FHSW - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6561 - 84 $ - 5 694 - 86,79%
Level 2:	5000 - 58 $ - 4 721 - 94,42%
Level 3:	2000 - 41 $ - 1 969 - 98,43%
Level 4:	5556 - 29 $ - 3 752 - 67,54%
Luxury :	1389 - 148 $ - 1 084 - 78,03%
Total Capacity :	20506
Farm
Farm Level 1:	2000 - 50 $ - 1 641 - 82,07%
Farm Level 2:	1000 - 30 $ - 837 - 83,74%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 220 - 83,98%
Average Income per Game	1 554 486 $
Year to Date Revenue	63 733 945 $
Farm
Home Games Left	0
Average Attendance - %	2 479 - 82,63%
Average Income per Game	152 211 $
Year to Date Revenue	6 240 647 $
Expense
Pro Players Total Salaries	64 168 000 $
Pro Players Total Average Salaries	64 168 000 $
Farm Players Total Salaries	1 503 100 $
Farm Players Total Average Salaries	1 503 100 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	660 000 $
Pro Year To Date Expenses	67 012 334 $
Farm Year To Date Expenses	2 046 256 $
Pro Salary Cap Per Days	329 912 $
Pro Salary Cap To Date	62 364 310 $
Farm Salary Cap Per Days	7 669 $
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	350 611 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 220 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 024 310 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 975 690 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 024 310 $
Current Bank Account	8 992 623 $
Projected Bank Account	8 992 623 $

Pro Players Salaries
Gabriel Landeskog (1 Way Contract)	8 600 000 $ (3)
-Salary Remaining :	0 $
Justin Williams (1 Way Contract)	7 233 000 $ (1)
-Salary Remaining :	0 $
Jonathan Toews (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	0 $
Ryan O'Reilly (1 Way Contract)	6 300 000 $ (1)
-Salary Remaining :	0 $
Dougie Hamilton (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Nikolaj Ehlers (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	0 $
Pekka Rinne (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Eric Staal (1 Way Contract)	3 050 000 $ (1)
-Salary Remaining :	0 $
Rasmus Ristolainen (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	0 $
Jaccob Slavin (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
Tyler Myers (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Mats Zuccarello (1 Way Contract)	2 300 000 $ (1)
-Salary Remaining :	0 $
Brian Dumoulin (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	0 $
Jonathan Quick (1 Way Contract)	1 575 000 $ (3)
-Salary Remaining :	0 $
Zdeno Chara (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Brian Gibbons (1 Way Contract)	960 000 $ (2)
-Salary Remaining :	0 $
Mikko Rantanen	900 000 $ (1)
-Salary Remaining :	0 $
Andrei Svechnikov	900 000 $ (3)
-Salary Remaining :	0 $
Jason Dickinson	800 000 $ (2)
-Salary Remaining :	0 $
Neal Pionk	600 000 $ (2)
-Salary Remaining :	0 $
Ryan Stanton (1 Way Contract)	500 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 18 : 64 168 000 $
Year 19 : 37 585 000 $
Year 20 : 15 575 000 $
Year 21 : 4 500 000 $
Salary Average Commitment
Year 18 : 64 168 000 $
Year 19 : 37 585 000 $
Year 20 : 15 575 000 $
Year 21 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 673 000 $
Year 19 : 37 585 000 $
Year 20 : 15 575 000 $
Year 21 : 4 500 000 $

Farm Players Salaries
Nick Spaling	117 000 $ (3)
Salary Remaining :	0 $
Trevor Daley	104 000 $ (3)
Salary Remaining :	0 $
Melker Karlsson	100 000 $ (3)
Salary Remaining :	0 $
Viktor Stalberg	95 500 $ (2)
Salary Remaining :	0 $
Kris Versteeg	95 500 $ (1)
Salary Remaining :	0 $
Robby Fabbri (Out of Payroll)	90 000 $ (2)
Salary Remaining :	0 $
Benoit Pouliot	90 000 $ (3)
Salary Remaining :	0 $
Torrey Mitchell	85 600 $ (3)
Salary Remaining :	0 $
Shawn Matthias	75 500 $ (3)
Salary Remaining :	0 $
Nick Seeler	75 000 $ (3)
Salary Remaining :	0 $
Luke Adam	75 000 $ (4)
Salary Remaining :	0 $
Igor Ozhiganov	70 000 $ (3)
Salary Remaining :	0 $
Casey DeSmith	70 000 $ (2)
Salary Remaining :	0 $
Lance Bouma	70 000 $ (4)
Salary Remaining :	0 $
Jordan Weal	70 000 $ (1)
Salary Remaining :	0 $
Mike Green	55 000 $ (2)
Salary Remaining :	0 $
Mikko Koskinen	55 000 $ (2)
Salary Remaining :	0 $
Gilbert Brule	50 000 $ (2)
Salary Remaining :	0 $
Jamie McBain	50 000 $ (2)
Salary Remaining :	0 $
Colton Sceviour	50 000 $ (2)
Salary Remaining :	0 $
Matt Taormina	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 18 : 1 593 100 $
Year 19 : 1 427 600 $
Year 20 : 862 100 $
Year 21 : 145 000 $
Salary Average Commitment
Year 18 : 1 593 100 $
Year 19 : 1 427 600 $
Year 20 : 862 100 $
Year 21 : 145 000 $

Arizona

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 87 $ - 4 702 - 78,36%
Level 2:	5000 - 56 $ - 4 904 - 98,09%
Level 3:	2000 - 43 $ - 1 776 - 88,82%
Level 4:	4000 - 32 $ - 3 307 - 82,68%
Luxury :	1000 - 175 $ - 863 - 86,25%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 647 - 82,35%
Farm Level 2:	1000 - 30 $ - 825 - 82,50%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 552 - 86,40%
Average Income per Game	1 443 952 $
Year to Date Revenue	59 202 043 $
Farm
Home Games Left	0
Average Attendance - %	2 472 - 82,40%
Average Income per Game	152 091 $
Year to Date Revenue	6 235 730 $
Expense
Pro Players Total Salaries	62 180 500 $
Pro Players Total Average Salaries	62 180 500 $
Farm Players Total Salaries	1 918 000 $
Farm Players Total Average Salaries	1 918 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 244 287 $
Farm Year To Date Expenses	3 346 155 $
Pro Salary Cap Per Days	322 179 $
Pro Salary Cap To Date	62 697 648 $
Farm Salary Cap Per Days	9 786 $
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	335 132 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 439 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 697 648 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 302 352 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 697 648 $
Current Bank Account	6 947 331 $
Projected Bank Account	6 947 331 $

Pro Players Salaries
Brent Burns (1 Way Contract)	8 110 000 $ (1)
-Salary Remaining :	0 $
Filip Forsberg (1 Way Contract)	7 600 000 $ (2)
-Salary Remaining :	0 $
Jack Eichel (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
Torey Krug (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Jonathan Huberdeau (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Erik Johnson (1 Way Contract)	4 850 000 $ (2)
-Salary Remaining :	0 $
Devin Setoguchi (1 Way Contract)	4 125 000 $ (1)
-Salary Remaining :	0 $
Louis Domingue (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Mark Giordano (1 Way Contract)	3 493 500 $ (1)
-Salary Remaining :	0 $
Ryan Suter (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Matt Read	1 100 000 $ (1)
-Salary Remaining :	0 $
Kyle Connor	900 000 $ (1)
-Salary Remaining :	0 $
Darnell Nurse	900 000 $ (1)
-Salary Remaining :	0 $
Mathew Barzal	900 000 $ (1)
-Salary Remaining :	0 $
Timo Meier	900 000 $ (2)
-Salary Remaining :	0 $
Denis Gurianov	800 000 $ (3)
-Salary Remaining :	0 $
Dominik Kubalik	800 000 $ (2)
-Salary Remaining :	0 $
Roope Hintz	600 000 $ (3)
-Salary Remaining :	0 $
Frans Nielsen (1 Way Contract)	552 000 $ (2)
-Salary Remaining :	0 $
Magnus Paajarvi (1 Way Contract)	550 000 $ (2)
-Salary Remaining :	0 $
Miika Wiikman (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Andreas Borgman	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 18 : 62 180 500 $
Year 19 : 33 652 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 62 180 500 $
Year 19 : 33 652 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 180 500 $
Year 19 : 33 652 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $

Farm Players Salaries
Mikhail Grabovski	147 000 $ (1)
Salary Remaining :	0 $
Matt Lashoff	144 000 $ (1)
Salary Remaining :	0 $
Shane O'Brien	142 000 $ (1)
Salary Remaining :	0 $
Joel Ward	142 000 $ (1)
Salary Remaining :	0 $
Jason Pominville	137 000 $ (1)
Salary Remaining :	0 $
Gregory Campbell	137 000 $ (1)
Salary Remaining :	0 $
Cam Talbot	130 000 $ (2)
Salary Remaining :	0 $
Matt Stajan	122 000 $ (1)
Salary Remaining :	0 $
Bobby Butler	117 000 $ (1)
Salary Remaining :	0 $
Wojtek Wolski	90 000 $ (2)
Salary Remaining :	0 $
Mark Arcobello	85 000 $ (1)
Salary Remaining :	0 $
Matt Carle	80 000 $ (2)
Salary Remaining :	0 $
Alex Petrovic	75 000 $ (2)
Salary Remaining :	0 $
Nicolas Deslauriers	70 000 $ (1)
Salary Remaining :	0 $
Riley Sheahan	70 000 $ (2)
Salary Remaining :	0 $
Mattias Ritola	70 000 $ (1)
Salary Remaining :	0 $
Viktor Antipin	60 000 $ (3)
Salary Remaining :	0 $
Charlie Lindgren	50 000 $ (1)
Salary Remaining :	0 $
Alexandar Georgiyev	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 18 : 1 918 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 918 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 80 $ - 5 801 - 96,68%
Level 2:	5000 - 50 $ - 4 925 - 98,49%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 160 $ - 999 - 99,86%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 659 - 82,97%
Farm Level 2:	1000 - 30 $ - 833 - 83,31%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 724 - 98,47%
Average Income per Game	1 491 125 $
Year to Date Revenue	61 136 125 $
Farm
Home Games Left	0
Average Attendance - %	2 492 - 83,08%
Average Income per Game	153 305 $
Year to Date Revenue	6 285 503 $
Expense
Pro Players Total Salaries	70 456 000 $
Pro Players Total Average Salaries	70 456 000 $
Farm Players Total Salaries	1 784 800 $
Farm Players Total Average Salaries	1 784 800 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 972 340 $
Farm Year To Date Expenses	2 327 174 $
Pro Salary Cap Per Days	340 692 $
Pro Salary Cap To Date	59 204 285 $
Farm Salary Cap Per Days	9 106 $
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	383 192 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 167 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 204 285 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 795 715 $
Estimate Over Minimum Salary Cap of 40 000 000 $	19 204 285 $
Current Bank Account	12 894 280 $
Projected Bank Account	12 894 280 $

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	8 100 000 $ (1)
-Salary Remaining :	0 $
Jeff Petry (1 Way Contract)	6 350 000 $ (2)
-Salary Remaining :	0 $
Patrice Bergeron (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Kyle Turris (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
Colton Parayko (1 Way Contract)	4 650 000 $ (3)
-Salary Remaining :	0 $
Brock Nelson (1 Way Contract)	4 600 000 $ (2)
-Salary Remaining :	0 $
Oscar Klefbom (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Roman Josi (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
Nikita Filatov (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Jean Gabriel Pageau (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Joonas Korpisalo (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Robert Bortuzzo (1 Way Contract)	2 810 000 $ (2)
-Salary Remaining :	0 $
Jason Garrison (1 Way Contract)	2 247 000 $ (1)
-Salary Remaining :	0 $
Jon Merrill (1 Way Contract)	2 000 000 $ (1)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Jack Campbell (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	0 $
Adam Lowry (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	0 $
Michael Bournival (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	0 $
Erik Haula	999 000 $ (1)
-Salary Remaining :	0 $
Pierre-Luc Dubois	900 000 $ (2)
-Salary Remaining :	0 $
Frederik Gauthier	800 000 $ (2)
-Salary Remaining :	0 $
J.T. Compher	700 000 $ (1)
-Salary Remaining :	0 $
Artturi Lehkonen	700 000 $ (1)
-Salary Remaining :	0 $
Jake Guentzel	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 18 : 70 456 000 $
Year 19 : 44 960 000 $
Year 20 : 23 150 000 $
Year 21 : 9 500 000 $
Salary Average Commitment
Year 18 : 70 456 000 $
Year 19 : 44 960 000 $
Year 20 : 23 150 000 $
Year 21 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 65 753 500 $
Year 19 : 44 960 000 $
Year 20 : 23 150 000 $
Year 21 : 9 500 000 $

Farm Players Salaries
Dustin Tokarski	150 000 $ (1)
Salary Remaining :	0 $
Jonathan Cheechoo	140 000 $ (1)
Salary Remaining :	0 $
David Moss	140 000 $ (1)
Salary Remaining :	0 $
Chris Campoli	110 000 $ (2)
Salary Remaining :	0 $
Karl Alzner	110 000 $ (2)
Salary Remaining :	0 $
Nikita Nikitin	110 000 $ (1)
Salary Remaining :	0 $
Curtis McElhinney	100 000 $ (2)
Salary Remaining :	0 $
Patric Hornqvist	100 000 $ (2)
Salary Remaining :	0 $
Chris VandeVelde	100 000 $ (1)
Salary Remaining :	0 $
Clarke MacArthur	99 800 $ (2)
Salary Remaining :	0 $
Yannick Weber	95 000 $ (1)
Salary Remaining :	0 $
Mattias Janmark	90 000 $ (2)
Salary Remaining :	0 $
Niklas Grossman	80 000 $ (3)
Salary Remaining :	0 $
Eric Fehr	80 000 $ (2)
Salary Remaining :	0 $
Brett Bellemore	80 000 $ (2)
Salary Remaining :	0 $
Fabian Brunnstrom	75 000 $ (3)
Salary Remaining :	0 $
Cameron Gaunce	65 000 $ (4)
Salary Remaining :	0 $
Phillip Di Giuseppe	60 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 18 : 1 784 800 $
Year 19 : 989 800 $
Year 20 : 220 000 $
Year 21 : 65 000 $
Salary Average Commitment
Year 18 : 1 784 800 $
Year 19 : 989 800 $
Year 20 : 220 000 $
Year 21 : 65 000 $

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 75 $ - 5 875 - 97,91%
Level 2:	5000 - 46 $ - 4 978 - 99,57%
Level 3:	2000 - 28 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 152 $ - 998 - 99,78%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 641 - 82,07%
Farm Level 2:	1000 - 30 $ - 823 - 82,31%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 851 - 99,17%
Average Income per Game	1 359 349 $
Year to Date Revenue	55 733 301 $
Farm
Home Games Left	0
Average Attendance - %	2 464 - 82,15%
Average Income per Game	163 568 $
Year to Date Revenue	6 706 294 $
Expense
Pro Players Total Salaries	66 162 000 $
Pro Players Total Average Salaries	66 162 000 $
Farm Players Total Salaries	1 370 000 $
Farm Players Total Average Salaries	1 370 000 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 936 229 $
Farm Year To Date Expenses	1 955 939 $
Pro Salary Cap Per Days	329 984 $
Pro Salary Cap To Date	62 026 098 $
Farm Salary Cap Per Days	6 990 $
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	347 472 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 541 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 026 098 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 973 902 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 026 098 $
Current Bank Account	6 848 198 $
Projected Bank Account	6 848 198 $

Pro Players Salaries
David Krejci (1 Way Contract)	6 460 000 $ (3)
-Salary Remaining :	0 $
John Tavares (1 Way Contract)	6 100 000 $ (3)
-Salary Remaining :	0 $
Nicklas Bergfors (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Strome (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
James Van Riemsdyk (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
Jannik Hansen (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Phil Kessel (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Kevin Hayes (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Dan Girardi (1 Way Contract)	3 750 000 $ (2)
-Salary Remaining :	0 $
Travis Hamonic (1 Way Contract)	3 250 000 $ (3)
-Salary Remaining :	0 $
Michael Sauer (1 Way Contract)	2 500 000 $ (1)
-1 Way Contract Salary Cap :	25 000 $
-Salary Remaining :	0 $
Vinnie Hinostroza (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
Matt Murray (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Tobias Rieder (1 Way Contract)	1 300 000 $ (1)
-Salary Remaining :	0 $
Peter Holland (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Rocco Grimaldi (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	0 $
Josh Morrissey	900 000 $ (1)
-Salary Remaining :	0 $
Filip Chytil	900 000 $ (3)
-Salary Remaining :	0 $
Jake Muzzin (1 Way Contract)	852 000 $ (3)
-Salary Remaining :	0 $
Samuel Girard	800 000 $ (3)
-Salary Remaining :	0 $
Filip Hronek	700 000 $ (3)
-Salary Remaining :	0 $
Erik Cernak	600 000 $ (2)
-Salary Remaining :	0 $
Robin Lehner (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	0 $
Pascal Leclaire (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 18 : 66 162 000 $
Year 19 : 42 362 000 $
Year 20 : 32 062 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 66 162 000 $
Year 19 : 42 362 000 $
Year 20 : 32 062 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 63 687 000 $
Year 19 : 42 362 000 $
Year 20 : 32 062 000 $
Year 21 : 0 $

Farm Players Salaries
Mikko Lehtonen	95 000 $ (1)
Salary Remaining :	0 $
Sven Baertschi	95 000 $ (1)
Salary Remaining :	0 $
Andrew Shaw	90 000 $ (1)
Salary Remaining :	0 $
Teemu Pulkkinen	85 000 $ (1)
Salary Remaining :	0 $
Julian Melchiori	85 000 $ (1)
Salary Remaining :	0 $
Slater Koekkoek	70 000 $ (2)
Salary Remaining :	0 $
Miikka Salomaki	70 000 $ (2)
Salary Remaining :	0 $
John Moore	70 000 $ (1)
Salary Remaining :	0 $
Martin Frk	65 000 $ (2)
Salary Remaining :	0 $
Michael Latta	65 000 $ (2)
Salary Remaining :	0 $
Greg McKegg	65 000 $ (2)
Salary Remaining :	0 $
Jhonas Enroth	65 000 $ (1)
Salary Remaining :	0 $
Oskar Sundqvist	60 000 $ (1)
Salary Remaining :	0 $
Ondrej Kase	60 000 $ (2)
Salary Remaining :	0 $
Joseph Cramarossa	60 000 $ (2)
Salary Remaining :	0 $
Lucas Lessio	60 000 $ (2)
Salary Remaining :	0 $
Dalton Prout	60 000 $ (1)
Salary Remaining :	0 $
Devante Smith-Pelly	50 000 $ (1)
Salary Remaining :	0 $
Matt Grzelcyk	50 000 $ (1)
Salary Remaining :	0 $
Eric Gelinas	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 18 : 1 370 000 $
Year 19 : 515 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 370 000 $
Year 19 : 515 000 $
Year 20 : 0 $
Year 21 : 0 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 80 $ - 5 513 - 91,88%
Level 2:	5635 - 60 $ - 4 601 - 81,65%
Level 3:	2778 - 30 $ - 2 204 - 79,34%
Level 4:	5556 - 25 $ - 4 550 - 81,90%
Luxury :	1000 - 159 $ - 980 - 98,00%
Total Capacity :	20969
Farm
Farm Level 1:	2000 - 50 $ - 1 667 - 83,35%
Farm Level 2:	1000 - 30 $ - 828 - 82,85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 848 - 85,12%
Average Income per Game	1 452 164 $
Year to Date Revenue	59 538 718 $
Farm
Home Games Left	0
Average Attendance - %	2 495 - 83,18%
Average Income per Game	138 998 $
Year to Date Revenue	5 698 911 $
Expense
Pro Players Total Salaries	58 895 000 $
Pro Players Total Average Salaries	58 895 000 $
Farm Players Total Salaries	1 193 500 $
Farm Players Total Average Salaries	1 193 500 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 600 000 $
Pro Year To Date Expenses	63 825 512 $
Farm Year To Date Expenses	1 780 690 $
Pro Salary Cap Per Days	302 078 $
Pro Salary Cap To Date	60 491 576 $
Farm Salary Cap Per Days	6 089 $
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	315 518 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 640 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 091 576 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 908 424 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 091 576 $
Current Bank Account	1 119 315 $
Projected Bank Account	1 119 315 $

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	6 100 000 $ (3)
-Salary Remaining :	0 $
Evgeny Kuznetsov (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Aaron Ekblad (1 Way Contract)	5 250 000 $ (2)
-Salary Remaining :	0 $
Noel Acciari (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Connor Hellebuyck	5 000 000 $ (3)
-Salary Remaining :	0 $
Mitchell Marner (1 Way Contract)	4 650 000 $ (3)
-Salary Remaining :	0 $
Mikael Granlund (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Jonathan Drouin (1 Way Contract)	4 350 000 $ (3)
-Salary Remaining :	0 $
Boone Jenner (1 Way Contract)	3 550 000 $ (1)
-Salary Remaining :	0 $
Jacob Trouba (1 Way Contract)	3 400 000 $ (4)
-Salary Remaining :	0 $
Cory Schneider (1 Way Contract)	2 100 000 $ (2)
-Salary Remaining :	0 $
Dion Phaneuf (1 Way Contract)	1 375 000 $ (1)
-Salary Remaining :	0 $
Mark Barberio	1 350 000 $ (1)
-Salary Remaining :	0 $
Michal Kempny (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Nikolay Kulemin	920 000 $ (3)
-Salary Remaining :	0 $
Jakob Chychrun	900 000 $ (3)
-Salary Remaining :	0 $
Quinn Hughes	900 000 $ (3)
-Salary Remaining :	0 $
Bryan Rust (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	0 $
Alexander Kerfoot	700 000 $ (2)
-Salary Remaining :	0 $
Thomas Vanek (1 Way Contract)	600 000 $ (1)
-1 Way Contract Salary Cap :	6 000 $
-Salary Remaining :	0 $
Conor Garland	500 000 $ (2)
-Salary Remaining :	0 $
Andrew Copp	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 18 : 58 895 000 $
Year 19 : 50 520 000 $
Year 20 : 26 220 000 $
Year 21 : 3 400 000 $
Salary Average Commitment
Year 18 : 58 895 000 $
Year 19 : 50 520 000 $
Year 20 : 26 220 000 $
Year 21 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 301 000 $
Year 19 : 50 520 000 $
Year 20 : 26 220 000 $
Year 21 : 3 400 000 $

Farm Players Salaries
Mason Raymond	99 500 $ (1)
Salary Remaining :	0 $
Joakim Nordstrom	95 000 $ (2)
Salary Remaining :	0 $
Jayson Megna	90 000 $ (1)
Salary Remaining :	0 $
Gabriel Bourque	85 000 $ (1)
Salary Remaining :	0 $
Trevor Lewis	81 000 $ (2)
Salary Remaining :	0 $
Steve Mason	80 000 $ (1)
Salary Remaining :	0 $
Blake Geoffrion	75 500 $ (1)
Salary Remaining :	0 $
David Leneveu	70 000 $ (2)
Salary Remaining :	0 $
Theo Peckam	70 000 $ (1)
Salary Remaining :	0 $
Stephane Da Costa	70 000 $ (3)
Salary Remaining :	0 $
Scott Wilson	70 000 $ (2)
Salary Remaining :	0 $
Nathan Beaulieu	65 000 $ (1)
Salary Remaining :	0 $
Anthony Bitetto	62 500 $ (1)
Salary Remaining :	0 $
Sergei Kalinin	60 000 $ (1)
Salary Remaining :	0 $
Matt Martin	60 000 $ (2)
Salary Remaining :	0 $
Jakub Jerabek	60 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 193 500 $
Year 19 : 446 000 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 193 500 $
Year 19 : 446 000 $
Year 20 : 70 000 $
Year 21 : 0 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6200 - 98 $ - 4 167 - 67,20%
Level 2:	5100 - 79 $ - 3 092 - 60,62%
Level 3:	2000 - 60 $ - 1 287 - 64,33%
Level 4:	4000 - 45 $ - 2 342 - 58,55%
Luxury :	1389 - 188 $ - 801 - 57,66%
Total Capacity :	18689
Farm
Farm Level 1:	2000 - 50 $ - 1 651 - 82,57%
Farm Level 2:	1000 - 30 $ - 826 - 82,58%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11 688 - 62,54%
Average Income per Game	1 399 738 $
Year to Date Revenue	57 389 278 $
Farm
Home Games Left	0
Average Attendance - %	2 477 - 82,57%
Average Income per Game	152 425 $
Year to Date Revenue	6 249 434 $
Expense
Pro Players Total Salaries	63 927 000 $
Pro Players Total Average Salaries	63 927 000 $
Farm Players Total Salaries	1 585 000 $
Farm Players Total Average Salaries	1 585 000 $
Coaches Total Salaries	2 666 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 942 339 $
Farm Year To Date Expenses	2 271 448 $
Pro Salary Cap Per Days	313 788 $
Pro Salary Cap To Date	61 568 128 $
Farm Salary Cap Per Days	8 087 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	341 591 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 485 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 568 128 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 431 872 $
Estimate Over Minimum Salary Cap of 40 000 000 $	21 568 128 $
Current Bank Account	23 491 803 $
Projected Bank Account	23 491 803 $

Pro Players Salaries
Phillip Danault (1 Way Contract)	7 200 000 $ (1)
-Salary Remaining :	0 $
Oliver Ekman-Larsson (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	0 $
Tyler Seguin (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
J.T. Miller (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
Tyler Ennis (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Michael Del Zotto (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Radek Faksa (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Thomas Hickey (1 Way Contract)	3 400 000 $ (1)
-1 Way Contract Salary Cap :	34 000 $
-Salary Remaining :	0 $
Brett Pesce (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Brett Connolly (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Artem Anisimov (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
Keith Yandle (1 Way Contract)	2 650 000 $ (1)
-Salary Remaining :	0 $
Aaron Dell (1 Way Contract)	2 050 000 $ (1)
-Salary Remaining :	0 $
Joel Armia (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
Deryk Engelland (1 Way Contract)	1 717 000 $ (1)
-Salary Remaining :	0 $
Marc-Andre Fleury (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
Ales Hemsky (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	0 $
Linus Ullmark	900 000 $ (2)
-Salary Remaining :	0 $
Derek Grant	850 000 $ (4)
-Salary Remaining :	0 $
Kevan Miller (1 Way Contract)	710 000 $ (1)
-Salary Remaining :	0 $
Colin Wilson (1 Way Contract)	700 000 $ (4)
-Salary Remaining :	0 $
Frank Vatrano	700 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 18 : 63 927 000 $
Year 19 : 41 850 000 $
Year 20 : 13 050 000 $
Year 21 : 1 550 000 $
Salary Average Commitment
Year 18 : 63 927 000 $
Year 19 : 41 850 000 $
Year 20 : 13 050 000 $
Year 21 : 1 550 000 $
Salary Cap with 1 Way Contract
Year 18 : 60 561 000 $
Year 19 : 41 850 000 $
Year 20 : 13 050 000 $
Year 21 : 1 550 000 $

Farm Players Salaries
Jussi Jokinen	126 000 $ (2)
Salary Remaining :	0 $
Derek Roy	125 100 $ (1)
Salary Remaining :	0 $
Andrew Cogliano	101 000 $ (2)
Salary Remaining :	0 $
Kevin Connauton	99 900 $ (4)
Salary Remaining :	0 $
Craig Smith	90 000 $ (4)
Salary Remaining :	0 $
Bryan Bickell	88 800 $ (1)
Salary Remaining :	0 $
Joey Hishon	85 000 $ (2)
Salary Remaining :	0 $
Lukas Sedlak	80 000 $ (3)
Salary Remaining :	0 $
Radim Vrbata	80 000 $ (1)
Salary Remaining :	0 $
Mike Santorelli	76 600 $ (3)
Salary Remaining :	0 $
Antti Pihlstrom	76 000 $ (2)
Salary Remaining :	0 $
Connor Brickley	75 000 $ (2)
Salary Remaining :	0 $
Patrik Nemeth	70 000 $ (2)
Salary Remaining :	0 $
Craig Anderson	66 600 $ (1)
Salary Remaining :	0 $
Leland Irving	65 000 $ (2)
Salary Remaining :	0 $
Christian Djoos	60 000 $ (2)
Salary Remaining :	0 $
Juho Lammikko	60 000 $ (1)
Salary Remaining :	0 $
Steven Kampfer	60 000 $ (2)
Salary Remaining :	0 $
Daniel Brickley	50 000 $ (1)
Salary Remaining :	0 $
Alexei Emelin	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 18 : 1 585 000 $
Year 19 : 1 064 500 $
Year 20 : 346 500 $
Year 21 : 189 900 $
Salary Average Commitment
Year 18 : 1 585 000 $
Year 19 : 1 064 500 $
Year 20 : 346 500 $
Year 21 : 189 900 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6100 - 80 $ - 5 787 - 94,88%
Level 2:	6944 - 60 $ - 4 144 - 59,68%
Level 3:	2778 - 30 $ - 2 363 - 85,07%
Level 4:	5556 - 25 $ - 4 651 - 83,72%
Luxury :	1389 - 150 $ - 1 055 - 75,97%
Total Capacity :	22767
Farm
Farm Level 1:	2000 - 30 $ - 1 956 - 97,81%
Farm Level 2:	1000 - 20 $ - 966 - 96,57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 001 - 79,07%
Average Income per Game	1 507 153 $
Year to Date Revenue	61 793 280 $
Farm
Home Games Left	0
Average Attendance - %	2 922 - 97,40%
Average Income per Game	130 198 $
Year to Date Revenue	5 338 107 $
Expense
Pro Players Total Salaries	47 253 000 $
Pro Players Total Average Salaries	47 253 000 $
Farm Players Total Salaries	1 661 710 $
Farm Players Total Average Salaries	1 661 710 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 210 300 $
Pro Year To Date Expenses	58 851 630 $
Farm Year To Date Expenses	2 131 646 $
Pro Salary Cap Per Days	244 834 $
Pro Salary Cap To Date	54 818 557 $
Farm Salary Cap Per Days	8 478 $
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	265 560 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 029 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 028 857 $
Estimate Under Maximum Salary Cap of 65 000 000 $	6 971 143 $
Estimate Over Minimum Salary Cap of 40 000 000 $	18 028 857 $
Current Bank Account	10 544 027 $
Projected Bank Account	10 544 027 $

Pro Players Salaries
William Nylander (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
Ryan Ellis (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Victor Rask (1 Way Contract)	5 650 000 $ (3)
-Salary Remaining :	0 $
Nail Yakupov (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
P.K. Subban (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Erik Gudbranson (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Josh Bailey (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Nick Bjugstad (1 Way Contract)	2 250 000 $ (3)
-Salary Remaining :	0 $
Casey Borer (1 Way Contract)	1 999 000 $ (2)
-Salary Remaining :	0 $
Michael Stone (1 Way Contract)	1 251 000 $ (3)
-Salary Remaining :	0 $
Tanner Pearson (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
Ryan Dzingel (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
Scott Harrington (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
Anthony Stewart	851 000 $ (2)
-Salary Remaining :	0 $
Marcus Kruger (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
Laurent Brossoit (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Corey Crawford (1 Way Contract)	651 000 $ (2)
-Salary Remaining :	0 $
Vladimir Sobotka (1 Way Contract)	501 000 $ (2)
-Salary Remaining :	0 $
Derek MacKenzie (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Patrik Berglund (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 18 : 47 253 000 $
Year 19 : 33 953 000 $
Year 20 : 26 151 000 $
Year 21 : 12 500 000 $
Salary Average Commitment
Year 18 : 47 253 000 $
Year 19 : 33 953 000 $
Year 20 : 26 151 000 $
Year 21 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 47 253 000 $
Year 19 : 33 953 000 $
Year 20 : 26 151 000 $
Year 21 : 12 500 000 $

Farm Players Salaries
Derek Meech	125 500 $ (1)
Salary Remaining :	0 $
Clay Wilson	120 500 $ (1)
Salary Remaining :	0 $
Dustin Boyd	115 100 $ (1)
Salary Remaining :	0 $
Antti Niemi	115 100 $ (2)
Salary Remaining :	0 $
Christian Ehrhoff	105 100 $ (2)
Salary Remaining :	0 $
Marc-Andre Bourdon	100 000 $ (2)
Salary Remaining :	0 $
Andrei Loktionov	99 900 $ (4)
Salary Remaining :	0 $
Brett Sterling	95 510 $ (2)
Salary Remaining :	0 $
Jimmy Hayes	95 000 $ (4)
Salary Remaining :	0 $
Kyle Rau	90 000 $ (3)
Salary Remaining :	0 $
Brady Tkachuk	90 000 $ (3)
Salary Remaining :	0 $
Cory Emmerton	75 000 $ (2)
Salary Remaining :	0 $
Jordan Szwarz	70 000 $ (1)
Salary Remaining :	0 $
Nick Tarnasky	60 000 $ (1)
Salary Remaining :	0 $
Brad Malone	55 000 $ (3)
Salary Remaining :	0 $
Denis Grebeshkov	50 000 $ (1)
Salary Remaining :	0 $
Francois Beauchemin	50 000 $ (2)
Salary Remaining :	0 $
Chris Higgins	50 000 $ (1)
Salary Remaining :	0 $
Carter Verhaeghe	50 000 $ (2)
Salary Remaining :	0 $
Karri Ramo	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 18 : 1 661 710 $
Year 19 : 1 020 610 $
Year 20 : 429 900 $
Year 21 : 194 900 $
Salary Average Commitment
Year 18 : 1 661 710 $
Year 19 : 1 020 610 $
Year 20 : 429 900 $
Year 21 : 194 900 $

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 85 $ - 4 731 - 78,86%
Level 2:	5000 - 60 $ - 3 997 - 79,94%
Level 3:	2778 - 32 $ - 2 347 - 84,48%
Level 4:	5556 - 24 $ - 4 654 - 83,77%
Luxury :	1000 - 185 $ - 801 - 80,15%
Total Capacity :	20334
Farm
Farm Level 1:	2000 - 50 $ - 1 646 - 82,28%
Farm Level 2:	1000 - 30 $ - 821 - 82,15%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 531 - 81,30%
Average Income per Game	1 406 398 $
Year to Date Revenue	57 662 317 $
Farm
Home Games Left	0
Average Attendance - %	2 467 - 82,24%
Average Income per Game	151 833 $
Year to Date Revenue	6 225 140 $
Expense
Pro Players Total Salaries	68 737 500 $
Pro Players Total Average Salaries	68 287 500 $
Farm Players Total Salaries	1 471 000 $
Farm Players Total Average Salaries	1 471 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	69 207 404 $
Farm Year To Date Expenses	2 966 776 $
Pro Salary Cap Per Days	347 409 $
Pro Salary Cap To Date	62 492 027 $
Farm Salary Cap Per Days	7 505 $
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	376 878 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 158 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 492 027 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 507 973 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 492 027 $
Current Bank Account	2 211 175 $
Projected Bank Account	2 211 175 $

Pro Players Salaries
Steven Stamkos (1 Way Contract)	7 300 000 $ (4)
-Salary Remaining :	0 $
Cam Fowler (1 Way Contract)	6 900 000 $ (1)
-Salary Remaining :	0 $
Mika Zibanejad (1 Way Contract)	6 750 000 $ (3)
-Salary Remaining :	0 $
Auston Matthews (1 Way Contract)	6 400 000 $ (2)
-Salary Remaining :	0 $
Marc-André Cliche (1 Way Contract)	4 800 000 $ (1)
-Salary Remaining :	0 $
Ben Bishop (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Alex Goligoski (1 Way Contract)	4 200 000 $ (3)
-Salary Remaining :	0 $
Rick Nash (1 Way Contract)	3 920 000 $ (1)
-Salary Remaining :	0 $
Dmitry Kulikov (1 Way Contract)	3 850 000 $ (1)
-Salary Remaining :	0 $
Brandon Saad (1 Way Contract)	3 570 000 $ (1)
-Salary Remaining :	0 $
Lars Eller (1 Way Contract)	2 847 500 $ (3)
-Salary Remaining :	0 $
Anders Lee (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	0 $
Luke Schenn (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Mikkel Boedker (1 Way Contract)	1 250 000 $ (2)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	0 $
Blake Coleman (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	0 $
Ondrej Pavelec (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Hartman (1 Way Contract)	950 000 $ (4)
-Salary Remaining :	0 $
Johan Larsson (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	0 $
Alex DeBrincat	900 000 $ (2)
-Salary Remaining :	0 $
Nikita Zadorov	900 000 $ (1)
-Salary Remaining :	0 $
Mikhail Sergachev	900 000 $ (3)
-Salary Remaining :	0 $
Kevin Fiala	900 000 $ (1)
-Salary Remaining :	0 $
Esa Lindell	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 18 : 68 737 500 $
Year 19 : 33 547 500 $
Year 20 : 22 947 500 $
Year 21 : 8 250 000 $
Salary Average Commitment
Year 18 : 68 287 500 $
Year 19 : 33 097 500 $
Year 20 : 22 947 500 $
Year 21 : 8 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 67 050 000 $
Year 19 : 31 860 000 $
Year 20 : 22 947 500 $
Year 21 : 8 250 000 $

Farm Players Salaries
Michal Neuvirth	140 000 $ (2)
Salary Remaining :	0 $
Chad Johnson	140 000 $ (1)
Salary Remaining :	0 $
Dave Bolland	122 000 $ (2)
Salary Remaining :	0 $
Raymond Macias	99 000 $ (1)
Salary Remaining :	0 $
Robert Earl	90 000 $ (1)
Salary Remaining :	0 $
Cody McLeod	90 000 $ (3)
Salary Remaining :	0 $
Jordie Benn	90 000 $ (3)
Salary Remaining :	0 $
Ryan White	90 000 $ (2)
Salary Remaining :	0 $
Byron Froese	80 000 $ (1)
Salary Remaining :	0 $
Jacob Josefson	75 000 $ (1)
Salary Remaining :	0 $
Bob Sanguinetti	70 000 $ (1)
Salary Remaining :	0 $
Matthew Benning	60 000 $ (4)
Salary Remaining :	0 $
Cody Goloubef	60 000 $ (4)
Salary Remaining :	0 $
Drew Stafford	60 000 $ (3)
Salary Remaining :	0 $
Michal Jordan	55 000 $ (2)
Salary Remaining :	0 $
Gregory Stewart	50 000 $ (3)
Salary Remaining :	0 $
Lauri Tukonen	50 000 $ (3)
Salary Remaining :	0 $
Zach Sanford	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 18 : 1 471 000 $
Year 19 : 867 000 $
Year 20 : 460 000 $
Year 21 : 120 000 $
Salary Average Commitment
Year 18 : 1 471 000 $
Year 19 : 867 000 $
Year 20 : 460 000 $
Year 21 : 120 000 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 103 $ - 3 952 - 65,87%
Level 2:	5000 - 80 $ - 3 061 - 61,23%
Level 3:	2000 - 60 $ - 1 282 - 64,11%
Level 4:	4000 - 40 $ - 2 680 - 66,99%
Luxury :	1000 - 220 $ - 675 - 67,48%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 654 - 82,68%
Farm Level 2:	1000 - 30 $ - 836 - 83,60%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11 650 - 64,72%
Average Income per Game	1 398 076 $
Year to Date Revenue	57 321 115 $
Farm
Home Games Left	0
Average Attendance - %	2 490 - 82,99%
Average Income per Game	155 786 $
Year to Date Revenue	6 387 215 $
Expense
Pro Players Total Salaries	56 180 000 $
Pro Players Total Average Salaries	56 180 000 $
Farm Players Total Salaries	1 202 900 $
Farm Players Total Average Salaries	1 202 900 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 400 000 $
Pro Year To Date Expenses	64 587 887 $
Farm Year To Date Expenses	2 938 383 $
Pro Salary Cap Per Days	286 728 $
Pro Salary Cap To Date	59 192 441 $
Farm Salary Cap Per Days	6 137 $
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	311 813 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 790 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 592 441 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 407 559 $
Estimate Over Minimum Salary Cap of 40 000 000 $	21 592 441 $
Current Bank Account	(1 470 566 $)
Projected Bank Account	(1 470 566 $)

Pro Players Salaries
Anze Kopitar (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Niklas Hjalmarsson (1 Way Contract)	6 840 000 $ (3)
-Salary Remaining :	0 $
Bo Horvat (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Nino Niederreiter (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Nate Schmidt (1 Way Contract)	4 150 000 $ (1)
-Salary Remaining :	0 $
Adam Henrique (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Nikita Zaitsev (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Carey Price (1 Way Contract)	3 200 000 $ (2)
-Salary Remaining :	0 $
Cody Ceci (1 Way Contract)	3 200 000 $ (3)
-Salary Remaining :	0 $
Josh Manson (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	0 $
Matthew Peca	1 690 000 $ (1)
-Salary Remaining :	0 $
J.T. Brown	900 000 $ (1)
-Salary Remaining :	0 $
Taylor Leier	900 000 $ (4)
-Salary Remaining :	0 $
Andrej Nestrasil (1 Way Contract)	850 000 $ (2)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	0 $
Oliver Bjorkstrand	800 000 $ (1)
-Salary Remaining :	0 $
Jake Dotchin (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
Tristan Jarry	700 000 $ (1)
-Salary Remaining :	0 $
Michael Amadio	700 000 $ (2)
-Salary Remaining :	0 $
Devin Shore	700 000 $ (1)
-Salary Remaining :	0 $
Jonas Siegenthaler	600 000 $ (3)
-Salary Remaining :	0 $
Andrew Mangiapane	500 000 $ (2)
-Salary Remaining :	0 $
David Kampf	500 000 $ (1)
-Salary Remaining :	0 $
Josh Anderson	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 18 : 56 180 000 $
Year 19 : 45 490 000 $
Year 20 : 24 540 000 $
Year 21 : 900 000 $
Salary Average Commitment
Year 18 : 56 180 000 $
Year 19 : 45 490 000 $
Year 20 : 24 540 000 $
Year 21 : 900 000 $
Salary Cap with 1 Way Contract
Year 18 : 55 338 500 $
Year 19 : 44 648 500 $
Year 20 : 24 540 000 $
Year 21 : 900 000 $

Farm Players Salaries
Jonas Hiller	122 000 $ (2)
Salary Remaining :	0 $
Joe Vitale	118 000 $ (1)
Salary Remaining :	0 $
Mark Fraser	113 000 $ (2)
Salary Remaining :	0 $
Matt Keetley	100 000 $ (1)
Salary Remaining :	0 $
Oscar Fantenberg	99 900 $ (2)
Salary Remaining :	0 $
Samuel Morin	90 000 $ (1)
Salary Remaining :	0 $
John Quenneville	80 000 $ (2)
Salary Remaining :	0 $
Zac Rinaldo	80 000 $ (4)
Salary Remaining :	0 $
Stefan Elliott	70 000 $ (4)
Salary Remaining :	0 $
Justin Bailey	70 000 $ (1)
Salary Remaining :	0 $
Trevor Carrick	60 000 $ (1)
Salary Remaining :	0 $
Nicolas Kerdiles	50 000 $ (4)
Salary Remaining :	0 $
Hudson Fasching	50 000 $ (1)
Salary Remaining :	0 $
Boo Nieves	50 000 $ (1)
Salary Remaining :	0 $
Joseph Blandisi	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 18 : 1 202 900 $
Year 19 : 614 900 $
Year 20 : 200 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 1 202 900 $
Year 19 : 614 900 $
Year 20 : 200 000 $
Year 21 : 200 000 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8333 - 65 $ - 6 022 - 72,27%
Level 2:	6944 - 47 $ - 5 225 - 75,25%
Level 3:	2778 - 39 $ - 2 235 - 80,44%
Level 4:	5556 - 25 $ - 3 805 - 68,49%
Luxury :	1389 - 157 $ - 1 080 - 77,75%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 50 $ - 1 223 - 61,16%
Farm Level 2:	1000 - 30 $ - 594 - 59,37%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 367 - 73,47%
Average Income per Game	1 450 537 $
Year to Date Revenue	59 472 014 $
Farm
Home Games Left	0
Average Attendance - %	1 817 - 60,56%
Average Income per Game	160 387 $
Year to Date Revenue	6 575 874 $
Expense
Pro Players Total Salaries	57 170 000 $
Pro Players Total Average Salaries	57 170 000 $
Farm Players Total Salaries	1 349 900 $
Farm Players Total Average Salaries	1 349 900 $
Coaches Total Salaries	6 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 155 640 $
Farm Year To Date Expenses	2 843 111 $
Pro Salary Cap Per Days	285 959 $
Pro Salary Cap To Date	58 153 318 $
Farm Salary Cap Per Days	6 887 $
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	322 124 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 540 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 153 318 $
Estimate Under Maximum Salary Cap of 65 000 000 $	6 846 682 $
Estimate Over Minimum Salary Cap of 40 000 000 $	18 153 318 $
Current Bank Account	46 914 187 $
Projected Bank Account	46 914 187 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	8 700 000 $ (2)
-Salary Remaining :	0 $
Johnny Gaudreau (1 Way Contract)	7 500 000 $ (1)
-Salary Remaining :	0 $
Nathan MacKinnon (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Johansen (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	0 $
Drew Doughty (1 Way Contract)	5 600 000 $ (4)
-Salary Remaining :	0 $
Sami Vatanen (1 Way Contract)	3 400 000 $ (1)
-Salary Remaining :	0 $
Derick Brassard (1 Way Contract)	3 210 000 $ (3)
-Salary Remaining :	0 $
Wayne Simmonds (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Jamie McGinn (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Ryan Miller (1 Way Contract)	1 310 000 $ (1)
-Salary Remaining :	0 $
Calvin Pickard (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	0 $
Matthew Tkachuk	900 000 $ (2)
-Salary Remaining :	0 $
Clayton Keller	900 000 $ (1)
-Salary Remaining :	0 $
Travis Sanheim	900 000 $ (2)
-Salary Remaining :	0 $
Charles McAvoy	900 000 $ (3)
-Salary Remaining :	0 $
Jake Gardiner	900 000 $ (1)
-Salary Remaining :	0 $
Jakub Voracek (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
Jordan Martinook (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
Tomas Nosek (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
Brian Elliott (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
Riley Nash (1 Way Contract)	600 000 $ (3)
-Salary Remaining :	0 $
John Marino	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 18 : 57 170 000 $
Year 19 : 24 260 000 $
Year 20 : 10 810 000 $
Year 21 : 5 600 000 $
Salary Average Commitment
Year 18 : 57 170 000 $
Year 19 : 24 260 000 $
Year 20 : 10 810 000 $
Year 21 : 5 600 000 $
Salary Cap with 1 Way Contract
Year 18 : 55 190 000 $
Year 19 : 22 280 000 $
Year 20 : 10 810 000 $
Year 21 : 5 600 000 $

Farm Players Salaries
David Backes	129 000 $ (2)
Salary Remaining :	0 $
Oscar Lindberg	99 900 $ (2)
Salary Remaining :	0 $
Dmitrij Jaskin	95 000 $ (3)
Salary Remaining :	0 $
Haydn Fleury	90 000 $ (2)
Salary Remaining :	0 $
Austin Czarnik	90 000 $ (3)
Salary Remaining :	0 $
Joakim Ryan	85 000 $ (3)
Salary Remaining :	0 $
David Rundblad	85 000 $ (1)
Salary Remaining :	0 $
Joakim Andersson	80 000 $ (3)
Salary Remaining :	0 $
Anton Belov	70 000 $ (1)
Salary Remaining :	0 $
Michael Sgarbossa	70 000 $ (1)
Salary Remaining :	0 $
Jon Gillies	70 000 $ (1)
Salary Remaining :	0 $
Brandon Bollig	66 000 $ (1)
Salary Remaining :	0 $
Tyler Graovac	65 000 $ (1)
Salary Remaining :	0 $
Emerson Etem	55 000 $ (1)
Salary Remaining :	0 $
Alex Stalock	50 000 $ (2)
Salary Remaining :	0 $
Juuso Riikola	50 000 $ (1)
Salary Remaining :	0 $
Lawrence Pilut	50 000 $ (2)
Salary Remaining :	0 $
Daniel Catenacci	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 18 : 1 349 900 $
Year 19 : 818 900 $
Year 20 : 400 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 349 900 $
Year 19 : 818 900 $
Year 20 : 400 000 $
Year 21 : 0 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 85 $ - 4 913 - 81,89%
Level 2:	5100 - 70 $ - 3 486 - 68,36%
Level 3:	2778 - 50 $ - 1 550 - 55,79%
Level 4:	5556 - 30 $ - 3 553 - 63,95%
Luxury :	1000 - 150 $ - 1 000 - 99,96%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - 50 $ - 1 607 - 80,35%
Farm Level 2:	1000 - 30 $ - 822 - 82,21%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14 502 - 70,97%
Average Income per Game	1 413 889 $
Year to Date Revenue	57 969 462 $
Farm
Home Games Left	0
Average Attendance - %	2 429 - 80,97%
Average Income per Game	160 206 $
Year to Date Revenue	6 568 445 $
Expense
Pro Players Total Salaries	48 815 000 $
Pro Players Total Average Salaries	48 865 000 $
Farm Players Total Salaries	1 252 900 $
Farm Players Total Average Salaries	1 252 900 $
Coaches Total Salaries	6 010 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 650 000 $
Pro Year To Date Expenses	53 905 051 $
Farm Year To Date Expenses	3 235 914 $
Pro Salary Cap Per Days	253 187 $
Pro Salary Cap To Date	49 865 946 $
Farm Salary Cap Per Days	6 392 $
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	273 705 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 596 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	51 515 946 $
Estimate Under Maximum Salary Cap of 65 000 000 $	13 484 054 $
Estimate Over Minimum Salary Cap of 40 000 000 $	11 515 946 $
Current Bank Account	15 998 656 $
Projected Bank Account	15 998 656 $

Pro Players Salaries
Patrick Kane (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Brandon Montour (1 Way Contract)	5 400 000 $ (4)
-Salary Remaining :	0 $
Mike Hoffman (1 Way Contract)	5 300 000 $ (3)
-Salary Remaining :	0 $
T.J. Galiardi (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Ilya Kovalchuk (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Brandon Carlo (1 Way Contract)	3 700 000 $ (4)
-Salary Remaining :	0 $
Petr Mrazek (1 Way Contract)	2 850 000 $ (3)
-Salary Remaining :	0 $
David Perron (1 Way Contract)	2 715 000 $ (2)
-Salary Remaining :	0 $
Brent Seabrook (1 Way Contract)	2 100 000 $ (2)
-Salary Remaining :	0 $
Corey Perry (1 Way Contract)	1 900 000 $ (2)
-Salary Remaining :	0 $
Nick Holden (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
David Schlemko (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
David Rittich (1 Way Contract)	1 100 000 $ (3)
-Salary Remaining :	0 $
Nico Hischier	900 000 $ (3)
-Salary Remaining :	0 $
Elias Pettersson	900 000 $ (2)
-Salary Remaining :	0 $
Tanner Kero (1 Way Contract)	850 000 $ (2)
-Salary Remaining :	0 $
Shea Theodore	800 000 $ (2)
-Salary Remaining :	0 $
Evan Rodrigues (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
Robert Hagg	700 000 $ (1)
-Salary Remaining :	0 $
Brendan Mikkelson	600 000 $ (2)
-Salary Remaining :	0 $
Victor Olofsson	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 18 : 48 815 000 $
Year 19 : 39 915 000 $
Year 20 : 19 250 000 $
Year 21 : 9 100 000 $
Salary Average Commitment
Year 18 : 48 865 000 $
Year 19 : 40 165 000 $
Year 20 : 19 250 000 $
Year 21 : 9 100 000 $
Salary Cap with 1 Way Contract
Year 18 : 48 865 000 $
Year 19 : 40 165 000 $
Year 20 : 19 250 000 $
Year 21 : 9 100 000 $

Farm Players Salaries
Joakim Lindstrom	100 000 $ (2)
Salary Remaining :	0 $
Brandon Yip	100 000 $ (2)
Salary Remaining :	0 $
Alexander Semin	97 000 $ (1)
Salary Remaining :	0 $
Dennis Seidenberg	90 000 $ (1)
Salary Remaining :	0 $
James Sheppard	87 000 $ (1)
Salary Remaining :	0 $
Adam Erne	80 000 $ (1)
Salary Remaining :	0 $
Blake Comeau	78 900 $ (2)
Salary Remaining :	0 $
Peter Budaj	70 000 $ (1)
Salary Remaining :	0 $
Pheonix Copley	70 000 $ (3)
Salary Remaining :	0 $
Adam Clendening	65 000 $ (2)
Salary Remaining :	0 $
Patrick Wiercioch	65 000 $ (2)
Salary Remaining :	0 $
Steve Bernier	60 000 $ (1)
Salary Remaining :	0 $
Matt Frattin	60 000 $ (1)
Salary Remaining :	0 $
Tyler Strachan	60 000 $ (1)
Salary Remaining :	0 $
Christian Thomas	60 000 $ (1)
Salary Remaining :	0 $
Pat Maroon	55 000 $ (2)
Salary Remaining :	0 $
Connor Carrick	55 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 252 900 $
Year 19 : 588 900 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 252 900 $
Year 19 : 588 900 $
Year 20 : 70 000 $
Year 21 : 0 $

LosAngeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 84 $ - 5 024 - 83,73%
Level 2:	5000 - 55 $ - 4 903 - 98,07%
Level 3:	2000 - 46 $ - 1 676 - 83,82%
Level 4:	4000 - 34 $ - 3 116 - 77,89%
Luxury :	1000 - 185 $ - 808 - 80,77%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 647 - 82,35%
Farm Level 2:	1000 - 30 $ - 828 - 82,77%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 527 - 86,26%
Average Income per Game	1 440 899 $
Year to Date Revenue	59 076 855 $
Farm
Home Games Left	0
Average Attendance - %	2 475 - 82,49%
Average Income per Game	156 777 $
Year to Date Revenue	6 427 837 $
Expense
Pro Players Total Salaries	66 970 000 $
Pro Players Total Average Salaries	66 570 000 $
Farm Players Total Salaries	1 280 000 $
Farm Players Total Average Salaries	1 280 000 $
Coaches Total Salaries	2 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 864 823 $
Farm Year To Date Expenses	1 796 983 $
Pro Salary Cap Per Days	340 819 $
Pro Salary Cap To Date	63 974 892 $
Farm Salary Cap Per Days	6 531 $
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	355 285 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 082 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 974 892 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 025 108 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 974 892 $
Current Bank Account	275 186 $
Projected Bank Account	275 186 $

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	7 500 000 $ (3)
-Salary Remaining :	0 $
Vladimir Tarasenko (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Artem Panarin (1 Way Contract)	5 850 000 $ (2)
-Salary Remaining :	0 $
Teuvo Teravainen (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Matt Dumba (1 Way Contract)	5 400 000 $ (3)
-Salary Remaining :	0 $
Justin Faulk (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Murray (1 Way Contract)	4 350 000 $ (1)
-Salary Remaining :	0 $
Jordan Staal (1 Way Contract)	4 250 000 $ (2)
-Salary Remaining :	0 $
Travis Zajac (1 Way Contract)	3 110 000 $ (1)
-Salary Remaining :	0 $
Nazem Kadri (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Reilly Smith (1 Way Contract)	2 550 000 $ (1)
-Salary Remaining :	0 $
Nikita Kucherov (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Marco Scandella (1 Way Contract)	2 400 000 $ (2)
-Salary Remaining :	0 $
Justin Schultz (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	0 $
Dustin Byfuglien (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Jack Johnson (1 Way Contract)	1 110 000 $ (3)
-Salary Remaining :	0 $
Jakob Markstrom (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
Adam Fox	800 000 $ (3)
-Salary Remaining :	0 $
Kari Lehtonen (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	0 $
Cal Clutterbuck (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	8 000 $
-Salary Remaining :	0 $
Dominik Kahun	800 000 $ (2)
-Salary Remaining :	0 $
Jacob De La Rose	700 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 18 : 66 970 000 $
Year 19 : 47 960 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 66 570 000 $
Year 19 : 47 960 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 65 778 000 $
Year 19 : 47 960 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $

Farm Players Salaries
Slava Voynov	95 000 $ (2)
Salary Remaining :	0 $
Sven Andrighetto	95 000 $ (1)
Salary Remaining :	0 $
Jordan Oesterle	90 000 $ (1)
Salary Remaining :	0 $
Nick Shore	85 000 $ (1)
Salary Remaining :	0 $
Jiri Sekac	85 000 $ (1)
Salary Remaining :	0 $
Jordan Schroeder	85 000 $ (1)
Salary Remaining :	0 $
Jesper Fast	80 000 $ (1)
Salary Remaining :	0 $
Drayson Bowman	75 000 $ (2)
Salary Remaining :	0 $
Dylan DeMelo	75 000 $ (2)
Salary Remaining :	0 $
Ben Hutton	70 000 $ (2)
Salary Remaining :	0 $
Tyler Motte	70 000 $ (1)
Salary Remaining :	0 $
Nikolai Prokhorkin	70 000 $ (1)
Salary Remaining :	0 $
Jeff Zatkoff	70 000 $ (3)
Salary Remaining :	0 $
Curtis McKenzie	65 000 $ (1)
Salary Remaining :	0 $
Ryan Sproul	60 000 $ (2)
Salary Remaining :	0 $
Tim Heed	60 000 $ (1)
Salary Remaining :	0 $
James Reimer	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 280 000 $
Year 19 : 495 000 $
Year 20 : 120 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 280 000 $
Year 19 : 495 000 $
Year 20 : 120 000 $
Year 21 : 0 $

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 80 $ - 5 805 - 96,74%
Level 2:	5000 - 60 $ - 4 184 - 83,68%
Level 3:	2000 - 50 $ - 1 534 - 76,69%
Level 4:	4000 - 30 $ - 3 564 - 89,09%
Luxury :	1000 - 175 $ - 848 - 84,84%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 640 - 82,01%
Farm Level 2:	1000 - 30 $ - 816 - 81,61%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 934 - 88,52%
Average Income per Game	1 487 424 $
Year to Date Revenue	60 984 372 $
Farm
Home Games Left	0
Average Attendance - %	2 456 - 81,88%
Average Income per Game	162 296 $
Year to Date Revenue	6 654 121 $
Expense
Pro Players Total Salaries	66 155 000 $
Pro Players Total Average Salaries	66 155 000 $
Farm Players Total Salaries	1 748 000 $
Farm Players Total Average Salaries	1 748 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 875 000 $
Pro Year To Date Expenses	67 169 082 $
Farm Year To Date Expenses	2 651 546 $
Pro Salary Cap Per Days	336 360 $
Pro Salary Cap To Date	62 068 068 $
Farm Salary Cap Per Days	8 918 $
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	360 907 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 020 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 943 068 $
Estimate Under Maximum Salary Cap of 65 000 000 $	56 932 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 943 068 $
Current Bank Account	1 340 128 $
Projected Bank Account	1 340 128 $

Pro Players Salaries
Erik Gustafsson (1 Way Contract)	6 160 000 $ (2)
-Salary Remaining :	0 $
Elias Lindholm (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Jeff Carter (1 Way Contract)	5 495 000 $ (1)
-Salary Remaining :	0 $
Max Domi (1 Way Contract)	5 300 000 $ (3)
-Salary Remaining :	0 $
Sebastian Aho (1 Way Contract)	5 250 000 $ (4)
-Salary Remaining :	0 $
Tom Wilson (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Martin Jones (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Mark Scheifele (1 Way Contract)	4 375 000 $ (3)
-Salary Remaining :	0 $
Viktor Arvidsson (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Joonas Donskoi (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
David Savard (1 Way Contract)	3 350 000 $ (1)
-Salary Remaining :	0 $
Brady Skjei (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Zach Hyman (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Cedric Paquette (1 Way Contract)	1 800 000 $ (2)
-Salary Remaining :	0 $
Mike Ribeiro (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	0 $
Justin Pogge (1 Way Contract)	975 000 $ (2)
-Salary Remaining :	0 $
Olli Maatta	900 000 $ (1)
-Salary Remaining :	0 $
Noah Hanifin	900 000 $ (2)
-Salary Remaining :	0 $
Jake Virtanen	900 000 $ (3)
-Salary Remaining :	0 $
Connor Brown (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Adam Pelech	700 000 $ (1)
-Salary Remaining :	0 $
Danton Heinen	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 18 : 66 155 000 $
Year 19 : 54 460 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $
Salary Average Commitment
Year 18 : 66 155 000 $
Year 19 : 54 460 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 917 500 $
Year 19 : 54 460 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $

Farm Players Salaries
Andrew Hammond	185 000 $ (1)
Salary Remaining :	0 $
Derek Dorsett	110 000 $ (1)
Salary Remaining :	0 $
Niklas Kronwall	100 000 $ (1)
Salary Remaining :	0 $
Dan Fritsche	99 000 $ (1)
Salary Remaining :	0 $
Paul Postma	99 000 $ (1)
Salary Remaining :	0 $
Tomas Jurco	95 000 $ (1)
Salary Remaining :	0 $
Nicolas Petan	90 000 $ (1)
Salary Remaining :	0 $
Jared Cowen	90 000 $ (1)
Salary Remaining :	0 $
Nick Ritchie	90 000 $ (1)
Salary Remaining :	0 $
Jimmy Vesey	90 000 $ (2)
Salary Remaining :	0 $
Steve Oleksy	85 000 $ (1)
Salary Remaining :	0 $
Nate Prosser	85 000 $ (1)
Salary Remaining :	0 $
Andrej Sustr	80 000 $ (1)
Salary Remaining :	0 $
Kevin Poulin	75 000 $ (1)
Salary Remaining :	0 $
Dwight King	75 000 $ (1)
Salary Remaining :	0 $
Marcus Foligno	70 000 $ (1)
Salary Remaining :	0 $
Markus Nutivaara	65 000 $ (4)
Salary Remaining :	0 $
Nikita Nesterov	60 000 $ (2)
Salary Remaining :	0 $
Justin Holl	55 000 $ (3)
Salary Remaining :	0 $
Pontus Aberg	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 18 : 1 748 000 $
Year 19 : 270 000 $
Year 20 : 120 000 $
Year 21 : 65 000 $
Salary Average Commitment
Year 18 : 1 748 000 $
Year 19 : 270 000 $
Year 20 : 120 000 $
Year 21 : 65 000 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6300 - 80 $ - 5 885 - 93,41%
Level 2:	5870 - 55 $ - 5 027 - 85,64%
Level 3:	2778 - 45 $ - 1 692 - 60,92%
Level 4:	5556 - 20 $ - 4 813 - 86,63%
Luxury :	1145 - 200 $ - 748 - 65,36%
Total Capacity :	21649
Farm
Farm Level 1:	2000 - 50 $ - 1 642 - 82,09%
Farm Level 2:	1000 - 30 $ - 819 - 81,89%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 166 - 83,91%
Average Income per Game	1 526 059 $
Year to Date Revenue	62 568 415 $
Farm
Home Games Left	0
Average Attendance - %	2 461 - 82,02%
Average Income per Game	151 446 $
Year to Date Revenue	6 209 290 $
Expense
Pro Players Total Salaries	68 353 750 $
Pro Players Total Average Salaries	68 353 750 $
Farm Players Total Salaries	1 443 300 $
Farm Players Total Average Salaries	1 443 300 $
Coaches Total Salaries	3 850 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 433 329 $
Farm Year To Date Expenses	2 376 100 $
Pro Salary Cap Per Days	343 341 $
Pro Salary Cap To Date	63 350 940 $
Farm Salary Cap Per Days	7 364 $
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	368 931 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 466 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 350 940 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 649 060 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 350 940 $
Current Bank Account	12 222 994 $
Projected Bank Account	12 222 994 $

Pro Players Salaries
Matt Duchene (1 Way Contract)	7 500 000 $ (2)
-Salary Remaining :	0 $
Hampus Lindholm (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
Gustav Nyqvist (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
Nick Leddy (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Brayden Schenn (1 Way Contract)	5 100 000 $ (2)
-Salary Remaining :	0 $
Taylor Hall (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Alexander Ovechkin (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Alexander Edler (1 Way Contract)	4 483 750 $ (2)
-Salary Remaining :	0 $
Brandon Sutter (1 Way Contract)	4 320 000 $ (1)
-Salary Remaining :	0 $
Sean Couturier (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Connor Murphy (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Jason Demers (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	0 $
Carl Hagelin (1 Way Contract)	1 560 000 $ (2)
-Salary Remaining :	0 $
Alexander Radulov (1 Way Contract)	1 300 000 $ (3)
-Salary Remaining :	0 $
Drew Larman (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	0 $
Cody Hodgson (1 Way Contract)	1 100 000 $ (2)
-1 Way Contract Salary Cap :	11 000 $
-Salary Remaining :	0 $
Markus Granlund (Out of Payroll)	1 000 000 $ (1)
-Salary Remaining :	0 $
Frederik Andersen (1 Way Contract)	1 000 000 $ (4)
-Salary Remaining :	0 $
Mark Letestu	990 000 $ (1)
-Salary Remaining :	0 $
Charles Hudon	700 000 $ (1)
-Salary Remaining :	0 $
Mackenzie Blackwood	700 000 $ (3)
-Salary Remaining :	0 $
Will Butcher	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 18 : 68 353 750 $
Year 19 : 51 843 750 $
Year 20 : 24 000 000 $
Year 21 : 15 000 000 $
Salary Average Commitment
Year 18 : 68 353 750 $
Year 19 : 51 843 750 $
Year 20 : 24 000 000 $
Year 21 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 67 264 750 $
Year 19 : 50 754 750 $
Year 20 : 24 000 000 $
Year 21 : 15 000 000 $

Farm Players Salaries
Viktor Fasth	115 000 $ (2)
Salary Remaining :	0 $
Andrew Raycroft	92 500 $ (1)
Salary Remaining :	0 $
Dylan McIlrath	90 000 $ (1)
Salary Remaining :	0 $
Scott Mayfield	90 000 $ (3)
Salary Remaining :	0 $
Anthony Beauvillier	90 000 $ (3)
Salary Remaining :	0 $
Clayton Stoner	87 500 $ (1)
Salary Remaining :	0 $
Nathan Horton	80 800 $ (2)
Salary Remaining :	0 $
Matt Calvert	80 000 $ (4)
Salary Remaining :	0 $
Michael Raffl	77 500 $ (3)
Salary Remaining :	0 $
Ben Chiarot	75 000 $ (1)
Salary Remaining :	0 $
Alexander Burmistrov	75 000 $ (2)
Salary Remaining :	0 $
Zack Trotman	70 000 $ (1)
Salary Remaining :	0 $
Dryden Hunt	70 000 $ (2)
Salary Remaining :	0 $
Brandon McMillan	70 000 $ (4)
Salary Remaining :	0 $
Chris Terry	65 000 $ (3)
Salary Remaining :	0 $
Shane Prince	60 000 $ (3)
Salary Remaining :	0 $
Ben Maxwell	55 000 $ (1)
Salary Remaining :	0 $
Casey Nelson	50 000 $ (1)
Salary Remaining :	0 $
Daniel Carr	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 18 : 1 443 300 $
Year 19 : 923 300 $
Year 20 : 532 500 $
Year 21 : 150 000 $
Salary Average Commitment
Year 18 : 1 443 300 $
Year 19 : 923 300 $
Year 20 : 532 500 $
Year 21 : 150 000 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6100 - 85 $ - 4 799 - 78,67%
Level 2:	5100 - 58 $ - 4 567 - 89,54%
Level 3:	2289 - 42 $ - 1 978 - 86,40%
Level 4:	5556 - 23 $ - 4 640 - 83,52%
Luxury :	1100 - 185 $ - 811 - 73,75%
Total Capacity :	20145
Farm
Farm Level 1:	2000 - 50 $ - 1 678 - 83,92%
Farm Level 2:	1000 - 30 $ - 844 - 84,37%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 795 - 83,37%
Average Income per Game	1 447 859 $
Year to Date Revenue	59 362 225 $
Farm
Home Games Left	0
Average Attendance - %	2 522 - 84,07%
Average Income per Game	144 629 $
Year to Date Revenue	5 929 799 $
Expense
Pro Players Total Salaries	57 415 000 $
Pro Players Total Average Salaries	57 415 000 $
Farm Players Total Salaries	1 272 100 $
Farm Players Total Average Salaries	1 237 100 $
Coaches Total Salaries	1 075 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 425 000 $
Pro Year To Date Expenses	55 897 996 $
Farm Year To Date Expenses	1 792 471 $
Pro Salary Cap Per Days	293 640 $
Pro Salary Cap To Date	53 663 487 $
Farm Salary Cap Per Days	6 312 $
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	300 466 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 041 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	55 088 487 $
Estimate Under Maximum Salary Cap of 65 000 000 $	9 911 513 $
Estimate Over Minimum Salary Cap of 40 000 000 $	15 088 487 $
Current Bank Account	23 075 766 $
Projected Bank Account	23 075 766 $

Pro Players Salaries
Jason Spezza (1 Way Contract)	6 175 000 $ (1)
-Salary Remaining :	0 $
Blake Wheeler (1 Way Contract)	5 800 000 $ (2)
-Salary Remaining :	0 $
Colin Miller (1 Way Contract)	5 600 000 $ (3)
-Salary Remaining :	0 $
Tyler Toffoli (1 Way Contract)	5 450 000 $ (2)
-Salary Remaining :	0 $
Anthony Duclair (1 Way Contract)	5 150 000 $ (1)
-Salary Remaining :	0 $
Brayden McNabb (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Calle Jarnkrok (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Malcom Subban (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	0 $
Tomas Hertl (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	0 $
Dennis Wideman (1 Way Contract)	2 155 000 $ (1)
-Salary Remaining :	0 $
Jake McCabe (1 Way Contract)	1 700 000 $ (4)
-Salary Remaining :	0 $
Keith Ballard (1 Way Contract)	1 510 000 $ (1)
-Salary Remaining :	0 $
Vladislav Namestnikov (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Alex Chiasson (1 Way Contract)	1 400 000 $ (3)
-Salary Remaining :	0 $
Josh Gorges	1 375 000 $ (1)
-Salary Remaining :	0 $
Cody Eakin (1 Way Contract)	1 350 000 $ (1)
-Salary Remaining :	0 $
Damon Severson	800 000 $ (1)
-Salary Remaining :	0 $
Darcy Kuemper (1 Way Contract)	800 000 $ (4)
-Salary Remaining :	0 $
Jonathan Bernier (1 Way Contract)	750 000 $ (3)
-1 Way Contract Salary Cap :	7 500 $
-Salary Remaining :	0 $
Linden Vey (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	0 $
Taylor Beck (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Kevin Labanc	600 000 $ (2)
-Salary Remaining :	0 $
Anthony Cirelli	500 000 $ (3)
-Salary Remaining :	0 $
MacKenzie Weegar	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 18 : 57 415 000 $
Year 19 : 29 500 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Average Commitment
Year 18 : 57 415 000 $
Year 19 : 29 500 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 56 672 500 $
Year 19 : 28 757 500 $
Year 20 : 10 007 500 $
Year 21 : 2 500 000 $

Farm Players Salaries
Pierre-Edouard Bellemare	125 000 $ (2)
Salary Remaining :	0 $
Peter Regin	101 000 $ (2)
Salary Remaining :	0 $
Paul Carey	101 000 $ (2)
Salary Remaining :	0 $
Micheal Ferland	95 000 $ (2)
Salary Remaining :	0 $
Nick Cousins	85 000 $ (1)
Salary Remaining :	0 $
Brendan Smith	85 000 $ (2)
Salary Remaining :	0 $
Devan Dubnyk	80 000 $ (2)
Salary Remaining :	0 $
Scott Laughton	80 000 $ (1)
Salary Remaining :	0 $
Brock McGinn	80 000 $ (1)
Salary Remaining :	0 $
Alan Quine	80 000 $ (3)
Salary Remaining :	0 $
Antoine Roussel	70 000 $ (3)
Salary Remaining :	0 $
Justin Falk	60 100 $ (2)
Salary Remaining :	0 $
Jordan Nolan	60 000 $ (3)
Salary Remaining :	0 $
Joe Morrow	60 000 $ (3)
Salary Remaining :	0 $
Dominik Simon	60 000 $ (1)
Salary Remaining :	0 $
Brett Kulak	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 272 100 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 237 100 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 76 $ - 5 165 - 86,08%
Level 2:	5000 - 55 $ - 4 915 - 98,31%
Level 3:	2778 - 24 $ - 2 418 - 87,04%
Level 4:	5556 - 17 $ - 4 939 - 88,89%
Luxury :	1000 - 165 $ - 998 - 99,83%
Total Capacity :	20334
Farm
Farm Level 1:	2000 - 42 $ - 1 945 - 97,25%
Farm Level 2:	1000 - 25 $ - 970 - 97,01%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 435 - 90,66%
Average Income per Game	1 429 788 $
Year to Date Revenue	58 621 299 $
Farm
Home Games Left	0
Average Attendance - %	2 915 - 97,17%
Average Income per Game	150 627 $
Year to Date Revenue	6 175 692 $
Expense
Pro Players Total Salaries	63 871 000 $
Pro Players Total Average Salaries	63 871 000 $
Farm Players Total Salaries	1 511 900 $
Farm Players Total Average Salaries	1 511 900 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 718 558 $
Farm Year To Date Expenses	1 989 933 $
Pro Salary Cap Per Days	319 089 $
Pro Salary Cap To Date	59 233 610 $
Farm Salary Cap Per Days	7 714 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	349 073 $
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	59 233 610 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 766 390 $
Estimate Over Minimum Salary Cap of 40 000 000 $	19 233 610 $
Current Bank Account	12 336 826 $
Projected Bank Account	12 336 826 $

Pro Players Salaries
Jaden Schwartz (1 Way Contract)	8 000 000 $ (2)
-Salary Remaining :	0 $
Evgenii Dadonov (1 Way Contract)	6 250 000 $ (1)
-Salary Remaining :	0 $
Jamie Benn (1 Way Contract)	6 200 000 $ (4)
-Salary Remaining :	0 $
Vincent Trocheck (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Yanni Gourde (1 Way Contract)	5 650 000 $ (2)
-Salary Remaining :	0 $
Marc-Edouard Vlasic (1 Way Contract)	4 700 000 $ (1)
-Salary Remaining :	0 $
Cory Conacher (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Danny DeKeyser (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
Joe Pavelski (1 Way Contract)	2 310 000 $ (2)
-1 Way Contract Salary Cap :	23 100 $
-Salary Remaining :	0 $
Marc Methot (1 Way Contract)	2 200 000 $ (2)
-Salary Remaining :	0 $
Martin Hanzal (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Jan Rutta (1 Way Contract)	1 700 000 $ (1)
-Salary Remaining :	0 $
Brenden Dillon (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Justin Abdelkader (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Tuukka Rask (1 Way Contract)	1 401 000 $ (2)
-Salary Remaining :	0 $
Luca Sbisa (1 Way Contract)	1 010 000 $ (1)
-Salary Remaining :	0 $
Josh Jooris (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
Dylan Larkin	900 000 $ (1)
-Salary Remaining :	0 $
Vince Dunn	800 000 $ (1)
-Salary Remaining :	0 $
Joshua Leivo (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Juuse Saros	600 000 $ (1)
-Salary Remaining :	0 $
Alex Iafallo	500 000 $ (1)
-Salary Remaining :	0 $
Benn Ferriero (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 18 : 63 871 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $
Salary Average Commitment
Year 18 : 63 871 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 584 100 $
Year 19 : 37 974 100 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $

Farm Players Salaries
David Desharnais	115 000 $ (1)
Salary Remaining :	0 $
Patrick Sharp	110 000 $ (1)
Salary Remaining :	0 $
Tommy Wingels	110 000 $ (1)
Salary Remaining :	0 $
Matt Moulson	110 000 $ (1)
Salary Remaining :	0 $
Brandon Davidson	99 900 $ (2)
Salary Remaining :	0 $
Jim Slater	98 500 $ (1)
Salary Remaining :	0 $
Kyle Wellwood	98 500 $ (1)
Salary Remaining :	0 $
Alexey Marchenko	95 000 $ (1)
Salary Remaining :	0 $
Colin White	90 000 $ (3)
Salary Remaining :	0 $
Matt Irwin	90 000 $ (1)
Salary Remaining :	0 $
Garrett Wilson	85 000 $ (2)
Salary Remaining :	0 $
Zach Kassian	80 000 $ (1)
Salary Remaining :	0 $
Kevin Gravel	70 000 $ (2)
Salary Remaining :	0 $
Christian Folin	60 000 $ (1)
Salary Remaining :	0 $
Marek Schwarz	50 000 $ (2)
Salary Remaining :	0 $
Fredrik Claesson	50 000 $ (1)
Salary Remaining :	0 $
Mathieu Joseph	50 000 $ (3)
Salary Remaining :	0 $
Nolan Schaefer	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 18 : 1 511 900 $
Year 19 : 494 900 $
Year 20 : 140 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 511 900 $
Year 19 : 494 900 $
Year 20 : 140 000 $
Year 21 : 0 $

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 85 $ - 4 922 - 82,04%
Level 2:	5000 - 55 $ - 4 759 - 95,18%
Level 3:	2778 - 30 $ - 2 259 - 81,32%
Level 4:	5556 - 18 $ - 4 685 - 84,32%
Luxury :	1389 - 130 $ - 1 061 - 76,37%
Total Capacity :	20723
Farm
Farm Level 1:	2000 - 50 $ - 1 613 - 80,63%
Farm Level 2:	1000 - 30 $ - 822 - 82,21%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 686 - 85,35%
Average Income per Game	1 415 563 $
Year to Date Revenue	58 038 069 $
Farm
Home Games Left	0
Average Attendance - %	2 435 - 81,16%
Average Income per Game	149 515 $
Year to Date Revenue	6 130 127 $
Expense
Pro Players Total Salaries	64 101 000 $
Pro Players Total Average Salaries	64 101 000 $
Farm Players Total Salaries	1 487 300 $
Farm Players Total Average Salaries	1 487 300 $
Coaches Total Salaries	6 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 945 018 $
Farm Year To Date Expenses	2 913 012 $
Pro Salary Cap Per Days	332 130 $
Pro Salary Cap To Date	62 595 328 $
Farm Salary Cap Per Days	7 588 $
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	358 036 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 221 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 595 328 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 404 672 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 595 328 $
Current Bank Account	19 500 073 $
Projected Bank Account	19 500 073 $

Pro Players Salaries
Sean Monahan (1 Way Contract)	8 000 000 $ (2)
-Salary Remaining :	0 $
Claude Giroux (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	0 $
Kris Letang (1 Way Contract)	6 250 000 $ (1)
-Salary Remaining :	0 $
Mathieu Perreault (1 Way Contract)	5 940 000 $ (2)
-Salary Remaining :	0 $
Calvin De Haan (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
Brad Marchand (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Colton Sissons (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
Ilya Zubov (1 Way Contract)	3 510 000 $ (1)
-Salary Remaining :	0 $
Andrei Vasilevskiy (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Ian Cole (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	0 $
Zemgus Girgensons (1 Way Contract)	2 500 000 $ (4)
-Salary Remaining :	0 $
Stephen Johns (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	0 $
Derek Forbort (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Ron Hainsey (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
Henrik Lundqvist (1 Way Contract)	1 150 000 $ (1)
-Salary Remaining :	0 $
Cody Bass	900 000 $ (3)
-Salary Remaining :	0 $
Alex Tuch	800 000 $ (1)
-Salary Remaining :	0 $
Tyler Bertuzzi	700 000 $ (1)
-Salary Remaining :	0 $
Dustin Brown (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	0 $
Tim Brent (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	0 $
Marc-Antoine Pouliot (1 Way Contract)	501 000 $ (1)
-Salary Remaining :	0 $
Marcus Pettersson	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 18 : 64 101 000 $
Year 19 : 37 140 000 $
Year 20 : 15 700 000 $
Year 21 : 12 000 000 $
Salary Average Commitment
Year 18 : 64 101 000 $
Year 19 : 37 140 000 $
Year 20 : 15 700 000 $
Year 21 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 101 000 $
Year 19 : 37 140 000 $
Year 20 : 15 700 000 $
Year 21 : 12 000 000 $

Farm Players Salaries
Riku Helenius	130 000 $ (1)
Salary Remaining :	0 $
Michael Chaput	130 000 $ (1)
Salary Remaining :	0 $
Milan Lucic	111 000 $ (2)
Salary Remaining :	0 $
David Booth	110 000 $ (1)
Salary Remaining :	0 $
Grant Clitsome	101 000 $ (2)
Salary Remaining :	0 $
Paul Ranger	100 000 $ (3)
Salary Remaining :	0 $
Dylan Olsen	100 000 $ (4)
Salary Remaining :	0 $
Nate Guenin	95 000 $ (2)
Salary Remaining :	0 $
Stefan Noesen	90 000 $ (1)
Salary Remaining :	0 $
Cody McCormick	75 100 $ (2)
Salary Remaining :	0 $
Quinton Howden	75 000 $ (2)
Salary Remaining :	0 $
James Wright	75 000 $ (4)
Salary Remaining :	0 $
Damian Brunner	75 000 $ (2)
Salary Remaining :	0 $
Robert Nilsson	65 000 $ (1)
Salary Remaining :	0 $
Cam Ward	55 100 $ (2)
Salary Remaining :	0 $
Danny Richmond	50 100 $ (2)
Salary Remaining :	0 $
Ben Harpur	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 487 300 $
Year 19 : 912 300 $
Year 20 : 275 000 $
Year 21 : 175 000 $
Salary Average Commitment
Year 18 : 1 487 300 $
Year 19 : 912 300 $
Year 20 : 275 000 $
Year 21 : 175 000 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 80 $ - 5 780 - 96,34%
Level 2:	5000 - 55 $ - 4 925 - 98,50%
Level 3:	2000 - 40 $ - 1 978 - 98,90%
Level 4:	4000 - 30 $ - 3 584 - 89,60%
Luxury :	1000 - 170 $ - 873 - 87,29%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 647 - 82,36%
Farm Level 2:	1000 - 30 $ - 826 - 82,58%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 140 - 95,22%
Average Income per Game	1 520 381 $
Year to Date Revenue	62 335 617 $
Farm
Home Games Left	0
Average Attendance - %	2 473 - 82,43%
Average Income per Game	163 620 $
Year to Date Revenue	6 708 433 $
Expense
Pro Players Total Salaries	44 975 000 $
Pro Players Total Average Salaries	44 975 000 $
Farm Players Total Salaries	1 848 500 $
Farm Players Total Average Salaries	1 848 500 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	14 830 800 $
Pro Year To Date Expenses	50 822 286 $
Farm Year To Date Expenses	2 827 735 $
Pro Salary Cap Per Days	233 031 $
Pro Salary Cap To Date	49 231 243 $
Farm Salary Cap Per Days	9 431 $
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	240 803 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 768 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 062 043 $
Estimate Under Maximum Salary Cap of 65 000 000 $	937 957 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 062 043 $
Current Bank Account	23 743 472 $
Projected Bank Account	23 743 472 $

Pro Players Salaries
Morgan Rielly (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	0 $
Jeff Skinner (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Michael Grabner (1 Way Contract)	4 680 000 $ (2)
-Salary Remaining :	0 $
Jared Spurgeon (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
Philipp Grubauer (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Jordan Eberle (1 Way Contract)	3 300 000 $ (3)
-Salary Remaining :	0 $
Andre Burakovsky (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Johnny Boychuk (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Paul Byron (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Sergei Bobrovsky (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Erik Reitz	1 250 000 $ (1)
-Salary Remaining :	0 $
Zach Parise (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
Nick Foligno (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Chris Stewart (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Jones	995 000 $ (1)
-Salary Remaining :	0 $
Stephen Gionta	900 000 $ (1)
-Salary Remaining :	0 $
Brandon Pirri	900 000 $ (1)
-Salary Remaining :	0 $
Jared McCann	800 000 $ (2)
-Salary Remaining :	0 $
Brian Flynn (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	0 $
Ian White (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Ryan Graves	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 18 : 44 975 000 $
Year 19 : 34 430 000 $
Year 20 : 12 300 000 $
Year 21 : 4 000 000 $
Salary Average Commitment
Year 18 : 44 975 000 $
Year 19 : 34 430 000 $
Year 20 : 12 300 000 $
Year 21 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 44 975 000 $
Year 19 : 34 430 000 $
Year 20 : 12 300 000 $
Year 21 : 4 000 000 $

Farm Players Salaries
Matt Halischuk	126 000 $ (2)
Salary Remaining :	0 $
Matt Hunwick	115 000 $ (2)
Salary Remaining :	0 $
Bobby Ryan	112 500 $ (2)
Salary Remaining :	0 $
Anton Stralman	100 000 $ (1)
Salary Remaining :	0 $
Alexander Steen	100 000 $ (2)
Salary Remaining :	0 $
Joe Colborne	100 000 $ (3)
Salary Remaining :	0 $
Valeri Nichushkin	90 000 $ (2)
Salary Remaining :	0 $
Dmitry Orlov	90 000 $ (2)
Salary Remaining :	0 $
Ivan Barbashev	90 000 $ (2)
Salary Remaining :	0 $
Chris Tierney	90 000 $ (2)
Salary Remaining :	0 $
Brendan Gaunce	90 000 $ (2)
Salary Remaining :	0 $
Sam Bennett	90 000 $ (2)
Salary Remaining :	0 $
Scott Darling	85 000 $ (2)
Salary Remaining :	0 $
Mirco Mueller	80 000 $ (1)
Salary Remaining :	0 $
William Carrier	80 000 $ (2)
Salary Remaining :	0 $
Jordan Greenway	60 000 $ (3)
Salary Remaining :	0 $
Mike Smith	50 000 $ (1)
Salary Remaining :	0 $
Barclay Goodrow	50 000 $ (1)
Salary Remaining :	0 $
Jeff Schultz	50 000 $ (2)
Salary Remaining :	0 $
Teddy Blueger	50 000 $ (1)
Salary Remaining :	0 $
Nick Paul	50 000 $ (2)
Salary Remaining :	0 $
Devon Toews	50 000 $ (1)
Salary Remaining :	0 $
Andy Greene	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 18 : 1 848 500 $
Year 19 : 1 418 500 $
Year 20 : 160 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 848 500 $
Year 19 : 1 418 500 $
Year 20 : 160 000 $
Year 21 : 0 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 75 $ - 5 833 - 97,21%
Level 2:	5000 - 55 $ - 4 926 - 98,51%
Level 3:	2000 - 33 $ - 2 000 - 100,00%
Level 4:	4000 - 22 $ - 4 000 - 100,00%
Luxury :	1000 - 155 $ - 997 - 99,68%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 649 - 82,44%
Farm Level 2:	1000 - 30 $ - 840 - 83,97%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 755 - 98,64%
Average Income per Game	1 443 938 $
Year to Date Revenue	59 201 473 $
Farm
Home Games Left	0
Average Attendance - %	2 488 - 82,95%
Average Income per Game	152 831 $
Year to Date Revenue	6 266 077 $
Expense
Pro Players Total Salaries	69 350 050 $
Pro Players Total Average Salaries	69 683 383 $
Farm Players Total Salaries	1 152 000 $
Farm Players Total Average Salaries	1 152 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 100 000 $
Pro Year To Date Expenses	68 109 906 $
Farm Year To Date Expenses	1 690 968 $
Pro Salary Cap Per Days	355 155 $
Pro Salary Cap To Date	62 578 350 $
Farm Salary Cap Per Days	5 878 $
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	374 871 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 429 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 678 350 $
Estimate Under Maximum Salary Cap of 65 000 000 $	321 650 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 678 350 $
Current Bank Account	(2 329 626 $)
Projected Bank Account	(2 329 626 $)

Pro Players Salaries
Oscar Moller (1 Way Contract)	6 120 000 $ (3)
-Salary Remaining :	0 $
John Carlson (1 Way Contract)	5 200 000 $ (4)
-Salary Remaining :	0 $
Tyson Barrie (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Alexander Wennberg (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	0 $
Bryan Little (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Kesler (1 Way Contract)	4 725 700 $ (1)
-Salary Remaining :	0 $
David Pastrnak (1 Way Contract)	4 700 000 $ (1)
-Salary Remaining :	0 $
Shayne Gostisbehere (1 Way Contract)	4 400 000 $ (3)
-Salary Remaining :	0 $
Kevin Shattenkirk (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Anthony Mantha (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Chris Tanev (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	0 $
Paul Stastny (1 Way Contract)	2 704 275 $ (1)
-Salary Remaining :	0 $
John Gibson (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	0 $
Zack Smith (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Loui Eriksson (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Paul Martin (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Tomas Plekanec (1 Way Contract)	1 300 000 $ (1)
-Salary Remaining :	0 $
Matt Nieto (1 Way Contract)	1 150 000 $ (2)
-1 Way Contract Salary Cap :	11 500 $
-Salary Remaining :	0 $
Carter Hutton (1 Way Contract)	900 075 $ (2)
-Salary Remaining :	0 $
Jakub Vrana	900 000 $ (1)
-Salary Remaining :	0 $
Tony DeAngelo	900 000 $ (2)
-Salary Remaining :	0 $
Travis Konecny	900 000 $ (1)
-Salary Remaining :	0 $
Jamie Oleksiak	800 000 $ (1)
-Salary Remaining :	0 $
Ian McCoshen (Out of Payroll)	700 000 $ (2)
-Salary Remaining :	0 $
Darren Helm (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 18 : 70 050 050 $
Year 19 : 34 070 075 $
Year 20 : 27 720 000 $
Year 21 : 10 200 000 $
Salary Average Commitment
Year 18 : 70 383 383 $
Year 19 : 34 070 075 $
Year 20 : 27 720 000 $
Year 21 : 10 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 69 244 883 $
Year 19 : 32 931 575 $
Year 20 : 27 720 000 $
Year 21 : 10 200 000 $

Farm Players Salaries
Eddie Lack	110 000 $ (1)
Salary Remaining :	0 $
Jesse Joensuu	97 500 $ (1)
Salary Remaining :	0 $
Zack Stortini	95 000 $ (1)
Salary Remaining :	0 $
Anders Lindback	90 000 $ (2)
Salary Remaining :	0 $
Curtis Lazar	90 000 $ (1)
Salary Remaining :	0 $
Tyler Pitlick	90 000 $ (2)
Salary Remaining :	0 $
Kevin Klein	89 500 $ (1)
Salary Remaining :	0 $
Ladislav Smid	87 500 $ (1)
Salary Remaining :	0 $
Kerby Rychel	80 000 $ (1)
Salary Remaining :	0 $
Drew Shore	70 000 $ (1)
Salary Remaining :	0 $
Zach Redmond	70 000 $ (1)
Salary Remaining :	0 $
Keaton Ellerby	65 000 $ (3)
Salary Remaining :	0 $
Dana Tyrell	60 000 $ (3)
Salary Remaining :	0 $
Alex Killorn	57 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 18 : 1 152 000 $
Year 19 : 305 000 $
Year 20 : 125 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 152 000 $
Year 19 : 305 000 $
Year 20 : 125 000 $
Year 21 : 0 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 80 $ - 5 638 - 93,97%
Level 2:	5000 - 55 $ - 4 760 - 95,20%
Level 3:	2000 - 40 $ - 1 927 - 96,37%
Level 4:	4000 - 30 $ - 3 364 - 84,09%
Luxury :	1000 - 170 $ - 876 - 87,64%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 665 - 83,26%
Farm Level 2:	1000 - 30 $ - 828 - 82,77%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 566 - 92,03%
Average Income per Game	1 503 354 $
Year to Date Revenue	61 637 532 $
Farm
Home Games Left	0
Average Attendance - %	2 493 - 83,10%
Average Income per Game	153 485 $
Year to Date Revenue	6 292 884 $
Expense
Pro Players Total Salaries	55 025 000 $
Pro Players Total Average Salaries	55 025 000 $
Farm Players Total Salaries	1 692 000 $
Farm Players Total Average Salaries	1 692 000 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	550 000 $
Pro Year To Date Expenses	62 577 846 $
Farm Year To Date Expenses	2 594 493 $
Pro Salary Cap Per Days	274 845 $
Pro Salary Cap To Date	59 316 525 $
Farm Salary Cap Per Days	8 633 $
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	295 466 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 714 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 866 525 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 133 475 $
Estimate Over Minimum Salary Cap of 40 000 000 $	19 866 525 $
Current Bank Account	12 258 077 $
Projected Bank Account	12 258 077 $

Pro Players Salaries
Connor McDavid (1 Way Contract)	9 000 000 $ (3)
-Salary Remaining :	0 $
Cam Atkinson (Out of Payroll)	6 750 000 $ (2)
-Salary Remaining :	0 $
Patrik Laine (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	0 $
John Klingberg (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Nathan Gerbe (1 Way Contract)	4 400 000 $ (2)
-Salary Remaining :	0 $
Marcus Johansson (1 Way Contract)	4 300 000 $ (1)
-Salary Remaining :	0 $
Zach Werenski (1 Way Contract)	4 250 000 $ (2)
-Salary Remaining :	0 $
Mattias Ekholm (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
Rickard Rakell (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	0 $
T.J. Brodie (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Jason Zucker (1 Way Contract)	2 100 000 $ (1)
-Salary Remaining :	0 $
Semyon Varlamov (1 Way Contract)	2 000 000 $ (1)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Joel Edmundson (1 Way Contract)	1 100 000 $ (3)
-Salary Remaining :	0 $
Derek Stepan (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Leo Komarov	975 000 $ (1)
-Salary Remaining :	0 $
Adam McQuaid	950 000 $ (1)
-Salary Remaining :	0 $
Ryan Parent	900 000 $ (2)
-Salary Remaining :	0 $
Richard Panik (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
Jesper Bratt	800 000 $ (3)
-Salary Remaining :	0 $
Maxime Macenauer (1 Way Contract)	600 000 $ (2)
-Salary Remaining :	0 $
Warren Foegele	500 000 $ (2)
-Salary Remaining :	0 $
Jordan Binnington	500 000 $ (1)
-Salary Remaining :	0 $
Elvis Merzlikins	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 18 : 61 775 000 $
Year 19 : 46 100 000 $
Year 20 : 23 700 000 $
Year 21 : 10 000 000 $
Salary Average Commitment
Year 18 : 61 775 000 $
Year 19 : 46 100 000 $
Year 20 : 23 700 000 $
Year 21 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 59 795 000 $
Year 19 : 46 100 000 $
Year 20 : 23 700 000 $
Year 21 : 10 000 000 $

Farm Players Salaries
Nick Schultz	99 000 $ (1)
Salary Remaining :	0 $
Mark Mancari	98 000 $ (1)
Salary Remaining :	0 $
Kevin Porter	97 500 $ (1)
Salary Remaining :	0 $
Anton Khudobin	97 500 $ (1)
Salary Remaining :	0 $
Andreas Nodl	97 500 $ (1)
Salary Remaining :	0 $
Alexandre Picard	97 500 $ (1)
Salary Remaining :	0 $
Blair Jones	97 500 $ (1)
Salary Remaining :	0 $
Raphael Diaz	97 500 $ (1)
Salary Remaining :	0 $
Ben Smith	95 000 $ (1)
Salary Remaining :	0 $
Anders Nilsson	95 000 $ (1)
Salary Remaining :	0 $
Chris Kunitz	95 000 $ (1)
Salary Remaining :	0 $
Justin Braun	95 000 $ (1)
Salary Remaining :	0 $
Michael Blunden	90 000 $ (1)
Salary Remaining :	0 $
Nikolay Goldobin	90 000 $ (2)
Salary Remaining :	0 $
Beau Bennett	87 500 $ (1)
Salary Remaining :	0 $
Eric Tangradi	77 500 $ (2)
Salary Remaining :	0 $
Justin Fontaine	70 000 $ (1)
Salary Remaining :	0 $
Freddie Hamilton	65 000 $ (2)
Salary Remaining :	0 $
Derek Smith	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 18 : 1 692 000 $
Year 19 : 232 500 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 692 000 $
Year 19 : 232 500 $
Year 20 : 0 $
Year 21 : 0 $

St. Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6400 - 69 $ - 6 084 - 95,06%
Level 2:	5810 - 45 $ - 5 365 - 92,33%
Level 3:	2778 - 30 $ - 2 383 - 85,80%
Level 4:	5200 - 16 $ - 4 963 - 95,45%
Luxury :	1210 - 146 $ - 1 082 - 89,39%
Total Capacity :	21398
Farm
Farm Level 1:	2000 - 50 $ - 1 634 - 81,70%
Farm Level 2:	1000 - 30 $ - 831 - 83,07%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 877 - 92,89%
Average Income per Game	1 377 409 $
Year to Date Revenue	56 473 769 $
Farm
Home Games Left	0
Average Attendance - %	2 465 - 82,16%
Average Income per Game	151 400 $
Year to Date Revenue	6 207 416 $
Expense
Pro Players Total Salaries	44 565 000 $
Pro Players Total Average Salaries	44 565 000 $
Farm Players Total Salaries	1 353 600 $
Farm Players Total Average Salaries	1 353 600 $
Coaches Total Salaries	2 850 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 917 425 $
Pro Year To Date Expenses	56 312 463 $
Farm Year To Date Expenses	2 028 976 $
Pro Salary Cap Per Days	226 547 $
Pro Salary Cap To Date	52 544 225 $
Farm Salary Cap Per Days	6 906 $
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	241 788 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 733 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 461 650 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 538 350 $
Estimate Over Minimum Salary Cap of 40 000 000 $	19 461 650 $
Current Bank Account	24 209 373 $
Projected Bank Account	24 209 373 $

Pro Players Salaries
Duncan Keith (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Jonathan Marchessault (1 Way Contract)	4 275 000 $ (1)
-Salary Remaining :	0 $
Jonas Brodin (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Charlie Coyle (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Tomas Tatar (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Evander Kane (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Keith Aulie (1 Way Contract)	2 550 000 $ (2)
-Salary Remaining :	0 $
Conor Sheary (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Klas Dahlbeck (1 Way Contract)	2 300 000 $ (2)
-Salary Remaining :	0 $
Brandon Dubinsky (1 Way Contract)	1 999 000 $ (2)
-Salary Remaining :	0 $
Mike Matheson (1 Way Contract)	1 650 000 $ (2)
-Salary Remaining :	0 $
Kyle Palmieri (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
Mikael Backlund (1 Way Contract)	1 150 000 $ (2)
-Salary Remaining :	0 $
Kyle Okposo (1 Way Contract)	1 130 000 $ (1)
-Salary Remaining :	0 $
Henrik Zetterberg	1 101 000 $ (2)
-Salary Remaining :	0 $
Andrew Ladd (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
Pierre-Marc Bouchard (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Jaroslav Halak (1 Way Contract)	960 000 $ (3)
-Salary Remaining :	0 $
Tom Pyatt (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	0 $
Antti Raanta (1 Way Contract)	850 000 $ (1)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	0 $
Matt Beleskey (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
Marc Staal (1 Way Contract)	550 000 $ (2)
-Salary Remaining :	0 $
Jonas Gustavsson	500 000 $ (3)
-Salary Remaining :	0 $
Zac Dalpe (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 18 : 44 565 000 $
Year 19 : 27 710 000 $
Year 20 : 5 460 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 44 565 000 $
Year 19 : 27 710 000 $
Year 20 : 5 460 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 43 723 500 $
Year 19 : 27 710 000 $
Year 20 : 5 460 000 $
Year 21 : 0 $

Farm Players Salaries
Manny Malhotra	149 000 $ (1)
Salary Remaining :	0 $
Eric Nystrom	100 000 $ (2)
Salary Remaining :	0 $
Patrick O'Sullivan	97 500 $ (1)
Salary Remaining :	0 $
Alex Picard	90 000 $ (1)
Salary Remaining :	0 $
Roman Cervenka	90 000 $ (2)
Salary Remaining :	0 $
Tim Kennedy	89 600 $ (1)
Salary Remaining :	0 $
Aaron Ness	87 500 $ (1)
Salary Remaining :	0 $
Trevor van Riemsdyk	85 000 $ (2)
Salary Remaining :	0 $
Lauri Korpikoski	85 000 $ (1)
Salary Remaining :	0 $
Jyrki Jokipakka	75 000 $ (1)
Salary Remaining :	0 $
Anthony Stolarz	70 000 $ (1)
Salary Remaining :	0 $
Sam Gagner	65 000 $ (1)
Salary Remaining :	0 $
Aaron Palushaj	60 000 $ (2)
Salary Remaining :	0 $
Philip Samuelsson	55 000 $ (1)
Salary Remaining :	0 $
Jonathon Blum	55 000 $ (1)
Salary Remaining :	0 $
Mike Reilly	50 000 $ (1)
Salary Remaining :	0 $
Tyler Lewington	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 353 600 $
Year 19 : 335 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 353 600 $
Year 19 : 335 000 $
Year 20 : 0 $
Year 21 : 0 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centrer
Level 1:	6200 - 70 $ - 5 995 - 96,69%
Level 2:	5300 - 50 $ - 5 018 - 94,68%
Level 3:	2200 - 45 $ - 1 653 - 75,15%
Level 4:	4200 - 30 $ - 3 545 - 84,41%
Luxury :	1389 - 145 $ - 1 082 - 77,89%
Total Capacity :	19289
Farm
Farm Level 1:	2000 - 50 $ - 1 642 - 82,08%
Farm Level 2:	1000 - 30 $ - 817 - 81,66%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 293 - 89,65%
Average Income per Game	1 451 049 $
Year to Date Revenue	59 493 010 $
Farm
Home Games Left	0
Average Attendance - %	2 458 - 81,94%
Average Income per Game	151 343 $
Year to Date Revenue	6 205 075 $
Expense
Pro Players Total Salaries	61 715 000 $
Pro Players Total Average Salaries	63 665 000 $
Farm Players Total Salaries	1 895 000 $
Farm Players Total Average Salaries	1 895 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 582 500 $
Pro Year To Date Expenses	64 864 129 $
Farm Year To Date Expenses	3 265 200 $
Pro Salary Cap Per Days	329 870 $
Pro Salary Cap To Date	63 297 201 $
Farm Salary Cap Per Days	9 668 $
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	337 902 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 321 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 879 701 $
Estimate Under Maximum Salary Cap of 65 000 000 $	120 299 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 879 701 $
Current Bank Account	1 235 097 $
Projected Bank Account	1 235 097 $

Pro Players Salaries
Ryan Nugent-Hopkins (1 Way Contract)	6 800 000 $ (1)
-Salary Remaining :	0 $
William Karlsson (1 Way Contract)	6 500 000 $ (3)
-Salary Remaining :	0 $
Andrej Meszaros (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Ondrej Palat (1 Way Contract)	5 525 000 $ (1)
-Salary Remaining :	0 $
Erik Karlsson (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
Alex Pietrangelo (1 Way Contract)	4 950 000 $ (4)
-Salary Remaining :	0 $
Victor Hedman (1 Way Contract)	4 922 000 $ (3)
-Salary Remaining :	0 $
Brendan Gallagher (1 Way Contract)	4 550 000 $ (1)
-Salary Remaining :	0 $
Evgeni Malkin (1 Way Contract)	4 200 000 $ (1)
-Salary Remaining :	0 $
Mike Richards (1 Way Contract)	4 067 000 $ (2)
-Salary Remaining :	0 $
Braydon Coburn (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Braden Holtby (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	0 $
Mikko Koivu (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Casey Cizikas (Out of Payroll)	1 000 000 $ (1)
-Salary Remaining :	0 $
Brayden Point	900 000 $ (1)
-Salary Remaining :	0 $
Jakub Kindl (1 Way Contract)	851 000 $ (1)
-Salary Remaining :	0 $
Nick Schmaltz	800 000 $ (1)
-Salary Remaining :	0 $
Mike Condon (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	0 $
Tyrell Goulbourne	500 000 $ (1)
-Salary Remaining :	0 $
Linus Omark	500 000 $ (1)
-Salary Remaining :	0 $
Nikita Gusev	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 18 : 62 715 000 $
Year 19 : 35 089 000 $
Year 20 : 28 672 000 $
Year 21 : 10 450 000 $
Salary Average Commitment
Year 18 : 64 665 000 $
Year 19 : 35 089 000 $
Year 20 : 28 672 000 $
Year 21 : 10 450 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 665 000 $
Year 19 : 35 089 000 $
Year 20 : 28 672 000 $
Year 21 : 10 450 000 $

Farm Players Salaries
Nick Bonino	125 000 $ (1)
Salary Remaining :	0 $
Keith Kinkaid	120 000 $ (3)
Salary Remaining :	0 $
Cody Franson	119 000 $ (3)
Salary Remaining :	0 $
Jimmy Howard	115 500 $ (2)
Salary Remaining :	0 $
Kyle Wilson	100 000 $ (1)
Salary Remaining :	0 $
Troy Brouwer	99 500 $ (3)
Salary Remaining :	0 $
Vladimir Zharkov	99 000 $ (1)
Salary Remaining :	0 $
John Mitchell	98 500 $ (2)
Salary Remaining :	0 $
Andrew Desjardins	98 500 $ (2)
Salary Remaining :	0 $
Joe Piskula	97 500 $ (3)
Salary Remaining :	0 $
Mikhail Grigorenko	92 500 $ (1)
Salary Remaining :	0 $
Nikita Tryamkin	90 000 $ (4)
Salary Remaining :	0 $
Mark Borowiecki	80 000 $ (4)
Salary Remaining :	0 $
Brian Strait	80 000 $ (2)
Salary Remaining :	0 $
Andy Andreoff	80 000 $ (1)
Salary Remaining :	0 $
Brian Lashoff	70 000 $ (2)
Salary Remaining :	0 $
Brendan Leipsic	70 000 $ (1)
Salary Remaining :	0 $
Ryan Reaves	67 500 $ (1)
Salary Remaining :	0 $
Victor Bartley	67 500 $ (2)
Salary Remaining :	0 $
Darren Archibald	65 000 $ (4)
Salary Remaining :	0 $
Andrej Sekera	60 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 18 : 1 895 000 $
Year 19 : 1 261 000 $
Year 20 : 671 000 $
Year 21 : 235 000 $
Salary Average Commitment
Year 18 : 1 895 000 $
Year 19 : 1 261 000 $
Year 20 : 671 000 $
Year 21 : 235 000 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 125 $ - 3 263 - 54,39%
Level 2:	5326 - 80 $ - 3 040 - 57,08%
Level 3:	2778 - 60 $ - 1 267 - 45,60%
Level 4:	5556 - 45 $ - 2 389 - 43,00%
Luxury :	1000 - 220 $ - 679 - 67,85%
Total Capacity :	20660
Farm
Farm Level 1:	2000 - 50 $ - 1 638 - 81,88%
Farm Level 2:	1000 - 30 $ - 828 - 82,85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	10 638 - 51,49%
Average Income per Game	1 397 208 $
Year to Date Revenue	57 285 526 $
Farm
Home Games Left	0
Average Attendance - %	2 466 - 82,20%
Average Income per Game	151 564 $
Year to Date Revenue	6 214 117 $
Expense
Pro Players Total Salaries	53 471 000 $
Pro Players Total Average Salaries	53 471 000 $
Farm Players Total Salaries	1 785 000 $
Farm Players Total Average Salaries	1 785 000 $
Coaches Total Salaries	5 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 530 000 $
Pro Year To Date Expenses	62 655 932 $
Farm Year To Date Expenses	3 141 022 $
Pro Salary Cap Per Days	277 052 $
Pro Salary Cap To Date	59 048 239 $
Farm Salary Cap Per Days	9 107 $
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	295 705 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 760 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	60 578 239 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 421 761 $
Estimate Over Minimum Salary Cap of 40 000 000 $	20 578 239 $
Current Bank Account	1 299 475 $
Projected Bank Account	1 299 475 $

Pro Players Salaries
Tyler Johnson (1 Way Contract)	9 000 000 $ (4)
-Salary Remaining :	0 $
Nicklas Backstrom (1 Way Contract)	8 000 000 $ (2)
-Salary Remaining :	0 $
Max Pacioretty (1 Way Contract)	6 800 000 $ (2)
-Salary Remaining :	0 $
Jay Bouwmeester (1 Way Contract)	6 300 000 $ (2)
-Salary Remaining :	0 $
Ryan McDonagh (1 Way Contract)	5 150 000 $ (3)
-Salary Remaining :	0 $
Guillaume Latendresse (1 Way Contract)	4 660 000 $ (2)
-Salary Remaining :	0 $
Shea Weber (1 Way Contract)	3 850 000 $ (2)
-Salary Remaining :	0 $
Andrei Kostitsyn (1 Way Contract)	2 850 000 $ (2)
-Salary Remaining :	0 $
James Neal (1 Way Contract)	2 730 000 $ (1)
-Salary Remaining :	0 $
Dan Hamhuis (1 Way Contract)	2 550 000 $ (2)
-Salary Remaining :	0 $
Michael Hutchinson (1 Way Contract)	2 000 000 $ (4)
-Salary Remaining :	0 $
Michael Frolik (1 Way Contract)	985 000 $ (2)
-Salary Remaining :	0 $
Al Montoya (1 Way Contract)	975 000 $ (2)
-Salary Remaining :	0 $
T.J. Oshie (1 Way Contract)	926 000 $ (2)
-Salary Remaining :	0 $
Ivan Provorov	900 000 $ (1)
-Salary Remaining :	0 $
Brock Boeser	900 000 $ (1)
-Salary Remaining :	0 $
Pavel Buchnevich	900 000 $ (1)
-Salary Remaining :	0 $
Jori Lehtera	880 000 $ (3)
-Salary Remaining :	0 $
Paul Gaustad	815 000 $ (1)
-Salary Remaining :	0 $
Ryan Pulock	800 000 $ (1)
-Salary Remaining :	0 $
Andreas Athanasiou	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 18 : 62 471 000 $
Year 19 : 54 926 000 $
Year 20 : 17 030 000 $
Year 21 : 11 000 000 $
Salary Average Commitment
Year 18 : 62 471 000 $
Year 19 : 54 926 000 $
Year 20 : 17 030 000 $
Year 21 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 471 000 $
Year 19 : 54 926 000 $
Year 20 : 17 030 000 $
Year 21 : 11 000 000 $

Farm Players Salaries
Carl Soderberg	151 000 $ (1)
Salary Remaining :	0 $
Ben Scrivens	140 000 $ (1)
Salary Remaining :	0 $
Lee Stempniak	131 000 $ (1)
Salary Remaining :	0 $
Thomas Greiss	120 000 $ (2)
Salary Remaining :	0 $
Radko Gudas	110 000 $ (1)
Salary Remaining :	0 $
Andrew MacDonald	99 000 $ (1)
Salary Remaining :	0 $
Ryan O'Byrne	97 500 $ (1)
Salary Remaining :	0 $
Ryan Callahan	95 000 $ (1)
Salary Remaining :	0 $
Zbynek Michalek	91 500 $ (1)
Salary Remaining :	0 $
Ville Leino	90 000 $ (1)
Salary Remaining :	0 $
Alexander Nylander	90 000 $ (3)
Salary Remaining :	0 $
Alec Martinez	87 500 $ (2)
Salary Remaining :	0 $
Dale Weise	85 000 $ (2)
Salary Remaining :	0 $
Vladimir Mihalik	85 000 $ (3)
Salary Remaining :	0 $
Jim O'Brien	82 500 $ (1)
Salary Remaining :	0 $
Milan Michalek	80 000 $ (2)
Salary Remaining :	0 $
Lucas Wallmark	50 000 $ (1)
Salary Remaining :	0 $
Matt Roy	50 000 $ (2)
Salary Remaining :	0 $
Anders Bjork	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 18 : 1 785 000 $
Year 19 : 647 500 $
Year 20 : 225 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 785 000 $
Year 19 : 647 500 $
Year 20 : 225 000 $
Year 21 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 87 $ - 4 844 - 80,74%
Level 2:	5000 - 56 $ - 4 734 - 94,68%
Level 3:	2000 - 43 $ - 1 743 - 87,15%
Level 4:	4000 - 32 $ - 3 218 - 80,46%
Luxury :	1000 - 175 $ - 862 - 86,18%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 637 - 81,85%
Farm Level 2:	1000 - 30 $ - 831 - 83,12%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 401 - 85,56%
Average Income per Game	1 448 492 $
Year to Date Revenue	59 388 175 $
Farm
Home Games Left	0
Average Attendance - %	2 468 - 82,27%
Average Income per Game	149 853 $
Year to Date Revenue	6 143 968 $
Expense
Pro Players Total Salaries	64 360 000 $
Pro Players Total Average Salaries	64 360 000 $
Farm Players Total Salaries	1 664 300 $
Farm Players Total Average Salaries	1 664 300 $
Coaches Total Salaries	1 900 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 519 568 $
Farm Year To Date Expenses	2 259 900 $
Pro Salary Cap Per Days	326 034 $
Pro Salary Cap To Date	64 762 536 $
Farm Salary Cap Per Days	8 491 $
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	340 725 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 042 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 762 536 $
Estimate Under Maximum Salary Cap of 65 000 000 $	237 464 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 762 536 $
Current Bank Account	17 068 969 $
Projected Bank Account	17 068 969 $

Pro Players Salaries
Logan Couture (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Seth Jones (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Mark Stone (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	0 $
Jakob Silfverberg (1 Way Contract)	5 700 000 $ (1)
-Salary Remaining :	0 $
Jake Allen (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Alex Galchenyuk (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	0 $
Adam Larsson (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
Sam Reinhart (1 Way Contract)	4 750 000 $ (4)
-Salary Remaining :	0 $
Troy Stecher (1 Way Contract)	3 300 000 $ (4)
-Salary Remaining :	0 $
Mark Jankowski (Out of Payroll)	2 500 000 $ (3)
-Salary Remaining :	0 $
Zach Bogosian (1 Way Contract)	2 300 000 $ (1)
-Salary Remaining :	0 $
Chris Kreider (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Mark Pysyk (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Spooner (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Nikolai Zherdev (1 Way Contract)	1 450 000 $ (1)
-1 Way Contract Salary Cap :	14 500 $
-Salary Remaining :	0 $
Maxime Talbot (1 Way Contract)	1 400 000 $ (2)
-Salary Remaining :	0 $
Johnny Oduya (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
Duncan Siemens	900 000 $ (3)
-Salary Remaining :	0 $
Andreas Johnson	800 000 $ (2)
-Salary Remaining :	0 $
Jake DeBrusk	800 000 $ (1)
-Salary Remaining :	0 $
Boyd Gordon (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
Roberto Luongo (1 Way Contract)	710 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 18 : 66 860 000 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Average Commitment
Year 18 : 66 860 000 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Cap with 1 Way Contract
Year 18 : 65 424 500 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $

Farm Players Salaries
Petr Vrana	99 900 $ (2)
Salary Remaining :	0 $
Petteri Nokelainen	99 900 $ (2)
Salary Remaining :	0 $
Erik Condra	99 900 $ (2)
Salary Remaining :	0 $
Matt Greene	99 900 $ (2)
Salary Remaining :	0 $
Steve Downie	99 900 $ (2)
Salary Remaining :	0 $
Ryan Shannon	99 900 $ (2)
Salary Remaining :	0 $
Anton Babchuk	99 900 $ (2)
Salary Remaining :	0 $
Rob Schremp	92 500 $ (3)
Salary Remaining :	0 $
Jiri Tlusty	90 000 $ (3)
Salary Remaining :	0 $
Adam Dennis	87 000 $ (3)
Salary Remaining :	0 $
Fedor Tyutin	85 000 $ (2)
Salary Remaining :	0 $
Anton Slepyshev	85 000 $ (2)
Salary Remaining :	0 $
Jeremy Williams	80 000 $ (3)
Salary Remaining :	0 $
T.J. Hensick	75 500 $ (3)
Salary Remaining :	0 $
Peter Mueller	70 000 $ (2)
Salary Remaining :	0 $
Magnus Hellberg	65 000 $ (1)
Salary Remaining :	0 $
Cam Barker	62 500 $ (2)
Salary Remaining :	0 $
Jonathan Ericsson	60 000 $ (2)
Salary Remaining :	0 $
Miles Wood	60 000 $ (1)
Salary Remaining :	0 $
Matt Smaby	52 500 $ (2)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 18 : 1 664 300 $
Year 19 : 1 539 300 $
Year 20 : 425 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 664 300 $
Year 19 : 1 539 300 $
Year 20 : 425 000 $
Year 21 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 65 000 000 $ Available Cap Space	Over Minimum of 40 000 000 $	Pro Players	Farm Players	Total Players
Anaheim	8 992 623 $	63 024 310 $	1 975 690 $	23 024 310 $	21	21	42
Arizona	6 947 331 $	62 697 648 $	2 302 352 $	22 697 648 $	22	19	41
Boston	12 894 280 $	59 204 285 $	5 795 715 $	19 204 285 $	23	18	41
Buffalo	6 848 198 $	62 026 098 $	2 973 902 $	22 026 098 $	24	20	44
Calgary	1 119 315 $	62 091 576 $	2 908 424 $	22 091 576 $	22	16	38
Chicago	23 491 803 $	61 568 128 $	3 431 872 $	21 568 128 $	22	20	42
Colorado	10 544 027 $	58 028 857 $	6 971 143 $	18 028 857 $	20	20	40
Columbus	2 211 175 $	62 492 027 $	2 507 973 $	22 492 027 $	23	18	41
Detroit	(1 470 566 $)	61 592 441 $	3 407 559 $	21 592 441 $	23	15	38
Edmonton	46 914 187 $	58 153 318 $	6 846 682 $	18 153 318 $	22	18	40
Floride	15 998 656 $	51 515 946 $	13 484 054 $	11 515 946 $	21	17	38
LosAngeles	275 186 $	63 974 892 $	1 025 108 $	23 974 892 $	22	17	39
Minnesota	1 340 128 $	64 943 068 $	56 932 $	24 943 068 $	22	20	42
Montreal	12 222 994 $	63 350 940 $	1 649 060 $	23 350 940 $	22	19	41
Nashville	23 075 766 $	55 088 487 $	9 911 513 $	15 088 487 $	24	16	40
New Jersey	12 336 826 $	59 233 610 $	5 766 390 $	19 233 610 $	23	18	41
NYRangers	19 500 073 $	62 595 328 $	2 404 672 $	22 595 328 $	22	17	39
Philadelphie	23 743 472 $	64 062 043 $	937 957 $	24 062 043 $	21	23	44
Pittsburgh	(2 329 626 $)	64 678 350 $	321 650 $	24 678 350 $	25	14	39
San Jose	12 258 077 $	59 866 525 $	5 133 475 $	19 866 525 $	23	19	42
St. Louis	24 209 373 $	59 461 650 $	5 538 350 $	19 461 650 $	24	17	41
Toronto	1 235 097 $	64 879 701 $	120 299 $	24 879 701 $	21	21	42
Washington	1 299 475 $	60 578 239 $	4 421 761 $	20 578 239 $	21	19	40
Winnipeg	17 068 969 $	64 762 536 $	237 464 $	24 762 536 $	22	20	42

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 - %