FHSW - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6561 - 83 $ - 5 429 - 82,75%
Level 2:	5000 - 61 $ - 4 195 - 83,90%
Level 3:	2000 - 35 $ - 1 886 - 94,30%
Level 4:	5556 - 32 $ - 3 389 - 61,00%
Luxury :	1389 - 155 $ - 1 036 - 74,56%
Total Capacity :	20506
Farm
Farm Level 1:	2000 - 50 $ - 1 893 - 94,66%
Farm Level 2:	1000 - 30 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	15 935 - 77,71%
Average Income per Game	1 551 956 $
Year to Date Revenue	9 311 735 $
Farm
Home Games Left	36
Average Attendance - %	2 893 - 96,44%
Average Income per Game	177 017 $
Year to Date Revenue	885 086 $
Expense
Pro Players Total Salaries	64 005 000 $
Pro Players Total Average Salaries	63 555 000 $
Farm Players Total Salaries	1 498 000 $
Farm Players Total Average Salaries	1 498 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	660 000 $
Pro Year To Date Expenses	8 278 242 $
Farm Year To Date Expenses	247 674 $
Pro Salary Cap Per Days	305 984 $
Pro Salary Cap To Date	7 525 438 $
Farm Salary Cap Per Days	7 643 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	54 318 454 $
Farm Estimated Season Revenue	6 372 619 $
Pro Remaining Season Days	169
Pro Expenses Per Days	349 767 $
Pro Estimated Expenses	59 110 623 $
Farm Remaining Season Days	172
Farm Expenses Per Days	10 194 $
Farm Estimated Expenses	1 753 368 $
Estimated Season Expenses	60 863 991 $
Estimated Season Salary Cap	59 896 734 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 103 266 $
Estimate Over Minimum Salary Cap of 40 000 000 $	19 896 734 $
Current Bank Account	9 647 526 $
Projected Bank Account	9 474 608 $

Pro Players Salaries
Gabriel Landeskog (1 Way Contract)	8 600 000 $ (3)
-Salary Remaining :	7 530 570 $
Justin Williams (1 Way Contract)	7 233 000 $ (1)
-Salary Remaining :	6 333 560 $
Jonathan Toews (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	6 129 534 $
Mika Zibanejad (1 Way Contract)	6 750 000 $ (3)
-Salary Remaining :	5 910 622 $
Erik Gustafsson (1 Way Contract)	6 160 000 $ (2)
-Salary Remaining :	5 393 990 $
Dougie Hamilton (Out of Payroll)	4 500 000 $ (2)
-Salary Remaining :	3 940 415 $
Dmitry Kulikov (1 Way Contract)	3 850 000 $ (1)
-Salary Remaining :	3 371 244 $
Pekka Rinne (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	3 064 767 $
Eric Staal (1 Way Contract)	3 050 000 $ (1)
-Salary Remaining :	2 670 725 $
Rasmus Ristolainen (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	2 451 813 $
Michael Hutchinson (1 Way Contract)	2 000 000 $ (4)
-Salary Remaining :	1 751 295 $
Zdeno Chara (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	875 648 $
Brian Gibbons (1 Way Contract)	960 000 $ (2)
-Salary Remaining :	840 622 $
Johan Larsson (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	831 865 $
Andrei Svechnikov	900 000 $ (3)
-Salary Remaining :	788 083 $
Travis Konecny	900 000 $ (1)
-Salary Remaining :	788 083 $
Mikko Rantanen	900 000 $ (1)
-Salary Remaining :	788 083 $
Jake Muzzin (1 Way Contract)	852 000 $ (3)
-Salary Remaining :	746 052 $
Jason Dickinson	800 000 $ (2)
-Salary Remaining :	700 518 $
Igor Ozhiganov	700 000 $ (3)
-Salary Remaining :	612 953 $
Neal Pionk	600 000 $ (2)
-Salary Remaining :	525 389 $
Total Pro Players	21
Salary Commitment
Year 18 : 64 005 000 $
Year 19 : 44 272 000 $
Year 20 : 19 802 000 $
Year 21 : 2 000 000 $
Salary Average Commitment
Year 18 : 63 555 000 $
Year 19 : 43 822 000 $
Year 20 : 19 802 000 $
Year 21 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 555 000 $
Year 19 : 43 822 000 $
Year 20 : 19 802 000 $
Year 21 : 2 000 000 $

Farm Players Salaries
Nick Spaling	117 000 $ (3)
Salary Remaining :	102 673 $
Trevor Daley	104 000 $ (3)
Salary Remaining :	91 265 $
Brandon Davidson	99 900 $ (2)
Salary Remaining :	87 667 $
Viktor Stalberg	95 500 $ (2)
Salary Remaining :	83 806 $
Kris Versteeg	95 500 $ (1)
Salary Remaining :	83 806 $
Benoit Pouliot	90 000 $ (3)
Salary Remaining :	78 980 $
Torrey Mitchell	85 600 $ (3)
Salary Remaining :	75 118 $
Shawn Matthias	75 500 $ (3)
Salary Remaining :	66 255 $
Luke Adam	75 000 $ (4)
Salary Remaining :	65 816 $
Nick Seeler	75 000 $ (3)
Salary Remaining :	65 816 $
Lance Bouma	70 000 $ (4)
Salary Remaining :	61 429 $
Casey DeSmith	70 000 $ (2)
Salary Remaining :	61 429 $
Jordan Weal	70 000 $ (1)
Salary Remaining :	61 429 $
Markus Nutivaara	65 000 $ (4)
Salary Remaining :	57 041 $
Mike Green	55 000 $ (2)
Salary Remaining :	48 265 $
Mikko Koskinen	55 000 $ (2)
Salary Remaining :	48 265 $
Colton Sceviour	50 000 $ (2)
Salary Remaining :	43 878 $
Jamie McBain	50 000 $ (2)
Salary Remaining :	43 878 $
Gilbert Brule	50 000 $ (2)
Salary Remaining :	43 878 $
Matt Taormina	50 000 $ (2)
Salary Remaining :	43 878 $
Total Farm Players	20
Salary Commitment
Year 18 : 1 498 000 $
Year 19 : 1 332 500 $
Year 20 : 757 100 $
Year 21 : 210 000 $
Salary Average Commitment
Year 18 : 1 498 000 $
Year 19 : 1 332 500 $
Year 20 : 757 100 $
Year 21 : 210 000 $

Arizona

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 87 $ - 5 053 - 84,22%
Level 2:	5000 - 56 $ - 4 898 - 97,96%
Level 3:	2000 - 43 $ - 1 992 - 99,61%
Level 4:	4000 - 32 $ - 3 668 - 91,70%
Luxury :	1000 - 175 $ - 953 - 95,32%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 884 - 94,20%
Farm Level 2:	1000 - 30 $ - 943 - 94,33%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	16 565 - 92,03%
Average Income per Game	1 538 990 $
Year to Date Revenue	7 694 949 $
Farm
Home Games Left	35
Average Attendance - %	2 827 - 94,24%
Average Income per Game	173 950 $
Year to Date Revenue	1 043 700 $
Expense
Pro Players Total Salaries	62 230 500 $
Pro Players Total Average Salaries	62 230 500 $
Farm Players Total Salaries	1 918 000 $
Farm Players Total Average Salaries	1 918 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	7 764 414 $
Farm Year To Date Expenses	415 167 $
Pro Salary Cap Per Days	322 438 $
Pro Salary Cap To Date	7 453 539 $
Farm Salary Cap Per Days	9 786 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	55 403 633 $
Farm Estimated Season Revenue	6 088 250 $
Pro Remaining Season Days	169
Pro Expenses Per Days	335 391 $
Pro Estimated Expenses	56 681 079 $
Farm Remaining Season Days	172
Farm Expenses Per Days	17 439 $
Farm Estimated Expenses	2 999 508 $
Estimated Season Expenses	59 680 587 $
Estimated Season Salary Cap	61 945 561 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 054 439 $
Estimate Over Minimum Salary Cap of 40 000 000 $	21 945 561 $
Current Bank Account	10 559 068 $
Projected Bank Account	12 370 364 $

Pro Players Salaries
Brent Burns (1 Way Contract)	8 110 000 $ (1)
-Salary Remaining :	7 101 503 $
Filip Forsberg (1 Way Contract)	7 600 000 $ (2)
-Salary Remaining :	6 654 922 $
Jack Eichel (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	6 129 534 $
Jonathan Huberdeau (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	5 253 886 $
Torey Krug (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	5 253 886 $
Erik Johnson (1 Way Contract)	4 850 000 $ (2)
-Salary Remaining :	4 246 891 $
Devin Setoguchi (1 Way Contract)	4 125 000 $ (1)
-Salary Remaining :	3 612 047 $
Louis Domingue (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	3 064 767 $
Mark Giordano (1 Way Contract)	3 493 500 $ (1)
-Salary Remaining :	3 059 075 $
Ryan Suter (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 189 119 $
Matt Read	1 100 000 $ (1)
-Salary Remaining :	963 212 $
Mathew Barzal	900 000 $ (1)
-Salary Remaining :	788 083 $
Kyle Connor	900 000 $ (1)
-Salary Remaining :	788 083 $
Timo Meier	900 000 $ (2)
-Salary Remaining :	788 083 $
Darnell Nurse	900 000 $ (1)
-Salary Remaining :	788 083 $
Dominik Kubalik	800 000 $ (2)
-Salary Remaining :	700 518 $
Denis Gurianov	800 000 $ (3)
-Salary Remaining :	700 518 $
Roope Hintz	600 000 $ (3)
-Salary Remaining :	525 389 $
Frans Nielsen (1 Way Contract)	552 000 $ (2)
-Salary Remaining :	483 358 $
Magnus Paajarvi (1 Way Contract)	550 000 $ (2)
-Salary Remaining :	481 606 $
Marc Staal (1 Way Contract)	550 000 $ (2)
-Salary Remaining :	481 606 $
Alexandar Georgiyev	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	22
Salary Commitment
Year 18 : 62 230 500 $
Year 19 : 33 702 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 62 230 500 $
Year 19 : 33 702 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 230 500 $
Year 19 : 33 702 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $

Farm Players Salaries
Mikhail Grabovski	147 000 $ (1)
Salary Remaining :	129 000 $
Matt Lashoff	144 000 $ (1)
Salary Remaining :	126 367 $
Joel Ward	142 000 $ (1)
Salary Remaining :	124 612 $
Shane O'Brien	142 000 $ (1)
Salary Remaining :	124 612 $
Gregory Campbell	137 000 $ (1)
Salary Remaining :	120 224 $
Jason Pominville	137 000 $ (1)
Salary Remaining :	120 224 $
Cam Talbot	130 000 $ (2)
Salary Remaining :	114 082 $
Matt Stajan	122 000 $ (1)
Salary Remaining :	107 061 $
Bobby Butler	117 000 $ (1)
Salary Remaining :	102 673 $
Wojtek Wolski	90 000 $ (2)
Salary Remaining :	78 980 $
Mark Arcobello	85 000 $ (1)
Salary Remaining :	74 592 $
Matt Carle	80 000 $ (2)
Salary Remaining :	70 204 $
Alex Petrovic	75 000 $ (2)
Salary Remaining :	65 816 $
Riley Sheahan	70 000 $ (2)
Salary Remaining :	61 429 $
Nicolas Deslauriers	70 000 $ (1)
Salary Remaining :	61 429 $
Mattias Ritola	70 000 $ (1)
Salary Remaining :	61 429 $
Viktor Antipin	60 000 $ (3)
Salary Remaining :	52 653 $
Charlie Lindgren	50 000 $ (1)
Salary Remaining :	43 878 $
Andreas Borgman	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	19
Salary Commitment
Year 18 : 1 918 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 918 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 80 $ - 5 824 - 97,07%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 160 $ - 1 000 - 100,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 963 - 98,16%
Farm Level 2:	1000 - 30 $ - 962 - 96,22%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17 824 - 99,02%
Average Income per Game	1 499 429 $
Year to Date Revenue	7 497 145 $
Farm
Home Games Left	36
Average Attendance - %	2 925 - 97,51%
Average Income per Game	180 377 $
Year to Date Revenue	901 885 $
Expense
Pro Players Total Salaries	56 846 000 $
Pro Players Total Average Salaries	56 846 000 $
Farm Players Total Salaries	1 719 800 $
Farm Players Total Average Salaries	1 719 800 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	7 780 072 $
Farm Year To Date Expenses	287 676 $
Pro Salary Cap Per Days	280 433 $
Pro Salary Cap To Date	7 022 965 $
Farm Salary Cap Per Days	8 774 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 979 444 $
Farm Estimated Season Revenue	6 493 572 $
Pro Remaining Season Days	169
Pro Expenses Per Days	312 674 $
Pro Estimated Expenses	52 841 906 $
Farm Remaining Season Days	172
Farm Expenses Per Days	11 836 $
Farm Estimated Expenses	2 035 792 $
Estimated Season Expenses	54 877 698 $
Estimated Season Salary Cap	54 416 142 $
Estimate Under Maximum Salary Cap of 65 000 000 $	10 583 858 $
Estimate Over Minimum Salary Cap of 40 000 000 $	14 416 142 $
Current Bank Account	14 003 448 $
Projected Bank Account	19 598 766 $

Pro Players Salaries
Patrice Bergeron (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	5 253 886 $
Kyle Turris (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	4 816 062 $
Colton Parayko (1 Way Contract)	4 650 000 $ (3)
-Salary Remaining :	4 071 762 $
Brock Nelson (1 Way Contract)	4 600 000 $ (2)
-Salary Remaining :	4 027 979 $
P.K. Subban (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	3 940 415 $
Oscar Klefbom (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	3 940 415 $
Nikita Filatov (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	3 502 591 $
Roman Josi (Out of Payroll)	4 000 000 $ (4)
-Salary Remaining :	3 502 591 $
Jean Gabriel Pageau (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	3 064 767 $
Joonas Korpisalo (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	2 626 943 $
Conor Sheary (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	2 189 119 $
Jason Garrison (1 Way Contract)	2 247 000 $ (1)
-Salary Remaining :	1 967 580 $
Jon Merrill (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	1 751 295 $
Jack Campbell (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	1 619 948 $
Adam Lowry (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	1 313 472 $
Michael Bournival (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	1 094 560 $
Erik Haula	999 000 $ (1)
-Salary Remaining :	874 772 $
Pierre-Luc Dubois	900 000 $ (2)
-Salary Remaining :	788 083 $
Frederik Gauthier	800 000 $ (2)
-Salary Remaining :	700 518 $
J.T. Compher	700 000 $ (1)
-Salary Remaining :	612 953 $
Artturi Lehkonen	700 000 $ (1)
-Salary Remaining :	612 953 $
Cameron Gaunce	650 000 $ (4)
-Salary Remaining :	569 171 $
Jake Guentzel	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	23
Salary Commitment
Year 18 : 60 846 000 $
Year 19 : 43 450 000 $
Year 20 : 28 300 000 $
Year 21 : 10 150 000 $
Salary Average Commitment
Year 18 : 60 846 000 $
Year 19 : 43 450 000 $
Year 20 : 28 300 000 $
Year 21 : 10 150 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 123 500 $
Year 19 : 43 450 000 $
Year 20 : 28 300 000 $
Year 21 : 10 150 000 $

Farm Players Salaries
Dustin Tokarski	150 000 $ (1)
Salary Remaining :	131 633 $
Jonathan Cheechoo	140 000 $ (1)
Salary Remaining :	122 857 $
David Moss	140 000 $ (1)
Salary Remaining :	122 857 $
Nikita Nikitin	110 000 $ (1)
Salary Remaining :	96 531 $
Chris Campoli	110 000 $ (2)
Salary Remaining :	96 531 $
Karl Alzner	110 000 $ (2)
Salary Remaining :	96 531 $
Curtis McElhinney	100 000 $ (2)
Salary Remaining :	87 755 $
Patric Hornqvist	100 000 $ (2)
Salary Remaining :	87 755 $
Chris VandeVelde	100 000 $ (1)
Salary Remaining :	87 755 $
Clarke MacArthur	99 800 $ (2)
Salary Remaining :	87 580 $
Yannick Weber	95 000 $ (1)
Salary Remaining :	83 367 $
Mattias Janmark	90 000 $ (2)
Salary Remaining :	78 980 $
Niklas Grossman	80 000 $ (3)
Salary Remaining :	70 204 $
Eric Fehr	80 000 $ (2)
Salary Remaining :	70 204 $
Brett Bellemore	80 000 $ (2)
Salary Remaining :	70 204 $
Fabian Brunnstrom	75 000 $ (3)
Salary Remaining :	65 816 $
Phillip Di Giuseppe	60 000 $ (1)
Salary Remaining :	52 653 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 719 800 $
Year 19 : 924 800 $
Year 20 : 155 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 719 800 $
Year 19 : 924 800 $
Year 20 : 155 000 $
Year 21 : 0 $

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 75 $ - 5 845 - 97,41%
Level 2:	5000 - 46 $ - 4 946 - 98,91%
Level 3:	2000 - 28 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 152 $ - 995 - 99,47%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 745 - 87,27%
Farm Level 2:	1000 - 30 $ - 935 - 93,54%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	17 785 - 98,81%
Average Income per Game	1 353 317 $
Year to Date Revenue	8 119 900 $
Farm
Home Games Left	36
Average Attendance - %	2 681 - 89,36%
Average Income per Game	261 940 $
Year to Date Revenue	1 309 699 $
Expense
Pro Players Total Salaries	65 710 000 $
Pro Players Total Average Salaries	65 710 000 $
Farm Players Total Salaries	1 330 000 $
Farm Players Total Average Salaries	1 330 000 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	8 087 778 $
Farm Year To Date Expenses	245 661 $
Pro Salary Cap Per Days	327 642 $
Pro Salary Cap To Date	7 607 072 $
Farm Salary Cap Per Days	6 786 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 366 083 $
Farm Estimated Season Revenue	9 429 833 $
Pro Remaining Season Days	169
Pro Expenses Per Days	349 275 $
Pro Estimated Expenses	59 027 475 $
Farm Remaining Season Days	172
Farm Expenses Per Days	9 337 $
Farm Estimated Expenses	1 605 964 $
Estimated Season Expenses	60 633 439 $
Estimated Season Salary Cap	62 978 570 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 021 430 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 978 570 $
Current Bank Account	13 981 077 $
Projected Bank Account	10 143 554 $

Pro Players Salaries
David Krejci (1 Way Contract)	6 460 000 $ (3)
-Salary Remaining :	5 656 684 $
John Tavares (1 Way Contract)	6 100 000 $ (3)
-Salary Remaining :	5 341 451 $
Nicklas Bergfors (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	5 253 886 $
Ryan Strome (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	4 816 062 $
James Van Riemsdyk (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	4 816 062 $
Jannik Hansen (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	4 378 238 $
Phil Kessel (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	3 940 415 $
Kevin Hayes (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	3 940 415 $
Dan Girardi (1 Way Contract)	3 750 000 $ (2)
-Salary Remaining :	3 283 679 $
Travis Hamonic (1 Way Contract)	3 250 000 $ (3)
-Salary Remaining :	2 845 855 $
Michael Sauer (1 Way Contract)	2 500 000 $ (1)
-1 Way Contract Salary Cap :	25 000 $
-Salary Remaining :	2 189 119 $
Mats Zuccarello (1 Way Contract)	2 300 000 $ (1)
-Salary Remaining :	2 013 990 $
Vinnie Hinostroza (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	1 751 295 $
Tobias Rieder (1 Way Contract)	1 300 000 $ (1)
-Salary Remaining :	1 138 342 $
Rocco Grimaldi (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	831 865 $
Josh Morrissey	900 000 $ (1)
-Salary Remaining :	788 083 $
Andrew Shaw	900 000 $ (1)
-Salary Remaining :	788 083 $
Samuel Girard	800 000 $ (3)
-Salary Remaining :	700 518 $
Filip Hronek	700 000 $ (3)
-Salary Remaining :	612 953 $
Oskar Sundqvist	600 000 $ (1)
-Salary Remaining :	525 389 $
Erik Cernak	600 000 $ (2)
-Salary Remaining :	525 389 $
Robin Lehner (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	525 389 $
Pascal Leclaire (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	437 824 $
Matt Grzelcyk	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	24
Salary Commitment
Year 18 : 65 710 000 $
Year 19 : 40 610 000 $
Year 20 : 30 310 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 65 710 000 $
Year 19 : 40 610 000 $
Year 20 : 30 310 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 63 235 000 $
Year 19 : 40 610 000 $
Year 20 : 30 310 000 $
Year 21 : 0 $

Farm Players Salaries
Mikko Lehtonen	95 000 $ (1)
Salary Remaining :	83 367 $
Sven Baertschi	95 000 $ (1)
Salary Remaining :	83 367 $
Filip Chytil	90 000 $ (3)
Salary Remaining :	78 980 $
Teemu Pulkkinen	85 000 $ (1)
Salary Remaining :	74 592 $
Julian Melchiori	85 000 $ (1)
Salary Remaining :	74 592 $
Miikka Salomaki	70 000 $ (2)
Salary Remaining :	61 429 $
Slater Koekkoek	70 000 $ (2)
Salary Remaining :	61 429 $
Anthony Stolarz	70 000 $ (1)
Salary Remaining :	61 429 $
John Moore	70 000 $ (1)
Salary Remaining :	61 429 $
Jhonas Enroth	65 000 $ (1)
Salary Remaining :	57 041 $
Martin Frk	65 000 $ (2)
Salary Remaining :	57 041 $
Greg McKegg	65 000 $ (2)
Salary Remaining :	57 041 $
Michael Latta	65 000 $ (2)
Salary Remaining :	57 041 $
Ondrej Kase	60 000 $ (2)
Salary Remaining :	52 653 $
Joseph Cramarossa	60 000 $ (2)
Salary Remaining :	52 653 $
Lucas Lessio	60 000 $ (2)
Salary Remaining :	52 653 $
Dalton Prout	60 000 $ (1)
Salary Remaining :	52 653 $
Devante Smith-Pelly	50 000 $ (1)
Salary Remaining :	43 878 $
Eric Gelinas	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	19
Salary Commitment
Year 18 : 1 330 000 $
Year 19 : 605 000 $
Year 20 : 90 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 330 000 $
Year 19 : 605 000 $
Year 20 : 90 000 $
Year 21 : 0 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 100 $ - 4 024 - 67,07%
Level 2:	5635 - 61 $ - 4 581 - 81,29%
Level 3:	2778 - 50 $ - 1 576 - 56,73%
Level 4:	5556 - 30 $ - 3 669 - 66,04%
Luxury :	1000 - 175 $ - 884 - 88,38%
Total Capacity :	20969
Farm
Farm Level 1:	2000 - 20 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 19 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	14 734 - 70,26%
Average Income per Game	1 456 035 $
Year to Date Revenue	8 736 209 $
Farm
Home Games Left	36
Average Attendance - %	3 000 - 100,00%
Average Income per Game	84 606 $
Year to Date Revenue	423 030 $
Expense
Pro Players Total Salaries	65 305 000 $
Pro Players Total Average Salaries	65 305 000 $
Farm Players Total Salaries	1 193 500 $
Farm Players Total Average Salaries	1 193 500 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 425 000 $
Pro Year To Date Expenses	8 111 038 $
Farm Year To Date Expenses	234 638 $
Pro Salary Cap Per Days	329 391 $
Pro Salary Cap To Date	7 736 408 $
Farm Salary Cap Per Days	6 089 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 961 219 $
Farm Estimated Season Revenue	3 045 816 $
Pro Remaining Season Days	169
Pro Expenses Per Days	348 731 $
Pro Estimated Expenses	58 935 539 $
Farm Remaining Season Days	172
Farm Expenses Per Days	8 640 $
Farm Estimated Expenses	1 486 080 $
Estimated Season Expenses	60 421 619 $
Estimated Season Salary Cap	64 828 487 $
Estimate Under Maximum Salary Cap of 65 000 000 $	171 513 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 828 487 $
Current Bank Account	2 201 451 $
Projected Bank Account	(4 213 133 $)

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	6 100 000 $ (3)
-Salary Remaining :	5 341 451 $
Evgeny Kuznetsov (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	4 816 062 $
Patrik Berglund (1 Way Contract)	5 250 000 $ (1)
-Salary Remaining :	4 597 150 $
Aaron Ekblad (1 Way Contract)	5 250 000 $ (2)
-Salary Remaining :	4 597 150 $
Noel Acciari (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	4 378 238 $
Mitchell Marner (1 Way Contract)	4 650 000 $ (3)
-Salary Remaining :	4 071 762 $
Mikael Granlund (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	3 940 415 $
Jonathan Drouin (1 Way Contract)	4 350 000 $ (3)
-Salary Remaining :	3 809 067 $
Boone Jenner (1 Way Contract)	3 550 000 $ (1)
-Salary Remaining :	3 108 549 $
Jacob Trouba (1 Way Contract)	3 400 000 $ (4)
-Salary Remaining :	2 977 202 $
Evander Kane (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	2 626 943 $
Cory Schneider (1 Way Contract)	2 100 000 $ (2)
-Salary Remaining :	1 838 860 $
Jonathan Quick (1 Way Contract)	1 750 000 $ (3)
-1 Way Contract Salary Cap :	17 500 $
-Salary Remaining :	1 532 383 $
Dion Phaneuf (1 Way Contract)	1 375 000 $ (1)
-Salary Remaining :	1 204 016 $
Mark Barberio	1 350 000 $ (1)
-Salary Remaining :	1 182 124 $
Ryan Miller (1 Way Contract)	1 310 000 $ (1)
-Salary Remaining :	1 147 098 $
Johnny Oduya (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	1 050 777 $
Michal Kempny (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	875 648 $
Nikolay Kulemin	920 000 $ (3)
-Salary Remaining :	805 596 $
Jakob Chychrun	900 000 $ (3)
-Salary Remaining :	788 083 $
Quinn Hughes	900 000 $ (3)
-Salary Remaining :	788 083 $
Bryan Rust (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	656 736 $
Alexander Kerfoot	700 000 $ (2)
-Salary Remaining :	612 953 $
Andrew Copp	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	24
Salary Commitment
Year 18 : 65 305 000 $
Year 19 : 49 770 000 $
Year 20 : 22 970 000 $
Year 21 : 3 400 000 $
Salary Average Commitment
Year 18 : 65 305 000 $
Year 19 : 49 770 000 $
Year 20 : 22 970 000 $
Year 21 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 572 500 $
Year 19 : 48 037 500 $
Year 20 : 21 237 500 $
Year 21 : 3 400 000 $

Farm Players Salaries
Mason Raymond	99 500 $ (1)
Salary Remaining :	87 316 $
Joakim Nordstrom	95 000 $ (2)
Salary Remaining :	83 367 $
Jayson Megna	90 000 $ (1)
Salary Remaining :	78 980 $
Gabriel Bourque	85 000 $ (1)
Salary Remaining :	74 592 $
Trevor Lewis	81 000 $ (2)
Salary Remaining :	71 082 $
Steve Mason	80 000 $ (1)
Salary Remaining :	70 204 $
Blake Geoffrion	75 500 $ (1)
Salary Remaining :	66 255 $
David Leneveu	70 000 $ (2)
Salary Remaining :	61 429 $
Theo Peckam	70 000 $ (1)
Salary Remaining :	61 429 $
Stephane Da Costa	70 000 $ (3)
Salary Remaining :	61 429 $
Scott Wilson	70 000 $ (2)
Salary Remaining :	61 429 $
Nathan Beaulieu	65 000 $ (1)
Salary Remaining :	57 041 $
Anthony Bitetto	62 500 $ (1)
Salary Remaining :	54 847 $
Sergei Kalinin	60 000 $ (1)
Salary Remaining :	52 653 $
Matt Martin	60 000 $ (2)
Salary Remaining :	52 653 $
Jakub Jerabek	60 000 $ (1)
Salary Remaining :	52 653 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 193 500 $
Year 19 : 446 000 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 193 500 $
Year 19 : 446 000 $
Year 20 : 70 000 $
Year 21 : 0 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6200 - 98 $ - 4 411 - 71,15%
Level 2:	5100 - 79 $ - 3 312 - 64,93%
Level 3:	2000 - 60 $ - 1 339 - 66,94%
Level 4:	4000 - 45 $ - 2 453 - 61,34%
Luxury :	1389 - 188 $ - 820 - 59,02%
Total Capacity :	18689
Farm
Farm Level 1:	2000 - 50 $ - 1 894 - 94,68%
Farm Level 2:	1000 - 30 $ - 930 - 93,00%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	12 335 - 66,00%
Average Income per Game	1 475 022 $
Year to Date Revenue	7 375 109 $
Farm
Home Games Left	36
Average Attendance - %	2 824 - 94,12%
Average Income per Game	174 064 $
Year to Date Revenue	870 318 $
Expense
Pro Players Total Salaries	63 877 000 $
Pro Players Total Average Salaries	63 877 000 $
Farm Players Total Salaries	1 515 900 $
Farm Players Total Average Salaries	1 515 900 $
Coaches Total Salaries	2 666 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	7 958 598 $
Farm Year To Date Expenses	263 823 $
Pro Salary Cap Per Days	330 969 $
Pro Salary Cap To Date	7 696 036 $
Farm Salary Cap Per Days	7 734 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 100 785 $
Farm Estimated Season Revenue	6 266 290 $
Pro Remaining Season Days	169
Pro Expenses Per Days	341 332 $
Pro Estimated Expenses	57 685 108 $
Farm Remaining Season Days	172
Farm Expenses Per Days	11 132 $
Farm Estimated Expenses	1 914 704 $
Estimated Season Expenses	59 599 812 $
Estimated Season Salary Cap	63 629 797 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 370 203 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 629 797 $
Current Bank Account	26 989 884 $
Projected Bank Account	26 757 147 $

Pro Players Salaries
Phillip Danault (1 Way Contract)	7 200 000 $ (1)
-Salary Remaining :	6 304 663 $
Oliver Ekman-Larsson (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	5 691 710 $
Tyler Seguin (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	5 253 886 $
J.T. Miller (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	4 816 062 $
Tyler Ennis (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	3 940 415 $
Michael Del Zotto (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	3 502 591 $
Radek Faksa (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	3 502 591 $
Thomas Hickey (1 Way Contract)	3 400 000 $ (1)
-Salary Remaining :	2 977 202 $
Brett Connolly (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	2 626 943 $
Brett Pesce (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	2 626 943 $
Artem Anisimov (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	2 364 249 $
Keith Yandle (1 Way Contract)	2 650 000 $ (1)
-Salary Remaining :	2 320 466 $
Aaron Dell (1 Way Contract)	2 050 000 $ (1)
-Salary Remaining :	1 795 078 $
Joel Armia (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	1 751 295 $
Deryk Engelland (1 Way Contract)	1 717 000 $ (1)
-Salary Remaining :	1 503 487 $
Nick Foligno (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	875 648 $
Marc-Andre Fleury (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	831 865 $
Ales Hemsky (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	788 083 $
Kevan Miller (1 Way Contract)	710 000 $ (1)
-Salary Remaining :	621 710 $
Patrik Nemeth	700 000 $ (2)
-Salary Remaining :	612 953 $
Colin Wilson (1 Way Contract)	700 000 $ (4)
-Salary Remaining :	612 953 $
Frank Vatrano	700 000 $ (1)
-Salary Remaining :	612 953 $
Total Pro Players	22
Salary Commitment
Year 18 : 63 877 000 $
Year 19 : 40 800 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $
Salary Average Commitment
Year 18 : 63 877 000 $
Year 19 : 40 800 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 877 000 $
Year 19 : 40 800 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $

Farm Players Salaries
Jussi Jokinen	126 000 $ (2)
Salary Remaining :	110 571 $
Andrew Cogliano	101 000 $ (2)
Salary Remaining :	88 633 $
Kevin Connauton	99 900 $ (4)
Salary Remaining :	87 667 $
Linus Ullmark	90 000 $ (2)
Salary Remaining :	78 980 $
Craig Smith	90 000 $ (4)
Salary Remaining :	78 980 $
Bryan Bickell	88 800 $ (1)
Salary Remaining :	77 927 $
Joey Hishon	85 000 $ (2)
Salary Remaining :	74 592 $
Derek Grant	85 000 $ (4)
Salary Remaining :	74 592 $
Brendan Smith (Out of Payroll)	85 000 $ (2)
Salary Remaining :	74 592 $
Lukas Sedlak	80 000 $ (3)
Salary Remaining :	70 204 $
Radim Vrbata	80 000 $ (1)
Salary Remaining :	70 204 $
Mike Santorelli	76 600 $ (3)
Salary Remaining :	67 220 $
Antti Pihlstrom	76 000 $ (2)
Salary Remaining :	66 694 $
Connor Brickley	75 000 $ (2)
Salary Remaining :	65 816 $
Craig Anderson	66 600 $ (1)
Salary Remaining :	58 445 $
Brandon Bollig	66 000 $ (1)
Salary Remaining :	57 918 $
Christian Djoos	60 000 $ (2)
Salary Remaining :	52 653 $
Juho Lammikko	60 000 $ (1)
Salary Remaining :	52 653 $
Steven Kampfer	60 000 $ (2)
Salary Remaining :	52 653 $
Daniel Brickley	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	20
Salary Commitment
Year 18 : 1 600 900 $
Year 19 : 1 189 500 $
Year 20 : 431 500 $
Year 21 : 274 900 $
Salary Average Commitment
Year 18 : 1 600 900 $
Year 19 : 1 189 500 $
Year 20 : 431 500 $
Year 21 : 274 900 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6100 - 80 $ - 5 558 - 91,11%
Level 2:	6944 - 60 $ - 4 496 - 64,74%
Level 3:	2778 - 30 $ - 2 335 - 84,04%
Level 4:	5556 - 25 $ - 4 888 - 87,98%
Luxury :	1389 - 150 $ - 1 023 - 73,64%
Total Capacity :	22767
Farm
Farm Level 1:	2000 - 50 $ - 1 915 - 95,73%
Farm Level 2:	1000 - 30 $ - 957 - 95,68%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	18 299 - 80,38%
Average Income per Game	1 546 734 $
Year to Date Revenue	9 280 402 $
Farm
Home Games Left	36
Average Attendance - %	2 871 - 95,71%
Average Income per Game	176 696 $
Year to Date Revenue	883 481 $
Expense
Pro Players Total Salaries	58 852 000 $
Pro Players Total Average Salaries	58 852 000 $
Farm Players Total Salaries	1 694 310 $
Farm Players Total Average Salaries	1 694 310 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 185 000 $
Pro Year To Date Expenses	7 807 829 $
Farm Year To Date Expenses	268 680 $
Pro Salary Cap Per Days	304 933 $
Pro Salary Cap To Date	7 282 976 $
Farm Salary Cap Per Days	8 644 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	54 135 678 $
Farm Estimated Season Revenue	6 361 063 $
Pro Remaining Season Days	169
Pro Expenses Per Days	325 658 $
Pro Estimated Expenses	55 036 202 $
Farm Remaining Season Days	172
Farm Expenses Per Days	11 195 $
Farm Estimated Expenses	1 925 540 $
Estimated Season Expenses	56 961 742 $
Estimated Season Salary Cap	60 001 653 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 998 347 $
Estimate Over Minimum Salary Cap of 40 000 000 $	20 001 653 $
Current Bank Account	6 383 290 $
Projected Bank Account	9 918 289 $

Pro Players Salaries
William Nylander (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	6 129 534 $
Ryan Kesler (1 Way Contract)	6 751 000 $ (1)
-Salary Remaining :	5 911 497 $
Jeff Petry (1 Way Contract)	6 350 000 $ (2)
-Salary Remaining :	5 560 363 $
Ryan Ellis (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	5 253 886 $
Victor Rask (1 Way Contract)	5 650 000 $ (3)
-Salary Remaining :	4 947 409 $
Nail Yakupov (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	4 816 062 $
Marc-André Cliche (1 Way Contract)	4 800 000 $ (1)
-Salary Remaining :	4 203 109 $
Erik Gudbranson (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	2 626 943 $
Josh Bailey (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	2 189 119 $
Nick Bjugstad (1 Way Contract)	2 250 000 $ (3)
-Salary Remaining :	1 970 207 $
Casey Borer (1 Way Contract)	1 999 000 $ (2)
-Salary Remaining :	1 750 420 $
Michael Stone (1 Way Contract)	1 251 000 $ (3)
-Salary Remaining :	1 095 435 $
Ryan Dzingel (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	831 865 $
Scott Harrington (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	788 083 $
Brady Tkachuk	900 000 $ (3)
-Salary Remaining :	788 083 $
Laurent Brossoit (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	700 518 $
Brian Elliott (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	656 736 $
Vladimir Sobotka (1 Way Contract)	501 000 $ (2)
-Salary Remaining :	438 699 $
Derek MacKenzie (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	437 824 $
Carter Verhaeghe	500 000 $ (2)
-Salary Remaining :	437 824 $
Total Pro Players	20
Salary Commitment
Year 18 : 58 852 000 $
Year 19 : 35 201 000 $
Year 20 : 22 551 000 $
Year 21 : 12 500 000 $
Salary Average Commitment
Year 18 : 58 852 000 $
Year 19 : 35 201 000 $
Year 20 : 22 551 000 $
Year 21 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 852 000 $
Year 19 : 35 201 000 $
Year 20 : 22 551 000 $
Year 21 : 12 500 000 $

Farm Players Salaries
Josh Gorges	137 500 $ (1)
Salary Remaining :	120 663 $
Derek Meech	125 500 $ (1)
Salary Remaining :	110 133 $
Clay Wilson	120 500 $ (1)
Salary Remaining :	105 745 $
Dustin Boyd	115 100 $ (1)
Salary Remaining :	101 006 $
Antti Niemi	115 100 $ (2)
Salary Remaining :	101 006 $
Christian Ehrhoff	105 100 $ (2)
Salary Remaining :	92 231 $
Marc-Andre Bourdon	100 000 $ (2)
Salary Remaining :	87 755 $
Andrei Loktionov	99 900 $ (4)
Salary Remaining :	87 667 $
Brett Sterling	95 510 $ (2)
Salary Remaining :	83 815 $
Jimmy Hayes	95 000 $ (4)
Salary Remaining :	83 367 $
Kyle Rau	90 000 $ (3)
Salary Remaining :	78 980 $
Anthony Stewart	85 100 $ (2)
Salary Remaining :	74 680 $
Cory Emmerton	75 000 $ (2)
Salary Remaining :	65 816 $
Jordan Szwarz	70 000 $ (1)
Salary Remaining :	61 429 $
Nick Tarnasky	60 000 $ (1)
Salary Remaining :	52 653 $
Brad Malone	55 000 $ (3)
Salary Remaining :	48 265 $
Francois Beauchemin	50 000 $ (2)
Salary Remaining :	43 878 $
Chris Higgins	50 000 $ (1)
Salary Remaining :	43 878 $
Karri Ramo	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	19
Salary Commitment
Year 18 : 1 694 310 $
Year 19 : 965 710 $
Year 20 : 339 900 $
Year 21 : 194 900 $
Salary Average Commitment
Year 18 : 1 694 310 $
Year 19 : 965 710 $
Year 20 : 339 900 $
Year 21 : 194 900 $

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 90 $ - 4 642 - 77,37%
Level 2:	5000 - 65 $ - 3 888 - 77,76%
Level 3:	2778 - 35 $ - 2 329 - 83,82%
Level 4:	5556 - 25 $ - 4 589 - 82,59%
Luxury :	1000 - 190 $ - 799 - 79,90%
Total Capacity :	20334
Farm
Farm Level 1:	2000 - 50 $ - 1 927 - 96,33%
Farm Level 2:	1000 - 30 $ - 976 - 97,56%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	16 247 - 79,90%
Average Income per Game	1 470 678 $
Year to Date Revenue	7 353 392 $
Farm
Home Games Left	36
Average Attendance - %	2 902 - 96,74%
Average Income per Game	178 349 $
Year to Date Revenue	891 746 $
Expense
Pro Players Total Salaries	64 649 000 $
Pro Players Total Average Salaries	64 649 000 $
Farm Players Total Salaries	1 381 000 $
Farm Players Total Average Salaries	1 381 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	8 383 551 $
Farm Year To Date Expenses	362 109 $
Pro Salary Cap Per Days	320 863 $
Pro Salary Cap To Date	7 597 600 $
Farm Salary Cap Per Days	7 046 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 944 422 $
Farm Estimated Season Revenue	6 420 571 $
Pro Remaining Season Days	169
Pro Expenses Per Days	355 694 $
Pro Estimated Expenses	60 112 286 $
Farm Remaining Season Days	172
Farm Expenses Per Days	14 699 $
Farm Estimated Expenses	2 528 228 $
Estimated Season Expenses	62 640 514 $
Estimated Season Salary Cap	61 823 447 $
Estimate Under Maximum Salary Cap of 65 000 000 $	3 176 553 $
Estimate Over Minimum Salary Cap of 40 000 000 $	21 823 447 $
Current Bank Account	9 897 376 $
Projected Bank Account	6 621 855 $

Pro Players Salaries
Cam Fowler (1 Way Contract)	6 900 000 $ (1)
-Salary Remaining :	6 041 969 $
Auston Matthews (1 Way Contract)	6 400 000 $ (2)
-Salary Remaining :	5 604 145 $
Ryan O'Reilly (1 Way Contract)	6 300 000 $ (1)
-Salary Remaining :	5 516 580 $
Taylor Hall (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	4 378 238 $
Ryan Murray (1 Way Contract)	4 350 000 $ (1)
-Salary Remaining :	3 809 067 $
Alex Goligoski (1 Way Contract)	4 200 000 $ (3)
-Salary Remaining :	3 677 720 $
Rick Nash (1 Way Contract)	3 920 000 $ (1)
-Salary Remaining :	3 432 539 $
Brandon Saad (1 Way Contract)	3 570 000 $ (1)
-Salary Remaining :	3 126 062 $
Calle Jarnkrok (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	3 064 767 $
Tomas Tatar (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	2 626 943 $
Anders Lee (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	2 408 031 $
Malcom Subban (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	2 364 249 $
Brandon Dubinsky (1 Way Contract)	1 999 000 $ (2)
-Salary Remaining :	1 750 420 $
Luke Schenn (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	1 313 472 $
Mikkel Boedker (1 Way Contract)	1 250 000 $ (2)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	1 094 560 $
Peter Holland (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	875 648 $
Jaroslav Halak (1 Way Contract)	960 000 $ (3)
-Salary Remaining :	840 622 $
Ryan Hartman (1 Way Contract)	950 000 $ (4)
-Salary Remaining :	831 865 $
Nikita Zadorov	900 000 $ (1)
-Salary Remaining :	788 083 $
Mikhail Sergachev	900 000 $ (3)
-Salary Remaining :	788 083 $
Jordie Benn	900 000 $ (3)
-Salary Remaining :	788 083 $
Kevin Fiala	900 000 $ (1)
-Salary Remaining :	788 083 $
Damon Severson	800 000 $ (1)
-Salary Remaining :	700 518 $
Total Pro Players	23
Salary Commitment
Year 18 : 64 649 000 $
Year 19 : 28 759 000 $
Year 20 : 7 910 000 $
Year 21 : 950 000 $
Salary Average Commitment
Year 18 : 64 649 000 $
Year 19 : 28 759 000 $
Year 20 : 7 910 000 $
Year 21 : 950 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 926 500 $
Year 19 : 27 521 500 $
Year 20 : 7 910 000 $
Year 21 : 950 000 $

Farm Players Salaries
Michal Neuvirth	140 000 $ (2)
Salary Remaining :	122 857 $
Chad Johnson	140 000 $ (1)
Salary Remaining :	122 857 $
Dave Bolland	122 000 $ (2)
Salary Remaining :	107 061 $
Raymond Macias	99 000 $ (1)
Salary Remaining :	86 878 $
Robert Earl	90 000 $ (1)
Salary Remaining :	78 980 $
Cody McLeod	90 000 $ (3)
Salary Remaining :	78 980 $
Ryan White	90 000 $ (2)
Salary Remaining :	78 980 $
Byron Froese	80 000 $ (1)
Salary Remaining :	70 204 $
Jacob Josefson	75 000 $ (1)
Salary Remaining :	65 816 $
Bob Sanguinetti	70 000 $ (1)
Salary Remaining :	61 429 $
Matthew Benning	60 000 $ (4)
Salary Remaining :	52 653 $
Cody Goloubef	60 000 $ (4)
Salary Remaining :	52 653 $
Drew Stafford	60 000 $ (3)
Salary Remaining :	52 653 $
Michal Jordan	55 000 $ (2)
Salary Remaining :	48 265 $
Gregory Stewart	50 000 $ (3)
Salary Remaining :	43 878 $
Lauri Tukonen	50 000 $ (3)
Salary Remaining :	43 878 $
Zach Sanford	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 381 000 $
Year 19 : 777 000 $
Year 20 : 370 000 $
Year 21 : 120 000 $
Salary Average Commitment
Year 18 : 1 381 000 $
Year 19 : 777 000 $
Year 20 : 370 000 $
Year 21 : 120 000 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 103 $ - 3 988 - 66,47%
Level 2:	5000 - 80 $ - 3 300 - 65,99%
Level 3:	2000 - 60 $ - 1 366 - 68,31%
Level 4:	4000 - 40 $ - 2 895 - 72,38%
Luxury :	1000 - 220 $ - 691 - 69,13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 996 - 99,78%
Farm Level 2:	1000 - 30 $ - 974 - 97,38%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	12 241 - 68,00%
Average Income per Game	1 454 982 $
Year to Date Revenue	8 729 890 $
Farm
Home Games Left	36
Average Attendance - %	2 969 - 98,98%
Average Income per Game	205 851 $
Year to Date Revenue	1 029 257 $
Expense
Pro Players Total Salaries	62 140 000 $
Pro Players Total Average Salaries	62 140 000 $
Farm Players Total Salaries	1 531 900 $
Farm Players Total Average Salaries	1 531 900 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 400 000 $
Pro Year To Date Expenses	8 177 766 $
Farm Year To Date Expenses	376 400 $
Pro Salary Cap Per Days	313 762 $
Pro Salary Cap To Date	7 529 819 $
Farm Salary Cap Per Days	7 816 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 924 358 $
Farm Estimated Season Revenue	7 410 650 $
Pro Remaining Season Days	169
Pro Expenses Per Days	342 694 $
Pro Estimated Expenses	57 915 286 $
Farm Remaining Season Days	172
Farm Expenses Per Days	15 469 $
Farm Estimated Expenses	2 660 668 $
Estimated Season Expenses	60 575 954 $
Estimated Season Salary Cap	62 955 597 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 044 403 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 955 597 $
Current Bank Account	3 452 355 $
Projected Bank Account	1 211 409 $

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	8 100 000 $ (1)
-Salary Remaining :	7 092 746 $
Anze Kopitar (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	6 129 534 $
Niklas Hjalmarsson (1 Way Contract)	6 840 000 $ (3)
-Salary Remaining :	5 989 430 $
Bo Horvat (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	5 253 886 $
Nino Niederreiter (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	4 816 062 $
Nate Schmidt (1 Way Contract)	4 150 000 $ (1)
-Salary Remaining :	3 633 938 $
Adam Henrique (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	3 502 591 $
Nikita Zaitsev (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	3 064 767 $
Carey Price (1 Way Contract)	3 200 000 $ (2)
-Salary Remaining :	2 802 073 $
Cody Ceci (1 Way Contract)	3 200 000 $ (3)
-Salary Remaining :	2 802 073 $
Josh Manson (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	2 364 249 $
Frederik Andersen (1 Way Contract)	1 000 000 $ (4)
-Salary Remaining :	875 648 $
Taylor Leier	900 000 $ (4)
-Salary Remaining :	788 083 $
Andrej Nestrasil (1 Way Contract)	850 000 $ (2)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	744 301 $
Marcus Kruger (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	744 301 $
Oliver Bjorkstrand	800 000 $ (1)
-Salary Remaining :	700 518 $
Jake Dotchin (1 Way Contract)	750 000 $ (1)
-1 Way Contract Salary Cap :	7 500 $
-Salary Remaining :	656 736 $
Devin Shore	700 000 $ (1)
-Salary Remaining :	612 953 $
Jonas Siegenthaler	600 000 $ (3)
-Salary Remaining :	525 389 $
Andrew Mangiapane	500 000 $ (2)
-Salary Remaining :	437 824 $
Josh Anderson	500 000 $ (1)
-Salary Remaining :	437 824 $
David Kampf	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	22
Salary Commitment
Year 18 : 62 140 000 $
Year 19 : 45 790 000 $
Year 20 : 25 540 000 $
Year 21 : 1 900 000 $
Salary Average Commitment
Year 18 : 62 140 000 $
Year 19 : 45 790 000 $
Year 20 : 25 540 000 $
Year 21 : 1 900 000 $
Salary Cap with 1 Way Contract
Year 18 : 60 556 000 $
Year 19 : 44 948 500 $
Year 20 : 25 540 000 $
Year 21 : 1 900 000 $

Farm Players Salaries
Matthew Peca	169 000 $ (1)
Salary Remaining :	148 306 $
Jonas Hiller	122 000 $ (2)
Salary Remaining :	107 061 $
Joe Vitale	118 000 $ (1)
Salary Remaining :	103 551 $
Mark Fraser	113 000 $ (2)
Salary Remaining :	99 163 $
Matt Keetley	100 000 $ (1)
Salary Remaining :	87 755 $
Oscar Fantenberg	99 900 $ (2)
Salary Remaining :	87 667 $
Samuel Morin	90 000 $ (1)
Salary Remaining :	78 980 $
J.T. Brown	90 000 $ (1)
Salary Remaining :	78 980 $
John Quenneville	80 000 $ (2)
Salary Remaining :	70 204 $
Zac Rinaldo	80 000 $ (4)
Salary Remaining :	70 204 $
Stefan Elliott	70 000 $ (4)
Salary Remaining :	61 429 $
Michael Amadio	70 000 $ (2)
Salary Remaining :	61 429 $
Justin Bailey	70 000 $ (1)
Salary Remaining :	61 429 $
Trevor Carrick	60 000 $ (1)
Salary Remaining :	52 653 $
Nicolas Kerdiles	50 000 $ (4)
Salary Remaining :	43 878 $
Hudson Fasching	50 000 $ (1)
Salary Remaining :	43 878 $
Boo Nieves	50 000 $ (1)
Salary Remaining :	43 878 $
Joseph Blandisi	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	18
Salary Commitment
Year 18 : 1 531 900 $
Year 19 : 684 900 $
Year 20 : 200 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 1 531 900 $
Year 19 : 684 900 $
Year 20 : 200 000 $
Year 21 : 200 000 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8333 - 67 $ - 6 012 - 72,14%
Level 2:	6944 - 49 $ - 5 517 - 79,45%
Level 3:	2778 - 40 $ - 2 269 - 81,68%
Level 4:	5556 - 30 $ - 3 758 - 67,63%
Luxury :	1389 - 159 $ - 1 085 - 78,11%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 250 $ - 512 - 25,58%
Farm Level 2:	1000 - 200 $ - 210 - 20,98%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	18 641 - 74,56%
Average Income per Game	1 504 460 $
Year to Date Revenue	7 522 298 $
Farm
Home Games Left	36
Average Attendance - %	721 - 24,05%
Average Income per Game	246 548 $
Year to Date Revenue	1 232 739 $
Expense
Pro Players Total Salaries	66 310 000 $
Pro Players Total Average Salaries	66 310 000 $
Farm Players Total Salaries	1 283 900 $
Farm Players Total Average Salaries	1 283 900 $
Coaches Total Salaries	6 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	8 688 553 $
Farm Year To Date Expenses	340 896 $
Pro Salary Cap Per Days	330 238 $
Pro Salary Cap To Date	7 771 320 $
Farm Salary Cap Per Days	6 551 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	54 160 546 $
Farm Estimated Season Revenue	8 875 721 $
Pro Remaining Season Days	169
Pro Expenses Per Days	369 482 $
Pro Estimated Expenses	62 442 458 $
Farm Remaining Season Days	172
Farm Expenses Per Days	14 204 $
Farm Estimated Expenses	2 443 088 $
Estimated Season Expenses	64 885 546 $
Estimated Season Salary Cap	63 581 542 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 418 458 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 581 542 $
Current Bank Account	50 906 149 $
Projected Bank Account	49 056 870 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	8 700 000 $ (2)
-Salary Remaining :	7 618 135 $
Johnny Gaudreau (1 Way Contract)	7 500 000 $ (1)
-Salary Remaining :	6 567 358 $
Nathan MacKinnon (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	6 129 534 $
Evgenii Dadonov (1 Way Contract)	6 250 000 $ (1)
-Salary Remaining :	5 472 798 $
Ryan Johansen (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	5 034 974 $
Drew Doughty (1 Way Contract)	5 600 000 $ (4)
-Salary Remaining :	4 903 627 $
Connor Hellebuyck	5 000 000 $ (3)
-Salary Remaining :	4 378 238 $
Sami Vatanen (1 Way Contract)	3 400 000 $ (1)
-Salary Remaining :	2 977 202 $
Derick Brassard (1 Way Contract)	3 210 000 $ (3)
-Salary Remaining :	2 810 829 $
Wayne Simmonds (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	2 626 943 $
Jamie McGinn (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	1 751 295 $
Calvin Pickard (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	831 865 $
Clayton Keller	900 000 $ (1)
-Salary Remaining :	788 083 $
Travis Sanheim	900 000 $ (2)
-Salary Remaining :	788 083 $
Charles McAvoy	900 000 $ (3)
-Salary Remaining :	788 083 $
Matthew Tkachuk	900 000 $ (2)
-Salary Remaining :	788 083 $
Jordan Martinook (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	700 518 $
Tomas Nosek (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	656 736 $
Esa Lindell	600 000 $ (1)
-Salary Remaining :	525 389 $
Riley Nash (1 Way Contract)	600 000 $ (3)
-Salary Remaining :	525 389 $
Thomas Vanek (1 Way Contract)	600 000 $ (1)
-1 Way Contract Salary Cap :	6 000 $
-Salary Remaining :	525 389 $
Conor Garland	500 000 $ (2)
-Salary Remaining :	437 824 $
John Marino	500 000 $ (3)
-Salary Remaining :	437 824 $
Total Pro Players	23
Salary Commitment
Year 18 : 66 310 000 $
Year 19 : 29 760 000 $
Year 20 : 15 810 000 $
Year 21 : 5 600 000 $
Salary Average Commitment
Year 18 : 66 310 000 $
Year 19 : 29 760 000 $
Year 20 : 15 810 000 $
Year 21 : 5 600 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 736 000 $
Year 19 : 27 780 000 $
Year 20 : 15 810 000 $
Year 21 : 5 600 000 $

Farm Players Salaries
David Backes	129 000 $ (2)
Salary Remaining :	113 204 $
Oscar Lindberg	99 900 $ (2)
Salary Remaining :	87 667 $
Dmitrij Jaskin	95 000 $ (3)
Salary Remaining :	83 367 $
Austin Czarnik	90 000 $ (3)
Salary Remaining :	78 980 $
Jake Gardiner	90 000 $ (1)
Salary Remaining :	78 980 $
Joakim Ryan	85 000 $ (3)
Salary Remaining :	74 592 $
David Rundblad	85 000 $ (1)
Salary Remaining :	74 592 $
Joakim Andersson	80 000 $ (3)
Salary Remaining :	70 204 $
Anton Belov	70 000 $ (1)
Salary Remaining :	61 429 $
Michael Sgarbossa	70 000 $ (1)
Salary Remaining :	61 429 $
Jon Gillies	70 000 $ (1)
Salary Remaining :	61 429 $
Tyler Graovac	65 000 $ (1)
Salary Remaining :	57 041 $
Emerson Etem	55 000 $ (1)
Salary Remaining :	48 265 $
Alex Stalock	50 000 $ (2)
Salary Remaining :	43 878 $
Juuso Riikola	50 000 $ (1)
Salary Remaining :	43 878 $
Lawrence Pilut	50 000 $ (2)
Salary Remaining :	43 878 $
Daniel Catenacci	50 000 $ (3)
Salary Remaining :	43 878 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 283 900 $
Year 19 : 728 900 $
Year 20 : 400 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 283 900 $
Year 19 : 728 900 $
Year 20 : 400 000 $
Year 21 : 0 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 85 $ - 5 640 - 94,01%
Level 2:	5100 - 70 $ - 3 731 - 73,16%
Level 3:	2778 - 50 $ - 1 622 - 58,38%
Level 4:	5556 - 30 $ - 3 629 - 65,32%
Luxury :	1000 - 150 $ - 1 000 - 100,00%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - 50 $ - 1 716 - 85,78%
Farm Level 2:	1000 - 30 $ - 898 - 89,78%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	15 622 - 76,45%
Average Income per Game	1 534 401 $
Year to Date Revenue	7 672 003 $
Farm
Home Games Left	36
Average Attendance - %	2 613 - 87,11%
Average Income per Game	250 950 $
Year to Date Revenue	1 254 750 $
Expense
Pro Players Total Salaries	51 065 000 $
Pro Players Total Average Salaries	51 115 000 $
Farm Players Total Salaries	1 215 900 $
Farm Players Total Average Salaries	1 215 900 $
Coaches Total Salaries	6 010 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 650 000 $
Pro Year To Date Expenses	7 469 118 $
Farm Year To Date Expenses	393 208 $
Pro Salary Cap Per Days	261 254 $
Pro Salary Cap To Date	6 904 870 $
Farm Salary Cap Per Days	6 204 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	55 238 422 $
Farm Estimated Season Revenue	9 034 200 $
Pro Remaining Season Days	169
Pro Expenses Per Days	285 363 $
Pro Estimated Expenses	48 226 347 $
Farm Remaining Season Days	172
Farm Expenses Per Days	16 408 $
Farm Estimated Expenses	2 822 176 $
Estimated Season Expenses	51 048 523 $
Estimated Season Salary Cap	52 706 796 $
Estimate Under Maximum Salary Cap of 65 000 000 $	12 293 204 $
Estimate Over Minimum Salary Cap of 40 000 000 $	12 706 796 $
Current Bank Account	9 566 141 $
Projected Bank Account	22 790 240 $

Pro Players Salaries
Patrick Kane (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	4 816 062 $
Brandon Montour (1 Way Contract)	5 400 000 $ (4)
-Salary Remaining :	4 728 497 $
Mike Hoffman (1 Way Contract)	5 300 000 $ (3)
-Salary Remaining :	4 640 933 $
T.J. Galiardi (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	4 378 238 $
Ilya Kovalchuk (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	3 940 415 $
Brandon Carlo (1 Way Contract)	3 700 000 $ (4)
-Salary Remaining :	3 239 896 $
Petr Mrazek (1 Way Contract)	2 850 000 $ (3)
-Salary Remaining :	2 495 596 $
Chris Tanev (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	2 408 031 $
David Perron (1 Way Contract)	2 715 000 $ (2)
-Salary Remaining :	2 377 383 $
Brent Seabrook (1 Way Contract)	2 100 000 $ (2)
-Salary Remaining :	1 838 860 $
Corey Perry (1 Way Contract)	1 900 000 $ (2)
-Salary Remaining :	1 663 731 $
Nick Holden (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 313 472 $
David Rittich (1 Way Contract)	1 100 000 $ (3)
-Salary Remaining :	963 212 $
Nico Hischier	900 000 $ (3)
-Salary Remaining :	788 083 $
Elias Pettersson	900 000 $ (2)
-Salary Remaining :	788 083 $
Tanner Kero (1 Way Contract)	850 000 $ (2)
-Salary Remaining :	744 301 $
Shea Theodore	800 000 $ (2)
-Salary Remaining :	700 518 $
Evan Rodrigues (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	700 518 $
Darren Helm (1 Way Contract)	700 000 $ (1)
-1 Way Contract Salary Cap :	7 000 $
-Salary Remaining :	612 953 $
Robert Hagg	700 000 $ (1)
-Salary Remaining :	612 953 $
Jordan Greenway	600 000 $ (3)
-Salary Remaining :	525 389 $
Victor Olofsson	500 000 $ (2)
-Salary Remaining :	437 824 $
Total Pro Players	22
Salary Commitment
Year 18 : 51 065 000 $
Year 19 : 39 915 000 $
Year 20 : 19 850 000 $
Year 21 : 9 100 000 $
Salary Average Commitment
Year 18 : 51 115 000 $
Year 19 : 40 165 000 $
Year 20 : 19 850 000 $
Year 21 : 9 100 000 $
Salary Cap with 1 Way Contract
Year 18 : 50 422 000 $
Year 19 : 40 165 000 $
Year 20 : 19 850 000 $
Year 21 : 9 100 000 $

Farm Players Salaries
Joakim Lindstrom	100 000 $ (2)
Salary Remaining :	87 755 $
Brandon Yip	100 000 $ (2)
Salary Remaining :	87 755 $
Dennis Seidenberg	90 000 $ (1)
Salary Remaining :	78 980 $
James Sheppard	87 000 $ (1)
Salary Remaining :	76 347 $
Adam Erne	80 000 $ (1)
Salary Remaining :	70 204 $
Blake Comeau	78 900 $ (2)
Salary Remaining :	69 239 $
Peter Budaj	70 000 $ (1)
Salary Remaining :	61 429 $
Pheonix Copley	70 000 $ (3)
Salary Remaining :	61 429 $
Patrick Wiercioch	65 000 $ (2)
Salary Remaining :	57 041 $
Adam Clendening	65 000 $ (2)
Salary Remaining :	57 041 $
Steve Bernier	60 000 $ (1)
Salary Remaining :	52 653 $
Christian Thomas	60 000 $ (1)
Salary Remaining :	52 653 $
Brendan Mikkelson	60 000 $ (2)
Salary Remaining :	52 653 $
Matt Frattin	60 000 $ (1)
Salary Remaining :	52 653 $
Tyler Strachan	60 000 $ (1)
Salary Remaining :	52 653 $
Connor Carrick	55 000 $ (2)
Salary Remaining :	48 265 $
Pat Maroon	55 000 $ (2)
Salary Remaining :	48 265 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 215 900 $
Year 19 : 648 900 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 215 900 $
Year 19 : 648 900 $
Year 20 : 70 000 $
Year 21 : 0 $

LosAngeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 84 $ - 5 770 - 96,17%
Level 2:	5000 - 55 $ - 4 914 - 98,27%
Level 3:	2000 - 46 $ - 1 870 - 93,52%
Level 4:	4000 - 34 $ - 3 536 - 88,40%
Luxury :	1000 - 185 $ - 897 - 89,70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 956 - 97,79%
Farm Level 2:	1000 - 30 $ - 948 - 94,78%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	16 987 - 94,37%
Average Income per Game	1 490 630 $
Year to Date Revenue	7 453 151 $
Farm
Home Games Left	36
Average Attendance - %	2 904 - 96,79%
Average Income per Game	216 818 $
Year to Date Revenue	1 084 090 $
Expense
Pro Players Total Salaries	65 520 000 $
Pro Players Total Average Salaries	65 120 000 $
Farm Players Total Salaries	1 230 000 $
Farm Players Total Average Salaries	1 230 000 $
Coaches Total Salaries	2 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	8 257 929 $
Farm Year To Date Expenses	216 640 $
Pro Salary Cap Per Days	333 306 $
Pro Salary Cap To Date	7 792 239 $
Farm Salary Cap Per Days	6 276 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 662 687 $
Farm Estimated Season Revenue	7 805 448 $
Pro Remaining Season Days	169
Pro Expenses Per Days	347 772 $
Pro Estimated Expenses	58 773 468 $
Farm Remaining Season Days	172
Farm Expenses Per Days	8 827 $
Farm Estimated Expenses	1 518 244 $
Estimated Season Expenses	60 291 712 $
Estimated Season Salary Cap	64 120 953 $
Estimate Under Maximum Salary Cap of 65 000 000 $	879 047 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 120 953 $
Current Bank Account	3 394 972 $
Projected Bank Account	4 571 395 $

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	7 500 000 $ (3)
-Salary Remaining :	6 567 358 $
Vladimir Tarasenko (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	5 253 886 $
Artem Panarin (1 Way Contract)	5 850 000 $ (2)
-Salary Remaining :	5 122 539 $
Teuvo Teravainen (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	4 816 062 $
Matt Dumba (1 Way Contract)	5 400 000 $ (3)
-Salary Remaining :	4 728 497 $
Justin Faulk (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	4 378 238 $
Jordan Staal (1 Way Contract)	4 250 000 $ (2)
-Salary Remaining :	3 721 503 $
Travis Zajac (1 Way Contract)	3 110 000 $ (1)
-Salary Remaining :	2 723 264 $
Nazem Kadri (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	2 626 943 $
Reilly Smith (1 Way Contract)	2 550 000 $ (1)
-Salary Remaining :	2 232 902 $
Nikita Kucherov (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 189 119 $
Marco Scandella (1 Way Contract)	2 400 000 $ (2)
-Salary Remaining :	2 101 554 $
Justin Schultz (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	1 619 948 $
Dustin Byfuglien (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	1 576 166 $
Sergei Bobrovsky (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 313 472 $
Jack Johnson (1 Way Contract)	1 110 000 $ (3)
-Salary Remaining :	971 969 $
Jakob Markstrom (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	788 083 $
Alex DeBrincat	900 000 $ (2)
-Salary Remaining :	788 083 $
Adam Fox	800 000 $ (3)
-Salary Remaining :	700 518 $
Cal Clutterbuck (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	8 000 $
-Salary Remaining :	700 518 $
Dominik Kahun	800 000 $ (2)
-Salary Remaining :	700 518 $
Kari Lehtonen (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	700 518 $
Tyler Motte	700 000 $ (1)
-Salary Remaining :	612 953 $
Nikita Gusev	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	24
Salary Commitment
Year 18 : 65 520 000 $
Year 19 : 48 160 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 65 120 000 $
Year 19 : 48 160 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 64 328 000 $
Year 19 : 48 160 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $

Farm Players Salaries
Sven Andrighetto	95 000 $ (1)
Salary Remaining :	83 367 $
Slava Voynov	95 000 $ (2)
Salary Remaining :	83 367 $
Jordan Oesterle	90 000 $ (1)
Salary Remaining :	78 980 $
Nick Shore	85 000 $ (1)
Salary Remaining :	74 592 $
Jordan Schroeder	85 000 $ (1)
Salary Remaining :	74 592 $
Jiri Sekac	85 000 $ (1)
Salary Remaining :	74 592 $
Jesper Fast	80 000 $ (1)
Salary Remaining :	70 204 $
Dylan DeMelo	75 000 $ (2)
Salary Remaining :	65 816 $
Drayson Bowman	75 000 $ (2)
Salary Remaining :	65 816 $
Jeff Zatkoff	70 000 $ (3)
Salary Remaining :	61 429 $
Nikolai Prokhorkin	70 000 $ (1)
Salary Remaining :	61 429 $
Ben Hutton	70 000 $ (2)
Salary Remaining :	61 429 $
Jacob De La Rose	70 000 $ (2)
Salary Remaining :	61 429 $
Curtis McKenzie	65 000 $ (1)
Salary Remaining :	57 041 $
Tim Heed	60 000 $ (1)
Salary Remaining :	52 653 $
Ryan Sproul	60 000 $ (2)
Salary Remaining :	52 653 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 230 000 $
Year 19 : 515 000 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 230 000 $
Year 19 : 515 000 $
Year 20 : 70 000 $
Year 21 : 0 $

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 80 $ - 5 764 - 96,07%
Level 2:	5000 - 60 $ - 4 789 - 95,78%
Level 3:	2000 - 50 $ - 1 627 - 81,36%
Level 4:	4000 - 30 $ - 3 823 - 95,58%
Luxury :	1000 - 175 $ - 901 - 90,12%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 804 - 90,19%
Farm Level 2:	1000 - 30 $ - 881 - 88,08%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	16 904 - 93,91%
Average Income per Game	1 565 128 $
Year to Date Revenue	9 390 765 $
Farm
Home Games Left	36
Average Attendance - %	2 685 - 89,49%
Average Income per Game	256 396 $
Year to Date Revenue	1 281 978 $
Expense
Pro Players Total Salaries	63 100 000 $
Pro Players Total Average Salaries	63 100 000 $
Farm Players Total Salaries	1 503 000 $
Farm Players Total Average Salaries	1 503 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 875 000 $
Pro Year To Date Expenses	7 851 434 $
Farm Year To Date Expenses	304 696 $
Pro Salary Cap Per Days	317 966 $
Pro Salary Cap To Date	7 227 677 $
Farm Salary Cap Per Days	7 668 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	54 779 462 $
Farm Estimated Season Revenue	9 230 242 $
Pro Remaining Season Days	169
Pro Expenses Per Days	345 078 $
Pro Estimated Expenses	58 318 182 $
Farm Remaining Season Days	172
Farm Expenses Per Days	12 770 $
Farm Estimated Expenses	2 196 440 $
Estimated Season Expenses	60 514 622 $
Estimated Season Salary Cap	63 838 931 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 161 069 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 838 931 $
Current Bank Account	7 938 876 $
Projected Bank Account	11 433 958 $

Pro Players Salaries
Elias Lindholm (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	5 253 886 $
Max Domi (1 Way Contract)	5 300 000 $ (3)
-Salary Remaining :	4 640 933 $
Sebastian Aho (1 Way Contract)	5 250 000 $ (4)
-Salary Remaining :	4 597 150 $
Tom Wilson (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	3 940 415 $
Martin Jones (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	3 940 415 $
Mark Scheifele (1 Way Contract)	4 375 000 $ (3)
-Salary Remaining :	3 830 959 $
Jonathan Marchessault (1 Way Contract)	4 275 000 $ (1)
-Salary Remaining :	3 743 394 $
Viktor Arvidsson (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	3 502 591 $
Joonas Donskoi (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	3 502 591 $
Philipp Grubauer (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	3 064 767 $
Jaccob Slavin (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	2 451 813 $
Brady Skjei (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	2 189 119 $
Zach Hyman (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	1 751 295 $
Brian Dumoulin (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	1 619 948 $
Cedric Paquette (1 Way Contract)	1 800 000 $ (2)
-Salary Remaining :	1 576 166 $
Mike Ribeiro (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	1 094 560 $
Jake Virtanen	900 000 $ (3)
-Salary Remaining :	788 083 $
Olli Maatta	900 000 $ (1)
-Salary Remaining :	788 083 $
Noah Hanifin	900 000 $ (2)
-Salary Remaining :	788 083 $
Connor Brown (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	700 518 $
Adam Pelech	700 000 $ (1)
-Salary Remaining :	612 953 $
Ryan Stanton (1 Way Contract)	500 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	437 824 $
Danton Heinen	500 000 $ (2)
-Salary Remaining :	437 824 $
Total Pro Players	23
Salary Commitment
Year 18 : 63 100 000 $
Year 19 : 55 475 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $
Salary Average Commitment
Year 18 : 63 100 000 $
Year 19 : 55 475 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 367 500 $
Year 19 : 55 475 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $

Farm Players Salaries
Andrew Hammond	185 000 $ (1)
Salary Remaining :	162 347 $
Derek Dorsett	110 000 $ (1)
Salary Remaining :	96 531 $
Niklas Kronwall	100 000 $ (1)
Salary Remaining :	87 755 $
Dan Fritsche	99 000 $ (1)
Salary Remaining :	86 878 $
Paul Postma	99 000 $ (1)
Salary Remaining :	86 878 $
Tomas Jurco	95 000 $ (1)
Salary Remaining :	83 367 $
Nicolas Petan	90 000 $ (1)
Salary Remaining :	78 980 $
Nick Ritchie	90 000 $ (1)
Salary Remaining :	78 980 $
Jimmy Vesey	90 000 $ (2)
Salary Remaining :	78 980 $
Andrej Sustr	80 000 $ (1)
Salary Remaining :	70 204 $
William Carrier	80 000 $ (2)
Salary Remaining :	70 204 $
Kevin Poulin	75 000 $ (1)
Salary Remaining :	65 816 $
Dwight King	75 000 $ (1)
Salary Remaining :	65 816 $
Marcus Foligno	70 000 $ (1)
Salary Remaining :	61 429 $
Nikita Nesterov	60 000 $ (2)
Salary Remaining :	52 653 $
Justin Holl	55 000 $ (3)
Salary Remaining :	48 265 $
Pontus Aberg	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 503 000 $
Year 19 : 285 000 $
Year 20 : 55 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 503 000 $
Year 19 : 285 000 $
Year 20 : 55 000 $
Year 21 : 0 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6300 - 80 $ - 5 546 - 88,03%
Level 2:	5870 - 55 $ - 4 517 - 76,95%
Level 3:	2778 - 45 $ - 1 648 - 59,32%
Level 4:	5556 - 20 $ - 4 704 - 84,67%
Luxury :	1145 - 200 $ - 723 - 63,14%
Total Capacity :	21649
Farm
Farm Level 1:	2000 - 50 $ - 1 867 - 93,36%
Farm Level 2:	1000 - 30 $ - 967 - 96,66%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17 137 - 79,16%
Average Income per Game	1 488 834 $
Year to Date Revenue	7 444 172 $
Farm
Home Games Left	36
Average Attendance - %	2 834 - 94,46%
Average Income per Game	173 748 $
Year to Date Revenue	868 742 $
Expense
Pro Players Total Salaries	64 525 000 $
Pro Players Total Average Salaries	64 525 000 $
Farm Players Total Salaries	1 420 800 $
Farm Players Total Average Salaries	1 420 800 $
Coaches Total Salaries	3 850 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	8 164 506 $
Farm Year To Date Expenses	299 055 $
Pro Salary Cap Per Days	328 684 $
Pro Salary Cap To Date	7 793 180 $
Farm Salary Cap Per Days	7 249 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 598 038 $
Farm Estimated Season Revenue	6 254 942 $
Pro Remaining Season Days	169
Pro Expenses Per Days	349 093 $
Pro Estimated Expenses	58 996 717 $
Farm Remaining Season Days	172
Farm Expenses Per Days	12 351 $
Farm Estimated Expenses	2 124 372 $
Estimated Season Expenses	61 121 089 $
Estimated Season Salary Cap	63 340 776 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 659 224 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 340 776 $
Current Bank Account	13 004 071 $
Projected Bank Account	11 735 962 $

Pro Players Salaries
Matt Duchene (1 Way Contract)	7 500 000 $ (2)
-Salary Remaining :	6 567 358 $
Steven Stamkos (1 Way Contract)	7 300 000 $ (4)
-Salary Remaining :	6 392 228 $
Hampus Lindholm (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	6 129 534 $
Gustav Nyqvist (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	6 129 534 $
Nick Leddy (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	5 253 886 $
Brayden Schenn (1 Way Contract)	5 100 000 $ (2)
-Salary Remaining :	4 465 803 $
Alexander Ovechkin (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	3 940 415 $
Sean Couturier (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	2 626 943 $
Connor Murphy (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	2 189 119 $
Paul Byron (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	2 189 119 $
Jason Demers (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	1 619 948 $
Alexander Radulov (1 Way Contract)	1 300 000 $ (3)
-Salary Remaining :	1 138 342 $
Drew Larman (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	1 094 560 $
Zach Parise (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	1 050 777 $
Tanner Pearson (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	963 212 $
Cody Hodgson (1 Way Contract)	1 100 000 $ (2)
-1 Way Contract Salary Cap :	11 000 $
-Salary Remaining :	963 212 $
Markus Granlund (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	875 648 $
Andrew Raycroft	925 000 $ (1)
-Salary Remaining :	809 974 $
Tristan Jarry	700 000 $ (1)
-Salary Remaining :	612 953 $
Mackenzie Blackwood	700 000 $ (3)
-Salary Remaining :	612 953 $
Ian White (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	437 824 $
Will Butcher	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	22
Salary Commitment
Year 18 : 64 525 000 $
Year 19 : 51 300 000 $
Year 20 : 32 800 000 $
Year 21 : 21 300 000 $
Salary Average Commitment
Year 18 : 64 525 000 $
Year 19 : 51 300 000 $
Year 20 : 32 800 000 $
Year 21 : 21 300 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 436 000 $
Year 19 : 50 211 000 $
Year 20 : 32 800 000 $
Year 21 : 21 300 000 $

Farm Players Salaries
Viktor Fasth	115 000 $ (2)
Salary Remaining :	100 918 $
Dylan McIlrath	90 000 $ (1)
Salary Remaining :	78 980 $
Anthony Beauvillier	90 000 $ (3)
Salary Remaining :	78 980 $
Scott Mayfield	90 000 $ (3)
Salary Remaining :	78 980 $
Clayton Stoner	87 500 $ (1)
Salary Remaining :	76 786 $
Nathan Horton	80 800 $ (2)
Salary Remaining :	70 906 $
Matt Calvert	80 000 $ (4)
Salary Remaining :	70 204 $
Michael Raffl	77 500 $ (3)
Salary Remaining :	68 010 $
Ben Chiarot	75 000 $ (1)
Salary Remaining :	65 816 $
Alexander Burmistrov	75 000 $ (2)
Salary Remaining :	65 816 $
Charles Hudon	70 000 $ (1)
Salary Remaining :	61 429 $
Dryden Hunt	70 000 $ (2)
Salary Remaining :	61 429 $
Zack Trotman	70 000 $ (1)
Salary Remaining :	61 429 $
Brandon McMillan	70 000 $ (4)
Salary Remaining :	61 429 $
Chris Terry	65 000 $ (3)
Salary Remaining :	57 041 $
Shane Prince	60 000 $ (3)
Salary Remaining :	52 653 $
Ben Maxwell	55 000 $ (1)
Salary Remaining :	48 265 $
Casey Nelson	50 000 $ (1)
Salary Remaining :	43 878 $
Daniel Carr	50 000 $ (2)
Salary Remaining :	43 878 $
Total Farm Players	19
Salary Commitment
Year 18 : 1 420 800 $
Year 19 : 923 300 $
Year 20 : 532 500 $
Year 21 : 150 000 $
Salary Average Commitment
Year 18 : 1 420 800 $
Year 19 : 923 300 $
Year 20 : 532 500 $
Year 21 : 150 000 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6100 - 87 $ - 5 320 - 87,21%
Level 2:	5100 - 60 $ - 4 811 - 94,34%
Level 3:	2289 - 40 $ - 2 186 - 95,48%
Level 4:	5556 - 25 $ - 4 570 - 82,25%
Luxury :	1100 - 180 $ - 830 - 75,45%
Total Capacity :	20145
Farm
Farm Level 1:	2000 - 42 $ - 1 920 - 96,02%
Farm Level 2:	1000 - 25 $ - 989 - 98,90%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17 717 - 87,95%
Average Income per Game	1 565 689 $
Year to Date Revenue	7 828 446 $
Farm
Home Games Left	36
Average Attendance - %	2 909 - 96,98%
Average Income per Game	149 642 $
Year to Date Revenue	748 210 $
Expense
Pro Players Total Salaries	55 990 000 $
Pro Players Total Average Salaries	55 990 000 $
Farm Players Total Salaries	1 237 200 $
Farm Players Total Average Salaries	1 202 200 $
Coaches Total Salaries	1 075 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 425 000 $
Pro Year To Date Expenses	7 690 262 $
Farm Year To Date Expenses	211 080 $
Pro Salary Cap Per Days	278 472 $
Pro Salary Cap To Date	7 386 360 $
Farm Salary Cap Per Days	6 134 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 364 811 $
Farm Estimated Season Revenue	5 387 112 $
Pro Remaining Season Days	169
Pro Expenses Per Days	293 083 $
Pro Estimated Expenses	49 531 027 $
Farm Remaining Season Days	172
Farm Expenses Per Days	8 863 $
Farm Estimated Expenses	1 524 436 $
Estimated Season Expenses	51 055 463 $
Estimated Season Salary Cap	55 873 128 $
Estimate Under Maximum Salary Cap of 65 000 000 $	9 126 872 $
Estimate Over Minimum Salary Cap of 40 000 000 $	15 873 128 $
Current Bank Account	16 049 523 $
Projected Bank Account	26 745 983 $

Pro Players Salaries
Jason Spezza (1 Way Contract)	6 175 000 $ (1)
-Salary Remaining :	5 407 124 $
Colin Miller (1 Way Contract)	5 600 000 $ (3)
-Salary Remaining :	4 903 627 $
Tyler Toffoli (1 Way Contract)	5 450 000 $ (2)
-Salary Remaining :	4 772 280 $
Anthony Duclair (1 Way Contract)	5 150 000 $ (1)
-Salary Remaining :	4 509 585 $
Brayden McNabb (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	3 940 415 $
Ben Bishop (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	3 940 415 $
David Savard (1 Way Contract)	3 350 000 $ (1)
-Salary Remaining :	2 933 420 $
Charlie Coyle (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	2 626 943 $
Tomas Hertl (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	1 926 425 $
Dennis Wideman (1 Way Contract)	2 155 000 $ (1)
-Salary Remaining :	1 887 021 $
Jake McCabe (1 Way Contract)	1 700 000 $ (4)
-Salary Remaining :	1 488 601 $
Keith Ballard (1 Way Contract)	1 510 000 $ (1)
-1 Way Contract Salary Cap :	15 100 $
-Salary Remaining :	1 322 228 $
Vladislav Namestnikov (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 313 472 $
Alex Chiasson (1 Way Contract)	1 400 000 $ (3)
-Salary Remaining :	1 225 907 $
Cody Eakin (1 Way Contract)	1 350 000 $ (1)
-Salary Remaining :	1 182 124 $
Blake Coleman (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	963 212 $
Scott Laughton	800 000 $ (1)
-Salary Remaining :	700 518 $
Darcy Kuemper (1 Way Contract)	800 000 $ (4)
-Salary Remaining :	700 518 $
Jonathan Bernier (1 Way Contract)	750 000 $ (3)
-1 Way Contract Salary Cap :	7 500 $
-Salary Remaining :	656 736 $
Linden Vey (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	612 953 $
Taylor Beck (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	612 953 $
Kevin Labanc	600 000 $ (2)
-Salary Remaining :	525 389 $
Anthony Cirelli	500 000 $ (3)
-Salary Remaining :	437 824 $
MacKenzie Weegar	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	24
Salary Commitment
Year 18 : 55 990 000 $
Year 19 : 18 600 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Average Commitment
Year 18 : 55 990 000 $
Year 19 : 18 600 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 53 752 600 $
Year 19 : 17 857 500 $
Year 20 : 10 007 500 $
Year 21 : 2 500 000 $

Farm Players Salaries
Derek Roy	125 100 $ (1)
Salary Remaining :	109 782 $
Pierre-Edouard Bellemare	125 000 $ (2)
Salary Remaining :	109 694 $
Peter Regin	101 000 $ (2)
Salary Remaining :	88 633 $
Paul Carey	101 000 $ (2)
Salary Remaining :	88 633 $
Micheal Ferland	95 000 $ (2)
Salary Remaining :	83 367 $
Trevor van Riemsdyk	85 000 $ (2)
Salary Remaining :	74 592 $
Nick Cousins	85 000 $ (1)
Salary Remaining :	74 592 $
Devan Dubnyk	80 000 $ (2)
Salary Remaining :	70 204 $
Brock McGinn	80 000 $ (1)
Salary Remaining :	70 204 $
Alan Quine (Out of Payroll)	80 000 $ (3)
Salary Remaining :	70 204 $
Antoine Roussel	70 000 $ (3)
Salary Remaining :	61 429 $
Justin Falk	60 100 $ (2)
Salary Remaining :	52 741 $
Jordan Nolan	60 000 $ (3)
Salary Remaining :	52 653 $
Joe Morrow	60 000 $ (3)
Salary Remaining :	52 653 $
Dominik Simon	60 000 $ (1)
Salary Remaining :	52 653 $
Brett Kulak	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 317 200 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 282 200 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 84 $ - 5 755 - 95,92%
Level 2:	5000 - 55 $ - 4 962 - 99,24%
Level 3:	2778 - 26 $ - 2 500 - 90,00%
Level 4:	5556 - 18 $ - 4 888 - 87,98%
Luxury :	1000 - 160 $ - 1 000 - 100,00%
Total Capacity :	20334
Farm
Farm Level 1:	2000 - 42 $ - 1 964 - 98,18%
Farm Level 2:	1000 - 25 $ - 990 - 99,02%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	19 106 - 93,96%
Average Income per Game	1 518 489 $
Year to Date Revenue	9 110 934 $
Farm
Home Games Left	36
Average Attendance - %	2 954 - 98,46%
Average Income per Game	153 787 $
Year to Date Revenue	768 936 $
Expense
Pro Players Total Salaries	57 621 000 $
Pro Players Total Average Salaries	57 621 000 $
Farm Players Total Salaries	1 462 000 $
Farm Players Total Average Salaries	1 462 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	7 600 536 $
Farm Year To Date Expenses	240 240 $
Pro Salary Cap Per Days	298 554 $
Pro Salary Cap To Date	7 165 296 $
Farm Salary Cap Per Days	7 459 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 147 115 $
Farm Estimated Season Revenue	5 536 339 $
Pro Remaining Season Days	169
Pro Expenses Per Days	316 689 $
Pro Estimated Expenses	53 520 441 $
Farm Remaining Season Days	172
Farm Expenses Per Days	10 010 $
Farm Estimated Expenses	1 721 720 $
Estimated Season Expenses	55 242 161 $
Estimated Season Salary Cap	57 620 922 $
Estimate Under Maximum Salary Cap of 65 000 000 $	7 379 078 $
Estimate Over Minimum Salary Cap of 40 000 000 $	17 620 922 $
Current Bank Account	16 187 420 $
Projected Bank Account	19 628 713 $

Pro Players Salaries
Jaden Schwartz (1 Way Contract)	8 000 000 $ (2)
-Salary Remaining :	7 005 181 $
Jamie Benn (1 Way Contract)	6 200 000 $ (4)
-Salary Remaining :	5 429 016 $
Vincent Trocheck (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	5 253 886 $
Yanni Gourde (1 Way Contract)	5 650 000 $ (2)
-Salary Remaining :	4 947 409 $
Marc-Edouard Vlasic (1 Way Contract)	4 700 000 $ (1)
-Salary Remaining :	4 115 544 $
Cory Conacher (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	3 940 415 $
Danny DeKeyser (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	3 502 591 $
Joe Pavelski (1 Way Contract)	2 310 000 $ (2)
-Salary Remaining :	2 022 746 $
Marc Methot (1 Way Contract)	2 200 000 $ (2)
-Salary Remaining :	1 926 425 $
Martin Hanzal (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	1 751 295 $
Jan Rutta (1 Way Contract)	1 700 000 $ (1)
-Salary Remaining :	1 488 601 $
Brenden Dillon (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 313 472 $
Justin Abdelkader (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 313 472 $
Tuukka Rask (1 Way Contract)	1 401 000 $ (2)
-Salary Remaining :	1 226 782 $
Luca Sbisa (1 Way Contract)	1 010 000 $ (1)
-Salary Remaining :	884 404 $
Josh Jooris (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	831 865 $
Dylan Larkin	900 000 $ (1)
-Salary Remaining :	788 083 $
Vince Dunn	800 000 $ (1)
-Salary Remaining :	700 518 $
Joshua Leivo (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	612 953 $
Juuse Saros	600 000 $ (1)
-Salary Remaining :	525 389 $
Benn Ferriero (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	437 824 $
Alex Iafallo	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	22
Salary Commitment
Year 18 : 57 621 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $
Salary Average Commitment
Year 18 : 57 621 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 57 621 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $

Farm Players Salaries
David Desharnais	115 000 $ (1)
Salary Remaining :	100 918 $
Patrick Sharp	110 000 $ (1)
Salary Remaining :	96 531 $
Matt Moulson	110 000 $ (1)
Salary Remaining :	96 531 $
Tommy Wingels	110 000 $ (1)
Salary Remaining :	96 531 $
Melker Karlsson	100 000 $ (3)
Salary Remaining :	87 755 $
Jim Slater	98 500 $ (1)
Salary Remaining :	86 439 $
Kyle Wellwood	98 500 $ (1)
Salary Remaining :	86 439 $
Alexey Marchenko	95 000 $ (1)
Salary Remaining :	83 367 $
Colin White	90 000 $ (3)
Salary Remaining :	78 980 $
Matt Irwin	90 000 $ (1)
Salary Remaining :	78 980 $
Garrett Wilson	85 000 $ (2)
Salary Remaining :	74 592 $
Zach Kassian	80 000 $ (1)
Salary Remaining :	70 204 $
Kevin Gravel	70 000 $ (2)
Salary Remaining :	61 429 $
Christian Folin	60 000 $ (1)
Salary Remaining :	52 653 $
Fredrik Claesson	50 000 $ (1)
Salary Remaining :	43 878 $
Mathieu Joseph	50 000 $ (3)
Salary Remaining :	43 878 $
Mike Smith	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	17
Salary Commitment
Year 18 : 1 462 000 $
Year 19 : 395 000 $
Year 20 : 240 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 462 000 $
Year 19 : 395 000 $
Year 20 : 240 000 $
Year 21 : 0 $

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 80 $ - 4 201 - 70,01%
Level 2:	5000 - 50 $ - 3 978 - 79,55%
Level 3:	2778 - 35 $ - 1 769 - 63,68%
Level 4:	5556 - 25 $ - 3 269 - 58,83%
Luxury :	1389 - 150 $ - 823 - 59,24%
Total Capacity :	20723
Farm
Farm Level 1:	2000 - 50 $ - 1 900 - 94,99%
Farm Level 2:	1000 - 30 $ - 977 - 97,72%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	14 039 - 67,75%
Average Income per Game	1 462 319 $
Year to Date Revenue	7 311 595 $
Farm
Home Games Left	36
Average Attendance - %	2 877 - 95,90%
Average Income per Game	176 515 $
Year to Date Revenue	882 573 $
Expense
Pro Players Total Salaries	63 201 000 $
Pro Players Total Average Salaries	63 201 000 $
Farm Players Total Salaries	1 542 300 $
Farm Players Total Average Salaries	1 542 300 $
Coaches Total Salaries	6 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	8 480 952 $
Farm Year To Date Expenses	357 786 $
Pro Salary Cap Per Days	327 466 $
Pro Salary Cap To Date	7 859 184 $
Farm Salary Cap Per Days	7 869 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 643 484 $
Farm Estimated Season Revenue	6 354 526 $
Pro Remaining Season Days	169
Pro Expenses Per Days	353 373 $
Pro Estimated Expenses	59 720 037 $
Farm Remaining Season Days	172
Farm Expenses Per Days	14 502 $
Farm Estimated Expenses	2 494 344 $
Estimated Season Expenses	62 214 381 $
Estimated Season Salary Cap	63 200 938 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 799 062 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 200 938 $
Current Bank Account	25 445 337 $
Projected Bank Account	22 228 966 $

Pro Players Salaries
Sean Monahan (1 Way Contract)	8 000 000 $ (2)
-Salary Remaining :	7 005 181 $
Claude Giroux (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	6 129 534 $
Kris Letang (1 Way Contract)	6 250 000 $ (1)
-Salary Remaining :	5 472 798 $
Mathieu Perreault (1 Way Contract)	5 940 000 $ (2)
-Salary Remaining :	5 201 347 $
Calvin De Haan (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	4 816 062 $
Brad Marchand (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	3 940 415 $
Colton Sissons (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	3 502 591 $
Ilya Zubov (1 Way Contract)	3 510 000 $ (1)
-Salary Remaining :	3 073 523 $
Andrei Vasilevskiy (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	2 626 943 $
Ian Cole (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	2 451 813 $
Zemgus Girgensons (1 Way Contract)	2 500 000 $ (4)
-Salary Remaining :	2 189 119 $
Stephen Johns (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	1 970 207 $
Derek Forbort (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	1 751 295 $
Ron Hainsey (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	1 050 777 $
Henrik Lundqvist (1 Way Contract)	1 150 000 $ (1)
-Salary Remaining :	1 006 995 $
Alex Tuch	800 000 $ (1)
-Salary Remaining :	700 518 $
Tyler Bertuzzi	700 000 $ (1)
-Salary Remaining :	612 953 $
Dustin Brown (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	481 606 $
Tim Brent (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	481 606 $
Marc-Antoine Pouliot (1 Way Contract)	501 000 $ (1)
-Salary Remaining :	438 699 $
Marcus Pettersson	500 000 $ (2)
-Salary Remaining :	437 824 $
Total Pro Players	21
Salary Commitment
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Average Commitment
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $

Farm Players Salaries
Riku Helenius	130 000 $ (1)
Salary Remaining :	114 082 $
Michael Chaput	130 000 $ (1)
Salary Remaining :	114 082 $
Milan Lucic	111 000 $ (2)
Salary Remaining :	97 408 $
David Booth	110 000 $ (1)
Salary Remaining :	96 531 $
Grant Clitsome	101 000 $ (2)
Salary Remaining :	88 633 $
Paul Ranger (Out of Payroll)	100 000 $ (3)
Salary Remaining :	87 755 $
Dylan Olsen	100 000 $ (4)
Salary Remaining :	87 755 $
Nate Guenin	95 000 $ (2)
Salary Remaining :	83 367 $
Stefan Noesen	90 000 $ (1)
Salary Remaining :	78 980 $
Cody Bass	90 000 $ (3)
Salary Remaining :	78 980 $
Cody McCormick	75 100 $ (2)
Salary Remaining :	65 904 $
Damian Brunner	75 000 $ (2)
Salary Remaining :	65 816 $
Quinton Howden	75 000 $ (2)
Salary Remaining :	65 816 $
James Wright	75 000 $ (4)
Salary Remaining :	65 816 $
Leland Irving	65 000 $ (2)
Salary Remaining :	57 041 $
Robert Nilsson	65 000 $ (1)
Salary Remaining :	57 041 $
Cam Ward	55 100 $ (2)
Salary Remaining :	48 353 $
Danny Richmond	50 100 $ (2)
Salary Remaining :	43 965 $
Ben Harpur	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	19
Salary Commitment
Year 18 : 1 642 300 $
Year 19 : 1 067 300 $
Year 20 : 365 000 $
Year 21 : 175 000 $
Salary Average Commitment
Year 18 : 1 642 300 $
Year 19 : 1 067 300 $
Year 20 : 365 000 $
Year 21 : 175 000 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 80 $ - 5 705 - 95,09%
Level 2:	5000 - 56 $ - 4 847 - 96,94%
Level 3:	2000 - 44 $ - 1 995 - 99,74%
Level 4:	4000 - 31 $ - 3 866 - 96,65%
Luxury :	1000 - 174 $ - 914 - 91,36%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 770 - 88,51%
Farm Level 2:	1000 - 30 $ - 927 - 92,70%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17 326 - 96,26%
Average Income per Game	1 539 782 $
Year to Date Revenue	7 698 911 $
Farm
Home Games Left	35
Average Attendance - %	2 697 - 89,91%
Average Income per Game	243 716 $
Year to Date Revenue	1 462 298 $
Expense
Pro Players Total Salaries	50 650 000 $
Pro Players Total Average Salaries	50 650 000 $
Farm Players Total Salaries	2 037 000 $
Farm Players Total Average Salaries	2 037 000 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	9 958 800 $
Pro Year To Date Expenses	6 632 661 $
Farm Year To Date Expenses	325 294 $
Pro Salary Cap Per Days	262 435 $
Pro Salary Cap To Date	6 416 639 $
Farm Salary Cap Per Days	10 393 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	55 432 159 $
Farm Estimated Season Revenue	8 530 072 $
Pro Remaining Season Days	169
Pro Expenses Per Days	270 207 $
Pro Estimated Expenses	45 664 983 $
Farm Remaining Season Days	172
Farm Expenses Per Days	14 730 $
Farm Estimated Expenses	2 533 560 $
Estimated Season Expenses	48 198 543 $
Estimated Season Salary Cap	60 726 954 $
Estimate Under Maximum Salary Cap of 65 000 000 $	4 273 046 $
Estimate Over Minimum Salary Cap of 40 000 000 $	20 726 954 $
Current Bank Account	9 452 697 $
Projected Bank Account	25 216 385 $

Pro Players Salaries
Jeff Carter (1 Way Contract)	7 850 000 $ (1)
-Salary Remaining :	6 873 834 $
Morgan Rielly (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	5 034 974 $
Brandon Sutter (1 Way Contract)	5 400 000 $ (1)
-Salary Remaining :	4 728 497 $
Alexander Edler (1 Way Contract)	5 275 000 $ (2)
-Salary Remaining :	4 619 041 $
Jeff Skinner (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	4 378 238 $
Jared Spurgeon (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	3 502 591 $
Jordan Eberle (1 Way Contract)	3 300 000 $ (3)
-Salary Remaining :	2 889 637 $
Andre Burakovsky (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	2 189 119 $
Johnny Boychuk (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 189 119 $
Braydon Coburn (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 313 472 $
Chris Stewart (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	875 648 $
Justin Pogge (1 Way Contract)	975 000 $ (2)
-Salary Remaining :	853 756 $
Ivan Barbashev	900 000 $ (2)
-Salary Remaining :	788 083 $
Brandon Pirri	900 000 $ (1)
-Salary Remaining :	788 083 $
Jared McCann	800 000 $ (2)
-Salary Remaining :	700 518 $
Matt Beleskey (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	700 518 $
Brian Flynn (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	612 953 $
Barclay Goodrow	500 000 $ (1)
-Salary Remaining :	437 824 $
Ryan Graves	500 000 $ (1)
-Salary Remaining :	437 824 $
Miika Wiikman (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	437 824 $
Total Pro Players	20
Salary Commitment
Year 18 : 50 650 000 $
Year 19 : 29 700 000 $
Year 20 : 9 800 000 $
Year 21 : 4 000 000 $
Salary Average Commitment
Year 18 : 50 650 000 $
Year 19 : 29 700 000 $
Year 20 : 9 800 000 $
Year 21 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 50 650 000 $
Year 19 : 29 700 000 $
Year 20 : 9 800 000 $
Year 21 : 4 000 000 $

Farm Players Salaries
Matt Halischuk	126 000 $ (2)
Salary Remaining :	110 571 $
Nick Bonino	125 000 $ (1)
Salary Remaining :	109 694 $
Erik Reitz	125 000 $ (1)
Salary Remaining :	109 694 $
Thomas Greiss	120 000 $ (2)
Salary Remaining :	105 306 $
Matt Hunwick	115 000 $ (2)
Salary Remaining :	100 918 $
Bobby Ryan	112 500 $ (2)
Salary Remaining :	98 724 $
Anton Stralman	100 000 $ (1)
Salary Remaining :	87 755 $
Alexander Steen	100 000 $ (2)
Salary Remaining :	87 755 $
Joe Colborne	100 000 $ (3)
Salary Remaining :	87 755 $
Ryan Jones	99 500 $ (1)
Salary Remaining :	87 316 $
Mark Letestu	99 000 $ (1)
Salary Remaining :	86 878 $
Dmitry Orlov	90 000 $ (2)
Salary Remaining :	78 980 $
Brendan Gaunce	90 000 $ (2)
Salary Remaining :	78 980 $
Stephen Gionta	90 000 $ (1)
Salary Remaining :	78 980 $
Sam Bennett	90 000 $ (2)
Salary Remaining :	78 980 $
Chris Tierney	90 000 $ (2)
Salary Remaining :	78 980 $
Scott Darling	85 000 $ (2)
Salary Remaining :	74 592 $
Mirco Mueller	80 000 $ (1)
Salary Remaining :	70 204 $
Teddy Blueger	50 000 $ (1)
Salary Remaining :	43 878 $
Jeff Schultz	50 000 $ (2)
Salary Remaining :	43 878 $
Nolan Schaefer	50 000 $ (2)
Salary Remaining :	43 878 $
Andy Greene	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	22
Salary Commitment
Year 18 : 2 037 000 $
Year 19 : 1 218 500 $
Year 20 : 100 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 037 000 $
Year 19 : 1 218 500 $
Year 20 : 100 000 $
Year 21 : 0 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 75 $ - 5 791 - 96,52%
Level 2:	5000 - 55 $ - 4 919 - 98,38%
Level 3:	2000 - 33 $ - 2 000 - 100,00%
Level 4:	4000 - 22 $ - 4 000 - 100,00%
Luxury :	1000 - 155 $ - 996 - 99,64%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 925 - 96,24%
Farm Level 2:	1000 - 30 $ - 958 - 95,80%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17 707 - 98,37%
Average Income per Game	1 438 924 $
Year to Date Revenue	7 194 621 $
Farm
Home Games Left	36
Average Attendance - %	2 883 - 96,09%
Average Income per Game	177 472 $
Year to Date Revenue	887 358 $
Expense
Pro Players Total Salaries	61 230 000 $
Pro Players Total Average Salaries	61 230 000 $
Farm Players Total Salaries	1 319 000 $
Farm Players Total Average Salaries	1 319 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 100 000 $
Pro Year To Date Expenses	8 214 250 $
Farm Year To Date Expenses	206 938 $
Pro Salary Cap Per Days	297 762 $
Pro Salary Cap To Date	7 264 230 $
Farm Salary Cap Per Days	6 730 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 801 271 $
Farm Estimated Season Revenue	6 388 978 $
Pro Remaining Season Days	169
Pro Expenses Per Days	332 798 $
Pro Estimated Expenses	56 242 862 $
Farm Remaining Season Days	172
Farm Expenses Per Days	9 281 $
Farm Estimated Expenses	1 596 332 $
Estimated Season Expenses	57 839 194 $
Estimated Season Salary Cap	59 686 008 $
Estimate Under Maximum Salary Cap of 65 000 000 $	5 313 992 $
Estimate Over Minimum Salary Cap of 40 000 000 $	19 686 008 $
Current Bank Account	1 564 489 $
Projected Bank Account	1 915 544 $

Pro Players Salaries
John Carlson (1 Way Contract)	5 200 000 $ (4)
-Salary Remaining :	4 553 368 $
Bryan Little (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	4 378 238 $
Tyson Barrie (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	4 378 238 $
Alexander Wennberg (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	4 378 238 $
David Pastrnak (1 Way Contract)	4 700 000 $ (1)
-Salary Remaining :	4 115 544 $
Nikolaj Ehlers (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	3 940 415 $
Shayne Gostisbehere (1 Way Contract)	4 400 000 $ (3)
-Salary Remaining :	3 852 850 $
Anthony Mantha (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	2 626 943 $
Corey Crawford (1 Way Contract)	2 850 000 $ (1)
-Salary Remaining :	2 495 596 $
John Gibson (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	2 364 249 $
Loui Eriksson (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 189 119 $
Klas Dahlbeck (1 Way Contract)	2 300 000 $ (2)
-1 Way Contract Salary Cap :	23 000 $
-Salary Remaining :	2 013 990 $
Mike Matheson (1 Way Contract)	1 650 000 $ (2)
-Salary Remaining :	1 444 819 $
Carl Hagelin (1 Way Contract)	1 560 000 $ (2)
-Salary Remaining :	1 366 010 $
Paul Martin (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	1 313 472 $
Nikolai Zherdev (1 Way Contract)	1 450 000 $ (1)
-Salary Remaining :	1 269 689 $
Tomas Plekanec (1 Way Contract)	1 300 000 $ (1)
-Salary Remaining :	1 138 342 $
Kyle Palmieri (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	1 050 777 $
David Schlemko (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	1 050 777 $
Matt Nieto (1 Way Contract)	1 150 000 $ (2)
-Salary Remaining :	1 006 995 $
Kyle Okposo (1 Way Contract)	1 130 000 $ (1)
-Salary Remaining :	989 482 $
Jakub Vrana	900 000 $ (1)
-Salary Remaining :	788 083 $
Tony DeAngelo	900 000 $ (2)
-Salary Remaining :	788 083 $
Robby Fabbri	900 000 $ (2)
-Salary Remaining :	788 083 $
Jamie Oleksiak	800 000 $ (1)
-Salary Remaining :	700 518 $
Total Pro Players	25
Salary Commitment
Year 18 : 62 790 000 $
Year 19 : 33 260 000 $
Year 20 : 22 100 000 $
Year 21 : 14 700 000 $
Salary Average Commitment
Year 18 : 62 790 000 $
Year 19 : 33 260 000 $
Year 20 : 22 100 000 $
Year 21 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 18 : 59 028 000 $
Year 19 : 30 983 000 $
Year 20 : 22 100 000 $
Year 21 : 14 700 000 $

Farm Players Salaries
Eddie Lack	110 000 $ (1)
Salary Remaining :	96 531 $
Jesse Joensuu	97 500 $ (1)
Salary Remaining :	85 561 $
Alexander Semin	97 000 $ (1)
Salary Remaining :	85 122 $
Zack Stortini	95 000 $ (1)
Salary Remaining :	83 367 $
Anders Lindback	90 000 $ (2)
Salary Remaining :	78 980 $
Curtis Lazar	90 000 $ (1)
Salary Remaining :	78 980 $
Tyler Pitlick	90 000 $ (2)
Salary Remaining :	78 980 $
Kevin Klein	89 500 $ (1)
Salary Remaining :	78 541 $
Ladislav Smid	87 500 $ (1)
Salary Remaining :	76 786 $
Kerby Rychel	80 000 $ (1)
Salary Remaining :	70 204 $
Drew Shore	70 000 $ (1)
Salary Remaining :	61 429 $
Zach Redmond	70 000 $ (1)
Salary Remaining :	61 429 $
Ian McCoshen	70 000 $ (2)
Salary Remaining :	61 429 $
Keaton Ellerby	65 000 $ (3)
Salary Remaining :	57 041 $
Dana Tyrell	60 000 $ (3)
Salary Remaining :	52 653 $
Alex Killorn	57 500 $ (1)
Salary Remaining :	50 459 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 319 000 $
Year 19 : 375 000 $
Year 20 : 125 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 319 000 $
Year 19 : 375 000 $
Year 20 : 125 000 $
Year 21 : 0 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 85 $ - 5 042 - 84,04%
Level 2:	5000 - 60 $ - 4 048 - 80,96%
Level 3:	2000 - 50 $ - 1 674 - 83,71%
Level 4:	4000 - 35 $ - 3 156 - 78,90%
Luxury :	1000 - 170 $ - 878 - 87,76%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 981 - 99,04%
Farm Level 2:	1000 - 30 $ - 957 - 95,72%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	14 798 - 82,21%
Average Income per Game	1 475 169 $
Year to Date Revenue	7 375 844 $
Farm
Home Games Left	36
Average Attendance - %	2 938 - 97,93%
Average Income per Game	181 413 $
Year to Date Revenue	907 067 $
Expense
Pro Players Total Salaries	62 500 000 $
Pro Players Total Average Salaries	62 500 000 $
Farm Players Total Salaries	1 749 500 $
Farm Players Total Average Salaries	1 749 500 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	8 025 391 $
Farm Year To Date Expenses	311 732 $
Pro Salary Cap Per Days	323 834 $
Pro Salary Cap To Date	7 776 679 $
Farm Salary Cap Per Days	8 926 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 106 077 $
Farm Estimated Season Revenue	6 530 882 $
Pro Remaining Season Days	169
Pro Expenses Per Days	334 197 $
Pro Estimated Expenses	56 479 293 $
Farm Remaining Season Days	172
Farm Expenses Per Days	13 008 $
Farm Estimated Expenses	2 237 376 $
Estimated Season Expenses	58 716 669 $
Estimated Season Salary Cap	62 504 625 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 495 375 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 504 625 $
Current Bank Account	9 345 788 $
Projected Bank Account	10 266 078 $

Pro Players Salaries
Connor McDavid (1 Way Contract)	9 000 000 $ (3)
-Salary Remaining :	7 880 829 $
Ryan Nugent-Hopkins (1 Way Contract)	6 800 000 $ (1)
-Salary Remaining :	5 954 404 $
Cam Atkinson (1 Way Contract)	6 750 000 $ (2)
-Salary Remaining :	5 910 622 $
Alex Pietrangelo (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	4 816 062 $
John Klingberg (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	4 378 238 $
Nathan Gerbe (1 Way Contract)	4 400 000 $ (2)
-Salary Remaining :	3 852 850 $
Marcus Johansson (1 Way Contract)	4 300 000 $ (1)
-Salary Remaining :	3 765 285 $
Mattias Ekholm (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	3 502 591 $
Rickard Rakell (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	2 451 813 $
T.J. Brodie (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 189 119 $
Tyler Myers (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 189 119 $
Semyon Varlamov (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	1 751 295 $
Joel Edmundson (1 Way Contract)	1 100 000 $ (3)
-Salary Remaining :	963 212 $
Leo Komarov	975 000 $ (1)
-Salary Remaining :	853 756 $
Jakub Voracek (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	744 301 $
Richard Panik (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	744 301 $
Jesper Bratt	800 000 $ (3)
-Salary Remaining :	700 518 $
Eric Tangradi	775 000 $ (2)
-Salary Remaining :	678 627 $
Maxime Macenauer (1 Way Contract)	600 000 $ (2)
-Salary Remaining :	525 389 $
Jordan Binnington	500 000 $ (1)
-Salary Remaining :	437 824 $
Warren Foegele	500 000 $ (2)
-Salary Remaining :	437 824 $
Total Pro Players	21
Salary Commitment
Year 18 : 62 500 000 $
Year 19 : 41 225 000 $
Year 20 : 23 200 000 $
Year 21 : 9 500 000 $
Salary Average Commitment
Year 18 : 62 500 000 $
Year 19 : 41 225 000 $
Year 20 : 23 200 000 $
Year 21 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 500 000 $
Year 19 : 41 225 000 $
Year 20 : 23 200 000 $
Year 21 : 9 500 000 $

Farm Players Salaries
Nick Schultz	99 000 $ (1)
Salary Remaining :	86 878 $
Mark Mancari	98 000 $ (1)
Salary Remaining :	86 000 $
Kevin Porter	97 500 $ (1)
Salary Remaining :	85 561 $
Alexandre Picard	97 500 $ (1)
Salary Remaining :	85 561 $
Blair Jones	97 500 $ (1)
Salary Remaining :	85 561 $
Anton Khudobin	97 500 $ (1)
Salary Remaining :	85 561 $
Raphael Diaz	97 500 $ (1)
Salary Remaining :	85 561 $
Andreas Nodl	97 500 $ (1)
Salary Remaining :	85 561 $
Justin Braun	95 000 $ (1)
Salary Remaining :	83 367 $
Chris Kunitz	95 000 $ (1)
Salary Remaining :	83 367 $
Ben Smith	95 000 $ (1)
Salary Remaining :	83 367 $
Adam McQuaid	95 000 $ (1)
Salary Remaining :	83 367 $
Anders Nilsson	95 000 $ (1)
Salary Remaining :	83 367 $
Ryan Parent	90 000 $ (2)
Salary Remaining :	78 980 $
Michael Blunden	90 000 $ (1)
Salary Remaining :	78 980 $
Nikolay Goldobin	90 000 $ (2)
Salary Remaining :	78 980 $
Beau Bennett	87 500 $ (1)
Salary Remaining :	76 786 $
Justin Fontaine	70 000 $ (1)
Salary Remaining :	61 429 $
Freddie Hamilton	65 000 $ (2)
Salary Remaining :	57 041 $
Total Farm Players	19
Salary Commitment
Year 18 : 1 749 500 $
Year 19 : 245 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 749 500 $
Year 19 : 245 000 $
Year 20 : 0 $
Year 21 : 0 $

St. Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6400 - 69 $ - 6 204 - 96,93%
Level 2:	5810 - 45 $ - 5 441 - 93,65%
Level 3:	2778 - 30 $ - 2 374 - 85,47%
Level 4:	5200 - 16 $ - 4 889 - 94,02%
Luxury :	1210 - 146 $ - 1 060 - 87,62%
Total Capacity :	21398
Farm
Farm Level 1:	2000 - 50 $ - 1 939 - 96,96%
Farm Level 2:	1000 - 30 $ - 986 - 98,56%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	19 968 - 93,32%
Average Income per Game	1 387 530 $
Year to Date Revenue	8 325 178 $
Farm
Home Games Left	36
Average Attendance - %	2 925 - 97,49%
Average Income per Game	179 670 $
Year to Date Revenue	898 348 $
Expense
Pro Players Total Salaries	59 226 775 $
Pro Players Total Average Salaries	59 560 108 $
Farm Players Total Salaries	1 104 000 $
Farm Players Total Average Salaries	1 104 000 $
Coaches Total Salaries	2 850 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 273 000 $
Pro Year To Date Expenses	7 719 084 $
Farm Year To Date Expenses	239 117 $
Pro Salary Cap Per Days	304 241 $
Pro Salary Cap To Date	7 374 178 $
Farm Salary Cap Per Days	5 633 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	48 563 538 $
Farm Estimated Season Revenue	6 468 106 $
Pro Remaining Season Days	169
Pro Expenses Per Days	317 755 $
Pro Estimated Expenses	53 700 595 $
Farm Remaining Season Days	172
Farm Expenses Per Days	9 459 $
Farm Estimated Expenses	1 626 948 $
Estimated Season Expenses	55 327 543 $
Estimated Season Salary Cap	63 063 907 $
Estimate Under Maximum Salary Cap of 65 000 000 $	1 936 093 $
Estimate Over Minimum Salary Cap of 40 000 000 $	23 063 907 $
Current Bank Account	20 088 708 $
Projected Bank Account	19 792 809 $

Pro Players Salaries
Oscar Moller (1 Way Contract)	6 120 000 $ (3)
-Salary Remaining :	5 358 964 $
Mike Richards (1 Way Contract)	5 810 000 $ (2)
-Salary Remaining :	5 087 513 $
Blake Wheeler (1 Way Contract)	5 800 000 $ (2)
-Salary Remaining :	5 078 756 $
Michael Grabner (1 Way Contract)	4 680 000 $ (2)
-Salary Remaining :	4 098 031 $
Duncan Keith (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	3 940 415 $
Kevin Shattenkirk (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	3 502 591 $
Jonas Brodin (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	3 502 591 $
Paul Stastny (1 Way Contract)	3 605 700 $ (1)
-Salary Remaining :	3 157 323 $
Lars Eller (1 Way Contract)	3 350 000 $ (3)
-Salary Remaining :	2 933 420 $
Robert Bortuzzo (1 Way Contract)	2 810 000 $ (2)
-Salary Remaining :	2 460 570 $
Keith Aulie (1 Way Contract)	2 550 000 $ (2)
-Salary Remaining :	2 232 902 $
Zack Smith (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	2 189 119 $
Jason Zucker (1 Way Contract)	2 100 000 $ (1)
-Salary Remaining :	1 838 860 $
Andrew Ladd (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	963 212 $
Tom Pyatt (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	831 865 $
Carter Hutton (1 Way Contract)	900 075 $ (2)
-Salary Remaining :	788 149 $
Jakub Kindl (1 Way Contract)	851 000 $ (1)
-Salary Remaining :	745 176 $
Lauri Korpikoski	850 000 $ (1)
-Salary Remaining :	744 301 $
Antti Raanta (1 Way Contract)	850 000 $ (1)
-1 Way Contract Salary Cap :	8 500 $
-Salary Remaining :	744 301 $
Mike Condon (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	700 518 $
Aaron Palushaj	600 000 $ (2)
-Salary Remaining :	525 389 $
Zac Dalpe (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	22
Salary Commitment
Year 18 : 59 226 775 $
Year 19 : 46 870 075 $
Year 20 : 18 270 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 59 560 108 $
Year 19 : 46 870 075 $
Year 20 : 18 270 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 58 718 608 $
Year 19 : 46 870 075 $
Year 20 : 18 270 000 $
Year 21 : 0 $

Farm Players Salaries
Manny Malhotra	149 000 $ (1)
Salary Remaining :	130 755 $
Eric Nystrom	100 000 $ (2)
Salary Remaining :	87 755 $
Patrick O'Sullivan	97 500 $ (1)
Salary Remaining :	85 561 $
Roman Cervenka	90 000 $ (2)
Salary Remaining :	78 980 $
Alex Picard	90 000 $ (1)
Salary Remaining :	78 980 $
Tim Kennedy (Out of Payroll)	89 600 $ (1)
Salary Remaining :	78 629 $
Aaron Ness	87 500 $ (1)
Salary Remaining :	76 786 $
Jyrki Jokipakka	75 000 $ (1)
Salary Remaining :	65 816 $
Brendan Leipsic	70 000 $ (1)
Salary Remaining :	61 429 $
Brian Lashoff	70 000 $ (2)
Salary Remaining :	61 429 $
Sam Gagner	65 000 $ (1)
Salary Remaining :	57 041 $
Philip Samuelsson	55 000 $ (1)
Salary Remaining :	48 265 $
Jonathon Blum	55 000 $ (1)
Salary Remaining :	48 265 $
Tyler Lewington	50 000 $ (1)
Salary Remaining :	43 878 $
Mike Reilly	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	15
Salary Commitment
Year 18 : 1 193 600 $
Year 19 : 260 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 193 600 $
Year 19 : 260 000 $
Year 20 : 0 $
Year 21 : 0 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centrer
Level 1:	6200 - 70 $ - 5 931 - 95,66%
Level 2:	5300 - 50 $ - 4 540 - 85,67%
Level 3:	2200 - 45 $ - 1 583 - 71,95%
Level 4:	4200 - 30 $ - 3 823 - 91,03%
Luxury :	1389 - 135 $ - 1 116 - 80,32%
Total Capacity :	19289
Farm
Farm Level 1:	2000 - 50 $ - 1 934 - 96,71%
Farm Level 2:	1000 - 30 $ - 918 - 91,76%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	16 993 - 88,10%
Average Income per Game	1 546 387 $
Year to Date Revenue	9 278 323 $
Farm
Home Games Left	36
Average Attendance - %	2 852 - 95,06%
Average Income per Game	176 418 $
Year to Date Revenue	882 089 $
Expense
Pro Players Total Salaries	59 147 000 $
Pro Players Total Average Salaries	61 097 000 $
Farm Players Total Salaries	1 780 100 $
Farm Players Total Average Salaries	1 780 100 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 080 000 $
Pro Year To Date Expenses	7 898 789 $
Farm Year To Date Expenses	389 222 $
Pro Salary Cap Per Days	316 565 $
Pro Salary Cap To Date	7 700 146 $
Farm Salary Cap Per Days	9 082 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	54 123 551 $
Farm Estimated Season Revenue	6 351 041 $
Pro Remaining Season Days	169
Pro Expenses Per Days	324 596 $
Pro Estimated Expenses	54 856 724 $
Farm Remaining Season Days	172
Farm Expenses Per Days	16 735 $
Farm Estimated Expenses	2 878 420 $
Estimated Season Expenses	57 735 144 $
Estimated Season Salary Cap	62 279 631 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 720 369 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 279 631 $
Current Bank Account	5 938 742 $
Projected Bank Account	8 678 190 $

Pro Players Salaries
William Karlsson (1 Way Contract)	6 500 000 $ (3)
-Salary Remaining :	5 691 710 $
Patrik Laine (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	5 253 886 $
Andrej Meszaros (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	5 253 886 $
Ondrej Palat (1 Way Contract)	5 525 000 $ (1)
-Salary Remaining :	4 837 953 $
Erik Karlsson (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	4 816 062 $
Victor Hedman (1 Way Contract)	4 922 000 $ (3)
-Salary Remaining :	4 309 938 $
Brendan Gallagher (1 Way Contract)	4 550 000 $ (1)
-Salary Remaining :	3 984 197 $
Zach Werenski (1 Way Contract)	4 250 000 $ (2)
-Salary Remaining :	3 721 503 $
Evgeni Malkin (1 Way Contract)	4 200 000 $ (1)
-Salary Remaining :	3 677 720 $
Matt Murray (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	1 751 295 $
Braden Holtby (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	1 182 124 $
Mikael Backlund (1 Way Contract)	1 150 000 $ (2)
-Salary Remaining :	1 006 995 $
Mikko Koivu (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	875 648 $
Pierre-Marc Bouchard (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	875 648 $
Derek Stepan (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	875 648 $
Casey Cizikas (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	875 648 $
Brayden Point	900 000 $ (1)
-Salary Remaining :	788 083 $
Jared Cowen	900 000 $ (1)
-Salary Remaining :	788 083 $
Nick Schmaltz	800 000 $ (1)
-Salary Remaining :	700 518 $
Andrej Sekera	600 000 $ (2)
-Salary Remaining :	525 389 $
Total Pro Players	20
Salary Commitment
Year 18 : 59 147 000 $
Year 19 : 37 272 000 $
Year 20 : 28 922 000 $
Year 21 : 11 500 000 $
Salary Average Commitment
Year 18 : 61 097 000 $
Year 19 : 37 272 000 $
Year 20 : 28 922 000 $
Year 21 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 097 000 $
Year 19 : 37 272 000 $
Year 20 : 28 922 000 $
Year 21 : 11 500 000 $

Farm Players Salaries
Keith Kinkaid	120 000 $ (3)
Salary Remaining :	105 306 $
Cody Franson	119 000 $ (3)
Salary Remaining :	104 429 $
Jimmy Howard	115 500 $ (2)
Salary Remaining :	101 357 $
Henrik Zetterberg	110 100 $ (2)
Salary Remaining :	96 618 $
Kyle Wilson	100 000 $ (1)
Salary Remaining :	87 755 $
Troy Brouwer	99 500 $ (3)
Salary Remaining :	87 316 $
Vladimir Zharkov	99 000 $ (1)
Salary Remaining :	86 878 $
John Mitchell	98 500 $ (2)
Salary Remaining :	86 439 $
Andrew Desjardins	98 500 $ (2)
Salary Remaining :	86 439 $
Joe Piskula	97 500 $ (3)
Salary Remaining :	85 561 $
Mikhail Grigorenko	92 500 $ (1)
Salary Remaining :	81 173 $
Nikita Tryamkin	90 000 $ (4)
Salary Remaining :	78 980 $
Mark Borowiecki	80 000 $ (4)
Salary Remaining :	70 204 $
Brian Strait	80 000 $ (2)
Salary Remaining :	70 204 $
Andy Andreoff	80 000 $ (1)
Salary Remaining :	70 204 $
Ryan Reaves	67 500 $ (1)
Salary Remaining :	59 235 $
Victor Bartley	67 500 $ (2)
Salary Remaining :	59 235 $
Darren Archibald	65 000 $ (4)
Salary Remaining :	57 041 $
Tyrell Goulbourne	50 000 $ (1)
Salary Remaining :	43 878 $
Linus Omark	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	20
Salary Commitment
Year 18 : 1 780 100 $
Year 19 : 1 241 100 $
Year 20 : 671 000 $
Year 21 : 235 000 $
Salary Average Commitment
Year 18 : 1 780 100 $
Year 19 : 1 241 100 $
Year 20 : 671 000 $
Year 21 : 235 000 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 125 $ - 3 407 - 56,78%
Level 2:	5326 - 80 $ - 3 206 - 60,19%
Level 3:	2778 - 60 $ - 1 308 - 47,10%
Level 4:	5556 - 45 $ - 2 542 - 45,75%
Luxury :	1000 - 220 $ - 677 - 67,74%
Total Capacity :	20660
Farm
Farm Level 1:	2000 - 50 $ - 1 975 - 98,76%
Farm Level 2:	1000 - 30 $ - 965 - 96,48%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	11 140 - 53,92%
Average Income per Game	1 454 331 $
Year to Date Revenue	7 271 657 $
Farm
Home Games Left	36
Average Attendance - %	2 940 - 98,00%
Average Income per Game	181 340 $
Year to Date Revenue	906 699 $
Expense
Pro Players Total Salaries	61 201 000 $
Pro Players Total Average Salaries	61 201 000 $
Farm Players Total Salaries	1 532 000 $
Farm Players Total Average Salaries	1 532 000 $
Coaches Total Salaries	5 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 530 000 $
Pro Year To Date Expenses	7 672 764 $
Farm Year To Date Expenses	368 842 $
Pro Salary Cap Per Days	317 104 $
Pro Salary Cap To Date	7 225 094 $
Farm Salary Cap Per Days	7 816 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 355 930 $
Farm Estimated Season Revenue	6 528 233 $
Pro Remaining Season Days	169
Pro Expenses Per Days	335 756 $
Pro Estimated Expenses	56 742 764 $
Farm Remaining Season Days	172
Farm Expenses Per Days	15 469 $
Farm Estimated Expenses	2 660 668 $
Estimated Season Expenses	59 403 432 $
Estimated Season Salary Cap	62 345 670 $
Estimate Under Maximum Salary Cap of 65 000 000 $	2 654 330 $
Estimate Over Minimum Salary Cap of 40 000 000 $	22 345 670 $
Current Bank Account	3 633 536 $
Projected Bank Account	3 114 267 $

Pro Players Salaries
Tyler Johnson (1 Way Contract)	9 000 000 $ (4)
-Salary Remaining :	7 880 829 $
Nicklas Backstrom (1 Way Contract)	8 000 000 $ (2)
-Salary Remaining :	7 005 181 $
Max Pacioretty (1 Way Contract)	6 800 000 $ (2)
-Salary Remaining :	5 954 404 $
Jay Bouwmeester (1 Way Contract)	6 300 000 $ (2)
-Salary Remaining :	5 516 580 $
Ryan McDonagh (1 Way Contract)	5 150 000 $ (3)
-Salary Remaining :	4 509 585 $
Guillaume Latendresse (1 Way Contract)	4 660 000 $ (2)
-Salary Remaining :	4 080 518 $
Shea Weber (1 Way Contract)	3 850 000 $ (2)
-Salary Remaining :	3 371 244 $
Andrei Kostitsyn (1 Way Contract)	2 850 000 $ (2)
-Salary Remaining :	2 495 596 $
James Neal (1 Way Contract)	2 730 000 $ (1)
-Salary Remaining :	2 390 518 $
Dan Hamhuis (1 Way Contract)	2 550 000 $ (2)
-Salary Remaining :	2 232 902 $
Michael Frolik (1 Way Contract)	985 000 $ (2)
-Salary Remaining :	862 513 $
Al Montoya (1 Way Contract)	975 000 $ (2)
-Salary Remaining :	853 756 $
T.J. Oshie (1 Way Contract)	926 000 $ (2)
-Salary Remaining :	810 850 $
Pavel Buchnevich	900 000 $ (1)
-Salary Remaining :	788 083 $
Ivan Provorov	900 000 $ (1)
-Salary Remaining :	788 083 $
Alexander Nylander	900 000 $ (3)
-Salary Remaining :	788 083 $
Brock Boeser	900 000 $ (1)
-Salary Remaining :	788 083 $
Paul Gaustad	815 000 $ (1)
-Salary Remaining :	713 653 $
Ryan Pulock	800 000 $ (1)
-Salary Remaining :	700 518 $
Roberto Luongo (1 Way Contract)	710 000 $ (1)
-Salary Remaining :	621 710 $
Andreas Athanasiou	500 000 $ (1)
-Salary Remaining :	437 824 $
Total Pro Players	21
Salary Commitment
Year 18 : 61 201 000 $
Year 19 : 52 946 000 $
Year 20 : 15 050 000 $
Year 21 : 9 000 000 $
Salary Average Commitment
Year 18 : 61 201 000 $
Year 19 : 52 946 000 $
Year 20 : 15 050 000 $
Year 21 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 201 000 $
Year 19 : 52 946 000 $
Year 20 : 15 050 000 $
Year 21 : 9 000 000 $

Farm Players Salaries
Carl Soderberg	151 000 $ (1)
Salary Remaining :	132 510 $
Ben Scrivens	140 000 $ (1)
Salary Remaining :	122 857 $
Lee Stempniak (Out of Payroll)	131 000 $ (1)
Salary Remaining :	114 959 $
Radko Gudas	110 000 $ (1)
Salary Remaining :	96 531 $
Andrew MacDonald	99 000 $ (1)
Salary Remaining :	86 878 $
Ryan O'Byrne	97 500 $ (1)
Salary Remaining :	85 561 $
Ryan Callahan	95 000 $ (1)
Salary Remaining :	83 367 $
Zbynek Michalek	91 500 $ (1)
Salary Remaining :	80 296 $
Ville Leino	90 000 $ (1)
Salary Remaining :	78 980 $
Jori Lehtera	88 000 $ (3)
Salary Remaining :	77 224 $
Alec Martinez	87 500 $ (2)
Salary Remaining :	76 786 $
Vladimir Mihalik	85 000 $ (3)
Salary Remaining :	74 592 $
Dale Weise	85 000 $ (2)
Salary Remaining :	74 592 $
Jim O'Brien	82 500 $ (1)
Salary Remaining :	72 398 $
Milan Michalek	80 000 $ (2)
Salary Remaining :	70 204 $
Matt Roy	50 000 $ (2)
Salary Remaining :	43 878 $
Anders Bjork	50 000 $ (3)
Salary Remaining :	43 878 $
Lucas Wallmark	50 000 $ (1)
Salary Remaining :	43 878 $
Total Farm Players	18
Salary Commitment
Year 18 : 1 663 000 $
Year 19 : 525 500 $
Year 20 : 223 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 663 000 $
Year 19 : 525 500 $
Year 20 : 223 000 $
Year 21 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 80 $ - 5 655 - 94,26%
Level 2:	5000 - 70 $ - 3 564 - 71,27%
Level 3:	2000 - 50 $ - 1 617 - 80,83%
Level 4:	4000 - 40 $ - 2 793 - 69,82%
Luxury :	1000 - 170 $ - 989 - 98,92%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 50 $ - 1 876 - 93,82%
Farm Level 2:	1000 - 30 $ - 953 - 95,34%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	14 617 - 81,21%
Average Income per Game	1 508 866 $
Year to Date Revenue	7 544 331 $
Farm
Home Games Left	36
Average Attendance - %	2 830 - 94,33%
Average Income per Game	159 269 $
Year to Date Revenue	796 346 $
Expense
Pro Players Total Salaries	67 274 000 $
Pro Players Total Average Salaries	67 274 000 $
Farm Players Total Salaries	1 386 900 $
Farm Players Total Average Salaries	1 386 900 $
Coaches Total Salaries	2 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	8 225 895 $
Farm Year To Date Expenses	283 490 $
Pro Salary Cap Per Days	336 772 $
Pro Salary Cap To Date	8 071 097 $
Farm Salary Cap Per Days	7 076 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	54 319 183 $
Farm Estimated Season Revenue	5 733 691 $
Pro Remaining Season Days	169
Pro Expenses Per Days	355 824 $
Pro Estimated Expenses	60 134 256 $
Farm Remaining Season Days	172
Farm Expenses Per Days	10 647 $
Farm Estimated Expenses	1 831 284 $
Estimated Season Expenses	61 965 540 $
Estimated Season Salary Cap	64 985 565 $
Estimate Under Maximum Salary Cap of 65 000 000 $	14 435 $
Estimate Over Minimum Salary Cap of 40 000 000 $	24 985 565 $
Current Bank Account	20 047 586 $
Projected Bank Account	18 134 920 $

Pro Players Salaries
Logan Couture (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	6 129 534 $
Seth Jones (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	6 129 534 $
Mark Stone (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	5 034 974 $
Jakob Silfverberg (1 Way Contract)	5 700 000 $ (1)
-Salary Remaining :	4 991 192 $
Alex Galchenyuk (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	4 378 238 $
Adam Larsson (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	4 378 238 $
Jake Allen (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	4 378 238 $
Sam Reinhart (1 Way Contract)	4 750 000 $ (4)
-Salary Remaining :	4 159 326 $
Troy Stecher (1 Way Contract)	3 300 000 $ (4)
-Salary Remaining :	2 889 637 $
Mark Jankowski	2 500 000 $ (3)
-Salary Remaining :	2 189 119 $
Zach Bogosian (1 Way Contract)	2 300 000 $ (1)
-1 Way Contract Salary Cap :	23 000 $
-Salary Remaining :	2 013 990 $
Mark Pysyk (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	1 751 295 $
Chris Kreider (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	1 751 295 $
Ryan Spooner (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	1 313 472 $
Maxime Talbot (1 Way Contract)	1 400 000 $ (2)
-Salary Remaining :	1 225 907 $
Ondrej Pavelec (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	875 648 $
Matt Greene	999 000 $ (2)
-Salary Remaining :	874 772 $
Duncan Siemens	900 000 $ (3)
-Salary Remaining :	788 083 $
Andreas Johnson	800 000 $ (2)
-Salary Remaining :	700 518 $
Boyd Gordon (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	700 518 $
Peter Mueller	700 000 $ (2)
-Salary Remaining :	612 953 $
Magnus Hellberg	650 000 $ (1)
-Salary Remaining :	569 171 $
Cam Barker	625 000 $ (2)
-Salary Remaining :	547 280 $
Miles Wood	600 000 $ (1)
-Salary Remaining :	525 389 $
Total Pro Players	24
Salary Commitment
Year 18 : 67 274 000 $
Year 19 : 41 974 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Average Commitment
Year 18 : 67 274 000 $
Year 19 : 41 974 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 997 000 $
Year 19 : 41 974 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $

Farm Players Salaries
Steve Downie	99 900 $ (2)
Salary Remaining :	87 667 $
Ryan Shannon	99 900 $ (2)
Salary Remaining :	87 667 $
Anton Babchuk	99 900 $ (2)
Salary Remaining :	87 667 $
Petr Vrana	99 900 $ (2)
Salary Remaining :	87 667 $
Erik Condra	99 900 $ (2)
Salary Remaining :	87 667 $
Petteri Nokelainen	99 900 $ (2)
Salary Remaining :	87 667 $
Rob Schremp	92 500 $ (3)
Salary Remaining :	81 173 $
Jiri Tlusty	90 000 $ (3)
Salary Remaining :	78 980 $
Adam Dennis	87 000 $ (3)
Salary Remaining :	76 347 $
Fedor Tyutin	85 000 $ (2)
Salary Remaining :	74 592 $
Anton Slepyshev	85 000 $ (2)
Salary Remaining :	74 592 $
Jeremy Williams	80 000 $ (3)
Salary Remaining :	70 204 $
Jake DeBrusk	80 000 $ (1)
Salary Remaining :	70 204 $
T.J. Hensick	75 500 $ (3)
Salary Remaining :	66 255 $
Jonathan Ericsson	60 000 $ (2)
Salary Remaining :	52 653 $
Matt Smaby	52 500 $ (2)
Salary Remaining :	46 071 $
Total Farm Players	16
Salary Commitment
Year 18 : 1 386 900 $
Year 19 : 1 306 900 $
Year 20 : 425 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 386 900 $
Year 19 : 1 306 900 $
Year 20 : 425 000 $
Year 21 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 65 000 000 $ Available Cap Space	Over Minimum of 40 000 000 $	Pro Players	Farm Players	Total Players
Anaheim	9 647 526 $	59 896 734 $	5 103 266 $	19 896 734 $	21	20	41
Arizona	10 559 068 $	61 945 561 $	3 054 439 $	21 945 561 $	22	19	41
Boston	14 003 448 $	54 416 142 $	10 583 858 $	14 416 142 $	23	17	40
Buffalo	13 981 077 $	62 978 570 $	2 021 430 $	22 978 570 $	24	19	43
Calgary	2 201 451 $	64 828 487 $	171 513 $	24 828 487 $	24	16	40
Chicago	26 989 884 $	63 629 797 $	1 370 203 $	23 629 797 $	22	20	42
Colorado	6 383 290 $	60 001 653 $	4 998 347 $	20 001 653 $	20	19	39
Columbus	9 897 376 $	61 823 447 $	3 176 553 $	21 823 447 $	23	17	40
Detroit	3 452 355 $	62 955 597 $	2 044 403 $	22 955 597 $	22	18	40
Edmonton	50 906 149 $	63 581 542 $	1 418 458 $	23 581 542 $	23	17	40
Floride	9 566 141 $	52 706 796 $	12 293 204 $	12 706 796 $	22	17	39
LosAngeles	3 394 972 $	64 120 953 $	879 047 $	24 120 953 $	24	16	40
Minnesota	7 938 876 $	63 838 931 $	1 161 069 $	23 838 931 $	23	17	40
Montreal	13 004 071 $	63 340 776 $	1 659 224 $	23 340 776 $	22	19	41
Nashville	16 049 523 $	55 873 128 $	9 126 872 $	15 873 128 $	24	16	40
New Jersey	16 187 420 $	57 620 922 $	7 379 078 $	17 620 922 $	22	17	39
NYRangers	25 445 337 $	63 200 938 $	1 799 062 $	23 200 938 $	21	19	40
Philadelphie	9 452 697 $	60 726 954 $	4 273 046 $	20 726 954 $	20	22	42
Pittsburgh	1 564 489 $	59 686 008 $	5 313 992 $	19 686 008 $	25	16	41
San Jose	9 345 788 $	62 504 625 $	2 495 375 $	22 504 625 $	21	19	40
St. Louis	20 088 708 $	63 063 907 $	1 936 093 $	23 063 907 $	22	15	37
Toronto	5 938 742 $	62 279 631 $	2 720 369 $	22 279 631 $	20	20	40
Washington	3 633 536 $	62 345 670 $	2 654 330 $	22 345 670 $	21	18	39
Winnipeg	20 047 586 $	64 985 565 $	14 435 $	24 985 565 $	24	16	40

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 - %