LPHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7400 - 93 $ - 6 091 - 82,31%
Level 2:	7400 - 58 $ - 6 483 - 87,61%
Level 3:	3978 - 38 $ - 3 265 - 82,08%
Level 4:	4822 - 22 $ - 4 750 - 98,50%
Luxury :	1400 - 182 $ - 1 400 - 100,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 627 - 81,35%
Farm Level 2:	1000 - 15 $ - 818 - 81,82%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 988 - 87,95%
Average Income per Game	1 782 255 $
Year to Date Revenue	74 854 694 $
Farm
Home Games Left	0
Average Attendance - %	2 445 - 81,51%
Average Income per Game	86 521 $
Year to Date Revenue	3 633 868 $
Expense
Pro Players Total Salaries	73 250 000 $
Farm Players Total Salaries	4 550 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	80 620 152 $
Farm Year To Date Expenses	9 482 303 $
Pro Salary Cap To Date	75 581 358 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	606 589 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	73 462 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	73 250 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	6 250 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	23 750 000 $
Current Bank Account	237 003 117 $
Projected Bank Account	237 003 117 $

Pro Players Salaries
Blake Wheeler	11 000 000 $ (2)
Claude Giroux	8 000 000 $ (1)
Artemi Panarin	6 000 000 $ (3)
Craig Anderson	6 000 000 $ (1)
Jared Spurgeon	5 750 000 $ (2)
P.K. Subban	5 000 000 $ (1)
Jaden Schwartz	4 500 000 $ (1)
Kyle Turris	4 000 000 $ (3)
Martin Jones	3 500 000 $ (2)
Alexander Wennberg	3 000 000 $ (3)
Mattias Ekholm (Out of Payroll)	3 000 000 $ (2)
William Nylander	3 000 000 $ (4)
Rickard Rakell	2 000 000 $ (2)
Mikael Granlund	2 000 000 $ (1)
Adam Larsson	2 000 000 $ (1)
Dougie Hamilton	2 000 000 $ (1)
J.T. Miller	2 000 000 $ (2)
Brett Hull	1 000 000 $ (2)
Matt Dumba	1 000 000 $ (2)
Rinat Valiev	500 000 $ (1)
Adam Clendening	500 000 $ (1)
Emerson Etem	500 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 16 : 76 250 000 $
Year 17 : 45 750 000 $
Year 18 : 16 000 000 $
Year 19 : 3 000 000 $
Salary Average Commitment
Year 16 : 65 750 000 $
Year 17 : 45 750 000 $
Year 18 : 16 000 000 $
Year 19 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 76 250 000 $
Year 17 : 45 750 000 $
Year 18 : 16 000 000 $
Year 19 : 3 000 000 $

Farm Players Salaries
Frans Nielsen	500 000 $ (2)
Johnny Boychuk	500 000 $ (2)
Jacob Markstrom	475 000 $ (2)
TJ Brodie	400 000 $ (1)
Kyle Okposo	400 000 $ (2)
Darren Helm	350 000 $ (2)
Antoine Vermette	350 000 $ (1)
Andrej Sekera	175 000 $ (2)
Stephen Gionta	175 000 $ (1)
Oscar Lindberg	175 000 $ (3)
Jordie Benn	150 000 $ (1)
John Moore	150 000 $ (1)
Max Domi	100 000 $ (1)
Connor Brown	100 000 $ (2)
Jakob Chychrun	100 000 $ (2)
Kevin Labanc	100 000 $ (2)
Vinnie Hinostroza	50 000 $ (2)
Mike Vecchione	50 000 $ (2)
Charles Hudon	50 000 $ (2)
Teemu Pulkkinen	50 000 $ (1)
Jon Merrill	50 000 $ (2)
Joshua Ho-Sang	50 000 $ (2)
Brandon Montour	50 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 16 : 4 550 000 $
Year 17 : 3 175 000 $
Year 18 : 175 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 4 530 000 $
Year 17 : 3 155 000 $
Year 18 : 175 000 $
Year 19 : 0 $

ARIZONA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6450 - 90 $ - 6 450 - 100,00%
Level 2:	5450 - 75 $ - 4 358 - 79,96%
Level 3:	2450 - 45 $ - 2 393 - 97,68%
Level 4:	4472 - 35 $ - 3 042 - 68,02%
Luxury :	1200 - 120 $ - 1 200 - 100,00%
Total Capacity :	20022
Farm
Farm Level 1:	2000 - 35 $ - 1 571 - 78,57%
Farm Level 2:	1000 - 15 $ - 786 - 78,65%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 443 - 87,12%
Average Income per Game	1 581 887 $
Year to Date Revenue	66 439 253 $
Farm
Home Games Left	0
Average Attendance - %	2 358 - 78,60%
Average Income per Game	83 497 $
Year to Date Revenue	3 506 873 $
Expense
Pro Players Total Salaries	59 100 000 $
Farm Players Total Salaries	3 050 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	8 000 000 $
Pro Year To Date Expenses	72 500 381 $
Farm Year To Date Expenses	6 923 385 $
Pro Salary Cap To Date	71 492 648 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	465 891 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	54 231 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	67 100 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	12 400 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	17 600 000 $
Current Bank Account	75 550 023 $
Projected Bank Account	75 550 023 $

Pro Players Salaries
Alex Goligoski	6 000 000 $ (1)
Jason Pominville	5 000 000 $ (2)
Ilya Kovalchuk	5 000 000 $ (2)
Nick Leddy	4 500 000 $ (1)
Dmitry Orlov	4 000 000 $ (3)
Marc-Andre Fleury	3 750 000 $ (1)
Adam Henrique	3 500 000 $ (1)
Torey Krug	3 000 000 $ (1)
Nikita Zaitsev	3 000 000 $ (2)
Danny DeKeyser	3 000 000 $ (1)
Jakob Silfverberg	2 750 000 $ (2)
Gustav Nyquist	2 750 000 $ (1)
Ryan Spooner	2 000 000 $ (2)
Mika Zibanejad	2 000 000 $ (1)
Boone Jenner	2 000 000 $ (3)
Melker Karlsson	1 750 000 $ (3)
Derek Dorsett	1 500 000 $ (1)
Luke Glendening	1 250 000 $ (1)
Matt Benning	1 000 000 $ (2)
Jakub Vrana	850 000 $ (3)
Antoine Bibeau	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 16 : 59 100 000 $
Year 17 : 27 350 000 $
Year 18 : 8 600 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 57 100 000 $
Year 17 : 27 350 000 $
Year 18 : 8 600 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 59 100 000 $
Year 17 : 27 350 000 $
Year 18 : 8 600 000 $
Year 19 : 0 $

Farm Players Salaries
Pierre-Edouard Bellemare	350 000 $ (2)
Ryan Callahan	350 000 $ (2)
Devante Smith-Pelly	300 000 $ (3)
Darcy Kuemper	250 000 $ (1)
Brady Skjei	200 000 $ (4)
Sam Bennett	200 000 $ (4)
James Reimer	200 000 $ (2)
Mark Fayne	150 000 $ (1)
Eric Gryba	150 000 $ (2)
Jacob de la Rose	100 000 $ (4)
Brett Ritchie	100 000 $ (2)
Brendan Leipsic	100 000 $ (4)
Matthew Peca	85 000 $ (3)
Mackenzie Blackwood	85 000 $ (3)
Chris Summers	70 000 $ (1)
Cameron Gaunce	70 000 $ (1)
Ryan Graves	70 000 $ (3)
Chris Brown	70 000 $ (1)
Shea Theodore	50 000 $ (1)
Jimmy Vesey	50 000 $ (1)
Ty Rattie	50 000 $ (3)
Total Farm Players	21
Salary Commitment
Year 16 : 3 050 000 $
Year 17 : 2 340 000 $
Year 18 : 1 190 000 $
Year 19 : 600 000 $
Salary Average Commitment
Year 16 : 3 050 000 $
Year 17 : 2 340 000 $
Year 18 : 1 190 000 $
Year 19 : 600 000 $

BUFFALO

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	7634 - 72 $ - 7 495 - 98,18%
Level 2:	6362 - 52 $ - 6 248 - 98,21%
Level 3:	3286 - 34 $ - 3 259 - 99,18%
Level 4:	5228 - 18 $ - 4 998 - 95,60%
Luxury :	2490 - 250 $ - 1 729 - 69,46%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 606 - 80,30%
Farm Level 2:	1000 - 15 $ - 800 - 80,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 730 - 94,92%
Average Income per Game	1 481 482 $
Year to Date Revenue	62 222 244 $
Farm
Home Games Left	0
Average Attendance - %	2 406 - 80,20%
Average Income per Game	85 266 $
Year to Date Revenue	3 581 156 $
Expense
Pro Players Total Salaries	73 700 000 $
Farm Players Total Salaries	3 605 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 375 000 $
Pro Year To Date Expenses	77 053 495 $
Farm Year To Date Expenses	9 199 493 $
Pro Salary Cap To Date	72 014 737 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	610 078 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	66 192 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 075 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	425 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	29 575 000 $
Current Bank Account	19 720 455 $
Projected Bank Account	19 720 455 $

Pro Players Salaries
David Perron	6 000 000 $ (2)
Drew Doughty	6 000 000 $ (1)
T.J. Oshie	6 000 000 $ (2)
Logan Couture	5 000 000 $ (2)
Nicklas Backstrom	5 000 000 $ (1)
Cam Talbot	5 000 000 $ (1)
Ryan McDonagh	4 750 000 $ (1)
Henrik Zetterberg	4 500 000 $ (1)
Cam Atkinson	4 000 000 $ (3)
Luca Sbisa	4 000 000 $ (3)
Micheal Ferland	4 000 000 $ (3)
Dan Hamhuis	3 500 000 $ (1)
Phillip Danault	3 000 000 $ (3)
Michael Stone	3 000 000 $ (1)
Greg Pateryn	2 750 000 $ (2)
Anders Lee	1 500 000 $ (1)
Sebastian Aho	1 000 000 $ (2)
Alexandar Georgiev	1 000 000 $ (3)
Ivan Provorov	1 000 000 $ (2)
Charlie McAvoy	850 000 $ (3)
Adam Pelech	850 000 $ (3)
Brock Boeser	500 000 $ (2)
Bryan Rust	500 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 16 : 73 700 000 $
Year 17 : 39 950 000 $
Year 18 : 17 700 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 73 700 000 $
Year 17 : 39 950 000 $
Year 18 : 17 700 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 73 700 000 $
Year 17 : 39 950 000 $
Year 18 : 17 700 000 $
Year 19 : 0 $

Farm Players Salaries
Robin Lehner	600 000 $ (3)
Brock Nelson	300 000 $ (1)
Tomas Tatar	300 000 $ (2)
Ian Cole (Out of Payroll)	275 000 $ (1)
Matt Calvert	275 000 $ (2)
Jonathan Bernier	250 000 $ (1)
Andreas Athanasiou	200 000 $ (4)
Anton Khudobin	200 000 $ (2)
Toby Enstrom	175 000 $ (1)
Matt Bartkowski	150 000 $ (2)
Mattias Janmark	100 000 $ (1)
Ben King	100 000 $ (4)
Ben Hutton	100 000 $ (1)
Valentin Zykov	85 000 $ (3)
Valeri Nichushkin	85 000 $ (3)
Frederik Gauthier	85 000 $ (3)
Alex Formenton	70 000 $ (3)
Jeremy Morin	70 000 $ (2)
Brian Strait	70 000 $ (2)
Janne Kuokkanen	70 000 $ (3)
Griffin Reinhart	70 000 $ (4)
Curtis Lazar	50 000 $ (3)
Andreas Borgman	50 000 $ (2)
Iiro Pakarinen	50 000 $ (2)
Connor Brickley	50 000 $ (1)
Brett Lernout	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 16 : 3 880 000 $
Year 17 : 2 580 000 $
Year 18 : 1 415 000 $
Year 19 : 370 000 $
Salary Average Commitment
Year 16 : 3 880 000 $
Year 17 : 2 580 000 $
Year 18 : 1 415 000 $
Year 19 : 370 000 $

CAROLINE

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6650 - 115 $ - 4 819 - 72,46%
Level 2:	5800 - 70 $ - 4 708 - 81,18%
Level 3:	2600 - 40 $ - 2 600 - 100,00%
Level 4:	4646 - 28 $ - 3 763 - 80,99%
Luxury :	1400 - 270 $ - 1 229 - 87,82%
Total Capacity :	21096
Farm
Farm Level 1:	2000 - 35 $ - 1 543 - 77,16%
Farm Level 2:	1000 - 15 $ - 765 - 76,54%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 119 - 81,15%
Average Income per Game	1 772 970 $
Year to Date Revenue	74 464 753 $
Farm
Home Games Left	0
Average Attendance - %	2 309 - 76,95%
Average Income per Game	81 869 $
Year to Date Revenue	3 438 511 $
Expense
Pro Players Total Salaries	62 200 000 $
Farm Players Total Salaries	2 205 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 250 000 $
Pro Year To Date Expenses	58 829 071 $
Farm Year To Date Expenses	3 813 682 $
Pro Salary Cap To Date	53 790 300 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	520 930 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	32 346 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	68 450 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	11 050 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	18 950 000 $
Current Bank Account	154 187 854 $
Projected Bank Account	154 187 854 $

Pro Players Salaries
Tuukka Rask	6 000 000 $ (1)
Anton Stralman	6 000 000 $ (2)
Tyler Bozak	5 000 000 $ (1)
Brandon Dubinsky	5 000 000 $ (2)
Nick Holden	4 000 000 $ (1)
Patrik Berglund	3 500 000 $ (2)
Alexandre Burrows	3 500 000 $ (1)
Tomas Plekanec	3 500 000 $ (2)
Jason Spezza	3 500 000 $ (2)
Marc Staal	3 500 000 $ (1)
Andrew Cogliano	3 000 000 $ (1)
Robert Bortuzzo	3 000 000 $ (3)
Jamie McGinn	1 500 000 $ (2)
Calle Jarnkrok	1 500 000 $ (1)
Kyle Clifford	1 500 000 $ (2)
Antoine Roussel	1 500 000 $ (1)
Louis Domingue	1 000 000 $ (1)
Chris Tierney	1 000 000 $ (3)
Joel Armia	1 000 000 $ (3)
Robert Hagg	850 000 $ (3)
Jesper Bratt	850 000 $ (3)
Stephen Johns	500 000 $ (1)
William Carrier	500 000 $ (1)
Michael Chaput	500 000 $ (2)
Brayden Point	500 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 16 : 62 200 000 $
Year 17 : 31 700 000 $
Year 18 : 6 700 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 62 200 000 $
Year 17 : 31 700 000 $
Year 18 : 6 700 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 62 200 000 $
Year 17 : 31 700 000 $
Year 18 : 6 700 000 $
Year 19 : 0 $

Farm Players Salaries
Jordan Schroeder	150 000 $ (2)
Zach Redmond	150 000 $ (2)
Alex Stalock	150 000 $ (1)
Richard Bachman	150 000 $ (1)
Charles Norris	100 000 $ (2)
Samuel Morin	100 000 $ (2)
Alexander Petrovic	100 000 $ (2)
Brett Kulak	85 000 $ (3)
Elias Pettersson	85 000 $ (3)
Denis Gurianov	85 000 $ (3)
Antti Suomela	85 000 $ (3)
Mathieu Joseph	85 000 $ (3)
Maxime Comtois	85 000 $ (3)
Steve Oleksy	75 000 $ (1)
Austin Wagner	70 000 $ (3)
Dillon Dube	70 000 $ (3)
Craig Cunningham	70 000 $ (1)
Max Reinhart	70 000 $ (2)
Eric Gelinas	70 000 $ (1)
Matt Taormina	70 000 $ (2)
Nicholas Merkley	50 000 $ (2)
Samuel Girard	50 000 $ (2)
Mikhail Sergachev	50 000 $ (2)
Michael Bournival	50 000 $ (2)
Mirco Mueller	50 000 $ (3)
Nikita Soshnikov	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 16 : 2 205 000 $
Year 17 : 1 640 000 $
Year 18 : 700 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 2 205 000 $
Year 17 : 1 640 000 $
Year 18 : 700 000 $
Year 19 : 0 $

CHICAGO

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 76 $ - 7 299 - 91,24%
Level 2:	8000 - 62 $ - 5 366 - 67,07%
Level 3:	3750 - 40 $ - 2 489 - 66,37%
Level 4:	4000 - 35 $ - 3 304 - 82,60%
Luxury :	1250 - 299 $ - 1 150 - 91,97%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 15 $ - 1 565 - 78,27%
Farm Level 2:	1000 - 9 $ - 778 - 77,80%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 607 - 78,43%
Average Income per Game	1 835 079 $
Year to Date Revenue	77 073 321 $
Farm
Home Games Left	0
Average Attendance - %	2 343 - 78,12%
Average Income per Game	38 105 $
Year to Date Revenue	1 600 417 $
Expense
Pro Players Total Salaries	60 550 000 $
Farm Players Total Salaries	1 875 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	11 750 000 $
Pro Year To Date Expenses	69 229 839 $
Farm Year To Date Expenses	7 000 318 $
Pro Salary Cap To Date	64 191 081 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	508 140 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	52 885 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	72 300 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	7 200 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	22 800 000 $
Current Bank Account	102 477 253 $
Projected Bank Account	102 477 253 $

Pro Players Salaries
Devan Dubnyk	9 000 000 $ (2)
Jeff Carter	9 000 000 $ (1)
Dustin Byfuglien	7 000 000 $ (2)
Joe Thornton (Out of Payroll)	7 000 000 $ (1)
Jonathan Ericsson	5 000 000 $ (2)
Loui Eriksson	5 000 000 $ (2)
Sean Monahan	4 000 000 $ (3)
Niklas Kronwall	3 500 000 $ (2)
Karl Alzner	3 000 000 $ (2)
Cody Eakin	3 000 000 $ (3)
Ryan Pulock	2 000 000 $ (4)
Matt Stajan	1 750 000 $ (1)
Justin Abdelkader	1 750 000 $ (1)
David Schlemko	1 500 000 $ (1)
Michaël Fleury	1 000 000 $ (2)
Andrew Hammond	1 000 000 $ (2)
Nolan Patrick	850 000 $ (3)
Nicolas Deslauriers	700 000 $ (1)
Henri Jokiharju	500 000 $ (3)
Alex DeBrincat	500 000 $ (2)
Kyle Connor	500 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 16 : 67 550 000 $
Year 17 : 45 850 000 $
Year 18 : 10 350 000 $
Year 19 : 2 000 000 $
Salary Average Commitment
Year 16 : 67 150 000 $
Year 17 : 45 850 000 $
Year 18 : 10 350 000 $
Year 19 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 67 550 000 $
Year 17 : 45 850 000 $
Year 18 : 10 350 000 $
Year 19 : 2 000 000 $

Farm Players Salaries
Antti Niemi	275 000 $ (1)
Devin Shore	200 000 $ (4)
Kyle Quincey	175 000 $ (1)
Yannick Weber	150 000 $ (2)
Shawn Matthias	150 000 $ (1)
Zane McIntyre	150 000 $ (2)
Oskar Sundqvist	100 000 $ (4)
JC Lipon	90 000 $ (3)
Rocco Grimaldi	90 000 $ (3)
Michael Rasmussen	85 000 $ (3)
Henrik Borgstrom	85 000 $ (3)
Casey Mittelstadt	85 000 $ (3)
Philippe Myers	70 000 $ (3)
Chris Butler	70 000 $ (2)
Jakob Forsbacka Karlsson	50 000 $ (2)
Nicholas Baptiste	50 000 $ (2)
Total Farm Players	16
Salary Commitment
Year 16 : 1 875 000 $
Year 17 : 1 275 000 $
Year 18 : 805 000 $
Year 19 : 300 000 $
Salary Average Commitment
Year 16 : 1 875 000 $
Year 17 : 1 275 000 $
Year 18 : 805 000 $
Year 19 : 300 000 $

COLORADO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6900 - 105 $ - 5 455 - 79,05%
Level 2:	5950 - 65 $ - 5 083 - 85,43%
Level 3:	3950 - 35 $ - 3 253 - 82,34%
Level 4:	4852 - 25 $ - 4 658 - 95,99%
Luxury :	1350 - 210 $ - 1 350 - 100,00%
Total Capacity :	23002
Farm
Farm Level 1:	2000 - 35 $ - 1 590 - 79,49%
Farm Level 2:	1000 - 15 $ - 801 - 80,13%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 798 - 86,07%
Average Income per Game	1 771 169 $
Year to Date Revenue	74 389 112 $
Farm
Home Games Left	0
Average Attendance - %	2 391 - 79,70%
Average Income per Game	84 581 $
Year to Date Revenue	3 552 398 $
Expense
Pro Players Total Salaries	77 250 000 $
Farm Players Total Salaries	1 490 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	79 593 014 $
Farm Year To Date Expenses	4 513 840 $
Pro Salary Cap To Date	75 561 997 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	629 845 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	34 538 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 250 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	2 250 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	27 750 000 $
Current Bank Account	77 702 492 $
Projected Bank Account	77 702 492 $

Pro Players Salaries
Taylor Hall	10 000 000 $ (3)
Brent Burns	10 000 000 $ (1)
Duncan Keith	6 000 000 $ (2)
Cory Schneider	5 000 000 $ (1)
Aleksander Barkov	4 000 000 $ (3)
Jakub Voracek	4 000 000 $ (1)
Gabriel Landeskog	4 000 000 $ (1)
Mikko Koivu	4 000 000 $ (1)
Corey Crawford	4 000 000 $ (2)
Ryan Nugent-Hopkins	4 000 000 $ (1)
Nate Schmidt	4 000 000 $ (3)
Christian Folin	3 000 000 $ (3)
Nino Niederreiter	3 000 000 $ (3)
Rasmus Ristolainen	2 000 000 $ (3)
Jacob Trouba	2 000 000 $ (2)
Chris Kreider	2 000 000 $ (1)
Scott Harrington	1 750 000 $ (3)
Michael Grabner	1 500 000 $ (1)
Teuvo Teravainen	1 000 000 $ (2)
Jack Campbell	500 000 $ (2)
Adrian Kempe	500 000 $ (2)
Tyler Pitlick	500 000 $ (2)
Connor Carrick	500 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 16 : 77 250 000 $
Year 17 : 44 750 000 $
Year 18 : 30 250 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 68 583 333 $
Year 17 : 44 083 333 $
Year 18 : 29 583 333 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 77 250 000 $
Year 17 : 42 750 000 $
Year 18 : 28 250 000 $
Year 19 : 0 $

Farm Players Salaries
Calvin Pickard	250 000 $ (2)
Lance Bouma	150 000 $ (1)
Tobias Rieder	100 000 $ (1)
Jordan Martinook	100 000 $ (1)
Ivan Barbashev	100 000 $ (2)
Jimmy Frappier	100 000 $ (2)
Frank Vatrano	100 000 $ (2)
Marko Dano	100 000 $ (4)
Mat Clark	70 000 $ (1)
Landon Ferraro	60 000 $ (1)
Jimmy Hayes	60 000 $ (1)
Sonny Milano	50 000 $ (1)
Remi Elie	50 000 $ (2)
Jesse Puljujarvi	50 000 $ (2)
Nicklas Jensen	50 000 $ (2)
Ryan Murphy	50 000 $ (2)
Tobias Lindberg	50 000 $ (1)
Total Farm Players	17
Salary Commitment
Year 16 : 1 490 000 $
Year 17 : 850 000 $
Year 18 : 100 000 $
Year 19 : 100 000 $
Salary Average Commitment
Year 16 : 1 440 000 $
Year 17 : 800 000 $
Year 18 : 100 000 $
Year 19 : 100 000 $

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 $ - 3 774 - 100,00%
Luxury :	1000 - 196 $ - 1 000 - 100,00%
Total Capacity :	18174
Farm
Farm Level 1:	2000 - 35 $ - 1 535 - 76,76%
Farm Level 2:	1000 - 15 $ - 779 - 77,91%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 174 - 100,00%
Average Income per Game	1 546 688 $
Year to Date Revenue	64 960 896 $
Farm
Home Games Left	0
Average Attendance - %	2 314 - 77,14%
Average Income per Game	81 772 $
Year to Date Revenue	3 434 433 $
Expense
Pro Players Total Salaries	78 250 000 $
Farm Players Total Salaries	2 290 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	76 457 732 $
Farm Year To Date Expenses	5 336 184 $
Pro Salary Cap To Date	75 449 982 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	614 341 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	40 692 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 250 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	1 250 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	28 750 000 $
Current Bank Account	(15 222 304 $)
Projected Bank Account	(15 222 304 $)

Pro Players Salaries
Steven Stamkos	10 000 000 $ (3)
Jonathan Toews	7 000 000 $ (2)
Victor Hedman	7 000 000 $ (2)
Roman Josi	6 500 000 $ (1)
Andy Greene	6 000 000 $ (2)
Frederik Andersen	5 000 000 $ (2)
Oliver Ekman-Larsson	5 000 000 $ (2)
Phil Kessel	5 000 000 $ (1)
Jake Muzzin	4 500 000 $ (1)
Ondrej Palat	4 000 000 $ (1)
Dustin Brown	3 500 000 $ (1)
Hampus Lindholm	3 000 000 $ (2)
Brian Gibbons	3 000 000 $ (2)
Reilly Smith	2 000 000 $ (1)
Jack Eichel	2 000 000 $ (1)
Patrick Maroon	1 500 000 $ (2)
Lars Eller	1 250 000 $ (1)
William Karlsson	1 000 000 $ (3)
Gabriel Bourque	1 000 000 $ (1)
Total Pro Players	19
Salary Commitment
Year 16 : 78 250 000 $
Year 17 : 50 000 000 $
Year 18 : 11 000 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 76 750 000 $
Year 17 : 50 000 000 $
Year 18 : 11 000 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 78 250 000 $
Year 17 : 48 500 000 $
Year 18 : 11 000 000 $
Year 19 : 0 $

Farm Players Salaries
Martin Hanzal	400 000 $ (1)
Cam Ward	375 000 $ (1)
Trevor van Riemsdyk	300 000 $ (3)
Matt Moulson	175 000 $ (2)
Jeff Zatkoff	150 000 $ (1)
Mike McKenna	125 000 $ (2)
Taylor Beck (Out of Payroll)	100 000 $ (1)
Jon Gillies	85 000 $ (3)
Ryan Stanton	80 000 $ (2)
Laurent Dauphin	70 000 $ (4)
Erik Condra	70 000 $ (1)
Michael Latta	70 000 $ (1)
Steven Kampfer	70 000 $ (1)
Ben Smith	70 000 $ (2)
Pierre-Luc Dubois	50 000 $ (2)
Victor Antipin	50 000 $ (2)
Michael McCarron	50 000 $ (1)
David Broll	50 000 $ (3)
Casey Nelson	50 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 16 : 2 390 000 $
Year 17 : 1 055 000 $
Year 18 : 505 000 $
Year 19 : 70 000 $
Salary Average Commitment
Year 16 : 2 290 000 $
Year 17 : 1 055 000 $
Year 18 : 505 000 $
Year 19 : 70 000 $

EDMONTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	7931 - 90 $ - 7 352 - 92,70%
Level 2:	6900 - 75 $ - 4 356 - 63,14%
Level 3:	2700 - 50 $ - 2 234 - 82,73%
Level 4:	4419 - 30 $ - 3 505 - 79,32%
Luxury :	1550 - 190 $ - 1 521 - 98,14%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 518 - 75,92%
Farm Level 2:	1000 - 15 $ - 749 - 74,88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 969 - 80,72%
Average Income per Game	1 867 899 $
Year to Date Revenue	78 451 775 $
Farm
Home Games Left	0
Average Attendance - %	2 267 - 75,57%
Average Income per Game	80 471 $
Year to Date Revenue	3 379 799 $
Expense
Pro Players Total Salaries	59 000 000 $
Farm Players Total Salaries	2 055 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 648 043 $
Farm Year To Date Expenses	3 039 004 $
Pro Salary Cap To Date	56 624 788 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	480 620 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 654 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	59 000 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	20 500 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	9 500 000 $
Current Bank Account	180 132 371 $
Projected Bank Account	180 132 371 $

Pro Players Salaries
Zach Parise	6 000 000 $ (1)
Brooks Orpik	6 000 000 $ (2)
Brent Seabrook	6 000 000 $ (1)
Roman Polak	5 000 000 $ (2)
Jake Gardiner	3 500 000 $ (1)
Marian Gaborik	3 500 000 $ (2)
Jason Demers	3 000 000 $ (2)
Jesper Fast	2 500 000 $ (1)
Brett Connolly	2 500 000 $ (1)
Semyon Varlamov	2 500 000 $ (1)
Antti Raanta	2 500 000 $ (1)
Oscar Klefbom	2 000 000 $ (3)
Josh Anderson	2 000 000 $ (4)
Blake Comeau	1 750 000 $ (1)
Colin Wilson	1 500 000 $ (1)
Dmitry Kulikov	1 500 000 $ (2)
Mikkel Boedker	1 250 000 $ (1)
Joonas Donskoi	1 000 000 $ (1)
Damon Severson	1 000 000 $ (3)
Zemgus Girgensons	1 000 000 $ (2)
Nick Bjugstad	1 000 000 $ (2)
Tom Wilson	1 000 000 $ (2)
Dmitrij Jaskin	500 000 $ (2)
Conor Sheary	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 16 : 59 000 000 $
Year 17 : 27 500 000 $
Year 18 : 5 000 000 $
Year 19 : 2 000 000 $
Salary Average Commitment
Year 16 : 59 000 000 $
Year 17 : 27 500 000 $
Year 18 : 5 000 000 $
Year 19 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 59 000 000 $
Year 17 : 27 500 000 $
Year 18 : 5 000 000 $
Year 19 : 2 000 000 $

Farm Players Salaries
Chris Thorburn	175 000 $ (2)
J.T. Brown	125 000 $ (1)
Peter Holland	125 000 $ (1)
Marcus Kruger	125 000 $ (1)
Nail Yakupov	100 000 $ (2)
Andre Burakovsky	100 000 $ (3)
Bob Bissonnette	100 000 $ (3)
Anton Forsberg	100 000 $ (1)
Garret Sparks	100 000 $ (1)
Nick Paul	100 000 $ (4)
Ryan Donato	85 000 $ (3)
Owen Tippett	70 000 $ (3)
Jakub Kindl	70 000 $ (1)
Jordan Oesterle (Out of Payroll)	70 000 $ (2)
Ryan Bourque	70 000 $ (2)
Jordan Nolan	60 000 $ (1)
Nic Petan	50 000 $ (2)
Seth Griffith	50 000 $ (3)
Sam Steel	50 000 $ (3)
Scott Kosmachuk	50 000 $ (1)
Andrey Pedan	50 000 $ (1)
Colin White	50 000 $ (2)
Zach Aston-Reese	50 000 $ (2)
Nick Sorensen	50 000 $ (1)
Thomas Chabot	50 000 $ (1)
Frank Corrado	50 000 $ (2)
Sergey Tolchinsky	50 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 16 : 2 125 000 $
Year 17 : 1 170 000 $
Year 18 : 555 000 $
Year 19 : 100 000 $
Salary Average Commitment
Year 16 : 2 125 000 $
Year 17 : 1 170 000 $
Year 18 : 555 000 $
Year 19 : 100 000 $

FLORIDE

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	7000 - 89 $ - 6 908 - 98,68%
Level 2:	5900 - 54 $ - 5 891 - 99,85%
Level 3:	2900 - 29 $ - 2 900 - 100,00%
Level 4:	4973 - 24 $ - 4 682 - 94,14%
Luxury :	1500 - 134 $ - 1 500 - 100,00%
Total Capacity :	22273
Farm
Farm Level 1:	2000 - 35 $ - 1 558 - 77,92%
Farm Level 2:	1000 - 15 $ - 782 - 78,18%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 881 - 98,24%
Average Income per Game	1 662 974 $
Year to Date Revenue	69 844 896 $
Farm
Home Games Left	0
Average Attendance - %	2 340 - 78,01%
Average Income per Game	82 840 $
Year to Date Revenue	3 479 261 $
Expense
Pro Players Total Salaries	74 500 000 $
Farm Players Total Salaries	2 100 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	73 624 810 $
Farm Year To Date Expenses	6 880 662 $
Pro Salary Cap To Date	68 586 030 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	616 279 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	54 615 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 500 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	5 000 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	25 000 000 $
Current Bank Account	49 079 244 $
Projected Bank Account	49 079 244 $

Pro Players Salaries
Shea Weber	6 000 000 $ (2)
Patric Hornqvist	6 000 000 $ (2)
Wayne Simmonds	5 000 000 $ (1)
Nazem Kadri	5 000 000 $ (2)
Pekka Rinne	5 000 000 $ (2)
Mike Smith	5 000 000 $ (1)
Brayden Schenn	4 750 000 $ (1)
Filip Forsberg	4 000 000 $ (2)
Jordan Eberle	4 000 000 $ (2)
Kyle Palmieri	4 000 000 $ (2)
Aaron Ekblad	3 000 000 $ (4)
Bo Horvat	3 000 000 $ (3)
Corey Perry	3 000 000 $ (2)
Jonathan Huberdeau	3 000 000 $ (1)
Anthony Mantha	2 000 000 $ (4)
Mike Matheson	2 000 000 $ (4)
Brock McGinn	2 000 000 $ (4)
Ryan Dzingel	1 500 000 $ (2)
Christopher Tanev	1 500 000 $ (1)
Colton Sceviour	1 250 000 $ (1)
Victor Rask	1 000 000 $ (1)
Nikita Zadorov	1 000 000 $ (3)
Colton Parayko	1 000 000 $ (2)
Danton Heinen	500 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 16 : 74 500 000 $
Year 17 : 53 000 000 $
Year 18 : 13 000 000 $
Year 19 : 9 000 000 $
Salary Average Commitment
Year 16 : 74 500 000 $
Year 17 : 53 000 000 $
Year 18 : 13 000 000 $
Year 19 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 74 500 000 $
Year 17 : 53 000 000 $
Year 18 : 13 000 000 $
Year 19 : 9 000 000 $

Farm Players Salaries
Tom Kuhnhackl	250 000 $ (1)
Eric Fehr	175 000 $ (1)
Clarke MacArthur	175 000 $ (2)
Matt Irwin	150 000 $ (2)
Michael Hutchinson	125 000 $ (1)
Al Montoya	125 000 $ (2)
Cedric Paquette	100 000 $ (3)
Marc Levesque	100 000 $ (4)
Scott Laughton	100 000 $ (2)
MacKenzie Weegar	85 000 $ (3)
Daniel Sprong	85 000 $ (3)
Brian Lashoff	70 000 $ (1)
Paul Postma	70 000 $ (1)
Urho Vaakanainen	70 000 $ (3)
Ryan Lindgren	70 000 $ (3)
Quinton Howden	50 000 $ (1)
Peter Cehlarik	50 000 $ (2)
Nikita Scherbak	50 000 $ (1)
Oliver Kylington	50 000 $ (1)
Emile Poirier	50 000 $ (1)
Scott Wilson	50 000 $ (1)
Beau Bennett	50 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 16 : 2 100 000 $
Year 17 : 1 110 000 $
Year 18 : 510 000 $
Year 19 : 100 000 $
Salary Average Commitment
Year 16 : 1 980 000 $
Year 17 : 1 110 000 $
Year 18 : 510 000 $
Year 19 : 100 000 $

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6400 - 95 $ - 5 941 - 92,83%
Level 2:	5200 - 65 $ - 5 006 - 96,27%
Level 3:	5100 - 45 $ - 2 479 - 48,61%
Level 4:	5834 - 30 $ - 3 550 - 60,84%
Luxury :	1700 - 205 $ - 1 574 - 92,56%
Total Capacity :	24234
Farm
Farm Level 1:	2000 - 35 $ - 1 589 - 79,44%
Farm Level 2:	1000 - 15 $ - 796 - 79,57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 549 - 76,54%
Average Income per Game	1 788 016 $
Year to Date Revenue	75 096 651 $
Farm
Home Games Left	0
Average Attendance - %	2 385 - 79,49%
Average Income per Game	84 433 $
Year to Date Revenue	3 546 172 $
Expense
Pro Players Total Salaries	76 450 000 $
Farm Players Total Salaries	2 085 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	80 599 242 $
Farm Year To Date Expenses	2 647 108 $
Pro Salary Cap To Date	75 560 462 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	631 395 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 885 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	76 450 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	3 050 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	26 950 000 $
Current Bank Account	62 660 358 $
Projected Bank Account	62 660 358 $

Pro Players Salaries
Sidney Crosby	11 000 000 $ (2)
Mark Giordano	8 000 000 $ (1)
Matt Niskanen	6 000 000 $ (2)
Jaroslav Halak	6 000 000 $ (2)
Alexander Steen	6 000 000 $ (1)
Mats Zuccarello	5 000 000 $ (1)
Trevor Lewis	5 000 000 $ (2)
Artem Anisimov	4 000 000 $ (2)
Max Pacioretty	4 000 000 $ (2)
Brian Boyle	3 500 000 $ (2)
James van Riemsdyk	3 000 000 $ (1)
Scott Mayfield	3 000 000 $ (3)
Ben Chiarot	1 500 000 $ (1)
Josh Manson	1 500 000 $ (1)
Riley Nash	1 250 000 $ (1)
Matthew Tkachuk	1 000 000 $ (2)
Frank Guy	1 000 000 $ (2)
Shayne Gostisbehere	1 000 000 $ (3)
Ryan Murray	1 000 000 $ (2)
Jake McCabe	1 000 000 $ (2)
Aaron Dell	850 000 $ (3)
Jan Rutta	850 000 $ (3)
Timo Meier	500 000 $ (1)
Stefan Noesen	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 16 : 76 450 000 $
Year 17 : 49 200 000 $
Year 18 : 5 700 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 76 450 000 $
Year 17 : 49 200 000 $
Year 18 : 5 700 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 76 450 000 $
Year 17 : 49 200 000 $
Year 18 : 5 700 000 $
Year 19 : 0 $

Farm Players Salaries
Mike Condon	250 000 $ (1)
Jason Garrison	175 000 $ (1)
Evan Rodrigues	175 000 $ (3)
Brian Flynn	150 000 $ (2)
Nic Dowd	150 000 $ (2)
Sven Andrighetto	100 000 $ (3)
Artturi Lehkonen	100 000 $ (2)
Aaron Ness	90 000 $ (3)
Joakim Ryan	85 000 $ (3)
Luke Kunin	85 000 $ (3)
Tim Heed	85 000 $ (3)
Taylor Fedun	70 000 $ (1)
Daniel Carr	70 000 $ (1)
Jason Kasdorf	50 000 $ (1)
Troy Stecher	50 000 $ (1)
Kerby Rychel	50 000 $ (3)
Pheonix Copley	50 000 $ (1)
Tyler Bertuzzi	50 000 $ (2)
Tommy Cross	50 000 $ (1)
Justin Bailey	50 000 $ (1)
Erik Gustafsson	50 000 $ (1)
Paul LaDue	50 000 $ (2)
Alexandre Grenier	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 16 : 2 085 000 $
Year 17 : 1 170 000 $
Year 18 : 670 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 2 085 000 $
Year 17 : 1 170 000 $
Year 18 : 670 000 $
Year 19 : 0 $

MINNESOTA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7500 - 90 $ - 7 375 - 98,34%
Level 2:	7250 - 50 $ - 6 735 - 92,90%
Level 3:	4250 - 15 $ - 3 814 - 89,75%
Level 4:	4000 - 13 $ - 4 000 - 100,00%
Luxury :	2000 - 130 $ - 1 772 - 88,59%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 602 - 80,09%
Farm Level 2:	1000 - 15 $ - 800 - 79,96%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 696 - 94,79%
Average Income per Game	1 675 094 $
Year to Date Revenue	70 353 943 $
Farm
Home Games Left	0
Average Attendance - %	2 401 - 80,04%
Average Income per Game	85 068 $
Year to Date Revenue	3 572 857 $
Expense
Pro Players Total Salaries	79 100 000 $
Farm Players Total Salaries	2 925 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	82 247 685 $
Farm Year To Date Expenses	5 277 234 $
Pro Salary Cap To Date	77 208 891 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	651 938 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	37 885 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 100 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	400 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	29 600 000 $
Current Bank Account	57 356 186 $
Projected Bank Account	57 356 186 $

Pro Players Salaries
Evgeni Malkin	11 000 000 $ (1)
Alexander Radulov	8 000 000 $ (2)
Jimmy Howard	7 000 000 $ (2)
Viktor Arvidsson	5 000 000 $ (3)
Mike Green	5 000 000 $ (1)
Mikael Backlund	4 750 000 $ (1)
Marco Scandella	4 500 000 $ (1)
Leon Draisaitl	4 500 000 $ (4)
Evander Kane	4 000 000 $ (2)
Deryk Engelland	3 500 000 $ (1)
Braydon Coburn	3 500 000 $ (1)
Dylan Larkin	3 000 000 $ (4)
Bobby Ryan	3 000 000 $ (1)
Elias Lindholm	2 000 000 $ (3)
Cody Ceci	2 000 000 $ (3)
Kevin Fiala	2 000 000 $ (4)
Radko Gudas	1 500 000 $ (1)
Erik Haula	1 500 000 $ (2)
Linus Ullmark	1 000 000 $ (1)
Dany Laramée	1 000 000 $ (2)
Jujhar Khaira	850 000 $ (3)
Mark Pysyk	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 16 : 79 100 000 $
Year 17 : 40 850 000 $
Year 18 : 19 350 000 $
Year 19 : 9 500 000 $
Salary Average Commitment
Year 16 : 78 600 000 $
Year 17 : 40 850 000 $
Year 18 : 19 350 000 $
Year 19 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 16 : 79 100 000 $
Year 17 : 40 850 000 $
Year 18 : 19 350 000 $
Year 19 : 9 500 000 $

Farm Players Salaries
Marcus Johansson	400 000 $ (2)
Tyler Graovac	175 000 $ (3)
Christopher Gibson	150 000 $ (3)
Dale Weise	150 000 $ (2)
Magnus Paajarvi	150 000 $ (2)
Matt Beleskey	150 000 $ (2)
Dustin Tokarski	150 000 $ (1)
Michal Neuvirth	150 000 $ (1)
Jake Dotchin	100 000 $ (2)
Alan Quine	100 000 $ (2)
Mikhail Grigorenko	100 000 $ (2)
Malcolm Subban	100 000 $ (3)
Kailer Yamamoto	85 000 $ (3)
Noah Juulsen	85 000 $ (3)
Sebastian Aho	85 000 $ (3)
Maxim Mamin	85 000 $ (3)
Brandon Davidson	70 000 $ (2)
Lias Andersson	70 000 $ (3)
Hunter Shinkaruk	70 000 $ (4)
Alexander Nylander	50 000 $ (2)
Gabriel Carlsson	50 000 $ (2)
Jarred Tinordi	50 000 $ (2)
Markus Nutivaara	50 000 $ (2)
Lawson Crouse	50 000 $ (2)
Miles Wood	50 000 $ (2)
Tyler Wotherspoon	50 000 $ (3)
Michael Sgarbossa	50 000 $ (2)
Stefan Matteau	50 000 $ (2)
Lukas Sedlak	50 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 16 : 2 925 000 $
Year 17 : 2 625 000 $
Year 18 : 955 000 $
Year 19 : 70 000 $
Salary Average Commitment
Year 16 : 2 925 000 $
Year 17 : 2 625 000 $
Year 18 : 955 000 $
Year 19 : 70 000 $

MONTREAL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	9000 - 90 $ - 7 231 - 80,34%
Level 2:	6000 - 70 $ - 6 518 - 108,64%
Level 3:	2500 - 55 $ - 2 304 - 92,16%
Level 4:	6000 - 20 $ - 4 585 - 76,42%
Luxury :	1500 - 270 $ - 1 451 - 96,74%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 32 $ - 1 585 - 79,24%
Farm Level 2:	1000 - 15 $ - 796 - 79,62%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 089 - 88,36%
Average Income per Game	2 000 666 $
Year to Date Revenue	84 027 974 $
Farm
Home Games Left	0
Average Attendance - %	2 381 - 79,37%
Average Income per Game	78 319 $
Year to Date Revenue	3 289 379 $
Expense
Pro Players Total Salaries	60 750 000 $
Farm Players Total Salaries	2 485 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 832 553 $
Farm Year To Date Expenses	3 274 742 $
Pro Salary Cap To Date	59 793 774 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	509 690 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 962 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	60 750 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	18 750 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	11 250 000 $
Current Bank Account	394 219 239 $
Projected Bank Account	394 219 239 $

Pro Players Salaries
Patrick Kane	9 000 000 $ (2)
Ryan Suter	8 000 000 $ (1)
Joe Pavelski	7 000 000 $ (2)
Cam Fowler	5 000 000 $ (3)
Ron Hainsey	5 000 000 $ (1)
Brian Elliott	5 000 000 $ (2)
David Pastrnak	4 500 000 $ (4)
Derick Brassard	4 000 000 $ (1)
Auston Matthews	2 000 000 $ (2)
Connor McDavid	2 000 000 $ (1)
Kris Russell	1 750 000 $ (2)
Mitchell Marner	1 000 000 $ (2)
Nick Schmaltz	1 000 000 $ (2)
Joonas Korpisalo	1 000 000 $ (1)
Brett Pesce	1 000 000 $ (1)
Jaccob Slavin	1 000 000 $ (1)
Frank Lalancette	1 000 000 $ (2)
Travis Konecny	500 000 $ (1)
Mikko Rantanen	500 000 $ (1)
Jake DeBrusk	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 16 : 60 750 000 $
Year 17 : 37 750 000 $
Year 18 : 9 500 000 $
Year 19 : 4 500 000 $
Salary Average Commitment
Year 16 : 60 750 000 $
Year 17 : 37 750 000 $
Year 18 : 9 500 000 $
Year 19 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 16 : 60 750 000 $
Year 17 : 37 750 000 $
Year 18 : 9 500 000 $
Year 19 : 4 500 000 $

Farm Players Salaries
Ryan Miller	550 000 $ (1)
Trevor Daley	500 000 $ (2)
Jay Beagle	350 000 $ (2)
Zach Werenski	300 000 $ (4)
Brandon Carlo	100 000 $ (1)
Eeli Tolvanen	85 000 $ (3)
Brett Howden	85 000 $ (3)
Miro Heiskanen	85 000 $ (3)
Filip Chytil (Out of Payroll)	85 000 $ (3)
Lawrence Pilut	70 000 $ (3)
Cooper Marody	70 000 $ (3)
Martin Necas	70 000 $ (3)
Gavin Bayreuther	70 000 $ (3)
Anthony Stolarz	50 000 $ (1)
Brendan Guhle	50 000 $ (1)
Chris Driedger	50 000 $ (2)
Total Farm Players	16
Salary Commitment
Year 16 : 2 570 000 $
Year 17 : 1 820 000 $
Year 18 : 920 000 $
Year 19 : 300 000 $
Salary Average Commitment
Year 16 : 2 570 000 $
Year 17 : 1 820 000 $
Year 18 : 920 000 $
Year 19 : 300 000 $

NASHVILLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6675 - 90 $ - 6 675 - 100,00%
Level 2:	5150 - 60 $ - 5 150 - 100,00%
Level 3:	2250 - 60 $ - 1 868 - 83,04%
Level 4:	4350 - 45 $ - 2 365 - 54,37%
Luxury :	1025 - 100 $ - 1 025 - 100,00%
Total Capacity :	19450
Farm
Farm Level 1:	2000 - 35 $ - 1 588 - 79,39%
Farm Level 2:	1000 - 15 $ - 800 - 79,95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 084 - 87,83%
Average Income per Game	1 538 480 $
Year to Date Revenue	64 616 177 $
Farm
Home Games Left	0
Average Attendance - %	2 387 - 79,58%
Average Income per Game	84 455 $
Year to Date Revenue	3 547 118 $
Expense
Pro Players Total Salaries	78 750 000 $
Farm Players Total Salaries	4 155 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	82 747 268 $
Farm Year To Date Expenses	7 054 870 $
Pro Salary Cap To Date	77 708 541 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	649 225 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	55 038 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 750 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	750 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	29 250 000 $
Current Bank Account	(21 397 710 $)
Projected Bank Account	(21 397 710 $)

Pro Players Salaries
Alex Ovechkin	12 000 000 $ (2)
Paul Stastny	7 000 000 $ (2)
Justin Williams	6 000 000 $ (2)
Marc-Edouard Vlasic	6 000 000 $ (2)
Kyle Brodziak	5 000 000 $ (2)
Mathieu Perreault	5 000 000 $ (2)
Michael Frolik	4 000 000 $ (1)
Ben Bishop	4 000 000 $ (2)
Milan Lucic	4 000 000 $ (2)
Jake Allen	3 750 000 $ (2)
Travis Hamonic	3 750 000 $ (2)
Alex Killorn	3 000 000 $ (1)
Paul Byron	2 750 000 $ (2)
Kevin Hayes	2 750 000 $ (1)
Andrew Copp	2 000 000 $ (4)
Johnny Oduya	1 750 000 $ (1)
Michael Del Zotto	1 500 000 $ (1)
Luke Schenn	1 500 000 $ (1)
Brenden Dillon	1 000 000 $ (1)
Anthony Duclair	1 000 000 $ (1)
Andrew Shaw	1 000 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 16 : 78 750 000 $
Year 17 : 61 250 000 $
Year 18 : 2 000 000 $
Year 19 : 2 000 000 $
Salary Average Commitment
Year 16 : 76 750 000 $
Year 17 : 61 250 000 $
Year 18 : 2 000 000 $
Year 19 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 78 750 000 $
Year 17 : 61 250 000 $
Year 18 : 2 000 000 $
Year 19 : 2 000 000 $

Farm Players Salaries
Andrew MacDonald	350 000 $ (2)
Sam Gagner	300 000 $ (3)
Vladislav Namestnikov	300 000 $ (2)
Chad Johnson	275 000 $ (1)
Zack Smith	275 000 $ (1)
Scott Darling	250 000 $ (1)
Jean-Gabriel Pageau	200 000 $ (3)
Matt Martin	150 000 $ (2)
Jori Lehtera	150 000 $ (2)
Tanner Kero	150 000 $ (2)
Phillip Di Giuseppe	125 000 $ (1)
Nick Cousins	125 000 $ (1)
Nathan Beaulieu	100 000 $ (2)
Martin Marincin	100 000 $ (2)
Marcus Foligno	100 000 $ (1)
Riley Sheahan	100 000 $ (1)
Charlie Lindgren	100 000 $ (2)
Stéphane Blanchette	100 000 $ (2)
Stuart Percy	90 000 $ (3)
Mark McNeill	80 000 $ (2)
Jordin Tootoo	75 000 $ (1)
Andrew Campbell	70 000 $ (2)
Rich Clune	70 000 $ (1)
Tye McGinn	70 000 $ (1)
Oscar Dansk	50 000 $ (2)
Markus Hannikainen	50 000 $ (1)
C.J. Smith	50 000 $ (2)
Chris Bigras	50 000 $ (1)
Josh Leivo	50 000 $ (2)
Christian Thomas	50 000 $ (2)
Martin Frk	50 000 $ (1)
Jordan Weal	50 000 $ (1)
John Hayden	50 000 $ (2)
Total Farm Players	33
Salary Commitment
Year 16 : 4 155 000 $
Year 17 : 2 490 000 $
Year 18 : 590 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 3 955 000 $
Year 17 : 2 490 000 $
Year 18 : 590 000 $
Year 19 : 0 $

NEWJERSEY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - 90 $ - 6 948 - 99,26%
Level 2:	7000 - 60 $ - 6 307 - 90,10%
Level 3:	4000 - 25 $ - 3 499 - 87,48%
Level 4:	5000 - 20 $ - 4 835 - 96,70%
Luxury :	2000 - 90 $ - 1 688 - 84,42%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 1 571 - 78,56%
Farm Level 2:	1000 - 10 $ - 784 - 78,40%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 278 - 93,11%
Average Income per Game	1 674 882 $
Year to Date Revenue	70 345 051 $
Farm
Home Games Left	0
Average Attendance - %	2 355 - 78,51%
Average Income per Game	68 724 $
Year to Date Revenue	2 886 391 $
Expense
Pro Players Total Salaries	79 000 000 $
Farm Players Total Salaries	1 805 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	79 362 790 $
Farm Year To Date Expenses	2 014 989 $
Pro Salary Cap To Date	75 331 767 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	643 411 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 731 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 000 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	500 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	29 500 000 $
Current Bank Account	70 363 110 $
Projected Bank Account	70 363 110 $

Pro Players Salaries
Zdeno Chara	9 000 000 $ (1)
Sergei Bobrovsky	9 000 000 $ (2)
Erik Karlsson	6 000 000 $ (1)
Anze Kopitar	6 000 000 $ (1)
David Krejci	6 000 000 $ (2)
Travis Zajac	6 000 000 $ (1)
Thomas Vanek	5 000 000 $ (2)
Evgeny Kuznetsov	5 000 000 $ (2)
Matt Duchene	4 000 000 $ (2)
Derek MacKenzie	3 500 000 $ (2)
Tyler Toffoli	3 000 000 $ (2)
Radek Faksa	3 000 000 $ (4)
Tanner Pearson	3 000 000 $ (2)
Thomas Greiss	2 000 000 $ (2)
Mark Scheifele	2 000 000 $ (1)
Brian Dumoulin	1 500 000 $ (2)
Patrik Laine	1 000 000 $ (2)
Yannick Turgeon	1 000 000 $ (2)
Ryan Ellis	1 000 000 $ (1)
Brayden McNabb	1 000 000 $ (1)
Anthony Beauvillier	500 000 $ (1)
Joel Edmundson	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 16 : 79 000 000 $
Year 17 : 47 000 000 $
Year 18 : 3 000 000 $
Year 19 : 3 000 000 $
Salary Average Commitment
Year 16 : 75 000 000 $
Year 17 : 47 000 000 $
Year 18 : 3 000 000 $
Year 19 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 79 000 000 $
Year 17 : 47 000 000 $
Year 18 : 3 000 000 $
Year 19 : 3 000 000 $

Farm Players Salaries
Kevin Bieksa	350 000 $ (1)
Marek Mazanec	150 000 $ (2)
Laurent Brossoit	150 000 $ (3)
Carl Dahlstrom	85 000 $ (3)
Juuso Valimaki	85 000 $ (3)
Michael McLeod	85 000 $ (3)
Michael Dal Colle	85 000 $ (3)
Justin Peters	75 000 $ (1)
Philip Samuelsson	70 000 $ (2)
Marcus Pettersson	70 000 $ (3)
Tom Sestito	70 000 $ (1)
Jeremy Lauzon	70 000 $ (3)
Tyler Ennis	60 000 $ (1)
Ryan Sproul	50 000 $ (3)
Christian Fischer	50 000 $ (2)
J.T. Compher	50 000 $ (2)
Nikolay Goldobin	50 000 $ (1)
Brendan Perlini	50 000 $ (1)
Slater Koekkoek	50 000 $ (1)
John Quenneville	50 000 $ (2)
Jamie Oleksiak	50 000 $ (3)
Total Farm Players	21
Salary Commitment
Year 16 : 1 805 000 $
Year 17 : 1 100 000 $
Year 18 : 730 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 805 000 $
Year 17 : 1 100 000 $
Year 18 : 730 000 $
Year 19 : 0 $

PHILADELPHIE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7000 - 99 $ - 5 703 - 81,47%
Level 2:	7000 - 74 $ - 4 513 - 64,47%
Level 3:	4000 - 59 $ - 1 859 - 46,48%
Level 4:	5000 - 36 $ - 2 975 - 59,50%
Luxury :	2000 - 250 $ - 1 510 - 75,49%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 25 $ - 1 583 - 79,15%
Farm Level 2:	1000 - 10 $ - 771 - 77,06%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 559 - 66,24%
Average Income per Game	1 865 944 $
Year to Date Revenue	78 369 633 $
Farm
Home Games Left	0
Average Attendance - %	2 354 - 78,45%
Average Income per Game	59 102 $
Year to Date Revenue	2 482 263 $
Expense
Pro Players Total Salaries	74 600 000 $
Farm Players Total Salaries	3 135 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	80 362 005 $
Farm Year To Date Expenses	5 697 895 $
Pro Salary Cap To Date	75 323 263 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	617 054 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	47 192 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 600 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	4 900 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	25 100 000 $
Current Bank Account	169 949 979 $
Projected Bank Account	169 949 979 $

Pro Players Salaries
Ryan Getzlaf	10 000 000 $ (2)
Alexander Edler	7 000 000 $ (2)
Braden Holtby	5 750 000 $ (1)
Derek Stepan	5 000 000 $ (3)
Jack Johnson	5 000 000 $ (2)
Vladimir Tarasenko	4 500 000 $ (1)
Petr Mrazek	4 000 000 $ (2)
Charlie Coyle	4 000 000 $ (2)
Craig Smith	3 750 000 $ (2)
Alec Martinez	3 000 000 $ (1)
Nick Bonino	3 000 000 $ (2)
Tyler Myers	3 000 000 $ (1)
Marian Hossa	3 000 000 $ (1)
Brandon Saad	3 000 000 $ (1)
Calvin de Haan	3 000 000 $ (3)
Brendan Gallagher	2 000 000 $ (2)
Tomas Hertl	2 000 000 $ (2)
Michael Raffl	1 250 000 $ (1)
Jake Guentzel	1 000 000 $ (2)
Alex Iafallo	850 000 $ (3)
Josh Morrissey	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 16 : 74 600 000 $
Year 17 : 50 600 000 $
Year 18 : 8 850 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 70 100 000 $
Year 17 : 50 600 000 $
Year 18 : 8 850 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 74 600 000 $
Year 17 : 50 600 000 $
Year 18 : 8 850 000 $
Year 19 : 0 $

Farm Players Salaries
Matt Cullen	350 000 $ (1)
Marc Methot	350 000 $ (2)
Joel Ward	350 000 $ (1)
Ales Hemsky	175 000 $ (1)
Kevin Connauton	150 000 $ (1)
Dalton Prout	150 000 $ (1)
TJ Brennan	150 000 $ (1)
Tom McCollum	150 000 $ (2)
Josh Jooris	125 000 $ (1)
Stan Mikita	100 000 $ (4)
Connor Murphy	100 000 $ (2)
Matt Grzelcyk	85 000 $ (3)
Richard Panik	70 000 $ (1)
Zack Kassian	70 000 $ (1)
Alexandre Fortin	70 000 $ (3)
Fredrik Claesson	70 000 $ (2)
Trent Frederic	70 000 $ (3)
Kasperi Kapanen	50 000 $ (1)
Nikita Tryamkin	50 000 $ (1)
Alex Nedeljkovic	50 000 $ (1)
A.J. Greer	50 000 $ (2)
Hudson Fasching	50 000 $ (1)
Dominik Simon	50 000 $ (2)
Pontus Aberg	50 000 $ (2)
Xavier Ouellet	50 000 $ (2)
Joseph Blandisi	50 000 $ (1)
Jared McCann	50 000 $ (1)
Stefan Elliott	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 16 : 3 135 000 $
Year 17 : 1 195 000 $
Year 18 : 325 000 $
Year 19 : 100 000 $
Salary Average Commitment
Year 16 : 3 000 000 $
Year 17 : 1 160 000 $
Year 18 : 290 000 $
Year 19 : 100 000 $

TAMPABAY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	9000 - 100 $ - 5 765 - 64,06%
Level 2:	6000 - 70 $ - 4 792 - 79,87%
Level 3:	3000 - 50 $ - 2 255 - 75,18%
Level 4:	4135 - 30 $ - 3 579 - 86,55%
Luxury :	1000 - 249 $ - 1 000 - 100,00%
Total Capacity :	23135
Farm
Farm Level 1:	2000 - 35 $ - 1 596 - 79,80%
Farm Level 2:	1000 - 15 $ - 799 - 79,88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 392 - 75,17%
Average Income per Game	1 726 389 $
Year to Date Revenue	72 508 344 $
Farm
Home Games Left	0
Average Attendance - %	2 395 - 79,83%
Average Income per Game	84 804 $
Year to Date Revenue	3 561 781 $
Expense
Pro Players Total Salaries	68 750 000 $
Farm Players Total Salaries	1 885 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	69 581 403 $
Farm Year To Date Expenses	2 759 213 $
Pro Salary Cap To Date	64 542 634 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	571 705 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 346 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	68 750 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	10 750 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	19 250 000 $
Current Bank Account	44 888 722 $
Projected Bank Account	44 888 722 $

Pro Players Salaries
Ryan Kesler	9 000 000 $ (1)
Dan Girardi	6 000 000 $ (2)
Roberto Luongo	6 000 000 $ (2)
Jeff Petry	5 000 000 $ (2)
Ryan O'Reilly	5 000 000 $ (2)
Jeff Skinner	4 000 000 $ (3)
Nikita Kucherov	4 000 000 $ (2)
Mike Hoffman	3 750 000 $ (2)
Chris Kunitz	3 500 000 $ (1)
Erik Gudbranson	3 000 000 $ (3)
Seth Jones	3 000 000 $ (3)
Sean Couturier	2 000 000 $ (1)
Jonathan Drouin	2 000 000 $ (3)
Andrei Vasilevskiy	2 000 000 $ (3)
Thomas Hickey	1 500 000 $ (1)
Alex Chiasson	1 500 000 $ (1)
Casey Cizikas	1 500 000 $ (1)
Noah Hanifin	1 000 000 $ (1)
Olli Maatta	1 000 000 $ (3)
Markus Granlund	1 000 000 $ (3)
Rod LittleBitOfLove	1 000 000 $ (2)
Mark Jankowski	500 000 $ (2)
Ondrej Kase	500 000 $ (2)
Denis Malgin	500 000 $ (2)
Austin Watson	500 000 $ (2)
Total Pro Players	25
Salary Commitment
Year 16 : 68 750 000 $
Year 17 : 48 750 000 $
Year 18 : 16 000 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 66 750 000 $
Year 17 : 48 750 000 $
Year 18 : 16 000 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 68 750 000 $
Year 17 : 48 750 000 $
Year 18 : 16 000 000 $
Year 19 : 0 $

Farm Players Salaries
Adam McQuaid	350 000 $ (2)
Matt Hunwick	350 000 $ (2)
Zach Bogosian	300 000 $ (1)
Carter Hutton	200 000 $ (2)
Nick Schultz	175 000 $ (1)
Joe Morrow (Out of Payroll)	175 000 $ (3)
Eric Tangradi	70 000 $ (1)
Jacob Josefson	70 000 $ (2)
Jim O'Brien	70 000 $ (1)
Dylan Strome	50 000 $ (1)
Victor Mete	50 000 $ (2)
Logan Shaw	50 000 $ (2)
Tony DeAngelo	50 000 $ (1)
Jack Roslovic	50 000 $ (2)
Jacob Larsson	50 000 $ (1)
Total Farm Players	15
Salary Commitment
Year 16 : 2 060 000 $
Year 17 : 1 295 000 $
Year 18 : 175 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 2 060 000 $
Year 17 : 1 295 000 $
Year 18 : 175 000 $
Year 19 : 0 $

TORONTO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8400 - 89 $ - 7 301 - 86,92%
Level 2:	6400 - 65 $ - 5 064 - 79,12%
Level 3:	3100 - 40 $ - 3 057 - 98,62%
Level 4:	5065 - 19 $ - 4 892 - 96,58%
Luxury :	1600 - 179 $ - 1 558 - 97,40%
Total Capacity :	24565
Farm
Farm Level 1:	2000 - 35 $ - 1 549 - 77,44%
Farm Level 2:	1000 - 15 $ - 775 - 77,47%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 872 - 89,04%
Average Income per Game	1 841 351 $
Year to Date Revenue	77 336 742 $
Farm
Home Games Left	0
Average Attendance - %	2 324 - 77,45%
Average Income per Game	82 289 $
Year to Date Revenue	3 456 132 $
Expense
Pro Players Total Salaries	67 750 000 $
Farm Players Total Salaries	1 475 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 500 000 $
Pro Year To Date Expenses	58 762 407 $
Farm Year To Date Expenses	1 771 895 $
Pro Salary Cap To Date	53 723 644 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	563 953 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 192 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	72 250 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	7 250 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	22 750 000 $
Current Bank Account	66 390 763 $
Projected Bank Account	66 390 763 $

Pro Players Salaries
Patrick Marleau	6 000 000 $ (2)
Dion Phaneuf	6 000 000 $ (2)
James Neal	6 000 000 $ (2)
Andrew Ladd	5 000 000 $ (1)
Dennis Seidenberg	5 000 000 $ (1)
David Backes	5 000 000 $ (2)
Jay Bouwmeester	5 000 000 $ (1)
Jonathan Quick	3 750 000 $ (1)
Jason Chimera	3 500 000 $ (1)
Darnell Nurse	3 000 000 $ (4)
Niklas Hjalmarsson	3 000 000 $ (1)
Sam Reinhart	3 000 000 $ (4)
Curtis McElhinney	2 000 000 $ (2)
Joakim Nordstrom	1 500 000 $ (2)
Mark Barberio	1 500 000 $ (2)
Cody Franson	1 500 000 $ (1)
Carl Hagelin	1 250 000 $ (1)
Brendan Gaunce	1 000 000 $ (4)
Ryan Strome	1 000 000 $ (2)
Mark Alt	900 000 $ (3)
Will Butcher	850 000 $ (3)
Julius Honka	500 000 $ (1)
Alex Tuch	500 000 $ (2)
Sven Baertschi	500 000 $ (1)
Mathew Barzal	500 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 16 : 67 750 000 $
Year 17 : 38 250 000 $
Year 18 : 8 750 000 $
Year 19 : 7 000 000 $
Salary Average Commitment
Year 16 : 67 250 000 $
Year 17 : 38 250 000 $
Year 18 : 8 750 000 $
Year 19 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 67 750 000 $
Year 17 : 38 250 000 $
Year 18 : 8 750 000 $
Year 19 : 7 000 000 $

Farm Players Salaries
Peter Budaj	375 000 $ (1)
Jeff Glass	200 000 $ (2)
Brandon Pirri	175 000 $ (3)
Drew Miller	175 000 $ (1)
Teemu Selanne	100 000 $ (4)
Christian Wolanin (Out of Payroll)	85 000 $ (3)
Patrick Sieloff	70 000 $ (3)
Daniel Brikley (Out of Payroll)	70 000 $ (3)
Jayson Megna	70 000 $ (2)
Zac Dalpe	60 000 $ (1)
Morgan Klimchuk	50 000 $ (2)
Greg McKegg	50 000 $ (2)
Tomas Jurco	50 000 $ (3)
Pavel Zacha	50 000 $ (1)
Vinni Lettieri	50 000 $ (2)
Total Farm Players	15
Salary Commitment
Year 16 : 1 630 000 $
Year 17 : 970 000 $
Year 18 : 550 000 $
Year 19 : 100 000 $
Salary Average Commitment
Year 16 : 1 630 000 $
Year 17 : 970 000 $
Year 18 : 550 000 $
Year 19 : 100 000 $

VANCOUVER

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7650 - 95 $ - 6 157 - 80,48%
Level 2:	6350 - 65 $ - 5 193 - 81,79%
Level 3:	3600 - 40 $ - 3 343 - 92,86%
Level 4:	5600 - 25 $ - 4 873 - 87,02%
Luxury :	1800 - 900 $ - 720 - 40,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 1 637 - 81,87%
Farm Level 2:	1000 - 20 $ - 804 - 80,44%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 286 - 81,14%
Average Income per Game	2 282 509 $
Year to Date Revenue	95 865 381 $
Farm
Home Games Left	0
Average Attendance - %	2 442 - 81,39%
Average Income per Game	101 979 $
Year to Date Revenue	4 283 100 $
Expense
Pro Players Total Salaries	78 950 000 $
Farm Players Total Salaries	2 735 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	86 888 369 $
Farm Year To Date Expenses	5 604 743 $
Pro Salary Cap To Date	81 849 612 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	650 775 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	44 115 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 950 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	550 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	29 450 000 $
Current Bank Account	210 758 394 $
Projected Bank Account	210 758 394 $

Pro Players Salaries
John Tavares	8 000 000 $ (2)
Jamie Benn	8 000 000 $ (3)
Erik Johnson	8 000 000 $ (2)
Patrice Bergeron	8 000 000 $ (1)
Ryan Johansen	5 000 000 $ (3)
Jordan Staal	5 000 000 $ (2)
Eric Staal	4 500 000 $ (1)
Brandon Sutter	4 000 000 $ (2)
Justin Faulk	4 000 000 $ (3)
Mark Stone	4 000 000 $ (2)
Henrik Lundqvist	3 500 000 $ (1)
Esa Lindell	3 000 000 $ (4)
Justin Braun	3 000 000 $ (1)
Kevin Shattenkirk	2 250 000 $ (3)
John Gibson	2 000 000 $ (2)
Josh Bailey	1 500 000 $ (1)
Evgenii Dadonov	1 500 000 $ (2)
John Klingberg	1 000 000 $ (1)
Jason Zucker	1 000 000 $ (2)
Colin Miller	700 000 $ (2)
Colton Sissons	500 000 $ (2)
Zach Hyman	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 16 : 78 950 000 $
Year 17 : 57 700 000 $
Year 18 : 23 000 000 $
Year 19 : 3 000 000 $
Salary Average Commitment
Year 16 : 83 950 000 $
Year 17 : 57 450 000 $
Year 18 : 22 750 000 $
Year 19 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 78 950 000 $
Year 17 : 56 950 000 $
Year 18 : 22 250 000 $
Year 19 : 3 000 000 $

Farm Players Salaries
Nick Foligno	400 000 $ (1)
Philipp Grubauer	200 000 $ (2)
Kevan Miller	150 000 $ (2)
Sami Vatanen (Out of Payroll)	100 000 $ (1)
Alexei Cherepanov	100 000 $ (2)
Jake Virtanen	100 000 $ (4)
Nikolaj Ehlers	100 000 $ (2)
Christian Dvorak	100 000 $ (2)
Juuse Saros	100 000 $ (2)
Nick Ritchie	100 000 $ (2)
Cal Petersen	85 000 $ (3)
Jordan Greenway	85 000 $ (3)
Anthony Cirelli	85 000 $ (3)
Anders Bjork	85 000 $ (3)
Andrew Mangiapane	85 000 $ (3)
Andreas Johnsson	85 000 $ (3)
Oskar Lindblom	85 000 $ (3)
Filip Hronek	70 000 $ (3)
Conor Garland	70 000 $ (3)
Derrick Pouliot	50 000 $ (3)
Gustav Forsling	50 000 $ (2)
Travis Sanheim	50 000 $ (2)
Haydn Fleury	50 000 $ (2)
Madison Bowey	50 000 $ (2)
Evgeny Svechnikov	50 000 $ (2)
Mike Reilly	50 000 $ (2)
Rasmus Andersson	50 000 $ (2)
Pavel Buchnevich	50 000 $ (2)
Vladislav Kamenev	50 000 $ (2)
Oliver Bjorkstrand	50 000 $ (1)
Joel Eriksson Ek	50 000 $ (2)
Alexandre Carrier	50 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 16 : 2 835 000 $
Year 17 : 2 285 000 $
Year 18 : 885 000 $
Year 19 : 100 000 $
Salary Average Commitment
Year 16 : 2 735 000 $
Year 17 : 2 285 000 $
Year 18 : 885 000 $
Year 19 : 100 000 $

VEGAS

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	9500 - 95 $ - 6 102 - 64,23%
Level 2:	6000 - 65 $ - 5 279 - 87,99%
Level 3:	3000 - 50 $ - 2 361 - 78,70%
Level 4:	5000 - 35 $ - 3 273 - 65,45%
Luxury :	1500 - 999 $ - 600 - 40,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 1 563 - 78,14%
Farm Level 2:	1000 - 20 $ - 787 - 78,74%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 615 - 70,46%
Average Income per Game	2 186 551 $
Year to Date Revenue	91 835 128 $
Farm
Home Games Left	0
Average Attendance - %	2 350 - 78,34%
Average Income per Game	97 829 $
Year to Date Revenue	4 108 800 $
Expense
Pro Players Total Salaries	79 000 000 $
Farm Players Total Salaries	1 607 500 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	82 489 353 $
Farm Year To Date Expenses	2 555 400 $
Pro Salary Cap To Date	77 450 570 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	651 163 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 212 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 000 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	500 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	29 500 000 $
Current Bank Account	283 909 262 $
Projected Bank Account	283 909 262 $

Pro Players Salaries
Brad Marchand	11 000 000 $ (2)
Tyler Seguin	10 000 000 $ (3)
Jonathan Marchessault	7 750 000 $ (2)
Alex Pietrangelo	7 500 000 $ (1)
Keith Yandle	6 000 000 $ (2)
Carey Price	5 500 000 $ (1)
Patrik Nemeth	4 500 000 $ (1)
Vincent Trocheck	3 750 000 $ (1)
John Carlson	3 750 000 $ (1)
Alex Galchenyuk	3 000 000 $ (2)
Daniel Sedin	3 000 000 $ (1)
Bryan Little	2 500 000 $ (2)
Jonas Brodin	2 000 000 $ (1)
Cal Clutterbuck	1 500 000 $ (1)
Tyler Johnson	1 500 000 $ (1)
Connor Hellebuyck	1 000 000 $ (2)
Adam Lowry	1 000 000 $ (3)
Yanni Gourde	1 000 000 $ (2)
Matt Nieto	1 000 000 $ (2)
Nate Thompson	750 000 $ (1)
Derek Forbort	500 000 $ (1)
Brandon Tanev	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 16 : 79 000 000 $
Year 17 : 46 750 000 $
Year 18 : 11 000 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 78 250 000 $
Year 17 : 45 500 000 $
Year 18 : 11 000 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 79 000 000 $
Year 17 : 44 250 000 $
Year 18 : 11 000 000 $
Year 19 : 0 $

Farm Players Salaries
Leo Komarov	500 000 $ (2)
Carl Gunnarsson	350 000 $ (2)
Valtteri Filppula (Out of Payroll)	350 000 $ (2)
Brendan Smith	125 000 $ (1)
Scott Wedgewood	100 000 $ (1)
Dan Duch	100 000 $ (2)
Carl Soderberg	87 500 $ (1)
Carter Hart	85 000 $ (3)
Kristers Gudlevskis	70 000 $ (2)
Kenny Agostino	70 000 $ (2)
Warren Foegele	70 000 $ (3)
Robbie Russo	50 000 $ (2)
Total Farm Players	12
Salary Commitment
Year 16 : 1 957 500 $
Year 17 : 1 645 000 $
Year 18 : 155 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 957 500 $
Year 17 : 1 645 000 $
Year 18 : 155 000 $
Year 19 : 0 $

WINNIPEG

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	7500 - 88 $ - 7 352 - 98,02%
Level 2:	6000 - 66 $ - 5 348 - 89,13%
Level 3:	2500 - 44 $ - 2 477 - 99,06%
Level 4:	4000 - 33 $ - 3 483 - 87,06%
Luxury :	1000 - 275 $ - 1 000 - 100,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 17 $ - 1 545 - 77,26%
Farm Level 2:	1000 - 10 $ - 769 - 76,89%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 658 - 93,61%
Average Income per Game	1 773 104 $
Year to Date Revenue	74 470 383 $
Farm
Home Games Left	0
Average Attendance - %	2 314 - 77,14%
Average Income per Game	42 447 $
Year to Date Revenue	1 782 778 $
Expense
Pro Players Total Salaries	42 450 000 $
Farm Players Total Salaries	1 695 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	19 750 000 $
Pro Year To Date Expenses	65 747 281 $
Farm Year To Date Expenses	2 727 938 $
Pro Salary Cap To Date	60 708 526 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	367 829 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 885 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	62 200 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	17 300 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $	12 700 000 $
Current Bank Account	85 798 136 $
Projected Bank Account	85 798 136 $

Pro Players Salaries
Ben Lovejoy	5 000 000 $ (2)
Tyson Barrie	4 500 000 $ (1)
David Savard	3 750 000 $ (2)
Johnny Gaudreau	3 000 000 $ (3)
Justin Schultz	2 750 000 $ (2)
Kris Letang	2 500 000 $ (1)
Eddie Lack	2 500 000 $ (2)
Morgan Rielly	2 000 000 $ (2)
Brad Richardson	1 750 000 $ (1)
Patrick Eaves	1 750 000 $ (2)
Matt Read	1 750 000 $ (2)
Benoit Pouliot	1 750 000 $ (1)
Matt Puempel	1 750 000 $ (3)
Andrej Sustr	1 750 000 $ (3)
Jordan Binnington	1 250 000 $ (1)
Johan Larsson	1 000 000 $ (2)
Drake Caggiula	1 000 000 $ (2)
Blake Coleman	700 000 $ (2)
Danny O'Regan	500 000 $ (2)
Clayton Keller	500 000 $ (2)
Brandon Gormley	500 000 $ (1)
Dylan DeMelo	500 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 16 : 42 450 000 $
Year 17 : 30 200 000 $
Year 18 : 6 500 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 42 450 000 $
Year 17 : 30 200 000 $
Year 18 : 6 500 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 42 450 000 $
Year 17 : 30 200 000 $
Year 18 : 6 500 000 $
Year 19 : 0 $

Farm Players Salaries
Nathan MacKinnon	300 000 $ (3)
Matt Murray	200 000 $ (4)
Jack Skille	150 000 $ (1)
Mark Borowiecki	125 000 $ (1)
Reid Boucher	100 000 $ (2)
Robby Fabbri	100 000 $ (1)
Nathan Marois	100 000 $ (2)
Robert Thomas	85 000 $ (3)
Samuel Montembeault	85 000 $ (3)
Drake Batherson	85 000 $ (3)
Neal Pionk	85 000 $ (3)
Max Jones	70 000 $ (3)
Matt Tennyson	70 000 $ (1)
Cody Goloubef	70 000 $ (1)
Jamie McBain	70 000 $ (1)
Total Farm Players	15
Salary Commitment
Year 16 : 1 695 000 $
Year 17 : 1 110 000 $
Year 18 : 910 000 $
Year 19 : 200 000 $
Salary Average Commitment
Year 16 : 1 695 000 $
Year 17 : 1 110 000 $
Year 18 : 910 000 $
Year 19 : 200 000 $

Team	Current Fund	Season Salary Cap	Under Maximum of 79 500 000 $ Available Cap Space	Over Minimum of 49 500 000 $	Farm Salary Cap	Under Maximum of 10 000 000 $	Pro Players	Farm Players	Total Players
ANAHEIM	237 003 117 $	73 250 000 $	6 250 000 $	23 750 000 $	4 550 000 $	5 450 000 $	22	23	45
ARIZONA	75 550 023 $	67 100 000 $	12 400 000 $	17 600 000 $	3 050 000 $	6 950 000 $	21	21	42
BUFFALO	19 720 455 $	79 075 000 $	425 000 $	29 575 000 $	3 605 000 $	6 395 000 $	23	26	49
CAROLINE	154 187 854 $	68 450 000 $	11 050 000 $	18 950 000 $	2 205 000 $	7 795 000 $	25	26	51
CHICAGO	102 477 253 $	72 300 000 $	7 200 000 $	22 800 000 $	1 875 000 $	8 125 000 $	21	16	37
COLORADO	77 702 492 $	77 250 000 $	2 250 000 $	27 750 000 $	1 490 000 $	8 510 000 $	23	17	40
COLUMBUS	(15 222 304 $)	78 250 000 $	1 250 000 $	28 750 000 $	2 290 000 $	7 710 000 $	19	19	38
EDMONTON	180 132 371 $	59 000 000 $	20 500 000 $	9 500 000 $	2 055 000 $	7 945 000 $	24	27	51
FLORIDE	49 079 244 $	74 500 000 $	5 000 000 $	25 000 000 $	2 100 000 $	7 900 000 $	24	22	46
ISLANDERS	62 660 358 $	76 450 000 $	3 050 000 $	26 950 000 $	2 085 000 $	7 915 000 $	24	23	47
MINNESOTA	57 356 186 $	79 100 000 $	400 000 $	29 600 000 $	2 925 000 $	7 075 000 $	22	29	51
MONTREAL	394 219 239 $	60 750 000 $	18 750 000 $	11 250 000 $	2 485 000 $	7 515 000 $	20	16	36
NASHVILLE	(21 397 710 $)	78 750 000 $	750 000 $	29 250 000 $	4 155 000 $	5 845 000 $	21	33	54
NEWJERSEY	70 363 110 $	79 000 000 $	500 000 $	29 500 000 $	1 805 000 $	8 195 000 $	22	21	43
PHILADELPHIE	169 949 979 $	74 600 000 $	4 900 000 $	25 100 000 $	3 135 000 $	6 865 000 $	21	28	49
TAMPABAY	44 888 722 $	68 750 000 $	10 750 000 $	19 250 000 $	1 885 000 $	8 115 000 $	25	15	40
TORONTO	66 390 763 $	72 250 000 $	7 250 000 $	22 750 000 $	1 475 000 $	8 525 000 $	25	15	40
VANCOUVER	210 758 394 $	78 950 000 $	550 000 $	29 450 000 $	2 735 000 $	7 265 000 $	22	32	54
VEGAS	283 909 262 $	79 000 000 $	500 000 $	29 500 000 $	1 607 500 $	8 392 500 $	22	12	34
WINNIPEG	85 798 136 $	62 200 000 $	17 300 000 $	12 700 000 $	1 695 000 $	8 305 000 $	22	15	37

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 79 500 000 $
Available Cap Space

Over Minimum of
49 500 000 $