LPHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7400 - 93 $ - 6 138 - 82,95%
Level 2:	6400 - 58 $ - 6 277 - 98,08%
Level 3:	3400 - 38 $ - 3 168 - 93,17%
Level 4:	4822 - 22 $ - 4 742 - 98,34%
Luxury :	1400 - 182 $ - 1 165 - 83,25%
Total Capacity :	23422
Farm
Farm Level 1:	2000 - 35 $ - 1 617 - 80,87%
Farm Level 2:	1000 - 15 $ - 815 - 81,55%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 491 - 91,75%
Average Income per Game	1 713 986 $
Year to Date Revenue	71 987 427 $
Farm
Home Games Left	0
Average Attendance - %	2 433 - 81,09%
Average Income per Game	86 049 $
Year to Date Revenue	3 614 040 $
Expense
Pro Players Total Salaries	71 250 000 $
Farm Players Total Salaries	3 330 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 311 558 $
Farm Year To Date Expenses	5 221 143 $
Pro Salary Cap To Date	69 311 531 $
Farm Salary Cap To Date	3 221 139 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	563 462 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	40 379 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	1 750 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	28 250 000 $
Current Bank Account	209 892 306 $
Projected Bank Account	209 892 306 $

Pro Players Salaries
Daniel Sedin	8 000 000 $ (1)
Claude Giroux	8 000 000 $ (3)
Steve Mason	7 000 000 $ (2)
Tomas Plekanec	6 000 000 $ (2)
P.K. Subban	5 000 000 $ (3)
Kyle Turris	5 000 000 $ (2)
Kyle Okposo	5 000 000 $ (2)
T.J. Brodie	4 000 000 $ (3)
Marc Methot	3 500 000 $ (2)
Dan Hamhuis	3 500 000 $ (1)
Brock Nelson	3 000 000 $ (3)
Adam Larsson	2 000 000 $ (3)
Dougie Hamilton	2 000 000 $ (3)
Mikael Granlund	2 000 000 $ (3)
Reilly Smith	2 000 000 $ (3)
Matthew Stajan	1 750 000 $ (1)
Brett Hull	1 000 000 $ (4)
Artemi Panarin	1 000 000 $ (2)
Jacob Markstrom	700 000 $ (2)
Mattias Ekholm	450 000 $ (1)
Alexander Wennberg	350 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 71 250 000,00 $
Year 15 : 57 200 000,00 $
Year 16 : 29 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 58 600 000,00 $
Year 15 : 48 500 000,00 $
Year 16 : 21 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 71 250 000,00 $
Year 15 : 57 200 000,00 $
Year 16 : 29 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries
David Perron	500 000 $ (2)
Jaden Schwartz	450 000 $ (3)
Jonas Gustavsson	275 000 $ (2)
Rickard Rakell	200 000 $ (4)
Ryan Spooner	200 000 $ (4)
J.T. Miller	200 000 $ (4)
Cody Hodgson	175 000 $ (2)
John Moore	150 000 $ (3)
Andrew MacDonald	150 000 $ (2)
Jordie Benn	125 000 $ (1)
Max Domi	100 000 $ (3)
Matt Dumba	100 000 $ (4)
Martin Jones	80 000 $ (1)
Colin Greening	70 000 $ (2)
Philip Larsen	55 000 $ (2)
Devante Smith-Pelly	55 000 $ (2)
Adam Clendening	50 000 $ (3)
Phillip Danault	50 000 $ (2)
William Nylander	50 000 $ (2)
Rinat Valiev	50 000 $ (3)
Teemu Pulkkinen	50 000 $ (3)
Emerson Etem	50 000 $ (4)
Jon Merrill	50 000 $ (4)
Oscar Lindberg	50 000 $ (2)
Damon Severson	45 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 14 : 3 330 000,00 $
Year 15 : 3 080 000,00 $
Year 16 : 1 650 000,00 $
Year 17 : 800 000,00 $
Salary Average Commitment
Year 14 : 2 345 000,00 $
Year 15 : 2 345 000,00 $
Year 16 : 1 200 000,00 $
Year 17 : 800 000,00 $

ARIZONA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6450 - 90 $ - 6 450 - 100,00%
Level 2:	5450 - 75 $ - 4 371 - 80,21%
Level 3:	2450 - 45 $ - 2 316 - 94,54%
Level 4:	4472 - 35 $ - 2 898 - 64,80%
Luxury :	1200 - 120 $ - 1 200 - 100,00%
Total Capacity :	20022
Farm
Farm Level 1:	2000 - 35 $ - 1 599 - 79,95%
Farm Level 2:	1000 - 15 $ - 816 - 81,64%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 236 - 86,08%
Average Income per Game	1 572 514 $
Year to Date Revenue	66 045 570 $
Farm
Home Games Left	0
Average Attendance - %	2 415 - 80,51%
Average Income per Game	85 264 $
Year to Date Revenue	3 581 103 $
Expense
Pro Players Total Salaries	72 000 000 $
Farm Players Total Salaries	2 305 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 729 233 $
Farm Year To Date Expenses	3 906 279 $
Pro Salary Cap To Date	67 729 238 $
Farm Salary Cap To Date	1 906 287 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	569 231 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	32 614 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	72 000 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	1 000 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	29 000 000 $
Current Bank Account	58 943 727 $
Projected Bank Account	58 943 727 $

Pro Players Salaries
Alexander Steen	8 000 000 $ (1)
David Backes	7 000 000 $ (2)
Phil Kessel	5 000 000 $ (3)
Niklas Kronwall	5 000 000 $ (2)
Wayne Simmonds	5 000 000 $ (3)
Erik Johnson	4 000 000 $ (2)
Ondrej Palat	4 000 000 $ (3)
Valtteri Filppula	3 500 000 $ (2)
Mark Streit	3 500 000 $ (2)
Trevor Daley	3 500 000 $ (2)
Darren Helm	3 000 000 $ (2)
Jason Garrison	3 000 000 $ (1)
Michael Stone	3 000 000 $ (3)
Torey Krug	3 000 000 $ (3)
Mika Zibanejad	2 000 000 $ (3)
Jamie McGinn	2 000 000 $ (1)
Cameron Talbot	1 750 000 $ (1)
Josh Bailey	1 500 000 $ (3)
Eric Gryba	1 250 000 $ (2)
Melker Karlsson	1 000 000 $ (2)
Michael Raffl	1 000 000 $ (1)
Boone Jenner	550 000 $ (1)
Nathan Lieuwen	450 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 14 : 72 000 000,00 $
Year 15 : 55 250 000,00 $
Year 16 : 23 500 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 57 000 000,00 $
Year 15 : 53 250 000,00 $
Year 16 : 21 500 000,00 $
Year 17 : 0,00 $
Salary Cap with 1 Way Contract
Year 14 : 72 000 000,00 $
Year 15 : 55 250 000,00 $
Year 16 : 23 500 000,00 $
Year 17 : 0,00 $

Farm Players Salaries
Shawn Horcoff	350 000 $ (1)
James Reimer	225 000 $ (2)
Chad Johnson	175 000 $ (1)
Stephen Gionta	175 000 $ (1)
Dan Ellis	175 000 $ (1)
Derek Dorsett	125 000 $ (1)
Dustin Jeffrey	125 000 $ (2)
Viktor Stalberg	125 000 $ (1)
Bryan Bickell (Out of Payroll)	125 000 $ (1)
Maxim Lapierre	125 000 $ (1)
Viktor Tikhonov	70 000 $ (2)
Cameron Gaunce	70 000 $ (3)
Chris Brown	70 000 $ (3)
Raphael Diaz	70 000 $ (2)
Yann Sauve	60 000 $ (1)
Aaron Palushaj	55 000 $ (1)
Nikita Nesterov	50 000 $ (2)
Petr Straka	50 000 $ (2)
Laurent Dauphin	50 000 $ (2)
Trevor van Riemsdyk	50 000 $ (2)
Greg Nemisz	40 000 $ (2)
Ty Rattie	35 000 $ (1)
Joakim Nordstrom	35 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 14 : 2 430 000,00 $
Year 15 : 870 000,00 $
Year 16 : 140 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 995 000,00 $
Year 15 : 760 000,00 $
Year 16 : 140 000,00 $
Year 17 : 0,00 $

BOSTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7900 - 89 $ - 7 420 - 93,93%
Level 2:	5900 - 65 $ - 5 087 - 86,22%
Level 3:	3100 - 40 $ - 2 622 - 84,59%
Level 4:	5065 - 19 $ - 4 936 - 97,46%
Luxury :	1600 - 179 $ - 1 173 - 73,28%
Total Capacity :	23565
Farm
Farm Level 1:	2000 - 35 $ - 1 623 - 81,16%
Farm Level 2:	1000 - 15 $ - 807 - 80,66%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 238 - 90,13%
Average Income per Game	1 749 525 $
Year to Date Revenue	73 480 060 $
Farm
Home Games Left	0
Average Attendance - %	2 430 - 81,00%
Average Income per Game	86 142 $
Year to Date Revenue	3 617 961 $
Expense
Pro Players Total Salaries	61 750 000 $
Farm Players Total Salaries	465 000 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 398 102 $
Farm Year To Date Expenses	1 262 006 $
Pro Salary Cap To Date	67 398 076 $
Farm Salary Cap To Date	912 022 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	490 385 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 174 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	61 750 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	11 250 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	18 750 000 $
Current Bank Account	102 184 374 $
Projected Bank Account	102 184 374 $

Pro Players Salaries
Rick Nash	5 000 000 $ (2)
Thomas Vanek	5 000 000 $ (1)
Marc-Andre Fleury	5 000 000 $ (1)
T.J. Oshie	5 000 000 $ (2)
Andrew Ladd	5 000 000 $ (1)
John Carlson	4 500 000 $ (1)
Ales Hemsky	3 500 000 $ (1)
Roman Polak	3 000 000 $ (2)
Mathieu Perreault	3 000 000 $ (2)
Kris Russell	3 000 000 $ (2)
Carl Hagelin	2 750 000 $ (1)
Niklas Hjalmarsson	2 000 000 $ (1)
Gregory Campbell	1 750 000 $ (2)
Pierre-Alexandre Parenteau	1 750 000 $ (1)
Cody Eakin	1 750 000 $ (2)
Fedor Tyutin	1 750 000 $ (2)
Tobias Enstrom	1 500 000 $ (1)
Nathan MacKinnon	1 250 000 $ (1)
Justin Peters	1 250 000 $ (1)
Christopher Tardif	1 000 000 $ (4)
Brandon Pirri	1 000 000 $ (2)
Cody Franson	1 000 000 $ (1)
Stuart Percy	500 000 $ (2)
Brendan Gaunce	500 000 $ (2)
Jeff Zatkoff	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 14 : 61 750 000,00 $
Year 15 : 27 250 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 39 750 000,00 $
Year 15 : 27 250 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 61 750 000,00 $
Year 15 : 27 250 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries
Patrick Wiercioch	75 000 $ (2)
Drayson Bowman	75 000 $ (1)
Mark Barberio	60 000 $ (1)
Jordan Caron	55 000 $ (1)
Colton Gillies	55 000 $ (1)
Zac Dalpe	55 000 $ (1)
Patrik Nemeth	50 000 $ (2)
Philip McRae	40 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 14 : 465 000,00 $
Year 15 : 125 000,00 $
Year 16 : 0,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 110 000,00 $
Year 15 : 50 000,00 $
Year 16 : 0,00 $
Year 17 : 0,00 $

BUFFALO

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	7634 - 70 $ - 7 508 - 98,34%
Level 2:	6362 - 45 $ - 6 317 - 99,29%
Level 3:	3286 - 25 $ - 3 275 - 99,66%
Level 4:	5228 - 15 $ - 5 116 - 97,87%
Luxury :	1548 - 100 $ - 1 536 - 99,21%
Total Capacity :	24058
Farm
Farm Level 1:	2000 - 35 $ - 1 634 - 81,72%
Farm Level 2:	1000 - 15 $ - 817 - 81,67%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 751 - 98,72%
Average Income per Game	1 402 463 $
Year to Date Revenue	58 903 444 $
Farm
Home Games Left	0
Average Attendance - %	2 451 - 81,70%
Average Income per Game	86 819 $
Year to Date Revenue	3 646 401 $
Expense
Pro Players Total Salaries	70 600 000 $
Farm Players Total Salaries	2 590 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 768 849 $
Farm Year To Date Expenses	4 430 095 $
Pro Salary Cap To Date	63 768 859 $
Farm Salary Cap To Date	2 430 050 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	558 462 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	34 773 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 400 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	27 600 000 $
Current Bank Account	19 167 946 $
Projected Bank Account	19 167 946 $

Pro Players Salaries
Tuukka Rask	6 750 000 $ (1)
Justin Williams	6 000 000 $ (2)
Drew Doughty	6 000 000 $ (3)
Martin Hanzal	5 500 000 $ (1)
Eric Staal	5 000 000 $ (1)
Taylor Hall	4 500 000 $ (2)
Mike Green	4 000 000 $ (1)
Jake Muzzin	3 750 000 $ (2)
Logan Couture	3 500 000 $ (1)
Alex Burrows	3 500 000 $ (1)
Kevin Bieksa	3 500 000 $ (1)
Alec Martinez	3 000 000 $ (3)
Daniel Winnik	3 000 000 $ (1)
Brian Boyle	1 750 000 $ (2)
Ryan Garbutt	1 500 000 $ (1)
Brayden Schenn	1 250 000 $ (1)
Matt Bartkowski	1 250 000 $ (1)
Robby Fabbri	1 000 000 $ (3)
Mattias Janmark	1 000 000 $ (3)
Matt Calvert	1 000 000 $ (2)
David Demers	1 000 000 $ (4)
Luca Sbisa	1 000 000 $ (1)
Robin Lehner	850 000 $ (1)
Klas Dahlbeck	500 000 $ (2)
Sam Reinhart	500 000 $ (2)
Total Pro Players	25
Salary Commitment
Year 14 : 70 600 000,00 $
Year 15 : 30 000 000,00 $
Year 16 : 12 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 39 750 000,00 $
Year 15 : 24 500 000,00 $
Year 16 : 12 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 70 600 000,00 $
Year 15 : 30 000 000,00 $
Year 16 : 12 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries
Chris Higgins	350 000 $ (1)
Justin Schultz	300 000 $ (2)
Darcy Kuemper	250 000 $ (3)
Carter Hutton	250 000 $ (2)
Pierre-Edouard Bellemare	175 000 $ (2)
Tom Gilbert	175 000 $ (2)
Dainius Zubrus	175 000 $ (1)
Brian Strait	150 000 $ (2)
Ben Hutton	100 000 $ (3)
Rene Bourque	75 000 $ (2)
Dana Tyrell	55 000 $ (1)
Jeremy Morin	55 000 $ (1)
Anton Lander	55 000 $ (2)
Connor Brickley	50 000 $ (3)
Bryan Rust	50 000 $ (3)
Brett Lernout	50 000 $ (3)
Conor Sheary	50 000 $ (3)
Greg Pateryn	50 000 $ (2)
Michael Ferland	50 000 $ (2)
Andrej Sustr	45 000 $ (1)
Tomas Jurco	45 000 $ (1)
Curtis Lazar	35 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 14 : 2 590 000,00 $
Year 15 : 1 830 000,00 $
Year 16 : 550 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 1 775 000,00 $
Year 15 : 1 775 000,00 $
Year 16 : 550 000,00 $
Year 17 : 0,00 $

CHICAGO

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 88 $ - 7 125 - 89,06%
Level 2:	8000 - 66 $ - 5 312 - 66,40%
Level 3:	3750 - 44 $ - 2 775 - 74,00%
Level 4:	4000 - 33 $ - 3 570 - 89,25%
Luxury :	1250 - 200 $ - 1 050 - 84,03%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 15 $ - 1 636 - 81,81%
Farm Level 2:	1000 - 9 $ - 809 - 80,88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 832 - 79,33%
Average Income per Game	1 694 231 $
Year to Date Revenue	71 157 721 $
Farm
Home Games Left	0
Average Attendance - %	2 445 - 81,50%
Average Income per Game	39 777 $
Year to Date Revenue	1 670 634 $
Expense
Pro Players Total Salaries	72 900 000 $
Farm Players Total Salaries	2 640 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 970 794 $
Farm Year To Date Expenses	4 271 982 $
Pro Salary Cap To Date	71 970 762 $
Farm Salary Cap To Date	2 271 967 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	576 154 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	35 152 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	72 900 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	100 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	29 900 000 $
Current Bank Account	86 613 813 $
Projected Bank Account	86 613 813 $

Pro Players Salaries
Patrice Bergeron	11 000 000 $ (1)
Alexander Ovechkin	11 000 000 $ (2)
Henrik Lundqvist	9 000 000 $ (1)
Kevin Shattenkirk	6 750 000 $ (2)
Jordan Eberle	5 500 000 $ (1)
Mike Ribeiro	5 000 000 $ (2)
Anze Kopitar	5 000 000 $ (1)
Kristopher Letang	4 750 000 $ (1)
Ron Hainsey	3 500 000 $ (1)
Karl Alzner	2 500 000 $ (1)
Mikkel Boedker	1 750 000 $ (1)
Zbynek Michalek	1 750 000 $ (2)
Travis Hamonic	1 250 000 $ (2)
Vincent Trocheck	1 000 000 $ (2)
Michaël Fleury	1 000 000 $ (4)
Brett Connolly	550 000 $ (2)
Nick Shore	500 000 $ (2)
Kristers Gudlevskis	400 000 $ (1)
Andre Burakovsky	350 000 $ (1)
Jean-Gabriel Pageau	350 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 72 900 000,00 $
Year 15 : 28 800 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 47 000 000,00 $
Year 15 : 27 000 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 72 900 000,00 $
Year 15 : 28 800 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries
Vernon Fiddler	350 000 $ (1)
Willie Mitchell	350 000 $ (1)
Drew Miller	175 000 $ (1)
David Clarkson	175 000 $ (1)
Scottie Upshall	175 000 $ (2)
Andrew Hammond	150 000 $ (2)
Eric Fehr	150 000 $ (1)
Brandon Davidson	150 000 $ (3)
Anton Khudobin	150 000 $ (2)
Alex Stalock	125 000 $ (1)
Yannick Weber	125 000 $ (1)
Shawn Matthias	100 000 $ (1)
Boyd Gordon	75 000 $ (2)
Chris Butler	70 000 $ (2)
Kyle Cumiskey	70 000 $ (2)
Matt Puempel	50 000 $ (2)
Tobias Lindberg	50 000 $ (3)
Brendan Leipsic	50 000 $ (2)
Henrik Samuelsson	50 000 $ (1)
J.C. Lipon	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 14 : 2 640 000,00 $
Year 15 : 1 040 000,00 $
Year 16 : 200 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 1 265 000,00 $
Year 15 : 1 040 000,00 $
Year 16 : 200 000,00 $
Year 17 : 0,00 $

COLORADO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6700 - 105 $ - 5 348 - 79,82%
Level 2:	5750 - 65 $ - 5 046 - 87,75%
Level 3:	3750 - 35 $ - 3 263 - 87,00%
Level 4:	4652 - 25 $ - 4 552 - 97,85%
Luxury :	1150 - 210 $ - 999 - 86,89%
Total Capacity :	22002
Farm
Farm Level 1:	2000 - 35 $ - 1 622 - 81,12%
Farm Level 2:	1000 - 15 $ - 812 - 81,22%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 207 - 87,30%
Average Income per Game	1 659 094 $
Year to Date Revenue	69 681 929 $
Farm
Home Games Left	0
Average Attendance - %	2 435 - 81,16%
Average Income per Game	86 213 $
Year to Date Revenue	3 620 938 $
Expense
Pro Players Total Salaries	63 150 000 $
Farm Players Total Salaries	1 260 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 856 158 $
Farm Year To Date Expenses	3 177 737 $
Pro Salary Cap To Date	61 856 152 $
Farm Salary Cap To Date	1 177 720 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	501 154 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 697 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	63 150 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	9 850 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	20 150 000 $
Current Bank Account	75 515 902 $
Projected Bank Account	75 515 902 $

Pro Players Salaries
Duncan Keith	7 000 000 $ (2)
Francois Beauchemin	6 000 000 $ (2)
Mikko Koivu	6 000 000 $ (1)
Chris Kunitz	6 000 000 $ (1)
Ryan Miller	5 500 000 $ (1)
Gabriel Landeskog	4 000 000 $ (3)
Drew Stafford	4 000 000 $ (1)
Chris Kelly	3 500 000 $ (1)
Josh Gorges	3 500 000 $ (2)
Dustin Brown	3 000 000 $ (1)
Jhonas Enroth	2 000 000 $ (1)
Jacob Trouba	2 000 000 $ (4)
John Mitchell	1 750 000 $ (2)
Cal Clutterbuck	1 500 000 $ (3)
Michael Grabner	1 500 000 $ (3)
Jimmy Hayes	1 250 000 $ (1)
Nino Niederreiter	1 250 000 $ (2)
Tobias Rieder	1 000 000 $ (3)
Simon Despres	750 000 $ (2)
Brady Skjei	500 000 $ (2)
Aleksander Barkov	450 000 $ (1)
Oscar Klefbom	350 000 $ (1)
Nate Schmidt	350 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 14 : 63 150 000,00 $
Year 15 : 30 750 000,00 $
Year 16 : 10 000 000,00 $
Year 17 : 2 000 000,00 $
Salary Average Commitment
Year 14 : 26 750 000,00 $
Year 15 : 24 750 000,00 $
Year 16 : 6 000 000,00 $
Year 17 : 2 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 63 150 000,00 $
Year 15 : 30 750 000,00 $
Year 16 : 10 000 000,00 $
Year 17 : 2 000 000,00 $

Farm Players Salaries
Steve Ott	175 000 $ (2)
Lance Bouma	150 000 $ (3)
Teuvo Teravainen	100 000 $ (4)
Jimmy Frappier	100 000 $ (4)
Jonathon Blum	70 000 $ (2)
Mat Clark	70 000 $ (3)
Luke Adam	55 000 $ (1)
Ryan Murphy	50 000 $ (4)
Nicklas Jensen	50 000 $ (4)
Jack Campbell	50 000 $ (4)
Shea Theodore	50 000 $ (3)
Tyler Pitlick (Out of Payroll)	50 000 $ (4)
Petter Granberg	50 000 $ (2)
Scott Harrington	50 000 $ (2)
Stanislav Galiev	50 000 $ (2)
Sonny Milano	50 000 $ (3)
Calvin Pickard	35 000 $ (1)
Connor Carrick	35 000 $ (1)
Landon Ferraro	35 000 $ (1)
Christian Folin	35 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 14 : 1 310 000,00 $
Year 15 : 1 115 000,00 $
Year 16 : 720 000,00 $
Year 17 : 400 000,00 $
Salary Average Commitment
Year 14 : 1 115 000,00 $
Year 15 : 1 115 000,00 $
Year 16 : 720 000,00 $
Year 17 : 400 000,00 $

COLUMBUS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6300 - 87 $ - 6 300 - 100,00%
Level 2:	5300 - 61 $ - 5 300 - 100,00%
Level 3:	1800 - 42 $ - 1 800 - 100,00%
Level 4:	3774 - 25 $ - 3 773 - 99,97%
Luxury :	1000 - 196 $ - 998 - 99,80%
Total Capacity :	18174
Farm
Farm Level 1:	2000 - 35 $ - 1 639 - 81,95%
Farm Level 2:	1000 - 15 $ - 812 - 81,20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 171 - 99,98%
Average Income per Game	1 546 159 $
Year to Date Revenue	64 938 661 $
Farm
Home Games Left	0
Average Attendance - %	2 451 - 81,70%
Average Income per Game	86 931 $
Year to Date Revenue	3 651 107 $
Expense
Pro Players Total Salaries	72 700 000 $
Farm Players Total Salaries	1 720 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 451 919 $
Farm Year To Date Expenses	4 148 792 $
Pro Salary Cap To Date	70 451 917 $
Farm Salary Cap To Date	2 148 778 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	574 615 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 182 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	72 700 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	300 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	29 700 000 $
Current Bank Account	(4 975 287 $)
Projected Bank Account	(4 975 287 $)

Pro Players Salaries
Jonathan Toews	8 750 000 $ (1)
Steven Stamkos	8 500 000 $ (1)
Carey Price	7 750 000 $ (1)
Patric Hornqvist	5 000 000 $ (2)
Brent Burns	5 000 000 $ (1)
Shane Doan	5 000 000 $ (1)
Alex Pietrangelo	5 000 000 $ (1)
James Neal	4 000 000 $ (2)
Adam Henrique	4 000 000 $ (2)
Hampus Lindholm	3 000 000 $ (4)
Travis Zajac	3 000 000 $ (1)
Jack Eichel	2 000 000 $ (3)
Carl Soderberg	2 000 000 $ (1)
Jason Chimera	1 750 000 $ (1)
Roman Josi	1 750 000 $ (2)
Oliver Ekman-Larsson	1 750 000 $ (1)
Nick Holden	1 500 000 $ (1)
Ryan O'Reilly	1 250 000 $ (1)
Blake Comeau	1 250 000 $ (1)
Antti Raanta	450 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 72 700 000,00 $
Year 15 : 19 750 000,00 $
Year 16 : 5 000 000,00 $
Year 17 : 3 000 000,00 $
Salary Average Commitment
Year 14 : 23 500 000,00 $
Year 15 : 13 000 000,00 $
Year 16 : 5 000 000,00 $
Year 17 : 3 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 72 700 000,00 $
Year 15 : 19 750 000,00 $
Year 16 : 5 000 000,00 $
Year 17 : 3 000 000,00 $

Farm Players Salaries
Barret Jackman	350 000 $ (1)
John-Michael Liles (Out of Payroll)	350 000 $ (2)
Alexander Semin	150 000 $ (1)
Ladislav Smid	150 000 $ (1)
Mark Fayne (Out of Payroll)	125 000 $ (1)
Anders Lindback	125 000 $ (2)
Ben Smith	125 000 $ (1)
Jiri Tlusty	125 000 $ (1)
Jordan Martinook	100 000 $ (3)
David Schlemko	75 000 $ (1)
Matt Halischuk	75 000 $ (1)
Steve Kampfer	70 000 $ (3)
Chris Summers	70 000 $ (3)
Jamie Devane (Out of Payroll)	60 000 $ (2)
Pavel Zacha	50 000 $ (3)
Hudson Fasching	50 000 $ (3)
Sergei Plotnikov	50 000 $ (2)
Antoine Bibeau	50 000 $ (3)
Alexander Urbom	40 000 $ (1)
Dennis Everberg	35 000 $ (1)
Jordan Nolan	30 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 14 : 2 255 000,00 $
Year 15 : 975 000,00 $
Year 16 : 390 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 1 130 000,00 $
Year 15 : 975 000,00 $
Year 16 : 390 000,00 $
Year 17 : 0,00 $

DALLAS

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	9500 - 110 $ - 5 049 - 53,14%
Level 2:	6000 - 90 $ - 3 594 - 59,89%
Level 3:	3000 - 65 $ - 1 604 - 53,45%
Level 4:	5000 - 40 $ - 2 519 - 50,38%
Luxury :	1500 - 250 $ - 831 - 55,38%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 1 621 - 81,05%
Farm Level 2:	1000 - 20 $ - 789 - 78,86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13 595 - 54,38%
Average Income per Game	1 614 318 $
Year to Date Revenue	67 801 339 $
Farm
Home Games Left	0
Average Attendance - %	2 410 - 80,32%
Average Income per Game	100 761 $
Year to Date Revenue	4 231 950 $
Expense
Pro Players Total Salaries	72 550 000 $
Farm Players Total Salaries	1 510 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 839 226 $
Farm Year To Date Expenses	3 360 566 $
Pro Salary Cap To Date	66 839 250 $
Farm Salary Cap To Date	1 360 567 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	573 462 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 591 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	72 550 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	450 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	29 550 000 $
Current Bank Account	297 988 605 $
Projected Bank Account	297 988 605 $

Pro Players Salaries
Pavel Datsyuk	9 000 000 $ (1)
Ryan Getzlaf	9 000 000 $ (2)
Jeff Carter	7 000 000 $ (1)
Simeon Varlamov	5 750 000 $ (1)
Craig Anderson	5 000 000 $ (1)
Scott Hartnell	5 000 000 $ (2)
Brad Marchand	4 750 000 $ (2)
Vladimir Tarasenko	4 500 000 $ (3)
Jonathan Ericsson	3 500 000 $ (2)
Keith Yandle	3 000 000 $ (2)
Jack Johnson	3 000 000 $ (2)
Sam Gagner	3 000 000 $ (2)
Vladislav Namestnikov	3 000 000 $ (4)
Marian Gaborik	1 750 000 $ (2)
Matt Martin	1 250 000 $ (1)
Dan Duch	1 000 000 $ (4)
Jake Gardiner	1 000 000 $ (2)
Olli Maatta	550 000 $ (1)
Nick Cousins	500 000 $ (2)
Andrej Nestrasil	500 000 $ (1)
Sven Baertschi	500 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 14 : 72 550 000,00 $
Year 15 : 43 500 000,00 $
Year 16 : 9 000 000,00 $
Year 17 : 4 000 000,00 $
Salary Average Commitment
Year 14 : 41 500 000,00 $
Year 15 : 34 500 000,00 $
Year 16 : 4 000 000,00 $
Year 17 : 4 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 72 550 000,00 $
Year 15 : 43 500 000,00 $
Year 16 : 9 000 000,00 $
Year 17 : 4 000 000,00 $

Farm Players Salaries
Robert Scuderi	350 000 $ (1)
Shane O'Brien	175 000 $ (1)
Curtis McElhinney	175 000 $ (2)
Brendan Smith	100 000 $ (1)
Alex Petrovic	100 000 $ (4)
Chris Bourque	70 000 $ (2)
Jesse Blacker	50 000 $ (1)
Derrick Pouliot	50 000 $ (1)
Josh Leivo	50 000 $ (4)
Casey Nelson	50 000 $ (3)
Michael Paliotta	50 000 $ (2)
Thomas McCollum	50 000 $ (1)
Mikko Rantanen	50 000 $ (3)
Joel Armia	50 000 $ (1)
Greg McKegg	50 000 $ (4)
Mark Alt	50 000 $ (2)
Ian Cole	40 000 $ (1)
Total Farm Players	17
Salary Commitment
Year 14 : 1 510 000,00 $
Year 15 : 645 000,00 $
Year 16 : 300 000,00 $
Year 17 : 200 000,00 $
Salary Average Commitment
Year 14 : 645 000,00 $
Year 15 : 645 000,00 $
Year 16 : 300 000,00 $
Year 17 : 200 000,00 $

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	5900 - 95 $ - 5 720 - 96,94%
Level 2:	5200 - 65 $ - 5 001 - 96,18%
Level 3:	4600 - 45 $ - 2 282 - 49,61%
Level 4:	5334 - 30 $ - 3 443 - 64,55%
Luxury :	1200 - 205 $ - 1 040 - 86,65%
Total Capacity :	22234
Farm
Farm Level 1:	2000 - 35 $ - 1 599 - 79,95%
Farm Level 2:	1000 - 15 $ - 804 - 80,43%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 486 - 78,64%
Average Income per Game	1 609 470 $
Year to Date Revenue	67 597 720 $
Farm
Home Games Left	0
Average Attendance - %	2 403 - 80,11%
Average Income per Game	85 035 $
Year to Date Revenue	3 571 470 $
Expense
Pro Players Total Salaries	71 350 000 $
Farm Players Total Salaries	2 060 000 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 921 940 $
Farm Year To Date Expenses	2 292 859 $
Pro Salary Cap To Date	68 921 916 $
Farm Salary Cap To Date	1 942 833 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	564 231 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 258 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 350 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	1 650 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	28 350 000 $
Current Bank Account	46 351 137 $
Projected Bank Account	46 351 137 $

Pro Players Salaries
Max Pacioretty	8 000 000 $ (2)
Mark Giordano	8 000 000 $ (1)
Pekka Rinne	6 000 000 $ (2)
Brian Campbell	5 000 000 $ (1)
Troy Brouwer	5 000 000 $ (2)
Patrik Elias	5 000 000 $ (1)
Mats Zuccarello	4 500 000 $ (1)
John Tavares	4 500 000 $ (1)
Matt Read	3 000 000 $ (2)
James van Riemsdyk	3 000 000 $ (3)
Mike Condon	2 500 000 $ (3)
Clayton Stoner	1 750 000 $ (2)
Victor Hedman	1 750 000 $ (1)
Chris Phillips	1 750 000 $ (1)
Leo Komarov	1 500 000 $ (2)
Ben Chiarot	1 500 000 $ (3)
Anders Lee	1 500 000 $ (3)
Chris Stewart	1 500 000 $ (2)
Riley Nash	1 250 000 $ (1)
Kyle Palmieri	1 250 000 $ (1)
Kevan Miller	1 000 000 $ (1)
Frank Guy	1 000 000 $ (4)
Luke Glendening	750 000 $ (1)
Shayne Gostisbehere	350 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 14 : 71 350 000,00 $
Year 15 : 36 250 000,00 $
Year 16 : 9 500 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 40 750 000,00 $
Year 15 : 36 250 000,00 $
Year 16 : 9 500 000,00 $
Year 17 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 71 350 000,00 $
Year 15 : 36 250 000,00 $
Year 16 : 9 500 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries
Joffrey Lupul	175 000 $ (2)
Jordin Tootoo	175 000 $ (1)
Nicklas Grossmann	175 000 $ (2)
Kyle Brodziak	175 000 $ (2)
Nick Spaling	125 000 $ (2)
Ryan Murray	100 000 $ (4)
Bobby Butler	75 000 $ (1)
Steve Oleksy	70 000 $ (1)
Taylor Fedun	70 000 $ (3)
Daniel Carr	70 000 $ (3)
Brian Flynn	60 000 $ (2)
Victor Bartley	60 000 $ (2)
Troy Stecher	50 000 $ (3)
Kerby Rychel	50 000 $ (1)
Adam Lowry	50 000 $ (1)
Joey Hishon	50 000 $ (1)
Erik Gustafsson	50 000 $ (3)
Alexandre Grenier	50 000 $ (3)
Stefan Noesen	50 000 $ (3)
Justin Bailey	50 000 $ (3)
Tommy Cross	50 000 $ (3)
Scott Mayfield	50 000 $ (2)
Pheonix Copley	50 000 $ (3)
Linus Omark	50 000 $ (1)
Jason Kasdorf	50 000 $ (3)
Brandon McMillan	40 000 $ (1)
Aaron Ness	40 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 14 : 2 060 000,00 $
Year 15 : 1 500 000,00 $
Year 16 : 640 000,00 $
Year 17 : 100 000,00 $
Salary Average Commitment
Year 14 : 1 460 000,00 $
Year 15 : 1 460 000,00 $
Year 16 : 640 000,00 $
Year 17 : 100 000,00 $

LOSANGELES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7200 - 86 $ - 7 131 - 99,05%
Level 2:	6200 - 55 $ - 6 161 - 99,37%
Level 3:	3300 - 30 $ - 3 230 - 97,88%
Level 4:	5318 - 16 $ - 5 160 - 97,03%
Luxury :	1800 - 175 $ - 1 200 - 66,66%
Total Capacity :	23818
Farm
Farm Level 1:	2000 - 35 $ - 1 627 - 81,36%
Farm Level 2:	1000 - 15 $ - 818 - 81,83%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 882 - 96,07%
Average Income per Game	1 676 975 $
Year to Date Revenue	70 432 941 $
Farm
Home Games Left	0
Average Attendance - %	2 446 - 81,52%
Average Income per Game	86 536 $
Year to Date Revenue	3 634 492 $
Expense
Pro Players Total Salaries	65 750 000 $
Farm Players Total Salaries	3 050 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 542 305 $
Farm Year To Date Expenses	5 144 123 $
Pro Salary Cap To Date	70 542 316 $
Farm Salary Cap To Date	3 144 128 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	521 154 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	38 258 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	65 750 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	7 250 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	22 750 000 $
Current Bank Account	189 918 347 $
Projected Bank Account	189 918 347 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (1)
Nicklas Backstrom	9 000 000 $ (3)
Ben Bishop	8 000 000 $ (2)
Andrei Markov (Out of Payroll)	6 000 000 $ (2)
Brent Seabrook	5 000 000 $ (1)
Jakub Voracek	4 000 000 $ (3)
Cam Atkinson	4 000 000 $ (2)
Mark Stone	4 000 000 $ (4)
Jordan Staal	3 750 000 $ (2)
Danny DeKeyser	3 000 000 $ (3)
Brandon Saad	3 000 000 $ (3)
Ryan Johansen	2 500 000 $ (2)
John Gibson	2 000 000 $ (4)
Justin Faulk	1 750 000 $ (2)
Nikolai Kulemin	1 500 000 $ (2)
Victor Rask	1 000 000 $ (3)
John Klingberg	1 000 000 $ (3)
Pavel Bure	1 000 000 $ (4)
Sami Vatanen	1 000 000 $ (3)
Tomas Tatar	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 71 750 000,00 $
Year 15 : 56 500 000,00 $
Year 16 : 29 000 000,00 $
Year 17 : 7 000 000,00 $
Salary Average Commitment
Year 14 : 60 750 000,00 $
Year 15 : 51 250 000,00 $
Year 16 : 28 000 000,00 $
Year 17 : 7 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 71 750 000,00 $
Year 15 : 56 500 000,00 $
Year 16 : 29 000 000,00 $
Year 17 : 7 000 000,00 $

Farm Players Salaries
Jonas Hiller	550 000 $ (1)
Derek Stepan	350 000 $ (1)
Brandon Sutter	300 000 $ (2)
Chris Kreider	200 000 $ (3)
Nate Guenin	175 000 $ (2)
Chris Tanev	150 000 $ (3)
Reid Boucher	100 000 $ (4)
Jake McCabe	100 000 $ (4)
Johan Larsson	100 000 $ (4)
Riley Sheahan	100 000 $ (3)
Anthony Duclair	100 000 $ (3)
Joonas Donskoi	100 000 $ (3)
J.T. Brown	70 000 $ (2)
Dmitry Orlov	55 000 $ (2)
Oskar Sundqvist	50 000 $ (2)
Jordan Weal	50 000 $ (3)
Oliver Bjorkstrand	50 000 $ (3)
Bogdan Yakimov	50 000 $ (2)
Esa Lindell	50 000 $ (2)
Anton Slepyshev	50 000 $ (2)
Andreas Athanasiou	50 000 $ (2)
Marko Dano	50 000 $ (2)
Colton Sissons	50 000 $ (4)
Alexey Marchenko	50 000 $ (2)
Devin Shore	50 000 $ (2)
Anthony Mantha	50 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 14 : 3 050 000,00 $
Year 15 : 2 150 000,00 $
Year 16 : 1 100 000,00 $
Year 17 : 350 000,00 $
Salary Average Commitment
Year 14 : 1 495 000,00 $
Year 15 : 1 495 000,00 $
Year 16 : 800 000,00 $
Year 17 : 350 000,00 $

MINNESOTA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7500 - 90 $ - 7 344 - 97,91%
Level 2:	7250 - 50 $ - 6 614 - 91,22%
Level 3:	4250 - 15 $ - 3 680 - 86,59%
Level 4:	4000 - 13 $ - 4 000 - 100,00%
Luxury :	2000 - 130 $ - 1 550 - 77,49%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 620 - 81,01%
Farm Level 2:	1000 - 15 $ - 810 - 80,96%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 187 - 92,75%
Average Income per Game	1 632 112 $
Year to Date Revenue	68 548 715 $
Farm
Home Games Left	0
Average Attendance - %	2 430 - 81,00%
Average Income per Game	86 067 $
Year to Date Revenue	3 614 829 $
Expense
Pro Players Total Salaries	68 400 000 $
Farm Players Total Salaries	1 755 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 301 912 $
Farm Year To Date Expenses	3 606 957 $
Pro Salary Cap To Date	67 301 935 $
Farm Salary Cap To Date	1 606 913 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	541 538 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 447 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	68 400 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	4 600 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	25 400 000 $
Current Bank Account	56 101 525 $
Projected Bank Account	56 101 525 $

Pro Players Salaries
Joe Pavelski	11 000 000 $ (2)
Roberto Luongo	9 000 000 $ (2)
Bobby Ryan	7 750 000 $ (1)
Jaromir Jagr	6 000 000 $ (1)
Evgeni Malkin	5 000 000 $ (1)
Dennis Wideman	3 500 000 $ (2)
Dan Boyle	3 500 000 $ (1)
Nick Schultz	3 500 000 $ (1)
Evander Kane	3 500 000 $ (1)
Alexei Emelin	3 000 000 $ (2)
Michal Neuvirth	2 250 000 $ (1)
Teddy Purcell	2 000 000 $ (1)
Matt Beleskey	1 500 000 $ (2)
Dale Weise	1 250 000 $ (2)
Marcus Johansson	1 250 000 $ (1)
Mikael Backlund	1 000 000 $ (1)
Dany Laramée	1 000 000 $ (4)
Marco Scandella	1 000 000 $ (2)
Dylan Larkin	500 000 $ (2)
Erik Haula	450 000 $ (1)
Cody Ceci	450 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 68 400 000,00 $
Year 15 : 31 750 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 38 500 000,00 $
Year 15 : 30 750 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 68 400 000,00 $
Year 15 : 31 750 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries
Patrick Eaves	175 000 $ (2)
Radko Gudas	150 000 $ (3)
Dustin Tokarski	150 000 $ (3)
Alexander Radulov	150 000 $ (2)
Nathan Beaulieu (Out of Payroll)	100 000 $ (4)
Christopher Gibson	100 000 $ (2)
Mikhail Grigorenko	100 000 $ (4)
Magnus Paajarvi	100 000 $ (1)
Gabriel Bourque	100 000 $ (3)
Viktor Arvidsson	50 000 $ (2)
Tyler Graovac	50 000 $ (2)
Mark Pysyk	50 000 $ (3)
Hunter Shinkaruk	50 000 $ (2)
Stefan Matteau	50 000 $ (4)
Malcolm Subban	50 000 $ (1)
Casey Bailey	50 000 $ (2)
Jarred Tinordi	50 000 $ (4)
Kevin Fiala	50 000 $ (2)
Jyrki Jokipakka	50 000 $ (2)
Leon Draisaitl	50 000 $ (2)
Michael Sgarbossa	50 000 $ (4)
Max Friberg	50 000 $ (2)
Elias Lindholm	45 000 $ (1)
Tyler Wotherspoon	35 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 14 : 1 855 000,00 $
Year 15 : 1 625 000,00 $
Year 16 : 800 000,00 $
Year 17 : 350 000,00 $
Salary Average Commitment
Year 14 : 1 525 000,00 $
Year 15 : 1 475 000,00 $
Year 16 : 650 000,00 $
Year 17 : 350 000,00 $

MONTREAL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6600 - 89 $ - 6 600 - 100,00%
Level 2:	5700 - 54 $ - 5 700 - 100,00%
Level 3:	2700 - 29 $ - 2 700 - 100,00%
Level 4:	4773 - 24 $ - 4 668 - 97,80%
Luxury :	1500 - 134 $ - 1 476 - 98,41%
Total Capacity :	21273
Farm
Farm Level 1:	2000 - 35 $ - 1 647 - 82,34%
Farm Level 2:	1000 - 15 $ - 822 - 82,18%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 144 - 99,39%
Average Income per Game	1 541 481 $
Year to Date Revenue	64 742 210 $
Farm
Home Games Left	0
Average Attendance - %	2 469 - 82,28%
Average Income per Game	87 454 $
Year to Date Revenue	3 673 083 $
Expense
Pro Players Total Salaries	63 500 000 $
Farm Players Total Salaries	1 610 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 313 463 $
Farm Year To Date Expenses	3 460 920 $
Pro Salary Cap To Date	62 313 455 $
Farm Salary Cap To Date	1 460 907 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	503 846 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 348 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	63 500 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	9 500 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	20 500 000 $
Current Bank Account	65 774 229 $
Projected Bank Account	65 774 229 $

Pro Players Salaries
Shea Weber	10 000 000 $ (2)
Jason Pominville	5 000 000 $ (2)
Antoine Vermette	5 000 000 $ (1)
Jiri Hudler	5 000 000 $ (2)
Lee Stempniak	5 000 000 $ (2)
David Savard	4 000 000 $ (2)
Jaroslav Halak	3 750 000 $ (2)
Matt Cullen	3 500 000 $ (1)
Kevin Klein	3 000 000 $ (1)
Alex Killorn	3 000 000 $ (3)
Jonathan Huberdeau	3 000 000 $ (3)
Thomas Greiss	2 500 000 $ (2)
Aaron Ekblad	2 000 000 $ (2)
Mark Stuart	1 750 000 $ (2)
Patrick Maroon	1 500 000 $ (1)
Kyle Quincey	1 250 000 $ (1)
Vyacheslav Voinov	1 250 000 $ (2)
Pat Bussieres	1 000 000 $ (4)
Ryan White	700 000 $ (1)
Sam Bennett	500 000 $ (2)
Johnny Gaudreau	450 000 $ (1)
Bo Horvat	350 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 14 : 63 500 000,00 $
Year 15 : 47 750 000,00 $
Year 16 : 7 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 45 050 000,00 $
Year 15 : 44 350 000,00 $
Year 16 : 7 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 63 500 000,00 $
Year 15 : 47 750 000,00 $
Year 16 : 7 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries
Brandon Prust	175 000 $ (1)
Grant Clitsome	150 000 $ (1)
Justin Fontaine	100 000 $ (1)
David Pastrnak	100 000 $ (2)
Scott Laughton	100 000 $ (4)
Corey Tropp	75 000 $ (1)
Dylan Olsen	75 000 $ (2)
Nicolas Deslauriers	70 000 $ (3)
Paul Postma	70 000 $ (3)
Brian Lashoff	70 000 $ (3)
Marc-Andre Gragnani	70 000 $ (1)
Scott Wilson	50 000 $ (3)
Emile Poirier	50 000 $ (3)
Tom Kuhnhackl	50 000 $ (2)
Nikita Scherbak	50 000 $ (3)
Timo Meier	50 000 $ (3)
Beau Bennett	50 000 $ (3)
Cedric Paquette	50 000 $ (1)
Matt Irwin (Out of Payroll)	50 000 $ (1)
Quinton Howden	50 000 $ (3)
Michael Hutchinson	45 000 $ (1)
Louis Leblanc	40 000 $ (2)
Mark Visentin	35 000 $ (1)
Nikita Zadorov	35 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 14 : 1 660 000,00 $
Year 15 : 875 000,00 $
Year 16 : 610 000,00 $
Year 17 : 100 000,00 $
Salary Average Commitment
Year 14 : 705 000,00 $
Year 15 : 620 000,00 $
Year 16 : 470 000,00 $
Year 17 : 100 000,00 $

NASHVILLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6175 - 90 $ - 6 175 - 100,00%
Level 2:	5150 - 60 $ - 5 150 - 100,00%
Level 3:	2250 - 60 $ - 1 721 - 76,47%
Level 4:	4350 - 45 $ - 2 254 - 51,81%
Luxury :	1025 - 100 $ - 1 025 - 100,00%
Total Capacity :	18950
Farm
Farm Level 1:	2000 - 35 $ - 1 628 - 81,41%
Farm Level 2:	1000 - 15 $ - 814 - 81,36%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 324 - 86,14%
Average Income per Game	1 464 880 $
Year to Date Revenue	61 524 975 $
Farm
Home Games Left	0
Average Attendance - %	2 442 - 81,39%
Average Income per Game	86 486 $
Year to Date Revenue	3 632 400 $
Expense
Pro Players Total Salaries	72 850 000 $
Farm Players Total Salaries	1 995 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 525 378 $
Farm Year To Date Expenses	4 425 790 $
Pro Salary Cap To Date	70 525 398 $
Farm Salary Cap To Date	2 425 795 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	575 769 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 265 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	72 850 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	150 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	29 850 000 $
Current Bank Account	22 560 840 $
Projected Bank Account	22 560 840 $

Pro Players Salaries
Jason Spezza	8 000 000 $ (2)
Corey Perry	8 000 000 $ (2)
Marc-Edouard Vlasic	7 000 000 $ (2)
Jarome Iginla	6 000 000 $ (2)
Jon Quick	6 000 000 $ (1)
Andy Greene	5 000 000 $ (2)
Brandon Dubinsky	5 000 000 $ (2)
Dion Phaneuf	5 000 000 $ (2)
Derick Brassard	4 750 000 $ (1)
Ryan Callahan	3 500 000 $ (2)
Michael Frolik	2 750 000 $ (1)
Matt Carle	1 750 000 $ (2)
Michael Del Zotto	1 500 000 $ (3)
Luke Schenn	1 500 000 $ (3)
Zack Smith	1 250 000 $ (1)
Ryan Strome	1 000 000 $ (4)
Scott Wedgewood	1 000 000 $ (3)
Stéphane Blanchette	1 000 000 $ (4)
Brenden Dillon	1 000 000 $ (3)
Marcus Foligno	1 000 000 $ (3)
Jake Virtanen	500 000 $ (2)
Kevin Hayes	350 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 14 : 72 850 000,00 $
Year 15 : 57 750 000,00 $
Year 16 : 8 000 000,00 $
Year 17 : 2 000 000,00 $
Salary Average Commitment
Year 14 : 56 100 000,00 $
Year 15 : 55 750 000,00 $
Year 16 : 6 000 000,00 $
Year 17 : 2 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 72 850 000,00 $
Year 15 : 57 750 000,00 $
Year 16 : 8 000 000,00 $
Year 17 : 2 000 000,00 $

Farm Players Salaries
Ondrej Pavelec	450 000 $ (2)
Mason Raymond	200 000 $ (1)
Chris Thorburn	175 000 $ (2)
Dwight King	150 000 $ (2)
Alex Burmistrov	100 000 $ (2)
Ryan Stanton	100 000 $ (1)
Martin Marincin	100 000 $ (4)
Jared Cowen	75 000 $ (1)
Marc-Andre Cliche	70 000 $ (2)
Tye McGinn	70 000 $ (3)
Richard Clune	60 000 $ (1)
Nathan Gerbe	50 000 $ (1)
Christian Thomas	50 000 $ (4)
Mark McNeill	50 000 $ (2)
Andrew Campbell	50 000 $ (1)
Chris Bigras	50 000 $ (3)
Tyler Bunz	50 000 $ (1)
Mattias Tedenby	40 000 $ (1)
Jori Lehtera	35 000 $ (1)
William Karlsson	35 000 $ (1)
David Broll	35 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 14 : 1 995 000,00 $
Year 15 : 1 265 000,00 $
Year 16 : 270 000,00 $
Year 17 : 150 000,00 $
Salary Average Commitment
Year 14 : 1 165 000,00 $
Year 15 : 1 115 000,00 $
Year 16 : 270 000,00 $
Year 17 : 150 000,00 $

NEWJERSEY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - 90 $ - 6 956 - 99,37%
Level 2:	7000 - 60 $ - 6 358 - 90,83%
Level 3:	4000 - 25 $ - 3 507 - 87,67%
Level 4:	5000 - 20 $ - 4 858 - 97,17%
Luxury :	2000 - 90 $ - 1 665 - 83,24%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 1 612 - 80,59%
Farm Level 2:	1000 - 10 $ - 808 - 80,75%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 344 - 93,38%
Average Income per Game	1 677 724 $
Year to Date Revenue	70 464 402 $
Farm
Home Games Left	0
Average Attendance - %	2 419 - 80,65%
Average Income per Game	70 539 $
Year to Date Revenue	2 962 638 $
Expense
Pro Players Total Salaries	59 700 000 $
Farm Players Total Salaries	625 000 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 081 920 $
Farm Year To Date Expenses	1 013 147 $
Pro Salary Cap To Date	58 081 917 $
Farm Salary Cap To Date	663 146 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	474 615 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 386 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	59 700 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	13 300 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	16 700 000 $
Current Bank Account	65 100 718 $
Projected Bank Account	65 100 718 $

Pro Players Salaries
Brooks Orpik	7 000 000 $ (2)
Zdeno Chara	6 000 000 $ (1)
Erik Karlsson	6 000 000 $ (3)
Patrick Sharp	6 000 000 $ (2)
Sergei Bobrovsky	5 500 000 $ (2)
Joel Ward	5 000 000 $ (1)
Matt Duchene	3 500 000 $ (1)
Andrew Ference	3 500 000 $ (1)
Tyler Toffoli	3 000 000 $ (4)
Mark Scheifele	2 000 000 $ (3)
Mark Letestu	1 750 000 $ (2)
Derek MacKenzie	1 750 000 $ (2)
Chris Neil	1 750 000 $ (1)
Tyler Ennis (Out of Payroll)	1 750 000 $ (1)
Brayden McNabb	1 000 000 $ (3)
Yannick Turgeon	1 000 000 $ (4)
Laurent Brossoit	1 000 000 $ (2)
Ryan Ellis	1 000 000 $ (3)
Dave Bolland	700 000 $ (2)
Valeri Nichushkin	550 000 $ (1)
Marek Mazanec	450 000 $ (1)
Evgeny Kuznetsov	450 000 $ (1)
Tanner Pearson	450 000 $ (1)
Brian Dumoulin	350 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 14 : 61 450 000,00 $
Year 15 : 37 700 000,00 $
Year 16 : 14 000 000,00 $
Year 17 : 4 000 000,00 $
Salary Average Commitment
Year 14 : 33 700 000,00 $
Year 15 : 33 700 000,00 $
Year 16 : 10 000 000,00 $
Year 17 : 4 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 61 450 000,00 $
Year 15 : 37 700 000,00 $
Year 16 : 14 000 000,00 $
Year 17 : 4 000 000,00 $

Farm Players Salaries
Jeff Schultz	150 000 $ (2)
Tom Sestito	70 000 $ (3)
Joel Edmundson	50 000 $ (3)
Slater Koekkoek (Out of Payroll)	50 000 $ (3)
Anthony Beauvillier	50 000 $ (3)
Nikolay Goldobin	50 000 $ (3)
Josh Morrissey	50 000 $ (3)
Linden Vey	45 000 $ (1)
Jamie Oleksiak	45 000 $ (1)
Patrice Cormier	40 000 $ (1)
Kevin Poulin	40 000 $ (1)
Ryan Sproul	35 000 $ (1)
Philip Samuelsson (Out of Payroll)	35 000 $ (1)
Total Farm Players	13
Salary Commitment
Year 14 : 710 000,00 $
Year 15 : 470 000,00 $
Year 16 : 320 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 470 000,00 $
Year 15 : 470 000,00 $
Year 16 : 320 000,00 $
Year 17 : 0,00 $

PHILADELPHIE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6994 - 83 $ - 6 970 - 99,65%
Level 2:	6994 - 57 $ - 5 978 - 85,47%
Level 3:	3994 - 40 $ - 2 371 - 59,36%
Level 4:	4994 - 27 $ - 3 898 - 78,05%
Luxury :	1994 - 175 $ - 1 207 - 60,53%
Total Capacity :	24970
Farm
Farm Level 1:	2000 - 25 $ - 1 656 - 82,82%
Farm Level 2:	1000 - 10 $ - 812 - 81,18%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 423 - 81,79%
Average Income per Game	1 644 212 $
Year to Date Revenue	69 056 904 $
Farm
Home Games Left	0
Average Attendance - %	2 468 - 82,27%
Average Income per Game	61 910 $
Year to Date Revenue	2 600 208 $
Expense
Pro Players Total Salaries	72 250 000 $
Farm Players Total Salaries	2 675 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 348 091 $
Farm Year To Date Expenses	4 721 183 $
Pro Salary Cap To Date	70 348 060 $
Farm Salary Cap To Date	2 721 177 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	571 154 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	35 417 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	72 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	750 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	29 250 000 $
Current Bank Account	109 966 770 $
Projected Bank Account	109 966 770 $

Pro Players Salaries
Sidney Crosby	10 000 000 $ (2)
Zach Parise	9 000 000 $ (1)
Jussi Jokinen	6 000 000 $ (2)
Frans Nielsen	6 000 000 $ (2)
Devan Dubnyk	6 000 000 $ (2)
Johnny Boychuk	5 000 000 $ (2)
Charlie Coyle	4 000 000 $ (4)
Mike Fisher	3 500 000 $ (2)
Justin Braun	3 000 000 $ (3)
Tyler Myers	3 000 000 $ (3)
Craig Smith	3 000 000 $ (2)
Tomas Hertl	2 000 000 $ (4)
Benoit Pouliot	2 000 000 $ (1)
Brendan Gallagher	2 000 000 $ (4)
Morgan Rielly	2 000 000 $ (4)
Jay McClement	1 750 000 $ (1)
Connor Murphy	1 000 000 $ (4)
Andrew Shaw	1 000 000 $ (3)
Darnell Nurse	500 000 $ (2)
Kent Simpson	500 000 $ (4)
Xavier Ouellet	500 000 $ (4)
Shane Prince	500 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 14 : 72 250 000,00 $
Year 15 : 59 500 000,00 $
Year 16 : 19 000 000,00 $
Year 17 : 12 000 000,00 $
Salary Average Commitment
Year 14 : 58 500 000,00 $
Year 15 : 58 500 000,00 $
Year 16 : 18 000 000,00 $
Year 17 : 12 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 72 250 000,00 $
Year 15 : 59 500 000,00 $
Year 16 : 19 000 000,00 $
Year 17 : 12 000 000,00 $

Farm Players Salaries
Al Montoya	275 000 $ (2)
Jake Allen	250 000 $ (2)
Jonas Brodin	200 000 $ (3)
Philipp Grubauer	200 000 $ (4)
Brooks Laich	175 000 $ (1)
Ryan Carter	175 000 $ (1)
T.J. Brennan	150 000 $ (3)
Dalton Prout	150 000 $ (3)
Kevin Connauton	150 000 $ (3)
Zachary Werenski	100 000 $ (3)
Alexandre Marois	100 000 $ (4)
Maxime Sauve	70 000 $ (2)
Michael Blunden	70 000 $ (2)
Zack Kassian	70 000 $ (3)
Stefan Elliott	50 000 $ (3)
Mathew Barzal	50 000 $ (3)
Michael McCarron	50 000 $ (3)
Curtis Hamilton	50 000 $ (2)
Jared McCann	50 000 $ (3)
Duncan Siemens	50 000 $ (2)
Jacob De La Rose	50 000 $ (2)
Justin Shugg	50 000 $ (2)
Rocco Grimaldi	50 000 $ (2)
Kasperi Kapanen	50 000 $ (3)
Evgeny Grachev	40 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 14 : 2 675 000,00 $
Year 15 : 2 285 000,00 $
Year 16 : 1 370 000,00 $
Year 17 : 300 000,00 $
Salary Average Commitment
Year 14 : 1 877 500,00 $
Year 15 : 1 877 500,00 $
Year 16 : 1 170 000,00 $
Year 17 : 300 000,00 $

PITTSBURGH

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	8000 - 85 $ - 7 257 - 90,71%
Level 2:	8000 - 42 $ - 6 654 - 83,18%
Level 3:	2500 - 37 $ - 2 500 - 100,00%
Level 4:	5000 - 23 $ - 4 732 - 94,64%
Luxury :	1500 - 145 $ - 1 461 - 97,38%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 32 $ - 1 674 - 83,69%
Farm Level 2:	1000 - 15 $ - 826 - 82,60%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 604 - 90,42%
Average Income per Game	1 643 568 $
Year to Date Revenue	69 029 875 $
Farm
Home Games Left	0
Average Attendance - %	2 500 - 83,32%
Average Income per Game	83 025 $
Year to Date Revenue	3 487 070 $
Expense
Pro Players Total Salaries	43 050 000 $
Farm Players Total Salaries	3 020 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	46 983 838 $
Farm Year To Date Expenses	5 025 081 $
Pro Salary Cap To Date	44 983 846 $
Farm Salary Cap To Date	3 025 071 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	346 538 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	38 030 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	43 050 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	29 950 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	50 000 $
Current Bank Account	371 872 817 $
Projected Bank Account	371 872 817 $

Pro Players Salaries
Brian Elliott	5 000 000 $ (2)
Ryan Suter	5 000 000 $ (1)
Tyler Seguin	4 500 000 $ (2)
Ryan Nugent-Hopkins	4 000 000 $ (3)
Kari Lehtonen	3 750 000 $ (2)
Jared Spurgeon	3 000 000 $ (2)
Jimmy Howard	2 750 000 $ (2)
Connor McDavid	2 000 000 $ (3)
Ben Lovejoy	1 750 000 $ (2)
Josh Manson	1 500 000 $ (3)
Colin Wilson	1 500 000 $ (3)
Cam Fowler	1 250 000 $ (2)
Tom Wilson	1 000 000 $ (4)
Jaccob Slavin	1 000 000 $ (3)
Joonas Korpisalo	1 000 000 $ (3)
Frank Lalancette	1 000 000 $ (4)
Sean Monahan	550 000 $ (1)
Jimmy Vesey	500 000 $ (3)
Travis Konecny	500 000 $ (3)
Radek Faksa	500 000 $ (2)
Joseph Blandisi	500 000 $ (3)
Zach Hyman	500 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 14 : 43 050 000,00 $
Year 15 : 37 500 000,00 $
Year 16 : 15 000 000,00 $
Year 17 : 2 000 000,00 $
Salary Average Commitment
Year 14 : 24 750 000,00 $
Year 15 : 24 750 000,00 $
Year 16 : 11 000 000,00 $
Year 17 : 2 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 43 050 000,00 $
Year 15 : 37 500 000,00 $
Year 16 : 15 000 000,00 $
Year 17 : 2 000 000,00 $

Farm Players Salaries
Antti Niemi	800 000 $ (1)
Mike Santorelli	300 000 $ (1)
Paul Gaustad	175 000 $ (1)
Mikhail Grabovski	175 000 $ (1)
Nate Thompson	150 000 $ (1)
Linus Ullmark	100 000 $ (3)
Mark Arcobello	100 000 $ (1)
Brett Pesce	100 000 $ (3)
Mackenzie Skapski	100 000 $ (2)
Brandon Carlo	100 000 $ (3)
Garret Sparks	100 000 $ (3)
Michael Latta	70 000 $ (3)
Mark Fraser	70 000 $ (2)
Martin Frk	50 000 $ (3)
Brendan Guhle	50 000 $ (3)
Anthony Stolarz	50 000 $ (3)
Brendan Perlini	50 000 $ (3)
Sergey Tolchinsky	50 000 $ (3)
Nikita Tryamkin	50 000 $ (3)
Markus Hannikainen	50 000 $ (3)
Phil Di Giuseppe	50 000 $ (2)
Oliver Kylington	50 000 $ (3)
Brock McGinn	50 000 $ (2)
Julius Honka	50 000 $ (3)
Brandon Tanev	50 000 $ (3)
Jayson Megna	45 000 $ (1)
Kenny Agostino	35 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 14 : 3 020 000,00 $
Year 15 : 1 240 000,00 $
Year 16 : 970 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 1 220 000,00 $
Year 15 : 1 220 000,00 $
Year 16 : 950 000,00 $
Year 17 : 0,00 $

SANJOSE

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6500 - 140 $ - 4 051 - 62,32%
Level 2:	5500 - 75 $ - 4 406 - 80,10%
Level 3:	2300 - 30 $ - 2 300 - 100,00%
Level 4:	4396 - 25 $ - 4 379 - 99,62%
Luxury :	1400 - 210 $ - 1 012 - 72,25%
Total Capacity :	20096
Farm
Farm Level 1:	2000 - 35 $ - 1 632 - 81,60%
Farm Level 2:	1000 - 15 $ - 822 - 82,23%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 147 - 80,35%
Average Income per Game	1 610 536 $
Year to Date Revenue	67 642 500 $
Farm
Home Games Left	0
Average Attendance - %	2 454 - 81,81%
Average Income per Game	86 813 $
Year to Date Revenue	3 646 152 $
Expense
Pro Players Total Salaries	69 500 000 $
Farm Players Total Salaries	2 185 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 099 998 $
Farm Year To Date Expenses	4 225 947 $
Pro Salary Cap To Date	71 099 977 $
Farm Salary Cap To Date	2 225 942 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	550 000 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	31 705 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	69 500 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	3 500 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	26 500 000 $
Current Bank Account	126 940 577 $
Projected Bank Account	126 940 577 $

Pro Players Salaries
Marian Hossa	9 000 000 $ (1)
Loui Eriksson	7 000 000 $ (2)
Michael Cammalleri	5 000 000 $ (2)
Tyler Bozak	5 000 000 $ (1)
Brian Gionta	5 000 000 $ (1)
Jay Bouwmeester	5 000 000 $ (1)
Paul Martin (Out of Payroll)	5 000 000 $ (2)
David Krejci	5 000 000 $ (2)
Anton Stralman	4 000 000 $ (2)
Johnny Oduya	3 500 000 $ (1)
Matt Niskanen	3 000 000 $ (2)
Tyler Johnson	3 000 000 $ (3)
Jannik Hansen	3 000 000 $ (2)
Braden Holtby	2 250 000 $ (1)
Stephane Robidas	1 750 000 $ (2)
Matt Hendricks	1 750 000 $ (2)
Calle Jarnkrok	1 500 000 $ (3)
Erik Condra	1 500 000 $ (2)
Antoine Roussel	1 500 000 $ (3)
Nick Leddy	1 250 000 $ (2)
Joni Ortio	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 74 500 000,00 $
Year 15 : 44 250 000,00 $
Year 16 : 6 000 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 43 000 000,00 $
Year 15 : 43 000 000,00 $
Year 16 : 6 000 000,00 $
Year 17 : 0,00 $
Salary Cap with 1 Way Contract
Year 14 : 74 500 000,00 $
Year 15 : 44 250 000,00 $
Year 16 : 6 000 000,00 $
Year 17 : 0,00 $

Farm Players Salaries
Cam Ward	275 000 $ (1)
Jonathan Bernier	250 000 $ (3)
Robert Bortuzzo	150 000 $ (2)
Richard Bachman	125 000 $ (1)
Kyle Clifford	100 000 $ (1)
Taylor Beck	100 000 $ (3)
Charles Norris	100 000 $ (4)
Louis Domingue	100 000 $ (3)
Andreas Nodl	75 000 $ (1)
Jonathan Audy-Marchessault	70 000 $ (2)
Jordan Schroeder	70 000 $ (2)
Matt Taormina	70 000 $ (2)
Eric Gelinas	70 000 $ (3)
Craig Cunningham	70 000 $ (3)
Zach Redmond	60 000 $ (2)
Thomas Chabot	50 000 $ (3)
Nikita Soshnikov	50 000 $ (3)
Mirco Mueller	50 000 $ (1)
Sven Andrighetto	50 000 $ (1)
Chris Tierney	50 000 $ (1)
Michael Bournival	50 000 $ (4)
Maxwell Reinhart	50 000 $ (1)
Michael Chaput	50 000 $ (4)
William Carrier	50 000 $ (3)
Stephen Johns	50 000 $ (3)
Total Farm Players	25
Salary Commitment
Year 14 : 2 185 000,00 $
Year 15 : 1 410 000,00 $
Year 16 : 990 000,00 $
Year 17 : 200 000,00 $
Salary Average Commitment
Year 14 : 1 340 000,00 $
Year 15 : 1 310 000,00 $
Year 16 : 890 000,00 $
Year 17 : 200 000,00 $

TAMPABAY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	7000 - 100 $ - 5 699 - 81,41%
Level 2:	6000 - 70 $ - 4 671 - 77,85%
Level 3:	3000 - 50 $ - 2 136 - 71,21%
Level 4:	4135 - 30 $ - 3 444 - 83,29%
Luxury :	1000 - 249 $ - 846 - 84,56%
Total Capacity :	21135
Farm
Farm Level 1:	2000 - 35 $ - 1 642 - 82,08%
Farm Level 2:	1000 - 15 $ - 821 - 82,11%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 796 - 79,47%
Average Income per Game	1 646 943 $
Year to Date Revenue	69 171 593 $
Farm
Home Games Left	0
Average Attendance - %	2 463 - 82,09%
Average Income per Game	87 216 $
Year to Date Revenue	3 663 089 $
Expense
Pro Players Total Salaries	63 750 000 $
Farm Players Total Salaries	2 000 000 $
Coaches Total Salaries	2 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 782 293 $
Farm Year To Date Expenses	2 102 372 $
Pro Salary Cap To Date	59 782 313 $
Farm Salary Cap To Date	1 752 400 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	505 769 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 803 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	63 750 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	9 250 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	20 750 000 $
Current Bank Account	36 111 334 $
Projected Bank Account	36 111 334 $

Pro Players Salaries
Ryan Kesler	6 000 000 $ (1)
Patrick Marleau	6 000 000 $ (2)
Mike Smith	5 500 000 $ (1)
Alex Goligoski	5 000 000 $ (1)
Daniel Girardi	5 000 000 $ (2)
Bryan Little	5 000 000 $ (2)
Nikita Kucherov	4 000 000 $ (4)
Radim Vrbata	3 500 000 $ (2)
David Desharnais	3 000 000 $ (2)
Zach Bogosian	3 000 000 $ (3)
Mike Hoffman	3 000 000 $ (2)
Alex Galchenyuk	3 000 000 $ (4)
Jeff Petry	2 000 000 $ (1)
Sean Couturier	2 000 000 $ (3)
Jeff Skinner	1 750 000 $ (2)
Casey Cizikas	1 500 000 $ (3)
Thomas Hickey	1 500 000 $ (3)
Frederik Andersen	1 000 000 $ (1)
Rod Brind'Amour	1 000 000 $ (4)
Joe Colborne	1 000 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 63 750 000,00 $
Year 15 : 44 250 000,00 $
Year 16 : 16 000 000,00 $
Year 17 : 8 000 000,00 $
Salary Average Commitment
Year 14 : 39 500 000,00 $
Year 15 : 39 500 000,00 $
Year 16 : 14 000 000,00 $
Year 17 : 8 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 63 750 000,00 $
Year 15 : 44 250 000,00 $
Year 16 : 16 000 000,00 $
Year 17 : 8 000 000,00 $

Farm Players Salaries
Johan Franzen	350 000 $ (1)
Patrik Berglund	300 000 $ (2)
Matt Hunwick	175 000 $ (2)
Alex Chiasson	150 000 $ (3)
Tommy Wingels	125 000 $ (2)
Noah Hanifin	100 000 $ (3)
Erik Gudbranson	75 000 $ (2)
Jim O'Brien	70 000 $ (3)
Eric Tangradi	70 000 $ (3)
Bobby Sanguinetti	70 000 $ (2)
Jacob Josefson	55 000 $ (1)
Seth Jones	55 000 $ (1)
Joe Morrow	50 000 $ (2)
Austin Watson	50 000 $ (4)
Anthony DeAngelo	50 000 $ (3)
Markus Granlund	45 000 $ (1)
Brett Bulmer	40 000 $ (2)
Jiri Sekac	35 000 $ (1)
Jonathan Drouin	35 000 $ (1)
Andrei Vasilevskiy	35 000 $ (1)
Alexander Khokhlachev	35 000 $ (1)
Jacob Larsson	30 000 $ (3)
Total Farm Players	22
Salary Commitment
Year 14 : 2 000 000,00 $
Year 15 : 1 355 000,00 $
Year 16 : 520 000,00 $
Year 17 : 50 000,00 $
Salary Average Commitment
Year 14 : 1 275 000,00 $
Year 15 : 1 240 000,00 $
Year 16 : 520 000,00 $
Year 17 : 50 000,00 $

TORONTO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7931 - 90 $ - 7 318 - 92,27%
Level 2:	5900 - 75 $ - 4 392 - 74,44%
Level 3:	2700 - 50 $ - 2 118 - 78,43%
Level 4:	4419 - 30 $ - 3 425 - 77,51%
Luxury :	1550 - 190 $ - 1 124 - 72,51%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 661 - 83,03%
Farm Level 2:	1000 - 15 $ - 822 - 82,23%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 377 - 81,67%
Average Income per Game	1 757 751 $
Year to Date Revenue	73 825 537 $
Farm
Home Games Left	0
Average Attendance - %	2 483 - 82,77%
Average Income per Game	88 072 $
Year to Date Revenue	3 699 019 $
Expense
Pro Players Total Salaries	72 300 000 $
Farm Players Total Salaries	2 755 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 801 156 $
Farm Year To Date Expenses	4 434 318 $
Pro Salary Cap To Date	72 801 147 $
Farm Salary Cap To Date	2 721 824 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	571 538 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	36 023 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	72 300 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	700 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	29 300 000 $
Current Bank Account	154 755 874 $
Projected Bank Account	154 755 874 $

Pro Players Salaries
Blake Wheeler	9 000 000 $ (2)
Henrik Zetterberg	9 000 000 $ (1)
Dustin Byfuglien	8 000 000 $ (2)
Henrik Sedin	7 000 000 $ (2)
Corey Crawford	7 000 000 $ (2)
Tyson Barrie	4 500 000 $ (3)
Paul Stastny	4 000 000 $ (2)
Milan Lucic	4 000 000 $ (2)
Nazem Kadri	3 500 000 $ (1)
Gustav Nyquist	3 000 000 $ (1)
Andrew Cogliano	2 750 000 $ (1)
Jason Demers	2 750 000 $ (2)
Ryan McDonagh	1 750 000 $ (1)
Justin Abdelkader	1 500 000 $ (1)
Zemgus Girgensons	1 000 000 $ (4)
Dmitry Kulikov	1 000 000 $ (1)
Lars Eller	1 000 000 $ (1)
Calvin de Haan	550 000 $ (2)
Jordan Binnington	500 000 $ (2)
Jesper Fast	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 72 300 000,00 $
Year 15 : 48 800 000,00 $
Year 16 : 5 500 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 49 250 000,00 $
Year 15 : 48 250 000,00 $
Year 16 : 5 500 000,00 $
Year 17 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 72 300 000,00 $
Year 15 : 48 800 000,00 $
Year 16 : 5 500 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries
James Wisniewski (Out of Payroll)	350 000 $ (1)
Pascal Dupuis	350 000 $ (1)
Eddie Lack	175 000 $ (1)
Adam Pardy	175 000 $ (1)
Clarke MacArthur	175 000 $ (2)
Dominic Moore	175 000 $ (2)
Carl Gunnarsson	150 000 $ (2)
Marcus Kruger	150 000 $ (2)
Nikita Nikitin	125 000 $ (1)
Mike Weber	125 000 $ (1)
Colton Sceviour	100 000 $ (1)
Anton Forsberg	100 000 $ (2)
Alexei Cherepanov	100 000 $ (4)
Nail Yakupov	100 000 $ (4)
Joe Finley	75 000 $ (1)
Richard Panik	70 000 $ (3)
Tomas Vincour	55 000 $ (1)
Danny Biega	50 000 $ (2)
Scott Kosmachuk	50 000 $ (3)
Derek Forbort	50 000 $ (3)
Ryan Bourque	50 000 $ (1)
Nick Sorensen	50 000 $ (3)
Dmitrij Jaskin	50 000 $ (4)
Josh Anderson	50 000 $ (2)
Frank Corrado	50 000 $ (4)
Ryan Pulock	50 000 $ (2)
Matt Hackett	40 000 $ (2)
Seth Griffith	35 000 $ (1)
Michael Matheson	30 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 14 : 3 105 000,00 $
Year 15 : 1 490 000,00 $
Year 16 : 520 000,00 $
Year 17 : 300 000,00 $
Salary Average Commitment
Year 14 : 1 425 000,00 $
Year 15 : 1 300 000,00 $
Year 16 : 520 000,00 $
Year 17 : 300 000,00 $

WINNIPEG

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6500 - 79 $ - 6 500 - 100,00%
Level 2:	5500 - 57 $ - 5 362 - 97,49%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 23 $ - 3 854 - 96,35%
Luxury :	1000 - 177 $ - 995 - 99,50%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 17 $ - 1 590 - 79,48%
Farm Level 2:	1000 - 10 $ - 828 - 82,83%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 711 - 98,48%
Average Income per Game	1 510 778 $
Year to Date Revenue	63 452 664 $
Farm
Home Games Left	0
Average Attendance - %	2 418 - 80,60%
Average Income per Game	70 742 $
Year to Date Revenue	2 971 156 $
Expense
Pro Players Total Salaries	72 700 000 $
Farm Players Total Salaries	2 825 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 098 044 $
Farm Year To Date Expenses	4 560 687 $
Pro Salary Cap To Date	71 098 094 $
Farm Salary Cap To Date	2 560 689 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	574 615 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	36 553 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	72 700 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	300 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $	29 700 000 $
Current Bank Account	50 236 085 $
Projected Bank Account	50 236 085 $

Pro Players Salaries
Patrick Kane	9 500 000 $ (1)
Joe Thornton	8 000 000 $ (1)
Cory Schneider	8 000 000 $ (1)
Nick Foligno	6 750 000 $ (1)
Dennis Seidenberg	5 000 000 $ (1)
Filip Forsberg	4 000 000 $ (4)
Nathan Horton	4 000 000 $ (1)
Artem Anisimov	3 750 000 $ (2)
Andrej Sekera	3 000 000 $ (2)
Alexander Edler	3 000 000 $ (2)
Jakob Silfverberg	3 000 000 $ (2)
Nick Bonino	2 500 000 $ (1)
Matt Moulson	1 750 000 $ (2)
Kris Versteeg	1 500 000 $ (2)
Braydon Coburn	1 500 000 $ (1)
Trevor Lewis	1 500 000 $ (2)
Marc Staal	1 250 000 $ (1)
Matt Murray	1 000 000 $ (2)
Nick Bjugstad	1 000 000 $ (4)
Jason Zucker	1 000 000 $ (4)
Peter Holland	750 000 $ (2)
Griffin Reinhart	500 000 $ (2)
Rasmus Ristolainen	450 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 14 : 72 700 000,00 $
Year 15 : 25 750 000,00 $
Year 16 : 6 000 000,00 $
Year 17 : 6 000 000,00 $
Salary Average Commitment
Year 14 : 39 500 000,00 $
Year 15 : 23 500 000,00 $
Year 16 : 6 000 000,00 $
Year 17 : 6 000 000,00 $
Salary Cap with 1 Way Contract
Year 14 : 72 700 000,00 $
Year 15 : 25 750 000,00 $
Year 16 : 6 000 000,00 $
Year 17 : 6 000 000,00 $

Farm Players Salaries
Petr Mrazek	400 000 $ (4)
Scott Darling	250 000 $ (3)
Milan Michalek	175 000 $ (2)
Adam McQuaid	150 000 $ (2)
Mark Borowiecki	150 000 $ (2)
Josh Jooris	100 000 $ (2)
Brian Gibbons	100 000 $ (1)
Paul Byron	100 000 $ (1)
Matt Nieto	100 000 $ (4)
Jack Skille	100 000 $ (1)
Magnus Hellberg	100 000 $ (1)
Nathan Marois	100 000 $ (4)
Cody Goloubef	70 000 $ (2)
Jamie McBain	70 000 $ (3)
Paul Bissonnette	70 000 $ (1)
Tim Erixon	55 000 $ (2)
Andrei Loktionov	55 000 $ (1)
Dylan Strome	50 000 $ (3)
Jakub Kindl	50 000 $ (1)
Andrew Copp	50 000 $ (2)
Matt Tennyson	50 000 $ (1)
Evan Rodrigues	50 000 $ (2)
Andrey Pedan	50 000 $ (3)
Brayden Point	50 000 $ (3)
Nick Paul	50 000 $ (2)
David Musil	50 000 $ (2)
Alex Nedeljkovic	50 000 $ (3)
Matt O'Connor	50 000 $ (2)
Brandon Gormley	50 000 $ (3)
Carl Klingberg	40 000 $ (2)
David Rundblad	40 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 14 : 2 825 000,00 $
Year 15 : 2 200 000,00 $
Year 16 : 1 170 000,00 $
Year 17 : 600 000,00 $
Salary Average Commitment
Year 14 : 2 095 000,00 $
Year 15 : 1 795 000,00 $
Year 16 : 1 170 000,00 $
Year 17 : 600 000,00 $

Team	Current Fund	Payroll	Under Maximum of 73 000 000 $	Over Minimum of 43 000 000 $	Farm Salary Cap	Under Maximum of 5 000 000 $	Pro Players	Farm Players	Total Players
ANAHEIM	209 892 306 $	71 250 000 $	1 750 000 $	28 250 000 $	3 330 000 $	1 670 000 $	21	25	46
ARIZONA	58 943 727 $	72 000 000 $	1 000 000 $	29 000 000 $	2 305 000 $	2 695 000 $	23	23	46
BOSTON	102 184 374 $	61 750 000 $	11 250 000 $	18 750 000 $	465 000 $	4 535 000 $	25	8	33
BUFFALO	19 167 946 $	70 600 000 $	2 400 000 $	27 600 000 $	2 590 000 $	2 410 000 $	25	22	47
CHICAGO	86 613 813 $	72 900 000 $	100 000 $	29 900 000 $	2 640 000 $	2 360 000 $	20	20	40
COLORADO	75 515 902 $	63 150 000 $	9 850 000 $	20 150 000 $	1 260 000 $	3 740 000 $	23	20	43
COLUMBUS	(4 975 287 $)	72 700 000 $	300 000 $	29 700 000 $	1 720 000 $	3 280 000 $	20	21	41
DALLAS	297 988 605 $	72 550 000 $	450 000 $	29 550 000 $	1 510 000 $	3 490 000 $	21	17	38
ISLANDERS	46 351 137 $	71 350 000 $	1 650 000 $	28 350 000 $	2 060 000 $	2 940 000 $	24	27	51
LOSANGELES	189 918 347 $	65 750 000 $	7 250 000 $	22 750 000 $	3 050 000 $	1 950 000 $	20	26	46
MINNESOTA	56 101 525 $	68 400 000 $	4 600 000 $	25 400 000 $	1 755 000 $	3 245 000 $	21	24	45
MONTREAL	65 774 229 $	63 500 000 $	9 500 000 $	20 500 000 $	1 610 000 $	3 390 000 $	22	24	46
NASHVILLE	22 560 840 $	72 850 000 $	150 000 $	29 850 000 $	1 995 000 $	3 005 000 $	22	21	43
NEWJERSEY	65 100 718 $	59 700 000 $	13 300 000 $	16 700 000 $	625 000 $	4 375 000 $	24	13	37
PHILADELPHIE	109 966 770 $	72 250 000 $	750 000 $	29 250 000 $	2 675 000 $	2 325 000 $	22	25	47
PITTSBURGH	371 872 817 $	43 050 000 $	29 950 000 $	50 000 $	3 020 000 $	1 980 000 $	22	27	49
SANJOSE	126 940 577 $	69 500 000 $	3 500 000 $	26 500 000 $	2 185 000 $	2 815 000 $	21	25	46
TAMPABAY	36 111 334 $	63 750 000 $	9 250 000 $	20 750 000 $	2 000 000 $	3 000 000 $	20	22	42
TORONTO	154 755 874 $	72 300 000 $	700 000 $	29 300 000 $	2 755 000 $	2 245 000 $	20	29	49
WINNIPEG	50 236 085 $	72 700 000 $	300 000 $	29 700 000 $	2 825 000 $	2 175 000 $	23	31	54

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
73 000 000 $

Over Minimum of
43 000 000 $