LPHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7400 - 91 $ - 7 077 - 95,63%
Level 2:	6400 - 60 $ - 6 064 - 94,75%
Level 3:	2400 - 35 $ - 2 400 - 100,00%
Level 4:	4822 - 19 $ - 4 679 - 97,03%
Luxury:	1400 - 185 $ - 1 023 - 73,07%
Total Attendance :	22422
Farm
Farm Level 1:	2000 - 35 $ - 1 656 - 82,78%
Farm Level 2:	1000 - 15 $ - 819 - 81,94%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	21 243 - 94,74%
Average Income per Game	1 720 087 $
Year to Date Revenue	72 243 647 $
Farm
Home Games Left	0
Average Attendance - %	2 475 - 82,50%
Average Income per Game	87 792 $
Year to Date Revenue	3 687 280 $
Expense
Pro Players Total Salaries	62 500 000 $
Farm Players Total Salaries	1 945 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 211 739 $
Farm Year To Date Expenses	4 053 522 $
Pro Salary Cap To Date	60 211 765 $
Farm Salary Cap To Date	2 053 503 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	488 636 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	29 886 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	62 500 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	8 900 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	21 100 000 $
Current Bank Account	222 046 470 $
Projected Bank Account	222 046 470 $

Pro Players Salaries
Steve Mason	7 000 000 $ (3)
Kyle Okposo	5 000 000 $ (3)
Kyle Turris	5 000 000 $ (3)
David Perron	5 000 000 $ (3)
Daniel Sedin	4 750 000 $ (1)
Jaden Schwartz	4 500 000 $ (4)
Paul Stastny	4 000 000 $ (3)
Jimmy Howard	3 750 000 $ (1)
Dan Hamhuis	3 500 000 $ (2)
P.K. Subban	3 500 000 $ (1)
Adam Larsson	2 000 000 $ (4)
Mikael Granlund	2 000 000 $ (4)
Boyd Gordon	1 800 000 $ (1)
Mikkel Boedker	1 750 000 $ (2)
Matt Stajan	1 750 000 $ (2)
P.A. Parenteau	1 750 000 $ (2)
Kyle Quincey	1 250 000 $ (2)
Tie Domi	1 000 000 $ (2)
T.J. Brodie	550 000 $ (1)
Oscar Lindberg	500 000 $ (3)
William Nylander	500 000 $ (3)
Phillip Danault	500 000 $ (3)
Emerson Etem	450 000 $ (1)
Matt Dumba	350 000 $ (1)
Brock Nelson	350 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 13 : 62 500 000,00 $
Year 14 : 47 000 000,00 $
Year 15 : 36 000 000,00 $
Year 16 : 8 500 000,00 $
Salary Average Commitment
Year 13 : 29 700 000,00 $
Year 14 : 29 250 000,00 $
Year 15 : 27 500 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Andrew MacDonald	275 000 $ (1)
Rich Peverley	250 000 $ (1)
Dougie Hamilton	200 000 $ (4)
Reilly Smith (Out of Payroll)	200 000 $ (4)
Cody Hodgson	175 000 $ (3)
Manny Malhotra	135 000 $ (1)
Anthony Stewart	125 000 $ (1)
Artemi Panarin	100 000 $ (3)
Martin Jones	80 000 $ (2)
Jacob Markstrom	70 000 $ (3)
Colin Greening	70 000 $ (3)
Philip Larsen	55 000 $ (3)
Devante Smith-Pelly	55 000 $ (3)
J.T. Miller	45 000 $ (1)
Damon Severson	45 000 $ (2)
Mattias Ekholm	45 000 $ (2)
John Moore	45 000 $ (1)
Jori Lehtera	35 000 $ (2)
Alexander Wennberg	35 000 $ (2)
Ryan Spooner	35 000 $ (1)
Rickard Rakell	35 000 $ (1)
Jon Merrill	35 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 13 : 2 145 000,00 $
Year 14 : 1 165 000,00 $
Year 15 : 925 000,00 $
Year 16 : 400 000,00 $
Salary Average Commitment
Year 13 : 205 000,00 $
Year 14 : 205 000,00 $
Year 15 : 170 000,00 $
Year 16 : 0,00 $

ARIZONA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6450 - 90 $ - 6 450 - 100,00%
Level 2:	5450 - 75 $ - 4 295 - 78,80%
Level 3:	2450 - 45 $ - 2 026 - 82,70%
Level 4:	4472 - 35 $ - 2 650 - 59,26%
Luxury:	1200 - 120 $ - 1 200 - 100,00%
Total Attendance :	20022
Farm
Farm Level 1:	2000 - 35 $ - 1 637 - 81,84%
Farm Level 2:	1000 - 15 $ - 799 - 79,89%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 621 - 83,01%
Average Income per Game	1 538 186 $
Year to Date Revenue	64 603 826 $
Farm
Home Games Left	0
Average Attendance - %	2 436 - 81,19%
Average Income per Game	86 586 $
Year to Date Revenue	3 636 618 $
Expense
Pro Players Total Salaries	67 450 000 $
Farm Players Total Salaries	1 790 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 678 784 $
Farm Year To Date Expenses	3 414 280 $
Pro Salary Cap To Date	59 678 797 $
Farm Salary Cap To Date	1 414 281 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	526 136 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 712 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	67 450 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	3 950 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	26 050 000 $
Current Bank Account	49 503 159 $
Projected Bank Account	49 503 159 $

Pro Players Salaries
Patrick Sharp	8 500 000 $ (1)
Alexander Steen	8 000 000 $ (2)
Kari Lehtonen	7 250 000 $ (1)
Jason Pominville	6 000 000 $ (1)
David Backes	4 750 000 $ (1)
Erik Johnson	4 000 000 $ (3)
Barret Jackman	3 500 000 $ (2)
Wayne Simmonds	3 500 000 $ (1)
Mathieu Perreault	3 000 000 $ (3)
Stephane Robidas	2 500 000 $ (1)
Mika Zibanejad	2 000 000 $ (4)
Paul Martin	1 800 000 $ (1)
Dennis Wideman	1 800 000 $ (1)
Roman Josi	1 750 000 $ (3)
Jason Chimera	1 750 000 $ (2)
Cam Talbot	1 750 000 $ (2)
Bryan Bickell	1 250 000 $ (2)
Michael Raffl	1 000 000 $ (2)
Patrice Bourgon	1 000 000 $ (1)
James van Riemsdyk	1 000 000 $ (1)
Lars Eller	1 000 000 $ (1)
Torey Krug	350 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 13 : 67 450 000,00 $
Year 14 : 28 000 000,00 $
Year 15 : 10 750 000,00 $
Year 16 : 2 000 000,00 $
Salary Average Commitment
Year 13 : 8 000 000,00 $
Year 14 : 7 000 000,00 $
Year 15 : 7 000 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Brian Elliott	250 000 $ (1)
Curtis Glencross	250 000 $ (1)
Dan Ellis	175 000 $ (2)
Maxim Lapierre	125 000 $ (2)
Melker Karlsson	100 000 $ (3)
Paul Byron	100 000 $ (2)
Raphael Diaz	70 000 $ (3)
Viktor Tikhonov	70 000 $ (3)
Yann Sauve	60 000 $ (2)
Aaron Palushaj	55 000 $ (2)
Matthew Corrente	50 000 $ (1)
Cameron Gaunce	50 000 $ (1)
Trevor van Riemsdyk	50 000 $ (3)
Nikita Nesterov	50 000 $ (3)
Petr Straka	50 000 $ (3)
Laurent Dauphin	50 000 $ (3)
Chris Brown	45 000 $ (1)
Elias Lindholm	45 000 $ (2)
Greg Nemisz	40 000 $ (3)
Ben Hanowski	35 000 $ (1)
Joakim Nordstrom	35 000 $ (2)
Ty Rattie	35 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 13 : 1 790 000,00 $
Year 14 : 1 110 000,00 $
Year 15 : 480 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 475 000,00 $
Year 14 : 430 000,00 $
Year 15 : 370 000,00 $
Year 16 : 0,00 $

BOSTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7900 - 89 $ - 7 149 - 90,49%
Level 2:	5900 - 65 $ - 4 966 - 84,17%
Level 3:	3100 - 40 $ - 2 318 - 74,77%
Level 4:	5065 - 19 $ - 4 936 - 97,45%
Luxury:	1600 - 179 $ - 1 134 - 70,85%
Total Attendance :	23565
Farm
Farm Level 1:	2000 - 35 $ - 1 610 - 80,51%
Farm Level 2:	1000 - 15 $ - 816 - 81,65%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	20 502 - 87,00%
Average Income per Game	1 685 559 $
Year to Date Revenue	70 793 484 $
Farm
Home Games Left	0
Average Attendance - %	2 427 - 80,89%
Average Income per Game	85 754 $
Year to Date Revenue	3 601 656 $
Expense
Pro Players Total Salaries	68 750 000 $
Farm Players Total Salaries	1 815 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 111 373 $
Farm Year To Date Expenses	3 748 227 $
Pro Salary Cap To Date	67 111 364 $
Farm Salary Cap To Date	1 748 228 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	535 985 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 902 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	68 750 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	2 650 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	27 350 000 $
Current Bank Account	80 640 219 $
Projected Bank Account	80 640 219 $

Pro Players Salaries
Phil Kessel	8 500 000 $ (1)
Corey Perry	5 750 000 $ (1)
Eric Staal	5 000 000 $ (2)
T.J. Oshie	5 000 000 $ (3)
Thomas Vanek	5 000 000 $ (2)
Marc-Andre Fleury	5 000 000 $ (2)
Andrew Ladd	5 000 000 $ (2)
Dennis Seidenberg	5 000 000 $ (2)
Kris Russell	3 000 000 $ (3)
Pekka Rinne	3 000 000 $ (1)
Jakob Silfverberg	3 000 000 $ (3)
Carl Hagelin	2 750 000 $ (2)
Fedor Tyutin	2 500 000 $ (1)
Carl Soderberg	2 000 000 $ (2)
Teddy Purcell	2 000 000 $ (2)
Cody Eakin	1 750 000 $ (3)
Roman Polak	1 500 000 $ (1)
Tobias Enstrom	1 500 000 $ (2)
Christopher Tardif	1 000 000 $ (4)
Stuart Percy	500 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 13 : 68 750 000,00 $
Year 14 : 47 500 000,00 $
Year 15 : 14 250 000,00 $
Year 16 : 1 000 000,00 $
Salary Average Commitment
Year 13 : 19 000 000,00 $
Year 14 : 19 000 000,00 $
Year 15 : 14 250 000,00 $
Year 16 : 1 000 000,00 $

Farm Players Salaries
Jamie McGinn	200 000 $ (2)
Gregory Campbell	180 000 $ (1)
Maxime Talbot	140 000 $ (1)
Justin Peters	125 000 $ (2)
Zack Smith	125 000 $ (2)
Andrej Meszaros	120 000 $ (1)
Matthew Lombardi	100 000 $ (1)
Matt Murray	100 000 $ (3)
Drayson Bowman	75 000 $ (2)
Jack Hillen	75 000 $ (1)
Patrick Wiercioch	75 000 $ (3)
Mark Barberio	60 000 $ (2)
Jordan Caron	55 000 $ (2)
Colton Gillies	55 000 $ (2)
Joakim Andersson	55 000 $ (1)
Zac Dalpe	55 000 $ (2)
Brendan Gaunce	50 000 $ (3)
Patrik Nemeth	50 000 $ (3)
Jordan Nolan	45 000 $ (1)
Philip McRae	40 000 $ (2)
Jeff Zatkoff	35 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 13 : 1 815 000,00 $
Year 14 : 1 065 000,00 $
Year 15 : 275 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 585 000,00 $
Year 14 : 585 000,00 $
Year 15 : 200 000,00 $
Year 16 : 0,00 $

BUFFALO

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	7384 - 70 $ - 7 240 - 98,05%
Level 2:	6112 - 45 $ - 6 100 - 99,81%
Level 3:	3036 - 25 $ - 3 021 - 99,51%
Level 4:	4978 - 15 $ - 4 909 - 98,62%
Luxury:	1548 - 100 $ - 1 530 - 98,85%
Total Attendance :	23058
Farm
Farm Level 1:	2000 - 35 $ - 1 614 - 80,72%
Farm Level 2:	1000 - 15 $ - 819 - 81,92%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	22 801 - 98,89%
Average Income per Game	1 354 376 $
Year to Date Revenue	56 883 785 $
Farm
Home Games Left	0
Average Attendance - %	2 434 - 81,12%
Average Income per Game	85 990 $
Year to Date Revenue	3 611 560 $
Expense
Pro Players Total Salaries	70 950 000 $
Farm Players Total Salaries	1 500 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 560 615 $
Farm Year To Date Expenses	3 701 561 $
Pro Salary Cap To Date	66 560 591 $
Farm Salary Cap To Date	1 701 548 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	552 652 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 515 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 950 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	450 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	29 550 000 $
Current Bank Account	73 883 415 $
Projected Bank Account	73 883 415 $

Pro Players Salaries
Pavel Datsyuk	9 000 000 $ (2)
Alexander Ovechkin	6 750 000 $ (1)
Tuukka Rask	6 750 000 $ (2)
Jason Spezza	6 000 000 $ (1)
Niklas Kronwall	4 750 000 $ (1)
Taylor Hall	4 500 000 $ (3)
Kevin Bieksa	3 500 000 $ (2)
Chris Higgins	3 500 000 $ (2)
Jussi Jokinen	3 500 000 $ (1)
Logan Couture	3 500 000 $ (2)
Justin Schultz	3 000 000 $ (3)
Martin Hanzal	2 500 000 $ (1)
Drew Doughty	2 500 000 $ (1)
Dainius Zubrus	1 750 000 $ (2)
Ryan Garbutt	1 500 000 $ (2)
Vladimir Sobotka	1 500 000 $ (1)
Matt Hendricks	1 350 000 $ (1)
David Demers	1 000 000 $ (4)
Luca Sbisa	1 000 000 $ (2)
Alec Martinez	950 000 $ (1)
Steve Downie	950 000 $ (1)
Jake Muzzin	750 000 $ (1)
Darcy Kuemper	450 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 70 950 000,00 $
Year 14 : 39 000 000,00 $
Year 15 : 8 500 000,00 $
Year 16 : 1 000 000,00 $
Salary Average Commitment
Year 13 : 19 000 000,00 $
Year 14 : 9 750 000,00 $
Year 15 : 3 000 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Craig Adams	180 000 $ (1)
Tuomo Ruutu	150 000 $ (1)
Matt Bartkowski	125 000 $ (2)
Al Montoya	115 000 $ (1)
Matt Calvert	100 000 $ (3)
Patrick Eaves	100 000 $ (1)
Robin Lehner	85 000 $ (2)
Brian Strait	75 000 $ (1)
Daniel Carcillo	75 000 $ (1)
Keaton Ellerby	55 000 $ (1)
Dana Tyrell	55 000 $ (2)
Jeremy Morin	55 000 $ (2)
Anton Lander	55 000 $ (3)
Greg Pateryn	50 000 $ (3)
Klas Dahlbeck	50 000 $ (3)
Micheal Ferland	50 000 $ (3)
Tomas Jurco	45 000 $ (2)
Andrej Sustr	45 000 $ (2)
Curtis Lazar	35 000 $ (2)
Total Farm Players	19
Salary Commitment
Year 13 : 1 500 000,00 $
Year 14 : 750 000,00 $
Year 15 : 305 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 150 000,00 $
Year 14 : 150 000,00 $
Year 15 : 150 000,00 $
Year 16 : 0,00 $

CHICAGO

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 79 $ - 7 396 - 92,44%
Level 2:	8000 - 60 $ - 6 046 - 75,58%
Level 3:	3250 - 35 $ - 2 688 - 82,72%
Level 4:	4000 - 28 $ - 3 342 - 83,56%
Luxury:	1250 - 205 $ - 1 019 - 81,54%
Total Attendance :	24500
Farm
Farm Level 1:	2000 - 15 $ - 1 581 - 79,07%
Farm Level 2:	1000 - 9 $ - 795 - 79,55%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	20 491 - 83,64%
Average Income per Game	1 608 510 $
Year to Date Revenue	67 557 415 $
Farm
Home Games Left	0
Average Attendance - %	2 377 - 79,23%
Average Income per Game	38 600 $
Year to Date Revenue	1 621 198 $
Expense
Pro Players Total Salaries	64 050 000 $
Farm Players Total Salaries	925 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 729 569 $
Farm Year To Date Expenses	2 805 772 $
Pro Salary Cap To Date	59 729 526 $
Farm Salary Cap To Date	805 764 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	500 379 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 159 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	64 050 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	7 350 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	22 650 000 $
Current Bank Account	106 341 031 $
Projected Bank Account	106 341 031 $

Pro Players Salaries
Henrik Lundqvist	9 000 000 $ (2)
Mike Fisher	4 750 000 $ (1)
Henrik Sedin	4 750 000 $ (1)
Derick Brassard	4 750 000 $ (2)
Nathan Horton	4 000 000 $ (2)
Ales Hemsky	3 500 000 $ (2)
Vernon Fiddler	3 500 000 $ (2)
Darren Helm	3 000 000 $ (3)
Matt Carle	3 000 000 $ (1)
Daniel Winnik	3 000 000 $ (2)
Jake Allen	2 500 000 $ (3)
Benoit Pouliot	2 000 000 $ (2)
Shawn Matthias	2 000 000 $ (1)
Jay McClement	1 750 000 $ (2)
John Carlson	1 750 000 $ (1)
Drew Miller	1 750 000 $ (2)
Mark Borowiecki	1 500 000 $ (3)
Nathan MacKinnon	1 250 000 $ (2)
Marc Staal	1 250 000 $ (2)
Brayden Schenn	1 250 000 $ (2)
Yannick Weber	1 250 000 $ (2)
Michaël Fleury	1 000 000 $ (3)
Simon Despres	750 000 $ (3)
Rasmus Ristolainen	450 000 $ (2)
Tomas Hertl	350 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 13 : 64 050 000,00 $
Year 14 : 47 450 000,00 $
Year 15 : 8 750 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 14 350 000,00 $
Year 14 : 14 000 000,00 $
Year 15 : 4 500 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Chris Butler	140 000 $ (1)
Viktor Stalberg	125 000 $ (2)
Joey MacDonald	75 000 $ (1)
Riku Helenius	75 000 $ (1)
Nick Shore	50 000 $ (3)
Griffin Reinhart	50 000 $ (3)
Brendan Leipsic	50 000 $ (3)
Henrik Samuelsson	50 000 $ (2)
Ryan Pulock	50 000 $ (3)
Nicholas Paul	50 000 $ (3)
Sam Reinhart	50 000 $ (3)
J.C. Lipon	50 000 $ (3)
Kristers Gudlevskis	40 000 $ (2)
Andre Burakovsky	35 000 $ (2)
Ryan Strome	35 000 $ (1)
Total Farm Players	15
Salary Commitment
Year 13 : 925 000,00 $
Year 14 : 600 000,00 $
Year 15 : 350 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 350 000,00 $
Year 14 : 350 000,00 $
Year 15 : 350 000,00 $
Year 16 : 0,00 $

COLORADO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6500 - 105 $ - 5 195 - 79,92%
Level 2:	5500 - 65 $ - 4 925 - 89,55%
Level 3:	3500 - 35 $ - 2 975 - 85,00%
Level 4:	4502 - 25 $ - 3 640 - 80,85%
Luxury:	1000 - 210 $ - 921 - 92,10%
Total Attendance :	21002
Farm
Farm Level 1:	2000 - 35 $ - 1 626 - 81,28%
Farm Level 2:	1000 - 15 $ - 815 - 81,52%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 656 - 84,07%
Average Income per Game	1 567 653 $
Year to Date Revenue	65 841 416 $
Farm
Home Games Left	0
Average Attendance - %	2 441 - 81,36%
Average Income per Game	86 408 $
Year to Date Revenue	3 629 144 $
Expense
Pro Players Total Salaries	70 550 000 $
Farm Players Total Salaries	1 962 500 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 944 324 $
Farm Year To Date Expenses	3 721 951 $
Pro Salary Cap To Date	69 944 304 $
Farm Salary Cap To Date	1 721 919 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	549 621 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 019 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 550 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	850 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	29 150 000 $
Current Bank Account	101 637 324 $
Projected Bank Account	101 637 324 $

Pro Players Salaries
Nicklas Backstrom	8 500 000 $ (1)
Joe Thornton	8 000 000 $ (2)
Brooks Orpik	6 000 000 $ (1)
Ryan Miller	5 500 000 $ (2)
Ryan Suter	5 000 000 $ (2)
Duncan Keith	4 750 000 $ (1)
Gabriel Landeskog	4 000 000 $ (4)
Michael Cammalleri	3 500 000 $ (1)
Francois Beauchemin	3 500 000 $ (1)
Radim Vrbata	3 500 000 $ (1)
Chris Kelly	3 500 000 $ (2)
Dustin Brown	3 000 000 $ (2)
Lance Bouma	2 500 000 $ (1)
Robyn Regehr	2 500 000 $ (1)
John Mitchell	1 900 000 $ (1)
Zbynek Michalek	1 350 000 $ (1)
Nino Niederreiter	1 250 000 $ (3)
Ryan O'Reilly	1 250 000 $ (2)
Calvin Pickard	350 000 $ (2)
Oscar Klefbom	350 000 $ (2)
Mark Stone	350 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 70 550 000,00 $
Year 14 : 32 200 000,00 $
Year 15 : 5 250 000,00 $
Year 16 : 4 000 000,00 $
Salary Average Commitment
Year 13 : 9 000 000,00 $
Year 14 : 0,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $

Farm Players Salaries
Matt Cooke	350 000 $ (1)
Michael Grabner	200 000 $ (1)
David Clarkson	175 000 $ (2)
Kyle Brodziak	150 000 $ (1)
Curtis McElhinney	150 000 $ (1)
Cal Clutterbuck	100 000 $ (1)
Steve Bernier	95 000 $ (1)
Jhonas Enroth	85 000 $ (1)
Bruno Gervais	72 500 $ (1)
Jonathon Blum	70 000 $ (3)
Luke Adam	55 000 $ (2)
Brett Connolly	55 000 $ (3)
Stanislav Galiev	50 000 $ (3)
Scott Harrington	50 000 $ (3)
Brady Skjei	50 000 $ (3)
Aleksander Barkov	45 000 $ (2)
Mat Clark	35 000 $ (1)
Tyler Pitlick	35 000 $ (1)
Landon Ferraro	35 000 $ (2)
Nicklas Jensen	35 000 $ (1)
Tyler Cuma	35 000 $ (1)
Jack Campbell	35 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 13 : 1 962 500,00 $
Year 14 : 585 000,00 $
Year 15 : 275 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 320 000,00 $
Year 14 : 220 000,00 $
Year 15 : 220 000,00 $
Year 16 : 0,00 $

COLUMBUS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6300 - 87 $ - 6 300 - 100,00%
Level 2:	5300 - 61 $ - 5 264 - 99,32%
Level 3:	1800 - 42 $ - 1 800 - 100,00%
Level 4:	3774 - 25 $ - 3 492 - 92,54%
Luxury:	1000 - 196 $ - 980 - 98,05%
Total Attendance :	18174
Farm
Farm Level 1:	2000 - 35 $ - 1 647 - 82,37%
Farm Level 2:	1000 - 15 $ - 807 - 80,73%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 837 - 98,15%
Average Income per Game	1 537 390 $
Year to Date Revenue	64 570 377 $
Farm
Home Games Left	0
Average Attendance - %	2 455 - 81,82%
Average Income per Game	87 210 $
Year to Date Revenue	3 662 837 $
Expense
Pro Players Total Salaries	71 300 000 $
Farm Players Total Salaries	1 455 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 155 683 $
Farm Year To Date Expenses	3 139 123 $
Pro Salary Cap To Date	66 155 686 $
Farm Salary Cap To Date	1 139 129 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	555 303 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 174 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 300 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	100 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	29 900 000 $
Current Bank Account	1 662 152 $
Projected Bank Account	1 662 152 $

Pro Players Salaries
Jonathan Toews	8 750 000 $ (2)
Carey Price	7 750 000 $ (2)
Shea Weber	5 750 000 $ (1)
Steven Stamkos	5 500 000 $ (1)
Patric Hornqvist	5 000 000 $ (3)
Alex Pietrangelo	5 000 000 $ (2)
James Reimer	4 000 000 $ (1)
Mike Green	4 000 000 $ (2)
Milan Lucic	4 000 000 $ (3)
Adam Henrique	4 000 000 $ (3)
Valtteri Filppula	3 750 000 $ (1)
Dan Boyle	3 500 000 $ (2)
Ryan Johansen	2 500 000 $ (3)
Loui Eriksson	1 900 000 $ (1)
Marc Methot	1 500 000 $ (1)
Ben Smith	1 250 000 $ (2)
Travis Hamonic	1 250 000 $ (3)
Steven D'Donne	1 000 000 $ (2)
Ondrej Palat	450 000 $ (1)
Jacob Trouba	450 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 71 300 000,00 $
Year 14 : 48 000 000,00 $
Year 15 : 16 750 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 8 000 000,00 $
Year 14 : 8 000 000,00 $
Year 15 : 8 000 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Stephen Gionta	175 000 $ (2)
Ladislav Smid	150 000 $ (2)
Ray Emery	150 000 $ (1)
Alexander Semin	150 000 $ (2)
Mark Fayne	125 000 $ (2)
Trevor Lewis	120 000 $ (1)
Petter Granberg	50 000 $ (3)
Andrew Copp	50 000 $ (3)
Matt O'Connor	50 000 $ (3)
Radek Faksa	50 000 $ (3)
Evan Rodrigues	50 000 $ (3)
Sergei Plotnikov	50 000 $ (3)
Josh Anderson	50 000 $ (3)
Mark McNeill	50 000 $ (3)
Hampus Lindholm	45 000 $ (1)
Alexander Urbom	40 000 $ (2)
Dennis Everberg	35 000 $ (2)
Christian Folin	35 000 $ (2)
Michael Matheson	30 000 $ (3)
Total Farm Players	19
Salary Commitment
Year 13 : 1 455 000,00 $
Year 14 : 1 140 000,00 $
Year 15 : 430 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 725 000,00 $
Year 14 : 605 000,00 $
Year 15 : 430 000,00 $
Year 16 : 0,00 $

DALLAS

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	9500 - 85 $ - 7 578 - 79,77%
Level 2:	6000 - 65 $ - 5 434 - 90,57%
Level 3:	3000 - 45 $ - 2 266 - 75,52%
Level 4:	5000 - 25 $ - 3 754 - 75,09%
Luxury:	1500 - 175 $ - 1 120 - 74,66%
Total Attendance :	25000
Farm
Farm Level 1:	2000 - 37 $ - 1 638 - 81,91%
Farm Level 2:	1000 - 17 $ - 819 - 81,91%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	20 152 - 80,61%
Average Income per Game	1 691 300 $
Year to Date Revenue	71 034 604 $
Farm
Home Games Left	0
Average Attendance - %	2 457 - 81,91%
Average Income per Game	92 882 $
Year to Date Revenue	3 901 052 $
Expense
Pro Players Total Salaries	70 900 000 $
Farm Players Total Salaries	2 052 500 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 584 874 $
Farm Year To Date Expenses	3 917 133 $
Pro Salary Cap To Date	70 584 828 $
Farm Salary Cap To Date	1 917 104 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	552 273 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 701 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 900 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	500 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	29 500 000 $
Current Bank Account	257 815 851 $
Projected Bank Account	257 815 851 $

Pro Players Salaries
Jeff Carter	7 000 000 $ (2)
Ryan Getzlaf	6 750 000 $ (1)
Simeon Varlamov	5 750 000 $ (2)
Craig Anderson	5 000 000 $ (2)
Brent Burns	5 000 000 $ (2)
Alex Goligoski	5 000 000 $ (2)
Tomas Plekanec	4 750 000 $ (1)
Vladimir Tarasenko	4 500 000 $ (4)
Ryan Callahan	4 000 000 $ (1)
Robert Scuderi	3 500 000 $ (2)
Jack Johnson	2 750 000 $ (1)
Clarke MacArthur	2 750 000 $ (1)
Jarret Stoll	2 500 000 $ (1)
Keith Yandle	2 500 000 $ (1)
Niklas Hjalmarsson	2 000 000 $ (2)
Milan Michalek	1 900 000 $ (1)
Brad Marchand	1 750 000 $ (1)
Eric Fehr	1 500 000 $ (2)
Brandon Pirri	1 000 000 $ (3)
Jeff Richer	1 000 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 13 : 70 900 000,00 $
Year 14 : 41 250 000,00 $
Year 15 : 6 500 000,00 $
Year 16 : 4 500 000,00 $
Salary Average Commitment
Year 13 : 8 000 000,00 $
Year 14 : 8 000 000,00 $
Year 15 : 1 000 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Marcel Goc	250 000 $ (1)
Niklas Backstrom	200 000 $ (1)
Shane O'Brien	175 000 $ (2)
Lauri Korpikoski	140 000 $ (1)
Travis Moen	135 000 $ (1)
Damien Brunner	125 000 $ (1)
Blake Comeau	125 000 $ (2)
Brendan Smith	100 000 $ (2)
Jake Gardiner	100 000 $ (3)
Chris Bourque	72 500 $ (1)
Michael Paliotta	50 000 $ (3)
Mark Alt	50 000 $ (3)
Andrej Nestrasil	50 000 $ (2)
Nick Cousins	50 000 $ (3)
Derrick Pouliot	50 000 $ (2)
Jesse Blacker	50 000 $ (2)
Joel Armia	50 000 $ (2)
Thomas McCollum	50 000 $ (2)
Sven Baertschi	50 000 $ (4)
Ian Cole	40 000 $ (2)
Greg McKegg	35 000 $ (1)
Vladislav Namestnikov	35 000 $ (1)
Josh Leivo	35 000 $ (1)
Lucas Lessio	35 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 13 : 2 052 500,00 $
Year 14 : 990 000,00 $
Year 15 : 300 000,00 $
Year 16 : 50 000,00 $
Salary Average Commitment
Year 13 : 150 000,00 $
Year 14 : 150 000,00 $
Year 15 : 150 000,00 $
Year 16 : 0,00 $

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	5900 - 95 $ - 5 761 - 97,65%
Level 2:	5000 - 65 $ - 4 835 - 96,71%
Level 3:	4200 - 45 $ - 2 047 - 48,73%
Level 4:	4934 - 30 $ - 3 105 - 62,94%
Luxury:	1200 - 205 $ - 979 - 81,58%
Total Attendance :	21234
Farm
Farm Level 1:	2000 - 35 $ - 1 648 - 82,38%
Farm Level 2:	1000 - 15 $ - 785 - 78,54%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 727 - 78,78%
Average Income per Game	1 559 452 $
Year to Date Revenue	65 496 982 $
Farm
Home Games Left	0
Average Attendance - %	2 433 - 81,10%
Average Income per Game	86 808 $
Year to Date Revenue	3 645 923 $
Expense
Pro Players Total Salaries	71 100 000 $
Farm Players Total Salaries	1 550 000 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 377 265 $
Farm Year To Date Expenses	1 998 730 $
Pro Salary Cap To Date	67 377 253 $
Farm Salary Cap To Date	1 648 689 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	553 788 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 394 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 100 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	300 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	29 700 000 $
Current Bank Account	58 046 428 $
Projected Bank Account	58 046 428 $

Pro Players Salaries
Max Pacioretty	8 000 000 $ (3)
Mark Giordano	8 000 000 $ (2)
Jarome Iginla	7 250 000 $ (1)
Brian Campbell	5 000 000 $ (2)
Patrik Elias	5 000 000 $ (2)
John Tavares	4 500 000 $ (2)
Tyler Seguin	4 500 000 $ (3)
Chris Stewart	3 750 000 $ (1)
Michael Ryder	3 500 000 $ (1)
Joffrey Lupul	3 500 000 $ (1)
Matt Read	3 000 000 $ (3)
Victor Hedman	1 750 000 $ (2)
Chris Phillips	1 750 000 $ (2)
Leo Komarov	1 500 000 $ (3)
Josh Gorges	1 400 000 $ (1)
Niklas Grossman	1 250 000 $ (1)
Kyle Palmieri	1 250 000 $ (2)
Nick Spaling	1 250 000 $ (1)
Riley Nash	1 250 000 $ (2)
Mike Liut Jr	1 000 000 $ (1)
Kevan Miller	1 000 000 $ (2)
Jonas Gustavsson	950 000 $ (1)
Mats Zuccarello	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 71 100 000,00 $
Year 14 : 46 500 000,00 $
Year 15 : 17 000 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 12 500 000,00 $
Year 14 : 12 500 000,00 $
Year 15 : 12 500 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Jordin Tootoo	175 000 $ (2)
Victor Bartley	125 000 $ (1)
David Jones	120 000 $ (1)
Brian Flynn	100 000 $ (1)
John-Michael Liles	100 000 $ (1)
Bobby Butler	75 000 $ (2)
Kevin Westgarth	75 000 $ (1)
Jason LaBarbera	75 000 $ (1)
Luke Glendening	75 000 $ (2)
Steve Oleksy	70 000 $ (2)
Kaspar Daugavins	55 000 $ (1)
Kerby Rychel	50 000 $ (2)
Adam Lowry	50 000 $ (2)
Joey Hishon	50 000 $ (2)
Cristopher Nilstorp	50 000 $ (1)
Linus Omark	50 000 $ (2)
Zach Hamill	50 000 $ (1)
Tomas Kundratek	45 000 $ (1)
Mark Cundari	45 000 $ (1)
Aaron Ness	40 000 $ (3)
Brandon McMillan	40 000 $ (2)
Anders Lee	35 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 13 : 1 550 000,00 $
Year 14 : 675 000,00 $
Year 15 : 40 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 0,00 $
Year 14 : 0,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $

LOSANGELES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6950 - 86 $ - 6 913 - 99,47%
Level 2:	5950 - 55 $ - 5 930 - 99,67%
Level 3:	3100 - 30 $ - 3 032 - 97,81%
Level 4:	5118 - 16 $ - 4 974 - 97,19%
Luxury:	1700 - 175 $ - 1 172 - 68,91%
Total Attendance :	22818
Farm
Farm Level 1:	2000 - 35 $ - 1 639 - 81,97%
Farm Level 2:	1000 - 15 $ - 811 - 81,13%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	22 022 - 96,51%
Average Income per Game	1 620 348 $
Year to Date Revenue	68 054 606 $
Farm
Home Games Left	0
Average Attendance - %	2 451 - 81,69%
Average Income per Game	86 932 $
Year to Date Revenue	3 651 147 $
Expense
Pro Players Total Salaries	60 550 000 $
Farm Players Total Salaries	1 450 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 943 564 $
Farm Year To Date Expenses	3 290 478 $
Pro Salary Cap To Date	61 943 555 $
Farm Salary Cap To Date	1 290 500 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	473 864 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 136 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	60 550 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	10 850 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	19 150 000 $
Current Bank Account	205 462 271 $
Projected Bank Account	205 462 271 $

Pro Players Salaries
Ben Bishop	7 500 000 $ (1)
Blake Wheeler	6 500 000 $ (1)
Mikko Koivu	6 000 000 $ (2)
Jonas Hiller	5 500 000 $ (2)
Jordan Staal	3 500 000 $ (1)
Derek Stepan	3 500 000 $ (2)
Andrei Markov	3 500 000 $ (1)
Brandon Saad	3 000 000 $ (4)
Jonathan Huberdeau	3 000 000 $ (4)
Brandon Sutter	3 000 000 $ (3)
Andrej Sekera	2 750 000 $ (1)
Nikolai Kulemin	2 500 000 $ (1)
Chris Kreider	2 000 000 $ (4)
Oliver Ekman-Larsson	1 750 000 $ (2)
Justin Faulk	1 750 000 $ (3)
Jakub Voracek	1 750 000 $ (1)
Pavel Bure	1 000 000 $ (1)
Tomas Tatar	750 000 $ (2)
Anthony Mantha	500 000 $ (3)
Chris Tanev	450 000 $ (1)
Danny DeKeyser	350 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 60 550 000,00 $
Year 14 : 30 750 000,00 $
Year 15 : 13 250 000,00 $
Year 16 : 8 000 000,00 $
Salary Average Commitment
Year 13 : 17 200 000,00 $
Year 14 : 6 500 000,00 $
Year 15 : 6 500 000,00 $
Year 16 : 6 000 000,00 $

Farm Players Salaries
Derek MacKenzie	180 000 $ (1)
Jay Harrison	180 000 $ (1)
Sami Vatanen	100 000 $ (4)
Nate Guenin	100 000 $ (1)
Riley Sheahan	100 000 $ (4)
J.T. Brown	70 000 $ (3)
Dmitry Orlov	55 000 $ (3)
Marko Dano	50 000 $ (3)
Alexey Marchenko	50 000 $ (3)
Anton Slepyshev	50 000 $ (3)
Oskar Sundqvist	50 000 $ (3)
Esa Lindell	50 000 $ (3)
Bogdan Yakimov	50 000 $ (3)
Andreas Athanasiou	50 000 $ (3)
Devin Shore	50 000 $ (3)
John Gibson	45 000 $ (1)
Jake McCabe	45 000 $ (1)
Colton Sissons	35 000 $ (1)
Petr Mrazek	35 000 $ (1)
Johan Larsson	35 000 $ (1)
Reid Boucher	35 000 $ (1)
Teuvo Teravainen	35 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 13 : 1 450 000,00 $
Year 14 : 725 000,00 $
Year 15 : 725 000,00 $
Year 16 : 200 000,00 $
Salary Average Commitment
Year 13 : 470 000,00 $
Year 14 : 470 000,00 $
Year 15 : 470 000,00 $
Year 16 : 0,00 $

MINNESOTA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7500 - 90 $ - 7 180 - 95,73%
Level 2:	6500 - 50 $ - 6 344 - 97,60%
Level 3:	3800 - 20 $ - 3 460 - 91,05%
Level 4:	5500 - 12 $ - 5 354 - 97,35%
Luxury:	1700 - 150 $ - 1 474 - 86,70%
Total Attendance :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 619 - 80,97%
Farm Level 2:	1000 - 15 $ - 795 - 79,51%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	23 812 - 95,25%
Average Income per Game	1 647 382 $
Year to Date Revenue	69 190 045 $
Farm
Home Games Left	0
Average Attendance - %	2 415 - 80,48%
Average Income per Game	85 758 $
Year to Date Revenue	3 601 836 $
Expense
Pro Players Total Salaries	68 450 000 $
Farm Players Total Salaries	1 100 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 182 972 $
Farm Year To Date Expenses	3 166 246 $
Pro Salary Cap To Date	64 182 945 $
Farm Salary Cap To Date	1 166 241 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	533 712 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 485 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	68 450 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	2 950 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	27 050 000 $
Current Bank Account	53 019 612 $
Projected Bank Account	53 019 612 $

Pro Players Salaries
Bobby Ryan	7 750 000 $ (2)
Jon Quick	6 000 000 $ (2)
Jaromir Jagr	6 000 000 $ (2)
Cody Franson	5 000 000 $ (1)
Evgeni Malkin	5 000 000 $ (2)
David Legwand	4 750 000 $ (1)
Joe Pavelski	4 000 000 $ (1)
Nick Schultz	3 500 000 $ (2)
Christian Ehrhoff	3 500 000 $ (1)
Mark Streit	3 500 000 $ (1)
Evander Kane	3 500 000 $ (2)
Michal Neuvirth	2 250 000 $ (2)
Tomas Fleischmann	1 900 000 $ (1)
Martin Havlat	1 800 000 $ (1)
Mikhail Grabovski	1 750 000 $ (2)
Alexei Emelin	1 400 000 $ (1)
Marcus Johansson	1 250 000 $ (2)
Dany Laramée	1 000 000 $ (1)
Marco Scandella	1 000 000 $ (3)
Dale Weise	1 000 000 $ (1)
Mikael Backlund	1 000 000 $ (2)
Radko Gudas	550 000 $ (1)
Calvin de Haan	550 000 $ (3)
Dylan Larkin	500 000 $ (3)
Total Pro Players	24
Salary Commitment
Year 13 : 68 450 000,00 $
Year 14 : 40 050 000,00 $
Year 15 : 2 050 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 8 250 000,00 $
Year 14 : 8 250 000,00 $
Year 15 : 500 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Gabriel Bourque	100 000 $ (4)
Magnus Paajarvi	100 000 $ (2)
Christopher Gibson	100 000 $ (3)
Kevin Fiala	50 000 $ (3)
Leon Draisaitl	50 000 $ (3)
Jyrki Jokipakka	50 000 $ (3)
Mark Pysyk	50 000 $ (4)
Casey Bailey	50 000 $ (3)
Hunter Shinkaruk	50 000 $ (3)
Malcolm Subban	50 000 $ (2)
Viktor Arvidsson	50 000 $ (3)
Max Friberg	50 000 $ (3)
Tyler Graovac	50 000 $ (3)
Nathan Lieuwen	45 000 $ (2)
Erik Haula	45 000 $ (2)
Dustin Tokarski	35 000 $ (1)
Tyler Wotherspoon	35 000 $ (2)
Jarred Tinordi	35 000 $ (1)
Nathan Beaulieu	35 000 $ (1)
Stefan Matteau	35 000 $ (1)
Michael Sgarbossa (Out of Payroll)	35 000 $ (1)
Mikhail Grigorenko	35 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 13 : 1 135 000,00 $
Year 14 : 925 000,00 $
Year 15 : 650 000,00 $
Year 16 : 150 000,00 $
Salary Average Commitment
Year 13 : 550 000,00 $
Year 14 : 550 000,00 $
Year 15 : 500 000,00 $
Year 16 : 0,00 $

MONTREAL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6600 - 85 $ - 6 588 - 99,82%
Level 2:	5700 - 50 $ - 3 920 - 68,76%
Level 3:	2700 - 27 $ - 2 375 - 87,95%
Level 4:	4773 - 24 $ - 3 855 - 80,78%
Luxury:	1500 - 129 $ - 1 465 - 97,68%
Total Attendance :	21273
Farm
Farm Level 1:	2000 - 35 $ - 1 605 - 80,25%
Farm Level 2:	1000 - 15 $ - 794 - 79,38%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 203 - 85,57%
Average Income per Game	1 573 127 $
Year to Date Revenue	66 071 332 $
Farm
Home Games Left	0
Average Attendance - %	2 399 - 79,96%
Average Income per Game	85 105 $
Year to Date Revenue	3 574 398 $
Expense
Pro Players Total Salaries	50 450 000 $
Farm Players Total Salaries	1 560 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	49 306 796 $
Farm Year To Date Expenses	3 423 811 $
Pro Salary Cap To Date	47 306 829 $
Farm Salary Cap To Date	1 423 839 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	397 348 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 970 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	50 450 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	20 950 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	9 050 000 $
Current Bank Account	95 133 319 $
Projected Bank Account	95 133 319 $

Pro Players Salaries
Antoine Vermette	5 000 000 $ (2)
Mike Ribeiro	4 750 000 $ (1)
David Savard	4 000 000 $ (3)
Cam Atkinson	4 000 000 $ (3)
Jaroslav Halak	3 750 000 $ (1)
Matt Cullen	3 500 000 $ (2)
Kevin Klein	3 000 000 $ (2)
Martin Erat	2 500 000 $ (1)
R.J. Umberger	2 500 000 $ (1)
Aaron Ekblad	2 000 000 $ (3)
Mike Weaver	1 800 000 $ (1)
Mark Stuart	1 800 000 $ (1)
Brandon Prust	1 750 000 $ (2)
Patrick Maroon	1 500 000 $ (2)
Ben Lovejoy	1 400 000 $ (1)
Matt Irwin	1 250 000 $ (1)
Vyacheslav Voinov	1 250 000 $ (3)
Justin Fontaine	1 000 000 $ (2)
Pat Bussieres	1 000 000 $ (1)
Alex Killorn	750 000 $ (1)
Ryan White	700 000 $ (2)
Michael Hutchinson	450 000 $ (2)
Johnny Gaudreau	450 000 $ (2)
Bo Horvat	350 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 13 : 50 450 000,00 $
Year 14 : 28 950 000,00 $
Year 15 : 11 250 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 10 700 000,00 $
Year 14 : 10 700 000,00 $
Year 15 : 10 000 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Thomas Greiss	250 000 $ (3)
Grant Clitsome	150 000 $ (2)
David Pastrnak	100 000 $ (3)
Sean Bergenheim	95 000 $ (1)
Dylan Olsen	75 000 $ (3)
Corey Tropp	75 000 $ (2)
Benn Ferriero	75 000 $ (1)
Marc-Andre Gragnani	70 000 $ (2)
Nick Palmieri	55 000 $ (1)
Quinton Howden	50 000 $ (4)
Nicolas Blanchard	50 000 $ (1)
Sam Bennett	50 000 $ (3)
Cedric Paquette	50 000 $ (2)
Beau Bennett	50 000 $ (4)
Tom Kuhnhackl	50 000 $ (3)
Brian Lashoff	45 000 $ (1)
Paul Postma	45 000 $ (1)
Jason Akeson	45 000 $ (1)
Louis Leblanc	40 000 $ (3)
Mark Visentin	35 000 $ (2)
Nicolas Deslauriers	35 000 $ (1)
Scott Laughton	35 000 $ (1)
Nikita Zadorov	35 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 13 : 1 560 000,00 $
Year 14 : 1 080 000,00 $
Year 15 : 665 000,00 $
Year 16 : 100 000,00 $
Salary Average Commitment
Year 13 : 270 000,00 $
Year 14 : 270 000,00 $
Year 15 : 235 000,00 $
Year 16 : 0,00 $

NASHVILLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6175 - 90 $ - 6 175 - 100,00%
Level 2:	5150 - 60 $ - 5 147 - 99,94%
Level 3:	2250 - 60 $ - 1 447 - 64,33%
Level 4:	4350 - 45 $ - 1 967 - 45,22%
Luxury:	1025 - 100 $ - 1 025 - 100,00%
Total Attendance :	18950
Farm
Farm Level 1:	2000 - 35 $ - 1 578 - 78,89%
Farm Level 2:	1000 - 15 $ - 798 - 79,76%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 761 - 83,17%
Average Income per Game	1 428 012 $
Year to Date Revenue	59 976 505 $
Farm
Home Games Left	0
Average Attendance - %	2 375 - 79,18%
Average Income per Game	83 982 $
Year to Date Revenue	3 527 244 $
Expense
Pro Players Total Salaries	58 700 000 $
Farm Players Total Salaries	1 770 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 334 841 $
Farm Year To Date Expenses	4 249 248 $
Pro Salary Cap To Date	59 334 862 $
Farm Salary Cap To Date	2 249 230 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	459 848 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 561 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	58 700 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	12 700 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	17 300 000 $
Current Bank Account	57 354 633 $
Projected Bank Account	57 354 633 $

Pro Players Salaries
Antti Niemi	8 000 000 $ (2)
Shane Doan	5 000 000 $ (2)
Ondrej Pavelec	4 500 000 $ (3)
James Neal	4 000 000 $ (3)
Troy Brouwer	3 750 000 $ (1)
Brandon Dubinsky	3 750 000 $ (1)
Dion Phaneuf	3 750 000 $ (1)
Artem Anisimov	3 500 000 $ (1)
Jason Garrison	3 000 000 $ (2)
Sam Gagner	3 000 000 $ (3)
Michael Frolik	2 750 000 $ (2)
Mason Raymond	2 000 000 $ (2)
Luke Schenn	1 750 000 $ (1)
Justin Abdelkader	1 500 000 $ (2)
Eric Gryba	1 250 000 $ (1)
Josh Bailey	1 250 000 $ (1)
Michael Del Zotto	1 250 000 $ (1)
Justin Braun	1 000 000 $ (1)
Stéphane Blanchette	1 000 000 $ (4)
Nathan Gerbe	1 000 000 $ (1)
Brenden Dillon	1 000 000 $ (4)
Martin Marincin	350 000 $ (1)
Kevin Hayes	350 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 13 : 58 700 000,00 $
Year 14 : 36 100 000,00 $
Year 15 : 13 500 000,00 $
Year 16 : 2 000 000,00 $
Salary Average Commitment
Year 13 : 11 100 000,00 $
Year 14 : 9 850 000,00 $
Year 15 : 9 500 000,00 $
Year 16 : 1 000 000,00 $

Farm Players Salaries
Anton Khudobin	165 000 $ (1)
Dwight King	150 000 $ (3)
Alex Stalock	125 000 $ (2)
Jamie McBain	100 000 $ (1)
Marc-Andre Cliche	100 000 $ (1)
Marcus Foligno	100 000 $ (4)
Jared Cowen	75 000 $ (2)
Matt D'Agostini	75 000 $ (1)
Richard Clune	60 000 $ (2)
Tyler Bunz	50 000 $ (2)
Steve Kampfer	50 000 $ (1)
Chris Summers	50 000 $ (1)
Andrew Campbell	50 000 $ (2)
Jake Virtanen	50 000 $ (3)
Ryan Murray	45 000 $ (1)
Tye McGinn	45 000 $ (1)
Matt Donovan	45 000 $ (1)
Mattias Tedenby	40 000 $ (2)
Nikita Filatov	40 000 $ (1)
Ben Maxwell	40 000 $ (1)
Kenny Agostino	35 000 $ (2)
Niklas Svedberg	35 000 $ (1)
William Karlsson	35 000 $ (2)
Shawn Lalonde	35 000 $ (1)
Jean-Gabriel Pageau	35 000 $ (2)
Drew LeBlanc	35 000 $ (1)
David Broll	35 000 $ (2)
Johan Sundstrom	35 000 $ (1)
Jamie Devane	35 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 13 : 1 770 000,00 $
Year 14 : 840 000,00 $
Year 15 : 300 000,00 $
Year 16 : 100 000,00 $
Salary Average Commitment
Year 13 : 50 000,00 $
Year 14 : 50 000,00 $
Year 15 : 50 000,00 $
Year 16 : 0,00 $

NEWJERSEY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - 90 $ - 6 699 - 95,70%
Level 2:	7000 - 60 $ - 6 285 - 89,79%
Level 3:	4000 - 25 $ - 3 256 - 81,39%
Level 4:	5000 - 20 $ - 4 831 - 96,61%
Luxury:	2000 - 90 $ - 1 623 - 81,13%
Total Attendance :	25000
Farm
Farm Level 1:	2000 - 30 $ - 1 618 - 80,91%
Farm Level 2:	1000 - 10 $ - 797 - 79,70%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	22 693 - 90,77%
Average Income per Game	1 671 255 $
Year to Date Revenue	70 192 706 $
Farm
Home Games Left	0
Average Attendance - %	2 415 - 80,51%
Average Income per Game	74 625 $
Year to Date Revenue	3 134 241 $
Expense
Pro Players Total Salaries	54 300 000 $
Farm Players Total Salaries	1 120 000 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 106 808 $
Farm Year To Date Expenses	1 561 105 $
Pro Salary Cap To Date	50 106 821 $
Farm Salary Cap To Date	1 211 100 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	426 515 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 136 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	54 300 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	17 100 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	12 900 000 $
Current Bank Account	43 493 959 $
Projected Bank Account	43 493 959 $

Pro Players Salaries
Zdeno Chara	6 000 000 $ (2)
Joel Ward	5 000 000 $ (2)
Sergei Bobrovsky	5 000 000 $ (1)
Matt Moulson	3 750 000 $ (1)
Erik Karlsson	3 500 000 $ (1)
Matt Duchene	3 500 000 $ (2)
Vincent Lecavalier	3 500 000 $ (1)
Andrew Ference	3 500 000 $ (2)
Steve Ott	2 500 000 $ (1)
Marian Gaborik	2 500 000 $ (1)
Mark Scheifele	2 000 000 $ (4)
Jonathan Ericsson	2 000 000 $ (1)
Ryane Clowe	1 800 000 $ (1)
Tyler Ennis	1 750 000 $ (2)
Brian Boyle	1 250 000 $ (1)
Ryan Ellis	1 000 000 $ (4)
Yannick Turgeon	1 000 000 $ (1)
Dave Bolland	1 000 000 $ (1)
Brayden McNabb	1 000 000 $ (4)
Jeff Schultz	750 000 $ (1)
Karri Ramo	750 000 $ (1)
Tyler Toffoli	450 000 $ (1)
Evgeny Kuznetsov	450 000 $ (2)
Philip Samuelsson	350 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 13 : 54 300 000,00 $
Year 14 : 24 550 000,00 $
Year 15 : 4 000 000,00 $
Year 16 : 4 000 000,00 $
Salary Average Commitment
Year 13 : 1 000 000,00 $
Year 14 : 0,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $

Farm Players Salaries
Chris Neil	175 000 $ (2)
Pierre-Marc Bouchard	150 000 $ (1)
Laurent Brossoit	100 000 $ (3)
David Booth	100 000 $ (1)
Guillaume Latendresse	100 000 $ (1)
Ty Wishart	75 000 $ (1)
Tom Sestito	75 000 $ (1)
Valeri Nichushkin	55 000 $ (2)
Drew Shore	45 000 $ (1)
Tanner Pearson	45 000 $ (2)
Jamie Oleksiak	45 000 $ (2)
Linden Vey	45 000 $ (2)
Patrice Cormier	40 000 $ (2)
Brian Dumoulin	35 000 $ (2)
Ryan Sproul	35 000 $ (2)
Total Farm Players	15
Salary Commitment
Year 13 : 1 120 000,00 $
Year 14 : 575 000,00 $
Year 15 : 100 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 100 000,00 $
Year 14 : 100 000,00 $
Year 15 : 100 000,00 $
Year 16 : 0,00 $

PHILADELPHIE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6994 - 91 $ - 6 913 - 98,84%
Level 2:	6994 - 50 $ - 6 538 - 93,48%
Level 3:	3994 - 8 $ - 3 517 - 88,06%
Level 4:	4994 - 7 $ - 4 983 - 99,77%
Luxury:	1994 - 99 $ - 1 583 - 79,40%
Total Attendance :	24970
Farm
Farm Level 1:	2000 - 32 $ - 1 629 - 81,47%
Farm Level 2:	1000 - 12 $ - 824 - 82,38%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	23 535 - 94,25%
Average Income per Game	1 472 275 $
Year to Date Revenue	61 835 569 $
Farm
Home Games Left	0
Average Attendance - %	2 453 - 81,77%
Average Income per Game	77 753 $
Year to Date Revenue	3 265 609 $
Expense
Pro Players Total Salaries	71 150 000 $
Farm Players Total Salaries	1 417 500 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 199 266 $
Farm Year To Date Expenses	3 791 090 $
Pro Salary Cap To Date	68 199 238 $
Farm Salary Cap To Date	1 791 068 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	554 167 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 890 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 150 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	250 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	29 750 000 $
Current Bank Account	115 196 110 $
Projected Bank Account	115 196 110 $

Pro Players Salaries
Zach Parise	9 000 000 $ (2)
Sidney Crosby	6 750 000 $ (1)
Alexander Edler	6 500 000 $ (1)
Alex Tanguay	6 000 000 $ (1)
Devan Dubnyk	5 500 000 $ (1)
Jordan Eberle	5 500 000 $ (2)
Kristopher Letang	4 750 000 $ (2)
Tyson Barrie	4 500 000 $ (4)
Frans Nielsen	3 750 000 $ (1)
Willie Mitchell	3 500 000 $ (2)
Daniel Girardi	3 500 000 $ (1)
Craig Smith	3 000 000 $ (3)
Brad Stuart	1 800 000 $ (1)
Brooks Laich	1 750 000 $ (2)
Tyler Myers	1 250 000 $ (1)
Andrew Shaw	1 000 000 $ (4)
Chris Turg	1 000 000 $ (1)
Brendan Gallagher	750 000 $ (1)
Charlie Coyle	550 000 $ (1)
Jason Zucker	450 000 $ (1)
Philipp Grubauer	350 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 71 150 000,00 $
Year 14 : 33 000 000,00 $
Year 15 : 8 500 000,00 $
Year 16 : 5 500 000,00 $
Salary Average Commitment
Year 13 : 24 250 000,00 $
Year 14 : 12 250 000,00 $
Year 15 : 7 500 000,00 $
Year 16 : 4 500 000,00 $

Farm Players Salaries
Ryan Carter	175 000 $ (2)
Bryce Salvador (Out of Payroll)	135 000 $ (1)
John Erskine	100 000 $ (1)
Ben Scrivens	100 000 $ (1)
Spencer Machacek	75 000 $ (1)
Michael Blunden	72 500 $ (1)
Maxime Sauve	70 000 $ (3)
Zack Kassian	55 000 $ (1)
T.J. Brennan	55 000 $ (1)
Jacob De La Rose	50 000 $ (3)
Justin Shugg	50 000 $ (3)
Curtis Hamilton	50 000 $ (3)
Matt Kassian	50 000 $ (1)
Darnell Nurse	50 000 $ (3)
Shane Prince	50 000 $ (3)
Rocco Grimaldi (Out of Payroll)	50 000 $ (3)
Stefan Elliott	50 000 $ (4)
Duncan Siemens	50 000 $ (3)
Connor Murphy	45 000 $ (1)
Dalton Prout	45 000 $ (1)
Morgan Rielly	45 000 $ (1)
Evgeny Grachev	40 000 $ (2)
Kent Simpson	35 000 $ (1)
Xavier Ouellet	35 000 $ (1)
Kevin Connauton	35 000 $ (1)
Stephane Da Costa	35 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 13 : 1 602 500,00 $
Year 14 : 685 000,00 $
Year 15 : 470 000,00 $
Year 16 : 50 000,00 $
Salary Average Commitment
Year 13 : 512 500,00 $
Year 14 : 512 500,00 $
Year 15 : 512 500,00 $
Year 16 : 50 000,00 $

PITTSBURGH

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	8000 - 90 $ - 6 832 - 85,39%
Level 2:	8000 - 44 $ - 6 152 - 76,90%
Level 3:	2500 - 37 $ - 2 285 - 91,38%
Level 4:	5000 - 23 $ - 4 377 - 87,54%
Luxury:	1500 - 150 $ - 1 365 - 90,97%
Total Attendance :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 639 - 81,95%
Farm Level 2:	1000 - 15 $ - 827 - 82,65%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	21 010 - 84,04%
Average Income per Game	1 619 150 $
Year to Date Revenue	68 004 319 $
Farm
Home Games Left	0
Average Attendance - %	2 466 - 82,19%
Average Income per Game	87 207 $
Year to Date Revenue	3 662 685 $
Expense
Pro Players Total Salaries	41 400 000 $
Farm Players Total Salaries	1 640 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 060 596 $
Farm Year To Date Expenses	4 277 547 $
Pro Salary Cap To Date	51 060 620 $
Farm Salary Cap To Date	2 277 528 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	328 788 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 576 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	41 400 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	30 000 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	0 $
Current Bank Account	373 843 673 $
Projected Bank Account	373 843 673 $

Pro Players Salaries
Roberto Luongo	6 000 000 $ (1)
Shawn Horcoff	3 500 000 $ (2)
Nazem Kadri	3 500 000 $ (2)
Jared Spurgeon	3 000 000 $ (3)
Mike Santorelli	3 000 000 $ (2)
Pat Dwyer	1 800 000 $ (1)
Ryan McDonagh	1 750 000 $ (2)
Eddie Lack	1 750 000 $ (2)
Paul Gaustad	1 750 000 $ (2)
Matt Beleskey	1 500 000 $ (3)
Paul Ranger	1 500 000 $ (1)
Jiri Tlusty	1 250 000 $ (2)
Cam Fowler	1 250 000 $ (3)
Jordie Benn	1 250 000 $ (2)
Nick Bonino	1 000 000 $ (1)
Chris Thorburn	1 000 000 $ (1)
Al Iafrate	1 000 000 $ (1)
Mark Arcobello	1 000 000 $ (2)
Alex Burmistrov	1 000 000 $ (3)
Colin Wilson	1 000 000 $ (1)
Mackenzie Skapski	1 000 000 $ (3)
Olli Maatta	550 000 $ (2)
Zemgus Girgensons (Out of Payroll)	350 000 $ (1)
Shayne Gostisbehere	350 000 $ (2)
Michael Latta	350 000 $ (1)
Nick Bjugstad	350 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 13 : 41 750 000,00 $
Year 14 : 27 400 000,00 $
Year 15 : 7 750 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 4 750 000,00 $
Year 14 : 4 750 000,00 $
Year 15 : 3 500 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Carl Gunnarsson	190 000 $ (1)
Nick Holden	150 000 $ (2)
Nate Thompson	150 000 $ (2)
Derek Dorsett	125 000 $ (2)
Matt Martin	125 000 $ (2)
Anders Lindback	125 000 $ (1)
Ryan Stanton (Out of Payroll)	100 000 $ (2)
David Schlemko	75 000 $ (2)
Dustin Jeffrey	75 000 $ (1)
Matt Halischuk (Out of Payroll)	75 000 $ (2)
Mark Fraser	70 000 $ (3)
Boone Jenner	55 000 $ (2)
Phillip Di Giuseppe	50 000 $ (3)
Brock McGinn	50 000 $ (3)
Matt Puempel	50 000 $ (3)
Scott Mayfield (Out of Payroll)	50 000 $ (3)
Marek Mazanec	45 000 $ (2)
Jayson Megna	45 000 $ (2)
Roman Horak	45 000 $ (1)
Kevin Poulin	40 000 $ (2)
Nate Schmidt	35 000 $ (2)
Christian Thomas	35 000 $ (1)
Alex Petrovic	35 000 $ (1)
Tom Wilson	35 000 $ (1)
Connor Carrick	35 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 13 : 1 865 000,00 $
Year 14 : 1 325 000,00 $
Year 15 : 270 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 460 000,00 $
Year 14 : 270 000,00 $
Year 15 : 270 000,00 $
Year 16 : 0,00 $

SANJOSE

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6500 - 140 $ - 3 991 - 61,41%
Level 2:	5500 - 75 $ - 4 262 - 77,49%
Level 3:	2300 - 30 $ - 2 300 - 100,00%
Level 4:	4396 - 25 $ - 3 730 - 84,85%
Luxury:	1400 - 210 $ - 947 - 67,68%
Total Attendance :	20096
Farm
Farm Level 1:	2000 - 35 $ - 1 656 - 82,81%
Farm Level 2:	1000 - 15 $ - 820 - 81,97%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 231 - 75,79%
Average Income per Game	1 549 569 $
Year to Date Revenue	65 081 906 $
Farm
Home Games Left	0
Average Attendance - %	2 476 - 82,53%
Average Income per Game	87 826 $
Year to Date Revenue	3 688 684 $
Expense
Pro Players Total Salaries	67 300 000 $
Farm Players Total Salaries	1 810 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 070 453 $
Farm Year To Date Expenses	3 739 769 $
Pro Salary Cap To Date	58 070 442 $
Farm Salary Cap To Date	1 739 790 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	525 000 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 864 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	67 300 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	4 100 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	25 900 000 $
Current Bank Account	137 014 464 $
Projected Bank Account	137 014 464 $

Pro Players Salaries
Marian Hossa	9 000 000 $ (2)
Brian Gionta	5 000 000 $ (2)
Tyler Bozak	5 000 000 $ (2)
Jay Bouwmeester	5 000 000 $ (2)
Brent Seabrook	5 000 000 $ (2)
Brad Richards	4 750 000 $ (1)
David Krejci	4 750 000 $ (1)
Anton Stralman	4 000 000 $ (3)
Johnny Oduya	3 500 000 $ (2)
Matt Niskanen	3 000 000 $ (3)
Rick Nash	2 750 000 $ (1)
Brad Boyes	2 500 000 $ (1)
Braden Holtby	2 250 000 $ (2)
Tom Gilbert	1 800 000 $ (1)
Trevor Daley	1 500 000 $ (1)
Erik Condra	1 500 000 $ (3)
Jannik Hansen	1 400 000 $ (1)
Jonathan Bernier	1 250 000 $ (1)
Nick Leddy	1 250 000 $ (3)
Daniel Pelchat	1 000 000 $ (4)
Antoine Roussel	550 000 $ (1)
Tyler Johnson	550 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 13 : 67 300 000,00 $
Year 14 : 45 500 000,00 $
Year 15 : 10 750 000,00 $
Year 16 : 1 000 000,00 $
Salary Average Commitment
Year 13 : 8 500 000,00 $
Year 14 : 8 500 000,00 $
Year 15 : 8 500 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Cam Ward	275 000 $ (2)
Mark Letestu	200 000 $ (1)
Anton Volchenkov	180 000 $ (1)
Robert Bortuzzo (Out of Payroll)	150 000 $ (3)
Richard Bachman	125 000 $ (2)
Kyle Clifford	100 000 $ (2)
Taylor Beck	100 000 $ (4)
Andreas Nodl	75 000 $ (2)
Jonathan Audy-Marchessault	70 000 $ (3)
Jordan Schroeder	70 000 $ (3)
Sven Andrighetto	50 000 $ (2)
Chris Tierney	50 000 $ (2)
Mirco Mueller	50 000 $ (2)
Maxwell Reinhart	50 000 $ (2)
Matt Taormina	50 000 $ (1)
Joni Ortio	50 000 $ (2)
Eric Gelinas	45 000 $ (1)
Erik Gustafsson	45 000 $ (1)
Zach Redmond	45 000 $ (1)
Matt Hackett	40 000 $ (3)
Michael Bournival	35 000 $ (1)
Calle Jarnkrok	35 000 $ (1)
Michael Chaput	35 000 $ (1)
Craig Cunningham	35 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 13 : 1 960 000,00 $
Year 14 : 1 255 000,00 $
Year 15 : 430 000,00 $
Year 16 : 100 000,00 $
Salary Average Commitment
Year 13 : 370 000,00 $
Year 14 : 320 000,00 $
Year 15 : 290 000,00 $
Year 16 : 0,00 $

TAMPABAY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	7000 - 100 $ - 5 390 - 77,00%
Level 2:	6000 - 70 $ - 4 631 - 77,18%
Level 3:	3000 - 50 $ - 1 799 - 59,98%
Level 4:	4135 - 30 $ - 3 044 - 73,60%
Luxury:	1000 - 249 $ - 806 - 80,58%
Total Attendance :	21135
Farm
Farm Level 1:	2000 - 35 $ - 1 644 - 82,19%
Farm Level 2:	1000 - 15 $ - 806 - 80,63%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 669 - 74,14%
Average Income per Game	1 556 299 $
Year to Date Revenue	65 364 557 $
Farm
Home Games Left	0
Average Attendance - %	2 450 - 81,67%
Average Income per Game	87 035 $
Year to Date Revenue	3 655 490 $
Expense
Pro Players Total Salaries	51 850 000 $
Farm Players Total Salaries	1 817 500 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 425 415 $
Farm Year To Date Expenses	2 178 081 $
Pro Salary Cap To Date	51 425 360 $
Farm Salary Cap To Date	1 828 104 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	407 955 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 420 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	51 850 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	19 550 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	10 450 000 $
Current Bank Account	47 624 131 $
Projected Bank Account	47 624 131 $

Pro Players Salaries
Patrick Marleau	7 250 000 $ (1)
Ryan Kesler	6 000 000 $ (2)
Mike Smith	5 500 000 $ (2)
Bryan Little	5 000 000 $ (3)
Andy Greene	3 500 000 $ (1)
Johan Franzen	3 500 000 $ (2)
Mike Hoffman	3 000 000 $ (3)
Patrik Berglund	3 000 000 $ (3)
Jeff Petry	2 000 000 $ (2)
David Desharnais	2 000 000 $ (1)
Sean Couturier	2 000 000 $ (4)
Jeff Skinner	1 750 000 $ (3)
Zach Bogosian	1 250 000 $ (1)
Tommy Wingels	1 250 000 $ (1)
P-A Aubin	1 000 000 $ (2)
Frederik Andersen	1 000 000 $ (2)
Alex Galchenyuk	750 000 $ (1)
Erik Gudbranson	750 000 $ (3)
Seth Jones	550 000 $ (2)
Thomas Hickey	450 000 $ (1)
Nikita Kucherov	350 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 51 850 000,00 $
Year 14 : 35 050 000,00 $
Year 15 : 15 500 000,00 $
Year 16 : 2 000 000,00 $
Salary Average Commitment
Year 13 : 11 000 000,00 $
Year 14 : 11 000 000,00 $
Year 15 : 11 000 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Evgeni Nabokov	300 000 $ (1)
Josh Harding	250 000 $ (1)
Eric Nystrom	180 000 $ (1)
Rene Bourque	135 000 $ (1)
Joe Colborne	100 000 $ (3)
Mark Fistric	95 000 $ (1)
Casey Cizikas	75 000 $ (1)
Jim O'Brien	75 000 $ (1)
Matt Hunwick	72 500 $ (1)
Bobby Sanguinetti	70 000 $ (3)
Eric Tangradi (Out of Payroll)	55 000 $ (1)
Jacob Josefson	55 000 $ (2)
Joe Morrow	50 000 $ (3)
Alex Chiasson	45 000 $ (1)
Carter Ashton	45 000 $ (1)
Markus Granlund	45 000 $ (2)
Austin Watson	45 000 $ (1)
Brett Bulmer	40 000 $ (3)
Jiri Sekac	35 000 $ (2)
Jonathan Drouin	35 000 $ (2)
Alex Khokhlachev	35 000 $ (2)
Andrei Vasilevskiy	35 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 13 : 1 872 500,00 $
Year 14 : 500 000,00 $
Year 15 : 260 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 120 000,00 $
Year 14 : 120 000,00 $
Year 15 : 120 000,00 $
Year 16 : 0,00 $

TORONTO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6931 - 95 $ - 5 777 - 83,35%
Level 2:	5900 - 60 $ - 5 829 - 98,79%
Level 3:	2700 - 35 $ - 2 699 - 99,96%
Level 4:	4419 - 15 $ - 4 419 - 100,00%
Luxury:	1550 - 190 $ - 1 031 - 66,50%
Total Attendance :	21500
Farm
Farm Level 1:	2000 - 35 $ - 1 589 - 79,46%
Farm Level 2:	1000 - 15 $ - 793 - 79,29%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	19 754 - 91,88%
Average Income per Game	1 568 881 $
Year to Date Revenue	65 893 018 $
Farm
Home Games Left	0
Average Attendance - %	2 382 - 79,41%
Average Income per Game	84 398 $
Year to Date Revenue	3 544 704 $
Expense
Pro Players Total Salaries	68 700 000 $
Farm Players Total Salaries	1 657 500 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 235 398 $
Farm Year To Date Expenses	3 305 403 $
Pro Salary Cap To Date	66 310 428 $
Farm Salary Cap To Date	1 305 407 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	523 106 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 708 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	68 700 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	2 700 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	27 300 000 $
Current Bank Account	168 605 405 $
Projected Bank Account	168 605 405 $

Pro Players Salaries
Henrik Zetterberg	9 000 000 $ (2)
Chris Kunitz	6 000 000 $ (2)
Claude Giroux	5 000 000 $ (1)
Anze Kopitar	5 000 000 $ (2)
Drew Stafford	4 000 000 $ (2)
Dustin Byfuglien	3 750 000 $ (1)
Alex Burrows	3 500 000 $ (2)
Marek Zidlicky	3 500 000 $ (1)
Justin Williams	3 500 000 $ (1)
James Wisniewski	3 500 000 $ (2)
Corey Crawford	3 500 000 $ (1)
Pascal Dupuis	3 500 000 $ (2)
Gustav Nyquist	3 000 000 $ (2)
Travis Zajac	3 000 000 $ (2)
Kevin Shattenkirk	2 000 000 $ (1)
Dominic Moore	1 350 000 $ (1)
Jimmy Hayes	1 250 000 $ (2)
Dmitry Kulikov	1 000 000 $ (2)
Alexandre Bourgon	1 000 000 $ (3)
Jason Demers	750 000 $ (1)
Sean Monahan	550 000 $ (2)
Michael Stone	550 000 $ (1)
Jordan Binnington	500 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 13 : 68 700 000,00 $
Year 14 : 44 800 000,00 $
Year 15 : 1 500 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 500 000,00 $
Year 14 : 500 000,00 $
Year 15 : 500 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Adam Pardy	175 000 $ (2)
Andrew Hammond	150 000 $ (3)
Nikita Nikitin	125 000 $ (2)
Mike Weber	125 000 $ (2)
Anton Forsberg	100 000 $ (3)
Nail Yakupov	100 000 $ (1)
Colton Sceviour	100 000 $ (2)
Joe Finley	75 000 $ (2)
Peter Regin	72 500 $ (1)
Paul Bissonnette	70 000 $ (2)
Zach Boychuk	55 000 $ (1)
Alex Plante	55 000 $ (1)
Tomas Vincour	55 000 $ (2)
Ryan Bourque	50 000 $ (2)
Danny Biega	50 000 $ (3)
Richard Panik	45 000 $ (1)
Cody Ceci	45 000 $ (2)
Ryan Murphy	35 000 $ (1)
Seth Griffith	35 000 $ (2)
Frank Corrado	35 000 $ (1)
Jared Staal	35 000 $ (1)
Dmitrij Jaskin	35 000 $ (1)
Sami Aittokallio	35 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 13 : 1 657 500,00 $
Year 14 : 1 155 000,00 $
Year 15 : 300 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 425 000,00 $
Year 14 : 425 000,00 $
Year 15 : 300 000,00 $
Year 16 : 0,00 $

WINNIPEG

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6500 - 95 $ - 6 070 - 93,38%
Level 2:	5500 - 65 $ - 4 969 - 90,35%
Level 3:	2000 - 40 $ - 1 936 - 96,80%
Level 4:	4000 - 25 $ - 3 491 - 87,26%
Luxury:	1000 - 200 $ - 950 - 95,03%
Total Attendance :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 628 - 81,42%
Farm Level 2:	1000 - 15 $ - 825 - 82,47%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 416 - 91,66%
Average Income per Game	1 563 560 $
Year to Date Revenue	65 669 539 $
Farm
Home Games Left	0
Average Attendance - %	2 453 - 81,77%
Average Income per Game	86 704 $
Year to Date Revenue	3 641 568 $
Expense
Pro Players Total Salaries	69 400 000 $
Farm Players Total Salaries	1 725 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 283 320 $
Farm Year To Date Expenses	4 065 810 $
Pro Salary Cap To Date	70 283 359 $
Farm Salary Cap To Date	2 065 787 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	540 909 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 220 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	69 400 000 $
Estimate Under Maximum Salary Cap of 71 400 000 $	2 000 000 $
Estimate Over Minimum Salary Cap of 41 400 000 $	28 000 000 $
Current Bank Account	38 757 864 $
Projected Bank Account	38 757 864 $

Pro Players Salaries
Patrice Bergeron	11 000 000 $ (2)
Cory Schneider	8 000 000 $ (2)
Patrick Kane	7 500 000 $ (1)
Marc-Edouard Vlasic	7 000 000 $ (3)
Nick Foligno	6 750 000 $ (2)
Ryan Nugent-Hopkins	4 000 000 $ (4)
Jamie Benn	3 500 000 $ (1)
Scott Hartnell	3 500 000 $ (1)
Ron Hainsey	3 500 000 $ (2)
Jiri Hudler	2 750 000 $ (1)
Andrew Cogliano	2 750 000 $ (2)
Jonas Brodin	2 000 000 $ (4)
Johnny Boychuk (Out of Payroll)	1 900 000 $ (1)
Braydon Coburn	1 500 000 $ (2)
Kris Versteeg	1 500 000 $ (3)
Karl Alzner	1 250 000 $ (1)
Nathan Marois	1 000 000 $ (4)
Peter Holland	750 000 $ (3)
Antti Raanta	450 000 $ (2)
Filip Forsberg	350 000 $ (1)
Matt Tennyson	350 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 71 300 000,00 $
Year 14 : 50 200 000,00 $
Year 15 : 16 250 000,00 $
Year 16 : 7 000 000,00 $
Salary Average Commitment
Year 13 : 19 000 000,00 $
Year 14 : 19 000 000,00 $
Year 15 : 8 000 000,00 $
Year 16 : 1 000 000,00 $

Farm Players Salaries
Chad Johnson	175 000 $ (2)
Adam McQuaid	150 000 $ (3)
Marcus Kruger	150 000 $ (3)
Jack Skille	125 000 $ (1)
Jakub Kindl	125 000 $ (1)
Viktor Fasth	125 000 $ (1)
Brian Gibbons	100 000 $ (2)
Josh Jooris	100 000 $ (3)
Vincent Trocheck	100 000 $ (3)
Cam Barker	75 000 $ (1)
Cody Goloubef	70 000 $ (3)
Kyle Cumiskey	70 000 $ (3)
Andrei Loktionov	55 000 $ (2)
Tim Erixon	55 000 $ (3)
Jesper Fast	50 000 $ (3)
David Musil	50 000 $ (3)
David Rundblad	40 000 $ (3)
Carl Klingberg	40 000 $ (3)
Magnus Hellberg	35 000 $ (1)
Matt Nieto	35 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 13 : 1 725 000,00 $
Year 14 : 1 205 000,00 $
Year 15 : 875 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 320 000,00 $
Year 14 : 320 000,00 $
Year 15 : 320 000,00 $
Year 16 : 0,00 $

Team	Current Fund	Payroll	Under Maximum of 71 400 000 $	Over Minimum of 41 400 000 $	Farm Salary Cap	Under Maximum of 3 000 000 $	Pro Players	Farm Players	Total Players
ANAHEIM	222 046 470 $	62 500 000 $	8 900 000 $	21 100 000 $	1 945 000 $	1 055 000 $	25	22	47
ARIZONA	49 503 159 $	67 450 000 $	3 950 000 $	26 050 000 $	1 790 000 $	1 210 000 $	22	22	44
BOSTON	80 640 219 $	68 750 000 $	2 650 000 $	27 350 000 $	1 815 000 $	1 185 000 $	20	21	41
BUFFALO	73 883 415 $	70 950 000 $	450 000 $	29 550 000 $	1 500 000 $	1 500 000 $	23	19	42
CHICAGO	106 341 031 $	64 050 000 $	7 350 000 $	22 650 000 $	925 000 $	2 075 000 $	25	15	40
COLORADO	101 637 324 $	70 550 000 $	850 000 $	29 150 000 $	1 962 500 $	1 037 500 $	21	22	43
COLUMBUS	1 662 152 $	71 300 000 $	100 000 $	29 900 000 $	1 455 000 $	1 545 000 $	20	19	39
DALLAS	257 815 851 $	70 900 000 $	500 000 $	29 500 000 $	2 052 500 $	947 500 $	20	24	44
ISLANDERS	58 046 428 $	71 100 000 $	300 000 $	29 700 000 $	1 550 000 $	1 450 000 $	23	22	45
LOSANGELES	205 462 271 $	60 550 000 $	10 850 000 $	19 150 000 $	1 450 000 $	1 550 000 $	21	22	43
MINNESOTA	53 019 612 $	68 450 000 $	2 950 000 $	27 050 000 $	1 100 000 $	1 900 000 $	24	22	46
MONTREAL	95 133 319 $	50 450 000 $	20 950 000 $	9 050 000 $	1 560 000 $	1 440 000 $	24	23	47
NASHVILLE	57 354 633 $	58 700 000 $	12 700 000 $	17 300 000 $	1 770 000 $	1 230 000 $	23	29	52
NEWJERSEY	43 493 959 $	54 300 000 $	17 100 000 $	12 900 000 $	1 120 000 $	1 880 000 $	24	15	39
PHILADELPHIE	115 196 110 $	71 150 000 $	250 000 $	29 750 000 $	1 417 500 $	1 582 500 $	21	26	47
PITTSBURGH	373 843 673 $	41 400 000 $	30 000 000 $	0 $	1 640 000 $	1 360 000 $	26	25	51
SANJOSE	137 014 464 $	67 300 000 $	4 100 000 $	25 900 000 $	1 810 000 $	1 190 000 $	22	24	46
TAMPABAY	47 624 131 $	51 850 000 $	19 550 000 $	10 450 000 $	1 817 500 $	1 182 500 $	21	22	43
TORONTO	168 605 405 $	68 700 000 $	2 700 000 $	27 300 000 $	1 657 500 $	1 342 500 $	23	23	46
WINNIPEG	38 757 864 $	69 400 000 $	2 000 000 $	28 000 000 $	1 725 000 $	1 275 000 $	21	20	41

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 - %

Under Maximum of
71 400 000 $

Over Minimum of
41 400 000 $