Arena Capacity  Ticket Price Attendance  % 
Arena Name  Scottrade Center 
Level 1:  6000  $125  0  0.00% 
Level 2:  5000  $80  0  0.00% 
Level 3:  2000  $50  0  0.00% 
Level 4:  4000  $25  0  0.00% 
Luxury :  1000  $180  0  0.00% 
Total Capacity :  18000 
Income 
Home Games Left  2 
Average Attendance  %  0  0.00% 
Average Income per Game  $0 
Year to Date Revenue  $0 
Expense 
Pro Players Total Salaries  $79,743,458 
Farm Players Total Salaries  $3,688,368 
Coaches Total Salaries  $3,750,000 
Luxury Taxe Total  $0 
Pro Year To Date Expenses  $0 
Farm Year To Date Expenses  $0 
Pro Salary Cap To Date  $0 
Farm Salary Cap To Date  $0 
Estimate 
Estimated Season Revenue  $0 
Pro Remaining Season Days  0 
Pro Expenses Per Days  $0 
Pro Estimated Expenses  $0 
Farm Remaining Season Days  0 
Farm Expenses Per Days  $0 
Farm Estimated Expenses  $0 
Estimated Season Expenses  $0 
Season Salary Cap  $0 
Estimate Under Maximum Salary Cap of $83,500,000  $0 
Estimate Over Minimum Salary Cap of $50,000,000  $0 
Current Bank Account  $38,176,150 
Projected Bank Account  $38,176,150 

Pro Players Salaries 
Erik Johnson 
$6,000,000 (1) 
Salary Remaining : 
$6,000,000 
Salary Average : 
$6,000,000 
Salary Average Remaining : 
$6,000,000 
T.J. Oshie (Out of Payroll) 
$5,750,000 (2) 
Salary Remaining : 
$5,750,000 
Salary Average : 
$5,750,000 
Salary Average Remaining : 
$5,750,000 
Mike Green 
$5,375,000 (1) 
Salary Remaining : 
$5,375,000 
Salary Average : 
$5,375,000 
Salary Average Remaining : 
$5,375,000 
Jaden Schwartz 
$5,350,000 (2) 
Salary Remaining : 
$5,350,000 
Salary Average : 
$5,350,000 
Salary Average Remaining : 
$5,350,000 
Mikael Backlund 
$5,350,000 (2) 
Salary Remaining : 
$5,350,000 
Salary Average : 
$5,350,000 
Salary Average Remaining : 
$5,350,000 
Patric Hornqvist 
$5,300,000 (2) 
Salary Remaining : 
$5,300,000 
Salary Average : 
$5,300,000 
Salary Average Remaining : 
$5,300,000 
T.J. Brodie 
$4,937,500 (3) 
Salary Remaining : 
$4,937,500 
Salary Average : 
$4,650,000 
Salary Average Remaining : 
$4,650,000 
Jason Demers 
$4,787,500 (3) 
Salary Remaining : 
$4,787,500 
Salary Average : 
$4,500,000 
Salary Average Remaining : 
$4,500,000 
Jordan Binnington 
$4,400,000 (4) 
Salary Remaining : 
$4,400,000 
Salary Average : 
$4,400,000 
Salary Average Remaining : 
$4,400,000 
Brock Nelson 
$4,250,000 (2) 
Salary Remaining : 
$4,250,000 
Salary Average : 
$4,250,000 
Salary Average Remaining : 
$4,250,000 
Alec Martinez 
$4,000,000 (1) 
Salary Remaining : 
$4,000,000 
Salary Average : 
$4,000,000 
Salary Average Remaining : 
$4,000,000 
Nico Hischier 
$3,775,000 (1) 
Salary Remaining : 
$3,775,000 
Salary Average : 
$3,775,000 
Salary Average Remaining : 
$3,775,000 
Sam Reinhart 
$3,650,000 (2) 
Salary Remaining : 
$3,650,000 
Salary Average : 
$3,650,000 
Salary Average Remaining : 
$3,650,000 
Sam Gagner 
$3,150,000 (2) 
Salary Remaining : 
$3,150,000 
Salary Average : 
$3,150,000 
Salary Average Remaining : 
$3,150,000 
Adam Lowry 
$3,129,166 (3) 
Salary Remaining : 
$3,129,166 
Salary Average : 
$2,916,666 
Salary Average Remaining : 
$2,916,666 
Cam Fowler 
$3,000,000 (1) 
Salary Remaining : 
$3,000,000 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$3,000,000 
Marcus Foligno 
$2,875,000 (2) 
Salary Remaining : 
$2,875,000 
Salary Average : 
$2,875,000 
Salary Average Remaining : 
$2,875,000 
Martin Necas 
$1,431,666 (1) 
Salary Remaining : 
$1,431,666 
Salary Average : 
$1,431,666 
Salary Average Remaining : 
$1,431,666 
Martin Jones 
$1,262,626 (1) 
Salary Remaining : 
$1,262,626 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$1,000,000 
Robby Fabbri 
$1,106,667 (2) 
Salary Remaining : 
$1,106,667 
Salary Average : 
$450,000 
Salary Average Remaining : 
$450,000 
Ivan Barbashev 
$863,333 (2) 
Salary Remaining : 
$863,333 
Salary Average : 
$863,333 
Salary Average Remaining : 
$863,333 
Total Pro Players  21 
Salary Commitment 
Year 2020 : $79,743,458 
Year 2021 : $54,111,666 
Year 2022 : $16,466,666 
Year 2023 : $4,400,000 
Salary Average Commitment 
Year 2020 : $78,036,665 
Year 2021 : $53,454,999 
Year 2022 : $16,466,666 
Year 2023 : $4,400,000 
Salary Cap with 1 Way Contract 
Year 2020 : $79,743,458 
Year 2021 : $54,899,166 
Year 2022 : $17,254,166 
Year 2023 : $4,400,000 

Farm Players Salaries 
Barrett Hayton 
$264,417 (3) 
Salary Remaining : 
$264,417 
Salary Average : 
$264,417 
Salary Average Remaining : 
$264,417 
Jonas Siegenthaler 
$175,833 (3) 
Salary Remaining : 
$175,833 
Salary Average : 
$88,333 
Salary Average Remaining : 
$88,333 
Brett Ritchie 
$175,000 (1) 
Salary Remaining : 
$175,000 
Salary Average : 
$175,000 
Salary Average Remaining : 
$175,000 
Kevin Shattenkirk 
$175,000 (3) 
Salary Remaining : 
$175,000 
Salary Average : 
$175,000 
Salary Average Remaining : 
$175,000 
Micheal Ferland 
$175,000 (2) 
Salary Remaining : 
$175,000 
Salary Average : 
$175,000 
Salary Average Remaining : 
$175,000 
Sven Baertschi 
$163,875 (1) 
Salary Remaining : 
$163,875 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Andrew Peeke 
$149,167 (3) 
Salary Remaining : 
$149,167 
Salary Average : 
$149,167 
Salary Average Remaining : 
$149,167 
Timothy Liljegren 
$126,333 (2) 
Salary Remaining : 
$126,333 
Salary Average : 
$126,333 
Salary Average Remaining : 
$126,333 
Devin Shore 
$114,375 (1) 
Salary Remaining : 
$114,375 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Trent Frederic 
$113,750 (3) 
Salary Remaining : 
$113,750 
Salary Average : 
$113,750 
Salary Average Remaining : 
$113,750 
Ville Heinola 
$113,750 (3) 
Salary Remaining : 
$113,750 
Salary Average : 
$113,750 
Salary Average Remaining : 
$113,750 
Dylan Gambrell 
$113,700 (2) 
Salary Remaining : 
$113,700 
Salary Average : 
$113,700 
Salary Average Remaining : 
$113,700 
Ryan Lindgren 
$110,000 (3) 
Salary Remaining : 
$110,000 
Salary Average : 
$110,000 
Salary Average Remaining : 
$110,000 
Joel Edmundson 
$105,000 (1) 
Salary Remaining : 
$105,000 
Salary Average : 
$105,000 
Salary Average Remaining : 
$105,000 
Joona Luoto 
$101,250 (1) 
Salary Remaining : 
$101,250 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Laurent Dauphin 
$100,000 (1) 
Salary Remaining : 
$100,000 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Michael Chaput 
$100,000 (2) 
Salary Remaining : 
$100,000 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Jake Walman 
$92,500 (3) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Niko Mikkola 
$92,500 (3) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Glenn Gawdin 
$92,500 (3) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
MacKenzie Entwistle 
$89,417 (3) 
Salary Remaining : 
$89,417 
Salary Average : 
$89,417 
Salary Average Remaining : 
$89,417 
Vince Dunn 
$89,417 (1) 
Salary Remaining : 
$89,417 
Salary Average : 
$89,417 
Salary Average Remaining : 
$89,417 
Jakub Lauko 
$89,417 (3) 
Salary Remaining : 
$89,417 
Salary Average : 
$89,417 
Salary Average Remaining : 
$89,417 
Jason Robertson 
$89,417 (3) 
Salary Remaining : 
$89,417 
Salary Average : 
$89,417 
Salary Average Remaining : 
$89,417 
Boris Katchouk 
$89,417 (3) 
Salary Remaining : 
$89,417 
Salary Average : 
$89,417 
Salary Average Remaining : 
$89,417 
Yannick Veilleux 
$83,333 (1) 
Salary Remaining : 
$83,333 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Tim Schaller 
$77,500 (2) 
Salary Remaining : 
$77,500 
Salary Average : 
$77,500 
Salary Average Remaining : 
$77,500 
Austin Poganski 
$76,250 (2) 
Salary Remaining : 
$76,250 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Mackenzie MacEachern 
$75,000 (3) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Jordan Schmaltz 
$70,000 (1) 
Salary Remaining : 
$70,000 
Salary Average : 
$70,000 
Salary Average Remaining : 
$70,000 
Ville Husso 
$70,000 (3) 
Salary Remaining : 
$70,000 
Salary Average : 
$70,000 
Salary Average Remaining : 
$70,000 
Andy Andreoff 
$67,750 (2) 
Salary Remaining : 
$67,750 
Salary Average : 
$67,750 
Salary Average Remaining : 
$67,750 
Casey DeSmith 
$67,500 (2) 
Salary Remaining : 
$67,500 
Salary Average : 
$67,500 
Salary Average Remaining : 
$67,500 
Total Farm Players  33 
Salary Commitment 
Year 2020 : $3,688,368 
Year 2021 : $2,598,618 
Year 2022 : $1,794,585 
Year 2023 : $0 
Salary Average Commitment 
Year 2020 : $3,451,785 
Year 2021 : $2,567,368 
Year 2022 : $1,794,585 
Year 2023 : $0 
