LPHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7000 - $140 - 7 000 - 100,00%
Level 2:	6050 - $85 - 6 050 - 100,00%
Level 3:	3000 - $50 - 3 000 - 100,00%
Level 4:	5001 - $35 - 5 001 - 100,00%
Luxury :	2045 - $300 - 2 045 - 100,00%
Total Capacity :	23096
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 096 - 100,00%
Average Income per Game	$3,040,981
Year to Date Revenue	$6,081,962
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$112,500
Year to Date Revenue	$337,500
Expense
Pro Players Total Salaries	$94,850,000
Farm Players Total Salaries	$2,995,000
Coaches Total Salaries	$5,000,000
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
Current Bank Account	$305,753,626
Projected Bank Account	$305,753,626

Pro Players Salaries
Brayden Point	$11,000,000 (2)
Brayden Schenn	$8,000,000 (1)
Chandler Stephenson	$7,000,000 (2)
Jordan Eberle	$7,000,000 (2)
Ryan McDonagh	$7,000,000 (1)
Yegor Sharangovich	$6,000,000 (3)
Mikhail Sergachev	$5,000,000 (3)
Rasmus Dahlin	$5,000,000 (3)
Ian Cole	$5,000,000 (1)
Elias Pettersson	$5,000,000 (1)
Casey Cizikas	$4,000,000 (1)
Artem Zub	$4,000,000 (3)
Marc-edouard Vlasic	$4,000,000 (2)
Jesper Bratt	$3,000,000 (1)
Gabriel Vilardi	$3,000,000 (3)
Petr Mrazek	$3,000,000 (2)
Noah Dobson	$2,000,000 (3)
Morgan Frost	$2,000,000 (3)
Logan Thompson	$1,000,000 (3)
Mathieu Joseph	$1,000,000 (1)
Philipp Kurashev	$1,000,000 (3)
Alexis Lafreniere	$850,000 (1)
Total Pro Players	22
Salary Commitment
Year 22 : $94,850,000
Year 23 : $61,000,000
Year 24 : $29,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $94,850,000
Year 23 : $61,000,000
Year 24 : $29,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $94,850,000
Year 23 : $61,000,000
Year 24 : $29,000,000
Year 25 : $0

Farm Players Salaries
Vladislav Gavrikov	$500,000 (1)
Zach Bogosian (Out of Payroll)	$300,000 (2)
Trevor van Riemsdyk	$300,000 (1)
Robin Lehner (Out of Payroll)	$150,000 (1)
Denis Gurianov	$150,000 (1)
Nico Daws	$100,000 (4)
William Carrier	$100,000 (1)
Urho Vaakanainen	$100,000 (1)
Jaret Anderson-Dolan	$100,000 (2)
Nils Hoglander	$100,000 (3)
Carl Grundstrom	$100,000 (1)
Kevin Bahl	$100,000 (3)
Dillon Dube	$100,000 (1)
Juho Lammikko	$100,000 (1)
Sammy Blais	$100,000 (2)
Jake Evans	$100,000 (2)
John Hayden	$95,000 (1)
Alexandre Carrier	$95,000 (2)
Robert Hagg	$90,000 (1)
Riley Stillman	$85,000 (3)
Joe Hicketts	$85,000 (1)
William Dufour	$85,000 (2)
Cam Dineen	$85,000 (1)
Cole Guttman	$85,000 (2)
Rafael Harvey-Pinard	$85,000 (1)
Philip Tomasino	$85,000 (1)
Collin Delia	$70,000 (1)
Charles Norris	$0 (0)
Chris Tierney	$0 (0)
Total Farm Players	29
Salary Commitment
Year 22 : $3,445,000
Year 23 : $1,250,000
Year 24 : $385,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $3,445,000
Year 23 : $1,250,000
Year 24 : $385,000
Year 25 : $100,000

CHICAGO

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $499 - 4 073 - 50,91%
Level 2:	8000 - $399 - 3 200 - 40,00%
Level 3:	3750 - $299 - 1 500 - 40,00%
Level 4:	4000 - $199 - 1 684 - 42,09%
Luxury :	1250 - $599 - 1 169 - 93,52%
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 - %	11 626 - 46,50%
Average Income per Game	$5,991,218
Year to Date Revenue	$11,982,436
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	$78,100,000
Farm Players Total Salaries	$3,245,000
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$15,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$457,807,159
Projected Bank Account	$457,807,159

Pro Players Salaries
Nikita Kucherov	$11,000,000 (1)
Sebastian Aho	$10,000,000 (3)
Alex DeBrincat	$6,500,000 (1)
Jack Hughes	$6,000,000 (3)
Jeff Petry	$6,000,000 (2)
Aleksander Barkov	$5,250,000 (1)
Adam Fox	$5,000,000 (2)
Jake McCabe	$4,000,000 (1)
Charlie McAvoy	$4,000,000 (1)
Jean-Gabriel Pageau	$3,000,000 (1)
Jaccob Slavin	$2,500,000 (2)
Adam Larsson	$2,500,000 (1)
Michael Matheson	$2,000,000 (2)
Stefan Noesen	$2,000,000 (1)
Ukko-Pekka Luukkonen	$1,500,000 (3)
Joseph Veleno	$1,000,000 (4)
Darcy Kuemper	$1,000,000 (2)
Vasili Podkolzin	$1,000,000 (4)
Travis Hamonic	$1,000,000 (2)
Michaël Fleury	$1,000,000 (4)
Jimmy Vesey	$1,000,000 (1)
Anton Lundell	$850,000 (1)
Total Pro Players	22
Salary Commitment
Year 22 : $78,100,000
Year 23 : $44,000,000
Year 24 : $20,500,000
Year 25 : $3,000,000
Salary Average Commitment
Year 22 : $78,100,000
Year 23 : $38,000,000
Year 24 : $20,500,000
Year 25 : $3,000,000
Salary Cap with 1 Way Contract
Year 22 : $78,100,000
Year 23 : $38,000,000
Year 24 : $20,500,000
Year 25 : $3,000,000

Farm Players Salaries
Brian Dumoulin	$600,000 (1)
Evgenii Dadonov	$500,000 (2)
Nick Jensen	$500,000 (1)
Jack Johnson	$300,000 (2)
Kurtis MacDermid	$100,000 (2)
Jack Campbell	$100,000 (1)
Austin Czarnik	$100,000 (1)
Steven Fogarty	$100,000 (1)
Sheldon Rempal	$100,000 (1)
Ben Harpur	$100,000 (1)
Vinnie Hinostroza	$95,000 (1)
Max Veronneau	$85,000 (1)
Akira Schmid	$85,000 (4)
Will Bitten	$85,000 (2)
Jeremy Davies	$85,000 (2)
Ben Jones	$85,000 (1)
Brandt Clarke	$85,000 (1)
Ben Gleason	$70,000 (1)
Chris Driedger	$70,000 (2)
Total Farm Players	19
Salary Commitment
Year 22 : $3,245,000
Year 23 : $1,225,000
Year 24 : $85,000
Year 25 : $85,000
Salary Average Commitment
Year 22 : $3,245,000
Year 23 : $1,225,000
Year 24 : $85,000
Year 25 : $85,000

COLORADO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	7350 - $999 - 2 940 - 40,00%
Level 2:	6348 - $65 - 6 348 - 100,00%
Level 3:	4150 - $35 - 4 150 - 100,00%
Level 4:	5302 - $25 - 5 302 - 100,00%
Luxury :	1850 - $999 - 823 - 44,46%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 563 - 78,25%
Average Income per Game	$5,561,447
Year to Date Revenue	$11,122,894
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$106,250
Year to Date Revenue	$212,500
Expense
Pro Players Total Salaries	$96,050,000
Farm Players Total Salaries	$2,005,000
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
Current Bank Account	$368,083,235
Projected Bank Account	$368,083,235

Pro Players Salaries
Evgeni Malkin	$11,000,000 (1)
Filip Forsberg	$10,500,000 (1)
Aaron Ekblad	$9,000,000 (1)
Jared Spurgeon	$8,000,000 (2)
Darnell Nurse	$7,000,000 (1)
Jeff Skinner	$7,000,000 (2)
Elias Lindholm	$6,500,000 (1)
Jacob Trouba	$6,000,000 (2)
Dylan Cozens	$4,500,000 (3)
Ryan Pulock	$4,000,000 (2)
Brandon Tanev	$4,000,000 (2)
Roope Hintz	$4,000,000 (1)
Fabian Zetterlund	$4,000,000 (3)
Jacob Markstrom	$2,000,000 (2)
Mason Appleton	$2,000,000 (3)
Juuse Saros	$2,000,000 (3)
Sonny Milano	$1,000,000 (2)
Andrei Kuzmenko	$1,000,000 (2)
Niko Mikkola	$850,000 (2)
Simon Holmstrom	$850,000 (3)
Vincent Desharnais	$850,000 (3)
Total Pro Players	21
Salary Commitment
Year 22 : $96,050,000
Year 23 : $48,050,000
Year 24 : $14,200,000
Year 25 : $0
Salary Average Commitment
Year 22 : $96,050,000
Year 23 : $48,050,000
Year 24 : $14,200,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $96,050,000
Year 23 : $48,050,000
Year 24 : $14,200,000
Year 25 : $0

Farm Players Salaries
Dougie Hamilton	$400,000 (1)
Pierre Engvall	$100,000 (2)
Martin Kaut	$100,000 (2)
Jimmy Frappier	$100,000 (4)
Dylan Gambrell	$100,000 (1)
Adam Gaudette	$95,000 (1)
Ville Husso	$90,000 (2)
Peyton Krebs	$85,000 (1)
Noah Gregor	$85,000 (3)
Emil Bemstrom	$85,000 (2)
Connor McMichael	$85,000 (1)
Mitchell Stephens	$85,000 (3)
Kyle Capobianco	$85,000 (3)
Frederick Gaudreau	$85,000 (1)
Pavel Dorofeyev	$85,000 (2)
Justin Brazeau	$85,000 (3)
Karson Kuhlman	$85,000 (2)
Mason Lohrei	$85,000 (3)
Jacob Bernard-Docker (Out of Payroll)	$85,000 (3)
Arvid Soderblom	$85,000 (2)
Connor Carrick	$0 (0)
Total Farm Players	21
Salary Commitment
Year 22 : $2,090,000
Year 23 : $1,240,000
Year 24 : $610,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,090,000
Year 23 : $1,240,000
Year 24 : $610,000
Year 25 : $100,000

COLUMBUS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6300 - $110 - 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 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 174 - 100,00%
Average Income per Game	$1,865,275
Year to Date Revenue	$3,730,550
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	$76,000,000
Farm Players Total Salaries	$2,820,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$73,119,150
Projected Bank Account	$73,119,150

Pro Players Salaries
Steven Stamkos	$12,000,000 (1)
Matt Duchene	$9,000,000 (2)
Jack Eichel (Out of Payroll)	$7,750,000 (1)
Connor Hellebuyck	$6,000,000 (1)
Artturi Lehkonen	$6,000,000 (3)
Erik Karlsson	$6,000,000 (2)
Nikolaj Ehlers	$5,500,000 (1)
Morgan Rielly	$5,000,000 (2)
Brady Skjei	$5,000,000 (2)
Sam Bennett	$4,500,000 (1)
Kirby Dach	$4,000,000 (3)
Ryan Strome	$3,000,000 (1)
Antti Raanta	$1,500,000 (1)
Kaapo Kakko	$1,500,000 (3)
Olli Maatta	$1,000,000 (3)
Derek Ryan	$1,000,000 (1)
Anthony Duclair	$1,000,000 (2)
Drew O'Connor	$1,000,000 (2)
Jesperi Kotkaniemi	$1,000,000 (2)
Matthew Benning	$1,000,000 (2)
Juuso Valimaki	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 22 : $83,750,000
Year 23 : $41,500,000
Year 24 : $12,500,000
Year 25 : $0
Salary Average Commitment
Year 22 : $83,750,000
Year 23 : $41,500,000
Year 24 : $12,500,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $83,750,000
Year 23 : $41,500,000
Year 24 : $12,500,000
Year 25 : $0

Farm Players Salaries
Dmitry Orlov	$700,000 (1)
Jarred Tinordi	$200,000 (1)
Xavier Ouellet	$100,000 (1)
Jack Rathbone	$100,000 (3)
Tomas Nosek	$100,000 (2)
Alexander Holtz	$100,000 (4)
Jakub Vrana	$100,000 (3)
Zachary Jones	$100,000 (3)
Christian Fischer	$95,000 (2)
Nicolas Aube-Kubel	$95,000 (1)
Jimmy Schuldt	$95,000 (1)
Jack St. Ivany	$85,000 (3)
Benoit-Olivier Groulx	$85,000 (3)
Alex Steeves	$85,000 (1)
Sean Farrell	$85,000 (2)
Hunter McKown	$85,000 (2)
Joshua Roy	$70,000 (2)
Jet Greaves	$70,000 (2)
Alexei Toropchenko	$70,000 (1)
Yaniv Perets	$70,000 (2)
Danil Gushchin	$70,000 (3)
Owen Pickering	$70,000 (3)
Jacob Quillan	$70,000 (3)
Devon Levi	$70,000 (2)
Adam Ruzicka	$50,000 (1)
Total Farm Players	25
Salary Commitment
Year 22 : $2,820,000
Year 23 : $1,425,000
Year 24 : $780,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,820,000
Year 23 : $1,425,000
Year 24 : $780,000
Year 25 : $100,000

DALLAS

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7000 - $99 - 7 000 - 100,00%
Level 2:	7000 - $74 - 7 000 - 100,00%
Level 3:	4000 - $59 - 3 868 - 96,69%
Level 4:	5000 - $36 - 5 000 - 100,00%
Luxury :	2000 - $250 - 2 000 - 100,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $25 - 2 000 - 100,00%
Farm Level 2:	1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	24 868 - 99,47%
Average Income per Game	$2,648,990
Year to Date Revenue	$7,946,971
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$75,000
Year to Date Revenue	$150,000
Expense
Pro Players Total Salaries	$87,025,000
Farm Players Total Salaries	$2,780,000
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,375,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$324,125,732
Projected Bank Account	$324,125,732

Pro Players Salaries
William Nylander	$9,750,000 (1)
Jake Guentzel	$9,000,000 (2)
Kyle Connor	$7,125,000 (1)
Jared McCann	$6,750,000 (1)
Thatcher Demko	$6,000,000 (3)
Nick Suzuki	$5,000,000 (2)
Radko Gudas	$5,000,000 (2)
Jason Robertson	$5,000,000 (2)
Dylan Strome	$5,000,000 (2)
Christopher Tanev	$5,000,000 (2)
Erik Cernak	$4,750,000 (2)
Joshua Morrissey	$4,000,000 (3)
Dylan DeMelo	$3,000,000 (1)
Ross Colton	$2,750,000 (2)
Yakov Trenin	$2,000,000 (1)
Trevor Moore	$2,000,000 (1)
Anthony Cirelli	$2,000,000 (1)
Nicolas Hague	$1,000,000 (2)
Mike Modano	$1,000,000 (2)
Adin Hill	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 22 : $87,025,000
Year 23 : $53,500,000
Year 24 : $10,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $87,025,000
Year 23 : $53,500,000
Year 24 : $10,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $87,025,000
Year 23 : $53,500,000
Year 24 : $10,000,000
Year 25 : $0

Farm Players Salaries
Anthony Deangelo	$300,000 (2)
David Kampf	$200,000 (3)
Pheonix Copley	$100,000 (2)
Ty Smith	$100,000 (3)
Alexander Nylander	$100,000 (3)
Lukas Reichel	$100,000 (4)
Calen Addison	$100,000 (3)
Isac Lundestrom	$100,000 (3)
Miles Wood	$95,000 (1)
A.J. Greer	$95,000 (2)
Hudson Fasching	$95,000 (1)
Mackenzie Blackwood	$90,000 (3)
Alex Nedeljkovic	$90,000 (2)
Ben Meyers	$85,000 (1)
Vincent Iorio	$85,000 (2)
Arshdeep Bains	$85,000 (2)
Eetu Makiniemi	$85,000 (1)
Scott Reedy	$85,000 (1)
Bobby McMann	$85,000 (3)
Braden Schneider	$85,000 (1)
Valtteri Puustinen	$85,000 (1)
Declan Carlile	$85,000 (3)
Nick Perbix	$85,000 (2)
Nick Blankenburg	$85,000 (1)
Mads Sogaard	$70,000 (1)
Filip Roos	$70,000 (3)
Pavol Regenda	$70,000 (1)
Rutger McGroarty	$70,000 (3)
Arttu Ruotsalainen	$0 (0)
Total Farm Players	29
Salary Commitment
Year 22 : $2,780,000
Year 23 : $1,940,000
Year 24 : $1,100,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,780,000
Year 23 : $1,940,000
Year 24 : $1,100,000
Year 25 : $100,000

DETROIT

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8400 - $96 - 8 400 - 100,00%
Level 2:	6400 - $74 - 6 400 - 100,00%
Level 3:	4150 - $58 - 4 117 - 99,20%
Level 4:	4500 - $45 - 4 500 - 100,00%
Luxury :	1550 - $340 - 1 550 - 100,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $22 - 2 000 - 100,00%
Farm Level 2:	1000 - $19 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	24 967 - 99,87%
Average Income per Game	$2,810,357
Year to Date Revenue	$8,431,072
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$78,750
Year to Date Revenue	$157,500
Expense
Pro Players Total Salaries	$79,700,000
Farm Players Total Salaries	$2,930,000
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$245,402,116
Projected Bank Account	$245,402,116

Pro Players Salaries
Kirill Kaprizov	$10,500,000 (1)
Nathan MacKinnon	$10,500,000 (1)
Clayton Keller	$8,500,000 (1)
Charlie Coyle	$8,000,000 (1)
Moritz Seider	$5,500,000 (4)
Cale Makar	$5,500,000 (2)
Sean Monahan	$5,000,000 (3)
Erik Haula	$5,000,000 (1)
Bo Horvat	$4,500,000 (3)
Blake Coleman	$3,000,000 (1)
Colton Parayko	$3,000,000 (1)
Jan Rutta	$2,000,000 (1)
Teddy Blueger	$2,000,000 (2)
John Gibson	$1,250,000 (1)
Nathan Marois	$1,000,000 (4)
Tim Stutzle	$1,000,000 (2)
Jordan Binnington	$900,000 (1)
Jake Middleton	$850,000 (2)
Brandon Hagel	$850,000 (1)
J.J Moser	$850,000 (1)
Total Pro Players	20
Salary Commitment
Year 22 : $79,700,000
Year 23 : $27,350,000
Year 24 : $22,500,000
Year 25 : $6,500,000
Salary Average Commitment
Year 22 : $83,700,000
Year 23 : $28,350,000
Year 24 : $19,000,000
Year 25 : $6,500,000
Salary Cap with 1 Way Contract
Year 22 : $79,700,000
Year 23 : $25,350,000
Year 24 : $16,000,000
Year 25 : $6,500,000

Farm Players Salaries
Cam Atkinson	$700,000 (1)
Anders Lee	$500,000 (2)
Brandon Carlo	$450,000 (1)
Dmitry Kulikov	$300,000 (2)
Garnet Hathaway	$200,000 (2)
Josh Leivo	$100,000 (1)
Taylor Hall	$100,000 (2)
Jordan Oesterle	$100,000 (2)
Greg McKegg (Out of Payroll)	$100,000 (1)
Kaapo Kahkonen	$100,000 (1)
Leo Carlsson	$85,000 (3)
Isaiah George	$85,000 (3)
Jesper Wallstedt	$70,000 (3)
Matt Rempe	$70,000 (3)
Scott Morrow	$70,000 (3)
Anders Bjork	$0 (0)
Malcolm Subban	$0 (0)
Total Farm Players	17
Salary Commitment
Year 22 : $3,030,000
Year 23 : $1,580,000
Year 24 : $380,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,980,000
Year 23 : $1,580,000
Year 24 : $380,000
Year 25 : $0

FLORIDE

Arena Capacity - Ticket Price Attendance - %
Arena Name	FLA Live Arena
Level 1:	7000 - $90 - 7 000 - 100,00%
Level 2:	5900 - $60 - 5 900 - 100,00%
Level 3:	2900 - $35 - 2 900 - 100,00%
Level 4:	4973 - $25 - 4 973 - 100,00%
Luxury :	1500 - $250 - 1 500 - 100,00%
Total Capacity :	22273
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 273 - 100,00%
Average Income per Game	$1,981,031
Year to Date Revenue	$5,943,093
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$106,250
Year to Date Revenue	$318,750
Expense
Pro Players Total Salaries	$81,350,000
Farm Players Total Salaries	$3,470,000
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$23,375,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$105,565,034
Projected Bank Account	$105,565,034

Pro Players Salaries
Mikko Rantanen	$10,750,000 (2)
Joel Eriksson Ek	$9,500,000 (1)
Boone Jenner	$7,000,000 (1)
Tage Thompson	$7,000,000 (1)
Adam Henrique	$7,000,000 (2)
Gustav Forsling	$5,500,000 (1)
MacKenzie Weegar	$5,000,000 (2)
Andrei Svechnikov	$5,000,000 (2)
Nico Hischier	$5,000,000 (2)
Travis Sanheim	$4,500,000 (1)
Frank Vatrano	$2,750,000 (1)
Sergei Bobrovsky	$2,250,000 (2)
Marc-Andre Fleury	$2,000,000 (1)
Artemi Panarin	$1,750,000 (1)
Nick Leddy	$1,250,000 (1)
Tyler Myers	$1,250,000 (1)
Jason Dickinson	$1,000,000 (1)
Kirill Marchenko	$1,000,000 (3)
Marc Levesque	$1,000,000 (2)
Seth Jarvis	$850,000 (1)
Total Pro Players	20
Salary Commitment
Year 22 : $81,350,000
Year 23 : $37,000,000
Year 24 : $1,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $79,016,666
Year 23 : $37,000,000
Year 24 : $1,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $81,350,000
Year 23 : $37,000,000
Year 24 : $1,000,000
Year 25 : $0

Farm Players Salaries
Jordan Martinook	$300,000 (2)
Josh Bailey	$300,000 (1)
Luke Schenn	$300,000 (2)
Nikita Zadorov	$200,000 (3)
Mattias Samuelsson	$150,000 (4)
Philippe Myers	$100,000 (1)
Alexandre Texier	$100,000 (2)
Lias Andersson	$100,000 (1)
Conor Timmins	$100,000 (2)
Luke Glendening	$100,000 (1)
Calvin De Haan	$100,000 (1)
Janne Kuokkanen	$100,000 (1)
William Borgen	$100,000 (2)
Sean Walker	$100,000 (2)
Alex Formenton	$100,000 (1)
Jake Allen	$100,000 (2)
Keegan Kolesar	$100,000 (2)
Ilya Samsonov	$90,000 (1)
Dmitri Voronkov	$85,000 (3)
Karel Vejmelka	$85,000 (1)
Michael Kesselring	$85,000 (3)
Cole Sillinger	$85,000 (1)
Henry Thrun	$85,000 (2)
Stanislav Svozil	$85,000 (2)
Marc McLaughlin	$70,000 (1)
Carter Mazur	$70,000 (3)
Justin Sourdif	$70,000 (3)
Brett Berard	$70,000 (3)
Dylan Duke	$70,000 (3)
Samuel Ersson	$70,000 (1)
Joe Snively	$0 (0)
Total Farm Players	31
Salary Commitment
Year 22 : $3,470,000
Year 23 : $2,170,000
Year 24 : $800,000
Year 25 : $150,000
Salary Average Commitment
Year 22 : $3,470,000
Year 23 : $2,170,000
Year 24 : $800,000
Year 25 : $150,000

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6400 - $95 - 6 400 - 100,00%
Level 2:	5200 - $65 - 5 200 - 100,00%
Level 3:	5866 - $45 - 4 152 - 70,77%
Level 4:	5834 - $30 - 5 834 - 100,00%
Luxury :	1700 - $205 - 1 700 - 100,00%
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 - %	23 286 - 93,14%
Average Income per Game	$2,070,422
Year to Date Revenue	$4,140,844
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	$80,250,000
Farm Players Total Salaries	$2,395,000
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
Current Bank Account	$163,571,886
Projected Bank Account	$163,571,886

Pro Players Salaries
Mats Zuccarello	$10,000,000 (1)
Travis Konecny	$8,000,000 (2)
Cam Fowler	$8,000,000 (2)
Igor Shesterkin	$6,000,000 (2)
Jamie Oleksiak	$6,000,000 (2)
Carter Verhaeghe	$5,750,000 (1)
Mikael Granlund	$5,000,000 (1)
Derek Forbort	$5,000,000 (2)
T.J Oshie	$5,000,000 (2)
Patrick Kane	$5,000,000 (2)
Samuel Girard	$4,000,000 (3)
Robby Fabbri	$3,000,000 (2)
Shayne Gostisbehere	$3,000,000 (1)
Cam York	$2,000,000 (4)
Casey Mittelstadt	$1,500,000 (1)
Carey Price	$1,000,000 (1)
Zemgus Girgensons	$1,000,000 (2)
Lucas Raymond	$1,000,000 (1)
Robert Thomas (Out of Payroll)	$1,000,000 (1)
Brett Howden	$1,000,000 (1)
Tyson Foerster	$850,000 (2)
Owen Power	$850,000 (2)
Luke Hughes	$850,000 (2)
Dakota Joshua	$850,000 (2)
Dawson Mercer	$850,000 (1)
Calvin Pickard	$750,000 (1)
Total Pro Players	26
Salary Commitment
Year 22 : $87,250,000
Year 23 : $58,900,000
Year 24 : $6,000,000
Year 25 : $2,000,000
Salary Average Commitment
Year 22 : $87,250,000
Year 23 : $56,400,000
Year 24 : $6,000,000
Year 25 : $2,000,000
Salary Cap with 1 Way Contract
Year 22 : $87,250,000
Year 23 : $56,400,000
Year 24 : $6,000,000
Year 25 : $2,000,000

Farm Players Salaries
Barrett Hayton	$200,000 (3)
Logan Stanley	$100,000 (3)
Frank Guy	$100,000 (4)
Nils Lundkvist	$100,000 (4)
Josh Mahura	$100,000 (2)
Filip Zadina	$100,000 (3)
Luke Evangelista	$100,000 (2)
Erik Brannstrom	$100,000 (2)
Dante Fabbro	$100,000 (2)
Oliver Wahlstrom	$100,000 (2)
Nils aman	$85,000 (2)
Thomas Bordeleau	$85,000 (2)
Shane Wright	$85,000 (2)
Oskar Steen	$85,000 (2)
Parker Kelly	$85,000 (2)
Nikita Alexandrov	$85,000 (2)
Vladislav Kolyachonok	$85,000 (1)
Emil Andrae	$70,000 (2)
Lucas Johansen	$70,000 (1)
Nikita Okhotyuk	$70,000 (1)
Samuel Knazko	$70,000 (2)
Jordan Harris	$70,000 (1)
Artemi Kniazev	$70,000 (2)
Alexander Alexeyev	$70,000 (1)
Mackie Samoskevich	$70,000 (2)
Wyatt Kaiser	$70,000 (2)
Zachary Fucale	$70,000 (1)
Colin White	$0 (0)
Total Farm Players	28
Salary Commitment
Year 22 : $2,395,000
Year 23 : $1,960,000
Year 24 : $600,000
Year 25 : $200,000
Salary Average Commitment
Year 22 : $2,395,000
Year 23 : $1,960,000
Year 24 : $600,000
Year 25 : $200,000

LOSANGELES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	7000 - $200 - 7 000 - 100,00%
Level 2:	7000 - $125 - 5 812 - 83,02%
Level 3:	4000 - $70 - 3 877 - 96,91%
Level 4:	5000 - $60 - 4 425 - 88,49%
Luxury :	2000 - $500 - 1 505 - 75,25%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $999 - 361 - 18,05%
Farm Level 2:	1000 - $998 - 160 - 16,03%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 618 - 90,47%
Average Income per Game	$4,269,703
Year to Date Revenue	$8,539,406
Farm
Home Games Left	0
Average Attendance - %	521 - 17,38%
Average Income per Game	$650,815
Year to Date Revenue	$1,952,444
Expense
Pro Players Total Salaries	$80,950,000
Farm Players Total Salaries	$4,230,000
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
Current Bank Account	$362,368,301
Projected Bank Account	$362,368,301

Pro Players Salaries
J.T Miller	$11,000,000 (1)
Valeri Nichushkin (Out of Payroll)	$10,500,000 (1)
Claude Giroux	$10,000,000 (1)
Tomas Hertl	$8,000,000 (2)
Shea Weber	$8,000,000 (2)
Alex Tuch	$6,500,000 (1)
Nick Schmaltz	$6,500,000 (1)
Ryan Nugent-Hopkins	$5,500,000 (1)
Jamie Benn	$4,500,000 (1)
Mario Ferraro	$3,500,000 (1)
Noah Hanifin	$3,000,000 (2)
Johnny Gaudreau	$2,500,000 (1)
Kris Letang	$2,250,000 (1)
John Carlson	$2,250,000 (1)
Alexander Kerfoot	$2,000,000 (2)
J.T Compher	$1,500,000 (1)
Evan Bouchard	$1,500,000 (2)
Joel Farabee	$1,000,000 (2)
Jonathan Quick	$750,000 (1)
Joey Daccord	$700,000 (1)
Total Pro Players	20
Salary Commitment
Year 22 : $91,450,000
Year 23 : $26,500,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $94,450,000
Year 23 : $26,500,000
Year 24 : $0
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $91,450,000
Year 23 : $23,500,000
Year 24 : $0
Year 25 : $0

Farm Players Salaries
Evander Kane	$600,000 (1)
Sean Couturier	$600,000 (1)
Nic Dowd	$400,000 (2)
Damon Severson	$300,000 (2)
Kevin Hayes	$300,000 (2)
Jonas Siegenthaler	$200,000 (2)
Craig Smith	$200,000 (2)
Torey Krug	$200,000 (1)
David Rittich	$150,000 (2)
Michael McLeod	$100,000 (1)
Rasmus Ristolainen	$100,000 (3)
Christian Wolanin	$100,000 (3)
James Reimer	$100,000 (2)
Kailer Yamamoto	$100,000 (1)
Ilya Mikheyev	$100,000 (2)
Martin Charron	$100,000 (3)
Givani Smith	$85,000 (2)
Maxim Letunov	$85,000 (1)
Ryker Evans	$85,000 (3)
John Ludvig	$85,000 (3)
Jack Drury	$85,000 (2)
Ty Emberson	$85,000 (3)
Kevin Lankinen	$70,000 (1)
Total Farm Players	23
Salary Commitment
Year 22 : $4,230,000
Year 23 : $2,475,000
Year 24 : $555,000
Year 25 : $0
Salary Average Commitment
Year 22 : $4,195,000
Year 23 : $2,440,000
Year 24 : $520,000
Year 25 : $0

MINNESOTA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7500 - $250 - 7 159 - 95,45%
Level 2:	7250 - $115 - 7 250 - 100,00%
Level 3:	4250 - $85 - 3 025 - 71,18%
Level 4:	4000 - $65 - 3 690 - 92,25%
Luxury :	2000 - $350 - 1 927 - 96,35%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $130 - 1 355 - 67,77%
Farm Level 2:	1000 - $75 - 920 - 92,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 051 - 92,20%
Average Income per Game	$4,743,500
Year to Date Revenue	$9,487,000
Farm
Home Games Left	0
Average Attendance - %	2 275 - 75,84%
Average Income per Game	$306,492
Year to Date Revenue	$919,475
Expense
Pro Players Total Salaries	$77,325,000
Farm Players Total Salaries	$2,450,000
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$17,750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$374,186,026
Projected Bank Account	$374,186,026

Pro Players Salaries
Anze Kopitar	$12,000,000 (1)
Victor Hedman	$10,000,000 (2)
Brent Burns	$9,000,000 (1)
Kyle Palmieri	$8,000,000 (2)
Nick Bjugstad	$7,000,000 (2)
Andrew Copp (Out of Payroll)	$6,000,000 (1)
Alex Newhook	$4,000,000 (4)
Michael Bunting	$4,000,000 (3)
Kevin Fiala	$4,000,000 (1)
Evan Rodrigues	$3,000,000 (1)
Radek Faksa	$3,000,000 (2)
Logan Couture	$3,000,000 (2)
Alec Martinez	$2,000,000 (1)
Andrew Mangiapane	$1,875,000 (2)
Brett Kulak	$1,000,000 (2)
Henri Jokiharju	$1,000,000 (1)
Lukas Dostal	$1,000,000 (4)
Jeremy Lauzon	$1,000,000 (1)
Paul Coffey	$1,000,000 (3)
Alex Lyon	$750,000 (2)
Alex Laferriere	$700,000 (2)
Total Pro Players	21
Salary Commitment
Year 22 : $83,325,000
Year 23 : $45,325,000
Year 24 : $10,000,000
Year 25 : $5,000,000
Salary Average Commitment
Year 22 : $83,325,000
Year 23 : $45,325,000
Year 24 : $10,000,000
Year 25 : $5,000,000
Salary Cap with 1 Way Contract
Year 22 : $83,325,000
Year 23 : $45,325,000
Year 24 : $10,000,000
Year 25 : $5,000,000

Farm Players Salaries
Ian Mitchell (Out of Payroll)	$100,000 (2)
Jan Jenik	$100,000 (4)
Kevin Connauton	$100,000 (2)
Jesse Puljujarvi	$100,000 (3)
Mark Jankowski	$100,000 (2)
Louis Belpedio	$100,000 (3)
Ville Heinola	$100,000 (3)
David Gustafsson	$100,000 (3)
Joel Kiviranta	$100,000 (2)
Trey Fix-Wolansky	$100,000 (3)
Jacob Bryson (Out of Payroll)	$100,000 (3)
Anton Forsberg	$100,000 (2)
Morgan Barron	$100,000 (3)
Sebastian AhoD	$95,000 (2)
Connor Mackey	$85,000 (3)
Ridly Greig	$85,000 (2)
Kevin Korchinski	$85,000 (3)
Linus Karlsson	$85,000 (2)
Jacob Moverare	$85,000 (1)
Graeme Clarke	$85,000 (3)
Akil Thomas	$85,000 (3)
Vitek Vanecek	$85,000 (2)
Nicholas Robertson	$85,000 (2)
Nikita Nesterenko	$70,000 (2)
Matt Villata	$70,000 (2)
Bradly Nadeau	$70,000 (3)
Oskar Olausson	$70,000 (2)
David Jiricek	$70,000 (2)
Jakub Lauko	$70,000 (1)
Jack LaFontaine	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 22 : $2,650,000
Year 23 : $2,425,000
Year 24 : $1,210,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,650,000
Year 23 : $2,425,000
Year 24 : $1,210,000
Year 25 : $100,000

MONTREAL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	9000 - $120 - 9 000 - 100,00%
Level 2:	6000 - $100 - 6 000 - 100,00%
Level 3:	2500 - $80 - 2 500 - 100,00%
Level 4:	6000 - $38 - 5 703 - 95,04%
Luxury :	1500 - $500 - 1 039 - 69,29%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $18 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	24 242 - 96,97%
Average Income per Game	$3,378,410
Year to Date Revenue	$10,135,229
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$110,000
Year to Date Revenue	$330,000
Expense
Pro Players Total Salaries	$90,450,000
Farm Players Total Salaries	$4,980,000
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
Current Bank Account	$796,391,807
Projected Bank Account	$796,391,807

Pro Players Salaries
Auston Matthews	$10,500,000 (1)
Connor McDavid	$10,500,000 (1)
David Pastrnak	$10,500,000 (1)
Mitchell Marner	$9,750,000 (2)
Roman Josi	$8,000,000 (2)
Ryan O'Reilly	$7,000,000 (1)
Ivan Provorov	$6,000,000 (3)
Jordan Kyrou	$4,000,000 (2)
David Savard	$3,500,000 (2)
Miro Heiskanen	$3,000,000 (1)
Marcus Foligno	$3,000,000 (2)
Jeremy Swayman	$3,000,000 (3)
Lars Eller	$3,000,000 (1)
Brock Nelson	$2,250,000 (1)
Martin Necas	$1,500,000 (1)
Anthony Stolarz	$1,250,000 (2)
Jake Sanderson	$1,000,000 (2)
Mason Marchment	$1,000,000 (1)
Jani Hakanpaa	$850,000 (1)
Wyatt Johnston	$850,000 (1)
Total Pro Players	20
Salary Commitment
Year 22 : $90,450,000
Year 23 : $39,500,000
Year 24 : $9,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $90,450,000
Year 23 : $39,500,000
Year 24 : $9,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $90,450,000
Year 23 : $39,500,000
Year 24 : $9,000,000
Year 25 : $0

Farm Players Salaries
Ryan Suter	$600,000 (1)
Mattias Ekholm	$600,000 (2)
Ondrej Palat	$500,000 (1)
Cody Ceci	$400,000 (2)
Erik Johnson	$400,000 (2)
Marcus Johansson	$400,000 (2)
Marcus Pettersson	$375,000 (2)
Jordan Greenway	$200,000 (1)
Yegor Chinakhov	$200,000 (4)
Frank Lalancette	$100,000 (4)
John Leonard	$100,000 (2)
Adam Beckman	$100,000 (4)
Lane Pederson	$100,000 (2)
Ilya Lyubushkin	$85,000 (1)
Cayden Primeau	$85,000 (2)
Eric Robinson	$85,000 (1)
Simon Benoit	$85,000 (2)
Johnathan Kovacevic	$85,000 (1)
Jack Quinn	$85,000 (1)
Jasper Weatherby	$85,000 (1)
Thomas Novak	$85,000 (3)
Dysin Mayo	$85,000 (1)
Carter Hart	$70,000 (1)
Dmitri Samorukov	$70,000 (1)
Total Farm Players	24
Salary Commitment
Year 22 : $4,980,000
Year 23 : $3,030,000
Year 24 : $485,000
Year 25 : $400,000
Salary Average Commitment
Year 22 : $4,980,000
Year 23 : $3,030,000
Year 24 : $485,000
Year 25 : $400,000

NASHVILLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8300 - $999 - 0 - 0,00%
Level 2:	5500 - $78 - 0 - 0,00%
Level 3:	2450 - $65 - 0 - 0,00%
Level 4:	4700 - $32 - 0 - 0,00%
Luxury :	1500 - $450 - 0 - 0,00%
Total Capacity :	22450
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	$53,350,000
Farm Players Total Salaries	$1,855,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$28,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$380,259,896
Projected Bank Account	$380,259,896

Pro Players Salaries
Jonathan Huberdeau	$11,000,000 (1)
Alex Killorn	$7,000,000 (2)
Kevin Shattenkirk	$6,000,000 (1)
Marc Staal	$5,000,000 (1)
Oliver Bjorkstrand	$4,500,000 (1)
Conor Garland	$3,500,000 (1)
Michael Anderson	$1,500,000 (3)
Trent Frederic	$1,000,000 (1)
Timothy Liljegren	$1,000,000 (2)
Jesper Boqvist	$1,000,000 (2)
Jansen Harkins	$1,000,000 (1)
Logan Cooley	$1,000,000 (3)
Connor Bedard	$1,000,000 (3)
Andreas Athanasiou	$1,000,000 (2)
Alex Stalock	$1,000,000 (1)
Ryan Lindgren	$1,000,000 (1)
Juuso Parssinen	$850,000 (2)
Jonas Johansson	$850,000 (1)
Marat Khusnutdinov	$850,000 (3)
Guillaume Brisebois	$850,000 (1)
Marco Rossi	$850,000 (1)
Mason McTavish	$850,000 (2)
Louis Domingue	$750,000 (2)
Total Pro Players	23
Salary Commitment
Year 22 : $53,350,000
Year 23 : $16,800,000
Year 24 : $4,350,000
Year 25 : $0
Salary Average Commitment
Year 22 : $53,350,000
Year 23 : $16,800,000
Year 24 : $4,350,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $53,350,000
Year 23 : $16,800,000
Year 24 : $4,350,000
Year 25 : $0

Farm Players Salaries
Laurent Dauphin	$100,000 (1)
Rasmus Asplund	$100,000 (3)
Yegor Zamula	$100,000 (4)
Jonas Rondbjerg	$100,000 (3)
Rasmus Kupari	$100,000 (3)
Liam Foudy	$100,000 (2)
Oliver Kylington	$100,000 (2)
Phillip Di Giuseppe	$100,000 (1)
Brendan Gaunce	$100,000 (1)
Steven Santini	$95,000 (1)
Tristen Robins	$85,000 (2)
Ivan Miroshnichenko	$85,000 (3)
Zack Ostapchuk	$85,000 (3)
Andreas Englund	$85,000 (1)
Lukas Rousek	$85,000 (2)
Robin Salo	$85,000 (1)
Collin Graf	$70,000 (3)
Maksymilian Szuber	$70,000 (3)
Zach Dean	$70,000 (3)
Jonathan Gruden	$70,000 (2)
Felix Sandstrom	$70,000 (3)
Total Farm Players	21
Salary Commitment
Year 22 : $1,855,000
Year 23 : $1,290,000
Year 24 : $850,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $1,855,000
Year 23 : $1,290,000
Year 24 : $850,000
Year 25 : $100,000

PITTSBURGH

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	9500 - $96 - 0 - 0,00%
Level 2:	6000 - $80 - 0 - 0,00%
Level 3:	3000 - $60 - 0 - 0,00%
Level 4:	5000 - $35 - 0 - 0,00%
Luxury :	1500 - $250 - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $30 - 2 000 - 100,00%
Farm Level 2:	1000 - $12 - 1 000 - 100,00%
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 - %	3 000 - 100,00%
Average Income per Game	$90,000
Year to Date Revenue	$180,000
Expense
Pro Players Total Salaries	$72,500,000
Farm Players Total Salaries	$2,500,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$18,750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$457,962,422
Projected Bank Account	$457,962,422

Pro Players Salaries
Zach Hyman	$9,000,000 (2)
Reilly Smith	$7,000,000 (1)
Bryan Little	$6,000,000 (1)
Colton Sissons	$5,000,000 (1)
Cole Caufield	$5,000,000 (4)
Brandon Saad	$5,000,000 (2)
TJ Brodie	$4,000,000 (1)
Jesper Fast	$3,000,000 (1)
Trevor Lewis	$3,000,000 (1)
Jason Zucker	$3,000,000 (2)
Andrew Cogliano	$3,000,000 (1)
Ryan Graves	$3,000,000 (3)
Tristan Jarry	$3,000,000 (1)
Joel Edmundson	$2,000,000 (1)
Alexander Romanov	$2,000,000 (3)
Warren Foegele	$1,750,000 (2)
Nicolas Deslauriers	$1,000,000 (2)
Sam Carrick	$1,000,000 (1)
Dan Duch	$1,000,000 (4)
Erik Gustafsson	$1,000,000 (2)
Aliaksei Protas	$1,000,000 (4)
Kaiden Guhle	$1,000,000 (3)
Dan Vladar	$900,000 (3)
Spencer Knight	$850,000 (1)
Total Pro Players	24
Salary Commitment
Year 22 : $72,500,000
Year 23 : $34,650,000
Year 24 : $13,900,000
Year 25 : $7,000,000
Salary Average Commitment
Year 22 : $72,500,000
Year 23 : $34,650,000
Year 24 : $13,900,000
Year 25 : $7,000,000
Salary Cap with 1 Way Contract
Year 22 : $72,500,000
Year 23 : $34,650,000
Year 24 : $13,900,000
Year 25 : $7,000,000

Farm Players Salaries
Victor Olofsson	$400,000 (1)
Alexander Barabanov	$375,000 (1)
Jake Muzzin	$100,000 (1)
Hendrix Lapierre	$100,000 (4)
Adam Erne	$100,000 (1)
Adam Brooks	$100,000 (1)
Maxime Lajoie	$100,000 (1)
Justin Holl	$100,000 (2)
Ben Hutton	$100,000 (1)
Taylor Fedun	$100,000 (1)
Michael Sgarbossa	$100,000 (2)
Henrik Borgstrom	$100,000 (1)
Troy Stecher	$100,000 (2)
Calvin Petersen	$90,000 (2)
Elliot Desnoyers	$85,000 (2)
Matthew Poitras	$85,000 (2)
Lawrence Pilut (Out of Payroll)	$85,000 (1)
Tyce Thompson	$85,000 (3)
Antoine Bibeau	$70,000 (1)
Kasper Bjorkqvist	$70,000 (1)
Damien Giroux	$70,000 (2)
Anton Levtchi	$70,000 (1)
Total Farm Players	22
Salary Commitment
Year 22 : $2,585,000
Year 23 : $815,000
Year 24 : $185,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,585,000
Year 23 : $815,000
Year 24 : $185,000
Year 25 : $100,000

RANGERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - $100 - 8 000 - 100,00%
Level 2:	7000 - $70 - 7 000 - 100,00%
Level 3:	3000 - $55 - 3 000 - 100,00%
Level 4:	5200 - $35 - 5 200 - 100,00%
Luxury :	1800 - $400 - 1 800 - 100,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $45 - 2 000 - 100,00%
Farm Level 2:	1000 - $25 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	25 000 - 100,00%
Average Income per Game	$2,946,250
Year to Date Revenue	$5,892,500
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$143,750
Year to Date Revenue	$287,500
Expense
Pro Players Total Salaries	$87,650,000
Farm Players Total Salaries	$5,160,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$241,367,860
Projected Bank Account	$241,367,860

Pro Players Salaries
Alex Pietrangelo	$10,000,000 (1)
Nazem Kadri	$10,000,000 (2)
Adrian Kempe	$9,750,000 (2)
Jonathan Marchessault	$9,000,000 (2)
Jonathan Drouin	$7,000,000 (3)
Timo Meier	$6,750,000 (2)
Lawson Crouse	$6,000,000 (3)
Rasmus Andersson	$4,750,000 (2)
Nicholas Paul	$4,000,000 (1)
Adam Pelech	$4,000,000 (2)
Ivan Barbashev	$4,000,000 (3)
Nicolas Roy	$2,000,000 (1)
Brendan Gallagher	$2,000,000 (2)
Martin Fehervary	$1,500,000 (3)
Devon Toews	$1,500,000 (2)
Pavel Francouz	$1,000,000 (1)
Joshua Norris	$1,000,000 (3)
Bowen Byram	$1,000,000 (3)
Quinton Byfield	$850,000 (2)
Alex Vlasic (Out of Payroll)	$850,000 (1)
Matias Maccelli	$850,000 (1)
Pyotr Kochetkov	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 22 : $88,500,000
Year 23 : $69,100,000
Year 24 : $20,500,000
Year 25 : $0
Salary Average Commitment
Year 22 : $88,500,000
Year 23 : $69,100,000
Year 24 : $20,500,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $88,500,000
Year 23 : $69,100,000
Year 24 : $20,500,000
Year 25 : $0

Farm Players Salaries
Mikael Backlund	$700,000 (1)
Andre Burakovsky	$575,000 (1)
Ben Chiarot	$500,000 (1)
Thomas Chabot	$400,000 (2)
Shea Theodore	$400,000 (1)
Nate Schmidt	$200,000 (1)
Nikita Zaitsev	$200,000 (1)
Andrew Peeke	$200,000 (3)
Ryan Poehling	$100,000 (2)
Matthew Beniers	$100,000 (2)
Dennis Cholowski	$100,000 (2)
Tomas Tatar	$100,000 (2)
Andreas Johnsson	$100,000 (2)
Cody Glass	$100,000 (2)
Cale Fleury	$100,000 (2)
Tobias Bjornfot	$100,000 (3)
Scott Perunovich	$100,000 (3)
Samuel Montembeault	$95,000 (2)
Alexandar Georgiev	$95,000 (2)
Daniil Tarasov	$90,000 (3)
Carson Soucy	$85,000 (1)
Aatu Raty	$85,000 (2)
Leevi Merilainen	$85,000 (2)
Jackson LaCombe	$85,000 (2)
Jonatan Berggren	$85,000 (2)
Bobby Brink	$85,000 (1)
Alec Regula	$85,000 (1)
Yaroslav Askarov	$70,000 (2)
Jacob Perreault	$70,000 (2)
Hugo Alnefelt	$70,000 (2)
Nic Petan	$0 (0)
Ryan MacInnis	$0 (0)
Total Farm Players	32
Salary Commitment
Year 22 : $5,160,000
Year 23 : $2,330,000
Year 24 : $490,000
Year 25 : $0
Salary Average Commitment
Year 22 : $5,160,000
Year 23 : $2,330,000
Year 24 : $490,000
Year 25 : $0

SANJOSE

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	7400 - $120 - 7 400 - 100,00%
Level 2:	7400 - $80 - 7 357 - 99,42%
Level 3:	3978 - $70 - 3 835 - 96,41%
Level 4:	4822 - $40 - 4 822 - 100,00%
Luxury :	1400 - $500 - 1 400 - 100,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $40 - 2 000 - 100,00%
Farm Level 2:	1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	24 815 - 99,26%
Average Income per Game	$3,297,425
Year to Date Revenue	$9,892,275
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$125,000
Year to Date Revenue	$375,000
Expense
Pro Players Total Salaries	$78,400,000
Farm Players Total Salaries	$3,500,000
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,375,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$424,811,279
Projected Bank Account	$424,811,279

Pro Players Salaries
Sam Reinhart	$10,500,000 (1)
Brock Boeser	$8,750,000 (2)
Rickard Rakell	$8,000,000 (1)
Phillip Danault	$7,000,000 (2)
Ryan Hartman	$6,000,000 (1)
Ilya Sorokin	$6,000,000 (2)
Jonas Brodin	$6,000,000 (2)
Troy Terry	$5,000,000 (1)
Pavel Zacha	$4,750,000 (1)
Gustav Nyquist	$3,000,000 (1)
Jakob Chychrun	$3,000,000 (3)
John Marino	$2,000,000 (2)
Matt Roy	$2,000,000 (2)
Michael Rasmussen	$1,000,000 (1)
Eeli Tolvanen	$1,000,000 (1)
Vince Dunn	$1,000,000 (1)
Eetu Luostarinen	$1,000,000 (2)
Jake Neighbours	$850,000 (2)
Brock Faber	$850,000 (2)
Joel Hofer	$700,000 (1)
Total Pro Players	20
Salary Commitment
Year 22 : $78,400,000
Year 23 : $37,450,000
Year 24 : $3,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $78,400,000
Year 23 : $37,450,000
Year 24 : $3,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $78,400,000
Year 23 : $37,450,000
Year 24 : $3,000,000
Year 25 : $0

Farm Players Salaries
Calle Jarnkrok	$400,000 (1)
Kasperi Kapanen	$375,000 (1)
Noel Acciari	$300,000 (1)
Ryan Donato	$150,000 (1)
Casey DeSmith	$100,000 (2)
Max Jones	$100,000 (1)
Victor Soderstrom	$100,000 (3)
Maurice Ponton	$100,000 (3)
Connor Brown	$100,000 (2)
Mike Reilly (Out of Payroll)	$100,000 (2)
Kevin Labanc	$100,000 (2)
Matt Grzelcyk	$100,000 (1)
Tyson Jost	$100,000 (2)
Ethan Bear (Out of Payroll)	$100,000 (1)
Jack Studnicka	$100,000 (3)
Pierre-Olivier Joseph	$100,000 (3)
Taylor Raddysh	$85,000 (1)
Dylan Holloway	$85,000 (3)
Elmer Soderblom	$85,000 (1)
Filip Gustavsson	$85,000 (1)
Egor Afanasyev	$85,000 (3)
Tye Kartye	$85,000 (3)
Landon Slaggert	$85,000 (3)
Jack McBain	$85,000 (1)
John-Jason Peterka	$85,000 (2)
Dylan Coghlan	$85,000 (1)
Jacob Peterson	$85,000 (1)
Mark Kastelic	$85,000 (1)
Brett Leason	$85,000 (2)
Sasha Chmelevski	$85,000 (1)
Connor Ingram	$85,000 (2)
Total Farm Players	31
Salary Commitment
Year 22 : $3,700,000
Year 23 : $1,495,000
Year 24 : $740,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,665,000
Year 23 : $1,460,000
Year 24 : $705,000
Year 25 : $0

SEATTLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8400 - $200 - 8 400 - 100,00%
Level 2:	6400 - $150 - 4 495 - 70,23%
Level 3:	3100 - $75 - 3 100 - 100,00%
Level 4:	5065 - $50 - 5 065 - 100,00%
Luxury :	1600 - $400 - 1 600 - 100,00%
Total Capacity :	24565
Farm
Farm Level 1:	2000 - $40 - 2 000 - 100,00%
Farm Level 2:	1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 660 - 92,24%
Average Income per Game	$4,349,906
Year to Date Revenue	$8,699,812
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$137,500
Year to Date Revenue	$275,000
Expense
Pro Players Total Salaries	$89,600,000
Farm Players Total Salaries	$3,010,000
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$206,962,802
Projected Bank Account	$206,962,802

Pro Players Salaries
John Tavares	$11,000,000 (2)
Matthew Tkachuk	$9,750,000 (2)
Mark Scheifele	$9,000,000 (1)
Mathew Barzal	$8,000,000 (2)
Vladimir Tarasenko	$8,000,000 (1)
Brad Marchand	$5,000,000 (2)
Nino Niederreiter	$5,000,000 (2)
K'Andre Miller	$4,000,000 (3)
Tyler Toffoli	$4,000,000 (2)
Scott Mayfield	$4,000,000 (2)
Josh Manson	$4,000,000 (1)
Nick Foligno	$4,000,000 (1)
Tyler Bertuzzi	$3,000,000 (3)
Jordan Staal	$3,000,000 (2)
Connor Murphy	$2,000,000 (1)
Frederik Andersen	$1,500,000 (2)
Danton Heinen	$1,500,000 (1)
Stuart Skinner	$1,000,000 (3)
Matt Dumba	$1,000,000 (2)
Emil Martinsen Lilleberg	$850,000 (3)
Total Pro Players	20
Salary Commitment
Year 22 : $89,600,000
Year 23 : $65,600,000
Year 24 : $8,850,000
Year 25 : $0
Salary Average Commitment
Year 22 : $89,600,000
Year 23 : $61,100,000
Year 24 : $8,850,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $89,600,000
Year 23 : $61,100,000
Year 24 : $8,850,000
Year 25 : $0

Farm Players Salaries
Alex Iafallo	$400,000 (1)
Anthony Beauvillier	$375,000 (1)
Max Domi	$150,000 (1)
Matthew Peca	$100,000 (1)
Joshua Dunne	$100,000 (3)
Alex Goligoski	$100,000 (1)
Austin Wagner	$100,000 (1)
Robert Bortuzzo	$100,000 (1)
Alex Petrovic	$100,000 (1)
Troy Grosenick	$100,000 (1)
Scott Wedgewood (Out of Payroll)	$100,000 (1)
Zach Aston-Reese	$100,000 (2)
Kale Clague	$100,000 (2)
Mike Hardman	$100,000 (3)
Stephane Richer	$100,000 (2)
Pius Suter	$95,000 (1)
Brogan Rafferty	$90,000 (1)
Curtis Lazar	$90,000 (1)
Vinni Lettieri	$90,000 (1)
Justin Kirkland	$85,000 (2)
Walker Duehr	$85,000 (2)
Nick Abruzzese	$85,000 (1)
Will Smith	$85,000 (3)
Tyler Wotherspoon	$70,000 (1)
Semyon Der-Arguchintsev	$70,000 (1)
Alexandre Fortin	$70,000 (1)
Georgi Romanov	$70,000 (3)
Total Farm Players	27
Salary Commitment
Year 22 : $3,110,000
Year 23 : $825,000
Year 24 : $355,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,110,000
Year 23 : $825,000
Year 24 : $355,000
Year 25 : $0

STLOUIS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6450 - $500 - 0 - 0,00%
Level 2:	5450 - $410 - 0 - 0,00%
Level 3:	2450 - $350 - 0 - 0,00%
Level 4:	4472 - $250 - 0 - 0,00%
Luxury :	1200 - $700 - 0 - 0,00%
Total Capacity :	20022
Farm
Farm Level 1:	2000 - $50 - 2 000 - 100,00%
Farm Level 2:	1000 - $35 - 1 000 - 100,00%
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 - %	3 000 - 100,00%
Average Income per Game	$168,750
Year to Date Revenue	$337,500
Expense
Pro Players Total Salaries	$86,750,000
Farm Players Total Salaries	$2,320,000
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$262,605,894
Projected Bank Account	$262,605,894

Pro Players Salaries
Mika Zibanejad	$11,000,000 (1)
Drew Doughty	$10,000,000 (2)
Mark Stone	$9,000,000 (2)
Pavel Buchnevich	$7,500,000 (1)
Nicklas Backstrom	$6,000,000 (1)
Erik Gudbranson	$6,000,000 (1)
Brady Tkachuk	$5,500,000 (2)
James van Riemsdyk	$5,000,000 (1)
Mark Giordano	$5,000,000 (1)
Ryan Ellis	$4,000,000 (1)
Yanni Gourde	$4,000,000 (2)
Viktor Arvidsson	$3,500,000 (2)
Quinn Hughes	$3,000,000 (2)
Barclay Goodrow	$2,000,000 (1)
Corey Perry	$2,000,000 (1)
Kevin Stenlund	$1,000,000 (1)
Daniel Sprong	$1,000,000 (1)
Michael McCarron	$1,000,000 (2)
Philipp Grubauer	$1,000,000 (1)
Zach Whitecloud	$950,000 (1)
Joonas Korpisalo	$900,000 (2)
Elvis Merzlikins	$900,000 (2)
Total Pro Players	22
Salary Commitment
Year 22 : $90,250,000
Year 23 : $37,800,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $90,250,000
Year 23 : $37,800,000
Year 24 : $0
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $90,250,000
Year 23 : $37,800,000
Year 24 : $0
Year 25 : $0

Farm Players Salaries
Max Comtois	$150,000 (1)
Paul Kariya	$100,000 (2)
Blake Lizotte	$100,000 (1)
Pat Maroon	$100,000 (2)
Joey Anderson	$100,000 (2)
Alex True	$100,000 (2)
Libor Hajek	$100,000 (2)
Cal Foote	$100,000 (2)
Jujhar Khaira	$100,000 (2)
Conor Sheary	$100,000 (2)
Grigory Denisenko	$100,000 (4)
Tanner Jeannot	$95,000 (2)
Matthew Phillips	$85,000 (1)
Zach Benson	$85,000 (3)
Filip Hallander	$85,000 (1)
Noah Cates	$85,000 (1)
Olen Zellweger	$85,000 (3)
Jack Thompson	$85,000 (3)
James Malatesta	$85,000 (3)
Marco Kasper	$85,000 (3)
Paul Cotter	$85,000 (1)
Spencer Martin	$85,000 (2)
Riley Tufte	$85,000 (1)
Akito Hirose	$70,000 (3)
Jiri Patera	$70,000 (2)
Chase Priskie	$0 (0)
Taro Hirose	$0 (0)
Total Farm Players	27
Salary Commitment
Year 22 : $2,320,000
Year 23 : $1,645,000
Year 24 : $595,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,320,000
Year 23 : $1,645,000
Year 24 : $595,000
Year 25 : $100,000

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 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
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 - %	3 000 - 100,00%
Average Income per Game	$106,250
Year to Date Revenue	$212,500
Expense
Pro Players Total Salaries	$56,750,000
Farm Players Total Salaries	$3,205,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$20,375,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$259,177,561
Projected Bank Account	$259,177,561

Pro Players Salaries
Jake Oettinger	$9,000,000 (2)
David Perron	$8,000,000 (2)
Jeff Carter	$6,000,000 (1)
Matthew Boldy	$5,500,000 (4)
Jaden Schwartz	$5,000,000 (2)
Jakub Voracek	$4,000,000 (1)
Vladislav Namestnikov	$3,000,000 (2)
Jack Roslovic	$2,000,000 (3)
Juraj Slafkovsky	$1,000,000 (3)
Dylan Guenther	$1,000,000 (3)
William Eklund	$1,000,000 (3)
Jake Bean	$1,000,000 (2)
Cam Talbot	$1,000,000 (1)
Rod LittleBitOfLove	$1,000,000 (4)
Travis Dermott	$1,000,000 (1)
Rasmus Sandin	$1,000,000 (3)
Justin Barron	$1,000,000 (4)
Thomas Harley	$1,000,000 (3)
Morgan Geekie	$850,000 (1)
Jamie Drysdale	$850,000 (1)
Adam Fantilli	$850,000 (3)
Cole Perfetti	$850,000 (1)
Ronnie Attard	$850,000 (1)
Total Pro Players	23
Salary Commitment
Year 22 : $56,750,000
Year 23 : $41,350,000
Year 24 : $15,350,000
Year 25 : $7,500,000
Salary Average Commitment
Year 22 : $56,750,000
Year 23 : $41,350,000
Year 24 : $15,350,000
Year 25 : $7,500,000
Salary Cap with 1 Way Contract
Year 22 : $56,750,000
Year 23 : $41,350,000
Year 24 : $15,350,000
Year 25 : $7,500,000

Farm Players Salaries
Julien Gauthier	$100,000 (1)
Nathan Bastian	$100,000 (1)
Connor Dewar	$100,000 (3)
Filip Chytil	$100,000 (1)
Jayce Hawryluk	$100,000 (1)
Brendan Lemieux	$100,000 (1)
Tyler Motte	$100,000 (1)
Jayson Megna	$100,000 (2)
Alex Barre-Boulet	$100,000 (2)
Jacob Larsson	$100,000 (2)
Riley Nash	$100,000 (1)
Zac Dalpe	$100,000 (1)
Sam Steel	$100,000 (1)
Ryan Winterton	$85,000 (3)
Isak Rosen	$85,000 (3)
Dillon Heatherington	$85,000 (1)
Logan Stankoven	$85,000 (3)
Kent Johnson	$85,000 (3)
Dustin Wolf	$85,000 (2)
Ty Dellandrea	$85,000 (1)
Will Cuylle	$85,000 (3)
Jakob Pelletier	$85,000 (3)
Gabriel Fortier	$85,000 (1)
Connor Zary	$85,000 (3)
Jean-Luc Foudy	$85,000 (3)
William Lockwood	$85,000 (1)
Josh Doan	$85,000 (3)
Brad Lambert	$85,000 (3)
Sam Colangelo	$70,000 (3)
Owen Beck	$70,000 (3)
Shakir Mukhamadullin	$70,000 (3)
Frank Nazar	$70,000 (3)
Drew Helleson	$70,000 (3)
Cameron Crotty	$70,000 (3)
Nicolas Beaudin	$70,000 (3)
Matthew Savoie	$70,000 (3)
Alex Turcotte	$70,000 (4)
Nolan Foote	$0 (0)
Victor Mete	$0 (0)
Total Farm Players	39
Salary Commitment
Year 22 : $3,205,000
Year 23 : $1,965,000
Year 24 : $1,580,000
Year 25 : $70,000
Salary Average Commitment
Year 22 : $3,205,000
Year 23 : $1,965,000
Year 24 : $1,580,000
Year 25 : $70,000

VANCOUVER

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7650 - $95 - 7 650 - 100,00%
Level 2:	6350 - $65 - 6 350 - 100,00%
Level 3:	3600 - $40 - 3 600 - 100,00%
Level 4:	5600 - $25 - 5 600 - 100,00%
Luxury :	1800 - $999 - 845 - 46,94%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $40 - 2 000 - 100,00%
Farm Level 2:	1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	24 045 - 96,18%
Average Income per Game	$2,834,569
Year to Date Revenue	$8,503,706
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$125,000
Year to Date Revenue	$375,000
Expense
Pro Players Total Salaries	$98,900,000
Farm Players Total Salaries	$2,970,000
Coaches Total Salaries	$8,000,000
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
Current Bank Account	$581,774,238
Projected Bank Account	$581,774,238

Pro Players Salaries
Sidney Crosby	$12,000,000 (1)
Alex Ovechkin	$12,000,000 (2)
Gabriel Landeskog	$11,000,000 (1)
Chris Kreider	$11,000,000 (1)
Leon Draisaitl	$10,750,000 (1)
Hampus Lindholm	$6,000,000 (2)
William Karlsson	$4,000,000 (1)
Cal Clutterbuck	$4,000,000 (1)
Tom Wilson	$4,000,000 (2)
Neal Pionk	$3,750,000 (1)
Sean Durzi	$3,500,000 (1)
Brandon Montour	$2,500,000 (2)
Adam Lowry	$2,500,000 (1)
Christian Dvorak	$1,750,000 (2)
Ryan McLeod	$1,750,000 (2)
Filip Hronek	$1,500,000 (1)
Scott Laughton	$1,500,000 (2)
Linus Ullmark	$1,500,000 (1)
Luke Kunin	$1,000,000 (1)
Jake Walman	$1,000,000 (2)
Alexei Cherepanov	$1,000,000 (3)
Charlie Lindgren	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 22 : $98,900,000
Year 23 : $34,000,000
Year 24 : $1,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $97,850,000
Year 23 : $31,000,000
Year 24 : $1,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $98,900,000
Year 23 : $31,500,000
Year 24 : $1,000,000
Year 25 : $0

Farm Players Salaries
Matthew Nieto	$200,000 (2)
Laurent Brossoit	$150,000 (2)
Jon Merrill	$100,000 (1)
Jonah Gadjovich	$100,000 (3)
Tyler Pitlick	$100,000 (1)
Nick Cousins	$100,000 (1)
Oskar Sundqvist	$100,000 (2)
Mattias Janmark	$100,000 (2)
Haydn Fleury	$100,000 (3)
Travis Boyd	$100,000 (1)
Klim Kostin	$100,000 (3)
Derrick Pouliot	$100,000 (2)
Rudolfs Balcers	$100,000 (1)
Rem Pitlick	$100,000 (1)
Caleb Jones	$100,000 (1)
Gustav Lindstrom	$100,000 (2)
Jake Leschyshyn	$100,000 (3)
Mackenzie Entwistle	$100,000 (3)
Dylan Samberg	$100,000 (3)
Zachary Sanford	$100,000 (2)
Matt Murray	$90,000 (2)
Reilly Walsh	$85,000 (1)
Isaak Phillips (Out of Payroll)	$85,000 (2)
Justus Annunen	$85,000 (4)
Jackson Blake	$70,000 (3)
Cole McWard	$70,000 (2)
Noah Juulsen	$70,000 (1)
Martin Pospisil	$70,000 (2)
Marc Del Gaizo	$70,000 (2)
Ben McCartney	$70,000 (4)
Matthew Knies	$70,000 (2)
Jake Livingstone	$70,000 (2)
Logan Brown	$0 (0)
Total Farm Players	33
Salary Commitment
Year 22 : $3,055,000
Year 23 : $2,200,000
Year 24 : $825,000
Year 25 : $155,000
Salary Average Commitment
Year 22 : $3,055,000
Year 23 : $2,200,000
Year 24 : $825,000
Year 25 : $155,000

WASHINGTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7634 - $85 - 7 634 - 100,00%
Level 2:	6362 - $75 - 6 362 - 100,00%
Level 3:	3286 - $51 - 3 286 - 100,00%
Level 4:	5228 - $35 - 5 228 - 100,00%
Luxury :	2490 - $110 - 2 214 - 88,92%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $40 - 2 000 - 100,00%
Farm Level 2:	1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	24 724 - 98,90%
Average Income per Game	$2,150,183
Year to Date Revenue	$4,300,366
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$125,000
Year to Date Revenue	$250,000
Expense
Pro Players Total Salaries	$93,000,000
Farm Players Total Salaries	$3,680,000
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$55,315,941
Projected Bank Account	$55,315,941

Pro Players Salaries
Dylan Larkin	$11,000,000 (3)
Andrei Vasilevskiy	$7,000,000 (2)
Justin Faulk	$7,000,000 (2)
Seth Jones	$7,000,000 (3)
Brenden Dillon	$6,000,000 (1)
Bryan Rust	$4,500,000 (2)
Pierre-Luc Dubois	$4,000,000 (3)
Alexander Wennberg	$4,000,000 (2)
Zachary Werenski	$4,000,000 (2)
Tyler Seguin	$4,000,000 (2)
Joel Armia	$4,000,000 (2)
Vincent Trocheck	$4,000,000 (1)
Anthony Mantha	$4,000,000 (1)
Brett Pesce	$4,000,000 (1)
Jake DeBrusk	$4,000,000 (3)
Teuvo Teravainen	$3,000,000 (2)
Esa Lindell	$3,000,000 (2)
Shane Pinto	$3,000,000 (4)
Drake Batherson	$3,000,000 (1)
Semyon Varlamov	$1,500,000 (1)
Owen Tippett	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 22 : $93,000,000
Year 23 : $74,000,000
Year 24 : $29,000,000
Year 25 : $3,000,000
Salary Average Commitment
Year 22 : $93,000,000
Year 23 : $69,500,000
Year 24 : $29,000,000
Year 25 : $3,000,000
Salary Cap with 1 Way Contract
Year 22 : $93,000,000
Year 23 : $69,500,000
Year 24 : $29,000,000
Year 25 : $3,000,000

Farm Players Salaries
Oliver Ekman-Larsson	$400,000 (1)
Brayden McNabb	$400,000 (1)
Josh Anderson	$400,000 (1)
Sean Kuraly	$300,000 (2)
Patrik Laine	$300,000 (3)
Dominik Kubalik	$200,000 (1)
Trevor Zegras	$150,000 (4)
Brock McGinn	$100,000 (1)
Egor Sokolov	$100,000 (4)
Ben King	$100,000 (2)
Arthur Kaliyev	$100,000 (4)
Adam Boqvist	$100,000 (3)
Otto Koivula	$100,000 (2)
Nolan Patrick	$100,000 (1)
Kieffer Bellows	$100,000 (2)
Eric Comrie	$95,000 (1)
Joseph Woll	$90,000 (3)
Samuel Bolduc	$85,000 (2)
Luca Del Bel Belluz	$85,000 (3)
Kaedan Korczak (Out of Payroll)	$85,000 (3)
Lane Hutson	$85,000 (3)
Arber Xhekaj	$85,000 (3)
Jordan Spence	$85,000 (1)
Michael DiPietro	$70,000 (2)
Tristan Luneau	$50,000 (3)
Sean Day	$0 (0)
Total Farm Players	26
Salary Commitment
Year 22 : $3,765,000
Year 23 : $1,985,000
Year 24 : $1,230,000
Year 25 : $350,000
Salary Average Commitment
Year 22 : $3,765,000
Year 23 : $1,985,000
Year 24 : $1,230,000
Year 25 : $350,000

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

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 - %