LPHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6700 - 115 $ - 4 848 - 72,36%
Level 2:	5950 - 70 $ - 4 834 - 81,24%
Level 3:	3000 - 40 $ - 2 987 - 99,56%
Level 4:	4701 - 28 $ - 4 552 - 96,84%
Luxury :	1745 - 270 $ - 1 547 - 88,66%
Total Capacity :	22096
Farm
Farm Level 1:	2000 - 35 $ - 1 937 - 96,86%
Farm Level 2:	1000 - 15 $ - 984 - 98,42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 768 - 84,94%
Average Income per Game	1 950 697 $
Year to Date Revenue	81 929 269 $
Farm
Home Games Left	0
Average Attendance - %	2 921 - 97,38%
Average Income per Game	103 206 $
Year to Date Revenue	4 334 672 $
Expense
Pro Players Total Salaries	62 100 000 $
Farm Players Total Salaries	3 230 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	12 000 000 $
Pro Year To Date Expenses	60 755 349 $
Farm Year To Date Expenses	4 711 335 $
Pro Salary Cap To Date	55 710 719 $
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	599 107 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	46 283 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 100 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 400 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	22 600 000 $
Current Bank Account	161 556 692 $
Projected Bank Account	161 556 692 $

Pro Players Salaries
Dustin Brown	9 000 000 $ (1)
Carl Soderberg	8 000 000 $ (1)
Brayden Point	7 000 000 $ (3)
Nick Foligno	6 000 000 $ (1)
Ryan McDonagh	4 000 000 $ (1)
Korbinian Holzer	3 000 000 $ (1)
Mikhail Sergachev	3 000 000 $ (4)
Artem Anisimov	3 000 000 $ (2)
Michael Frolik	3 000 000 $ (1)
Robert Bortuzzo	3 000 000 $ (1)
Mark Pysyk	2 000 000 $ (1)
Chris Tierney	1 000 000 $ (1)
Pavel Francouz	1 000 000 $ (3)
Charles Norris	1 000 000 $ (4)
Louis Domingue	900 000 $ (1)
Chandler Stephenson	850 000 $ (3)
Robert Hagg	850 000 $ (1)
Denis Gurianov	850 000 $ (1)
Joey Anderson	850 000 $ (2)
Jesper Bratt	850 000 $ (1)
Dominik Kahun	850 000 $ (2)
Elias Pettersson	850 000 $ (1)
Richard Bachman	750 000 $ (1)
Mirco Mueller	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 18 : 62 100 000 $
Year 19 : 17 550 000 $
Year 20 : 12 850 000 $
Year 21 : 4 000 000 $
Salary Average Commitment
Year 18 : 61 600 000 $
Year 19 : 17 550 000 $
Year 20 : 12 850 000 $
Year 21 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 100 000 $
Year 19 : 17 550 000 $
Year 20 : 12 850 000 $
Year 21 : 4 000 000 $

Farm Players Salaries
Darren Helm	300 000 $ (2)
Stephen Johns	150 000 $ (2)
William Carrier	150 000 $ (2)
Chris Bigras	100 000 $ (3)
Michael Chaput	100 000 $ (3)
Matt Irwin	100 000 $ (2)
John Hayden	100 000 $ (3)
Kyle Clifford	100 000 $ (2)
Alexandre Carrier	100 000 $ (4)
Nick Merkley	100 000 $ (4)
Collin Delia	85 000 $ (2)
Dylan Gambrell	85 000 $ (2)
Carl Grundstrom	85 000 $ (2)
Nils Hoglander	85 000 $ (3)
Pius Suter	85 000 $ (3)
Rasmus Dahlin	85 000 $ (3)
Kevin Bahl	85 000 $ (3)
Maxime Comtois	85 000 $ (1)
Sammy Blais	85 000 $ (3)
Noah Dobson	85 000 $ (3)
Samuel Morin	85 000 $ (3)
Joe Hicketts	85 000 $ (2)
Juho Lammikko	85 000 $ (2)
Mathieu Joseph	85 000 $ (1)
Philipp Kurashev	85 000 $ (3)
Gabriel Vilardi	85 000 $ (3)
Jake Evans	85 000 $ (3)
Morgan Frost	85 000 $ (3)
Dillon Dube	70 000 $ (1)
Veini Vehvilainen	70 000 $ (3)
Vladislav Gavrikov	70 000 $ (2)
Austin Wagner	70 000 $ (1)
Marcus Pettersson	70 000 $ (1)
Ty Rattie	50 000 $ (1)
Tom Kuhnhackl	0 $ (0)
Total Farm Players	35
Salary Commitment
Year 18 : 3 230 000 $
Year 19 : 2 800 000 $
Year 20 : 1 505 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 3 230 000 $
Year 19 : 2 800 000 $
Year 20 : 1 505 000 $
Year 21 : 200 000 $

CHICAGO

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 82 $ - 7 608 - 95,09%
Level 2:	8000 - 63 $ - 6 036 - 75,45%
Level 3:	3750 - 36 $ - 3 401 - 90,69%
Level 4:	4000 - 27 $ - 3 893 - 97,32%
Luxury :	1250 - 329 $ - 1 211 - 96,84%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 29 $ - 1 273 - 63,63%
Farm Level 2:	1000 - 19 $ - 579 - 57,95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 148 - 88,59%
Average Income per Game	2 046 746 $
Year to Date Revenue	85 963 331 $
Farm
Home Games Left	0
Average Attendance - %	1 852 - 61,74%
Average Income per Game	90 993 $
Year to Date Revenue	3 821 717 $
Expense
Pro Players Total Salaries	52 825 000 $
Farm Players Total Salaries	2 140 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	28 000 000 $
Pro Year To Date Expenses	60 238 620 $
Farm Year To Date Expenses	7 102 157 $
Pro Salary Cap To Date	55 193 972 $
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	516 295 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	63 186 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 825 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	675 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	29 325 000 $
Current Bank Account	74 800 752 $
Projected Bank Account	74 800 752 $

Pro Players Salaries
Sidney Crosby	12 000 000 $ (1)
Shea Weber	7 350 000 $ (2)
Alex DeBrincat	4 000 000 $ (4)
William Nylander	3 000 000 $ (2)
Radko Gudas	3 000 000 $ (2)
Travis Konecny	2 000 000 $ (3)
Marc Staal	2 000 000 $ (1)
Mark Borowiecki	2 000 000 $ (1)
Marcus Foligno	2 000 000 $ (1)
Calle Jarnkrok	2 000 000 $ (1)
Ben Chiarot	2 000 000 $ (1)
Sean Monahan	2 000 000 $ (1)
Kevin Fiala	2 000 000 $ (2)
Nate Thompson	1 500 000 $ (1)
Tyler Bertuzzi	1 125 000 $ (1)
Jaroslav Halak	1 000 000 $ (2)
Derek Grant	1 000 000 $ (3)
Michaël Fleury	1 000 000 $ (4)
Semyon Varlamov	1 000 000 $ (1)
Cale Makar	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 18 : 52 825 000 $
Year 19 : 26 850 000 $
Year 20 : 8 000 000 $
Year 21 : 5 000 000 $
Salary Average Commitment
Year 18 : 53 650 000 $
Year 19 : 26 025 000 $
Year 20 : 8 000 000 $
Year 21 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 52 825 000 $
Year 19 : 25 200 000 $
Year 20 : 8 000 000 $
Year 21 : 5 000 000 $

Farm Players Salaries
Luke Schenn	200 000 $ (1)
Leo Komarov	200 000 $ (2)
Michael Raffl	200 000 $ (1)
Tye McGinn	150 000 $ (2)
Jordan Weal	150 000 $ (2)
Jacob de La Rose	100 000 $ (2)
Alex Stalock	100 000 $ (1)
David Backes	100 000 $ (2)
Daniel O'Regan	100 000 $ (3)
Colin Miller	100 000 $ (2)
Joakim Nordstrom	95 000 $ (2)
Stuart Percy	90 000 $ (1)
Igor Shesterkin	85 000 $ (2)
Ben Harpur	85 000 $ (2)
Joel Farabee	85 000 $ (2)
Adam Fox	85 000 $ (2)
Anton Forsberg	75 000 $ (2)
Conor Timmins	70 000 $ (2)
Dylan Cozens	70 000 $ (3)
Total Farm Players	19
Salary Commitment
Year 18 : 2 140 000 $
Year 19 : 1 550 000 $
Year 20 : 170 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 140 000 $
Year 19 : 1 550 000 $
Year 20 : 170 000 $
Year 21 : 0 $

COLORADO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7350 - 105 $ - 5 411 - 73,62%
Level 2:	6348 - 65 $ - 6 156 - 96,98%
Level 3:	4150 - 35 $ - 3 454 - 83,22%
Level 4:	5302 - 25 $ - 4 833 - 91,16%
Luxury :	1850 - 210 $ - 1 684 - 91,03%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 898 - 94,91%
Farm Level 2:	1000 - 15 $ - 965 - 96,49%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 538 - 86,15%
Average Income per Game	1 954 606 $
Year to Date Revenue	82 093 446 $
Farm
Home Games Left	0
Average Attendance - %	2 863 - 95,43%
Average Income per Game	101 136 $
Year to Date Revenue	4 247 723 $
Expense
Pro Players Total Salaries	63 975 000 $
Farm Players Total Salaries	1 550 000 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	10 000 000 $
Pro Year To Date Expenses	69 427 916 $
Farm Year To Date Expenses	6 531 446 $
Pro Salary Cap To Date	65 392 173 $
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	606 920 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	57 965 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	73 975 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 525 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	22 475 000 $
Current Bank Account	72 631 252 $
Projected Bank Account	72 631 252 $

Pro Players Salaries
T.J. Oshie	9 000 000 $ (2)
Anton Khudobin	9 000 000 $ (2)
Jacob Trouba	6 000 000 $ (3)
Nikolaj Ehlers	4 000 000 $ (4)
Blake Wheeler	3 500 000 $ (2)
Dougie Hamilton	3 375 000 $ (2)
Brendan Gallagher	3 250 000 $ (2)
Scott Laughton	3 000 000 $ (3)
Aaron Ekblad	3 000 000 $ (2)
Phillip Danault	3 000 000 $ (1)
Darnell Nurse	3 000 000 $ (2)
Shea Theodore	2 250 000 $ (2)
Andrew Copp	2 000 000 $ (2)
Evgeni Malkin	1 500 000 $ (1)
Tyler Myers	1 000 000 $ (1)
Nikita Zadorov	1 000 000 $ (1)
Elvis Merzlikins	1 000 000 $ (3)
Valeri Nichushkin	850 000 $ (1)
Josh Archibald	850 000 $ (2)
Pierre Engvall	850 000 $ (3)
Anthony Cirelli	850 000 $ (1)
Alex Iafallo	850 000 $ (1)
Adam Gaudette	850 000 $ (3)
Tyler Pitlick	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 18 : 63 975 000 $
Year 19 : 58 925 000 $
Year 20 : 15 700 000 $
Year 21 : 4 000 000 $
Salary Average Commitment
Year 18 : 65 975 000 $
Year 19 : 56 925 000 $
Year 20 : 15 700 000 $
Year 21 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 975 000 $
Year 19 : 54 925 000 $
Year 20 : 15 700 000 $
Year 21 : 4 000 000 $

Farm Players Salaries
Christian Folin	300 000 $ (1)
Jordan Martinook	225 000 $ (2)
Scott Harrington	175 000 $ (1)
Nick Ritchie	100 000 $ (3)
Sonny Milano	100 000 $ (3)
Marko Dano	100 000 $ (2)
Jimmy Frappier	100 000 $ (4)
Jack Campbell	90 000 $ (3)
Christian Djoos	85 000 $ (3)
Evan Bouchard	85 000 $ (2)
Calvin Pickard	70 000 $ (3)
Martin Kaut	70 000 $ (2)
Connor Carrick	50 000 $ (1)
Remi Elie	0 $ (0)
Total Farm Players	14
Salary Commitment
Year 18 : 1 550 000 $
Year 19 : 1 025 000 $
Year 20 : 545 000 $
Year 21 : 100 000 $
Salary Average Commitment
Year 18 : 1 550 000 $
Year 19 : 1 025 000 $
Year 20 : 545 000 $
Year 21 : 100 000 $

COLUMBUS

COLUMBUS is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6300 - 92 $ - 6 300 - 100,00%
Level 2:	5300 - 70 $ - 5 020 - 94,71%
Level 3:	1800 - 50 $ - 1 800 - 100,00%
Level 4:	3774 - 30 $ - 3 745 - 99,22%
Luxury :	1000 - 225 $ - 1 000 - 100,00%
Total Capacity :	18174
Farm
Farm Level 1:	2000 - 35 $ - 1 967 - 98,37%
Farm Level 2:	1000 - 15 $ - 980 - 97,96%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 865 - 98,30%
Average Income per Game	1 653 794 $
Year to Date Revenue	69 459 329 $
Farm
Home Games Left	0
Average Attendance - %	2 947 - 98,23%
Average Income per Game	104 440 $
Year to Date Revenue	4 386 467 $
Expense
Pro Players Total Salaries	68 600 000 $
Farm Players Total Salaries	2 760 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	18 375 000 $
Pro Year To Date Expenses	69 376 350 $
Farm Year To Date Expenses	7 840 668 $
Pro Salary Cap To Date	68 367 403 $
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	621 429 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	68 673 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	86 975 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	-5 475 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	35 475 000 $
Current Bank Account	(2 868 508 $)
Projected Bank Account	(2 868 508 $)

Pro Players Salaries
Steven Stamkos	10 000 000 $ (1)
Connor Hellebuyck	8 750 000 $ (2)
Victor Hedman	8 000 000 $ (2)
Jack Eichel	8 000 000 $ (3)
Jakub Voracek	8 000 000 $ (1)
Cam Fowler (Out of Payroll)	5 000 000 $ (1)
Max Domi	4 500 000 $ (3)
Kyle Turris	4 000 000 $ (1)
Cam Atkinson	3 000 000 $ (1)
Sam Bennett	2 000 000 $ (2)
Cody Ceci	2 000 000 $ (1)
Robby Fabbri	1 000 000 $ (3)
Miles Wood	1 000 000 $ (3)
Michael Del Zotto	1 000 000 $ (1)
Craig Anderson	1 000 000 $ (1)
Dmitry Kulikov	1 000 000 $ (2)
Carl Gunnarsson	1 000 000 $ (2)
Josh Leivo	950 000 $ (2)
Erik Cernak	850 000 $ (2)
Oskar Lindblom	850 000 $ (1)
Kirby Dach	850 000 $ (3)
Kevin Stenlund	850 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 18 : 73 600 000 $
Year 19 : 38 750 000 $
Year 20 : 15 350 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 73 600 000 $
Year 19 : 38 750 000 $
Year 20 : 15 350 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 73 600 000 $
Year 19 : 38 750 000 $
Year 20 : 15 350 000 $
Year 21 : 0 $

Farm Players Salaries
Martin Hanzal	200 000 $ (1)
Mike Matheson	200 000 $ (2)
Nate Prosser	200 000 $ (1)
Steven Kampfer	200 000 $ (1)
Brendan Perlini	150 000 $ (3)
Brendan Smith	150 000 $ (2)
Mikhail Grigorenko	100 000 $ (3)
Matt Read	100 000 $ (2)
Stefan Matteau (Out of Payroll)	95 000 $ (2)
Mark Alt	90 000 $ (1)
Drew O'Connor	85 000 $ (3)
Alexander Romanov	85 000 $ (3)
Zac Jones	85 000 $ (3)
Jack Rathbone	85 000 $ (3)
Cal Foote	85 000 $ (3)
Thomas Harley	85 000 $ (3)
Eric Comrie	85 000 $ (3)
Keegan Kolesar	85 000 $ (3)
Sebastian AhoD	85 000 $ (1)
Nikolai Prokhorkin	85 000 $ (2)
David Gustafsson	85 000 $ (3)
Brogan Rafferty	85 000 $ (3)
Zach Whitecloud	70 000 $ (3)
Josh Teves	70 000 $ (2)
Tarmo Reunanen	70 000 $ (3)
Alexander Barabanov	70 000 $ (3)
Cayden Primeau	70 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 18 : 2 855 000 $
Year 19 : 2 080 000 $
Year 20 : 1 310 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 855 000 $
Year 19 : 2 080 000 $
Year 20 : 1 310 000 $
Year 21 : 0 $

EDMONTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	7931 - 100 $ - 5 626 - 70,94%
Level 2:	6900 - 85 $ - 3 932 - 56,99%
Level 3:	2700 - 60 $ - 1 981 - 73,35%
Level 4:	4419 - 40 $ - 2 790 - 63,13%
Luxury :	1550 - 220 $ - 1 543 - 99,56%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 45 $ - 1 354 - 67,71%
Farm Level 2:	1000 - 25 $ - 578 - 57,83%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 872 - 67,54%
Average Income per Game	1 826 521 $
Year to Date Revenue	76 713 873 $
Farm
Home Games Left	0
Average Attendance - %	1 933 - 64,42%
Average Income per Game	92 521 $
Year to Date Revenue	3 885 890 $
Expense
Pro Players Total Salaries	51 100 000 $
Farm Players Total Salaries	1 980 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	12 000 000 $
Pro Year To Date Expenses	57 790 174 $
Farm Year To Date Expenses	2 321 844 $
Pro Salary Cap To Date	54 763 370 $
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	483 036 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 947 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	63 100 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	18 400 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	11 600 000 $
Current Bank Account	219 093 349 $
Projected Bank Account	219 093 349 $

Pro Players Salaries
Patric Hornqvist	7 000 000 $ (2)
Oliver Ekman-Larsson	5 000 000 $ (3)
Brandon Saad	4 750 000 $ (1)
Jack Johnson	4 000 000 $ (2)
Zack Smith	4 000 000 $ (1)
Cody Eakin	3 000 000 $ (1)
Derek Ryan	3 000 000 $ (1)
Tyler Johnson	3 000 000 $ (2)
Frederik Andersen	3 000 000 $ (2)
Jake Gardiner	2 250 000 $ (2)
Colin Wilson (Out of Payroll)	2 000 000 $ (1)
Jake Debrusk	2 000 000 $ (4)
Ivan Barbashev	1 750 000 $ (2)
Thomas Chabot	1 500 000 $ (3)
Nick Paul	1 000 000 $ (2)
Antti Raanta	900 000 $ (1)
Caleb Jones	850 000 $ (2)
Jason Dickinson	850 000 $ (2)
Andreas Johnsson	850 000 $ (1)
Dennis Cholowski	850 000 $ (2)
Bowen Byram	850 000 $ (3)
Ilya Mikheyev	700 000 $ (2)
Jordan Oesterle	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 18 : 53 100 000 $
Year 19 : 34 600 000 $
Year 20 : 9 350 000 $
Year 21 : 2 000 000 $
Salary Average Commitment
Year 18 : 50 600 000 $
Year 19 : 34 600 000 $
Year 20 : 9 350 000 $
Year 21 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 53 100 000 $
Year 19 : 34 600 000 $
Year 20 : 9 350 000 $
Year 21 : 2 000 000 $

Farm Players Salaries
Mikkel Boedker	300 000 $ (1)
J.T. Brown	150 000 $ (2)
Jordan Nolan	125 000 $ (1)
Bob Bissonnette	100 000 $ (1)
Colin White	100 000 $ (4)
Ryan Poehling (Out of Payroll)	85 000 $ (2)
Nicolas Aube-Kubel	85 000 $ (3)
Rudolfs Balcers	85 000 $ (2)
Cody Glass	85 000 $ (2)
Samuel Montembeault	85 000 $ (1)
Jack Hughes	85 000 $ (3)
Adam Boqvist	85 000 $ (3)
Barrett Hayton	85 000 $ (3)
Tobias Bjornfot	85 000 $ (3)
Joshua Norris	85 000 $ (3)
Cale Fleury	85 000 $ (3)
Garret Sparks	75 000 $ (2)
Rem Pitlick	70 000 $ (2)
Owen Tippett	70 000 $ (1)
Martin Fehervary	70 000 $ (3)
Alex Formenton	70 000 $ (1)
Nic Petan	0 $ (0)
Frank Corrado	0 $ (0)
Total Farm Players	23
Salary Commitment
Year 18 : 2 065 000 $
Year 19 : 1 315 000 $
Year 20 : 765 000 $
Year 21 : 100 000 $
Salary Average Commitment
Year 18 : 2 065 000 $
Year 19 : 1 315 000 $
Year 20 : 765 000 $
Year 21 : 100 000 $

FLORIDE

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	7000 - 90 $ - 6 989 - 99,85%
Level 2:	5900 - 60 $ - 5 900 - 100,00%
Level 3:	2900 - 35 $ - 2 900 - 100,00%
Level 4:	4973 - 25 $ - 4 867 - 97,87%
Luxury :	1500 - 250 $ - 1 498 - 99,87%
Total Capacity :	22273
Farm
Farm Level 1:	2000 - 35 $ - 1 958 - 97,92%
Farm Level 2:	1000 - 15 $ - 986 - 98,60%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 154 - 99,47%
Average Income per Game	1 904 809 $
Year to Date Revenue	80 001 993 $
Farm
Home Games Left	0
Average Attendance - %	2 944 - 98,15%
Average Income per Game	104 169 $
Year to Date Revenue	4 375 092 $
Expense
Pro Players Total Salaries	47 300 000 $
Farm Players Total Salaries	2 990 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	29 775 000 $
Pro Year To Date Expenses	68 370 530 $
Farm Year To Date Expenses	6 186 736 $
Pro Salary Cap To Date	63 325 885 $
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	466 964 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	53 009 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 075 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 425 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	25 575 000 $
Current Bank Account	29 258 279 $
Projected Bank Account	29 258 279 $

Pro Players Salaries
Filip Forsberg	6 500 000 $ (1)
Joe Pavelski	5 000 000 $ (2)
Teuvo Teravainen	3 500 000 $ (3)
Adrian Kempe	3 000 000 $ (4)
Vincent Trocheck	3 000 000 $ (3)
Christian Dvorak	3 000 000 $ (4)
James van Riemsdyk	3 000 000 $ (1)
Zach Werenski	3 000 000 $ (2)
Patrik Nemeth	2 750 000 $ (2)
Jonas Brodin	2 500 000 $ (1)
Elias Lindholm	2 000 000 $ (1)
Jason Spezza	2 000 000 $ (2)
Rasmus Andersson	1 000 000 $ (4)
Anthony DeAngelo	1 000 000 $ (3)
Adam Lowry	1 000 000 $ (1)
Chris Driedger	1 000 000 $ (3)
Petr Mrazek	950 000 $ (2)
Adam Pelech	850 000 $ (1)
Roope Hintz	850 000 $ (2)
Philippe Myers	700 000 $ (1)
Eetu Luostarinen	700 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 18 : 47 300 000 $
Year 19 : 34 250 000 $
Year 20 : 19 000 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 49 633 334 $
Year 19 : 33 083 334 $
Year 20 : 17 833 334 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 47 300 000 $
Year 19 : 30 750 000 $
Year 20 : 15 500 000 $
Year 21 : 7 000 000 $

Farm Players Salaries
Erik Gudbranson	300 000 $ (1)
Lawson Crouse	200 000 $ (4)
Jake McCabe	200 000 $ (3)
Brock McGinn	200 000 $ (2)
Sergei Bobrovsky	150 000 $ (2)
Marc Levesque	100 000 $ (2)
Danton Heinen	100 000 $ (3)
Jonathan Bernier	100 000 $ (1)
Cedric Paquette	100 000 $ (1)
Casey Mittelstadt	85 000 $ (1)
Filip Chytil	85 000 $ (1)
Christian Wolanin	85 000 $ (1)
Antti Suomela	85 000 $ (1)
Adam Brooks	85 000 $ (2)
K'Andre Miller	85 000 $ (3)
Barclay Goodrow	85 000 $ (3)
Joachim Blichfeld	85 000 $ (3)
Joel Kiviranta	85 000 $ (3)
Zach Senyshyn	85 000 $ (2)
Yakov Trenin	85 000 $ (2)
Will Butcher	85 000 $ (1)
Nicolas Roy	85 000 $ (2)
Travis Dermott	85 000 $ (2)
William Borgen	70 000 $ (3)
Jaret Anderson-Dolan	70 000 $ (2)
Urho Vaakanainen	70 000 $ (1)
Aleksi Heponiemi	70 000 $ (3)
Janne Kuokkanen	70 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 18 : 2 990 000 $
Year 19 : 1 925 000 $
Year 20 : 980 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 2 955 000 $
Year 19 : 1 890 000 $
Year 20 : 945 000 $
Year 21 : 200 000 $

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6400 - 95 $ - 6 054 - 94,60%
Level 2:	5200 - 65 $ - 5 200 - 100,00%
Level 3:	5866 - 45 $ - 2 701 - 46,04%
Level 4:	5834 - 30 $ - 3 764 - 64,53%
Luxury :	1700 - 205 $ - 1 647 - 96,87%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 954 - 97,72%
Farm Level 2:	1000 - 15 $ - 990 - 98,98%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 366 - 77,46%
Average Income per Game	1 856 503 $
Year to Date Revenue	77 973 108 $
Farm
Home Games Left	0
Average Attendance - %	2 944 - 98,14%
Average Income per Game	104 065 $
Year to Date Revenue	4 370 737 $
Expense
Pro Players Total Salaries	48 100 000 $
Farm Players Total Salaries	3 235 000 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	6 500 000 $
Pro Year To Date Expenses	52 655 788 $
Farm Year To Date Expenses	7 007 301 $
Pro Salary Cap To Date	47 611 147 $
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	474 107 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	64 027 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	54 600 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	26 900 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	3 100 000 $
Current Bank Account	94 500 103 $
Projected Bank Account	94 500 103 $

Pro Players Salaries
Nick Bonino	6 000 000 $ (2)
Alex Steen	5 000 000 $ (1)
Timo Meier	4 000 000 $ (3)
Dan Hamhuis	3 000 000 $ (1)
Clayton Keller	3 000 000 $ (4)
Scott Mayfield	3 000 000 $ (1)
Brandon Sutter	3 000 000 $ (2)
Jay Beagle	3 000 000 $ (2)
Josh Manson	2 750 000 $ (1)
Kyle Okposo	2 000 000 $ (2)
Brenden Dillon	2 000 000 $ (1)
Joel Eriksson Ek	1 500 000 $ (4)
Frank Guy	1 000 000 $ (4)
Samuel Girard	1 000 000 $ (4)
Ryan Murray	1 000 000 $ (3)
Oskar Sundqvist	1 000 000 $ (2)
Aaron Dell	850 000 $ (1)
Filip Zadina	850 000 $ (3)
Nick Jensen	850 000 $ (3)
Marcus Sorensen	850 000 $ (3)
Zach Sanford	850 000 $ (3)
Luke Kunin	850 000 $ (1)
Pheonix Copley	750 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 18 : 48 100 000 $
Year 19 : 30 650 000 $
Year 20 : 14 900 000 $
Year 21 : 6 500 000 $
Salary Average Commitment
Year 18 : 47 750 000 $
Year 19 : 30 300 000 $
Year 20 : 14 550 000 $
Year 21 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 48 100 000 $
Year 19 : 30 650 000 $
Year 20 : 14 900 000 $
Year 21 : 6 500 000 $

Farm Players Salaries
Troy Stecher	225 000 $ (2)
Erik Gustafsson	225 000 $ (2)
Alex Biega	200 000 $ (1)
Riley Nash	200 000 $ (1)
Daniel Carr	200 000 $ (1)
Evan Rodrigues	175 000 $ (1)
Stefan Noesen	150 000 $ (2)
Sven Andrighetto	100 000 $ (1)
Gabriel Carlsson	100 000 $ (4)
Shayne Gostisbehere	100 000 $ (1)
Justin Bailey	100 000 $ (3)
Nic Dowd	100 000 $ (2)
Cory Schneider	100 000 $ (1)
Aaron Ness	90 000 $ (1)
Josh Mahura	85 000 $ (3)
Austin Czarnik	85 000 $ (3)
Robert Thomas	85 000 $ (1)
Brett Howden	85 000 $ (1)
Dante Fabbro	85 000 $ (2)
Tim Heed	85 000 $ (1)
Carter Verhaeghe	85 000 $ (3)
Joakim Ryan	85 000 $ (1)
Travis Boyd	85 000 $ (3)
Jan Rutta	85 000 $ (1)
Julius Honka	70 000 $ (3)
Tommy Cross	70 000 $ (1)
Oliver Wahlstrom	70 000 $ (2)
Mike Condon	60 000 $ (2)
Kerby Rychel	50 000 $ (1)
Paul Ladue	0 $ (0)
Total Farm Players	30
Salary Commitment
Year 18 : 3 235 000 $
Year 19 : 1 525 000 $
Year 20 : 610 000 $
Year 21 : 100 000 $
Salary Average Commitment
Year 18 : 3 235 000 $
Year 19 : 1 525 000 $
Year 20 : 610 000 $
Year 21 : 100 000 $

LOSANGELES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Toyota Arena
Level 1:	7000 - 80 $ - 7 000 - 100,00%
Level 2:	7000 - 60 $ - 6 612 - 94,46%
Level 3:	4000 - 35 $ - 3 557 - 88,92%
Level 4:	5000 - 20 $ - 4 963 - 99,27%
Luxury :	2000 - 90 $ - 1 912 - 95,60%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 1 990 - 99,50%
Farm Level 2:	1000 - 10 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	24 044 - 96,18%
Average Income per Game	1 690 703 $
Year to Date Revenue	71 009 541 $
Farm
Home Games Left	0
Average Attendance - %	2 990 - 99,66%
Average Income per Game	87 121 $
Year to Date Revenue	3 659 101 $
Expense
Pro Players Total Salaries	78 100 000 $
Farm Players Total Salaries	4 025 000 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	81 078 573 $
Farm Year To Date Expenses	8 115 234 $
Pro Salary Cap To Date	78 051 795 $
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	724 107 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	71 018 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 100 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	3 400 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	26 600 000 $
Current Bank Account	(7 028 522 $)
Projected Bank Account	(7 028 522 $)

Pro Players Salaries
J.T. Miller	10 500 000 $ (1)
Mark Scheifele	9 750 000 $ (1)
Evgeny Kuznetsov	6 500 000 $ (1)
Jonathan Huberdeau	4 500 000 $ (2)
Max Pacioretty	4 500 000 $ (2)
Tyler Toffoli	4 500 000 $ (1)
Reilly Smith	4 500 000 $ (1)
Tuukka Rask	4 000 000 $ (1)
Erik Karlsson	4 000 000 $ (2)
Artemi Panarin	3 000 000 $ (1)
Zach Parise	3 000 000 $ (1)
Kris Letang	3 000 000 $ (1)
J.T. Compher	3 000 000 $ (3)
Connor Murphy	2 500 000 $ (1)
Taylor Hall	2 500 000 $ (1)
Ryan Pulock	2 000 000 $ (2)
Jake Muzzin	2 000 000 $ (1)
Jean-Gabriel Pageau (Out of Payroll)	2 000 000 $ (1)
Nick Schmaltz	1 500 000 $ (4)
Linus Ullmark	1 000 000 $ (2)
Damon Severson	1 000 000 $ (1)
Kailer Yamamoto	850 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 18 : 80 100 000 $
Year 19 : 29 500 000 $
Year 20 : 4 500 000 $
Year 21 : 1 500 000 $
Salary Average Commitment
Year 18 : 86 850 000 $
Year 19 : 27 250 000 $
Year 20 : 4 500 000 $
Year 21 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 80 100 000 $
Year 19 : 20 500 000 $
Year 20 : 4 500 000 $
Year 21 : 1 500 000 $

Farm Players Salaries
Cal Clutterbuck	500 000 $ (1)
Tanner Pearson	450 000 $ (1)
Ron Hainsey	400 000 $ (1)
Braydon Coburn	300 000 $ (1)
Frans Nielsen	300 000 $ (2)
Tyler Ennis	200 000 $ (1)
Matt Calvert	200 000 $ (2)
Erik Condra	200 000 $ (1)
Henrik Lundqvist	150 000 $ (1)
Jake Virtanen	100 000 $ (2)
Christian Fischer	100 000 $ (4)
Martin Charron	100 000 $ (3)
John Quenneville	100 000 $ (4)
Matthew Nieto	90 000 $ (1)
Michael McLeod	85 000 $ (1)
Jordan Greenway	85 000 $ (1)
Carl Dahlstrom	85 000 $ (1)
Michael Dal Colle	85 000 $ (1)
Jake Bean	85 000 $ (2)
Juuso Valimaki	85 000 $ (1)
Jonas Siegenthaler	85 000 $ (3)
Marcus Hogberg	70 000 $ (2)
Jeremy Lauzon	70 000 $ (1)
Jamie Oleksiak	50 000 $ (1)
Henri Jokiharju	50 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 18 : 4 025 000 $
Year 19 : 1 140 000 $
Year 20 : 385 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 3 925 000 $
Year 19 : 1 140 000 $
Year 20 : 385 000 $
Year 21 : 200 000 $

MINNESOTA

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7500 - 100 $ - 5 718 - 76,24%
Level 2:	7250 - 60 $ - 6 400 - 88,28%
Level 3:	4250 - 25 $ - 3 679 - 86,56%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	2000 - 150 $ - 1 846 - 92,30%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 50 $ - 1 252 - 62,62%
Farm Level 2:	1000 - 30 $ - 499 - 49,93%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 643 - 86,57%
Average Income per Game	1 750 061 $
Year to Date Revenue	73 502 578 $
Farm
Home Games Left	0
Average Attendance - %	1 752 - 58,39%
Average Income per Game	95 306 $
Year to Date Revenue	4 002 856 $
Expense
Pro Players Total Salaries	58 700 000 $
Farm Players Total Salaries	3 980 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	22 500 000 $
Pro Year To Date Expenses	69 621 883 $
Farm Year To Date Expenses	5 912 832 $
Pro Salary Cap To Date	66 595 087 $
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	550 893 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	52 920 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 200 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	300 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	29 700 000 $
Current Bank Account	98 050 249 $
Projected Bank Account	98 050 249 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (1)
Paul Stastny	6 000 000 $ (2)
Viktor Arvidsson	5 000 000 $ (1)
Alexander Radulov	5 000 000 $ (2)
Luke Glendening	4 000 000 $ (1)
Brandon Tanev	3 750 000 $ (2)
Keith Yandle	3 000 000 $ (2)
Travis Hamonic	3 000 000 $ (2)
Marco Scandella	2 250 000 $ (2)
Thomas Greiss	2 000 000 $ (2)
Nick Leddy	2 000 000 $ (1)
Ryan Kesler	2 000 000 $ (1)
T.J. Brodie	2 000 000 $ (1)
Joe Thornton	2 000 000 $ (2)
Brandon Montour	1 000 000 $ (3)
Alex Galchenyuk	1 000 000 $ (3)
Mathieu Perreault	1 000 000 $ (2)
Travis Sanheim	1 000 000 $ (4)
Juuse Saros	1 000 000 $ (3)
Andrew Mangiapane	850 000 $ (1)
Nikita Gusev	850 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 18 : 58 700 000 $
Year 19 : 32 850 000 $
Year 20 : 4 000 000 $
Year 21 : 1 000 000 $
Salary Average Commitment
Year 18 : 56 200 000 $
Year 19 : 32 850 000 $
Year 20 : 4 000 000 $
Year 21 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 700 000 $
Year 19 : 32 850 000 $
Year 20 : 4 000 000 $
Year 21 : 1 000 000 $

Farm Players Salaries
Justin Faulk	400 000 $ (1)
Wayne Simmonds	300 000 $ (1)
Jordie Benn	300 000 $ (1)
Brad Richardson	300 000 $ (1)
Milan Lucic	200 000 $ (2)
Paul Byron	200 000 $ (2)
Laurent Brossoit	150 000 $ (1)
Slater Koekkoek (Out of Payroll)	150 000 $ (2)
Nick Bjugstad	100 000 $ (3)
Brendan Guhle	100 000 $ (3)
Ryan Stanton	100 000 $ (2)
Markus Nutivaara	100 000 $ (3)
Paul Coffey	100 000 $ (3)
Brian Elliott	100 000 $ (2)
Matt Benning	95 000 $ (2)
Kristian Vesalainen	85 000 $ (3)
Brett Kulak	85 000 $ (1)
Filip Chlapik	85 000 $ (2)
Trevor Moore	85 000 $ (2)
Adin Hill	85 000 $ (2)
Anders Bjork	85 000 $ (1)
Alexandre Texier	85 000 $ (2)
Alexander True	85 000 $ (3)
Alexandre Fortin	70 000 $ (1)
Ville Husso	70 000 $ (3)
Hunter Shinkaruk	70 000 $ (2)
Lias Andersson	70 000 $ (1)
Jean-Christophe Beaudin	70 000 $ (2)
Kale Clague	70 000 $ (2)
Olli Juolevi	70 000 $ (3)
German Rubtsov	70 000 $ (3)
Liam Foudy (Out of Payroll)	70 000 $ (2)
Rasmus Kupari	70 000 $ (3)
Ian Mitchell	70 000 $ (3)
Michael Hutchinson	55 000 $ (1)
Total Farm Players	35
Salary Commitment
Year 18 : 4 200 000 $
Year 19 : 2 385 000 $
Year 20 : 920 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 4 200 000 $
Year 19 : 2 385 000 $
Year 20 : 920 000 $
Year 21 : 0 $

MONTREAL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	9000 - 90 $ - 7 746 - 86,07%
Level 2:	6000 - 70 $ - 5 182 - 86,36%
Level 3:	2500 - 55 $ - 2 290 - 91,61%
Level 4:	6000 - 25 $ - 5 012 - 83,53%
Luxury :	1500 - 300 $ - 1 240 - 82,70%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 32 $ - 1 972 - 98,58%
Farm Level 2:	1000 - 15 $ - 975 - 97,50%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 470 - 85,88%
Average Income per Game	2 137 244 $
Year to Date Revenue	89 764 243 $
Farm
Home Games Left	0
Average Attendance - %	2 947 - 98,22%
Average Income per Game	97 149 $
Year to Date Revenue	4 080 248 $
Expense
Pro Players Total Salaries	81 250 000 $
Farm Players Total Salaries	1 470 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	82 118 303 $
Farm Year To Date Expenses	1 903 530 $
Pro Salary Cap To Date	77 073 656 $
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	770 089 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 434 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 250 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	250 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	29 750 000 $
Current Bank Account	488 995 195 $
Projected Bank Account	488 995 195 $

Pro Players Salaries
Mikko Rantanen	8 000 000 $ (3)
Connor McDavid	8 000 000 $ (3)
Duncan Keith	7 000 000 $ (2)
Brayden Schenn	6 750 000 $ (1)
Auston Matthews	6 000 000 $ (4)
Ryan Suter	6 000 000 $ (1)
Mitch Marner	5 500 000 $ (4)
David Pastrnak	4 500 000 $ (2)
Tomas Tatar	4 000 000 $ (2)
Morgan Rielly	4 000 000 $ (3)
Alex Goligoski	4 000 000 $ (1)
Dylan Larkin	3 000 000 $ (2)
Roman Josi	2 500 000 $ (2)
Corey Crawford	2 500 000 $ (2)
Blake Comeau	2 500 000 $ (1)
Boone Jenner	2 000 000 $ (1)
Frank Lalancette	1 000 000 $ (2)
Jesperi Kotkaniemi	850 000 $ (2)
Kaapo Kakko	850 000 $ (3)
Miro Heiskanen	850 000 $ (1)
Joonas Korpisalo	750 000 $ (2)
Martin Necas	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 18 : 81 250 000 $
Year 19 : 58 450 000 $
Year 20 : 32 350 000 $
Year 21 : 11 500 000 $
Salary Average Commitment
Year 18 : 81 250 000 $
Year 19 : 58 450 000 $
Year 20 : 32 350 000 $
Year 21 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 81 250 000 $
Year 19 : 58 450 000 $
Year 20 : 32 350 000 $
Year 21 : 11 500 000 $

Farm Players Salaries
James Reimer	150 000 $ (2)
Derek Forbort	95 000 $ (2)
Sheldon Rempal	85 000 $ (2)
David Rittich	85 000 $ (2)
Sean Walker	85 000 $ (3)
Lane Pederson	85 000 $ (3)
Kurtis MacDermid	85 000 $ (3)
Jordan Kyrou	85 000 $ (2)
Quinn Hughes	85 000 $ (2)
Lawrence Pilut	70 000 $ (1)
John Leonard	70 000 $ (3)
Adam Werner	70 000 $ (3)
Mikko Lehtonen	70 000 $ (3)
Anthony Stolarz	70 000 $ (2)
Jonathan Davidsson	70 000 $ (2)
Michael Anderson	70 000 $ (3)
Jeremy Davies	70 000 $ (3)
Cooper Marody	70 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 18 : 1 470 000 $
Year 19 : 1 330 000 $
Year 20 : 605 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 470 000 $
Year 19 : 1 330 000 $
Year 20 : 605 000 $
Year 21 : 0 $

NASHVILLE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6675 - 100 $ - 5 588 - 83,72%
Level 2:	5150 - 70 $ - 4 785 - 92,91%
Level 3:	2250 - 69 $ - 1 702 - 75,65%
Level 4:	4350 - 50 $ - 2 255 - 51,83%
Luxury :	1025 - 125 $ - 1 025 - 100,00%
Total Capacity :	19450
Farm
Farm Level 1:	2000 - 55 $ - 1 095 - 54,75%
Farm Level 2:	1000 - 30 $ - 476 - 47,60%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 355 - 78,94%
Average Income per Game	1 565 070 $
Year to Date Revenue	65 732 950 $
Farm
Home Games Left	0
Average Attendance - %	1 571 - 52,37%
Average Income per Game	93 127 $
Year to Date Revenue	3 911 314 $
Expense
Pro Players Total Salaries	77 450 000 $
Farm Players Total Salaries	3 645 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 500 000 $
Pro Year To Date Expenses	81 487 069 $
Farm Year To Date Expenses	6 608 989 $
Pro Salary Cap To Date	76 442 417 $
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	736 161 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	58 805 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 950 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	550 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	29 450 000 $
Current Bank Account	42 120 423 $
Projected Bank Account	42 120 423 $

Pro Players Salaries
Mats Zuccarello	8 000 000 $ (1)
Evgenii Dadonov	7 000 000 $ (2)
Erik Johnson	6 000 000 $ (2)
Anders Lee	6 000 000 $ (2)
James Neal	6 000 000 $ (2)
Jonathan Marchessault	5 000 000 $ (2)
Josh Bailey	5 000 000 $ (1)
Derek Stepan	5 000 000 $ (1)
Jeff Skinner	4 000 000 $ (1)
David Savard	4 000 000 $ (2)
Nikita Zaitsev	3 000 000 $ (3)
Alec Martinez	3 000 000 $ (1)
Joonas Donskoi	2 250 000 $ (2)
Joel Edmundson	2 250 000 $ (2)
Danny DeKeyser	2 250 000 $ (2)
Nikolay Goldobin	1 500 000 $ (3)
Anthony Duclair	1 500 000 $ (3)
Jayson Megna	1 000 000 $ (2)
Ryan Dzingel	1 000 000 $ (3)
Stéphane Blanchette	1 000 000 $ (4)
Mike Smith	1 000 000 $ (1)
Yanni Gourde	950 000 $ (2)
Jake Allen	750 000 $ (2)
Oscar Dansk	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 18 : 77 450 000 $
Year 19 : 51 825 000 $
Year 20 : 8 000 000 $
Year 21 : 1 000 000 $
Salary Average Commitment
Year 18 : 77 637 500 $
Year 19 : 51 637 500 $
Year 20 : 8 000 000 $
Year 21 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 77 450 000 $
Year 19 : 51 450 000 $
Year 20 : 8 000 000 $
Year 21 : 1 000 000 $

Farm Players Salaries
Micheal Ferland	400 000 $ (1)
Jimmy Vesey	225 000 $ (2)
Kevin Connauton	225 000 $ (2)
Sven Baertschi	225 000 $ (2)
Conor Sheary	200 000 $ (1)
Matt Puempel	175 000 $ (1)
Markus Hannikainen	125 000 $ (1)
Martin Frk	125 000 $ (1)
Phillip Di Giuseppe	125 000 $ (1)
Matt Martin	100 000 $ (2)
Martin Marincin	100 000 $ (3)
Justin Schultz	100 000 $ (2)
C.J. Smith	95 000 $ (2)
Mike Reilly	95 000 $ (2)
Tanner Kero	95 000 $ (2)
Scott Wedgewood	90 000 $ (2)
Kenny Agostino	90 000 $ (1)
JC Lipon	90 000 $ (1)
Jansen Harkins	85 000 $ (2)
Steven Fogarty	85 000 $ (3)
Aleksi Saarela	85 000 $ (2)
Miikka Salomaki	85 000 $ (2)
Max Veronneau	85 000 $ (2)
Charlie Lindgren	70 000 $ (3)
Laurent Dauphin	70 000 $ (2)
Steven Santini	70 000 $ (3)
Guillaume Brisebois	70 000 $ (2)
Sami Niku	70 000 $ (2)
Trent Frederic	70 000 $ (1)
Andreas Englund	70 000 $ (2)
Tomas Jurco	50 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 18 : 3 645 000 $
Year 19 : 2 195 000 $
Year 20 : 325 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 3 545 000 $
Year 19 : 2 195 000 $
Year 20 : 325 000 $
Year 21 : 0 $

PHILADELPHIE

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7000 - 99 $ - 6 056 - 86,51%
Level 2:	7000 - 74 $ - 4 845 - 69,21%
Level 3:	4000 - 59 $ - 2 140 - 53,51%
Level 4:	5000 - 36 $ - 3 311 - 66,22%
Luxury :	2000 - 250 $ - 1 658 - 82,89%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 25 $ - 1 994 - 99,71%
Farm Level 2:	1000 - 10 $ - 1 000 - 99,99%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 009 - 72,04%
Average Income per Game	2 022 401 $
Year to Date Revenue	84 940 832 $
Farm
Home Games Left	0
Average Attendance - %	2 994 - 99,81%
Average Income per Game	74 820 $
Year to Date Revenue	3 142 438 $
Expense
Pro Players Total Salaries	79 500 000 $
Farm Players Total Salaries	3 075 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	83 554 897 $
Farm Year To Date Expenses	6 036 992 $
Pro Salary Cap To Date	78 510 250 $
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	754 464 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	53 761 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 500 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	0 $
Estimate Over Minimum Salary Cap of 51 500 000 $	30 000 000 $
Current Bank Account	215 831 376 $
Projected Bank Account	215 831 376 $

Pro Players Salaries
Alexander Edler	8 000 000 $ (2)
Jake Guentzel	8 000 000 $ (3)
Tomas Hertl	7 000 000 $ (3)
Nazem Kadri	6 000 000 $ (2)
Jakob Silfverberg	5 000 000 $ (2)
Jason Zucker	4 750 000 $ (2)
Alex Killorn	4 000 000 $ (2)
Tyler Bozak	4 000 000 $ (1)
Adam Henrique	4 000 000 $ (2)
Evander Kane	3 250 000 $ (1)
Dylan Strome	3 000 000 $ (3)
Jason Demers	3 000 000 $ (2)
Chris Tanev	3 000 000 $ (2)
Calvin de Haan	3 000 000 $ (1)
Marc-Andre Fleury	2 500 000 $ (1)
Vladislav Namestnikov	2 500 000 $ (1)
Brayden McNabb	2 000 000 $ (1)
Kris Russell	2 000 000 $ (2)
Travis Zajac	2 000 000 $ (1)
Pekka Rinne	1 500 000 $ (2)
Carl Hagelin	1 000 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 79 500 000 $
Year 19 : 59 250 000 $
Year 20 : 18 000 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 74 500 000 $
Year 19 : 54 250 000 $
Year 20 : 18 000 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 79 500 000 $
Year 19 : 59 250 000 $
Year 20 : 18 000 000 $
Year 21 : 0 $

Farm Players Salaries
Devin Shore	200 000 $ (2)
Josh Morrissey	200 000 $ (3)
Andreas Athanasiou	200 000 $ (2)
Melker Karlsson	175 000 $ (1)
Jared McCann	150 000 $ (3)
Zac Dalpe	125 000 $ (1)
Stan Mikita	100 000 $ (2)
Alexander Nylander	100 000 $ (4)
Brendan Leipsic	100 000 $ (2)
Joshua Ho-Sang	100 000 $ (4)
Hudson Fasching	100 000 $ (3)
A.J. Greer	100 000 $ (4)
Vinnie Hinostroza	100 000 $ (3)
Alex Nedeljkovic	100 000 $ (3)
Alan Quine	95 000 $ (2)
Matt Grzelcyk	85 000 $ (1)
Alexander Volkov	85 000 $ (2)
Ty Smith	85 000 $ (3)
Calen Addison	85 000 $ (3)
Alexander Kerfoot	85 000 $ (2)
Thatcher Demko	85 000 $ (1)
Nick Suzuki	85 000 $ (2)
Zack MacEwen	85 000 $ (3)
Louis Belpedio	70 000 $ (2)
Nicolas Hague	70 000 $ (2)
Jimmy Schuldt	70 000 $ (3)
Kevin Lankinen	70 000 $ (3)
Jason Robertson	70 000 $ (2)
Derrick Pouliot	50 000 $ (1)
Tyler Wotherspoon	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 18 : 3 075 000 $
Year 19 : 2 505 000 $
Year 20 : 1 345 000 $
Year 21 : 300 000 $
Salary Average Commitment
Year 18 : 3 040 000 $
Year 19 : 2 505 000 $
Year 20 : 1 345 000 $
Year 21 : 300 000 $

PITTSBURGH

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	9500 - 75 $ - 8 007 - 84,28%
Level 2:	6000 - 65 $ - 5 981 - 99,69%
Level 3:	3000 - 40 $ - 3 000 - 100,00%
Level 4:	5000 - 22 $ - 4 943 - 98,86%
Luxury :	1500 - 999 $ - 600 - 40,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 30 $ - 1 974 - 98,69%
Farm Level 2:	1000 - 12 $ - 995 - 99,50%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 531 - 90,12%
Average Income per Game	2 271 761 $
Year to Date Revenue	95 413 976 $
Farm
Home Games Left	0
Average Attendance - %	2 969 - 98,96%
Average Income per Game	88 942 $
Year to Date Revenue	3 735 584 $
Expense
Pro Players Total Salaries	79 000 000 $
Farm Players Total Salaries	1 205 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 000 000 $
Pro Year To Date Expenses	83 794 200 $
Farm Year To Date Expenses	1 860 169 $
Pro Salary Cap To Date	78 749 546 $
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	750 000 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 088 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 000 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 500 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	28 500 000 $
Current Bank Account	258 594 071 $
Projected Bank Account	258 594 071 $

Pro Players Salaries
Brad Marchand	12 000 000 $ (2)
Tyler Seguin	10 000 000 $ (1)
John Carlson	7 000 000 $ (1)
Ryan Strome	6 500 000 $ (1)
David Krejci	6 000 000 $ (2)
John Tavares	4 500 000 $ (2)
Ben Bishop	4 500 000 $ (2)
Pierre-Luc Dubois	4 000 000 $ (4)
Mark Giordano	3 500 000 $ (1)
Colton Sissons	3 000 000 $ (3)
Zach Hyman	3 000 000 $ (2)
Bryan Rust	3 000 000 $ (2)
Ryan Ellis	2 750 000 $ (1)
Riley Sheahan	2 000 000 $ (3)
Oliver Bjorkstrand	1 500 000 $ (3)
Brandon Carlo	1 500 000 $ (3)
Dan Duch	1 000 000 $ (4)
MacKenzie Weegar	850 000 $ (1)
Carter Hart	850 000 $ (1)
Teddy Blueger	850 000 $ (2)
Ryan Graves	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 79 000 000 $
Year 19 : 46 850 000 $
Year 20 : 13 000 000 $
Year 21 : 5 000 000 $
Salary Average Commitment
Year 18 : 78 500 000 $
Year 19 : 46 350 000 $
Year 20 : 12 500 000 $
Year 21 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 79 000 000 $
Year 19 : 46 850 000 $
Year 20 : 13 000 000 $
Year 21 : 5 000 000 $

Farm Players Salaries
Pierre-Edouard Bellemare	200 000 $ (2)
Malcolm Subban	100 000 $ (1)
Carter Hutton	100 000 $ (2)
Matt Bartkowski	100 000 $ (2)
Jon Gillies	85 000 $ (1)
Maxim Mamin	85 000 $ (1)
Riley Barber	85 000 $ (2)
Jesse Puljujarvi (Out of Payroll)	85 000 $ (3)
Kirill Kaprizov	85 000 $ (3)
Henrik Borgstrom	85 000 $ (1)
Jesper Boqvist	70 000 $ (2)
Warren Foegele	70 000 $ (1)
Gavin Bayreuther	70 000 $ (1)
Evgeny Svechnikov	70 000 $ (4)
Robbie Russo	0 $ (0)
Total Farm Players	15
Salary Commitment
Year 18 : 1 290 000 $
Year 19 : 795 000 $
Year 20 : 240 000 $
Year 21 : 70 000 $
Salary Average Commitment
Year 18 : 1 290 000 $
Year 19 : 795 000 $
Year 20 : 240 000 $
Year 21 : 70 000 $

SANJOSE

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	7400 - 93 $ - 7 192 - 97,19%
Level 2:	7400 - 58 $ - 6 475 - 87,50%
Level 3:	3978 - 38 $ - 3 476 - 87,37%
Level 4:	4822 - 22 $ - 4 800 - 99,54%
Luxury :	1400 - 182 $ - 1 400 - 100,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 971 - 98,56%
Farm Level 2:	1000 - 15 $ - 987 - 98,69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 342 - 93,37%
Average Income per Game	1 921 069 $
Year to Date Revenue	80 684 903 $
Farm
Home Games Left	0
Average Attendance - %	2 958 - 98,60%
Average Income per Game	104 744 $
Year to Date Revenue	4 399 256 $
Expense
Pro Players Total Salaries	69 800 000 $
Farm Players Total Salaries	4 270 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 500 000 $
Pro Year To Date Expenses	82 630 369 $
Farm Year To Date Expenses	9 309 242 $
Pro Salary Cap To Date	77 585 713 $
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	667 857 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	82 035 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 300 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	7 200 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	22 800 000 $
Current Bank Account	226 636 931 $
Projected Bank Account	226 636 931 $

Pro Players Salaries
Jaden Schwartz	6 500 000 $ (1)
Jamie Benn	6 000 000 $ (1)
Kyle Connor	5 500 000 $ (4)
Mattias Ekholm	5 000 000 $ (2)
Jared Spurgeon (Out of Payroll)	5 000 000 $ (2)
Ryan Johansen	5 000 000 $ (1)
Jacob Markstrom	5 000 000 $ (2)
Connor Brown	5 000 000 $ (3)
Rickard Rakell	4 500 000 $ (1)
Marc-Edouard Vlasic	4 000 000 $ (2)
Sam Reinhart	3 000 000 $ (2)
Jesper Fast	3 000 000 $ (3)
Kevin Labanc	3 000 000 $ (3)
P.K. Subban	3 000 000 $ (2)
Kevin Hayes	2 250 000 $ (1)
Adam Larsson	2 000 000 $ (3)
Kasperi Kapanen	1 500 000 $ (3)
Anthony Beauvillier	1 500 000 $ (3)
Jakob Chychrun	1 500 000 $ (4)
Kaapo Kahkonen	850 000 $ (2)
Victor Soderstrom	850 000 $ (3)
Michael Rasmussen	850 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 18 : 74 800 000 $
Year 19 : 49 700 000 $
Year 20 : 23 850 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 74 800 000 $
Year 19 : 49 700 000 $
Year 20 : 23 850 000 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 74 800 000 $
Year 19 : 49 700 000 $
Year 20 : 23 850 000 $
Year 21 : 7 000 000 $

Farm Players Salaries
Michael Grabner	400 000 $ (1)
Mark Letestu	300 000 $ (1)
Craig Smith	300 000 $ (2)
Brett Connolly	300 000 $ (2)
John Klingberg	225 000 $ (2)
John Moore	225 000 $ (2)
Pavel Zacha	200 000 $ (3)
Oscar Lindberg	175 000 $ (1)
Alexander Petrovic	100 000 $ (3)
Maurice Ponton	100 000 $ (3)
Jonathon Merrill	100 000 $ (3)
Drake Caggiula	100 000 $ (3)
Dominik Simon	95 000 $ (2)
Adam Clendening	90 000 $ (2)
Martin Jones	90 000 $ (2)
Troy Terry	85 000 $ (2)
Ryan Donato	85 000 $ (1)
Casey DeSmith	85 000 $ (2)
Ryan Hartman	85 000 $ (2)
Gustav Olofsson	85 000 $ (2)
Tyson Jost	85 000 $ (2)
Vince Dunn	85 000 $ (2)
Ethan Bear	85 000 $ (2)
Matt Roy	85 000 $ (3)
Nicholas Caamano	85 000 $ (3)
John Marino	85 000 $ (3)
Jack Studnicka	85 000 $ (3)
Ilya Sorokin	85 000 $ (3)
Eeli Tolvanen	85 000 $ (1)
Rinat Valiev	70 000 $ (3)
Conor Garland	70 000 $ (1)
Pierre-Olivier Joseph	70 000 $ (3)
Max Jones	70 000 $ (1)
Total Farm Players	33
Salary Commitment
Year 18 : 4 270 000 $
Year 19 : 3 085 000 $
Year 20 : 1 165 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 4 270 000 $
Year 19 : 3 085 000 $
Year 20 : 1 165 000 $
Year 21 : 0 $

STLOUIS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6450 - 95 $ - 6 037 - 93,59%
Level 2:	5450 - 80 $ - 4 378 - 80,32%
Level 3:	2450 - 50 $ - 2 365 - 96,52%
Level 4:	4472 - 40 $ - 2 906 - 64,98%
Luxury :	1200 - 113 $ - 1 200 - 100,00%
Total Capacity :	20022
Farm
Farm Level 1:	2000 - 35 $ - 1 934 - 96,68%
Farm Level 2:	1000 - 15 $ - 983 - 98,35%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 885 - 84,33%
Average Income per Game	1 617 240 $
Year to Date Revenue	67 924 087 $
Farm
Home Games Left	0
Average Attendance - %	2 917 - 97,24%
Average Income per Game	103 036 $
Year to Date Revenue	4 327 512 $
Expense
Pro Players Total Salaries	72 800 000 $
Farm Players Total Salaries	2 795 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	8 250 000 $
Pro Year To Date Expenses	74 828 146 $
Farm Year To Date Expenses	6 806 195 $
Pro Salary Cap To Date	73 819 189 $
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	658 929 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	60 133 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 050 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	450 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	29 550 000 $
Current Bank Account	9 246 139 $
Projected Bank Account	9 246 139 $

Pro Players Salaries
Mika Zibanejad	10 000 000 $ (2)
Drew Doughty	8 000 000 $ (2)
Eric Staal	8 000 000 $ (1)
Brent Seabrook	6 000 000 $ (1)
Kyle Palmieri	5 750 000 $ (2)
Jonathan Toews	5 000 000 $ (2)
Jay Bouwmeester	4 000 000 $ (1)
Mikko Koivu	4 000 000 $ (1)
Nate Schmidt	4 000 000 $ (1)
Mikael Granlund	4 000 000 $ (3)
Mikael Backlund	2 500 000 $ (1)
Torey Krug	2 000 000 $ (1)
Brady Skjei	2 000 000 $ (2)
Jordan Binnington	1 000 000 $ (2)
Brady Tkachuk	1 000 000 $ (2)
Alex Tuch	1 000 000 $ (4)
Zach Aston-Reese	1 000 000 $ (3)
Andre Burakovsky	1 000 000 $ (1)
Victor Olofsson	850 000 $ (2)
Jakub Vrana	850 000 $ (1)
Mackenzie Blackwood	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 72 800 000 $
Year 19 : 39 600 000 $
Year 20 : 6 000 000 $
Year 21 : 1 000 000 $
Salary Average Commitment
Year 18 : 74 800 000 $
Year 19 : 39 600 000 $
Year 20 : 6 000 000 $
Year 21 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 72 800 000 $
Year 19 : 39 600 000 $
Year 20 : 6 000 000 $
Year 21 : 1 000 000 $

Farm Players Salaries
Jeff Carter	500 000 $ (1)
Marcus Johansson	400 000 $ (2)
Patrick Marleau	300 000 $ (2)
Kevin Shattenkirk	300 000 $ (1)
Trevor van Riemsdyk	300 000 $ (1)
Joseph Morrow	175 000 $ (1)
Antoine Bibeau	90 000 $ (2)
Dustin Tokarski	90 000 $ (2)
Tage Thompson	85 000 $ (2)
Dmytro Timashov (Out of Payroll)	85 000 $ (2)
Taro Hirose	85 000 $ (2)
Timothy Liljegren	70 000 $ (2)
Ryan Lindgren	70 000 $ (1)
Blake Lizotte	70 000 $ (2)
Egor Korshkov	70 000 $ (2)
Libor Hajek	70 000 $ (2)
Spencer Martin	70 000 $ (2)
Seth Griffith	50 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 18 : 2 880 000 $
Year 19 : 1 485 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 855 000 $
Year 19 : 1 485 000 $
Year 20 : 0 $
Year 21 : 0 $

TAMPABAY

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	9000 - 100 $ - 5 807 - 64,52%
Level 2:	6000 - 70 $ - 5 054 - 84,23%
Level 3:	3000 - 50 $ - 2 497 - 83,22%
Level 4:	5135 - 30 $ - 3 835 - 74,67%
Luxury :	1865 - 249 $ - 1 624 - 87,10%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 35 $ - 1 961 - 98,07%
Farm Level 2:	1000 - 15 $ - 978 - 97,75%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 816 - 75,27%
Average Income per Game	1 973 524 $
Year to Date Revenue	82 888 006 $
Farm
Home Games Left	0
Average Attendance - %	2 939 - 97,97%
Average Income per Game	104 142 $
Year to Date Revenue	4 373 943 $
Expense
Pro Players Total Salaries	80 350 000 $
Farm Players Total Salaries	2 400 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	84 832 160 $
Farm Year To Date Expenses	2 617 749 $
Pro Salary Cap To Date	79 787 507 $
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	762 054 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 664 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 350 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 150 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	28 850 000 $
Current Bank Account	85 424 210 $
Projected Bank Account	85 424 210 $

Pro Players Salaries
Alex Ovechkin	12 000 000 $ (2)
Nikita Kucherov	11 000 000 $ (3)
Sean Couturier	9 750 000 $ (1)
Ryan O'Reilly	8 000 000 $ (3)
Mike Hoffman	7 000 000 $ (2)
Ryan Getzlaf	6 000 000 $ (2)
Pavel Buchnevich	5 000 000 $ (3)
Seth Jones	3 000 000 $ (1)
Casey Cizikas	3 000 000 $ (3)
Jonathan Drouin	2 000 000 $ (1)
Andrei Vasilevskiy	2 000 000 $ (1)
Noah Hanifin	1 500 000 $ (3)
Austin Watson	1 000 000 $ (3)
Zach Bogosian	1 000 000 $ (2)
Jack Roslovic	1 000 000 $ (4)
Rod LittleBitOfLove	1 000 000 $ (4)
Jacob Larsson	1 000 000 $ (3)
Olli Maatta	1 000 000 $ (1)
Ondrej Kase	1 000 000 $ (3)
Lucas Wallmark	850 000 $ (2)
Brendan Lemieux	850 000 $ (2)
Justin Holl	700 000 $ (2)
Ilya Samsonov	700 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 18 : 80 350 000 $
Year 19 : 62 600 000 $
Year 20 : 33 500 000 $
Year 21 : 2 000 000 $
Salary Average Commitment
Year 18 : 80 350 000 $
Year 19 : 62 600 000 $
Year 20 : 33 500 000 $
Year 21 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 80 350 000 $
Year 19 : 62 600 000 $
Year 20 : 33 500 000 $
Year 21 : 2 000 000 $

Farm Players Salaries
Bobby Ryan	400 000 $ (1)
Alex Chiasson	375 000 $ (1)
Brandon Pirri	175 000 $ (1)
Victor Mete	100 000 $ (4)
Mark Jankowski	100 000 $ (3)
Brett Ritchie	100 000 $ (3)
Denis Malgin	100 000 $ (4)
Markus Granlund	100 000 $ (1)
Logan Shaw	95 000 $ (2)
Tyler Motte	85 000 $ (2)
Jayce Hawryluk	85 000 $ (2)
Alex Barre-Boulet	85 000 $ (3)
Julien Gauthier	85 000 $ (2)
Justin Kloos	85 000 $ (2)
Nathan Bastian	85 000 $ (2)
Dylan Ferguson	85 000 $ (3)
Jake Oettinger	70 000 $ (3)
Keegan Lowe	70 000 $ (2)
Nicolas Beaudin	70 000 $ (3)
Sam Steel	50 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 18 : 2 400 000 $
Year 19 : 1 300 000 $
Year 20 : 710 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 2 400 000 $
Year 19 : 1 300 000 $
Year 20 : 710 000 $
Year 21 : 200 000 $

TORONTO

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8400 - 89 $ - 7 516 - 89,47%
Level 2:	6400 - 65 $ - 6 194 - 96,78%
Level 3:	3100 - 40 $ - 3 091 - 99,70%
Level 4:	5065 - 19 $ - 4 971 - 98,14%
Luxury :	1600 - 179 $ - 1 598 - 99,89%
Total Capacity :	24565
Farm
Farm Level 1:	2000 - 35 $ - 1 942 - 97,12%
Farm Level 2:	1000 - 15 $ - 982 - 98,24%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 370 - 95,13%
Average Income per Game	1 969 575 $
Year to Date Revenue	82 722 148 $
Farm
Home Games Left	0
Average Attendance - %	2 925 - 97,49%
Average Income per Game	103 401 $
Year to Date Revenue	4 342 861 $
Expense
Pro Players Total Salaries	68 100 000 $
Farm Players Total Salaries	3 925 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	12 250 000 $
Pro Year To Date Expenses	70 260 713 $
Farm Year To Date Expenses	7 231 330 $
Pro Salary Cap To Date	69 251 789 $
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	616 964 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	70 133 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 350 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	1 150 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	28 850 000 $
Current Bank Account	45 859 034 $
Projected Bank Account	45 859 034 $

Pro Players Salaries
Logan Couture	8 000 000 $ (2)
Carey Price	8 000 000 $ (1)
Jordan Eberle	6 000 000 $ (2)
Matthew Tkachuk	5 000 000 $ (4)
Colton Parayko	5 000 000 $ (3)
Ondrej Palat	4 000 000 $ (3)
Rasmus Ristolainen	4 000 000 $ (1)
Mathew Barzal	4 000 000 $ (3)
Charlie Coyle	3 500 000 $ (1)
Anton Stralman	3 000 000 $ (2)
Nino Niederreiter	3 000 000 $ (1)
Tobias Rieder	2 250 000 $ (2)
Kevan Miller	2 000 000 $ (2)
Dylan DeMelo	2 000 000 $ (3)
Frank Vatrano	2 000 000 $ (3)
Deryk Engelland	1 500 000 $ (1)
Jonathan Quick	1 000 000 $ (1)
Brian Dumoulin	1 000 000 $ (3)
Johan Larsson	1 000 000 $ (3)
Artturi Lehkonen	1 000 000 $ (3)
Jujhar Khaira	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 68 100 000 $
Year 19 : 46 250 000 $
Year 20 : 25 000 000 $
Year 21 : 5 000 000 $
Salary Average Commitment
Year 18 : 68 100 000 $
Year 19 : 46 250 000 $
Year 20 : 25 000 000 $
Year 21 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 68 100 000 $
Year 19 : 46 250 000 $
Year 20 : 25 000 000 $
Year 21 : 5 000 000 $

Farm Players Salaries
Mike Green	300 000 $ (1)
Nick Holden	300 000 $ (1)
Richard Panik	300 000 $ (2)
Sam Gagner	300 000 $ (1)
Thomas Hickey	200 000 $ (1)
Loui Eriksson (Out of Payroll)	200 000 $ (2)
Tyler Graovac	175 000 $ (1)
Scott Wilson	150 000 $ (2)
Victor Rask	150 000 $ (2)
Christopher Gibson	150 000 $ (1)
Matt Tennyson	150 000 $ (2)
Casey Nelson	125 000 $ (1)
Joseph Blandisi	125 000 $ (1)
Cameron Gaunce	125 000 $ (1)
Fredrik Claesson	100 000 $ (3)
Brendan Gaunce	100 000 $ (2)
Xavier Ouellet	100 000 $ (3)
Pat Maroon	100 000 $ (2)
Vinni Lettieri	100 000 $ (3)
Greg McKegg	100 000 $ (3)
Rocco Grimaldi	90 000 $ (1)
Jonas Johansson	85 000 $ (3)
Adam Erne	85 000 $ (2)
Tomas Nosek	85 000 $ (2)
Matthew Peca	85 000 $ (1)
Ben Thomas	85 000 $ (3)
Patrick Sieloff	70 000 $ (1)
Daniel Brickley	70 000 $ (1)
Joey Daccord	70 000 $ (2)
Ryan Sproul	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 18 : 4 125 000 $
Year 19 : 1 960 000 $
Year 20 : 570 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 4 125 000 $
Year 19 : 1 960 000 $
Year 20 : 570 000 $
Year 21 : 0 $

VANCOUVER

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7650 - 95 $ - 6 294 - 82,27%
Level 2:	6350 - 65 $ - 6 211 - 97,81%
Level 3:	3600 - 40 $ - 3 359 - 93,31%
Level 4:	5600 - 25 $ - 4 961 - 88,60%
Luxury :	1800 - 999 $ - 720 - 40,00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 1 523 - 76,15%
Farm Level 2:	1000 - 20 $ - 726 - 72,56%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 545 - 86,18%
Average Income per Game	2 474 128 $
Year to Date Revenue	103 913 395 $
Farm
Home Games Left	0
Average Attendance - %	2 249 - 74,95%
Average Income per Game	94 288 $
Year to Date Revenue	3 960 075 $
Expense
Pro Players Total Salaries	63 600 000 $
Farm Players Total Salaries	3 790 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 750 000 $
Pro Year To Date Expenses	79 412 059 $
Farm Year To Date Expenses	6 250 693 $
Pro Salary Cap To Date	74 367 408 $
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	612 500 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	60 088 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	69 350 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	12 150 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	17 850 000 $
Current Bank Account	405 802 693 $
Projected Bank Account	405 802 693 $

Pro Players Salaries
Patrice Bergeron (Out of Payroll)	12 000 000 $ (1)
Ryan Nugent-Hopkins	9 000 000 $ (3)
Vladimir Tarasenko	8 250 000 $ (1)
Tom Wilson	5 500 000 $ (1)
Leon Draisaitl	4 500 000 $ (2)
David Perron	4 000 000 $ (2)
Chris Kreider	3 750 000 $ (1)
Hampus Lindholm	3 500 000 $ (1)
Jeff Petry	3 500 000 $ (2)
Johnny Gaudreau	3 000 000 $ (1)
Radek Faksa	3 000 000 $ (2)
Blake Coleman	2 250 000 $ (1)
Sami Vatanen	2 000 000 $ (1)
Oscar Klefbom	2 000 000 $ (1)
Darcy Kuemper	2 000 000 $ (2)
Justin Braun	2 000 000 $ (1)
Philipp Grubauer	1 500 000 $ (3)
Mathew Dumba	1 000 000 $ (3)
Noel Acciari	1 000 000 $ (3)
William Karlsson	1 000 000 $ (1)
Neal Pionk	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 75 600 000 $
Year 19 : 29 500 000 $
Year 20 : 12 500 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 74 350 000 $
Year 19 : 28 500 000 $
Year 20 : 11 500 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 75 600 000 $
Year 19 : 29 500 000 $
Year 20 : 12 500 000 $
Year 21 : 0 $

Farm Players Salaries
Niklas Hjalmarsson	400 000 $ (1)
Braden Holtby	300 000 $ (1)
Devante Smith-Pelly	300 000 $ (1)
Zemgus Girgensons	300 000 $ (3)
Matt Murray	200 000 $ (2)
Colton Sceviour	200 000 $ (1)
Zack Kassian	200 000 $ (1)
Erik Haula (Out of Payroll)	200 000 $ (3)
Nick Cousins	125 000 $ (1)
Brian Lashoff	100 000 $ (2)
Haydn Fleury	100 000 $ (4)
Bryan Little	100 000 $ (2)
Alexei Cherepanov	100 000 $ (4)
Andrej Sekera	100 000 $ (2)
Curtis McElhinney	100 000 $ (2)
Antoine Roussel	100 000 $ (2)
Gustav Forsling	100 000 $ (4)
Madison Bowey	100 000 $ (3)
Andrew Shaw	95 000 $ (2)
Jake Walman	85 000 $ (3)
Victor Ejdsell	85 000 $ (2)
Noah Juulsen	85 000 $ (1)
Klim Kostin	85 000 $ (3)
Daniel Sprong	85 000 $ (1)
Frederik Gauthier	85 000 $ (1)
Gustav Lindstrom	70 000 $ (2)
Ville Heinola	70 000 $ (3)
Vitaly Abramov	70 000 $ (1)
Curtis Lazar	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 18 : 3 990 000 $
Year 19 : 2 090 000 $
Year 20 : 1 140 000 $
Year 21 : 300 000 $
Salary Average Commitment
Year 18 : 3 988 375 $
Year 19 : 2 088 375 $
Year 20 : 1 140 000 $
Year 21 : 300 000 $

WASHINGTON

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7634 - 78 $ - 7 338 - 96,12%
Level 2:	6362 - 55 $ - 6 092 - 95,76%
Level 3:	3286 - 42 $ - 3 165 - 96,31%
Level 4:	5228 - 23 $ - 4 773 - 91,30%
Luxury :	2490 - 145 $ - 1 848 - 74,23%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - 40 $ - 1 635 - 81,75%
Farm Level 2:	1000 - 20 $ - 763 - 76,30%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23 216 - 92,86%
Average Income per Game	1 853 915 $
Year to Date Revenue	77 864 443 $
Farm
Home Games Left	0
Average Attendance - %	2 398 - 79,93%
Average Income per Game	98 183 $
Year to Date Revenue	4 123 693 $
Expense
Pro Players Total Salaries	77 700 000 $
Farm Players Total Salaries	3 075 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 000 000 $
Pro Year To Date Expenses	79 887 955 $
Farm Year To Date Expenses	8 200 080 $
Pro Salary Cap To Date	74 843 308 $
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	738 393 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	71 460 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 700 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	2 800 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	27 200 000 $
Current Bank Account	22 818 928 $
Projected Bank Account	22 818 928 $

Pro Players Salaries
Nicklas Backstrom	12 000 000 $ (1)
Robin Lehner	6 000 000 $ (1)
Matt Duchene	6 000 000 $ (2)
Brock Nelson	5 750 000 $ (1)
Sebastian Aho	5 500 000 $ (4)
Brock Boeser	5 500 000 $ (4)
Lars Eller	5 000 000 $ (1)
Ivan Provorov	5 000 000 $ (4)
Alex Pietrangelo	5 000 000 $ (1)
Andrew Cogliano	3 000 000 $ (1)
Alexander Wennberg	3 000 000 $ (1)
Brett Pesce	2 250 000 $ (2)
Tyson Barrie	2 250 000 $ (2)
Ben Hutton	2 000 000 $ (1)
Anthony Mantha	2 000 000 $ (2)
Josh Anderson	2 000 000 $ (2)
Ian Cole	2 000 000 $ (1)
Joel Armia	1 000 000 $ (1)
Charlie McAvoy	850 000 $ (1)
Dominik Kubalik	850 000 $ (2)
Mikko Koskinen	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 77 700 000 $
Year 19 : 31 350 000 $
Year 20 : 16 000 000 $
Year 21 : 16 000 000 $
Salary Average Commitment
Year 18 : 76 450 000 $
Year 19 : 31 350 000 $
Year 20 : 16 000 000 $
Year 21 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 77 700 000 $
Year 19 : 31 350 000 $
Year 20 : 16 000 000 $
Year 21 : 16 000 000 $

Farm Players Salaries
Luca Sbisa	400 000 $ (1)
Valtteri Filppula	300 000 $ (2)
Brandon Dubinsky	300 000 $ (2)
Mattias Janmark	225 000 $ (2)
Michael Stone	225 000 $ (2)
Nicolas Deslauriers	150 000 $ (2)
Jarred Tinordi	100 000 $ (3)
Cam Talbot	100 000 $ (1)
Ben King	100 000 $ (2)
Greg Pateryn	100 000 $ (2)
Alexandar Georgiev	100 000 $ (1)
Nathan Beaulieu	100 000 $ (3)
Michael Dipietro	85 000 $ (2)
Drake Batherson	85 000 $ (1)
Andreas Borgman	85 000 $ (3)
Valentin Zykov	85 000 $ (1)
Maxime Lajoie	85 000 $ (2)
Nolan Patrick	85 000 $ (1)
Otto Koivula	85 000 $ (2)
Kieffer Bellows	70 000 $ (2)
Brett Lernout	70 000 $ (3)
Oliver Kylington	70 000 $ (3)
Griffin Reinhart	70 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 18 : 3 075 000 $
Year 19 : 2 220 000 $
Year 20 : 425 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 3 075 000 $
Year 19 : 2 220 000 $
Year 20 : 425 000 $
Year 21 : 0 $

WINNIPEG

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	7900 - 94 $ - 7 233 - 91,56%
Level 2:	6400 - 72 $ - 5 232 - 81,76%
Level 3:	2900 - 55 $ - 2 492 - 85,94%
Level 4:	4500 - 40 $ - 3 324 - 73,87%
Luxury :	1300 - 320 $ - 1 289 - 99,13%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 20 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 15 $ - 994 - 99,35%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 571 - 85,09%
Average Income per Game	2 028 699 $
Year to Date Revenue	85 205 358 $
Farm
Home Games Left	0
Average Attendance - %	2 994 - 99,78%
Average Income per Game	65 687 $
Year to Date Revenue	2 758 861 $
Expense
Pro Players Total Salaries	66 850 000 $
Farm Players Total Salaries	2 625 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	10 500 000 $
Pro Year To Date Expenses	74 339 719 $
Farm Year To Date Expenses	2 971 380 $
Pro Salary Cap To Date	69 295 091 $
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	641 518 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 655 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 350 000 $
Estimate Under Maximum Salary Cap of 81 500 000 $	4 150 000 $
Estimate Over Minimum Salary Cap of 51 500 000 $	25 850 000 $
Current Bank Account	85 743 706 $
Projected Bank Account	85 743 706 $

Pro Players Salaries
Brent Burns	8 000 000 $ (1)
Mark Stone	7 750 000 $ (2)
Claude Giroux	7 500 000 $ (1)
Patrick Kane	6 000 000 $ (2)
Gabriel Landeskog	5 000 000 $ (2)
Aleksander Barkov	4 000 000 $ (1)
Esa Lindell	3 000 000 $ (2)
Nathan MacKinnon	3 000 000 $ (1)
Jaccob Slavin	3 000 000 $ (2)
Gustav Nyquist	3 000 000 $ (1)
Jordan Staal	3 000 000 $ (2)
Bo Horvat	3 000 000 $ (1)
Zdeno Chara	2 500 000 $ (1)
Dmitry Orlov	2 000 000 $ (1)
Phil Kessel	2 000 000 $ (1)
Nathan Marois (Out of Payroll)	1 000 000 $ (4)
Tristan Jarry	850 000 $ (2)
Devon Toews	850 000 $ (3)
Andrei Svechnikov	850 000 $ (2)
Cal Petersen	850 000 $ (1)
Filip Hronek	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 67 850 000 $
Year 19 : 31 800 000 $
Year 20 : 1 850 000 $
Year 21 : 1 000 000 $
Salary Average Commitment
Year 18 : 68 100 000 $
Year 19 : 31 550 000 $
Year 20 : 1 850 000 $
Year 21 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 67 850 000 $
Year 19 : 31 300 000 $
Year 20 : 1 850 000 $
Year 21 : 1 000 000 $

Farm Players Salaries
Patrik Laine	550 000 $ (4)
Justin Abdelkader	400 000 $ (1)
Andrew Ladd	300 000 $ (1)
Taylor Fedun	200 000 $ (1)
Andrej Sustr	175 000 $ (1)
Cody Goloubef	150 000 $ (2)
Devan Dubnyk	100 000 $ (2)
John Gibson	100 000 $ (3)
Michael McCarron	100 000 $ (3)
Nico Hischier (Out of Payroll)	100 000 $ (2)
Michael Sgarbossa	95 000 $ (2)
Brandon Davidson	95 000 $ (2)
Tim Schaller	85 000 $ (3)
Rasmus Sandin	85 000 $ (3)
Thomas Di Pauli	70 000 $ (3)
Erik Brannstrom	70 000 $ (2)
David Broll	50 000 $ (1)
Total Farm Players	17
Salary Commitment
Year 18 : 2 725 000 $
Year 19 : 1 600 000 $
Year 20 : 990 000 $
Year 21 : 550 000 $
Salary Average Commitment
Year 18 : 2 732 500 $
Year 19 : 1 607 500 $
Year 20 : 997 500 $
Year 21 : 550 000 $

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
CAROLINE	161 556 692 $	74 100 000 $	7 400 000 $	22 600 000 $	3 230 000 $	6 770 000 $	24	35	59
CHICAGO	74 800 752 $	80 825 000 $	675 000 $	29 325 000 $	2 140 000 $	7 860 000 $	20	19	39
COLORADO	72 631 252 $	73 975 000 $	7 525 000 $	22 475 000 $	1 550 000 $	8 450 000 $	24	14	38
COLUMBUS	(2 868 508 $)	86 975 000 $	-5 475 000 $	35 475 000 $	2 760 000 $	7 240 000 $	22	27	49
EDMONTON	219 093 349 $	63 100 000 $	18 400 000 $	11 600 000 $	1 980 000 $	8 020 000 $	23	23	46
FLORIDE	29 258 279 $	77 075 000 $	4 425 000 $	25 575 000 $	2 990 000 $	7 010 000 $	21	28	49
ISLANDERS	94 500 103 $	54 600 000 $	26 900 000 $	3 100 000 $	3 235 000 $	6 765 000 $	23	30	53
LOSANGELES	(7 028 522 $)	78 100 000 $	3 400 000 $	26 600 000 $	4 025 000 $	5 975 000 $	22	25	47
MINNESOTA	98 050 249 $	81 200 000 $	300 000 $	29 700 000 $	3 980 000 $	6 020 000 $	21	35	56
MONTREAL	488 995 195 $	81 250 000 $	250 000 $	29 750 000 $	1 470 000 $	8 530 000 $	22	18	40
NASHVILLE	42 120 423 $	80 950 000 $	550 000 $	29 450 000 $	3 645 000 $	6 355 000 $	24	31	55
PHILADELPHIE	215 831 376 $	81 500 000 $	0 $	30 000 000 $	3 075 000 $	6 925 000 $	21	30	51
PITTSBURGH	258 594 071 $	80 000 000 $	1 500 000 $	28 500 000 $	1 205 000 $	8 795 000 $	21	15	36
SANJOSE	226 636 931 $	74 300 000 $	7 200 000 $	22 800 000 $	4 270 000 $	5 730 000 $	22	33	55
STLOUIS	9 246 139 $	81 050 000 $	450 000 $	29 550 000 $	2 795 000 $	7 205 000 $	21	18	39
TAMPABAY	85 424 210 $	80 350 000 $	1 150 000 $	28 850 000 $	2 400 000 $	7 600 000 $	23	20	43
TORONTO	45 859 034 $	80 350 000 $	1 150 000 $	28 850 000 $	3 925 000 $	6 075 000 $	21	30	51
VANCOUVER	405 802 693 $	69 350 000 $	12 150 000 $	17 850 000 $	3 790 000 $	6 210 000 $	21	29	50
WASHINGTON	22 818 928 $	78 700 000 $	2 800 000 $	27 200 000 $	3 075 000 $	6 925 000 $	21	23	44
WINNIPEG	85 743 706 $	77 350 000 $	4 150 000 $	25 850 000 $	2 625 000 $	7 375 000 $	21	17	38

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

COLUMBUS is over or under the salary cap!

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 - %

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 $