LPHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7000 - 140 $ - 0 - 0,00%
Level 2:	6050 - 85 $ - 0 - 0,00%
Level 3:	3000 - 50 $ - 0 - 0,00%
Level 4:	5001 - 35 $ - 0 - 0,00%
Luxury :	2045 - 300 $ - 0 - 0,00%
Total Capacity :	23096
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	2 775 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	9 500 000 $
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	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	78 150 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	10 850 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	19 150 000 $
Current Bank Account	148 138 502 $
Projected Bank Account	148 138 502 $

Pro Players Salaries
Blake Wheeler	9 000 000 $ (2)
Brayden Point	7 000 000 $ (1)
Jakub Voracek	7 000 000 $ (1)
Evgenii Dadonov	5 000 000 $ (2)
Ryan McDonagh	5 000 000 $ (1)
Elias Pettersson	5 000 000 $ (3)
Vladislav Gavrikov	5 000 000 $ (3)
Zach Parise	4 000 000 $ (1)
Jesper Bratt	3 000 000 $ (3)
Corey Perry	3 000 000 $ (1)
Mikhail Sergachev	3 000 000 $ (2)
Darren Helm	3 000 000 $ (2)
Alexandre Carrier	1 000 000 $ (2)
Braden Holtby	1 000 000 $ (1)
Mathieu Joseph	1 000 000 $ (3)
Logan Thompson (Out of Payroll)	850 000 $ (2)
Rasmus Dahlin	850 000 $ (1)
Jake Evans	850 000 $ (1)
Yegor Sharangovich	850 000 $ (2)
Noah Dobson	850 000 $ (1)
Chandler Stephenson	850 000 $ (1)
Jani Hakanpaa	850 000 $ (3)
Sean Kuraly	850 000 $ (2)
Collin Delia	700 000 $ (3)
Total Pro Players	24
Salary Commitment
Year 20 : 69 500 000 $
Year 21 : 39 100 000 $
Year 22 : 15 550 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 69 150 000 $
Year 21 : 38 750 000 $
Year 22 : 15 550 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 69 500 000 $
Year 21 : 39 100 000 $
Year 22 : 15 550 000 $
Year 23 : 0 $

Farm Players Salaries
Chris Tierney	300 000 $ (2)
Denis Gurianov	150 000 $ (3)
Max Comtois	150 000 $ (3)
Dillon Dube	100 000 $ (3)
Charles Norris	100 000 $ (2)
Urho Vaakanainen	100 000 $ (3)
Jaret Anderson-Dolan	100 000 $ (4)
Carl Grundstrom	100 000 $ (3)
John Hayden	100 000 $ (1)
Mark Pysyk	100 000 $ (1)
Robert Hagg	100 000 $ (2)
Pavel Francouz	100 000 $ (1)
William Carrier	100 000 $ (3)
Juho Lammikko	100 000 $ (3)
Joe Hicketts	85 000 $ (3)
Sammy Blais	85 000 $ (1)
Cam Dineen	85 000 $ (3)
Morgan Frost	85 000 $ (1)
Riley Stillman	85 000 $ (2)
Alexis Lafreniere	85 000 $ (3)
Kevin Bahl	85 000 $ (1)
Gabriel Vilardi	85 000 $ (1)
Philipp Kurashev	85 000 $ (1)
Rafael Harvey-Pinard	85 000 $ (3)
Nils Hoglander (Out of Payroll)	85 000 $ (1)
Philip Tomasino	85 000 $ (3)
Louis Domingue	70 000 $ (2)
Veini Vehvilainen	70 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 20 : 2 860 000 $
Year 21 : 1 980 000 $
Year 22 : 1 325 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 2 860 000 $
Year 21 : 1 980 000 $
Year 22 : 1 325 000 $
Year 23 : 100 000 $

CHICAGO

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 90 $ - 0 - 0,00%
Level 2:	8000 - 67 $ - 0 - 0,00%
Level 3:	3750 - 46 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1250 - 299 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 20 $ - 0 - 0,00%
Farm Level 2:	1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	88 850 000 $
Farm Players Total Salaries	1 785 000 $
Coaches Total Salaries	10 000 000 $
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
Pro Estimated Season Revenue	0 $
Farm 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	88 850 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	150 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	29 850 000 $
Current Bank Account	172 196 032 $
Projected Bank Account	172 196 032 $

Pro Players Salaries
Patrick Kane	12 000 000 $ (2)
Sidney Crosby	11 000 000 $ (1)
Gabriel Landeskog	10 500 000 $ (1)
Igor Shesterkin	8 500 000 $ (1)
Bo Horvat	7 500 000 $ (1)
Cale Makar	5 500 000 $ (4)
Adam Fox	5 000 000 $ (4)
Logan Couture	4 500 000 $ (2)
Evander Kane	4 500 000 $ (1)
Shea Weber	4 000 000 $ (2)
Alex DeBrincat	4 000 000 $ (2)
Marcus Foligno	2 000 000 $ (2)
Justin Braun	2 000 000 $ (1)
Casey Cizikas	1 500 000 $ (1)
Calvin de Haan	1 500 000 $ (1)
Brian Dumoulin	1 000 000 $ (1)
Jaroslav Halak	1 000 000 $ (2)
Michaël Fleury	1 000 000 $ (2)
Derek Grant	1 000 000 $ (1)
Moritz Seider	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 20 : 88 850 000 $
Year 21 : 39 850 000 $
Year 22 : 10 500 000 $
Year 23 : 10 500 000 $
Salary Average Commitment
Year 20 : 88 850 000 $
Year 21 : 39 850 000 $
Year 22 : 10 500 000 $
Year 23 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 88 850 000 $
Year 21 : 39 850 000 $
Year 22 : 10 500 000 $
Year 23 : 10 500 000 $

Farm Players Salaries
Alec Martinez	600 000 $ (1)
Colton Sceviour	200 000 $ (1)
Michael Chaput	100 000 $ (1)
Andrew Ladd	100 000 $ (1)
Daniel O'Regan	100 000 $ (1)
Antti Suomela	85 000 $ (2)
Alex Newhook	85 000 $ (2)
Cole Caufield	85 000 $ (2)
Cory Schneider	75 000 $ (1)
Josh Manson	75 000 $ (1)
Akira Schmid	70 000 $ (2)
Ukko-Pekka Luukkonen	70 000 $ (2)
Joe Veleno	70 000 $ (2)
Vasili Podkolzin	70 000 $ (2)
Joakim Nordstrom	0 $ (0)
Ben Harpur	0 $ (0)
Jordan Weal	0 $ (0)
Zach Senyshyn	0 $ (0)
Tobias Rieder	0 $ (0)
Total Farm Players	19
Salary Commitment
Year 20 : 1 785 000 $
Year 21 : 535 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 785 000 $
Year 21 : 535 000 $
Year 22 : 0 $
Year 23 : 0 $

COLORADO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7350 - 105 $ - 0 - 0,00%
Level 2:	6348 - 65 $ - 0 - 0,00%
Level 3:	4150 - 35 $ - 0 - 0,00%
Level 4:	5302 - 25 $ - 0 - 0,00%
Luxury :	1850 - 210 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 450 000 $
Farm Players Total Salaries	1 140 000 $
Coaches Total Salaries	9 000 000 $
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
Pro Estimated Season Revenue	0 $
Farm 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	82 450 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	6 550 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	23 450 000 $
Current Bank Account	97 843 825 $
Projected Bank Account	97 843 825 $

Pro Players Salaries
Joe Pavelski	9 000 000 $ (2)
Aaron Ekblad	9 000 000 $ (3)
Evgeni Malkin	7 000 000 $ (1)
Darnell Nurse (Out of Payroll)	7 000 000 $ (3)
Andrew Copp	6 000 000 $ (3)
Jacob Trouba	6 000 000 $ (1)
Artemi Panarin	5 500 000 $ (1)
Ryan Pulock	4 500 000 $ (1)
Elias Lindholm	4 500 000 $ (2)
Alex Iafallo	4 000 000 $ (3)
Dougie Hamilton	4 000 000 $ (3)
Phillip Danault	4 000 000 $ (2)
Nikolaj Ehlers	4 000 000 $ (2)
Roope Hintz	4 000 000 $ (3)
Kevin Shattenkirk	3 000 000 $ (1)
Brock Nelson	2 500 000 $ (1)
Josh Archibald	1 000 000 $ (2)
Nick Ritchie	1 000 000 $ (1)
Elvis Merzlikins	1 000 000 $ (1)
Jack Campbell	900 000 $ (1)
Frederick Gaudreau	850 000 $ (3)
Calvin Pickard	700 000 $ (1)
Mike Reilly	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 20 : 89 450 000 $
Year 21 : 57 350 000 $
Year 22 : 34 850 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 88 450 000 $
Year 21 : 57 350 000 $
Year 22 : 34 850 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 89 450 000 $
Year 21 : 57 350 000 $
Year 22 : 34 850 000 $
Year 23 : 0 $

Farm Players Salaries
Tyler Pitlick	300 000 $ (1)
Anton Khudobin	100 000 $ (1)
Martin Kaut	100 000 $ (4)
Remi Elie	100 000 $ (2)
Sonny Milano	100 000 $ (1)
Jimmy Frappier	100 000 $ (2)
Pierre Engvall	85 000 $ (1)
Mason Appleton	85 000 $ (2)
Christian Djoos	85 000 $ (1)
Adam Gaudette	85 000 $ (1)
Scott Harrington	0 $ (0)
Marko Dano	0 $ (0)
Connor Carrick	0 $ (0)
Total Farm Players	13
Salary Commitment
Year 20 : 1 140 000 $
Year 21 : 385 000 $
Year 22 : 100 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 1 140 000 $
Year 21 : 385 000 $
Year 22 : 100 000 $
Year 23 : 100 000 $

COLUMBUS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6300 - 92 $ - 0 - 0,00%
Level 2:	5300 - 70 $ - 0 - 0,00%
Level 3:	1800 - 50 $ - 0 - 0,00%
Level 4:	3774 - 30 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	18174
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 150 000 $
Farm Players Total Salaries	2 495 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 875 000 $
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	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	89 025 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	-25 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	30 025 000 $
Current Bank Account	487 183 $
Projected Bank Account	487 183 $

Pro Players Salaries
Victor Hedman	12 000 000 $ (2)
Steven Stamkos	10 000 000 $ (1)
Johnny Gaudreau	10 000 000 $ (3)
David Perron	9 000 000 $ (2)
Jack Eichel	8 000 000 $ (1)
James van Riemsdyk	7 000 000 $ (1)
Connor Hellebuyck	6 000 000 $ (3)
Ondrej Palat	4 000 000 $ (1)
Brady Skjei	3 750 000 $ (2)
Cam Fowler	3 000 000 $ (2)
Ivan Provorov	2 500 000 $ (2)
Wayne Simmonds	1 000 000 $ (2)
Nick Holden	1 000 000 $ (1)
Curtis Lazar	1 000 000 $ (2)
Artturi Lehkonen	1 000 000 $ (1)
Matt Benning	950 000 $ (2)
Tanner Jeannot	850 000 $ (2)
Kirby Dach	850 000 $ (1)
Pius Suter	850 000 $ (1)
Nico Daws	700 000 $ (2)
Alexander Barabanov	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 20 : 84 150 000 $
Year 21 : 53 250 000 $
Year 22 : 16 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 83 650 000 $
Year 21 : 52 000 000 $
Year 22 : 16 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 84 150 000 $
Year 21 : 50 750 000 $
Year 22 : 16 000 000 $
Year 23 : 0 $

Farm Players Salaries
Marco Scandella	400 000 $ (2)
Robin Lehner	125 000 $ (1)
Andy Greene	100 000 $ (1)
Kevin Stenlund	100 000 $ (3)
Tyler Johnson	100 000 $ (2)
Xavier Ouellet	100 000 $ (1)
Cedric Paquette	100 000 $ (2)
Fredrik Claesson	100 000 $ (1)
Brendan Guhle	100 000 $ (1)
David Gustafsson	85 000 $ (1)
Cayden Primeau	85 000 $ (4)
Thomas Harley	85 000 $ (1)
Jack Rathbone	85 000 $ (1)
Mike Hardman	85 000 $ (2)
Josh Dunne	85 000 $ (2)
Yegor Chinakhov (Out of Payroll)	85 000 $ (2)
Zac Jones	85 000 $ (1)
Alex Steeves	85 000 $ (3)
Nick Abruzzese	85 000 $ (3)
Drew O'Connor	85 000 $ (1)
Paul Cotter	85 000 $ (3)
Jean-Francois Berube	75 000 $ (2)
Mads Sogaard	70 000 $ (3)
Hendrix Lapierre	70 000 $ (2)
Antoine Bibeau	70 000 $ (3)
Kale Clague	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 20 : 2 580 000 $
Year 21 : 1 580 000 $
Year 22 : 580 000 $
Year 23 : 85 000 $
Salary Average Commitment
Year 20 : 2 580 000 $
Year 21 : 1 580 000 $
Year 22 : 580 000 $
Year 23 : 85 000 $

DALLAS

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7000 - 99 $ - 0 - 0,00%
Level 2:	7000 - 74 $ - 0 - 0,00%
Level 3:	4000 - 59 $ - 0 - 0,00%
Level 4:	5000 - 36 $ - 0 - 0,00%
Luxury :	2000 - 250 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 25 $ - 0 - 0,00%
Farm Level 2:	1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 500 000 $
Farm Players Total Salaries	2 347 500 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	13 500 000 $
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	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	79 000 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	10 000 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	20 000 000 $
Current Bank Account	219 597 328 $
Projected Bank Account	219 597 328 $

Pro Players Salaries
Jake Guentzel	8 000 000 $ (1)
William Nylander	7 500 000 $ (1)
Erik Johnson	6 000 000 $ (2)
Jared Spurgeon	6 000 000 $ (2)
Nick Suzuki	5 000 000 $ (4)
Luke Schenn	4 000 000 $ (2)
Erik Cernak	3 750 000 $ (2)
Marc Staal	3 000 000 $ (1)
Filip Hronek	3 000 000 $ (3)
Dylan Strome	3 000 000 $ (1)
J.T. Compher	3 000 000 $ (1)
Anthony Cirelli	2 000 000 $ (3)
Josh Morrissey	2 000 000 $ (1)
Jared McCann	1 500 000 $ (1)
Thatcher Demko	1 500 000 $ (2)
Mike Modano	1 000 000 $ (4)
Vladislav Namestnikov	1 000 000 $ (2)
Kaapo Kahkonen	1 000 000 $ (3)
Jesse Puljujarvi	850 000 $ (1)
Michael Bunting	850 000 $ (2)
Ross Colton	850 000 $ (2)
Jack LaFontaine	700 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 20 : 65 500 000 $
Year 21 : 36 650 000 $
Year 22 : 12 700 000 $
Year 23 : 6 000 000 $
Salary Average Commitment
Year 20 : 65 000 000 $
Year 21 : 36 650 000 $
Year 22 : 12 700 000 $
Year 23 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 65 500 000 $
Year 21 : 36 650 000 $
Year 22 : 12 700 000 $
Year 23 : 6 000 000 $

Farm Players Salaries
Joshua Ho-Sang	100 000 $ (2)
Vinnie Hinostroza	100 000 $ (1)
A.J. Greer	100 000 $ (2)
Alexander Nylander	100 000 $ (2)
Derrick Pouliot	100 000 $ (2)
Jason Zucker	100 000 $ (2)
Justin Schultz	100 000 $ (2)
Mikhail Grigorenko	100 000 $ (1)
Alex Nedeljkovic	100 000 $ (1)
Hudson Fasching	100 000 $ (1)
Will Butcher	100 000 $ (2)
Devin Shore	90 000 $ (1)
Mackenzie Blackwood	90 000 $ (2)
Nick Blankenburg	85 000 $ (3)
Zack MacEwen	85 000 $ (1)
Ben Meyers	85 000 $ (3)
Valtteri Puustinen	85 000 $ (3)
Ty Smith	85 000 $ (1)
Lukas Reichel	85 000 $ (2)
Calen Addison	85 000 $ (1)
Scott Reedy (Out of Payroll)	85 000 $ (3)
Wyatt Kalynuk	85 000 $ (2)
Arttu Ruotsalainen	85 000 $ (2)
Morgan Barron	85 000 $ (2)
Louis Belpedio	77 500 $ (2)
Jimmy Schuldt	70 000 $ (1)
Jayden Halbgewachs	70 000 $ (2)
Alexander Volkov	0 $ (0)
Jason Robertson	0 $ (0)
Nicolas Hague	0 $ (0)
Total Farm Players	30
Salary Commitment
Year 20 : 2 432 500 $
Year 21 : 1 617 500 $
Year 22 : 340 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 2 432 500 $
Year 21 : 1 617 500 $
Year 22 : 340 000 $
Year 23 : 0 $

DETROIT

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7900 - 94 $ - 0 - 0,00%
Level 2:	6400 - 72 $ - 0 - 0,00%
Level 3:	3900 - 55 $ - 0 - 0,00%
Level 4:	4500 - 40 $ - 0 - 0,00%
Luxury :	1300 - 320 $ - 0 - 0,00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - 20 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 350 000 $
Farm Players Total Salaries	1 275 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	7 500 000 $
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	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	80 850 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	8 150 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	21 850 000 $
Current Bank Account	115 182 499 $
Projected Bank Account	115 182 499 $

Pro Players Salaries
Nathan MacKinnon	10 500 000 $ (1)
Aleksander Barkov	10 500 000 $ (1)
Jaccob Slavin	6 500 000 $ (1)
Patrik Laine (Out of Payroll)	5 500 000 $ (2)
Andrei Svechnikov	5 000 000 $ (4)
Brent Burns	5 000 000 $ (1)
Nico Hischier	5 000 000 $ (4)
Dylan Larkin	4 250 000 $ (1)
Mark Giordano	4 000 000 $ (1)
Filip Forsberg	3 000 000 $ (2)
Clayton Keller	3 000 000 $ (2)
Ian Cole	3 000 000 $ (1)
Scott Laughton	1 500 000 $ (1)
Michael McCarron	1 000 000 $ (1)
Zach Bogosian	1 000 000 $ (2)
Kyle Clifford	1 000 000 $ (2)
John Gibson	1 000 000 $ (1)
Matt Irwin	1 000 000 $ (2)
Thomas Greiss	1 000 000 $ (2)
Nathan Marois	1 000 000 $ (2)
Jack Hughes	850 000 $ (1)
Trevor Zegras	850 000 $ (2)
Nick Jensen	850 000 $ (1)
Kristian Vesalainen	850 000 $ (1)
Anton Lundell	850 000 $ (3)
Devon Toews	850 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 20 : 78 850 000 $
Year 21 : 28 200 000 $
Year 22 : 10 850 000 $
Year 23 : 10 000 000 $
Salary Average Commitment
Year 20 : 78 100 000 $
Year 21 : 28 200 000 $
Year 22 : 10 850 000 $
Year 23 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 78 850 000 $
Year 21 : 28 200 000 $
Year 22 : 10 850 000 $
Year 23 : 10 000 000 $

Farm Players Salaries
Zach Werenski	550 000 $ (1)
Calvin Petersen	100 000 $ (2)
Juuse Saros	100 000 $ (1)
Markus Nutivaara	100 000 $ (1)
Jordan Martinook	100 000 $ (2)
Andrej Sustr	100 000 $ (1)
Tim Schaller	85 000 $ (1)
Jan Jenik	70 000 $ (2)
Thomas Di Pauli	70 000 $ (1)
Slater Koekkoek	0 $ (0)
Michael Sgarbossa	0 $ (0)
Total Farm Players	11
Salary Commitment
Year 20 : 1 275 000 $
Year 21 : 270 000 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 275 000 $
Year 21 : 270 000 $
Year 22 : 0 $
Year 23 : 0 $

FLORIDE

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	5900 - 60 $ - 0 - 0,00%
Level 3:	2900 - 35 $ - 0 - 0,00%
Level 4:	4973 - 25 $ - 0 - 0,00%
Luxury :	1500 - 250 $ - 0 - 0,00%
Total Capacity :	22273
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	56 925 000 $
Farm Players Total Salaries	2 640 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	29 250 000 $
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	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	86 175 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	2 825 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	27 175 000 $
Current Bank Account	80 633 106 $
Projected Bank Account	80 633 106 $

Pro Players Salaries
Mark Stone	7 000 000 $ (2)
Paul Stastny	6 000 000 $ (2)
Alex Goligoski	6 000 000 $ (1)
Adam Henrique	6 000 000 $ (2)
Marc-Andre Fleury	5 000 000 $ (1)
Pierre-Luc Dubois	4 000 000 $ (2)
Nic Dowd	4 000 000 $ (2)
Luke Glendening	3 000 000 $ (1)
Andre Burakovsky	2 375 000 $ (1)
Jake McCabe	2 000 000 $ (1)
Jake DeBrusk	2 000 000 $ (2)
Trevor Moore	2 000 000 $ (3)
Brandon Montour	1 000 000 $ (1)
Alexandre Texier	1 000 000 $ (4)
Travis Sanheim	1 000 000 $ (2)
Marc Levesque	1 000 000 $ (4)
Evan Rodrigues	950 000 $ (1)
Adin Hill	900 000 $ (3)
K'Andre Miller	850 000 $ (1)
Brandon Hagel	850 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 20 : 56 925 000 $
Year 21 : 35 750 000 $
Year 22 : 5 750 000 $
Year 23 : 2 000 000 $
Salary Average Commitment
Year 20 : 56 925 000 $
Year 21 : 35 750 000 $
Year 22 : 5 750 000 $
Year 23 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 56 925 000 $
Year 21 : 35 750 000 $
Year 22 : 5 750 000 $
Year 23 : 2 000 000 $

Farm Players Salaries
Pierre-Edouard Bellemare	300 000 $ (2)
Eetu Luostarinen	100 000 $ (4)
Conor Timmins	100 000 $ (4)
Kieffer Bellows	100 000 $ (4)
Janne Kuokkanen	100 000 $ (3)
Owen Tippett	100 000 $ (3)
Philippe Myers	100 000 $ (3)
Brett Kulak	100 000 $ (2)
Dylan Gambrell	100 000 $ (3)
Nikita Zadorov	95 000 $ (2)
Petr Mrazek	90 000 $ (2)
Peyton Krebs	85 000 $ (3)
Adam Ruzicka	85 000 $ (2)
Joe Snively	85 000 $ (2)
Rasmus Asplund	85 000 $ (2)
Joel Kiviranta	85 000 $ (1)
Kaapo Kakko	85 000 $ (1)
Stuart Skinner	85 000 $ (2)
Seth Jarvis	85 000 $ (3)
Connor McMichael	85 000 $ (3)
Cole Perfetti	85 000 $ (3)
Dan Vladar	85 000 $ (2)
William Borgen	70 000 $ (1)
Daniil Tarasov	70 000 $ (2)
Oliver Kylington	70 000 $ (1)
Michael Anderson	70 000 $ (1)
Marc McLaughlin	70 000 $ (3)
Ian Mitchell	70 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 20 : 2 640 000 $
Year 21 : 2 190 000 $
Year 22 : 1 110 000 $
Year 23 : 300 000 $
Salary Average Commitment
Year 20 : 2 640 000 $
Year 21 : 2 190 000 $
Year 22 : 1 110 000 $
Year 23 : 300 000 $

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6400 - 95 $ - 0 - 0,00%
Level 2:	5200 - 65 $ - 0 - 0,00%
Level 3:	5866 - 45 $ - 0 - 0,00%
Level 4:	5834 - 30 $ - 0 - 0,00%
Luxury :	1700 - 205 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	28 750 000 $
Farm Players Total Salaries	2 855 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	26 750 000 $
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	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	55 500 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	33 500 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	-3 500 000 $
Current Bank Account	100 920 866 $
Projected Bank Account	100 920 866 $

Pro Players Salaries
David Krejci (Out of Payroll)	7 000 000 $ (2)
Anders Lee	6 000 000 $ (2)
Kyle Palmieri	4 000 000 $ (2)
Brenden Dillon	3 000 000 $ (1)
Erik Gudbranson	2 000 000 $ (2)
Travis Konecny	2 000 000 $ (1)
Joel Eriksson Ek	1 500 000 $ (2)
Robert Thomas	1 000 000 $ (3)
Frank Guy	1 000 000 $ (2)
Colin White	1 000 000 $ (2)
Mikko Koskinen (Out of Payroll)	1 000 000 $ (1)
Ryan Murray	1 000 000 $ (1)
Colin Miller	1 000 000 $ (2)
Robby Fabbri	1 000 000 $ (1)
Lucas Raymond	1 000 000 $ (3)
Samuel Girard	1 000 000 $ (2)
Shayne Gostisbehere	950 000 $ (1)
Carter Verhaeghe	850 000 $ (1)
Logan Stanley	850 000 $ (2)
Dawson Mercer	850 000 $ (3)
Craig Anderson	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 20 : 38 750 000 $
Year 21 : 28 200 000 $
Year 22 : 2 850 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 38 750 000 $
Year 21 : 28 200 000 $
Year 22 : 2 850 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 38 750 000 $
Year 21 : 28 200 000 $
Year 22 : 2 850 000 $
Year 23 : 0 $

Farm Players Salaries
Casey Mittelstadt	150 000 $ (3)
Andrew Hammond (Out of Payroll)	100 000 $ (1)
Brett Howden	100 000 $ (3)
Justin Bailey	100 000 $ (1)
Luke Kunin	100 000 $ (3)
Gabriel Carlsson	100 000 $ (2)
Erik Brannstrom	100 000 $ (4)
Dante Fabbro	100 000 $ (4)
Erik Gustafsson	100 000 $ (2)
Matt Martin	100 000 $ (2)
Oliver Wahlstrom	100 000 $ (4)
Stefan Noesen	90 000 $ (1)
Oskar Sundqvist	90 000 $ (1)
Troy Stecher	90 000 $ (1)
Filip Zadina	85 000 $ (1)
Josh Mahura	85 000 $ (1)
Austin Czarnik	85 000 $ (1)
Marcus Sorensen	85 000 $ (1)
Zach Sanford	85 000 $ (1)
Colin Blackwell	85 000 $ (2)
Travis Boyd	85 000 $ (1)
Barrett Hayton	85 000 $ (1)
Vladislav Kolyachonok	85 000 $ (3)
Nils Lundkvist	85 000 $ (2)
Cam York	85 000 $ (2)
Paul Ladue	70 000 $ (2)
Pheonix Copley	70 000 $ (2)
Julius Honka	70 000 $ (1)
Lucas Johansen	70 000 $ (3)
Aleksi Heponiemi	70 000 $ (1)
Lassi Thomson	70 000 $ (2)
Nikita Okhotyuk	70 000 $ (3)
Jordan Harris	70 000 $ (3)
Alexander Alexeyev	70 000 $ (3)
Pyotr Kochetkov	70 000 $ (3)
Total Farm Players	35
Salary Commitment
Year 20 : 3 055 000 $
Year 21 : 1 850 000 $
Year 22 : 1 085 000 $
Year 23 : 300 000 $
Salary Average Commitment
Year 20 : 3 020 000 $
Year 21 : 1 850 000 $
Year 22 : 1 085 000 $
Year 23 : 300 000 $

LOSANGELES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Toyota Arena
Level 1:	7000 - 105 $ - 0 - 0,00%
Level 2:	7000 - 90 $ - 0 - 0,00%
Level 3:	4000 - 75 $ - 0 - 0,00%
Level 4:	5000 - 40 $ - 0 - 0,00%
Luxury :	2000 - 995 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	89 100 000 $
Farm Players Total Salaries	3 735 000 $
Coaches Total Salaries	9 000 000 $
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
Pro Estimated Season Revenue	0 $
Farm 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	89 100 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	-100 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	30 100 000 $
Current Bank Account	20 236 188 $
Projected Bank Account	20 236 188 $

Pro Players Salaries
Jonathan Huberdeau	11 000 000 $ (3)
Kris Letang	8 000 000 $ (1)
J.T. Miller	7 750 000 $ (1)
Darcy Kuemper	7 000 000 $ (2)
Damon Severson	6 500 000 $ (1)
David Savard	6 000 000 $ (2)
Matt Duchene	5 500 000 $ (2)
Evgeny Kuznetsov	5 000 000 $ (2)
Tyler Bertuzzi	5 000 000 $ (2)
Jonas Brodin	4 000 000 $ (2)
Reilly Smith	4 000 000 $ (1)
MacKenzie Weegar	3 500 000 $ (1)
Tomas Hertl	3 500 000 $ (1)
Pavel Buchnevich	2 500 000 $ (1)
Claude Giroux	2 250 000 $ (1)
Timo Meier	2 000 000 $ (1)
Adam Lowry	1 750 000 $ (1)
Nick Schmaltz	1 500 000 $ (2)
Evan Bouchard	1 500 000 $ (4)
Vitek Vanecek	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 20 : 89 100 000 $
Year 21 : 47 350 000 $
Year 22 : 12 500 000 $
Year 23 : 1 500 000 $
Salary Average Commitment
Year 20 : 88 600 000 $
Year 21 : 46 850 000 $
Year 22 : 12 500 000 $
Year 23 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 89 100 000 $
Year 21 : 47 350 000 $
Year 22 : 12 500 000 $
Year 23 : 1 500 000 $

Farm Players Salaries
Kyle Okposo	600 000 $ (2)
Tanner Pearson	300 000 $ (2)
Alexander Kerfoot	250 000 $ (1)
Jamie Oleksiak	200 000 $ (2)
Jordan Greenway	200 000 $ (3)
Matthew Nieto	200 000 $ (2)
Michael Del Zotto	200 000 $ (1)
Alex Stalock	150 000 $ (1)
Brian Elliott	150 000 $ (2)
Michael Dal Colle	100 000 $ (2)
Carl Dahlstrom	100 000 $ (2)
Henri Jokiharju	100 000 $ (3)
Juuso Valimaki	100 000 $ (3)
Michael McLeod	100 000 $ (3)
Mario Ferraro	100 000 $ (2)
Martin Charron (Out of Payroll)	100 000 $ (1)
Kailer Yamamoto	100 000 $ (3)
Christian Wolanin	100 000 $ (2)
John Quenneville	100 000 $ (2)
Jeremy Lauzon	100 000 $ (3)
Nicolas Deslauriers	100 000 $ (2)
Dustin Tokarski	100 000 $ (2)
Trevor van Riemsdyk	100 000 $ (1)
Ondrej Kase	100 000 $ (1)
Jonas Siegenthaler	85 000 $ (1)
Jake Virtanen	0 $ (0)
Total Farm Players	26
Salary Commitment
Year 20 : 3 835 000 $
Year 21 : 2 850 000 $
Year 22 : 700 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 3 835 000 $
Year 21 : 2 850 000 $
Year 22 : 700 000 $
Year 23 : 0 $

MINNESOTA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7500 - 150 $ - 0 - 0,00%
Level 2:	7250 - 100 $ - 0 - 0,00%
Level 3:	4250 - 80 $ - 0 - 0,00%
Level 4:	4000 - 60 $ - 0 - 0,00%
Luxury :	2000 - 300 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 130 $ - 0 - 0,00%
Farm Level 2:	1000 - 65 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 450 000 $
Farm Players Total Salaries	4 845 000 $
Coaches Total Salaries	6 000 000 $
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
Pro Estimated Season Revenue	0 $
Farm 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	86 450 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	2 550 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	27 450 000 $
Current Bank Account	136 628 812 $
Projected Bank Account	136 628 812 $

Pro Players Salaries
Anze Kopitar	11 000 000 $ (1)
Kevin Fiala	8 000 000 $ (3)
Max Pacioretty	8 000 000 $ (2)
Jordan Staal	7 000 000 $ (2)
Cam Atkinson	6 000 000 $ (1)
Justin Faulk	6 000 000 $ (2)
Nikita Kucherov	5 500 000 $ (1)
Sean Monahan	5 000 000 $ (2)
Alexander Edler	5 000 000 $ (2)
Jakob Silfverberg	4 000 000 $ (2)
Linus Ullmark	3 000 000 $ (3)
Nick Leddy	3 000 000 $ (1)
Tyler Toffoli	3 000 000 $ (2)
Cody Ceci	3 000 000 $ (2)
Viktor Arvidsson	3 000 000 $ (2)
Nicklas Backstrom	2 250 000 $ (1)
Anthony DeAngelo	1 000 000 $ (1)
Dmitry Orlov	1 000 000 $ (1)
Alex Formenton	1 000 000 $ (3)
Ville Husso	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 20 : 86 450 000 $
Year 21 : 59 000 000 $
Year 22 : 12 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 87 450 000 $
Year 21 : 57 000 000 $
Year 22 : 12 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 86 450 000 $
Year 21 : 56 000 000 $
Year 22 : 12 000 000 $
Year 23 : 0 $

Farm Players Salaries
Gustav Nyquist	600 000 $ (1)
Jake Muzzin	600 000 $ (1)
Dustin Brown	450 000 $ (1)
Lars Eller	400 000 $ (1)
Calle Jarnkrok	300 000 $ (1)
Brandon Tanev	200 000 $ (2)
Paul Coffey	100 000 $ (1)
Chris Driedger	100 000 $ (1)
Anders Bjork	100 000 $ (2)
Mark Jankowski	100 000 $ (1)
Lias Andersson	100 000 $ (3)
Nick Bjugstad	100 000 $ (1)
Michael Hutchinson	100 000 $ (1)
Kevin Connauton	100 000 $ (2)
Liam Foudy	100 000 $ (4)
Alexander True	85 000 $ (1)
Braden Schneider	85 000 $ (3)
Grigory Denisenko	85 000 $ (2)
Ben Jones	85 000 $ (3)
Jacob Bryson	85 000 $ (2)
Trey Fix-Wolansky	85 000 $ (2)
Wade Allison	85 000 $ (2)
Sampo Ranta	85 000 $ (2)
Riley Tufte	85 000 $ (3)
Ivan Prosvetov	70 000 $ (2)
Olli Juolevi	70 000 $ (1)
German Rubtsov	70 000 $ (1)
Kasper Bjorkqvist	70 000 $ (3)
Rasmus Kupari	70 000 $ (1)
Connor Mackey	70 000 $ (2)
Tyce Thompson	70 000 $ (2)
Lukas Dostal	70 000 $ (2)
Alexei Toropchenko	70 000 $ (3)
Total Farm Players	33
Salary Commitment
Year 20 : 4 845 000 $
Year 21 : 1 700 000 $
Year 22 : 595 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 4 770 000 $
Year 21 : 1 700 000 $
Year 22 : 595 000 $
Year 23 : 100 000 $

MONTREAL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	9000 - 88 $ - 0 - 0,00%
Level 2:	6000 - 71 $ - 0 - 0,00%
Level 3:	2500 - 55 $ - 0 - 0,00%
Level 4:	6000 - 22 $ - 0 - 0,00%
Luxury :	1500 - 350 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 32 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	88 975 000 $
Farm Players Total Salaries	3 575 000 $
Coaches Total Salaries	7 000 000 $
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
Pro Estimated Season Revenue	0 $
Farm 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	88 975 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	25 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	29 975 000 $
Current Bank Account	640 304 585 $
Projected Bank Account	640 304 585 $

Pro Players Salaries
David Pastrnak	9 500 000 $ (1)
Roman Josi	8 000 000 $ (2)
Mikko Rantanen	8 000 000 $ (1)
Connor McDavid	8 000 000 $ (1)
Boone Jenner	6 500 000 $ (1)
Auston Matthews	6 000 000 $ (2)
Ryan Suter	6 000 000 $ (1)
Mitch Marner	5 500 000 $ (2)
Jonathan Toews	5 000 000 $ (2)
Andrei Vasilevskiy	4 375 000 $ (1)
Derek Forbort	4 000 000 $ (2)
Morgan Rielly	4 000 000 $ (1)
Jordan Kyrou	4 000 000 $ (4)
Miro Heiskanen	3 000 000 $ (3)
Brayden Schenn	1 750 000 $ (1)
Nikita Zaitsev	1 500 000 $ (1)
Frank Lalancette	1 000 000 $ (2)
Johan Larsson	1 000 000 $ (1)
Mason Marchment	1 000 000 $ (3)
Jeremy Swayman	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 20 : 88 975 000 $
Year 21 : 38 350 000 $
Year 22 : 8 000 000 $
Year 23 : 4 000 000 $
Salary Average Commitment
Year 20 : 82 975 000 $
Year 21 : 38 350 000 $
Year 22 : 8 000 000 $
Year 23 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 88 975 000 $
Year 21 : 38 350 000 $
Year 22 : 8 000 000 $
Year 23 : 4 000 000 $

Farm Players Salaries
Nick Bonino	500 000 $ (2)
Nick Foligno	350 000 $ (1)
Garnet Hathaway	300 000 $ (2)
Tomas Tatar	300 000 $ (2)
Cooper Marody	100 000 $ (2)
Carl Hagelin	100 000 $ (1)
Jesperi Kotkaniemi	100 000 $ (4)
Sheldon Rempal	100 000 $ (3)
Nate Thompson	100 000 $ (1)
Zac Dalpe	100 000 $ (1)
Anthony Stolarz	95 000 $ (2)
David Rittich	90 000 $ (2)
Ilya Lyubushkin	85 000 $ (3)
Sean Walker	85 000 $ (1)
Barclay Goodrow	85 000 $ (1)
Eric Robinson	85 000 $ (3)
Joonas Korpisalo	85 000 $ (2)
Dysin Mayo	85 000 $ (3)
Kurtis MacDermid	85 000 $ (1)
Lane Pederson	85 000 $ (1)
Adam Beckman	85 000 $ (2)
Jasper Weatherby	85 000 $ (3)
Mikko Lehtonen	70 000 $ (1)
Jeremy Davies	70 000 $ (1)
Dmitri Samorukov	70 000 $ (3)
Alexander Holtz	70 000 $ (2)
Yegor Zamula	70 000 $ (2)
John Leonard	70 000 $ (1)
Adam Werner	70 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 20 : 3 575 000 $
Year 21 : 2 305 000 $
Year 22 : 610 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 3 540 000 $
Year 21 : 2 305 000 $
Year 22 : 610 000 $
Year 23 : 100 000 $

NASHVILLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	7075 - 90 $ - 0 - 0,00%
Level 2:	5350 - 68 $ - 0 - 0,00%
Level 3:	2250 - 60 $ - 0 - 0,00%
Level 4:	4550 - 48 $ - 0 - 0,00%
Luxury :	1225 - 140 $ - 0 - 0,00%
Total Capacity :	20450
Farm
Farm Level 1:	2000 - 55 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	54 200 000 $
Farm Players Total Salaries	1 910 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 500 000 $
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	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	60 700 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	28 300 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	1 700 000 $
Current Bank Account	10 164 851 $
Projected Bank Account	10 164 851 $

Pro Players Salaries
Nazem Kadri	11 000 000 $ (2)
Jeff Petry	7 000 000 $ (2)
Ivan Barbashev	4 750 000 $ (2)
Scott Wedgewood	4 000 000 $ (3)
Yanni Gourde	4 000 000 $ (2)
Jack Johnson	3 000 000 $ (2)
Adrian Kempe	3 000 000 $ (2)
Andreas Athanasiou (Out of Payroll)	2 750 000 $ (2)
Josh Bailey	2 500 000 $ (1)
Scott Mayfield	2 000 000 $ (2)
Anthony Duclair	1 500 000 $ (1)
Miles Wood	1 000 000 $ (1)
Joonas Donskoi	1 000 000 $ (2)
Laurent Dauphin	1 000 000 $ (3)
Martin Jones	1 000 000 $ (2)
Michael Raffl	1 000 000 $ (1)
Ryan Lindgren	1 000 000 $ (3)
Jeff Skinner	1 000 000 $ (2)
Trent Frederic	1 000 000 $ (3)
Frank Tousi	1 000 000 $ (3)
Jonathan Quick	1 000 000 $ (1)
Mike Matheson	950 000 $ (2)
John Moore	500 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 20 : 56 950 000 $
Year 21 : 49 450 000 $
Year 22 : 8 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 56 950 000 $
Year 21 : 49 450 000 $
Year 22 : 8 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 56 950 000 $
Year 21 : 49 450 000 $
Year 22 : 8 000 000 $
Year 23 : 0 $

Farm Players Salaries
Nikolay Goldobin	150 000 $ (1)
Ryan Dzingel	100 000 $ (1)
Jansen Harkins	100 000 $ (3)
Alex Biega	100 000 $ (1)
Martin Marincin	100 000 $ (1)
Micheal Ferland	100 000 $ (2)
Tanner Kero	100 000 $ (2)
Brendan Gaunce	100 000 $ (3)
C.J. Smith	95 000 $ (2)
Martin Frk	95 000 $ (1)
Phillip Di Giuseppe	95 000 $ (1)
Max Veronneau	85 000 $ (3)
Andreas Englund	85 000 $ (3)
Dominic Turgeon	85 000 $ (2)
Steven Fogarty	85 000 $ (1)
Guillaume Brisebois	85 000 $ (3)
Charlie Lindgren	70 000 $ (1)
Steven Santini	70 000 $ (1)
Frederic Allard	70 000 $ (2)
Jonas Rondbjerg	70 000 $ (2)
Felix Sandstrom	70 000 $ (2)
Jimmy Vesey	0 $ (0)
Sami Niku	0 $ (0)
Total Farm Players	23
Salary Commitment
Year 20 : 1 910 000 $
Year 21 : 1 045 000 $
Year 22 : 455 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 910 000 $
Year 21 : 1 045 000 $
Year 22 : 455 000 $
Year 23 : 0 $

PITTSBURGH

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	9500 - 100 $ - 0 - 0,00%
Level 2:	6000 - 95 $ - 0 - 0,00%
Level 3:	3000 - 70 $ - 0 - 0,00%
Level 4:	5000 - 42 $ - 0 - 0,00%
Luxury :	1500 - 900 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 12 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 850 000 $
Farm Players Total Salaries	3 092 500 $
Coaches Total Salaries	5 500 000 $
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	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	78 850 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	10 150 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	19 850 000 $
Current Bank Account	306 600 216 $
Projected Bank Account	306 600 216 $

Pro Players Salaries
Brad Marchand	11 000 000 $ (2)
Bryan Rust	8 000 000 $ (2)
John Carlson	8 000 000 $ (1)
Zach Hyman	6 000 000 $ (2)
Ryan Strome	5 750 000 $ (1)
Tyler Seguin	5 000 000 $ (2)
Esa Lindell	4 750 000 $ (2)
Victor Olofsson	4 000 000 $ (3)
Tage Thompson	3 500 000 $ (3)
Oscar Klefbom	3 250 000 $ (1)
Colton Sissons	3 000 000 $ (1)
Tristan Jarry	3 000 000 $ (3)
Vincent Trocheck	3 000 000 $ (1)
Ryan Graves	3 000 000 $ (2)
Teddy Blueger	1 750 000 $ (2)
James Reimer	1 500 000 $ (2)
Oliver Bjorkstrand	1 500 000 $ (1)
Ben Chiarot	1 000 000 $ (1)
Dan Duch	1 000 000 $ (2)
Kirill Kaprizov	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 20 : 78 850 000 $
Year 21 : 52 500 000 $
Year 22 : 14 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 79 516 666 $
Year 21 : 53 166 666 $
Year 22 : 11 666 666 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 78 850 000 $
Year 21 : 52 500 000 $
Year 22 : 10 500 000 $
Year 23 : 0 $

Farm Players Salaries
Marcus Johansson	400 000 $ (2)
Ryan Ellis	300 000 $ (1)
Brendan Gallagher	200 000 $ (2)
Paul Byron	200 000 $ (2)
Riley Sheahan	200 000 $ (1)
Brandon Carlo	150 000 $ (1)
Matt Tennyson	100 000 $ (2)
Henrik Borgstrom	100 000 $ (3)
Jordie Benn	100 000 $ (1)
Mark Borowiecki	100 000 $ (1)
Robert Bortuzzo	100 000 $ (1)
Adam Brooks	100 000 $ (3)
Jayson Megna	100 000 $ (2)
Maxim Mamin	100 000 $ (2)
Warren Foegele	100 000 $ (2)
Jesper Boqvist	100 000 $ (4)
Riley Barber	95 000 $ (2)
Malcolm Subban	90 000 $ (2)
Jon Gillies	85 000 $ (2)
Gavin Bayreuther	85 000 $ (2)
Robbie Russo	77 500 $ (1)
Evgeny Svechnikov	70 000 $ (2)
Alexandre Fortin	70 000 $ (3)
Carter Hart	70 000 $ (3)
Total Farm Players	24
Salary Commitment
Year 20 : 3 092 500 $
Year 21 : 2 065 000 $
Year 22 : 440 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 3 092 500 $
Year 21 : 2 065 000 $
Year 22 : 440 000 $
Year 23 : 100 000 $

RANGERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - 120 $ - 0 - 0,00%
Level 2:	7000 - 90 $ - 0 - 0,00%
Level 3:	3000 - 70 $ - 0 - 0,00%
Level 4:	5200 - 45 $ - 0 - 0,00%
Luxury :	1800 - 250 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 45 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 950 000 $
Farm Players Total Salaries	3 375 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
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	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	82 450 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	6 550 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	23 450 000 $
Current Bank Account	115 655 939 $
Projected Bank Account	115 655 939 $

Pro Players Salaries
Frederik Andersen	8 000 000 $ (2)
Erik Karlsson	7 000 000 $ (2)
Jeff Carter	7 000 000 $ (1)
Alex Pietrangelo (Out of Payroll)	7 000 000 $ (1)
Teuvo Teravainen	7 000 000 $ (1)
Phil Kessel	7 000 000 $ (1)
Taylor Hall	5 000 000 $ (2)
Semyon Varlamov	5 000 000 $ (1)
Vladimir Tarasenko	5 000 000 $ (1)
Shea Theodore	4 000 000 $ (3)
Nick Paul	4 000 000 $ (3)
Ryan O'Reilly	4 000 000 $ (1)
Ilya Mikheyev	3 750 000 $ (2)
Nicolas Roy	2 000 000 $ (3)
Adam Pelech	2 000 000 $ (2)
Lawson Crouse	2 000 000 $ (2)
Brandon Saad	2 000 000 $ (2)
Thomas Chabot	1 500 000 $ (1)
Rasmus Andersson	1 000 000 $ (2)
Gustav Forsling	1 000 000 $ (2)
Andrew Peeke	850 000 $ (2)
Joshua Norris	850 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 20 : 86 950 000 $
Year 21 : 42 600 000 $
Year 22 : 10 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 85 783 334 $
Year 21 : 42 600 000 $
Year 22 : 10 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 86 950 000 $
Year 21 : 42 600 000 $
Year 22 : 10 000 000 $
Year 23 : 0 $

Farm Players Salaries
Mike Hoffman	400 000 $ (2)
Joel Farabee	200 000 $ (4)
Ryan Poehling	100 000 $ (4)
Dennis Cholowski	100 000 $ (4)
Milan Lucic	100 000 $ (2)
Rudolfs Balcers	100 000 $ (3)
Caleb Jones	100 000 $ (3)
Cody Eakin	100 000 $ (1)
Cody Glass	100 000 $ (4)
Jordan Oesterle	100 000 $ (2)
Jason Dickinson	100 000 $ (3)
Rem Pitlick	100 000 $ (3)
Andreas Johnsson	95 000 $ (1)
Alexandar Georgiev	90 000 $ (2)
Samuel Montembeault	90 000 $ (2)
Karel Vejmelka	85 000 $ (3)
Ryan MacInnis	85 000 $ (2)
Shane Pinto	85 000 $ (2)
Isac Lundestrom	85 000 $ (2)
Carson Soucy	85 000 $ (3)
Cale Fleury	85 000 $ (1)
David Kampf	85 000 $ (2)
Logan Brown	85 000 $ (2)
Adam Boqvist	85 000 $ (1)
Tobias Bjornfot	85 000 $ (1)
Alec Regula	85 000 $ (3)
Scott Perunovich	85 000 $ (2)
Alex Vlasic	85 000 $ (3)
Matias Maccelli	85 000 $ (3)
Bobby Brink	85 000 $ (3)
Bowen Byram	85 000 $ (1)
Martin Fehervary	70 000 $ (1)
Zachary Fucale	70 000 $ (3)
Nic Petan	0 $ (0)
Garret Sparks	0 $ (0)
Total Farm Players	35
Salary Commitment
Year 20 : 3 375 000 $
Year 21 : 2 770 000 $
Year 22 : 1 480 000 $
Year 23 : 500 000 $
Salary Average Commitment
Year 20 : 3 375 000 $
Year 21 : 2 770 000 $
Year 22 : 1 480 000 $
Year 23 : 500 000 $

SANJOSE

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	7400 - 120 $ - 0 - 0,00%
Level 2:	7400 - 80 $ - 0 - 0,00%
Level 3:	3978 - 70 $ - 0 - 0,00%
Level 4:	4822 - 40 $ - 0 - 0,00%
Luxury :	1400 - 500 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	88 950 000 $
Farm Players Total Salaries	4 175 000 $
Coaches Total Salaries	9 000 000 $
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
Pro Estimated Season Revenue	0 $
Farm 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	88 950 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	50 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	29 950 000 $
Current Bank Account	273 141 453 $
Projected Bank Account	273 141 453 $

Pro Players Salaries
Jacob Markstrom	10 000 000 $ (2)
Sam Reinhart	8 500 000 $ (1)
Jamie Benn	7 000 000 $ (1)
Tyler Myers	6 000 000 $ (1)
Ryan Hartman	6 000 000 $ (3)
Kyle Connor	5 500 000 $ (2)
Troy Terry	5 000 000 $ (3)
Jaden Schwartz	5 000 000 $ (2)
Kevin Hayes	5 000 000 $ (2)
Connor Brown	5 000 000 $ (1)
Conor Garland	4 000 000 $ (2)
Rickard Rakell	3 750 000 $ (1)
Brayden McNabb	3 000 000 $ (1)
Ryan Johansen	3 000 000 $ (2)
Dmitry Kulikov (1 Way Contract)	3 000 000 $ (2)
John Klingberg	2 000 000 $ (2)
Pavel Zacha	2 000 000 $ (1)
Adam Larsson	2 000 000 $ (1)
Jakob Chychrun	1 500 000 $ (2)
Ilya Sorokin	850 000 $ (1)
Nicholas Caamano (Out of Payroll)	850 000 $ (1)
John Marino	850 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 20 : 89 800 000 $
Year 21 : 50 000 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 89 800 000 $
Year 21 : 50 000 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 89 800 000 $
Year 21 : 50 000 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $

Farm Players Salaries
Tyler Bozak	400 000 $ (1)
Kevin Labanc	300 000 $ (1)
Travis Hamonic	300 000 $ (2)
Jesper Fast	300 000 $ (1)
Kasperi Kapanen	150 000 $ (1)
Anthony Beauvillier	150 000 $ (1)
Anton Forsberg	125 000 $ (2)
Matt Grzelcyk	100 000 $ (2)
Ryan Donato	100 000 $ (2)
Michael Rasmussen	100 000 $ (3)
Max Jones	100 000 $ (3)
Alexander Petrovic	100 000 $ (1)
Drake Caggiula	100 000 $ (1)
Maurice Ponton	100 000 $ (1)
Rocco Grimaldi	100 000 $ (2)
Derek Ryan	100 000 $ (1)
Eeli Tolvanen	100 000 $ (3)
Jonathon Merrill	100 000 $ (1)
Vince Dunn	100 000 $ (3)
Ethan Bear	100 000 $ (3)
Tyson Jost	100 000 $ (4)
Mark Kastelic	85 000 $ (3)
Filip Gustavsson	85 000 $ (3)
Matt Roy	85 000 $ (1)
Taylor Raddysh	85 000 $ (3)
Dylan Coghlan	85 000 $ (3)
Jack Studnicka	85 000 $ (1)
Jacob Peterson	85 000 $ (3)
Sasha Chmelevski	85 000 $ (3)
Victor Soderstrom	85 000 $ (1)
Aaron Dell	75 000 $ (1)
Pierre-Olivier Joseph	70 000 $ (1)
Rinat Valiev	70 000 $ (1)
Joel Hofer	70 000 $ (3)
Total Farm Players	34
Salary Commitment
Year 20 : 4 175 000 $
Year 21 : 1 905 000 $
Year 22 : 1 180 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 4 175 000 $
Year 21 : 1 905 000 $
Year 22 : 1 180 000 $
Year 23 : 100 000 $

SEATTLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8400 - 90 $ - 0 - 0,00%
Level 2:	6400 - 70 $ - 0 - 0,00%
Level 3:	3100 - 50 $ - 0 - 0,00%
Level 4:	5065 - 25 $ - 0 - 0,00%
Luxury :	1600 - 185 $ - 0 - 0,00%
Total Capacity :	24565
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 250 000 $
Farm Players Total Salaries	2 475 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
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	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	85 750 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	3 250 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	26 750 000 $
Current Bank Account	20 464 652 $
Projected Bank Account	20 464 652 $

Pro Players Salaries
John Tavares	9 000 000 $ (2)
Mark Scheifele	8 750 000 $ (1)
Jonathan Marchessault	7 000 000 $ (2)
Rasmus Ristolainen	7 000 000 $ (2)
Derick Brassard	5 000 000 $ (1)
Matthew Tkachuk	5 000 000 $ (2)
Colton Parayko	5 000 000 $ (1)
Cal Clutterbuck	4 000 000 $ (1)
Mathew Barzal	4 000 000 $ (1)
Patric Hornqvist	4 000 000 $ (2)
Radko Gudas	4 000 000 $ (2)
Andrew Cogliano	3 000 000 $ (1)
Nate Schmidt	3 000 000 $ (1)
Mike Smith	3 000 000 $ (1)
Mikael Backlund (Out of Payroll)	2 500 000 $ (1)
Dylan DeMelo	2 000 000 $ (1)
Joel Edmundson	2 000 000 $ (3)
Frank Vatrano	2 000 000 $ (1)
Yakov Trenin	2 000 000 $ (3)
Cam Talbot	1 500 000 $ (1)
Marcus Pettersson	1 000 000 $ (2)
Danton Heinen	1 000 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 20 : 85 750 000 $
Year 21 : 41 000 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 87 250 000 $
Year 21 : 41 000 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 85 750 000 $
Year 21 : 41 000 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $

Farm Players Salaries
Riley Nash	200 000 $ (1)
Brendan Perlini	150 000 $ (1)
Carey Price	150 000 $ (1)
Stephane Richer	100 000 $ (4)
Adam Erne	100 000 $ (3)
Nick Merkley	100 000 $ (2)
Vinni Lettieri	100 000 $ (1)
Christian Fischer	100 000 $ (2)
Austin Wagner	100 000 $ (3)
Jake Gardiner	100 000 $ (2)
Greg McKegg	100 000 $ (1)
Alex Galchenyuk	100 000 $ (1)
Taylor Fedun	100 000 $ (1)
Oskar Lindblom	100 000 $ (2)
Matthew Peca	95 000 $ (1)
Jonas Johansson	85 000 $ (1)
Brogan Rafferty (Out of Payroll)	85 000 $ (1)
Ben Thomas	85 000 $ (1)
Radim Zohorna	85 000 $ (2)
Nicolas Aube-Kubel	85 000 $ (1)
Cole Sillinger	85 000 $ (3)
Ben Bishop	75 000 $ (2)
Josef Korenar	70 000 $ (2)
Tarmo Reunanen	70 000 $ (1)
Tyler Wotherspoon	70 000 $ (1)
Christopher Gibson	70 000 $ (2)
Josh Teves	0 $ (0)
Joey Anderson	0 $ (0)
Scott Wilson	0 $ (0)
Stefan Matteau	0 $ (0)
Josh Leivo	0 $ (0)
Nikita Gusev	0 $ (0)
Total Farm Players	32
Salary Commitment
Year 20 : 2 560 000 $
Year 21 : 1 085 000 $
Year 22 : 385 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 2 560 000 $
Year 21 : 1 085 000 $
Year 22 : 385 000 $
Year 23 : 100 000 $

STLOUIS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6450 - 115 $ - 0 - 0,00%
Level 2:	5450 - 100 $ - 0 - 0,00%
Level 3:	2450 - 75 $ - 0 - 0,00%
Level 4:	4472 - 68 $ - 0 - 0,00%
Luxury :	1200 - 135 $ - 0 - 0,00%
Total Capacity :	20022
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 35 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75 700 000 $
Farm Players Total Salaries	2 242 500 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	7 500 000 $
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	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	83 200 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	5 800 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	24 200 000 $
Current Bank Account	11 184 090 $
Projected Bank Account	11 184 090 $

Pro Players Salaries
Mika Zibanejad	9 500 000 $ (1)
Drew Doughty	8 000 000 $ (2)
Mattias Ekholm	7 000 000 $ (2)
Bryan Little	6 000 000 $ (1)
Brady Tkachuk	5 500 000 $ (4)
Chris Tanev	5 000 000 $ (2)
Jakub Vrana	5 000 000 $ (2)
Sam Bennett	4 750 000 $ (2)
Nino Niederreiter	4 000 000 $ (2)
Mikael Granlund	4 000 000 $ (1)
Sam Gagner	3 000 000 $ (2)
Quinn Hughes	3 000 000 $ (4)
Charlie Coyle	2 750 000 $ (1)
Torey Krug	2 000 000 $ (1)
Erik Haula	2 000 000 $ (1)
Conor Sheary	1 000 000 $ (2)
Zach Aston-Reese	1 000 000 $ (1)
Jordan Binnington	800 000 $ (1)
Zach Whitecloud	700 000 $ (1)
Kevin Lankinen	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 20 : 75 700 000 $
Year 21 : 46 250 000 $
Year 22 : 8 500 000 $
Year 23 : 8 500 000 $
Salary Average Commitment
Year 20 : 75 700 000 $
Year 21 : 46 250 000 $
Year 22 : 8 500 000 $
Year 23 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 75 700 000 $
Year 21 : 46 250 000 $
Year 22 : 8 500 000 $
Year 23 : 8 500 000 $

Farm Players Salaries
Max Domi	450 000 $ (1)
Jujhar Khaira (Out of Payroll)	175 000 $ (1)
Jonathan Bernier	150 000 $ (1)
Paul Kariya	100 000 $ (4)
Timothy Liljegren	100 000 $ (4)
Libor Hajek (Out of Payroll)	100 000 $ (4)
Richard Panik	100 000 $ (2)
Blake Lizotte	100 000 $ (3)
Seth Griffith	95 000 $ (2)
Taro Hirose	95 000 $ (2)
Artem Zub	85 000 $ (2)
Cal Foote	85 000 $ (1)
Keegan Kolesar	85 000 $ (1)
Sebastian AhoD	85 000 $ (2)
Joachim Blichfeld	85 000 $ (1)
Johnathan Kovacevic	85 000 $ (3)
Noah Cates	85 000 $ (3)
Janis Moser	85 000 $ (3)
Filip Hallander	85 000 $ (3)
Spencer Martin	77 500 $ (2)
Joey Daccord	70 000 $ (3)
Chase Priskie	70 000 $ (2)
David Farrance	70 000 $ (2)
Nikolai Prokhorkin	0 $ (0)
Dmytro Timashov	0 $ (0)
Egor Korshkov	0 $ (0)
Victor Rask	0 $ (0)
Total Farm Players	27
Salary Commitment
Year 20 : 2 517 500 $
Year 21 : 1 487 500 $
Year 22 : 810 000 $
Year 23 : 300 000 $
Salary Average Commitment
Year 20 : 2 517 500 $
Year 21 : 1 487 500 $
Year 22 : 810 000 $
Year 23 : 300 000 $

TAMPABAY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	9000 - 100 $ - 0 - 0,00%
Level 2:	6000 - 70 $ - 0 - 0,00%
Level 3:	3000 - 50 $ - 0 - 0,00%
Level 4:	4135 - 30 $ - 0 - 0,00%
Luxury :	2865 - 249 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	48 200 000 $
Farm Players Total Salaries	2 230 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	28 375 000 $
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	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	76 575 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	12 425 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	17 575 000 $
Current Bank Account	137 898 392 $
Projected Bank Account	137 898 392 $

Pro Players Salaries
Zdeno Chara	7 000 000 $ (1)
Jordan Eberle	6 000 000 $ (2)
Sean Couturier	5 500 000 $ (1)
Andrew Mangiapane	4 000 000 $ (2)
Craig Smith	4 000 000 $ (2)
Martin Necas	3 000 000 $ (3)
Justin Holl	3 000 000 $ (2)
Jonathan Drouin	2 000 000 $ (2)
Noah Hanifin	1 500 000 $ (1)
Austin Watson	1 000 000 $ (1)
Rod LittleBitOfLove	1 000 000 $ (2)
Patrik Nemeth	1 000 000 $ (2)
Olli Maatta	1 000 000 $ (2)
Jake Bean	1 000 000 $ (4)
Tyler Motte	1 000 000 $ (3)
Nathan Bastian	1 000 000 $ (3)
Pat Maroon	1 000 000 $ (2)
Jack Roslovic	1 000 000 $ (2)
Laurent Brossoit	900 000 $ (2)
Ilya Samsonov	900 000 $ (3)
Matt Boldy (Out of Payroll)	850 000 $ (2)
Jake Oettinger	700 000 $ (1)
Dylan Cozens	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 20 : 49 050 000 $
Year 21 : 32 650 000 $
Year 22 : 6 900 000 $
Year 23 : 1 000 000 $
Salary Average Commitment
Year 20 : 49 050 000 $
Year 21 : 32 650 000 $
Year 22 : 6 900 000 $
Year 23 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 49 050 000 $
Year 21 : 32 650 000 $
Year 22 : 6 900 000 $
Year 23 : 1 000 000 $

Farm Players Salaries
Victor Mete	100 000 $ (2)
Julien Gauthier	100 000 $ (3)
Sam Steel	100 000 $ (3)
Brett Ritchie	100 000 $ (1)
Denis Malgin	100 000 $ (2)
Jacob Larsson	100 000 $ (1)
Brendan Lemieux	100 000 $ (3)
Jayce Hawryluk	100 000 $ (3)
Travis Dermott	100 000 $ (3)
Filip Chytil	100 000 $ (3)
Rasmus Sandin	85 000 $ (1)
Jonathan Dahlen	85 000 $ (2)
Ty Dellandrea	85 000 $ (3)
Ronnie Attard	85 000 $ (3)
Connor Dewar	85 000 $ (2)
Dillon Heatherington	85 000 $ (3)
Nolan Foote	85 000 $ (2)
Alex Barre-Boulet	85 000 $ (1)
Gabriel Fortier	85 000 $ (3)
Jamie Drysdale	85 000 $ (3)
William Lockwood	85 000 $ (3)
Dylan Ferguson	85 000 $ (1)
Nicolas Beaudin	70 000 $ (1)
Alex Turcotte	70 000 $ (2)
Justin Barron	70 000 $ (2)
Logan Shaw	0 $ (0)
Total Farm Players	26
Salary Commitment
Year 20 : 2 230 000 $
Year 21 : 1 705 000 $
Year 22 : 1 110 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 2 237 500 $
Year 21 : 1 705 000 $
Year 22 : 1 110 000 $
Year 23 : 0 $

VANCOUVER

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7650 - 95 $ - 0 - 0,00%
Level 2:	6350 - 65 $ - 0 - 0,00%
Level 3:	3600 - 40 $ - 0 - 0,00%
Level 4:	5600 - 25 $ - 0 - 0,00%
Luxury :	1800 - 999 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 550 000 $
Farm Players Total Salaries	2 740 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 750 000 $
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	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	88 300 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	700 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	29 300 000 $
Current Bank Account	408 238 996 $
Projected Bank Account	408 238 996 $

Pro Players Salaries
Alex Ovechkin	12 000 000 $ (2)
Patrice Bergeron	12 000 000 $ (1)
Leon Draisaitl	10 500 000 $ (1)
Ryan Nugent-Hopkins	9 000 000 $ (1)
Chris Kreider	8 000 000 $ (1)
Tom Wilson	6 500 000 $ (1)
Connor Murphy	4 000 000 $ (3)
Blake Coleman	4 000 000 $ (1)
William Karlsson (Out of Payroll)	3 500 000 $ (1)
Zemgus Girgensons	3 000 000 $ (1)
Christian Dvorak	3 000 000 $ (2)
Oliver Ekman-Larsson	2 500 000 $ (1)
Neal Pionk	2 500 000 $ (1)
Radek Faksa	1 500 000 $ (1)
Casey DeSmith	1 500 000 $ (2)
Hampus Lindholm	1 000 000 $ (2)
Antti Raanta	1 000 000 $ (1)
Tomas Nosek	1 000 000 $ (2)
Alexei Cherepanov	1 000 000 $ (2)
Mathew Dumba	1 000 000 $ (1)
Mattias Samuelsson	850 000 $ (2)
Sean Durzi	700 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 20 : 90 050 000 $
Year 21 : 25 050 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 86 550 000 $
Year 21 : 25 050 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 90 050 000 $
Year 21 : 25 050 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $

Farm Players Salaries
Derek Stepan	200 000 $ (1)
Philipp Grubauer	150 000 $ (1)
Jan Rutta	100 000 $ (1)
Thomas Hickey	100 000 $ (1)
Zack Kassian	100 000 $ (1)
Daniel Sprong	100 000 $ (3)
Frederik Gauthier	100 000 $ (2)
Noel Acciari	100 000 $ (1)
Haydn Fleury	100 000 $ (2)
Madison Bowey	100 000 $ (1)
Gustav Lindstrom	100 000 $ (4)
Nick Cousins	95 000 $ (1)
Mackenzie Entwistle	85 000 $ (2)
Ryan McLeod	85 000 $ (2)
Matt Murray	85 000 $ (2)
Reilly Walsh	85 000 $ (3)
Riley Damiani	85 000 $ (2)
Fabian Zetterlund	85 000 $ (2)
Jake Walman	85 000 $ (1)
Klim Kostin	85 000 $ (1)
Jonah Gadjovich	85 000 $ (2)
Jake Leschyshyn	70 000 $ (2)
Noah Juulsen	70 000 $ (3)
Michael McNiven	70 000 $ (2)
Ryan Merkley	70 000 $ (2)
Dylan Samberg	70 000 $ (2)
Ville Heinola	70 000 $ (1)
Ben McCartney	70 000 $ (2)
Joey Keane	70 000 $ (2)
Justus Annunen	70 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 20 : 2 740 000 $
Year 21 : 1 555 000 $
Year 22 : 355 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 2 708 083 $
Year 21 : 1 573 083 $
Year 22 : 355 000 $
Year 23 : 100 000 $

WASHINGTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7634 - 100 $ - 0 - 0,00%
Level 2:	6362 - 90 $ - 0 - 0,00%
Level 3:	3286 - 80 $ - 0 - 0,00%
Level 4:	5228 - 50 $ - 0 - 0,00%
Luxury :	2490 - 150 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 100 000 $
Farm Players Total Salaries	3 075 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	9 500 000 $
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	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	81 600 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	7 400 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	22 600 000 $
Current Bank Account	58 749 854 $
Projected Bank Account	58 749 854 $

Pro Players Salaries
Alex Killorn	9 000 000 $ (2)
T.J. Oshie (Out of Payroll)	7 000 000 $ (2)
Seth Jones	6 000 000 $ (2)
Mats Zuccarello	6 000 000 $ (1)
Sebastian Aho	5 500 000 $ (2)
Brock Boeser	5 500 000 $ (2)
Jean-Gabriel Pageau	4 750 000 $ (1)
Alexander Wennberg	4 000 000 $ (2)
Charlie McAvoy	4 000 000 $ (3)
Josh Anderson	4 000 000 $ (3)
Anthony Mantha	4 000 000 $ (3)
Brett Pesce	4 000 000 $ (3)
Drake Batherson	3 000 000 $ (3)
Sergei Bobrovsky	3 000 000 $ (2)
T.J. Brodie	3 000 000 $ (1)
Tyson Barrie	2 000 000 $ (2)
Valeri Nichushkin (Out of Payroll)	2 000 000 $ (2)
Jake Allen	1 500 000 $ (2)
Alex Tuch	1 000 000 $ (2)
Ben King	1 000 000 $ (4)
Alexander Romanov	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 20 : 81 100 000 $
Year 21 : 66 500 000 $
Year 22 : 20 000 000 $
Year 23 : 1 000 000 $
Salary Average Commitment
Year 20 : 80 600 000 $
Year 21 : 66 500 000 $
Year 22 : 20 000 000 $
Year 23 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 81 100 000 $
Year 21 : 66 500 000 $
Year 22 : 20 000 000 $
Year 23 : 1 000 000 $

Farm Players Salaries
Brad Richardson	300 000 $ (1)
Marc-Edouard Vlasic	200 000 $ (2)
Trevor Lewis	200 000 $ (1)
Dominik Kubalik	200 000 $ (3)
Ben Hutton	175 000 $ (1)
Maxime Lajoie	100 000 $ (3)
Kyle Turris	100 000 $ (1)
Jarred Tinordi	100 000 $ (1)
Nathan Beaulieu	100 000 $ (1)
Joel Armia	100 000 $ (2)
Brock McGinn	100 000 $ (3)
Otto Koivula	100 000 $ (4)
Nolan Patrick	100 000 $ (3)
Mattias Janmark	100 000 $ (2)
Spencer Knight	85 000 $ (3)
Andreas Borgman	85 000 $ (1)
Arthur Kaliyev	85 000 $ (2)
Yegor Sokolov	85 000 $ (2)
Jacob Moverare	85 000 $ (3)
Mattias Norlinder	85 000 $ (2)
Jordan Spence	85 000 $ (3)
Eric Comrie	85 000 $ (1)
Joseph Woll	70 000 $ (2)
Brett Lernout	70 000 $ (1)
Sean Day	70 000 $ (2)
Aliaksei Protas	70 000 $ (2)
Michael Dipietro	70 000 $ (4)
Nicolas Meloche	70 000 $ (2)
Daniel Brickley	0 $ (0)
Total Farm Players	29
Salary Commitment
Year 20 : 3 075 000 $
Year 21 : 1 860 000 $
Year 22 : 925 000 $
Year 23 : 170 000 $
Salary Average Commitment
Year 20 : 3 082 500 $
Year 21 : 1 867 500 $
Year 22 : 925 000 $
Year 23 : 170 000 $

Team	Current Fund	Season Salary Cap	Under Maximum of 89 000 000 $ Available Cap Space	Over Minimum of 59 000 000 $	Farm Salary Cap	Under Maximum of 10 000 000 $	Pro Players	Farm Players	Total Players
CAROLINE	148 138 502 $	78 150 000 $	10 850 000 $	19 150 000 $	2 775 000 $	7 225 000 $	24	28	52
CHICAGO	172 196 032 $	88 850 000 $	150 000 $	29 850 000 $	1 785 000 $	8 215 000 $	20	19	39
COLORADO	97 843 825 $	82 450 000 $	6 550 000 $	23 450 000 $	1 140 000 $	8 860 000 $	23	13	36
COLUMBUS	487 183 $	89 025 000 $	-25 000 $	30 025 000 $	2 495 000 $	7 505 000 $	21	26	47
DALLAS	219 597 328 $	79 000 000 $	10 000 000 $	20 000 000 $	2 347 500 $	7 652 500 $	22	30	52
DETROIT	115 182 499 $	80 850 000 $	8 150 000 $	21 850 000 $	1 275 000 $	8 725 000 $	26	11	37
FLORIDE	80 633 106 $	86 175 000 $	2 825 000 $	27 175 000 $	2 640 000 $	7 360 000 $	20	28	48
ISLANDERS	100 920 866 $	55 500 000 $	33 500 000 $	-3 500 000 $	2 855 000 $	7 145 000 $	21	35	56
LOSANGELES	20 236 188 $	89 100 000 $	-100 000 $	30 100 000 $	3 735 000 $	6 265 000 $	20	26	46
MINNESOTA	136 628 812 $	86 450 000 $	2 550 000 $	27 450 000 $	4 845 000 $	5 155 000 $	20	33	53
MONTREAL	640 304 585 $	88 975 000 $	25 000 $	29 975 000 $	3 575 000 $	6 425 000 $	20	29	49
NASHVILLE	10 164 851 $	60 700 000 $	28 300 000 $	1 700 000 $	1 910 000 $	8 090 000 $	23	23	46
PITTSBURGH	306 600 216 $	78 850 000 $	10 150 000 $	19 850 000 $	3 092 500 $	6 907 500 $	20	24	44
RANGERS	115 655 939 $	82 450 000 $	6 550 000 $	23 450 000 $	3 375 000 $	6 625 000 $	22	35	57
SANJOSE	273 141 453 $	88 950 000 $	50 000 $	29 950 000 $	4 175 000 $	5 825 000 $	22	34	56
SEATTLE	20 464 652 $	85 750 000 $	3 250 000 $	26 750 000 $	2 475 000 $	7 525 000 $	22	32	54
STLOUIS	11 184 090 $	83 200 000 $	5 800 000 $	24 200 000 $	2 242 500 $	7 757 500 $	20	27	47
TAMPABAY	137 898 392 $	76 575 000 $	12 425 000 $	17 575 000 $	2 230 000 $	7 770 000 $	23	26	49
VANCOUVER	408 238 996 $	88 300 000 $	700 000 $	29 300 000 $	2 740 000 $	7 260 000 $	22	30	52
WASHINGTON	58 749 854 $	81 600 000 $	7 400 000 $	22 600 000 $	3 075 000 $	6 925 000 $	21	29	50

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Under Maximum of 89 000 000 $
Available Cap Space

Over Minimum of
59 000 000 $