00%
Level 4:	4500 - 550 $ - 0 - 0,00%
Luxury :	2000 - 999 $ - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	104 167 856 $
Farm Players Total Salaries	3 369 250 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	127 698 569 $
Projected Bank Account	127 698 569 $

Pro Players Salaries
Drew Doughty	11 000 000 $ (2)
-Salary Remaining :	11 000 000 $
Nikita Kucherov	9 500 000 $ (5)
-Salary Remaining :	9 500 000 $
Ryan Johansen	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Filip Forsberg	7 395 000 $ (8)
-Salary Remaining :	7 395 000 $
Kevin Hayes	7 142 857 $ (4)
-Salary Remaining :	7 142 857 $
Patrice Bergeron	6 875 000 $ (1)
-Salary Remaining :	6 875 000 $
Josh Morrissey	6 250 000 $ (6)
-Salary Remaining :	6 250 000 $
Andrei Svechnikov	5 695 000 $ (2)
-Salary Remaining :	5 695 000 $
Roberto Bissonnette	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Melvin Campbell	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Vincent Lecavalier	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Morgan Rielly	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Devon Toews	4 250 000 $ (5)
-Salary Remaining :	4 250 000 $
Brett Pesce	4 025 000 $ (2)
-Salary Remaining :	4 025 000 $
Braden Holtby	2 975 000 $ (1)
-Salary Remaining :	2 975 000 $
Kyle Palmieri	2 850 000 $ (3)
-Salary Remaining :	2 850 000 $
MacKenzie Weegar	2 400 000 $ (1)
-Salary Remaining :	2 400 000 $
Nic Dowd	2 210 000 $ (4)
-Salary Remaining :	2 210 000 $
Tuukka Rask	2 149 999 $ (1)
-Salary Remaining :	2 149 999 $
Johan Larsson	1 450 000 $ (1)
-Salary Remaining :	1 450 000 $
Total Pro Players	20
Salary Commitment
Year 2022 : 104 167 856 $
Year 2023 : 83 317 857 $
Year 2024 : 54 597 857 $
Year 2025 : 51 747 857 $
Salary Average Commitment
Year 2022 : 98 344 939 $
Year 2023 : 77 494 940 $
Year 2024 : 48 774 940 $
Year 2025 : 45 924 940 $
Salary Cap with 1 Way Contract
Year 2022 : 104 167 856 $
Year 2023 : 83 317 857 $
Year 2024 : 54 597 857 $
Year 2025 : 51 747 857 $

Farm Players Salaries
Mackenzie Blackwood	282 000 $ (2)
Salary Remaining :	282 000 $
Mike Matheson	238 000 $ (4)
Salary Remaining :	238 000 $
Jacob Middleton	233 750 $ (4)
Salary Remaining :	233 750 $
Brian Elliott	229 500 $ (2)
Salary Remaining :	229 500 $
Mark Giordano	229 500 $ (3)
Salary Remaining :	229 500 $
Eric Robinson	204 000 $ (3)
Salary Remaining :	204 000 $
Mirco Mueller	150 000 $ (1)
Salary Remaining :	150 000 $
Travis Dermott	150 000 $ (3)
Salary Remaining :	150 000 $
Victor Mete	150 000 $ (1)
Salary Remaining :	150 000 $
Ronald Attard	135 000 $ (1)
Salary Remaining :	135 000 $
Nick Foligno	127 500 $ (1)
Salary Remaining :	127 500 $
Brennan Menell	120 000 $ (1)
Salary Remaining :	120 000 $
Sam Lafferty	119 000 $ (4)
Salary Remaining :	119 000 $
Kiefer Sherwood	110 500 $ (2)
Salary Remaining :	110 500 $
Zach Bogosian	100 000 $ (2)
Salary Remaining :	100 000 $
Klim Kostin	100 000 $ (3)
Salary Remaining :	100 000 $
Nick Cousins	100 000 $ (3)
Salary Remaining :	100 000 $
Marc Del Gaizo	92 500 $ (2)
Salary Remaining :	92 500 $
Grigori Denisenko	92 500 $ (2)
Salary Remaining :	92 500 $
Nathan Legare	90 500 $ (2)
Salary Remaining :	90 500 $
Mikhail Grigorenko	80 000 $ (2)
Salary Remaining :	80 000 $
Michael McCarron	80 000 $ (3)
Salary Remaining :	80 000 $
Lane Pederson	80 000 $ (1)
Salary Remaining :	80 000 $
Dylan Ferguson	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	24
Salary Commitment
Year 2022 : 3 369 250 $
Year 2023 : 2 531 750 $
Year 2024 : 1 454 250 $
Year 2025 : 590 750 $
Salary Average Commitment
Year 2022 : 3 369 250 $
Year 2023 : 2 531 750 $
Year 2024 : 1 454 250 $
Year 2025 : 590 750 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8500 - 999 $ - 0 - 0,00%
Level 2:	6500 - 998 $ - 0 - 0,00%
Level 3:	4500 - 997 $ - 0 - 0,00%
Level 4:	4500 - 996 $ - 0 - 0,00%
Luxury :	2000 - 999 $ - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	104 830 799 $
Farm Players Total Salaries	2 708 667 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	666 369 478 $
Projected Bank Account	666 369 478 $

Pro Players Salaries
Kirill Kaprizov	9 350 000 $ (6)
-Salary Remaining :	9 350 000 $
Dougie Hamilton	8 075 000 $ (5)
-Salary Remaining :	8 075 000 $
Sean Couturier	8 075 000 $ (7)
-Salary Remaining :	8 075 000 $
Ryan Suter	7 538 461 $ (2)
-Salary Remaining :	7 538 461 $
Joe Pavelski	6 162 500 $ (2)
-Salary Remaining :	6 162 500 $
Dylan Larkin	6 100 000 $ (1)
-Salary Remaining :	6 100 000 $
Mattias Ekholm	5 950 000 $ (5)
-Salary Remaining :	5 950 000 $
Mikael Granlund	5 200 000 $ (3)
-Salary Remaining :	5 200 000 $
Jaden Schwartz	4 887 500 $ (5)
-Salary Remaining :	4 887 500 $
Thatcher Demko	4 675 000 $ (5)
-Salary Remaining :	4 675 000 $
Ilya Mikheyev	4 675 000 $ (2)
-Salary Remaining :	4 675 000 $
Neal Pionk	4 250 000 $ (1)
-Salary Remaining :	4 250 000 $
Marc-Andre Fleury	3 825 000 $ (3)
-Salary Remaining :	3 825 000 $
Ryan Graves	3 800 000 $ (3)
-Salary Remaining :	3 800 000 $
Marcus Foligno	3 612 500 $ (3)
-Salary Remaining :	3 612 500 $
Jeff Carter	3 230 000 $ (3)
-Salary Remaining :	3 230 000 $
Vladislav Gavrikov	2 975 000 $ (1)
-Salary Remaining :	2 975 000 $
Artturi Lehkonen	2 550 000 $ (2)
-Salary Remaining :	2 550 000 $
Calle Jarnkrok	2 125 000 $ (4)
-Salary Remaining :	2 125 000 $
Mason Appleton	2 125 000 $ (3)
-Salary Remaining :	2 125 000 $
Philippe Myers	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
(RACHAT MIKE MATHESON)	1 624 838 $ (8)
-Salary Remaining :	1 624 838 $
Michael McLeod	1 025 000 $ (1)
-Salary Remaining :	1 025 000 $
Zach Whitecloud	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Total Pro Players	24
Salary Commitment
Year 2022 : 104 830 799 $
Year 2023 : 89 480 799 $
Year 2024 : 66 554 838 $
Year 2025 : 44 762 338 $
Salary Average Commitment
Year 2022 : 105 655 799 $
Year 2023 : 90 305 799 $
Year 2024 : 66 554 838 $
Year 2025 : 44 762 338 $
Salary Cap with 1 Way Contract
Year 2022 : 104 830 799 $
Year 2023 : 89 480 799 $
Year 2024 : 66 554 838 $
Year 2025 : 44 762 338 $

Farm Players Salaries
Josh Leivo	221 000 $ (1)
Salary Remaining :	221 000 $
Warren Foegele	150 000 $ (1)
Salary Remaining :	150 000 $
Jeremy Swayman	148 750 $ (1)
Salary Remaining :	148 750 $
Jack Rathbone	140 250 $ (1)
Salary Remaining :	140 250 $
Ryan McLeod	140 000 $ (2)
Salary Remaining :	140 000 $
Braden Schneider	132 500 $ (2)
Salary Remaining :	132 500 $
Mackenzie Entwistle	127 500 $ (1)
Salary Remaining :	127 500 $
Jakub Skarek	125 000 $ (2)
Salary Remaining :	125 000 $
Philipp Kurashev	123 250 $ (1)
Salary Remaining :	123 250 $
Conor Timmins	111 500 $ (1)
Salary Remaining :	111 500 $
Justus Annunen	110 500 $ (1)
Salary Remaining :	110 500 $
Adam Gaudette	105 000 $ (1)
Salary Remaining :	105 000 $
Jake Leschyshyn	97 750 $ (1)
Salary Remaining :	97 750 $
Aidan Dudas	97 500 $ (1)
Salary Remaining :	97 500 $
Layton Ahac	92 500 $ (2)
Salary Remaining :	92 500 $
Jan Mysak	92 500 $ (2)
Salary Remaining :	92 500 $
Luke Evangelista	91 917 $ (2)
Salary Remaining :	91 917 $
Yan Kuznetsov	89 417 $ (2)
Salary Remaining :	89 417 $
Nils Hoglander	89 167 $ (2)
Salary Remaining :	89 167 $
Nathan Bastian	87 500 $ (1)
Salary Remaining :	87 500 $
Vitaly Kravtsov	87 500 $ (1)
Salary Remaining :	87 500 $
Sam Poulin	86 333 $ (2)
Salary Remaining :	86 333 $
Ryan Suzuki	86 333 $ (2)
Salary Remaining :	86 333 $
Jonathan Dahlen	75 000 $ (2)
Salary Remaining :	75 000 $
Total Farm Players	24
Salary Commitment
Year 2022 : 2 708 667 $
Year 2023 : 1 100 667 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 703 667 $
Year 2023 : 1 095 667 $
Year 2024 : 0 $
Year 2025 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	6000 - 500 $ - 0 - 0,00%
Level 2:	5000 - 300 $ - 0 - 0,00%
Level 3:	2000 - 200 $ - 0 - 0,00%
Level 4:	4000 - 100 $ - 0 - 0,00%
Luxury :	1000 - 999 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	106 456 867 $
Farm Players Total Salaries	1 496 041 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	864 068 379 $
Projected Bank Account	864 068 379 $

Pro Players Salaries
James van Riemsdyk	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Marc-Edouard Vlasic	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
John Gibson	6 400 000 $ (2)
-Salary Remaining :	6 400 000 $
Anthony Mantha	6 375 000 $ (6)
-Salary Remaining :	6 375 000 $
Esa Lindell	5 800 000 $ (2)
-Salary Remaining :	5 800 000 $
Milan Lucic	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Reilly Smith	4 900 000 $ (5)
-Salary Remaining :	4 900 000 $
Joel Farabee	4 750 000 $ (4)
-Salary Remaining :	4 750 000 $
Ryan Strome	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
Mikko Koskinen	4 600 000 $ (1)
-Salary Remaining :	4 600 000 $
Josh Anderson	4 350 000 $ (4)
-Salary Remaining :	4 350 000 $
Phillip Danault	4 250 000 $ (4)
-Salary Remaining :	4 250 000 $
Filip Hronek	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
Jake Oettinger	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Cody Ceci	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Joel Edmundson	3 500 000 $ (6)
-Salary Remaining :	3 500 000 $
Max Comtois	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Nicolas Roy (1 Way Contract)	3 250 000 $ (6)
-Salary Remaining :	3 250 000 $
Radek Faksa	3 050 000 $ (4)
-Salary Remaining :	3 050 000 $
(RACHAT JEFF SKINNER)	2 999 700 $ (5)
-Salary Remaining :	2 999 700 $
Luke Kunin	2 650 000 $ (1)
-Salary Remaining :	2 650 000 $
Janne Kuokkanen	2 125 000 $ (1)
-Salary Remaining :	2 125 000 $
Jack Quinn	1 744 167 $ (2)
-Salary Remaining :	1 744 167 $
Lassi Thomson	1 288 000 $ (2)
-Salary Remaining :	1 288 000 $
K'Andre Miller	1 275 000 $ (1)
-Salary Remaining :	1 275 000 $
Greg Pateryn	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Ville Heinola	1 150 000 $ (1)
-Salary Remaining :	1 150 000 $
Vitaly Abramov	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Graeme Clarke	0 $ (0)
Carson Focht	0 $ (0)
Total Pro Players	30
Salary Commitment
Year 2022 : 106 456 867 $
Year 2023 : 77 656 867 $
Year 2024 : 52 424 700 $
Year 2025 : 44 424 700 $
Salary Average Commitment
Year 2022 : 105 156 867 $
Year 2023 : 77 356 867 $
Year 2024 : 52 549 700 $
Year 2025 : 44 549 700 $
Salary Cap with 1 Way Contract
Year 2022 : 106 456 867 $
Year 2023 : 77 656 867 $
Year 2024 : 52 424 700 $
Year 2025 : 44 424 700 $

Farm Players Salaries
Joe Veleno	121 292 $ (1)
Salary Remaining :	121 292 $
Jakub Lauko	100 000 $ (1)
Salary Remaining :	100 000 $
Pierre-Olivier Joseph	97 500 $ (3)
Salary Remaining :	97 500 $
Brendan Guhle	97 500 $ (1)
Salary Remaining :	97 500 $
Olivier Rodrigue	95 000 $ (1)
Salary Remaining :	95 000 $
Jonatan Berggren	92 500 $ (2)
Salary Remaining :	92 500 $
Alex Beaucage	92 500 $ (2)
Salary Remaining :	92 500 $
Joey Keane	92 500 $ (1)
Salary Remaining :	92 500 $
Pavel Dorofeyev	92 500 $ (2)
Salary Remaining :	92 500 $
Samuel Fagemo	91 083 $ (1)
Salary Remaining :	91 083 $
Akil Thomas	91 083 $ (1)
Salary Remaining :	91 083 $
Jared McIsaac	89 667 $ (1)
Salary Remaining :	89 667 $
Tyson Foerster	89 417 $ (2)
Salary Remaining :	89 417 $
Brayden Tracey	86 333 $ (2)
Salary Remaining :	86 333 $
Nolan Foote	86 333 $ (2)
Salary Remaining :	86 333 $
Lucas Johansen	80 833 $ (1)
Salary Remaining :	80 833 $
Total Farm Players	16
Salary Commitment
Year 2022 : 1 496 041 $
Year 2023 : 637 083 $
Year 2024 : 97 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 496 041 $
Year 2023 : 637 083 $
Year 2024 : 97 500 $
Year 2025 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - 625 $ - 0 - 0,00%
Level 2:	5000 - 490 $ - 0 - 0,00%
Level 3:	2000 - 420 $ - 0 - 0,00%
Level 4:	4000 - 315 $ - 0 - 0,00%
Luxury :	1000 - 999 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 548 166 $
Farm Players Total Salaries	3 850 750 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 297 500 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	824 903 285 $
Projected Bank Account	824 903 285 $

Pro Players Salaries
Alex Ovechkin	10 000 000 $ (4)
-Salary Remaining :	10 000 000 $
Tyler Seguin	9 850 000 $ (2)
-Salary Remaining :	9 850 000 $
Sebastian Aho	8 454 000 $ (2)
-Salary Remaining :	8 454 000 $
Brent Burns	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Elias Pettersson	7 352 500 $ (4)
-Salary Remaining :	7 352 500 $
Jacob Markstrom	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Tom Wilson	5 166 666 $ (2)
-Salary Remaining :	5 166 666 $
Wayne Gretzky	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
David Savard	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Brenden Dillon	4 050 000 $ (1)
-Salary Remaining :	4 050 000 $
J.T. Compher	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Kevin Shattenkirk	3 400 000 $ (2)
-Salary Remaining :	3 400 000 $
Zach Parise	2 550 000 $ (1)
-Salary Remaining :	2 550 000 $
Cal Clutterbuck	1 750 000 $ (1)
-Salary Remaining :	1 750 000 $
Jamie Oleksiak	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Ryan Hartman	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Radko Gudas	1 275 000 $ (1)
-Salary Remaining :	1 275 000 $
David Kampf	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Joonas Korpisalo	1 200 000 $ (2)
-Salary Remaining :	1 200 000 $
Mason Marchment	800 000 $ (1)
-Salary Remaining :	800 000 $
Total Pro Players	20
Salary Commitment
Year 2022 : 87 548 166 $
Year 2023 : 69 423 166 $
Year 2024 : 27 352 500 $
Year 2025 : 22 352 500 $
Salary Average Commitment
Year 2022 : 87 548 166 $
Year 2023 : 69 423 166 $
Year 2024 : 27 352 500 $
Year 2025 : 22 352 500 $
Salary Cap with 1 Way Contract
Year 2022 : 87 548 166 $
Year 2023 : 69 423 166 $
Year 2024 : 27 352 500 $
Year 2025 : 22 352 500 $

Farm Players Salaries
Keith Yandle	635 000 $ (1)
Salary Remaining :	635 000 $
Evgenii Dadonov	515 000 $ (2)
Salary Remaining :	515 000 $
Robby Fabbri	250 750 $ (2)
Salary Remaining :	250 750 $
Carson Soucy	210 000 $ (1)
Salary Remaining :	210 000 $
Zemgus Girgensons	200 000 $ (1)
Salary Remaining :	200 000 $
Max Jones	191 250 $ (2)
Salary Remaining :	191 250 $
Jani Hakanpaa	180 000 $ (1)
Salary Remaining :	180 000 $
Vasily Podkolzin	177 500 $ (2)
Salary Remaining :	177 500 $
Austin Watson	150 000 $ (1)
Salary Remaining :	150 000 $
Henri Jokiharju	130 000 $ (2)
Salary Remaining :	130 000 $
Dawson Mercer	129 417 $ (2)
Salary Remaining :	129 417 $
Louis Domingue	100 000 $ (1)
Salary Remaining :	100 000 $
Michael Amadio	100 000 $ (1)
Salary Remaining :	100 000 $
Nikolai Knyzhov	100 000 $ (2)
Salary Remaining :	100 000 $
Joel L'Esperance	95 000 $ (1)
Salary Remaining :	95 000 $
Jean-Luc Foudy	92 500 $ (2)
Salary Remaining :	92 500 $
Jordan Spence	91 917 $ (2)
Salary Remaining :	91 917 $
Eetu Makiniemi	90 000 $ (3)
Salary Remaining :	90 000 $
Joseph Woll	85 000 $ (2)
Salary Remaining :	85 000 $
Nikita Alexandrov	83 083 $ (2)
Salary Remaining :	83 083 $
Mason Primeau	82 500 $ (2)
Salary Remaining :	82 500 $
Yegor Sokolov	81 833 $ (2)
Salary Remaining :	81 833 $
Brandon Coe	80 000 $ (2)
Salary Remaining :	80 000 $
Total Farm Players	23
Salary Commitment
Year 2022 : 3 850 750 $
Year 2023 : 2 180 750 $
Year 2024 : 90 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 850 750 $
Year 2023 : 2 180 750 $
Year 2024 : 90 000 $
Year 2025 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BB and T Center
Level 1:	7900 - 350 $ - 0 - 0,00%
Level 2:	5500 - 225 $ - 0 - 0,00%
Level 3:	4000 - 175 $ - 0 - 0,00%
Level 4:	4000 - 100 $ - 0 - 0,00%
Luxury :	1100 - 800 $ - 0 - 0,00%
Total Capacity :	22500
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	102 888 401 $
Farm Players Total Salaries	2 669 750 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	650 565 567 $
Projected Bank Account	650 565 567 $

Pro Players Salaries
John Tavares	11 000 000 $ (2)
-Salary Remaining :	11 000 000 $
Oliver Ekman-Larsson	8 250 000 $ (5)
-Salary Remaining :	8 250 000 $
Jacob Trouba	8 000 000 $ (4)
-Salary Remaining :	8 000 000 $
Nick Suzuki	7 640 000 $ (5)
-Salary Remaining :	7 640 000 $
Kris Letang	6 800 000 $ (4)
-Salary Remaining :	6 800 000 $
Hampus Lindholm	6 800 000 $ (6)
-Salary Remaining :	6 800 000 $
David Pastrnak	6 666 666 $ (1)
-Salary Remaining :	6 666 666 $
Connor Hellebuyck	6 166 666 $ (2)
-Salary Remaining :	6 166 666 $
Noah Hanifin	4 950 000 $ (2)
-Salary Remaining :	4 950 000 $
Alexander Wennberg	4 900 000 $ (1)
-Salary Remaining :	4 900 000 $
Victor Olofsson	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Viktor Arvidsson	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
Tanner Pearson	3 500 000 $ (4)
-Salary Remaining :	3 500 000 $
Andreas Johnsson	3 400 000 $ (1)
-Salary Remaining :	3 400 000 $
Brandon Sutter	3 000 000 $ (4)
-Salary Remaining :	3 000 000 $
Miles Wood	2 550 000 $ (1)
-Salary Remaining :	2 550 000 $
(RACHAT ZACH PARISE)	2 512 569 $ (7)
-Salary Remaining :	2 512 569 $
Niklas Hjalmarsson	2 450 000 $ (2)
-Salary Remaining :	2 450 000 $
Dylan Cozens	1 744 167 $ (1)
-Salary Remaining :	1 744 167 $
Scott Wedgewood	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Cole Caufield	1 308 333 $ (1)
-Salary Remaining :	1 308 333 $
Josh Brown	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Total Pro Players	22
Salary Commitment
Year 2022 : 102 888 401 $
Year 2023 : 77 819 235 $
Year 2024 : 46 502 569 $
Year 2025 : 46 502 569 $
Salary Average Commitment
Year 2022 : 102 888 401 $
Year 2023 : 77 819 235 $
Year 2024 : 46 502 569 $
Year 2025 : 46 502 569 $
Salary Cap with 1 Way Contract
Year 2022 : 102 888 401 $
Year 2023 : 77 819 235 $
Year 2024 : 46 502 569 $
Year 2025 : 46 502 569 $

Farm Players Salaries
Zack Kassian	320 000 $ (2)
Salary Remaining :	320 000 $
Michael Dal Colle	250 000 $ (3)
Salary Remaining :	250 000 $
Filip Gustavsson	200 000 $ (2)
Salary Remaining :	200 000 $
Philip Broberg	171 333 $ (2)
Salary Remaining :	171 333 $
Filip Zadina	155 125 $ (3)
Salary Remaining :	155 125 $
Jake Christiansen	95 000 $ (2)
Salary Remaining :	95 000 $
John Ludvig	92 500 $ (1)
Salary Remaining :	92 500 $
Mads Sogaard	92 500 $ (2)
Salary Remaining :	92 500 $
Ryan O'Rourke	92 500 $ (2)
Salary Remaining :	92 500 $
Connor Dewar	90 000 $ (1)
Salary Remaining :	90 000 $
Victor Soderstrom	89 417 $ (2)
Salary Remaining :	89 417 $
Brendan Perlini	85 000 $ (1)
Salary Remaining :	85 000 $
Nathan Schnarr	82 500 $ (1)
Salary Remaining :	82 500 $
Gabriel Vilardi	82 500 $ (1)
Salary Remaining :	82 500 $
Isaac Ratcliffe	81 375 $ (1)
Salary Remaining :	81 375 $
Axel Andersson	80 000 $ (1)
Salary Remaining :	80 000 $
Jonah Gadjovich	80 000 $ (4)
Salary Remaining :	80 000 $
Dillon Heatherington	77 500 $ (3)
Salary Remaining :	77 500 $
Tyce Thompson	77 500 $ (3)
Salary Remaining :	77 500 $
Peter Abbandonato	75 000 $ (1)
Salary Remaining :	75 000 $
Joel Blomqvist	75 000 $ (2)
Salary Remaining :	75 000 $
Guillaume Brisebois	75 000 $ (1)
Salary Remaining :	75 000 $
Givani Smith	75 000 $ (1)
Salary Remaining :	75 000 $
Fabian Zetterlund	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	24
Salary Commitment
Year 2022 : 2 669 750 $
Year 2023 : 1 775 875 $
Year 2024 : 640 125 $
Year 2025 : 80 000 $
Salary Average Commitment
Year 2022 : 2 657 250 $
Year 2023 : 1 770 875 $
Year 2024 : 640 125 $
Year 2025 : 80 000 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6500 - 550 $ - 0 - 0,00%
Level 2:	5500 - 400 $ - 0 - 0,00%
Level 3:	3000 - 300 $ - 0 - 0,00%
Level 4:	4500 - 200 $ - 0 - 0,00%
Luxury :	1500 - 850 $ - 0 - 0,00%
Total Capacity :	21000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	97 632 381 $
Farm Players Total Salaries	2 986 301 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	594 969 803 $
Projected Bank Account	594 969 803 $

Pro Players Salaries
Artemi Panarin	11 642 860 $ (4)
-Salary Remaining :	11 642 860 $
Matthew Tkachuk	8 125 000 $ (8)
-Salary Remaining :	8 125 000 $
Kyle Connor	7 142 857 $ (4)
-Salary Remaining :	7 142 857 $
Brock Nelson	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
William Karlsson	5 900 000 $ (5)
-Salary Remaining :	5 900 000 $
Darcy Kuemper	5 780 000 $ (6)
-Salary Remaining :	5 780 000 $
Oliver Bjorkstrand	5 750 000 $ (4)
-Salary Remaining :	5 750 000 $
Gustav Nyquist	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Adam Larsson	5 000 000 $ (5)
-Salary Remaining :	5 000 000 $
Jonathan Marchessault	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Jakob Chychrun	4 600 000 $ (3)
-Salary Remaining :	4 600 000 $
Andreas Athanasiou	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Kasperi Kapanen	4 475 000 $ (3)
-Salary Remaining :	4 475 000 $
Olli Maatta	4 250 000 $ (5)
-Salary Remaining :	4 250 000 $
Tristan Jarry	4 125 000 $ (1)
-Salary Remaining :	4 125 000 $
Oskar Sundqvist	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Gustav Forsling	2 550 000 $ (1)
-Salary Remaining :	2 550 000 $
Michael Anderson	2 125 000 $ (2)
-Salary Remaining :	2 125 000 $
Erik Brannstrom	1 300 000 $ (3)
-Salary Remaining :	1 300 000 $
Eetu Luostarinen	1 116 667 $ (2)
-Salary Remaining :	1 116 667 $
Total Pro Players	20
Salary Commitment
Year 2022 : 97 632 381 $
Year 2023 : 78 207 381 $
Year 2024 : 69 965 714 $
Year 2025 : 53 590 714 $
Salary Average Commitment
Year 2022 : 97 632 381 $
Year 2023 : 78 207 381 $
Year 2024 : 69 965 714 $
Year 2025 : 53 590 714 $
Salary Cap with 1 Way Contract
Year 2022 : 97 632 381 $
Year 2023 : 78 207 381 $
Year 2024 : 69 965 714 $
Year 2025 : 53 590 714 $

Farm Players Salaries
Sam Steel	217 500 $ (1)
Salary Remaining :	217 500 $
Dillon Dube	170 000 $ (1)
Salary Remaining :	170 000 $
Alex Vlasic	149 167 $ (2)
Salary Remaining :	149 167 $
William Carrier	140 000 $ (2)
Salary Remaining :	140 000 $
Oliver Wahlstrom	140 000 $ (1)
Salary Remaining :	140 000 $
Calen Addison	122 500 $ (1)
Salary Remaining :	122 500 $
Noah Juulsen	120 000 $ (3)
Salary Remaining :	120 000 $
Justin Barron	117 500 $ (1)
Salary Remaining :	117 500 $
Kieffer Bellows	115 000 $ (1)
Salary Remaining :	115 000 $
Jarred Tinordi	95 000 $ (1)
Salary Remaining :	95 000 $
Maxim Cajkovic	92 500 $ (2)
Salary Remaining :	92 500 $
Drew Helleson	92 500 $ (3)
Salary Remaining :	92 500 $
Michal Teply	91 917 $ (1)
Salary Remaining :	91 917 $
Adam Ruzicka	90 000 $ (3)
Salary Remaining :	90 000 $
Ole Bjorgvik Holm	89 667 $ (3)
Salary Remaining :	89 667 $
Frederik Gauthier	87 500 $ (1)
Salary Remaining :	87 500 $
Samuel Morin	85 000 $ (2)
Salary Remaining :	85 000 $
Michael Krutil	85 000 $ (1)
Salary Remaining :	85 000 $
Evan Fitzpatrick	85 000 $ (1)
Salary Remaining :	85 000 $
Dennis Gilbert	85 000 $ (3)
Salary Remaining :	85 000 $
Logan Thompson	85 000 $ (1)
Salary Remaining :	85 000 $
Isaiah Saville	84 967 $ (2)
Salary Remaining :	84 967 $
Cameron York	83 083 $ (2)
Salary Remaining :	83 083 $
Chase De Leo	82 500 $ (3)
Salary Remaining :	82 500 $
Shane Bowers	80 000 $ (2)
Salary Remaining :	80 000 $
Albin Grewe	75 000 $ (1)
Salary Remaining :	75 000 $
Scott Perunovich	75 000 $ (2)
Salary Remaining :	75 000 $
Kristians Rubins	75 000 $ (3)
Salary Remaining :	75 000 $
Alex D'Orio	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	29
Salary Commitment
Year 2022 : 2 986 301 $
Year 2023 : 1 424 384 $
Year 2024 : 634 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 979 801 $
Year 2023 : 1 419 384 $
Year 2024 : 634 667 $
Year 2025 : 0 $

Prédateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone arena
Level 1:	6000 - 500 $ - 0 - 0,00%
Level 2:	5000 - 350 $ - 0 - 0,00%
Level 3:	2000 - 295 $ - 0 - 0,00%
Level 4:	4000 - 200 $ - 0 - 0,00%
Luxury :	1000 - 999 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	97 637 685 $
Farm Players Total Salaries	4 894 916 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	588 460 895 $
Projected Bank Account	588 460 895 $

Pro Players Salaries
Seth Jones	8 075 000 $ (7)
-Salary Remaining :	8 075 000 $
Shea Weber	7 857 143 $ (4)
-Salary Remaining :	7 857 143 $
Dominik Kubalik	7 225 000 $ (1)
-Salary Remaining :	7 225 000 $
Max Domi	6 240 875 $ (6)
-Salary Remaining :	6 240 875 $
Kyle Okposo	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Mathew Dumba	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Yegor Sharangovich	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Pierre-Luc Dubois	5 700 000 $ (1)
-Salary Remaining :	5 700 000 $
Jonathan Drouin	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Jonathan Quick	5 100 000 $ (2)
-Salary Remaining :	5 100 000 $
Colin White	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
Rasmus Andersson	4 550 000 $ (4)
-Salary Remaining :	4 550 000 $
Rem Pitlick	3 100 000 $ (2)
-Salary Remaining :	3 100 000 $
Barrett Hayton	2 975 000 $ (2)
-Salary Remaining :	2 975 000 $
Alex Goligoski	2 550 000 $ (1)
-Salary Remaining :	2 550 000 $
Nicolas Hague	2 550 000 $ (2)
-Salary Remaining :	2 550 000 $
Sonny Milano	2 125 000 $ (3)
-Salary Remaining :	2 125 000 $
(RACHAT TURRIS)	1 980 000 $ (4)
-Salary Remaining :	1 980 000 $
Marcus Johansson	1 900 000 $ (1)
-Salary Remaining :	1 900 000 $
(RACHAT GUSEV)	1 820 500 $ (2)
-Salary Remaining :	1 820 500 $
(RACHAT BISHOP)	1 622 500 $ (2)
-Salary Remaining :	1 622 500 $
Alex Newhook	1 491 667 $ (1)
-Salary Remaining :	1 491 667 $
Conor Sheary	1 275 000 $ (1)
-Salary Remaining :	1 275 000 $
Jake Allen	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Total Pro Players	24
Salary Commitment
Year 2022 : 97 637 685 $
Year 2023 : 58 746 018 $
Year 2024 : 41 578 018 $
Year 2025 : 28 703 018 $
Salary Average Commitment
Year 2022 : 97 637 686 $
Year 2023 : 58 746 019 $
Year 2024 : 41 578 019 $
Year 2025 : 28 703 019 $
Salary Cap with 1 Way Contract
Year 2022 : 97 637 685 $
Year 2023 : 58 746 018 $
Year 2024 : 41 578 018 $
Year 2025 : 28 703 018 $

Farm Players Salaries
Tyler Johnson	500 000 $ (2)
Salary Remaining :	500 000 $
Dominik Kahun	425 000 $ (2)
Salary Remaining :	425 000 $
Micheal Ferland	350 000 $ (1)
Salary Remaining :	350 000 $
Brett Connolly	350 000 $ (1)
Salary Remaining :	350 000 $
Erik Gustafsson	297 500 $ (2)
Salary Remaining :	297 500 $
John Moore	275 000 $ (1)
Salary Remaining :	275 000 $
John Leonard	200 000 $ (1)
Salary Remaining :	200 000 $
Jamie Drysdale	177 500 $ (1)
Salary Remaining :	177 500 $
Marco Rossi	171 333 $ (3)
Salary Remaining :	171 333 $
Yegor Zamula	170 000 $ (2)
Salary Remaining :	170 000 $
Collin Delia	158 333 $ (1)
Salary Remaining :	158 333 $
Stuart Skinner	150 000 $ (2)
Salary Remaining :	150 000 $
Lukas Dostal	150 000 $ (2)
Salary Remaining :	150 000 $
Pavel Gogolev	125 000 $ (2)
Salary Remaining :	125 000 $
Mikhail Maltsev	125 000 $ (2)
Salary Remaining :	125 000 $
Arthur Kaliyev	110 000 $ (2)
Salary Remaining :	110 000 $
Connor Clifton	100 000 $ (1)
Salary Remaining :	100 000 $
Jacob Perreault	92 500 $ (2)
Salary Remaining :	92 500 $
Josh Lopina	92 500 $ (3)
Salary Remaining :	92 500 $
Samuel Helenius	90 250 $ (3)
Salary Remaining :	90 250 $
Joel Teasdale	90 000 $ (1)
Salary Remaining :	90 000 $
Aleksi Heponiemi	90 000 $ (1)
Salary Remaining :	90 000 $
Josh Brook	90 000 $ (1)
Salary Remaining :	90 000 $
Tommy Novak	90 000 $ (2)
Salary Remaining :	90 000 $
Jacob Ingham	90 000 $ (1)
Salary Remaining :	90 000 $
Joel Hofer	90 000 $ (1)
Salary Remaining :	90 000 $
Noah Gregor	85 000 $ (2)
Salary Remaining :	85 000 $
Laurent Dauphin	85 000 $ (2)
Salary Remaining :	85 000 $
Matthew Phillips	75 000 $ (2)
Salary Remaining :	75 000 $
Total Farm Players	29
Salary Commitment
Year 2022 : 4 894 916 $
Year 2023 : 2 834 083 $
Year 2024 : 354 083 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 4 894 916 $
Year 2023 : 2 834 083 $
Year 2024 : 354 083 $
Year 2025 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 900 $ - 0 - 0,00%
Level 2:	5000 - 799 $ - 0 - 0,00%
Level 3:	2000 - 500 $ - 0 - 0,00%
Level 4:	4000 - 450 $ - 0 - 0,00%
Luxury :	1000 - 999 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	89 104 753 $
Farm Players Total Salaries	3 520 378 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	333 333 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	164 256 803 $
Projected Bank Account	164 256 803 $

Pro Players Salaries
Sergei Bobrovsky	10 000 000 $ (2)
-Salary Remaining :	10 000 000 $
Leon Draisaitl	8 500 000 $ (2)
-Salary Remaining :	8 500 000 $
Matt Duchene	8 000 000 $ (4)
-Salary Remaining :	8 000 000 $
Mark Scheifele	6 125 000 $ (2)
-Salary Remaining :	6 125 000 $
Tyler Myers	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Nate Schmidt	5 950 000 $ (2)
-Salary Remaining :	5 950 000 $
Ondrej Palat	5 225 000 $ (3)
-Salary Remaining :	5 225 000 $
Conor Garland	4 850 666 $ (5)
-Salary Remaining :	4 850 666 $
Alex Tuch	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
Nikita Zaitsev	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Lawson Crouse	4 025 000 $ (6)
-Salary Remaining :	4 025 000 $
Chris Tanev	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Anton Khudobin	3 450 000 $ (2)
-Salary Remaining :	3 450 000 $
Erik Haula	3 080 000 $ (2)
-Salary Remaining :	3 080 000 $
Martin Fehervary	1 900 000 $ (2)
-Salary Remaining :	1 900 000 $
Michael Rasmussen	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Tanner Jeannot	1 497 500 $ (3)
-Salary Remaining :	1 497 500 $
Erik Johnson	1 466 667 $ (2)
-Salary Remaining :	1 466 667 $
Trevor Daley	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Mark Kastelic	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Andrew Cogliano	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Ross Colton	985 000 $ (2)
-Salary Remaining :	985 000 $
Brandon Hagel	799 920 $ (3)
-Salary Remaining :	799 920 $
Total Pro Players	23
Salary Commitment
Year 2022 : 89 104 753 $
Year 2023 : 86 104 753 $
Year 2024 : 24 398 086 $
Year 2025 : 16 875 666 $
Salary Average Commitment
Year 2022 : 89 104 753 $
Year 2023 : 86 104 753 $
Year 2024 : 24 398 086 $
Year 2025 : 16 875 666 $
Salary Cap with 1 Way Contract
Year 2022 : 89 104 753 $
Year 2023 : 86 104 753 $
Year 2024 : 24 398 086 $
Year 2025 : 16 875 666 $

Farm Players Salaries
Chris Driedger	249 000 $ (4)
Salary Remaining :	249 000 $
Egor Sokolov	240 625 $ (4)
Salary Remaining :	240 625 $
Zack MacEwen	223 333 $ (1)
Salary Remaining :	223 333 $
Jonas Johansson	192 500 $ (2)
Salary Remaining :	192 500 $
Joakim Nygard	172 222 $ (2)
Salary Remaining :	172 222 $
Paul Cotter	156 667 $ (3)
Salary Remaining :	156 667 $
Luke Schenn	150 000 $ (1)
Salary Remaining :	150 000 $
Kole Lind	150 000 $ (2)
Salary Remaining :	150 000 $
Connor Corcoran	149 999 $ (3)
Salary Remaining :	149 999 $
Glenn Gawdin	147 500 $ (2)
Salary Remaining :	147 500 $
Brogan Rafferty	133 333 $ (1)
Salary Remaining :	133 333 $
Jordan Gross	117 500 $ (2)
Salary Remaining :	117 500 $
Alex Steeves	115 000 $ (2)
Salary Remaining :	115 000 $
Curtis Douglas	100 000 $ (2)
Salary Remaining :	100 000 $
Timothy Gettinger	100 000 $ (1)
Salary Remaining :	100 000 $
Kevin Connauton	100 000 $ (1)
Salary Remaining :	100 000 $
Matthew Strome	100 000 $ (2)
Salary Remaining :	100 000 $
Ukko-Pekka Luukkonen	100 000 $ (3)
Salary Remaining :	100 000 $
Oskar Back	100 000 $ (2)
Salary Remaining :	100 000 $
Hunter Drew	100 000 $ (2)
Salary Remaining :	100 000 $
Lauri Pajuniemi	100 000 $ (3)
Salary Remaining :	100 000 $
Sam Anas	95 000 $ (2)
Salary Remaining :	95 000 $
Nico Daws	92 500 $ (2)
Salary Remaining :	92 500 $
Janis Moser	92 500 $ (2)
Salary Remaining :	92 500 $
Trey Fix-Wolansky	89 999 $ (2)
Salary Remaining :	89 999 $
Antonio Stranges	77 700 $ (2)
Salary Remaining :	77 700 $
Kyle Wood	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	27
Salary Commitment
Year 2022 : 3 520 378 $
Year 2023 : 2 738 712 $
Year 2024 : 996 291 $
Year 2025 : 489 625 $
Salary Average Commitment
Year 2022 : 3 515 378 $
Year 2023 : 2 738 712 $
Year 2024 : 996 291 $
Year 2025 : 489 625 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - 999 $ - 0 - 0,00%
Level 2:	5000 - 998 $ - 0 - 0,00%
Level 3:	2000 - 997 $ - 0 - 0,00%
Level 4:	4000 - 996 $ - 0 - 0,00%
Luxury :	1000 - 999 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	90 844 030 $
Farm Players Total Salaries	3 186 936 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	1 317 819 580 $
Projected Bank Account	1 317 819 580 $

Pro Players Salaries
Blake Wheeler	8 250 000 $ (2)
-Salary Remaining :	8 250 000 $
Logan Couture	8 000 000 $ (5)
-Salary Remaining :	8 000 000 $
William Nylander	6 962 366 $ (2)
-Salary Remaining :	6 962 366 $
Robin Lehner	6 000 000 $ (5)
-Salary Remaining :	6 000 000 $
Nikolaj Ehlers	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Teuvo Teravainen	5 400 000 $ (2)
-Salary Remaining :	5 400 000 $
Mikael Backlund	5 350 000 $ (2)
-Salary Remaining :	5 350 000 $
Jaccob Slavin	5 300 000 $ (2)
-Salary Remaining :	5 300 000 $
François Coté	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Elias Lindholm	4 850 000 $ (2)
-Salary Remaining :	4 850 000 $
Kevin Fiala	4 433 333 $ (2)
-Salary Remaining :	4 433 333 $
Josh Manson	4 340 000 $ (5)
-Salary Remaining :	4 340 000 $
Damon Severson	4 166 666 $ (1)
-Salary Remaining :	4 166 666 $
Erik Gudbranson	3 575 000 $ (4)
-Salary Remaining :	3 575 000 $
Thomas Greiss	2 766 667 $ (1)
-Salary Remaining :	2 766 667 $
Jordan Greenway	2 499 998 $ (3)
-Salary Remaining :	2 499 998 $
Travis Sanheim	2 400 000 $ (1)
-Salary Remaining :	2 400 000 $
Derek Forbort	2 400 000 $ (4)
-Salary Remaining :	2 400 000 $
Jujhar Khaira	1 500 000 $ (4)
-Salary Remaining :	1 500 000 $
Tage Thompson	900 000 $ (1)
-Salary Remaining :	900 000 $
Jean-Sebastien Dea	750 000 $ (3)
-Salary Remaining :	750 000 $
Total Pro Players	21
Salary Commitment
Year 2022 : 90 844 030 $
Year 2023 : 80 610 697 $
Year 2024 : 34 064 998 $
Year 2025 : 30 815 000 $
Salary Average Commitment
Year 2022 : 90 794 030 $
Year 2023 : 80 560 697 $
Year 2024 : 34 014 998 $
Year 2025 : 30 815 000 $
Salary Cap with 1 Way Contract
Year 2022 : 90 844 030 $
Year 2023 : 80 610 697 $
Year 2024 : 34 064 998 $
Year 2025 : 30 815 000 $

Farm Players Salaries
Marcus Pettersson	402 518 $ (3)
Salary Remaining :	402 518 $
Filip Chytil	250 000 $ (2)
Salary Remaining :	250 000 $
Adam Erne	230 000 $ (4)
Salary Remaining :	230 000 $
Niko Mikkola	204 000 $ (4)
Salary Remaining :	204 000 $
Casey DeSmith	190 000 $ (3)
Salary Remaining :	190 000 $
Joel Kiviranta	170 000 $ (1)
Salary Remaining :	170 000 $
Morgan Barron	168 751 $ (3)
Salary Remaining :	168 751 $
Mark Pysyk	155 000 $ (2)
Salary Remaining :	155 000 $
Jonas Siegenthaler	150 000 $ (2)
Salary Remaining :	150 000 $
Brendan Lemieux	140 000 $ (1)
Salary Remaining :	140 000 $
Seth Jarvis	139 417 $ (2)
Salary Remaining :	139 417 $
Olli Juolevi	133 333 $ (2)
Salary Remaining :	133 333 $
Cody Glass	99 500 $ (3)
Salary Remaining :	99 500 $
Colten Ellis	92 500 $ (2)
Salary Remaining :	92 500 $
Tobias Bjornfot	90 000 $ (3)
Salary Remaining :	90 000 $
Alexander Nylander	90 000 $ (3)
Salary Remaining :	90 000 $
Roby Jarventie	89 417 $ (3)
Salary Remaining :	89 417 $
Jaret Anderson-Dolan	80 000 $ (3)
Salary Remaining :	80 000 $
Stelio Mattheos	80 000 $ (3)
Salary Remaining :	80 000 $
Tyler Parsons	80 000 $ (2)
Salary Remaining :	80 000 $
Lucas Carlsson	77 500 $ (1)
Salary Remaining :	77 500 $
Rasmus Korhonen	75 000 $ (2)
Salary Remaining :	75 000 $
Total Farm Players	22
Salary Commitment
Year 2022 : 3 186 936 $
Year 2023 : 2 799 436 $
Year 2024 : 1 724 186 $
Year 2025 : 434 000 $
Salary Average Commitment
Year 2022 : 3 181 936 $
Year 2023 : 2 794 436 $
Year 2024 : 1 724 186 $
Year 2025 : 434 000 $

Sénateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	6000 - 999 $ - 0 - 0,00%
Level 2:	6000 - 998 $ - 0 - 0,00%
Level 3:	4000 - 997 $ - 0 - 0,00%
Level 4:	7000 - 900 $ - 0 - 0,00%
Luxury :	3000 - 999 $ - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	103 954 231 $
Farm Players Total Salaries	2 739 958 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	4 391 799 $
Projected Bank Account	4 391 799 $

Pro Players Salaries
Jack Eichel	10 000 000 $ (5)
-Salary Remaining :	10 000 000 $
Alex Pietrangelo	9 137 500 $ (4)
-Salary Remaining :	9 137 500 $
John Carlson	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Max Pacioretty	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Jake Guentzel	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Pavel Buchnevich	5 950 000 $ (5)
-Salary Remaining :	5 950 000 $
Jesper Bratt	5 482 500 $ (4)
-Salary Remaining :	5 482 500 $
J.T. Miller	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Max Power	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Mustang Sally	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Zach Hyman	4 675 000 $ (4)
-Salary Remaining :	4 675 000 $
Roope Hintz	4 675 000 $ (2)
-Salary Remaining :	4 675 000 $
Erik Cernak	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Mikhail Sergachev	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Lars Eller	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Mike Smith	2 875 000 $ (1)
-Salary Remaining :	2 875 000 $
(SALAIRE RETENU DUNCAN KEITH)	2 769 231 $ (1)
-Salary Remaining :	2 769 231 $
Barclay Goodrow	2 677 500 $ (3)
-Salary Remaining :	2 677 500 $
Ondrej Kase	2 337 500 $ (2)
-Salary Remaining :	2 337 500 $
Jared McCann	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
Alexander Romanov	2 125 000 $ (3)
-Salary Remaining :	2 125 000 $
Drake Caggiula	750 000 $ (1)
-Salary Remaining :	750 000 $
Total Pro Players	22
Salary Commitment
Year 2022 : 103 954 231 $
Year 2023 : 75 560 000 $
Year 2024 : 50 047 500 $
Year 2025 : 45 245 000 $
Salary Average Commitment
Year 2022 : 105 516 731 $
Year 2023 : 77 172 500 $
Year 2024 : 51 660 000 $
Year 2025 : 46 857 500 $
Salary Cap with 1 Way Contract
Year 2022 : 103 954 231 $
Year 2023 : 75 560 000 $
Year 2024 : 50 047 500 $
Year 2025 : 45 245 000 $

Farm Players Salaries
Blake Lizotte	191 250 $ (1)
Salary Remaining :	191 250 $
Dakota Mermis	188 333 $ (1)
Salary Remaining :	188 333 $
Tyson Jost	170 000 $ (2)
Salary Remaining :	170 000 $
Brock McGinn	161 500 $ (2)
Salary Remaining :	161 500 $
Ian Mitchell	150 875 $ (2)
Salary Remaining :	150 875 $
Adam Werner	133 333 $ (1)
Salary Remaining :	133 333 $
Shane Pinto	132 500 $ (2)
Salary Remaining :	132 500 $
Yegor Chinakhov	132 500 $ (1)
Salary Remaining :	132 500 $
Nick Perbix	127 500 $ (2)
Salary Remaining :	127 500 $
Tyler Motte	110 000 $ (1)
Salary Remaining :	110 000 $
Nicolas Beaudin	106 250 $ (2)
Salary Remaining :	106 250 $
Isac Lundestrom	100 000 $ (1)
Salary Remaining :	100 000 $
Alex Barre-Boulet	95 000 $ (1)
Salary Remaining :	95 000 $
Morgan Geekie	95 000 $ (1)
Salary Remaining :	95 000 $
Jack Drury	92 500 $ (2)
Salary Remaining :	92 500 $
Mikko Kokkonen	92 500 $ (2)
Salary Remaining :	92 500 $
Joachim Blichfeld	92 500 $ (1)
Salary Remaining :	92 500 $
Rudolfs Balcers	90 000 $ (2)
Salary Remaining :	90 000 $
Danila Klimovich	89 417 $ (3)
Salary Remaining :	89 417 $
Michael Dipietro	84 000 $ (2)
Salary Remaining :	84 000 $
Arturs Silovs	80 000 $ (3)
Salary Remaining :	80 000 $
Louie Belpedio	75 000 $ (1)
Salary Remaining :	75 000 $
Dylan Garand	75 000 $ (2)
Salary Remaining :	75 000 $
Ilya Konovalov	75 000 $ (2)
Salary Remaining :	75 000 $
Total Farm Players	24
Salary Commitment
Year 2022 : 2 739 958 $
Year 2023 : 1 527 042 $
Year 2024 : 169 417 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 734 958 $
Year 2023 : 1 522 042 $
Year 2024 : 169 417 $
Year 2025 : 0 $

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Springfield Civic Center
Level 1:	6000 - 999 $ - 0 - 0,00%
Level 2:	5000 - 950 $ - 0 - 0,00%
Level 3:	2000 - 900 $ - 0 - 0,00%
Level 4:	4000 - 750 $ - 0 - 0,00%
Luxury :	1000 - 999 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	200,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	104 923 540 $
Farm Players Total Salaries	3 236 667 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 105 000 000 $	0 $
Estimate Over Minimum Salary Cap of 70 000 000 $	0 $
Current Bank Account	18 093 459 $
Projected Bank Account	18 093 459 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (2)
-Salary Remaining :	12 500 000 $
Mitch Marner	10 893 000 $ (4)
-Salary Remaining :	10 893 000 $
Steven Stamkos	8 500 000 $ (2)
-Salary Remaining :	8 500 000 $
Aaron Ekblad	7 500 000 $ (3)
-Salary Remaining :	7 500 000 $
Adam Fox	7 225 000 $ (3)
-Salary Remaining :	7 225 000 $
Jonathan Huberdeau	5 900 000 $ (1)
-Salary Remaining :	5 900 000 $
Yanni Gourde	5 166 666 $ (2)
-Salary Remaining :	5 166 666 $
Mike Liut	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Henri Leon	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Dave Babych	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Chris Chelios	5 000 000 $ (8)
-Salary Remaining :	5 000 000 $
Vincent Trocheck	4 750 000 $ (1)
-Salary Remaining :	4 750 000 $
Ben Chiarot (1 Way Contract)	4 250 000 $ (5)
-Salary Remaining :	4 250 000 $
David Perron	4 037 500 $ (3)
-Salary Remaining :	4 037 500 $
Drake Batherson	3 825 000 $ (2)
-Salary Remaining :	3 825 000 $
Anthony Cirelli	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Colton Sissons	2 857 143 $ (4)
-Salary Remaining :	2 857 143 $
Duncan Keith	2 769 231 $ (1)
-Salary Remaining :	2 769 231 $
Anthony Stolarz	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Josh Archibald	750 000 $ (2)
-Salary Remaining :	750 000 $
Total Pro Players	20
Salary Commitment
Year 2022 : 104 923 540 $
Year 2023 : 88 504 309 $
Year 2024 : 56 762 643 $
Year 2025 : 38 000 143 $
Salary Average Commitment
Year 2022 : 99 923 540 $
Year 2023 : 83 504 309 $
Year 2024 : 51 762 643 $
Year 2025 : 33 000 143 $
Salary Cap with 1 Way Contract
Year 2022 : 104 923 540 $
Year 2023 : 88 504 309 $
Year 2024 : 56 762 643 $
Year 2025 : 38 000 143 $

Farm Players Salaries
Jesse Puljujarvi	342 500 $ (1)
Salary Remaining :	342 500 $
Juuso Valimaki	297 500 $ (2)
Salary Remaining :	297 500 $
Eeli Tolvanen	255 000 $ (2)
Salary Remaining :	255 000 $
Alex Turcotte	244 417 $ (2)
Salary Remaining :	244 417 $
Cooper Marody	125 000 $ (2)
Salary Remaining :	125 000 $
Ethan Bear	120 000 $ (1)
Salary Remaining :	120 000 $
Dmytro Timashov	120 000 $ (1)
Salary Remaining :	120 000 $
Ivan Chekhovich	120 000 $ (1)
Salary Remaining :	120 000 $
Tye Felhaber	120 000 $ (1)
Salary Remaining :	120 000 $
Mackenzie MacEachern	120 000 $ (1)
Salary Remaining :	120 000 $
Mikhail Vorobyev	120 000 $ (1)
Salary Remaining :	120 000 $
Pavel Shen	120 000 $ (1)
Salary Remaining :	120 000 $
Mac Hollowell	120 000 $ (1)
Salary Remaining :	120 000 $
Caleb Jones	114 750 $ (2)
Salary Remaining :	114 750 $
Patrik Nemeth	105 000 $ (3)
Salary Remaining :	105 000 $
Mitch Reinke	100 000 $ (1)
Salary Remaining :	100 000 $
Charlie Lindgren	100 000 $ (2)
Salary Remaining :	100 000 $
Tyler Steenbergen	100 000 $ (2)
Salary Remaining :	100 000 $
Josef Korenar	100 000 $ (2)
Salary Remaining :	100 000 $
Donovan Sebrango	92 500 $ (2)
Salary Remaining :	92 500 $
Sasha Chmelevski	75 000 $ (2)
Salary Remaining :	75 000 $
Dmitri Samorukov	75 000 $ (2)
Salary Remaining :	75 000 $
Lawrence Pilut	75 000 $ (2)
Salary Remaining :	75 000 $
Zachary Fucale	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	24
Salary Commitment
Year 2022 : 3 236 667 $
Year 2023 : 1 759 167 $
Year 2024 : 105 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 236 667 $
Year 2023 : 1 759 167 $
Year 2024 : 105 000 $
Year 2025 : 0 $

Team Finance	Last Update - 26 octobre 2022 at 08:57
Simulating a Pre-Season

Team	Current Fund	Season Salary Cap	Under Maximum of 105 000 000 $ Available Cap Space	Over Minimum of 70 000 000 $	Pro Players	Farm Players	Total Players
Barons	240 143 002 $	102 063 249 $	2 936 751 $	32 063 249 $	30	12	42
Blackhawks	824 947 134 $	90 233 133 $	14 766 867 $	20 233 133 $	22	20	42
Bruins	1 161 249 961 $	99 212 500 $	5 787 500 $	29 212 500 $	22	23	45
Canadiens	725 441 283 $	101 241 499 $	3 758 501 $	31 241 499 $	27	16	43
Canucks	820 306 193 $	86 325 000 $	18 675 000 $	16 325 000 $	28	16	44
Capitals	598 341 688 $	84 666 666 $	20 333 334 $	14 666 666 $	21	24	45
Cataractes	658 572 777 $	105 782 499 $	-782 499 $	35 782 499 $	29	18	47
Devils	340 665 306 $	103 488 987 $	1 511 013 $	33 488 987 $	21	23	44
Golden Knights	453 440 351 $	106 185 000 $	-1 185 000 $	36 185 000 $	28	19	47
Huskies	851 296 200 $	104 279 000 $	721 000 $	34 279 000 $	20	21	41
Kings	618 021 003 $	105 469 290 $	-469 290 $	35 469 290 $	24	26	50
Kraken	870 154 656 $	102 552 500 $	2 447 500 $	32 552 500 $	23	28	51
Lightning	127 698 569 $	104 167 856 $	832 144 $	34 167 856 $	20	24	44
Maple Leafs	666 369 478 $	104 830 799 $	169 201 $	34 830 799 $	24	24	48
Nordiques	864 068 379 $	106 456 867 $	-1 456 867 $	36 456 867 $	30	16	46
Oilers	824 903 285 $	88 845 666 $	16 154 334 $	18 845 666 $	20	23	43
Panthers	650 565 567 $	102 888 401 $	2 111 599 $	32 888 401 $	22	24	46
Penguins	594 969 803 $	97 632 381 $	7 367 619 $	27 632 381 $	20	29	49
Prédateurs	588 460 895 $	97 637 685 $	7 362 315 $	27 637 685 $	24	29	53
Rangers	164 256 803 $	89 438 086 $	15 561 914 $	19 438 086 $	23	27	50
Red Wings	1 317 819 580 $	90 844 030 $	14 155 970 $	20 844 030 $	21	22	43
Sénateurs	4 391 799 $	103 954 231 $	1 045 769 $	33 954 231 $	22	24	46
Whalers	18 093 459 $	104 923 540 $	76 460 $	34 923 540 $	20	24	44

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 - %