Arena Capacity  Ticket Price Attendance  % 
Arena Name  American Airlines Center 
Level 1:  5750  $120  0  0.00% 
Level 2:  4750  $80  0  0.00% 
Level 3:  3750  $50  0  0.00% 
Level 4:  2750  $30  0  0.00% 
Luxury :  1000  $220  0  0.00% 
Total Capacity :  18000 
Farm 
Farm Level 1:  2000  $30  0  0.00% 
Farm Level 2:  1000  $20  0  0.00% 
Farm Total Capacity :  3000 
Income 
Home Games Left  41 
Average Attendance  %  0  0.00% 
Average Income per Game  $0 
Year to Date Revenue  $0 
Farm 
Home Games Left  41 
Average Attendance  %  0  0.00% 
Average Income per Game  $0 
Year to Date Revenue  $0 
Expense 
Pro Players Total Salaries  $76,017,000 
Farm Players Total Salaries  $3,625,660 
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 
Pro Estimated Season Revenue  $0 
Farm Estimated Season Revenue  $0 
Pro Remaining Season Days  185 
Pro Expenses Per Days  $424,416 
Pro Estimated Expenses  $78,516,960 
Farm Remaining Season Days  185 
Farm Expenses Per Days  $25,004 
Farm Estimated Expenses  $4,625,740 
Estimated Season Expenses  $83,142,700 
Estimated Season Salary Cap  $76,017,055 
Estimate Under Maximum Salary Cap of $82,500,000  $6,482,945 
Estimate Over Minimum Salary Cap of $61,000,000  $15,017,055 
Current Bank Account  $16,650,352 
Projected Bank Account  ($66,492,348) 

Pro Players Salaries 
Aleksander Barkov (1 Way Contract) 
$8,000,000 (1) 
Salary Remaining : 
$8,000,000 
Salary Average : 
$8,000,000 
Salary Average Remaining : 
$8,000,000 
Tomas Hertl (1 Way Contract) 
$7,373,000 (4) 
Salary Remaining : 
$7,373,000 
Salary Average : 
$7,373,000 
Salary Average Remaining : 
$7,373,000 
Filip Forsberg (1 Way Contract) 
$6,290,000 (5) 
Salary Remaining : 
$6,290,000 
Salary Average : 
$6,290,000 
Salary Average Remaining : 
$6,290,000 
Ryan McDonagh (1 Way Contract) 
$5,615,000 (5) 
Salary Remaining : 
$5,615,000 
Salary Average : 
$5,615,000 
Salary Average Remaining : 
$5,615,000 
Devon Toews (1 Way Contract) 
$4,857,000 (1) 
Salary Remaining : 
$4,857,000 
Salary Average : 
$4,857,000 
Salary Average Remaining : 
$4,857,000 
Brendan Gallagher (1 Way Contract) 
$4,680,000 (3) 
Salary Remaining : 
$4,680,000 
Salary Average : 
$4,680,000 
Salary Average Remaining : 
$4,680,000 
Rickard Rakell (1 Way Contract) 
$4,000,000 (2) 
Salary Remaining : 
$4,000,000 
Salary Average : 
$4,000,000 
Salary Average Remaining : 
$4,000,000 
Vince Dunn (1 Way Contract) 
$3,929,000 (2) 
Salary Remaining : 
$3,929,000 
Salary Average : 
$3,929,000 
Salary Average Remaining : 
$3,929,000 
Ryan Getzlaf (1 Way Contract) 
$3,370,000 (1) 
Salary Remaining : 
$3,370,000 
Salary Average : 
$3,370,000 
Salary Average Remaining : 
$3,370,000 
Christian Dvorak (1 Way Contract) 
$3,239,000 (1) 
Salary Remaining : 
$3,239,000 
Salary Average : 
$3,239,000 
Salary Average Remaining : 
$3,239,000 
Luke Kunin (1 Way Contract) 
$3,231,000 (3) 
Salary Remaining : 
$3,231,000 
Salary Average : 
$3,231,000 
Salary Average Remaining : 
$3,231,000 
Jordan Greenway (1 Way Contract) 
$3,000,000 (3) 
Salary Remaining : 
$3,000,000 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$3,000,000 
Zemgus Girgensons (1 Way Contract) 
$2,500,000 (4) 
Salary Remaining : 
$2,500,000 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$2,500,000 
Victor Mete (1 Way Contract) 
$2,327,000 (5) 
Salary Remaining : 
$2,327,000 
Salary Average : 
$2,327,000 
Salary Average Remaining : 
$2,327,000 
Darren Helm (1 Way Contract) 
$2,000,000 (4) 
Salary Remaining : 
$2,000,000 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$2,000,000 
Kevin Rooney (1 Way Contract) 
$2,000,000 (2) 
Salary Remaining : 
$2,000,000 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$2,000,000 
Frederick Gaudreau (1 Way Contract) 
$2,000,000 (2) 
Salary Remaining : 
$2,000,000 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$2,000,000 
Alex Nedeljkovic (1 Way Contract) 
$2,000,000 (2) 
Salary Remaining : 
$2,000,000 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$2,000,000 
Caleb Jones (1 Way Contract) 
$1,159,000 (2) 
1 Way Contract Salary Cap :  $1,159,000 
Salary Remaining : 
$1,159,000 
Salary Average : 
$1,159,000 
Salary Average Remaining : 
$1,159,000 
Lias Andersson (1 Way Contract) 
$1,097,000 (3) 
1 Way Contract Salary Cap :  $1,097,000 
Salary Remaining : 
$1,097,000 
Salary Average : 
$1,097,000 
Salary Average Remaining : 
$1,097,000 
Jake Oettinger 
$925,000 (1) 
Salary Remaining : 
$925,000 
Salary Average : 
$925,000 
Salary Average Remaining : 
$925,000 
Nicolas Hague 
$925,000 (1) 
Salary Remaining : 
$925,000 
Salary Average : 
$925,000 
Salary Average Remaining : 
$925,000 
Sam Lafferty 
$750,000 (1) 
Salary Remaining : 
$750,000 
Salary Average : 
$750,000 
Salary Average Remaining : 
$750,000 
Chad Ruhwedel 
$750,000 (2) 
Salary Remaining : 
$750,000 
Salary Average : 
$750,000 
Salary Average Remaining : 
$750,000 
Total Pro Players  24 
Salary Commitment 
Year 2022 : $76,017,000 
Year 2023 : $53,951,000 
Year 2024 : $38,113,000 
Year 2025 : $26,105,000 
Salary Average Commitment 
Year 2022 : $76,017,000 
Year 2023 : $53,951,000 
Year 2024 : $38,113,000 
Year 2025 : $26,105,000 
Salary Cap with 1 Way Contract 
Year 2022 : $76,017,000 
Year 2023 : $53,951,000 
Year 2024 : $38,113,000 
Year 2025 : $26,105,000 

Farm Players Salaries 
Alex Belzile 
$100,000 (3) 
Salary Remaining : 
$100,000 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Dustin Wolf 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Jeremy Davies 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Cameron Crotty 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Carl Neill 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Chad Krys 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Chase Pearson 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Curtis Douglas 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
David Farrance 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Garrett Pilon 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
J.C. Beaudin 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Jared McIsaac 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Jasper Weatherby 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
David Cotton 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Jeremy Gregoire 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Nolan Stevens 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Taylor Raddysh 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Tanner Laczynski 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Josh Jacobs 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Olivier Leblanc 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Scott Perunovich 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Aleksi Heponiemi 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Michael Vukojevic 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Michael Eyssimont 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Nelson Nogier 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Morgan Barron 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Jake Evans 
$92,500 (1) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Mark Friedman 
$92,500 (1) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Ken Appleby 
$92,500 (2) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Rhett Gardner 
$92,500 (1) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Tobias Bjornfot 
$92,500 (1) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Lukas Vejdemo 
$92,500 (1) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Anthony Angello 
$75,660 (2) 
Salary Remaining : 
$75,660 
Salary Average : 
$75,660 
Salary Average Remaining : 
$75,660 
Tobie PaquetteBisson 
$75,000 (3) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Joe Hicketts 
$75,000 (2) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Andrew Hammond 
$75,000 (3) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Gabriel Dumont 
$75,000 (2) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Zac Dalpe 
$75,000 (2) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Andrej Sustr 
$75,000 (3) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Paul LaDue 
$70,000 (1) 
Salary Remaining : 
$70,000 
Salary Average : 
$70,000 
Salary Average Remaining : 
$70,000 
Total Farm Players  40 
Salary Commitment 
Year 2022 : $3,625,660 
Year 2023 : $3,093,160 
Year 2024 : $2,700,000 
Year 2025 : $0 
Salary Average Commitment 
Year 2022 : $3,625,660 
Year 2023 : $3,093,160 
Year 2024 : $2,700,000 
Year 2025 : $0 
