FHSW - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7000 - 85 $ - 6 174 - 88,20%
Level 2:	6000 - 58 $ - 5 388 - 89,81%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	5556 - 30 $ - 4 734 - 85,20%
Luxury :	1389 - 175 $ - 1 067 - 76,84%
Total Capacity :	21945
Farm
Farm Level 1:	2000 - 50 $ - 1 543 - 77,13%
Farm Level 2:	1000 - 30 $ - 772 - 77,24%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 364 - 88,24%
Average Income per Game	1 682 270 $
Year to Date Revenue	68 973 062 $
Farm
Home Games Left	2
Average Attendance - %	2 315 - 77,17%
Average Income per Game	135 407 $
Year to Date Revenue	5 280 861 $
Expense
Pro Players Total Salaries	56 653 000 $
Pro Players Total Average Salaries	56 653 000 $
Farm Players Total Salaries	1 482 700 $
Farm Players Total Average Salaries	1 482 700 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 550 000 $
Pro Year To Date Expenses	63 432 242 $
Farm Year To Date Expenses	1 998 344 $
Pro Salary Cap Per Days	289 046 $
Pro Salary Cap To Date	59 396 521 $
Farm Salary Cap Per Days	8 192 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	270 813 $
Pro Remaining Season Days	0
Pro Expenses Per Days	306 903 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 954 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 946 521 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 053 479 $
Estimate Over Minimum Salary Cap of 40 000 000 $	21 946 521 $
Current Bank Account	9 917 604 $
Projected Bank Account	10 188 417 $

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	7 500 000 $ (4)
-Salary Remaining :	0 $
Jonathan Toews (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	0 $
Rasmus Ristolainen (1 Way Contract)	6 700 000 $ (4)
-Salary Remaining :	0 $
Kyle Connor (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
Darnell Nurse (1 Way Contract)	4 900 000 $ (4)
-Salary Remaining :	0 $
Mathieu Perreault (1 Way Contract)	4 158 000 $ (1)
-Salary Remaining :	0 $
Robert Bortuzzo (1 Way Contract)	2 810 000 $ (1)
-Salary Remaining :	0 $
Devin Shore (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	0 $
Ryan Getzlaf (1 Way Contract)	2 485 000 $ (2)
-Salary Remaining :	0 $
Joonas Korpisalo (1 Way Contract)	2 400 000 $ (2)
-Salary Remaining :	0 $
Marco Scandella (1 Way Contract)	2 400 000 $ (1)
-Salary Remaining :	0 $
Henrik Lundqvist	1 150 000 $ (1)
-Salary Remaining :	0 $
Andrei Svechnikov	900 000 $ (2)
-Salary Remaining :	0 $
Joel Eriksson Ek	900 000 $ (2)
-Salary Remaining :	0 $
Thomas Chabot	900 000 $ (2)
-Salary Remaining :	0 $
Matt Grzelcyk (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
Jason Dickinson	800 000 $ (1)
-Salary Remaining :	0 $
Adrian Kempe	800 000 $ (2)
-Salary Remaining :	0 $
Erik Cernak	600 000 $ (1)
-Salary Remaining :	0 $
Neal Pionk	600 000 $ (1)
-Salary Remaining :	0 $
Victor Olofsson	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 19 : 56 653 000 $
Year 20 : 35 785 000 $
Year 21 : 27 400 000 $
Year 22 : 24 600 000 $
Salary Average Commitment
Year 19 : 56 653 000 $
Year 20 : 35 785 000 $
Year 21 : 27 400 000 $
Year 22 : 24 600 000 $
Salary Cap with 1 Way Contract
Year 19 : 56 653 000 $
Year 20 : 35 785 000 $
Year 21 : 27 400 000 $
Year 22 : 24 600 000 $

Farm Players Salaries
Nick Spaling	117 000 $ (2)
Salary Remaining :	0 $
James Neal	116 000 $ (3)
Salary Remaining :	0 $
Trevor Daley	104 000 $ (2)
Salary Remaining :	0 $
Kris Versteeg	95 700 $ (3)
Salary Remaining :	0 $
Jordan Weal	95 000 $ (1)
Salary Remaining :	0 $
Benoit Pouliot	90 000 $ (2)
Salary Remaining :	0 $
Mikko Lehtonen	80 000 $ (1)
Salary Remaining :	0 $
Nick Seeler	75 000 $ (2)
Salary Remaining :	0 $
Luke Adam	75 000 $ (3)
Salary Remaining :	0 $
Igor Ozhiganov	70 000 $ (2)
Salary Remaining :	0 $
Casey DeSmith	70 000 $ (1)
Salary Remaining :	0 $
Joakim Nygard	60 000 $ (1)
Salary Remaining :	0 $
Christian Wolanin	60 000 $ (1)
Salary Remaining :	0 $
Marc-Antoine Pouliot	55 000 $ (3)
Salary Remaining :	0 $
Andrew MacDonald	55 000 $ (2)
Salary Remaining :	0 $
Mikko Koskinen	55 000 $ (1)
Salary Remaining :	0 $
Matt Frattin	55 000 $ (2)
Salary Remaining :	0 $
Mike Green	55 000 $ (1)
Salary Remaining :	0 $
Sam Lafferty	50 000 $ (1)
Salary Remaining :	0 $
Max Veronneau	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 19 : 1 482 700 $
Year 20 : 957 700 $
Year 21 : 341 700 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 482 700 $
Year 20 : 957 700 $
Year 21 : 341 700 $
Year 22 : 0 $

Arizona

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6500 - 87 $ - 6 032 - 92,80%
Level 2:	5000 - 56 $ - 4 997 - 99,95%
Level 3:	2000 - 43 $ - 2 000 - 100,00%
Level 4:	4000 - 32 $ - 3 741 - 93,54%
Luxury :	1000 - 175 $ - 995 - 99,51%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - 50 $ - 1 543 - 77,13%
Farm Level 2:	1000 - 30 $ - 777 - 77,74%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 766 - 96,03%
Average Income per Game	1 599 080 $
Year to Date Revenue	65 562 291 $
Farm
Home Games Left	2
Average Attendance - %	2 320 - 77,34%
Average Income per Game	135 615 $
Year to Date Revenue	5 288 988 $
Expense
Pro Players Total Salaries	58 732 000 $
Pro Players Total Average Salaries	58 732 000 $
Farm Players Total Salaries	1 169 000 $
Farm Players Total Average Salaries	1 169 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 520 000 $
Pro Year To Date Expenses	61 174 630 $
Farm Year To Date Expenses	1 708 606 $
Pro Salary Cap Per Days	299 653 $
Pro Salary Cap To Date	58 674 647 $
Farm Salary Cap Per Days	6 459 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	271 230 $
Pro Remaining Season Days	0
Pro Expenses Per Days	312 408 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 221 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	60 194 647 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 805 353 $
Estimate Over Minimum Salary Cap of 40 000 000 $	20 194 647 $
Current Bank Account	27 052 574 $
Projected Bank Account	27 323 804 $

Pro Players Salaries
Jack Eichel (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Nick Schmaltz (1 Way Contract)	6 350 000 $ (4)
-Salary Remaining :	0 $
Jonathan Huberdeau (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Mathew Barzal (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Torey Krug (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	0 $
Erik Johnson (1 Way Contract)	4 850 000 $ (1)
-Salary Remaining :	0 $
Dougie Hamilton (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Louis Domingue (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
T.J. Brodie (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	0 $
Nate Schmidt (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	0 $
Mark Giordano (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Cody Bass	930 000 $ (3)
-Salary Remaining :	0 $
Miro Heiskanen	900 000 $ (3)
-Salary Remaining :	0 $
Timo Meier	900 000 $ (1)
-Salary Remaining :	0 $
Denis Gurianov	800 000 $ (2)
-Salary Remaining :	0 $
Dominik Kubalik	800 000 $ (1)
-Salary Remaining :	0 $
Roope Hintz	600 000 $ (2)
-Salary Remaining :	0 $
Frans Nielsen (1 Way Contract)	552 000 $ (1)
-Salary Remaining :	0 $
Magnus Paajarvi (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	0 $
Miika Wiikman (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Daniel Catenacci	500 000 $ (2)
-Salary Remaining :	0 $
Andrew Mangiapane	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 19 : 58 732 000 $
Year 20 : 37 880 000 $
Year 21 : 29 980 000 $
Year 22 : 12 350 000 $
Salary Average Commitment
Year 19 : 58 732 000 $
Year 20 : 37 880 000 $
Year 21 : 29 980 000 $
Year 22 : 12 350 000 $
Salary Cap with 1 Way Contract
Year 19 : 58 732 000 $
Year 20 : 37 880 000 $
Year 21 : 29 980 000 $
Year 22 : 12 350 000 $

Farm Players Salaries
Cam Talbot	130 000 $ (1)
Salary Remaining :	0 $
Matt Read	97 500 $ (3)
Salary Remaining :	0 $
Alexandar Georgiyev	90 000 $ (1)
Salary Remaining :	0 $
Wojtek Wolski	90 000 $ (1)
Salary Remaining :	0 $
Matt Carle	80 000 $ (1)
Salary Remaining :	0 $
Alex Petrovic	75 000 $ (1)
Salary Remaining :	0 $
David Booth	71 500 $ (3)
Salary Remaining :	0 $
Riley Sheahan	70 000 $ (1)
Salary Remaining :	0 $
Viktor Antipin	60 000 $ (2)
Salary Remaining :	0 $
Andreas Borgman	55 000 $ (2)
Salary Remaining :	0 $
Gilbert Brule	50 000 $ (3)
Salary Remaining :	0 $
Lauri Tukonen	50 000 $ (3)
Salary Remaining :	0 $
Clay Wilson	50 000 $ (3)
Salary Remaining :	0 $
Charlie Lindgren	50 000 $ (2)
Salary Remaining :	0 $
Derek Smith	50 000 $ (3)
Salary Remaining :	0 $
Joseph Cramarossa	50 000 $ (2)
Salary Remaining :	0 $
Greg McKegg	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 19 : 1 169 000 $
Year 20 : 584 000 $
Year 21 : 369 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 169 000 $
Year 20 : 584 000 $
Year 21 : 369 000 $
Year 22 : 0 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6500 - 80 $ - 6 116 - 94,09%
Level 2:	5500 - 50 $ - 5 370 - 97,64%
Level 3:	2778 - 40 $ - 2 430 - 87,48%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 160 $ - 999 - 99,94%
Total Capacity :	19778
Farm
Farm Level 1:	2000 - 50 $ - 1 543 - 77,15%
Farm Level 2:	1000 - 30 $ - 766 - 76,62%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 915 - 95,64%
Average Income per Game	1 505 069 $
Year to Date Revenue	61 707 842 $
Farm
Home Games Left	2
Average Attendance - %	2 309 - 76,97%
Average Income per Game	135 177 $
Year to Date Revenue	5 271 887 $
Expense
Pro Players Total Salaries	64 945 000 $
Pro Players Total Average Salaries	64 945 000 $
Farm Players Total Salaries	1 714 800 $
Farm Players Total Average Salaries	1 714 800 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 400 000 $
Pro Year To Date Expenses	65 555 162 $
Farm Year To Date Expenses	2 293 526 $
Pro Salary Cap Per Days	331 352 $
Pro Salary Cap To Date	61 634 195 $
Farm Salary Cap Per Days	9 474 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	270 353 $
Pro Remaining Season Days	0
Pro Expenses Per Days	349 209 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 789 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 034 195 $
Estimate Under Maximum Salary Cap of 65 000 000 $	965 805 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 034 195 $
Current Bank Account	11 410 236 $
Projected Bank Account	11 680 589 $

Pro Players Salaries
Jeff Petry (1 Way Contract)	6 350 000 $ (1)
-Salary Remaining :	0 $
Jake Guentzel (1 Way Contract)	6 250 000 $ (3)
-Salary Remaining :	0 $
Kyle Turris (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
Jeff Carter (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Max Pacioretty (1 Way Contract)	4 760 000 $ (1)
-Salary Remaining :	0 $
Colton Parayko (1 Way Contract)	4 650 000 $ (2)
-Salary Remaining :	0 $
Brock Nelson (1 Way Contract)	4 600 000 $ (1)
-Salary Remaining :	0 $
Oscar Klefbom (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Jay Bouwmeester (1 Way Contract)	4 410 000 $ (1)
-Salary Remaining :	0 $
Roman Josi (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
J.T. Compher (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Philipp Grubauer (1 Way Contract)	2 975 000 $ (1)
-Salary Remaining :	0 $
Marc-André Cliche (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	0 $
Artturi Lehkonen (1 Way Contract)	1 600 000 $ (3)
-Salary Remaining :	0 $
Pierre-Luc Dubois	900 000 $ (1)
-Salary Remaining :	0 $
Jack Hughes	900 000 $ (3)
-Salary Remaining :	0 $
Kevin Poulin	850 000 $ (2)
-Salary Remaining :	0 $
Erik Haula (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
Oskar Lindblom	600 000 $ (2)
-Salary Remaining :	0 $
Philippe Myers	600 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 19 : 64 945 000 $
Year 20 : 27 950 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 64 945 000 $
Year 20 : 27 950 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 64 945 000 $
Year 20 : 27 950 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $

Farm Players Salaries
Chris Campoli	110 000 $ (1)
Salary Remaining :	0 $
Karl Alzner	110 000 $ (1)
Salary Remaining :	0 $
Curtis McElhinney	100 000 $ (1)
Salary Remaining :	0 $
Patric Hornqvist	100 000 $ (1)
Salary Remaining :	0 $
Clarke MacArthur	99 800 $ (1)
Salary Remaining :	0 $
Phillip Di Giuseppe	95 000 $ (3)
Salary Remaining :	0 $
Mattias Janmark	90 000 $ (1)
Salary Remaining :	0 $
Michael Bournival	90 000 $ (2)
Salary Remaining :	0 $
Adam Lowry	90 000 $ (2)
Salary Remaining :	0 $
Chris VandeVelde	90 000 $ (3)
Salary Remaining :	0 $
Brett Bellemore	80 000 $ (1)
Salary Remaining :	0 $
Frederik Gauthier	80 000 $ (1)
Salary Remaining :	0 $
Niklas Grossman	80 000 $ (2)
Salary Remaining :	0 $
Eric Fehr	80 000 $ (1)
Salary Remaining :	0 $
Nicolas Aube-Kubel	80 000 $ (2)
Salary Remaining :	0 $
Fabian Brunnstrom	75 000 $ (2)
Salary Remaining :	0 $
Matt Beleskey	70 000 $ (1)
Salary Remaining :	0 $
Lance Bouma	70 000 $ (3)
Salary Remaining :	0 $
Cameron Gaunce	65 000 $ (3)
Salary Remaining :	0 $
Jon Merrill	60 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 19 : 1 714 800 $
Year 20 : 795 000 $
Year 21 : 320 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 714 800 $
Year 20 : 795 000 $
Year 21 : 320 000 $
Year 22 : 0 $

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 75 $ - 5 948 - 99,13%
Level 2:	5000 - 46 $ - 5 000 - 100,00%
Level 3:	2000 - 28 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 152 $ - 999 - 99,91%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 529 - 76,46%
Farm Level 2:	1000 - 30 $ - 770 - 77,03%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 947 - 99,70%
Average Income per Game	1 301 310 $
Year to Date Revenue	53 353 723 $
Farm
Home Games Left	2
Average Attendance - %	2 300 - 76,65%
Average Income per Game	134 422 $
Year to Date Revenue	5 242 440 $
Expense
Pro Players Total Salaries	50 338 000 $
Pro Players Total Average Salaries	50 338 000 $
Farm Players Total Salaries	1 220 600 $
Farm Players Total Average Salaries	1 220 600 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 655 000 $
Pro Year To Date Expenses	50 930 345 $
Farm Year To Date Expenses	1 669 668 $
Pro Salary Cap Per Days	250 765 $
Pro Salary Cap To Date	46 546 607 $
Farm Salary Cap Per Days	6 744 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	268 843 $
Pro Remaining Season Days	0
Pro Expenses Per Days	261 418 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 506 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	49 201 607 $
Estimate Under Maximum Salary Cap of 65 000 000 $	15 798 393 $
Estimate Over Minimum Salary Cap of 40 000 000 $	9 201 607 $
Current Bank Account	12 166 503 $
Projected Bank Account	12 435 346 $

Pro Players Salaries
David Krejci (1 Way Contract)	6 460 000 $ (2)
-Salary Remaining :	0 $
Ryan Strome (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Josh Morrissey (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
Duncan Keith (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Dan Girardi (1 Way Contract)	3 750 000 $ (1)
-Salary Remaining :	0 $
Travis Hamonic (1 Way Contract)	3 250 000 $ (2)
-Salary Remaining :	0 $
Kevin Hayes (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Nicklas Bergfors (1 Way Contract)	2 300 000 $ (3)
-Salary Remaining :	0 $
Jannik Hansen (1 Way Contract)	2 150 000 $ (3)
-Salary Remaining :	0 $
Vinnie Hinostroza (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Oskar Sundqvist (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
Tomas Tatar (1 Way Contract)	1 900 000 $ (2)
-Salary Remaining :	0 $
Brian Elliott (1 Way Contract)	1 200 000 $ (2)
-1 Way Contract Salary Cap :	12 000 $
-Salary Remaining :	0 $
Matt Murray (1 Way Contract)	950 000 $ (3)
-Salary Remaining :	0 $
T.J. Oshie (1 Way Contract)	926 000 $ (1)
-Salary Remaining :	0 $
Sam Bennett	900 000 $ (1)
-Salary Remaining :	0 $
Filip Chytil	900 000 $ (2)
-Salary Remaining :	0 $
Jake Muzzin (1 Way Contract)	852 000 $ (2)
-Salary Remaining :	0 $
Samuel Girard	800 000 $ (2)
-Salary Remaining :	0 $
John Moore	700 000 $ (1)
-Salary Remaining :	0 $
Tobias Rieder (1 Way Contract)	700 000 $ (3)
-Salary Remaining :	0 $
Sven Baertschi (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	0 $
Pascal Leclaire (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 19 : 50 338 000 $
Year 20 : 38 462 000 $
Year 21 : 15 600 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 50 338 000 $
Year 20 : 38 462 000 $
Year 21 : 15 600 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 49 150 000 $
Year 20 : 37 274 000 $
Year 21 : 15 600 000 $
Year 22 : 0 $

Farm Players Salaries
Andrew Shaw	90 000 $ (3)
Salary Remaining :	0 $
Josh Norris	90 000 $ (3)
Salary Remaining :	0 $
Nick Merkley	80 000 $ (2)
Salary Remaining :	0 $
Dominik Kahun	80 000 $ (1)
Salary Remaining :	0 $
Braydon Coburn	75 600 $ (2)
Salary Remaining :	0 $
Slater Koekkoek	70 000 $ (1)
Salary Remaining :	0 $
Martin Marincin	70 000 $ (1)
Salary Remaining :	0 $
Filip Hronek	70 000 $ (2)
Salary Remaining :	0 $
Miikka Salomaki	70 000 $ (1)
Salary Remaining :	0 $
Martin Frk	65 000 $ (1)
Salary Remaining :	0 $
Michael Latta	65 000 $ (1)
Salary Remaining :	0 $
Ondrej Kase	60 000 $ (1)
Salary Remaining :	0 $
Teemu Pulkkinen	60 000 $ (2)
Salary Remaining :	0 $
Lucas Lessio	60 000 $ (1)
Salary Remaining :	0 $
Julian Melchiori	60 000 $ (2)
Salary Remaining :	0 $
Devante Smith-Pelly	55 000 $ (2)
Salary Remaining :	0 $
Johnny Oduya	50 000 $ (1)
Salary Remaining :	0 $
Alex Stalock	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 19 : 1 220 600 $
Year 20 : 580 600 $
Year 21 : 180 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 220 600 $
Year 20 : 580 600 $
Year 21 : 180 000 $
Year 22 : 0 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6200 - 98 $ - 4 634 - 74,74%
Level 2:	5500 - 79 $ - 3 575 - 64,99%
Level 3:	2778 - 60 $ - 1 506 - 54,20%
Level 4:	5556 - 45 $ - 2 670 - 48,05%
Luxury :	1389 - 188 $ - 851 - 61,23%
Total Capacity :	21423
Farm
Farm Level 1:	2000 - 50 $ - 1 531 - 76,56%
Farm Level 2:	1000 - 30 $ - 765 - 76,54%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13 234 - 61,77%
Average Income per Game	1 494 270 $
Year to Date Revenue	61 265 052 $
Farm
Home Games Left	2
Average Attendance - %	2 297 - 76,56%
Average Income per Game	134 359 $
Year to Date Revenue	5 239 995 $
Expense
Pro Players Total Salaries	42 450 000 $
Pro Players Total Average Salaries	42 450 000 $
Farm Players Total Salaries	1 510 500 $
Farm Players Total Average Salaries	1 510 500 $
Coaches Total Salaries	3 296 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 982 000 $
Pro Year To Date Expenses	54 647 097 $
Farm Year To Date Expenses	2 224 703 $
Pro Salary Cap Per Days	216 582 $
Pro Salary Cap To Date	50 927 940 $
Farm Salary Cap Per Days	8 345 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	268 718 $
Pro Remaining Season Days	0
Pro Expenses Per Days	230 000 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 025 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	56 909 940 $
Estimate Under Maximum Salary Cap of 65 000 000 $	8 090 060 $
Estimate Over Minimum Salary Cap of 40 000 000 $	16 909 940 $
Current Bank Account	33 723 425 $
Projected Bank Account	33 992 143 $

Pro Players Salaries
J.T. Miller (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Olli Maatta (1 Way Contract)	4 200 000 $ (4)
-Salary Remaining :	0 $
Joonas Donskoi (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Radek Faksa (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Brett Pesce (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Brett Connolly (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Keith Aulie (1 Way Contract)	2 550 000 $ (1)
-Salary Remaining :	0 $
Brady Skjei (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Klas Dahlbeck (1 Way Contract)	2 300 000 $ (1)
-Salary Remaining :	0 $
Joel Armia (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Marc-Andre Fleury (1 Way Contract)	1 750 000 $ (3)
-Salary Remaining :	0 $
Frederick Gaudreau (1 Way Contract)	1 450 000 $ (1)
-Salary Remaining :	0 $
Frank Vatrano (1 Way Contract)	1 100 000 $ (3)
-Salary Remaining :	0 $
Linus Ullmark	900 000 $ (1)
-Salary Remaining :	0 $
Pavel Zacha	900 000 $ (2)
-Salary Remaining :	0 $
Maxime Comtois	800 000 $ (3)
-Salary Remaining :	0 $
Lukas Sedlak	800 000 $ (2)
-Salary Remaining :	0 $
Colin Wilson (1 Way Contract)	700 000 $ (3)
-Salary Remaining :	0 $
Ian White (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Yegor Sharangovich	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 19 : 42 450 000 $
Year 20 : 22 250 000 $
Year 21 : 9 050 000 $
Year 22 : 4 200 000 $
Salary Average Commitment
Year 19 : 42 450 000 $
Year 20 : 22 250 000 $
Year 21 : 9 050 000 $
Year 22 : 4 200 000 $
Salary Cap with 1 Way Contract
Year 19 : 42 450 000 $
Year 20 : 22 250 000 $
Year 21 : 9 050 000 $
Year 22 : 4 200 000 $

Farm Players Salaries
Semyon Varlamov	126 000 $ (3)
Salary Remaining :	0 $
Jussi Jokinen	126 000 $ (1)
Salary Remaining :	0 $
Andrew Cogliano	110 100 $ (1)
Salary Remaining :	0 $
Kevin Connauton	99 900 $ (3)
Salary Remaining :	0 $
Joe Vitale	97 500 $ (3)
Salary Remaining :	0 $
Craig Smith	90 000 $ (3)
Salary Remaining :	0 $
Ron Hainsey	90 000 $ (3)
Salary Remaining :	0 $
Michael Dal Colle	90 000 $ (2)
Salary Remaining :	0 $
Tommy Wingels	90 000 $ (3)
Salary Remaining :	0 $
Joey Hishon	85 000 $ (1)
Salary Remaining :	0 $
Antti Pihlstrom	76 000 $ (1)
Salary Remaining :	0 $
Connor Brickley	75 000 $ (1)
Salary Remaining :	0 $
Patrik Nemeth	70 000 $ (1)
Salary Remaining :	0 $
Christian Djoos	60 000 $ (1)
Salary Remaining :	0 $
Steven Kampfer	60 000 $ (1)
Salary Remaining :	0 $
Juho Lammikko	60 000 $ (2)
Salary Remaining :	0 $
Daniel Brickley	55 000 $ (4)
Salary Remaining :	0 $
Josef Korenar	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 19 : 1 510 500 $
Year 20 : 848 400 $
Year 21 : 698 400 $
Year 22 : 55 000 $
Salary Average Commitment
Year 19 : 1 510 500 $
Year 20 : 848 400 $
Year 21 : 698 400 $
Year 22 : 55 000 $

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6500 - 83 $ - 5 944 - 91,44%
Level 2:	5500 - 63 $ - 4 808 - 87,42%
Level 3:	2778 - 33 $ - 2 488 - 89,55%
Level 4:	5556 - 23 $ - 4 844 - 87,19%
Luxury :	1000 - 185 $ - 891 - 89,10%
Total Capacity :	21334
Farm
Farm Level 1:	2000 - 50 $ - 1 519 - 75,93%
Farm Level 2:	1000 - 30 $ - 766 - 76,57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 975 - 88,94%
Average Income per Game	1 589 241 $
Year to Date Revenue	65 158 900 $
Farm
Home Games Left	2
Average Attendance - %	2 284 - 76,14%
Average Income per Game	133 513 $
Year to Date Revenue	5 206 991 $
Expense
Pro Players Total Salaries	64 406 000 $
Pro Players Total Average Salaries	64 406 000 $
Farm Players Total Salaries	1 670 700 $
Farm Players Total Average Salaries	1 670 700 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	69 188 580 $
Farm Year To Date Expenses	2 151 811 $
Pro Salary Cap Per Days	328 602 $
Pro Salary Cap To Date	64 240 549 $
Farm Salary Cap Per Days	9 230 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	267 025 $
Pro Remaining Season Days	0
Pro Expenses Per Days	349 010 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 993 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 240 549 $
Estimate Under Maximum Salary Cap of 65 000 000 $	759 451 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 240 549 $
Current Bank Account	1 737 187 $
Projected Bank Account	2 004 212 $

Pro Players Salaries
Steven Stamkos (1 Way Contract)	7 300 000 $ (3)
-Salary Remaining :	0 $
Mika Zibanejad (1 Way Contract)	6 750 000 $ (2)
-Salary Remaining :	0 $
Brandon Saad (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	0 $
Auston Matthews (1 Way Contract)	6 400 000 $ (1)
-Salary Remaining :	0 $
Cam Fowler (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
Claude Giroux (1 Way Contract)	4 900 000 $ (1)
-Salary Remaining :	0 $
Tyler Ennis (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Dmitry Kulikov (1 Way Contract)	3 500 000 $ (4)
-Salary Remaining :	0 $
Esa Lindell (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Nikita Zadorov (Out of Payroll)	2 850 000 $ (2)
-Salary Remaining :	0 $
Phillip Danault (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
John Gibson (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
Nikita Filatov (1 Way Contract)	2 555 000 $ (2)
-Salary Remaining :	0 $
Corey Perry (1 Way Contract)	1 330 000 $ (1)
-Salary Remaining :	0 $
Derek Forbort (1 Way Contract)	1 120 000 $ (1)
-Salary Remaining :	0 $
Blake Coleman (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
Ben Bishop (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	0 $
Mikhail Sergachev	900 000 $ (2)
-Salary Remaining :	0 $
Evan Rodrigues (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	0 $
Zach Sanford (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Matthew Benning	600 000 $ (3)
-Salary Remaining :	0 $
Paul Byron (1 Way Contract)	501 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 19 : 67 256 000 $
Year 20 : 44 506 000 $
Year 21 : 21 401 000 $
Year 22 : 9 000 000 $
Salary Average Commitment
Year 19 : 67 256 000 $
Year 20 : 44 506 000 $
Year 21 : 21 401 000 $
Year 22 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 67 256 000 $
Year 20 : 44 506 000 $
Year 21 : 21 401 000 $
Year 22 : 9 000 000 $

Farm Players Salaries
Michal Neuvirth	140 000 $ (1)
Salary Remaining :	0 $
Ilya Zubov	130 000 $ (3)
Salary Remaining :	0 $
Dave Bolland	122 000 $ (1)
Salary Remaining :	0 $
Carl Soderberg	111 000 $ (3)
Salary Remaining :	0 $
Nick Holden	90 100 $ (3)
Salary Remaining :	0 $
Ryan White	90 000 $ (1)
Salary Remaining :	0 $
Luke Kunin	90 000 $ (3)
Salary Remaining :	0 $
Kevan Miller	90 000 $ (3)
Salary Remaining :	0 $
Cody McLeod	90 000 $ (2)
Salary Remaining :	0 $
Jordie Benn	90 000 $ (2)
Salary Remaining :	0 $
Dillon Dube	80 000 $ (3)
Salary Remaining :	0 $
Byron Froese	75 000 $ (3)
Salary Remaining :	0 $
Dustin Tokarski	70 100 $ (3)
Salary Remaining :	0 $
Jacob Josefson	65 000 $ (2)
Salary Remaining :	0 $
Drew Stafford	60 000 $ (2)
Salary Remaining :	0 $
Cody Goloubef	60 000 $ (3)
Salary Remaining :	0 $
Mason Appleton	60 000 $ (2)
Salary Remaining :	0 $
Michal Jordan	55 000 $ (1)
Salary Remaining :	0 $
Chad Johnson	52 500 $ (3)
Salary Remaining :	0 $
Gregory Stewart	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 19 : 1 670 700 $
Year 20 : 1 263 700 $
Year 21 : 848 700 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 670 700 $
Year 20 : 1 263 700 $
Year 21 : 848 700 $
Year 22 : 0 $

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7133 - 120 $ - 4 181 - 58,61%
Level 2:	6944 - 80 $ - 3 623 - 52,18%
Level 3:	2778 - 50 $ - 2 095 - 75,42%
Level 4:	5556 - 30 $ - 4 693 - 84,47%
Luxury :	1389 - 200 $ - 920 - 66,24%
Total Capacity :	23800
Farm
Farm Level 1:	2000 - 30 $ - 1 981 - 99,03%
Farm Level 2:	1000 - 20 $ - 979 - 97,87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 512 - 65,18%
Average Income per Game	1 538 998 $
Year to Date Revenue	63 098 919 $
Farm
Home Games Left	2
Average Attendance - %	2 959 - 98,64%
Average Income per Game	106 640 $
Year to Date Revenue	4 158 945 $
Expense
Pro Players Total Salaries	51 347 750 $
Pro Players Total Average Salaries	51 347 750 $
Farm Players Total Salaries	1 874 920 $
Farm Players Total Average Salaries	1 874 920 $
Coaches Total Salaries	2 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 185 000 $
Pro Year To Date Expenses	58 382 872 $
Farm Year To Date Expenses	2 403 777 $
Pro Salary Cap Per Days	261 978 $
Pro Salary Cap To Date	55 628 677 $
Farm Salary Cap Per Days	10 359 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	213 279 $
Pro Remaining Season Days	0
Pro Expenses Per Days	273 458 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 121 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	56 813 677 $
Estimate Under Maximum Salary Cap of 65 000 000 $	8 186 323 $
Estimate Over Minimum Salary Cap of 40 000 000 $	16 813 677 $
Current Bank Account	9 205 942 $
Projected Bank Account	9 419 221 $

Pro Players Salaries
William Nylander (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Tyler Seguin (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Victor Rask (1 Way Contract)	5 650 000 $ (2)
-Salary Remaining :	0 $
Max Domi (1 Way Contract)	5 300 000 $ (2)
-Salary Remaining :	0 $
Ryan Ellis (1 Way Contract)	5 250 000 $ (4)
-Salary Remaining :	0 $
Alexander Edler (1 Way Contract)	4 483 750 $ (1)
-Salary Remaining :	0 $
Jaccob Slavin (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	0 $
Erik Gudbranson (1 Way Contract)	2 600 000 $ (1)
-Salary Remaining :	0 $
Nick Bjugstad (1 Way Contract)	2 250 000 $ (2)
-Salary Remaining :	0 $
Ryan Dzingel (1 Way Contract)	1 600 000 $ (1)
-Salary Remaining :	0 $
Steve Mason	1 301 000 $ (3)
-Salary Remaining :	0 $
Christian Ehrhoff	1 051 000 $ (1)
-Salary Remaining :	0 $
Wayne Simmonds (1 Way Contract)	1 010 000 $ (2)
-Salary Remaining :	0 $
Mikko Koivu (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Anthony Stewart	851 000 $ (1)
-Salary Remaining :	0 $
Scott Harrington (1 Way Contract)	850 000 $ (2)
-Salary Remaining :	0 $
Laurent Brossoit (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
Brad Malone	550 000 $ (2)
-Salary Remaining :	0 $
Vladimir Sobotka (1 Way Contract)	501 000 $ (1)
-Salary Remaining :	0 $
Casey Cizikas (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 19 : 51 347 750 $
Year 20 : 29 661 000 $
Year 21 : 13 551 000 $
Year 22 : 5 250 000 $
Salary Average Commitment
Year 19 : 51 347 750 $
Year 20 : 29 661 000 $
Year 21 : 13 551 000 $
Year 22 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 19 : 51 347 750 $
Year 20 : 29 661 000 $
Year 21 : 13 551 000 $
Year 22 : 5 250 000 $

Farm Players Salaries
Darren Helm	151 200 $ (3)
Salary Remaining :	0 $
Matt Halischuk	126 000 $ (1)
Salary Remaining :	0 $
Antti Niemi	115 100 $ (1)
Salary Remaining :	0 $
Matt Irwin	110 100 $ (3)
Salary Remaining :	0 $
Marc-Andre Bourdon	100 000 $ (1)
Salary Remaining :	0 $
Andrei Loktionov	99 900 $ (3)
Salary Remaining :	0 $
Troy Brouwer	99 500 $ (2)
Salary Remaining :	0 $
Chris Stewart	97 510 $ (3)
Salary Remaining :	0 $
Brett Sterling	95 510 $ (1)
Salary Remaining :	0 $
Haydn Fleury	90 000 $ (1)
Salary Remaining :	0 $
Brandon Pirri	90 000 $ (4)
Salary Remaining :	0 $
Kyle Rau	90 000 $ (2)
Salary Remaining :	0 $
Brady Tkachuk	90 000 $ (2)
Salary Remaining :	0 $
Dalton Prout	85 100 $ (3)
Salary Remaining :	0 $
Alex Nedeljkovic	80 000 $ (2)
Salary Remaining :	0 $
Jordan Szwarz	80 000 $ (4)
Salary Remaining :	0 $
Cory Emmerton	75 000 $ (1)
Salary Remaining :	0 $
Derek Meech	50 000 $ (1)
Salary Remaining :	0 $
Jeff Schultz	50 000 $ (1)
Salary Remaining :	0 $
Carter Verhaeghe	50 000 $ (1)
Salary Remaining :	0 $
Francois Beauchemin	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 19 : 1 874 920 $
Year 20 : 1 073 310 $
Year 21 : 713 810 $
Year 22 : 170 000 $
Salary Average Commitment
Year 19 : 1 874 920 $
Year 20 : 1 073 310 $
Year 21 : 713 810 $
Year 22 : 170 000 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 125 $ - 3 734 - 62,23%
Level 2:	5000 - 80 $ - 3 535 - 70,70%
Level 3:	2000 - 60 $ - 1 509 - 75,45%
Level 4:	4000 - 40 $ - 3 057 - 76,41%
Luxury :	1000 - 220 $ - 721 - 72,13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 527 - 76,37%
Farm Level 2:	1000 - 30 $ - 766 - 76,64%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12 555 - 69,75%
Average Income per Game	1 503 722 $
Year to Date Revenue	61 652 588 $
Farm
Home Games Left	2
Average Attendance - %	2 294 - 76,46%
Average Income per Game	134 136 $
Year to Date Revenue	5 231 290 $
Expense
Pro Players Total Salaries	67 960 000 $
Pro Players Total Average Salaries	67 960 000 $
Farm Players Total Salaries	1 664 900 $
Farm Players Total Average Salaries	1 664 900 $
Coaches Total Salaries	6 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	71 963 556 $
Farm Year To Date Expenses	4 197 168 $
Pro Salary Cap Per Days	342 441 $
Pro Salary Cap To Date	64 468 044 $
Farm Salary Cap Per Days	9 198 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	268 271 $
Pro Remaining Season Days	0
Pro Expenses Per Days	367 143 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 010 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 468 044 $
Estimate Under Maximum Salary Cap of 65 000 000 $	531 956 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 468 044 $
Current Bank Account	(9 185 377 $)
Projected Bank Account	(8 917 106 $)

Pro Players Salaries
Gabriel Landeskog (1 Way Contract)	8 600 000 $ (2)
-Salary Remaining :	0 $
Anze Kopitar (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	0 $
Niklas Hjalmarsson (1 Way Contract)	6 840 000 $ (2)
-Salary Remaining :	0 $
Bo Horvat (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Nino Niederreiter (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Josh Anderson (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
John Tavares (1 Way Contract)	4 270 000 $ (2)
-Salary Remaining :	0 $
Nikita Zaitsev (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Carey Price (1 Way Contract)	3 200 000 $ (1)
-Salary Remaining :	0 $
Cody Ceci (1 Way Contract)	3 200 000 $ (2)
-Salary Remaining :	0 $
Jakub Voracek (1 Way Contract)	3 100 000 $ (3)
-Salary Remaining :	0 $
Josh Manson (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
Oliver Bjorkstrand (1 Way Contract)	2 300 000 $ (3)
-Salary Remaining :	0 $
David Kampf (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	0 $
Matthew Peca	950 000 $ (1)
-Salary Remaining :	0 $
Tristan Jarry (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	0 $
Taylor Leier	900 000 $ (3)
-Salary Remaining :	0 $
Andrej Nestrasil (1 Way Contract)	850 000 $ (1)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	0 $
John Quenneville	800 000 $ (1)
-Salary Remaining :	0 $
Samuel Morin	750 000 $ (1)
-Salary Remaining :	0 $
Jonas Siegenthaler	600 000 $ (2)
-Salary Remaining :	0 $
Jake Dotchin (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 19 : 67 960 000 $
Year 20 : 49 210 000 $
Year 21 : 11 800 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 67 960 000 $
Year 20 : 49 210 000 $
Year 21 : 11 800 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 67 118 500 $
Year 20 : 49 210 000 $
Year 21 : 11 800 000 $
Year 22 : 0 $

Farm Players Salaries
Anders Nilsson	200 000 $ (2)
Salary Remaining :	0 $
Radko Gudas	200 000 $ (2)
Salary Remaining :	0 $
Jonas Hiller	122 000 $ (1)
Salary Remaining :	0 $
Mark Fraser	113 000 $ (1)
Salary Remaining :	0 $
Oscar Fantenberg	99 900 $ (1)
Salary Remaining :	0 $
Justin Bailey	95 000 $ (2)
Salary Remaining :	0 $
J.T. Brown	90 000 $ (3)
Salary Remaining :	0 $
Joseph Blandisi	85 000 $ (2)
Salary Remaining :	0 $
Zac Rinaldo	80 000 $ (3)
Salary Remaining :	0 $
Boo Nieves	75 000 $ (2)
Salary Remaining :	0 $
Hudson Fasching	70 000 $ (4)
Salary Remaining :	0 $
Stefan Elliott	70 000 $ (3)
Salary Remaining :	0 $
Keegan Kolesar	70 000 $ (2)
Salary Remaining :	0 $
Michael Amadio	70 000 $ (1)
Salary Remaining :	0 $
Trevor Carrick	65 000 $ (4)
Salary Remaining :	0 $
Filip Chlapik	60 000 $ (2)
Salary Remaining :	0 $
Nicolas Kerdiles	50 000 $ (3)
Salary Remaining :	0 $
Austin Wagner	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 19 : 1 664 900 $
Year 20 : 1 260 000 $
Year 21 : 425 000 $
Year 22 : 135 000 $
Salary Average Commitment
Year 19 : 1 664 900 $
Year 20 : 1 260 000 $
Year 21 : 425 000 $
Year 22 : 135 000 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8333 - 85 $ - 6 190 - 74,28%
Level 2:	6944 - 58 $ - 5 456 - 78,57%
Level 3:	2778 - 40 $ - 2 397 - 86,27%
Level 4:	5556 - 30 $ - 4 664 - 83,95%
Luxury :	1389 - 175 $ - 1 049 - 75,53%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 50 $ - 1 539 - 76,97%
Farm Level 2:	1000 - 30 $ - 765 - 76,49%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 755 - 79,02%
Average Income per Game	1 651 187 $
Year to Date Revenue	67 698 656 $
Farm
Home Games Left	2
Average Attendance - %	2 304 - 76,81%
Average Income per Game	134 885 $
Year to Date Revenue	5 260 517 $
Expense
Pro Players Total Salaries	66 770 000 $
Pro Players Total Average Salaries	66 770 000 $
Farm Players Total Salaries	1 709 900 $
Farm Players Total Average Salaries	1 709 900 $
Coaches Total Salaries	6 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	74 015 885 $
Farm Year To Date Expenses	3 250 612 $
Pro Salary Cap Per Days	321 722 $
Pro Salary Cap To Date	63 740 149 $
Farm Salary Cap Per Days	9 447 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	269 770 $
Pro Remaining Season Days	0
Pro Expenses Per Days	366 173 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 734 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 740 149 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 259 851 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 740 149 $
Current Bank Account	60 855 177 $
Projected Bank Account	61 124 947 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	8 700 000 $ (1)
-Salary Remaining :	0 $
Nathan MacKinnon (1 Way Contract)	8 500 000 $ (3)
-Salary Remaining :	0 $
Johnny Gaudreau (1 Way Contract)	7 500 000 $ (3)
-Salary Remaining :	0 $
Ryan Johansen (1 Way Contract)	6 800 000 $ (2)
-Salary Remaining :	0 $
Clayton Keller	6 500 000 $ (2)
-Salary Remaining :	0 $
Sami Vatanen (1 Way Contract)	6 100 000 $ (4)
-Salary Remaining :	0 $
Drew Doughty (1 Way Contract)	5 600 000 $ (3)
-Salary Remaining :	0 $
Derick Brassard (1 Way Contract)	3 210 000 $ (2)
-Salary Remaining :	0 $
Eric Robinson (1 Way Contract)	2 560 000 $ (1)
-Salary Remaining :	0 $
Jamie McGinn (1 Way Contract)	2 000 000 $ (1)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Josh Bailey (1 Way Contract)	1 750 000 $ (1)
-1 Way Contract Salary Cap :	17 500 $
-Salary Remaining :	0 $
Calvin Pickard (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
Travis Sanheim	900 000 $ (1)
-Salary Remaining :	0 $
Matthew Tkachuk	900 000 $ (1)
-Salary Remaining :	0 $
Charles McAvoy	900 000 $ (2)
-Salary Remaining :	0 $
P.K. Subban (1 Way Contract)	700 000 $ (3)
-Salary Remaining :	0 $
Tomas Nosek (1 Way Contract)	600 000 $ (2)
-Salary Remaining :	0 $
Riley Nash (1 Way Contract)	600 000 $ (2)
-Salary Remaining :	0 $
Jordan Martinook (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Pius Suter	500 000 $ (2)
-Salary Remaining :	0 $
John Marino	500 000 $ (2)
-Salary Remaining :	0 $
Igor Shesterkin	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 19 : 66 770 000 $
Year 20 : 49 010 000 $
Year 21 : 28 400 000 $
Year 22 : 6 100 000 $
Salary Average Commitment
Year 19 : 66 770 000 $
Year 20 : 49 010 000 $
Year 21 : 28 400 000 $
Year 22 : 6 100 000 $
Salary Cap with 1 Way Contract
Year 19 : 63 057 500 $
Year 20 : 49 010 000 $
Year 21 : 28 400 000 $
Year 22 : 6 100 000 $

Farm Players Salaries
Garnet Hathaway	200 000 $ (1)
Salary Remaining :	0 $
Steven Lorentz	200 000 $ (1)
Salary Remaining :	0 $
Connor Clifton	175 000 $ (1)
Salary Remaining :	0 $
Thomas Hickey	100 000 $ (2)
Salary Remaining :	0 $
Oscar Lindberg	99 900 $ (1)
Salary Remaining :	0 $
Dmitrij Jaskin	95 000 $ (2)
Salary Remaining :	0 $
Tyler Graovac	95 000 $ (2)
Salary Remaining :	0 $
Jake Gardiner	90 000 $ (3)
Salary Remaining :	0 $
Nick Ritchie	90 000 $ (1)
Salary Remaining :	0 $
Austin Czarnik	90 000 $ (2)
Salary Remaining :	0 $
Joakim Ryan	85 000 $ (2)
Salary Remaining :	0 $
Joakim Andersson	80 000 $ (2)
Salary Remaining :	0 $
Zach Whitecloud	70 000 $ (2)
Salary Remaining :	0 $
Jon Gillies	65 000 $ (3)
Salary Remaining :	0 $
Juuso Riikola	65 000 $ (3)
Salary Remaining :	0 $
Kevin Lankinen	60 000 $ (1)
Salary Remaining :	0 $
Lawrence Pilut	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 19 : 1 709 900 $
Year 20 : 835 000 $
Year 21 : 220 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 709 900 $
Year 20 : 835 000 $
Year 21 : 220 000 $
Year 22 : 0 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 85 $ - 5 069 - 84,48%
Level 2:	5100 - 60 $ - 3 888 - 76,23%
Level 3:	2778 - 40 $ - 1 693 - 60,94%
Level 4:	5556 - 30 $ - 3 387 - 60,96%
Luxury :	1000 - 175 $ - 998 - 99,80%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - 50 $ - 1 538 - 76,88%
Farm Level 2:	1000 - 30 $ - 767 - 76,69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 034 - 73,57%
Average Income per Game	1 534 855 $
Year to Date Revenue	62 929 073 $
Farm
Home Games Left	2
Average Attendance - %	2 304 - 76,82%
Average Income per Game	134 847 $
Year to Date Revenue	5 259 019 $
Expense
Pro Players Total Salaries	60 050 000 $
Pro Players Total Average Salaries	60 050 000 $
Farm Players Total Salaries	1 587 100 $
Farm Players Total Average Salaries	1 587 100 $
Coaches Total Salaries	3 900 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	570 000 $
Pro Year To Date Expenses	63 156 510 $
Farm Year To Date Expenses	2 839 965 $
Pro Salary Cap Per Days	289 457 $
Pro Salary Cap To Date	57 388 586 $
Farm Salary Cap Per Days	8 769 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	269 693 $
Pro Remaining Season Days	0
Pro Expenses Per Days	318 622 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 056 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 958 586 $
Estimate Under Maximum Salary Cap of 65 000 000 $	7 041 414 $
Estimate Over Minimum Salary Cap of 40 000 000 $	17 958 586 $
Current Bank Account	10 524 851 $
Projected Bank Account	10 794 544 $

Pro Players Salaries
Ryan Nugent-Hopkins (1 Way Contract)	6 200 000 $ (2)
-Salary Remaining :	0 $
Patrick Kane (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Brandon Montour (1 Way Contract)	5 400 000 $ (3)
-Salary Remaining :	0 $
Nathan Gerbe (1 Way Contract)	4 400 000 $ (1)
-Salary Remaining :	0 $
Adam Henrique (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Nikita Kucherov (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Brandon Carlo (1 Way Contract)	3 700 000 $ (3)
-Salary Remaining :	0 $
Marc-Edouard Vlasic (1 Way Contract)	3 400 000 $ (3)
-Salary Remaining :	0 $
Jordan Eberle (1 Way Contract)	3 300 000 $ (2)
-Salary Remaining :	0 $
Petr Mrazek (1 Way Contract)	2 850 000 $ (2)
-Salary Remaining :	0 $
David Savard (1 Way Contract)	2 750 000 $ (4)
-Salary Remaining :	0 $
Brent Seabrook (1 Way Contract)	2 100 000 $ (1)
-Salary Remaining :	0 $
Nazem Kadri (1 Way Contract)	2 000 000 $ (4)
-Salary Remaining :	0 $
Sean Kuraly (1 Way Contract)	1 400 000 $ (2)
-Salary Remaining :	0 $
Alexander Radulov (1 Way Contract)	1 300 000 $ (2)
-1 Way Contract Salary Cap :	13 000 $
-Salary Remaining :	0 $
Jujhar Khaira (1 Way Contract)	1 200 000 $ (3)
-Salary Remaining :	0 $
David Rittich (1 Way Contract)	1 100 000 $ (2)
-1 Way Contract Salary Cap :	11 000 $
-Salary Remaining :	0 $
Tom Pyatt (1 Way Contract)	950 000 $ (1)
-1 Way Contract Salary Cap :	9 500 $
-Salary Remaining :	0 $
Nico Hischier	900 000 $ (2)
-Salary Remaining :	0 $
Elias Pettersson	900 000 $ (1)
-Salary Remaining :	0 $
Robert Thomas	900 000 $ (3)
-Salary Remaining :	0 $
Shea Theodore	800 000 $ (1)
-Salary Remaining :	0 $
Patrik Berglund (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Ilya Sorokin	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 19 : 60 050 000 $
Year 20 : 40 900 000 $
Year 21 : 19 350 000 $
Year 22 : 4 750 000 $
Salary Average Commitment
Year 19 : 60 050 000 $
Year 20 : 40 900 000 $
Year 21 : 19 350 000 $
Year 22 : 4 750 000 $
Salary Cap with 1 Way Contract
Year 19 : 56 733 500 $
Year 20 : 38 524 000 $
Year 21 : 19 350 000 $
Year 22 : 4 750 000 $

Farm Players Salaries
Boyd Gordon	151 200 $ (2)
Salary Remaining :	0 $
Mark Barberio	110 000 $ (3)
Salary Remaining :	0 $
Brandon Yip	100 000 $ (1)
Salary Remaining :	0 $
Marcus Kruger	100 000 $ (3)
Salary Remaining :	0 $
Johnny Boychuk	100 000 $ (1)
Salary Remaining :	0 $
Joakim Lindstrom	100 000 $ (1)
Salary Remaining :	0 $
Andrew Desjardins	98 500 $ (1)
Salary Remaining :	0 $
John Mitchell	98 500 $ (1)
Salary Remaining :	0 $
Brendan Lemieux	80 000 $ (2)
Salary Remaining :	0 $
Brian Strait	80 000 $ (1)
Salary Remaining :	0 $
Blake Comeau	78 900 $ (1)
Salary Remaining :	0 $
Pheonix Copley	70 000 $ (2)
Salary Remaining :	0 $
Patrick Wiercioch	65 000 $ (1)
Salary Remaining :	0 $
Adam Clendening	65 000 $ (1)
Salary Remaining :	0 $
Christian Thomas	60 000 $ (1)
Salary Remaining :	0 $
Joel Kiviranta	60 000 $ (2)
Salary Remaining :	0 $
Brendan Mikkelson	60 000 $ (1)
Salary Remaining :	0 $
Pat Maroon	55 000 $ (1)
Salary Remaining :	0 $
Connor Carrick	55 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 19 : 1 587 100 $
Year 20 : 571 200 $
Year 21 : 210 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 587 100 $
Year 20 : 571 200 $
Year 21 : 210 000 $
Year 22 : 0 $

LosAngeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 99 $ - 4 598 - 76,64%
Level 2:	5000 - 65 $ - 4 366 - 87,31%
Level 3:	2000 - 46 $ - 1 942 - 97,10%
Level 4:	4000 - 34 $ - 3 567 - 89,18%
Luxury :	1000 - 185 $ - 858 - 85,79%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 528 - 76,38%
Farm Level 2:	1000 - 30 $ - 756 - 75,56%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 331 - 85,17%
Average Income per Game	1 496 234 $
Year to Date Revenue	61 345 576 $
Farm
Home Games Left	2
Average Attendance - %	2 283 - 76,11%
Average Income per Game	133 716 $
Year to Date Revenue	5 214 927 $
Expense
Pro Players Total Salaries	69 400 000 $
Pro Players Total Average Salaries	69 650 000 $
Farm Players Total Salaries	1 680 000 $
Farm Players Total Average Salaries	1 680 000 $
Coaches Total Salaries	4 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 824 886 $
Farm Year To Date Expenses	2 149 660 $
Pro Salary Cap Per Days	355 357 $
Pro Salary Cap To Date	64 704 170 $
Farm Salary Cap Per Days	9 282 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	267 432 $
Pro Remaining Season Days	0
Pro Expenses Per Days	375 000 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 044 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 704 170 $
Estimate Under Maximum Salary Cap of 65 000 000 $	295 830 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 704 170 $
Current Bank Account	1 563 676 $
Projected Bank Account	1 831 108 $

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	7 500 000 $ (2)
-Salary Remaining :	0 $
Vladimir Tarasenko (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Teuvo Teravainen (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Matt Dumba (1 Way Contract)	5 400 000 $ (2)
-Salary Remaining :	0 $
Ryan Murray (1 Way Contract)	5 300 000 $ (3)
-Salary Remaining :	0 $
Justin Faulk (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Michael Grabner (1 Way Contract)	4 680 000 $ (1)
-Salary Remaining :	0 $
Chandler Stephenson (1 Way Contract)	4 650 000 $ (1)
-Salary Remaining :	0 $
Jordan Staal (1 Way Contract)	4 250 000 $ (1)
-Salary Remaining :	0 $
Calle Jarnkrok (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Kevin Rooney (1 Way Contract)	3 100 000 $ (2)
-Salary Remaining :	0 $
David Perron (1 Way Contract)	2 515 000 $ (1)
-Salary Remaining :	0 $
Calvin Petersen (1 Way Contract)	2 510 000 $ (1)
-Salary Remaining :	0 $
Justin Schultz (1 Way Contract)	1 850 000 $ (1)
-Salary Remaining :	0 $
Josh Archibald (1 Way Contract)	1 310 000 $ (3)
-Salary Remaining :	0 $
Eric Staal (1 Way Contract)	1 215 000 $ (1)
-Salary Remaining :	0 $
Justin Williams (1 Way Contract)	1 210 000 $ (1)
-Salary Remaining :	0 $
Jack Johnson (1 Way Contract)	1 110 000 $ (2)
-Salary Remaining :	0 $
Kari Lehtonen (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Adam Fox	800 000 $ (2)
-Salary Remaining :	0 $
Ben Hutton	700 000 $ (1)
-Salary Remaining :	0 $
Kirill Kaprizov	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 19 : 69 400 000 $
Year 20 : 25 820 000 $
Year 21 : 6 610 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 69 650 000 $
Year 20 : 25 820 000 $
Year 21 : 6 610 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 69 650 000 $
Year 20 : 25 820 000 $
Year 21 : 6 610 000 $
Year 22 : 0 $

Farm Players Salaries
Zack Smith	160 000 $ (3)
Salary Remaining :	0 $
Mike Smith	150 000 $ (2)
Salary Remaining :	0 $
Jared Cowen	150 000 $ (3)
Salary Remaining :	0 $
Jordan Schroeder	95 000 $ (3)
Salary Remaining :	0 $
Sven Andrighetto	95 000 $ (2)
Salary Remaining :	0 $
Slava Voynov	95 000 $ (1)
Salary Remaining :	0 $
Nikolai Prokhorkin	90 000 $ (3)
Salary Remaining :	0 $
Tyler Motte	85 000 $ (3)
Salary Remaining :	0 $
Jordan Oesterle	80 000 $ (1)
Salary Remaining :	0 $
Jiri Sekac	75 000 $ (1)
Salary Remaining :	0 $
Dylan DeMelo	75 000 $ (1)
Salary Remaining :	0 $
Nick Shore	70 000 $ (2)
Salary Remaining :	0 $
Jacob De La Rose	70 000 $ (1)
Salary Remaining :	0 $
Jeff Zatkoff	70 000 $ (2)
Salary Remaining :	0 $
Ryan Sproul	60 000 $ (1)
Salary Remaining :	0 $
Tim Heed	55 000 $ (3)
Salary Remaining :	0 $
Curtis McKenzie	55 000 $ (3)
Salary Remaining :	0 $
James Reimer	50 000 $ (2)
Salary Remaining :	0 $
Vladislav Gavrikov	50 000 $ (2)
Salary Remaining :	0 $
Drayson Bowman	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 19 : 1 680 000 $
Year 20 : 1 225 000 $
Year 21 : 690 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 680 000 $
Year 20 : 1 225 000 $
Year 21 : 690 000 $
Year 22 : 0 $

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 80 $ - 5 907 - 98,46%
Level 2:	5000 - 60 $ - 4 987 - 99,75%
Level 3:	2000 - 50 $ - 1 835 - 91,73%
Level 4:	4000 - 30 $ - 4 000 - 100,00%
Luxury :	1000 - 175 $ - 996 - 99,59%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 514 - 75,69%
Farm Level 2:	1000 - 30 $ - 748 - 74,84%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 725 - 98,47%
Average Income per Game	1 563 105 $
Year to Date Revenue	64 087 301 $
Farm
Home Games Left	2
Average Attendance - %	2 262 - 75,41%
Average Income per Game	132 491 $
Year to Date Revenue	5 167 150 $
Expense
Pro Players Total Salaries	72 223 000 $
Pro Players Total Average Salaries	72 223 000 $
Farm Players Total Salaries	1 176 100 $
Farm Players Total Average Salaries	1 176 100 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 875 000 $
Pro Year To Date Expenses	69 011 329 $
Farm Year To Date Expenses	2 179 008 $
Pro Salary Cap Per Days	363 560 $
Pro Salary Cap To Date	63 041 268 $
Farm Salary Cap Per Days	6 498 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	264 982 $
Pro Remaining Season Days	0
Pro Expenses Per Days	386 342 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 023 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 916 268 $
Estimate Under Maximum Salary Cap of 65 000 000 $	83 732 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 916 268 $
Current Bank Account	2 735 815 $
Projected Bank Account	3 000 797 $

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	8 000 000 $ (1)
-Salary Remaining :	0 $
Erik Gustafsson (1 Way Contract)	6 160 000 $ (1)
-Salary Remaining :	0 $
Andrej Meszaros (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Nail Yakupov (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
Mike Hoffman (1 Way Contract)	5 300 000 $ (2)
-Salary Remaining :	0 $
Sebastian Aho (1 Way Contract)	5 250 000 $ (3)
-Salary Remaining :	0 $
Victor Hedman (1 Way Contract)	4 922 000 $ (2)
-Salary Remaining :	0 $
Logan Couture (1 Way Contract)	4 900 000 $ (2)
-Salary Remaining :	0 $
Tom Wilson (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Mike Richards (1 Way Contract)	4 067 000 $ (1)
-Salary Remaining :	0 $
Adam Pelech (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Paul Stastny (1 Way Contract)	3 450 000 $ (2)
-Salary Remaining :	0 $
Alex Killorn (1 Way Contract)	1 699 000 $ (3)
-Salary Remaining :	0 $
Braden Holtby (1 Way Contract)	1 350 000 $ (1)
-Salary Remaining :	0 $
Justin Pogge (1 Way Contract)	975 000 $ (1)
-1 Way Contract Salary Cap :	9 750 $
-Salary Remaining :	0 $
Noah Hanifin	900 000 $ (1)
-Salary Remaining :	0 $
Jake Virtanen	900 000 $ (2)
-Salary Remaining :	0 $
Tim Stützle	900 000 $ (3)
-Salary Remaining :	0 $
Connor Brown (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
David Rundblad (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	0 $
Jeremy Lauzon	700 000 $ (2)
-Salary Remaining :	0 $
Nikita Gusev (1 Way Contract)	650 000 $ (2)
-Salary Remaining :	0 $
Vitek Vanecek	500 000 $ (2)
-Salary Remaining :	0 $
Danton Heinen	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 19 : 72 223 000 $
Year 20 : 45 971 000 $
Year 21 : 14 149 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 72 223 000 $
Year 20 : 45 971 000 $
Year 21 : 14 149 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 71 257 750 $
Year 20 : 45 971 000 $
Year 21 : 14 149 000 $
Year 22 : 0 $

Farm Players Salaries
Tomas Jurco	90 000 $ (2)
Salary Remaining :	0 $
Austin Watson	90 000 $ (1)
Salary Remaining :	0 $
Nicolas Petan	90 000 $ (1)
Salary Remaining :	0 $
Torrey Mitchell	85 600 $ (2)
Salary Remaining :	0 $
Valentin Zykov	80 000 $ (1)
Salary Remaining :	0 $
Shawn Matthias	75 500 $ (2)
Salary Remaining :	0 $
Pontus Aberg	70 000 $ (3)
Salary Remaining :	0 $
Alexander True	60 000 $ (3)
Salary Remaining :	0 $
Andrej Sustr	60 000 $ (2)
Salary Remaining :	0 $
Nikita Nesterov	60 000 $ (1)
Salary Remaining :	0 $
Sebastian Aho	60 000 $ (2)
Salary Remaining :	0 $
Justin Holl	55 000 $ (2)
Salary Remaining :	0 $
Antti Raanta	50 000 $ (1)
Salary Remaining :	0 $
Christian Jaros	50 000 $ (2)
Salary Remaining :	0 $
Riku Helenius	50 000 $ (1)
Salary Remaining :	0 $
Kole Sherwood	50 000 $ (2)
Salary Remaining :	0 $
Colton Sceviour	50 000 $ (1)
Salary Remaining :	0 $
Tarmo Reunanen	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 19 : 1 176 100 $
Year 20 : 706 100 $
Year 21 : 180 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 176 100 $
Year 20 : 706 100 $
Year 21 : 180 000 $
Year 22 : 0 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6415 - 90 $ - 6 044 - 94,22%
Level 2:	5870 - 65 $ - 4 366 - 74,38%
Level 3:	2778 - 55 $ - 1 652 - 59,46%
Level 4:	5556 - 30 $ - 4 686 - 84,35%
Luxury :	1145 - 210 $ - 755 - 65,95%
Total Capacity :	21764
Farm
Farm Level 1:	2000 - 50 $ - 1 536 - 76,82%
Farm Level 2:	1000 - 30 $ - 766 - 76,56%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 503 - 80,42%
Average Income per Game	1 644 003 $
Year to Date Revenue	67 404 130 $
Farm
Home Games Left	2
Average Attendance - %	2 302 - 76,73%
Average Income per Game	134 715 $
Year to Date Revenue	5 253 873 $
Expense
Pro Players Total Salaries	68 159 000 $
Pro Players Total Average Salaries	68 159 000 $
Farm Players Total Salaries	1 877 300 $
Farm Players Total Average Salaries	1 877 300 $
Coaches Total Salaries	3 950 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 421 887 $
Farm Year To Date Expenses	2 784 473 $
Pro Salary Cap Per Days	341 436 $
Pro Salary Cap To Date	63 334 365 $
Farm Salary Cap Per Days	10 372 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	269 429 $
Pro Remaining Season Days	0
Pro Expenses Per Days	362 291 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 449 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 334 365 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 665 635 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 334 365 $
Current Bank Account	12 411 272 $
Projected Bank Account	12 680 701 $

Pro Players Salaries
Matt Duchene (1 Way Contract)	7 500 000 $ (1)
-Salary Remaining :	0 $
Hampus Lindholm (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Gustav Nyqvist (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Taylor Hall (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
T.J. Galiardi (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Jeff Skinner (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Alexander Ovechkin (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Brandon Sutter (1 Way Contract)	4 100 000 $ (3)
-Salary Remaining :	0 $
Nick Leddy (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
Pekka Rinne (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Will Butcher (1 Way Contract)	3 300 000 $ (1)
-Salary Remaining :	0 $
Casey Borer (1 Way Contract)	1 999 000 $ (1)
-Salary Remaining :	0 $
Jason Demers (1 Way Contract)	1 850 000 $ (1)
-Salary Remaining :	0 $
Carl Hagelin (1 Way Contract)	1 560 000 $ (1)
-Salary Remaining :	0 $
Drew Larman (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	0 $
Robert Hagg (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	0 $
Loui Eriksson (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
Nick Suzuki	900 000 $ (3)
-Salary Remaining :	0 $
Jonathan Bernier (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	0 $
Brian Flynn (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Mackenzie Blackwood	700 000 $ (2)
-Salary Remaining :	0 $
Markus Granlund (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 19 : 68 159 000 $
Year 20 : 30 050 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $
Salary Average Commitment
Year 19 : 68 159 000 $
Year 20 : 30 050 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 66 921 500 $
Year 20 : 30 050 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $

Farm Players Salaries
Deryk Engelland	150 000 $ (2)
Salary Remaining :	0 $
Viktor Fasth	115 000 $ (1)
Salary Remaining :	0 $
Josh Gorges	95 500 $ (3)
Salary Remaining :	0 $
Sergei Bobrovsky	95 000 $ (3)
Salary Remaining :	0 $
Gabriel Bourque	92 500 $ (4)
Salary Remaining :	0 $
Benn Ferriero	90 500 $ (2)
Salary Remaining :	0 $
Anthony Beauvillier	90 000 $ (2)
Salary Remaining :	0 $
Scott Mayfield	90 000 $ (2)
Salary Remaining :	0 $
Anton Belov	85 500 $ (2)
Salary Remaining :	0 $
Nathan Horton	80 800 $ (1)
Salary Remaining :	0 $
Charles Hudon	80 000 $ (2)
Salary Remaining :	0 $
Matt Calvert	80 000 $ (3)
Salary Remaining :	0 $
Dylan McIlrath	80 000 $ (4)
Salary Remaining :	0 $
Michael Raffl	77 500 $ (2)
Salary Remaining :	0 $
Alexander Burmistrov	75 000 $ (1)
Salary Remaining :	0 $
Brandon McMillan	70 000 $ (3)
Salary Remaining :	0 $
Dryden Hunt	70 000 $ (1)
Salary Remaining :	0 $
Casey Nelson	65 000 $ (1)
Salary Remaining :	0 $
Chris Terry	65 000 $ (2)
Salary Remaining :	0 $
Shane Prince	60 000 $ (2)
Salary Remaining :	0 $
Andrew Hammond	60 000 $ (2)
Salary Remaining :	0 $
Sean Walker	60 000 $ (1)
Salary Remaining :	0 $
Daniel Carr	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 19 : 1 877 300 $
Year 20 : 1 361 500 $
Year 21 : 513 000 $
Year 22 : 172 500 $
Salary Average Commitment
Year 19 : 1 877 300 $
Year 20 : 1 361 500 $
Year 21 : 513 000 $
Year 22 : 172 500 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6100 - 80 $ - 5 961 - 97,73%
Level 2:	5100 - 65 $ - 4 627 - 90,72%
Level 3:	2289 - 50 $ - 1 971 - 86,11%
Level 4:	5556 - 22 $ - 5 058 - 91,04%
Luxury :	1100 - 184 $ - 927 - 84,30%
Total Capacity :	20145
Farm
Farm Level 1:	2000 - 41 $ - 1 924 - 96,20%
Farm Level 2:	1000 - 26 $ - 944 - 94,44%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 544 - 92,05%
Average Income per Game	1 521 657 $
Year to Date Revenue	62 387 946 $
Farm
Home Games Left	2
Average Attendance - %	2 868 - 95,61%
Average Income per Game	139 544 $
Year to Date Revenue	5 442 214 $
Expense
Pro Players Total Salaries	61 733 000 $
Pro Players Total Average Salaries	61 733 000 $
Farm Players Total Salaries	1 443 100 $
Farm Players Total Average Salaries	1 443 100 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	450 000 $
Pro Year To Date Expenses	62 396 250 $
Farm Year To Date Expenses	1 942 373 $
Pro Salary Cap Per Days	311 429 $
Pro Salary Cap To Date	60 199 293 $
Farm Salary Cap Per Days	7 973 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	279 088 $
Pro Remaining Season Days	0
Pro Expenses Per Days	322 617 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 735 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	60 649 293 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 350 707 $
Estimate Over Minimum Salary Cap of 40 000 000 $	20 649 293 $
Current Bank Account	36 562 519 $
Projected Bank Account	36 841 607 $

Pro Players Salaries
Anthony Duclair (1 Way Contract)	6 750 000 $ (2)
-Salary Remaining :	0 $
Artemi Panarin (1 Way Contract)	5 850 000 $ (1)
-Salary Remaining :	0 $
Blake Wheeler (1 Way Contract)	5 800 000 $ (1)
-Salary Remaining :	0 $
Colin Miller (1 Way Contract)	5 600 000 $ (2)
-Salary Remaining :	0 $
Tyler Toffoli (1 Way Contract)	5 450 000 $ (1)
-Salary Remaining :	0 $
Tomas Hertl (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Brayden McNabb (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
Damon Severson (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	0 $
Jason Spezza (1 Way Contract)	3 053 000 $ (2)
-Salary Remaining :	0 $
Malcom Subban (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
Jason Garrison (1 Way Contract)	2 630 000 $ (2)
-Salary Remaining :	0 $
Jake McCabe (1 Way Contract)	1 700 000 $ (3)
-Salary Remaining :	0 $
Alex Chiasson (1 Way Contract)	1 400 000 $ (2)
-Salary Remaining :	0 $
Cody Eakin (1 Way Contract)	1 400 000 $ (4)
-Salary Remaining :	0 $
Dennis Wideman (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
Scott Laughton (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
MacKenzie Weegar (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Darcy Kuemper (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	0 $
Taylor Beck (1 Way Contract)	800 000 $ (4)
-Salary Remaining :	0 $
Brock McGinn (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	0 $
Linden Vey (1 Way Contract)	700 000 $ (1)
-1 Way Contract Salary Cap :	7 000 $
-Salary Remaining :	0 $
Dominik Simon (1 Way Contract)	650 000 $ (1)
-Salary Remaining :	0 $
Kevin Labanc	600 000 $ (1)
-Salary Remaining :	0 $
Anthony Cirelli	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 19 : 61 733 000 $
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $
Salary Average Commitment
Year 19 : 61 733 000 $
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $
Salary Cap with 1 Way Contract
Year 19 : 61 040 000 $
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $

Farm Players Salaries
Pierre-Edouard Bellemare	125 000 $ (1)
Salary Remaining :	0 $
Ondrej Pavelec	111 000 $ (2)
Salary Remaining :	0 $
Paul Carey	101 000 $ (1)
Salary Remaining :	0 $
Peter Regin	101 000 $ (1)
Salary Remaining :	0 $
Micheal Ferland	95 000 $ (1)
Salary Remaining :	0 $
Nick Cousins	90 000 $ (3)
Salary Remaining :	0 $
Vladislav Namestnikov	85 000 $ (1)
Salary Remaining :	0 $
Brendan Smith	85 000 $ (1)
Salary Remaining :	0 $
Alan Quine	80 000 $ (2)
Salary Remaining :	0 $
Brett Ritchie	80 000 $ (1)
Salary Remaining :	0 $
Brett Kulak	80 000 $ (3)
Salary Remaining :	0 $
Vladislav Kamenev	80 000 $ (2)
Salary Remaining :	0 $
Devan Dubnyk	80 000 $ (1)
Salary Remaining :	0 $
Antoine Roussel	70 000 $ (2)
Salary Remaining :	0 $
Justin Falk	60 100 $ (1)
Salary Remaining :	0 $
Jordan Nolan	60 000 $ (2)
Salary Remaining :	0 $
Joe Morrow	60 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 19 : 1 443 100 $
Year 20 : 631 000 $
Year 21 : 170 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 443 100 $
Year 20 : 631 000 $
Year 21 : 170 000 $
Year 22 : 0 $

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 85 $ - 5 913 - 98,55%
Level 2:	6000 - 60 $ - 5 208 - 86,80%
Level 3:	2778 - 35 $ - 2 461 - 88,60%
Level 4:	5556 - 24 $ - 4 844 - 87,19%
Luxury :	1000 - 182 $ - 897 - 89,71%
Total Capacity :	21334
Farm
Farm Level 1:	2000 - 42 $ - 1 938 - 96,90%
Farm Level 2:	1000 - 25 $ - 953 - 95,32%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 324 - 90,58%
Average Income per Game	1 604 911 $
Year to Date Revenue	65 801 336 $
Farm
Home Games Left	2
Average Attendance - %	2 891 - 96,37%
Average Income per Game	142 057 $
Year to Date Revenue	5 540 214 $
Expense
Pro Players Total Salaries	63 651 000 $
Pro Players Total Average Salaries	63 651 000 $
Farm Players Total Salaries	1 633 900 $
Farm Players Total Average Salaries	1 633 900 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 648 440 $
Farm Year To Date Expenses	2 182 525 $
Pro Salary Cap Per Days	324 750 $
Pro Salary Cap To Date	64 142 387 $
Farm Salary Cap Per Days	9 027 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	284 114 $
Pro Remaining Season Days	0
Pro Expenses Per Days	342 607 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 342 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 142 387 $
Estimate Under Maximum Salary Cap of 65 000 000 $	857 613 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 142 387 $
Current Bank Account	12 647 120 $
Projected Bank Account	12 931 234 $

Pro Players Salaries
Jaden Schwartz (1 Way Contract)	8 000 000 $ (1)
-Salary Remaining :	0 $
Jamie Benn (1 Way Contract)	6 200 000 $ (3)
-Salary Remaining :	0 $
Vincent Trocheck (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Dylan Larkin (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	0 $
Yanni Gourde (1 Way Contract)	5 650 000 $ (1)
-Salary Remaining :	0 $
Cory Conacher (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Vince Dunn (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
Danny DeKeyser (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Juuse Saros (1 Way Contract)	3 000 000 $ (4)
-Salary Remaining :	0 $
Alex Iafallo	3 000 000 $ (3)
-Salary Remaining :	0 $
Carson Soucy (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	0 $
Marc Methot (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	0 $
Jan Rutta (1 Way Contract)	2 000 000 $ (4)
-Salary Remaining :	0 $
Tuukka Rask (1 Way Contract)	1 401 000 $ (1)
-Salary Remaining :	0 $
Martin Hanzal (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Joshua Leivo (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	0 $
Brenden Dillon (1 Way Contract)	900 000 $ (3)
-Salary Remaining :	0 $
Drake Batherson	800 000 $ (3)
-Salary Remaining :	0 $
Josh Jooris (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Mathieu Joseph	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 19 : 63 651 000 $
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $
Salary Average Commitment
Year 19 : 63 651 000 $
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 63 651 000 $
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $

Farm Players Salaries
Joe Pavelski	231 000 $ (1)
Salary Remaining :	0 $
Dustin Brown	110 000 $ (1)
Salary Remaining :	0 $
Andrew Ladd	100 000 $ (2)
Salary Remaining :	0 $
Brandon Davidson	99 900 $ (1)
Salary Remaining :	0 $
Vladimir Zharkov	95 000 $ (3)
Salary Remaining :	0 $
Madison Bowey	90 000 $ (1)
Salary Remaining :	0 $
Lauri Korpikoski	90 000 $ (2)
Salary Remaining :	0 $
Colin White	90 000 $ (2)
Salary Remaining :	0 $
Garrett Wilson	85 000 $ (1)
Salary Remaining :	0 $
Trevor Lewis	81 000 $ (1)
Salary Remaining :	0 $
Jayson Megna	80 000 $ (2)
Salary Remaining :	0 $
Alex Picard	72 000 $ (3)
Salary Remaining :	0 $
Kevin Gravel	70 000 $ (1)
Salary Remaining :	0 $
Matt Martin	60 000 $ (1)
Salary Remaining :	0 $
Andy Andreoff	60 000 $ (4)
Salary Remaining :	0 $
Christian Folin	60 000 $ (2)
Salary Remaining :	0 $
Fredrik Claesson	60 000 $ (2)
Salary Remaining :	0 $
Marek Schwarz	50 000 $ (1)
Salary Remaining :	0 $
Nolan Schaefer	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 19 : 1 633 900 $
Year 20 : 707 000 $
Year 21 : 227 000 $
Year 22 : 60 000 $
Salary Average Commitment
Year 19 : 1 633 900 $
Year 20 : 707 000 $
Year 21 : 227 000 $
Year 22 : 60 000 $

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 125 $ - 3 593 - 51,32%
Level 2:	6000 - 80 $ - 3 562 - 59,36%
Level 3:	2778 - 60 $ - 1 501 - 54,02%
Level 4:	5556 - 45 $ - 2 687 - 48,37%
Luxury :	1389 - 220 $ - 730 - 52,53%
Total Capacity :	22723
Farm
Farm Level 1:	2000 - 50 $ - 1 522 - 76,08%
Farm Level 2:	1000 - 30 $ - 761 - 76,07%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12 072 - 53,13%
Average Income per Game	1 492 427 $
Year to Date Revenue	61 189 488 $
Farm
Home Games Left	2
Average Attendance - %	2 282 - 76,08%
Average Income per Game	133 521 $
Year to Date Revenue	5 207 327 $
Expense
Pro Players Total Salaries	69 969 999 $
Pro Players Total Average Salaries	69 969 999 $
Farm Players Total Salaries	1 663 900 $
Farm Players Total Average Salaries	1 663 900 $
Coaches Total Salaries	6 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	70 907 715 $
Farm Year To Date Expenses	3 154 056 $
Pro Salary Cap Per Days	350 676 $
Pro Salary Cap To Date	64 446 562 $
Farm Salary Cap Per Days	9 193 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	267 042 $
Pro Remaining Season Days	0
Pro Expenses Per Days	382 500 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 928 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 446 562 $
Estimate Under Maximum Salary Cap of 65 000 000 $	553 438 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 446 562 $
Current Bank Account	11 541 296 $
Projected Bank Account	11 808 338 $

Pro Players Salaries
Brad Marchand (1 Way Contract)	8 500 000 $ (3)
-Salary Remaining :	0 $
Sean Monahan (1 Way Contract)	8 000 000 $ (1)
-Salary Remaining :	0 $
Ryan O'Reilly (1 Way Contract)	6 800 000 $ (4)
-Salary Remaining :	0 $
Andrei Vasilevskiy (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Tyler Bertuzzi (1 Way Contract)	4 200 000 $ (4)
-Salary Remaining :	0 $
Alex Tuch (1 Way Contract)	4 200 000 $ (2)
-Salary Remaining :	0 $
Michael Del Zotto (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Colton Sissons (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Stephen Johns (1 Way Contract)	3 200 000 $ (1)
-Salary Remaining :	0 $
Brendan Gallagher (1 Way Contract)	3 100 000 $ (1)
-Salary Remaining :	0 $
Brent Burns (1 Way Contract)	3 020 000 $ (2)
-Salary Remaining :	0 $
Ian Cole (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
Keith Yandle (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Zemgus Girgensons (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
Travis Zajac	1 300 000 $ (3)
-Salary Remaining :	0 $
Mikkel Boedker (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	0 $
Frederik Andersen (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	0 $
Melker Karlsson	999 999 $ (2)
-Salary Remaining :	0 $
Robby Fabbri	900 000 $ (1)
-Salary Remaining :	0 $
Tanner Kero (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
Jake Evans	700 000 $ (2)
-Salary Remaining :	0 $
Stefan Noesen (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	0 $
Zach Parise	550 000 $ (3)
-Salary Remaining :	0 $
Marcus Pettersson	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 19 : 69 969 999 $
Year 20 : 51 569 999 $
Year 21 : 35 850 000 $
Year 22 : 11 000 000 $
Salary Average Commitment
Year 19 : 69 969 999 $
Year 20 : 51 569 999 $
Year 21 : 35 850 000 $
Year 22 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 68 732 499 $
Year 20 : 51 569 999 $
Year 21 : 35 850 000 $
Year 22 : 11 000 000 $

Farm Players Salaries
Mark Arcobello	150 000 $ (3)
Salary Remaining :	0 $
Milan Lucic	111 000 $ (1)
Salary Remaining :	0 $
Dan Fritsche	110 000 $ (3)
Salary Remaining :	0 $
Mark Letestu	110 000 $ (3)
Salary Remaining :	0 $
Grant Clitsome	101 000 $ (1)
Salary Remaining :	0 $
Paul Ranger	100 000 $ (2)
Salary Remaining :	0 $
Nate Guenin	95 000 $ (1)
Salary Remaining :	0 $
Raphael Diaz	90 000 $ (3)
Salary Remaining :	0 $
Michael Chaput	85 000 $ (3)
Salary Remaining :	0 $
Ryan O'Byrne	80 000 $ (3)
Salary Remaining :	0 $
Samuel Montembeault	80 000 $ (2)
Salary Remaining :	0 $
Mike Santorelli	76 600 $ (2)
Salary Remaining :	0 $
Cody McCormick	75 100 $ (1)
Salary Remaining :	0 $
Quinton Howden	75 000 $ (1)
Salary Remaining :	0 $
James Wright	75 000 $ (3)
Salary Remaining :	0 $
Damian Brunner	75 000 $ (1)
Salary Remaining :	0 $
Ben Harpur	70 000 $ (4)
Salary Remaining :	0 $
Cam Ward	55 100 $ (1)
Salary Remaining :	0 $
Danny Richmond	50 100 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 19 : 1 663 900 $
Year 20 : 1 026 600 $
Year 21 : 770 000 $
Year 22 : 70 000 $
Salary Average Commitment
Year 19 : 1 663 900 $
Year 20 : 1 026 600 $
Year 21 : 770 000 $
Year 22 : 70 000 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 80 $ - 5 921 - 98,68%
Level 2:	5000 - 55 $ - 4 998 - 99,96%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 4 000 - 100,00%
Luxury :	1000 - 170 $ - 998 - 99,77%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 531 - 76,54%
Farm Level 2:	1000 - 30 $ - 768 - 76,81%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 917 - 99,54%
Average Income per Game	1 509 528 $
Year to Date Revenue	61 890 628 $
Farm
Home Games Left	2
Average Attendance - %	2 299 - 76,63%
Average Income per Game	134 439 $
Year to Date Revenue	5 243 128 $
Expense
Pro Players Total Salaries	55 544 999 $
Pro Players Total Average Salaries	55 544 999 $
Farm Players Total Salaries	1 727 500 $
Farm Players Total Average Salaries	1 727 500 $
Coaches Total Salaries	5 525 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 421 250 $
Pro Year To Date Expenses	66 352 548 $
Farm Year To Date Expenses	4 225 372 $
Pro Salary Cap Per Days	268 997 $
Pro Salary Cap To Date	60 198 674 $
Farm Salary Cap Per Days	9 544 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	268 878 $
Pro Remaining Season Days	0
Pro Expenses Per Days	299 592 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 528 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 619 924 $
Estimate Under Maximum Salary Cap of 65 000 000 $	380 076 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 619 924 $
Current Bank Account	17 744 721 $
Projected Bank Account	18 013 599 $

Pro Players Salaries
Morgan Rielly (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	0 $
Brayden Schenn (1 Way Contract)	5 100 000 $ (1)
-Salary Remaining :	0 $
Ryan Graves (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	0 $
Nikolaj Ehlers (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
Viktor Arvidsson (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Jared Spurgeon (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Shea Weber (1 Way Contract)	3 850 000 $ (1)
-Salary Remaining :	0 $
Andrei Kostitsyn (1 Way Contract)	2 850 000 $ (1)
-1 Way Contract Salary Cap :	28 500 $
-Salary Remaining :	0 $
Barclay Goodrow (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Andre Burakovsky (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Jean Gabriel Pageau (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	0 $
Jack Campbell (1 Way Contract)	1 850 000 $ (1)
-Salary Remaining :	0 $
Nic Dowd (1 Way Contract)	1 650 000 $ (2)
-Salary Remaining :	0 $
Mirco Mueller (1 Way Contract)	1 600 000 $ (3)
-Salary Remaining :	0 $
Matt Hunwick	1 150 000 $ (1)
-Salary Remaining :	0 $
Devon Toews	1 000 000 $ (1)
-Salary Remaining :	0 $
Dylan Olsen	999 999 $ (3)
-Salary Remaining :	0 $
Michael Frolik (1 Way Contract)	985 000 $ (1)
-Salary Remaining :	0 $
Brian Gibbons (1 Way Contract)	960 000 $ (1)
-Salary Remaining :	0 $
Ivan Barbashev	900 000 $ (1)
-Salary Remaining :	0 $
Jared McCann	800 000 $ (1)
-Salary Remaining :	0 $
Aaron Dell (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Jordan Greenway	600 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 19 : 55 544 999 $
Year 20 : 28 149 999 $
Year 21 : 16 099 999 $
Year 22 : 5 000 000 $
Salary Average Commitment
Year 19 : 55 544 999 $
Year 20 : 28 149 999 $
Year 21 : 16 099 999 $
Year 22 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 52 723 499 $
Year 20 : 28 149 999 $
Year 21 : 16 099 999 $
Year 22 : 5 000 000 $

Farm Players Salaries
Conor Sheary	187 500 $ (2)
Salary Remaining :	0 $
Evander Kane	167 500 $ (2)
Salary Remaining :	0 $
Brandon Dubinsky	137 500 $ (2)
Salary Remaining :	0 $
Ryan Miller	125 000 $ (2)
Salary Remaining :	0 $
Luke Schenn	125 000 $ (3)
Salary Remaining :	0 $
Keith Kinkaid	120 000 $ (2)
Salary Remaining :	0 $
Dustin Byfuglien	115 000 $ (2)
Salary Remaining :	0 $
Alexander Steen	100 000 $ (1)
Salary Remaining :	0 $
Brendan Gaunce	90 000 $ (1)
Salary Remaining :	0 $
Chris Tierney	90 000 $ (1)
Salary Remaining :	0 $
Dmitry Orlov	90 000 $ (1)
Salary Remaining :	0 $
Derek Grant	85 000 $ (3)
Salary Remaining :	0 $
William Carrier	80 000 $ (1)
Salary Remaining :	0 $
Markus Nutivaara	65 000 $ (3)
Salary Remaining :	0 $
Nick Paul	50 000 $ (1)
Salary Remaining :	0 $
Adam Gaudette	50 000 $ (2)
Salary Remaining :	0 $
Nico Sturm	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 19 : 1 727 500 $
Year 20 : 1 177 500 $
Year 21 : 275 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 727 500 $
Year 20 : 1 177 500 $
Year 21 : 275 000 $
Year 22 : 0 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 91 $ - 5 897 - 98,28%
Level 2:	5000 - 63 $ - 4 966 - 99,33%
Level 3:	2000 - 47 $ - 1 951 - 97,55%
Level 4:	4000 - 32 $ - 3 784 - 94,60%
Luxury :	1000 - 169 $ - 998 - 99,83%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 45 $ - 1 804 - 90,19%
Farm Level 2:	1000 - 25 $ - 895 - 89,47%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 596 - 97,76%
Average Income per Game	1 583 870 $
Year to Date Revenue	64 938 666 $
Farm
Home Games Left	2
Average Attendance - %	2 698 - 89,95%
Average Income per Game	144 547 $
Year to Date Revenue	5 637 328 $
Expense
Pro Players Total Salaries	63 442 575 $
Pro Players Total Average Salaries	64 442 575 $
Farm Players Total Salaries	1 670 100 $
Farm Players Total Average Salaries	1 670 100 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	69 222 372 $
Farm Year To Date Expenses	2 998 891 $
Pro Salary Cap Per Days	328 789 $
Pro Salary Cap To Date	63 577 838 $
Farm Salary Cap Per Days	9 227 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	289 094 $
Pro Remaining Season Days	0
Pro Expenses Per Days	338 993 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 514 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 577 838 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 422 162 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 577 838 $
Current Bank Account	1 774 731 $
Projected Bank Account	2 063 825 $

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	8 100 000 $ (3)
-Salary Remaining :	0 $
Oscar Moller (1 Way Contract)	6 120 000 $ (2)
-Salary Remaining :	0 $
John Carlson (1 Way Contract)	5 200 000 $ (3)
-Salary Remaining :	0 $
Alex Pietrangelo (1 Way Contract)	4 950 000 $ (3)
-Salary Remaining :	0 $
Jakub Vrana (1 Way Contract)	4 600 000 $ (2)
-Salary Remaining :	0 $
David Pastrnak (1 Way Contract)	4 400 000 $ (2)
-Salary Remaining :	0 $
Alexander Wennberg (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Kevin Shattenkirk (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Kevin Fiala (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Travis Konecny (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Evgenii Dadonov (1 Way Contract)	2 850 000 $ (3)
-Salary Remaining :	0 $
Lars Eller (1 Way Contract)	2 847 500 $ (2)
-Salary Remaining :	0 $
Tyson Barrie (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Jonathan Quick (1 Way Contract)	1 575 000 $ (2)
-Salary Remaining :	0 $
Bryan Little (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	0 $
Matt Nieto (1 Way Contract)	1 150 000 $ (1)
-Salary Remaining :	0 $
Jamie Oleksiak (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	0 $
Carter Hutton (1 Way Contract)	900 075 $ (1)
-Salary Remaining :	0 $
Curtis Lazar	900 000 $ (1)
-Salary Remaining :	0 $
Tony DeAngelo	900 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 19 : 63 442 575 $
Year 20 : 57 592 500 $
Year 21 : 26 600 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 64 442 575 $
Year 20 : 58 592 500 $
Year 21 : 27 600 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 64 442 575 $
Year 20 : 58 592 500 $
Year 21 : 27 600 000 $
Year 22 : 0 $

Farm Players Salaries
Jesse Joensuu	135 000 $ (2)
Salary Remaining :	0 $
Zac Dalpe	110 000 $ (3)
Salary Remaining :	0 $
Yannick Weber	110 000 $ (2)
Salary Remaining :	0 $
Blake Geoffrion	100 000 $ (3)
Salary Remaining :	0 $
Ales Hemsky	100 000 $ (1)
Salary Remaining :	0 $
David Backes	100 000 $ (1)
Salary Remaining :	0 $
Tyler Pitlick	90 000 $ (1)
Salary Remaining :	0 $
Anders Lindback	90 000 $ (1)
Salary Remaining :	0 $
Mikko Lehtonen	85 100 $ (1)
Salary Remaining :	0 $
Cody Hodgson	80 000 $ (3)
Salary Remaining :	0 $
Ian McCoshen	70 000 $ (1)
Salary Remaining :	0 $
Keith Ballard	70 000 $ (2)
Salary Remaining :	0 $
Alexandre Picard	70 000 $ (2)
Salary Remaining :	0 $
Keaton Ellerby	65 000 $ (2)
Salary Remaining :	0 $
Ryan Callahan	65 000 $ (2)
Salary Remaining :	0 $
Kerby Rychel	60 000 $ (4)
Salary Remaining :	0 $
Dana Tyrell	60 000 $ (2)
Salary Remaining :	0 $
Drew Shore	60 000 $ (4)
Salary Remaining :	0 $
Clayton Stoner	50 000 $ (2)
Salary Remaining :	0 $
Ladislav Smid	50 000 $ (2)
Salary Remaining :	0 $
Karri Ramo	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 19 : 1 670 100 $
Year 20 : 1 135 000 $
Year 21 : 410 000 $
Year 22 : 120 000 $
Salary Average Commitment
Year 19 : 1 670 100 $
Year 20 : 1 135 000 $
Year 21 : 410 000 $
Year 22 : 120 000 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 85 $ - 5 870 - 97,84%
Level 2:	5666 - 56 $ - 5 341 - 94,26%
Level 3:	2778 - 43 $ - 2 391 - 86,06%
Level 4:	5556 - 32 $ - 4 013 - 72,24%
Luxury :	1000 - 170 $ - 995 - 99,53%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 50 $ - 1 538 - 76,90%
Farm Level 2:	1000 - 30 $ - 773 - 77,29%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 611 - 88,62%
Average Income per Game	1 602 016 $
Year to Date Revenue	65 682 672 $
Farm
Home Games Left	2
Average Attendance - %	2 311 - 77,03%
Average Income per Game	135 123 $
Year to Date Revenue	5 269 794 $
Expense
Pro Players Total Salaries	63 650 000 $
Pro Players Total Average Salaries	63 650 000 $
Farm Players Total Salaries	1 622 500 $
Farm Players Total Average Salaries	1 622 500 $
Coaches Total Salaries	3 150 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	550 000 $
Pro Year To Date Expenses	65 904 189 $
Farm Year To Date Expenses	2 767 760 $
Pro Salary Cap Per Days	321 714 $
Pro Salary Cap To Date	62 396 385 $
Farm Salary Cap Per Days	8 964 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	270 246 $
Pro Remaining Season Days	0
Pro Expenses Per Days	334 949 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 318 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 946 385 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 053 615 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 946 385 $
Current Bank Account	7 985 165 $
Projected Bank Account	8 255 411 $

Pro Players Salaries
Connor McDavid (1 Way Contract)	9 000 000 $ (2)
-Salary Remaining :	0 $
Cam Atkinson (1 Way Contract)	6 750 000 $ (1)
-Salary Remaining :	0 $
Patrik Laine (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
John Klingberg (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Mark Scheifele (1 Way Contract)	4 375 000 $ (2)
-Salary Remaining :	0 $
Zach Werenski (1 Way Contract)	4 250 000 $ (1)
-Salary Remaining :	0 $
Mattias Ekholm (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Jason Zucker (1 Way Contract)	3 400 000 $ (1)
-Salary Remaining :	0 $
Chris Tanev (1 Way Contract)	3 175 000 $ (2)
-Salary Remaining :	0 $
Jordan Binnington (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Marcus Johansson (1 Way Contract)	2 900 000 $ (3)
-Salary Remaining :	0 $
Rickard Rakell (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
Cedric Paquette (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Andy Greene (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	0 $
Nikolay Goldobin	900 000 $ (1)
-Salary Remaining :	0 $
Rasmus Andersson	800 000 $ (2)
-Salary Remaining :	0 $
Jesper Bratt	800 000 $ (2)
-Salary Remaining :	0 $
Elvis Merzlikins (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	0 $
Peter Holland (1 Way Contract)	600 000 $ (3)
-Salary Remaining :	0 $
Maxime Macenauer (1 Way Contract)	600 000 $ (1)
-1 Way Contract Salary Cap :	6 000 $
-Salary Remaining :	0 $
Alexey Marchenko (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	0 $
Derek Stepan (1 Way Contract)	600 000 $ (3)
-Salary Remaining :	0 $
Warren Foegele	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 19 : 63 650 000 $
Year 20 : 39 850 000 $
Year 21 : 17 100 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 63 650 000 $
Year 20 : 39 850 000 $
Year 21 : 17 100 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 63 056 000 $
Year 20 : 39 850 000 $
Year 21 : 17 100 000 $
Year 22 : 0 $

Farm Players Salaries
Michael Sauer	120 000 $ (2)
Salary Remaining :	0 $
Zdeno Chara	110 000 $ (1)
Salary Remaining :	0 $
Anton Khudobin	97 500 $ (2)
Salary Remaining :	0 $
Jakob Markstrom	97 500 $ (3)
Salary Remaining :	0 $
David Schlemko	95 000 $ (2)
Salary Remaining :	0 $
Ryan Parent	90 000 $ (1)
Salary Remaining :	0 $
Adam McQuaid	90 000 $ (2)
Salary Remaining :	0 $
Andreas Nodl	85 000 $ (2)
Salary Remaining :	0 $
Richard Panik	85 000 $ (1)
Salary Remaining :	0 $
Leo Komarov	85 000 $ (2)
Salary Remaining :	0 $
Michael Blunden	85 000 $ (2)
Salary Remaining :	0 $
Dustin Boyd	85 000 $ (2)
Salary Remaining :	0 $
Justin Fontaine	80 000 $ (3)
Salary Remaining :	0 $
Beau Bennett	80 000 $ (1)
Salary Remaining :	0 $
Eric Tangradi	77 500 $ (1)
Salary Remaining :	0 $
Brandon Bollig	75 000 $ (1)
Salary Remaining :	0 $
Robert Nilsson	70 000 $ (2)
Salary Remaining :	0 $
Freddie Hamilton	65 000 $ (1)
Salary Remaining :	0 $
Justin Braun	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 19 : 1 622 500 $
Year 20 : 1 040 000 $
Year 21 : 227 500 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 622 500 $
Year 20 : 1 040 000 $
Year 21 : 227 500 $
Year 22 : 0 $

St. Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6400 - 69 $ - 6 139 - 95,92%
Level 2:	5810 - 45 $ - 5 538 - 95,32%
Level 3:	2778 - 30 $ - 2 597 - 93,47%
Level 4:	5200 - 16 $ - 5 129 - 98,64%
Luxury :	1210 - 146 $ - 1 101 - 91,02%
Total Capacity :	21398
Farm
Farm Level 1:	2000 - 50 $ - 1 511 - 75,56%
Farm Level 2:	1000 - 30 $ - 772 - 77,19%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 505 - 95,82%
Average Income per Game	1 341 315 $
Year to Date Revenue	54 993 903 $
Farm
Home Games Left	2
Average Attendance - %	2 283 - 76,10%
Average Income per Game	133 260 $
Year to Date Revenue	5 197 149 $
Expense
Pro Players Total Salaries	64 078 000 $
Pro Players Total Average Salaries	63 628 000 $
Farm Players Total Salaries	1 043 200 $
Farm Players Total Average Salaries	1 043 200 $
Coaches Total Salaries	2 850 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 691 000 $
Pro Year To Date Expenses	63 106 175 $
Farm Year To Date Expenses	1 766 531 $
Pro Salary Cap Per Days	301 206 $
Pro Salary Cap To Date	55 996 393 $
Farm Salary Cap Per Days	5 764 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	266 520 $
Pro Remaining Season Days	0
Pro Expenses Per Days	337 643 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 907 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 687 393 $
Estimate Under Maximum Salary Cap of 65 000 000 $	6 312 607 $
Estimate Over Minimum Salary Cap of 40 000 000 $	18 687 393 $
Current Bank Account	3 355 219 $
Projected Bank Account	3 621 739 $

Pro Players Salaries
William Karlsson (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	0 $
Ondrej Palat (1 Way Contract)	6 500 000 $ (4)
-Salary Remaining :	0 $
Calvin De Haan (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
James Van Riemsdyk (1 Way Contract)	4 675 000 $ (2)
-Salary Remaining :	0 $
Jonathan Marchessault (1 Way Contract)	4 400 000 $ (3)
-Salary Remaining :	0 $
Jonas Brodin (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Reilly Smith (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Charlie Coyle (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	0 $
Kris Letang (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
Rick Nash (1 Way Contract)	2 780 000 $ (2)
-Salary Remaining :	0 $
Colin Blackwell (1 Way Contract)	2 750 000 $ (3)
-Salary Remaining :	0 $
Connor Murphy (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Mats Zuccarello (1 Way Contract)	1 975 000 $ (2)
-Salary Remaining :	0 $
Anthony Stolarz (1 Way Contract)	1 850 000 $ (3)
-Salary Remaining :	0 $
Devin Setoguchi (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Ben Scrivens (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	0 $
Jhonas Enroth (1 Way Contract)	1 200 000 $ (3)
-1 Way Contract Salary Cap :	12 000 $
-Salary Remaining :	0 $
Mikael Backlund (1 Way Contract)	1 150 000 $ (1)
-1 Way Contract Salary Cap :	11 500 $
-Salary Remaining :	0 $
Joel Edmundson (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	0 $
Jaroslav Halak (1 Way Contract)	960 000 $ (2)
-Salary Remaining :	0 $
Johan Larsson (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
James Sheppard (1 Way Contract)	888 000 $ (3)
-1 Way Contract Salary Cap :	8 880 $
-Salary Remaining :	0 $
Mason Raymond (1 Way Contract)	850 000 $ (2)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	0 $
Trevor van Riemsdyk	850 000 $ (1)
-Salary Remaining :	0 $
Christian Dvorak	800 000 $ (2)
-Salary Remaining :	0 $
Marc Staal (1 Way Contract)	550 000 $ (1)
-1 Way Contract Salary Cap :	5 500 $
-Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 19 : 64 078 000 $
Year 20 : 60 578 000 $
Year 21 : 28 888 000 $
Year 22 : 6 500 000 $
Salary Average Commitment
Year 19 : 63 628 000 $
Year 20 : 60 578 000 $
Year 21 : 28 888 000 $
Year 22 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 19 : 59 036 380 $
Year 20 : 57 669 380 $
Year 21 : 26 820 880 $
Year 22 : 6 500 000 $

Farm Players Salaries
Henrik Zetterberg	110 100 $ (1)
Salary Remaining :	0 $
Eric Nystrom	100 000 $ (1)
Salary Remaining :	0 $
Kyle Palmieri	95 000 $ (1)
Salary Remaining :	0 $
Brendan Perlini	90 000 $ (2)
Salary Remaining :	0 $
Roman Cervenka	90 000 $ (1)
Salary Remaining :	0 $
Tyler Lewington	70 000 $ (2)
Salary Remaining :	0 $
Tom Kuhnhackl	60 000 $ (1)
Salary Remaining :	0 $
Aaron Palushaj	60 000 $ (1)
Salary Remaining :	0 $
Nikita Nikitin	55 100 $ (2)
Salary Remaining :	0 $
Blair Jones	55 000 $ (2)
Salary Remaining :	0 $
Victor Bartley	55 000 $ (3)
Salary Remaining :	0 $
Zach Redmond	52 500 $ (2)
Salary Remaining :	0 $
Matt Lashoff	50 500 $ (2)
Salary Remaining :	0 $
Jonas Gustavsson	50 000 $ (2)
Salary Remaining :	0 $
Jyrki Jokipakka	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 19 : 1 043 200 $
Year 20 : 528 100 $
Year 21 : 105 000 $
Year 22 : 50 000 $
Salary Average Commitment
Year 19 : 1 043 200 $
Year 20 : 528 100 $
Year 21 : 105 000 $
Year 22 : 50 000 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centrer
Level 1:	6200 - 80 $ - 5 143 - 82,94%
Level 2:	6944 - 60 $ - 4 756 - 68,50%
Level 3:	2778 - 50 $ - 1 721 - 61,96%
Level 4:	4556 - 40 $ - 2 879 - 63,19%
Luxury :	1389 - 175 $ - 943 - 67,92%
Total Capacity :	21867
Farm
Farm Level 1:	2000 - 50 $ - 1 537 - 76,84%
Farm Level 2:	1000 - 30 $ - 761 - 76,13%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 443 - 70,62%
Average Income per Game	1 581 161 $
Year to Date Revenue	64 827 620 $
Farm
Home Games Left	2
Average Attendance - %	2 298 - 76,60%
Average Income per Game	134 562 $
Year to Date Revenue	5 247 920 $
Expense
Pro Players Total Salaries	56 034 999 $
Pro Players Total Average Salaries	56 034 999 $
Farm Players Total Salaries	1 623 600 $
Farm Players Total Average Salaries	1 623 600 $
Coaches Total Salaries	4 050 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 162 500 $
Pro Year To Date Expenses	63 680 755 $
Farm Year To Date Expenses	2 297 984 $
Pro Salary Cap Per Days	285 893 $
Pro Salary Cap To Date	59 775 405 $
Farm Salary Cap Per Days	8 970 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	269 124 $
Pro Remaining Season Days	0
Pro Expenses Per Days	303 750 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 009 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 937 905 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 062 095 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 937 905 $
Current Bank Account	14 942 577 $
Projected Bank Account	15 211 701 $

Pro Players Salaries
Brayden Point (1 Way Contract)	6 500 000 $ (4)
-Salary Remaining :	0 $
Filip Forsberg (1 Way Contract)	6 080 000 $ (1)
-Salary Remaining :	0 $
Elias Lindholm (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Erik Karlsson (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
Oliver Ekman-Larsson (1 Way Contract)	4 550 000 $ (1)
-Salary Remaining :	0 $
Shayne Gostisbehere (1 Way Contract)	4 400 000 $ (2)
-Salary Remaining :	0 $
Alex Goligoski (1 Way Contract)	4 200 000 $ (2)
-Salary Remaining :	0 $
Patrice Bergeron (1 Way Contract)	4 200 000 $ (2)
-Salary Remaining :	0 $
Zach Hyman (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Mike Matheson (1 Way Contract)	1 650 000 $ (1)
-Salary Remaining :	0 $
Michael Stone (1 Way Contract)	1 251 000 $ (2)
-Salary Remaining :	0 $
Kyle Okposo	1 203 000 $ (3)
-Salary Remaining :	0 $
Tyler Bozak (1 Way Contract)	1 200 000 $ (3)
-Salary Remaining :	0 $
Brendan Leipsic (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	0 $
Joe Colborne	999 999 $ (2)
-Salary Remaining :	0 $
Rocco Grimaldi (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
Ryan Hartman (1 Way Contract)	950 000 $ (3)
-Salary Remaining :	0 $
Alex DeBrincat	900 000 $ (1)
-Salary Remaining :	0 $
Mike Condon (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Corey Crawford (1 Way Contract)	651 000 $ (1)
-Salary Remaining :	0 $
Adam Erne (1 Way Contract)	550 000 $ (2)
-Salary Remaining :	0 $
Eddie Lack	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 19 : 56 034 999 $
Year 20 : 38 753 999 $
Year 21 : 16 353 000 $
Year 22 : 6 500 000 $
Salary Average Commitment
Year 19 : 56 034 999 $
Year 20 : 38 753 999 $
Year 21 : 16 353 000 $
Year 22 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 19 : 56 034 999 $
Year 20 : 38 753 999 $
Year 21 : 16 353 000 $
Year 22 : 6 500 000 $

Farm Players Salaries
Valtteri Filppula	135 000 $ (3)
Salary Remaining :	0 $
Nikolai Zherdev	124 000 $ (3)
Salary Remaining :	0 $
David Desharnais	120 000 $ (3)
Salary Remaining :	0 $
Cody Franson	119 000 $ (2)
Salary Remaining :	0 $
Jimmy Howard	115 500 $ (1)
Salary Remaining :	0 $
Luca Sbisa	100 000 $ (3)
Salary Remaining :	0 $
Jim O'Brien	95 100 $ (3)
Salary Remaining :	0 $
Jimmy Vesey	90 000 $ (1)
Salary Remaining :	0 $
Mikhail Grigorenko	90 000 $ (3)
Salary Remaining :	0 $
Nikita Tryamkin	90 000 $ (3)
Salary Remaining :	0 $
Nick Bonino	85 000 $ (3)
Salary Remaining :	0 $
Mark Borowiecki	80 000 $ (3)
Salary Remaining :	0 $
Brian Lashoff	70 000 $ (1)
Salary Remaining :	0 $
Linus Omark	65 000 $ (3)
Salary Remaining :	0 $
Darren Archibald	65 000 $ (3)
Salary Remaining :	0 $
Tyrell Goulbourne	60 000 $ (3)
Salary Remaining :	0 $
Adin Hill	60 000 $ (2)
Salary Remaining :	0 $
Andrej Sekera	60 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 19 : 1 623 600 $
Year 20 : 1 288 100 $
Year 21 : 1 109 100 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 623 600 $
Year 20 : 1 288 100 $
Year 21 : 1 109 100 $
Year 22 : 0 $

Vancouver

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 88 $ - 5 868 - 97,80%
Level 2:	5635 - 70 $ - 4 737 - 84,07%
Level 3:	2778 - 38 $ - 2 519 - 90,68%
Level 4:	5556 - 30 $ - 4 857 - 87,42%
Luxury :	1000 - 170 $ - 999 - 99,88%
Total Capacity :	20969
Farm
Farm Level 1:	2000 - 50 $ - 1 515 - 75,73%
Farm Level 2:	1000 - 30 $ - 755 - 75,51%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 981 - 90,52%
Average Income per Game	1 561 123 $
Year to Date Revenue	64 006 023 $
Farm
Home Games Left	2
Average Attendance - %	2 270 - 75,66%
Average Income per Game	132 815 $
Year to Date Revenue	5 179 797 $
Expense
Pro Players Total Salaries	58 800 000 $
Pro Players Total Average Salaries	58 800 000 $
Farm Players Total Salaries	1 324 100 $
Farm Players Total Average Salaries	1 324 100 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	175 000 $
Pro Year To Date Expenses	60 953 663 $
Farm Year To Date Expenses	1 806 096 $
Pro Salary Cap Per Days	300 000 $
Pro Salary Cap To Date	58 953 675 $
Farm Salary Cap Per Days	7 315 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	265 631 $
Pro Remaining Season Days	0
Pro Expenses Per Days	310 204 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 078 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 128 675 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 871 325 $
Estimate Over Minimum Salary Cap of 40 000 000 $	19 128 675 $
Current Bank Account	6 800 376 $
Projected Bank Account	7 066 007 $

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	6 100 000 $ (2)
-Salary Remaining :	0 $
Evgeny Kuznetsov (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Aaron Ekblad (1 Way Contract)	5 250 000 $ (1)
-Salary Remaining :	0 $
Connor Hellebuyck	5 000 000 $ (2)
-Salary Remaining :	0 $
Noel Acciari (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Mitchell Marner (1 Way Contract)	4 650 000 $ (2)
-Salary Remaining :	0 $
Mikael Granlund (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Jonathan Drouin (1 Way Contract)	4 350 000 $ (2)
-Salary Remaining :	0 $
Jacob Trouba (1 Way Contract)	3 400 000 $ (3)
-Salary Remaining :	0 $
Boone Jenner (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Cory Schneider (1 Way Contract)	2 100 000 $ (1)
-Salary Remaining :	0 $
Michal Kempny (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
Ryan Suter (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Artem Anisimov (1 Way Contract)	1 300 000 $ (3)
-Salary Remaining :	0 $
Jakob Chychrun	900 000 $ (2)
-Salary Remaining :	0 $
Quinn Hughes	900 000 $ (2)
-Salary Remaining :	0 $
Jason Robertson	800 000 $ (3)
-Salary Remaining :	0 $
Bryan Rust (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
Alexander Kerfoot	700 000 $ (1)
-Salary Remaining :	0 $
Andrew Copp	600 000 $ (2)
-Salary Remaining :	0 $
Gustav Forsling	500 000 $ (2)
-Salary Remaining :	0 $
Conor Garland	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 19 : 58 800 000 $
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 58 800 000 $
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 58 800 000 $
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $

Farm Players Salaries
Joakim Nordstrom	95 000 $ (1)
Salary Remaining :	0 $
Nikolay Kulemin	92 000 $ (2)
Salary Remaining :	0 $
Sergei Kalinin	90 000 $ (4)
Salary Remaining :	0 $
Dion Phaneuf	90 000 $ (3)
Salary Remaining :	0 $
Tim Brent	86 000 $ (3)
Salary Remaining :	0 $
Nick Tarnasky	86 000 $ (3)
Salary Remaining :	0 $
Bobby Butler	80 000 $ (3)
Salary Remaining :	0 $
Jim Slater	75 000 $ (3)
Salary Remaining :	0 $
Dwight King	70 100 $ (3)
Salary Remaining :	0 $
Scott Wilson	70 000 $ (1)
Salary Remaining :	0 $
David Leneveu	70 000 $ (1)
Salary Remaining :	0 $
Matt Keetley	70 000 $ (3)
Salary Remaining :	0 $
Stephane Da Costa	70 000 $ (2)
Salary Remaining :	0 $
Jakub Jerabek	70 000 $ (4)
Salary Remaining :	0 $
Zack Trotman	60 000 $ (4)
Salary Remaining :	0 $
Anthony Bitetto	50 000 $ (4)
Salary Remaining :	0 $
Jamie McBain	50 000 $ (1)
Salary Remaining :	0 $
Matt Taormina	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 19 : 1 324 100 $
Year 20 : 989 100 $
Year 21 : 827 100 $
Year 22 : 270 000 $
Salary Average Commitment
Year 19 : 1 324 100 $
Year 20 : 989 100 $
Year 21 : 827 100 $
Year 22 : 270 000 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 125 $ - 3 623 - 60,38%
Level 2:	5326 - 80 $ - 3 542 - 66,51%
Level 3:	2778 - 60 $ - 1 486 - 53,48%
Level 4:	5556 - 45 $ - 2 693 - 48,48%
Luxury :	1000 - 220 $ - 728 - 72,81%
Total Capacity :	20660
Farm
Farm Level 1:	2000 - 50 $ - 1 488 - 74,42%
Farm Level 2:	1000 - 30 $ - 750 - 75,03%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12 072 - 58,43%
Average Income per Game	1 494 112 $
Year to Date Revenue	61 258 591 $
Farm
Home Games Left	2
Average Attendance - %	2 239 - 74,62%
Average Income per Game	130 858 $
Year to Date Revenue	5 103 444 $
Expense
Pro Players Total Salaries	69 410 000 $
Pro Players Total Average Salaries	69 410 000 $
Farm Players Total Salaries	1 174 500 $
Farm Players Total Average Salaries	1 174 500 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 167 099 $
Farm Year To Date Expenses	2 930 365 $
Pro Salary Cap Per Days	331 403 $
Pro Salary Cap To Date	61 486 915 $
Farm Salary Cap Per Days	6 489 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	261 715 $
Pro Remaining Season Days	0
Pro Expenses Per Days	371 990 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 776 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	61 486 915 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 513 085 $
Estimate Over Minimum Salary Cap of 40 000 000 $	21 486 915 $
Current Bank Account	2 741 908 $
Projected Bank Account	3 003 623 $

Pro Players Salaries
Tyler Johnson (1 Way Contract)	9 000 000 $ (3)
-Salary Remaining :	0 $
Andreas Athanasiou (1 Way Contract)	6 800 000 $ (1)
-Salary Remaining :	0 $
Ivan Provorov (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	0 $
Ryan Pulock (1 Way Contract)	5 700 000 $ (2)
-Salary Remaining :	0 $
Ryan McDonagh (1 Way Contract)	5 150 000 $ (2)
-Salary Remaining :	0 $
Guillaume Latendresse (1 Way Contract)	4 660 000 $ (1)
-Salary Remaining :	0 $
Brock Boeser (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	0 $
Martin Jones (1 Way Contract)	4 500 000 $ (2)
-1 Way Contract Salary Cap :	45 000 $
-Salary Remaining :	0 $
Phil Kessel (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Pavel Buchnevich (1 Way Contract)	3 600 000 $ (4)
-Salary Remaining :	0 $
Anthony Mantha (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Trevor Moore (1 Way Contract)	2 550 000 $ (3)
-Salary Remaining :	0 $
Dan Hamhuis (1 Way Contract)	2 550 000 $ (1)
-Salary Remaining :	0 $
Michael Hutchinson (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
Brian Dumoulin (1 Way Contract)	1 850 000 $ (1)
-Salary Remaining :	0 $
Justin Abdelkader	1 250 000 $ (3)
-Salary Remaining :	0 $
Thomas Greiss	1 200 000 $ (1)
-Salary Remaining :	0 $
Bobby Ryan	1 125 000 $ (1)
-Salary Remaining :	0 $
Al Montoya (1 Way Contract)	975 000 $ (1)
-Salary Remaining :	0 $
Martin Necas	900 000 $ (3)
-Salary Remaining :	0 $
Alexander Nylander	900 000 $ (2)
-Salary Remaining :	0 $
Valeri Nichushkin	900 000 $ (1)
-Salary Remaining :	0 $
Milan Michalek	800 000 $ (1)
-Salary Remaining :	0 $
Lucas Wallmark (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Anders Bjork	500 000 $ (2)
-Salary Remaining :	0 $
Matt Roy	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 19 : 76 210 000 $
Year 20 : 50 350 000 $
Year 21 : 29 800 000 $
Year 22 : 14 100 000 $
Salary Average Commitment
Year 19 : 76 210 000 $
Year 20 : 50 350 000 $
Year 21 : 29 800 000 $
Year 22 : 14 100 000 $
Salary Cap with 1 Way Contract
Year 19 : 71 755 000 $
Year 20 : 45 895 000 $
Year 21 : 29 800 000 $
Year 22 : 14 100 000 $

Farm Players Salaries
Jakub Kindl	115 000 $ (2)
Salary Remaining :	0 $
Viktor Stalberg	95 500 $ (1)
Salary Remaining :	0 $
Sam Gagner	90 500 $ (3)
Salary Remaining :	0 $
Jori Lehtera	88 000 $ (2)
Salary Remaining :	0 $
Mattias Ritola	87 500 $ (2)
Salary Remaining :	0 $
Alec Martinez	87 500 $ (1)
Salary Remaining :	0 $
Bob Sanguinetti	85 500 $ (2)
Salary Remaining :	0 $
Scott Darling	85 000 $ (1)
Salary Remaining :	0 $
Dale Weise	85 000 $ (1)
Salary Remaining :	0 $
Vladimir Mihalik	85 000 $ (2)
Salary Remaining :	0 $
Ryan Stanton	82 500 $ (2)
Salary Remaining :	0 $
Theo Peckam	77 500 $ (3)
Salary Remaining :	0 $
Michael Sgarbossa	60 000 $ (2)
Salary Remaining :	0 $
Emerson Etem	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 19 : 1 174 500 $
Year 20 : 771 500 $
Year 21 : 168 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 174 500 $
Year 20 : 771 500 $
Year 21 : 168 000 $
Year 22 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 87 $ - 5 884 - 98,07%
Level 2:	6000 - 65 $ - 4 326 - 72,10%
Level 3:	2778 - 54 $ - 1 654 - 59,55%
Level 4:	4000 - 32 $ - 3 794 - 94,85%
Luxury :	1000 - 175 $ - 996 - 99,61%
Total Capacity :	19778
Farm
Farm Level 1:	2000 - 50 $ - 1 531 - 76,55%
Farm Level 2:	1000 - 30 $ - 762 - 76,21%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 654 - 84,21%
Average Income per Game	1 590 496 $
Year to Date Revenue	65 210 319 $
Farm
Home Games Left	2
Average Attendance - %	2 293 - 76,44%
Average Income per Game	134 207 $
Year to Date Revenue	5 234 070 $
Expense
Pro Players Total Salaries	62 700 000 $
Pro Players Total Average Salaries	62 700 000 $
Farm Players Total Salaries	1 684 300 $
Farm Players Total Average Salaries	1 684 300 $
Coaches Total Salaries	1 900 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 100 000 $
Pro Year To Date Expenses	65 488 930 $
Farm Year To Date Expenses	2 208 748 $
Pro Salary Cap Per Days	312 827 $
Pro Salary Cap To Date	62 638 458 $
Farm Salary Cap Per Days	9 306 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	268 414 $
Pro Remaining Season Days	0
Pro Expenses Per Days	327 041 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 068 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 738 458 $
Estimate Under Maximum Salary Cap of 65 000 000 $	261 542 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 738 458 $
Current Bank Account	20 686 346 $
Projected Bank Account	20 954 760 $

Pro Players Salaries
Mark Stone (1 Way Contract)	7 250 000 $ (1)
-Salary Remaining :	0 $
Seth Jones (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	0 $
Jake Allen (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
Adam Larsson (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Alex Galchenyuk (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
Jakob Silfverberg (1 Way Contract)	4 800 000 $ (4)
-Salary Remaining :	0 $
Sam Reinhart (1 Way Contract)	4 750 000 $ (3)
-Salary Remaining :	0 $
Troy Stecher (1 Way Contract)	3 300 000 $ (3)
-Salary Remaining :	0 $
Zach Bogosian (Out of Payroll)	3 250 000 $ (3)
-Salary Remaining :	0 $
Jake DeBrusk (1 Way Contract)	3 200 000 $ (2)
-Salary Remaining :	0 $
Ryan Kesler (1 Way Contract)	2 550 000 $ (3)
-Salary Remaining :	0 $
Mark Jankowski (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Mark Pysyk (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Teddy Blueger (1 Way Contract)	1 700 000 $ (3)
-Salary Remaining :	0 $
Tyler Myers (1 Way Contract)	1 650 000 $ (2)
-Salary Remaining :	0 $
Ryan Spooner (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Maxime Talbot (1 Way Contract)	1 400 000 $ (1)
-1 Way Contract Salary Cap :	14 000 $
-Salary Remaining :	0 $
Duncan Siemens	900 000 $ (2)
-Salary Remaining :	0 $
Andreas Johnson	800 000 $ (1)
-Salary Remaining :	0 $
Chris Kreider (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Miles Wood	600 000 $ (1)
-Salary Remaining :	0 $
Craig Anderson (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 19 : 65 950 000 $
Year 20 : 52 400 000 $
Year 21 : 30 850 000 $
Year 22 : 10 300 000 $
Salary Average Commitment
Year 19 : 65 950 000 $
Year 20 : 52 400 000 $
Year 21 : 30 850 000 $
Year 22 : 10 300 000 $
Salary Cap with 1 Way Contract
Year 19 : 64 564 000 $
Year 20 : 52 400 000 $
Year 21 : 30 850 000 $
Year 22 : 10 300 000 $

Farm Players Salaries
Erik Condra	99 900 $ (1)
Salary Remaining :	0 $
Petteri Nokelainen	99 900 $ (1)
Salary Remaining :	0 $
Steve Downie	99 900 $ (1)
Salary Remaining :	0 $
Ryan Shannon	99 900 $ (1)
Salary Remaining :	0 $
Anton Babchuk	99 900 $ (1)
Salary Remaining :	0 $
Petr Vrana	99 900 $ (1)
Salary Remaining :	0 $
Matt Greene	99 900 $ (1)
Salary Remaining :	0 $
Rob Schremp	92 500 $ (2)
Salary Remaining :	0 $
Jiri Tlusty	90 000 $ (2)
Salary Remaining :	0 $
Adam Dennis	87 000 $ (2)
Salary Remaining :	0 $
Anton Slepyshev	85 000 $ (1)
Salary Remaining :	0 $
Fedor Tyutin	85 000 $ (1)
Salary Remaining :	0 $
Jeremy Williams	80 000 $ (2)
Salary Remaining :	0 $
Anton Stralman	80 000 $ (2)
Salary Remaining :	0 $
T.J. Hensick	75 500 $ (2)
Salary Remaining :	0 $
Peter Mueller	70 000 $ (1)
Salary Remaining :	0 $
Magnus Hellberg	65 000 $ (2)
Salary Remaining :	0 $
Cam Barker	62 500 $ (1)
Salary Remaining :	0 $
Jonathan Ericsson	60 000 $ (1)
Salary Remaining :	0 $
Matt Smaby	52 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 19 : 1 684 300 $
Year 20 : 570 000 $
Year 21 : 0 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 684 300 $
Year 20 : 570 000 $
Year 21 : 0 $
Year 22 : 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	9 917 604 $	61 946 521 $	3 053 479 $	21 946 521 $	21	20	41
Arizona	27 052 574 $	60 194 647 $	4 805 353 $	20 194 647 $	22	17	39
Boston	11 410 236 $	64 034 195 $	965 805 $	24 034 195 $	20	20	40
Buffalo	12 166 503 $	49 201 607 $	15 798 393 $	9 201 607 $	23	18	41
Chicago	33 723 425 $	56 909 940 $	8 090 060 $	16 909 940 $	20	18	38
Columbus	1 737 187 $	64 240 549 $	759 451 $	24 240 549 $	22	20	42
Dallas	9 205 942 $	56 813 677 $	8 186 323 $	16 813 677 $	20	21	41
Detroit	(9 185 377 $)	64 468 044 $	531 956 $	24 468 044 $	22	18	40
Edmonton	60 855 177 $	63 740 149 $	1 259 851 $	23 740 149 $	22	17	39
Floride	10 524 851 $	57 958 586 $	7 041 414 $	17 958 586 $	24	19	43
LosAngeles	1 563 676 $	64 704 170 $	295 830 $	24 704 170 $	22	20	42
Minnesota	2 735 815 $	64 916 268 $	83 732 $	24 916 268 $	24	18	42
Montreal	12 411 272 $	63 334 365 $	1 665 635 $	23 334 365 $	22	23	45
Nashville	36 562 519 $	60 649 293 $	4 350 707 $	20 649 293 $	24	17	41
New Jersey	12 647 120 $	64 142 387 $	857 613 $	24 142 387 $	20	19	39
NYRangers	11 541 296 $	64 446 562 $	553 438 $	24 446 562 $	24	19	43
Philadelphie	17 744 721 $	64 619 924 $	380 076 $	24 619 924 $	23	17	40
Pittsburgh	1 774 731 $	63 577 838 $	1 422 162 $	23 577 838 $	20	21	41
San Jose	7 985 165 $	62 946 385 $	2 053 615 $	22 946 385 $	23	19	42
St. Louis	3 355 219 $	58 687 393 $	6 312 607 $	18 687 393 $	26	15	41
Toronto	14 942 577 $	63 937 905 $	1 062 095 $	23 937 905 $	22	18	40
Vancouver	6 800 376 $	59 128 675 $	5 871 325 $	19 128 675 $	22	18	40
Washington	2 741 908 $	61 486 915 $	3 513 085 $	21 486 915 $	26	14	40
Winnipeg	20 686 346 $	64 738 458 $	261 542 $	24 738 458 $	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 - %