FHSW - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - 74 $ - 5 636 - 93,93%
Level 2:	5000 - 48 $ - 4 860 - 97,19%
Level 3:	2000 - 34 $ - 1 803 - 90,14%
Level 4:	4000 - 23 $ - 3 580 - 89,50%
Luxury :	1000 - 157 $ - 929 - 92,86%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 492 - 74,62%
Farm Level 2:	1000 - 199 $ - 762 - 76,23%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	16 807 - 93,37%
Average Income per Game	1 363 789 $
Year to Date Revenue	47 732 625 $
Farm
Home Games Left	5
Average Attendance - %	2 255 - 75,16%
Average Income per Game	728 282 $
Year to Date Revenue	26 218 164 $
Expense
Pro Players Total Salaries	56 891 000 $
Pro Players Total Average Salaries	56 641 000 $
Farm Players Total Salaries	1 352 400 $
Farm Players Total Average Salaries	1 352 400 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 727 500 $
Pro Year To Date Expenses	50 274 970 $
Farm Year To Date Expenses	1 696 568 $
Pro Salary Cap Per Days	287 578 $
Pro Salary Cap To Date	46 800 310 $
Farm Salary Cap Per Days	7 156 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 182 736 $
Farm Estimated Season Revenue	3 641 412 $
Pro Remaining Season Days	32
Pro Expenses Per Days	312 907 $
Pro Estimated Expenses	10 013 024 $
Farm Remaining Season Days	28
Farm Expenses Per Days	9 801 $
Farm Estimated Expenses	274 428 $
Estimated Season Expenses	10 287 452 $
Estimated Season Salary Cap	57 730 306 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 269 694 $
Estimate Over Minimum Salary Cap of 0 $	57 730 306 $
Current Bank Account	22 316 943 $
Projected Bank Account	23 853 639 $

Pro Players Salaries
Ilya Kovalchuk (1 Way Contract)	7 210 000 $ (1)
-Salary Remaining :	1 195 440 $
Jamie Benn (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	953 368 $
Mike Richards (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	953 368 $
Alex Goligoski (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	911 917 $
Ryan McDonagh (1 Way Contract)	4 750 000 $ (1)
-Salary Remaining :	787 565 $
Dougie Hamilton (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	746 114 $
David Savard (1 Way Contract)	3 350 000 $ (3)
-Salary Remaining :	555 440 $
Travis Zajac (1 Way Contract)	3 110 000 $ (3)
-Salary Remaining :	515 648 $
David Perron (1 Way Contract)	3 015 000 $ (4)
-Salary Remaining :	499 896 $
Frans Nielsen (1 Way Contract)	1 990 000 $ (2)
-Salary Remaining :	329 948 $
Michael Hutchinson (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	248 705 $
T.J. Hensick	1 120 000 $ (2)
-Salary Remaining :	185 699 $
Matt Keetley (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	165 803 $
Kris Versteeg	955 000 $ (3)
-Salary Remaining :	158 342 $
Viktor Stalberg (1 Way Contract)	926 000 $ (1)
-Salary Remaining :	153 534 $
Mikko Rantanen	900 000 $ (3)
-Salary Remaining :	149 223 $
Jakub Vrana	900 000 $ (3)
-Salary Remaining :	149 223 $
Stephen Johns	700 000 $ (1)
-Salary Remaining :	116 062 $
Johan Larsson	700 000 $ (1)
-Salary Remaining :	116 062 $
Anthony Stewart (1 Way Contract)	650 000 $ (1)
-1 Way Contract Salary Cap :	6 500 $
-Salary Remaining :	107 772 $
Brandon Davidson	615 000 $ (1)
-Salary Remaining :	101 969 $
Markus Nutivaara	500 000 $ (2)
-Salary Remaining :	82 902 $
Blake Coleman	500 000 $ (1)
-Salary Remaining :	82 902 $
Benoit Pouliot	500 000 $ (2)
-Salary Remaining :	82 902 $
Colton Sceviour (1 Way Contract)	500 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	82 902 $
Total Pro Players	25
Salary Commitment
Year 16 : 56 891 000 $
Year 17 : 37 640 000 $
Year 18 : 16 430 000 $
Year 19 : 7 015 000 $
Salary Average Commitment
Year 16 : 56 641 000 $
Year 17 : 37 590 000 $
Year 18 : 16 480 000 $
Year 19 : 7 265 000 $
Salary Cap with 1 Way Contract
Year 16 : 55 502 500 $
Year 17 : 37 590 000 $
Year 18 : 16 480 000 $
Year 19 : 7 265 000 $

Farm Players Salaries
Cam Ward	150 000 $ (1)
Salary Remaining :	22 222 $
Nate Prosser	103 000 $ (2)
Salary Remaining :	15 259 $
Dan Fritsche	98 800 $ (1)
Salary Remaining :	14 637 $
Ryan Hamilton	97 800 $ (2)
Salary Remaining :	14 489 $
Tuomo Ruutu	97 600 $ (2)
Salary Remaining :	14 459 $
Lance Bouma	95 500 $ (2)
Salary Remaining :	14 148 $
Aaron Ness	87 500 $ (1)
Salary Remaining :	12 963 $
James Wisniewski	85 500 $ (2)
Salary Remaining :	12 667 $
Niklas Grossman	85 500 $ (2)
Salary Remaining :	12 667 $
Bill Thomas	75 900 $ (2)
Salary Remaining :	11 244 $
Tomas Fleischmann	75 300 $ (1)
Salary Remaining :	11 156 $
James Reimer	70 000 $ (2)
Salary Remaining :	10 370 $
Luke Adam	65 000 $ (2)
Salary Remaining :	9 630 $
Mark Letestu	60 000 $ (1)
Salary Remaining :	8 889 $
Cam Barker	55 000 $ (2)
Salary Remaining :	8 148 $
Erik Gustafsson	50 000 $ (1)
Salary Remaining :	7 407 $
Total Farm Players	16
Salary Commitment
Year 16 : 1 352 400 $
Year 17 : 830 800 $
Year 18 : 0 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 352 400 $
Year 17 : 830 800 $
Year 18 : 0 $
Year 19 : 0 $

Arizona

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 74 $ - 5 470 - 91,16%
Level 2:	5000 - 47 $ - 4 743 - 94,85%
Level 3:	2000 - 32 $ - 1 868 - 93,42%
Level 4:	4000 - 22 $ - 3 558 - 88,95%
Luxury :	1000 - 160 $ - 791 - 79,07%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 510 - 75,51%
Farm Level 2:	1000 - 200 $ - 741 - 74,14%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	16 430 - 91,28%
Average Income per Game	1 329 550 $
Year to Date Revenue	46 534 255 $
Farm
Home Games Left	5
Average Attendance - %	2 252 - 75,06%
Average Income per Game	768 991 $
Year to Date Revenue	27 683 677 $
Expense
Pro Players Total Salaries	62 505 000 $
Pro Players Total Average Salaries	62 585 000 $
Farm Players Total Salaries	2 048 500 $
Farm Players Total Average Salaries	2 048 500 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 013 929 $
Farm Year To Date Expenses	3 015 511 $
Pro Salary Cap Per Days	309 912 $
Pro Salary Cap To Date	48 282 152 $
Farm Salary Cap Per Days	10 839 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 977 301 $
Farm Estimated Season Revenue	3 844 955 $
Pro Remaining Season Days	32
Pro Expenses Per Days	336 813 $
Pro Estimated Expenses	10 778 016 $
Farm Remaining Season Days	28
Farm Expenses Per Days	18 775 $
Farm Estimated Expenses	525 700 $
Estimated Season Expenses	11 303 716 $
Estimated Season Salary Cap	58 199 336 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 800 664 $
Estimate Over Minimum Salary Cap of 0 $	58 199 336 $
Current Bank Account	18 089 298 $
Projected Bank Account	18 607 838 $

Pro Players Salaries
Brent Burns (1 Way Contract)	8 110 000 $ (3)
-Salary Remaining :	1 344 663 $
Jeff Carter (1 Way Contract)	7 850 000 $ (3)
-Salary Remaining :	1 301 554 $
Filip Forsberg (1 Way Contract)	7 600 000 $ (4)
-Salary Remaining :	1 260 104 $
Jonathan Huberdeau (1 Way Contract)	7 520 000 $ (2)
-Salary Remaining :	1 246 839 $
Torey Krug (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	911 917 $
Niklas Hjalmarsson (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	829 016 $
Mikko Koivu (1 Way Contract)	2 850 000 $ (2)
-Salary Remaining :	472 539 $
Ryan Suter (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	414 508 $
Jori Lehtera (1 Way Contract)	2 300 000 $ (2)
-Salary Remaining :	381 347 $
Joe Vitale (1 Way Contract)	1 600 000 $ (1)
-1 Way Contract Salary Cap :	16 000 $
-Salary Remaining :	265 285 $
Casey Cizikas (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	248 705 $
Jimmy Howard	1 250 000 $ (1)
-Salary Remaining :	207 254 $
Matt Read	1 100 000 $ (3)
-Salary Remaining :	182 383 $
Jack Eichel	925 000 $ (1)
-Salary Remaining :	153 368 $
Mathew Barzal	900 000 $ (3)
-Salary Remaining :	149 223 $
Kyle Connor	900 000 $ (3)
-Salary Remaining :	149 223 $
Pierre-Edouard Bellemare (1 Way Contract)	900 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	149 223 $
Mark Arcobello (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	132 642 $
Petteri Nokelainen (1 Way Contract)	700 000 $ (1)
-1 Way Contract Salary Cap :	7 000 $
-Salary Remaining :	116 062 $
Connor Brown	600 000 $ (2)
-Salary Remaining :	99 482 $
Zach Hyman	600 000 $ (1)
-Salary Remaining :	99 482 $
Jaccob Slavin	500 000 $ (2)
-Salary Remaining :	82 902 $
Philipp Grubauer	500 000 $ (1)
-Salary Remaining :	82 902 $
Jan Rutta	500 000 $ (1)
-Salary Remaining :	82 902 $
Total Pro Players	24
Salary Commitment
Year 16 : 62 505 000 $
Year 17 : 53 230 000 $
Year 18 : 28 960 000 $
Year 19 : 7 600 000 $
Salary Average Commitment
Year 16 : 62 585 000 $
Year 17 : 53 710 000 $
Year 18 : 28 960 000 $
Year 19 : 7 600 000 $
Salary Cap with 1 Way Contract
Year 16 : 59 813 000 $
Year 17 : 53 710 000 $
Year 18 : 28 960 000 $
Year 19 : 7 600 000 $

Farm Players Salaries
Mikhail Grabovski	147 000 $ (3)
Salary Remaining :	21 778 $
Matt Lashoff	144 000 $ (3)
Salary Remaining :	21 333 $
Cody McLeod	142 000 $ (2)
Salary Remaining :	21 037 $
Shane O'Brien	142 000 $ (3)
Salary Remaining :	21 037 $
Joel Ward	142 000 $ (3)
Salary Remaining :	21 037 $
Gregory Campbell	137 000 $ (3)
Salary Remaining :	20 296 $
Jason Pominville	137 000 $ (3)
Salary Remaining :	20 296 $
Matt Carle	127 000 $ (2)
Salary Remaining :	18 815 $
Alexei Emelin	122 000 $ (2)
Salary Remaining :	18 074 $
Matt Stajan	122 000 $ (3)
Salary Remaining :	18 074 $
Pascal Dupuis	122 000 $ (1)
Salary Remaining :	18 074 $
Bobby Butler	117 000 $ (3)
Salary Remaining :	17 333 $
Nathan Horton	97 500 $ (1)
Salary Remaining :	14 444 $
Alex Petrovic	80 000 $ (1)
Salary Remaining :	11 852 $
Riley Sheahan	80 000 $ (1)
Salary Remaining :	11 852 $
Mattias Ritola	70 000 $ (3)
Salary Remaining :	10 370 $
Nicolas Deslauriers	70 000 $ (3)
Salary Remaining :	10 370 $
Alexandar Georgiyev	50 000 $ (3)
Salary Remaining :	7 407 $
Total Farm Players	18
Salary Commitment
Year 16 : 2 048 500 $
Year 17 : 1 669 000 $
Year 18 : 1 278 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 2 048 500 $
Year 17 : 1 669 000 $
Year 18 : 1 278 000 $
Year 19 : 0 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 75 $ - 5 194 - 86,56%
Level 2:	5000 - 42 $ - 4 878 - 97,56%
Level 3:	2000 - 26 $ - 2 000 - 100,00%
Level 4:	4000 - 18 $ - 4 000 - 100,00%
Luxury :	1000 - 150 $ - 969 - 96,92%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 22 $ - 1 505 - 75,23%
Farm Level 2:	1000 - 10 $ - 747 - 74,70%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 041 - 94,67%
Average Income per Game	1 287 056 $
Year to Date Revenue	46 334 004 $
Farm
Home Games Left	5
Average Attendance - %	2 252 - 75,06%
Average Income per Game	60 454 $
Year to Date Revenue	2 176 339 $
Expense
Pro Players Total Salaries	58 168 000 $
Pro Players Total Average Salaries	55 068 000 $
Farm Players Total Salaries	1 447 000 $
Farm Players Total Average Salaries	1 447 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	46 987 160 $
Farm Year To Date Expenses	1 915 095 $
Pro Salary Cap Per Days	270 323 $
Pro Salary Cap To Date	41 912 812 $
Farm Salary Cap Per Days	7 656 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 435 278 $
Farm Estimated Season Revenue	302 269 $
Pro Remaining Season Days	32
Pro Expenses Per Days	306 570 $
Pro Estimated Expenses	9 810 240 $
Farm Remaining Season Days	28
Farm Expenses Per Days	10 831 $
Farm Estimated Expenses	303 268 $
Estimated Season Expenses	10 113 508 $
Estimated Season Salary Cap	50 563 148 $
Estimate Under Maximum Salary Cap of 60 000 000 $	9 436 852 $
Estimate Over Minimum Salary Cap of 0 $	50 563 148 $
Current Bank Account	12 626 971 $
Projected Bank Account	9 251 010 $

Pro Players Salaries
Vincent Lecavalier (1 Way Contract)	7 700 000 $ (1)
-Salary Remaining :	1 276 684 $
Kyle Turris (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	994 819 $
P.K. Subban (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	746 114 $
T.J. Oshie (1 Way Contract)	4 250 000 $ (1)
-Salary Remaining :	704 663 $
Brock Nelson (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	663 212 $
Nikita Filatov (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	663 212 $
Adam Henrique (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	580 311 $
Jean Gabriel Pageau (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	580 311 $
Matt Niskanen (1 Way Contract)	2 750 000 $ (2)
-Salary Remaining :	455 959 $
Maxime Talbot (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	331 606 $
Mike Cammalleri (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	331 606 $
Michael Bournival (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	331 606 $
Andrew MacDonald (1 Way Contract)	1 900 000 $ (1)
-1 Way Contract Salary Cap :	19 000 $
-Salary Remaining :	315 026 $
Adam Lowry (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	248 705 $
Dustin Tokarski	1 500 000 $ (3)
-Salary Remaining :	248 705 $
Yannick Weber (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	198 964 $
Fedor Tyutin (1 Way Contract)	1 025 000 $ (2)
-1 Way Contract Salary Cap :	10 250 $
-Salary Remaining :	169 948 $
Joonas Korpisalo	925 000 $ (1)
-Salary Remaining :	153 368 $
Colton Parayko	925 000 $ (1)
-Salary Remaining :	153 368 $
Oscar Klefbom	900 000 $ (2)
-Salary Remaining :	149 223 $
Jon Merrill	800 000 $ (1)
-Salary Remaining :	132 642 $
Matt Nieto	793 000 $ (1)
-Salary Remaining :	131 482 $
Antti Raanta (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	82 902 $
Total Pro Players	23
Salary Commitment
Year 16 : 58 168 000 $
Year 17 : 32 675 000 $
Year 18 : 10 500 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 55 068 000 $
Year 17 : 29 575 000 $
Year 18 : 10 500 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 52 172 250 $
Year 17 : 28 560 250 $
Year 18 : 10 500 000 $
Year 19 : 0 $

Farm Players Salaries
Drew Stafford	150 000 $ (2)
Salary Remaining :	22 222 $
David Moss	140 000 $ (3)
Salary Remaining :	20 741 $
Jonathan Cheechoo	140 000 $ (3)
Salary Remaining :	20 741 $
Trevor Lewis (Out of Payroll)	130 000 $ (2)
Salary Remaining :	19 259 $
Nikita Nikitin	110 000 $ (3)
Salary Remaining :	16 296 $
Chris VandeVelde	100 000 $ (3)
Salary Remaining :	14 815 $
Scottie Upshall	97 000 $ (2)
Salary Remaining :	14 370 $
Rostislav Klesla	95 000 $ (2)
Salary Remaining :	14 074 $
Dane Byers	95 000 $ (1)
Salary Remaining :	14 074 $
Raymond Macias	92 500 $ (1)
Salary Remaining :	13 704 $
Erik Haula	90 000 $ (2)
Salary Remaining :	13 333 $
Robert Earl	90 000 $ (1)
Salary Remaining :	13 333 $
Joey MacDonald	87 500 $ (1)
Salary Remaining :	12 963 $
Mattias Janmark	80 000 $ (1)
Salary Remaining :	11 852 $
Mike Card	80 000 $ (1)
Salary Remaining :	11 852 $
Total Farm Players	15
Salary Commitment
Year 16 : 1 577 000 $
Year 17 : 1 052 000 $
Year 18 : 490 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 577 000 $
Year 17 : 1 052 000 $
Year 18 : 490 000 $
Year 19 : 0 $

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 75 $ - 5 605 - 93,41%
Level 2:	5000 - 46 $ - 4 885 - 97,71%
Level 3:	2000 - 28 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 152 $ - 955 - 95,49%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 538 - 76,88%
Farm Level 2:	1000 - 150 $ - 738 - 73,79%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	17 445 - 96,92%
Average Income per Game	1 263 621 $
Year to Date Revenue	44 226 741 $
Farm
Home Games Left	5
Average Attendance - %	2 275 - 75,85%
Average Income per Game	428 828 $
Year to Date Revenue	15 437 809 $
Expense
Pro Players Total Salaries	46 987 000 $
Pro Players Total Average Salaries	46 987 000 $
Farm Players Total Salaries	1 110 000 $
Farm Players Total Average Salaries	1 110 000 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 901 973 $
Farm Year To Date Expenses	1 418 226 $
Pro Salary Cap Per Days	228 709 $
Pro Salary Cap To Date	33 540 416 $
Farm Salary Cap Per Days	5 873 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 581 727 $
Farm Estimated Season Revenue	2 144 140 $
Pro Remaining Season Days	32
Pro Expenses Per Days	252 264 $
Pro Estimated Expenses	8 072 448 $
Farm Remaining Season Days	28
Farm Expenses Per Days	8 519 $
Farm Estimated Expenses	238 532 $
Estimated Season Expenses	8 310 980 $
Estimated Season Salary Cap	40 859 104 $
Estimate Under Maximum Salary Cap of 60 000 000 $	19 140 896 $
Estimate Over Minimum Salary Cap of 0 $	40 859 104 $
Current Bank Account	28 976 956 $
Projected Bank Account	30 391 843 $

Pro Players Salaries
Derick Brassard (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	994 819 $
Nicklas Bergfors (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	994 819 $
Ryan Strome (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	911 917 $
James Van Riemsdyk (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	829 016 $
Jonathan Quick (1 Way Contract)	4 650 000 $ (2)
-Salary Remaining :	770 984 $
Patrick Marleau (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	464 249 $
Michael Sauer (Out of Payroll)	2 500 000 $ (3)
-Salary Remaining :	414 508 $
Robin Lehner (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	331 606 $
Paul Byron (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	290 155 $
Dalton Prout	1 370 000 $ (1)
-Salary Remaining :	227 150 $
Andrew Shaw (1 Way Contract)	1 300 000 $ (2)
-Salary Remaining :	215 544 $
Brian Campbell	1 300 000 $ (1)
-Salary Remaining :	215 544 $
John Moore (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	207 254 $
Erik Condra (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	198 964 $
Travis Hamonic (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	165 803 $
Jhonas Enroth (1 Way Contract)	875 000 $ (1)
-1 Way Contract Salary Cap :	8 750 $
-Salary Remaining :	145 078 $
Kevin Hayes	800 000 $ (1)
-Salary Remaining :	132 642 $
Michael Latta	782 000 $ (1)
-Salary Remaining :	129 658 $
Devante Smith-Pelly	750 000 $ (2)
-Salary Remaining :	124 352 $
Julian Melchiori	700 000 $ (1)
-Salary Remaining :	116 062 $
Eric Gelinas	700 000 $ (2)
-Salary Remaining :	116 062 $
Teemu Pulkkinen	690 000 $ (1)
-Salary Remaining :	114 404 $
Jonas Hiller (1 Way Contract)	570 000 $ (2)
-Salary Remaining :	94 508 $
Total Pro Players	23
Salary Commitment
Year 16 : 49 487 000 $
Year 17 : 34 020 000 $
Year 18 : 8 500 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 49 487 000 $
Year 17 : 34 020 000 $
Year 18 : 8 500 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 46 640 750 $
Year 17 : 32 040 000 $
Year 18 : 8 500 000 $
Year 19 : 0 $

Farm Players Salaries
Kevin Klein	130 000 $ (1)
Salary Remaining :	19 259 $
Peter Harrold	120 000 $ (2)
Salary Remaining :	17 778 $
Miikka Salomaki	92 500 $ (1)
Salary Remaining :	13 704 $
Sven Baertschi	92 500 $ (1)
Salary Remaining :	13 704 $
Josh Morrissey	90 000 $ (3)
Salary Remaining :	13 333 $
Slater Koekkoek	90 000 $ (2)
Salary Remaining :	13 333 $
Chris Tierney	80 000 $ (2)
Salary Remaining :	11 852 $
Martin Frk	70 000 $ (2)
Salary Remaining :	10 370 $
Vladimir Zharkov	65 000 $ (1)
Salary Remaining :	9 630 $
Greg McKegg	60 000 $ (1)
Salary Remaining :	8 889 $
Lucas Lessio	60 000 $ (1)
Salary Remaining :	8 889 $
Vinnie Hinostroza	60 000 $ (2)
Salary Remaining :	8 889 $
Kaspar Daugavins	50 000 $ (1)
Salary Remaining :	7 407 $
Joseph Cramarossa	50 000 $ (1)
Salary Remaining :	7 407 $
Total Farm Players	14
Salary Commitment
Year 16 : 1 110 000 $
Year 17 : 510 000 $
Year 18 : 90 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 110 000 $
Year 17 : 510 000 $
Year 18 : 90 000 $
Year 19 : 0 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 100 $ - 5 225 - 87,08%
Level 2:	5635 - 61 $ - 4 679 - 83,03%
Level 3:	2778 - 50 $ - 2 128 - 76,60%
Level 4:	5556 - 30 $ - 4 313 - 77,62%
Luxury :	1000 - 175 $ - 902 - 90,22%
Total Capacity :	20969
Farm
Farm Level 1:	2000 - 16 $ - 1 493 - 74,64%
Farm Level 2:	1000 - 7 $ - 747 - 74,69%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	17 246 - 82,25%
Average Income per Game	1 239 543 $
Year to Date Revenue	43 383 994 $
Farm
Home Games Left	5
Average Attendance - %	2 240 - 74,66%
Average Income per Game	43 377 $
Year to Date Revenue	1 561 576 $
Expense
Pro Players Total Salaries	49 769 000 $
Pro Players Total Average Salaries	47 269 000 $
Farm Players Total Salaries	1 167 900 $
Farm Players Total Average Salaries	1 167 900 $
Coaches Total Salaries	3 490 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	43 806 429 $
Farm Year To Date Expenses	1 532 759 $
Pro Salary Cap Per Days	225 425 $
Pro Salary Cap To Date	37 591 047 $
Farm Salary Cap Per Days	6 179 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 437 256 $
Farm Estimated Season Revenue	216 886 $
Pro Remaining Season Days	32
Pro Expenses Per Days	272 326 $
Pro Estimated Expenses	8 714 432 $
Farm Remaining Season Days	28
Farm Expenses Per Days	9 883 $
Farm Estimated Expenses	276 724 $
Estimated Season Expenses	8 991 156 $
Estimated Season Salary Cap	44 804 647 $
Estimate Under Maximum Salary Cap of 60 000 000 $	15 195 353 $
Estimate Over Minimum Salary Cap of 0 $	44 804 647 $
Current Bank Account	1 223 146 $
Projected Bank Account	(113 868 $)

Pro Players Salaries
Jonathan Marchessault (1 Way Contract)	5 700 000 $ (3)
-Salary Remaining :	945 078 $
Patrik Berglund (1 Way Contract)	5 250 000 $ (3)
-Salary Remaining :	870 466 $
Nick Foligno (1 Way Contract)	5 250 000 $ (2)
-Salary Remaining :	870 466 $
Evander Kane (1 Way Contract)	3 750 000 $ (1)
-Salary Remaining :	621 762 $
Anton Stralman (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	580 311 $
Dennis Seidenberg (1 Way Contract)	3 000 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	497 409 $
Corey Crawford (1 Way Contract)	2 850 000 $ (3)
-Salary Remaining :	472 539 $
Francois Beauchemin (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	414 508 $
Jacob Trouba (1 Way Contract)	2 300 000 $ (1)
-Salary Remaining :	381 347 $
Karl Alzner (1 Way Contract)	2 100 000 $ (2)
-1 Way Contract Salary Cap :	21 000 $
-Salary Remaining :	348 187 $
Gabriel Bourque (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	331 606 $
Mark Barberio	1 350 000 $ (3)
-Salary Remaining :	223 834 $
Dave Bolland (1 Way Contract)	1 275 000 $ (1)
-Salary Remaining :	211 399 $
Andrew Cogliano (1 Way Contract)	1 200 000 $ (2)
-1 Way Contract Salary Cap :	12 000 $
-Salary Remaining :	198 964 $
Johnny Oduya (1 Way Contract)	1 200 000 $ (3)
-Salary Remaining :	198 964 $
David Leneveu (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	165 803 $
Leon Draisaitl	925 000 $ (1)
-Salary Remaining :	153 368 $
Aaron Ekblad	925 000 $ (1)
-Salary Remaining :	153 368 $
Jonathan Drouin	900 000 $ (2)
-Salary Remaining :	149 223 $
Mitchell Marner	900 000 $ (2)
-Salary Remaining :	149 223 $
Boone Jenner	894 000 $ (1)
-Salary Remaining :	148 228 $
Bryan Rust	500 000 $ (1)
-Salary Remaining :	82 902 $
Andrew Copp	500 000 $ (3)
-Salary Remaining :	82 902 $
Total Pro Players	23
Salary Commitment
Year 16 : 49 769 000 $
Year 17 : 34 200 000 $
Year 18 : 16 850 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 47 269 000 $
Year 17 : 34 200 000 $
Year 18 : 16 850 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 43 507 000 $
Year 17 : 30 933 000 $
Year 18 : 16 850 000 $
Year 19 : 0 $

Farm Players Salaries
Erik Reitz	125 000 $ (3)
Salary Remaining :	18 519 $
Stephane Da Costa	90 000 $ (2)
Salary Remaining :	13 333 $
Nathan Beaulieu	90 000 $ (1)
Salary Remaining :	13 333 $
Kurtis Foster	90 000 $ (1)
Salary Remaining :	13 333 $
Steve Mason	80 000 $ (3)
Salary Remaining :	11 852 $
Joakim Nordstrom	70 000 $ (1)
Salary Remaining :	10 370 $
Matt Martin	60 000 $ (4)
Salary Remaining :	8 889 $
Jayson Megna	60 000 $ (1)
Salary Remaining :	8 889 $
Brett Sutter	52 900 $ (2)
Salary Remaining :	7 837 $
Scott Wilson	50 000 $ (1)
Salary Remaining :	7 407 $
Tobias Enstrom	50 000 $ (1)
Salary Remaining :	7 407 $
Michal Kempny	50 000 $ (1)
Salary Remaining :	7 407 $
Anthony Bitetto	50 000 $ (1)
Salary Remaining :	7 407 $
Tim Kennedy	50 000 $ (1)
Salary Remaining :	7 407 $
Ben Lovejoy	50 000 $ (1)
Salary Remaining :	7 407 $
Sergei Kalinin	50 000 $ (1)
Salary Remaining :	7 407 $
Dan Lacosta	50 000 $ (2)
Salary Remaining :	7 407 $
Andrew Wozniewski	50 000 $ (1)
Salary Remaining :	7 407 $
Total Farm Players	18
Salary Commitment
Year 16 : 1 167 900 $
Year 17 : 457 900 $
Year 18 : 265 000 $
Year 19 : 60 000 $
Salary Average Commitment
Year 16 : 1 167 900 $
Year 17 : 457 900 $
Year 18 : 265 000 $
Year 19 : 60 000 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 59 $ - 5 842 - 97,36%
Level 2:	5000 - 44 $ - 4 427 - 88,55%
Level 3:	2000 - 33 $ - 1 726 - 86,30%
Level 4:	4000 - 20 $ - 3 456 - 86,41%
Luxury :	1000 - 150 $ - 955 - 95,53%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 493 - 74,67%
Farm Level 2:	1000 - 25 $ - 755 - 75,49%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 407 - 91,15%
Average Income per Game	1 232 970 $
Year to Date Revenue	44 386 926 $
Farm
Home Games Left	5
Average Attendance - %	2 248 - 74,94%
Average Income per Game	104 571 $
Year to Date Revenue	3 764 556 $
Expense
Pro Players Total Salaries	60 301 000 $
Pro Players Total Average Salaries	60 251 000 $
Farm Players Total Salaries	1 396 300 $
Farm Players Total Average Salaries	1 396 300 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 449 347 $
Farm Year To Date Expenses	2 414 284 $
Pro Salary Cap Per Days	301 922 $
Pro Salary Cap To Date	47 975 357 $
Farm Salary Cap Per Days	7 388 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 164 851 $
Farm Estimated Season Revenue	522 855 $
Pro Remaining Season Days	32
Pro Expenses Per Days	327 984 $
Pro Estimated Expenses	10 495 488 $
Farm Remaining Season Days	28
Farm Expenses Per Days	15 324 $
Farm Estimated Expenses	429 072 $
Estimated Season Expenses	10 924 560 $
Estimated Season Salary Cap	57 636 861 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 363 139 $
Estimate Over Minimum Salary Cap of 0 $	57 636 861 $
Current Bank Account	1 037 113 $
Projected Bank Account	(3 199 741 $)

Pro Players Salaries
Joe Pavelski (1 Way Contract)	7 760 000 $ (1)
-Salary Remaining :	1 286 632 $
Tyler Seguin (1 Way Contract)	6 900 000 $ (2)
-Salary Remaining :	1 144 041 $
Oliver Ekman-Larsson (1 Way Contract)	6 900 000 $ (2)
-Salary Remaining :	1 144 041 $
Ales Hemsky (1 Way Contract)	5 450 000 $ (1)
-Salary Remaining :	903 627 $
Michael Del Zotto (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	746 114 $
Tyler Ennis (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	746 114 $
Luke Schenn (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	580 311 $
Luca Sbisa (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	497 409 $
Thomas Hickey (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	464 249 $
Aaron Dell (1 Way Contract)	2 050 000 $ (3)
-Salary Remaining :	339 896 $
Mikael Backlund (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	331 606 $
Craig Anderson (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	331 606 $
Jason Demers (1 Way Contract)	1 900 000 $ (1)
-Salary Remaining :	315 026 $
Brandon Dubinsky (1 Way Contract)	1 550 000 $ (1)
-Salary Remaining :	256 995 $
Alexander Steen (1 Way Contract)	966 000 $ (2)
-Salary Remaining :	160 166 $
Marc-Andre Fleury (1 Way Contract)	950 000 $ (3)
-Salary Remaining :	157 513 $
J.T. Miller	925 000 $ (1)
-Salary Remaining :	153 368 $
Radek Faksa	800 000 $ (2)
-Salary Remaining :	132 642 $
Maxime Macenauer	700 000 $ (2)
-Salary Remaining :	116 062 $
Radim Vrbata (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	99 482 $
Lukas Sedlak (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	91 192 $
Total Pro Players	21
Salary Commitment
Year 16 : 60 301 000 $
Year 17 : 32 016 000 $
Year 18 : 3 000 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 60 251 000 $
Year 17 : 32 266 000 $
Year 18 : 3 000 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 58 271 000 $
Year 17 : 30 286 000 $
Year 18 : 3 000 000 $
Year 19 : 0 $

Farm Players Salaries
Zbynek Michalek	122 000 $ (2)
Salary Remaining :	18 074 $
Antti Pihlstrom	122 000 $ (2)
Salary Remaining :	18 074 $
Patrick Sharp	110 000 $ (1)
Salary Remaining :	16 296 $
Torrey Mitchell	110 000 $ (2)
Salary Remaining :	16 296 $
Peter Regin	101 000 $ (2)
Salary Remaining :	14 963 $
Joey Hishon	90 000 $ (1)
Salary Remaining :	13 333 $
Bryan Bickell	88 800 $ (3)
Salary Remaining :	13 156 $
Brendan Smith	87 500 $ (1)
Salary Remaining :	12 963 $
Kevin Connauton	75 000 $ (2)
Salary Remaining :	11 111 $
Bob Sanguinetti	70 000 $ (3)
Salary Remaining :	10 370 $
Patrik Nemeth	70 000 $ (1)
Salary Remaining :	10 370 $
Andreas Nodl	65 000 $ (1)
Salary Remaining :	9 630 $
Connor Brickley	60 000 $ (1)
Salary Remaining :	8 889 $
Steven Kampfer	60 000 $ (1)
Salary Remaining :	8 889 $
Derek Grant	60 000 $ (1)
Salary Remaining :	8 889 $
Jonathon Blum	55 000 $ (1)
Salary Remaining :	8 148 $
Linus Ullmark	50 000 $ (2)
Salary Remaining :	7 407 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 396 300 $
Year 17 : 738 800 $
Year 18 : 158 800 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 396 300 $
Year 17 : 738 800 $
Year 18 : 158 800 $
Year 19 : 0 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6100 - 75 $ - 3 742 - 61,34%
Level 2:	5200 - 55 $ - 2 867 - 55,13%
Level 3:	2778 - 25 $ - 1 600 - 57,60%
Level 4:	5556 - 15 $ - 3 525 - 63,45%
Luxury :	1020 - 145 $ - 765 - 75,02%
Total Capacity :	20654
Farm
Farm Level 1:	2000 - 250 $ - 1 509 - 75,44%
Farm Level 2:	1000 - 150 $ - 740 - 73,99%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	12 499 - 60,52%
Average Income per Game	1 252 164 $
Year to Date Revenue	43 825 737 $
Farm
Home Games Left	4
Average Attendance - %	2 249 - 74,95%
Average Income per Game	628 405 $
Year to Date Revenue	23 251 001 $
Expense
Pro Players Total Salaries	41 162 000 $
Pro Players Total Average Salaries	41 162 000 $
Farm Players Total Salaries	1 704 800 $
Farm Players Total Average Salaries	1 704 800 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 297 422 $
Pro Year To Date Expenses	46 890 160 $
Farm Year To Date Expenses	1 898 365 $
Pro Salary Cap Per Days	213 275 $
Pro Salary Cap To Date	43 379 108 $
Farm Salary Cap Per Days	9 020 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 512 983 $
Farm Estimated Season Revenue	2 513 622 $
Pro Remaining Season Days	32
Pro Expenses Per Days	234 000 $
Pro Estimated Expenses	7 488 000 $
Farm Remaining Season Days	28
Farm Expenses Per Days	11 666 $
Farm Estimated Expenses	326 648 $
Estimated Season Expenses	7 814 648 $
Estimated Season Salary Cap	52 501 330 $
Estimate Under Maximum Salary Cap of 60 000 000 $	7 498 670 $
Estimate Over Minimum Salary Cap of 0 $	52 501 330 $
Current Bank Account	19 633 831 $
Projected Bank Account	21 845 788 $

Pro Players Salaries
Jeff Petry (1 Way Contract)	6 350 000 $ (4)
-Salary Remaining :	1 052 850 $
Ryan Ellis (1 Way Contract)	5 800 000 $ (2)
-Salary Remaining :	961 658 $
Nail Yakupov (1 Way Contract)	5 400 000 $ (2)
-Salary Remaining :	895 337 $
Rickard Rakell (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	829 016 $
Jack Johnson (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	663 212 $
Erik Gudbranson (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	464 249 $
Wayne Simmonds (1 Way Contract)	2 510 000 $ (1)
-Salary Remaining :	416 166 $
Chris Stewart (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	165 803 $
William Nylander	900 000 $ (2)
-Salary Remaining :	149 223 $
Victor Rask	863 000 $ (1)
-Salary Remaining :	143 088 $
Nick Bjugstad	800 000 $ (1)
-Salary Remaining :	132 642 $
Mark Pysyk	800 000 $ (1)
-Salary Remaining :	132 642 $
Cam Paddock	751 000 $ (1)
-Salary Remaining :	124 518 $
Brian Elliott (1 Way Contract)	750 000 $ (3)
-Salary Remaining :	124 352 $
Tanner Pearson	728 000 $ (1)
-Salary Remaining :	120 705 $
Greg Zanon (1 Way Contract)	580 000 $ (1)
-Salary Remaining :	96 166 $
Eric Wellwood	580 000 $ (2)
-Salary Remaining :	96 166 $
Jimmy Hayes (1 Way Contract)	550 000 $ (1)
-Salary Remaining :	91 192 $
Karri Ramo	500 000 $ (3)
-Salary Remaining :	82 902 $
Chris Mueller	500 000 $ (2)
-Salary Remaining :	82 902 $
Total Pro Players	20
Salary Commitment
Year 16 : 41 162 000 $
Year 17 : 30 780 000 $
Year 18 : 8 600 000 $
Year 19 : 6 350 000 $
Salary Average Commitment
Year 16 : 41 162 000 $
Year 17 : 30 780 000 $
Year 18 : 8 600 000 $
Year 19 : 6 350 000 $
Salary Cap with 1 Way Contract
Year 16 : 41 162 000 $
Year 17 : 30 780 000 $
Year 18 : 8 600 000 $
Year 19 : 6 350 000 $

Farm Players Salaries
Scott Hannan	140 000 $ (1)
Salary Remaining :	20 741 $
Josh Gorges	137 500 $ (3)
Salary Remaining :	20 370 $
Derek Meech	125 500 $ (3)
Salary Remaining :	18 593 $
Antti Miettinen	125 100 $ (1)
Salary Remaining :	18 533 $
Clay Wilson	120 500 $ (3)
Salary Remaining :	17 852 $
Thomas Greiss	120 100 $ (2)
Salary Remaining :	17 793 $
Dustin Boyd	115 100 $ (3)
Salary Remaining :	17 052 $
Marek Zidlicky	97 700 $ (1)
Salary Remaining :	14 474 $
P-A Parenteau	96 100 $ (2)
Salary Remaining :	14 237 $
Tyler Strachan	92 100 $ (3)
Salary Remaining :	13 644 $
Eric Nystrom	90 100 $ (1)
Salary Remaining :	13 348 $
Cory Emmerton	75 000 $ (4)
Salary Remaining :	11 111 $
Kyle Rau	70 000 $ (2)
Salary Remaining :	10 370 $
Brad Malone	70 000 $ (1)
Salary Remaining :	10 370 $
Scott Harrington	70 000 $ (1)
Salary Remaining :	10 370 $
Jordan Szwarz	60 000 $ (1)
Salary Remaining :	8 889 $
Chris Higgins	50 000 $ (3)
Salary Remaining :	7 407 $
Linus Omark	50 000 $ (3)
Salary Remaining :	7 407 $
Total Farm Players	18
Salary Commitment
Year 16 : 1 704 800 $
Year 17 : 1 051 900 $
Year 18 : 765 700 $
Year 19 : 75 000 $
Salary Average Commitment
Year 16 : 1 704 800 $
Year 17 : 1 051 900 $
Year 18 : 765 700 $
Year 19 : 75 000 $

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 64 $ - 5 633 - 93,88%
Level 2:	5000 - 42 $ - 4 554 - 91,07%
Level 3:	2778 - 17 $ - 2 317 - 83,39%
Level 4:	5556 - 14 $ - 4 423 - 79,61%
Luxury :	1000 - 142 $ - 910 - 90,97%
Total Capacity :	20334
Farm
Farm Level 1:	2000 - 30 $ - 1 493 - 74,63%
Farm Level 2:	1000 - 20 $ - 759 - 75,88%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	17 836 - 87,71%
Average Income per Game	1 287 394 $
Year to Date Revenue	45 058 784 $
Farm
Home Games Left	5
Average Attendance - %	2 251 - 75,05%
Average Income per Game	89 799 $
Year to Date Revenue	3 232 750 $
Expense
Pro Players Total Salaries	56 878 000 $
Pro Players Total Average Salaries	56 878 000 $
Farm Players Total Salaries	1 754 000 $
Farm Players Total Average Salaries	1 654 000 $
Coaches Total Salaries	5 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 575 000 $
Pro Year To Date Expenses	52 751 074 $
Farm Year To Date Expenses	2 716 851 $
Pro Salary Cap Per Days	287 010 $
Pro Salary Cap To Date	47 946 534 $
Farm Salary Cap Per Days	8 751 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 724 363 $
Farm Estimated Season Revenue	448 993 $
Pro Remaining Season Days	32
Pro Expenses Per Days	313 876 $
Pro Estimated Expenses	10 044 032 $
Farm Remaining Season Days	28
Farm Expenses Per Days	17 217 $
Farm Estimated Expenses	482 076 $
Estimated Season Expenses	10 526 108 $
Estimated Season Salary Cap	58 705 854 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 294 146 $
Estimate Over Minimum Salary Cap of 0 $	58 705 854 $
Current Bank Account	(6 905 656 $)
Projected Bank Account	(9 258 408 $)

Pro Players Salaries
Justin Williams (1 Way Contract)	7 233 000 $ (3)
-Salary Remaining :	1 199 254 $
Keith Yandle (1 Way Contract)	5 250 000 $ (1)
-Salary Remaining :	870 466 $
Evgenii Dadonov (1 Way Contract)	5 110 000 $ (1)
-Salary Remaining :	847 254 $
Cam Fowler (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	829 016 $
Shea Weber (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	746 114 $
Jeff Skinner (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	746 114 $
Justin Schultz (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	663 212 $
Ryan O'Reilly (1 Way Contract)	3 900 000 $ (1)
-Salary Remaining :	646 632 $
Carey Price (1 Way Contract)	3 200 000 $ (4)
-Salary Remaining :	530 570 $
Dan Hamhuis (1 Way Contract)	2 510 000 $ (2)
-Salary Remaining :	416 166 $
Antero Niittymaki (1 Way Contract)	1 750 000 $ (2)
-Salary Remaining :	290 155 $
Mikkel Boedker (1 Way Contract)	1 250 000 $ (4)
-Salary Remaining :	207 254 $
Peter Holland (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	165 803 $
Ryan Murray	925 000 $ (1)
-Salary Remaining :	153 368 $
Anthony Mantha	900 000 $ (2)
-Salary Remaining :	149 223 $
Brock Boeser	900 000 $ (3)
-Salary Remaining :	149 223 $
Auston Matthews	900 000 $ (2)
-Salary Remaining :	149 223 $
Calle Jarnkrok	900 000 $ (1)
-Salary Remaining :	149 223 $
Pavel Buchnevich	900 000 $ (3)
-Salary Remaining :	149 223 $
Craig Smith (1 Way Contract)	800 000 $ (2)
-1 Way Contract Salary Cap :	8 000 $
-Salary Remaining :	132 642 $
Andrej Nestrasil (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	124 352 $
Damian Brunner (1 Way Contract)	700 000 $ (2)
-1 Way Contract Salary Cap :	7 000 $
-Salary Remaining :	116 062 $
Total Pro Players	22
Salary Commitment
Year 16 : 56 878 000 $
Year 17 : 35 043 000 $
Year 18 : 14 483 000 $
Year 19 : 4 450 000 $
Salary Average Commitment
Year 16 : 56 878 000 $
Year 17 : 35 043 000 $
Year 18 : 14 483 000 $
Year 19 : 4 450 000 $
Salary Cap with 1 Way Contract
Year 16 : 55 393 000 $
Year 17 : 33 558 000 $
Year 18 : 14 483 000 $
Year 19 : 4 450 000 $

Farm Players Salaries
Byron Froese	150 000 $ (1)
Salary Remaining :	22 222 $
Christian Ehrhoff	145 000 $ (1)
Salary Remaining :	21 481 $
Chad Johnson	140 000 $ (3)
Salary Remaining :	20 741 $
John Mitchell	140 000 $ (1)
Salary Remaining :	20 741 $
Tomas Kopecky	130 000 $ (1)
Salary Remaining :	19 259 $
Fabian Brunnstrom	110 000 $ (2)
Salary Remaining :	16 296 $
Derek Dorsett	110 000 $ (3)
Salary Remaining :	16 296 $
Jeremy Williams	98 900 $ (2)
Salary Remaining :	14 652 $
Ville Koistinen	95 100 $ (2)
Salary Remaining :	14 089 $
Ryan White	90 000 $ (4)
Salary Remaining :	13 333 $
Justin Falk	80 000 $ (1)
Salary Remaining :	11 852 $
Dwight King	75 000 $ (2)
Salary Remaining :	11 111 $
Matt Taormina	75 000 $ (2)
Salary Remaining :	11 111 $
Cody Goloubef	75 000 $ (2)
Salary Remaining :	11 111 $
Jacob Josefson	75 000 $ (3)
Salary Remaining :	11 111 $
Kevin Poulin	65 000 $ (2)
Salary Remaining :	9 630 $
Michal Jordan	50 000 $ (1)
Salary Remaining :	7 407 $
Matthew Benning	50 000 $ (2)
Salary Remaining :	7 407 $
Philip Larsen (Out of Payroll)	50 000 $ (2)
Salary Remaining :	7 407 $
Total Farm Players	19
Salary Commitment
Year 16 : 1 804 000 $
Year 17 : 1 109 000 $
Year 18 : 415 000 $
Year 19 : 90 000 $
Salary Average Commitment
Year 16 : 1 704 000 $
Year 17 : 1 109 000 $
Year 18 : 415 000 $
Year 19 : 90 000 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 125 $ - 5 009 - 83,49%
Level 2:	5000 - 80 $ - 4 349 - 86,98%
Level 3:	2000 - 60 $ - 1 779 - 88,95%
Level 4:	4000 - 45 $ - 3 070 - 76,74%
Luxury :	1000 - 220 $ - 882 - 88,18%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 468 - 73,40%
Farm Level 2:	1000 - 20 $ - 743 - 74,32%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	15 089 - 83,83%
Average Income per Game	1 319 083 $
Year to Date Revenue	47 486 971 $
Farm
Home Games Left	4
Average Attendance - %	2 211 - 73,71%
Average Income per Game	98 705 $
Year to Date Revenue	3 652 073 $
Expense
Pro Players Total Salaries	48 222 000 $
Pro Players Total Average Salaries	48 422 000 $
Farm Players Total Salaries	1 281 200 $
Farm Players Total Average Salaries	1 281 200 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 237 500 $
Pro Year To Date Expenses	56 075 979 $
Farm Year To Date Expenses	2 313 375 $
Pro Salary Cap Per Days	218 693 $
Pro Salary Cap To Date	47 056 214 $
Farm Salary Cap Per Days	6 779 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 595 413 $
Farm Estimated Season Revenue	394 819 $
Pro Remaining Season Days	32
Pro Expenses Per Days	260 218 $
Pro Estimated Expenses	8 326 976 $
Farm Remaining Season Days	28
Farm Expenses Per Days	14 715 $
Farm Estimated Expenses	412 020 $
Estimated Season Expenses	8 738 996 $
Estimated Season Salary Cap	59 291 890 $
Estimate Under Maximum Salary Cap of 60 000 000 $	708 110 $
Estimate Over Minimum Salary Cap of 0 $	59 291 890 $
Current Bank Account	(4 850 310 $)
Projected Bank Account	(6 599 074 $)

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	8 100 000 $ (3)
-Salary Remaining :	1 343 005 $
Brayden Schenn (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	994 819 $
Nino Niederreiter (1 Way Contract)	5 200 000 $ (2)
-Salary Remaining :	862 176 $
Frederik Andersen	3 250 000 $ (2)
-Salary Remaining :	538 860 $
Jonas Brodin (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	497 409 $
Gregory Stewart (1 Way Contract)	2 200 000 $ (2)
-1 Way Contract Salary Cap :	24 000 $
-Salary Remaining :	364 767 $
Joakim Andersson (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	364 767 $
J.T. Brown (1 Way Contract)	1 900 000 $ (1)
-Salary Remaining :	315 026 $
Marcus Kruger (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	298 446 $
Matt Moulson (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	248 705 $
Steve Downie (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	248 705 $
Ryan Miller (1 Way Contract)	1 310 000 $ (3)
-Salary Remaining :	217 202 $
Jakub Kindl	1 150 000 $ (1)
-Salary Remaining :	190 674 $
Cody Ceci	925 000 $ (1)
-Salary Remaining :	153 368 $
Nate Schmidt	925 000 $ (1)
-Salary Remaining :	153 368 $
Bo Horvat	900 000 $ (1)
-Salary Remaining :	149 223 $
Jesse Winchester (1 Way Contract)	877 000 $ (1)
-1 Way Contract Salary Cap :	8 770 $
-Salary Remaining :	145 409 $
Ryan Hartman	800 000 $ (2)
-Salary Remaining :	132 642 $
Oliver Bjorkstrand	800 000 $ (3)
-Salary Remaining :	132 642 $
Richard Panik	735 000 $ (1)
-Salary Remaining :	121 865 $
Devin Shore	700 000 $ (3)
-Salary Remaining :	116 062 $
Josh Manson	700 000 $ (1)
-Salary Remaining :	116 062 $
Zac Rinaldo	650 000 $ (2)
-Salary Remaining :	107 772 $
Jake Dotchin	600 000 $ (2)
-Salary Remaining :	99 482 $
Conor Sheary	500 000 $ (1)
-Salary Remaining :	82 902 $
Total Pro Players	25
Salary Commitment
Year 16 : 48 222 000 $
Year 17 : 32 210 000 $
Year 18 : 10 910 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 48 422 000 $
Year 17 : 32 810 000 $
Year 18 : 10 910 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 42 207 770 $
Year 17 : 30 434 000 $
Year 18 : 10 910 000 $
Year 19 : 0 $

Farm Players Salaries
Andrew Hammond	185 000 $ (3)
Salary Remaining :	27 407 $
Jiri Hudler	129 100 $ (1)
Salary Remaining :	19 126 $
Andrej Sustr	100 000 $ (1)
Salary Remaining :	14 815 $
Steve Oleksy	97 100 $ (2)
Salary Remaining :	14 385 $
Stefan Elliott	90 000 $ (1)
Salary Remaining :	13 333 $
Marek Schwarz	85 000 $ (2)
Salary Remaining :	12 593 $
Brendan Gaunce	80 000 $ (2)
Salary Remaining :	11 852 $
Nikita Nesterov	80 000 $ (2)
Salary Remaining :	11 852 $
Anthony Peluso	70 000 $ (1)
Salary Remaining :	10 370 $
Enver Lisin	70 000 $ (2)
Salary Remaining :	10 370 $
Justin Bailey	70 000 $ (3)
Salary Remaining :	10 370 $
Nicolas Kerdiles	60 000 $ (2)
Salary Remaining :	8 889 $
Taylor Leier	60 000 $ (2)
Salary Remaining :	8 889 $
Zack Stortini	55 000 $ (1)
Salary Remaining :	8 148 $
Hudson Fasching	50 000 $ (3)
Salary Remaining :	7 407 $
Total Farm Players	15
Salary Commitment
Year 16 : 1 281 200 $
Year 17 : 837 100 $
Year 18 : 305 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 281 200 $
Year 17 : 837 100 $
Year 18 : 305 000 $
Year 19 : 0 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8333 - 65 $ - 5 972 - 71,66%
Level 2:	6944 - 45 $ - 4 980 - 71,71%
Level 3:	2778 - 35 $ - 1 695 - 61,01%
Level 4:	5556 - 25 $ - 3 248 - 58,45%
Luxury :	1389 - 155 $ - 921 - 66,30%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 101 $ - 1 502 - 75,12%
Farm Level 2:	1000 - 50 $ - 738 - 73,79%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	16 815 - 67,26%
Average Income per Game	1 293 207 $
Year to Date Revenue	45 262 242 $
Farm
Home Games Left	5
Average Attendance - %	2 240 - 74,68%
Average Income per Game	281 078 $
Year to Date Revenue	10 118 796 $
Expense
Pro Players Total Salaries	54 303 000 $
Pro Players Total Average Salaries	54 503 000 $
Farm Players Total Salaries	1 289 000 $
Farm Players Total Average Salaries	1 289 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 963 538 $
Farm Year To Date Expenses	2 607 502 $
Pro Salary Cap Per Days	282 399 $
Pro Salary Cap To Date	48 334 570 $
Farm Salary Cap Per Days	6 820 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 759 241 $
Farm Estimated Season Revenue	1 405 388 $
Pro Remaining Season Days	32
Pro Expenses Per Days	302 088 $
Pro Estimated Expenses	9 666 816 $
Farm Remaining Season Days	28
Farm Expenses Per Days	14 757 $
Farm Estimated Expenses	413 196 $
Estimated Season Expenses	10 080 012 $
Estimated Season Salary Cap	57 371 338 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 628 662 $
Estimate Over Minimum Salary Cap of 0 $	57 371 338 $
Current Bank Account	27 016 053 $
Projected Bank Account	26 100 670 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	8 700 000 $ (4)
-Salary Remaining :	1 442 487 $
Nathan MacKinnon (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	1 160 622 $
Drew Doughty (1 Way Contract)	6 100 000 $ (2)
-Salary Remaining :	1 011 399 $
Ryan Johansen (1 Way Contract)	5 750 000 $ (3)
-Salary Remaining :	953 368 $
Alexander Ovechkin (1 Way Contract)	5 600 000 $ (2)
-Salary Remaining :	928 497 $
Jared Spurgeon	5 070 000 $ (2)
-Salary Remaining :	840 622 $
Kevin Shattenkirk (Out of Payroll)	4 500 000 $ (1)
-Salary Remaining :	746 114 $
Vladimir Tarasenko (1 Way Contract)	4 100 000 $ (2)
-Salary Remaining :	679 793 $
Andrei Loktionov (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	223 834 $
Sami Vatanen	900 000 $ (1)
-Salary Remaining :	149 223 $
Evgeny Kuznetsov	900 000 $ (1)
-Salary Remaining :	149 223 $
Mikael Granlund	900 000 $ (1)
-Salary Remaining :	149 223 $
Nikita Zadorov	900 000 $ (3)
-Salary Remaining :	149 223 $
Jack Campbell	900 000 $ (1)
-Salary Remaining :	149 223 $
Johnny Gaudreau	900 000 $ (1)
-Salary Remaining :	149 223 $
Clayton Keller	900 000 $ (3)
-Salary Remaining :	149 223 $
Jordan Martinook	841 000 $ (1)
-Salary Remaining :	139 440 $
Connor Hellebuyck	800 000 $ (2)
-Salary Remaining :	132 642 $
Alexey Marchenko	792 000 $ (1)
-Salary Remaining :	131 316 $
Colin Wilson (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	124 352 $
Riley Nash (1 Way Contract)	650 000 $ (1)
-Salary Remaining :	107 772 $
Brett Pesce	500 000 $ (2)
-Salary Remaining :	82 902 $
Total Pro Players	22
Salary Commitment
Year 16 : 58 803 000 $
Year 17 : 47 520 000 $
Year 18 : 23 250 000 $
Year 19 : 8 700 000 $
Salary Average Commitment
Year 16 : 59 003 000 $
Year 17 : 47 720 000 $
Year 18 : 23 250 000 $
Year 19 : 8 700 000 $
Salary Cap with 1 Way Contract
Year 16 : 59 003 000 $
Year 17 : 47 720 000 $
Year 18 : 23 250 000 $
Year 19 : 8 700 000 $

Farm Players Salaries
Chris Campoli	151 000 $ (2)
Salary Remaining :	22 370 $
Clarke MacArthur	122 000 $ (1)
Salary Remaining :	18 074 $
Emerson Etem	90 000 $ (1)
Salary Remaining :	13 333 $
David Rundblad	90 000 $ (1)
Salary Remaining :	13 333 $
Grant Clitsome	90 000 $ (1)
Salary Remaining :	13 333 $
Mark Jankowski	80 000 $ (2)
Salary Remaining :	11 852 $
Oscar Lindberg	76 000 $ (1)
Salary Remaining :	11 259 $
Dmitrij Jaskin	70 000 $ (2)
Salary Remaining :	10 370 $
Anton Belov	70 000 $ (3)
Salary Remaining :	10 370 $
Ryan Potulny	70 000 $ (1)
Salary Remaining :	10 370 $
Ben Smith	60 000 $ (1)
Salary Remaining :	8 889 $
Tyler Graovac	60 000 $ (1)
Salary Remaining :	8 889 $
Michael Sgarbossa	60 000 $ (1)
Salary Remaining :	8 889 $
Al Montoya	50 000 $ (1)
Salary Remaining :	7 407 $
Joakim Ryan	50 000 $ (2)
Salary Remaining :	7 407 $
Austin Czarnik	50 000 $ (2)
Salary Remaining :	7 407 $
Tomas Nosek	50 000 $ (2)
Salary Remaining :	7 407 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 289 000 $
Year 17 : 521 000 $
Year 18 : 70 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 289 000 $
Year 17 : 521 000 $
Year 18 : 70 000 $
Year 19 : 0 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 77 $ - 5 447 - 90,79%
Level 2:	5100 - 50 $ - 4 407 - 86,41%
Level 3:	2778 - 26 $ - 2 218 - 79,85%
Level 4:	5556 - 16 $ - 4 036 - 72,64%
Luxury :	1000 - 157 $ - 922 - 92,19%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - 9 $ - 1 510 - 75,51%
Farm Level 2:	1000 - 3 $ - 758 - 75,82%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	17 030 - 83,34%
Average Income per Game	1 338 155 $
Year to Date Revenue	46 835 408 $
Farm
Home Games Left	5
Average Attendance - %	2 268 - 75,61%
Average Income per Game	32 640 $
Year to Date Revenue	1 175 031 $
Expense
Pro Players Total Salaries	54 903 000 $
Pro Players Total Average Salaries	54 603 000 $
Farm Players Total Salaries	1 696 000 $
Farm Players Total Average Salaries	1 736 000 $
Coaches Total Salaries	6 010 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 358 740 $
Farm Year To Date Expenses	3 187 744 $
Pro Salary Cap Per Days	282 917 $
Pro Salary Cap To Date	46 477 868 $
Farm Salary Cap Per Days	9 185 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 028 927 $
Farm Estimated Season Revenue	163 199 $
Pro Remaining Season Days	32
Pro Expenses Per Days	305 249 $
Pro Estimated Expenses	9 767 968 $
Farm Remaining Season Days	28
Farm Expenses Per Days	19 556 $
Farm Estimated Expenses	547 568 $
Estimated Season Expenses	10 315 536 $
Estimated Season Salary Cap	55 531 212 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 468 788 $
Estimate Over Minimum Salary Cap of 0 $	55 531 212 $
Current Bank Account	(2 834 916 $)
Projected Bank Account	(4 958 326 $)

Pro Players Salaries
Tyler Johnson (1 Way Contract)	7 200 000 $ (2)
-Salary Remaining :	1 193 782 $
Dustin Byfuglien (1 Way Contract)	6 750 000 $ (1)
-Salary Remaining :	1 119 171 $
Nazem Kadri (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	994 819 $
Jannik Hansen (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	994 819 $
Gabriel Landeskog (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	994 819 $
Jeff Schultz (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	829 016 $
Alexander Edler (1 Way Contract)	4 650 000 $ (2)
-Salary Remaining :	770 984 $
Eric Fehr (Out of Payroll)	3 350 000 $ (2)
-1 Way Contract Salary Cap :	33 500 $
-Salary Remaining :	555 440 $
Jussi Jokinen (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	414 508 $
Marian Gaborik (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	223 834 $
Matt Hunwick (1 Way Contract)	1 300 000 $ (2)
-Salary Remaining :	215 544 $
Nick Spaling (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	198 964 $
Pascal Leclaire (1 Way Contract)	1 120 000 $ (1)
-Salary Remaining :	185 699 $
Patrik Laine	900 000 $ (2)
-Salary Remaining :	149 223 $
Brandon Carlo	800 000 $ (2)
-Salary Remaining :	132 642 $
Nick Schmaltz	800 000 $ (3)
-Salary Remaining :	132 642 $
Ben Walter	750 000 $ (1)
-Salary Remaining :	124 352 $
Petr Mrazek	733 000 $ (1)
-Salary Remaining :	121 534 $
Evan Rodrigues	700 000 $ (2)
-Salary Remaining :	116 062 $
Viktor Arvidsson	650 000 $ (1)
-Salary Remaining :	107 772 $
Brandon Montour	500 000 $ (2)
-Salary Remaining :	82 902 $
Total Pro Players	21
Salary Commitment
Year 16 : 58 253 000 $
Year 17 : 39 750 000 $
Year 18 : 800 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 57 953 000 $
Year 17 : 39 450 000 $
Year 18 : 800 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 54 636 500 $
Year 17 : 36 133 500 $
Year 18 : 800 000 $
Year 19 : 0 $

Farm Players Salaries
Mike Santorelli	150 500 $ (2)
Salary Remaining :	22 296 $
Brandon Prust	122 000 $ (2)
Salary Remaining :	18 074 $
Colin Greening	122 000 $ (2)
Salary Remaining :	18 074 $
Nigel Dawes	122 000 $ (2)
Salary Remaining :	18 074 $
Patrick Wiercioch	120 000 $ (1)
Salary Remaining :	17 778 $
Jeff Zatkoff	99 500 $ (2)
Salary Remaining :	14 741 $
Christian Thomas	92 500 $ (1)
Salary Remaining :	13 704 $
Tanner Kero	92 500 $ (1)
Salary Remaining :	13 704 $
Adam Clendening	92 500 $ (1)
Salary Remaining :	13 704 $
Shawn Matthias	90 000 $ (2)
Salary Remaining :	13 333 $
Derek Smith	90 000 $ (2)
Salary Remaining :	13 333 $
Corey Potter	90 000 $ (2)
Salary Remaining :	13 333 $
David Liffiton	90 000 $ (1)
Salary Remaining :	13 333 $
Mattias Ohlund	90 000 $ (1)
Salary Remaining :	13 333 $
Jordin Tootoo	90 000 $ (1)
Salary Remaining :	13 333 $
Connor Carrick	70 000 $ (2)
Salary Remaining :	10 370 $
Matt D'Agostini	60 000 $ (2)
Salary Remaining :	8 889 $
Patrick Bordeleau	52 500 $ (1)
Salary Remaining :	7 778 $
Pheonix Copley	50 000 $ (1)
Salary Remaining :	7 407 $
Total Farm Players	19
Salary Commitment
Year 16 : 1 786 000 $
Year 17 : 1 016 000 $
Year 18 : 0 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 826 000 $
Year 17 : 1 056 000 $
Year 18 : 0 $
Year 19 : 0 $

LosAngeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 69 $ - 4 862 - 81,04%
Level 2:	5000 - 44 $ - 4 119 - 82,39%
Level 3:	2000 - 33 $ - 1 469 - 73,46%
Level 4:	4000 - 19 $ - 3 165 - 79,13%
Luxury :	1000 - 155 $ - 780 - 78,01%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 100 $ - 1 488 - 74,41%
Farm Level 2:	1000 - 50 $ - 749 - 74,87%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	14 396 - 79,98%
Average Income per Game	1 273 203 $
Year to Date Revenue	44 562 099 $
Farm
Home Games Left	5
Average Attendance - %	2 237 - 74,56%
Average Income per Game	277 508 $
Year to Date Revenue	9 990 303 $
Expense
Pro Players Total Salaries	54 000 000 $
Pro Players Total Average Salaries	54 000 000 $
Farm Players Total Salaries	985 000 $
Farm Players Total Average Salaries	985 000 $
Coaches Total Salaries	2 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	45 893 351 $
Farm Year To Date Expenses	1 309 017 $
Pro Salary Cap Per Days	269 534 $
Pro Salary Cap To Date	42 691 100 $
Farm Salary Cap Per Days	5 212 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 639 217 $
Farm Estimated Season Revenue	1 387 542 $
Pro Remaining Season Days	32
Pro Expenses Per Days	288 083 $
Pro Estimated Expenses	9 218 656 $
Farm Remaining Season Days	28
Farm Expenses Per Days	7 857 $
Farm Estimated Expenses	219 996 $
Estimated Season Expenses	9 438 652 $
Estimated Season Salary Cap	51 316 188 $
Estimate Under Maximum Salary Cap of 60 000 000 $	8 683 812 $
Estimate Over Minimum Salary Cap of 0 $	51 316 188 $
Current Bank Account	8 431 970 $
Projected Bank Account	8 020 077 $

Pro Players Salaries
Erik Karlsson (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	1 077 720 $
Victor Hedman (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	1 077 720 $
Patrice Bergeron (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	994 819 $
Jordan Staal (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	911 917 $
Justin Faulk (1 Way Contract)	3 850 000 $ (2)
-Salary Remaining :	638 342 $
Michael Stone (1 Way Contract)	3 300 000 $ (2)
-Salary Remaining :	547 150 $
Carl Hagelin (1 Way Contract)	3 200 000 $ (1)
-Salary Remaining :	530 570 $
Loui Eriksson (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	414 508 $
Keith Kinkaid (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	414 508 $
Joe Colborne	2 000 000 $ (2)
-Salary Remaining :	331 606 $
Slava Voynov (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	248 705 $
Sergei Bobrovsky (1 Way Contract)	1 500 000 $ (3)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	248 705 $
Aleksander Barkov	925 000 $ (1)
-Salary Remaining :	153 368 $
Alexander Radulov	900 000 $ (2)
-Salary Remaining :	149 223 $
Jesper Fast	900 000 $ (1)
-Salary Remaining :	149 223 $
Travis Konecny	900 000 $ (3)
-Salary Remaining :	149 223 $
Artem Panarin	815 000 $ (1)
-Salary Remaining :	135 130 $
Cal Clutterbuck (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	132 642 $
Paul Gaustad (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	132 642 $
Roberto Luongo (1 Way Contract)	710 000 $ (3)
-Salary Remaining :	117 720 $
Darren Helm (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	116 062 $
Jiri Sekac (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	116 062 $
Drayson Bowman (1 Way Contract)	500 000 $ (1)
-1 Way Contract Salary Cap :	5 000 $
-Salary Remaining :	82 902 $
Dylan DeMelo	500 000 $ (1)
-Salary Remaining :	82 902 $
Total Pro Players	24
Salary Commitment
Year 16 : 54 000 000 $
Year 17 : 39 460 000 $
Year 18 : 6 410 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 54 000 000 $
Year 17 : 39 460 000 $
Year 18 : 6 410 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 52 020 000 $
Year 17 : 37 975 000 $
Year 18 : 4 925 000 $
Year 19 : 0 $

Farm Players Salaries
Jonas Gustavsson	125 000 $ (2)
Salary Remaining :	18 519 $
Ben Hutton	92 500 $ (1)
Salary Remaining :	13 704 $
Ryan Sproul	80 000 $ (1)
Salary Remaining :	11 852 $
Tommy Wingels	80 000 $ (1)
Salary Remaining :	11 852 $
Gilbert Brule	70 000 $ (1)
Salary Remaining :	10 370 $
Marc-Andre Bourdon	70 000 $ (2)
Salary Remaining :	10 370 $
Jordan Schroeder	70 000 $ (2)
Salary Remaining :	10 370 $
Curtis McKenzie	65 000 $ (2)
Salary Remaining :	9 630 $
Sven Andrighetto	62 500 $ (1)
Salary Remaining :	9 259 $
Nick Shore	60 000 $ (1)
Salary Remaining :	8 889 $
Robert Bortuzzo	55 000 $ (1)
Salary Remaining :	8 148 $
Rich Clune	55 000 $ (1)
Salary Remaining :	8 148 $
Jordan Oesterle	50 000 $ (1)
Salary Remaining :	7 407 $
Tim Heed	50 000 $ (1)
Salary Remaining :	7 407 $
Total Farm Players	14
Salary Commitment
Year 16 : 985 000 $
Year 17 : 330 000 $
Year 18 : 0 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 985 000 $
Year 17 : 330 000 $
Year 18 : 0 $
Year 19 : 0 $

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 120 $ - 4 034 - 67,24%
Level 2:	5000 - 75 $ - 3 037 - 60,74%
Level 3:	2000 - 60 $ - 1 261 - 63,07%
Level 4:	4000 - 45 $ - 2 575 - 64,37%
Luxury :	1000 - 215 $ - 834 - 83,38%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 496 - 74,81%
Farm Level 2:	1000 - 20 $ - 753 - 75,35%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	11 741 - 65,23%
Average Income per Game	1 240 660 $
Year to Date Revenue	43 423 100 $
Farm
Home Games Left	5
Average Attendance - %	2 250 - 74,99%
Average Income per Game	89 331 $
Year to Date Revenue	3 215 914 $
Expense
Pro Players Total Salaries	68 150 000 $
Pro Players Total Average Salaries	67 733 333 $
Farm Players Total Salaries	1 050 000 $
Farm Players Total Average Salaries	1 050 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 350 000 $
Pro Year To Date Expenses	52 923 008 $
Farm Year To Date Expenses	1 314 245 $
Pro Salary Cap Per Days	325 559 $
Pro Salary Cap To Date	46 648 686 $
Farm Salary Cap Per Days	5 556 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 443 960 $
Farm Estimated Season Revenue	446 655 $
Pro Remaining Season Days	32
Pro Expenses Per Days	366 062 $
Pro Estimated Expenses	11 713 984 $
Farm Remaining Season Days	28
Farm Expenses Per Days	8 201 $
Farm Estimated Expenses	229 628 $
Estimated Season Expenses	11 943 612 $
Estimated Season Salary Cap	58 416 574 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 583 426 $
Estimate Over Minimum Salary Cap of 0 $	58 416 574 $
Current Bank Account	(4 848 239 $)
Projected Bank Account	(8 901 236 $)

Pro Players Salaries
Anze Kopitar (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	994 819 $
Vladimir Sobotka (1 Way Contract)	5 750 000 $ (4)
-Salary Remaining :	953 368 $
Roman Josi (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	953 368 $
Justin Pogge (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	911 917 $
Marc-André Cliche (1 Way Contract)	4 800 000 $ (3)
-Salary Remaining :	795 855 $
Pat Maroon (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	580 311 $
Zack Smith (1 Way Contract)	3 250 000 $ (3)
-Salary Remaining :	538 860 $
Dion Phaneuf (1 Way Contract)	3 150 000 $ (1)
-Salary Remaining :	522 280 $
Michal Neuvirth (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	497 409 $
Kyle Palmieri (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	497 409 $
Nick Bonino (1 Way Contract)	2 750 000 $ (1)
-1 Way Contract Salary Cap :	27 500 $
-Salary Remaining :	455 959 $
Mike Green (1 Way Contract)	2 600 000 $ (2)
-Salary Remaining :	431 088 $
Kevan Miller (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	414 508 $
Marco Scandella (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	414 508 $
Derek Stepan (1 Way Contract)	2 150 000 $ (2)
-Salary Remaining :	356 477 $
Magnus Paajarvi (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	331 606 $
Leo Komarov (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	298 446 $
Brad Richards (1 Way Contract)	1 450 000 $ (2)
-1 Way Contract Salary Cap :	14 500 $
-Salary Remaining :	240 415 $
Mark Scheifele	925 000 $ (1)
-Salary Remaining :	153 368 $
Max Domi	925 000 $ (1)
-Salary Remaining :	153 368 $
Zach Werenski	900 000 $ (2)
-Salary Remaining :	149 223 $
Vladislav Namestnikov	900 000 $ (1)
-Salary Remaining :	149 223 $
Teuvo Teravainen	900 000 $ (2)
-Salary Remaining :	149 223 $
Andre Burakovsky	900 000 $ (2)
-Salary Remaining :	149 223 $
Ryan Stanton (1 Way Contract)	750 000 $ (2)
-1 Way Contract Salary Cap :	7 500 $
-Salary Remaining :	124 352 $
Darnell Nurse	500 000 $ (3)
-Salary Remaining :	82 902 $
Total Pro Players	26
Salary Commitment
Year 16 : 68 150 000 $
Year 17 : 49 200 000 $
Year 18 : 17 050 000 $
Year 19 : 5 750 000 $
Salary Average Commitment
Year 16 : 67 733 333 $
Year 17 : 49 283 333 $
Year 18 : 17 383 333 $
Year 19 : 5 750 000 $
Salary Cap with 1 Way Contract
Year 16 : 62 832 833 $
Year 17 : 47 105 333 $
Year 18 : 17 383 333 $
Year 19 : 5 750 000 $

Farm Players Salaries
Peter Budaj	110 000 $ (1)
Salary Remaining :	16 296 $
Matt Frattin	100 000 $ (1)
Salary Remaining :	14 815 $
Nick Ritchie	90 000 $ (3)
Salary Remaining :	13 333 $
Peter Schaefer	80 000 $ (1)
Salary Remaining :	11 852 $
Matt Kassian	70 000 $ (1)
Salary Remaining :	10 370 $
Brad Mills	50 000 $ (1)
Salary Remaining :	7 407 $
Andrew Alberts	50 000 $ (1)
Salary Remaining :	7 407 $
Aaron Rome	50 000 $ (1)
Salary Remaining :	7 407 $
Patrik Elias	50 000 $ (1)
Salary Remaining :	7 407 $
Martin St.Pierre	50 000 $ (1)
Salary Remaining :	7 407 $
Adam Pardy	50 000 $ (1)
Salary Remaining :	7 407 $
Todd Fedoruk	50 000 $ (1)
Salary Remaining :	7 407 $
Marcel Goc	50 000 $ (1)
Salary Remaining :	7 407 $
Lawrence Nycholat	50 000 $ (1)
Salary Remaining :	7 407 $
Matt Walker	50 000 $ (1)
Salary Remaining :	7 407 $
Mike McKenna	50 000 $ (1)
Salary Remaining :	7 407 $
Jimmy Vesey	50 000 $ (2)
Salary Remaining :	7 407 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 050 000 $
Year 17 : 140 000 $
Year 18 : 90 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 050 000 $
Year 17 : 140 000 $
Year 18 : 90 000 $
Year 19 : 0 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 70 $ - 5 263 - 87,72%
Level 2:	5250 - 40 $ - 4 419 - 84,17%
Level 3:	2500 - 25 $ - 1 941 - 77,63%
Level 4:	5200 - 16 $ - 3 692 - 71,00%
Luxury :	1000 - 170 $ - 661 - 66,12%
Total Capacity :	19950
Farm
Farm Level 1:	2000 - 100 $ - 1 487 - 74,34%
Farm Level 2:	1000 - 50 $ - 749 - 74,88%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	15 976 - 80,08%
Average Income per Game	1 255 459 $
Year to Date Revenue	43 941 049 $
Farm
Home Games Left	5
Average Attendance - %	2 236 - 74,52%
Average Income per Game	251 750 $
Year to Date Revenue	9 063 016 $
Expense
Pro Players Total Salaries	59 150 000 $
Pro Players Total Average Salaries	59 150 000 $
Farm Players Total Salaries	1 474 000 $
Farm Players Total Average Salaries	1 474 000 $
Coaches Total Salaries	3 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 959 133 $
Farm Year To Date Expenses	2 039 003 $
Pro Salary Cap Per Days	303 655 $
Pro Salary Cap To Date	49 048 398 $
Farm Salary Cap Per Days	7 799 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 532 751 $
Farm Estimated Season Revenue	1 258 752 $
Pro Remaining Season Days	32
Pro Expenses Per Days	320 725 $
Pro Estimated Expenses	10 263 200 $
Farm Remaining Season Days	28
Farm Expenses Per Days	13 090 $
Farm Estimated Expenses	366 520 $
Estimated Season Expenses	10 629 720 $
Estimated Season Salary Cap	58 765 358 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 234 642 $
Estimate Over Minimum Salary Cap of 0 $	58 765 358 $
Current Bank Account	19 344 003 $
Projected Bank Account	17 505 786 $

Pro Players Salaries
Matt Duchene (1 Way Contract)	7 500 000 $ (4)
-Salary Remaining :	1 243 523 $
Steven Stamkos (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	1 077 720 $
Nick Leddy (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	994 819 $
Paul Stastny (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	994 819 $
Gustav Nyqvist (1 Way Contract)	5 800 000 $ (2)
-Salary Remaining :	961 658 $
Braden Holtby (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	953 368 $
Hampus Lindholm (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	746 114 $
Rob Schremp (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	580 311 $
Sean Couturier (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	497 409 $
Mats Zuccarello (1 Way Contract)	2 300 000 $ (3)
-Salary Remaining :	381 347 $
Tyler Bozak (1 Way Contract)	1 250 000 $ (3)
-Salary Remaining :	207 254 $
Zac Dalpe (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	149 223 $
Ladislav Smid (1 Way Contract)	900 000 $ (3)
-Salary Remaining :	149 223 $
Connor Murphy	800 000 $ (1)
-Salary Remaining :	132 642 $
Phillip Danault	800 000 $ (1)
-Salary Remaining :	132 642 $
Tristan Jarry	700 000 $ (3)
-Salary Remaining :	116 062 $
Markus Granlund	700 000 $ (1)
-Salary Remaining :	116 062 $
Brian Gibbons	600 000 $ (1)
-Salary Remaining :	99 482 $
Shayne Gostisbehere	600 000 $ (1)
-Salary Remaining :	99 482 $
Petr Vrana (1 Way Contract)	550 000 $ (1)
-1 Way Contract Salary Cap :	5 500 $
-Salary Remaining :	91 192 $
Will Butcher	500 000 $ (3)
-Salary Remaining :	82 902 $
Total Pro Players	21
Salary Commitment
Year 16 : 59 150 000 $
Year 17 : 49 100 000 $
Year 18 : 22 150 000 $
Year 19 : 7 500 000 $
Salary Average Commitment
Year 16 : 59 150 000 $
Year 17 : 49 100 000 $
Year 18 : 22 150 000 $
Year 19 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 16 : 58 605 500 $
Year 17 : 49 100 000 $
Year 18 : 22 150 000 $
Year 19 : 7 500 000 $

Farm Players Salaries
Clayton Stoner	150 000 $ (1)
Salary Remaining :	22 222 $
Nolan Schaefer	140 000 $ (1)
Salary Remaining :	20 741 $
Tom Wilson	92 500 $ (1)
Salary Remaining :	13 704 $
Michael Raffl	92 500 $ (1)
Salary Remaining :	13 704 $
Alexander Burmistrov	90 000 $ (1)
Salary Remaining :	13 333 $
Brett Lebda	90 000 $ (2)
Salary Remaining :	13 333 $
Shawn Belle	85 000 $ (1)
Salary Remaining :	12 593 $
Brandon McMillan	80 000 $ (2)
Salary Remaining :	11 852 $
Matt Calvert	72 500 $ (2)
Salary Remaining :	10 741 $
Boris Valabik	70 000 $ (2)
Salary Remaining :	10 370 $
Scott Mayfield	70 000 $ (2)
Salary Remaining :	10 370 $
Zack Trotman	65 000 $ (1)
Salary Remaining :	9 630 $
Ben Chiarot	61 000 $ (1)
Salary Remaining :	9 037 $
Louis Domingue	58 000 $ (1)
Salary Remaining :	8 593 $
Ben Maxwell	55 000 $ (3)
Salary Remaining :	8 148 $
Chris Terry	52 500 $ (1)
Salary Remaining :	7 778 $
Shane Prince	50 000 $ (2)
Salary Remaining :	7 407 $
Daniel Carr	50 000 $ (1)
Salary Remaining :	7 407 $
J.T. Wyman	50 000 $ (2)
Salary Remaining :	7 407 $
Total Farm Players	19
Salary Commitment
Year 16 : 1 474 000 $
Year 17 : 537 500 $
Year 18 : 55 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 474 000 $
Year 17 : 537 500 $
Year 18 : 55 000 $
Year 19 : 0 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6100 - 69 $ - 5 841 - 95,75%
Level 2:	5100 - 44 $ - 4 878 - 95,65%
Level 3:	2289 - 33 $ - 1 863 - 81,40%
Level 4:	5556 - 14 $ - 4 657 - 83,82%
Luxury :	1100 - 155 $ - 914 - 83,05%
Total Capacity :	20145
Farm
Farm Level 1:	2000 - 35 $ - 1 470 - 73,52%
Farm Level 2:	1000 - 15 $ - 743 - 74,30%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	18 153 - 90,11%
Average Income per Game	1 314 051 $
Year to Date Revenue	47 305 830 $
Farm
Home Games Left	5
Average Attendance - %	2 213 - 73,78%
Average Income per Game	93 287 $
Year to Date Revenue	3 358 324 $
Expense
Pro Players Total Salaries	60 441 000 $
Pro Players Total Average Salaries	60 441 000 $
Farm Players Total Salaries	1 691 600 $
Farm Players Total Average Salaries	1 661 600 $
Coaches Total Salaries	1 075 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	43 625 606 $
Farm Year To Date Expenses	1 775 298 $
Pro Salary Cap Per Days	277 772 $
Pro Salary Cap To Date	38 622 475 $
Farm Salary Cap Per Days	8 792 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 570 254 $
Farm Estimated Season Revenue	466 434 $
Pro Remaining Season Days	32
Pro Expenses Per Days	316 145 $
Pro Estimated Expenses	10 116 640 $
Farm Remaining Season Days	28
Farm Expenses Per Days	11 596 $
Farm Estimated Expenses	324 688 $
Estimated Season Expenses	10 441 328 $
Estimated Season Salary Cap	47 511 179 $
Estimate Under Maximum Salary Cap of 60 000 000 $	12 488 821 $
Estimate Over Minimum Salary Cap of 0 $	47 511 179 $
Current Bank Account	5 263 793 $
Projected Bank Account	1 859 153 $

Pro Players Salaries
Ondrej Palat (1 Way Contract)	6 500 000 $ (3)
-Salary Remaining :	1 077 720 $
Jason Spezza (1 Way Contract)	6 175 000 $ (3)
-Salary Remaining :	1 023 834 $
T.J. Galiardi (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	829 016 $
Brayden McNabb (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	746 114 $
Ben Bishop (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	746 114 $
Phil Kessel (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	746 114 $
Lars Eller (1 Way Contract)	3 400 000 $ (1)
-Salary Remaining :	563 731 $
Keith Aulie (1 Way Contract)	3 000 000 $ (4)
-Salary Remaining :	497 409 $
Alexandre Picard (1 Way Contract)	3 000 000 $ (2)
-1 Way Contract Salary Cap :	30 000 $
-Salary Remaining :	497 409 $
Reilly Smith (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	447 668 $
Patric Hornqvist (1 Way Contract)	2 300 000 $ (3)
-1 Way Contract Salary Cap :	23 000 $
-Salary Remaining :	381 347 $
Pekka Rinne (1 Way Contract)	1 800 000 $ (2)
-Salary Remaining :	298 446 $
Niklas Kronwall (1 Way Contract)	1 700 000 $ (1)
-Salary Remaining :	281 865 $
Kari Lehtonen (1 Way Contract)	1 600 000 $ (2)
-1 Way Contract Salary Cap :	16 000 $
-Salary Remaining :	265 285 $
Keith Ballard (1 Way Contract)	1 510 000 $ (3)
-Salary Remaining :	250 363 $
Cody Eakin (1 Way Contract)	1 350 000 $ (3)
-Salary Remaining :	223 834 $
Jonathan Ericsson (1 Way Contract)	1 051 000 $ (2)
-Salary Remaining :	174 259 $
Jared Cowen (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	165 803 $
Tomas Hertl	900 000 $ (1)
-Salary Remaining :	149 223 $
Anthony Duclair	894 000 $ (1)
-Salary Remaining :	148 228 $
Tyler Toffoli	870 000 $ (1)
-Salary Remaining :	144 249 $
Alexandre Burrows (1 Way Contract)	865 000 $ (1)
-Salary Remaining :	143 420 $
Valtteri Filppula (1 Way Contract)	826 000 $ (2)
-Salary Remaining :	136 953 $
Colin Miller	500 000 $ (2)
-Salary Remaining :	82 902 $
Total Pro Players	24
Salary Commitment
Year 16 : 60 441 000 $
Year 17 : 49 112 000 $
Year 18 : 39 335 000 $
Year 19 : 12 500 000 $
Salary Average Commitment
Year 16 : 60 441 000 $
Year 17 : 49 112 000 $
Year 18 : 39 335 000 $
Year 19 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 16 : 53 610 000 $
Year 17 : 42 281 000 $
Year 18 : 37 058 000 $
Year 19 : 12 500 000 $

Farm Players Salaries
Jordan Nolan	136 000 $ (1)
Salary Remaining :	20 148 $
Derek Roy	125 100 $ (3)
Salary Remaining :	18 533 $
Miika Wiikman	123 000 $ (1)
Salary Remaining :	18 222 $
Petr Prucha	117 000 $ (2)
Salary Remaining :	17 333 $
Lukas Krajicek	116 500 $ (2)
Salary Remaining :	17 259 $
Linden Vey	110 000 $ (1)
Salary Remaining :	16 296 $
Alex Chiasson	110 000 $ (1)
Salary Remaining :	16 296 $
Taylor Beck	110 000 $ (1)
Salary Remaining :	16 296 $
Danny Richmond	101 500 $ (1)
Salary Remaining :	15 037 $
Trevor van Riemsdyk	92 500 $ (1)
Salary Remaining :	13 704 $
Joe Morrow	90 000 $ (2)
Salary Remaining :	13 333 $
Darcy Kuemper	90 000 $ (1)
Salary Remaining :	13 333 $
Nick Cousins	80 000 $ (1)
Salary Remaining :	11 852 $
Antoine Roussel	80 000 $ (1)
Salary Remaining :	11 852 $
Jake McCabe	80 000 $ (2)
Salary Remaining :	11 852 $
Micheal Ferland	70 000 $ (1)
Salary Remaining :	10 370 $
Alan Quine	60 000 $ (1)
Salary Remaining :	8 889 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 691 600 $
Year 17 : 528 600 $
Year 18 : 125 100 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 661 600 $
Year 17 : 528 600 $
Year 18 : 125 100 $
Year 19 : 0 $

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 72 $ - 5 783 - 96,38%
Level 2:	5000 - 45 $ - 4 914 - 98,28%
Level 3:	2000 - 27 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 912 - 97,81%
Luxury :	1000 - 140 $ - 980 - 98,03%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 29 $ - 1 478 - 73,90%
Farm Level 2:	1000 - 16 $ - 753 - 75,34%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 590 - 97,72%
Average Income per Game	1 351 411 $
Year to Date Revenue	48 650 813 $
Farm
Home Games Left	4
Average Attendance - %	2 231 - 74,38%
Average Income per Game	81 825 $
Year to Date Revenue	3 027 526 $
Expense
Pro Players Total Salaries	56 870 000 $
Pro Players Total Average Salaries	56 870 000 $
Farm Players Total Salaries	1 526 000 $
Farm Players Total Average Salaries	1 516 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	50 614 371 $
Farm Year To Date Expenses	1 674 270 $
Pro Salary Cap Per Days	277 479 $
Pro Salary Cap To Date	44 978 016 $
Farm Salary Cap Per Days	8 021 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 757 057 $
Farm Estimated Season Revenue	327 300 $
Pro Remaining Season Days	32
Pro Expenses Per Days	312 798 $
Pro Estimated Expenses	10 009 536 $
Farm Remaining Season Days	28
Farm Expenses Per Days	10 720 $
Farm Estimated Expenses	300 160 $
Estimated Season Expenses	10 309 696 $
Estimated Season Salary Cap	53 857 344 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 142 656 $
Estimate Over Minimum Salary Cap of 0 $	53 857 344 $
Current Bank Account	(2 322 572 $)
Projected Bank Account	(5 547 911 $)

Pro Players Salaries
Jaden Schwartz (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	1 326 425 $
Eric Staal (1 Way Contract)	5 760 000 $ (1)
-Salary Remaining :	955 026 $
John Tavares (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	953 368 $
Marc Methot (1 Way Contract)	5 499 000 $ (1)
-Salary Remaining :	911 751 $
Cory Conacher (1 Way Contract)	5 300 000 $ (2)
-Salary Remaining :	878 756 $
Marc-Edouard Vlasic (1 Way Contract)	4 700 000 $ (3)
-Salary Remaining :	779 275 $
Danny DeKeyser (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	497 409 $
Jamie McGinn (1 Way Contract)	2 800 000 $ (1)
-Salary Remaining :	464 249 $
Martin Hanzal (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	331 606 $
Jordie Benn (1 Way Contract)	1 750 000 $ (2)
-1 Way Contract Salary Cap :	17 500 $
-Salary Remaining :	290 155 $
Jonathan Bernier (1 Way Contract)	1 600 000 $ (1)
-1 Way Contract Salary Cap :	16 000 $
-Salary Remaining :	265 285 $
Justin Abdelkader (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	248 705 $
Jamie McBain (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	248 705 $
Brenden Dillon (1 Way Contract)	1 400 000 $ (1)
-Salary Remaining :	232 124 $
Andrew Raycroft (1 Way Contract)	1 110 000 $ (1)
-Salary Remaining :	184 041 $
Jim Slater (1 Way Contract)	976 000 $ (1)
-Salary Remaining :	161 824 $
Josh Jooris	925 000 $ (1)
-Salary Remaining :	153 368 $
Dylan Larkin	900 000 $ (3)
-Salary Remaining :	149 223 $
Vince Dunn	800 000 $ (3)
-Salary Remaining :	132 642 $
Juuse Saros	600 000 $ (3)
-Salary Remaining :	99 482 $
Benn Ferriero (1 Way Contract)	500 000 $ (3)
-Salary Remaining :	82 902 $
Yanni Gourde	500 000 $ (1)
-Salary Remaining :	82 902 $
Total Pro Players	22
Salary Commitment
Year 16 : 56 870 000 $
Year 17 : 30 550 000 $
Year 18 : 19 000 000 $
Year 19 : 8 000 000 $
Salary Average Commitment
Year 16 : 56 870 000 $
Year 17 : 30 550 000 $
Year 18 : 19 000 000 $
Year 19 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 53 553 500 $
Year 17 : 28 817 500 $
Year 18 : 19 000 000 $
Year 19 : 8 000 000 $

Farm Players Salaries
Mike Smith	126 000 $ (1)
Salary Remaining :	18 667 $
R.J. Umberger	110 000 $ (2)
Salary Remaining :	16 296 $
Stephen Gionta	98 600 $ (1)
Salary Remaining :	14 607 $
Kevin Porter	98 600 $ (1)
Salary Remaining :	14 607 $
Tom Gilbert	97 600 $ (1)
Salary Remaining :	14 459 $
Steve Regier	97 600 $ (1)
Salary Remaining :	14 459 $
Anton Babchuk	97 600 $ (1)
Salary Remaining :	14 459 $
Christian Folin	92 500 $ (1)
Salary Remaining :	13 704 $
Melker Karlsson	90 000 $ (2)
Salary Remaining :	13 333 $
Zach Kassian	90 000 $ (1)
Salary Remaining :	13 333 $
Matt Irwin	90 000 $ (3)
Salary Remaining :	13 333 $
Mark Fraser	87 500 $ (2)
Salary Remaining :	12 963 $
Mark Fayne	80 000 $ (1)
Salary Remaining :	11 852 $
Matt Halischuk	80 000 $ (2)
Salary Remaining :	11 852 $
Calvin Pickard	70 000 $ (1)
Salary Remaining :	10 370 $
Kevin Gravel	60 000 $ (1)
Salary Remaining :	8 889 $
Brandon Bollig	60 000 $ (1)
Salary Remaining :	8 889 $
Total Farm Players	17
Salary Commitment
Year 16 : 1 526 000 $
Year 17 : 457 500 $
Year 18 : 90 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 516 000 $
Year 17 : 457 500 $
Year 18 : 90 000 $
Year 19 : 0 $

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 74 $ - 5 272 - 87,86%
Level 2:	5000 - 45 $ - 4 036 - 80,71%
Level 3:	2000 - 30 $ - 1 768 - 88,41%
Level 4:	4000 - 20 $ - 3 362 - 84,06%
Luxury :	1000 - 155 $ - 849 - 84,91%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 502 - 75,08%
Farm Level 2:	1000 - 200 $ - 750 - 75,03%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	15 287 - 84,93%
Average Income per Game	1 293 258 $
Year to Date Revenue	45 264 033 $
Farm
Home Games Left	5
Average Attendance - %	2 252 - 75,07%
Average Income per Game	490 966 $
Year to Date Revenue	17 674 788 $
Expense
Pro Players Total Salaries	55 625 000 $
Pro Players Total Average Salaries	55 625 000 $
Farm Players Total Salaries	1 745 100 $
Farm Players Total Average Salaries	1 745 100 $
Coaches Total Salaries	5 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 120 373 $
Farm Year To Date Expenses	2 626 014 $
Pro Salary Cap Per Days	288 212 $
Pro Salary Cap To Date	47 090 072 $
Farm Salary Cap Per Days	9 233 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 759 549 $
Farm Estimated Season Revenue	2 454 832 $
Pro Remaining Season Days	32
Pro Expenses Per Days	309 456 $
Pro Estimated Expenses	9 902 592 $
Farm Remaining Season Days	28
Farm Expenses Per Days	16 112 $
Farm Estimated Expenses	451 136 $
Estimated Season Expenses	10 353 728 $
Estimated Season Salary Cap	56 312 856 $
Estimate Under Maximum Salary Cap of 60 000 000 $	3 687 144 $
Estimate Over Minimum Salary Cap of 0 $	56 312 856 $
Current Bank Account	12 424 103 $
Projected Bank Account	12 284 756 $

Pro Players Salaries
Sean Monahan (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	1 326 425 $
Claude Giroux (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	1 160 622 $
Kris Letang (1 Way Contract)	6 250 000 $ (3)
-Salary Remaining :	1 036 269 $
Ilya Zubov (1 Way Contract)	5 250 000 $ (1)
-Salary Remaining :	870 466 $
Andrei Kostitsyn (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	746 114 $
Calvin De Haan (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	663 212 $
Duncan Keith (1 Way Contract)	3 850 000 $ (2)
-Salary Remaining :	638 342 $
Alex Stalock (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	497 409 $
Zemgus Girgensons (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	331 606 $
Dany Heatley (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	248 705 $
Brian Lashoff (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	248 705 $
Ron Hainsey (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	223 834 $
Dustin Brown (1 Way Contract)	1 050 000 $ (1)
-Salary Remaining :	174 093 $
Derek Forbort	900 000 $ (1)
-Salary Remaining :	149 223 $
Nikolaj Ehlers	900 000 $ (2)
-Salary Remaining :	149 223 $
Ian Cole	875 000 $ (1)
-Salary Remaining :	145 078 $
Andrei Vasilevskiy	800 000 $ (2)
-Salary Remaining :	132 642 $
Stefan Noesen	800 000 $ (2)
-Salary Remaining :	132 642 $
Anders Lee (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	124 352 $
Colton Sissons	700 000 $ (2)
-Salary Remaining :	116 062 $
Petteri Wirtanen	650 000 $ (1)
-Salary Remaining :	107 772 $
Total Pro Players	21
Salary Commitment
Year 16 : 55 625 000 $
Year 17 : 44 650 000 $
Year 18 : 24 250 000 $
Year 19 : 15 000 000 $
Salary Average Commitment
Year 16 : 55 625 000 $
Year 17 : 44 650 000 $
Year 18 : 24 250 000 $
Year 19 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 55 625 000 $
Year 17 : 44 650 000 $
Year 18 : 24 250 000 $
Year 19 : 15 000 000 $

Farm Players Salaries
Cody Bass	140 000 $ (3)
Salary Remaining :	20 741 $
Riku Helenius	130 000 $ (3)
Salary Remaining :	19 259 $
Michael Chaput	130 000 $ (3)
Salary Remaining :	19 259 $
Tyler Kennedy	125 000 $ (2)
Salary Remaining :	18 519 $
Nate Guenin	110 000 $ (1)
Salary Remaining :	16 296 $
Wojtek Wolski	110 000 $ (2)
Salary Remaining :	16 296 $
Matt Smaby	110 000 $ (2)
Salary Remaining :	16 296 $
David Booth	110 000 $ (3)
Salary Remaining :	16 296 $
Paul Ranger	110 000 $ (2)
Salary Remaining :	16 296 $
Kyle Wellwood	100 000 $ (1)
Salary Remaining :	14 815 $
Michael Funk	80 000 $ (1)
Salary Remaining :	11 852 $
Quinton Howden	80 000 $ (1)
Salary Remaining :	11 852 $
Dylan Olsen	75 000 $ (2)
Salary Remaining :	11 111 $
James Wright	70 000 $ (2)
Salary Remaining :	10 370 $
Joonas Donskoi	70 000 $ (1)
Salary Remaining :	10 370 $
Steve Bernier	65 100 $ (1)
Salary Remaining :	9 644 $
Leland Irving	65 000 $ (1)
Salary Remaining :	9 630 $
Robert Nilsson	65 000 $ (3)
Salary Remaining :	9 630 $
Total Farm Players	18
Salary Commitment
Year 16 : 1 745 100 $
Year 17 : 1 175 000 $
Year 18 : 575 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 745 100 $
Year 17 : 1 175 000 $
Year 18 : 575 000 $
Year 19 : 0 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 70 $ - 5 602 - 93,37%
Level 2:	5000 - 45 $ - 4 872 - 97,44%
Level 3:	2000 - 30 $ - 1 984 - 99,22%
Level 4:	4000 - 19 $ - 3 970 - 99,24%
Luxury :	1000 - 115 $ - 944 - 94,45%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 491 - 74,54%
Farm Level 2:	1000 - 200 $ - 764 - 76,42%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	17 373 - 96,52%
Average Income per Game	1 307 031 $
Year to Date Revenue	45 746 080 $
Farm
Home Games Left	5
Average Attendance - %	2 255 - 75,16%
Average Income per Game	415 952 $
Year to Date Revenue	14 974 260 $
Expense
Pro Players Total Salaries	52 718 000 $
Pro Players Total Average Salaries	52 718 000 $
Farm Players Total Salaries	1 739 600 $
Farm Players Total Average Salaries	1 739 600 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	48 532 758 $
Farm Year To Date Expenses	2 185 414 $
Pro Salary Cap Per Days	273 150 $
Pro Salary Cap To Date	46 426 149 $
Farm Salary Cap Per Days	8 437 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 842 185 $
Farm Estimated Season Revenue	2 079 758 $
Pro Remaining Season Days	32
Pro Expenses Per Days	280 922 $
Pro Estimated Expenses	8 989 504 $
Farm Remaining Season Days	28
Farm Expenses Per Days	13 702 $
Farm Estimated Expenses	383 656 $
Estimated Season Expenses	9 373 160 $
Estimated Season Salary Cap	55 166 949 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 833 051 $
Estimate Over Minimum Salary Cap of 0 $	55 166 949 $
Current Bank Account	11 242 168 $
Projected Bank Account	11 790 951 $

Pro Players Salaries
Taylor Hall (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	994 819 $
Patrick Kane (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	911 917 $
Ian White (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	911 917 $
John Carlson (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	746 114 $
Jordan Eberle (1 Way Contract)	4 200 000 $ (2)
-Salary Remaining :	696 373 $
Mark Giordano (1 Way Contract)	4 110 000 $ (3)
-Salary Remaining :	681 451 $
James Neal (1 Way Contract)	3 900 000 $ (3)
-Salary Remaining :	646 632 $
Charlie Coyle	3 900 000 $ (2)
-Salary Remaining :	646 632 $
Bobby Ryan (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	464 249 $
Johnny Boychuk (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	414 508 $
Alec Martinez (1 Way Contract)	1 800 000 $ (3)
-Salary Remaining :	298 446 $
Scott Darling (1 Way Contract)	1 400 000 $ (1)
-Salary Remaining :	232 124 $
Kyle Okposo (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	223 834 $
Morgan Rielly	925 000 $ (1)
-Salary Remaining :	153 368 $
Marc-Antoine Pouliot	900 000 $ (2)
-Salary Remaining :	149 223 $
Jason Zucker	833 000 $ (1)
-Salary Remaining :	138 114 $
Matt Beleskey (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	132 642 $
Matt Murray	700 000 $ (2)
-Salary Remaining :	116 062 $
Tom Pyatt (1 Way Contract)	600 000 $ (1)
-Salary Remaining :	99 482 $
Cedric Paquette	500 000 $ (2)
-Salary Remaining :	82 902 $
Total Pro Players	20
Salary Commitment
Year 16 : 52 718 000 $
Year 17 : 43 460 000 $
Year 18 : 15 910 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 52 718 000 $
Year 17 : 43 460 000 $
Year 18 : 15 910 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 52 718 000 $
Year 17 : 43 460 000 $
Year 18 : 15 910 000 $
Year 19 : 0 $

Farm Players Salaries
Mikko Lehtonen	150 000 $ (1)
Salary Remaining :	22 222 $
Brooks Orpik (Out of Payroll)	145 000 $ (1)
Salary Remaining :	21 481 $
Nick Schultz	129 000 $ (1)
Salary Remaining :	19 111 $
Brian Boyle	126 100 $ (1)
Salary Remaining :	18 681 $
Antti Niemi	120 000 $ (1)
Salary Remaining :	17 778 $
Ryan Jones	99 500 $ (3)
Salary Remaining :	14 741 $
Blair Jones	99 000 $ (3)
Salary Remaining :	14 667 $
Kyle Chipchura	97 500 $ (2)
Salary Remaining :	14 444 $
Raphael Diaz	92 500 $ (1)
Salary Remaining :	13 704 $
Dmitry Orlov	90 000 $ (1)
Salary Remaining :	13 333 $
Brett Bellemore	88 500 $ (2)
Salary Remaining :	13 111 $
Alexander Nikulin	87 500 $ (1)
Salary Remaining :	12 963 $
David Laliberte	80 000 $ (2)
Salary Remaining :	11 852 $
Ryan Garbutt	80 000 $ (2)
Salary Remaining :	11 852 $
Jonathon Kalinski	70 000 $ (2)
Salary Remaining :	10 370 $
Jack Skille	65 000 $ (2)
Salary Remaining :	9 630 $
Roman Polak	60 000 $ (2)
Salary Remaining :	8 889 $
Cam Talbot	60 000 $ (1)
Salary Remaining :	8 889 $
Total Farm Players	18
Salary Commitment
Year 16 : 1 739 600 $
Year 17 : 739 500 $
Year 18 : 198 500 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 739 600 $
Year 17 : 739 500 $
Year 18 : 198 500 $
Year 19 : 0 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 75 $ - 4 971 - 82,86%
Level 2:	5000 - 55 $ - 3 750 - 75,01%
Level 3:	2000 - 33 $ - 1 680 - 84,01%
Level 4:	4000 - 22 $ - 3 360 - 84,00%
Luxury :	1000 - 155 $ - 844 - 84,45%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 250 $ - 1 512 - 75,59%
Farm Level 2:	1000 - 150 $ - 753 - 75,30%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	14 606 - 81,15%
Average Income per Game	1 272 142 $
Year to Date Revenue	44 524 970 $
Farm
Home Games Left	5
Average Attendance - %	2 265 - 75,50%
Average Income per Game	598 079 $
Year to Date Revenue	21 530 835 $
Expense
Pro Players Total Salaries	65 950 000 $
Pro Players Total Average Salaries	66 000 000 $
Farm Players Total Salaries	1 355 000 $
Farm Players Total Average Salaries	1 355 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	480 000 $
Pro Year To Date Expenses	53 015 019 $
Farm Year To Date Expenses	1 508 141 $
Pro Salary Cap Per Days	316 834 $
Pro Salary Cap To Date	47 714 872 $
Farm Salary Cap Per Days	7 169 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 632 852 $
Farm Estimated Season Revenue	2 990 394 $
Pro Remaining Season Days	32
Pro Expenses Per Days	357 254 $
Pro Estimated Expenses	11 432 128 $
Farm Remaining Season Days	28
Farm Expenses Per Days	9 815 $
Farm Estimated Expenses	274 820 $
Estimated Season Expenses	11 706 948 $
Estimated Season Salary Cap	58 333 560 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 666 440 $
Estimate Over Minimum Salary Cap of 0 $	58 333 560 $
Current Bank Account	14 725 955 $
Projected Bank Account	13 642 253 $

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	1 326 425 $
Corey Perry (1 Way Contract)	6 350 000 $ (1)
-Salary Remaining :	1 052 850 $
Brandon Saad (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	994 819 $
Brent Seabrook (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	829 016 $
Cory Schneider (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	829 016 $
Brad Marchand (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	746 114 $
Tyson Barrie (1 Way Contract)	3 750 000 $ (1)
-Salary Remaining :	621 762 $
Drew Larman (1 Way Contract)	3 550 000 $ (2)
-Salary Remaining :	588 601 $
Jake Gardiner (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	447 668 $
Nikita Kucherov (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	414 508 $
Joe Thornton (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	364 767 $
Cody Hodgson (1 Way Contract)	2 200 000 $ (2)
-1 Way Contract Salary Cap :	22 000 $
-Salary Remaining :	364 767 $
Andrej Sekera (1 Way Contract)	1 900 000 $ (2)
-Salary Remaining :	315 026 $
Marian Hossa (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	298 446 $
Jiri Tlusty (1 Way Contract)	1 800 000 $ (2)
-1 Way Contract Salary Cap :	18 000 $
-Salary Remaining :	298 446 $
Paul Martin (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	248 705 $
Tomas Plekanec (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	198 964 $
Tobias Rieder	925 000 $ (1)
-Salary Remaining :	153 368 $
Matt Dumba	925 000 $ (1)
-Salary Remaining :	153 368 $
Kevin Fiala	900 000 $ (3)
-Salary Remaining :	149 223 $
Milan Lucic (1 Way Contract)	900 000 $ (1)
-1 Way Contract Salary Cap :	9 000 $
-Salary Remaining :	149 223 $
John Gibson	800 000 $ (2)
-Salary Remaining :	132 642 $
Nikolay Kulemin (1 Way Contract)	550 000 $ (2)
-Salary Remaining :	91 192 $
Andreas Athanasiou	500 000 $ (3)
-Salary Remaining :	82 902 $
Nikita Zaitsev	500 000 $ (1)
-Salary Remaining :	82 902 $
Total Pro Players	25
Salary Commitment
Year 16 : 65 950 000 $
Year 17 : 32 100 000 $
Year 18 : 21 400 000 $
Year 19 : 8 000 000 $
Salary Average Commitment
Year 16 : 66 000 000 $
Year 17 : 32 250 000 $
Year 18 : 21 400 000 $
Year 19 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 61 149 000 $
Year 17 : 28 290 000 $
Year 18 : 21 400 000 $
Year 19 : 8 000 000 $

Farm Players Salaries
Chris Kelly	130 000 $ (2)
Salary Remaining :	19 259 $
Blake Comeau	120 000 $ (2)
Salary Remaining :	17 778 $
Anders Lindback	120 000 $ (1)
Salary Remaining :	17 778 $
Eddie Lack	110 000 $ (3)
Salary Remaining :	16 296 $
Curtis Lazar	90 000 $ (3)
Salary Remaining :	13 333 $
Keaton Ellerby	90 000 $ (1)
Salary Remaining :	13 333 $
Vladimir Mihalik	85 000 $ (2)
Salary Remaining :	12 593 $
Lauri Tukonen	85 000 $ (2)
Salary Remaining :	12 593 $
Lauri Korpikoski	85 000 $ (3)
Salary Remaining :	12 593 $
Jon Matsumoto	85 000 $ (2)
Salary Remaining :	12 593 $
Dana Tyrell	80 000 $ (1)
Salary Remaining :	11 852 $
Drew Shore	80 000 $ (1)
Salary Remaining :	11 852 $
Chris Butler	75 000 $ (2)
Salary Remaining :	11 111 $
Tyler Pitlick	70 000 $ (1)
Salary Remaining :	10 370 $
Christian Djoos	50 000 $ (2)
Salary Remaining :	7 407 $
Total Farm Players	15
Salary Commitment
Year 16 : 1 355 000 $
Year 17 : 915 000 $
Year 18 : 285 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 355 000 $
Year 17 : 915 000 $
Year 18 : 285 000 $
Year 19 : 0 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 80 $ - 5 363 - 89,38%
Level 2:	5000 - 70 $ - 4 190 - 83,81%
Level 3:	2000 - 45 $ - 1 577 - 78,86%
Level 4:	4000 - 35 $ - 2 899 - 72,47%
Luxury :	1000 - 150 $ - 971 - 97,05%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 75 $ - 1 517 - 75,86%
Farm Level 2:	1000 - 40 $ - 748 - 74,77%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	15 000 - 83,33%
Average Income per Game	1 232 630 $
Year to Date Revenue	43 142 035 $
Farm
Home Games Left	5
Average Attendance - %	2 265 - 75,50%
Average Income per Game	119 462 $
Year to Date Revenue	4 300 624 $
Expense
Pro Players Total Salaries	66 207 578 $
Pro Players Total Average Salaries	66 207 578 $
Farm Players Total Salaries	1 548 000 $
Farm Players Total Average Salaries	1 548 000 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 499 058 $
Farm Year To Date Expenses	1 964 571 $
Pro Salary Cap Per Days	311 754 $
Pro Salary Cap To Date	46 886 807 $
Farm Salary Cap Per Days	8 190 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 395 777 $
Farm Estimated Season Revenue	597 309 $
Pro Remaining Season Days	32
Pro Expenses Per Days	353 407 $
Pro Estimated Expenses	11 309 024 $
Farm Remaining Season Days	28
Farm Expenses Per Days	12 423 $
Farm Estimated Expenses	347 844 $
Estimated Season Expenses	11 656 868 $
Estimated Season Salary Cap	56 862 935 $
Estimate Under Maximum Salary Cap of 60 000 000 $	3 137 065 $
Estimate Over Minimum Salary Cap of 0 $	56 862 935 $
Current Bank Account	(7 538 034 $)
Projected Bank Account	(11 201 816 $)

Pro Players Salaries
Alex Pietrangelo (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	994 819 $
Bryan Little (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	829 016 $
Cam Atkinson (1 Way Contract)	4 800 000 $ (1)
-Salary Remaining :	795 855 $
Mason Raymond (1 Way Contract)	4 600 000 $ (2)
-1 Way Contract Salary Cap :	46 000 $
-Salary Remaining :	762 694 $
Ryan Nugent-Hopkins (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	746 114 $
Nathan Gerbe (1 Way Contract)	4 400 000 $ (4)
-Salary Remaining :	729 534 $
Trevor Daley (1 Way Contract)	4 357 578 $ (1)
-Salary Remaining :	722 500 $
Marcus Johansson (1 Way Contract)	3 700 000 $ (2)
-Salary Remaining :	613 472 $
Zach Parise (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	497 409 $
John Klingberg (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	497 409 $
Blake Wheeler (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	464 249 $
Artem Anisimov (1 Way Contract)	2 700 000 $ (3)
-Salary Remaining :	447 668 $
Tyler Myers (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	414 508 $
T.J. Brodie (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	414 508 $
Semyon Varlamov (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	331 606 $
Jakub Voracek (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	290 155 $
Devan Dubnyk (1 Way Contract)	1 500 000 $ (2)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	248 705 $
David Backes (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	248 705 $
Mattias Ekholm (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	248 705 $
Beau Bennett	900 000 $ (1)
-Salary Remaining :	149 223 $
Connor McDavid	900 000 $ (2)
-Salary Remaining :	149 223 $
Anders Nilsson	900 000 $ (1)
-Salary Remaining :	149 223 $
Eric Tangradi	800 000 $ (1)
-Salary Remaining :	132 642 $
Joel Edmundson	600 000 $ (1)
-Salary Remaining :	99 482 $
Total Pro Players	24
Salary Commitment
Year 16 : 66 207 578 $
Year 17 : 42 100 000 $
Year 18 : 16 600 000 $
Year 19 : 4 400 000 $
Salary Average Commitment
Year 16 : 66 207 578 $
Year 17 : 42 100 000 $
Year 18 : 16 600 000 $
Year 19 : 4 400 000 $
Salary Cap with 1 Way Contract
Year 16 : 60 168 578 $
Year 17 : 36 061 000 $
Year 18 : 16 600 000 $
Year 19 : 4 400 000 $

Farm Players Salaries
Anton Khudobin	110 000 $ (1)
Salary Remaining :	16 296 $
Ryan Shannon	99 800 $ (1)
Salary Remaining :	14 785 $
Mark Mancari	98 000 $ (3)
Salary Remaining :	14 519 $
Brendan Mikkelson	97 700 $ (2)
Salary Remaining :	14 474 $
Justin Braun	95 000 $ (3)
Salary Remaining :	14 074 $
Adam Hall	92 500 $ (1)
Salary Remaining :	13 704 $
Michael Blunden	90 000 $ (3)
Salary Remaining :	13 333 $
Theo Peckam	90 000 $ (2)
Salary Remaining :	13 333 $
Davis Drewiske	90 000 $ (1)
Salary Remaining :	13 333 $
James Sheppard	90 000 $ (2)
Salary Remaining :	13 333 $
Erik Christensen	87 500 $ (1)
Salary Remaining :	12 963 $
Chad Larose	87 500 $ (1)
Salary Remaining :	12 963 $
Matt Greene	85 000 $ (1)
Salary Remaining :	12 593 $
Andrew Desjardins	82 500 $ (1)
Salary Remaining :	12 222 $
Justin Fontaine	70 000 $ (3)
Salary Remaining :	10 370 $
David Ullstrom	70 000 $ (1)
Salary Remaining :	10 370 $
Derek Joslin	62 500 $ (1)
Salary Remaining :	9 259 $
Freddie Hamilton	50 000 $ (1)
Salary Remaining :	7 407 $
Total Farm Players	18
Salary Commitment
Year 16 : 1 548 000 $
Year 17 : 630 700 $
Year 18 : 353 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 548 000 $
Year 17 : 630 700 $
Year 18 : 353 000 $
Year 19 : 0 $

St. Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6200 - 69 $ - 5 817 - 93,82%
Level 2:	5410 - 45 $ - 5 042 - 93,20%
Level 3:	2778 - 30 $ - 2 238 - 80,57%
Level 4:	5200 - 16 $ - 4 736 - 91,08%
Luxury :	1010 - 146 $ - 985 - 97,52%
Total Capacity :	20598
Farm
Farm Level 1:	2000 - 250 $ - 1 485 - 74,23%
Farm Level 2:	1000 - 200 $ - 754 - 75,35%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	18 818 - 91,36%
Average Income per Game	1 278 633 $
Year to Date Revenue	44 752 169 $
Farm
Home Games Left	5
Average Attendance - %	2 238 - 74,60%
Average Income per Game	396 719 $
Year to Date Revenue	14 281 896 $
Expense
Pro Players Total Salaries	56 305 000 $
Pro Players Total Average Salaries	56 305 000 $
Farm Players Total Salaries	1 096 800 $
Farm Players Total Average Salaries	1 096 800 $
Coaches Total Salaries	3 250 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 380 670 $
Farm Year To Date Expenses	1 552 595 $
Pro Salary Cap Per Days	291 736 $
Pro Salary Cap To Date	45 217 835 $
Farm Salary Cap Per Days	5 803 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 671 800 $
Farm Estimated Season Revenue	1 983 597 $
Pro Remaining Season Days	32
Pro Expenses Per Days	304 689 $
Pro Estimated Expenses	9 750 048 $
Farm Remaining Season Days	28
Farm Expenses Per Days	9 771 $
Farm Estimated Expenses	273 588 $
Estimated Season Expenses	10 023 636 $
Estimated Season Salary Cap	54 553 387 $
Estimate Under Maximum Salary Cap of 60 000 000 $	5 446 613 $
Estimate Over Minimum Salary Cap of 0 $	54 553 387 $
Current Bank Account	11 890 341 $
Projected Bank Account	11 522 102 $

Pro Players Salaries
Brendan Gallagher (1 Way Contract)	6 500 000 $ (3)
-Salary Remaining :	1 077 720 $
Devin Setoguchi (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	911 917 $
Brandon Sutter (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	911 917 $
Dmitry Kulikov (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	911 917 $
Mike Hoffman (1 Way Contract)	5 400 000 $ (2)
-Salary Remaining :	895 337 $
Michael Grabner (1 Way Contract)	5 200 000 $ (4)
-Salary Remaining :	862 176 $
Tuukka Rask (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	746 114 $
Jason Garrison (1 Way Contract)	3 210 000 $ (3)
-Salary Remaining :	532 228 $
Ryan Kesler (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	497 409 $
Jake Muzzin (1 Way Contract)	2 750 000 $ (2)
-Salary Remaining :	455 959 $
David Schlemko	1 550 000 $ (1)
-Salary Remaining :	256 995 $
Nikolai Zherdev (1 Way Contract)	1 450 000 $ (3)
-Salary Remaining :	240 415 $
Mika Zibanejad	925 000 $ (1)
-Salary Remaining :	153 368 $
Jamie Oleksiak	900 000 $ (2)
-Salary Remaining :	149 223 $
Ryan Spooner	870 000 $ (1)
-Salary Remaining :	144 249 $
Mike Matheson	800 000 $ (2)
-Salary Remaining :	132 642 $
Ryan Dzingel	800 000 $ (1)
-Salary Remaining :	132 642 $
Roman Cervenka (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	124 352 $
Jaroslav Halak (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	116 062 $
Jim O'Brien (1 Way Contract)	500 000 $ (1)
-Salary Remaining :	82 902 $
Total Pro Players	20
Salary Commitment
Year 16 : 56 305 000 $
Year 17 : 42 410 000 $
Year 18 : 31 860 000 $
Year 19 : 5 200 000 $
Salary Average Commitment
Year 16 : 56 305 000 $
Year 17 : 42 410 000 $
Year 18 : 31 860 000 $
Year 19 : 5 200 000 $
Salary Cap with 1 Way Contract
Year 16 : 56 305 000 $
Year 17 : 42 410 000 $
Year 18 : 31 860 000 $
Year 19 : 5 200 000 $

Farm Players Salaries
Viktor Fasth	150 000 $ (2)
Salary Remaining :	22 222 $
Evgeny Medvedev	92 500 $ (1)
Salary Remaining :	13 704 $
Vernon Fiddler	92 500 $ (2)
Salary Remaining :	13 704 $
Aaron Palushaj	91 000 $ (1)
Salary Remaining :	13 481 $
Philip Samuelsson	90 800 $ (1)
Salary Remaining :	13 452 $
Denis Grebeshkov	90 000 $ (2)
Salary Remaining :	13 333 $
Sam Gagner	80 000 $ (1)
Salary Remaining :	11 852 $
Damon Severson	80 000 $ (3)
Salary Remaining :	11 852 $
Jyrki Jokipakka	75 000 $ (3)
Salary Remaining :	11 111 $
Zach Redmond	70 000 $ (3)
Salary Remaining :	10 370 $
Tanner Glass	65 000 $ (2)
Salary Remaining :	9 630 $
Nick Drazenovic	60 000 $ (2)
Salary Remaining :	8 889 $
Blake Geoffrion	60 000 $ (2)
Salary Remaining :	8 889 $
Total Farm Players	13
Salary Commitment
Year 16 : 1 096 800 $
Year 17 : 742 500 $
Year 18 : 225 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 096 800 $
Year 17 : 742 500 $
Year 18 : 225 000 $
Year 19 : 0 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centrer
Level 1:	6000 - 75 $ - 5 179 - 86,32%
Level 2:	5200 - 46 $ - 4 942 - 95,04%
Level 3:	2200 - 28 $ - 2 139 - 97,21%
Level 4:	4200 - 20 $ - 4 005 - 95,35%
Luxury :	1000 - 152 $ - 963 - 96,25%
Total Capacity :	18600
Farm
Farm Level 1:	2000 - 250 $ - 1 491 - 74,55%
Farm Level 2:	1000 - 150 $ - 756 - 75,63%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	17 227 - 92,62%
Average Income per Game	1 344 073 $
Year to Date Revenue	47 042 545 $
Farm
Home Games Left	5
Average Attendance - %	2 247 - 74,91%
Average Income per Game	724 438 $
Year to Date Revenue	26 079 769 $
Expense
Pro Players Total Salaries	56 724 000 $
Pro Players Total Average Salaries	56 724 000 $
Farm Players Total Salaries	1 454 000 $
Farm Players Total Average Salaries	1 454 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 740 326 $
Farm Year To Date Expenses	2 506 226 $
Pro Salary Cap Per Days	293 907 $
Pro Salary Cap To Date	48 038 763 $
Farm Salary Cap Per Days	7 693 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 064 436 $
Farm Estimated Season Revenue	3 622 190 $
Pro Remaining Season Days	32
Pro Expenses Per Days	312 041 $
Pro Estimated Expenses	9 985 312 $
Farm Remaining Season Days	28
Farm Expenses Per Days	15 630 $
Farm Estimated Expenses	437 640 $
Estimated Season Expenses	10 422 952 $
Estimated Season Salary Cap	57 443 787 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 556 213 $
Estimate Over Minimum Salary Cap of 0 $	57 443 787 $
Current Bank Account	21 046 658 $
Projected Bank Account	22 310 332 $

Pro Players Salaries
Oscar Moller (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	1 160 622 $
Evgeni Malkin (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	994 819 $
Rick Nash (1 Way Contract)	5 600 000 $ (3)
-Salary Remaining :	928 497 $
Martin Jones (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	911 917 $
Andrej Meszaros (1 Way Contract)	4 802 500 $ (2)
-Salary Remaining :	796 269 $
Dennis Wideman (1 Way Contract)	4 100 000 $ (1)
-Salary Remaining :	679 793 $
Tomas Tatar (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	663 212 $
Casey Borer (1 Way Contract)	3 675 000 $ (1)
-Salary Remaining :	609 326 $
Cody Franson (1 Way Contract)	2 900 000 $ (4)
-1 Way Contract Salary Cap :	29 000 $
-Salary Remaining :	480 829 $
Milan Michalek (1 Way Contract)	2 750 000 $ (3)
-Salary Remaining :	455 959 $
Henrik Zetterberg (1 Way Contract)	1 980 000 $ (1)
-Salary Remaining :	328 290 $
Braydon Coburn (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	248 705 $
Jakob Markstrom (1 Way Contract)	1 312 500 $ (1)
-Salary Remaining :	217 617 $
Thomas Vanek (1 Way Contract)	1 260 000 $ (2)
-Salary Remaining :	208 912 $
Mike Ribeiro (1 Way Contract)	1 250 000 $ (3)
-Salary Remaining :	207 254 $
Marcus Foligno (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	165 803 $
Daniel Sedin (1 Way Contract)	950 000 $ (2)
-1 Way Contract Salary Cap :	9 500 $
-Salary Remaining :	157 513 $
Olli Maatta	900 000 $ (3)
-Salary Remaining :	149 223 $
Elias Lindholm	900 000 $ (1)
-Salary Remaining :	149 223 $
Brayden Point	900 000 $ (3)
-Salary Remaining :	149 223 $
Vincent Trocheck	894 000 $ (1)
-Salary Remaining :	148 228 $
Brady Skjei	700 000 $ (2)
-Salary Remaining :	116 062 $
William Karlsson	700 000 $ (2)
-Salary Remaining :	116 062 $
Brian Flynn (1 Way Contract)	700 000 $ (4)
-1 Way Contract Salary Cap :	7 000 $
-Salary Remaining :	116 062 $
Total Pro Players	24
Salary Commitment
Year 16 : 61 274 000 $
Year 17 : 40 412 500 $
Year 18 : 26 500 000 $
Year 19 : 3 600 000 $
Salary Average Commitment
Year 16 : 61 274 000 $
Year 17 : 40 412 500 $
Year 18 : 26 500 000 $
Year 19 : 3 600 000 $
Salary Cap with 1 Way Contract
Year 16 : 56 769 500 $
Year 17 : 35 908 000 $
Year 18 : 22 936 000 $
Year 19 : 36 000 $

Farm Players Salaries
Manny Malhotra	149 000 $ (3)
Salary Remaining :	22 074 $
Kyle Wilson	100 000 $ (3)
Salary Remaining :	14 815 $
Patrick O'Sullivan	97 500 $ (3)
Salary Remaining :	14 444 $
Jesse Joensuu	97 500 $ (3)
Salary Remaining :	14 444 $
Carter Hutton	97 500 $ (1)
Salary Remaining :	14 444 $
Mikhail Grigorenko	90 000 $ (2)
Salary Remaining :	13 333 $
Malcom Subban	90 000 $ (2)
Salary Remaining :	13 333 $
Brian Strait	80 000 $ (4)
Salary Remaining :	11 852 $
Tomas Jurco	80 000 $ (2)
Salary Remaining :	11 852 $
Andy Andreoff	80 000 $ (3)
Salary Remaining :	11 852 $
Mark Borowiecki	70 000 $ (2)
Salary Remaining :	10 370 $
Brian Dumoulin	70 000 $ (1)
Salary Remaining :	10 370 $
Ryan Reaves	67 500 $ (3)
Salary Remaining :	10 000 $
Victor Bartley	67 500 $ (4)
Salary Remaining :	10 000 $
Brandon Pirri	60 000 $ (2)
Salary Remaining :	8 889 $
Alex Killorn	57 500 $ (3)
Salary Remaining :	8 519 $
Darren Archibald	50 000 $ (1)
Salary Remaining :	7 407 $
Nikita Tryamkin	50 000 $ (2)
Salary Remaining :	7 407 $
Total Farm Players	18
Salary Commitment
Year 16 : 1 454 000 $
Year 17 : 1 236 500 $
Year 18 : 796 500 $
Year 19 : 147 500 $
Salary Average Commitment
Year 16 : 1 454 000 $
Year 17 : 1 236 500 $
Year 18 : 796 500 $
Year 19 : 147 500 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 70 $ - 5 767 - 96,12%
Level 2:	5326 - 45 $ - 4 972 - 93,35%
Level 3:	2778 - 26 $ - 2 259 - 81,31%
Level 4:	5556 - 15 $ - 4 660 - 83,86%
Luxury :	1000 - 160 $ - 803 - 80,31%
Total Capacity :	20660
Farm
Farm Level 1:	2000 - 100 $ - 1 485 - 74,27%
Farm Level 2:	1000 - 50 $ - 748 - 74,78%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	18 461 - 89,36%
Average Income per Game	1 318 020 $
Year to Date Revenue	46 130 703 $
Farm
Home Games Left	5
Average Attendance - %	2 233 - 74,44%
Average Income per Game	277 028 $
Year to Date Revenue	9 973 018 $
Expense
Pro Players Total Salaries	66 161 000 $
Pro Players Total Average Salaries	66 161 000 $
Farm Players Total Salaries	1 136 500 $
Farm Players Total Average Salaries	1 136 500 $
Coaches Total Salaries	5 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 491 445 $
Farm Year To Date Expenses	2 246 428 $
Pro Salary Cap Per Days	319 977 $
Pro Salary Cap To Date	44 190 355 $
Farm Salary Cap Per Days	6 013 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 908 121 $
Farm Estimated Season Revenue	1 385 141 $
Pro Remaining Season Days	32
Pro Expenses Per Days	361 456 $
Pro Estimated Expenses	11 566 592 $
Farm Remaining Season Days	28
Farm Expenses Per Days	13 950 $
Farm Estimated Expenses	390 600 $
Estimated Season Expenses	11 957 192 $
Estimated Season Salary Cap	54 429 619 $
Estimate Under Maximum Salary Cap of 60 000 000 $	5 570 381 $
Estimate Over Minimum Salary Cap of 0 $	54 429 619 $
Current Bank Account	2 658 153 $
Projected Bank Account	(5 777 $)

Pro Players Salaries
Jay Bouwmeester (1 Way Contract)	9 750 000 $ (1)
-Salary Remaining :	1 616 580 $
Max Pacioretty (1 Way Contract)	9 200 000 $ (1)
-Salary Remaining :	1 525 389 $
Guillaume Latendresse (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	1 160 622 $
Pierre-Marc Bouchard (1 Way Contract)	6 895 000 $ (1)
-Salary Remaining :	1 143 212 $
David Krejci (1 Way Contract)	6 250 000 $ (2)
-Salary Remaining :	1 036 269 $
Mathieu Perreault (1 Way Contract)	5 940 000 $ (4)
-Salary Remaining :	984 870 $
Henrik Sedin (1 Way Contract)	2 950 000 $ (1)
-Salary Remaining :	489 119 $
Ryan Parent (1 Way Contract)	2 550 000 $ (1)
-1 Way Contract Salary Cap :	25 500 $
-Salary Remaining :	422 798 $
Mike Condon (1 Way Contract)	1 900 000 $ (2)
-Salary Remaining :	315 026 $
Joakim Lindstrom (1 Way Contract)	1 900 000 $ (1)
-1 Way Contract Salary Cap :	19 000 $
-Salary Remaining :	315 026 $
Zach Bogosian (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	248 705 $
Henrik Lundqvist (1 Way Contract)	1 150 000 $ (3)
-Salary Remaining :	190 674 $
Radko Gudas	1 100 000 $ (3)
-Salary Remaining :	182 383 $
Andrew Ladd (1 Way Contract)	1 100 000 $ (3)
-Salary Remaining :	182 383 $
Rasmus Ristolainen	925 000 $ (1)
-Salary Remaining :	153 368 $
Alexander Wennberg	900 000 $ (2)
-Salary Remaining :	149 223 $
David Pastrnak	900 000 $ (2)
-Salary Remaining :	149 223 $
Sebastian Aho	900 000 $ (2)
-Salary Remaining :	149 223 $
Dale Weise (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	149 223 $
Ivan Provorov	900 000 $ (3)
-Salary Remaining :	149 223 $
Antoine Vermette (1 Way Contract)	851 000 $ (1)
-Salary Remaining :	141 098 $
Adam Pelech	700 000 $ (3)
-Salary Remaining :	116 062 $
Total Pro Players	22
Salary Commitment
Year 16 : 66 161 000 $
Year 17 : 28 740 000 $
Year 18 : 10 890 000 $
Year 19 : 5 940 000 $
Salary Average Commitment
Year 16 : 66 161 000 $
Year 17 : 28 740 000 $
Year 18 : 10 890 000 $
Year 19 : 5 940 000 $
Salary Cap with 1 Way Contract
Year 16 : 61 755 500 $
Year 17 : 28 740 000 $
Year 18 : 10 890 000 $
Year 19 : 5 940 000 $

Farm Players Salaries
Carl Soderberg	151 000 $ (3)
Salary Remaining :	22 370 $
Ben Scrivens	140 000 $ (3)
Salary Remaining :	20 741 $
Brian Gionta	135 000 $ (2)
Salary Remaining :	20 000 $
Lee Stempniak	131 000 $ (3)
Salary Remaining :	19 407 $
Ryan O'Byrne	97 500 $ (3)
Salary Remaining :	14 444 $
Alexander Semin	97 000 $ (3)
Salary Remaining :	14 370 $
Ryan Callahan	95 000 $ (3)
Salary Remaining :	14 074 $
Alex Picard	90 000 $ (3)
Salary Remaining :	13 333 $
Ville Leino	90 000 $ (3)
Salary Remaining :	13 333 $
Martin Havlat	60 000 $ (1)
Salary Remaining :	8 889 $
Andy Greene (Out of Payroll)	50 000 $ (3)
Salary Remaining :	7 407 $
Mike Brodeur	50 000 $ (1)
Salary Remaining :	7 407 $
Total Farm Players	12
Salary Commitment
Year 16 : 1 186 500 $
Year 17 : 1 076 500 $
Year 18 : 941 500 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 186 500 $
Year 17 : 1 076 500 $
Year 18 : 941 500 $
Year 19 : 0 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 100 $ - 4 759 - 79,31%
Level 2:	5000 - 60 $ - 4 257 - 85,14%
Level 3:	2000 - 40 $ - 1 658 - 82,89%
Level 4:	4000 - 25 $ - 3 595 - 89,87%
Luxury :	1000 - 190 $ - 816 - 81,61%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 488 - 74,38%
Farm Level 2:	1000 - 15 $ - 754 - 75,39%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	15 084 - 83,80%
Average Income per Game	1 293 951 $
Year to Date Revenue	45 288 286 $
Farm
Home Games Left	5
Average Attendance - %	2 241 - 74,71%
Average Income per Game	79 574 $
Year to Date Revenue	2 864 672 $
Expense
Pro Players Total Salaries	59 801 000 $
Pro Players Total Average Salaries	59 801 000 $
Farm Players Total Salaries	1 395 383 $
Farm Players Total Average Salaries	1 395 383 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 338 944 $
Farm Year To Date Expenses	1 772 407 $
Pro Salary Cap Per Days	299 334 $
Pro Salary Cap To Date	48 460 204 $
Farm Salary Cap Per Days	7 383 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 763 706 $
Farm Estimated Season Revenue	397 871 $
Pro Remaining Season Days	32
Pro Expenses Per Days	315 031 $
Pro Estimated Expenses	10 080 992 $
Farm Remaining Season Days	28
Farm Expenses Per Days	11 087 $
Farm Estimated Expenses	310 436 $
Estimated Season Expenses	10 391 428 $
Estimated Season Salary Cap	58 038 892 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 961 108 $
Estimate Over Minimum Salary Cap of 0 $	58 038 892 $
Current Bank Account	(4 690 339 $)
Projected Bank Account	(6 920 190 $)

Pro Players Salaries
Logan Couture (1 Way Contract)	8 500 000 $ (1)
-Salary Remaining :	1 409 326 $
Jonathan Toews (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	1 160 622 $
Mark Stone (1 Way Contract)	5 750 000 $ (3)
-Salary Remaining :	953 368 $
Seth Jones (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	911 917 $
Erik Johnson (1 Way Contract)	4 850 000 $ (4)
-Salary Remaining :	804 145 $
Adam Larsson (1 Way Contract)	4 600 000 $ (2)
-Salary Remaining :	762 694 $
Jake Allen (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	663 212 $
Jakob Silfverberg (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	580 311 $
Pavel Datsyuk (1 Way Contract)	3 300 000 $ (2)
-Salary Remaining :	547 150 $
Zdeno Chara (1 Way Contract)	1 350 000 $ (1)
-Salary Remaining :	223 834 $
David Desharnais (1 Way Contract)	1 250 000 $ (1)
-1 Way Contract Salary Cap :	12 500 $
-Salary Remaining :	207 254 $
Troy Brouwer (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	182 383 $
David Legwand (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	165 803 $
Ondrej Pavelec (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	165 803 $
Chris Kreider (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	165 803 $
Alex Galchenyuk (Out of Payroll)	925 000 $ (1)
-Salary Remaining :	153 368 $
Sam Reinhart	900 000 $ (2)
-Salary Remaining :	149 223 $
Boyd Gordon (1 Way Contract)	800 000 $ (3)
-Salary Remaining :	132 642 $
Adam McQuaid (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	8 000 $
-Salary Remaining :	132 642 $
Duncan Siemens	800 000 $ (2)
-Salary Remaining :	132 642 $
Jake DeBrusk	800 000 $ (3)
-Salary Remaining :	132 642 $
Klas Dahlbeck	750 000 $ (1)
-Salary Remaining :	124 352 $
Brandon Yip	651 000 $ (1)
-Salary Remaining :	107 938 $
Miles Wood	600 000 $ (3)
-Salary Remaining :	99 482 $
Total Pro Players	24
Salary Commitment
Year 16 : 60 726 000 $
Year 17 : 31 500 000 $
Year 18 : 20 800 000 $
Year 19 : 11 850 000 $
Salary Average Commitment
Year 16 : 60 726 000 $
Year 17 : 31 500 000 $
Year 18 : 20 800 000 $
Year 19 : 11 850 000 $
Salary Cap with 1 Way Contract
Year 16 : 58 696 500 $
Year 17 : 31 500 000 $
Year 18 : 20 800 000 $
Year 19 : 11 850 000 $

Farm Players Salaries
Brett Sterling	177 000 $ (1)
Salary Remaining :	26 222 $
Kevin Bieksa	100 000 $ (2)
Salary Remaining :	14 815 $
Tim Brent	100 000 $ (2)
Salary Remaining :	14 815 $
Adam Dennis	100 000 $ (2)
Salary Remaining :	14 815 $
Corey Locke	98 700 $ (1)
Salary Remaining :	14 622 $
Anssi Salmela	98 700 $ (1)
Salary Remaining :	14 622 $
Ryan Stone	98 700 $ (2)
Salary Remaining :	14 622 $
Cody McCormick	97 700 $ (1)
Salary Remaining :	14 474 $
Joe Piskula	92 500 $ (2)
Salary Remaining :	13 704 $
Nick Tarnasky	90 000 $ (2)
Salary Remaining :	13 333 $
Magnus Hellberg	85 000 $ (2)
Salary Remaining :	12 593 $
Anton Slepyshev	70 000 $ (2)
Salary Remaining :	10 370 $
Peter Mueller	70 000 $ (4)
Salary Remaining :	10 370 $
Paul Postma	67 083 $ (1)
Salary Remaining :	9 938 $
Troy Stecher	50 000 $ (2)
Salary Remaining :	7 407 $
Total Farm Players	15
Salary Commitment
Year 16 : 1 395 383 $
Year 17 : 856 200 $
Year 18 : 70 000 $
Year 19 : 70 000 $
Salary Average Commitment
Year 16 : 1 395 383 $
Year 17 : 856 200 $
Year 18 : 70 000 $
Year 19 : 70 000 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 60 000 000 $ Available Cap Space	Over Minimum of 0 $	Pro Players	Farm Players	Total Players
Anaheim	22 316 943 $	57 730 306 $	2 269 694 $	57 730 306 $	25	16	41
Arizona	18 089 298 $	58 199 336 $	1 800 664 $	58 199 336 $	24	18	42
Boston	12 626 971 $	50 563 148 $	9 436 852 $	50 563 148 $	23	15	38
Buffalo	28 976 956 $	40 859 104 $	19 140 896 $	40 859 104 $	23	14	37
Calgary	1 223 146 $	44 804 647 $	15 195 353 $	44 804 647 $	23	18	41
Chicago	1 037 113 $	57 636 861 $	2 363 139 $	57 636 861 $	21	17	38
Colorado	19 633 831 $	52 501 330 $	7 498 670 $	52 501 330 $	20	18	38
Columbus	(6 905 656 $)	58 705 854 $	1 294 146 $	58 705 854 $	22	19	41
Detroit	(4 850 310 $)	59 291 890 $	708 110 $	59 291 890 $	25	15	40
Edmonton	27 016 053 $	57 371 338 $	2 628 662 $	57 371 338 $	22	17	39
Floride	(2 834 916 $)	55 531 212 $	4 468 788 $	55 531 212 $	21	19	40
LosAngeles	8 431 970 $	51 316 188 $	8 683 812 $	51 316 188 $	24	14	38
Minnesota	(4 848 239 $)	58 416 574 $	1 583 426 $	58 416 574 $	26	17	43
Montreal	19 344 003 $	58 765 358 $	1 234 642 $	58 765 358 $	21	19	40
Nashville	5 263 793 $	47 511 179 $	12 488 821 $	47 511 179 $	24	17	41
New Jersey	(2 322 572 $)	53 857 344 $	6 142 656 $	53 857 344 $	22	17	39
NYRangers	12 424 103 $	56 312 856 $	3 687 144 $	56 312 856 $	21	18	39
Philadelphie	11 242 168 $	55 166 949 $	4 833 051 $	55 166 949 $	20	18	38
Pittsburgh	14 725 955 $	58 333 560 $	1 666 440 $	58 333 560 $	25	15	40
San Jose	(7 538 034 $)	56 862 935 $	3 137 065 $	56 862 935 $	24	18	42
St. Louis	11 890 341 $	54 553 387 $	5 446 613 $	54 553 387 $	20	13	33
Toronto	21 046 658 $	57 443 787 $	2 556 213 $	57 443 787 $	24	18	42
Washington	2 658 153 $	54 429 619 $	5 570 381 $	54 429 619 $	22	12	34
Winnipeg	(4 690 339 $)	58 038 892 $	1 961 108 $	58 038 892 $	24	15	39

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %