LPHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	7634 - 100 $ - 0 - 0,00%
Level 2:	6362 - 80 $ - 0 - 0,00%
Level 3:	3286 - 50 $ - 0 - 0,00%
Level 4:	5228 - 35 $ - 0 - 0,00%
Luxury :	2490 - 250 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 850 000 $
Farm Players Total Salaries	3 345 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 850 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 650 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	26 350 000 $
Current Bank Account	42 514 067 $
Projected Bank Account	42 514 067 $

Pro Players Salaries
Nicklas Backstrom	12 000 000 $ (2)
Drew Doughty	7 000 000 $ (1)
Chris Kreider	6 500 000 $ (1)
T.J. Oshie	6 000 000 $ (1)
Shea Weber	6 000 000 $ (1)
Robin Lehner	6 000 000 $ (2)
Brock Nelson	5 750 000 $ (2)
Ryan McDonagh	5 000 000 $ (2)
Cam Atkinson	4 000 000 $ (2)
Filip Forsberg	4 000 000 $ (1)
Tomas Tatar	3 000 000 $ (1)
Phillip Danault	3 000 000 $ (2)
Tyson Barrie	2 250 000 $ (3)
Andreas Athanasiou	2 000 000 $ (3)
Ivan Provorov	1 000 000 $ (1)
Sebastian Aho	1 000 000 $ (1)
Joel Armia	1 000 000 $ (2)
Alexandar Georgiev	1 000 000 $ (2)
Charlie McAvoy	850 000 $ (2)
Brock Boeser	500 000 $ (1)
Connor Brickley	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 17 : 77 850 000 $
Year 18 : 42 850 000 $
Year 19 : 4 250 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 77 850 000 $
Year 18 : 42 850 000 $
Year 19 : 4 250 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 77 850 000 $
Year 18 : 42 850 000 $
Year 19 : 4 250 000 $
Year 20 : 0 $

Farm Players Salaries
Luca Sbisa	400 000 $ (2)
Andrew Cogliano	300 000 $ (2)
Greg Pateryn	275 000 $ (1)
Matt Calvert	275 000 $ (1)
Michael Stone	225 000 $ (3)
Mattias Janmark	225 000 $ (3)
Ben Hutton	200 000 $ (2)
Ian Cole	200 000 $ (2)
Matt Bartkowski	150 000 $ (1)
Mike McKenna	125 000 $ (1)
Cam Talbot	100 000 $ (2)
Ben King	100 000 $ (3)
Adam Pelech	85 000 $ (2)
Frederik Gauthier	85 000 $ (2)
Valentin Zykov	85 000 $ (2)
Valeri Nichushkin	85 000 $ (2)
Janne Kuokkanen	70 000 $ (2)
Brett Lernout	70 000 $ (4)
Griffin Reinhart	70 000 $ (3)
Jeremy Morin	70 000 $ (1)
Andreas Borgman	50 000 $ (1)
Curtis Lazar	50 000 $ (2)
Iiro Pakarinen	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 17 : 3 345 000 $
Year 18 : 2 350 000 $
Year 19 : 690 000 $
Year 20 : 70 000 $
Salary Average Commitment
Year 17 : 3 345 000 $
Year 18 : 2 350 000 $
Year 19 : 690 000 $
Year 20 : 70 000 $

CAROLINE

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6700 - 115 $ - 0 - 0,00%
Level 2:	5950 - 70 $ - 0 - 0,00%
Level 3:	3000 - 40 $ - 0 - 0,00%
Level 4:	4701 - 28 $ - 0 - 0,00%
Luxury :	1745 - 270 $ - 0 - 0,00%
Total Capacity :	22096
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60 350 000 $
Farm Players Total Salaries	2 545 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 750 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	62 100 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	19 400 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	10 600 000 $
Current Bank Account	129 381 878 $
Projected Bank Account	129 381 878 $

Pro Players Salaries
Brayden Point	7 000 000 $ (4)
Brad Richardson	6 000 000 $ (2)
Andy Greene	6 000 000 $ (1)
Anton Stralman	6 000 000 $ (1)
Brandon Dubinsky	5 000 000 $ (1)
Tuukka Rask	4 000 000 $ (2)
Patrik Berglund	3 500 000 $ (1)
Tomas Plekanec	3 500 000 $ (1)
Michael Frolik	3 000 000 $ (2)
Korbinian Holzer	3 000 000 $ (2)
Antoine Roussel	2 000 000 $ (1)
Calle Jarnkrok	2 000 000 $ (2)
Chris Tierney	1 000 000 $ (2)
Louis Domingue	900 000 $ (2)
Jesper Bratt	850 000 $ (2)
Juho Lammikko	850 000 $ (3)
Elias Pettersson	850 000 $ (2)
Mathieu Joseph	850 000 $ (2)
Maxime Comtois	850 000 $ (2)
Robert Hagg	850 000 $ (2)
Joe Hicketts	850 000 $ (3)
Mirco Mueller	500 000 $ (2)
Michael Chaput	500 000 $ (1)
Mikhail Sergachev	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 17 : 60 350 000 $
Year 18 : 33 350 000 $
Year 19 : 8 700 000 $
Year 20 : 7 000 000 $
Salary Average Commitment
Year 17 : 60 350 000 $
Year 18 : 33 350 000 $
Year 19 : 8 700 000 $
Year 20 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 17 : 60 350 000 $
Year 18 : 33 350 000 $
Year 19 : 8 700 000 $
Year 20 : 7 000 000 $

Farm Players Salaries
Jason Spezza	350 000 $ (1)
Robert Bortuzzo	300 000 $ (2)
Stephen Johns	150 000 $ (3)
Jamie McGinn	150 000 $ (1)
Kyle Clifford	150 000 $ (1)
Jordan Schroeder	150 000 $ (1)
Zach Redmond	150 000 $ (1)
William Carrier	150 000 $ (3)
Samuel Morin	100 000 $ (1)
Charles Norris	100 000 $ (1)
Denis Gurianov	85 000 $ (2)
Antti Suomela	85 000 $ (2)
Brett Kulak	85 000 $ (2)
Collin Delia	85 000 $ (3)
Richard Bachman	75 000 $ (2)
Max Reinhart	70 000 $ (1)
Dillon Dube	70 000 $ (2)
Austin Wagner	70 000 $ (2)
Matt Taormina	70 000 $ (1)
Nick Merkley	50 000 $ (1)
Michael Bournival	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 17 : 2 545 000 $
Year 18 : 1 155 000 $
Year 19 : 385 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 2 545 000 $
Year 18 : 1 155 000 $
Year 19 : 385 000 $
Year 20 : 0 $

CHICAGO

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 76 $ - 0 - 0,00%
Level 2:	8000 - 62 $ - 0 - 0,00%
Level 3:	3750 - 40 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1250 - 299 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	58 000 000 $
Farm Players Total Salaries	2 760 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	22 500 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 500 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 000 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	29 000 000 $
Current Bank Account	88 372 153 $
Projected Bank Account	88 372 153 $

Pro Players Salaries
Patrick Kane	9 000 000 $ (1)
Marc-Edouard Vlasic	6 000 000 $ (1)
Jonathan Ericsson	5 000 000 $ (1)
Roman Polak	5 000 000 $ (1)
Vincent Trocheck	4 500 000 $ (1)
Sean Monahan	4 000 000 $ (2)
Ron Hainsey	4 000 000 $ (2)
Darcy Kuemper	4 000 000 $ (3)
Cody Eakin	3 000 000 $ (2)
Bo Horvat	3 000 000 $ (2)
Brett Pesce	2 250 000 $ (3)
Joakim Nordstrom	1 500 000 $ (1)
Jonathan Bernier	1 000 000 $ (2)
Jacob de La Rose	1 000 000 $ (3)
Michaël Fleury	1 000 000 $ (1)
Ryan Donato	850 000 $ (2)
Maxime Lajoie	850 000 $ (3)
Troy Terry	850 000 $ (3)
Filip Hronek	700 000 $ (2)
Alex DeBrincat	500 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 17 : 58 000 000 $
Year 18 : 25 500 000 $
Year 19 : 8 950 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 58 000 000 $
Year 18 : 25 500 000 $
Year 19 : 8 950 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 58 000 000 $
Year 18 : 25 500 000 $
Year 19 : 8 950 000 $
Year 20 : 0 $

Farm Players Salaries
Jake Allen	375 000 $ (1)
Niklas Kronwall	350 000 $ (1)
Karl Alzner	300 000 $ (1)
Mark Borowiecki	200 000 $ (2)
Ben Chiarot	200 000 $ (2)
Curtis McElhinney	200 000 $ (1)
Nicolas Deslauriers	150 000 $ (3)
Yannick Weber	150 000 $ (1)
Zane McIntyre	150 000 $ (1)
Andrew Hammond	100 000 $ (1)
Rocco Grimaldi	90 000 $ (2)
Michael Rasmussen	85 000 $ (2)
Vitaly Abramov	70 000 $ (2)
Philippe Myers	70 000 $ (2)
Chris Butler	70 000 $ (1)
Henri Jokiharju	50 000 $ (2)
Alexander Nylander	50 000 $ (1)
Nicholas Baptiste	50 000 $ (1)
John Hayden	50 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 17 : 2 760 000 $
Year 18 : 915 000 $
Year 19 : 150 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 2 760 000 $
Year 18 : 915 000 $
Year 19 : 150 000 $
Year 20 : 0 $

COLORADO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7100 - 105 $ - 0 - 0,00%
Level 2:	6150 - 65 $ - 0 - 0,00%
Level 3:	4150 - 35 $ - 0 - 0,00%
Level 4:	5052 - 25 $ - 0 - 0,00%
Luxury :	1550 - 210 $ - 0 - 0,00%
Total Capacity :	24002
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75 600 000 $
Farm Players Total Salaries	1 435 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	75 600 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 900 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	24 100 000 $
Current Bank Account	89 669 429 $
Projected Bank Account	89 669 429 $

Pro Players Salaries
Gabriel Landeskog	11 000 000 $ (3)
Jonathan Huberdeau	9 000 000 $ (3)
Brent Burns	8 000 000 $ (2)
Jakub Voracek	8 000 000 $ (2)
Nick Foligno	6 000 000 $ (2)
Aleksander Barkov	4 000 000 $ (2)
Corey Crawford	4 000 000 $ (1)
Rasmus Ristolainen	4 000 000 $ (2)
Nate Schmidt	4 000 000 $ (2)
Bryan Rust	3 000 000 $ (3)
Christian Folin	3 000 000 $ (2)
Jordan Martinook	2 250 000 $ (3)
Anthony Mantha	2 000 000 $ (3)
Anton Khudobin	2 000 000 $ (1)
Jimmy Frappier	1 000 000 $ (1)
Johan Larsson	1 000 000 $ (1)
Nikita Zadorov	1 000 000 $ (2)
Alex Iafallo	850 000 $ (2)
Jake Debrusk	500 000 $ (1)
Tyler Pitlick	500 000 $ (1)
Jack Campbell	500 000 $ (1)
Tobias Rieder	0 $ (0)
Tobias Lindberg	0 $ (0)
Landon Ferraro	0 $ (0)
Jimmy Hayes	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 17 : 75 600 000 $
Year 18 : 66 100 000 $
Year 19 : 27 250 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 74 933 333 $
Year 18 : 65 433 333 $
Year 19 : 27 250 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 75 600 000 $
Year 18 : 66 100 000 $
Year 19 : 27 250 000 $
Year 20 : 0 $

Farm Players Salaries
Calvin Pickard	250 000 $ (1)
Scott Harrington	175 000 $ (2)
Sonny Milano	100 000 $ (4)
Marko Dano	100 000 $ (3)
Nolan Patrick	85 000 $ (2)
Eeli Tolvanen	85 000 $ (2)
Victor Olofsson	85 000 $ (3)
Filip Chlapik	85 000 $ (3)
Lucas Wallmark	85 000 $ (3)
Josh Archibald	85 000 $ (3)
Adrian Kempe	50 000 $ (1)
Ryan Murphy	50 000 $ (1)
Jesse Puljujarvi	50 000 $ (1)
Connor Carrick	50 000 $ (2)
Remi Elie	50 000 $ (1)
Nicklas Jensen	50 000 $ (1)
Total Farm Players	16
Salary Commitment
Year 17 : 1 435 000 $
Year 18 : 935 000 $
Year 19 : 540 000 $
Year 20 : 100 000 $
Salary Average Commitment
Year 17 : 1 435 000 $
Year 18 : 935 000 $
Year 19 : 540 000 $
Year 20 : 100 000 $

COLUMBUS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6300 - 87 $ - 0 - 0,00%
Level 2:	5300 - 61 $ - 0 - 0,00%
Level 3:	1800 - 42 $ - 0 - 0,00%
Level 4:	3774 - 25 $ - 0 - 0,00%
Luxury :	1000 - 196 $ - 0 - 0,00%
Total Capacity :	18174
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 450 000 $
Farm Players Total Salaries	1 750 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 450 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 050 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	22 950 000 $
Current Bank Account	(4 395 488 $)
Projected Bank Account	(4 395 488 $)

Pro Players Salaries
Steven Stamkos	10 000 000 $ (2)
Jack Eichel	8 000 000 $ (4)
Jonathan Toews	7 000 000 $ (1)
Victor Hedman	7 000 000 $ (1)
Roman Josi	5 000 000 $ (3)
Zdeno Chara	5 000 000 $ (2)
Reilly Smith	4 500 000 $ (1)
Kyle Palmieri	4 000 000 $ (1)
Justin Faulk	4 000 000 $ (2)
Jake Muzzin	4 000 000 $ (2)
Justin Williams	3 000 000 $ (1)
Patrick Marleau	3 000 000 $ (1)
Josh Anderson	2 000 000 $ (3)
Carl Hagelin	2 000 000 $ (2)
Jesper Fast	1 750 000 $ (1)
Mikko Koskinen	1 500 000 $ (2)
William Karlsson (Out of Payroll)	1 000 000 $ (2)
Connor Hellebuyck	1 000 000 $ (1)
Tyson Jost	850 000 $ (3)
Erik Cernak	850 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 17 : 75 450 000 $
Year 18 : 44 200 000 $
Year 19 : 16 700 000 $
Year 20 : 8 000 000 $
Salary Average Commitment
Year 17 : 75 450 000 $
Year 18 : 44 200 000 $
Year 19 : 16 700 000 $
Year 20 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 17 : 75 450 000 $
Year 18 : 44 200 000 $
Year 19 : 16 700 000 $
Year 20 : 8 000 000 $

Farm Players Salaries
David Backes	500 000 $ (1)
Devante Smith-Pelly (Out of Payroll)	300 000 $ (2)
Nate Prosser	200 000 $ (2)
Eric Gryba	150 000 $ (1)
Taro Hirose	85 000 $ (3)
Ben Harpur	85 000 $ (3)
Trevor Moore	85 000 $ (3)
Adam Erne	85 000 $ (3)
Michael DiPietro	85 000 $ (3)
Teddy Blueger	85 000 $ (3)
Ryan Stanton	80 000 $ (1)
Joey Daccord	70 000 $ (3)
Brian Strait	70 000 $ (1)
Libor Hajek	70 000 $ (3)
Victor Antipin	50 000 $ (1)
Dustin Tokarski	50 000 $ (1)
Total Farm Players	16
Salary Commitment
Year 17 : 2 050 000 $
Year 18 : 1 150 000 $
Year 19 : 650 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 2 050 000 $
Year 18 : 1 150 000 $
Year 19 : 650 000 $
Year 20 : 0 $

EDMONTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	7931 - 90 $ - 0 - 0,00%
Level 2:	6900 - 75 $ - 0 - 0,00%
Level 3:	2700 - 50 $ - 0 - 0,00%
Level 4:	4419 - 30 $ - 0 - 0,00%
Luxury :	1550 - 190 $ - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 650 000 $
Farm Players Total Salaries	3 250 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	10 500 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	63 150 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	18 350 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	11 650 000 $
Current Bank Account	174 155 334 $
Projected Bank Account	174 155 334 $

Pro Players Salaries
Lars Eller	5 000 000 $ (2)
Oliver Ekman-Larsson	5 000 000 $ (1)
Logan Couture	5 000 000 $ (1)
Zack Smith	4 000 000 $ (2)
Hampus Lindholm	3 000 000 $ (1)
Mikkel Boedker	3 000 000 $ (2)
Sam Reinhart	3 000 000 $ (3)
Jason Demers	3 000 000 $ (1)
Paul Byron	2 750 000 $ (1)
Jake Gardiner	2 250 000 $ (3)
Semyon Varlamov	2 000 000 $ (2)
Colin Wilson	2 000 000 $ (2)
Travis Konecny	2 000 000 $ (4)
Conor Sheary	2 000 000 $ (2)
Gabriel Bourque	1 750 000 $ (1)
Thomas Chabot	1 500 000 $ (4)
Ivan Barbashev	1 000 000 $ (1)
Jason Zucker	1 000 000 $ (1)
Tom Wilson	1 000 000 $ (1)
Damon Severson	1 000 000 $ (2)
Antti Raanta	900 000 $ (2)
Colin White	500 000 $ (1)
Scott Kosmachuk	0 $ (0)
Peter Holland	0 $ (0)
Marcus Kruger	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 17 : 52 650 000 $
Year 18 : 28 650 000 $
Year 19 : 8 750 000 $
Year 20 : 3 500 000 $
Salary Average Commitment
Year 17 : 52 650 000 $
Year 18 : 28 650 000 $
Year 19 : 8 750 000 $
Year 20 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 17 : 52 650 000 $
Year 18 : 28 650 000 $
Year 19 : 8 750 000 $
Year 20 : 3 500 000 $

Farm Players Salaries
Loui Eriksson	500 000 $ (1)
Marian Gaborik	350 000 $ (1)
Derek Ryan	300 000 $ (2)
Joonas Donskoi	225 000 $ (3)
Chris Thorburn	175 000 $ (1)
Dmitry Kulikov	150 000 $ (1)
J.T. Brown	150 000 $ (3)
Jordan Nolan	125 000 $ (2)
Nick Paul	100 000 $ (3)
Nail Yakupov	100 000 $ (1)
Bob Bissonnette	100 000 $ (2)
Andre Burakovsky	100 000 $ (2)
Caleb Jones	85 000 $ (3)
Travis Dermott	85 000 $ (3)
Samuel Montembeault	85 000 $ (2)
Rudolfs Balcers	85 000 $ (3)
Garret Sparks	75 000 $ (3)
Ryan Bourque	70 000 $ (1)
Owen Tippett	70 000 $ (2)
Jordan Oesterle	70 000 $ (1)
Sam Steel	50 000 $ (2)
Frank Corrado	50 000 $ (1)
Nic Petan	50 000 $ (1)
Zach Aston-Reese	50 000 $ (1)
Dmitrij Jaskin	50 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 17 : 3 250 000 $
Year 18 : 1 635 000 $
Year 19 : 805 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 3 000 000 $
Year 18 : 1 385 000 $
Year 19 : 805 000 $
Year 20 : 0 $

FLORIDE

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	7000 - 89 $ - 0 - 0,00%
Level 2:	5900 - 54 $ - 0 - 0,00%
Level 3:	2900 - 29 $ - 0 - 0,00%
Level 4:	4973 - 24 $ - 0 - 0,00%
Luxury :	1500 - 134 $ - 0 - 0,00%
Total Capacity :	22273
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 950 000 $
Farm Players Total Salaries	3 185 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	9 250 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 200 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 300 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	27 700 000 $
Current Bank Account	39 079 244 $
Projected Bank Account	39 079 244 $

Pro Players Salaries
Carl Soderberg	7 000 000 $ (2)
Joe Pavelski	7 000 000 $ (1)
Alex Ovechkin	6 000 000 $ (1)
Frederik Andersen	5 000 000 $ (1)
Alex Pietrangelo	5 000 000 $ (2)
Viktor Arvidsson	5 000 000 $ (2)
Phil Kessel	4 500 000 $ (2)
Zach Parise	4 500 000 $ (2)
Dustin Byfuglien	3 500 000 $ (1)
Andrew Shaw	3 500 000 $ (1)
Radko Gudas	3 000 000 $ (3)
Aaron Ekblad	3 000 000 $ (3)
Dylan Larkin	3 000 000 $ (3)
Kevin Hayes	2 750 000 $ (1)
Boone Jenner	2 000 000 $ (2)
Evgenii Dadonov	1 500 000 $ (1)
Jake McCabe	1 000 000 $ (1)
Mike Smith	1 000 000 $ (2)
Mathew Dumba	1 000 000 $ (1)
Blake Coleman	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 17 : 69 950 000 $
Year 18 : 39 000 000 $
Year 19 : 9 000 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 70 450 000 $
Year 18 : 38 500 000 $
Year 19 : 9 000 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 69 950 000 $
Year 18 : 38 000 000 $
Year 19 : 9 000 000 $
Year 20 : 0 $

Farm Players Salaries
Brian Elliott	500 000 $ (1)
Deryk Engelland	300 000 $ (2)
Sam Bennett	200 000 $ (3)
Derek Forbort	175 000 $ (1)
Clarke MacArthur	175 000 $ (1)
Erik Haula	150 000 $ (1)
Victor Rask	150 000 $ (3)
Matt Irwin	150 000 $ (1)
Anthony Duclair	150 000 $ (4)
Al Montoya	125 000 $ (1)
Tom Kuhnhackl	100 000 $ (1)
Marc Levesque	100 000 $ (3)
Carl Grundstrom	85 000 $ (3)
Brett Howden (Out of Payroll)	85 000 $ (2)
Dante Fabbro	85 000 $ (3)
Andreas Johnsson	85 000 $ (2)
Oskar Lindblom	85 000 $ (2)
Christian Wolanin	85 000 $ (2)
MacKenzie Weegar	85 000 $ (2)
Gavin Bayreuther	70 000 $ (2)
Urho Vaakanainen	70 000 $ (2)
Sami Niku	70 000 $ (3)
Ryan Graves	70 000 $ (2)
Michael Hutchinson	55 000 $ (2)
Lawson Crouse	50 000 $ (1)
Jakob Forsbacka Karlsson	50 000 $ (1)
Peter Cehlarik	50 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 17 : 3 355 000 $
Year 18 : 1 830 000 $
Year 19 : 840 000 $
Year 20 : 150 000 $
Salary Average Commitment
Year 17 : 3 355 000 $
Year 18 : 1 830 000 $
Year 19 : 840 000 $
Year 20 : 150 000 $

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6400 - 95 $ - 0 - 0,00%
Level 2:	5200 - 65 $ - 0 - 0,00%
Level 3:	5866 - 45 $ - 0 - 0,00%
Level 4:	5834 - 30 $ - 0 - 0,00%
Luxury :	1700 - 205 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 100 000 $
Farm Players Total Salaries	3 155 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	76 100 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 400 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	24 600 000 $
Current Bank Account	65 165 569 $
Projected Bank Account	65 165 569 $

Pro Players Salaries
Sidney Crosby	11 000 000 $ (1)
Mark Giordano	7 000 000 $ (2)
Matt Niskanen	6 000 000 $ (1)
Jaroslav Halak	6 000 000 $ (1)
James van Riemsdyk	6 000 000 $ (2)
Trevor Lewis	5 000 000 $ (1)
Alex Steen	5 000 000 $ (2)
Jay Bouwmeester	4 000 000 $ (2)
Artem Anisimov	4 000 000 $ (1)
Max Pacioretty	4 000 000 $ (1)
Timo Meier	4 000 000 $ (4)
Brian Boyle	3 500 000 $ (1)
Josh Manson	2 750 000 $ (2)
Evan Rodrigues	1 750 000 $ (2)
Jonas Brodin	1 750 000 $ (1)
Ryan Murray	1 000 000 $ (1)
Frank Guy	1 000 000 $ (1)
Matthew Tkachuk	1 000 000 $ (1)
Aaron Dell	850 000 $ (2)
Tyler Bertuzzi	500 000 $ (1)
Alexandre Grenier	0 $ (0)
Stefan Noesen	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 17 : 76 100 000 $
Year 18 : 31 350 000 $
Year 19 : 4 000 000 $
Year 20 : 4 000 000 $
Salary Average Commitment
Year 17 : 76 100 000 $
Year 18 : 31 350 000 $
Year 19 : 4 000 000 $
Year 20 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 17 : 76 100 000 $
Year 18 : 31 350 000 $
Year 19 : 4 000 000 $
Year 20 : 4 000 000 $

Farm Players Salaries
Dan Hamhuis	300 000 $ (2)
Scott Mayfield	300 000 $ (2)
Troy Stecher	225 000 $ (3)
Erik Gustafsson	225 000 $ (3)
Alex Biega	200 000 $ (2)
Riley Nash	200 000 $ (2)
Daniel Carr	200 000 $ (2)
Nic Dowd	150 000 $ (1)
Brian Flynn	150 000 $ (1)
Sven Andrighetto	100 000 $ (2)
Artturi Lehkonen	100 000 $ (1)
Shayne Gostisbehere	100 000 $ (2)
Justin Bailey	100 000 $ (4)
Aaron Ness	90 000 $ (2)
Tim Heed	85 000 $ (2)
Luke Kunin	85 000 $ (2)
Jan Rutta	85 000 $ (2)
Joakim Ryan	85 000 $ (2)
Pheonix Copley	75 000 $ (3)
Tommy Cross	70 000 $ (2)
Julius Honka	70 000 $ (4)
Mike Condon	60 000 $ (3)
Kerby Rychel	50 000 $ (2)
Paul Ladue	50 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 17 : 3 155 000 $
Year 18 : 2 705 000 $
Year 19 : 755 000 $
Year 20 : 170 000 $
Salary Average Commitment
Year 17 : 3 155 000 $
Year 18 : 2 705 000 $
Year 19 : 755 000 $
Year 20 : 170 000 $

MINNESOTA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7500 - 90 $ - 0 - 0,00%
Level 2:	7250 - 50 $ - 0 - 0,00%
Level 3:	4250 - 15 $ - 0 - 0,00%
Level 4:	4000 - 13 $ - 0 - 0,00%
Luxury :	2000 - 130 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75 450 000 $
Farm Players Total Salaries	2 830 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 000 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	76 450 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	5 050 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	24 950 000 $
Current Bank Account	91 984 773 $
Projected Bank Account	91 984 773 $

Pro Players Salaries
Evgeni Malkin	10 000 000 $ (2)
Alexander Radulov	8 000 000 $ (1)
Paul Stastny	7 000 000 $ (1)
Jimmy Howard	7 000 000 $ (1)
Taylor Hall	5 000 000 $ (2)
Blake Comeau	5 000 000 $ (2)
Leon Draisaitl	4 500 000 $ (3)
Justin Braun	4 000 000 $ (2)
Marcus Johansson	4 000 000 $ (1)
Craig Smith	3 750 000 $ (1)
Vladislav Namestnikov	3 000 000 $ (1)
Marco Scandella	2 250 000 $ (3)
Elias Lindholm	2 000 000 $ (2)
Mark Pysyk	2 000 000 $ (2)
Jacob Trouba	2 000 000 $ (1)
Magnus Paajarvi	1 500 000 $ (1)
Chris Tanev	1 500 000 $ (3)
Linus Ullmark	1 000 000 $ (3)
Noah Juulsen (Out of Payroll)	850 000 $ (2)
Anton Forsberg	750 000 $ (3)
Colin Miller	700 000 $ (1)
Miles Wood	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 17 : 76 300 000 $
Year 18 : 41 350 000 $
Year 19 : 11 500 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 77 800 000 $
Year 18 : 40 350 000 $
Year 19 : 11 000 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 76 300 000 $
Year 18 : 38 850 000 $
Year 19 : 10 000 000 $
Year 20 : 0 $

Farm Players Salaries
Corey Perry	300 000 $ (1)
Colton Sceviour	200 000 $ (2)
Tyler Graovac	175 000 $ (2)
Dale Weise	150 000 $ (1)
Christopher Gibson	150 000 $ (2)
Matt Beleskey	150 000 $ (1)
Jake Dotchin	100 000 $ (1)
Alan Quine	100 000 $ (1)
Reid Boucher	100 000 $ (1)
Mikhail Grigorenko	100 000 $ (1)
Malcolm Subban	100 000 $ (2)
Riley Barber	85 000 $ (3)
Sebastian AhoD	85 000 $ (2)
Maxim Mamin	85 000 $ (2)
Jake Bean	85 000 $ (3)
Jordan Greenway	85 000 $ (2)
Jujhar Khaira	85 000 $ (2)
Tage Thompson	85 000 $ (3)
Brandon Davidson	70 000 $ (1)
Hunter Shinkaruk	70 000 $ (3)
Lias Andersson	70 000 $ (2)
Seth Griffith	50 000 $ (2)
Gabriel Carlsson	50 000 $ (1)
Markus Nutivaara	50 000 $ (1)
Lukas Sedlak	50 000 $ (1)
Jarred Tinordi	50 000 $ (1)
Michael Sgarbossa	50 000 $ (1)
Stefan Matteau	50 000 $ (1)
Tyler Wotherspoon	50 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 17 : 2 830 000 $
Year 18 : 1 460 000 $
Year 19 : 325 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 2 830 000 $
Year 18 : 1 460 000 $
Year 19 : 325 000 $
Year 20 : 0 $

MONTREAL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	9000 - 110 $ - 0 - 0,00%
Level 2:	6000 - 80 $ - 0 - 0,00%
Level 3:	2500 - 70 $ - 0 - 0,00%
Level 4:	6000 - 30 $ - 0 - 0,00%
Luxury :	1500 - 500 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 32 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	62 850 000 $
Farm Players Total Salaries	1 455 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	62 850 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	18 650 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	11 350 000 $
Current Bank Account	477 488 375 $
Projected Bank Account	477 488 375 $

Pro Players Salaries
Connor McDavid	8 000 000 $ (4)
Brayden Schenn	6 750 000 $ (2)
Ryan Suter	6 000 000 $ (2)
Cam Fowler	5 000 000 $ (2)
David Pastrnak	4 500 000 $ (3)
Travis Zajac	4 000 000 $ (2)
Alex Goligoski	4 000 000 $ (2)
Jay Beagle	3 500 000 $ (1)
Duncan Keith	3 000 000 $ (1)
Zach Werenski	3 000 000 $ (3)
Ilya Kovalchuk	2 500 000 $ (1)
Pekka Rinne	2 500 000 $ (1)
Auston Matthews	2 000 000 $ (1)
Morgan Rielly	2 000 000 $ (1)
Kris Russell	1 750 000 $ (1)
Mitch Marner	1 000 000 $ (1)
Frank Lalancette	1 000 000 $ (1)
Nick Schmaltz	1 000 000 $ (1)
David Rittich	850 000 $ (3)
Kyle Connor	500 000 $ (1)
Mikko Rantanen	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 17 : 62 850 000 $
Year 18 : 42 100 000 $
Year 19 : 16 350 000 $
Year 20 : 8 000 000 $
Salary Average Commitment
Year 17 : 62 850 000 $
Year 18 : 42 100 000 $
Year 19 : 16 350 000 $
Year 20 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 17 : 62 850 000 $
Year 18 : 42 100 000 $
Year 19 : 16 350 000 $
Year 20 : 8 000 000 $

Farm Players Salaries
Nate Thompson	300 000 $ (2)
Brandon Carlo	150 000 $ (4)
Brendan Guhle	100 000 $ (4)
Sheldon Rempal	85 000 $ (3)
Filip Chytil	85 000 $ (2)
Dominik Kahun	85 000 $ (3)
Miro Heiskanen	85 000 $ (2)
Quinn Hughes	85 000 $ (3)
Jesperi Kotkaniemi	85 000 $ (3)
Joonas Korpisalo	75 000 $ (3)
Lawrence Pilut	70 000 $ (2)
Cooper Marody	70 000 $ (2)
Martin Necas	70 000 $ (2)
Anthony Stolarz	60 000 $ (3)
Chris Driedger	50 000 $ (1)
Total Farm Players	15
Salary Commitment
Year 17 : 1 455 000 $
Year 18 : 1 405 000 $
Year 19 : 725 000 $
Year 20 : 250 000 $
Salary Average Commitment
Year 17 : 1 455 000 $
Year 18 : 1 405 000 $
Year 19 : 725 000 $
Year 20 : 250 000 $

NASHVILLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6675 - 90 $ - 0 - 0,00%
Level 2:	5150 - 60 $ - 0 - 0,00%
Level 3:	2250 - 60 $ - 0 - 0,00%
Level 4:	4350 - 45 $ - 0 - 0,00%
Luxury :	1025 - 100 $ - 0 - 0,00%
Total Capacity :	19450
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 125 000 $
Farm Players Total Salaries	4 097 500 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 125 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	16 375 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	13 625 000 $
Current Bank Account	(12 902 577 $)
Projected Bank Account	(12 902 577 $)

Pro Players Salaries
Jamie Benn	8 000 000 $ (2)
Mats Zuccarello (Out of Payroll)	8 000 000 $ (2)
Patric Hornqvist	6 000 000 $ (1)
Alex Killorn	4 000 000 $ (3)
Ben Bishop	4 000 000 $ (1)
Tyler Bozak	4 000 000 $ (2)
Travis Hamonic	3 750 000 $ (1)
Andrew MacDonald	3 500 000 $ (1)
Sam Gagner	3 000 000 $ (2)
Henrik Lundqvist	3 000 000 $ (2)
Wayne Simmonds	3 000 000 $ (2)
Derick Brassard	3 000 000 $ (1)
Mike Green	3 000 000 $ (2)
Jimmy Vesey	2 250 000 $ (3)
Sven Baertschi	2 250 000 $ (3)
Michael Del Zotto	2 000 000 $ (2)
Ryan Pulock	2 000 000 $ (3)
Brenden Dillon	2 000 000 $ (2)
Jean-Gabriel Pageau	2 000 000 $ (2)
David Savard	1 875 000 $ (1)
Matthew Nieto	1 000 000 $ (1)
Oskar Sundqvist	1 000 000 $ (3)
Dylan DeMelo	500 000 $ (1)
Tye McGinn	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 17 : 73 125 000 $
Year 18 : 49 500 000 $
Year 19 : 11 500 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 73 125 000 $
Year 18 : 49 500 000 $
Year 19 : 11 500 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 73 125 000 $
Year 18 : 49 500 000 $
Year 19 : 11 500 000 $
Year 20 : 0 $

Farm Players Salaries
Kyle Brodziak	500 000 $ (1)
Luke Schenn	200 000 $ (2)
Michael Raffl	200 000 $ (2)
Zack Kassian	200 000 $ (2)
Andrew Copp	200 000 $ (3)
Matt Martin	150 000 $ (1)
Jori Lehtera	150 000 $ (1)
Jordan Weal	150 000 $ (3)
Tanner Kero	150 000 $ (1)
Justin Schultz	137 500 $ (1)
Phillip Di Giuseppe	125 000 $ (2)
Nick Cousins	125 000 $ (2)
Markus Hannikainen	125 000 $ (2)
Martin Frk	125 000 $ (2)
Martin Marincin	100 000 $ (1)
Charlie Lindgren	100 000 $ (1)
Chris Bigras	100 000 $ (4)
Stéphane Blanchette	100 000 $ (1)
Robby Fabbri	100 000 $ (4)
Michael McCarron	100 000 $ (4)
JC Lipon	90 000 $ (2)
Stuart Percy	90 000 $ (2)
Jon Gillies	85 000 $ (2)
Henrik Borgstrom	85 000 $ (2)
Mark McNeill	80 000 $ (1)
Kenny Agostino	70 000 $ (1)
Laurent Dauphin	70 000 $ (3)
Andrew Campbell	70 000 $ (1)
Jayson Megna	70 000 $ (1)
Tomas Jurco	50 000 $ (2)
Oscar Dansk	50 000 $ (1)
Mike Reilly	50 000 $ (1)
Christian Thomas	50 000 $ (1)
C.J. Smith	50 000 $ (1)
Total Farm Players	34
Salary Commitment
Year 17 : 4 097 500 $
Year 18 : 2 220 000 $
Year 19 : 720 000 $
Year 20 : 300 000 $
Salary Average Commitment
Year 17 : 4 097 500 $
Year 18 : 2 220 000 $
Year 19 : 720 000 $
Year 20 : 300 000 $

NEWJERSEY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	7000 - 60 $ - 0 - 0,00%
Level 3:	4000 - 25 $ - 0 - 0,00%
Level 4:	5000 - 20 $ - 0 - 0,00%
Luxury :	2000 - 90 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	90 000 000 $
Farm Players Total Salaries	2 550 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	90 000 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	-8 500 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	38 500 000 $
Current Bank Account	69 118 010 $
Projected Bank Account	69 118 010 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (2)
Mark Scheifele	9 750 000 $ (2)
Sergei Bobrovsky	9 000 000 $ (1)
David Krejci	6 000 000 $ (1)
Keith Yandle	6 000 000 $ (1)
Cal Clutterbuck	5 000 000 $ (2)
Thomas Vanek	5 000 000 $ (1)
Evgeny Kuznetsov	5 000 000 $ (1)
Justin Abdelkader	4 000 000 $ (2)
Erik Karlsson	4 000 000 $ (3)
Matt Duchene	4 000 000 $ (1)
Braydon Coburn	3 000 000 $ (2)
Radek Faksa	3 000 000 $ (3)
Tyler Toffoli	3 000 000 $ (1)
Alex Galchenyuk	3 000 000 $ (1)
Joel Edmundson	2 250 000 $ (3)
Thomas Greiss	2 000 000 $ (1)
Brayden McNabb	2 000 000 $ (2)
Brian Dumoulin	1 500 000 $ (1)
Patrik Laine	1 000 000 $ (1)
Yannick Turgeon	1 000 000 $ (1)
J.T. Compher	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 17 : 90 000 000 $
Year 18 : 43 000 000 $
Year 19 : 9 250 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 90 000 000 $
Year 18 : 43 000 000 $
Year 19 : 9 250 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 90 000 000 $
Year 18 : 43 000 000 $
Year 19 : 9 250 000 $
Year 20 : 0 $

Farm Players Salaries
Derek MacKenzie	350 000 $ (1)
Tanner Pearson	300 000 $ (1)
Tyler Ennis	200 000 $ (2)
Erik Condra	200 000 $ (2)
Nikolay Goldobin	150 000 $ (4)
Slater Koekkoek	150 000 $ (3)
Brendan Perlini	150 000 $ (4)
Marek Mazanec	150 000 $ (1)
Laurent Brossoit	150 000 $ (2)
Michael McLeod	85 000 $ (2)
Juuso Valimaki	85 000 $ (2)
Carl Dahlstrom	85 000 $ (2)
Michael Dal Colle	85 000 $ (2)
Jeremy Lauzon	70 000 $ (2)
Marcus Pettersson	70 000 $ (2)
Philip Samuelsson	70 000 $ (1)
Jamie Oleksiak	50 000 $ (2)
Ryan Sproul	50 000 $ (2)
John Quenneville	50 000 $ (1)
Christian Fischer	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 17 : 2 550 000 $
Year 18 : 1 580 000 $
Year 19 : 450 000 $
Year 20 : 300 000 $
Salary Average Commitment
Year 17 : 2 550 000 $
Year 18 : 1 580 000 $
Year 19 : 450 000 $
Year 20 : 300 000 $

PHILADELPHIE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7000 - 99 $ - 0 - 0,00%
Level 2:	7000 - 74 $ - 0 - 0,00%
Level 3:	4000 - 59 $ - 0 - 0,00%
Level 4:	5000 - 36 $ - 0 - 0,00%
Luxury :	2000 - 250 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 25 $ - 0 - 0,00%
Farm Level 2:	1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 000 000 $
Farm Players Total Salaries	2 600 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 000 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 000 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 500 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	27 500 000 $
Current Bank Account	198 873 690 $
Projected Bank Account	198 873 690 $

Pro Players Salaries
Vladimir Tarasenko	8 750 000 $ (2)
Eric Staal	8 000 000 $ (2)
Alexander Edler	7 000 000 $ (1)
Anders Lee	6 000 000 $ (3)
Nazem Kadri	5 000 000 $ (1)
Derek Stepan	5 000 000 $ (2)
Brandon Saad	4 750 000 $ (2)
Petr Mrazek	4 000 000 $ (1)
Nick Bonino	3 000 000 $ (1)
Alec Martinez	3 000 000 $ (2)
Braden Holtby	3 000 000 $ (2)
Jakob Silfverberg	2 750 000 $ (1)
Kevin Connauton	2 250 000 $ (3)
Tyler Myers	2 000 000 $ (2)
Josh Morrissey	2 000 000 $ (4)
Tomas Hertl	2 000 000 $ (1)
Brendan Gallagher	2 000 000 $ (1)
Jared McCann	1 500 000 $ (4)
Jake Guentzel	1 000 000 $ (1)
Connor Murphy	1 000 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 17 : 74 000 000 $
Year 18 : 46 250 000 $
Year 19 : 11 750 000 $
Year 20 : 3 500 000 $
Salary Average Commitment
Year 17 : 74 000 000 $
Year 18 : 46 250 000 $
Year 19 : 11 750 000 $
Year 20 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 17 : 74 000 000 $
Year 18 : 46 250 000 $
Year 19 : 11 750 000 $
Year 20 : 3 500 000 $

Farm Players Salaries
Marc Methot	350 000 $ (1)
Calvin de Haan	300 000 $ (2)
Devin Shore	200 000 $ (3)
Kasperi Kapanen	150 000 $ (4)
Zac Dalpe	125 000 $ (2)
Joseph Blandisi	125 000 $ (2)
Dalton Prout	100 000 $ (1)
Cory Schneider	100 000 $ (2)
Hudson Fasching	100 000 $ (4)
Nick Bjugstad	100 000 $ (1)
Stan Mikita	100 000 $ (3)
Alex Nedeljkovic	100 000 $ (4)
Max Veronneau (Out of Payroll)	85 000 $ (3)
Cal Petersen	85 000 $ (2)
Matt Grzelcyk	85 000 $ (2)
Alexandre Fortin	70 000 $ (2)
Louis Belpedio	70 000 $ (3)
Trent Frederic	70 000 $ (2)
Fredrik Claesson	70 000 $ (1)
A.J. Greer	50 000 $ (1)
Derrick Pouliot	50 000 $ (2)
Pontus Aberg	50 000 $ (1)
Xavier Ouellet	50 000 $ (1)
Josh Leivo	50 000 $ (1)
Dominik Simon	50 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 17 : 2 685 000 $
Year 18 : 1 815 000 $
Year 19 : 805 000 $
Year 20 : 350 000 $
Salary Average Commitment
Year 17 : 2 650 000 $
Year 18 : 1 780 000 $
Year 19 : 805 000 $
Year 20 : 350 000 $

SANJOSE

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	7400 - 93 $ - 0 - 0,00%
Level 2:	7400 - 58 $ - 0 - 0,00%
Level 3:	3978 - 38 $ - 0 - 0,00%
Level 4:	4822 - 22 $ - 0 - 0,00%
Luxury :	1400 - 182 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 450 000 $
Farm Players Total Salaries	4 745 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 450 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 050 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	22 950 000 $
Current Bank Account	212 458 452 $
Projected Bank Account	212 458 452 $

Pro Players Salaries
Claude Giroux	12 000 000 $ (2)
Artemi Panarin	6 000 000 $ (2)
Jared Spurgeon	5 750 000 $ (1)
Ryan Johansen	5 000 000 $ (2)
Frans Nielsen	5 000 000 $ (1)
Jacob Markstrom	4 750 000 $ (1)
Mikael Granlund	4 500 000 $ (1)
Max Domi	4 500 000 $ (4)
Jaden Schwartz	3 500 000 $ (1)
Mattias Ekholm (Out of Payroll)	3 000 000 $ (1)
William Nylander	3 000 000 $ (3)
P.K. Subban	3 000 000 $ (3)
Adam Larsson	2 500 000 $ (1)
John Moore	2 250 000 $ (3)
T.J. Brodie	2 000 000 $ (2)
Pavel Zacha	2 000 000 $ (4)
J.T. Miller	2 000 000 $ (1)
Rickard Rakell	2 000 000 $ (1)
Kevin Labanc	1 000 000 $ (1)
Frank Vatrano	1 000 000 $ (1)
Casey DeSmith	850 000 $ (3)
Vince Dunn	850 000 $ (3)
Vinnie Hinostroza	500 000 $ (1)
Brandon Montour	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 17 : 77 450 000 $
Year 18 : 41 450 000 $
Year 19 : 16 450 000 $
Year 20 : 6 500 000 $
Salary Average Commitment
Year 17 : 76 750 000 $
Year 18 : 41 450 000 $
Year 19 : 16 450 000 $
Year 20 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 17 : 77 450 000 $
Year 18 : 41 450 000 $
Year 19 : 16 450 000 $
Year 20 : 6 500 000 $

Farm Players Salaries
Johnny Boychuk	500 000 $ (1)
Kyle Turris	400 000 $ (2)
Kyle Okposo	400 000 $ (1)
Michael Grabner	400 000 $ (2)
Darren Helm	350 000 $ (1)
Martin Jones	350 000 $ (1)
Mark Letestu	300 000 $ (2)
Oscar Lindberg	175 000 $ (2)
Andrej Sekera	175 000 $ (1)
Scott Wilson	150 000 $ (3)
Jakob Chychrun	100 000 $ (1)
Maurice Ponton	100 000 $ (4)
Connor Brown	100 000 $ (1)
Craig Anderson	100 000 $ (2)
Adam Clendening	90 000 $ (3)
Roope Hintz	85 000 $ (3)
Ethan Bear	85 000 $ (3)
Jordan Kyrou	85 000 $ (3)
Nicolas Roy	85 000 $ (3)
Tristan Jarry	85 000 $ (3)
Ryan Hartman	85 000 $ (3)
Gustav Olofsson	85 000 $ (3)
Max Jones	70 000 $ (2)
Jaret Anderson-Dolan	70 000 $ (3)
Rinat Valiev	70 000 $ (4)
Mike Vecchione	50 000 $ (1)
Jonathon Merrill	50 000 $ (1)
Emerson Etem	50 000 $ (1)
Joshua Ho-Sang	50 000 $ (1)
Charles Hudon	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 17 : 4 745 000 $
Year 18 : 2 520 000 $
Year 19 : 1 075 000 $
Year 20 : 170 000 $
Salary Average Commitment
Year 17 : 4 745 000 $
Year 18 : 2 520 000 $
Year 19 : 1 075 000 $
Year 20 : 170 000 $

STLOUIS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6450 - 90 $ - 0 - 0,00%
Level 2:	5450 - 75 $ - 0 - 0,00%
Level 3:	2450 - 45 $ - 0 - 0,00%
Level 4:	4472 - 35 $ - 0 - 0,00%
Luxury :	1200 - 120 $ - 0 - 0,00%
Total Capacity :	20022
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 450 000 $
Farm Players Total Salaries	5 060 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	7 500 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	73 950 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 550 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	22 450 000 $
Current Bank Account	6 264 025 $
Projected Bank Account	6 264 025 $

Pro Players Salaries
Mika Zibanejad	10 000 000 $ (3)
Brent Seabrook	6 000 000 $ (2)
Gustav Nyquist	6 000 000 $ (2)
Mikael Backlund	5 000 000 $ (2)
Jack Johnson	5 000 000 $ (1)
Marc-Andre Fleury	5 000 000 $ (2)
Adam Henrique	4 000 000 $ (3)
Luke Glendening	4 000 000 $ (2)
Jordan Eberle	4 000 000 $ (1)
Nikita Zaitsev	3 000 000 $ (1)
Danny DeKeyser	2 250 000 $ (3)
Brock McGinn	2 000 000 $ (3)
Brady Skjei	2 000 000 $ (3)
Nick Leddy	2 000 000 $ (2)
Ryan Dzingel	1 500 000 $ (1)
Brady Tkachuk	1 000 000 $ (3)
Jonathan Quick	1 000 000 $ (2)
Cedric Paquette	1 000 000 $ (2)
Jakub Vrana	850 000 $ (2)
Alexander Kerfoot	850 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 17 : 66 450 000 $
Year 18 : 52 950 000 $
Year 19 : 22 100 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 66 450 000 $
Year 18 : 52 950 000 $
Year 19 : 22 100 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 66 450 000 $
Year 18 : 52 950 000 $
Year 19 : 22 100 000 $
Year 20 : 0 $

Farm Players Salaries
James Neal	600 000 $ (1)
Trevor Daley	500 000 $ (1)
Jason Pominville	500 000 $ (1)
Milan Lucic	400 000 $ (1)
Pierre-Edouard Bellemare	350 000 $ (1)
Andrew Ladd	300 000 $ (2)
Trevor van Riemsdyk	300 000 $ (2)
Pat Maroon	300 000 $ (1)
Shea Theodore	225 000 $ (3)
Torey Krug	200 000 $ (2)
Ryan Spooner	200 000 $ (1)
Kevin Fiala	200 000 $ (3)
Joseph Morrow	175 000 $ (2)
Melker Karlsson	175 000 $ (2)
Cameron Gaunce	125 000 $ (2)
Brendan Leipsic	100 000 $ (3)
Matt Benning	100 000 $ (1)
Antoine Bibeau	90 000 $ (3)
Daniel Sprong	85 000 $ (2)
MacKenzie Blackwood	85 000 $ (2)
Ty Rattie	50 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 17 : 5 060 000 $
Year 18 : 2 110 000 $
Year 19 : 615 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 5 060 000 $
Year 18 : 2 110 000 $
Year 19 : 615 000 $
Year 20 : 0 $

TAMPABAY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	9000 - 100 $ - 0 - 0,00%
Level 2:	6000 - 70 $ - 0 - 0,00%
Level 3:	3000 - 50 $ - 0 - 0,00%
Level 4:	5135 - 30 $ - 0 - 0,00%
Luxury :	1000 - 249 $ - 0 - 0,00%
Total Capacity :	24135
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	26 000 000 $
Farm Players Total Salaries	6 050 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	26 000 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	55 500 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	-25 500 000 $
Current Bank Account	66 513 920 $
Projected Bank Account	66 513 920 $

Pro Players Salaries
Sean Couturier (Out of Payroll)	9 750 000 $ (2)
Roberto Luongo	6 000 000 $ (1)
Adam McQuaid	3 500 000 $ (1)
Dylan Strome (Out of Payroll)	3 000 000 $ (4)
Carter Hutton	2 000 000 $ (1)
Thomas Hickey	2 000 000 $ (2)
Zach Bogosian	1 750 000 $ (1)
Noah Hanifin	1 500 000 $ (4)
Brett Ritchie	1 000 000 $ (1)
Jacob Larsson	1 000 000 $ (4)
Markus Granlund	1 000 000 $ (2)
Nathan Bastian	850 000 $ (3)
Tyler Motte	850 000 $ (3)
Brendan Lemieux	850 000 $ (3)
Jacob Josefson	700 000 $ (1)
Denis Malgin	500 000 $ (1)
Victor Mete (Out of Payroll)	500 000 $ (1)
Ondrej Kase	500 000 $ (1)
Logan Shaw	500 000 $ (1)
Austin Watson	500 000 $ (1)
Jack Roslovic	500 000 $ (1)
Mark Jankowski	500 000 $ (1)
Anthony DeAngelo	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 17 : 39 250 000 $
Year 18 : 20 800 000 $
Year 19 : 8 050 000 $
Year 20 : 5 500 000 $
Salary Average Commitment
Year 17 : 39 250 000 $
Year 18 : 20 800 000 $
Year 19 : 8 050 000 $
Year 20 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 17 : 39 250 000 $
Year 18 : 20 800 000 $
Year 19 : 8 050 000 $
Year 20 : 5 500 000 $

Farm Players Salaries
Dustin Brown	900 000 $ (2)
Dan Girardi	600 000 $ (1)
Jeff Petry	500 000 $ (1)
Ryan O'Reilly	500 000 $ (1)
Jeff Skinner	400 000 $ (2)
Bobby Ryan	400 000 $ (2)
Nikita Kucherov	400 000 $ (1)
Mike Hoffman	375 000 $ (1)
Alex Chiasson	375 000 $ (2)
Matt Hunwick	350 000 $ (1)
Casey Cizikas	350 000 $ (1)
Seth Jones	300 000 $ (2)
Jonathan Drouin	200 000 $ (2)
Andrei Vasilevskiy	200 000 $ (2)
Olli Maatta	100 000 $ (2)
Rod LittleBitOfLove	100 000 $ (1)
Total Farm Players	16
Salary Commitment
Year 17 : 6 050 000 $
Year 18 : 2 875 000 $
Year 19 : 0 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 6 050 000 $
Year 18 : 2 875 000 $
Year 19 : 0 $
Year 20 : 0 $

TORONTO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8400 - 89 $ - 0 - 0,00%
Level 2:	6400 - 65 $ - 0 - 0,00%
Level 3:	3100 - 40 $ - 0 - 0,00%
Level 4:	5065 - 19 $ - 0 - 0,00%
Luxury :	1600 - 179 $ - 0 - 0,00%
Total Capacity :	24565
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 500 000 $
Farm Players Total Salaries	3 245 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	7 500 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 000 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 500 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	22 500 000 $
Current Bank Account	36 018 376 $
Projected Bank Account	36 018 376 $

Pro Players Salaries
Devan Dubnyk	9 000 000 $ (1)
Mikko Koivu	6 000 000 $ (2)
Niklas Hjalmarsson	4 000 000 $ (2)
Mathew Barzal	4 000 000 $ (4)
Charlie Coyle	4 000 000 $ (1)
Ryan Kesler	4 000 000 $ (2)
Micheal Ferland	4 000 000 $ (2)
Dmitry Orlov	4 000 000 $ (2)
Ryan Callahan	3 500 000 $ (1)
Brett Connolly	3 000 000 $ (3)
Richard Panik	3 000 000 $ (3)
Erik Gudbranson	3 000 000 $ (2)
Darnell Nurse	3 000 000 $ (3)
Ondrej Palat	2 500 000 $ (1)
Ben Lovejoy	2 500 000 $ (1)
James Reimer	2 000 000 $ (1)
Cody Ceci	2 000 000 $ (2)
Colton Parayko	1 000 000 $ (1)
Ryan Strome	1 000 000 $ (1)
Alex Tuch	500 000 $ (1)
Greg McKegg	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 17 : 66 500 000 $
Year 18 : 40 000 000 $
Year 19 : 13 000 000 $
Year 20 : 4 000 000 $
Salary Average Commitment
Year 17 : 66 500 000 $
Year 18 : 40 000 000 $
Year 19 : 13 000 000 $
Year 20 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 17 : 66 500 000 $
Year 18 : 40 000 000 $
Year 19 : 13 000 000 $
Year 20 : 4 000 000 $

Farm Players Salaries
Dion Phaneuf	600 000 $ (1)
Kevin Shattenkirk	300 000 $ (2)
Brian Gibbons	300 000 $ (1)
Jeff Glass	200 000 $ (1)
Matt Moulson	175 000 $ (1)
Mark Barberio	150 000 $ (1)
Tom McCollum	150 000 $ (1)
Casey Nelson	125 000 $ (2)
Brendan Gaunce	100 000 $ (3)
Alex Stalock	100 000 $ (2)
Alexander Petrovic	100 000 $ (1)
Mark Alt	90 000 $ (2)
Evan Bouchard	85 000 $ (3)
Tomas Nosek	85 000 $ (3)
Will Butcher	85 000 $ (2)
Kevin Stenlund	85 000 $ (3)
Matthew Peca	85 000 $ (2)
Daniel Brickley	70 000 $ (2)
Patrick Sieloff	70 000 $ (2)
Ben Smith	70 000 $ (1)
Ryan Lindgren	70 000 $ (2)
Vinni Lettieri	50 000 $ (1)
David Broll	50 000 $ (2)
Morgan Klimchuk	50 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 17 : 3 245 000 $
Year 18 : 1 400 000 $
Year 19 : 355 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 3 220 000 $
Year 18 : 1 375 000 $
Year 19 : 355 000 $
Year 20 : 0 $

VANCOUVER

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7650 - 95 $ - 0 - 0,00%
Level 2:	6350 - 65 $ - 0 - 0,00%
Level 3:	3600 - 40 $ - 0 - 0,00%
Level 4:	5600 - 25 $ - 0 - 0,00%
Luxury :	1800 - 800 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 000 000 $
Farm Players Total Salaries	2 010 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 000 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 500 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	26 500 000 $
Current Bank Account	277 574 168 $
Projected Bank Account	277 574 168 $

Pro Players Salaries
Patrice Bergeron	12 000 000 $ (2)
Blake Wheeler	11 000 000 $ (1)
John Tavares	8 000 000 $ (1)
Erik Johnson	8 000 000 $ (1)
Jordan Staal (Out of Payroll)	5 000 000 $ (1)
Jeff Carter	5 000 000 $ (2)
Mark Stone	4 000 000 $ (1)
Brandon Sutter	4 000 000 $ (1)
Kris Letang	4 000 000 $ (2)
Ryan Nugent-Hopkins	3 750 000 $ (1)
Zach Hyman	3 000 000 $ (3)
Esa Lindell	3 000 000 $ (3)
Johnny Gaudreau	3 000 000 $ (2)
John Klingberg	2 250 000 $ (3)
John Gibson	2 000 000 $ (1)
Matt Murray	2 000 000 $ (3)
Oscar Klefbom	1 500 000 $ (2)
Teuvo Teravainen	1 000 000 $ (1)
Colton Sissons	500 000 $ (1)
Total Pro Players	19
Salary Commitment
Year 17 : 83 000 000 $
Year 18 : 38 250 000 $
Year 19 : 10 250 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 84 250 000 $
Year 18 : 37 000 000 $
Year 19 : 10 250 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 83 000 000 $
Year 18 : 35 750 000 $
Year 19 : 10 250 000 $
Year 20 : 0 $

Farm Players Salaries
Philipp Grubauer	200 000 $ (1)
Sami Vatanen	200 000 $ (2)
Kevan Miller	150 000 $ (1)
Christian Dvorak	100 000 $ (1)
Jake Virtanen	100 000 $ (3)
Zemgus Girgensons	100 000 $ (1)
Brian Lashoff	100 000 $ (1)
Alexei Cherepanov	100 000 $ (1)
Nick Ritchie	100 000 $ (1)
Anders Bjork	85 000 $ (2)
Anthony Cirelli	85 000 $ (2)
Andrew Mangiapane	85 000 $ (2)
Thatcher Demko	85 000 $ (2)
Conor Garland	70 000 $ (2)
Danton Heinen	50 000 $ (1)
Gustav Forsling	50 000 $ (1)
Travis Sanheim	50 000 $ (1)
Evgeny Svechnikov	50 000 $ (1)
Haydn Fleury	50 000 $ (1)
Alexandre Carrier	50 000 $ (1)
Joel Eriksson Ek	50 000 $ (1)
Vladislav Kamenev	50 000 $ (1)
Madison Bowey	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 17 : 2 010 000 $
Year 18 : 710 000 $
Year 19 : 100 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 2 010 000 $
Year 18 : 710 000 $
Year 19 : 100 000 $
Year 20 : 0 $

VEGAS

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	9500 - 95 $ - 0 - 0,00%
Level 2:	6000 - 65 $ - 0 - 0,00%
Level 3:	3000 - 50 $ - 0 - 0,00%
Level 4:	5000 - 35 $ - 0 - 0,00%
Luxury :	1500 - 999 $ - 0 - 0,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	84 100 000 $
Farm Players Total Salaries	3 710 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 100 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	-2 600 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	32 600 000 $
Current Bank Account	324 691 472 $
Projected Bank Account	324 691 472 $

Pro Players Salaries
Brad Marchand	11 000 000 $ (1)
Tyler Seguin	10 000 000 $ (2)
Carey Price	8 000 000 $ (2)
Jonathan Marchessault	7 750 000 $ (1)
John Carlson	7 000 000 $ (2)
David Perron	6 000 000 $ (1)
Bryan Little	5 000 000 $ (1)
Evander Kane	4 000 000 $ (1)
Marc Staal	4 000 000 $ (2)
Ryan Getzlaf	3 500 000 $ (1)
Tyler Johnson	3 500 000 $ (1)
Ryan Ellis	2 750 000 $ (2)
Brandon Tanev	2 500 000 $ (1)
Mike Matheson	2 000 000 $ (3)
Patrik Nemeth	1 750 000 $ (1)
Dan Duch	1 000 000 $ (1)
Adam Lowry	1 000 000 $ (2)
Yanni Gourde	1 000 000 $ (1)
Scott Laughton	1 000 000 $ (1)
Carter Hart	850 000 $ (2)
Pierre-Luc Dubois	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 17 : 84 100 000 $
Year 18 : 35 600 000 $
Year 19 : 2 000 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 82 850 000 $
Year 18 : 35 600 000 $
Year 19 : 2 000 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 84 100 000 $
Year 18 : 35 600 000 $
Year 19 : 2 000 000 $
Year 20 : 0 $

Farm Players Salaries
Leo Komarov	500 000 $ (1)
Josh Bailey	500 000 $ (2)
Carl Gunnarsson	350 000 $ (1)
Valtteri Filppula	350 000 $ (1)
Jordie Benn	300 000 $ (2)
Steven Kampfer	200 000 $ (2)
Martin Hanzal	200 000 $ (2)
Marcus Foligno	200 000 $ (2)
Riley Sheahan	175 000 $ (1)
Brendan Smith	150 000 $ (3)
Anthony Beauvillier	150 000 $ (4)
Nathan Beaulieu	100 000 $ (1)
Scott Wedgewood	90 000 $ (3)
Casey Mittelstadt	85 000 $ (2)
Oliver Kylington	70 000 $ (4)
Kristers Gudlevskis	70 000 $ (1)
Warren Foegele	70 000 $ (2)
Rasmus Andersson	50 000 $ (1)
Samuel Girard	50 000 $ (1)
Robbie Russo	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 17 : 3 710 000 $
Year 18 : 2 015 000 $
Year 19 : 460 000 $
Year 20 : 220 000 $
Salary Average Commitment
Year 17 : 3 710 000 $
Year 18 : 2 015 000 $
Year 19 : 460 000 $
Year 20 : 220 000 $

WINNIPEG

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	7700 - 88 $ - 0 - 0,00%
Level 2:	6200 - 66 $ - 0 - 0,00%
Level 3:	2700 - 44 $ - 0 - 0,00%
Level 4:	4300 - 33 $ - 0 - 0,00%
Luxury :	1100 - 275 $ - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 17 $ - 0 - 0,00%
Farm Level 2:	1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	39 500 000 $
Farm Players Total Salaries	2 100 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	18 000 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
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	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	57 500 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	24 000 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	6 000 000 $
Current Bank Account	69 693 429 $
Projected Bank Account	69 693 429 $

Pro Players Salaries
Mathieu Perreault	5 000 000 $ (1)
Jaccob Slavin	3 000 000 $ (3)
Nino Niederreiter	3 000 000 $ (2)
Nick Holden	3 000 000 $ (2)
Alexander Wennberg	3 000 000 $ (2)
Eddie Lack	2 500 000 $ (1)
Taylor Fedun	2 000 000 $ (2)
Matt Read	1 750 000 $ (1)
Patrick Eaves	1 750 000 $ (1)
Dougie Hamilton	1 750 000 $ (1)
Brandon Pirri	1 750 000 $ (2)
Matt Puempel	1 750 000 $ (2)
Andrej Sustr	1 750 000 $ (2)
Oliver Bjorkstrand	1 500 000 $ (4)
Cody Goloubef	1 500 000 $ (3)
Juuse Saros	1 000 000 $ (1)
Drake Caggiula	1 000 000 $ (1)
Nikolaj Ehlers	1 000 000 $ (1)
Pavel Buchnevich	500 000 $ (1)
Daniel O'Regan	500 000 $ (1)
Clayton Keller	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 17 : 39 500 000 $
Year 18 : 22 250 000 $
Year 19 : 6 000 000 $
Year 20 : 1 500 000 $
Salary Average Commitment
Year 17 : 39 500 000 $
Year 18 : 22 250 000 $
Year 19 : 6 000 000 $
Year 20 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 17 : 39 500 000 $
Year 18 : 22 250 000 $
Year 19 : 6 000 000 $
Year 20 : 1 500 000 $

Farm Players Salaries
Brooks Orpik	600 000 $ (1)
Nathan MacKinnon	300 000 $ (2)
Jordan Binnington	200 000 $ (3)
Matt Tennyson	150 000 $ (3)
Nico Hischier	100 000 $ (3)
Nathan Marois	100 000 $ (1)
Andrei Svechnikov	85 000 $ (3)
Drake Batherson	85 000 $ (2)
Robert Thomas	85 000 $ (2)
Neal Pionk	85 000 $ (2)
Kailer Yamamoto	85 000 $ (2)
Alexandre Texier	85 000 $ (3)
Erik Brannstrom	70 000 $ (3)
Alex Formenton	70 000 $ (2)
Total Farm Players	14
Salary Commitment
Year 17 : 2 100 000 $
Year 18 : 1 400 000 $
Year 19 : 690 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 2 100 000 $
Year 18 : 1 400 000 $
Year 19 : 690 000 $
Year 20 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 81 500 000 $ Available Cap Space	Over Minimum of 51 500 000 $	Farm Salary Cap	Under Maximum of 10 000 000 $	Pro Players	Farm Players	Total Players
BUFFALO	42 514 067 $	77 850 000 $	3 650 000 $	26 350 000 $	3 345 000 $	6 655 000 $	21	23	44
CAROLINE	129 381 878 $	62 100 000 $	19 400 000 $	10 600 000 $	2 545 000 $	7 455 000 $	24	21	45
CHICAGO	88 372 153 $	80 500 000 $	1 000 000 $	29 000 000 $	2 760 000 $	7 240 000 $	20	19	39
COLORADO	89 669 429 $	75 600 000 $	5 900 000 $	24 100 000 $	1 435 000 $	8 565 000 $	25	16	41
COLUMBUS	(4 395 488 $)	74 450 000 $	7 050 000 $	22 950 000 $	1 750 000 $	8 250 000 $	20	16	36
EDMONTON	174 155 334 $	63 150 000 $	18 350 000 $	11 650 000 $	3 250 000 $	6 750 000 $	25	25	50
FLORIDE	39 079 244 $	79 200 000 $	2 300 000 $	27 700 000 $	3 185 000 $	6 815 000 $	20	27	47
ISLANDERS	65 165 569 $	76 100 000 $	5 400 000 $	24 600 000 $	3 155 000 $	6 845 000 $	22	24	46
MINNESOTA	91 984 773 $	76 450 000 $	5 050 000 $	24 950 000 $	2 830 000 $	7 170 000 $	22	29	51
MONTREAL	477 488 375 $	62 850 000 $	18 650 000 $	11 350 000 $	1 455 000 $	8 545 000 $	21	15	36
NASHVILLE	(12 902 577 $)	65 125 000 $	16 375 000 $	13 625 000 $	4 097 500 $	5 902 500 $	24	34	58
NEWJERSEY	69 118 010 $	90 000 000 $	-8 500 000 $	38 500 000 $	2 550 000 $	7 450 000 $	22	20	42
PHILADELPHIE	198 873 690 $	79 000 000 $	2 500 000 $	27 500 000 $	2 600 000 $	7 400 000 $	20	25	45
SANJOSE	212 458 452 $	74 450 000 $	7 050 000 $	22 950 000 $	4 745 000 $	5 255 000 $	24	30	54
STLOUIS	6 264 025 $	73 950 000 $	7 550 000 $	22 450 000 $	5 060 000 $	4 940 000 $	20	21	41
TAMPABAY	66 513 920 $	26 000 000 $	55 500 000 $	-25 500 000 $	6 050 000 $	3 950 000 $	23	16	39
TORONTO	36 018 376 $	74 000 000 $	7 500 000 $	22 500 000 $	3 245 000 $	6 755 000 $	21	24	45
VANCOUVER	277 574 168 $	78 000 000 $	3 500 000 $	26 500 000 $	2 010 000 $	7 990 000 $	19	23	42
VEGAS	324 691 472 $	84 100 000 $	-2 600 000 $	32 600 000 $	3 710 000 $	6 290 000 $	21	20	41
WINNIPEG	69 693 429 $	57 500 000 $	24 000 000 $	6 000 000 $	2 100 000 $	7 900 000 $	21	14	35

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 81 500 000 $
Available Cap Space

Over Minimum of
51 500 000 $