LPHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6700 - 140 $ - 4 264 - 63,64%
Level 2:	5950 - 85 $ - 4 255 - 71,52%
Level 3:	3000 - 50 $ - 2 577 - 85,89%
Level 4:	4701 - 35 $ - 3 439 - 73,16%
Luxury :	1745 - 300 $ - 1 622 - 92,96%
Total Capacity :	22096
Farm
Farm Level 1:	2000 - 35 $ - 1 968 - 98,41%
Farm Level 2:	1000 - 20 $ - 734 - 73,39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 158 - 73,12%
Average Income per Game	2 118 179 $
Year to Date Revenue	88 963 535 $
Farm
Home Games Left	0
Average Attendance - %	2 702 - 90,07%
Average Income per Game	104 457 $
Year to Date Revenue	4 387 187 $
Expense
Pro Players Total Salaries	67 450 000 $
Farm Players Total Salaries	3 070 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	11 000 000 $
Pro Year To Date Expenses	66 217 370 $
Farm Year To Date Expenses	8 202 474 $
Pro Salary Cap To Date	64 217 378 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	588 559 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	68 974 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 450 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	5 550 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	24 450 000 $
Current Bank Account	140 487 570 $
Projected Bank Account	140 487 570 $

Pro Players Salaries
Blake Wheeler	7 500 000 $ (1)
Jakub Voracek	7 000 000 $ (2)
Brayden Point	7 000 000 $ (2)
Elias Pettersson	5 000 000 $ (4)
T.J. Oshie	5 000 000 $ (1)
Ryan McDonagh	5 000 000 $ (2)
Zach Parise	4 000 000 $ (2)
Corey Perry	3 000 000 $ (2)
Chris Tierney	3 000 000 $ (3)
Jesper Bratt	3 000 000 $ (4)
Mikhail Sergachev	3 000 000 $ (3)
Darren Helm	3 000 000 $ (1)
Max Comtois	1 500 000 $ (4)
Denis Gurianov	1 500 000 $ (4)
Pavel Francouz	1 000 000 $ (2)
Alexandre Carrier	1 000 000 $ (3)
Charles Norris	1 000 000 $ (3)
Matt Irwin	1 000 000 $ (1)
Riley Stillman	850 000 $ (3)
Logan Thompson	850 000 $ (3)
Chandler Stephenson	850 000 $ (2)
Sean Kuraly	850 000 $ (3)
Egor Sharangovich	850 000 $ (3)
Vladislav Gavrikov	700 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 19 : 67 450 000 $
Year 20 : 50 250 000 $
Year 21 : 22 400 000 $
Year 22 : 11 000 000 $
Salary Average Commitment
Year 19 : 65 100 000 $
Year 20 : 49 900 000 $
Year 21 : 22 050 000 $
Year 22 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 67 450 000 $
Year 20 : 50 250 000 $
Year 21 : 22 400 000 $
Year 22 : 11 000 000 $

Farm Players Salaries
Artem Anisimov	300 000 $ (1)
Stephen Johns	150 000 $ (1)
William Carrier	150 000 $ (1)
Chris Bigras	100 000 $ (2)
Nick Merkley	100 000 $ (3)
Urho Vaakanainen	100 000 $ (4)
Austin Wagner	100 000 $ (4)
John Hayden	100 000 $ (2)
Mark Pysyk	100 000 $ (2)
Robert Hagg (Out of Payroll)	100 000 $ (3)
Dillon Dube	100 000 $ (4)
Marcus Pettersson	100 000 $ (3)
Mathieu Joseph	100 000 $ (4)
Juho Lammikko	85 000 $ (1)
Joe Hicketts	85 000 $ (1)
Philipp Kurashev	85 000 $ (2)
Dominik Kahun	85 000 $ (1)
Rasmus Dahlin (Out of Payroll)	85 000 $ (2)
Joey Anderson	85 000 $ (1)
Nils Hoglander	85 000 $ (2)
Carl Grundstrom	85 000 $ (1)
Dylan Gambrell	85 000 $ (1)
Kevin Bahl	85 000 $ (2)
Gabriel Vilardi	85 000 $ (2)
Morgan Frost	85 000 $ (2)
Noah Dobson	85 000 $ (2)
Jake Evans	85 000 $ (2)
Sammy Blais	85 000 $ (2)
Collin Delia	85 000 $ (1)
Samuel Morin	85 000 $ (2)
Jaret Anderson-Dolan	70 000 $ (1)
Louis Domingue	70 000 $ (3)
Veini Vehvilainen	70 000 $ (2)
Total Farm Players	33
Salary Commitment
Year 19 : 3 255 000 $
Year 20 : 1 990 000 $
Year 21 : 770 000 $
Year 22 : 400 000 $
Salary Average Commitment
Year 19 : 3 255 000 $
Year 20 : 1 990 000 $
Year 21 : 770 000 $
Year 22 : 400 000 $

CHICAGO

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 82 $ - 7 742 - 96,78%
Level 2:	8000 - 59 $ - 6 570 - 82,12%
Level 3:	3750 - 36 $ - 3 538 - 94,33%
Level 4:	4000 - 27 $ - 4 000 - 100,00%
Luxury :	1250 - 329 $ - 1 233 - 98,63%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 29 $ - 1 940 - 97,00%
Farm Level 2:	1000 - 19 $ - 741 - 74,15%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 083 - 92,33%
Average Income per Game	2 084 699 $
Year to Date Revenue	87 557 345 $
Farm
Home Games Left	0
Average Attendance - %	2 681 - 89,38%
Average Income per Game	87 933 $
Year to Date Revenue	3 693 173 $
Expense
Pro Players Total Salaries	71 075 000 $
Farm Players Total Salaries	2 970 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	12 375 000 $
Pro Year To Date Expenses	72 999 792 $
Farm Year To Date Expenses	7 914 128 $
Pro Salary Cap To Date	67 999 799 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	644 703 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	68 120 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 450 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	550 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	29 450 000 $
Current Bank Account	89 442 034 $
Projected Bank Account	89 442 034 $

Pro Players Salaries
Sidney Crosby	11 000 000 $ (2)
Shea Weber (Out of Payroll)	9 000 000 $ (1)
Bo Horvat	8 000 000 $ (1)
Alec Martinez	5 925 000 $ (2)
Pierre-Luc Dubois	4 000 000 $ (3)
Marc-Edouard Vlasic	4 000 000 $ (1)
Alex DeBrincat	4 000 000 $ (3)
David Perron	4 000 000 $ (1)
Logan Couture	4 000 000 $ (1)
Patrick Kane	3 000 000 $ (1)
Erik Johnson	3 000 000 $ (1)
William Nylander	3 000 000 $ (1)
Andrew Cogliano	3 000 000 $ (2)
Gabriel Landeskog	2 750 000 $ (1)
Colton Sceviour	2 000 000 $ (2)
Marcus Foligno	2 000 000 $ (3)
Josh Manson	1 500 000 $ (2)
Derek Grant	1 000 000 $ (2)
Michaël Fleury	1 000 000 $ (3)
Casey DeSmith	850 000 $ (1)
Cale Makar	850 000 $ (1)
Adam Fox	850 000 $ (1)
Igor Shesterkin	850 000 $ (1)
Greg Pateryn	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 19 : 80 075 000 $
Year 20 : 35 500 000 $
Year 21 : 11 000 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 79 325 000 $
Year 20 : 35 500 000 $
Year 21 : 11 000 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 80 075 000 $
Year 20 : 35 425 000 $
Year 21 : 11 000 000 $
Year 22 : 0 $

Farm Players Salaries
Alexander Radulov	500 000 $ (1)
Craig Smith	300 000 $ (1)
Tobias Rieder	225 000 $ (1)
Leo Komarov	200 000 $ (1)
Jordan Weal	150 000 $ (1)
Tye McGinn	150 000 $ (1)
Daniel O'Regan	100 000 $ (2)
Jacob de La Rose	100 000 $ (1)
Matt Bartkowski	100 000 $ (1)
Andrew Ladd	100 000 $ (2)
Jaroslav Halak	100 000 $ (1)
Joakim Nordstrom	95 000 $ (1)
Moritz Seider	85 000 $ (3)
Alex Newhook	85 000 $ (3)
Nils Lundkvist	85 000 $ (3)
Cole Caufield	85 000 $ (3)
Ben Harpur	85 000 $ (1)
Cory Schneider	75 000 $ (2)
Akira Schmid	70 000 $ (3)
Ukko-Pekka Luukkonen	70 000 $ (3)
Joe Veleno	70 000 $ (3)
Vasili Podkolzin	70 000 $ (3)
Dylan Cozens	70 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 19 : 2 970 000 $
Year 20 : 965 000 $
Year 21 : 620 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 2 970 000 $
Year 20 : 965 000 $
Year 21 : 620 000 $
Year 22 : 0 $

COLORADO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7350 - 105 $ - 5 769 - 78,49%
Level 2:	6348 - 65 $ - 6 190 - 97,51%
Level 3:	4150 - 35 $ - 3 639 - 87,68%
Level 4:	5302 - 25 $ - 5 001 - 94,33%
Luxury :	1850 - 210 $ - 1 792 - 96,86%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 932 - 96,58%
Farm Level 2:	1000 - 15 $ - 979 - 97,94%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 390 - 89,56%
Average Income per Game	2 045 904 $
Year to Date Revenue	85 927 975 $
Farm
Home Games Left	0
Average Attendance - %	2 911 - 97,03%
Average Income per Game	102 869 $
Year to Date Revenue	4 320 506 $
Expense
Pro Players Total Salaries	74 450 000 $
Farm Players Total Salaries	1 080 000 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 000 000 $
Pro Year To Date Expenses	80 053 627 $
Farm Year To Date Expenses	6 153 971 $
Pro Salary Cap To Date	76 053 578 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	664 831 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	51 966 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 450 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	5 550 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	24 450 000 $
Current Bank Account	94 017 435 $
Projected Bank Account	94 017 435 $

Pro Players Salaries
Evgeni Malkin	7 000 000 $ (2)
Mike Smith	6 000 000 $ (2)
Jacob Trouba	6 000 000 $ (2)
Joe Pavelski	5 000 000 $ (1)
Nicklas Backstrom	4 500 000 $ (2)
Alex Iafallo	4 500 000 $ (1)
Nikolaj Ehlers	4 000 000 $ (3)
Phillip Danault	4 000 000 $ (3)
Artemi Panarin	3 500 000 $ (2)
Dougie Hamilton	3 375 000 $ (1)
Tyler Toffoli	3 250 000 $ (1)
Aaron Ekblad	3 000 000 $ (1)
Kevin Shattenkirk	3 000 000 $ (2)
Tyler Pitlick	3 000 000 $ (2)
Darnell Nurse	3 000 000 $ (1)
Andre Burakovsky	2 375 000 $ (2)
Shea Theodore	2 250 000 $ (1)
Andrew Copp	2 000 000 $ (1)
Ryan Pulock	1 000 000 $ (1)
Elvis Merzlikins	1 000 000 $ (2)
Mike Reilly	950 000 $ (1)
Jack Campbell	900 000 $ (2)
Josh Archibald	850 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 19 : 74 450 000 $
Year 20 : 44 275 000 $
Year 21 : 8 000 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 73 950 000 $
Year 20 : 44 775 000 $
Year 21 : 8 000 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 74 450 000 $
Year 20 : 45 275 000 $
Year 21 : 8 000 000 $
Year 22 : 0 $

Farm Players Salaries
Devan Dubnyk	100 000 $ (1)
Remi Elie	100 000 $ (3)
Nick Ritchie	100 000 $ (2)
Sonny Milano	100 000 $ (2)
Marko Dano	100 000 $ (1)
Jimmy Frappier	100 000 $ (3)
Pierre Engvall	85 000 $ (2)
Mason Appleton	85 000 $ (3)
Christian Djoos	85 000 $ (2)
Adam Gaudette	85 000 $ (2)
Calvin Pickard	70 000 $ (2)
Martin Kaut	70 000 $ (1)
Scott Harrington	0 $ (0)
Connor Carrick	0 $ (0)
Total Farm Players	14
Salary Commitment
Year 19 : 1 080 000 $
Year 20 : 810 000 $
Year 21 : 285 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 080 000 $
Year 20 : 810 000 $
Year 21 : 285 000 $
Year 22 : 0 $

COLUMBUS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6300 - 92 $ - 6 300 - 100,00%
Level 2:	5300 - 70 $ - 4 968 - 93,74%
Level 3:	1800 - 50 $ - 1 800 - 100,00%
Level 4:	3774 - 30 $ - 3 774 - 100,00%
Luxury :	1000 - 225 $ - 1 000 - 100,00%
Total Capacity :	18174
Farm
Farm Level 1:	2000 - 35 $ - 1 956 - 97,79%
Farm Level 2:	1000 - 15 $ - 987 - 98,70%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 842 - 98,17%
Average Income per Game	1 694 500 $
Year to Date Revenue	71 168 995 $
Farm
Home Games Left	0
Average Attendance - %	2 943 - 98,09%
Average Income per Game	104 075 $
Year to Date Revenue	4 371 156 $
Expense
Pro Players Total Salaries	62 200 000 $
Farm Players Total Salaries	2 725 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	19 250 000 $
Pro Year To Date Expenses	63 838 987 $
Farm Year To Date Expenses	7 642 523 $
Pro Salary Cap To Date	62 838 975 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	535 593 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	66 026 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 450 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	2 550 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	27 450 000 $
Current Bank Account	1 955 933 $
Projected Bank Account	1 955 933 $

Pro Players Salaries
Steven Stamkos	10 000 000 $ (2)
Connor Hellebuyck	8 750 000 $ (1)
Victor Hedman	8 000 000 $ (1)
Jack Eichel	8 000 000 $ (2)
Max Domi	4 500 000 $ (2)
Johnny Gaudreau	3 750 000 $ (1)
P.K. Subban	3 000 000 $ (1)
Cam Fowler	3 000 000 $ (3)
Andreas Athanasiou	2 000 000 $ (1)
Johan Larsson	1 000 000 $ (2)
Mathieu Perreault	1 000 000 $ (1)
Oskar Lindblom	1 000 000 $ (3)
Andy Greene	1 000 000 $ (2)
David Backes	1 000 000 $ (1)
Artturi Lehkonen	1 000 000 $ (2)
Matt Benning	950 000 $ (1)
Radim Zohorna	850 000 $ (3)
Eric Comrie	850 000 $ (2)
Artem Zub	850 000 $ (3)
Kirby Dach	850 000 $ (2)
Adam Erne	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 19 : 62 200 000 $
Year 20 : 32 900 000 $
Year 21 : 5 700 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 62 200 000 $
Year 20 : 32 900 000 $
Year 21 : 5 700 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 62 200 000 $
Year 20 : 32 900 000 $
Year 21 : 5 700 000 $
Year 22 : 0 $

Farm Players Salaries
Richard Panik	300 000 $ (1)
Kevan Miller	200 000 $ (1)
Matt Tennyson	150 000 $ (1)
Brendan Perlini	150 000 $ (2)
Fredrik Claesson	100 000 $ (2)
Luke Schenn	100 000 $ (1)
Mikhail Grigorenko	100 000 $ (2)
Tommy Cross	100 000 $ (1)
Drew O'Connor	85 000 $ (2)
Pius Suter	85 000 $ (2)
Alexander Romanov	85 000 $ (2)
Zac Jones	85 000 $ (2)
Jack Rathbone	85 000 $ (2)
Kevin Stenlund	85 000 $ (1)
Cal Foote	85 000 $ (2)
Thomas Harley	85 000 $ (2)
Keegan Kolesar	85 000 $ (2)
Tanner Jeannot	85 000 $ (3)
David Gustafsson (Out of Payroll)	85 000 $ (2)
Mike Hardman	85 000 $ (3)
Josh Dunne	85 000 $ (3)
Yegor Chinakhov	85 000 $ (3)
Felix Sandstrom	70 000 $ (3)
Aliaksei Protas	70 000 $ (3)
Hendrix Lapierre	70 000 $ (3)
Joey Daccord	70 000 $ (1)
Cayden Primeau	70 000 $ (1)
Nico Daws	70 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 19 : 2 810 000 $
Year 20 : 1 735 000 $
Year 21 : 620 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 2 810 000 $
Year 20 : 1 735 000 $
Year 21 : 620 000 $
Year 22 : 0 $

EDMONTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	8000 - 100 $ - 5 695 - 71,18%
Level 2:	6900 - 85 $ - 4 065 - 58,91%
Level 3:	3000 - 60 $ - 2 044 - 68,15%
Level 4:	5050 - 40 $ - 2 881 - 57,06%
Luxury :	1550 - 220 $ - 1 546 - 99,73%
Total Capacity :	24500
Farm
Farm Level 1:	2000 - 45 $ - 1 337 - 66,83%
Farm Level 2:	1000 - 25 $ - 594 - 59,41%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 231 - 66,25%
Average Income per Game	1 866 263 $
Year to Date Revenue	78 383 062 $
Farm
Home Games Left	0
Average Attendance - %	1 931 - 64,36%
Average Income per Game	93 755 $
Year to Date Revenue	3 937 712 $
Expense
Pro Players Total Salaries	63 700 000 $
Farm Players Total Salaries	2 505 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 000 000 $
Pro Year To Date Expenses	67 903 814 $
Farm Year To Date Expenses	3 322 820 $
Pro Salary Cap To Date	63 903 828 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	573 729 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 684 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	69 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	14 300 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	15 700 000 $
Current Bank Account	190 187 489 $
Projected Bank Account	190 187 489 $

Pro Players Salaries
Phil Kessel	7 000 000 $ (2)
Teuvo Teravainen	7 000 000 $ (2)
Alex Pietrangelo	7 000 000 $ (2)
Patric Hornqvist	7 000 000 $ (1)
Taylor Hall	5 000 000 $ (3)
Jack Johnson	4 000 000 $ (1)
Blake Comeau	4 000 000 $ (1)
Tyler Johnson	3 000 000 $ (1)
Frederik Andersen	3 000 000 $ (1)
Adam Pelech	2 000 000 $ (3)
Brandon Saad	2 000 000 $ (3)
Sam Gagner	2 000 000 $ (1)
Thomas Chabot	1 500 000 $ (2)
Jordan Oesterle	1 000 000 $ (3)
Cody Eakin	1 000 000 $ (2)
Nick Paul	1 000 000 $ (1)
Gustav Forsling	1 000 000 $ (3)
Alexandar Georgiev	900 000 $ (3)
Samuel Montembeault	900 000 $ (3)
Jason Dickinson	850 000 $ (1)
David Kampf	850 000 $ (3)
Joel Farabee	850 000 $ (1)
Joshua Norris	850 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 19 : 63 700 000 $
Year 20 : 38 000 000 $
Year 21 : 13 650 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 62 533 334 $
Year 20 : 36 833 334 $
Year 21 : 13 650 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 63 700 000 $
Year 20 : 38 000 000 $
Year 21 : 13 650 000 $
Year 22 : 0 $

Farm Players Salaries
Jake Gardiner	225 000 $ (1)
Jake Debrusk	200 000 $ (3)
J.T. Brown	150 000 $ (1)
Alex Formenton	100 000 $ (4)
Andreas Johnsson	95 000 $ (2)
Nic Petan	90 000 $ (1)
Stuart Skinner	85 000 $ (3)
Ryan MacInnis	85 000 $ (3)
Dennis Cholowski	85 000 $ (1)
Isac Lundestrom	85 000 $ (3)
Shane Pinto (Out of Payroll)	85 000 $ (3)
Caleb Jones	85 000 $ (1)
Nicolas Aube-Kubel	85 000 $ (2)
Logan Brown	85 000 $ (3)
Rudolfs Balcers	85 000 $ (1)
Logan Stanley	85 000 $ (3)
Cale Fleury	85 000 $ (2)
Cody Glass (Out of Payroll)	85 000 $ (1)
Ryan Poehling	85 000 $ (1)
Adam Boqvist	85 000 $ (2)
Andrew Peeke	85 000 $ (3)
Tobias Bjornfot	85 000 $ (2)
Grigory Denisenko	85 000 $ (3)
Bowen Byram	85 000 $ (2)
Garret Sparks	75 000 $ (1)
Ilya Mikheyev	70 000 $ (1)
Rem Pitlick	70 000 $ (1)
Martin Fehervary	70 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 19 : 2 675 000 $
Year 20 : 1 570 000 $
Year 21 : 980 000 $
Year 22 : 100 000 $
Salary Average Commitment
Year 19 : 2 675 000 $
Year 20 : 1 570 000 $
Year 21 : 980 000 $
Year 22 : 100 000 $

FLORIDE

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	7000 - 90 $ - 6 999 - 99,99%
Level 2:	5900 - 60 $ - 5 900 - 99,99%
Level 3:	2900 - 35 $ - 2 900 - 100,00%
Level 4:	4973 - 25 $ - 4 917 - 98,88%
Luxury :	1500 - 250 $ - 1 500 - 100,00%
Total Capacity :	22273
Farm
Farm Level 1:	2000 - 35 $ - 1 959 - 97,96%
Farm Level 2:	1000 - 15 $ - 994 - 99,39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 216 - 99,74%
Average Income per Game	1 979 173 $
Year to Date Revenue	83 125 280 $
Farm
Home Games Left	0
Average Attendance - %	2 953 - 98,43%
Average Income per Game	104 347 $
Year to Date Revenue	4 382 563 $
Expense
Pro Players Total Salaries	74 825 000 $
Farm Players Total Salaries	3 220 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	8 500 000 $
Pro Year To Date Expenses	79 408 917 $
Farm Year To Date Expenses	6 401 407 $
Pro Salary Cap To Date	74 408 908 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	676 483 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	53 162 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 325 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	675 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	29 325 000 $
Current Bank Account	23 923 453 $
Projected Bank Account	23 923 453 $

Pro Players Salaries
Elias Lindholm	9 000 000 $ (3)
Ryan O'Reilly	8 000 000 $ (2)
Jake Muzzin	6 000 000 $ (2)
Patrice Bergeron	6 000 000 $ (2)
Justin Faulk	6 000 000 $ (3)
Semyon Varlamov	5 000 000 $ (2)
Brent Burns	5 000 000 $ (2)
John Tavares	4 500 000 $ (1)
Dustin Brown	4 500 000 $ (2)
Mark Stone	3 875 000 $ (1)
Brayden Schenn	3 500 000 $ (2)
Vincent Trocheck	3 000 000 $ (2)
Brock Nelson	2 500 000 $ (2)
Jeff Petry	2 500 000 $ (1)
Rasmus Andersson	1 000 000 $ (3)
Owen Tippett	1 000 000 $ (4)
Bryan Little	1 000 000 $ (1)
Marc Levesque	1 000 000 $ (1)
Petr Mrazek	950 000 $ (1)
Roope Hintz (Out of Payroll)	850 000 $ (1)
Nic Dowd	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 19 : 75 675 000 $
Year 20 : 71 500 000 $
Year 21 : 17 000 000 $
Year 22 : 1 000 000 $
Salary Average Commitment
Year 19 : 81 175 000 $
Year 20 : 66 000 000 $
Year 21 : 17 000 000 $
Year 22 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 75 675 000 $
Year 20 : 60 500 000 $
Year 21 : 17 000 000 $
Year 22 : 1 000 000 $

Farm Players Salaries
Brandon Dubinsky	300 000 $ (1)
Patrik Nemeth	275 000 $ (1)
Marco Scandella	225 000 $ (1)
Jason Spezza	200 000 $ (1)
Jake McCabe	200 000 $ (2)
Lawson Crouse	200 000 $ (3)
Brock McGinn	200 000 $ (1)
Michael Hutchinson	100 000 $ (2)
Danton Heinen	100 000 $ (2)
Kyle Clifford	100 000 $ (1)
Anthony DeAngelo	100 000 $ (2)
Michael Chaput	100 000 $ (2)
Chris Driedger (Out of Payroll)	100 000 $ (2)
Cedric Paquette	100 000 $ (3)
Janne Kuokkanen	100 000 $ (4)
Will Butcher	100 000 $ (3)
Braden Holtby	100 000 $ (2)
Zach Senyshyn	85 000 $ (1)
Jonathan Dahlen	85 000 $ (3)
Joel Kiviranta	85 000 $ (2)
Barclay Goodrow	85 000 $ (2)
K'Andre Miller	85 000 $ (2)
Antti Suomela	85 000 $ (3)
Eetu Luostarinen	70 000 $ (1)
William Borgen	70 000 $ (2)
Connor Mackey	70 000 $ (3)
Total Farm Players	26
Salary Commitment
Year 19 : 3 320 000 $
Year 20 : 1 865 000 $
Year 21 : 740 000 $
Year 22 : 100 000 $
Salary Average Commitment
Year 19 : 3 285 000 $
Year 20 : 1 830 000 $
Year 21 : 740 000 $
Year 22 : 100 000 $

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6400 - 95 $ - 6 053 - 94,57%
Level 2:	5200 - 65 $ - 5 200 - 100,00%
Level 3:	5866 - 45 $ - 3 209 - 54,71%
Level 4:	5834 - 30 $ - 4 635 - 79,45%
Luxury :	1700 - 205 $ - 1 650 - 97,04%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 933 - 96,66%
Farm Level 2:	1000 - 15 $ - 985 - 98,55%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 747 - 82,99%
Average Income per Game	1 918 300 $
Year to Date Revenue	80 568 584 $
Farm
Home Games Left	0
Average Attendance - %	2 919 - 97,29%
Average Income per Game	103 059 $
Year to Date Revenue	4 328 475 $
Expense
Pro Players Total Salaries	47 200 000 $
Farm Players Total Salaries	2 005 000 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	16 500 000 $
Pro Year To Date Expenses	52 817 374 $
Farm Year To Date Expenses	5 871 422 $
Pro Salary Cap To Date	47 817 368 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	442 373 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	51 325 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	63 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	20 300 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	9 700 000 $
Current Bank Account	110 920 866 $
Projected Bank Account	110 920 866 $

Pro Players Salaries
Anton Khudobin	9 000 000 $ (1)
Claude Giroux	4 500 000 $ (2)
Timo Meier	4 000 000 $ (2)
Brenden Dillon	3 000 000 $ (2)
Brandon Sutter	3 000 000 $ (1)
Jay Beagle	3 000 000 $ (1)
Troy Stecher	2 250 000 $ (1)
Erik Gustafsson	2 250 000 $ (1)
Kyle Okposo	2 000 000 $ (1)
Stefan Noesen	1 500 000 $ (1)
Joel Eriksson Ek	1 500 000 $ (3)
Mikko Koskinen	1 000 000 $ (2)
Frank Guy	1 000 000 $ (3)
Ryan Murray	1 000 000 $ (2)
Colin Miller	1 000 000 $ (1)
Oskar Sundqvist	1 000 000 $ (1)
Luke Kunin	1 000 000 $ (4)
Samuel Girard	1 000 000 $ (3)
Shayne Gostisbehere	950 000 $ (2)
Dante Fabbro	850 000 $ (1)
Zach Sanford	850 000 $ (2)
Carter Verhaeghe	850 000 $ (2)
Julius Honka	700 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 19 : 47 200 000 $
Year 20 : 21 350 000 $
Year 21 : 4 500 000 $
Year 22 : 1 000 000 $
Salary Average Commitment
Year 19 : 46 850 000 $
Year 20 : 21 000 000 $
Year 21 : 4 500 000 $
Year 22 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 47 200 000 $
Year 20 : 21 350 000 $
Year 21 : 4 500 000 $
Year 22 : 1 000 000 $

Farm Players Salaries
Casey Mittelstadt	150 000 $ (4)
Gabriel Carlsson	100 000 $ (3)
Andrew Hammond	100 000 $ (2)
Brett Howden	100 000 $ (4)
Robert Thomas	100 000 $ (4)
Colin White	100 000 $ (3)
Justin Bailey	100 000 $ (2)
Scott Perunovich	85 000 $ (3)
Cam York	85 000 $ (3)
Austin Czarnik	85 000 $ (2)
Barrett Hayton	85 000 $ (2)
Travis Boyd	85 000 $ (2)
Josh Mahura	85 000 $ (2)
Colin Blackwell	85 000 $ (3)
Filip Zadina	85 000 $ (2)
Marcus Sorensen	85 000 $ (2)
Pheonix Copley	75 000 $ (1)
Craig Anderson	75 000 $ (2)
Erik Brannstrom	70 000 $ (1)
Oliver Wahlstrom	70 000 $ (1)
Aleksi Heponiemi	70 000 $ (2)
Lassi Thomson	70 000 $ (3)
Mike Condon	60 000 $ (1)
Erik Gudbranson	0 $ (0)
Joakim Ryan	0 $ (0)
Paul LaDue	0 $ (0)
Total Farm Players	26
Salary Commitment
Year 19 : 2 005 000 $
Year 20 : 1 730 000 $
Year 21 : 875 000 $
Year 22 : 350 000 $
Salary Average Commitment
Year 19 : 2 005 000 $
Year 20 : 1 730 000 $
Year 21 : 875 000 $
Year 22 : 350 000 $

LOSANGELES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Toyota Arena
Level 1:	7000 - 95 $ - 6 180 - 88,28%
Level 2:	7000 - 80 $ - 4 408 - 62,97%
Level 3:	4000 - 50 $ - 2 514 - 62,85%
Level 4:	5000 - 40 $ - 3 020 - 60,40%
Luxury :	2000 - 350 $ - 1 149 - 57,45%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 1 972 - 98,59%
Farm Level 2:	1000 - 10 $ - 1 000 - 99,98%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 270 - 69,08%
Average Income per Game	1 985 407 $
Year to Date Revenue	83 387 092 $
Farm
Home Games Left	0
Average Attendance - %	2 972 - 99,05%
Average Income per Game	86 438 $
Year to Date Revenue	3 630 388 $
Expense
Pro Players Total Salaries	72 350 000 $
Farm Players Total Salaries	3 360 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	10 250 000 $
Pro Year To Date Expenses	79 295 339 $
Farm Year To Date Expenses	7 280 862 $
Pro Salary Cap To Date	76 295 337 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	638 559 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	62 906 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	82 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	1 400 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	28 600 000 $
Current Bank Account	43 798 688 $
Projected Bank Account	43 798 688 $

Pro Players Salaries
Jonathan Huberdeau	9 000 000 $ (1)
Mark Scheifele	8 750 000 $ (2)
Kris Letang	8 000 000 $ (2)
J.T. Miller	7 750 000 $ (2)
Evgeny Kuznetsov	5 000 000 $ (3)
Connor Murphy	4 500 000 $ (1)
Jonas Brodin	4 000 000 $ (3)
Damon Severson	3 500 000 $ (1)
Tyler Bertuzzi	3 500 000 $ (3)
Filip Hronek	3 000 000 $ (4)
Matthew Nieto	2 000 000 $ (3)
Anthony Cirelli	2 000 000 $ (4)
Jordan Greenway	2 000 000 $ (4)
Travis Konecny	2 000 000 $ (2)
Nick Schmaltz	1 500 000 $ (3)
Linus Ullmark	1 000 000 $ (1)
Trevor van Riemsdyk	1 000 000 $ (2)
John Quenneville	1 000 000 $ (3)
Jake Virtanen	1 000 000 $ (1)
Mario Ferraro	1 000 000 $ (3)
Vitek Vanecek	850 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 19 : 72 350 000 $
Year 20 : 54 850 000 $
Year 21 : 27 350 000 $
Year 22 : 7 000 000 $
Salary Average Commitment
Year 19 : 71 100 000 $
Year 20 : 54 350 000 $
Year 21 : 26 850 000 $
Year 22 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 72 350 000 $
Year 20 : 53 350 000 $
Year 21 : 25 850 000 $
Year 22 : 7 000 000 $

Farm Players Salaries
Reilly Smith	400 000 $ (2)
Frans Nielsen	300 000 $ (1)
Tanner Pearson	300 000 $ (3)
Matt Calvert	200 000 $ (1)
Michael Del Zotto	200 000 $ (2)
Jamie Oleksiak	200 000 $ (3)
Darcy Kuemper	200 000 $ (1)
Alex Stalock	150 000 $ (2)
Henri Jokiharju	100 000 $ (4)
Juuso Valimaki	100 000 $ (4)
Michael McLeod	100 000 $ (4)
Christian Fischer	100 000 $ (3)
Christian Wolanin	100 000 $ (3)
Carl Dahlstrom	100 000 $ (3)
Michael Dal Colle	100 000 $ (3)
Jeremy Lauzon	100 000 $ (4)
Kailer Yamamoto	100 000 $ (4)
Martin Charron	100 000 $ (2)
Evan Bouchard	85 000 $ (1)
Jake Bean	85 000 $ (1)
Alexander Kerfoot	85 000 $ (1)
Jonas Siegenthaler	85 000 $ (2)
Marcus Hogberg	70 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 19 : 3 360 000 $
Year 20 : 2 335 000 $
Year 21 : 1 400 000 $
Year 22 : 500 000 $
Salary Average Commitment
Year 19 : 3 360 000 $
Year 20 : 2 335 000 $
Year 21 : 1 400 000 $
Year 22 : 500 000 $

MINNESOTA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7500 - 100 $ - 6 104 - 81,39%
Level 2:	7250 - 60 $ - 6 559 - 90,47%
Level 3:	4250 - 40 $ - 3 484 - 81,98%
Level 4:	4000 - 30 $ - 4 000 - 100,00%
Luxury :	2000 - 180 $ - 1 870 - 93,48%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 60 $ - 1 021 - 51,05%
Farm Level 2:	1000 - 40 $ - 374 - 37,36%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 017 - 88,07%
Average Income per Game	1 978 110 $
Year to Date Revenue	83 080 625 $
Farm
Home Games Left	0
Average Attendance - %	1 395 - 46,49%
Average Income per Game	94 774 $
Year to Date Revenue	3 980 488 $
Expense
Pro Players Total Salaries	71 850 000 $
Farm Players Total Salaries	3 195 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	11 575 000 $
Pro Year To Date Expenses	75 214 419 $
Farm Year To Date Expenses	5 036 630 $
Pro Salary Cap To Date	71 214 390 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	642 797 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	44 402 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 425 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	575 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	29 425 000 $
Current Bank Account	109 872 294 $
Projected Bank Account	109 872 294 $

Pro Players Salaries
Anze Kopitar	11 000 000 $ (2)
Max Pacioretty	9 000 000 $ (1)
Cam Atkinson	6 000 000 $ (2)
Gustav Nyquist	6 000 000 $ (2)
Sean Monahan	5 000 000 $ (3)
Lars Eller	4 000 000 $ (2)
Andrew Mangiapane	4 000 000 $ (3)
Brandon Tanev	3 750 000 $ (1)
Nikita Zadorov	3 500 000 $ (1)
Cody Ceci	3 000 000 $ (3)
Scott Laughton	3 000 000 $ (2)
Nick Leddy	3 000 000 $ (2)
Kevin Fiala	2 000 000 $ (1)
Viktor Arvidsson	1 500 000 $ (3)
Calle Jarnkrok	1 500 000 $ (2)
Brandon Montour	1 000 000 $ (2)
Travis Sanheim	1 000 000 $ (3)
Filip Chytil	1 000 000 $ (4)
Juuse Saros	1 000 000 $ (2)
Nick Jensen	850 000 $ (2)
Pekka Rinne	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 19 : 71 850 000 $
Year 20 : 55 850 000 $
Year 21 : 17 000 000 $
Year 22 : 1 000 000 $
Salary Average Commitment
Year 19 : 73 600 000 $
Year 20 : 54 600 000 $
Year 21 : 16 500 000 $
Year 22 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 71 850 000 $
Year 20 : 52 850 000 $
Year 21 : 15 500 000 $
Year 22 : 1 000 000 $

Farm Players Salaries
Jordan Martinook	225 000 $ (1)
Milan Lucic	200 000 $ (1)
James Reimer	150 000 $ (1)
Brendan Guhle	100 000 $ (2)
Markus Nutivaara	100 000 $ (2)
Anders Bjork	100 000 $ (3)
Lias Andersson	100 000 $ (4)
Philippe Myers	100 000 $ (4)
Paul Coffey	100 000 $ (2)
Nick Bjugstad	100 000 $ (2)
Evan Rodrigues	95 000 $ (2)
Laurent Brossoit	90 000 $ (3)
Travis Dermott	85 000 $ (1)
Trevor Moore	85 000 $ (1)
Nicolas Roy	85 000 $ (1)
Dan Vladar	85 000 $ (3)
Alexander True	85 000 $ (2)
Alexandre Texier	85 000 $ (1)
Adam Ruzicka	85 000 $ (3)
Kristian Vesalainen	85 000 $ (2)
Jacob Bryson	85 000 $ (3)
Trey Fix-Wolansky	85 000 $ (3)
Connor Dewar	85 000 $ (3)
Sampo Ranta	85 000 $ (3)
Wade Allison	85 000 $ (3)
Ville Husso	70 000 $ (2)
Kale Clague	70 000 $ (1)
Olli Juolevi	70 000 $ (2)
German Rubtsov	70 000 $ (2)
Liam Foudy	70 000 $ (1)
Rasmus Kupari	70 000 $ (2)
Tyce Thompson	70 000 $ (3)
Lukas Dostal	70 000 $ (3)
Ian Mitchell	70 000 $ (2)
Total Farm Players	34
Salary Commitment
Year 19 : 3 195 000 $
Year 20 : 2 140 000 $
Year 21 : 1 125 000 $
Year 22 : 200 000 $
Salary Average Commitment
Year 19 : 3 195 000 $
Year 20 : 2 140 000 $
Year 21 : 1 125 000 $
Year 22 : 200 000 $

MONTREAL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	9000 - 88 $ - 7 743 - 86,03%
Level 2:	6000 - 70 $ - 5 185 - 86,41%
Level 3:	2500 - 55 $ - 2 371 - 94,84%
Level 4:	6000 - 24 $ - 5 091 - 84,85%
Luxury :	1500 - 350 $ - 1 219 - 81,29%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 32 $ - 1 958 - 97,92%
Farm Level 2:	1000 - 15 $ - 983 - 98,31%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 609 - 86,44%
Average Income per Game	2 154 316 $
Year to Date Revenue	90 481 265 $
Farm
Home Games Left	0
Average Attendance - %	2 942 - 98,05%
Average Income per Game	96 772 $
Year to Date Revenue	4 064 426 $
Expense
Pro Players Total Salaries	78 800 000 $
Farm Players Total Salaries	2 050 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	78 773 710 $
Farm Year To Date Expenses	3 805 176 $
Pro Salary Cap To Date	73 773 714 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	710 169 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	34 615 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 800 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	5 200 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	24 800 000 $
Current Bank Account	643 680 066 $
Projected Bank Account	643 680 066 $

Pro Players Salaries
Mikko Rantanen	8 000 000 $ (2)
Connor McDavid	8 000 000 $ (2)
Duncan Keith	7 000 000 $ (1)
Auston Matthews	6 000 000 $ (3)
Ryan Suter	6 000 000 $ (2)
Mitch Marner	5 500 000 $ (3)
David Pastrnak	4 500 000 $ (1)
Boone Jenner	4 500 000 $ (1)
Morgan Rielly	4 000 000 $ (2)
Tomas Tatar	4 000 000 $ (1)
Nick Foligno	3 500 000 $ (2)
Radko Gudas	3 000 000 $ (1)
Dylan Larkin	3 000 000 $ (1)
Miro Heiskanen	3 000 000 $ (4)
Corey Crawford	2 500 000 $ (1)
Roman Josi	2 500 000 $ (1)
Frank Lalancette	1 000 000 $ (1)
Carl Hagelin	1 000 000 $ (2)
Derek Forbort	950 000 $ (1)
Jeremy Swayman	850 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 19 : 78 800 000 $
Year 20 : 45 850 000 $
Year 21 : 15 350 000 $
Year 22 : 3 000 000 $
Salary Average Commitment
Year 19 : 78 800 000 $
Year 20 : 45 850 000 $
Year 21 : 15 350 000 $
Year 22 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 78 800 000 $
Year 20 : 45 850 000 $
Year 21 : 15 350 000 $
Year 22 : 3 000 000 $

Farm Players Salaries
Martin Necas	300 000 $ (4)
Zac Dalpe	100 000 $ (2)
Nate Thompson	100 000 $ (2)
Cooper Marody	100 000 $ (3)
David Rittich	85 000 $ (1)
Lane Pederson	85 000 $ (2)
Jesperi Kotkaniemi	85 000 $ (1)
Sean Walker	85 000 $ (2)
Jordan Kyrou	85 000 $ (1)
Sheldon Rempal	85 000 $ (1)
Kurtis MacDermid (Out of Payroll)	85 000 $ (2)
Kaapo Kakko	85 000 $ (2)
Adam Beckman	85 000 $ (3)
Jonathan Davidsson	70 000 $ (1)
Adam Werner	70 000 $ (2)
Yegor Zamula	70 000 $ (3)
Anthony Stolarz	70 000 $ (1)
Mikko Lehtonen	70 000 $ (2)
Joonas Korpisalo	70 000 $ (1)
Michael Anderson	70 000 $ (2)
Jeremy Davies	70 000 $ (2)
Alexander Holtz	70 000 $ (3)
John Leonard	70 000 $ (2)
Daniil Tarasov	70 000 $ (3)
Total Farm Players	24
Salary Commitment
Year 19 : 2 135 000 $
Year 20 : 1 585 000 $
Year 21 : 695 000 $
Year 22 : 300 000 $
Salary Average Commitment
Year 19 : 2 135 000 $
Year 20 : 1 585 000 $
Year 21 : 695 000 $
Year 22 : 300 000 $

NASHVILLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	7075 - 90 $ - 6 985 - 98,72%
Level 2:	5350 - 68 $ - 5 350 - 100,00%
Level 3:	2250 - 60 $ - 2 098 - 93,25%
Level 4:	4550 - 48 $ - 2 483 - 54,56%
Luxury :	1225 - 140 $ - 1 225 - 100,00%
Total Capacity :	20450
Farm
Farm Level 1:	2000 - 55 $ - 1 061 - 53,04%
Farm Level 2:	1000 - 30 $ - 484 - 48,41%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 140 - 88,71%
Average Income per Game	1 761 217 $
Year to Date Revenue	73 971 133 $
Farm
Home Games Left	0
Average Attendance - %	1 545 - 51,50%
Average Income per Game	91 087 $
Year to Date Revenue	3 825 640 $
Expense
Pro Players Total Salaries	57 575 000 $
Farm Players Total Salaries	4 125 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	14 000 000 $
Pro Year To Date Expenses	64 392 166 $
Farm Year To Date Expenses	6 488 799 $
Pro Salary Cap To Date	59 392 162 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	530 297 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	60 897 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	71 575 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	12 425 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	17 575 000 $
Current Bank Account	24 278 844 $
Projected Bank Account	24 278 844 $

Pro Players Salaries
Evgenii Dadonov	7 000 000 $ (1)
Nazem Kadri	6 000 000 $ (1)
Jordan Eberle	6 000 000 $ (1)
Jonathan Marchessault	5 000 000 $ (1)
David Savard	4 000 000 $ (1)
Adrian Kempe	3 000 000 $ (3)
Nikita Zaitsev	3 000 000 $ (2)
Scott Mayfield	2 500 000 $ (1)
Joonas Donskoi	2 250 000 $ (1)
Danny DeKeyser	2 250 000 $ (1)
Frank Vatrano	2 000 000 $ (2)
Ivan Barbashev	1 750 000 $ (1)
Anthony Duclair	1 500 000 $ (2)
Jake Allen	1 125 000 $ (1)
Martin Marincin	1 000 000 $ (2)
Jayson Megna	1 000 000 $ (1)
Matt Martin	1 000 000 $ (1)
Justin Schultz	1 000 000 $ (1)
Ryan Dzingel	1 000 000 $ (2)
Ryan Lindgren	1 000 000 $ (4)
Jonathan Quick	1 000 000 $ (2)
Yanni Gourde	950 000 $ (1)
Aleksi Saarela	850 000 $ (1)
Andreas Englund	700 000 $ (1)
Charlie Lindgren	700 000 $ (2)
Total Pro Players	25
Salary Commitment
Year 19 : 57 575 000 $
Year 20 : 14 200 000 $
Year 21 : 4 000 000 $
Year 22 : 1 000 000 $
Salary Average Commitment
Year 19 : 57 387 500 $
Year 20 : 14 200 000 $
Year 21 : 4 000 000 $
Year 22 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 57 575 000 $
Year 20 : 14 200 000 $
Year 21 : 4 000 000 $
Year 22 : 1 000 000 $

Farm Players Salaries
James Neal	600 000 $ (1)
Marcus Johansson	400 000 $ (1)
Jimmy Vesey	225 000 $ (1)
Kevin Connauton	225 000 $ (1)
Sven Baertschi	225 000 $ (1)
Mike Matheson	200 000 $ (1)
Nikolay Goldobin	150 000 $ (2)
Frank Tousi	100 000 $ (4)
Trent Frederic	100 000 $ (4)
Alex Biega	100 000 $ (2)
Jeff Skinner	100 000 $ (3)
Michael Raffl	100 000 $ (2)
Micheal Ferland	100 000 $ (3)
Brendan Gaunce	100 000 $ (1)
C.J. Smith	95 000 $ (1)
Martin Frk	95 000 $ (2)
Phillip Di Giuseppe	95 000 $ (2)
Tanner Kero	95 000 $ (1)
Scott Wedgewood	90 000 $ (1)
Miikka Salomaki	85 000 $ (1)
Dominic Turgeon	85 000 $ (3)
Steven Fogarty	85 000 $ (2)
Jansen Harkins	85 000 $ (1)
Yakov Trenin	85 000 $ (1)
Max Veronneau	85 000 $ (1)
Laurent Dauphin	70 000 $ (1)
Steven Santini	70 000 $ (2)
Frederic Allard	70 000 $ (3)
Guillaume Brisebois	70 000 $ (1)
Sami Niku	70 000 $ (1)
Jonas Rondbjerg	70 000 $ (3)
Tomas Jurco	0 $ (0)
Total Farm Players	32
Salary Commitment
Year 19 : 4 125 000 $
Year 20 : 1 320 000 $
Year 21 : 625 000 $
Year 22 : 200 000 $
Salary Average Commitment
Year 19 : 4 125 000 $
Year 20 : 1 320 000 $
Year 21 : 625 000 $
Year 22 : 200 000 $

PHILADELPHIE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7000 - 99 $ - 6 152 - 87,88%
Level 2:	7000 - 74 $ - 5 020 - 71,71%
Level 3:	4000 - 59 $ - 2 260 - 56,50%
Level 4:	5000 - 36 $ - 3 511 - 70,23%
Luxury :	2000 - 250 $ - 1 760 - 87,98%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 25 $ - 1 995 - 99,76%
Farm Level 2:	1000 - 10 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 703 - 74,81%
Average Income per Game	2 100 180 $
Year to Date Revenue	88 207 565 $
Farm
Home Games Left	0
Average Attendance - %	2 995 - 99,84%
Average Income per Game	74 848 $
Year to Date Revenue	3 143 626 $
Expense
Pro Players Total Salaries	83 050 000 $
Farm Players Total Salaries	3 250 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	83 438 977 $
Farm Year To Date Expenses	7 413 586 $
Pro Salary Cap To Date	81 438 991 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	720 763 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	61 966 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	950 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	29 050 000 $
Current Bank Account	236 050 792 $
Projected Bank Account	236 050 792 $

Pro Players Salaries
Marc-Andre Fleury	10 000 000 $ (2)
Evander Kane	9 000 000 $ (2)
Alexander Edler	8 000 000 $ (1)
Jake Guentzel	8 000 000 $ (2)
Tomas Hertl	7 000 000 $ (2)
Derick Brassard	5 000 000 $ (2)
Jakob Silfverberg	5 000 000 $ (1)
Alex Killorn	4 000 000 $ (1)
Adam Henrique	4 000 000 $ (1)
Dylan Strome	3 000 000 $ (2)
Brayden McNabb	3 000 000 $ (2)
Chris Tanev	3 000 000 $ (1)
Jared Spurgeon	2 500 000 $ (1)
J.T. Compher	2 000 000 $ (2)
Calvin de Haan	2 000 000 $ (2)
Josh Morrissey	2 000 000 $ (2)
Jared McCann	1 500 000 $ (2)
Thatcher Demko	1 500 000 $ (3)
Erik Cernak	850 000 $ (1)
Nick Suzuki	850 000 $ (1)
Victor Olofsson	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 19 : 83 050 000 $
Year 20 : 55 000 000 $
Year 21 : 1 500 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 78 550 000 $
Year 20 : 54 500 000 $
Year 21 : 1 500 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 83 050 000 $
Year 20 : 54 000 000 $
Year 21 : 1 500 000 $
Year 22 : 0 $

Farm Players Salaries
Jason Zucker	475 000 $ (1)
Marc Staal	300 000 $ (2)
Devin Shore	200 000 $ (1)
Vinnie Hinostroza	100 000 $ (2)
Stan Mikita	100 000 $ (1)
Alexander Nylander	100 000 $ (3)
Derrick Pouliot (Out of Payroll)	100 000 $ (3)
Vladislav Namestnikov	100 000 $ (3)
Brendan Leipsic	100 000 $ (1)
Joshua Ho-Sang	100 000 $ (3)
Hudson Fasching	100 000 $ (2)
A.J. Greer	100 000 $ (3)
Alex Nedeljkovic	100 000 $ (2)
Alan Quine	95 000 $ (1)
Mackenzie Blackwood	90 000 $ (3)
Michael Bunting	85 000 $ (3)
Ty Smith	85 000 $ (2)
Lukas Reichel	85 000 $ (3)
Calen Addison	85 000 $ (2)
Morgan Barron	85 000 $ (3)
Alexander Volkov	85 000 $ (1)
Wyatt Kalynuk (Out of Payroll)	85 000 $ (3)
Arttu Ruotsalainen	85 000 $ (3)
Ross Colton	85 000 $ (3)
Zack MacEwen	85 000 $ (2)
Anton Forsberg	75 000 $ (1)
Jason Robertson	70 000 $ (1)
Jimmy Schuldt	70 000 $ (2)
Nicolas Hague	70 000 $ (1)
Jayden Halbgewachs	70 000 $ (3)
Louis Belpedio	70 000 $ (1)
Tyler Wotherspoon	0 $ (0)
Total Farm Players	32
Salary Commitment
Year 19 : 3 435 000 $
Year 20 : 2 095 000 $
Year 21 : 1 170 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 3 435 000 $
Year 20 : 2 095 000 $
Year 21 : 1 170 000 $
Year 22 : 0 $

PITTSBURGH

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	9500 - 70 $ - 8 136 - 85,64%
Level 2:	6000 - 65 $ - 5 970 - 99,50%
Level 3:	3000 - 40 $ - 3 000 - 100,00%
Level 4:	5000 - 22 $ - 4 953 - 99,07%
Luxury :	1500 - 900 $ - 610 - 40,64%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 1 965 - 98,23%
Farm Level 2:	1000 - 12 $ - 996 - 99,58%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 669 - 90,68%
Average Income per Game	2 166 900 $
Year to Date Revenue	91 009 816 $
Farm
Home Games Left	0
Average Attendance - %	2 960 - 98,68%
Average Income per Game	88 612 $
Year to Date Revenue	3 721 710 $
Expense
Pro Players Total Salaries	77 050 000 $
Farm Players Total Salaries	2 167 500 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	78 567 807 $
Farm Year To Date Expenses	2 442 708 $
Pro Salary Cap To Date	73 567 802 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	695 339 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 799 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	6 950 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	23 050 000 $
Current Bank Account	280 395 218 $
Projected Bank Account	280 395 218 $

Pro Players Salaries
Brad Marchand	12 000 000 $ (1)
John Carlson	8 000 000 $ (2)
David Krejci	6 000 000 $ (1)
Alex Goligoski	6 000 000 $ (2)
Ryan Strome	5 750 000 $ (2)
Tyler Seguin	5 000 000 $ (3)
Ben Bishop	4 500 000 $ (1)
Brendan Gallagher	3 250 000 $ (1)
Colton Sissons	3 000 000 $ (2)
Zach Hyman	3 000 000 $ (1)
Ryan Ellis (Out of Payroll)	3 000 000 $ (2)
Nick Bonino	3 000 000 $ (1)
Ryan Graves	3 000 000 $ (3)
Bryan Rust	3 000 000 $ (1)
Esa Lindell	1 500 000 $ (1)
Oliver Bjorkstrand	1 500 000 $ (2)
Brandon Carlo	1 500 000 $ (2)
Jordan Staal	1 500 000 $ (1)
Ben Chiarot	1 000 000 $ (2)
Mark Borowiecki	1 000 000 $ (2)
Dan Duch	1 000 000 $ (3)
Teddy Blueger	850 000 $ (1)
Kirill Kaprizov	850 000 $ (2)
Tristan Jarry	850 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 19 : 80 050 000 $
Year 20 : 40 600 000 $
Year 21 : 9 000 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 79 550 000 $
Year 20 : 40 100 000 $
Year 21 : 8 500 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 80 050 000 $
Year 20 : 40 600 000 $
Year 21 : 9 000 000 $
Year 22 : 0 $

Farm Players Salaries
Riley Sheahan	200 000 $ (2)
Pierre-Edouard Bellemare	200 000 $ (1)
Carter Hutton	100 000 $ (1)
Henrik Borgstrom	100 000 $ (4)
Jordie Benn (Out of Payroll)	100 000 $ (2)
Ryan Stanton	100 000 $ (1)
Robert Bortuzzo	100 000 $ (2)
Warren Foegele	100 000 $ (3)
Maxim Mamin	100 000 $ (3)
Malcolm Subban	90 000 $ (3)
Jesse Puljujarvi	85 000 $ (2)
Riley Barber	85 000 $ (1)
Adam Brooks	85 000 $ (1)
Gavin Bayreuther	85 000 $ (3)
Filip Chlapik	85 000 $ (1)
Joe Snively	85 000 $ (3)
Robbie Russo	77 500 $ (2)
Hunter Shinkaruk	70 000 $ (1)
Jean-Christophe Beaudin	70 000 $ (1)
Jesper Boqvist	70 000 $ (1)
Jan Jenik	70 000 $ (3)
Carter Hart	70 000 $ (4)
Evgeny Svechnikov	70 000 $ (3)
Alexandre Fortin	70 000 $ (4)
Jon Gillies	0 $ (0)
Total Farm Players	25
Salary Commitment
Year 19 : 2 267 500 $
Year 20 : 1 402 500 $
Year 21 : 840 000 $
Year 22 : 240 000 $
Salary Average Commitment
Year 19 : 2 267 500 $
Year 20 : 1 402 500 $
Year 21 : 840 000 $
Year 22 : 240 000 $

SANJOSE

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	7400 - 93 $ - 7 297 - 98,60%
Level 2:	7400 - 58 $ - 6 460 - 87,30%
Level 3:	3978 - 38 $ - 3 529 - 88,72%
Level 4:	4822 - 22 $ - 4 807 - 99,69%
Luxury :	1400 - 182 $ - 1 400 - 100,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 944 - 97,19%
Farm Level 2:	1000 - 15 $ - 990 - 99,04%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 493 - 93,97%
Average Income per Game	1 934 957 $
Year to Date Revenue	81 268 198 $
Farm
Home Games Left	0
Average Attendance - %	2 934 - 97,81%
Average Income per Game	103 609 $
Year to Date Revenue	4 351 579 $
Expense
Pro Players Total Salaries	67 550 000 $
Farm Players Total Salaries	3 465 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 000 000 $
Pro Year To Date Expenses	81 302 987 $
Farm Year To Date Expenses	8 748 954 $
Pro Salary Cap To Date	76 302 973 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	614 831 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	72 350 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	72 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	11 450 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	18 550 000 $
Current Bank Account	241 809 637 $
Projected Bank Account	241 809 637 $

Pro Players Salaries
Jamie Benn	7 000 000 $ (2)
Tyler Myers	6 000 000 $ (2)
Kyle Connor	5 500 000 $ (3)
Jacob Markstrom	5 000 000 $ (1)
Connor Brown	5 000 000 $ (2)
Jaden Schwartz	4 500 000 $ (1)
Kevin Hayes	4 500 000 $ (1)
Conor Garland	4 000 000 $ (3)
Tyler Bozak	4 000 000 $ (2)
Rickard Rakell	3 750 000 $ (2)
Ryan Johansen	3 000 000 $ (3)
Sam Reinhart	3 000 000 $ (1)
John Klingberg	2 250 000 $ (1)
Pavel Zacha	2 000 000 $ (2)
Adam Larsson (Out of Payroll)	2 000 000 $ (2)
Anthony Beauvillier	1 500 000 $ (2)
Kasperi Kapanen	1 500 000 $ (2)
Jakob Chychrun	1 500 000 $ (3)
Jonathon Merrill	1 000 000 $ (2)
Ilya Sorokin	850 000 $ (2)
Ethan Bear	850 000 $ (1)
John Marino	850 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 19 : 69 550 000 $
Year 20 : 49 450 000 $
Year 21 : 14 000 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 69 550 000 $
Year 20 : 49 450 000 $
Year 21 : 14 000 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 69 550 000 $
Year 20 : 49 450 000 $
Year 21 : 14 000 000 $
Year 22 : 0 $

Farm Players Salaries
Brett Connolly	300 000 $ (1)
Jesper Fast	300 000 $ (2)
Kevin Labanc	300 000 $ (2)
John Moore	225 000 $ (1)
Eeli Tolvanen	100 000 $ (4)
Rocco Grimaldi	100 000 $ (3)
Derek Ryan	100 000 $ (2)
Drake Caggiula	100 000 $ (2)
Matt Grzelcyk	100 000 $ (3)
Alexander Petrovic	100 000 $ (2)
Max Jones	100 000 $ (4)
Michael Rasmussen	100 000 $ (4)
Ryan Donato	100 000 $ (3)
Maurice Ponton	100 000 $ (2)
Dominik Simon	95 000 $ (1)
Adam Clendening	90 000 $ (1)
Martin Jones	90 000 $ (1)
Troy Terry	85 000 $ (1)
Victor Soderstrom	85 000 $ (2)
Ryan Hartman	85 000 $ (1)
Gustav Olofsson	85 000 $ (1)
Tyson Jost	85 000 $ (1)
Vince Dunn	85 000 $ (1)
Matt Roy	85 000 $ (2)
Nicholas Caamano	85 000 $ (2)
Jack Studnicka	85 000 $ (2)
Kaapo Kahkonen	85 000 $ (1)
Aaron Dell	75 000 $ (2)
Rinat Valiev	70 000 $ (2)
Pierre-Olivier Joseph	70 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 19 : 3 465 000 $
Year 20 : 2 155 000 $
Year 21 : 600 000 $
Year 22 : 300 000 $
Salary Average Commitment
Year 19 : 3 465 000 $
Year 20 : 2 155 000 $
Year 21 : 600 000 $
Year 22 : 300 000 $

STLOUIS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6450 - 95 $ - 6 231 - 96,61%
Level 2:	5450 - 80 $ - 4 515 - 82,84%
Level 3:	2450 - 50 $ - 2 433 - 99,31%
Level 4:	4472 - 40 $ - 3 109 - 69,52%
Luxury :	1200 - 113 $ - 1 200 - 100,00%
Total Capacity :	20022
Farm
Farm Level 1:	2000 - 35 $ - 1 947 - 97,33%
Farm Level 2:	1000 - 15 $ - 983 - 98,26%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 488 - 87,34%
Average Income per Game	1 668 458 $
Year to Date Revenue	70 075 251 $
Farm
Home Games Left	0
Average Attendance - %	2 929 - 97,64%
Average Income per Game	103 583 $
Year to Date Revenue	4 350 487 $
Expense
Pro Players Total Salaries	83 550 000 $
Farm Players Total Salaries	2 545 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	72 759 740 $
Farm Year To Date Expenses	6 330 046 $
Pro Salary Cap To Date	71 759 747 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	716 525 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	55 940 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	450 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	29 550 000 $
Current Bank Account	20 780 208 $
Projected Bank Account	20 780 208 $

Pro Players Salaries
Mika Zibanejad	10 000 000 $ (1)
Mark Giordano	8 000 000 $ (2)
Drew Doughty	8 000 000 $ (1)
Jeff Carter	7 000 000 $ (2)
Kyle Palmieri	5 750 000 $ (1)
Jonathan Toews	5 000 000 $ (1)
Jakub Vrana	5 000 000 $ (3)
Mikael Granlund	4 000 000 $ (2)
Nino Niederreiter	4 000 000 $ (3)
Jean-Gabriel Pageau	3 750 000 $ (2)
James van Riemsdyk	3 500 000 $ (2)
Nate Schmidt	3 000 000 $ (2)
Paul Stastny	3 000 000 $ (1)
Brady Skjei	2 000 000 $ (1)
Sam Bennett	2 000 000 $ (1)
Torey Krug	2 000 000 $ (2)
Kris Russell	2 000 000 $ (1)
Brady Tkachuk	1 000 000 $ (1)
Jordan Binnington	1 000 000 $ (1)
Conor Sheary	1 000 000 $ (3)
Zach Aston-Reese	1 000 000 $ (2)
Quinn Hughes	850 000 $ (1)
Kevin Lankinen	700 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 19 : 83 550 000 $
Year 20 : 47 450 000 $
Year 21 : 10 000 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 85 800 000 $
Year 20 : 45 200 000 $
Year 21 : 10 000 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 83 550 000 $
Year 20 : 42 950 000 $
Year 21 : 10 000 000 $
Year 22 : 0 $

Farm Players Salaries
Valtteri Filppula	300 000 $ (1)
Jujhar Khaira	175 000 $ (2)
Brendan Smith	150 000 $ (1)
Jonathan Bernier	150 000 $ (2)
Victor Rask	150 000 $ (1)
Matt Read	100 000 $ (1)
Nick Holden	100 000 $ (2)
Carl Gunnarsson	100 000 $ (1)
Seth Griffith	90 000 $ (1)
Dustin Tokarski	90 000 $ (1)
Tage Thompson	85 000 $ (1)
Dmytro Timashov	85 000 $ (1)
Sebastian AhoD	85 000 $ (3)
Nikolai Prokhorkin	85 000 $ (1)
Taro Hirose	85 000 $ (1)
Joachim Blichfeld	85 000 $ (2)
Libor Hajek	70 000 $ (1)
Spencer Martin	70 000 $ (1)
Zach Whitecloud	70 000 $ (2)
Timothy Liljegren	70 000 $ (1)
Blake Lizotte	70 000 $ (1)
Egor Korshkov	70 000 $ (1)
Chase Priskie	70 000 $ (3)
David Farrance	70 000 $ (3)
Alexander Barabanov	70 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 19 : 2 545 000 $
Year 20 : 875 000 $
Year 21 : 225 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 2 545 000 $
Year 20 : 875 000 $
Year 21 : 225 000 $
Year 22 : 0 $

TAMPABAY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	9000 - 100 $ - 5 905 - 65,61%
Level 2:	6000 - 70 $ - 5 131 - 85,52%
Level 3:	3000 - 50 $ - 2 566 - 85,53%
Level 4:	4135 - 30 $ - 4 135 - 100,00%
Luxury :	2865 - 249 $ - 1 722 - 60,10%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 973 - 98,65%
Farm Level 2:	1000 - 15 $ - 984 - 98,44%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 459 - 77,84%
Average Income per Game	2 038 455 $
Year to Date Revenue	85 615 101 $
Farm
Home Games Left	0
Average Attendance - %	2 957 - 98,58%
Average Income per Game	104 773 $
Year to Date Revenue	4 400 472 $
Expense
Pro Players Total Salaries	77 350 000 $
Farm Players Total Salaries	1 960 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 000 000 $
Pro Year To Date Expenses	79 712 706 $
Farm Year To Date Expenses	2 619 791 $
Pro Salary Cap To Date	74 712 696 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	697 881 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 026 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 350 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	650 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	29 350 000 $
Current Bank Account	152 701 306 $
Projected Bank Account	152 701 306 $

Pro Players Salaries
Nikita Kucherov	11 000 000 $ (2)
Andrei Vasilevskiy	8 750 000 $ (2)
Sean Couturier	8 500 000 $ (1)
Zdeno Chara	7 000 000 $ (2)
Mike Hoffman	7 000 000 $ (1)
Filip Forsberg	6 000 000 $ (3)
Seth Jones	6 000 000 $ (3)
Pavel Buchnevich	5 000 000 $ (2)
Justin Braun	4 000 000 $ (2)
Casey Cizikas	3 000 000 $ (2)
Jonathan Drouin	2 000 000 $ (3)
Jack Roslovic	1 000 000 $ (3)
Olli Maatta	1 000 000 $ (3)
Ondrej Kase	1 000 000 $ (2)
Jacob Larsson	1 000 000 $ (2)
Austin Watson	1 000 000 $ (2)
Rod LittleBitOfLove	1 000 000 $ (3)
Alex Barre-Boulet	850 000 $ (2)
Tyler Motte	850 000 $ (1)
Jake Oettinger	700 000 $ (2)
Justin Holl	700 000 $ (1)
Alex Chiasson	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 19 : 77 350 000 $
Year 20 : 60 300 000 $
Year 21 : 17 000 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 77 350 000 $
Year 20 : 60 300 000 $
Year 21 : 17 000 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 77 350 000 $
Year 20 : 60 300 000 $
Year 21 : 17 000 000 $
Year 22 : 0 $

Farm Players Salaries
Noah Hanifin	150 000 $ (2)
Victor Mete	100 000 $ (3)
Sam Steel	100 000 $ (4)
Brett Ritchie	100 000 $ (2)
Denis Malgin	100 000 $ (3)
Zach Bogosian	100 000 $ (1)
Mark Jankowski	100 000 $ (2)
Logan Shaw	95 000 $ (1)
Jayce Hawryluk	85 000 $ (1)
Lucas Wallmark	85 000 $ (1)
Dylan Ferguson	85 000 $ (2)
Julien Gauthier	85 000 $ (1)
Justin Kloos	85 000 $ (1)
Nathan Bastian	85 000 $ (1)
Nolan Foote	85 000 $ (3)
Matthew Boldy	85 000 $ (3)
Brendan Lemieux	85 000 $ (1)
Ilya Samsonov	70 000 $ (1)
Nicolas Beaudin	70 000 $ (2)
Keegan Lowe	70 000 $ (1)
Alex Turcotte	70 000 $ (3)
Justin Barron	70 000 $ (3)
Brandon Pirri	0 $ (0)
Total Farm Players	23
Salary Commitment
Year 19 : 1 960 000 $
Year 20 : 1 115 000 $
Year 21 : 610 000 $
Year 22 : 100 000 $
Salary Average Commitment
Year 19 : 1 960 000 $
Year 20 : 1 115 000 $
Year 21 : 610 000 $
Year 22 : 100 000 $

TORONTO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8400 - 89 $ - 7 554 - 89,93%
Level 2:	6400 - 65 $ - 6 202 - 96,91%
Level 3:	3100 - 40 $ - 3 100 - 100,00%
Level 4:	5065 - 19 $ - 5 002 - 98,75%
Luxury :	1600 - 179 $ - 1 600 - 100,00%
Total Capacity :	24565
Farm
Farm Level 1:	2000 - 35 $ - 1 966 - 98,28%
Farm Level 2:	1000 - 15 $ - 992 - 99,19%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 458 - 95,49%
Average Income per Game	1 976 122 $
Year to Date Revenue	82 997 137 $
Farm
Home Games Left	0
Average Attendance - %	2 958 - 98,58%
Average Income per Game	104 593 $
Year to Date Revenue	4 392 909 $
Expense
Pro Players Total Salaries	73 500 000 $
Farm Players Total Salaries	2 120 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	9 500 000 $
Pro Year To Date Expenses	70 577 121 $
Farm Year To Date Expenses	7 021 203 $
Pro Salary Cap To Date	69 577 115 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	631 356 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	52 308 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 000 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	1 000 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	29 000 000 $
Current Bank Account	54 757 814 $
Projected Bank Account	54 757 814 $

Pro Players Salaries
Rasmus Ristolainen	7 000 000 $ (3)
Anders Lee	6 000 000 $ (1)
Mats Zuccarello	6 000 000 $ (2)
Matthew Tkachuk	5 000 000 $ (3)
Josh Bailey	5 000 000 $ (2)
Colton Parayko	5 000 000 $ (2)
Cal Clutterbuck	4 000 000 $ (2)
Mathew Barzal	4 000 000 $ (2)
Ondrej Palat	4 000 000 $ (2)
Anton Stralman	3 000 000 $ (1)
Matt Duchene	3 000 000 $ (1)
Travis Hamonic	3 000 000 $ (1)
Charlie Coyle	2 750 000 $ (2)
Mikael Backlund	2 500 000 $ (2)
Joel Edmundson	2 250 000 $ (1)
Riley Nash	2 000 000 $ (2)
Dylan DeMelo	2 000 000 $ (2)
Carey Price	1 500 000 $ (2)
Cam Talbot	1 500 000 $ (2)
Brian Dumoulin	1 000 000 $ (2)
Dmitry Kulikov	1 000 000 $ (1)
Miles Wood	1 000 000 $ (2)
Robby Fabbri	1 000 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 19 : 73 500 000 $
Year 20 : 55 250 000 $
Year 21 : 12 000 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 73 500 000 $
Year 20 : 55 250 000 $
Year 21 : 12 000 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 73 500 000 $
Year 20 : 55 250 000 $
Year 21 : 12 000 000 $
Year 22 : 0 $

Farm Players Salaries
Patrick Marleau	300 000 $ (1)
Loui Eriksson (Out of Payroll)	200 000 $ (1)
Scott Wilson	150 000 $ (1)
Vinni Lettieri	100 000 $ (2)
Pat Maroon	100 000 $ (1)
Wayne Simmonds	100 000 $ (1)
Greg McKegg	100 000 $ (2)
Alex Galchenyuk	100 000 $ (2)
Xavier Ouellet	100 000 $ (2)
Taylor Fedun	100 000 $ (2)
Matthew Peca (Out of Payroll)	95 000 $ (2)
Josh Leivo	95 000 $ (1)
Stefan Matteau	95 000 $ (1)
Antoine Bibeau	90 000 $ (1)
Ben Thomas	85 000 $ (2)
Nikita Gusev	85 000 $ (1)
Brogan Rafferty	85 000 $ (2)
Jonas Johansson	85 000 $ (2)
Christopher Gibson	70 000 $ (3)
Josh Teves	70 000 $ (1)
Conor Timmins	70 000 $ (1)
Tarmo Reunanen	70 000 $ (2)
Josef Korenar	70 000 $ (3)
Joseph Blandisi	0 $ (0)
Total Farm Players	24
Salary Commitment
Year 19 : 2 415 000 $
Year 20 : 1 060 000 $
Year 21 : 140 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 2 415 000 $
Year 20 : 1 060 000 $
Year 21 : 140 000 $
Year 22 : 0 $

VANCOUVER

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7650 - 95 $ - 6 298 - 82,33%
Level 2:	6350 - 65 $ - 6 214 - 97,85%
Level 3:	3600 - 40 $ - 3 441 - 95,59%
Level 4:	5600 - 25 $ - 4 982 - 88,96%
Luxury :	1800 - 999 $ - 720 - 40,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 1 525 - 76,23%
Farm Level 2:	1000 - 20 $ - 750 - 75,02%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 655 - 86,62%
Average Income per Game	2 479 585 $
Year to Date Revenue	104 142 585 $
Farm
Home Games Left	0
Average Attendance - %	2 275 - 75,83%
Average Income per Game	94 988 $
Year to Date Revenue	3 989 500 $
Expense
Pro Players Total Salaries	70 200 000 $
Farm Players Total Salaries	4 055 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	7 000 000 $
Pro Year To Date Expenses	83 793 641 $
Farm Year To Date Expenses	5 701 578 $
Pro Salary Cap To Date	78 793 638 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	637 288 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	51 752 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 200 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	6 800 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	23 200 000 $
Current Bank Account	419 359 808 $
Projected Bank Account	419 359 808 $

Pro Players Salaries
Ryan Nugent-Hopkins	9 000 000 $ (2)
Chris Kreider	8 000 000 $ (2)
Oscar Klefbom (Out of Payroll)	6 500 000 $ (1)
Alex Ovechkin	6 000 000 $ (1)
William Karlsson	5 500 000 $ (1)
Vladimir Tarasenko	5 000 000 $ (2)
Leon Draisaitl	4 500 000 $ (1)
Adam Lowry	4 500 000 $ (1)
Blake Coleman	4 000 000 $ (2)
Tom Wilson	3 500 000 $ (1)
Radek Faksa	3 000 000 $ (1)
Christian Dvorak	3 000 000 $ (3)
Neal Pionk	2 500 000 $ (1)
Oliver Ekman-Larsson	2 500 000 $ (2)
Erik Haula	2 000 000 $ (2)
Thomas Greiss	2 000 000 $ (1)
Erik Karlsson	2 000 000 $ (1)
Philipp Grubauer	1 500 000 $ (2)
Mathew Dumba	1 000 000 $ (2)
Gustav Lindstrom	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 19 : 76 700 000 $
Year 20 : 36 000 000 $
Year 21 : 3 000 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 76 200 000 $
Year 20 : 35 500 000 $
Year 21 : 3 000 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 76 700 000 $
Year 20 : 36 000 000 $
Year 21 : 3 000 000 $
Year 22 : 0 $

Farm Players Salaries
Jason Demers	300 000 $ (1)
Zemgus Girgensons	300 000 $ (2)
Matt Murray	200 000 $ (1)
Derek Stepan	200 000 $ (2)
Curtis Lazar	100 000 $ (3)
Madison Bowey	100 000 $ (2)
Alexei Cherepanov	100 000 $ (3)
Andrej Sekera	100 000 $ (1)
Thomas Hickey	100 000 $ (2)
Zack Kassian	100 000 $ (2)
Antoine Roussel	100 000 $ (1)
Hampus Lindholm	100 000 $ (3)
Daniel Sprong	100 000 $ (4)
Frederik Gauthier	100 000 $ (3)
Noel Acciari	100 000 $ (2)
Haydn Fleury	100 000 $ (3)
Jan Rutta	100 000 $ (2)
Antti Raanta	100 000 $ (2)
Andrew Shaw	95 000 $ (1)
Nick Cousins	95 000 $ (2)
Ryan McLeod	85 000 $ (3)
Jake Walman	85 000 $ (2)
Jonah Gadjovich	85 000 $ (3)
Mackenzie Entwistle	85 000 $ (3)
Tomas Nosek	85 000 $ (1)
Klim Kostin	85 000 $ (2)
Riley Damiani	85 000 $ (3)
Fabian Zetterlund	85 000 $ (3)
Mattias Samuelsson	85 000 $ (3)
Ben McCartney	70 000 $ (3)
Dylan Samberg	70 000 $ (3)
Ryan Merkley	70 000 $ (3)
Noah Juulsen	70 000 $ (4)
Sean Durzi	70 000 $ (3)
Jake Leschyshyn	70 000 $ (3)
Joey Keane	70 000 $ (3)
Ville Heinola	70 000 $ (2)
Michael McNiven	70 000 $ (3)
Justus Annunen	70 000 $ (3)
Total Farm Players	39
Salary Commitment
Year 19 : 4 055 000 $
Year 20 : 3 175 000 $
Year 21 : 1 740 000 $
Year 22 : 170 000 $
Salary Average Commitment
Year 19 : 4 023 083 $
Year 20 : 3 143 083 $
Year 21 : 1 758 083 $
Year 22 : 170 000 $

WASHINGTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7634 - 76 $ - 7 444 - 97,51%
Level 2:	6362 - 57 $ - 6 220 - 97,77%
Level 3:	3286 - 44 $ - 3 230 - 98,31%
Level 4:	5228 - 22 $ - 5 003 - 95,70%
Luxury :	2490 - 80 $ - 1 858 - 74,61%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 1 515 - 75,73%
Farm Level 2:	1000 - 20 $ - 742 - 74,21%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 756 - 95,02%
Average Income per Game	1 673 349 $
Year to Date Revenue	70 280 648 $
Farm
Home Games Left	0
Average Attendance - %	2 257 - 75,22%
Average Income per Game	94 279 $
Year to Date Revenue	3 959 700 $
Expense
Pro Players Total Salaries	62 600 000 $
Farm Players Total Salaries	1 820 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	12 000 000 $
Pro Year To Date Expenses	62 275 414 $
Farm Year To Date Expenses	6 761 243 $
Pro Salary Cap To Date	57 275 401 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	572 881 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	58 291 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	9 400 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	20 600 000 $
Current Bank Account	61 416 416 $
Projected Bank Account	61 416 416 $

Pro Players Salaries
Ryan Getzlaf	6 000 000 $ (1)
Sebastian Aho	5 500 000 $ (3)
Brock Boeser	5 500 000 $ (3)
Ivan Provorov	5 000 000 $ (3)
Alexander Wennberg	4 000 000 $ (3)
Charlie McAvoy	4 000 000 $ (4)
Brad Richardson	3 000 000 $ (2)
Drake Batherson	3 000 000 $ (4)
T.J. Brodie	3 000 000 $ (2)
Mattias Janmark	2 250 000 $ (1)
Tyson Barrie	2 250 000 $ (1)
Brett Pesce	2 250 000 $ (1)
Trevor Lewis	2 000 000 $ (2)
Josh Anderson	2 000 000 $ (1)
Valeri Nichushkin	2 000 000 $ (3)
Anthony Mantha	2 000 000 $ (1)
Ben Hutton	1 750 000 $ (2)
Sergei Bobrovsky	1 500 000 $ (1)
Robin Lehner	1 250 000 $ (2)
Jarred Tinordi	1 000 000 $ (2)
Joel Armia	1 000 000 $ (3)
Alex Tuch	1 000 000 $ (3)
Dominik Kubalik	850 000 $ (1)
Daniel Brickley	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 19 : 62 600 000 $
Year 20 : 43 000 000 $
Year 21 : 31 000 000 $
Year 22 : 7 000 000 $
Salary Average Commitment
Year 19 : 62 600 000 $
Year 20 : 43 000 000 $
Year 21 : 31 000 000 $
Year 22 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 62 600 000 $
Year 20 : 43 000 000 $
Year 21 : 31 000 000 $
Year 22 : 7 000 000 $

Farm Players Salaries
Michael Stone	225 000 $ (1)
Nicolas Deslauriers	150 000 $ (1)
Brian Elliott	100 000 $ (1)
Ben King	100 000 $ (1)
Nolan Patrick	100 000 $ (4)
Kyle Turris	100 000 $ (2)
Nathan Beaulieu	100 000 $ (2)
Andreas Borgman	85 000 $ (2)
Mattias Norlinder	85 000 $ (3)
Yegor Sokolov	85 000 $ (3)
Arthur Kaliyev	85 000 $ (3)
Otto Koivula	85 000 $ (1)
Maxime Lajoie	85 000 $ (1)
Michael DiPietro (Out of Payroll)	85 000 $ (1)
Rasmus Asplund	85 000 $ (3)
Joseph Woll	70 000 $ (3)
Griffin Reinhart	70 000 $ (1)
Kieffer Bellows	70 000 $ (1)
Brett Lernout (Out of Payroll)	70 000 $ (2)
Nicolas Meloche	70 000 $ (3)
Sean Day (Out of Payroll)	70 000 $ (3)
Oliver Kylington	70 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 19 : 2 045 000 $
Year 20 : 1 075 000 $
Year 21 : 650 000 $
Year 22 : 100 000 $
Salary Average Commitment
Year 19 : 2 052 500 $
Year 20 : 1 082 500 $
Year 21 : 657 500 $
Year 22 : 100 000 $

WINNIPEG

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	7900 - 94 $ - 7 344 - 92,96%
Level 2:	6400 - 72 $ - 5 008 - 78,25%
Level 3:	2900 - 55 $ - 2 330 - 80,34%
Level 4:	4500 - 40 $ - 3 037 - 67,49%
Luxury :	1300 - 320 $ - 1 256 - 96,65%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 20 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 15 $ - 988 - 98,82%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 976 - 82,50%
Average Income per Game	2 128 262 $
Year to Date Revenue	89 386 988 $
Farm
Home Games Left	0
Average Attendance - %	2 988 - 99,61%
Average Income per Game	68 529 $
Year to Date Revenue	2 878 238 $
Expense
Pro Players Total Salaries	51 450 000 $
Farm Players Total Salaries	2 180 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	30 625 000 $
Pro Year To Date Expenses	59 746 613 $
Farm Year To Date Expenses	2 332 093 $
Pro Salary Cap To Date	54 746 609 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	478 390 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 906 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	82 075 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	1 925 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $	28 075 000 $
Current Bank Account	175 194 649 $
Projected Bank Account	175 194 649 $

Pro Players Salaries
Aleksander Barkov	10 500 000 $ (1)
Nathan MacKinnon	10 500 000 $ (1)
MacKenzie Weegar	3 500 000 $ (1)
Clayton Keller	3 000 000 $ (3)
Zach Werenski	3 000 000 $ (1)
Jaccob Slavin	3 000 000 $ (1)
Luke Glendening	3 000 000 $ (2)
Mattias Ekholm	2 500 000 $ (1)
Joe Thornton	2 000 000 $ (1)
Ian Cole	1 500 000 $ (2)
Dmitry Orlov	1 000 000 $ (2)
Nico Hischier	1 000 000 $ (1)
Michael McCarron	1 000 000 $ (2)
Nathan Marois	1 000 000 $ (3)
Calvin Petersen	1 000 000 $ (3)
Andrei Svechnikov	850 000 $ (1)
Devon Toews	850 000 $ (2)
Jack Hughes	850 000 $ (2)
Thomas Di Pauli	700 000 $ (2)
Ivan Prosvetov	700 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 19 : 51 450 000 $
Year 20 : 16 100 000 $
Year 21 : 5 700 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 52 200 000 $
Year 20 : 15 350 000 $
Year 21 : 5 700 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 51 450 000 $
Year 20 : 14 600 000 $
Year 21 : 5 700 000 $
Year 22 : 0 $

Farm Players Salaries
Patrik Laine	550 000 $ (3)
Keith Yandle	300 000 $ (1)
Paul Byron	200 000 $ (1)
Slater Koekkoek	150 000 $ (1)
Cody Goloubef	150 000 $ (1)
John Gibson	100 000 $ (2)
Andrej Sustr	100 000 $ (2)
Brett Kulak	100 000 $ (3)
Michael Sgarbossa	95 000 $ (1)
Brandon Davidson	95 000 $ (1)
Adin Hill	85 000 $ (1)
Rasmus Sandin	85 000 $ (2)
Tim Schaller	85 000 $ (2)
Trevor Zegras	85 000 $ (3)
Total Farm Players	14
Salary Commitment
Year 19 : 2 180 000 $
Year 20 : 1 105 000 $
Year 21 : 735 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 2 187 500 $
Year 20 : 1 112 500 $
Year 21 : 735 000 $
Year 22 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 84 000 000 $ Available Cap Space	Over Minimum of 54 000 000 $	Farm Salary Cap	Under Maximum of 10 000 000 $	Pro Players	Farm Players	Total Players
CAROLINE	140 487 570 $	78 450 000 $	5 550 000 $	24 450 000 $	3 070 000 $	6 930 000 $	24	33	57
CHICAGO	89 442 034 $	83 450 000 $	550 000 $	29 450 000 $	2 970 000 $	7 030 000 $	24	23	47
COLORADO	94 017 435 $	78 450 000 $	5 550 000 $	24 450 000 $	1 080 000 $	8 920 000 $	23	14	37
COLUMBUS	1 955 933 $	81 450 000 $	2 550 000 $	27 450 000 $	2 725 000 $	7 275 000 $	21	28	49
EDMONTON	190 187 489 $	69 700 000 $	14 300 000 $	15 700 000 $	2 505 000 $	7 495 000 $	23	28	51
FLORIDE	23 923 453 $	83 325 000 $	675 000 $	29 325 000 $	3 220 000 $	6 780 000 $	21	26	47
ISLANDERS	110 920 866 $	63 700 000 $	20 300 000 $	9 700 000 $	2 005 000 $	7 995 000 $	23	26	49
LOSANGELES	43 798 688 $	82 600 000 $	1 400 000 $	28 600 000 $	3 360 000 $	6 640 000 $	21	23	44
MINNESOTA	109 872 294 $	83 425 000 $	575 000 $	29 425 000 $	3 195 000 $	6 805 000 $	21	34	55
MONTREAL	643 680 066 $	78 800 000 $	5 200 000 $	24 800 000 $	2 050 000 $	7 950 000 $	20	24	44
NASHVILLE	24 278 844 $	71 575 000 $	12 425 000 $	17 575 000 $	4 125 000 $	5 875 000 $	25	32	57
PHILADELPHIE	236 050 792 $	83 050 000 $	950 000 $	29 050 000 $	3 250 000 $	6 750 000 $	21	32	53
PITTSBURGH	280 395 218 $	77 050 000 $	6 950 000 $	23 050 000 $	2 167 500 $	7 832 500 $	24	25	49
SANJOSE	241 809 637 $	72 550 000 $	11 450 000 $	18 550 000 $	3 465 000 $	6 535 000 $	22	30	52
STLOUIS	20 780 208 $	83 550 000 $	450 000 $	29 550 000 $	2 545 000 $	7 455 000 $	23	25	48
TAMPABAY	152 701 306 $	83 350 000 $	650 000 $	29 350 000 $	1 960 000 $	8 040 000 $	22	23	45
TORONTO	54 757 814 $	83 000 000 $	1 000 000 $	29 000 000 $	2 120 000 $	7 880 000 $	23	24	47
VANCOUVER	419 359 808 $	77 200 000 $	6 800 000 $	23 200 000 $	4 055 000 $	5 945 000 $	20	39	59
WASHINGTON	61 416 416 $	74 600 000 $	9 400 000 $	20 600 000 $	1 820 000 $	8 180 000 $	24	22	46
WINNIPEG	175 194 649 $	82 075 000 $	1 925 000 $	28 075 000 $	2 180 000 $	7 820 000 $	20	14	34

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 - %

Under Maximum of 84 000 000 $
Available Cap Space

Over Minimum of
54 000 000 $