FHSW - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - 74 $ - 5 658 - 94,30%
Level 2:	5000 - 48 $ - 4 841 - 96,82%
Level 3:	2000 - 34 $ - 1 824 - 91,21%
Level 4:	4000 - 23 $ - 3 544 - 88,61%
Luxury :	1000 - 157 $ - 932 - 93,22%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 494 - 74,70%
Farm Level 2:	1000 - 199 $ - 763 - 76,30%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 800 - 93,33%
Average Income per Game	1 370 939 $
Year to Date Revenue	56 208 512 $
Farm
Home Games Left	0
Average Attendance - %	2 257 - 75,23%
Average Income per Game	735 640 $
Year to Date Revenue	30 161 239 $
Expense
Pro Players Total Salaries	57 121 000 $
Pro Players Total Average Salaries	56 871 000 $
Farm Players Total Salaries	1 464 400 $
Farm Players Total Average Salaries	1 464 400 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 727 500 $
Pro Year To Date Expenses	60 304 044 $
Farm Year To Date Expenses	1 985 561 $
Pro Salary Cap Per Days	288 769 $
Pro Salary Cap To Date	56 018 856 $
Farm Salary Cap Per Days	7 748 $
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	314 098 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 394 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 746 356 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 253 644 $
Estimate Over Minimum Salary Cap of 0 $	57 746 356 $
Current Bank Account	24 417 838 $
Projected Bank Account	24 417 838 $

Pro Players Salaries
Ilya Kovalchuk (1 Way Contract)	7 210 000 $ (1)
-Salary Remaining :	0 $
Jamie Benn (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	0 $
Mike Richards (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	0 $
Alex Goligoski (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Ryan McDonagh (1 Way Contract)	4 750 000 $ (1)
-Salary Remaining :	0 $
Dougie Hamilton (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	0 $
David Savard (1 Way Contract)	3 350 000 $ (3)
-Salary Remaining :	0 $
Travis Zajac (1 Way Contract)	3 110 000 $ (3)
-Salary Remaining :	0 $
David Perron (1 Way Contract)	3 015 000 $ (4)
-Salary Remaining :	0 $
Frans Nielsen (1 Way Contract)	1 990 000 $ (2)
-Salary Remaining :	0 $
Michael Hutchinson (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Andrei Loktionov (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	0 $
Matt Keetley (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Kris Versteeg	955 000 $ (3)
-Salary Remaining :	0 $
Viktor Stalberg (1 Way Contract)	926 000 $ (1)
-Salary Remaining :	0 $
Mikko Rantanen	900 000 $ (3)
-Salary Remaining :	0 $
Jakub Vrana	900 000 $ (3)
-Salary Remaining :	0 $
Stephen Johns	700 000 $ (1)
-Salary Remaining :	0 $
Johan Larsson	700 000 $ (1)
-Salary Remaining :	0 $
Anthony Stewart (1 Way Contract)	650 000 $ (1)
-1 Way Contract Salary Cap :	6 500 $
-Salary Remaining :	0 $
Brandon Davidson	615 000 $ (1)
-Salary Remaining :	0 $
Colton Sceviour (1 Way Contract)	500 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	0 $
Blake Coleman	500 000 $ (1)
-Salary Remaining :	0 $
Benoit Pouliot	500 000 $ (2)
-Salary Remaining :	0 $
Markus Nutivaara	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 16 : 57 121 000 $
Year 17 : 37 870 000 $
Year 18 : 16 430 000 $
Year 19 : 7 015 000 $
Salary Average Commitment
Year 16 : 56 871 000 $
Year 17 : 37 820 000 $
Year 18 : 16 480 000 $
Year 19 : 7 265 000 $
Salary Cap with 1 Way Contract
Year 16 : 55 732 500 $
Year 17 : 37 820 000 $
Year 18 : 16 480 000 $
Year 19 : 7 265 000 $

Farm Players Salaries
Cam Ward	150 000 $ (1)
Salary Remaining :	0 $
T.J. Hensick	112 000 $ (2)
Salary Remaining :	0 $
Nate Prosser	103 000 $ (2)
Salary Remaining :	0 $
Dan Fritsche	98 800 $ (1)
Salary Remaining :	0 $
Ryan Hamilton	97 800 $ (2)
Salary Remaining :	0 $
Tuomo Ruutu	97 600 $ (2)
Salary Remaining :	0 $
Lance Bouma	95 500 $ (2)
Salary Remaining :	0 $
Aaron Ness	87 500 $ (1)
Salary Remaining :	0 $
James Wisniewski	85 500 $ (2)
Salary Remaining :	0 $
Niklas Grossman	85 500 $ (2)
Salary Remaining :	0 $
Bill Thomas	75 900 $ (2)
Salary Remaining :	0 $
Tomas Fleischmann	75 300 $ (1)
Salary Remaining :	0 $
James Reimer	70 000 $ (2)
Salary Remaining :	0 $
Luke Adam	65 000 $ (2)
Salary Remaining :	0 $
Mark Letestu	60 000 $ (1)
Salary Remaining :	0 $
Cam Barker	55 000 $ (2)
Salary Remaining :	0 $
Erik Gustafsson	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 464 400 $
Year 17 : 942 800 $
Year 18 : 0 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 464 400 $
Year 17 : 942 800 $
Year 18 : 0 $
Year 19 : 0 $

Arizona

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 74 $ - 5 531 - 92,18%
Level 2:	5000 - 47 $ - 4 773 - 95,46%
Level 3:	2000 - 32 $ - 1 888 - 94,39%
Level 4:	4000 - 22 $ - 3 613 - 90,32%
Luxury :	1000 - 160 $ - 804 - 80,37%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 512 - 75,58%
Farm Level 2:	1000 - 200 $ - 742 - 74,16%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 608 - 92,27%
Average Income per Game	1 344 191 $
Year to Date Revenue	55 111 813 $
Farm
Home Games Left	0
Average Attendance - %	2 253 - 75,11%
Average Income per Game	771 346 $
Year to Date Revenue	31 625 174 $
Expense
Pro Players Total Salaries	61 755 000 $
Pro Players Total Average Salaries	61 835 000 $
Farm Players Total Salaries	2 123 500 $
Farm Players Total Average Salaries	2 123 500 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 781 539 $
Farm Year To Date Expenses	3 540 690 $
Pro Salary Cap Per Days	306 026 $
Pro Salary Cap To Date	58 188 918 $
Farm Salary Cap Per Days	11 235 $
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	332 927 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 172 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 188 918 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 811 082 $
Estimate Over Minimum Salary Cap of 0 $	58 188 918 $
Current Bank Account	19 315 564 $
Projected Bank Account	19 315 564 $

Pro Players Salaries
Brent Burns (1 Way Contract)	8 110 000 $ (3)
-Salary Remaining :	0 $
Jeff Carter (1 Way Contract)	7 850 000 $ (3)
-Salary Remaining :	0 $
Filip Forsberg (1 Way Contract)	7 600 000 $ (4)
-Salary Remaining :	0 $
Jonathan Huberdeau (1 Way Contract)	7 520 000 $ (2)
-Salary Remaining :	0 $
Torey Krug (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Niklas Hjalmarsson (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Mikko Koivu (1 Way Contract)	2 850 000 $ (2)
-Salary Remaining :	0 $
Ryan Suter (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Jori Lehtera (1 Way Contract)	2 300 000 $ (2)
-Salary Remaining :	0 $
Joe Vitale (1 Way Contract)	1 600 000 $ (1)
-1 Way Contract Salary Cap :	16 000 $
-Salary Remaining :	0 $
Casey Cizikas (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Matt Read	1 100 000 $ (3)
-Salary Remaining :	0 $
Jack Eichel	925 000 $ (1)
-Salary Remaining :	0 $
Kyle Connor	900 000 $ (3)
-Salary Remaining :	0 $
Pierre-Edouard Bellemare (1 Way Contract)	900 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	0 $
Mathew Barzal	900 000 $ (3)
-Salary Remaining :	0 $
Mark Arcobello (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
Petteri Nokelainen (1 Way Contract)	700 000 $ (1)
-1 Way Contract Salary Cap :	7 000 $
-Salary Remaining :	0 $
Zach Hyman	600 000 $ (1)
-Salary Remaining :	0 $
Connor Brown	600 000 $ (2)
-Salary Remaining :	0 $
Jan Rutta	500 000 $ (1)
-Salary Remaining :	0 $
Alexandar Georgiyev	500 000 $ (3)
-Salary Remaining :	0 $
Jaccob Slavin	500 000 $ (2)
-Salary Remaining :	0 $
Philipp Grubauer	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 16 : 61 755 000 $
Year 17 : 53 730 000 $
Year 18 : 29 460 000 $
Year 19 : 7 600 000 $
Salary Average Commitment
Year 16 : 61 835 000 $
Year 17 : 54 210 000 $
Year 18 : 29 460 000 $
Year 19 : 7 600 000 $
Salary Cap with 1 Way Contract
Year 16 : 59 063 000 $
Year 17 : 54 210 000 $
Year 18 : 29 460 000 $
Year 19 : 7 600 000 $

Farm Players Salaries
Mikhail Grabovski	147 000 $ (3)
Salary Remaining :	0 $
Matt Lashoff	144 000 $ (3)
Salary Remaining :	0 $
Cody McLeod	142 000 $ (2)
Salary Remaining :	0 $
Joel Ward	142 000 $ (3)
Salary Remaining :	0 $
Shane O'Brien	142 000 $ (3)
Salary Remaining :	0 $
Gregory Campbell	137 000 $ (3)
Salary Remaining :	0 $
Jason Pominville	137 000 $ (3)
Salary Remaining :	0 $
Matt Carle	127 000 $ (2)
Salary Remaining :	0 $
Jimmy Howard	125 000 $ (1)
Salary Remaining :	0 $
Alexei Emelin	122 000 $ (2)
Salary Remaining :	0 $
Pascal Dupuis	122 000 $ (1)
Salary Remaining :	0 $
Matt Stajan	122 000 $ (3)
Salary Remaining :	0 $
Bobby Butler	117 000 $ (3)
Salary Remaining :	0 $
Nathan Horton	97 500 $ (1)
Salary Remaining :	0 $
Alex Petrovic	80 000 $ (1)
Salary Remaining :	0 $
Riley Sheahan	80 000 $ (1)
Salary Remaining :	0 $
Nicolas Deslauriers	70 000 $ (3)
Salary Remaining :	0 $
Mattias Ritola	70 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 16 : 2 123 500 $
Year 17 : 1 619 000 $
Year 18 : 1 228 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 2 123 500 $
Year 17 : 1 619 000 $
Year 18 : 1 228 000 $
Year 19 : 0 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 75 $ - 5 259 - 87,65%
Level 2:	5000 - 42 $ - 4 886 - 97,71%
Level 3:	2000 - 26 $ - 2 000 - 100,00%
Level 4:	4000 - 18 $ - 4 000 - 100,00%
Luxury :	1000 - 150 $ - 970 - 97,03%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 22 $ - 1 508 - 75,40%
Farm Level 2:	1000 - 10 $ - 749 - 74,88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 115 - 95,08%
Average Income per Game	1 295 040 $
Year to Date Revenue	53 096 638 $
Farm
Home Games Left	0
Average Attendance - %	2 257 - 75,23%
Average Income per Game	60 590 $
Year to Date Revenue	2 484 188 $
Expense
Pro Players Total Salaries	61 068 000 $
Pro Players Total Average Salaries	57 968 000 $
Farm Players Total Salaries	1 577 000 $
Farm Players Total Average Salaries	1 577 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 077 711 $
Farm Year To Date Expenses	2 228 908 $
Pro Salary Cap Per Days	271 242 $
Pro Salary Cap To Date	50 476 677 $
Farm Salary Cap Per Days	7 656 $
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	321 596 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 519 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	50 476 677 $
Estimate Under Maximum Salary Cap of 60 000 000 $	9 523 323 $
Estimate Over Minimum Salary Cap of 0 $	50 476 677 $
Current Bank Account	9 293 090 $
Projected Bank Account	9 293 090 $

Pro Players Salaries
Vincent Lecavalier (1 Way Contract)	7 700 000 $ (1)
-Salary Remaining :	0 $
Kyle Turris (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
P.K. Subban (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
T.J. Oshie (1 Way Contract)	4 250 000 $ (1)
-Salary Remaining :	0 $
Nikita Filatov (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Brock Nelson (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Jean Gabriel Pageau (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	0 $
Adam Henrique (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Cody Franson (1 Way Contract)	2 900 000 $ (4)
-Salary Remaining :	0 $
Matt Niskanen (1 Way Contract)	2 750 000 $ (2)
-1 Way Contract Salary Cap :	27 500 $
-Salary Remaining :	0 $
Maxime Talbot (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Mike Cammalleri (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Michael Bournival (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Andrew MacDonald (1 Way Contract)	1 900 000 $ (1)
-1 Way Contract Salary Cap :	19 000 $
-Salary Remaining :	0 $
Drew Stafford	1 500 000 $ (2)
-Salary Remaining :	0 $
Adam Lowry (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	0 $
Yannick Weber (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
Fedor Tyutin (1 Way Contract)	1 025 000 $ (2)
-1 Way Contract Salary Cap :	10 250 $
-Salary Remaining :	0 $
Colton Parayko	925 000 $ (1)
-Salary Remaining :	0 $
Joonas Korpisalo	925 000 $ (1)
-Salary Remaining :	0 $
Oscar Klefbom	900 000 $ (2)
-Salary Remaining :	0 $
Jon Merrill	800 000 $ (1)
-Salary Remaining :	0 $
Matt Nieto	793 000 $ (1)
-Salary Remaining :	0 $
Antti Raanta (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 16 : 61 068 000 $
Year 17 : 35 575 000 $
Year 18 : 11 900 000 $
Year 19 : 2 900 000 $
Salary Average Commitment
Year 16 : 57 968 000 $
Year 17 : 32 475 000 $
Year 18 : 11 900 000 $
Year 19 : 2 900 000 $
Salary Cap with 1 Way Contract
Year 16 : 52 349 750 $
Year 17 : 28 737 750 $
Year 18 : 11 900 000 $
Year 19 : 2 900 000 $

Farm Players Salaries
Dustin Tokarski	150 000 $ (3)
Salary Remaining :	0 $
David Moss	140 000 $ (3)
Salary Remaining :	0 $
Jonathan Cheechoo	140 000 $ (3)
Salary Remaining :	0 $
Trevor Lewis (Out of Payroll)	130 000 $ (2)
Salary Remaining :	0 $
Nikita Nikitin	110 000 $ (3)
Salary Remaining :	0 $
Chris VandeVelde	100 000 $ (3)
Salary Remaining :	0 $
Scottie Upshall	97 000 $ (2)
Salary Remaining :	0 $
Dane Byers	95 000 $ (1)
Salary Remaining :	0 $
Rostislav Klesla	95 000 $ (2)
Salary Remaining :	0 $
Raymond Macias	92 500 $ (1)
Salary Remaining :	0 $
Erik Haula	90 000 $ (2)
Salary Remaining :	0 $
Robert Earl	90 000 $ (1)
Salary Remaining :	0 $
Joey MacDonald	87 500 $ (1)
Salary Remaining :	0 $
Mattias Janmark	80 000 $ (1)
Salary Remaining :	0 $
Mike Card	80 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 16 : 1 577 000 $
Year 17 : 1 052 000 $
Year 18 : 640 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 577 000 $
Year 17 : 1 052 000 $
Year 18 : 640 000 $
Year 19 : 0 $

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 75 $ - 5 650 - 94,17%
Level 2:	5000 - 46 $ - 4 890 - 97,80%
Level 3:	2000 - 28 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 152 $ - 958 - 95,76%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 534 - 76,69%
Farm Level 2:	1000 - 150 $ - 737 - 73,69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 498 - 97,21%
Average Income per Game	1 286 693 $
Year to Date Revenue	52 754 427 $
Farm
Home Games Left	0
Average Attendance - %	2 271 - 75,69%
Average Income per Game	464 885 $
Year to Date Revenue	19 060 297 $
Expense
Pro Players Total Salaries	50 705 000 $
Pro Players Total Average Salaries	50 705 000 $
Farm Players Total Salaries	988 200 $
Farm Players Total Average Salaries	988 200 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	46 246 902 $
Farm Year To Date Expenses	1 654 982 $
Pro Salary Cap Per Days	247 973 $
Pro Salary Cap To Date	41 210 413 $
Farm Salary Cap Per Days	5 229 $
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	271 528 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 874 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	41 210 413 $
Estimate Under Maximum Salary Cap of 60 000 000 $	18 789 587 $
Estimate Over Minimum Salary Cap of 0 $	41 210 413 $
Current Bank Account	32 545 445 $
Projected Bank Account	32 545 445 $

Pro Players Salaries
Derick Brassard (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Nicklas Bergfors (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Ryan Strome (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
James Van Riemsdyk (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Jonathan Quick (1 Way Contract)	4 650 000 $ (2)
-Salary Remaining :	0 $
Patrick Marleau (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
Michael Sauer (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Robin Lehner (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Paul Byron (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
Dalton Prout	1 370 000 $ (1)
-Salary Remaining :	0 $
Andrew Shaw (1 Way Contract)	1 300 000 $ (2)
-Salary Remaining :	0 $
Brian Campbell	1 300 000 $ (1)
-Salary Remaining :	0 $
John Moore (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	0 $
Erik Condra (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
Travis Hamonic (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Jhonas Enroth (1 Way Contract)	875 000 $ (1)
-1 Way Contract Salary Cap :	8 750 $
-Salary Remaining :	0 $
Chris Tierney	800 000 $ (2)
-Salary Remaining :	0 $
Kevin Hayes	800 000 $ (1)
-Salary Remaining :	0 $
Devante Smith-Pelly	750 000 $ (2)
-Salary Remaining :	0 $
Martin Frk	700 000 $ (2)
-Salary Remaining :	0 $
Julian Melchiori	700 000 $ (1)
-Salary Remaining :	0 $
Eric Gelinas	700 000 $ (2)
-Salary Remaining :	0 $
Teemu Pulkkinen	690 000 $ (1)
-Salary Remaining :	0 $
Jonas Hiller (1 Way Contract)	570 000 $ (2)
-Salary Remaining :	0 $
Kaspar Daugavins	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 16 : 50 705 000 $
Year 17 : 35 520 000 $
Year 18 : 8 500 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 50 705 000 $
Year 17 : 35 520 000 $
Year 18 : 8 500 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 47 858 750 $
Year 17 : 33 540 000 $
Year 18 : 8 500 000 $
Year 19 : 0 $

Farm Players Salaries
Kevin Klein	130 000 $ (1)
Salary Remaining :	0 $
Peter Harrold	120 000 $ (2)
Salary Remaining :	0 $
Miikka Salomaki	92 500 $ (1)
Salary Remaining :	0 $
Sven Baertschi	92 500 $ (1)
Salary Remaining :	0 $
Josh Morrissey	90 000 $ (3)
Salary Remaining :	0 $
Slater Koekkoek	90 000 $ (2)
Salary Remaining :	0 $
Michael Latta	78 200 $ (1)
Salary Remaining :	0 $
Vladimir Zharkov	65 000 $ (1)
Salary Remaining :	0 $
Greg McKegg	60 000 $ (1)
Salary Remaining :	0 $
Lucas Lessio	60 000 $ (1)
Salary Remaining :	0 $
Vinnie Hinostroza	60 000 $ (2)
Salary Remaining :	0 $
Joseph Cramarossa	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 16 : 988 200 $
Year 17 : 360 000 $
Year 18 : 90 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 988 200 $
Year 17 : 360 000 $
Year 18 : 90 000 $
Year 19 : 0 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 100 $ - 5 023 - 83,71%
Level 2:	5635 - 61 $ - 4 480 - 79,50%
Level 3:	2778 - 50 $ - 2 000 - 71,98%
Level 4:	5556 - 30 $ - 4 069 - 73,24%
Luxury :	1000 - 175 $ - 874 - 87,36%
Total Capacity :	20969
Farm
Farm Level 1:	2000 - 16 $ - 1 498 - 74,92%
Farm Level 2:	1000 - 7 $ - 751 - 75,08%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 445 - 78,43%
Average Income per Game	1 244 051 $
Year to Date Revenue	51 006 090 $
Farm
Home Games Left	0
Average Attendance - %	2 249 - 74,97%
Average Income per Game	43 553 $
Year to Date Revenue	1 785 666 $
Expense
Pro Players Total Salaries	50 269 000 $
Pro Players Total Average Salaries	47 769 000 $
Farm Players Total Salaries	1 117 900 $
Farm Players Total Average Salaries	1 117 900 $
Coaches Total Salaries	3 490 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 463 613 $
Farm Year To Date Expenses	1 802 828 $
Pro Salary Cap Per Days	227 176 $
Pro Salary Cap To Date	44 814 538 $
Farm Salary Cap Per Days	5 915 $
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	274 917 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 619 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	44 814 538 $
Estimate Under Maximum Salary Cap of 60 000 000 $	15 185 462 $
Estimate Over Minimum Salary Cap of 0 $	44 814 538 $
Current Bank Account	142 079 $
Projected Bank Account	142 079 $

Pro Players Salaries
Jonathan Marchessault (1 Way Contract)	5 700 000 $ (3)
-Salary Remaining :	0 $
Patrik Berglund (1 Way Contract)	5 250 000 $ (3)
-Salary Remaining :	0 $
Nick Foligno (1 Way Contract)	5 250 000 $ (2)
-Salary Remaining :	0 $
Evander Kane (1 Way Contract)	3 750 000 $ (1)
-Salary Remaining :	0 $
Anton Stralman (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Dennis Seidenberg (1 Way Contract)	3 000 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	0 $
Corey Crawford (1 Way Contract)	2 850 000 $ (3)
-Salary Remaining :	0 $
Francois Beauchemin (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Jacob Trouba (1 Way Contract)	2 300 000 $ (1)
-Salary Remaining :	0 $
Karl Alzner (1 Way Contract)	2 100 000 $ (2)
-1 Way Contract Salary Cap :	21 000 $
-Salary Remaining :	0 $
Gabriel Bourque (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Mark Barberio (Out of Payroll)	1 350 000 $ (3)
-Salary Remaining :	0 $
Dave Bolland (1 Way Contract)	1 275 000 $ (1)
-Salary Remaining :	0 $
Johnny Oduya (1 Way Contract)	1 200 000 $ (3)
-Salary Remaining :	0 $
Andrew Cogliano (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
David Leneveu (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Leon Draisaitl	925 000 $ (1)
-Salary Remaining :	0 $
Aaron Ekblad	925 000 $ (1)
-Salary Remaining :	0 $
Jonathan Drouin	900 000 $ (2)
-Salary Remaining :	0 $
Mitchell Marner	900 000 $ (2)
-Salary Remaining :	0 $
Boone Jenner	894 000 $ (1)
-Salary Remaining :	0 $
Bryan Rust	500 000 $ (1)
-Salary Remaining :	0 $
Andrew Copp	500 000 $ (3)
-Salary Remaining :	0 $
Michal Kempny	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 16 : 50 269 000 $
Year 17 : 34 200 000 $
Year 18 : 16 850 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 47 769 000 $
Year 17 : 34 200 000 $
Year 18 : 16 850 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 45 195 000 $
Year 17 : 32 121 000 $
Year 18 : 16 850 000 $
Year 19 : 0 $

Farm Players Salaries
Erik Reitz	125 000 $ (3)
Salary Remaining :	0 $
Stephane Da Costa	90 000 $ (2)
Salary Remaining :	0 $
Kurtis Foster	90 000 $ (1)
Salary Remaining :	0 $
Nathan Beaulieu	90 000 $ (1)
Salary Remaining :	0 $
Steve Mason	80 000 $ (3)
Salary Remaining :	0 $
Joakim Nordstrom	70 000 $ (1)
Salary Remaining :	0 $
Jayson Megna	60 000 $ (1)
Salary Remaining :	0 $
Matt Martin	60 000 $ (4)
Salary Remaining :	0 $
Brett Sutter	52 900 $ (2)
Salary Remaining :	0 $
Anthony Bitetto	50 000 $ (1)
Salary Remaining :	0 $
Tobias Enstrom	50 000 $ (1)
Salary Remaining :	0 $
Scott Wilson	50 000 $ (1)
Salary Remaining :	0 $
Tim Kennedy	50 000 $ (1)
Salary Remaining :	0 $
Ben Lovejoy	50 000 $ (1)
Salary Remaining :	0 $
Sergei Kalinin	50 000 $ (1)
Salary Remaining :	0 $
Dan Lacosta	50 000 $ (2)
Salary Remaining :	0 $
Andrew Wozniewski	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 117 900 $
Year 17 : 457 900 $
Year 18 : 265 000 $
Year 19 : 60 000 $
Salary Average Commitment
Year 16 : 1 117 900 $
Year 17 : 457 900 $
Year 18 : 265 000 $
Year 19 : 60 000 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 62 $ - 5 852 - 97,54%
Level 2:	5000 - 48 $ - 4 477 - 89,54%
Level 3:	2000 - 37 $ - 1 721 - 86,04%
Level 4:	4000 - 24 $ - 3 452 - 86,31%
Luxury :	1000 - 150 $ - 956 - 95,62%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 495 - 74,77%
Farm Level 2:	1000 - 25 $ - 757 - 75,65%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 459 - 91,44%
Average Income per Game	1 241 791 $
Year to Date Revenue	50 913 431 $
Farm
Home Games Left	0
Average Attendance - %	2 252 - 75,07%
Average Income per Game	104 913 $
Year to Date Revenue	4 301 441 $
Expense
Pro Players Total Salaries	62 876 000 $
Pro Players Total Average Salaries	62 826 000 $
Farm Players Total Salaries	915 800 $
Farm Players Total Average Salaries	915 800 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 011 347 $
Farm Year To Date Expenses	2 828 814 $
Pro Salary Cap Per Days	315 264 $
Pro Salary Cap To Date	57 764 927 $
Farm Salary Cap Per Days	4 846 $
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	341 326 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 782 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 764 927 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 235 073 $
Estimate Over Minimum Salary Cap of 0 $	57 764 927 $
Current Bank Account	(2 876 027 $)
Projected Bank Account	(2 876 027 $)

Pro Players Salaries
Joe Pavelski (1 Way Contract)	7 760 000 $ (1)
-Salary Remaining :	0 $
Tyler Seguin (1 Way Contract)	6 900 000 $ (2)
-Salary Remaining :	0 $
Oliver Ekman-Larsson (1 Way Contract)	6 900 000 $ (2)
-Salary Remaining :	0 $
Ales Hemsky (1 Way Contract)	5 450 000 $ (1)
-Salary Remaining :	0 $
Michael Del Zotto (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Tyler Ennis (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Luke Schenn (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Luca Sbisa (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Thomas Hickey (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	0 $
Aaron Dell (1 Way Contract)	2 050 000 $ (3)
-Salary Remaining :	0 $
Craig Anderson (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Mikael Backlund (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Jason Demers (1 Way Contract)	1 900 000 $ (1)
-Salary Remaining :	0 $
Brandon Dubinsky (1 Way Contract)	1 550 000 $ (1)
-Salary Remaining :	0 $
Torrey Mitchell	1 100 000 $ (2)
-Salary Remaining :	0 $
Alexander Steen (1 Way Contract)	966 000 $ (2)
-Salary Remaining :	0 $
Marc-Andre Fleury (1 Way Contract)	950 000 $ (3)
-Salary Remaining :	0 $
J.T. Miller	925 000 $ (1)
-Salary Remaining :	0 $
Brendan Smith	875 000 $ (1)
-Salary Remaining :	0 $
Radek Faksa	800 000 $ (2)
-Salary Remaining :	0 $
Maxime Macenauer	700 000 $ (2)
-Salary Remaining :	0 $
Connor Brickley	600 000 $ (1)
-Salary Remaining :	0 $
Radim Vrbata (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	0 $
Lukas Sedlak (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 16 : 62 876 000 $
Year 17 : 33 116 000 $
Year 18 : 3 000 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 62 826 000 $
Year 17 : 33 366 000 $
Year 18 : 3 000 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 60 846 000 $
Year 17 : 31 386 000 $
Year 18 : 3 000 000 $
Year 19 : 0 $

Farm Players Salaries
Antti Pihlstrom	122 000 $ (2)
Salary Remaining :	0 $
Zbynek Michalek	122 000 $ (2)
Salary Remaining :	0 $
Patrick Sharp	110 000 $ (1)
Salary Remaining :	0 $
Peter Regin (Out of Payroll)	101 000 $ (2)
Salary Remaining :	0 $
Joey Hishon	90 000 $ (1)
Salary Remaining :	0 $
Bryan Bickell	88 800 $ (3)
Salary Remaining :	0 $
Kevin Connauton	75 000 $ (2)
Salary Remaining :	0 $
Bob Sanguinetti	70 000 $ (3)
Salary Remaining :	0 $
Patrik Nemeth	70 000 $ (1)
Salary Remaining :	0 $
Andreas Nodl	65 000 $ (1)
Salary Remaining :	0 $
Steven Kampfer	60 000 $ (1)
Salary Remaining :	0 $
Derek Grant	60 000 $ (1)
Salary Remaining :	0 $
Jonathon Blum	55 000 $ (1)
Salary Remaining :	0 $
Linus Ullmark	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 16 : 1 138 800 $
Year 17 : 628 800 $
Year 18 : 158 800 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 138 800 $
Year 17 : 628 800 $
Year 18 : 158 800 $
Year 19 : 0 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6100 - 75 $ - 4 037 - 66,17%
Level 2:	5200 - 55 $ - 2 999 - 57,68%
Level 3:	2778 - 25 $ - 1 704 - 61,33%
Level 4:	5556 - 15 $ - 3 691 - 66,43%
Luxury :	1020 - 145 $ - 795 - 77,96%
Total Capacity :	20654
Farm
Farm Level 1:	2000 - 250 $ - 1 511 - 75,56%
Farm Level 2:	1000 - 150 $ - 740 - 73,96%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13 226 - 64,03%
Average Income per Game	1 266 779 $
Year to Date Revenue	51 937 938 $
Farm
Home Games Left	0
Average Attendance - %	2 251 - 75,03%
Average Income per Game	638 930 $
Year to Date Revenue	26 196 134 $
Expense
Pro Players Total Salaries	41 821 000 $
Pro Players Total Average Salaries	41 821 000 $
Farm Players Total Salaries	1 708 900 $
Farm Players Total Average Salaries	1 708 900 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 297 422 $
Pro Year To Date Expenses	54 422 010 $
Farm Year To Date Expenses	2 231 178 $
Pro Salary Cap Per Days	216 689 $
Pro Salary Cap To Date	50 247 729 $
Farm Salary Cap Per Days	9 042 $
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	237 415 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 687 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	52 545 151 $
Estimate Under Maximum Salary Cap of 60 000 000 $	7 454 849 $
Estimate Over Minimum Salary Cap of 0 $	52 545 151 $
Current Bank Account	22 826 502 $
Projected Bank Account	22 826 502 $

Pro Players Salaries
Jeff Petry (1 Way Contract)	6 350 000 $ (4)
-Salary Remaining :	0 $
Ryan Ellis (1 Way Contract)	5 800 000 $ (2)
-Salary Remaining :	0 $
Nail Yakupov (1 Way Contract)	5 400 000 $ (2)
-Salary Remaining :	0 $
Rickard Rakell (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Jack Johnson (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Erik Gudbranson (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	0 $
Wayne Simmonds (1 Way Contract)	2 510 000 $ (1)
-Salary Remaining :	0 $
Antti Miettinen	1 251 000 $ (1)
-Salary Remaining :	0 $
Chris Stewart (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	0 $
Marek Zidlicky	977 000 $ (1)
-Salary Remaining :	0 $
Tyler Strachan	921 000 $ (3)
-Salary Remaining :	0 $
Eric Nystrom	901 000 $ (1)
-Salary Remaining :	0 $
Cam Paddock	751 000 $ (1)
-Salary Remaining :	0 $
Brian Elliott (1 Way Contract)	750 000 $ (3)
-Salary Remaining :	0 $
Brian Flynn (1 Way Contract)	700 000 $ (4)
-Salary Remaining :	0 $
Greg Zanon (1 Way Contract)	580 000 $ (1)
-Salary Remaining :	0 $
Eric Wellwood	580 000 $ (2)
-Salary Remaining :	0 $
Jimmy Hayes (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	0 $
Karri Ramo	500 000 $ (3)
-Salary Remaining :	0 $
Chris Mueller	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 16 : 41 821 000 $
Year 17 : 31 501 000 $
Year 18 : 10 221 000 $
Year 19 : 7 050 000 $
Salary Average Commitment
Year 16 : 41 821 000 $
Year 17 : 31 501 000 $
Year 18 : 10 221 000 $
Year 19 : 7 050 000 $
Salary Cap with 1 Way Contract
Year 16 : 41 821 000 $
Year 17 : 31 501 000 $
Year 18 : 10 221 000 $
Year 19 : 7 050 000 $

Farm Players Salaries
Scott Hannan	140 000 $ (1)
Salary Remaining :	0 $
Josh Gorges	137 500 $ (3)
Salary Remaining :	0 $
Derek Meech	125 500 $ (3)
Salary Remaining :	0 $
Clay Wilson	120 500 $ (3)
Salary Remaining :	0 $
Thomas Greiss	120 100 $ (2)
Salary Remaining :	0 $
Dustin Boyd	115 100 $ (3)
Salary Remaining :	0 $
P-A Parenteau	96 100 $ (2)
Salary Remaining :	0 $
William Nylander	90 000 $ (2)
Salary Remaining :	0 $
Victor Rask	86 300 $ (1)
Salary Remaining :	0 $
Mark Pysyk	80 000 $ (1)
Salary Remaining :	0 $
Nick Bjugstad	80 000 $ (1)
Salary Remaining :	0 $
Cory Emmerton	75 000 $ (4)
Salary Remaining :	0 $
Tanner Pearson	72 800 $ (1)
Salary Remaining :	0 $
Scott Harrington	70 000 $ (1)
Salary Remaining :	0 $
Brad Malone	70 000 $ (1)
Salary Remaining :	0 $
Kyle Rau	70 000 $ (2)
Salary Remaining :	0 $
Jordan Szwarz	60 000 $ (1)
Salary Remaining :	0 $
Chris Higgins	50 000 $ (3)
Salary Remaining :	0 $
Linus Omark	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 16 : 1 708 900 $
Year 17 : 1 049 800 $
Year 18 : 673 600 $
Year 19 : 75 000 $
Salary Average Commitment
Year 16 : 1 708 900 $
Year 17 : 1 049 800 $
Year 18 : 673 600 $
Year 19 : 75 000 $

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 90 $ - 5 519 - 91,99%
Level 2:	5000 - 60 $ - 4 501 - 90,02%
Level 3:	2778 - 40 $ - 2 268 - 81,65%
Level 4:	5556 - 25 $ - 4 365 - 78,56%
Luxury :	1000 - 200 $ - 895 - 89,54%
Total Capacity :	20334
Farm
Farm Level 1:	2000 - 150 $ - 1 492 - 74,62%
Farm Level 2:	1000 - 100 $ - 759 - 75,85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 549 - 86,30%
Average Income per Game	1 280 400 $
Year to Date Revenue	52 496 399 $
Farm
Home Games Left	0
Average Attendance - %	2 251 - 75,03%
Average Income per Game	116 145 $
Year to Date Revenue	4 761 953 $
Expense
Pro Players Total Salaries	56 878 000 $
Pro Players Total Average Salaries	56 878 000 $
Farm Players Total Salaries	1 804 000 $
Farm Players Total Average Salaries	1 704 000 $
Coaches Total Salaries	5 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 575 000 $
Pro Year To Date Expenses	62 795 106 $
Farm Year To Date Expenses	3 205 527 $
Pro Salary Cap Per Days	287 010 $
Pro Salary Cap To Date	57 130 854 $
Farm Salary Cap Per Days	9 016 $
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	313 876 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 481 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 705 854 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 294 146 $
Estimate Over Minimum Salary Cap of 0 $	58 705 854 $
Current Bank Account	(8 471 546 $)
Projected Bank Account	(8 471 546 $)

Pro Players Salaries
Justin Williams (1 Way Contract)	7 233 000 $ (3)
-Salary Remaining :	0 $
Keith Yandle (1 Way Contract)	5 250 000 $ (1)
-Salary Remaining :	0 $
Evgenii Dadonov (1 Way Contract)	5 110 000 $ (1)
-Salary Remaining :	0 $
Cam Fowler (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Shea Weber (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Jeff Skinner (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Justin Schultz (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Ryan O'Reilly (1 Way Contract)	3 900 000 $ (1)
-Salary Remaining :	0 $
Carey Price (1 Way Contract)	3 200 000 $ (4)
-Salary Remaining :	0 $
Dan Hamhuis (1 Way Contract)	2 510 000 $ (2)
-Salary Remaining :	0 $
Antero Niittymaki (1 Way Contract)	1 750 000 $ (2)
-Salary Remaining :	0 $
Mikkel Boedker (1 Way Contract)	1 250 000 $ (4)
-Salary Remaining :	0 $
Peter Holland (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	0 $
Ryan Murray	925 000 $ (1)
-Salary Remaining :	0 $
Anthony Mantha	900 000 $ (2)
-Salary Remaining :	0 $
Brock Boeser	900 000 $ (3)
-Salary Remaining :	0 $
Auston Matthews	900 000 $ (2)
-Salary Remaining :	0 $
Calle Jarnkrok	900 000 $ (1)
-Salary Remaining :	0 $
Pavel Buchnevich	900 000 $ (3)
-Salary Remaining :	0 $
Craig Smith (1 Way Contract)	800 000 $ (2)
-1 Way Contract Salary Cap :	8 000 $
-Salary Remaining :	0 $
Andrej Nestrasil (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
Damian Brunner (1 Way Contract)	700 000 $ (2)
-1 Way Contract Salary Cap :	7 000 $
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 16 : 56 878 000 $
Year 17 : 35 043 000 $
Year 18 : 14 483 000 $
Year 19 : 4 450 000 $
Salary Average Commitment
Year 16 : 56 878 000 $
Year 17 : 35 043 000 $
Year 18 : 14 483 000 $
Year 19 : 4 450 000 $
Salary Cap with 1 Way Contract
Year 16 : 55 393 000 $
Year 17 : 33 558 000 $
Year 18 : 14 483 000 $
Year 19 : 4 450 000 $

Farm Players Salaries
Byron Froese	150 000 $ (1)
Salary Remaining :	0 $
Christian Ehrhoff	145 000 $ (1)
Salary Remaining :	0 $
Chad Johnson	140 000 $ (3)
Salary Remaining :	0 $
John Mitchell	140 000 $ (1)
Salary Remaining :	0 $
Tomas Kopecky	130 000 $ (1)
Salary Remaining :	0 $
Fabian Brunnstrom	110 000 $ (2)
Salary Remaining :	0 $
Derek Dorsett	110 000 $ (3)
Salary Remaining :	0 $
Jeremy Williams	98 900 $ (2)
Salary Remaining :	0 $
Ville Koistinen	95 100 $ (2)
Salary Remaining :	0 $
Ryan White	90 000 $ (4)
Salary Remaining :	0 $
Justin Falk	80 000 $ (1)
Salary Remaining :	0 $
Dwight King	75 000 $ (2)
Salary Remaining :	0 $
Matt Taormina	75 000 $ (2)
Salary Remaining :	0 $
Cody Goloubef	75 000 $ (2)
Salary Remaining :	0 $
Jacob Josefson	75 000 $ (3)
Salary Remaining :	0 $
Kevin Poulin	65 000 $ (2)
Salary Remaining :	0 $
Michal Jordan	50 000 $ (1)
Salary Remaining :	0 $
Matthew Benning	50 000 $ (2)
Salary Remaining :	0 $
Philip Larsen	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 16 : 1 804 000 $
Year 17 : 1 109 000 $
Year 18 : 415 000 $
Year 19 : 90 000 $
Salary Average Commitment
Year 16 : 1 704 000 $
Year 17 : 1 109 000 $
Year 18 : 415 000 $
Year 19 : 90 000 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 125 $ - 4 768 - 79,46%
Level 2:	5000 - 80 $ - 4 121 - 82,42%
Level 3:	2000 - 60 $ - 1 681 - 84,05%
Level 4:	4000 - 45 $ - 2 909 - 72,72%
Luxury :	1000 - 220 $ - 845 - 84,52%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 463 - 73,15%
Farm Level 2:	1000 - 20 $ - 745 - 74,51%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14 324 - 79,58%
Average Income per Game	1 311 298 $
Year to Date Revenue	53 763 232 $
Farm
Home Games Left	0
Average Attendance - %	2 208 - 73,61%
Average Income per Game	98 503 $
Year to Date Revenue	4 038 630 $
Expense
Pro Players Total Salaries	46 022 000 $
Pro Players Total Average Salaries	46 222 000 $
Farm Players Total Salaries	1 281 200 $
Farm Players Total Average Salaries	1 281 200 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 237 500 $
Pro Year To Date Expenses	64 072 384 $
Farm Year To Date Expenses	2 725 395 $
Pro Salary Cap Per Days	207 294 $
Pro Salary Cap To Date	53 723 819 $
Farm Salary Cap Per Days	6 779 $
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	248 819 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 715 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 961 319 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 038 681 $
Estimate Over Minimum Salary Cap of 0 $	58 961 319 $
Current Bank Account	(6 595 917 $)
Projected Bank Account	(6 595 917 $)

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	8 100 000 $ (3)
-Salary Remaining :	0 $
Brayden Schenn (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Nino Niederreiter (1 Way Contract)	5 200 000 $ (2)
-Salary Remaining :	0 $
Frederik Andersen	3 250 000 $ (2)
-Salary Remaining :	0 $
Jonas Brodin (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Gregory Stewart (1 Way Contract)	2 200 000 $ (2)
-1 Way Contract Salary Cap :	24 000 $
-Salary Remaining :	0 $
J.T. Brown (1 Way Contract)	1 900 000 $ (1)
-Salary Remaining :	0 $
Marcus Kruger (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Steve Downie (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	0 $
Matt Moulson (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	0 $
Ryan Miller (1 Way Contract)	1 310 000 $ (3)
-Salary Remaining :	0 $
Jakub Kindl	1 150 000 $ (1)
-Salary Remaining :	0 $
Cody Ceci	925 000 $ (1)
-Salary Remaining :	0 $
Nate Schmidt	925 000 $ (1)
-Salary Remaining :	0 $
Bo Horvat	900 000 $ (1)
-Salary Remaining :	0 $
Jesse Winchester (1 Way Contract)	877 000 $ (1)
-1 Way Contract Salary Cap :	8 770 $
-Salary Remaining :	0 $
Ryan Hartman	800 000 $ (2)
-Salary Remaining :	0 $
Oliver Bjorkstrand	800 000 $ (3)
-Salary Remaining :	0 $
Richard Panik	735 000 $ (1)
-Salary Remaining :	0 $
Devin Shore	700 000 $ (3)
-Salary Remaining :	0 $
Josh Manson	700 000 $ (1)
-Salary Remaining :	0 $
Zac Rinaldo	650 000 $ (2)
-Salary Remaining :	0 $
Jake Dotchin	600 000 $ (2)
-Salary Remaining :	0 $
Conor Sheary	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 16 : 46 022 000 $
Year 17 : 32 210 000 $
Year 18 : 10 910 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 46 222 000 $
Year 17 : 32 810 000 $
Year 18 : 10 910 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 40 007 770 $
Year 17 : 30 434 000 $
Year 18 : 10 910 000 $
Year 19 : 0 $

Farm Players Salaries
Andrew Hammond	185 000 $ (3)
Salary Remaining :	0 $
Jiri Hudler	129 100 $ (1)
Salary Remaining :	0 $
Andrej Sustr	100 000 $ (1)
Salary Remaining :	0 $
Steve Oleksy	97 100 $ (2)
Salary Remaining :	0 $
Stefan Elliott	90 000 $ (1)
Salary Remaining :	0 $
Marek Schwarz	85 000 $ (2)
Salary Remaining :	0 $
Brendan Gaunce	80 000 $ (2)
Salary Remaining :	0 $
Nikita Nesterov	80 000 $ (2)
Salary Remaining :	0 $
Anthony Peluso	70 000 $ (1)
Salary Remaining :	0 $
Enver Lisin	70 000 $ (2)
Salary Remaining :	0 $
Justin Bailey	70 000 $ (3)
Salary Remaining :	0 $
Nicolas Kerdiles	60 000 $ (2)
Salary Remaining :	0 $
Taylor Leier	60 000 $ (2)
Salary Remaining :	0 $
Zack Stortini	55 000 $ (1)
Salary Remaining :	0 $
Hudson Fasching	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 16 : 1 281 200 $
Year 17 : 837 100 $
Year 18 : 305 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 281 200 $
Year 17 : 837 100 $
Year 18 : 305 000 $
Year 19 : 0 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8333 - 65 $ - 5 966 - 71,60%
Level 2:	6944 - 45 $ - 4 977 - 71,68%
Level 3:	2778 - 35 $ - 1 700 - 61,20%
Level 4:	5556 - 25 $ - 3 250 - 58,49%
Luxury :	1389 - 155 $ - 927 - 66,76%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 101 $ - 1 502 - 75,08%
Farm Level 2:	1000 - 50 $ - 737 - 73,69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 821 - 67,28%
Average Income per Game	1 300 372 $
Year to Date Revenue	53 315 252 $
Farm
Home Games Left	0
Average Attendance - %	2 238 - 74,62%
Average Income per Game	280 875 $
Year to Date Revenue	11 515 862 $
Expense
Pro Players Total Salaries	59 653 000 $
Pro Players Total Average Salaries	59 853 000 $
Farm Players Total Salaries	1 289 000 $
Farm Players Total Average Salaries	1 289 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 852 888 $
Farm Year To Date Expenses	3 020 698 $
Pro Salary Cap Per Days	275 518 $
Pro Salary Cap To Date	57 204 960 $
Farm Salary Cap Per Days	6 820 $
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	329 808 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 757 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 204 960 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 795 040 $
Estimate Over Minimum Salary Cap of 0 $	57 204 960 $
Current Bank Account	26 163 583 $
Projected Bank Account	26 163 583 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	8 700 000 $ (4)
-Salary Remaining :	0 $
Nathan MacKinnon (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Drew Doughty (1 Way Contract)	6 100 000 $ (2)
-Salary Remaining :	0 $
Ryan Johansen (1 Way Contract)	5 750 000 $ (3)
-Salary Remaining :	0 $
Alexander Ovechkin (1 Way Contract)	5 600 000 $ (2)
-Salary Remaining :	0 $
Jared Spurgeon	5 070 000 $ (2)
-Salary Remaining :	0 $
Kevin Shattenkirk (Out of Payroll)	4 500 000 $ (1)
-Salary Remaining :	0 $
Vladimir Tarasenko (1 Way Contract)	4 100 000 $ (2)
-Salary Remaining :	0 $
Joakim Andersson (1 Way Contract)	2 200 000 $ (1)
-1 Way Contract Salary Cap :	22 000 $
-Salary Remaining :	0 $
Sami Vatanen	900 000 $ (1)
-Salary Remaining :	0 $
Nikita Zadorov	900 000 $ (3)
-Salary Remaining :	0 $
Mikael Granlund	900 000 $ (1)
-Salary Remaining :	0 $
Evgeny Kuznetsov	900 000 $ (1)
-Salary Remaining :	0 $
Jack Campbell	900 000 $ (1)
-Salary Remaining :	0 $
Johnny Gaudreau	900 000 $ (1)
-Salary Remaining :	0 $
Clayton Keller	900 000 $ (3)
-Salary Remaining :	0 $
Jordan Martinook	841 000 $ (1)
-Salary Remaining :	0 $
Connor Hellebuyck	800 000 $ (2)
-Salary Remaining :	0 $
Alexey Marchenko	792 000 $ (1)
-Salary Remaining :	0 $
Colin Wilson (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	0 $
Riley Nash (1 Way Contract)	650 000 $ (1)
-Salary Remaining :	0 $
Brett Pesce	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 16 : 59 653 000 $
Year 17 : 46 170 000 $
Year 18 : 23 250 000 $
Year 19 : 8 700 000 $
Salary Average Commitment
Year 16 : 59 853 000 $
Year 17 : 46 370 000 $
Year 18 : 23 250 000 $
Year 19 : 8 700 000 $
Salary Cap with 1 Way Contract
Year 16 : 57 675 000 $
Year 17 : 46 370 000 $
Year 18 : 23 250 000 $
Year 19 : 8 700 000 $

Farm Players Salaries
Chris Campoli	151 000 $ (2)
Salary Remaining :	0 $
Clarke MacArthur	122 000 $ (1)
Salary Remaining :	0 $
Emerson Etem	90 000 $ (1)
Salary Remaining :	0 $
David Rundblad	90 000 $ (1)
Salary Remaining :	0 $
Grant Clitsome	90 000 $ (1)
Salary Remaining :	0 $
Mark Jankowski	80 000 $ (2)
Salary Remaining :	0 $
Oscar Lindberg	76 000 $ (1)
Salary Remaining :	0 $
Dmitrij Jaskin	70 000 $ (2)
Salary Remaining :	0 $
Anton Belov	70 000 $ (3)
Salary Remaining :	0 $
Ryan Potulny	70 000 $ (1)
Salary Remaining :	0 $
Ben Smith	60 000 $ (1)
Salary Remaining :	0 $
Tyler Graovac	60 000 $ (1)
Salary Remaining :	0 $
Michael Sgarbossa	60 000 $ (1)
Salary Remaining :	0 $
Al Montoya	50 000 $ (1)
Salary Remaining :	0 $
Joakim Ryan	50 000 $ (2)
Salary Remaining :	0 $
Austin Czarnik	50 000 $ (2)
Salary Remaining :	0 $
Tomas Nosek	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 289 000 $
Year 17 : 521 000 $
Year 18 : 70 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 289 000 $
Year 17 : 521 000 $
Year 18 : 70 000 $
Year 19 : 0 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 77 $ - 5 498 - 91,64%
Level 2:	5100 - 50 $ - 4 481 - 87,86%
Level 3:	2778 - 26 $ - 2 224 - 80,07%
Level 4:	5556 - 16 $ - 4 145 - 74,60%
Luxury :	1000 - 157 $ - 925 - 92,55%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - 9 $ - 1 507 - 75,36%
Farm Level 2:	1000 - 3 $ - 757 - 75,74%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 274 - 84,53%
Average Income per Game	1 355 077 $
Year to Date Revenue	55 558 146 $
Farm
Home Games Left	0
Average Attendance - %	2 265 - 75,49%
Average Income per Game	31 497 $
Year to Date Revenue	1 291 394 $
Expense
Pro Players Total Salaries	58 403 000 $
Pro Players Total Average Salaries	58 503 000 $
Farm Players Total Salaries	1 771 000 $
Farm Players Total Average Salaries	1 771 000 $
Coaches Total Salaries	6 010 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 639 982 $
Farm Year To Date Expenses	3 726 562 $
Pro Salary Cap Per Days	285 940 $
Pro Salary Cap To Date	55 769 293 $
Farm Salary Cap Per Days	9 370 $
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	323 383 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 952 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	55 769 293 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 230 707 $
Estimate Over Minimum Salary Cap of 0 $	55 769 293 $
Current Bank Account	(4 815 875 $)
Projected Bank Account	(4 815 875 $)

Pro Players Salaries
Tyler Johnson (1 Way Contract)	7 200 000 $ (2)
-Salary Remaining :	0 $
Dustin Byfuglien (1 Way Contract)	6 750 000 $ (1)
-Salary Remaining :	0 $
Gabriel Landeskog (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Nazem Kadri (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Jannik Hansen (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Jeff Schultz (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Alexander Edler (1 Way Contract)	4 650 000 $ (2)
-Salary Remaining :	0 $
Eric Fehr (1 Way Contract)	3 350 000 $ (2)
-1 Way Contract Salary Cap :	33 500 $
-Salary Remaining :	0 $
Jussi Jokinen (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Marian Gaborik (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	0 $
Matt Hunwick (1 Way Contract)	1 300 000 $ (2)
-Salary Remaining :	0 $
Nick Spaling (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
Pascal Leclaire (1 Way Contract)	1 120 000 $ (1)
-Salary Remaining :	0 $
Patrik Laine	900 000 $ (2)
-Salary Remaining :	0 $
Shawn Matthias	900 000 $ (2)
-Salary Remaining :	0 $
Nick Schmaltz	800 000 $ (3)
-Salary Remaining :	0 $
Brandon Carlo	800 000 $ (2)
-Salary Remaining :	0 $
Petr Mrazek	733 000 $ (1)
-Salary Remaining :	0 $
Evan Rodrigues	700 000 $ (2)
-Salary Remaining :	0 $
Viktor Arvidsson	650 000 $ (1)
-Salary Remaining :	0 $
Brandon Montour	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 16 : 58 403 000 $
Year 17 : 40 650 000 $
Year 18 : 800 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 58 503 000 $
Year 17 : 40 750 000 $
Year 18 : 800 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 55 186 500 $
Year 17 : 37 433 500 $
Year 18 : 800 000 $
Year 19 : 0 $

Farm Players Salaries
Mike Santorelli	150 500 $ (2)
Salary Remaining :	0 $
Colin Greening	122 000 $ (2)
Salary Remaining :	0 $
Brandon Prust	122 000 $ (2)
Salary Remaining :	0 $
Nigel Dawes	122 000 $ (2)
Salary Remaining :	0 $
Patrick Wiercioch	120 000 $ (1)
Salary Remaining :	0 $
Jeff Zatkoff	99 500 $ (2)
Salary Remaining :	0 $
Christian Thomas	92 500 $ (1)
Salary Remaining :	0 $
Tanner Kero	92 500 $ (1)
Salary Remaining :	0 $
Adam Clendening	92 500 $ (1)
Salary Remaining :	0 $
Corey Potter	90 000 $ (2)
Salary Remaining :	0 $
Derek Smith	90 000 $ (2)
Salary Remaining :	0 $
Jordin Tootoo	90 000 $ (1)
Salary Remaining :	0 $
Mattias Ohlund	90 000 $ (1)
Salary Remaining :	0 $
David Liffiton	90 000 $ (1)
Salary Remaining :	0 $
Ben Walter	75 000 $ (1)
Salary Remaining :	0 $
Connor Carrick	70 000 $ (2)
Salary Remaining :	0 $
Matt D'Agostini	60 000 $ (2)
Salary Remaining :	0 $
Patrick Bordeleau	52 500 $ (1)
Salary Remaining :	0 $
Pheonix Copley	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 16 : 1 771 000 $
Year 17 : 926 000 $
Year 18 : 0 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 771 000 $
Year 17 : 926 000 $
Year 18 : 0 $
Year 19 : 0 $

LosAngeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 69 $ - 4 991 - 83,19%
Level 2:	5000 - 44 $ - 4 231 - 84,63%
Level 3:	2000 - 33 $ - 1 545 - 77,25%
Level 4:	4000 - 19 $ - 3 287 - 82,19%
Luxury :	1000 - 155 $ - 807 - 80,70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 100 $ - 1 491 - 74,54%
Farm Level 2:	1000 - 50 $ - 749 - 74,89%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14 862 - 82,57%
Average Income per Game	1 283 643 $
Year to Date Revenue	52 629 378 $
Farm
Home Games Left	0
Average Attendance - %	2 240 - 74,66%
Average Income per Game	277 929 $
Year to Date Revenue	11 395 075 $
Expense
Pro Players Total Salaries	54 000 000 $
Pro Players Total Average Salaries	54 000 000 $
Farm Players Total Salaries	985 000 $
Farm Players Total Average Salaries	985 000 $
Coaches Total Salaries	2 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	55 112 007 $
Farm Year To Date Expenses	1 529 013 $
Pro Salary Cap Per Days	269 534 $
Pro Salary Cap To Date	51 316 188 $
Farm Salary Cap Per Days	5 212 $
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	288 083 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 857 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	51 316 188 $
Estimate Under Maximum Salary Cap of 60 000 000 $	8 683 812 $
Estimate Over Minimum Salary Cap of 0 $	51 316 188 $
Current Bank Account	8 465 369 $
Projected Bank Account	8 465 369 $

Pro Players Salaries
Erik Karlsson (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	0 $
Victor Hedman (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	0 $
Patrice Bergeron (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Jordan Staal (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Justin Faulk (1 Way Contract)	3 850 000 $ (2)
-Salary Remaining :	0 $
Michael Stone (1 Way Contract)	3 300 000 $ (2)
-Salary Remaining :	0 $
Carl Hagelin (1 Way Contract)	3 200 000 $ (1)
-Salary Remaining :	0 $
Loui Eriksson (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Keith Kinkaid (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Joe Colborne	2 000 000 $ (2)
-Salary Remaining :	0 $
Slava Voynov (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Sergei Bobrovsky (1 Way Contract)	1 500 000 $ (3)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	0 $
Aleksander Barkov	925 000 $ (1)
-Salary Remaining :	0 $
Alexander Radulov	900 000 $ (2)
-Salary Remaining :	0 $
Jesper Fast	900 000 $ (1)
-Salary Remaining :	0 $
Travis Konecny	900 000 $ (3)
-Salary Remaining :	0 $
Artem Panarin	815 000 $ (1)
-Salary Remaining :	0 $
Cal Clutterbuck (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	0 $
Paul Gaustad (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Roberto Luongo (1 Way Contract)	710 000 $ (3)
-Salary Remaining :	0 $
Darren Helm (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	0 $
Jiri Sekac (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Drayson Bowman (1 Way Contract)	500 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	0 $
Dylan DeMelo	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 16 : 54 000 000 $
Year 17 : 39 460 000 $
Year 18 : 6 410 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 54 000 000 $
Year 17 : 39 460 000 $
Year 18 : 6 410 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 52 020 000 $
Year 17 : 37 975 000 $
Year 18 : 4 925 000 $
Year 19 : 0 $

Farm Players Salaries
Jonas Gustavsson	125 000 $ (2)
Salary Remaining :	0 $
Ben Hutton	92 500 $ (1)
Salary Remaining :	0 $
Ryan Sproul	80 000 $ (1)
Salary Remaining :	0 $
Tommy Wingels	80 000 $ (1)
Salary Remaining :	0 $
Gilbert Brule	70 000 $ (1)
Salary Remaining :	0 $
Marc-Andre Bourdon	70 000 $ (2)
Salary Remaining :	0 $
Jordan Schroeder	70 000 $ (2)
Salary Remaining :	0 $
Curtis McKenzie	65 000 $ (2)
Salary Remaining :	0 $
Sven Andrighetto	62 500 $ (1)
Salary Remaining :	0 $
Nick Shore	60 000 $ (1)
Salary Remaining :	0 $
Robert Bortuzzo	55 000 $ (1)
Salary Remaining :	0 $
Rich Clune	55 000 $ (1)
Salary Remaining :	0 $
Jordan Oesterle	50 000 $ (1)
Salary Remaining :	0 $
Tim Heed	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 16 : 985 000 $
Year 17 : 330 000 $
Year 18 : 0 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 985 000 $
Year 17 : 330 000 $
Year 18 : 0 $
Year 19 : 0 $

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 105 $ - 3 984 - 66,40%
Level 2:	5000 - 65 $ - 3 059 - 61,19%
Level 3:	2000 - 50 $ - 1 254 - 62,69%
Level 4:	4000 - 35 $ - 2 522 - 63,04%
Luxury :	1000 - 190 $ - 814 - 81,44%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 498 - 74,89%
Farm Level 2:	1000 - 20 $ - 750 - 75,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11 633 - 64,63%
Average Income per Game	1 247 968 $
Year to Date Revenue	51 166 690 $
Farm
Home Games Left	0
Average Attendance - %	2 248 - 74,92%
Average Income per Game	89 298 $
Year to Date Revenue	3 661 230 $
Expense
Pro Players Total Salaries	68 150 000 $
Pro Players Total Average Salaries	67 733 333 $
Farm Players Total Salaries	1 050 000 $
Farm Players Total Average Salaries	1 050 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 350 000 $
Pro Year To Date Expenses	64 636 992 $
Farm Year To Date Expenses	1 543 873 $
Pro Salary Cap Per Days	325 559 $
Pro Salary Cap To Date	57 066 574 $
Farm Salary Cap Per Days	5 556 $
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	366 062 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 201 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 416 574 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 583 426 $
Estimate Over Minimum Salary Cap of 0 $	58 416 574 $
Current Bank Account	(8 602 945 $)
Projected Bank Account	(8 602 945 $)

Pro Players Salaries
Anze Kopitar (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Vladimir Sobotka (1 Way Contract)	5 750 000 $ (4)
-Salary Remaining :	0 $
Roman Josi (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	0 $
Justin Pogge (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Marc-André Cliche (1 Way Contract)	4 800 000 $ (3)
-Salary Remaining :	0 $
Pat Maroon (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	0 $
Zack Smith (1 Way Contract)	3 250 000 $ (3)
-Salary Remaining :	0 $
Dion Phaneuf (1 Way Contract)	3 150 000 $ (1)
-Salary Remaining :	0 $
Michal Neuvirth (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Kyle Palmieri (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Nick Bonino (1 Way Contract)	2 750 000 $ (1)
-1 Way Contract Salary Cap :	27 500 $
-Salary Remaining :	0 $
Mike Green (1 Way Contract)	2 600 000 $ (2)
-Salary Remaining :	0 $
Kevan Miller (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Marco Scandella (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Derek Stepan (1 Way Contract)	2 150 000 $ (2)
-Salary Remaining :	0 $
Magnus Paajarvi (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Leo Komarov (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Brad Richards (1 Way Contract)	1 450 000 $ (2)
-1 Way Contract Salary Cap :	14 500 $
-Salary Remaining :	0 $
Mark Scheifele	925 000 $ (1)
-Salary Remaining :	0 $
Max Domi	925 000 $ (1)
-Salary Remaining :	0 $
Zach Werenski	900 000 $ (2)
-Salary Remaining :	0 $
Vladislav Namestnikov	900 000 $ (1)
-Salary Remaining :	0 $
Teuvo Teravainen	900 000 $ (2)
-Salary Remaining :	0 $
Andre Burakovsky	900 000 $ (2)
-Salary Remaining :	0 $
Ryan Stanton (1 Way Contract)	750 000 $ (2)
-1 Way Contract Salary Cap :	7 500 $
-Salary Remaining :	0 $
Darnell Nurse	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 16 : 68 150 000 $
Year 17 : 49 200 000 $
Year 18 : 17 050 000 $
Year 19 : 5 750 000 $
Salary Average Commitment
Year 16 : 67 733 333 $
Year 17 : 49 283 333 $
Year 18 : 17 383 333 $
Year 19 : 5 750 000 $
Salary Cap with 1 Way Contract
Year 16 : 62 832 833 $
Year 17 : 47 105 333 $
Year 18 : 17 383 333 $
Year 19 : 5 750 000 $

Farm Players Salaries
Peter Budaj	110 000 $ (1)
Salary Remaining :	0 $
Matt Frattin	100 000 $ (1)
Salary Remaining :	0 $
Nick Ritchie	90 000 $ (3)
Salary Remaining :	0 $
Peter Schaefer	80 000 $ (1)
Salary Remaining :	0 $
Matt Kassian	70 000 $ (1)
Salary Remaining :	0 $
Brad Mills	50 000 $ (1)
Salary Remaining :	0 $
Andrew Alberts	50 000 $ (1)
Salary Remaining :	0 $
Aaron Rome	50 000 $ (1)
Salary Remaining :	0 $
Patrik Elias	50 000 $ (1)
Salary Remaining :	0 $
Martin St.Pierre	50 000 $ (1)
Salary Remaining :	0 $
Adam Pardy	50 000 $ (1)
Salary Remaining :	0 $
Todd Fedoruk	50 000 $ (1)
Salary Remaining :	0 $
Marcel Goc	50 000 $ (1)
Salary Remaining :	0 $
Lawrence Nycholat	50 000 $ (1)
Salary Remaining :	0 $
Matt Walker	50 000 $ (1)
Salary Remaining :	0 $
Mike McKenna	50 000 $ (1)
Salary Remaining :	0 $
Jimmy Vesey	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 050 000 $
Year 17 : 140 000 $
Year 18 : 90 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 050 000 $
Year 17 : 140 000 $
Year 18 : 90 000 $
Year 19 : 0 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 70 $ - 5 332 - 88,86%
Level 2:	5250 - 40 $ - 4 514 - 85,98%
Level 3:	2500 - 25 $ - 1 986 - 79,46%
Level 4:	5200 - 16 $ - 3 830 - 73,65%
Luxury :	1000 - 170 $ - 672 - 67,23%
Total Capacity :	19950
Farm
Farm Level 1:	2000 - 100 $ - 1 491 - 74,56%
Farm Level 2:	1000 - 50 $ - 750 - 75,04%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 334 - 81,88%
Average Income per Game	1 259 183 $
Year to Date Revenue	51 626 491 $
Farm
Home Games Left	0
Average Attendance - %	2 242 - 74,72%
Average Income per Game	255 655 $
Year to Date Revenue	10 481 869 $
Expense
Pro Players Total Salaries	59 150 000 $
Pro Players Total Average Salaries	59 150 000 $
Farm Players Total Salaries	1 474 000 $
Farm Players Total Average Salaries	1 474 000 $
Coaches Total Salaries	3 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 245 653 $
Farm Year To Date Expenses	2 403 143 $
Pro Salary Cap Per Days	303 655 $
Pro Salary Cap To Date	58 788 678 $
Farm Salary Cap Per Days	7 799 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	320 725 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 090 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 788 678 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 211 322 $
Estimate Over Minimum Salary Cap of 0 $	58 788 678 $
Current Bank Account	17 797 638 $
Projected Bank Account	17 797 638 $

Pro Players Salaries
Matt Duchene (1 Way Contract)	7 500 000 $ (4)
-Salary Remaining :	0 $
Steven Stamkos (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	0 $
Nick Leddy (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Paul Stastny (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Gustav Nyqvist (1 Way Contract)	5 800 000 $ (2)
-Salary Remaining :	0 $
Braden Holtby (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	0 $
Hampus Lindholm (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Rob Schremp (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Sean Couturier (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Mats Zuccarello (1 Way Contract)	2 300 000 $ (3)
-Salary Remaining :	0 $
Tyler Bozak (1 Way Contract)	1 250 000 $ (3)
-Salary Remaining :	0 $
Zac Dalpe (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	0 $
Ladislav Smid (1 Way Contract)	900 000 $ (3)
-Salary Remaining :	0 $
Connor Murphy	800 000 $ (1)
-Salary Remaining :	0 $
Phillip Danault	800 000 $ (1)
-Salary Remaining :	0 $
Tristan Jarry	700 000 $ (3)
-Salary Remaining :	0 $
Markus Granlund	700 000 $ (1)
-Salary Remaining :	0 $
Brian Gibbons	600 000 $ (1)
-Salary Remaining :	0 $
Shayne Gostisbehere	600 000 $ (1)
-Salary Remaining :	0 $
Petr Vrana (1 Way Contract)	550 000 $ (1)
-1 Way Contract Salary Cap :	5 500 $
-Salary Remaining :	0 $
Will Butcher	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 16 : 59 150 000 $
Year 17 : 49 100 000 $
Year 18 : 22 150 000 $
Year 19 : 7 500 000 $
Salary Average Commitment
Year 16 : 59 150 000 $
Year 17 : 49 100 000 $
Year 18 : 22 150 000 $
Year 19 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 16 : 58 605 500 $
Year 17 : 49 100 000 $
Year 18 : 22 150 000 $
Year 19 : 7 500 000 $

Farm Players Salaries
Clayton Stoner	150 000 $ (1)
Salary Remaining :	0 $
Nolan Schaefer	140 000 $ (1)
Salary Remaining :	0 $
Tom Wilson	92 500 $ (1)
Salary Remaining :	0 $
Michael Raffl	92 500 $ (1)
Salary Remaining :	0 $
Alexander Burmistrov	90 000 $ (1)
Salary Remaining :	0 $
Brett Lebda	90 000 $ (2)
Salary Remaining :	0 $
Shawn Belle	85 000 $ (1)
Salary Remaining :	0 $
Brandon McMillan	80 000 $ (2)
Salary Remaining :	0 $
Matt Calvert	72 500 $ (2)
Salary Remaining :	0 $
Boris Valabik	70 000 $ (2)
Salary Remaining :	0 $
Scott Mayfield	70 000 $ (2)
Salary Remaining :	0 $
Zack Trotman	65 000 $ (1)
Salary Remaining :	0 $
Ben Chiarot	61 000 $ (1)
Salary Remaining :	0 $
Louis Domingue	58 000 $ (1)
Salary Remaining :	0 $
Ben Maxwell	55 000 $ (3)
Salary Remaining :	0 $
Chris Terry	52 500 $ (1)
Salary Remaining :	0 $
Shane Prince	50 000 $ (2)
Salary Remaining :	0 $
Daniel Carr	50 000 $ (1)
Salary Remaining :	0 $
J.T. Wyman	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 16 : 1 474 000 $
Year 17 : 537 500 $
Year 18 : 55 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 474 000 $
Year 17 : 537 500 $
Year 18 : 55 000 $
Year 19 : 0 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6100 - 69 $ - 5 822 - 95,45%
Level 2:	5100 - 44 $ - 4 882 - 95,72%
Level 3:	2289 - 33 $ - 1 902 - 83,10%
Level 4:	5556 - 14 $ - 4 671 - 84,07%
Luxury :	1100 - 155 $ - 924 - 84,03%
Total Capacity :	20145
Farm
Farm Level 1:	2000 - 35 $ - 1 474 - 73,68%
Farm Level 2:	1000 - 15 $ - 746 - 74,61%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 202 - 90,35%
Average Income per Game	1 317 812 $
Year to Date Revenue	54 030 285 $
Farm
Home Games Left	0
Average Attendance - %	2 220 - 73,99%
Average Income per Game	93 525 $
Year to Date Revenue	3 834 528 $
Expense
Pro Players Total Salaries	60 441 000 $
Pro Players Total Average Salaries	60 441 000 $
Farm Players Total Salaries	1 691 600 $
Farm Players Total Average Salaries	1 661 600 $
Coaches Total Salaries	1 075 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 742 246 $
Farm Year To Date Expenses	2 099 986 $
Pro Salary Cap Per Days	277 772 $
Pro Salary Cap To Date	47 511 179 $
Farm Salary Cap Per Days	8 792 $
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	316 145 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 596 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	47 511 179 $
Estimate Under Maximum Salary Cap of 60 000 000 $	12 488 821 $
Estimate Over Minimum Salary Cap of 0 $	47 511 179 $
Current Bank Account	2 023 124 $
Projected Bank Account	2 023 124 $

Pro Players Salaries
Ondrej Palat (1 Way Contract)	6 500 000 $ (3)
-Salary Remaining :	0 $
Jason Spezza (1 Way Contract)	6 175 000 $ (3)
-Salary Remaining :	0 $
T.J. Galiardi (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	0 $
Brayden McNabb (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Ben Bishop (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Phil Kessel (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	0 $
Lars Eller (1 Way Contract)	3 400 000 $ (1)
-Salary Remaining :	0 $
Keith Aulie (1 Way Contract)	3 000 000 $ (4)
-Salary Remaining :	0 $
Alexandre Picard (1 Way Contract)	3 000 000 $ (2)
-1 Way Contract Salary Cap :	30 000 $
-Salary Remaining :	0 $
Reilly Smith (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
Patric Hornqvist (1 Way Contract)	2 300 000 $ (3)
-1 Way Contract Salary Cap :	23 000 $
-Salary Remaining :	0 $
Pekka Rinne (1 Way Contract)	1 800 000 $ (2)
-Salary Remaining :	0 $
Niklas Kronwall (1 Way Contract)	1 700 000 $ (1)
-Salary Remaining :	0 $
Kari Lehtonen (1 Way Contract)	1 600 000 $ (2)
-1 Way Contract Salary Cap :	16 000 $
-Salary Remaining :	0 $
Keith Ballard (1 Way Contract)	1 510 000 $ (3)
-Salary Remaining :	0 $
Cody Eakin (1 Way Contract)	1 350 000 $ (3)
-Salary Remaining :	0 $
Jonathan Ericsson (1 Way Contract)	1 051 000 $ (2)
-Salary Remaining :	0 $
Jared Cowen (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Tomas Hertl	900 000 $ (1)
-Salary Remaining :	0 $
Anthony Duclair	894 000 $ (1)
-Salary Remaining :	0 $
Tyler Toffoli	870 000 $ (1)
-Salary Remaining :	0 $
Alexandre Burrows (1 Way Contract)	865 000 $ (1)
-Salary Remaining :	0 $
Valtteri Filppula (1 Way Contract)	826 000 $ (2)
-Salary Remaining :	0 $
Colin Miller	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 16 : 60 441 000 $
Year 17 : 49 112 000 $
Year 18 : 39 335 000 $
Year 19 : 12 500 000 $
Salary Average Commitment
Year 16 : 60 441 000 $
Year 17 : 49 112 000 $
Year 18 : 39 335 000 $
Year 19 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 16 : 53 610 000 $
Year 17 : 42 281 000 $
Year 18 : 37 058 000 $
Year 19 : 12 500 000 $

Farm Players Salaries
Jordan Nolan	136 000 $ (1)
Salary Remaining :	0 $
Derek Roy	125 100 $ (3)
Salary Remaining :	0 $
Miika Wiikman	123 000 $ (1)
Salary Remaining :	0 $
Petr Prucha	117 000 $ (2)
Salary Remaining :	0 $
Lukas Krajicek	116 500 $ (2)
Salary Remaining :	0 $
Linden Vey	110 000 $ (1)
Salary Remaining :	0 $
Alex Chiasson	110 000 $ (1)
Salary Remaining :	0 $
Taylor Beck	110 000 $ (1)
Salary Remaining :	0 $
Danny Richmond	101 500 $ (1)
Salary Remaining :	0 $
Trevor van Riemsdyk	92 500 $ (1)
Salary Remaining :	0 $
Joe Morrow	90 000 $ (2)
Salary Remaining :	0 $
Darcy Kuemper	90 000 $ (1)
Salary Remaining :	0 $
Nick Cousins	80 000 $ (1)
Salary Remaining :	0 $
Antoine Roussel	80 000 $ (1)
Salary Remaining :	0 $
Jake McCabe	80 000 $ (2)
Salary Remaining :	0 $
Micheal Ferland	70 000 $ (1)
Salary Remaining :	0 $
Alan Quine	60 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 691 600 $
Year 17 : 528 600 $
Year 18 : 125 100 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 661 600 $
Year 17 : 528 600 $
Year 18 : 125 100 $
Year 19 : 0 $

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 72 $ - 5 780 - 96,33%
Level 2:	5000 - 45 $ - 4 896 - 97,92%
Level 3:	2000 - 27 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 923 - 98,07%
Luxury :	1000 - 140 $ - 978 - 97,83%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 29 $ - 1 481 - 74,04%
Farm Level 2:	1000 - 16 $ - 753 - 75,33%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 577 - 97,65%
Average Income per Game	1 349 776 $
Year to Date Revenue	55 340 810 $
Farm
Home Games Left	0
Average Attendance - %	2 234 - 74,47%
Average Income per Game	81 939 $
Year to Date Revenue	3 359 511 $
Expense
Pro Players Total Salaries	54 870 000 $
Pro Players Total Average Salaries	54 870 000 $
Farm Players Total Salaries	1 446 000 $
Farm Players Total Average Salaries	1 436 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 557 584 $
Farm Year To Date Expenses	1 974 006 $
Pro Salary Cap Per Days	267 117 $
Pro Salary Cap To Date	53 791 027 $
Farm Salary Cap Per Days	7 598 $
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	302 435 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 296 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	53 791 027 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 208 973 $
Estimate Over Minimum Salary Cap of 0 $	53 791 027 $
Current Bank Account	(5 543 539 $)
Projected Bank Account	(5 543 539 $)

Pro Players Salaries
Jaden Schwartz (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	0 $
Eric Staal (1 Way Contract)	5 760 000 $ (1)
-Salary Remaining :	0 $
John Tavares (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	0 $
Marc Methot (1 Way Contract)	5 499 000 $ (1)
-Salary Remaining :	0 $
Cory Conacher (1 Way Contract)	5 300 000 $ (2)
-Salary Remaining :	0 $
Marc-Edouard Vlasic (1 Way Contract)	4 700 000 $ (3)
-Salary Remaining :	0 $
Danny DeKeyser (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Jamie McGinn (Out of Payroll)	2 800 000 $ (1)
-Salary Remaining :	0 $
Martin Hanzal (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
Jordie Benn (1 Way Contract)	1 750 000 $ (2)
-1 Way Contract Salary Cap :	17 500 $
-Salary Remaining :	0 $
Jonathan Bernier (1 Way Contract)	1 600 000 $ (1)
-1 Way Contract Salary Cap :	16 000 $
-Salary Remaining :	0 $
Justin Abdelkader (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	0 $
Jamie McBain (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Brenden Dillon (1 Way Contract)	1 400 000 $ (1)
-Salary Remaining :	0 $
Andrew Raycroft (1 Way Contract)	1 110 000 $ (1)
-Salary Remaining :	0 $
Jim Slater (1 Way Contract)	976 000 $ (1)
-Salary Remaining :	0 $
Josh Jooris	925 000 $ (1)
-Salary Remaining :	0 $
Dylan Larkin	900 000 $ (3)
-Salary Remaining :	0 $
Vince Dunn	800 000 $ (3)
-Salary Remaining :	0 $
Matt Halischuk	800 000 $ (2)
-Salary Remaining :	0 $
Juuse Saros	600 000 $ (3)
-Salary Remaining :	0 $
Benn Ferriero (1 Way Contract)	500 000 $ (3)
-Salary Remaining :	0 $
Yanni Gourde	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 16 : 57 670 000 $
Year 17 : 31 350 000 $
Year 18 : 19 000 000 $
Year 19 : 8 000 000 $
Salary Average Commitment
Year 16 : 57 670 000 $
Year 17 : 31 350 000 $
Year 18 : 19 000 000 $
Year 19 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 54 353 500 $
Year 17 : 29 617 500 $
Year 18 : 19 000 000 $
Year 19 : 8 000 000 $

Farm Players Salaries
Mike Smith	126 000 $ (1)
Salary Remaining :	0 $
R.J. Umberger	110 000 $ (2)
Salary Remaining :	0 $
Stephen Gionta	98 600 $ (1)
Salary Remaining :	0 $
Kevin Porter	98 600 $ (1)
Salary Remaining :	0 $
Tom Gilbert	97 600 $ (1)
Salary Remaining :	0 $
Steve Regier	97 600 $ (1)
Salary Remaining :	0 $
Anton Babchuk	97 600 $ (1)
Salary Remaining :	0 $
Christian Folin	92 500 $ (1)
Salary Remaining :	0 $
Melker Karlsson	90 000 $ (2)
Salary Remaining :	0 $
Zach Kassian	90 000 $ (1)
Salary Remaining :	0 $
Matt Irwin	90 000 $ (3)
Salary Remaining :	0 $
Mark Fraser	87 500 $ (2)
Salary Remaining :	0 $
Mark Fayne	80 000 $ (1)
Salary Remaining :	0 $
Calvin Pickard	70 000 $ (1)
Salary Remaining :	0 $
Kevin Gravel	60 000 $ (1)
Salary Remaining :	0 $
Brandon Bollig	60 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 16 : 1 446 000 $
Year 17 : 377 500 $
Year 18 : 90 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 436 000 $
Year 17 : 377 500 $
Year 18 : 90 000 $
Year 19 : 0 $

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 74 $ - 5 347 - 89,12%
Level 2:	5000 - 45 $ - 4 160 - 83,19%
Level 3:	2000 - 30 $ - 1 802 - 90,11%
Level 4:	4000 - 20 $ - 3 456 - 86,39%
Luxury :	1000 - 155 $ - 864 - 86,45%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 506 - 75,29%
Farm Level 2:	1000 - 200 $ - 751 - 75,15%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 629 - 86,83%
Average Income per Game	1 308 091 $
Year to Date Revenue	53 631 713 $
Farm
Home Games Left	0
Average Attendance - %	2 257 - 75,24%
Average Income per Game	528 455 $
Year to Date Revenue	21 666 648 $
Expense
Pro Players Total Salaries	54 926 000 $
Pro Players Total Average Salaries	54 926 000 $
Farm Players Total Salaries	1 815 000 $
Farm Players Total Average Salaries	1 815 000 $
Coaches Total Salaries	5 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 980 000 $
Farm Year To Date Expenses	3 080 054 $
Pro Salary Cap Per Days	284 591 $
Pro Salary Cap To Date	56 269 899 $
Farm Salary Cap Per Days	9 603 $
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	305 834 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 481 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	56 269 899 $
Estimate Under Maximum Salary Cap of 60 000 000 $	3 730 101 $
Estimate Over Minimum Salary Cap of 0 $	56 269 899 $
Current Bank Account	14 469 976 $
Projected Bank Account	14 469 976 $

Pro Players Salaries
Sean Monahan (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	0 $
Claude Giroux (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
Kris Letang (1 Way Contract)	6 250 000 $ (3)
-Salary Remaining :	0 $
Ilya Zubov (1 Way Contract)	5 250 000 $ (1)
-Salary Remaining :	0 $
Andrei Kostitsyn (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Calvin De Haan (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Duncan Keith (1 Way Contract)	3 850 000 $ (2)
-Salary Remaining :	0 $
Alex Stalock (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Zemgus Girgensons (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Brian Lashoff (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Dany Heatley (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Ron Hainsey (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	0 $
Tyler Kennedy	1 250 000 $ (2)
-Salary Remaining :	0 $
Dustin Brown (1 Way Contract)	1 050 000 $ (1)
-Salary Remaining :	0 $
Ian Cole	875 000 $ (1)
-Salary Remaining :	0 $
Andrei Vasilevskiy	800 000 $ (2)
-Salary Remaining :	0 $
Anders Lee (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
James Wright	700 000 $ (2)
-Salary Remaining :	0 $
Steve Bernier	651 000 $ (1)
-Salary Remaining :	0 $
Petteri Wirtanen	650 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 16 : 54 926 000 $
Year 17 : 44 200 000 $
Year 18 : 24 250 000 $
Year 19 : 15 000 000 $
Salary Average Commitment
Year 16 : 54 926 000 $
Year 17 : 44 200 000 $
Year 18 : 24 250 000 $
Year 19 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 54 926 000 $
Year 17 : 44 200 000 $
Year 18 : 24 250 000 $
Year 19 : 15 000 000 $

Farm Players Salaries
Cody Bass	140 000 $ (3)
Salary Remaining :	0 $
Michael Chaput	130 000 $ (3)
Salary Remaining :	0 $
Riku Helenius	130 000 $ (3)
Salary Remaining :	0 $
Matt Smaby	110 000 $ (2)
Salary Remaining :	0 $
Nate Guenin	110 000 $ (1)
Salary Remaining :	0 $
David Booth	110 000 $ (3)
Salary Remaining :	0 $
Paul Ranger	110 000 $ (2)
Salary Remaining :	0 $
Wojtek Wolski	110 000 $ (2)
Salary Remaining :	0 $
Kyle Wellwood	100 000 $ (1)
Salary Remaining :	0 $
Derek Forbort	90 000 $ (1)
Salary Remaining :	0 $
Nikolaj Ehlers	90 000 $ (2)
Salary Remaining :	0 $
Michael Funk	80 000 $ (1)
Salary Remaining :	0 $
Stefan Noesen	80 000 $ (2)
Salary Remaining :	0 $
Quinton Howden	80 000 $ (1)
Salary Remaining :	0 $
Dylan Olsen	75 000 $ (2)
Salary Remaining :	0 $
Colton Sissons	70 000 $ (2)
Salary Remaining :	0 $
Joonas Donskoi	70 000 $ (1)
Salary Remaining :	0 $
Robert Nilsson	65 000 $ (3)
Salary Remaining :	0 $
Leland Irving	65 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 16 : 1 815 000 $
Year 17 : 1 220 000 $
Year 18 : 575 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 815 000 $
Year 17 : 1 220 000 $
Year 18 : 575 000 $
Year 19 : 0 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 70 $ - 5 647 - 94,12%
Level 2:	5000 - 45 $ - 4 871 - 97,42%
Level 3:	2000 - 30 $ - 1 987 - 99,33%
Level 4:	4000 - 19 $ - 3 974 - 99,35%
Luxury :	1000 - 115 $ - 949 - 94,91%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 492 - 74,60%
Farm Level 2:	1000 - 200 $ - 766 - 76,59%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 428 - 96,82%
Average Income per Game	1 307 785 $
Year to Date Revenue	53 619 187 $
Farm
Home Games Left	0
Average Attendance - %	2 258 - 75,26%
Average Income per Game	461 672 $
Year to Date Revenue	18 928 572 $
Expense
Pro Players Total Salaries	51 118 000 $
Pro Players Total Average Salaries	51 118 000 $
Farm Players Total Salaries	1 649 600 $
Farm Players Total Average Salaries	1 649 600 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 355 426 $
Farm Year To Date Expenses	2 562 869 $
Pro Salary Cap Per Days	264 860 $
Pro Salary Cap To Date	55 000 113 $
Farm Salary Cap Per Days	8 728 $
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	272 632 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 225 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	55 000 113 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 999 887 $
Estimate Over Minimum Salary Cap of 0 $	55 000 113 $
Current Bank Account	13 869 464 $
Projected Bank Account	13 869 464 $

Pro Players Salaries
Taylor Hall (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Patrick Kane (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Ian White (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
John Carlson (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Jordan Eberle (1 Way Contract)	4 200 000 $ (2)
-Salary Remaining :	0 $
Mark Giordano (1 Way Contract)	4 110 000 $ (3)
-Salary Remaining :	0 $
James Neal (1 Way Contract)	3 900 000 $ (3)
-Salary Remaining :	0 $
Charlie Coyle	3 900 000 $ (2)
-Salary Remaining :	0 $
Bobby Ryan (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	0 $
Johnny Boychuk (Out of Payroll)	2 500 000 $ (3)
-Salary Remaining :	0 $
Alec Martinez (1 Way Contract)	1 800 000 $ (3)
-Salary Remaining :	0 $
Scott Darling (1 Way Contract)	1 400 000 $ (1)
-Salary Remaining :	0 $
Kyle Okposo (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	0 $
Morgan Rielly	925 000 $ (1)
-Salary Remaining :	0 $
Dmitry Orlov	900 000 $ (1)
-Salary Remaining :	0 $
Marc-Antoine Pouliot	900 000 $ (2)
-Salary Remaining :	0 $
Jason Zucker	833 000 $ (1)
-Salary Remaining :	0 $
Matt Beleskey (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	0 $
Matt Murray	700 000 $ (2)
-Salary Remaining :	0 $
Tom Pyatt (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	0 $
Cedric Paquette	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 16 : 53 618 000 $
Year 17 : 43 460 000 $
Year 18 : 15 910 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 53 618 000 $
Year 17 : 43 460 000 $
Year 18 : 15 910 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 53 618 000 $
Year 17 : 43 460 000 $
Year 18 : 15 910 000 $
Year 19 : 0 $

Farm Players Salaries
Mikko Lehtonen	150 000 $ (1)
Salary Remaining :	0 $
Brooks Orpik	145 000 $ (1)
Salary Remaining :	0 $
Nick Schultz	129 000 $ (1)
Salary Remaining :	0 $
Brian Boyle	126 100 $ (1)
Salary Remaining :	0 $
Antti Niemi	120 000 $ (1)
Salary Remaining :	0 $
Ryan Jones	99 500 $ (3)
Salary Remaining :	0 $
Blair Jones	99 000 $ (3)
Salary Remaining :	0 $
Kyle Chipchura	97 500 $ (2)
Salary Remaining :	0 $
Raphael Diaz	92 500 $ (1)
Salary Remaining :	0 $
Brett Bellemore	88 500 $ (2)
Salary Remaining :	0 $
Alexander Nikulin	87 500 $ (1)
Salary Remaining :	0 $
David Laliberte	80 000 $ (2)
Salary Remaining :	0 $
Ryan Garbutt	80 000 $ (2)
Salary Remaining :	0 $
Jonathon Kalinski	70 000 $ (2)
Salary Remaining :	0 $
Jack Skille	65 000 $ (2)
Salary Remaining :	0 $
Roman Polak	60 000 $ (2)
Salary Remaining :	0 $
Cam Talbot	60 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 649 600 $
Year 17 : 739 500 $
Year 18 : 198 500 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 649 600 $
Year 17 : 739 500 $
Year 18 : 198 500 $
Year 19 : 0 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 75 $ - 5 063 - 84,38%
Level 2:	5000 - 55 $ - 3 747 - 74,94%
Level 3:	2000 - 33 $ - 1 726 - 86,32%
Level 4:	4000 - 22 $ - 3 435 - 85,88%
Luxury :	1000 - 155 $ - 861 - 86,05%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 507 - 75,34%
Farm Level 2:	1000 - 150 $ - 752 - 75,24%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14 832 - 82,40%
Average Income per Game	1 287 427 $
Year to Date Revenue	52 784 500 $
Farm
Home Games Left	0
Average Attendance - %	2 259 - 75,31%
Average Income per Game	612 300 $
Year to Date Revenue	25 104 302 $
Expense
Pro Players Total Salaries	65 950 000 $
Pro Players Total Average Salaries	66 000 000 $
Farm Players Total Salaries	1 355 000 $
Farm Players Total Average Salaries	1 355 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	480 000 $
Pro Year To Date Expenses	64 447 147 $
Farm Year To Date Expenses	1 782 961 $
Pro Salary Cap Per Days	316 834 $
Pro Salary Cap To Date	57 853 560 $
Farm Salary Cap Per Days	7 169 $
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	357 254 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 815 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 333 560 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 666 440 $
Estimate Over Minimum Salary Cap of 0 $	58 333 560 $
Current Bank Account	14 852 004 $
Projected Bank Account	14 852 004 $

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	0 $
Corey Perry (1 Way Contract)	6 350 000 $ (1)
-Salary Remaining :	0 $
Brandon Saad (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Brent Seabrook (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Cory Schneider (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Brad Marchand (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Tyson Barrie (1 Way Contract)	3 750 000 $ (1)
-Salary Remaining :	0 $
Drew Larman (1 Way Contract)	3 550 000 $ (2)
-Salary Remaining :	0 $
Jake Gardiner (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
Nikita Kucherov (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Joe Thornton (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	0 $
Cody Hodgson (1 Way Contract)	2 200 000 $ (2)
-1 Way Contract Salary Cap :	22 000 $
-Salary Remaining :	0 $
Andrej Sekera (1 Way Contract)	1 900 000 $ (2)
-Salary Remaining :	0 $
Marian Hossa (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Jiri Tlusty (1 Way Contract)	1 800 000 $ (2)
-1 Way Contract Salary Cap :	18 000 $
-Salary Remaining :	0 $
Paul Martin (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	0 $
Tomas Plekanec (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
Tobias Rieder	925 000 $ (1)
-Salary Remaining :	0 $
Matt Dumba	925 000 $ (1)
-Salary Remaining :	0 $
Kevin Fiala	900 000 $ (3)
-Salary Remaining :	0 $
Milan Lucic (1 Way Contract)	900 000 $ (1)
-1 Way Contract Salary Cap :	9 000 $
-Salary Remaining :	0 $
John Gibson	800 000 $ (2)
-Salary Remaining :	0 $
Nikolay Kulemin (1 Way Contract)	550 000 $ (2)
-Salary Remaining :	0 $
Andreas Athanasiou	500 000 $ (3)
-Salary Remaining :	0 $
Nikita Zaitsev	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 16 : 65 950 000 $
Year 17 : 32 100 000 $
Year 18 : 21 400 000 $
Year 19 : 8 000 000 $
Salary Average Commitment
Year 16 : 66 000 000 $
Year 17 : 32 250 000 $
Year 18 : 21 400 000 $
Year 19 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 61 149 000 $
Year 17 : 28 290 000 $
Year 18 : 21 400 000 $
Year 19 : 8 000 000 $

Farm Players Salaries
Chris Kelly	130 000 $ (2)
Salary Remaining :	0 $
Blake Comeau	120 000 $ (2)
Salary Remaining :	0 $
Anders Lindback	120 000 $ (1)
Salary Remaining :	0 $
Eddie Lack	110 000 $ (3)
Salary Remaining :	0 $
Curtis Lazar	90 000 $ (3)
Salary Remaining :	0 $
Keaton Ellerby	90 000 $ (1)
Salary Remaining :	0 $
Vladimir Mihalik	85 000 $ (2)
Salary Remaining :	0 $
Lauri Tukonen	85 000 $ (2)
Salary Remaining :	0 $
Lauri Korpikoski	85 000 $ (3)
Salary Remaining :	0 $
Jon Matsumoto	85 000 $ (2)
Salary Remaining :	0 $
Dana Tyrell	80 000 $ (1)
Salary Remaining :	0 $
Drew Shore	80 000 $ (1)
Salary Remaining :	0 $
Chris Butler	75 000 $ (2)
Salary Remaining :	0 $
Tyler Pitlick	70 000 $ (1)
Salary Remaining :	0 $
Christian Djoos	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 16 : 1 355 000 $
Year 17 : 915 000 $
Year 18 : 285 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 355 000 $
Year 17 : 915 000 $
Year 18 : 285 000 $
Year 19 : 0 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 75 $ - 5 349 - 89,15%
Level 2:	5000 - 65 $ - 3 997 - 79,94%
Level 3:	2000 - 40 $ - 1 546 - 77,29%
Level 4:	4000 - 30 $ - 2 828 - 70,71%
Luxury :	1000 - 150 $ - 970 - 97,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 75 $ - 1 514 - 75,68%
Farm Level 2:	1000 - 40 $ - 748 - 74,82%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14 691 - 81,61%
Average Income per Game	1 244 394 $
Year to Date Revenue	51 020 149 $
Farm
Home Games Left	0
Average Attendance - %	2 262 - 75,39%
Average Income per Game	130 624 $
Year to Date Revenue	5 355 574 $
Expense
Pro Players Total Salaries	65 407 578 $
Pro Players Total Average Salaries	65 407 578 $
Farm Players Total Salaries	1 628 000 $
Farm Players Total Average Salaries	1 628 000 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 762 487 $
Farm Year To Date Expenses	2 315 383 $
Pro Salary Cap Per Days	307 609 $
Pro Salary Cap To Date	56 817 340 $
Farm Salary Cap Per Days	8 614 $
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	349 262 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 847 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	56 817 340 $
Estimate Under Maximum Salary Cap of 60 000 000 $	3 182 660 $
Estimate Over Minimum Salary Cap of 0 $	56 817 340 $
Current Bank Account	(10 219 211 $)
Projected Bank Account	(10 219 211 $)

Pro Players Salaries
Alex Pietrangelo (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Bryan Little (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
Cam Atkinson (1 Way Contract)	4 800 000 $ (1)
-Salary Remaining :	0 $
Mason Raymond (1 Way Contract)	4 600 000 $ (2)
-1 Way Contract Salary Cap :	46 000 $
-Salary Remaining :	0 $
Ryan Nugent-Hopkins (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Nathan Gerbe (1 Way Contract)	4 400 000 $ (4)
-Salary Remaining :	0 $
Trevor Daley (1 Way Contract)	4 357 578 $ (1)
-Salary Remaining :	0 $
Marcus Johansson (1 Way Contract)	3 700 000 $ (2)
-Salary Remaining :	0 $
John Klingberg (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Zach Parise (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Blake Wheeler (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
Artem Anisimov (1 Way Contract)	2 700 000 $ (3)
-Salary Remaining :	0 $
Tyler Myers (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
T.J. Brodie (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Semyon Varlamov (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
Jakub Voracek (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
Devan Dubnyk (1 Way Contract)	1 500 000 $ (2)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	0 $
David Backes (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Mattias Ekholm (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Beau Bennett	900 000 $ (1)
-Salary Remaining :	0 $
Connor McDavid	900 000 $ (2)
-Salary Remaining :	0 $
Anders Nilsson	900 000 $ (1)
-Salary Remaining :	0 $
Joel Edmundson	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 16 : 65 407 578 $
Year 17 : 42 100 000 $
Year 18 : 16 600 000 $
Year 19 : 4 400 000 $
Salary Average Commitment
Year 16 : 65 407 578 $
Year 17 : 42 100 000 $
Year 18 : 16 600 000 $
Year 19 : 4 400 000 $
Salary Cap with 1 Way Contract
Year 16 : 59 368 578 $
Year 17 : 36 061 000 $
Year 18 : 16 600 000 $
Year 19 : 4 400 000 $

Farm Players Salaries
Anton Khudobin	110 000 $ (1)
Salary Remaining :	0 $
Ryan Shannon	99 800 $ (1)
Salary Remaining :	0 $
Mark Mancari	98 000 $ (3)
Salary Remaining :	0 $
Brendan Mikkelson	97 700 $ (2)
Salary Remaining :	0 $
Justin Braun	95 000 $ (3)
Salary Remaining :	0 $
Adam Hall	92 500 $ (1)
Salary Remaining :	0 $
Michael Blunden	90 000 $ (3)
Salary Remaining :	0 $
Theo Peckam	90 000 $ (2)
Salary Remaining :	0 $
Davis Drewiske	90 000 $ (1)
Salary Remaining :	0 $
James Sheppard	90 000 $ (2)
Salary Remaining :	0 $
Erik Christensen	87 500 $ (1)
Salary Remaining :	0 $
Chad Larose	87 500 $ (1)
Salary Remaining :	0 $
Matt Greene	85 000 $ (1)
Salary Remaining :	0 $
Andrew Desjardins	82 500 $ (1)
Salary Remaining :	0 $
Eric Tangradi	80 000 $ (1)
Salary Remaining :	0 $
Justin Fontaine	70 000 $ (3)
Salary Remaining :	0 $
David Ullstrom	70 000 $ (1)
Salary Remaining :	0 $
Derek Joslin	62 500 $ (1)
Salary Remaining :	0 $
Freddie Hamilton	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 16 : 1 628 000 $
Year 17 : 630 700 $
Year 18 : 353 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 628 000 $
Year 17 : 630 700 $
Year 18 : 353 000 $
Year 19 : 0 $

St. Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6200 - 69 $ - 5 822 - 93,90%
Level 2:	5410 - 45 $ - 5 037 - 93,11%
Level 3:	2778 - 30 $ - 2 238 - 80,56%
Level 4:	5200 - 16 $ - 4 717 - 90,72%
Luxury :	1010 - 146 $ - 984 - 97,43%
Total Capacity :	20598
Farm
Farm Level 1:	2000 - 250 $ - 1 491 - 74,54%
Farm Level 2:	1000 - 200 $ - 749 - 74,93%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 799 - 91,26%
Average Income per Game	1 290 613 $
Year to Date Revenue	52 915 141 $
Farm
Home Games Left	0
Average Attendance - %	2 240 - 74,67%
Average Income per Game	444 219 $
Year to Date Revenue	18 212 963 $
Expense
Pro Players Total Salaries	57 105 000 $
Pro Players Total Average Salaries	57 105 000 $
Farm Players Total Salaries	1 016 800 $
Farm Players Total Average Salaries	1 016 800 $
Coaches Total Salaries	3 250 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 251 700 $
Farm Year To Date Expenses	1 814 339 $
Pro Salary Cap Per Days	292 034 $
Pro Salary Cap To Date	54 620 511 $
Farm Salary Cap Per Days	5 380 $
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	308 834 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 348 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	54 620 511 $
Estimate Under Maximum Salary Cap of 60 000 000 $	5 379 489 $
Estimate Over Minimum Salary Cap of 0 $	54 620 511 $
Current Bank Account	13 851 606 $
Projected Bank Account	13 851 606 $

Pro Players Salaries
Brendan Gallagher (1 Way Contract)	6 500 000 $ (3)
-Salary Remaining :	0 $
Devin Setoguchi (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
Brandon Sutter (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Dmitry Kulikov (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
Mike Hoffman (1 Way Contract)	5 400 000 $ (2)
-Salary Remaining :	0 $
Michael Grabner (1 Way Contract)	5 200 000 $ (4)
-Salary Remaining :	0 $
Tuukka Rask (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Jason Garrison (1 Way Contract)	3 210 000 $ (3)
-Salary Remaining :	0 $
Ryan Kesler (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Jake Muzzin (1 Way Contract)	2 750 000 $ (2)
-Salary Remaining :	0 $
David Schlemko	1 550 000 $ (1)
-Salary Remaining :	0 $
Nikolai Zherdev (1 Way Contract)	1 450 000 $ (3)
-Salary Remaining :	0 $
Mika Zibanejad	925 000 $ (1)
-Salary Remaining :	0 $
Jamie Oleksiak	900 000 $ (2)
-Salary Remaining :	0 $
Ryan Spooner	870 000 $ (1)
-Salary Remaining :	0 $
Mike Matheson	800 000 $ (2)
-Salary Remaining :	0 $
Damon Severson	800 000 $ (3)
-Salary Remaining :	0 $
Ryan Dzingel	800 000 $ (1)
-Salary Remaining :	0 $
Roman Cervenka (1 Way Contract)	750 000 $ (1)
-1 Way Contract Salary Cap :	7 500 $
-Salary Remaining :	0 $
Jaroslav Halak (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	0 $
Jim O'Brien (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 16 : 57 105 000 $
Year 17 : 43 210 000 $
Year 18 : 32 660 000 $
Year 19 : 5 200 000 $
Salary Average Commitment
Year 16 : 57 105 000 $
Year 17 : 43 210 000 $
Year 18 : 32 660 000 $
Year 19 : 5 200 000 $
Salary Cap with 1 Way Contract
Year 16 : 56 362 500 $
Year 17 : 43 210 000 $
Year 18 : 32 660 000 $
Year 19 : 5 200 000 $

Farm Players Salaries
Viktor Fasth	150 000 $ (2)
Salary Remaining :	0 $
Evgeny Medvedev	92 500 $ (1)
Salary Remaining :	0 $
Vernon Fiddler	92 500 $ (2)
Salary Remaining :	0 $
Aaron Palushaj	91 000 $ (1)
Salary Remaining :	0 $
Philip Samuelsson	90 800 $ (1)
Salary Remaining :	0 $
Denis Grebeshkov	90 000 $ (2)
Salary Remaining :	0 $
Sam Gagner	80 000 $ (1)
Salary Remaining :	0 $
Jyrki Jokipakka	75 000 $ (3)
Salary Remaining :	0 $
Zach Redmond	70 000 $ (3)
Salary Remaining :	0 $
Tanner Glass	65 000 $ (2)
Salary Remaining :	0 $
Nick Drazenovic	60 000 $ (2)
Salary Remaining :	0 $
Blake Geoffrion	60 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 16 : 1 016 800 $
Year 17 : 662 500 $
Year 18 : 145 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 016 800 $
Year 17 : 662 500 $
Year 18 : 145 000 $
Year 19 : 0 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centrer
Level 1:	6000 - 75 $ - 5 249 - 87,49%
Level 2:	5200 - 46 $ - 4 940 - 95,00%
Level 3:	2200 - 28 $ - 2 137 - 97,14%
Level 4:	4200 - 20 $ - 4 033 - 96,03%
Luxury :	1000 - 152 $ - 960 - 95,98%
Total Capacity :	18600
Farm
Farm Level 1:	2000 - 250 $ - 1 501 - 75,06%
Farm Level 2:	1000 - 150 $ - 755 - 75,46%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 320 - 93,12%
Average Income per Game	1 351 943 $
Year to Date Revenue	55 429 658 $
Farm
Home Games Left	0
Average Attendance - %	2 256 - 75,20%
Average Income per Game	727 878 $
Year to Date Revenue	29 842 987 $
Expense
Pro Players Total Salaries	57 674 000 $
Pro Players Total Average Salaries	57 674 000 $
Farm Players Total Salaries	1 354 000 $
Farm Players Total Average Salaries	1 354 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 768 145 $
Farm Year To Date Expenses	2 942 279 $
Pro Salary Cap Per Days	293 956 $
Pro Salary Cap To Date	57 105 653 $
Farm Salary Cap Per Days	7 164 $
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	316 964 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 101 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 105 653 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 894 347 $
Estimate Over Minimum Salary Cap of 0 $	57 105 653 $
Current Bank Account	22 733 117 $
Projected Bank Account	22 733 117 $

Pro Players Salaries
Oscar Moller (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	0 $
Evgeni Malkin (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Rick Nash (1 Way Contract)	5 600 000 $ (3)
-Salary Remaining :	0 $
Martin Jones (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Andrej Meszaros (1 Way Contract)	4 802 500 $ (2)
-Salary Remaining :	0 $
Dennis Wideman (1 Way Contract)	4 100 000 $ (1)
-Salary Remaining :	0 $
Tomas Tatar (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Casey Borer (1 Way Contract)	3 675 000 $ (1)
-Salary Remaining :	0 $
Milan Michalek (1 Way Contract)	2 750 000 $ (3)
-Salary Remaining :	0 $
Henrik Zetterberg (1 Way Contract)	1 980 000 $ (1)
-Salary Remaining :	0 $
Braydon Coburn (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	0 $
Jakob Markstrom (1 Way Contract)	1 312 500 $ (1)
-Salary Remaining :	0 $
Thomas Vanek (1 Way Contract)	1 260 000 $ (2)
-Salary Remaining :	0 $
Mike Ribeiro (1 Way Contract)	1 250 000 $ (3)
-Salary Remaining :	0 $
Marcus Foligno (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Daniel Sedin (1 Way Contract)	950 000 $ (2)
-1 Way Contract Salary Cap :	9 500 $
-Salary Remaining :	0 $
Brayden Point	900 000 $ (3)
-Salary Remaining :	0 $
Olli Maatta	900 000 $ (3)
-Salary Remaining :	0 $
Elias Lindholm	900 000 $ (1)
-Salary Remaining :	0 $
Vincent Trocheck	894 000 $ (1)
-Salary Remaining :	0 $
William Karlsson	700 000 $ (2)
-Salary Remaining :	0 $
Brady Skjei	700 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 16 : 57 674 000 $
Year 17 : 36 812 500 $
Year 18 : 22 900 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 57 674 000 $
Year 17 : 36 812 500 $
Year 18 : 22 900 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 56 733 500 $
Year 17 : 35 872 000 $
Year 18 : 22 900 000 $
Year 19 : 0 $

Farm Players Salaries
Manny Malhotra	149 000 $ (3)
Salary Remaining :	0 $
Kyle Wilson	100 000 $ (3)
Salary Remaining :	0 $
Patrick O'Sullivan	97 500 $ (3)
Salary Remaining :	0 $
Jesse Joensuu	97 500 $ (3)
Salary Remaining :	0 $
Carter Hutton	97 500 $ (1)
Salary Remaining :	0 $
Mikhail Grigorenko	90 000 $ (2)
Salary Remaining :	0 $
Malcom Subban	90 000 $ (2)
Salary Remaining :	0 $
Brian Strait	80 000 $ (4)
Salary Remaining :	0 $
Tomas Jurco	80 000 $ (2)
Salary Remaining :	0 $
Andy Andreoff	80 000 $ (3)
Salary Remaining :	0 $
Mark Borowiecki	70 000 $ (2)
Salary Remaining :	0 $
Brian Dumoulin	70 000 $ (1)
Salary Remaining :	0 $
Ryan Reaves	67 500 $ (3)
Salary Remaining :	0 $
Victor Bartley	67 500 $ (4)
Salary Remaining :	0 $
Brandon Pirri	60 000 $ (2)
Salary Remaining :	0 $
Alex Killorn	57 500 $ (3)
Salary Remaining :	0 $
Darren Archibald	50 000 $ (1)
Salary Remaining :	0 $
Nikita Tryamkin	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 16 : 1 454 000 $
Year 17 : 1 236 500 $
Year 18 : 796 500 $
Year 19 : 147 500 $
Salary Average Commitment
Year 16 : 1 454 000 $
Year 17 : 1 236 500 $
Year 18 : 796 500 $
Year 19 : 147 500 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 70 $ - 5 760 - 96,00%
Level 2:	5326 - 45 $ - 4 968 - 93,28%
Level 3:	2778 - 26 $ - 2 259 - 81,32%
Level 4:	5556 - 15 $ - 4 650 - 83,69%
Luxury :	1000 - 160 $ - 821 - 82,05%
Total Capacity :	20660
Farm
Farm Level 1:	2000 - 100 $ - 1 485 - 74,26%
Farm Level 2:	1000 - 50 $ - 748 - 74,84%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 457 - 89,34%
Average Income per Game	1 320 893 $
Year to Date Revenue	54 156 630 $
Farm
Home Games Left	0
Average Attendance - %	2 234 - 74,45%
Average Income per Game	277 042 $
Year to Date Revenue	11 358 718 $
Expense
Pro Players Total Salaries	66 161 000 $
Pro Players Total Average Salaries	66 161 000 $
Farm Players Total Salaries	1 186 500 $
Farm Players Total Average Salaries	1 186 500 $
Coaches Total Salaries	5 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 058 037 $
Farm Year To Date Expenses	2 639 404 $
Pro Salary Cap Per Days	319 977 $
Pro Salary Cap To Date	54 429 619 $
Farm Salary Cap Per Days	6 013 $
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	361 456 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 214 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	54 429 619 $
Estimate Under Maximum Salary Cap of 60 000 000 $	5 570 381 $
Estimate Over Minimum Salary Cap of 0 $	54 429 619 $
Current Bank Account	110 212 $
Projected Bank Account	110 212 $

Pro Players Salaries
Jay Bouwmeester (1 Way Contract)	9 750 000 $ (1)
-Salary Remaining :	0 $
Max Pacioretty (1 Way Contract)	9 200 000 $ (1)
-Salary Remaining :	0 $
Guillaume Latendresse (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	0 $
Pierre-Marc Bouchard (1 Way Contract)	6 895 000 $ (1)
-Salary Remaining :	0 $
David Krejci (1 Way Contract)	6 250 000 $ (2)
-Salary Remaining :	0 $
Mathieu Perreault (1 Way Contract)	5 940 000 $ (4)
-Salary Remaining :	0 $
Henrik Sedin (1 Way Contract)	2 950 000 $ (1)
-Salary Remaining :	0 $
Ryan Parent (1 Way Contract)	2 550 000 $ (1)
-1 Way Contract Salary Cap :	25 500 $
-Salary Remaining :	0 $
Mike Condon (1 Way Contract)	1 900 000 $ (2)
-Salary Remaining :	0 $
Joakim Lindstrom (1 Way Contract)	1 900 000 $ (1)
-1 Way Contract Salary Cap :	19 000 $
-Salary Remaining :	0 $
Zach Bogosian (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Henrik Lundqvist (1 Way Contract)	1 150 000 $ (3)
-Salary Remaining :	0 $
Radko Gudas	1 100 000 $ (3)
-Salary Remaining :	0 $
Andrew Ladd (1 Way Contract)	1 100 000 $ (3)
-Salary Remaining :	0 $
Rasmus Ristolainen	925 000 $ (1)
-Salary Remaining :	0 $
Alexander Wennberg	900 000 $ (2)
-Salary Remaining :	0 $
David Pastrnak	900 000 $ (2)
-Salary Remaining :	0 $
Sebastian Aho	900 000 $ (2)
-Salary Remaining :	0 $
Dale Weise (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
Ivan Provorov	900 000 $ (3)
-Salary Remaining :	0 $
Antoine Vermette (1 Way Contract)	851 000 $ (1)
-Salary Remaining :	0 $
Adam Pelech	700 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 16 : 66 161 000 $
Year 17 : 28 740 000 $
Year 18 : 10 890 000 $
Year 19 : 5 940 000 $
Salary Average Commitment
Year 16 : 66 161 000 $
Year 17 : 28 740 000 $
Year 18 : 10 890 000 $
Year 19 : 5 940 000 $
Salary Cap with 1 Way Contract
Year 16 : 61 755 500 $
Year 17 : 28 740 000 $
Year 18 : 10 890 000 $
Year 19 : 5 940 000 $

Farm Players Salaries
Carl Soderberg	151 000 $ (3)
Salary Remaining :	0 $
Ben Scrivens	140 000 $ (3)
Salary Remaining :	0 $
Brian Gionta	135 000 $ (2)
Salary Remaining :	0 $
Lee Stempniak	131 000 $ (3)
Salary Remaining :	0 $
Ryan O'Byrne	97 500 $ (3)
Salary Remaining :	0 $
Alexander Semin	97 000 $ (3)
Salary Remaining :	0 $
Ryan Callahan	95 000 $ (3)
Salary Remaining :	0 $
Alex Picard	90 000 $ (3)
Salary Remaining :	0 $
Ville Leino	90 000 $ (3)
Salary Remaining :	0 $
Martin Havlat	60 000 $ (1)
Salary Remaining :	0 $
Andy Greene (Out of Payroll)	50 000 $ (3)
Salary Remaining :	0 $
Mike Brodeur	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 16 : 1 186 500 $
Year 17 : 1 076 500 $
Year 18 : 941 500 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 186 500 $
Year 17 : 1 076 500 $
Year 18 : 941 500 $
Year 19 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 100 $ - 4 609 - 76,81%
Level 2:	5000 - 60 $ - 4 141 - 82,82%
Level 3:	2000 - 40 $ - 1 641 - 82,03%
Level 4:	4000 - 25 $ - 3 528 - 88,19%
Luxury :	1000 - 190 $ - 796 - 79,55%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 491 - 74,55%
Farm Level 2:	1000 - 15 $ - 756 - 75,61%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14 713 - 81,74%
Average Income per Game	1 289 809 $
Year to Date Revenue	52 882 189 $
Farm
Home Games Left	0
Average Attendance - %	2 247 - 74,90%
Average Income per Game	80 237 $
Year to Date Revenue	3 289 702 $
Expense
Pro Players Total Salaries	60 726 000 $
Pro Players Total Average Salaries	60 726 000 $
Farm Players Total Salaries	1 395 383 $
Farm Players Total Average Salaries	1 395 383 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 539 761 $
Farm Year To Date Expenses	2 082 843 $
Pro Salary Cap Per Days	308 231 $
Pro Salary Cap To Date	58 107 342 $
Farm Salary Cap Per Days	7 383 $
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	319 824 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 087 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 107 342 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 892 658 $
Estimate Over Minimum Salary Cap of 0 $	58 107 342 $
Current Bank Account	(7 182 659 $)
Projected Bank Account	(7 182 659 $)

Pro Players Salaries
Logan Couture (1 Way Contract)	8 500 000 $ (1)
-Salary Remaining :	0 $
Jonathan Toews (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
Mark Stone (1 Way Contract)	5 750 000 $ (3)
-Salary Remaining :	0 $
Seth Jones (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Erik Johnson (1 Way Contract)	4 850 000 $ (4)
-Salary Remaining :	0 $
Adam Larsson (1 Way Contract)	4 600 000 $ (2)
-Salary Remaining :	0 $
Jake Allen (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Jakob Silfverberg (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Pavel Datsyuk (1 Way Contract)	3 300 000 $ (2)
-Salary Remaining :	0 $
Zdeno Chara (1 Way Contract)	1 350 000 $ (1)
-Salary Remaining :	0 $
David Desharnais (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	0 $
Troy Brouwer (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	0 $
David Legwand (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Ondrej Pavelec (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	0 $
Chris Kreider (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Alex Galchenyuk	925 000 $ (1)
-Salary Remaining :	0 $
Sam Reinhart	900 000 $ (2)
-Salary Remaining :	0 $
Boyd Gordon (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	0 $
Adam McQuaid (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
Duncan Siemens	800 000 $ (2)
-Salary Remaining :	0 $
Jake DeBrusk	800 000 $ (3)
-Salary Remaining :	0 $
Klas Dahlbeck	750 000 $ (1)
-Salary Remaining :	0 $
Brandon Yip	651 000 $ (1)
-Salary Remaining :	0 $
Miles Wood	600 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 16 : 60 726 000 $
Year 17 : 31 500 000 $
Year 18 : 20 800 000 $
Year 19 : 11 850 000 $
Salary Average Commitment
Year 16 : 60 726 000 $
Year 17 : 31 500 000 $
Year 18 : 20 800 000 $
Year 19 : 11 850 000 $
Salary Cap with 1 Way Contract
Year 16 : 59 488 500 $
Year 17 : 31 500 000 $
Year 18 : 20 800 000 $
Year 19 : 11 850 000 $

Farm Players Salaries
Brett Sterling	177 000 $ (1)
Salary Remaining :	0 $
Kevin Bieksa	100 000 $ (2)
Salary Remaining :	0 $
Tim Brent	100 000 $ (2)
Salary Remaining :	0 $
Adam Dennis	100 000 $ (2)
Salary Remaining :	0 $
Corey Locke	98 700 $ (1)
Salary Remaining :	0 $
Anssi Salmela	98 700 $ (1)
Salary Remaining :	0 $
Ryan Stone	98 700 $ (2)
Salary Remaining :	0 $
Cody McCormick	97 700 $ (1)
Salary Remaining :	0 $
Joe Piskula	92 500 $ (2)
Salary Remaining :	0 $
Nick Tarnasky	90 000 $ (2)
Salary Remaining :	0 $
Magnus Hellberg	85 000 $ (2)
Salary Remaining :	0 $
Anton Slepyshev	70 000 $ (2)
Salary Remaining :	0 $
Peter Mueller	70 000 $ (4)
Salary Remaining :	0 $
Paul Postma	67 083 $ (1)
Salary Remaining :	0 $
Troy Stecher	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 16 : 1 395 383 $
Year 17 : 856 200 $
Year 18 : 70 000 $
Year 19 : 70 000 $
Salary Average Commitment
Year 16 : 1 395 383 $
Year 17 : 856 200 $
Year 18 : 70 000 $
Year 19 : 70 000 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 60 000 000 $ Available Cap Space	Over Minimum of 0 $	Pro Players	Farm Players	Total Players
Anaheim	24 417 838 $	57 746 356 $	2 253 644 $	57 746 356 $	25	17	42
Arizona	19 315 564 $	58 188 918 $	1 811 082 $	58 188 918 $	24	18	42
Boston	9 293 090 $	50 476 677 $	9 523 323 $	50 476 677 $	24	15	39
Buffalo	32 545 445 $	41 210 413 $	18 789 587 $	41 210 413 $	25	12	37
Calgary	142 079 $	44 814 538 $	15 185 462 $	44 814 538 $	24	17	41
Chicago	(2 876 027 $)	57 764 927 $	2 235 073 $	57 764 927 $	24	14	38
Colorado	22 826 502 $	52 545 151 $	7 454 849 $	52 545 151 $	20	19	39
Columbus	(8 471 546 $)	58 705 854 $	1 294 146 $	58 705 854 $	22	19	41
Detroit	(6 595 917 $)	58 961 319 $	1 038 681 $	58 961 319 $	24	15	39
Edmonton	26 163 583 $	57 204 960 $	2 795 040 $	57 204 960 $	22	17	39
Floride	(4 815 875 $)	55 769 293 $	4 230 707 $	55 769 293 $	21	19	40
LosAngeles	8 465 369 $	51 316 188 $	8 683 812 $	51 316 188 $	24	14	38
Minnesota	(8 602 945 $)	58 416 574 $	1 583 426 $	58 416 574 $	26	17	43
Montreal	17 797 638 $	58 788 678 $	1 211 322 $	58 788 678 $	21	19	40
Nashville	2 023 124 $	47 511 179 $	12 488 821 $	47 511 179 $	24	17	41
New Jersey	(5 543 539 $)	53 791 027 $	6 208 973 $	53 791 027 $	23	16	39
NYRangers	14 469 976 $	56 269 899 $	3 730 101 $	56 269 899 $	20	19	39
Philadelphie	13 869 464 $	55 000 113 $	4 999 887 $	55 000 113 $	21	17	38
Pittsburgh	14 852 004 $	58 333 560 $	1 666 440 $	58 333 560 $	25	15	40
San Jose	(10 219 211 $)	56 817 340 $	3 182 660 $	56 817 340 $	23	19	42
St. Louis	13 851 606 $	54 620 511 $	5 379 489 $	54 620 511 $	21	12	33
Toronto	22 733 117 $	57 105 653 $	2 894 347 $	57 105 653 $	22	18	40
Washington	110 212 $	54 429 619 $	5 570 381 $	54 429 619 $	22	12	34
Winnipeg	(7 182 659 $)	58 107 342 $	1 892 658 $	58 107 342 $	24	15	39

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %