FHSW - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6561 - 74 $ - 5 979 - 91,13%
Level 2:	5000 - 52 $ - 4 942 - 98,84%
Level 3:	2000 - 40 $ - 1 953 - 97,65%
Level 4:	5556 - 21 $ - 4 621 - 83,16%
Luxury :	1389 - 153 $ - 1 063 - 76,54%
Total Capacity :	20506
Farm
Farm Level 1:	2000 - 250 $ - 990 - 49,49%
Farm Level 2:	1000 - 200 $ - 431 - 43,06%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 558 - 90,50%
Average Income per Game	1 529 287 $
Year to Date Revenue	62 700 764 $
Farm
Home Games Left	0
Average Attendance - %	1 420 - 47,35%
Average Income per Game	495 207 $
Year to Date Revenue	20 303 502 $
Expense
Pro Players Total Salaries	64 603 000 $
Pro Players Total Average Salaries	64 153 000 $
Farm Players Total Salaries	1 450 300 $
Farm Players Total Average Salaries	1 450 300 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 507 500 $
Pro Year To Date Expenses	62 458 578 $
Farm Year To Date Expenses	1 841 949 $
Pro Salary Cap Per Days	337 647 $
Pro Salary Cap To Date	57 932 478 $
Farm Salary Cap Per Days	7 633 $
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	358 437 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 265 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 439 978 $
Estimate Under Maximum Salary Cap of 60 000 000 $	560 022 $
Estimate Over Minimum Salary Cap of 0 $	59 439 978 $
Current Bank Account	23 653 626 $
Projected Bank Account	23 653 626 $

Pro Players Salaries
Justin Williams (1 Way Contract)	7 233 000 $ (2)
-Salary Remaining :	0 $
Mika Zibanejad (1 Way Contract)	6 750 000 $ (4)
-Salary Remaining :	0 $
John Tavares (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Gabriel Landeskog (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Alex Goligoski (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Tyler Toffoli (1 Way Contract)	5 450 000 $ (3)
-Salary Remaining :	0 $
Dougie Hamilton (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Duncan Keith (1 Way Contract)	3 850 000 $ (1)
-Salary Remaining :	0 $
Pavel Datsyuk (1 Way Contract)	3 300 000 $ (1)
-Salary Remaining :	0 $
Rasmus Ristolainen (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
Brent Seabrook (1 Way Contract)	2 100 000 $ (3)
-Salary Remaining :	0 $
Maxime Talbot (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Michael Hutchinson (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Pekka Rinne (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Luca Sbisa (1 Way Contract)	1 010 000 $ (2)
-Salary Remaining :	0 $
Brian Gibbons (1 Way Contract)	960 000 $ (3)
-Salary Remaining :	0 $
Johan Larsson (1 Way Contract)	950 000 $ (3)
-Salary Remaining :	0 $
Mikko Rantanen	900 000 $ (2)
-Salary Remaining :	0 $
Travis Konecny	900 000 $ (2)
-Salary Remaining :	0 $
Brandon Davidson (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 17 : 64 603 000 $
Year 18 : 33 553 000 $
Year 19 : 20 710 000 $
Year 20 : 6 750 000 $
Salary Average Commitment
Year 17 : 64 153 000 $
Year 18 : 33 103 000 $
Year 19 : 20 260 000 $
Year 20 : 6 750 000 $
Salary Cap with 1 Way Contract
Year 17 : 64 153 000 $
Year 18 : 33 103 000 $
Year 19 : 20 260 000 $
Year 20 : 6 750 000 $

Farm Players Salaries
T.J. Hensick	112 000 $ (1)
Salary Remaining :	0 $
Ryan Hamilton	97 800 $ (1)
Salary Remaining :	0 $
Tuomo Ruutu	97 600 $ (1)
Salary Remaining :	0 $
Lance Bouma	95 500 $ (1)
Salary Remaining :	0 $
Viktor Stalberg	95 500 $ (3)
Salary Remaining :	0 $
Kris Versteeg	95 500 $ (2)
Salary Remaining :	0 $
James Wisniewski	85 500 $ (1)
Salary Remaining :	0 $
Bill Thomas	75 900 $ (1)
Salary Remaining :	0 $
Luke Adam	65 000 $ (1)
Salary Remaining :	0 $
Blake Geoffrion	60 000 $ (1)
Salary Remaining :	0 $
Mike Green	55 000 $ (3)
Salary Remaining :	0 $
Pat Maroon	55 000 $ (3)
Salary Remaining :	0 $
Mikko Koskinen	55 000 $ (3)
Salary Remaining :	0 $
Cam Barker	55 000 $ (1)
Salary Remaining :	0 $
Igor Ozhiganov	50 000 $ (1)
Salary Remaining :	0 $
Casey DeSmith	50 000 $ (1)
Salary Remaining :	0 $
Colton Sceviour	50 000 $ (3)
Salary Remaining :	0 $
Nick Seeler	50 000 $ (1)
Salary Remaining :	0 $
Benoit Pouliot	50 000 $ (1)
Salary Remaining :	0 $
Jamie McBain	50 000 $ (3)
Salary Remaining :	0 $
Markus Nutivaara	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 17 : 1 450 300 $
Year 18 : 456 000 $
Year 19 : 360 500 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 450 300 $
Year 18 : 456 000 $
Year 19 : 360 500 $
Year 20 : 0 $

Arizona

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 87 $ - 4 781 - 79,68%
Level 2:	5000 - 56 $ - 4 796 - 95,91%
Level 3:	2000 - 43 $ - 1 732 - 86,62%
Level 4:	4000 - 32 $ - 3 119 - 77,96%
Luxury :	1000 - 175 $ - 821 - 82,06%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 017 - 50,87%
Farm Level 2:	1000 - 200 $ - 429 - 42,90%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 248 - 84,71%
Average Income per Game	1 475 260 $
Year to Date Revenue	60 485 662 $
Farm
Home Games Left	0
Average Attendance - %	1 446 - 48,21%
Average Income per Game	506 834 $
Year to Date Revenue	20 780 214 $
Expense
Pro Players Total Salaries	69 677 000 $
Pro Players Total Average Salaries	70 157 000 $
Farm Players Total Salaries	1 842 000 $
Farm Players Total Average Salaries	1 842 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	70 725 487 $
Farm Year To Date Expenses	3 457 965 $
Pro Salary Cap Per Days	320 920 $
Pro Salary Cap To Date	59 802 424 $
Farm Salary Cap Per Days	9 695 $
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	379 879 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 589 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 802 424 $
Estimate Under Maximum Salary Cap of 60 000 000 $	197 576 $
Estimate Over Minimum Salary Cap of 0 $	59 802 424 $
Current Bank Account	31 577 097 $
Projected Bank Account	31 577 097 $

Pro Players Salaries
Brent Burns (1 Way Contract)	8 110 000 $ (2)
-Salary Remaining :	0 $
Jeff Carter (1 Way Contract)	7 850 000 $ (2)
-Salary Remaining :	0 $
Filip Forsberg (1 Way Contract)	7 600 000 $ (3)
-Salary Remaining :	0 $
Jonathan Huberdeau (1 Way Contract)	7 520 000 $ (1)
-Salary Remaining :	0 $
Jack Eichel (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Torey Krug (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Niklas Hjalmarsson (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Devin Setoguchi (1 Way Contract)	4 125 000 $ (2)
-1 Way Contract Salary Cap :	41 250 $
-Salary Remaining :	0 $
Mikko Koivu (1 Way Contract)	2 850 000 $ (1)
-1 Way Contract Salary Cap :	28 500 $
-Salary Remaining :	0 $
Ryan Suter (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Jori Lehtera (1 Way Contract)	2 300 000 $ (1)
-1 Way Contract Salary Cap :	23 000 $
-Salary Remaining :	0 $
Mikhail Grabovski	1 470 000 $ (2)
-Salary Remaining :	0 $
Casey Cizikas (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Darnell Nurse	900 000 $ (2)
-Salary Remaining :	0 $
Mathew Barzal	900 000 $ (2)
-Salary Remaining :	0 $
Kyle Connor	900 000 $ (2)
-Salary Remaining :	0 $
Timo Meier	900 000 $ (3)
-Salary Remaining :	0 $
Nicolas Deslauriers	700 000 $ (2)
-Salary Remaining :	0 $
Louis Domingue (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Mattias Ritola	700 000 $ (2)
-Salary Remaining :	0 $
Frans Nielsen (1 Way Contract)	552 000 $ (3)
-Salary Remaining :	0 $
Marc Staal (1 Way Contract)	550 000 $ (3)
-Salary Remaining :	0 $
Magnus Paajarvi (1 Way Contract)	550 000 $ (3)
-Salary Remaining :	0 $
Alexandar Georgiyev	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 17 : 69 677 000 $
Year 18 : 39 807 000 $
Year 19 : 10 152 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 70 157 000 $
Year 18 : 39 807 000 $
Year 19 : 10 152 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 60 974 750 $
Year 18 : 35 723 250 $
Year 19 : 10 152 000 $
Year 20 : 0 $

Farm Players Salaries
Matt Lashoff	144 000 $ (2)
Salary Remaining :	0 $
Cody McLeod	142 000 $ (1)
Salary Remaining :	0 $
Shane O'Brien	142 000 $ (2)
Salary Remaining :	0 $
Joel Ward	142 000 $ (2)
Salary Remaining :	0 $
Gregory Campbell	137 000 $ (2)
Salary Remaining :	0 $
Jason Pominville	137 000 $ (2)
Salary Remaining :	0 $
Matt Carle	127 000 $ (1)
Salary Remaining :	0 $
Alexei Emelin	122 000 $ (1)
Salary Remaining :	0 $
Matt Stajan	122 000 $ (2)
Salary Remaining :	0 $
Bobby Butler	117 000 $ (2)
Salary Remaining :	0 $
Matt Read	110 000 $ (2)
Salary Remaining :	0 $
Riley Sheahan	90 000 $ (1)
Salary Remaining :	0 $
Mark Arcobello	85 000 $ (2)
Salary Remaining :	0 $
Alex Petrovic	75 000 $ (3)
Salary Remaining :	0 $
Andreas Borgman	50 000 $ (2)
Salary Remaining :	0 $
Viktor Antipin	50 000 $ (1)
Salary Remaining :	0 $
Charlie Lindgren	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 17 : 1 842 000 $
Year 18 : 1 311 000 $
Year 19 : 75 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 842 000 $
Year 18 : 1 311 000 $
Year 19 : 75 000 $
Year 20 : 0 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 80 $ - 5 825 - 97,08%
Level 2:	5000 - 50 $ - 4 976 - 99,52%
Level 3:	2000 - 40 $ - 1 943 - 97,17%
Level 4:	4000 - 25 $ - 3 867 - 96,68%
Luxury :	1000 - 160 $ - 959 - 95,92%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 150 $ - 1 964 - 98,19%
Farm Level 2:	1000 - 100 $ - 970 - 97,03%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 571 - 97,62%
Average Income per Game	1 453 691 $
Year to Date Revenue	59 601 329 $
Farm
Home Games Left	0
Average Attendance - %	2 934 - 97,80%
Average Income per Game	356 298 $
Year to Date Revenue	14 608 233 $
Expense
Pro Players Total Salaries	57 775 000 $
Pro Players Total Average Salaries	54 675 000 $
Farm Players Total Salaries	1 437 000 $
Farm Players Total Average Salaries	1 437 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 800 000 $
Pro Year To Date Expenses	62 149 850 $
Farm Year To Date Expenses	2 083 529 $
Pro Salary Cap Per Days	251 054 $
Pro Salary Cap To Date	50 444 809 $
Farm Salary Cap Per Days	7 563 $
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	309 342 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 721 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	55 244 809 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 755 191 $
Estimate Over Minimum Salary Cap of 0 $	55 244 809 $
Current Bank Account	25 439 587 $
Projected Bank Account	25 439 587 $

Pro Players Salaries
Kyle Turris (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Colton Parayko (1 Way Contract)	4 650 000 $ (4)
-Salary Remaining :	0 $
P.K. Subban (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	0 $
Jack Johnson (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Brock Nelson (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Nikita Filatov (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Jean Gabriel Pageau (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Adam Henrique (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Joonas Korpisalo (1 Way Contract)	3 000 000 $ (4)
-Salary Remaining :	0 $
Cody Franson (1 Way Contract)	2 900 000 $ (3)
-Salary Remaining :	0 $
Matt Niskanen (1 Way Contract)	2 750 000 $ (1)
-1 Way Contract Salary Cap :	27 500 $
-Salary Remaining :	0 $
Mike Cammalleri (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Jon Merrill (Out of Payroll)	2 000 000 $ (2)
-Salary Remaining :	0 $
Adam Lowry (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Jack Campbell (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Michael Bournival (1 Way Contract)	1 250 000 $ (2)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	0 $
Fedor Tyutin (1 Way Contract)	1 025 000 $ (1)
-1 Way Contract Salary Cap :	10 250 $
-Salary Remaining :	0 $
Oscar Klefbom	900 000 $ (1)
-Salary Remaining :	0 $
Pierre-Luc Dubois	900 000 $ (3)
-Salary Remaining :	0 $
Cameron Gaunce	700 000 $ (1)
-Salary Remaining :	0 $
Jaroslav Halak (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Artturi Lehkonen	700 000 $ (2)
-Salary Remaining :	0 $
J.T. Compher	700 000 $ (2)
-Salary Remaining :	0 $
Phillip Di Giuseppe	600 000 $ (2)
-Salary Remaining :	0 $
Jake Guentzel	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 17 : 57 775 000 $
Year 18 : 30 700 000 $
Year 19 : 15 950 000 $
Year 20 : 12 150 000 $
Salary Average Commitment
Year 17 : 54 675 000 $
Year 18 : 30 700 000 $
Year 19 : 15 950 000 $
Year 20 : 12 150 000 $
Salary Cap with 1 Way Contract
Year 17 : 49 700 250 $
Year 18 : 29 462 500 $
Year 19 : 15 950 000 $
Year 20 : 12 150 000 $

Farm Players Salaries
Drew Stafford	150 000 $ (1)
Salary Remaining :	0 $
Dustin Tokarski	150 000 $ (2)
Salary Remaining :	0 $
David Moss	140 000 $ (2)
Salary Remaining :	0 $
Jonathan Cheechoo	140 000 $ (2)
Salary Remaining :	0 $
Trevor Lewis	130 000 $ (1)
Salary Remaining :	0 $
Nikita Nikitin	110 000 $ (2)
Salary Remaining :	0 $
Chris VandeVelde	100 000 $ (2)
Salary Remaining :	0 $
Scottie Upshall	97 000 $ (1)
Salary Remaining :	0 $
Rostislav Klesla	95 000 $ (1)
Salary Remaining :	0 $
Yannick Weber	95 000 $ (2)
Salary Remaining :	0 $
Mattias Janmark	90 000 $ (3)
Salary Remaining :	0 $
Erik Haula	90 000 $ (1)
Salary Remaining :	0 $
Paul Carey	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 17 : 1 437 000 $
Year 18 : 825 000 $
Year 19 : 90 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 437 000 $
Year 18 : 825 000 $
Year 19 : 90 000 $
Year 20 : 0 $

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 75 $ - 5 842 - 97,36%
Level 2:	5000 - 46 $ - 4 961 - 99,22%
Level 3:	2000 - 28 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 152 $ - 999 - 99,88%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 995 - 49,74%
Farm Level 2:	1000 - 150 $ - 564 - 56,41%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 801 - 98,90%
Average Income per Game	1 405 403 $
Year to Date Revenue	57 621 514 $
Farm
Home Games Left	0
Average Attendance - %	1 559 - 51,96%
Average Income per Game	496 604 $
Year to Date Revenue	20 360 779 $
Expense
Pro Players Total Salaries	64 070 000 $
Pro Players Total Average Salaries	64 070 000 $
Farm Players Total Salaries	1 235 000 $
Farm Players Total Average Salaries	1 235 000 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 548 917 $
Farm Year To Date Expenses	1 783 849 $
Pro Salary Cap Per Days	305 687 $
Pro Salary Cap To Date	57 260 240 $
Farm Salary Cap Per Days	6 500 $
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	346 158 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 132 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 260 240 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 739 760 $
Estimate Over Minimum Salary Cap of 0 $	57 260 240 $
Current Bank Account	36 899 972 $
Projected Bank Account	36 899 972 $

Pro Players Salaries
Nicklas Bergfors (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
James Van Riemsdyk (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
Ryan Strome (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Patrick Kane (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
Jannik Hansen (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Jonathan Quick (1 Way Contract)	4 650 000 $ (1)
-Salary Remaining :	0 $
Kevin Hayes (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Dan Girardi (1 Way Contract)	3 750 000 $ (3)
-Salary Remaining :	0 $
Travis Hamonic (1 Way Contract)	3 250 000 $ (4)
-Salary Remaining :	0 $
Patrick Marleau (1 Way Contract)	2 800 000 $ (1)
-1 Way Contract Salary Cap :	28 000 $
-Salary Remaining :	0 $
Michael Sauer (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Mats Zuccarello (1 Way Contract)	2 300 000 $ (2)
-Salary Remaining :	0 $
Robin Lehner (1 Way Contract)	2 000 000 $ (1)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Tobias Rieder (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Andrew Shaw (1 Way Contract)	1 300 000 $ (1)
-Salary Remaining :	0 $
John Moore (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	0 $
Josh Morrissey	900 000 $ (2)
-Salary Remaining :	0 $
Sven Baertschi	900 000 $ (1)
-Salary Remaining :	0 $
Jared McCann	800 000 $ (3)
-Salary Remaining :	0 $
Chris Tierney	800 000 $ (1)
-Salary Remaining :	0 $
Vinnie Hinostroza	600 000 $ (1)
-Salary Remaining :	0 $
Oskar Sundqvist	600 000 $ (2)
-Salary Remaining :	0 $
Erik Cernak	600 000 $ (3)
-Salary Remaining :	0 $
Jonas Hiller (1 Way Contract)	570 000 $ (1)
-Salary Remaining :	0 $
Matt Grzelcyk	500 000 $ (2)
-Salary Remaining :	0 $
Pascal Leclaire (1 Way Contract)	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 17 : 64 070 000 $
Year 18 : 42 200 000 $
Year 19 : 19 900 000 $
Year 20 : 8 750 000 $
Salary Average Commitment
Year 17 : 64 070 000 $
Year 18 : 42 200 000 $
Year 19 : 19 900 000 $
Year 20 : 8 750 000 $
Salary Cap with 1 Way Contract
Year 17 : 58 080 500 $
Year 18 : 42 200 000 $
Year 19 : 19 900 000 $
Year 20 : 8 750 000 $

Farm Players Salaries
Peter Harrold	120 000 $ (1)
Salary Remaining :	0 $
Mikko Lehtonen	95 000 $ (2)
Salary Remaining :	0 $
Slater Koekkoek	90 000 $ (1)
Salary Remaining :	0 $
Julian Melchiori	85 000 $ (2)
Salary Remaining :	0 $
Teemu Pulkkinen	85 000 $ (2)
Salary Remaining :	0 $
Rocco Grimaldi	80 000 $ (1)
Salary Remaining :	0 $
Dalton Prout	80 000 $ (1)
Salary Remaining :	0 $
Devante Smith-Pelly	75 000 $ (1)
Salary Remaining :	0 $
Eric Gelinas	70 000 $ (1)
Salary Remaining :	0 $
Martin Frk	70 000 $ (1)
Salary Remaining :	0 $
Miikka Salomaki	70 000 $ (3)
Salary Remaining :	0 $
Jhonas Enroth	65 000 $ (2)
Salary Remaining :	0 $
Michael Latta	65 000 $ (3)
Salary Remaining :	0 $
Greg McKegg	65 000 $ (3)
Salary Remaining :	0 $
Joseph Cramarossa	60 000 $ (3)
Salary Remaining :	0 $
Lucas Lessio	60 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 17 : 1 235 000 $
Year 18 : 650 000 $
Year 19 : 320 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 235 000 $
Year 18 : 650 000 $
Year 19 : 320 000 $
Year 20 : 0 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 100 $ - 4 181 - 69,68%
Level 2:	5635 - 61 $ - 4 016 - 71,28%
Level 3:	2778 - 50 $ - 1 476 - 53,13%
Level 4:	5556 - 30 $ - 3 388 - 60,98%
Luxury :	1000 - 175 $ - 820 - 81,99%
Total Capacity :	20969
Farm
Farm Level 1:	2000 - 151 $ - 1 941 - 97,07%
Farm Level 2:	1000 - 100 $ - 956 - 95,64%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13 881 - 66,20%
Average Income per Game	1 445 306 $
Year to Date Revenue	59 257 535 $
Farm
Home Games Left	0
Average Attendance - %	2 898 - 96,59%
Average Income per Game	473 830 $
Year to Date Revenue	19 427 039 $
Expense
Pro Players Total Salaries	60 085 000 $
Pro Players Total Average Salaries	60 085 000 $
Farm Players Total Salaries	970 400 $
Farm Players Total Average Salaries	970 400 $
Coaches Total Salaries	3 490 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 908 921 $
Farm Year To Date Expenses	1 872 139 $
Pro Salary Cap Per Days	311 026 $
Pro Salary Cap To Date	57 399 841 $
Farm Salary Cap Per Days	5 107 $
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	330 921 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 792 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 399 841 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 600 159 $
Estimate Over Minimum Salary Cap of 0 $	57 399 841 $
Current Bank Account	16 620 593 $
Projected Bank Account	16 620 593 $

Pro Players Salaries
Evgeny Kuznetsov (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	0 $
Leon Draisaitl (1 Way Contract)	6 100 000 $ (4)
-Salary Remaining :	0 $
Jonathan Marchessault (1 Way Contract)	5 700 000 $ (2)
-Salary Remaining :	0 $
Patrik Berglund (1 Way Contract)	5 250 000 $ (2)
-Salary Remaining :	0 $
Aaron Ekblad (1 Way Contract)	5 250 000 $ (3)
-Salary Remaining :	0 $
Mikael Granlund (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Jacob Trouba (1 Way Contract)	3 600 000 $ (1)
-Salary Remaining :	0 $
Boone Jenner (1 Way Contract)	3 550 000 $ (2)
-Salary Remaining :	0 $
Evander Kane (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Cory Schneider (1 Way Contract)	2 100 000 $ (3)
-Salary Remaining :	0 $
Dion Phaneuf (1 Way Contract)	1 375 000 $ (2)
-Salary Remaining :	0 $
Mark Barberio	1 350 000 $ (2)
-Salary Remaining :	0 $
Ryan Miller (1 Way Contract)	1 310 000 $ (2)
-Salary Remaining :	0 $
Andrew Cogliano (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
Johnny Oduya (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
Zdeno Chara (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
David Leneveu (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	10 000 $
-Salary Remaining :	0 $
Joakim Nordstrom	950 000 $ (3)
-Salary Remaining :	0 $
Michal Kempny	900 000 $ (1)
-Salary Remaining :	0 $
Jonathan Drouin	900 000 $ (1)
-Salary Remaining :	0 $
Mitchell Marner	900 000 $ (1)
-Salary Remaining :	0 $
Bryan Rust (1 Way Contract)	750 000 $ (3)
-Salary Remaining :	0 $
Scott Wilson	700 000 $ (3)
-Salary Remaining :	0 $
Andrew Copp	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 17 : 60 085 000 $
Year 18 : 40 085 000 $
Year 19 : 18 850 000 $
Year 20 : 6 100 000 $
Salary Average Commitment
Year 17 : 60 085 000 $
Year 18 : 40 085 000 $
Year 19 : 18 850 000 $
Year 20 : 6 100 000 $
Salary Cap with 1 Way Contract
Year 17 : 59 095 000 $
Year 18 : 40 085 000 $
Year 19 : 18 850 000 $
Year 20 : 6 100 000 $

Farm Players Salaries
Erik Reitz	125 000 $ (2)
Salary Remaining :	0 $
Anton Stralman	100 000 $ (2)
Salary Remaining :	0 $
Stephane Da Costa	90 000 $ (1)
Salary Remaining :	0 $
Jayson Megna	90 000 $ (2)
Salary Remaining :	0 $
Gabriel Bourque	85 000 $ (2)
Salary Remaining :	0 $
Steve Mason	80 000 $ (2)
Salary Remaining :	0 $
Nathan Beaulieu	65 000 $ (2)
Salary Remaining :	0 $
Anthony Bitetto	62 500 $ (2)
Salary Remaining :	0 $
Matt Martin	60 000 $ (3)
Salary Remaining :	0 $
Sergei Kalinin	60 000 $ (2)
Salary Remaining :	0 $
Brett Sutter	52 900 $ (1)
Salary Remaining :	0 $
Jakub Jerabek	50 000 $ (1)
Salary Remaining :	0 $
Dan Lacosta	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 17 : 970 400 $
Year 18 : 727 500 $
Year 19 : 60 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 970 400 $
Year 18 : 727 500 $
Year 19 : 60 000 $
Year 20 : 0 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6200 - 76 $ - 5 829 - 94,02%
Level 2:	5100 - 57 $ - 4 515 - 88,53%
Level 3:	2000 - 44 $ - 1 747 - 87,35%
Level 4:	4000 - 29 $ - 3 596 - 89,90%
Luxury :	1389 - 96 $ - 1 148 - 82,65%
Total Capacity :	18689
Farm
Farm Level 1:	2000 - 250 $ - 1 915 - 95,73%
Farm Level 2:	1000 - 200 $ - 953 - 95,29%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 835 - 90,08%
Average Income per Game	1 460 405 $
Year to Date Revenue	59 876 607 $
Farm
Home Games Left	0
Average Attendance - %	2 867 - 95,58%
Average Income per Game	222 984 $
Year to Date Revenue	9 142 342 $
Expense
Pro Players Total Salaries	56 553 000 $
Pro Players Total Average Salaries	56 803 000 $
Farm Players Total Salaries	1 493 800 $
Farm Players Total Average Salaries	1 493 800 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 739 385 $
Farm Year To Date Expenses	2 104 316 $
Pro Salary Cap Per Days	284 374 $
Pro Salary Cap To Date	48 919 137 $
Farm Salary Cap Per Days	7 862 $
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	308 174 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 494 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	48 919 137 $
Estimate Under Maximum Salary Cap of 60 000 000 $	11 080 863 $
Estimate Over Minimum Salary Cap of 0 $	48 919 137 $
Current Bank Account	15 890 927 $
Projected Bank Account	15 890 927 $

Pro Players Salaries
Tyler Seguin (1 Way Contract)	6 900 000 $ (1)
-Salary Remaining :	0 $
Oliver Ekman-Larsson (1 Way Contract)	6 900 000 $ (1)
-Salary Remaining :	0 $
Patrice Bergeron (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Tyler Ennis (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Michael Del Zotto (1 Way Contract)	4 250 000 $ (1)
-Salary Remaining :	0 $
Thomas Hickey (1 Way Contract)	3 400 000 $ (2)
-Salary Remaining :	0 $
J.T. Miller (1 Way Contract)	3 200 000 $ (1)
-Salary Remaining :	0 $
Keith Yandle (1 Way Contract)	2 650 000 $ (2)
-Salary Remaining :	0 $
Dan Hamhuis (1 Way Contract)	2 510 000 $ (1)
-Salary Remaining :	0 $
Aaron Dell (1 Way Contract)	2 050 000 $ (2)
-Salary Remaining :	0 $
Craig Anderson (1 Way Contract)	2 000 000 $ (1)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Deryk Engelland (1 Way Contract)	1 717 000 $ (2)
-Salary Remaining :	0 $
Troy Brouwer (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
Nick Foligno (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Alexander Steen (1 Way Contract)	966 000 $ (1)
-Salary Remaining :	0 $
Marc-Andre Fleury (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	0 $
Ales Hemsky (1 Way Contract)	900 000 $ (3)
-Salary Remaining :	0 $
Brett Connolly	900 000 $ (1)
-Salary Remaining :	0 $
Joel Armia	900 000 $ (1)
-Salary Remaining :	0 $
Craig Smith (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	8 000 $
-Salary Remaining :	0 $
Radek Faksa	800 000 $ (1)
-Salary Remaining :	0 $
Colin Wilson (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
Kevan Miller (1 Way Contract)	710 000 $ (2)
-Salary Remaining :	0 $
Frank Vatrano	700 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 17 : 56 553 000 $
Year 18 : 18 577 000 $
Year 19 : 5 400 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 56 803 000 $
Year 18 : 18 577 000 $
Year 19 : 5 400 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 54 031 000 $
Year 18 : 18 577 000 $
Year 19 : 5 400 000 $
Year 20 : 0 $

Farm Players Salaries
Zbynek Michalek	122 000 $ (1)
Salary Remaining :	0 $
Antti Pihlstrom	122 000 $ (1)
Salary Remaining :	0 $
Torrey Mitchell	110 000 $ (1)
Salary Remaining :	0 $
Derek Grant	90 000 $ (1)
Salary Remaining :	0 $
Bryan Bickell	88 800 $ (2)
Salary Remaining :	0 $
Brendan Smith	85 000 $ (3)
Salary Remaining :	0 $
Joey Hishon	85 000 $ (3)
Salary Remaining :	0 $
Lukas Sedlak	85 000 $ (1)
Salary Remaining :	0 $
Radim Vrbata	80 000 $ (2)
Salary Remaining :	0 $
Connor Brickley	75 000 $ (3)
Salary Remaining :	0 $
Kevin Connauton	75 000 $ (1)
Salary Remaining :	0 $
Patrik Nemeth	70 000 $ (3)
Salary Remaining :	0 $
Maxime Macenauer	70 000 $ (1)
Salary Remaining :	0 $
Brandon Bollig	66 000 $ (2)
Salary Remaining :	0 $
Juho Lammikko	60 000 $ (2)
Salary Remaining :	0 $
Steven Kampfer	60 000 $ (3)
Salary Remaining :	0 $
Linus Ullmark	50 000 $ (1)
Salary Remaining :	0 $
Christian Djoos	50 000 $ (1)
Salary Remaining :	0 $
Daniel Brickley	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 17 : 1 493 800 $
Year 18 : 719 800 $
Year 19 : 375 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 493 800 $
Year 18 : 719 800 $
Year 19 : 375 000 $
Year 20 : 0 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6100 - 125 $ - 5 588 - 91,61%
Level 2:	6944 - 80 $ - 4 083 - 58,79%
Level 3:	2778 - 60 $ - 2 239 - 80,60%
Level 4:	5556 - 45 $ - 4 743 - 85,38%
Luxury :	1389 - 220 $ - 1 030 - 74,16%
Total Capacity :	22767
Farm
Farm Level 1:	2000 - 250 $ - 990 - 49,51%
Farm Level 2:	1000 - 200 $ - 435 - 43,54%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 683 - 77,67%
Average Income per Game	1 522 222 $
Year to Date Revenue	62 411 116 $
Farm
Home Games Left	0
Average Attendance - %	1 426 - 47,52%
Average Income per Game	498 585 $
Year to Date Revenue	20 441 979 $
Expense
Pro Players Total Salaries	59 903 000 $
Pro Players Total Average Salaries	59 903 000 $
Farm Players Total Salaries	1 718 510 $
Farm Players Total Average Salaries	1 718 510 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 185 000 $
Pro Year To Date Expenses	60 963 504 $
Farm Year To Date Expenses	2 238 319 $
Pro Salary Cap Per Days	312 674 $
Pro Salary Cap To Date	55 877 961 $
Farm Salary Cap Per Days	9 045 $
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	336 332 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 676 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 062 961 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 937 039 $
Estimate Over Minimum Salary Cap of 0 $	57 062 961 $
Current Bank Account	24 972 784 $
Projected Bank Account	24 972 784 $

Pro Players Salaries
Ryan Kesler (1 Way Contract)	6 751 000 $ (2)
-Salary Remaining :	0 $
Jeff Petry (1 Way Contract)	6 350 000 $ (3)
-Salary Remaining :	0 $
Ryan Ellis (1 Way Contract)	5 800 000 $ (1)
-Salary Remaining :	0 $
Nail Yakupov (1 Way Contract)	5 400 000 $ (1)
-Salary Remaining :	0 $
Paul Stastny (1 Way Contract)	5 151 000 $ (2)
-Salary Remaining :	0 $
Marc-André Cliche (1 Way Contract)	4 800 000 $ (2)
-Salary Remaining :	0 $
Victor Rask (1 Way Contract)	3 600 000 $ (1)
-Salary Remaining :	0 $
Erik Gudbranson (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Wayne Simmonds (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Artem Anisimov (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	0 $
Nick Bjugstad (1 Way Contract)	2 600 000 $ (1)
-Salary Remaining :	0 $
Loui Eriksson (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Ryan Dzingel (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	0 $
Braydon Coburn (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
William Nylander	900 000 $ (1)
-Salary Remaining :	0 $
Jakub Kindl (1 Way Contract)	851 000 $ (2)
-Salary Remaining :	0 $
Brian Elliott (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	0 $
Jimmy Hayes (1 Way Contract)	500 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	0 $
Laurent Brossoit	500 000 $ (1)
-Salary Remaining :	0 $
Derek MacKenzie (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Jeff Schultz	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 17 : 59 903 000 $
Year 18 : 38 353 000 $
Year 19 : 6 850 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 59 903 000 $
Year 18 : 38 353 000 $
Year 19 : 6 850 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 59 408 000 $
Year 18 : 38 353 000 $
Year 19 : 6 850 000 $
Year 20 : 0 $

Farm Players Salaries
Josh Gorges	137 500 $ (2)
Salary Remaining :	0 $
Derek Meech	125 500 $ (2)
Salary Remaining :	0 $
Clay Wilson	120 500 $ (2)
Salary Remaining :	0 $
Dustin Boyd	115 100 $ (2)
Salary Remaining :	0 $
Antti Niemi	115 100 $ (3)
Salary Remaining :	0 $
Christian Ehrhoff	105 100 $ (3)
Salary Remaining :	0 $
P-A Parenteau	96 100 $ (1)
Salary Remaining :	0 $
Brett Sterling	95 510 $ (3)
Salary Remaining :	0 $
Anthony Stewart	85 100 $ (3)
Salary Remaining :	0 $
Scott Harrington	85 000 $ (1)
Salary Remaining :	0 $
Cory Emmerton	75 000 $ (3)
Salary Remaining :	0 $
Jordan Szwarz	70 000 $ (2)
Salary Remaining :	0 $
Kyle Rau	70 000 $ (1)
Salary Remaining :	0 $
Roman Polak	60 000 $ (1)
Salary Remaining :	0 $
Eric Wellwood	58 000 $ (1)
Salary Remaining :	0 $
Brad Malone	55 000 $ (4)
Salary Remaining :	0 $
Chris Mueller	50 000 $ (1)
Salary Remaining :	0 $
Linus Omark	50 000 $ (2)
Salary Remaining :	0 $
Karri Ramo	50 000 $ (2)
Salary Remaining :	0 $
Francois Beauchemin	50 000 $ (3)
Salary Remaining :	0 $
Chris Higgins	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 17 : 1 718 510 $
Year 18 : 1 299 410 $
Year 19 : 580 810 $
Year 20 : 55 000 $
Salary Average Commitment
Year 17 : 1 718 510 $
Year 18 : 1 299 410 $
Year 19 : 580 810 $
Year 20 : 55 000 $

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 80 $ - 5 830 - 97,16%
Level 2:	5000 - 57 $ - 4 508 - 90,17%
Level 3:	2778 - 30 $ - 2 320 - 83,53%
Level 4:	5556 - 20 $ - 4 742 - 85,34%
Luxury :	1000 - 150 $ - 943 - 94,33%
Total Capacity :	20334
Farm
Farm Level 1:	2000 - 150 $ - 1 824 - 91,19%
Farm Level 2:	1000 - 100 $ - 920 - 92,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 344 - 90,21%
Average Income per Game	1 540 289 $
Year to Date Revenue	63 151 849 $
Farm
Home Games Left	0
Average Attendance - %	2 744 - 91,46%
Average Income per Game	544 693 $
Year to Date Revenue	22 332 419 $
Expense
Pro Players Total Salaries	51 324 000 $
Pro Players Total Average Salaries	51 324 000 $
Farm Players Total Salaries	1 567 000 $
Farm Players Total Average Salaries	1 567 000 $
Coaches Total Salaries	5 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 410 531 $
Farm Year To Date Expenses	2 811 990 $
Pro Salary Cap Per Days	259 184 $
Pro Salary Cap To Date	53 540 477 $
Farm Salary Cap Per Days	8 247 $
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	289 600 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 142 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	53 540 477 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 459 523 $
Estimate Over Minimum Salary Cap of 0 $	53 540 477 $
Current Bank Account	24 887 159 $
Projected Bank Account	24 887 159 $

Pro Players Salaries
Cam Fowler (1 Way Contract)	6 900 000 $ (2)
-Salary Remaining :	0 $
Ryan O'Reilly (1 Way Contract)	6 300 000 $ (2)
-Salary Remaining :	0 $
Evgenii Dadonov (1 Way Contract)	6 250 000 $ (2)
-Salary Remaining :	0 $
Jeff Skinner (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Ryan Murray (1 Way Contract)	4 350 000 $ (2)
-Salary Remaining :	0 $
Luke Schenn (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Calle Jarnkrok (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Mark Pysyk (1 Way Contract)	2 100 000 $ (1)
-Salary Remaining :	0 $
Brandon Dubinsky (1 Way Contract)	1 999 000 $ (3)
-Salary Remaining :	0 $
Antero Niittymaki (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
Mikkel Boedker (1 Way Contract)	1 250 000 $ (3)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	0 $
Peter Holland (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Nikita Zadorov	900 000 $ (2)
-Salary Remaining :	0 $
Auston Matthews	900 000 $ (1)
-Salary Remaining :	0 $
Kevin Fiala	900 000 $ (2)
-Salary Remaining :	0 $
Pavel Buchnevich	900 000 $ (2)
-Salary Remaining :	0 $
Malcom Subban	900 000 $ (1)
-Salary Remaining :	0 $
Rob Schremp (1 Way Contract)	875 000 $ (2)
-Salary Remaining :	0 $
Andrej Nestrasil (1 Way Contract)	850 000 $ (3)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	0 $
Damon Severson	800 000 $ (2)
-Salary Remaining :	0 $
Ryan Hartman	800 000 $ (1)
-Salary Remaining :	0 $
Connor Brown	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 17 : 51 324 000 $
Year 18 : 33 274 000 $
Year 19 : 4 099 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 51 324 000 $
Year 18 : 33 274 000 $
Year 19 : 4 099 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 245 000 $
Year 18 : 31 195 000 $
Year 19 : 2 020 000 $
Year 20 : 0 $

Farm Players Salaries
Chad Johnson	140 000 $ (2)
Salary Remaining :	0 $
Michal Neuvirth	140 000 $ (3)
Salary Remaining :	0 $
Dave Bolland	122 000 $ (3)
Salary Remaining :	0 $
Fabian Brunnstrom	110 000 $ (1)
Salary Remaining :	0 $
Peter Regin	101 000 $ (1)
Salary Remaining :	0 $
Jeremy Williams	98 900 $ (1)
Salary Remaining :	0 $
Ville Koistinen	95 100 $ (1)
Salary Remaining :	0 $
Robert Earl	90 000 $ (2)
Salary Remaining :	0 $
Ryan White	90 000 $ (3)
Salary Remaining :	0 $
Byron Froese	80 000 $ (2)
Salary Remaining :	0 $
Cody Goloubef	75 000 $ (1)
Salary Remaining :	0 $
Matt Taormina	75 000 $ (1)
Salary Remaining :	0 $
Jacob Josefson	75 000 $ (2)
Salary Remaining :	0 $
Bob Sanguinetti	70 000 $ (2)
Salary Remaining :	0 $
Michal Jordan	55 000 $ (3)
Salary Remaining :	0 $
Zach Sanford	50 000 $ (2)
Salary Remaining :	0 $
Lucas Wallmark	50 000 $ (2)
Salary Remaining :	0 $
Matthew Benning	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 17 : 1 567 000 $
Year 18 : 962 000 $
Year 19 : 407 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 567 000 $
Year 18 : 962 000 $
Year 19 : 407 000 $
Year 20 : 0 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 73 $ - 3 794 - 63,24%
Level 2:	5000 - 35 $ - 3 378 - 67,56%
Level 3:	2000 - 34 $ - 1 385 - 69,25%
Level 4:	4000 - 33 $ - 2 415 - 60,37%
Luxury :	1000 - 200 $ - 683 - 68,34%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 999 - 99,94%
Farm Level 2:	1000 - 20 $ - 999 - 99,94%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11 656 - 64,75%
Average Income per Game	1 412 288 $
Year to Date Revenue	57 903 828 $
Farm
Home Games Left	0
Average Attendance - %	2 998 - 99,94%
Average Income per Game	134 020 $
Year to Date Revenue	5 494 822 $
Expense
Pro Players Total Salaries	55 600 000 $
Pro Players Total Average Salaries	56 200 000 $
Farm Players Total Salaries	1 022 100 $
Farm Players Total Average Salaries	1 022 100 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 800 000 $
Pro Year To Date Expenses	60 566 720 $
Farm Year To Date Expenses	2 526 179 $
Pro Salary Cap Per Days	283 284 $
Pro Salary Cap To Date	53 920 001 $
Farm Salary Cap Per Days	5 379 $
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	313 684 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 274 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 720 001 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 279 999 $
Estimate Over Minimum Salary Cap of 0 $	58 720 001 $
Current Bank Account	2 135 562 $
Projected Bank Account	2 135 562 $

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	8 100 000 $ (2)
-Salary Remaining :	0 $
Bo Horvat (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	0 $
Anze Kopitar (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Nino Niederreiter (1 Way Contract)	5 200 000 $ (1)
-Salary Remaining :	0 $
Nate Schmidt (1 Way Contract)	4 150 000 $ (2)
-Salary Remaining :	0 $
Nikita Zaitsev (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	0 $
Frederik Andersen (1 Way Contract)	3 250 000 $ (1)
-Salary Remaining :	0 $
Carey Price (1 Way Contract)	3 200 000 $ (3)
-Salary Remaining :	0 $
Cody Ceci (1 Way Contract)	3 200 000 $ (4)
-Salary Remaining :	0 $
Josh Manson (1 Way Contract)	2 700 000 $ (3)
-Salary Remaining :	0 $
Conor Sheary (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Gregory Stewart (1 Way Contract)	1 800 000 $ (1)
-1 Way Contract Salary Cap :	24 000 $
-Salary Remaining :	0 $
J.T. Brown	900 000 $ (1)
-Salary Remaining :	0 $
Marcus Kruger (1 Way Contract)	850 000 $ (2)
-Salary Remaining :	0 $
Oliver Bjorkstrand	800 000 $ (2)
-Salary Remaining :	0 $
Devin Shore	700 000 $ (2)
-Salary Remaining :	0 $
Zac Rinaldo	650 000 $ (1)
-Salary Remaining :	0 $
Jake Dotchin	600 000 $ (1)
-Salary Remaining :	0 $
David Kampf	500 000 $ (2)
-Salary Remaining :	0 $
Oscar Fantenberg	500 000 $ (1)
-Salary Remaining :	0 $
Josh Anderson	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 17 : 55 600 000 $
Year 18 : 36 700 000 $
Year 19 : 21 100 000 $
Year 20 : 9 200 000 $
Salary Average Commitment
Year 17 : 56 200 000 $
Year 18 : 36 700 000 $
Year 19 : 21 100 000 $
Year 20 : 9 200 000 $
Salary Cap with 1 Way Contract
Year 17 : 53 824 000 $
Year 18 : 36 700 000 $
Year 19 : 21 100 000 $
Year 20 : 9 200 000 $

Farm Players Salaries
Matt Keetley	100 000 $ (2)
Salary Remaining :	0 $
Steve Oleksy	97 100 $ (1)
Salary Remaining :	0 $
Samuel Morin	90 000 $ (2)
Salary Remaining :	0 $
Marek Schwarz	85 000 $ (1)
Salary Remaining :	0 $
Stefan Elliott	80 000 $ (1)
Salary Remaining :	0 $
Justin Bailey	70 000 $ (2)
Salary Remaining :	0 $
Enver Lisin	70 000 $ (1)
Salary Remaining :	0 $
Trevor Carrick	60 000 $ (2)
Salary Remaining :	0 $
Nicolas Kerdiles	60 000 $ (1)
Salary Remaining :	0 $
Taylor Leier	60 000 $ (1)
Salary Remaining :	0 $
Boo Nieves	50 000 $ (2)
Salary Remaining :	0 $
Joseph Blandisi	50 000 $ (2)
Salary Remaining :	0 $
Hudson Fasching	50 000 $ (2)
Salary Remaining :	0 $
Anthony Peluso	50 000 $ (1)
Salary Remaining :	0 $
Tyler Lewington	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 17 : 1 022 100 $
Year 18 : 520 000 $
Year 19 : 0 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 022 100 $
Year 18 : 520 000 $
Year 19 : 0 $
Year 20 : 0 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8333 - 63 $ - 6 082 - 72,99%
Level 2:	6944 - 43 $ - 5 274 - 75,95%
Level 3:	2778 - 34 $ - 2 295 - 82,60%
Level 4:	5556 - 24 $ - 4 554 - 81,96%
Luxury :	1389 - 153 $ - 1 062 - 76,42%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 125 $ - 1 544 - 77,19%
Farm Level 2:	1000 - 100 $ - 768 - 76,84%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 266 - 77,06%
Average Income per Game	1 446 335 $
Year to Date Revenue	59 299 716 $
Farm
Home Games Left	0
Average Attendance - %	2 312 - 77,08%
Average Income per Game	630 992 $
Year to Date Revenue	25 870 684 $
Expense
Pro Players Total Salaries	67 600 000 $
Pro Players Total Average Salaries	67 600 000 $
Farm Players Total Salaries	1 280 800 $
Farm Players Total Average Salaries	1 280 800 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 435 976 $
Farm Year To Date Expenses	2 878 246 $
Pro Salary Cap Per Days	332 342 $
Pro Salary Cap To Date	59 699 470 $
Farm Salary Cap Per Days	6 741 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	376 842 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 636 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 699 470 $
Estimate Under Maximum Salary Cap of 60 000 000 $	300 530 $
Estimate Over Minimum Salary Cap of 0 $	59 699 470 $
Current Bank Account	62 193 467 $
Projected Bank Account	62 193 467 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	8 700 000 $ (3)
-Salary Remaining :	0 $
Nathan MacKinnon (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	0 $
Victor Hedman (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	0 $
Drew Doughty (1 Way Contract)	6 100 000 $ (1)
-Salary Remaining :	0 $
Derick Brassard (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Johansen (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	0 $
Johnny Gaudreau (1 Way Contract)	5 700 000 $ (1)
-Salary Remaining :	0 $
Kevin Shattenkirk (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
Sami Vatanen (1 Way Contract)	3 400 000 $ (2)
-Salary Remaining :	0 $
Paul Byron (1 Way Contract)	2 500 000 $ (4)
-1 Way Contract Salary Cap :	25 000 $
-Salary Remaining :	0 $
Josh Bailey (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Jake Gardiner (1 Way Contract)	2 500 000 $ (1)
-1 Way Contract Salary Cap :	25 000 $
-Salary Remaining :	0 $
Jamie McGinn (1 Way Contract)	2 000 000 $ (3)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Calvin Pickard (1 Way Contract)	950 000 $ (3)
-Salary Remaining :	0 $
Matthew Tkachuk	900 000 $ (3)
-Salary Remaining :	0 $
Clayton Keller	900 000 $ (2)
-Salary Remaining :	0 $
Mark Jankowski	800 000 $ (1)
-Salary Remaining :	0 $
Connor Hellebuyck	800 000 $ (1)
-Salary Remaining :	0 $
Jordan Martinook (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Esa Lindell	600 000 $ (2)
-Salary Remaining :	0 $
Thomas Vanek (1 Way Contract)	600 000 $ (2)
-Salary Remaining :	0 $
Riley Nash (1 Way Contract)	600 000 $ (4)
-Salary Remaining :	0 $
Brett Pesce	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 17 : 70 100 000 $
Year 18 : 41 200 000 $
Year 19 : 22 150 000 $
Year 20 : 7 100 000 $
Salary Average Commitment
Year 17 : 70 100 000 $
Year 18 : 41 200 000 $
Year 19 : 22 150 000 $
Year 20 : 7 100 000 $
Salary Cap with 1 Way Contract
Year 17 : 63 170 000 $
Year 18 : 36 745 000 $
Year 19 : 17 695 000 $
Year 20 : 4 625 000 $

Farm Players Salaries
Chris Campoli	151 000 $ (1)
Salary Remaining :	0 $
Karl Alzner	110 000 $ (3)
Salary Remaining :	0 $
Clarke MacArthur	99 800 $ (3)
Salary Remaining :	0 $
Oscar Lindberg	95 000 $ (1)
Salary Remaining :	0 $
David Rundblad	85 000 $ (2)
Salary Remaining :	0 $
Joakim Andersson	80 000 $ (4)
Salary Remaining :	0 $
Anton Belov	70 000 $ (2)
Salary Remaining :	0 $
Michael Sgarbossa	70 000 $ (2)
Salary Remaining :	0 $
Jon Gillies	70 000 $ (2)
Salary Remaining :	0 $
Dmitrij Jaskin	70 000 $ (1)
Salary Remaining :	0 $
Tyler Graovac	65 000 $ (2)
Salary Remaining :	0 $
Daniel Catenacci	60 000 $ (1)
Salary Remaining :	0 $
Emerson Etem	55 000 $ (2)
Salary Remaining :	0 $
Austin Czarnik	50 000 $ (1)
Salary Remaining :	0 $
Alex Stalock	50 000 $ (3)
Salary Remaining :	0 $
Joakim Ryan	50 000 $ (1)
Salary Remaining :	0 $
Tomas Nosek	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 17 : 1 280 800 $
Year 18 : 754 800 $
Year 19 : 339 800 $
Year 20 : 80 000 $
Salary Average Commitment
Year 17 : 1 280 800 $
Year 18 : 754 800 $
Year 19 : 339 800 $
Year 20 : 80 000 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 92 $ - 4 377 - 72,95%
Level 2:	5100 - 80 $ - 3 053 - 59,87%
Level 3:	2778 - 60 $ - 1 267 - 45,62%
Level 4:	5556 - 30 $ - 3 222 - 58,00%
Luxury :	1000 - 150 $ - 929 - 92,85%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - 250 $ - 1 016 - 50,81%
Farm Level 2:	1000 - 150 $ - 562 - 56,21%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12 849 - 62,88%
Average Income per Game	1 445 007 $
Year to Date Revenue	59 245 294 $
Farm
Home Games Left	0
Average Attendance - %	1 578 - 52,61%
Average Income per Game	504 185 $
Year to Date Revenue	20 671 588 $
Expense
Pro Players Total Salaries	53 855 000 $
Pro Players Total Average Salaries	54 315 000 $
Farm Players Total Salaries	1 546 000 $
Farm Players Total Average Salaries	1 586 000 $
Coaches Total Salaries	6 010 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 675 091 $
Farm Year To Date Expenses	3 557 348 $
Pro Salary Cap Per Days	278 834 $
Pro Salary Cap To Date	52 890 753 $
Farm Salary Cap Per Days	8 347 $
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	304 553 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 663 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	52 890 753 $
Estimate Under Maximum Salary Cap of 60 000 000 $	7 109 247 $
Estimate Over Minimum Salary Cap of 0 $	52 890 753 $
Current Bank Account	18 085 655 $
Projected Bank Account	18 085 655 $

Pro Players Salaries
Tyler Johnson (1 Way Contract)	7 200 000 $ (1)
-Salary Remaining :	0 $
Dmitry Kulikov (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Alexander Edler (1 Way Contract)	4 650 000 $ (1)
-Salary Remaining :	0 $
Mike Hoffman (1 Way Contract)	4 590 000 $ (1)
-Salary Remaining :	0 $
Viktor Arvidsson (1 Way Contract)	3 850 000 $ (4)
-Salary Remaining :	0 $
Eric Staal (1 Way Contract)	3 050 000 $ (2)
-Salary Remaining :	0 $
Petr Mrazek (1 Way Contract)	2 850 000 $ (4)
-Salary Remaining :	0 $
David Perron (1 Way Contract)	2 815 000 $ (3)
-Salary Remaining :	0 $
Chris Tanev (1 Way Contract)	2 750 000 $ (2)
-Salary Remaining :	0 $
Ilya Kovalchuk (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Corey Perry (1 Way Contract)	1 900 000 $ (3)
-Salary Remaining :	0 $
Nick Holden (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Marian Gaborik (1 Way Contract)	1 350 000 $ (1)
-1 Way Contract Salary Cap :	13 500 $
-Salary Remaining :	0 $
Matt Hunwick (1 Way Contract)	1 300 000 $ (1)
-Salary Remaining :	0 $
Nick Spaling (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
Patrik Laine	900 000 $ (1)
-Salary Remaining :	0 $
Tanner Kero (1 Way Contract)	850 000 $ (3)
-Salary Remaining :	0 $
Nick Schmaltz	800 000 $ (2)
-Salary Remaining :	0 $
Adam Erne	800 000 $ (2)
-Salary Remaining :	0 $
Brandon Carlo	800 000 $ (1)
-Salary Remaining :	0 $
Shea Theodore	800 000 $ (3)
-Salary Remaining :	0 $
Robert Hagg	700 000 $ (2)
-Salary Remaining :	0 $
Pheonix Copley	700 000 $ (4)
-Salary Remaining :	0 $
Brandon Montour	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 17 : 53 855 000 $
Year 18 : 28 765 000 $
Year 19 : 13 465 000 $
Year 20 : 7 400 000 $
Salary Average Commitment
Year 17 : 54 315 000 $
Year 18 : 28 815 000 $
Year 19 : 13 715 000 $
Year 20 : 7 400 000 $
Salary Cap with 1 Way Contract
Year 17 : 52 978 500 $
Year 18 : 28 815 000 $
Year 19 : 13 715 000 $
Year 20 : 7 400 000 $

Farm Players Salaries
Mike Santorelli	150 500 $ (1)
Salary Remaining :	0 $
Colin Greening	122 000 $ (1)
Salary Remaining :	0 $
Brandon Prust	122 000 $ (1)
Salary Remaining :	0 $
Nigel Dawes	122 000 $ (1)
Salary Remaining :	0 $
Joakim Lindstrom	100 000 $ (3)
Salary Remaining :	0 $
Brandon Yip	100 000 $ (3)
Salary Remaining :	0 $
Jeff Zatkoff	99 500 $ (1)
Salary Remaining :	0 $
Shawn Matthias	90 000 $ (1)
Salary Remaining :	0 $
Corey Potter	90 000 $ (1)
Salary Remaining :	0 $
Derek Smith (Out of Payroll)	90 000 $ (1)
Salary Remaining :	0 $
Dennis Seidenberg	90 000 $ (2)
Salary Remaining :	0 $
Connor Carrick	70 000 $ (1)
Salary Remaining :	0 $
Peter Budaj	70 000 $ (2)
Salary Remaining :	0 $
Evan Rodrigues	70 000 $ (1)
Salary Remaining :	0 $
Patrick Wiercioch	65 000 $ (3)
Salary Remaining :	0 $
Adam Clendening	65 000 $ (3)
Salary Remaining :	0 $
Christian Thomas	60 000 $ (2)
Salary Remaining :	0 $
Matt D'Agostini	60 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 17 : 1 636 000 $
Year 18 : 550 000 $
Year 19 : 330 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 676 000 $
Year 18 : 550 000 $
Year 19 : 330 000 $
Year 20 : 0 $

LosAngeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 72 $ - 5 847 - 97,45%
Level 2:	5000 - 46 $ - 4 940 - 98,79%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 21 $ - 4 000 - 100,00%
Luxury :	1000 - 157 $ - 998 - 99,81%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 100 $ - 1 976 - 98,79%
Farm Level 2:	1000 - 50 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 785 - 98,80%
Average Income per Game	1 403 749 $
Year to Date Revenue	57 553 715 $
Farm
Home Games Left	0
Average Attendance - %	2 976 - 99,20%
Average Income per Game	368 904 $
Year to Date Revenue	15 125 065 $
Expense
Pro Players Total Salaries	59 410 000 $
Pro Players Total Average Salaries	59 010 000 $
Farm Players Total Salaries	1 400 000 $
Farm Players Total Average Salaries	1 400 000 $
Coaches Total Salaries	2 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 297 771 $
Farm Year To Date Expenses	1 852 258 $
Pro Salary Cap Per Days	294 426 $
Pro Salary Cap To Date	55 520 146 $
Farm Salary Cap Per Days	7 368 $
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	321 105 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 000 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	55 520 146 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 479 854 $
Estimate Over Minimum Salary Cap of 0 $	55 520 146 $
Current Bank Account	15 629 120 $
Projected Bank Account	15 629 120 $

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	7 500 000 $ (4)
-Salary Remaining :	0 $
Artem Panarin (1 Way Contract)	5 850 000 $ (3)
-Salary Remaining :	0 $
Matt Dumba (1 Way Contract)	5 400 000 $ (4)
-Salary Remaining :	0 $
Jordan Staal (1 Way Contract)	4 250 000 $ (3)
-Salary Remaining :	0 $
Vladimir Tarasenko (1 Way Contract)	4 100 000 $ (1)
-Salary Remaining :	0 $
Justin Faulk (1 Way Contract)	3 850 000 $ (1)
-Salary Remaining :	0 $
Michael Stone (1 Way Contract)	3 300 000 $ (1)
-Salary Remaining :	0 $
Travis Zajac (1 Way Contract)	3 110 000 $ (2)
-Salary Remaining :	0 $
Reilly Smith (1 Way Contract)	2 550 000 $ (2)
-Salary Remaining :	0 $
Marco Scandella (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Keith Kinkaid (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Nikita Kucherov (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Justin Schultz (1 Way Contract)	1 850 000 $ (3)
-Salary Remaining :	0 $
Dustin Byfuglien (1 Way Contract)	1 800 000 $ (2)
-Salary Remaining :	0 $
Sergei Bobrovsky (1 Way Contract)	1 500 000 $ (2)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	0 $
Mikael Backlund (1 Way Contract)	1 150 000 $ (3)
-Salary Remaining :	0 $
Jakob Markstrom (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	0 $
Alex DeBrincat	900 000 $ (3)
-Salary Remaining :	0 $
Anthony Mantha	900 000 $ (1)
-Salary Remaining :	0 $
Cal Clutterbuck (1 Way Contract)	800 000 $ (2)
-1 Way Contract Salary Cap :	8 000 $
-Salary Remaining :	0 $
Paul Gaustad (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	8 000 $
-Salary Remaining :	0 $
Tyler Motte	700 000 $ (2)
-Salary Remaining :	0 $
Darren Helm (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 17 : 59 410 000 $
Year 18 : 40 760 000 $
Year 19 : 26 900 000 $
Year 20 : 12 900 000 $
Salary Average Commitment
Year 17 : 59 010 000 $
Year 18 : 40 360 000 $
Year 19 : 26 900 000 $
Year 20 : 12 900 000 $
Salary Cap with 1 Way Contract
Year 17 : 55 941 000 $
Year 18 : 38 083 000 $
Year 19 : 26 900 000 $
Year 20 : 12 900 000 $

Farm Players Salaries
Joe Colborne	200 000 $ (1)
Salary Remaining :	0 $
Jonas Gustavsson	125 000 $ (1)
Salary Remaining :	0 $
Slava Voynov	95 000 $ (3)
Salary Remaining :	0 $
Sven Andrighetto	95 000 $ (2)
Salary Remaining :	0 $
Jordan Oesterle	90 000 $ (2)
Salary Remaining :	0 $
Jiri Sekac	85 000 $ (2)
Salary Remaining :	0 $
Nick Shore	85 000 $ (2)
Salary Remaining :	0 $
Jesper Fast	80 000 $ (2)
Salary Remaining :	0 $
Drayson Bowman	75 000 $ (3)
Salary Remaining :	0 $
Dylan DeMelo	75 000 $ (3)
Salary Remaining :	0 $
Marc-Andre Bourdon	70 000 $ (1)
Salary Remaining :	0 $
Ben Hutton	70 000 $ (3)
Salary Remaining :	0 $
Jordan Schroeder	70 000 $ (1)
Salary Remaining :	0 $
Curtis McKenzie	65 000 $ (1)
Salary Remaining :	0 $
Ryan Sproul	60 000 $ (3)
Salary Remaining :	0 $
Tim Heed	60 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 17 : 1 400 000 $
Year 18 : 870 000 $
Year 19 : 375 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 400 000 $
Year 18 : 870 000 $
Year 19 : 375 000 $
Year 20 : 0 $

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 76 $ - 3 844 - 64,07%
Level 2:	5000 - 56 $ - 3 358 - 67,15%
Level 3:	2000 - 45 $ - 1 357 - 67,86%
Level 4:	4000 - 25 $ - 2 714 - 67,84%
Luxury :	1000 - 160 $ - 742 - 74,25%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 839 - 91,93%
Farm Level 2:	1000 - 200 $ - 911 - 91,11%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12 015 - 66,75%
Average Income per Game	1 454 145 $
Year to Date Revenue	59 619 934 $
Farm
Home Games Left	0
Average Attendance - %	2 750 - 91,66%
Average Income per Game	190 333 $
Year to Date Revenue	7 803 651 $
Expense
Pro Players Total Salaries	57 925 000 $
Pro Players Total Average Salaries	58 008 333 $
Farm Players Total Salaries	1 068 000 $
Farm Players Total Average Salaries	1 068 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 875 000 $
Pro Year To Date Expenses	61 804 594 $
Farm Year To Date Expenses	1 490 430 $
Pro Salary Cap Per Days	293 844 $
Pro Salary Cap To Date	56 795 269 $
Farm Salary Cap Per Days	5 621 $
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	318 026 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 253 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 670 269 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 329 731 $
Estimate Over Minimum Salary Cap of 0 $	58 670 269 $
Current Bank Account	8 034 545 $
Projected Bank Account	8 034 545 $

Pro Players Salaries
Vincent Trocheck (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	0 $
Elias Lindholm (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	0 $
Mike Richards (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	0 $
Roman Josi (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	0 $
Brandon Sutter (1 Way Contract)	5 400 000 $ (2)
-Salary Remaining :	0 $
Mark Scheifele (1 Way Contract)	4 375 000 $ (4)
-Salary Remaining :	0 $
Tomas Tatar (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Philipp Grubauer (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	0 $
Zack Smith (1 Way Contract)	2 750 000 $ (2)
-Salary Remaining :	0 $
Derek Stepan (1 Way Contract)	2 150 000 $ (1)
-Salary Remaining :	0 $
Brian Dumoulin (1 Way Contract)	1 850 000 $ (3)
-Salary Remaining :	0 $
Brad Richards (1 Way Contract)	1 450 000 $ (1)
-1 Way Contract Salary Cap :	14 500 $
-Salary Remaining :	0 $
Andrei Loktionov (1 Way Contract)	1 350 000 $ (1)
-Salary Remaining :	0 $
Mike Ribeiro (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	0 $
Sebastian Aho	900 000 $ (1)
-Salary Remaining :	0 $
Olli Maatta	900 000 $ (2)
-Salary Remaining :	0 $
Andre Burakovsky	900 000 $ (1)
-Salary Remaining :	0 $
Ryan Stanton (1 Way Contract)	750 000 $ (1)
-1 Way Contract Salary Cap :	7 500 $
-Salary Remaining :	0 $
Brady Skjei	700 000 $ (1)
-Salary Remaining :	0 $
Adam Pelech	700 000 $ (2)
-Salary Remaining :	0 $
Danton Heinen	500 000 $ (3)
-Salary Remaining :	0 $
Miika Wiikman (1 Way Contract)	500 000 $ (3)
-Salary Remaining :	0 $
Jaccob Slavin	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 17 : 57 925 000 $
Year 18 : 37 475 000 $
Year 19 : 22 725 000 $
Year 20 : 16 375 000 $
Salary Average Commitment
Year 17 : 58 008 333 $
Year 18 : 37 808 333 $
Year 19 : 22 725 000 $
Year 20 : 16 375 000 $
Salary Cap with 1 Way Contract
Year 17 : 55 830 333 $
Year 18 : 37 808 333 $
Year 19 : 22 725 000 $
Year 20 : 16 375 000 $

Farm Players Salaries
Andrew Hammond	185 000 $ (2)
Salary Remaining :	0 $
Derek Dorsett	110 000 $ (2)
Salary Remaining :	0 $
Nate Prosser	103 000 $ (1)
Salary Remaining :	0 $
Nick Ritchie	90 000 $ (2)
Salary Remaining :	0 $
Nikita Nesterov	80 000 $ (1)
Salary Remaining :	0 $
Andrej Sustr	80 000 $ (2)
Salary Remaining :	0 $
Dwight King	75 000 $ (1)
Salary Remaining :	0 $
Marcus Foligno	70 000 $ (2)
Salary Remaining :	0 $
Kevin Poulin	65 000 $ (1)
Salary Remaining :	0 $
Justin Falk	60 000 $ (1)
Salary Remaining :	0 $
Jimmy Vesey	50 000 $ (1)
Salary Remaining :	0 $
Philip Larsen	50 000 $ (1)
Salary Remaining :	0 $
Justin Holl	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 17 : 1 068 000 $
Year 18 : 535 000 $
Year 19 : 0 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 068 000 $
Year 18 : 535 000 $
Year 19 : 0 $
Year 20 : 0 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6300 - 80 $ - 5 962 - 94,64%
Level 2:	5870 - 55 $ - 5 096 - 86,81%
Level 3:	2778 - 40 $ - 1 936 - 69,69%
Level 4:	5556 - 30 $ - 3 317 - 59,70%
Luxury :	1145 - 210 $ - 686 - 59,96%
Total Capacity :	21649
Farm
Farm Level 1:	2000 - 150 $ - 1 854 - 92,71%
Farm Level 2:	1000 - 100 $ - 903 - 90,29%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 997 - 78,51%
Average Income per Game	1 588 400 $
Year to Date Revenue	65 124 410 $
Farm
Home Games Left	0
Average Attendance - %	2 757 - 91,90%
Average Income per Game	548 943 $
Year to Date Revenue	22 506 675 $
Expense
Pro Players Total Salaries	61 625 000 $
Pro Players Total Average Salaries	61 625 000 $
Farm Players Total Salaries	1 421 600 $
Farm Players Total Average Salaries	1 421 600 $
Coaches Total Salaries	3 850 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 490 796 $
Farm Year To Date Expenses	2 307 689 $
Pro Salary Cap Per Days	324 342 $
Pro Salary Cap To Date	58 371 553 $
Farm Salary Cap Per Days	7 482 $
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	339 342 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 745 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 371 553 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 628 447 $
Estimate Over Minimum Salary Cap of 0 $	58 371 553 $
Current Bank Account	38 092 637 $
Projected Bank Account	38 092 637 $

Pro Players Salaries
Matt Duchene (1 Way Contract)	7 500 000 $ (3)
-Salary Remaining :	0 $
Steven Stamkos (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	0 $
Nick Leddy (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Brayden Schenn (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Gustav Nyqvist (1 Way Contract)	5 800 000 $ (1)
-Salary Remaining :	0 $
Alexander Ovechkin (1 Way Contract)	5 600 000 $ (1)
-Salary Remaining :	0 $
Hampus Lindholm (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Sean Couturier (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Connor Murphy (1 Way Contract)	2 500 000 $ (4)
-Salary Remaining :	0 $
Jason Demers (1 Way Contract)	1 850 000 $ (3)
-Salary Remaining :	0 $
Tanner Pearson (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Drew Larman (1 Way Contract)	1 250 000 $ (3)
-Salary Remaining :	0 $
Tyler Bozak (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	0 $
Zach Parise (1 Way Contract)	1 200 000 $ (3)
-Salary Remaining :	0 $
Pierre-Marc Bouchard (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
Cody Hodgson (1 Way Contract)	1 100 000 $ (3)
-Salary Remaining :	0 $
Markus Granlund (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Justin Pogge (1 Way Contract)	975 000 $ (3)
-Salary Remaining :	0 $
Zac Dalpe (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
Tristan Jarry	700 000 $ (2)
-Salary Remaining :	0 $
Will Butcher	500 000 $ (2)
-Salary Remaining :	0 $
Ian White (1 Way Contract)	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 17 : 61 625 000 $
Year 18 : 29 325 000 $
Year 19 : 16 875 000 $
Year 20 : 2 500 000 $
Salary Average Commitment
Year 17 : 61 625 000 $
Year 18 : 29 325 000 $
Year 19 : 16 875 000 $
Year 20 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 17 : 61 625 000 $
Year 18 : 29 325 000 $
Year 19 : 16 875 000 $
Year 20 : 2 500 000 $

Farm Players Salaries
Andrew Raycroft	92 500 $ (2)
Salary Remaining :	0 $
Brett Lebda	90 000 $ (1)
Salary Remaining :	0 $
Clayton Stoner	87 500 $ (2)
Salary Remaining :	0 $
Gilbert Brule	80 800 $ (2)
Salary Remaining :	0 $
Nathan Horton	80 800 $ (3)
Salary Remaining :	0 $
Brandon McMillan	80 000 $ (1)
Salary Remaining :	0 $
Michael Raffl	77 500 $ (4)
Salary Remaining :	0 $
Alexander Burmistrov	75 000 $ (3)
Salary Remaining :	0 $
Ben Chiarot	75 000 $ (2)
Salary Remaining :	0 $
Steve Bernier	75 000 $ (2)
Salary Remaining :	0 $
Matt Calvert	72 500 $ (1)
Salary Remaining :	0 $
Boris Valabik	70 000 $ (1)
Salary Remaining :	0 $
Zack Trotman	70 000 $ (2)
Salary Remaining :	0 $
Scott Mayfield	70 000 $ (1)
Salary Remaining :	0 $
Chris Terry	65 000 $ (4)
Salary Remaining :	0 $
Daniel Carr	55 000 $ (1)
Salary Remaining :	0 $
Ben Maxwell	55 000 $ (2)
Salary Remaining :	0 $
Shane Prince	50 000 $ (1)
Salary Remaining :	0 $
Tyler Strachan	50 000 $ (2)
Salary Remaining :	0 $
J.T. Wyman	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 17 : 1 421 600 $
Year 18 : 884 100 $
Year 19 : 298 300 $
Year 20 : 142 500 $
Salary Average Commitment
Year 17 : 1 421 600 $
Year 18 : 884 100 $
Year 19 : 298 300 $
Year 20 : 142 500 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6100 - 87 $ - 4 819 - 79,00%
Level 2:	5100 - 60 $ - 4 098 - 80,35%
Level 3:	2289 - 40 $ - 1 898 - 82,90%
Level 4:	5556 - 25 $ - 4 575 - 82,35%
Luxury :	1100 - 180 $ - 805 - 73,22%
Total Capacity :	20145
Farm
Farm Level 1:	2000 - 42 $ - 2 000 - 99,99%
Farm Level 2:	1000 - 25 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 195 - 80,39%
Average Income per Game	1 474 027 $
Year to Date Revenue	60 435 107 $
Farm
Home Games Left	0
Average Attendance - %	3 000 - 99,99%
Average Income per Game	162 393 $
Year to Date Revenue	6 658 121 $
Expense
Pro Players Total Salaries	59 817 000 $
Pro Players Total Average Salaries	59 817 000 $
Farm Players Total Salaries	1 328 600 $
Farm Players Total Average Salaries	1 293 600 $
Coaches Total Salaries	1 075 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	975 000 $
Pro Year To Date Expenses	59 726 387 $
Farm Year To Date Expenses	1 851 002 $
Pro Salary Cap Per Days	289 154 $
Pro Salary Cap To Date	54 120 561 $
Farm Salary Cap Per Days	6 808 $
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	317 853 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 624 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	55 095 561 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 904 439 $
Estimate Over Minimum Salary Cap of 0 $	55 095 561 $
Current Bank Account	15 925 808 $
Projected Bank Account	15 925 808 $

Pro Players Salaries
Jason Spezza (1 Way Contract)	6 175 000 $ (2)
-Salary Remaining :	0 $
Max Domi (1 Way Contract)	5 300 000 $ (4)
-Salary Remaining :	0 $
Anthony Duclair (1 Way Contract)	5 150 000 $ (2)
-Salary Remaining :	0 $
T.J. Galiardi (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
Brayden McNabb (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Ben Bishop (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
David Savard (1 Way Contract)	3 350 000 $ (2)
-Salary Remaining :	0 $
Lars Eller (1 Way Contract)	3 350 000 $ (4)
-Salary Remaining :	0 $
Keith Aulie (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Patric Hornqvist (1 Way Contract)	2 300 000 $ (2)
-1 Way Contract Salary Cap :	23 000 $
-Salary Remaining :	0 $
Dennis Wideman (1 Way Contract)	2 155 000 $ (2)
-Salary Remaining :	0 $
Kari Lehtonen (1 Way Contract)	1 600 000 $ (1)
-Salary Remaining :	0 $
Keith Ballard (1 Way Contract)	1 510 000 $ (2)
-Salary Remaining :	0 $
Cody Eakin (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	0 $
Nick Bonino	1 250 000 $ (2)
-Salary Remaining :	0 $
Blake Coleman (1 Way Contract)	1 100 000 $ (3)
-Salary Remaining :	0 $
Jonathan Ericsson (1 Way Contract)	1 051 000 $ (1)
-1 Way Contract Salary Cap :	10 510 $
-Salary Remaining :	0 $
Jared Cowen (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Micheal Ferland	950 000 $ (3)
-Salary Remaining :	0 $
Linden Vey (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
Taylor Beck (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
Alex Chiasson (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
Valtteri Filppula (1 Way Contract)	826 000 $ (1)
-1 Way Contract Salary Cap :	8 260 $
-Salary Remaining :	0 $
Jonathan Bernier (1 Way Contract)	750 000 $ (4)
-1 Way Contract Salary Cap :	7 500 $
-Salary Remaining :	0 $
Kevin Labanc	600 000 $ (3)
-Salary Remaining :	0 $
Colin Miller	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 17 : 59 817 000 $
Year 18 : 52 290 000 $
Year 19 : 20 050 000 $
Year 20 : 9 400 000 $
Salary Average Commitment
Year 17 : 59 817 000 $
Year 18 : 52 290 000 $
Year 19 : 20 050 000 $
Year 20 : 9 400 000 $
Salary Cap with 1 Way Contract
Year 17 : 54 939 270 $
Year 18 : 49 270 500 $
Year 19 : 19 307 500 $
Year 20 : 8 657 500 $

Farm Players Salaries
Derek Roy	125 100 $ (2)
Salary Remaining :	0 $
Pierre-Edouard Bellemare	125 000 $ (3)
Salary Remaining :	0 $
Petr Prucha	117 000 $ (1)
Salary Remaining :	0 $
Lukas Krajicek	116 500 $ (1)
Salary Remaining :	0 $
Matt Frattin	105 000 $ (2)
Salary Remaining :	0 $
Joe Morrow	90 000 $ (1)
Salary Remaining :	0 $
Trevor van Riemsdyk	85 000 $ (3)
Salary Remaining :	0 $
Nick Cousins	85 000 $ (2)
Salary Remaining :	0 $
Darcy Kuemper	80 000 $ (1)
Salary Remaining :	0 $
Jake McCabe	80 000 $ (1)
Salary Remaining :	0 $
Alan Quine	80 000 $ (4)
Salary Remaining :	0 $
Antoine Roussel	70 000 $ (4)
Salary Remaining :	0 $
Jordan Nolan	60 000 $ (4)
Salary Remaining :	0 $
Dominik Simon	60 000 $ (2)
Salary Remaining :	0 $
Brett Kulak	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 17 : 1 328 600 $
Year 18 : 845 100 $
Year 19 : 420 000 $
Year 20 : 210 000 $
Salary Average Commitment
Year 17 : 1 293 600 $
Year 18 : 810 100 $
Year 19 : 420 000 $
Year 20 : 210 000 $

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 84 $ - 5 356 - 89,27%
Level 2:	5000 - 55 $ - 4 727 - 94,54%
Level 3:	2778 - 26 $ - 2 341 - 84,28%
Level 4:	5556 - 18 $ - 4 659 - 83,85%
Luxury :	1000 - 160 $ - 952 - 95,25%
Total Capacity :	20334
Farm
Farm Level 1:	2000 - 42 $ - 1 999 - 99,95%
Farm Level 2:	1000 - 25 $ - 1 000 - 99,99%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 036 - 88,70%
Average Income per Game	1 528 530 $
Year to Date Revenue	62 669 736 $
Farm
Home Games Left	0
Average Attendance - %	2 999 - 99,97%
Average Income per Game	161 078 $
Year to Date Revenue	6 604 196 $
Expense
Pro Players Total Salaries	58 061 000 $
Pro Players Total Average Salaries	60 011 000 $
Farm Players Total Salaries	1 514 500 $
Farm Players Total Average Salaries	1 514 500 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 132 271 $
Farm Year To Date Expenses	2 030 838 $
Pro Salary Cap Per Days	315 847 $
Pro Salary Cap To Date	57 940 876 $
Farm Salary Cap Per Days	7 971 $
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	324 005 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 603 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 940 876 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 059 124 $
Estimate Over Minimum Salary Cap of 0 $	57 940 876 $
Current Bank Account	12 007 573 $
Projected Bank Account	12 007 573 $

Pro Players Salaries
Jaden Schwartz (1 Way Contract)	8 000 000 $ (3)
-Salary Remaining :	0 $
Jamie Benn (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	0 $
Yanni Gourde (1 Way Contract)	5 650 000 $ (3)
-Salary Remaining :	0 $
Cory Conacher (1 Way Contract)	5 300 000 $ (1)
-Salary Remaining :	0 $
Marc-Edouard Vlasic (1 Way Contract)	4 700 000 $ (2)
-Salary Remaining :	0 $
Brendan Gallagher (1 Way Contract)	4 550 000 $ (2)
-Salary Remaining :	0 $
Danny DeKeyser (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Joe Pavelski (1 Way Contract)	2 310 000 $ (3)
-Salary Remaining :	0 $
Marc Methot (1 Way Contract)	2 200 000 $ (3)
-Salary Remaining :	0 $
Zach Hyman (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
Martin Hanzal (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Jordie Benn (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
Jan Rutta (1 Way Contract)	1 700 000 $ (2)
-Salary Remaining :	0 $
Brenden Dillon (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Justin Abdelkader (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Tuukka Rask (1 Way Contract)	1 401 000 $ (3)
-Salary Remaining :	0 $
Josh Jooris (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	0 $
Dylan Larkin	900 000 $ (2)
-Salary Remaining :	0 $
Vince Dunn	800 000 $ (2)
-Salary Remaining :	0 $
Juuse Saros	600 000 $ (2)
-Salary Remaining :	0 $
Benn Ferriero (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Joshua Leivo	500 000 $ (1)
-Salary Remaining :	0 $
Alex Iafallo	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 17 : 58 061 000 $
Year 18 : 41 761 000 $
Year 19 : 21 561 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 60 011 000 $
Year 18 : 43 711 000 $
Year 19 : 21 561 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 60 011 000 $
Year 18 : 43 711 000 $
Year 19 : 21 561 000 $
Year 20 : 0 $

Farm Players Salaries
David Desharnais	115 000 $ (2)
Salary Remaining :	0 $
Tommy Wingels	110 000 $ (2)
Salary Remaining :	0 $
R.J. Umberger	110 000 $ (1)
Salary Remaining :	0 $
Matt Moulson	110 000 $ (2)
Salary Remaining :	0 $
Patrick Sharp	110 000 $ (2)
Salary Remaining :	0 $
Jim Slater	98 500 $ (2)
Salary Remaining :	0 $
Kyle Wellwood	98 500 $ (2)
Salary Remaining :	0 $
Alexey Marchenko	95 000 $ (2)
Salary Remaining :	0 $
Matt Irwin	90 000 $ (2)
Salary Remaining :	0 $
Melker Karlsson	90 000 $ (1)
Salary Remaining :	0 $
Mark Fraser	87 500 $ (1)
Salary Remaining :	0 $
Matt Halischuk	80 000 $ (1)
Salary Remaining :	0 $
Zach Kassian	80 000 $ (2)
Salary Remaining :	0 $
Kevin Gravel	70 000 $ (3)
Salary Remaining :	0 $
Christian Folin	60 000 $ (2)
Salary Remaining :	0 $
Garrett Wilson	60 000 $ (1)
Salary Remaining :	0 $
Mike Smith	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 17 : 1 514 500 $
Year 18 : 1 087 000 $
Year 19 : 70 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 514 500 $
Year 18 : 1 087 000 $
Year 19 : 70 000 $
Year 20 : 0 $

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 81 $ - 5 764 - 96,07%
Level 2:	5000 - 55 $ - 4 435 - 88,70%
Level 3:	2778 - 25 $ - 2 374 - 85,45%
Level 4:	5556 - 17 $ - 4 781 - 86,05%
Luxury :	1389 - 140 $ - 1 083 - 77,99%
Total Capacity :	20723
Farm
Farm Level 1:	2000 - 250 $ - 1 055 - 52,73%
Farm Level 2:	1000 - 150 $ - 576 - 57,63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 437 - 88,97%
Average Income per Game	1 503 773 $
Year to Date Revenue	61 654 701 $
Farm
Home Games Left	0
Average Attendance - %	1 631 - 54,36%
Average Income per Game	494 282 $
Year to Date Revenue	20 265 569 $
Expense
Pro Players Total Salaries	62 871 000 $
Pro Players Total Average Salaries	62 871 000 $
Farm Players Total Salaries	1 927 300 $
Farm Players Total Average Salaries	1 927 300 $
Coaches Total Salaries	5 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 779 159 $
Farm Year To Date Expenses	3 184 778 $
Pro Salary Cap Per Days	325 637 $
Pro Salary Cap To Date	56 062 055 $
Farm Salary Cap Per Days	10 144 $
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	352 479 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 986 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	56 062 055 $
Estimate Under Maximum Salary Cap of 60 000 000 $	3 937 945 $
Estimate Over Minimum Salary Cap of 0 $	56 062 055 $
Current Bank Account	25 101 481 $
Projected Bank Account	25 101 481 $

Pro Players Salaries
Sean Monahan (1 Way Contract)	8 000 000 $ (3)
-Salary Remaining :	0 $
Claude Giroux (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Kris Letang (1 Way Contract)	6 250 000 $ (2)
-Salary Remaining :	0 $
Mathieu Perreault (1 Way Contract)	5 940 000 $ (3)
-Salary Remaining :	0 $
Andrei Kostitsyn (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Brad Marchand (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Calvin De Haan (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Ilya Zubov (1 Way Contract)	3 510 000 $ (2)
-Salary Remaining :	0 $
Ian Cole (1 Way Contract)	2 800 000 $ (4)
-Salary Remaining :	0 $
Vladimir Sobotka (1 Way Contract)	2 510 000 $ (2)
-Salary Remaining :	0 $
Stephen Johns (1 Way Contract)	2 250 000 $ (2)
-Salary Remaining :	0 $
Derek Forbort (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Zemgus Girgensons (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Ron Hainsey (1 Way Contract)	1 350 000 $ (1)
-Salary Remaining :	0 $
Henrik Lundqvist (1 Way Contract)	1 150 000 $ (2)
-Salary Remaining :	0 $
Tom Pyatt (1 Way Contract)	1 010 000 $ (1)
-1 Way Contract Salary Cap :	10 100 $
-Salary Remaining :	0 $
Alex Tuch	800 000 $ (2)
-Salary Remaining :	0 $
Andrei Vasilevskiy	800 000 $ (1)
-Salary Remaining :	0 $
Tyler Bertuzzi	700 000 $ (2)
-Salary Remaining :	0 $
Colton Sissons	700 000 $ (1)
-Salary Remaining :	0 $
Alexandre Burrows (1 Way Contract)	551 000 $ (1)
-Salary Remaining :	0 $
Dustin Brown (1 Way Contract)	550 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 17 : 62 871 000 $
Year 18 : 47 960 000 $
Year 19 : 23 740 000 $
Year 20 : 2 800 000 $
Salary Average Commitment
Year 17 : 62 871 000 $
Year 18 : 47 960 000 $
Year 19 : 23 740 000 $
Year 20 : 2 800 000 $
Salary Cap with 1 Way Contract
Year 17 : 61 871 100 $
Year 18 : 47 960 000 $
Year 19 : 23 740 000 $
Year 20 : 2 800 000 $

Farm Players Salaries
Cody Bass	140 000 $ (2)
Salary Remaining :	0 $
Michael Chaput	130 000 $ (2)
Salary Remaining :	0 $
Riku Helenius	130 000 $ (2)
Salary Remaining :	0 $
Tyler Kennedy	125 000 $ (1)
Salary Remaining :	0 $
Milan Lucic	111 000 $ (3)
Salary Remaining :	0 $
Matt Smaby	110 000 $ (1)
Salary Remaining :	0 $
David Booth	110 000 $ (2)
Salary Remaining :	0 $
Paul Ranger	110 000 $ (1)
Salary Remaining :	0 $
Wojtek Wolski	110 000 $ (1)
Salary Remaining :	0 $
Grant Clitsome	101 000 $ (3)
Salary Remaining :	0 $
Nate Guenin	95 000 $ (3)
Salary Remaining :	0 $
Stefan Noesen (Out of Payroll)	80 000 $ (1)
Salary Remaining :	0 $
Cody McCormick	75 100 $ (3)
Salary Remaining :	0 $
Quinton Howden	75 000 $ (3)
Salary Remaining :	0 $
Dylan Olsen	75 000 $ (1)
Salary Remaining :	0 $
Damian Brunner	75 000 $ (3)
Salary Remaining :	0 $
James Wright	70 000 $ (1)
Salary Remaining :	0 $
Leland Irving	65 000 $ (3)
Salary Remaining :	0 $
Robert Nilsson	65 000 $ (2)
Salary Remaining :	0 $
Cam Ward	55 100 $ (3)
Salary Remaining :	0 $
Danny Richmond	50 100 $ (3)
Salary Remaining :	0 $
Ben Harpur	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 17 : 2 007 300 $
Year 18 : 1 327 300 $
Year 19 : 702 300 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 2 007 300 $
Year 18 : 1 327 300 $
Year 19 : 702 300 $
Year 20 : 0 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 80 $ - 5 276 - 87,94%
Level 2:	5000 - 55 $ - 4 911 - 98,22%
Level 3:	2000 - 37 $ - 1 988 - 99,40%
Level 4:	4000 - 26 $ - 3 896 - 97,41%
Luxury :	1000 - 170 $ - 974 - 97,40%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 281 - 64,07%
Farm Level 2:	1000 - 200 $ - 611 - 61,13%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 046 - 94,70%
Average Income per Game	1 314 162 $
Year to Date Revenue	53 880 656 $
Farm
Home Games Left	0
Average Attendance - %	1 893 - 63,09%
Average Income per Game	474 527 $
Year to Date Revenue	19 455 615 $
Expense
Pro Players Total Salaries	51 905 000 $
Pro Players Total Average Salaries	51 905 000 $
Farm Players Total Salaries	1 361 500 $
Farm Players Total Average Salaries	1 361 500 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 966 500 $
Pro Year To Date Expenses	58 195 716 $
Farm Year To Date Expenses	2 368 645 $
Pro Salary Cap Per Days	273 184 $
Pro Salary Cap To Date	56 136 418 $
Farm Salary Cap Per Days	7 166 $
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	281 079 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 639 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 102 918 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 897 082 $
Estimate Over Minimum Salary Cap of 0 $	58 102 918 $
Current Bank Account	33 380 016 $
Projected Bank Account	33 380 016 $

Pro Players Salaries
Taylor Hall (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Morgan Rielly (1 Way Contract)	5 750 000 $ (3)
-Salary Remaining :	0 $
Jared Spurgeon	5 070 000 $ (1)
-Salary Remaining :	0 $
Phil Kessel (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Jordan Eberle (1 Way Contract)	4 200 000 $ (1)
-Salary Remaining :	0 $
Charlie Coyle	3 900 000 $ (1)
-Salary Remaining :	0 $
James Neal (1 Way Contract)	3 900 000 $ (2)
-Salary Remaining :	0 $
Jason Garrison (1 Way Contract)	3 210 000 $ (2)
-Salary Remaining :	0 $
Jason Zucker (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Johnny Boychuk (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Chris Stewart (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Mason Raymond	995 000 $ (2)
-Salary Remaining :	0 $
Mark Letestu	990 000 $ (2)
-Salary Remaining :	0 $
Andrew MacDonald	990 000 $ (2)
-Salary Remaining :	0 $
Marc-Antoine Pouliot	900 000 $ (1)
-Salary Remaining :	0 $
Dmitry Orlov	900 000 $ (3)
-Salary Remaining :	0 $
Mirco Mueller	800 000 $ (2)
-Salary Remaining :	0 $
Matt Beleskey (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Devan Dubnyk	800 000 $ (3)
-Salary Remaining :	0 $
Matt Murray	700 000 $ (1)
-Salary Remaining :	0 $
Cedric Paquette	500 000 $ (1)
-Salary Remaining :	0 $
Ryan Graves	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 17 : 51 905 000 $
Year 18 : 30 635 000 $
Year 19 : 11 950 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 51 905 000 $
Year 18 : 30 635 000 $
Year 19 : 11 950 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 51 905 000 $
Year 18 : 30 635 000 $
Year 19 : 11 950 000 $
Year 20 : 0 $

Farm Players Salaries
Ryan Jones	99 500 $ (2)
Salary Remaining :	0 $
Nick Schultz	99 000 $ (2)
Salary Remaining :	0 $
Paul Postma	99 000 $ (2)
Salary Remaining :	0 $
Raymond Macias	99 000 $ (2)
Salary Remaining :	0 $
Dan Fritsche	99 000 $ (2)
Salary Remaining :	0 $
Kyle Chipchura	97 500 $ (1)
Salary Remaining :	0 $
Stephen Gionta	90 000 $ (2)
Salary Remaining :	0 $
Brooks Orpik	90 000 $ (1)
Salary Remaining :	0 $
Brett Bellemore	88 500 $ (1)
Salary Remaining :	0 $
Scott Darling	85 000 $ (3)
Salary Remaining :	0 $
Ryan Garbutt	80 000 $ (1)
Salary Remaining :	0 $
David Laliberte	80 000 $ (1)
Salary Remaining :	0 $
Anthony Stolarz	70 000 $ (2)
Salary Remaining :	0 $
Jonathon Kalinski	70 000 $ (1)
Salary Remaining :	0 $
Jack Skille	65 000 $ (1)
Salary Remaining :	0 $
Anssi Salmela	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 17 : 1 361 500 $
Year 18 : 740 500 $
Year 19 : 85 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 361 500 $
Year 18 : 740 500 $
Year 19 : 85 000 $
Year 20 : 0 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 75 $ - 5 854 - 97,56%
Level 2:	5000 - 55 $ - 4 923 - 98,46%
Level 3:	2000 - 33 $ - 2 000 - 100,00%
Level 4:	4000 - 22 $ - 4 000 - 100,00%
Luxury :	1000 - 155 $ - 998 - 99,80%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 013 - 50,65%
Farm Level 2:	1000 - 150 $ - 578 - 57,76%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 775 - 98,75%
Average Income per Game	1 498 271 $
Year to Date Revenue	61 429 125 $
Farm
Home Games Left	0
Average Attendance - %	1 591 - 53,02%
Average Income per Game	506 415 $
Year to Date Revenue	20 762 999 $
Expense
Pro Players Total Salaries	40 840 000 $
Pro Players Total Average Salaries	40 840 000 $
Farm Players Total Salaries	1 418 000 $
Farm Players Total Average Salaries	1 418 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 580 000 $
Pro Year To Date Expenses	57 754 468 $
Farm Year To Date Expenses	1 794 330 $
Pro Salary Cap Per Days	214 947 $
Pro Salary Cap To Date	52 517 352 $
Farm Salary Cap Per Days	7 463 $
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	230 737 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 095 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	55 097 352 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 902 648 $
Estimate Over Minimum Salary Cap of 0 $	55 097 352 $
Current Bank Account	36 870 999 $
Projected Bank Account	36 870 999 $

Pro Players Salaries
Nazem Kadri (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Bryan Little (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Michael Grabner (1 Way Contract)	4 680 000 $ (3)
-Salary Remaining :	0 $
Shayne Gostisbehere (1 Way Contract)	4 400 000 $ (4)
-Salary Remaining :	0 $
Corey Crawford (1 Way Contract)	2 850 000 $ (2)
-Salary Remaining :	0 $
Jake Muzzin (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	0 $
Jiri Tlusty (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Carl Hagelin (1 Way Contract)	1 560 000 $ (3)
-Salary Remaining :	0 $
Paul Martin (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Tomas Plekanec (1 Way Contract)	1 300 000 $ (2)
-Salary Remaining :	0 $
Daniel Sedin (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
Joe Thornton (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
Noah Hanifin	900 000 $ (3)
-Salary Remaining :	0 $
Nikolaj Ehlers	900 000 $ (1)
-Salary Remaining :	0 $
Jamie Oleksiak	900 000 $ (1)
-Salary Remaining :	0 $
Jakub Vrana	900 000 $ (2)
-Salary Remaining :	0 $
Brock Boeser	900 000 $ (2)
-Salary Remaining :	0 $
John Gibson	800 000 $ (1)
-Salary Remaining :	0 $
Mike Matheson	800 000 $ (1)
-Salary Remaining :	0 $
Nikolay Kulemin (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	0 $
Andreas Athanasiou	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 17 : 40 840 000 $
Year 18 : 24 490 000 $
Year 19 : 11 540 000 $
Year 20 : 4 400 000 $
Salary Average Commitment
Year 17 : 40 840 000 $
Year 18 : 24 490 000 $
Year 19 : 11 540 000 $
Year 20 : 4 400 000 $
Salary Cap with 1 Way Contract
Year 17 : 40 840 000 $
Year 18 : 24 490 000 $
Year 19 : 11 540 000 $
Year 20 : 4 400 000 $

Farm Players Salaries
Chris Kelly	130 000 $ (1)
Salary Remaining :	0 $
Blake Comeau	120 000 $ (1)
Salary Remaining :	0 $
Eddie Lack	110 000 $ (2)
Salary Remaining :	0 $
Jesse Joensuu	97 500 $ (2)
Salary Remaining :	0 $
Anders Lindback	90 000 $ (3)
Salary Remaining :	0 $
Curtis Lazar	90 000 $ (2)
Salary Remaining :	0 $
Tyler Pitlick	90 000 $ (3)
Salary Remaining :	0 $
Niklas Grossman	85 500 $ (1)
Salary Remaining :	0 $
Vladimir Mihalik	85 000 $ (1)
Salary Remaining :	0 $
Lauri Tukonen	85 000 $ (1)
Salary Remaining :	0 $
Jon Matsumoto	85 000 $ (1)
Salary Remaining :	0 $
Kerby Rychel	80 000 $ (2)
Salary Remaining :	0 $
Chris Butler	75 000 $ (1)
Salary Remaining :	0 $
Ian McCoshen	70 000 $ (3)
Salary Remaining :	0 $
Drew Shore (Out of Payroll)	70 000 $ (2)
Salary Remaining :	0 $
Keaton Ellerby	65 000 $ (4)
Salary Remaining :	0 $
Dana Tyrell	60 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 17 : 1 488 000 $
Year 18 : 822 500 $
Year 19 : 375 000 $
Year 20 : 125 000 $
Salary Average Commitment
Year 17 : 1 488 000 $
Year 18 : 822 500 $
Year 19 : 375 000 $
Year 20 : 125 000 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 75 $ - 5 801 - 96,69%
Level 2:	5000 - 50 $ - 4 842 - 96,84%
Level 3:	2000 - 40 $ - 1 877 - 93,85%
Level 4:	4000 - 25 $ - 3 861 - 96,52%
Luxury :	1000 - 150 $ - 998 - 99,82%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 310 - 65,50%
Farm Level 2:	1000 - 200 $ - 603 - 60,30%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 379 - 96,55%
Average Income per Game	1 486 337 $
Year to Date Revenue	60 939 833 $
Farm
Home Games Left	0
Average Attendance - %	1 913 - 63,77%
Average Income per Game	462 490 $
Year to Date Revenue	18 962 080 $
Expense
Pro Players Total Salaries	55 910 000 $
Pro Players Total Average Salaries	55 910 000 $
Farm Players Total Salaries	1 753 200 $
Farm Players Total Average Salaries	1 753 200 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 145 004 $
Farm Year To Date Expenses	2 433 493 $
Pro Salary Cap Per Days	286 447 $
Pro Salary Cap To Date	57 245 438 $
Farm Salary Cap Per Days	9 227 $
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	304 789 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 438 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 245 438 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 754 562 $
Estimate Over Minimum Salary Cap of 0 $	57 245 438 $
Current Bank Account	17 748 185 $
Projected Bank Account	17 748 185 $

Pro Players Salaries
Ryan Nugent-Hopkins (1 Way Contract)	6 800 000 $ (2)
-Salary Remaining :	0 $
Cam Atkinson (1 Way Contract)	6 750 000 $ (3)
-Salary Remaining :	0 $
Alex Pietrangelo (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
John Klingberg (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
Rickard Rakell (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Nathan Gerbe (1 Way Contract)	4 400 000 $ (3)
-Salary Remaining :	0 $
Marcus Johansson (1 Way Contract)	3 700 000 $ (1)
-Salary Remaining :	0 $
Tyler Myers (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
T.J. Brodie (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Semyon Varlamov (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Mattias Ekholm (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	0 $
David Backes (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Joel Edmundson (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Trevor Daley (1 Way Contract)	1 010 000 $ (1)
-Salary Remaining :	0 $
Leo Komarov	975 000 $ (2)
-Salary Remaining :	0 $
Michael Blunden	900 000 $ (2)
-Salary Remaining :	0 $
Connor McDavid	900 000 $ (1)
-Salary Remaining :	0 $
Richard Panik (1 Way Contract)	850 000 $ (2)
-Salary Remaining :	0 $
Jakub Voracek (1 Way Contract)	850 000 $ (2)
-Salary Remaining :	0 $
Eric Tangradi	775 000 $ (3)
-Salary Remaining :	0 $
Jordan Binnington	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 17 : 55 910 000 $
Year 18 : 34 800 000 $
Year 19 : 16 925 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 55 910 000 $
Year 18 : 34 800 000 $
Year 19 : 16 925 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 54 425 000 $
Year 18 : 34 800 000 $
Year 19 : 16 925 000 $
Year 20 : 0 $

Farm Players Salaries
Mark Mancari	98 000 $ (2)
Salary Remaining :	0 $
Brendan Mikkelson	97 700 $ (1)
Salary Remaining :	0 $
Alexandre Picard	97 500 $ (2)
Salary Remaining :	0 $
Blair Jones	97 500 $ (2)
Salary Remaining :	0 $
Raphael Diaz	97 500 $ (2)
Salary Remaining :	0 $
Andreas Nodl	97 500 $ (2)
Salary Remaining :	0 $
Kevin Porter	97 500 $ (2)
Salary Remaining :	0 $
Anton Khudobin	97 500 $ (2)
Salary Remaining :	0 $
Zack Stortini	95 000 $ (2)
Salary Remaining :	0 $
Anders Nilsson	95 000 $ (2)
Salary Remaining :	0 $
Ben Smith	95 000 $ (2)
Salary Remaining :	0 $
Adam McQuaid	95 000 $ (2)
Salary Remaining :	0 $
Chris Kunitz	95 000 $ (2)
Salary Remaining :	0 $
Justin Braun	95 000 $ (2)
Salary Remaining :	0 $
James Sheppard	90 000 $ (1)
Salary Remaining :	0 $
Theo Peckam	90 000 $ (1)
Salary Remaining :	0 $
Beau Bennett	87 500 $ (2)
Salary Remaining :	0 $
Justin Fontaine	70 000 $ (2)
Salary Remaining :	0 $
Freddie Hamilton	65 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 17 : 1 753 200 $
Year 18 : 1 475 500 $
Year 19 : 65 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 753 200 $
Year 18 : 1 475 500 $
Year 19 : 65 000 $
Year 20 : 0 $

St. Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6400 - 69 $ - 6 007 - 93,86%
Level 2:	5810 - 45 $ - 5 290 - 91,05%
Level 3:	2778 - 30 $ - 2 336 - 84,10%
Level 4:	5200 - 16 $ - 4 981 - 95,78%
Luxury :	1210 - 146 $ - 1 076 - 88,90%
Total Capacity :	21398
Farm
Farm Level 1:	2000 - 250 $ - 995 - 49,74%
Farm Level 2:	1000 - 200 $ - 423 - 42,33%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 690 - 92,02%
Average Income per Game	1 413 085 $
Year to Date Revenue	57 936 486 $
Farm
Home Games Left	0
Average Attendance - %	1 418 - 47,27%
Average Income per Game	496 693 $
Year to Date Revenue	20 364 429 $
Expense
Pro Players Total Salaries	24 801 075 $
Pro Players Total Average Salaries	24 801 075 $
Farm Players Total Salaries	1 616 000 $
Farm Players Total Average Salaries	1 616 000 $
Coaches Total Salaries	3 250 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 655 000 $
Pro Year To Date Expenses	27 022 315 $
Farm Year To Date Expenses	2 217 982 $
Pro Salary Cap Per Days	126 103 $
Pro Salary Cap To Date	24 211 564 $
Farm Salary Cap Per Days	8 505 $
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	143 690 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 453 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	28 866 564 $
Estimate Under Maximum Salary Cap of 60 000 000 $	31 133 436 $
Estimate Over Minimum Salary Cap of 0 $	28 866 564 $
Current Bank Account	53 146 433 $
Projected Bank Account	53 146 433 $

Pro Players Salaries
Tyson Barrie (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Mike Condon (1 Way Contract)	1 900 000 $ (1)
-Salary Remaining :	0 $
Brian Lashoff (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Nikolai Zherdev (1 Way Contract)	1 450 000 $ (2)
-Salary Remaining :	0 $
David Schlemko (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
Kyle Palmieri (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
Matt Nieto (1 Way Contract)	1 150 000 $ (3)
-Salary Remaining :	0 $
Kyle Okposo (1 Way Contract)	1 130 000 $ (2)
-Salary Remaining :	0 $
Matthew Peca (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	0 $
Andrew Ladd (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	0 $
Carter Hutton (1 Way Contract)	900 075 $ (3)
-Salary Remaining :	0 $
Tim Kennedy	896 000 $ (2)
-Salary Remaining :	0 $
Aaron Ness	875 000 $ (2)
-Salary Remaining :	0 $
Antti Raanta (1 Way Contract)	850 000 $ (2)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	0 $
Joe Vitale (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	0 $
Zach Redmond	700 000 $ (2)
-Salary Remaining :	0 $
Brian Flynn (1 Way Contract)	700 000 $ (3)
-Salary Remaining :	0 $
Tanner Glass	650 000 $ (1)
-Salary Remaining :	0 $
Jim O'Brien (1 Way Contract)	600 000 $ (2)
-Salary Remaining :	0 $
Aaron Palushaj	600 000 $ (3)
-Salary Remaining :	0 $
Philip Samuelsson	550 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 17 : 24 801 075 $
Year 18 : 20 751 075 $
Year 19 : 3 350 075 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 24 801 075 $
Year 18 : 20 751 075 $
Year 19 : 3 350 075 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 23 959 575 $
Year 18 : 19 909 575 $
Year 19 : 3 350 075 $
Year 20 : 0 $

Farm Players Salaries
Viktor Fasth	150 000 $ (1)
Salary Remaining :	0 $
Manny Malhotra	149 000 $ (2)
Salary Remaining :	0 $
Eric Nystrom	100 000 $ (3)
Salary Remaining :	0 $
Patrick O'Sullivan	97 500 $ (2)
Salary Remaining :	0 $
Vernon Fiddler	92 500 $ (1)
Salary Remaining :	0 $
Roman Cervenka	90 000 $ (3)
Salary Remaining :	0 $
Denis Grebeshkov	90 000 $ (1)
Salary Remaining :	0 $
Alex Picard	90 000 $ (2)
Salary Remaining :	0 $
Kevin Klein	89 500 $ (2)
Salary Remaining :	0 $
Ladislav Smid	87 500 $ (2)
Salary Remaining :	0 $
Lauri Korpikoski	85 000 $ (2)
Salary Remaining :	0 $
Brendan Gaunce	80 000 $ (1)
Salary Remaining :	0 $
Jyrki Jokipakka	75 000 $ (2)
Salary Remaining :	0 $
Sam Gagner	65 000 $ (2)
Salary Remaining :	0 $
Nick Drazenovic	60 000 $ (1)
Salary Remaining :	0 $
Brandon Pirri	60 000 $ (1)
Salary Remaining :	0 $
Jonathon Blum	55 000 $ (2)
Salary Remaining :	0 $
MacKenzie Weegar	50 000 $ (2)
Salary Remaining :	0 $
Mike Reilly	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 17 : 1 616 000 $
Year 18 : 1 083 500 $
Year 19 : 190 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 616 000 $
Year 18 : 1 083 500 $
Year 19 : 190 000 $
Year 20 : 0 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centrer
Level 1:	6200 - 79 $ - 5 714 - 92,17%
Level 2:	5300 - 50 $ - 4 944 - 93,29%
Level 3:	2200 - 39 $ - 2 059 - 93,58%
Level 4:	4200 - 24 $ - 4 056 - 96,57%
Luxury :	1389 - 115 $ - 1 106 - 79,61%
Total Capacity :	19289
Farm
Farm Level 1:	2000 - 151 $ - 1 799 - 89,94%
Farm Level 2:	1000 - 90 $ - 921 - 92,09%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 879 - 92,69%
Average Income per Game	1 525 019 $
Year to Date Revenue	62 525 772 $
Farm
Home Games Left	0
Average Attendance - %	2 720 - 90,65%
Average Income per Game	540 857 $
Year to Date Revenue	22 175 135 $
Expense
Pro Players Total Salaries	64 140 000 $
Pro Players Total Average Salaries	64 140 000 $
Farm Players Total Salaries	1 636 700 $
Farm Players Total Average Salaries	1 636 700 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 425 073 $
Farm Year To Date Expenses	3 222 189 $
Pro Salary Cap Per Days	337 579 $
Pro Salary Cap To Date	59 872 962 $
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	356 000 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 509 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 872 962 $
Estimate Under Maximum Salary Cap of 60 000 000 $	127 038 $
Estimate Over Minimum Salary Cap of 0 $	59 872 962 $
Current Bank Account	31 303 565 $
Projected Bank Account	31 303 565 $

Pro Players Salaries
Oscar Moller (1 Way Contract)	7 200 000 $ (4)
-Salary Remaining :	0 $
Erik Karlsson (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	0 $
Evgeni Malkin (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Rick Nash (1 Way Contract)	5 600 000 $ (2)
-Salary Remaining :	0 $
Ondrej Palat (1 Way Contract)	5 525 000 $ (2)
-Salary Remaining :	0 $
Martin Jones (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Andrej Meszaros (1 Way Contract)	4 802 500 $ (1)
-Salary Remaining :	0 $
Mark Giordano (1 Way Contract)	3 493 500 $ (2)
-Salary Remaining :	0 $
John Carlson (1 Way Contract)	3 150 000 $ (1)
-Salary Remaining :	0 $
Jonas Brodin (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Tomas Hertl (1 Way Contract)	2 200 000 $ (2)
-Salary Remaining :	0 $
Casey Borer (1 Way Contract)	1 999 000 $ (3)
-Salary Remaining :	0 $
Vladislav Namestnikov (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Braden Holtby (1 Way Contract)	1 350 000 $ (3)
-Salary Remaining :	0 $
Jussi Jokinen (1 Way Contract)	1 120 000 $ (1)
-Salary Remaining :	0 $
Brayden Point	900 000 $ (2)
-Salary Remaining :	0 $
Zach Werenski	900 000 $ (1)
-Salary Remaining :	0 $
Elias Pettersson	900 000 $ (3)
-Salary Remaining :	0 $
Alexander Radulov	900 000 $ (1)
-Salary Remaining :	0 $
Mikhail Grigorenko	900 000 $ (1)
-Salary Remaining :	0 $
William Karlsson	700 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 17 : 64 140 000 $
Year 18 : 36 667 500 $
Year 19 : 11 449 000 $
Year 20 : 7 200 000 $
Salary Average Commitment
Year 17 : 64 140 000 $
Year 18 : 36 667 500 $
Year 19 : 11 449 000 $
Year 20 : 7 200 000 $
Salary Cap with 1 Way Contract
Year 17 : 64 140 000 $
Year 18 : 36 667 500 $
Year 19 : 11 449 000 $
Year 20 : 7 200 000 $

Farm Players Salaries
Thomas Greiss	120 100 $ (1)
Salary Remaining :	0 $
Jimmy Howard	115 500 $ (3)
Salary Remaining :	0 $
Bobby Ryan	112 500 $ (3)
Salary Remaining :	0 $
Henrik Zetterberg	110 100 $ (3)
Salary Remaining :	0 $
Niklas Kronwall	100 000 $ (2)
Salary Remaining :	0 $
Kyle Wilson	100 000 $ (2)
Salary Remaining :	0 $
Vladimir Zharkov	99 000 $ (2)
Salary Remaining :	0 $
John Mitchell	98 500 $ (3)
Salary Remaining :	0 $
Andrew Desjardins	98 500 $ (3)
Salary Remaining :	0 $
Tomas Jurco	80 000 $ (1)
Salary Remaining :	0 $
Brian Strait	80 000 $ (3)
Salary Remaining :	0 $
Andy Andreoff	80 000 $ (2)
Salary Remaining :	0 $
Darren Archibald	70 000 $ (1)
Salary Remaining :	0 $
Mark Borowiecki	70 000 $ (1)
Salary Remaining :	0 $
Victor Bartley	67 500 $ (3)
Salary Remaining :	0 $
Ryan Reaves	67 500 $ (2)
Salary Remaining :	0 $
Andrej Sekera	60 000 $ (3)
Salary Remaining :	0 $
Alex Killorn	57 500 $ (2)
Salary Remaining :	0 $
Nikita Tryamkin	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 17 : 1 636 700 $
Year 18 : 1 246 600 $
Year 19 : 742 600 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 636 700 $
Year 18 : 1 246 600 $
Year 19 : 742 600 $
Year 20 : 0 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 120 $ - 3 410 - 56,83%
Level 2:	5326 - 80 $ - 3 020 - 56,70%
Level 3:	2778 - 50 $ - 1 483 - 53,40%
Level 4:	5556 - 40 $ - 2 501 - 45,02%
Luxury :	1000 - 200 $ - 726 - 72,57%
Total Capacity :	20660
Farm
Farm Level 1:	2000 - 150 $ - 1 898 - 94,91%
Farm Level 2:	1000 - 100 $ - 944 - 94,35%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11 140 - 53,92%
Average Income per Game	1 427 644 $
Year to Date Revenue	58 533 413 $
Farm
Home Games Left	0
Average Attendance - %	2 842 - 94,73%
Average Income per Game	532 464 $
Year to Date Revenue	21 831 033 $
Expense
Pro Players Total Salaries	61 621 000 $
Pro Players Total Average Salaries	61 621 000 $
Farm Players Total Salaries	1 274 000 $
Farm Players Total Average Salaries	1 274 000 $
Coaches Total Salaries	5 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	300 000 $
Pro Year To Date Expenses	62 802 435 $
Farm Year To Date Expenses	2 774 185 $
Pro Salary Cap Per Days	324 321 $
Pro Salary Cap To Date	59 187 163 $
Farm Salary Cap Per Days	6 705 $
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	343 268 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 600 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 487 163 $
Estimate Under Maximum Salary Cap of 60 000 000 $	512 837 $
Estimate Over Minimum Salary Cap of 0 $	59 487 163 $
Current Bank Account	21 449 147 $
Projected Bank Account	21 449 147 $

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	8 000 000 $ (3)
-Salary Remaining :	0 $
Guillaume Latendresse (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	0 $
Max Pacioretty (1 Way Contract)	6 800 000 $ (3)
-Salary Remaining :	0 $
Jay Bouwmeester (1 Way Contract)	6 300 000 $ (3)
-Salary Remaining :	0 $
David Krejci (1 Way Contract)	6 250 000 $ (1)
-Salary Remaining :	0 $
Ryan McDonagh (1 Way Contract)	5 150 000 $ (4)
-Salary Remaining :	0 $
Brandon Saad (1 Way Contract)	5 100 000 $ (2)
-Salary Remaining :	0 $
Shea Weber (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Klas Dahlbeck (1 Way Contract)	2 300 000 $ (3)
-Salary Remaining :	0 $
Michael Frolik (1 Way Contract)	985 000 $ (3)
-Salary Remaining :	0 $
Al Montoya (1 Way Contract)	975 000 $ (3)
-Salary Remaining :	0 $
T.J. Oshie (1 Way Contract)	926 000 $ (3)
-Salary Remaining :	0 $
Teuvo Teravainen	900 000 $ (1)
-Salary Remaining :	0 $
David Pastrnak	900 000 $ (1)
-Salary Remaining :	0 $
Alexander Wennberg	900 000 $ (1)
-Salary Remaining :	0 $
Ivan Provorov	900 000 $ (2)
-Salary Remaining :	0 $
Milan Michalek (1 Way Contract)	875 000 $ (1)
-Salary Remaining :	0 $
Dale Weise	850 000 $ (3)
-Salary Remaining :	0 $
Ryan Pulock	800 000 $ (2)
-Salary Remaining :	0 $
Roberto Luongo (1 Way Contract)	710 000 $ (2)
-Salary Remaining :	0 $
Andy Greene	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 17 : 61 621 000 $
Year 18 : 40 296 000 $
Year 19 : 32 286 000 $
Year 20 : 5 150 000 $
Salary Average Commitment
Year 17 : 61 621 000 $
Year 18 : 40 296 000 $
Year 19 : 32 286 000 $
Year 20 : 5 150 000 $
Salary Cap with 1 Way Contract
Year 17 : 61 621 000 $
Year 18 : 40 296 000 $
Year 19 : 32 286 000 $
Year 20 : 5 150 000 $

Farm Players Salaries
Carl Soderberg	151 000 $ (2)
Salary Remaining :	0 $
Ben Scrivens	140 000 $ (2)
Salary Remaining :	0 $
Brian Gionta	135 000 $ (1)
Salary Remaining :	0 $
Lee Stempniak	131 000 $ (2)
Salary Remaining :	0 $
Radko Gudas	110 000 $ (2)
Salary Remaining :	0 $
Ryan O'Byrne	97 500 $ (2)
Salary Remaining :	0 $
Alexander Semin	97 000 $ (2)
Salary Remaining :	0 $
Ryan Callahan	95 000 $ (2)
Salary Remaining :	0 $
Ryan Parent	90 000 $ (3)
Salary Remaining :	0 $
Ville Leino	90 000 $ (2)
Salary Remaining :	0 $
Alec Martinez	87 500 $ (3)
Salary Remaining :	0 $
Nolan Schaefer	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 17 : 1 274 000 $
Year 18 : 1 089 000 $
Year 19 : 177 500 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 274 000 $
Year 18 : 1 089 000 $
Year 19 : 177 500 $
Year 20 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 100 $ - 4 044 - 67,40%
Level 2:	5000 - 75 $ - 3 158 - 63,17%
Level 3:	2000 - 55 $ - 1 323 - 66,14%
Level 4:	4000 - 40 $ - 2 504 - 62,59%
Luxury :	1000 - 210 $ - 685 - 68,51%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 30 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11 714 - 65,08%
Average Income per Game	1 425 950 $
Year to Date Revenue	58 463 930 $
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	111 750 $
Year to Date Revenue	4 581 750 $
Expense
Pro Players Total Salaries	59 700 000 $
Pro Players Total Average Salaries	59 700 000 $
Farm Players Total Salaries	1 435 500 $
Farm Players Total Average Salaries	1 435 500 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 283 005 $
Farm Year To Date Expenses	2 027 972 $
Pro Salary Cap Per Days	314 211 $
Pro Salary Cap To Date	58 614 484 $
Farm Salary Cap Per Days	7 555 $
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	319 474 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 239 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 614 484 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 385 516 $
Estimate Over Minimum Salary Cap of 0 $	58 614 484 $
Current Bank Account	12 145 898 $
Projected Bank Account	12 145 898 $

Pro Players Salaries
Logan Couture (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
Seth Jones (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
Jonathan Toews (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Mark Stone (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	0 $
Jakob Silfverberg (1 Way Contract)	5 700 000 $ (2)
-Salary Remaining :	0 $
Jake Allen (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Erik Johnson (1 Way Contract)	4 850 000 $ (3)
-Salary Remaining :	0 $
Adam Larsson (1 Way Contract)	4 600 000 $ (1)
-Salary Remaining :	0 $
Alex Galchenyuk (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Ryan Spooner (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Chris Kreider (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Ondrej Pavelec (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Sam Reinhart	900 000 $ (1)
-Salary Remaining :	0 $
Jake DeBrusk	800 000 $ (2)
-Salary Remaining :	0 $
Duncan Siemens	800 000 $ (1)
-Salary Remaining :	0 $
Boyd Gordon (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Anton Slepyshev	700 000 $ (1)
-Salary Remaining :	0 $
Zach Bogosian (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Miles Wood	600 000 $ (2)
-Salary Remaining :	0 $
Troy Stecher	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 17 : 59 700 000 $
Year 18 : 47 000 000 $
Year 19 : 25 850 000 $
Year 20 : 14 000 000 $
Salary Average Commitment
Year 17 : 59 700 000 $
Year 18 : 47 000 000 $
Year 19 : 25 850 000 $
Year 20 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 17 : 59 700 000 $
Year 18 : 47 000 000 $
Year 19 : 25 850 000 $
Year 20 : 14 000 000 $

Farm Players Salaries
Tim Brent	100 000 $ (1)
Salary Remaining :	0 $
Adam Dennis	100 000 $ (1)
Salary Remaining :	0 $
Kevin Bieksa	100 000 $ (1)
Salary Remaining :	0 $
Erik Condra	99 900 $ (3)
Salary Remaining :	0 $
Ryan Shannon	99 900 $ (3)
Salary Remaining :	0 $
Matt Greene	99 900 $ (3)
Salary Remaining :	0 $
Anton Babchuk	99 900 $ (3)
Salary Remaining :	0 $
Petteri Nokelainen	99 900 $ (3)
Salary Remaining :	0 $
Steve Downie	99 900 $ (3)
Salary Remaining :	0 $
Petr Vrana	99 900 $ (3)
Salary Remaining :	0 $
Ryan Stone	98 700 $ (1)
Salary Remaining :	0 $
Joe Piskula	92 500 $ (1)
Salary Remaining :	0 $
Nick Tarnasky	90 000 $ (1)
Salary Remaining :	0 $
Magnus Hellberg	85 000 $ (1)
Salary Remaining :	0 $
Peter Mueller	70 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 17 : 1 435 500 $
Year 18 : 769 300 $
Year 19 : 769 300 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 435 500 $
Year 18 : 769 300 $
Year 19 : 769 300 $
Year 20 : 0 $

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	23 653 626 $	59 439 978 $	560 022 $	59 439 978 $	20	21	41
Arizona	31 577 097 $	59 802 424 $	197 576 $	59 802 424 $	24	17	41
Boston	25 439 587 $	55 244 809 $	4 755 191 $	55 244 809 $	25	13	38
Buffalo	36 899 972 $	57 260 240 $	2 739 760 $	57 260 240 $	26	16	42
Calgary	16 620 593 $	57 399 841 $	2 600 159 $	57 399 841 $	24	13	37
Chicago	15 890 927 $	48 919 137 $	11 080 863 $	48 919 137 $	24	19	43
Colorado	24 972 784 $	57 062 961 $	2 937 039 $	57 062 961 $	21	21	42
Columbus	24 887 159 $	53 540 477 $	6 459 523 $	53 540 477 $	22	18	40
Detroit	2 135 562 $	58 720 001 $	1 279 999 $	58 720 001 $	21	15	36
Edmonton	62 193 467 $	59 699 470 $	300 530 $	59 699 470 $	23	17	40
Floride	18 085 655 $	52 890 753 $	7 109 247 $	52 890 753 $	24	18	42
LosAngeles	15 629 120 $	55 520 146 $	4 479 854 $	55 520 146 $	23	16	39
Minnesota	8 034 545 $	58 670 269 $	1 329 731 $	58 670 269 $	23	13	36
Montreal	38 092 637 $	58 371 553 $	1 628 447 $	58 371 553 $	22	20	42
Nashville	15 925 808 $	55 095 561 $	4 904 439 $	55 095 561 $	26	15	41
New Jersey	12 007 573 $	57 940 876 $	2 059 124 $	57 940 876 $	23	17	40
NYRangers	25 101 481 $	56 062 055 $	3 937 945 $	56 062 055 $	22	22	44
Philadelphie	33 380 016 $	58 102 918 $	1 897 082 $	58 102 918 $	22	16	38
Pittsburgh	36 870 999 $	55 097 352 $	4 902 648 $	55 097 352 $	21	17	38
San Jose	17 748 185 $	57 245 438 $	2 754 562 $	57 245 438 $	21	19	40
St. Louis	53 146 433 $	28 866 564 $	31 133 436 $	28 866 564 $	21	19	40
Toronto	31 303 565 $	59 872 962 $	127 038 $	59 872 962 $	21	19	40
Washington	21 449 147 $	59 487 163 $	512 837 $	59 487 163 $	21	12	33
Winnipeg	12 145 898 $	58 614 484 $	1 385 516 $	58 614 484 $	20	15	35

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 - %