LPHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7000 - 140 $ - 4 609 - 65,84%
Level 2:	6050 - 85 $ - 4 644 - 76,75%
Level 3:	3000 - 50 $ - 3 000 - 100,00%
Level 4:	5001 - 35 $ - 4 775 - 95,47%
Luxury :	2045 - 300 $ - 1 745 - 85,34%
Total Capacity :	23096
Farm
Farm Level 1:	2000 - 35 $ - 1 977 - 98,84%
Farm Level 2:	1000 - 20 $ - 982 - 98,20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 772 - 81,28%
Average Income per Game	2 350 776 $
Year to Date Revenue	98 732 579 $
Farm
Home Games Left	0
Average Attendance - %	2 959 - 98,62%
Average Income per Game	111 032 $
Year to Date Revenue	4 663 352 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	3 280 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	9 500 000 $
Pro Year To Date Expenses	63 888 890 $
Farm Year To Date Expenses	5 505 919 $
Pro Salary Cap To Date	61 888 893 $
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	523 333 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	39 111 $
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	182 139 624 $
Projected Bank Account	182 139 624 $

Pro Players Salaries
Blake Wheeler	9 000 000 $ (2)
Brayden Point	7 000 000 $ (1)
Jakub Voracek	7 000 000 $ (1)
James van Riemsdyk	7 000 000 $ (1)
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)
Pavel Francouz	1 000 000 $ (1)
Mathieu Joseph	1 000 000 $ (3)
Alexandre Carrier	1 000 000 $ (2)
Robert Hagg	1 000 000 $ (2)
Chandler Stephenson	850 000 $ (1)
Noah Dobson	850 000 $ (1)
Yegor Sharangovich	850 000 $ (2)
Logan Thompson	850 000 $ (2)
Rasmus Dahlin	850 000 $ (1)
Sean Kuraly	850 000 $ (2)
Jake Evans	850 000 $ (1)
Collin Delia	700 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 20 : 68 650 000 $
Year 21 : 31 250 000 $
Year 22 : 14 700 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 66 550 000 $
Year 21 : 30 900 000 $
Year 22 : 14 700 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 68 650 000 $
Year 21 : 31 250 000 $
Year 22 : 14 700 000 $
Year 23 : 0 $

Farm Players Salaries
Evgenii Dadonov	500 000 $ (2)
Chris Tierney	300 000 $ (2)
Darren Helm	300 000 $ (2)
Denis Gurianov	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 (Out of Payroll)	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)
Riley Stillman	85 000 $ (2)
Morgan Frost	85 000 $ (1)
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	85 000 $ (1)
Philip Tomasino	85 000 $ (3)
Veini Vehvilainen	70 000 $ (1)
Louis Domingue	70 000 $ (2)
Nico Daws	70 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 20 : 3 380 000 $
Year 21 : 2 600 000 $
Year 22 : 1 175 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 3 380 000 $
Year 21 : 2 600 000 $
Year 22 : 1 175 000 $
Year 23 : 100 000 $

CHICAGO

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 89 $ - 7 806 - 97,57%
Level 2:	8000 - 65 $ - 6 536 - 81,70%
Level 3:	3750 - 49 $ - 3 534 - 94,25%
Level 4:	4000 - 29 $ - 4 000 - 100,00%
Luxury :	1250 - 325 $ - 1 250 - 100,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 20 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 10 $ - 1 000 - 99,99%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 126 - 92,50%
Average Income per Game	2 171 159 $
Year to Date Revenue	91 188 660 $
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	62 499 $
Year to Date Revenue	2 624 950 $
Expense
Pro Players Total Salaries	81 900 000 $
Farm Players Total Salaries	1 940 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	91 661 859 $
Farm Year To Date Expenses	6 852 421 $
Pro Salary Cap To Date	86 661 855 $
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	643 704 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	51 407 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 900 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	7 100 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	22 900 000 $
Current Bank Account	167 495 362 $
Projected Bank Account	167 495 362 $

Pro Players Salaries
Patrick Kane	12 000 000 $ (2)
Sidney Crosby	11 000 000 $ (1)
Gabriel Landeskog	10 500 000 $ (1)
Igor Shesterkin (Out of Payroll)	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)
Alex DeBrincat	4 000 000 $ (2)
Shea Weber	4 000 000 $ (2)
Brent Burns	2 500 000 $ (1)
Marcus Foligno	2 000 000 $ (2)
Calvin de Haan	1 500 000 $ (1)
Casey Cizikas	1 500 000 $ (1)
Michaël Fleury	1 000 000 $ (2)
Brian Dumoulin	1 000 000 $ (1)
Jaroslav Halak	1 000 000 $ (2)
Josh Manson	750 000 $ (1)
Cory Schneider	750 000 $ (1)
Kirill Kaprizov	700 000 $ (1)
Ukko-Pekka Luukkonen	700 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 20 : 90 400 000 $
Year 21 : 39 700 000 $
Year 22 : 10 500 000 $
Year 23 : 10 500 000 $
Salary Average Commitment
Year 20 : 90 400 000 $
Year 21 : 39 700 000 $
Year 22 : 10 500 000 $
Year 23 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 90 400 000 $
Year 21 : 39 700 000 $
Year 22 : 10 500 000 $
Year 23 : 10 500 000 $

Farm Players Salaries
Alec Martinez	600 000 $ (1)
Colton Sceviour	200 000 $ (1)
Andrew Ladd	100 000 $ (1)
Daniel O'Regan	100 000 $ (1)
Ben Harpur	100 000 $ (3)
Zach Bogosian	100 000 $ (2)
Michael Chaput	100 000 $ (1)
Derek Grant	100 000 $ (1)
Antti Suomela	85 000 $ (2)
Alex Newhook	85 000 $ (2)
Trevor Zegras	85 000 $ (2)
Matt Irwin	75 000 $ (2)
Vasili Podkolzin	70 000 $ (2)
Joe Veleno	70 000 $ (2)
Akira Schmid	70 000 $ (2)
Jordan Weal	0 $ (0)
Joakim Nordstrom	0 $ (0)
Tobias Rieder	0 $ (0)
Zach Senyshyn	0 $ (0)
Total Farm Players	19
Salary Commitment
Year 20 : 1 940 000 $
Year 21 : 765 000 $
Year 22 : 100 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 965 000 $
Year 21 : 765 000 $
Year 22 : 100 000 $
Year 23 : 0 $

COLORADO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7350 - 105 $ - 6 132 - 83,42%
Level 2:	6348 - 65 $ - 6 224 - 98,04%
Level 3:	4150 - 35 $ - 3 692 - 88,97%
Level 4:	5302 - 25 $ - 5 107 - 96,33%
Luxury :	1850 - 210 $ - 1 804 - 97,50%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 927 - 96,36%
Farm Level 2:	1000 - 15 $ - 982 - 98,22%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 958 - 91,83%
Average Income per Game	2 105 069 $
Year to Date Revenue	88 412 908 $
Farm
Home Games Left	0
Average Attendance - %	2 909 - 96,98%
Average Income per Game	102 733 $
Year to Date Revenue	4 314 796 $
Expense
Pro Players Total Salaries	81 800 000 $
Farm Players Total Salaries	1 365 000 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	89 825 930 $
Farm Year To Date Expenses	6 316 407 $
Pro Salary Cap To Date	85 825 919 $
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	635 556 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	47 148 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 800 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	7 200 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	22 800 000 $
Current Bank Account	94 429 192 $
Projected Bank Account	94 429 192 $

Pro Players Salaries
Joe Pavelski	9 000 000 $ (2)
Aaron Ekblad (Out of Payroll)	9 000 000 $ (3)
Evgeni Malkin	7 000 000 $ (1)
Darnell Nurse	7 000 000 $ (3)
Jacob Trouba	6 000 000 $ (1)
Andrew Copp	6 000 000 $ (3)
Artemi Panarin	5 500 000 $ (1)
Jacob Markstrom	5 000 000 $ (2)
Elias Lindholm	4 500 000 $ (2)
Ryan Pulock	4 500 000 $ (1)
Phillip Danault	4 000 000 $ (2)
Roope Hintz	4 000 000 $ (3)
Dougie Hamilton	4 000 000 $ (3)
Filip Forsberg	3 000 000 $ (2)
Brock Nelson	2 500 000 $ (1)
Marc-Andre Fleury	2 500 000 $ (1)
Josh Archibald	1 000 000 $ (2)
Jimmy Frappier	1 000 000 $ (2)
Sonny Milano	1 000 000 $ (1)
Jack Campbell	900 000 $ (1)
Christian Djoos	850 000 $ (1)
Mason Appleton	850 000 $ (2)
Pierre Engvall	850 000 $ (1)
Frederick Gaudreau	850 000 $ (3)
Mike Reilly	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 20 : 90 800 000 $
Year 21 : 59 200 000 $
Year 22 : 30 850 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 89 800 000 $
Year 21 : 59 200 000 $
Year 22 : 30 850 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 90 800 000 $
Year 21 : 59 200 000 $
Year 22 : 30 850 000 $
Year 23 : 0 $

Farm Players Salaries
Tyler Pitlick	300 000 $ (1)
Elvis Merzlikins	100 000 $ (1)
Martin Kaut	100 000 $ (4)
Remi Elie	100 000 $ (2)
Nick Ritchie	100 000 $ (1)
Nick Bjugstad	100 000 $ (1)
Dylan Gambrell	100 000 $ (3)
Connor McMichael	85 000 $ (3)
Peyton Krebs	85 000 $ (3)
Adam Gaudette	85 000 $ (1)
Ville Husso	70 000 $ (1)
Calvin Pickard	70 000 $ (1)
German Rubtsov	70 000 $ (1)
Marko Dano	0 $ (0)
Connor Carrick	0 $ (0)
Total Farm Players	15
Salary Commitment
Year 20 : 1 365 000 $
Year 21 : 470 000 $
Year 22 : 370 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 1 365 000 $
Year 21 : 470 000 $
Year 22 : 370 000 $
Year 23 : 100 000 $

COLUMBUS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6300 - 92 $ - 6 300 - 100,00%
Level 2:	5300 - 70 $ - 5 300 - 100,00%
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 $ - 1 973 - 98,64%
Farm Level 2:	1000 - 15 $ - 997 - 99,68%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 174 - 100,00%
Average Income per Game	1 723 525 $
Year to Date Revenue	72 388 050 $
Farm
Home Games Left	0
Average Attendance - %	2 970 - 98,99%
Average Income per Game	104 999 $
Year to Date Revenue	4 409 954 $
Expense
Pro Players Total Salaries	78 550 000 $
Farm Players Total Salaries	1 730 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	10 375 000 $
Pro Year To Date Expenses	77 585 544 $
Farm Year To Date Expenses	7 318 371 $
Pro Salary Cap To Date	76 585 571 $
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	589 259 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	49 852 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	88 925 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	75 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	29 925 000 $
Current Bank Account	(7 618 728 $)
Projected Bank Account	(7 618 728 $)

Pro Players Salaries
Victor Hedman	12 000 000 $ (2)
Johnny Gaudreau	10 000 000 $ (3)
Steven Stamkos	10 000 000 $ (1)
Jack Eichel	8 000 000 $ (1)
Connor Hellebuyck	6 000 000 $ (3)
Jakob Silfverberg	4 000 000 $ (2)
Nino Niederreiter	4 000 000 $ (2)
Brady Skjei	3 750 000 $ (2)
Cam Fowler	3 000 000 $ (2)
Charlie Coyle	2 750 000 $ (1)
Mikael Backlund	2 500 000 $ (1)
Ivan Provorov	2 500 000 $ (2)
Jakub Vrana	2 500 000 $ (2)
Yakov Trenin	2 000 000 $ (3)
Nick Holden	1 000 000 $ (1)
Kaapo Kahkonen	1 000 000 $ (3)
Zach Aston-Reese	1 000 000 $ (1)
Artem Zub	850 000 $ (2)
Tanner Jeannot	850 000 $ (2)
Pius Suter	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 20 : 78 550 000 $
Year 21 : 57 450 000 $
Year 22 : 19 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 82 300 000 $
Year 21 : 56 200 000 $
Year 22 : 19 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 78 550 000 $
Year 21 : 52 450 000 $
Year 22 : 19 000 000 $
Year 23 : 0 $

Farm Players Salaries
Max Comtois	150 000 $ (3)
Jake Gardiner	100 000 $ (2)
Michael Raffl	100 000 $ (1)
Fredrik Claesson	100 000 $ (1)
Michael McCarron (Out of Payroll)	100 000 $ (1)
Brendan Guhle	100 000 $ (1)
Xavier Ouellet (Out of Payroll)	100 000 $ (1)
Grigory Denisenko	85 000 $ (2)
Josh Dunne	85 000 $ (2)
Joachim Blichfeld	85 000 $ (1)
Yegor Chinakhov (Out of Payroll)	85 000 $ (2)
Kirby Dach	85 000 $ (1)
Cayden Primeau	85 000 $ (4)
Jack Rathbone	85 000 $ (1)
Zac Jones	85 000 $ (1)
Alex Steeves	85 000 $ (3)
Drew O'Connor (Out of Payroll)	85 000 $ (1)
Nick Abruzzese	85 000 $ (3)
Keegan Kolesar	85 000 $ (1)
Alexandre Fortin	70 000 $ (3)
Mads Sogaard	70 000 $ (3)
Hendrix Lapierre	70 000 $ (2)
Semyon Der-Arguchintsev	70 000 $ (3)
Alexei Toropchenko (Out of Payroll)	70 000 $ (3)
Dmytro Timashov (Out of Payroll)	50 000 $ (1)
Kale Clague	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 20 : 2 220 000 $
Year 21 : 1 110 000 $
Year 22 : 685 000 $
Year 23 : 85 000 $
Salary Average Commitment
Year 20 : 2 220 000 $
Year 21 : 1 110 000 $
Year 22 : 685 000 $
Year 23 : 85 000 $

DALLAS

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7000 - 99 $ - 6 991 - 99,88%
Level 2:	7000 - 74 $ - 6 368 - 90,97%
Level 3:	4000 - 59 $ - 2 729 - 68,24%
Level 4:	5000 - 36 $ - 4 485 - 89,70%
Luxury :	2000 - 250 $ - 1 794 - 89,72%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 25 $ - 1 999 - 99,95%
Farm Level 2:	1000 - 10 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 368 - 89,47%
Average Income per Game	2 418 118 $
Year to Date Revenue	101 560 974 $
Farm
Home Games Left	0
Average Attendance - %	2 999 - 99,97%
Average Income per Game	74 971 $
Year to Date Revenue	3 148 782 $
Expense
Pro Players Total Salaries	73 200 000 $
Farm Players Total Salaries	3 312 500 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	15 000 000 $
Pro Year To Date Expenses	68 160 735 $
Farm Year To Date Expenses	3 566 966 $
Pro Salary Cap To Date	65 160 741 $
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	564 444 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 241 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	88 200 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	800 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	29 200 000 $
Current Bank Account	252 579 383 $
Projected Bank Account	252 579 383 $

Pro Players Salaries
Jake Guentzel	8 000 000 $ (1)
William Nylander	7 500 000 $ (1)
Jake Muzzin	6 000 000 $ (1)
Jared Spurgeon	6 000 000 $ (2)
Jason Robertson	5 000 000 $ (4)
Nick Suzuki	5 000 000 $ (4)
Erik Cernak	3 750 000 $ (2)
J.T. Compher	3 000 000 $ (1)
Bryan Little	3 000 000 $ (1)
Filip Hronek	3 000 000 $ (3)
Dylan Strome	3 000 000 $ (1)
Dylan DeMelo	2 000 000 $ (1)
Anthony Cirelli	2 000 000 $ (3)
Josh Morrissey	2 000 000 $ (1)
Trevor Moore	2 000 000 $ (3)
Alex Iafallo	2 000 000 $ (3)
Thatcher Demko	1 500 000 $ (2)
Jared McCann	1 500 000 $ (1)
Robin Lehner	1 250 000 $ (1)
Dmitry Orlov	1 000 000 $ (1)
Miles Wood	1 000 000 $ (1)
Nicolas Hague	1 000 000 $ (4)
Mike Modano	1 000 000 $ (4)
Michael Bunting	850 000 $ (2)
Ross Colton	850 000 $ (2)
Total Pro Players	25
Salary Commitment
Year 20 : 73 200 000 $
Year 21 : 33 950 000 $
Year 22 : 23 000 000 $
Year 23 : 12 000 000 $
Salary Average Commitment
Year 20 : 74 700 000 $
Year 21 : 35 950 000 $
Year 22 : 23 000 000 $
Year 23 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 73 200 000 $
Year 21 : 33 950 000 $
Year 22 : 21 000 000 $
Year 23 : 12 000 000 $

Farm Players Salaries
Luke Schenn	400 000 $ (2)
Torey Krug	200 000 $ (1)
Mikhail Grigorenko	100 000 $ (1)
Derrick Pouliot	100 000 $ (2)
Joshua Ho-Sang	100 000 $ (2)
Hudson Fasching	100 000 $ (1)
Vinnie Hinostroza	100 000 $ (1)
Will Butcher	100 000 $ (2)
Jason Zucker	100 000 $ (2)
Alexander Nylander	100 000 $ (2)
A.J. Greer	100 000 $ (2)
Alex Nedeljkovic	100 000 $ (1)
Devin Shore	90 000 $ (1)
Mackenzie Blackwood	90 000 $ (2)
Calen Addison	85 000 $ (1)
Arttu Ruotsalainen	85 000 $ (2)
Ty Smith	85 000 $ (1)
Thomas Harley	85 000 $ (1)
Ben Meyers	85 000 $ (3)
Wyatt Kalynuk	85 000 $ (2)
Eetu Makiniemi	85 000 $ (3)
Zack MacEwen	85 000 $ (1)
Morgan Barron	85 000 $ (2)
Scott Reedy	85 000 $ (3)
Lukas Reichel	85 000 $ (2)
Valtteri Puustinen	85 000 $ (3)
Nick Blankenburg	85 000 $ (3)
Louis Belpedio	77 500 $ (2)
Jayden Halbgewachs	70 000 $ (2)
Jimmy Schuldt	70 000 $ (1)
Jakub Lauko	70 000 $ (3)
Anton Levtchi	70 000 $ (3)
Pavol Regenda	70 000 $ (3)
Alexander Volkov	0 $ (0)
Total Farm Players	34
Salary Commitment
Year 20 : 3 312 500 $
Year 21 : 2 212 500 $
Year 22 : 635 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 3 312 500 $
Year 21 : 2 212 500 $
Year 22 : 635 000 $
Year 23 : 0 $

DETROIT

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7900 - 94 $ - 7 733 - 97,88%
Level 2:	6400 - 72 $ - 6 309 - 98,58%
Level 3:	3900 - 55 $ - 3 399 - 87,16%
Level 4:	4500 - 40 $ - 3 652 - 81,17%
Luxury :	1300 - 320 $ - 1 300 - 100,00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - 20 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 15 $ - 993 - 99,28%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 393 - 93,31%
Average Income per Game	2 412 722 $
Year to Date Revenue	101 334 326 $
Farm
Home Games Left	0
Average Attendance - %	2 993 - 99,76%
Average Income per Game	68 614 $
Year to Date Revenue	2 881 800 $
Expense
Pro Players Total Salaries	75 800 000 $
Farm Players Total Salaries	1 685 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	12 250 000 $
Pro Year To Date Expenses	79 748 154 $
Farm Year To Date Expenses	2 027 808 $
Pro Salary Cap To Date	74 748 142 $
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	598 519 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 185 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	88 050 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	950 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	29 050 000 $
Current Bank Account	137 622 663 $
Projected Bank Account	137 622 663 $

Pro Players Salaries
Nathan MacKinnon	10 500 000 $ (1)
Aleksander Barkov	10 500 000 $ (1)
Jaccob Slavin	6 500 000 $ (1)
Adam Henrique	6 000 000 $ (2)
Zach Werenski	5 500 000 $ (1)
Patrik Laine	5 500 000 $ (2)
Nico Hischier	5 000 000 $ (4)
Dylan Larkin	4 250 000 $ (1)
Jonas Brodin	4 000 000 $ (2)
Nikolaj Ehlers	4 000 000 $ (2)
Clayton Keller	3 000 000 $ (2)
Scott Mayfield	2 000 000 $ (2)
Jake DeBrusk	2 000 000 $ (2)
Scott Laughton	1 500 000 $ (1)
Nathan Marois	1 000 000 $ (2)
John Gibson	1 000 000 $ (1)
Juuse Saros	1 000 000 $ (1)
Devon Toews	850 000 $ (1)
Brandon Hagel	850 000 $ (3)
Moritz Seider	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 20 : 75 800 000 $
Year 21 : 33 200 000 $
Year 22 : 5 850 000 $
Year 23 : 5 000 000 $
Salary Average Commitment
Year 20 : 75 800 000 $
Year 21 : 34 200 000 $
Year 22 : 5 850 000 $
Year 23 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 75 800 000 $
Year 21 : 34 200 000 $
Year 22 : 5 850 000 $
Year 23 : 5 000 000 $

Farm Players Salaries
Andrei Svechnikov	500 000 $ (4)
Josh Leivo	100 000 $ (3)
Wayne Simmonds	100 000 $ (2)
Kyle Clifford	100 000 $ (2)
Andrej Sustr (Out of Payroll)	100 000 $ (1)
Michael Sgarbossa	100 000 $ (2)
Calvin Petersen (Out of Payroll)	100 000 $ (2)
Markus Nutivaara	100 000 $ (1)
Thomas Greiss	100 000 $ (2)
Jordan Martinook	100 000 $ (2)
Tim Schaller	85 000 $ (1)
Jack Hughes	85 000 $ (1)
Kristian Vesalainen	85 000 $ (1)
K'Andre Miller	85 000 $ (1)
Aaron Dell	75 000 $ (1)
Thomas Di Pauli	70 000 $ (1)
Slater Koekkoek	0 $ (0)
Total Farm Players	17
Salary Commitment
Year 20 : 1 885 000 $
Year 21 : 1 200 000 $
Year 22 : 600 000 $
Year 23 : 500 000 $
Salary Average Commitment
Year 20 : 1 885 000 $
Year 21 : 1 200 000 $
Year 22 : 600 000 $
Year 23 : 500 000 $

FLORIDE

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	7000 - 90 $ - 6 982 - 99,75%
Level 2:	5900 - 60 $ - 5 900 - 100,00%
Level 3:	2900 - 35 $ - 2 900 - 100,00%
Level 4:	4973 - 25 $ - 4 911 - 98,75%
Luxury :	1500 - 250 $ - 1 500 - 100,00%
Total Capacity :	22273
Farm
Farm Level 1:	2000 - 35 $ - 1 987 - 99,36%
Farm Level 2:	1000 - 15 $ - 997 - 99,68%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 193 - 99,64%
Average Income per Game	1 977 063 $
Year to Date Revenue	83 036 644 $
Farm
Home Games Left	0
Average Attendance - %	2 984 - 99,47%
Average Income per Game	105 628 $
Year to Date Revenue	4 436 381 $
Expense
Pro Players Total Salaries	34 900 000 $
Farm Players Total Salaries	1 945 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	47 062 500 $
Pro Year To Date Expenses	48 792 031 $
Farm Year To Date Expenses	5 954 858 $
Pro Salary Cap To Date	43 792 034 $
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	295 556 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	36 630 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 962 500 $
Estimate Under Maximum Salary Cap of 89 000 000 $	7 037 500 $
Estimate Over Minimum Salary Cap of 59 000 000 $	22 962 500 $
Current Bank Account	113 359 242 $
Projected Bank Account	113 359 242 $

Pro Players Salaries
Alex Goligoski	6 000 000 $ (1)
Nic Dowd	4 000 000 $ (2)
Luke Glendening	3 000 000 $ (1)
Pierre-Edouard Bellemare	3 000 000 $ (2)
Nicklas Backstrom	2 250 000 $ (1)
Brandon Carlo	1 500 000 $ (1)
Philipp Grubauer	1 500 000 $ (1)
Lias Andersson	1 000 000 $ (3)
Janne Kuokkanen	1 000 000 $ (3)
Travis Sanheim	1 000 000 $ (2)
Conor Timmins	1 000 000 $ (4)
Eetu Luostarinen	1 000 000 $ (4)
Alexandre Texier	1 000 000 $ (4)
Alex Formenton	1 000 000 $ (3)
Kieffer Bellows	1 000 000 $ (4)
Nikita Zadorov	950 000 $ (2)
Petr Mrazek	900 000 $ (2)
Joel Kiviranta	850 000 $ (1)
Joe Snively	850 000 $ (2)
William Borgen	700 000 $ (1)
Marc McLaughlin	700 000 $ (3)
Ian Mitchell	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 20 : 34 900 000 $
Year 21 : 18 400 000 $
Year 22 : 7 700 000 $
Year 23 : 4 000 000 $
Salary Average Commitment
Year 20 : 34 900 000 $
Year 21 : 18 400 000 $
Year 22 : 7 700 000 $
Year 23 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 34 900 000 $
Year 21 : 18 400 000 $
Year 22 : 7 700 000 $
Year 23 : 4 000 000 $

Farm Players Salaries
Brett Kulak	100 000 $ (2)
Owen Tippett	100 000 $ (3)
Philippe Myers	100 000 $ (3)
Marc Levesque	100 000 $ (4)
Adin Hill	90 000 $ (3)
Wyatt Johnston	85 000 $ (3)
Mattias Samuelsson	85 000 $ (2)
Alexander True	85 000 $ (1)
Kaapo Kakko	85 000 $ (1)
Stuart Skinner	85 000 $ (2)
Seth Jarvis	85 000 $ (3)
Cole Perfetti	85 000 $ (3)
Jack Quinn	85 000 $ (3)
Anton Lundell	85 000 $ (3)
Braden Schneider	85 000 $ (3)
Marco Rossi	85 000 $ (3)
Brandt Clarke	85 000 $ (3)
Isac Lundestrom	85 000 $ (2)
Dylan Cozens	70 000 $ (1)
Daniil Tarasov	70 000 $ (2)
Oliver Kylington	70 000 $ (1)
Carter Hart	70 000 $ (3)
Michael Anderson	70 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 20 : 1 945 000 $
Year 21 : 1 565 000 $
Year 22 : 1 140 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 1 945 000 $
Year 21 : 1 565 000 $
Year 22 : 1 140 000 $
Year 23 : 100 000 $

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6400 - 95 $ - 6 400 - 100,00%
Level 2:	5200 - 65 $ - 5 200 - 100,00%
Level 3:	5866 - 45 $ - 3 340 - 56,95%
Level 4:	5834 - 30 $ - 4 865 - 83,38%
Luxury :	1700 - 205 $ - 1 692 - 99,50%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 980 - 98,99%
Farm Level 2:	1000 - 15 $ - 996 - 99,59%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 497 - 85,99%
Average Income per Game	1 986 283 $
Year to Date Revenue	83 423 887 $
Farm
Home Games Left	0
Average Attendance - %	2 976 - 99,19%
Average Income per Game	105 286 $
Year to Date Revenue	4 422 001 $
Expense
Pro Players Total Salaries	42 800 000 $
Farm Players Total Salaries	2 650 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	26 750 000 $
Pro Year To Date Expenses	45 732 591 $
Farm Year To Date Expenses	3 163 586 $
Pro Salary Cap To Date	40 732 581 $
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	354 074 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 333 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	69 550 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	19 450 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	10 550 000 $
Current Bank Account	139 870 577 $
Projected Bank Account	139 870 577 $

Pro Players Salaries
David Krejci	7 000 000 $ (2)
Anders Lee	6 000 000 $ (2)
Kyle Palmieri	4 000 000 $ (2)
Brenden Dillon	3 000 000 $ (1)
Travis Konecny	2 000 000 $ (1)
Erik Gudbranson	2 000 000 $ (2)
Joel Eriksson Ek	1 500 000 $ (2)
Casey Mittelstadt	1 500 000 $ (3)
Frank Guy	1 000 000 $ (2)
Robby Fabbri	1 000 000 $ (1)
Colin Miller	1 000 000 $ (2)
Andrew Hammond	1 000 000 $ (1)
Samuel Girard	1 000 000 $ (2)
Robert Thomas	1 000 000 $ (3)
Lucas Raymond	1 000 000 $ (3)
Dante Fabbro	1 000 000 $ (4)
Mikko Koskinen	1 000 000 $ (1)
Colin White	1 000 000 $ (2)
Shayne Gostisbehere	950 000 $ (1)
Carter Verhaeghe	850 000 $ (1)
Dawson Mercer	850 000 $ (3)
Logan Stanley	850 000 $ (2)
Travis Boyd	850 000 $ (1)
Craig Anderson	750 000 $ (1)
Pheonix Copley	700 000 $ (2)
Total Pro Players	25
Salary Commitment
Year 20 : 42 800 000 $
Year 21 : 31 400 000 $
Year 22 : 5 350 000 $
Year 23 : 1 000 000 $
Salary Average Commitment
Year 20 : 42 800 000 $
Year 21 : 31 400 000 $
Year 22 : 5 350 000 $
Year 23 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 42 800 000 $
Year 21 : 31 400 000 $
Year 22 : 5 350 000 $
Year 23 : 1 000 000 $

Farm Players Salaries
Brett Howden	100 000 $ (3)
Gabriel Carlsson	100 000 $ (2)
Erik Gustafsson	100 000 $ (2)
Justin Bailey	100 000 $ (1)
Luke Kunin	100 000 $ (3)
Matt Martin	100 000 $ (2)
Oliver Wahlstrom	100 000 $ (4)
Erik Brannstrom	100 000 $ (4)
Ryan Murray	100 000 $ (1)
Troy Stecher	90 000 $ (1)
Oskar Sundqvist	90 000 $ (1)
Stefan Noesen	90 000 $ (1)
Vladislav Kolyachonok	85 000 $ (3)
Barrett Hayton	85 000 $ (1)
Filip Zadina	85 000 $ (1)
Josh Mahura	85 000 $ (1)
Nils Lundkvist	85 000 $ (2)
Colin Blackwell	85 000 $ (2)
Zach Sanford	85 000 $ (1)
Marcus Sorensen	85 000 $ (1)
Cam York	85 000 $ (2)
Austin Czarnik	85 000 $ (1)
Pyotr Kochetkov	70 000 $ (3)
Julius Honka	70 000 $ (1)
Alexander Alexeyev	70 000 $ (3)
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)
Paul Ladue	70 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 20 : 2 650 000 $
Year 21 : 1 530 000 $
Year 22 : 835 000 $
Year 23 : 200 000 $
Salary Average Commitment
Year 20 : 2 615 000 $
Year 21 : 1 530 000 $
Year 22 : 835 000 $
Year 23 : 200 000 $

LOSANGELES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Toyota Arena
Level 1:	7000 - 115 $ - 6 462 - 92,32%
Level 2:	7000 - 75 $ - 6 218 - 88,83%
Level 3:	4000 - 45 $ - 3 360 - 83,99%
Level 4:	5000 - 40 $ - 4 399 - 87,97%
Luxury :	2000 - 275 $ - 1 538 - 76,90%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 60 $ - 1 257 - 62,83%
Farm Level 2:	1000 - 45 $ - 461 - 46,12%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 977 - 87,91%
Average Income per Game	2 437 884 $
Year to Date Revenue	102 391 138 $
Farm
Home Games Left	0
Average Attendance - %	1 718 - 57,26%
Average Income per Game	111 598 $
Year to Date Revenue	4 687 131 $
Expense
Pro Players Total Salaries	88 350 000 $
Farm Players Total Salaries	3 890 000 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	90 097 031 $
Farm Year To Date Expenses	7 606 742 $
Pro Salary Cap To Date	85 097 021 $
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	691 481 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	58 444 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	88 350 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	650 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	29 350 000 $
Current Bank Account	29 610 684 $
Projected Bank Account	29 610 684 $

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)
Matt Duchene	5 500 000 $ (2)
Evgeny Kuznetsov	5 000 000 $ (2)
Reilly Smith	4 000 000 $ (1)
MacKenzie Weegar	3 500 000 $ (1)
Tomas Hertl	3 500 000 $ (1)
Jeff Petry	3 500 000 $ (2)
Mats Zuccarello	3 000 000 $ (1)
Sean Couturier	2 750 000 $ (1)
Pavel Buchnevich	2 500 000 $ (1)
Claude Giroux	2 250 000 $ (1)
Timo Meier	2 000 000 $ (1)
Mark Giordano	2 000 000 $ (1)
Adam Lowry	1 750 000 $ (1)
Nick Schmaltz	1 500 000 $ (2)
Evan Bouchard	1 500 000 $ (4)
Braden Holtby	1 000 000 $ (1)
Mario Ferraro	1 000 000 $ (2)
Valeri Nichushkin	1 000 000 $ (2)
Vitek Vanecek	850 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 20 : 88 350 000 $
Year 21 : 38 850 000 $
Year 22 : 12 500 000 $
Year 23 : 1 500 000 $
Salary Average Commitment
Year 20 : 89 350 000 $
Year 21 : 38 850 000 $
Year 22 : 12 500 000 $
Year 23 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 88 350 000 $
Year 21 : 37 850 000 $
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)
Jordan Greenway	200 000 $ (3)
Matthew Nieto	200 000 $ (2)
Michael Del Zotto	200 000 $ (1)
Jamie Oleksiak	200 000 $ (2)
Alex Stalock	150 000 $ (1)
Brian Elliott	150 000 $ (2)
Juuso Valimaki	100 000 $ (3)
Michael McLeod	100 000 $ (3)
John Quenneville	100 000 $ (2)
Nicolas Deslauriers	100 000 $ (2)
Trevor van Riemsdyk	100 000 $ (1)
Dustin Tokarski	100 000 $ (2)
Ondrej Kase	100 000 $ (1)
Carl Dahlstrom	100 000 $ (2)
Michael Dal Colle	100 000 $ (2)
Jeremy Lauzon	100 000 $ (3)
Kailer Yamamoto	100 000 $ (3)
Martin Charron	100 000 $ (1)
Christian Wolanin	100 000 $ (2)
Morgan Geekie	85 000 $ (3)
Jonas Siegenthaler	85 000 $ (1)
Maxim Letunov	85 000 $ (3)
Jack McBain	85 000 $ (3)
Jake Virtanen	0 $ (0)
Total Farm Players	27
Salary Commitment
Year 20 : 3 890 000 $
Year 21 : 2 905 000 $
Year 22 : 855 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 3 890 000 $
Year 21 : 2 905 000 $
Year 22 : 855 000 $
Year 23 : 0 $

MINNESOTA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7500 - 160 $ - 4 172 - 55,63%
Level 2:	7250 - 110 $ - 3 692 - 50,92%
Level 3:	4250 - 80 $ - 1 983 - 46,67%
Level 4:	4000 - 60 $ - 2 416 - 60,39%
Luxury :	2000 - 300 $ - 1 713 - 85,67%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 130 $ - 530 - 26,48%
Farm Level 2:	1000 - 75 $ - 264 - 26,40%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13 976 - 55,91%
Average Income per Game	2 322 520 $
Year to Date Revenue	97 545 838 $
Farm
Home Games Left	0
Average Attendance - %	794 - 26,46%
Average Income per Game	109 260 $
Year to Date Revenue	4 588 925 $
Expense
Pro Players Total Salaries	88 950 000 $
Farm Players Total Salaries	3 505 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	89 759 269 $
Farm Year To Date Expenses	5 589 384 $
Pro Salary Cap To Date	85 759 250 $
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	688 519 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	40 778 $
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	143 414 922 $
Projected Bank Account	143 414 922 $

Pro Players Salaries
Anze Kopitar	11 000 000 $ (1)
Kevin Fiala	8 000 000 $ (3)
Jordan Staal	7 000 000 $ (2)
Erik Johnson	6 000 000 $ (2)
Justin Faulk	6 000 000 $ (2)
Cam Atkinson	6 000 000 $ (1)
Nikita Kucherov	5 500 000 $ (1)
Sean Monahan	5 000 000 $ (2)
Sam Bennett	4 750 000 $ (2)
David Perron	4 500 000 $ (2)
Derek Forbort	4 000 000 $ (2)
Tyler Toffoli	3 000 000 $ (2)
Paul Stastny	3 000 000 $ (2)
Ian Cole	3 000 000 $ (1)
Linus Ullmark	3 000 000 $ (3)
Brandon Tanev	2 000 000 $ (2)
Sergei Bobrovsky	1 500 000 $ (2)
Jeff Skinner	1 000 000 $ (2)
Chris Driedger	1 000 000 $ (1)
Jake McCabe	1 000 000 $ (1)
Anthony DeAngelo	1 000 000 $ (1)
Jesse Puljujarvi	850 000 $ (1)
Nick Jensen	850 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 20 : 88 950 000 $
Year 21 : 70 750 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 98 700 000 $
Year 21 : 69 250 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 88 950 000 $
Year 21 : 58 750 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $

Farm Players Salaries
Dustin Brown	450 000 $ (1)
Mike Smith	300 000 $ (1)
Nick Leddy	300 000 $ (1)
Calle Jarnkrok	300 000 $ (1)
Marc Staal	150 000 $ (1)
Michael Hutchinson	100 000 $ (1)
Anton Khudobin (Out of Payroll)	100 000 $ (1)
Anders Bjork	100 000 $ (2)
Kevin Connauton	100 000 $ (2)
Justin Schultz	100 000 $ (2)
Mark Jankowski	100 000 $ (1)
Paul Coffey	100 000 $ (1)
Scott Harrington	90 000 $ (1)
David Gustafsson	85 000 $ (1)
Wade Allison	85 000 $ (2)
Riley Tufte	85 000 $ (3)
Adam Ruzicka	85 000 $ (2)
Jacob Bryson	85 000 $ (2)
Fabian Zetterlund	85 000 $ (2)
Trey Fix-Wolansky	85 000 $ (2)
Ben Jones	85 000 $ (3)
Jean-Francois Berube	75 000 $ (2)
Jack LaFontaine	70 000 $ (3)
Ville Heinola	70 000 $ (1)
Kasper Bjorkqvist	70 000 $ (3)
Olli Juolevi	70 000 $ (1)
Connor Mackey	70 000 $ (2)
Tyce Thompson	70 000 $ (2)
Lukas Dostal	70 000 $ (2)
Samuel Ersson	70 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 20 : 3 605 000 $
Year 21 : 1 390 000 $
Year 22 : 380 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 3 830 000 $
Year 21 : 1 390 000 $
Year 22 : 380 000 $
Year 23 : 0 $

MONTREAL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	9000 - 86 $ - 7 960 - 88,44%
Level 2:	6000 - 77 $ - 5 672 - 94,54%
Level 3:	2500 - 67 $ - 2 453 - 98,13%
Level 4:	6000 - 22 $ - 5 523 - 92,05%
Luxury :	1500 - 385 $ - 1 334 - 88,95%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 32 $ - 1 994 - 99,69%
Farm Level 2:	1000 - 15 $ - 999 - 99,88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 943 - 91,77%
Average Income per Game	2 365 080 $
Year to Date Revenue	99 333 353 $
Farm
Home Games Left	0
Average Attendance - %	2 993 - 99,75%
Average Income per Game	98 482 $
Year to Date Revenue	4 136 245 $
Expense
Pro Players Total Salaries	82 825 000 $
Farm Players Total Salaries	3 545 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	92 382 218 $
Farm Year To Date Expenses	5 519 339 $
Pro Salary Cap To Date	87 382 218 $
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	650 556 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	41 074 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	82 825 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	6 175 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	23 825 000 $
Current Bank Account	645 872 626 $
Projected Bank Account	645 872 626 $

Pro Players Salaries
David Pastrnak	9 500 000 $ (1)
Mikko Rantanen	8 000 000 $ (1)
Connor McDavid	8 000 000 $ (1)
Roman Josi	8 000 000 $ (2)
Boone Jenner	6 500 000 $ (1)
Auston Matthews (Out of Payroll)	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)
Morgan Rielly	4 000 000 $ (1)
Jordan Kyrou	4 000 000 $ (4)
Miro Heiskanen	3 000 000 $ (3)
Cody Ceci	3 000 000 $ (2)
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)
Jani Hakanpaa	850 000 $ (3)
Jeremy Swayman	850 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 20 : 88 825 000 $
Year 21 : 36 700 000 $
Year 22 : 8 850 000 $
Year 23 : 4 000 000 $
Salary Average Commitment
Year 20 : 82 825 000 $
Year 21 : 38 200 000 $
Year 22 : 8 850 000 $
Year 23 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 88 825 000 $
Year 21 : 38 200 000 $
Year 22 : 8 850 000 $
Year 23 : 4 000 000 $

Farm Players Salaries
Nick Bonino	500 000 $ (2)
Nick Foligno	350 000 $ (1)
Tomas Tatar	300 000 $ (2)
Garnet Hathaway	300 000 $ (2)
Zac Dalpe	100 000 $ (1)
Cooper Marody	100 000 $ (2)
Jesperi Kotkaniemi (Out of Payroll)	100 000 $ (4)
Sheldon Rempal	100 000 $ (3)
Nate Thompson	100 000 $ (1)
Carl Hagelin	100 000 $ (1)
Anthony Stolarz	95 000 $ (2)
David Rittich	90 000 $ (2)
Lawrence Pilut	85 000 $ (3)
Ilya Lyubushkin	85 000 $ (3)
Sean Walker	85 000 $ (1)
Elmer Soderblom	85 000 $ (3)
Eric Robinson	85 000 $ (3)
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)
Antoine Bibeau	70 000 $ (3)
Mikko Lehtonen	70 000 $ (1)
Ben Gleason	70 000 $ (3)
Jeremy Davies	70 000 $ (1)
Dmitri Samorukov	70 000 $ (3)
John Leonard	70 000 $ (1)
Alexander Holtz	70 000 $ (2)
Adam Werner	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 20 : 3 645 000 $
Year 21 : 2 460 000 $
Year 22 : 920 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 3 645 000 $
Year 21 : 2 460 000 $
Year 22 : 920 000 $
Year 23 : 100 000 $

NASHVILLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	7075 - 105 $ - 6 430 - 90,89%
Level 2:	5350 - 80 $ - 5 056 - 94,50%
Level 3:	2250 - 72 $ - 2 197 - 97,64%
Level 4:	4550 - 40 $ - 3 814 - 83,82%
Luxury :	1225 - 450 $ - 1 126 - 91,94%
Total Capacity :	20450
Farm
Farm Level 1:	2000 - 55 $ - 1 243 - 62,15%
Farm Level 2:	1000 - 30 $ - 599 - 59,90%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 623 - 91,07%
Average Income per Game	2 134 327 $
Year to Date Revenue	89 641 720 $
Farm
Home Games Left	0
Average Attendance - %	1 842 - 61,40%
Average Income per Game	107 924 $
Year to Date Revenue	4 532 795 $
Expense
Pro Players Total Salaries	58 400 000 $
Farm Players Total Salaries	2 270 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	26 500 000 $
Pro Year To Date Expenses	53 615 545 $
Farm Year To Date Expenses	4 965 667 $
Pro Salary Cap To Date	51 615 570 $
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	447 407 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	39 037 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 900 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	4 100 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	25 900 000 $
Current Bank Account	45 758 154 $
Projected Bank Account	45 758 154 $

Pro Players Salaries
Max Pacioretty	8 000 000 $ (2)
Gustav Nyquist	6 000 000 $ (1)
Brock Boeser	5 500 000 $ (2)
Alexander Edler	5 000 000 $ (2)
Cal Clutterbuck	4 000 000 $ (1)
Tyler Bozak	4 000 000 $ (1)
Jack Johnson	3 000 000 $ (2)
Brad Richardson	3 000 000 $ (1)
Kevin Shattenkirk	3 000 000 $ (1)
Andreas Athanasiou	2 750 000 $ (2)
Josh Bailey	2 500 000 $ (1)
Nikolay Goldobin	1 500 000 $ (1)
Joonas Donskoi	1 000 000 $ (2)
Martin Jones	1 000 000 $ (2)
Martin Marincin	1 000 000 $ (1)
Ryan Lindgren	1 000 000 $ (3)
Timothy Liljegren	1 000 000 $ (4)
Jesper Boqvist	1 000 000 $ (4)
Matt Benning	950 000 $ (2)
Mike Matheson	950 000 $ (2)
Robin Salo	850 000 $ (3)
Rasmus Kupari	700 000 $ (1)
Kevin Lankinen	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 20 : 58 400 000 $
Year 21 : 32 000 000 $
Year 22 : 3 850 000 $
Year 23 : 2 000 000 $
Salary Average Commitment
Year 20 : 58 400 000 $
Year 21 : 32 000 000 $
Year 22 : 3 850 000 $
Year 23 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 58 400 000 $
Year 21 : 32 000 000 $
Year 22 : 3 850 000 $
Year 23 : 2 000 000 $

Farm Players Salaries
Joel Farabee	200 000 $ (4)
Laurent Dauphin	100 000 $ (3)
Liam Foudy	100 000 $ (4)
Trent Frederic	100 000 $ (3)
Jansen Harkins	100 000 $ (3)
Micheal Ferland	100 000 $ (2)
Brendan Gaunce	100 000 $ (3)
Tanner Kero	100 000 $ (2)
C.J. Smith	95 000 $ (2)
Martin Frk	95 000 $ (1)
Phillip Di Giuseppe	95 000 $ (1)
Andreas Englund	85 000 $ (3)
Max Veronneau	85 000 $ (3)
Rasmus Asplund	85 000 $ (2)
Dominic Turgeon	85 000 $ (2)
Jonas Johansson	85 000 $ (1)
Steven Fogarty	85 000 $ (1)
Guillaume Brisebois	85 000 $ (3)
Steven Santini	70 000 $ (1)
Frederic Allard	70 000 $ (2)
Jonas Rondbjerg	70 000 $ (2)
John Moore	70 000 $ (1)
Yegor Zamula	70 000 $ (2)
Charlie Lindgren	70 000 $ (1)
Felix Sandstrom	70 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 20 : 2 270 000 $
Year 21 : 1 700 000 $
Year 22 : 955 000 $
Year 23 : 300 000 $
Salary Average Commitment
Year 20 : 2 270 000 $
Year 21 : 1 700 000 $
Year 22 : 955 000 $
Year 23 : 300 000 $

PITTSBURGH

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	9500 - 100 $ - 7 788 - 81,98%
Level 2:	6000 - 95 $ - 4 288 - 71,47%
Level 3:	3000 - 70 $ - 2 309 - 76,98%
Level 4:	5000 - 42 $ - 3 529 - 70,58%
Luxury :	1500 - 900 $ - 602 - 40,16%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 1 986 - 99,29%
Farm Level 2:	1000 - 12 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 516 - 74,07%
Average Income per Game	2 547 662 $
Year to Date Revenue	107 001 803 $
Farm
Home Games Left	0
Average Attendance - %	2 986 - 99,53%
Average Income per Game	89 467 $
Year to Date Revenue	3 757 613 $
Expense
Pro Players Total Salaries	80 950 000 $
Farm Players Total Salaries	1 902 500 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 150 000 $
Pro Year To Date Expenses	83 338 883 $
Farm Year To Date Expenses	3 198 764 $
Pro Salary Cap To Date	78 338 888 $
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	636 667 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 796 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 100 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	5 900 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	24 100 000 $
Current Bank Account	330 821 985 $
Projected Bank Account	330 821 985 $

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)
Tyler Seguin	5 000 000 $ (2)
Esa Lindell	4 750 000 $ (2)
Victor Olofsson	4 000 000 $ (3)
Tage Thompson	3 500 000 $ (3)
Mark Stone	3 500 000 $ (2)
Oscar Klefbom	3 250 000 $ (1)
David Savard	3 000 000 $ (2)
Ryan Graves	3 000 000 $ (2)
Vincent Trocheck	3 000 000 $ (1)
Tristan Jarry	3 000 000 $ (3)
Colton Sissons	3 000 000 $ (1)
Nazem Kadri (Out of Payroll)	2 750 000 $ (2)
Yanni Gourde	2 000 000 $ (2)
Teddy Blueger	1 750 000 $ (2)
James Reimer	1 500 000 $ (2)
Brandon Montour	1 000 000 $ (1)
Dan Duch	1 000 000 $ (2)
Cole Caufield	850 000 $ (2)
Dan Vladar	850 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 20 : 83 700 000 $
Year 21 : 68 200 000 $
Year 22 : 14 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 87 116 666 $
Year 21 : 68 866 666 $
Year 22 : 11 666 666 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 83 700 000 $
Year 21 : 65 450 000 $
Year 22 : 10 500 000 $
Year 23 : 0 $

Farm Players Salaries
Brendan Gallagher	200 000 $ (2)
Paul Byron	200 000 $ (2)
Riley Sheahan	200 000 $ (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 (Out of Payroll)	100 000 $ (3)
Jayson Megna	100 000 $ (2)
Maxim Mamin	100 000 $ (2)
Warren Foegele	100 000 $ (2)
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)
Total Farm Players	18
Salary Commitment
Year 20 : 2 002 500 $
Year 21 : 1 425 000 $
Year 22 : 200 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 2 002 500 $
Year 21 : 1 425 000 $
Year 22 : 200 000 $
Year 23 : 0 $

RANGERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - 100 $ - 7 017 - 87,71%
Level 2:	7000 - 70 $ - 6 164 - 88,05%
Level 3:	3000 - 55 $ - 2 799 - 93,31%
Level 4:	5200 - 35 $ - 4 443 - 85,45%
Luxury :	1800 - 400 $ - 1 416 - 78,67%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 45 $ - 1 535 - 76,77%
Farm Level 2:	1000 - 25 $ - 726 - 72,59%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 839 - 87,36%
Average Income per Game	2 487 996 $
Year to Date Revenue	104 495 818 $
Farm
Home Games Left	0
Average Attendance - %	2 261 - 75,38%
Average Income per Game	109 055 $
Year to Date Revenue	4 580 312 $
Expense
Pro Players Total Salaries	83 825 000 $
Farm Players Total Salaries	3 890 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
Pro Year To Date Expenses	85 097 047 $
Farm Year To Date Expenses	4 183 192 $
Pro Salary Cap To Date	81 097 037 $
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	650 556 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	32 519 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	86 325 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	2 675 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	27 325 000 $
Current Bank Account	135 451 830 $
Projected Bank Account	135 451 830 $

Pro Players Salaries
Frederik Andersen	8 000 000 $ (2)
Erik Karlsson	7 000 000 $ (2)
Jeff Carter	7 000 000 $ (1)
Alex Pietrangelo	7 000 000 $ (1)
Teuvo Teravainen	7 000 000 $ (1)
Taylor Hall	5 000 000 $ (2)
Semyon Varlamov	5 000 000 $ (1)
Vladimir Tarasenko	5 000 000 $ (1)
Ryan O'Reilly	4 000 000 $ (1)
Shea Theodore	4 000 000 $ (3)
Nick Paul	4 000 000 $ (3)
Ilya Mikheyev	3 750 000 $ (2)
Ivan Barbashev	2 375 000 $ (2)
Nicolas Roy	2 000 000 $ (3)
Brandon Saad	2 000 000 $ (2)
Adam Pelech	2 000 000 $ (2)
Lawson Crouse	2 000 000 $ (2)
Thomas Chabot	1 500 000 $ (1)
Adrian Kempe	1 500 000 $ (2)
Rasmus Andersson	1 000 000 $ (2)
Jonathan Drouin	1 000 000 $ (2)
Andrew Peeke	850 000 $ (2)
Joshua Norris	850 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 20 : 83 825 000 $
Year 21 : 46 475 000 $
Year 22 : 10 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 82 658 334 $
Year 21 : 46 475 000 $
Year 22 : 10 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 83 825 000 $
Year 21 : 46 475 000 $
Year 22 : 10 000 000 $
Year 23 : 0 $

Farm Players Salaries
Phil Kessel	700 000 $ (1)
Mike Hoffman	400 000 $ (2)
Cody Eakin	100 000 $ (1)
Jason Dickinson	100 000 $ (3)
Cody Glass	100 000 $ (4)
Ryan Poehling	100 000 $ (4)
Rem Pitlick	100 000 $ (3)
Jordan Oesterle	100 000 $ (2)
Rudolfs Balcers	100 000 $ (3)
Caleb Jones	100 000 $ (3)
Gustav Forsling	100 000 $ (2)
Milan Lucic	100 000 $ (2)
Dennis Cholowski	100 000 $ (4)
Andreas Johnsson	95 000 $ (1)
Alexandar Georgiev	90 000 $ (2)
Samuel Montembeault	90 000 $ (2)
Ryan MacInnis	85 000 $ (2)
Carson Soucy	85 000 $ (3)
Shane Pinto	85 000 $ (2)
Karel Vejmelka	85 000 $ (3)
David Kampf	85 000 $ (2)
Logan Brown	85 000 $ (2)
Cale Fleury	85 000 $ (1)
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 : 3 890 000 $
Year 21 : 2 585 000 $
Year 22 : 1 280 000 $
Year 23 : 300 000 $
Salary Average Commitment
Year 20 : 3 890 000 $
Year 21 : 2 585 000 $
Year 22 : 1 280 000 $
Year 23 : 300 000 $

SANJOSE

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	7400 - 120 $ - 5 345 - 72,22%
Level 2:	7400 - 80 $ - 5 025 - 67,90%
Level 3:	3978 - 70 $ - 2 260 - 56,82%
Level 4:	4822 - 40 $ - 3 629 - 75,27%
Luxury :	1400 - 500 $ - 975 - 69,64%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 1 966 - 98,29%
Farm Level 2:	1000 - 20 $ - 991 - 99,06%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 234 - 68,94%
Average Income per Game	2 292 792 $
Year to Date Revenue	96 297 274 $
Farm
Home Games Left	0
Average Attendance - %	2 956 - 98,55%
Average Income per Game	123 054 $
Year to Date Revenue	5 168 275 $
Expense
Pro Players Total Salaries	76 200 000 $
Farm Players Total Salaries	3 760 000 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	85 663 698 $
Farm Year To Date Expenses	8 865 663 $
Pro Salary Cap To Date	81 663 700 $
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	594 074 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	64 889 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	76 200 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	12 800 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	17 200 000 $
Current Bank Account	280 077 641 $
Projected Bank Account	280 077 641 $

Pro Players Salaries
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)
Connor Brown	5 000 000 $ (1)
Conor Garland	4 000 000 $ (2)
Lars Eller	4 000 000 $ (1)
Rickard Rakell	3 750 000 $ (1)
Brayden McNabb	3 000 000 $ (1)
Ryan Johansen	3 000 000 $ (2)
Adam Larsson	2 000 000 $ (1)
John Klingberg	2 000 000 $ (2)
Pavel Zacha	2 000 000 $ (1)
Jakob Chychrun	1 500 000 $ (2)
Anton Forsberg	1 250 000 $ (2)
Ilya Sorokin	850 000 $ (1)
John Marino	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 20 : 76 200 000 $
Year 21 : 33 250 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 76 200 000 $
Year 21 : 33 250 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 76 200 000 $
Year 21 : 33 250 000 $
Year 22 : 11 000 000 $
Year 23 : 0 $

Farm Players Salaries
Kevin Labanc	300 000 $ (1)
Dmitry Kulikov (Out of Payroll)	300 000 $ (2)
Travis Hamonic	300 000 $ (2)
Jesper Fast	300 000 $ (1)
Anthony Beauvillier	150 000 $ (1)
Kasperi Kapanen	150 000 $ (1)
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)
Ryan Dzingel	100 000 $ (1)
Derek Ryan	100 000 $ (1)
Eeli Tolvanen	100 000 $ (3)
Matt Grzelcyk	100 000 $ (2)
Jonathon Merrill	100 000 $ (1)
Tyson Jost	100 000 $ (4)
Vince Dunn	100 000 $ (3)
Ethan Bear	100 000 $ (3)
Jacob Peterson	85 000 $ (3)
Mark Kastelic	85 000 $ (3)
Sasha Chmelevski	85 000 $ (3)
Victor Soderstrom	85 000 $ (1)
Jack Studnicka	85 000 $ (1)
Dylan Coghlan	85 000 $ (3)
Filip Gustavsson	85 000 $ (3)
Taylor Raddysh	85 000 $ (3)
Nicholas Caamano	85 000 $ (1)
Matt Roy	85 000 $ (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 : 4 060 000 $
Year 21 : 2 080 000 $
Year 22 : 1 180 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 4 060 000 $
Year 21 : 2 080 000 $
Year 22 : 1 180 000 $
Year 23 : 100 000 $

SEATTLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8400 - 90 $ - 7 659 - 91,18%
Level 2:	6400 - 70 $ - 6 265 - 97,89%
Level 3:	3100 - 50 $ - 3 100 - 100,00%
Level 4:	5065 - 25 $ - 4 997 - 98,65%
Luxury :	1600 - 185 $ - 1 600 - 100,00%
Total Capacity :	24565
Farm
Farm Level 1:	2000 - 35 $ - 1 951 - 97,54%
Farm Level 2:	1000 - 20 $ - 979 - 97,91%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 621 - 96,16%
Average Income per Game	2 129 729 $
Year to Date Revenue	89 448 608 $
Farm
Home Games Left	0
Average Attendance - %	2 930 - 97,67%
Average Income per Game	109 826 $
Year to Date Revenue	4 612 712 $
Expense
Pro Players Total Salaries	82 300 000 $
Farm Players Total Salaries	2 945 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
Pro Year To Date Expenses	86 640 001 $
Farm Year To Date Expenses	7 982 378 $
Pro Salary Cap To Date	81 640 005 $
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	646 667 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	58 852 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 800 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	4 200 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	25 800 000 $
Current Bank Account	19 903 593 $
Projected Bank Account	19 903 593 $

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)
Matthew Tkachuk	5 000 000 $ (2)
Colton Parayko	5 000 000 $ (1)
Derick Brassard	5 000 000 $ (1)
Radko Gudas	4 000 000 $ (2)
Patric Hornqvist	4 000 000 $ (2)
Marco Scandella	4 000 000 $ (2)
Ondrej Palat	4 000 000 $ (1)
Mathew Barzal	4 000 000 $ (1)
Andrew Cogliano	3 000 000 $ (1)
Justin Braun	2 000 000 $ (1)
Joel Edmundson	2 000 000 $ (3)
Frank Vatrano	2 000 000 $ (1)
Cam Talbot	1 500 000 $ (1)
Ryan Ellis	1 500 000 $ (1)
Scott Wedgewood	1 000 000 $ (3)
Conor Sheary	1 000 000 $ (2)
Barclay Goodrow	850 000 $ (1)
Alexander Barabanov	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 20 : 82 300 000 $
Year 21 : 44 000 000 $
Year 22 : 3 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 81 950 000 $
Year 21 : 44 000 000 $
Year 22 : 3 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 82 300 000 $
Year 21 : 44 000 000 $
Year 22 : 3 000 000 $
Year 23 : 0 $

Farm Players Salaries
Nate Schmidt	300 000 $ (1)
Riley Nash	200 000 $ (1)
Carey Price	150 000 $ (1)
Brendan Perlini	150 000 $ (1)
Adam Erne	100 000 $ (3)
Nick Merkley	100 000 $ (2)
Vinni Lettieri	100 000 $ (1)
Curtis Lazar	100 000 $ (2)
Austin Wagner	100 000 $ (3)
Kevin Stenlund	100 000 $ (3)
Cedric Paquette (Out of Payroll)	100 000 $ (2)
Oskar Lindblom	100 000 $ (2)
Greg McKegg	100 000 $ (1)
Alex Galchenyuk	100 000 $ (1)
Taylor Fedun	100 000 $ (1)
Stephane Richer	100 000 $ (4)
Matthew Peca	95 000 $ (1)
Radim Zohorna	85 000 $ (2)
Joonas Korpisalo	85 000 $ (2)
Ben Thomas	85 000 $ (1)
Nicolas Aube-Kubel	85 000 $ (1)
Brogan Rafferty	85 000 $ (1)
Mike Hardman	85 000 $ (2)
Cole Sillinger	85 000 $ (3)
Ben Bishop	75 000 $ (2)
Christopher Gibson	70 000 $ (2)
Tarmo Reunanen	70 000 $ (1)
Josef Korenar	70 000 $ (2)
Tyler Wotherspoon	70 000 $ (1)
Stefan Matteau	0 $ (0)
Scott Wilson	0 $ (0)
Nikita Gusev	0 $ (0)
Josh Teves	0 $ (0)
Total Farm Players	33
Salary Commitment
Year 20 : 3 045 000 $
Year 21 : 1 355 000 $
Year 22 : 485 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 3 045 000 $
Year 21 : 1 355 000 $
Year 22 : 485 000 $
Year 23 : 100 000 $

STLOUIS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6450 - 115 $ - 5 570 - 86,35%
Level 2:	5450 - 100 $ - 3 998 - 73,37%
Level 3:	2450 - 75 $ - 2 100 - 85,73%
Level 4:	4472 - 68 $ - 2 143 - 47,92%
Luxury :	1200 - 135 $ - 1 200 - 100,00%
Total Capacity :	20022
Farm
Farm Level 1:	2000 - 50 $ - 1 394 - 69,70%
Farm Level 2:	1000 - 35 $ - 525 - 52,54%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 011 - 74,97%
Average Income per Game	1 881 984 $
Year to Date Revenue	79 043 326 $
Farm
Home Games Left	0
Average Attendance - %	1 919 - 63,98%
Average Income per Game	110 112 $
Year to Date Revenue	4 624 721 $
Expense
Pro Players Total Salaries	71 750 000 $
Farm Players Total Salaries	2 732 500 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	12 750 000 $
Pro Year To Date Expenses	78 539 255 $
Farm Year To Date Expenses	7 545 552 $
Pro Salary Cap To Date	74 539 236 $
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	561 111 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	57 278 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 500 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	4 500 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	25 500 000 $
Current Bank Account	8 767 330 $
Projected Bank Account	8 767 330 $

Pro Players Salaries
Mika Zibanejad	9 500 000 $ (1)
Drew Doughty	8 000 000 $ (2)
Mattias Ekholm	7 000 000 $ (2)
Ryan Strome	5 750 000 $ (1)
Brady Tkachuk	5 500 000 $ (4)
Kevin Hayes	5 000 000 $ (2)
Chris Tanev	5 000 000 $ (2)
Mikael Granlund	4 000 000 $ (1)
Viktor Arvidsson	3 000 000 $ (2)
Quinn Hughes	3 000 000 $ (4)
Sam Gagner	3 000 000 $ (2)
Jimmy Vesey	2 000 000 $ (3)
Erik Haula	2 000 000 $ (1)
Marcus Johansson	2 000 000 $ (2)
Oliver Bjorkstrand	1 500 000 $ (1)
Andy Greene	1 000 000 $ (1)
Artturi Lehkonen	1 000 000 $ (1)
Jonathan Quick	1 000 000 $ (1)
Ben Chiarot	1 000 000 $ (1)
Jordan Binnington	800 000 $ (1)
Zach Whitecloud	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 20 : 71 750 000 $
Year 21 : 45 500 000 $
Year 22 : 10 500 000 $
Year 23 : 8 500 000 $
Salary Average Commitment
Year 20 : 73 250 000 $
Year 21 : 45 000 000 $
Year 22 : 10 500 000 $
Year 23 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 71 750 000 $
Year 21 : 43 500 000 $
Year 22 : 10 500 000 $
Year 23 : 8 500 000 $

Farm Players Salaries
Max Domi	450 000 $ (1)
Jujhar Khaira	175 000 $ (1)
Jonathan Bernier	150 000 $ (1)
Paul Kariya	100 000 $ (4)
Marcus Pettersson (Out of Payroll)	100 000 $ (2)
Joey Anderson	100 000 $ (4)
Christian Fischer	100 000 $ (2)
Danton Heinen	100 000 $ (1)
Libor Hajek	100 000 $ (4)
Richard Panik	100 000 $ (2)
Tyler Johnson	100 000 $ (2)
Blake Lizotte	100 000 $ (3)
Seth Griffith	95 000 $ (2)
Taro Hirose	95 000 $ (2)
Cal Foote	85 000 $ (1)
Matthew Phillips	85 000 $ (3)
Sebastian AhoD	85 000 $ (2)
Johnathan Kovacevic	85 000 $ (3)
Paul Cotter	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)
Victor Rask	0 $ (0)
Nikolai Prokhorkin	0 $ (0)
Egor Korshkov	0 $ (0)
Total Farm Players	29
Salary Commitment
Year 20 : 2 832 500 $
Year 21 : 1 872 500 $
Year 22 : 980 000 $
Year 23 : 300 000 $
Salary Average Commitment
Year 20 : 2 832 500 $
Year 21 : 1 872 500 $
Year 22 : 980 000 $
Year 23 : 300 000 $

TAMPABAY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	9000 - 100 $ - 7 406 - 82,29%
Level 2:	6000 - 70 $ - 5 918 - 98,63%
Level 3:	3000 - 50 $ - 2 999 - 99,97%
Level 4:	4135 - 30 $ - 4 135 - 100,00%
Luxury :	2865 - 249 $ - 1 756 - 61,30%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 965 - 98,23%
Farm Level 2:	1000 - 15 $ - 993 - 99,28%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 215 - 88,86%
Average Income per Game	2 332 814 $
Year to Date Revenue	97 978 179 $
Farm
Home Games Left	0
Average Attendance - %	2 957 - 98,58%
Average Income per Game	104 566 $
Year to Date Revenue	4 391 755 $
Expense
Pro Players Total Salaries	43 500 000 $
Farm Players Total Salaries	1 965 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	32 125 000 $
Pro Year To Date Expenses	51 041 102 $
Farm Year To Date Expenses	2 507 774 $
Pro Salary Cap To Date	46 041 105 $
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	359 259 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 259 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	75 625 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	13 375 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	16 625 000 $
Current Bank Account	186 719 450 $
Projected Bank Account	186 719 450 $

Pro Players Salaries
Zdeno Chara	7 000 000 $ (1)
Jordan Eberle	6 000 000 $ (2)
Andrew Mangiapane	4 000 000 $ (2)
Craig Smith	4 000 000 $ (2)
Martin Necas	3 000 000 $ (3)
Justin Holl	3 000 000 $ (2)
Noah Hanifin	1 500 000 $ (1)
Patrik Nemeth	1 000 000 $ (2)
Jake Bean	1 000 000 $ (4)
Jack Roslovic	1 000 000 $ (2)
Austin Watson	1 000 000 $ (1)
Rod LittleBitOfLove	1 000 000 $ (2)
Pat Maroon	1 000 000 $ (2)
Olli Maatta	1 000 000 $ (2)
Tyler Motte	1 000 000 $ (3)
Julien Gauthier	1 000 000 $ (3)
Nathan Bastian	1 000 000 $ (3)
Ilya Samsonov	900 000 $ (3)
Alex Barre-Boulet	850 000 $ (1)
Jonathan Dahlen	850 000 $ (2)
Matt Boldy	850 000 $ (2)
Dylan Ferguson	850 000 $ (1)
Jake Oettinger	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 20 : 43 500 000 $
Year 21 : 31 600 000 $
Year 22 : 7 900 000 $
Year 23 : 1 000 000 $
Salary Average Commitment
Year 20 : 43 500 000 $
Year 21 : 31 600 000 $
Year 22 : 7 900 000 $
Year 23 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 43 500 000 $
Year 21 : 31 600 000 $
Year 22 : 7 900 000 $
Year 23 : 1 000 000 $

Farm Players Salaries
Victor Mete	100 000 $ (2)
Travis Dermott	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)
Filip Chytil	100 000 $ (3)
Laurent Brossoit	90 000 $ (2)
Ty Dellandrea	85 000 $ (3)
Rasmus Sandin	85 000 $ (1)
Ronnie Attard	85 000 $ (3)
Connor Dewar	85 000 $ (2)
Dillon Heatherington	85 000 $ (3)
Nolan Foote	85 000 $ (2)
Gabriel Fortier	85 000 $ (3)
Jamie Drysdale	85 000 $ (3)
William Lockwood	85 000 $ (3)
Nicolas Beaudin	70 000 $ (1)
Alex Turcotte	70 000 $ (2)
Justin Barron	70 000 $ (2)
Logan Shaw	0 $ (0)
Total Farm Players	23
Salary Commitment
Year 20 : 1 965 000 $
Year 21 : 1 610 000 $
Year 22 : 1 010 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 972 500 $
Year 21 : 1 610 000 $
Year 22 : 1 010 000 $
Year 23 : 0 $

VANCOUVER

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7650 - 95 $ - 7 489 - 97,89%
Level 2:	6350 - 65 $ - 6 326 - 99,63%
Level 3:	3600 - 40 $ - 3 555 - 98,75%
Level 4:	5600 - 25 $ - 5 242 - 93,61%
Luxury :	1800 - 999 $ - 720 - 40,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 1 964 - 98,18%
Farm Level 2:	1000 - 20 $ - 983 - 98,28%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 332 - 93,33%
Average Income per Game	2 643 955 $
Year to Date Revenue	111 046 113 $
Farm
Home Games Left	0
Average Attendance - %	2 946 - 98,21%
Average Income per Game	122 749 $
Year to Date Revenue	5 155 450 $
Expense
Pro Players Total Salaries	87 087 500 $
Farm Players Total Salaries	2 785 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 750 000 $
Pro Year To Date Expenses	90 206 144 $
Farm Year To Date Expenses	4 800 810 $
Pro Salary Cap To Date	85 206 147 $
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	682 130 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	35 444 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	88 837 500 $
Estimate Under Maximum Salary Cap of 89 000 000 $	162 500 $
Estimate Over Minimum Salary Cap of 59 000 000 $	29 837 500 $
Current Bank Account	429 433 605 $
Projected Bank Account	429 433 605 $

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)
Blake Coleman	4 000 000 $ (1)
Connor Murphy	4 000 000 $ (3)
William Karlsson	3 500 000 $ (1)
Christian Dvorak	3 000 000 $ (2)
Neal Pionk	2 500 000 $ (1)
Oliver Ekman-Larsson	2 500 000 $ (1)
Casey DeSmith	1 500 000 $ (2)
Radek Faksa	1 500 000 $ (1)
Andre Burakovsky	1 187 500 $ (1)
Antti Raanta	1 000 000 $ (1)
Hampus Lindholm	1 000 000 $ (2)
Mathew Dumba	1 000 000 $ (1)
Tomas Nosek	1 000 000 $ (2)
Evan Rodrigues	700 000 $ (1)
Sean Durzi	700 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 20 : 87 087 500 $
Year 21 : 23 200 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 83 587 500 $
Year 21 : 23 200 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 87 087 500 $
Year 21 : 23 200 000 $
Year 22 : 4 000 000 $
Year 23 : 0 $

Farm Players Salaries
Zemgus Girgensons	300 000 $ (1)
Derek Stepan	200 000 $ (1)
Haydn Fleury	100 000 $ (2)
Frederik Gauthier	100 000 $ (2)
Madison Bowey	100 000 $ (1)
Thomas Hickey	100 000 $ (1)
Zack Kassian	100 000 $ (1)
Jan Rutta	100 000 $ (1)
Noel Acciari	100 000 $ (1)
Daniel Sprong	100 000 $ (3)
Gustav Lindstrom	100 000 $ (4)
Nick Cousins	95 000 $ (1)
Jake Walman	85 000 $ (1)
Klim Kostin	85 000 $ (1)
Mackenzie Entwistle	85 000 $ (2)
Jonah Gadjovich	85 000 $ (2)
Ryan McLeod	85 000 $ (2)
Riley Damiani	85 000 $ (2)
Reilly Walsh	85 000 $ (3)
Matt Murray	85 000 $ (2)
Justus Annunen (Out of Payroll)	70 000 $ (2)
Noah Juulsen	70 000 $ (3)
Michael McNiven	70 000 $ (2)
Joey Keane	70 000 $ (2)
Jake Leschyshyn	70 000 $ (2)
Jan Jenik	70 000 $ (2)
Ryan Merkley	70 000 $ (2)
Dylan Samberg	70 000 $ (2)
Ben McCartney	70 000 $ (2)
Alexei Cherepanov	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 20 : 2 855 000 $
Year 21 : 1 540 000 $
Year 22 : 355 000 $
Year 23 : 100 000 $
Salary Average Commitment
Year 20 : 2 823 083 $
Year 21 : 1 558 083 $
Year 22 : 355 000 $
Year 23 : 100 000 $

WASHINGTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7634 - 100 $ - 7 401 - 96,95%
Level 2:	6362 - 90 $ - 4 389 - 68,99%
Level 3:	3286 - 80 $ - 1 973 - 60,05%
Level 4:	5228 - 50 $ - 2 874 - 54,97%
Luxury :	2490 - 150 $ - 1 935 - 77,70%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 1 936 - 96,78%
Farm Level 2:	1000 - 20 $ - 981 - 98,15%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 572 - 74,29%
Average Income per Game	2 158 614 $
Year to Date Revenue	90 661 802 $
Farm
Home Games Left	0
Average Attendance - %	2 917 - 97,24%
Average Income per Game	121 320 $
Year to Date Revenue	5 095 450 $
Expense
Pro Players Total Salaries	72 450 000 $
Farm Players Total Salaries	2 960 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	15 000 000 $
Pro Year To Date Expenses	80 552 620 $
Farm Year To Date Expenses	7 833 330 $
Pro Salary Cap To Date	75 552 623 $
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	573 704 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	58 963 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	87 450 000 $
Estimate Under Maximum Salary Cap of 89 000 000 $	1 550 000 $
Estimate Over Minimum Salary Cap of 59 000 000 $	28 450 000 $
Current Bank Account	66 121 156 $
Projected Bank Account	66 121 156 $

Pro Players Salaries
Alex Killorn	9 000 000 $ (2)
T.J. Oshie	7 000 000 $ (2)
Seth Jones	6 000 000 $ (2)
Sebastian Aho	5 500 000 $ (2)
Tyler Bertuzzi	5 000 000 $ (2)
Jean-Gabriel Pageau	4 750 000 $ (1)
Brett Pesce	4 000 000 $ (3)
Anthony Mantha	4 000 000 $ (3)
Josh Anderson	4 000 000 $ (3)
Alexander Wennberg	4 000 000 $ (2)
Charlie McAvoy	4 000 000 $ (3)
Drake Batherson	3 000 000 $ (3)
T.J. Brodie	3 000 000 $ (1)
Pierre-Luc Dubois	2 000 000 $ (2)
Tyson Barrie	2 000 000 $ (2)
Anthony Duclair	1 500 000 $ (1)
Jake Allen (Out of Payroll)	1 500 000 $ (2)
Vladislav Namestnikov	1 000 000 $ (2)
Alex Tuch	1 000 000 $ (2)
Alexander Romanov	850 000 $ (1)
Spencer Knight	850 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 20 : 73 950 000 $
Year 21 : 65 850 000 $
Year 22 : 19 850 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 73 950 000 $
Year 21 : 64 350 000 $
Year 22 : 19 850 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 73 950 000 $
Year 21 : 63 850 000 $
Year 22 : 19 850 000 $
Year 23 : 0 $

Farm Players Salaries
Dominik Kubalik	200 000 $ (3)
Marc-Edouard Vlasic	200 000 $ (2)
Trevor Lewis	200 000 $ (1)
Ben Hutton	175 000 $ (1)
Joel Armia	100 000 $ (2)
Brock McGinn	100 000 $ (3)
Mattias Janmark	100 000 $ (2)
Maxime Lajoie	100 000 $ (3)
Kyle Turris	100 000 $ (1)
Nolan Patrick	100 000 $ (3)
Otto Koivula	100 000 $ (4)
Nathan Beaulieu	100 000 $ (1)
Jarred Tinordi	100 000 $ (1)
Ben King	100 000 $ (4)
Henri Jokiharju	100 000 $ (3)
Arthur Kaliyev	85 000 $ (2)
Yegor Sokolov (Out of Payroll)	85 000 $ (2)
Sampo Ranta	85 000 $ (2)
Jacob Moverare	85 000 $ (3)
Mattias Norlinder	85 000 $ (2)
Jordan Spence	85 000 $ (3)
Eric Comrie	85 000 $ (1)
Andreas Borgman	85 000 $ (1)
Ivan Prosvetov	70 000 $ (2)
Brett Lernout	70 000 $ (1)
Joseph Woll	70 000 $ (2)
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	31
Salary Commitment
Year 20 : 3 045 000 $
Year 21 : 2 130 000 $
Year 22 : 1 040 000 $
Year 23 : 270 000 $
Salary Average Commitment
Year 20 : 3 052 500 $
Year 21 : 2 137 500 $
Year 22 : 1 040 000 $
Year 23 : 270 000 $

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	182 139 624 $	78 150 000 $	10 850 000 $	19 150 000 $	3 280 000 $	6 720 000 $	23	28	51
CHICAGO	167 495 362 $	81 900 000 $	7 100 000 $	22 900 000 $	1 940 000 $	8 060 000 $	22	19	41
COLORADO	94 429 192 $	81 800 000 $	7 200 000 $	22 800 000 $	1 365 000 $	8 635 000 $	25	15	40
COLUMBUS	(7 618 728 $)	88 925 000 $	75 000 $	29 925 000 $	1 730 000 $	8 270 000 $	20	26	46
DALLAS	252 579 383 $	88 200 000 $	800 000 $	29 200 000 $	3 312 500 $	6 687 500 $	25	34	59
DETROIT	137 622 663 $	88 050 000 $	950 000 $	29 050 000 $	1 685 000 $	8 315 000 $	20	17	37
FLORIDE	113 359 242 $	81 962 500 $	7 037 500 $	22 962 500 $	1 945 000 $	8 055 000 $	22	23	45
ISLANDERS	139 870 577 $	69 550 000 $	19 450 000 $	10 550 000 $	2 650 000 $	7 350 000 $	25	31	56
LOSANGELES	29 610 684 $	88 350 000 $	650 000 $	29 350 000 $	3 890 000 $	6 110 000 $	24	27	51
MINNESOTA	143 414 922 $	88 950 000 $	50 000 $	29 950 000 $	3 505 000 $	6 495 000 $	23	30	53
MONTREAL	645 872 626 $	82 825 000 $	6 175 000 $	23 825 000 $	3 545 000 $	6 455 000 $	21	30	51
NASHVILLE	45 758 154 $	84 900 000 $	4 100 000 $	25 900 000 $	2 270 000 $	7 730 000 $	23	25	48
PITTSBURGH	330 821 985 $	83 100 000 $	5 900 000 $	24 100 000 $	1 902 500 $	8 097 500 $	23	18	41
RANGERS	135 451 830 $	86 325 000 $	2 675 000 $	27 325 000 $	3 890 000 $	6 110 000 $	23	35	58
SANJOSE	280 077 641 $	76 200 000 $	12 800 000 $	17 200 000 $	3 760 000 $	6 240 000 $	20	34	54
SEATTLE	19 903 593 $	84 800 000 $	4 200 000 $	25 800 000 $	2 945 000 $	7 055 000 $	22	33	55
STLOUIS	8 767 330 $	84 500 000 $	4 500 000 $	25 500 000 $	2 732 500 $	7 267 500 $	21	29	50
TAMPABAY	186 719 450 $	75 625 000 $	13 375 000 $	16 625 000 $	1 965 000 $	8 035 000 $	23	23	46
VANCOUVER	429 433 605 $	88 837 500 $	162 500 $	29 837 500 $	2 785 000 $	7 215 000 $	21	30	51
WASHINGTON	66 121 156 $	87 450 000 $	1 550 000 $	28 450 000 $	2 960 000 $	7 040 000 $	21	31	52

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 $