Arena Capacity  Ticket Price Attendance  % 
Arena Name  Silver State Arena 
Level 1:  6000  $95  6,000  100.00% 
Level 2:  5000  $60  5,000  100.00% 
Level 3:  2500  $30  2,500  100.00% 
Level 4:  5340  $20  5,340  100.00% 
Luxury:  1100  $150  1,100  100.00% 
Total Attendance :  19940 
Team Popularity :  297.00% 
Farm 
Farm Level 1:  11562  $35  8,924  77.18% 
Farm Level 2:  6000  $15  4,640  77.33% 
Farm Total Attendance :  17562 
Team Popularity :  100.00% 
Income 
Home Games Left  0 
Average Attendance  %  19,940  100.00% 
Average Income per Game  $1,216,800 
Year to Date Revenue  $37,720,800 
Farm 
Home Games Left  0 
Average Attendance  %  13,564  77.23% 
Average Income per Game  $381,940 
Year to Date Revenue  $11,840,155 
Expense 
Pro Players Total Salaries  $55,970,000 
Farm Players Total Salaries  $4,273,500 
Coaches Total Salaries  $1,200,000 
Luxury Taxe Total  $0 
Pro Year To Date Expenses  $54,340,669 
Farm Year To Date Expenses  $4,781,600 
Pro Salary Cap To Date  $53,590,680 
Farm Salary Cap To Date  $4,335,200 
Estimate 
Pro Estimated Season Revenue  $0 
Farm Estimated Season Revenue  $0 
Pro Remaining Season Days  0 
Pro Expenses Per Days  $451,371 
Pro Estimated Expenses  $0 
Farm Remaining Season Days  1 
Farm Expenses Per Days  $34,188 
Farm Estimated Expenses  $34,188 
Estimated Season Expenses  $34,188 
Estimated Season Salary Cap  $53,590,680 
Estimate Under Maximum Salary Cap of $70,000,000  $16,409,320 
Estimate Over Minimum Salary Cap of $30,000,000  $23,590,680 
Current Bank Account  $89,576,920 
Projected Bank Account  $89,542,732 

Pro Players Salaries 
Johan Franzen 
$6,500,000 (2) 
Salary Remaining : 
$0 
Salary Average : 
$6,500,000 
Salary Average Remaining : 
$0 
Rick Nash 
$6,250,000 (1) 
Salary Remaining : 
$0 
Salary Average : 
$6,250,000 
Salary Average Remaining : 
$0 
Ryan Kesler 
$6,250,000 (1) 
Salary Remaining : 
$0 
Salary Average : 
$6,250,000 
Salary Average Remaining : 
$0 
Brad Boyes 
$4,000,000 (2) 
Salary Remaining : 
$0 
Salary Average : 
$4,000,000 
Salary Average Remaining : 
$0 
Travis Zajac 
$3,950,000 (2) 
Salary Remaining : 
$0 
Salary Average : 
$3,950,000 
Salary Average Remaining : 
$0 
Andrew Gordon 
$3,850,000 (1) 
Salary Remaining : 
$0 
Salary Average : 
$3,850,000 
Salary Average Remaining : 
$0 
Adam Pineault 
$3,475,000 (2) 
Salary Remaining : 
$0 
Salary Average : 
$3,475,000 
Salary Average Remaining : 
$0 
Joe Corvo 
$2,800,000 (2) 
Salary Remaining : 
$0 
Salary Average : 
$2,800,000 
Salary Average Remaining : 
$0 
Adam Henrich 
$2,800,000 (2) 
Salary Remaining : 
$0 
Salary Average : 
$2,800,000 
Salary Average Remaining : 
$0 
Jeff DrouinDeslauriers 
$2,500,000 (4) 
Salary Remaining : 
$0 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$0 
Marc Staal 
$2,500,000 (3) 
Salary Remaining : 
$0 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$0 
Stephane Robidas 
$1,800,000 (2) 
Salary Remaining : 
$0 
Salary Average : 
$1,800,000 
Salary Average Remaining : 
$0 
Ryan O'Byrne 
$1,800,000 (1) 
Salary Remaining : 
$0 
Salary Average : 
$1,800,000 
Salary Average Remaining : 
$0 
Colby Armstrong 
$1,600,000 (4) 
Salary Remaining : 
$0 
Salary Average : 
$1,600,000 
Salary Average Remaining : 
$0 
Daniel Carcillo 
$1,500,000 (3) 
Salary Remaining : 
$0 
Salary Average : 
$1,500,000 
Salary Average Remaining : 
$0 
Johnny Oduya 
$900,000 (3) 
Salary Remaining : 
$0 
Salary Average : 
$900,000 
Salary Average Remaining : 
$0 
Kevin Shattenkirk 
$725,000 (3) 
Salary Remaining : 
$0 
Salary Average : 
$725,000 
Salary Average Remaining : 
$0 
Gregory Campbell 
$615,000 (4) 
Salary Remaining : 
$0 
Salary Average : 
$615,000 
Salary Average Remaining : 
$0 
Kevin Marshall 
$555,000 (3) 
Salary Remaining : 
$0 
Salary Average : 
$555,000 
Salary Average Remaining : 
$0 
Teddy Purcell 
$550,000 (3) 
Salary Remaining : 
$0 
Salary Average : 
$550,000 
Salary Average Remaining : 
$0 
Milan Lucic 
$550,000 (2) 
Salary Remaining : 
$0 
Salary Average : 
$550,000 
Salary Average Remaining : 
$0 
Braden Holtby 
$500,000 (1) 
Salary Remaining : 
$0 
Salary Average : 
$500,000 
Salary Average Remaining : 
$0 
Total Pro Players  22 
Salary Commitment 
Year 15 : $55,970,000.00 
Year 16 : $37,320,000.00 
Year 17 : $11,445,000.00 
Year 18 : $4,715,000.00 
Salary Average Commitment 
Year 15 : $55,970,000.00 
Year 16 : $37,320,000.00 
Year 17 : $11,445,000.00 
Year 18 : $4,715,000.00 

Farm Players Salaries 
Anton Babchuk 
$300,000 (2) 
Salary Remaining : 
$2,400 
Salary Average : 
$300,000 
Salary Average Remaining : 
$2,400 
Brenden Morrow 
$300,000 (2) 
Salary Remaining : 
$2,400 
Salary Average : 
$300,000 
Salary Average Remaining : 
$2,400 
Paul Martin 
$225,000 (2) 
Salary Remaining : 
$1,800 
Salary Average : 
$225,000 
Salary Average Remaining : 
$1,800 
Adam McQuaid 
$210,000 (4) 
Salary Remaining : 
$1,680 
Salary Average : 
$210,000 
Salary Average Remaining : 
$1,680 
David Clarkson 
$150,000 (1) 
Salary Remaining : 
$1,200 
Salary Average : 
$150,000 
Salary Average Remaining : 
$1,200 
Blake Wheeler 
$125,000 (4) 
Salary Remaining : 
$1,000 
Salary Average : 
$125,000 
Salary Average Remaining : 
$1,000 
Jared Staal 
$125,000 (4) 
Salary Remaining : 
$1,000 
Salary Average : 
$125,000 
Salary Average Remaining : 
$1,000 
Cody McCormick 
$125,000 (1) 
Salary Remaining : 
$1,000 
Salary Average : 
$125,000 
Salary Average Remaining : 
$1,000 
Jason Chimera 
$112,000 (1) 
Salary Remaining : 
$896 
Salary Average : 
$112,000 
Salary Average Remaining : 
$896 
Ryan Wilson 
$100,000 (3) 
Salary Remaining : 
$800 
Salary Average : 
$100,000 
Salary Average Remaining : 
$800 
Jaroslav Halak 
$89,500 (2) 
Salary Remaining : 
$716 
Salary Average : 
$89,500 
Salary Average Remaining : 
$716 
Matt Fraser 
$80,000 (2) 
Salary Remaining : 
$640 
Salary Average : 
$80,000 
Salary Average Remaining : 
$640 
Ondrej Pavelec 
$75,000 (1) 
Salary Remaining : 
$600 
Salary Average : 
$75,000 
Salary Average Remaining : 
$600 
Fredrik Sjostrom 
$75,000 (2) 
Salary Remaining : 
$600 
Salary Average : 
$75,000 
Salary Average Remaining : 
$600 
Shawn Horcoff 
$67,500 (3) 
Salary Remaining : 
$540 
Salary Average : 
$67,500 
Salary Average Remaining : 
$540 
Nathan Paetsch (Out of Payroll) 
$57,500 (4) 
Salary Remaining : 
$460 
Salary Average : 
$57,500 
Salary Average Remaining : 
$460 
Jussi Jokinen 
$57,500 (4) 
Salary Remaining : 
$460 
Salary Average : 
$57,500 
Salary Average Remaining : 
$460 
Brandon Prust 
$57,500 (4) 
Salary Remaining : 
$460 
Salary Average : 
$57,500 
Salary Average Remaining : 
$460 
Anton Gustafsson 
$55,000 (2) 
Salary Remaining : 
$440 
Salary Average : 
$55,000 
Salary Average Remaining : 
$440 
Andy Bathgate 
$55,000 (3) 
Salary Remaining : 
$440 
Salary Average : 
$55,000 
Salary Average Remaining : 
$440 
Peter Mueller 
$55,000 (1) 
Salary Remaining : 
$440 
Salary Average : 
$55,000 
Salary Average Remaining : 
$440 
Michael Garnett 
$55,000 (1) 
Salary Remaining : 
$440 
Salary Average : 
$55,000 
Salary Average Remaining : 
$440 
Kevin Porter 
$55,000 (2) 
Salary Remaining : 
$440 
Salary Average : 
$55,000 
Salary Average Remaining : 
$440 
Tyler Bozak 
$55,000 (2) 
Salary Remaining : 
$440 
Salary Average : 
$55,000 
Salary Average Remaining : 
$440 
Matt Gilroy 
$55,000 (3) 
Salary Remaining : 
$440 
Salary Average : 
$55,000 
Salary Average Remaining : 
$440 
John Moore 
$55,000 (3) 
Salary Remaining : 
$440 
Salary Average : 
$55,000 
Salary Average Remaining : 
$440 
Nick Holden 
$55,000 (2) 
Salary Remaining : 
$440 
Salary Average : 
$55,000 
Salary Average Remaining : 
$440 
Jarred Tinordi (Out of Payroll) 
$52,500 (1) 
Salary Remaining : 
$420 
Salary Average : 
$52,500 
Salary Average Remaining : 
$420 
Jack Hillen 
$52,500 (3) 
Salary Remaining : 
$420 
Salary Average : 
$52,500 
Salary Average Remaining : 
$420 
Mike York 
$51,500 (2) 
Salary Remaining : 
$412 
Salary Average : 
$51,500 
Salary Average Remaining : 
$412 
Tim Kennedy 
$50,500 (1) 
Salary Remaining : 
$404 
Salary Average : 
$50,500 
Salary Average Remaining : 
$404 
Jeff Tambellini 
$50,000 (2) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Alec Martinez 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Brooks Orpik 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Blake Kessel 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Pascal Dupuis 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
T.J. Brodie 
$50,000 (2) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Steve Eminger 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Zac Rinaldo 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Tom Sestito 
$50,000 (3) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Mark Streit 
$50,000 (2) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Cam Fowler 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Tim Thomas 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Lauri Korpikoski 
$50,000 (4) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Lee Stempniak 
$50,000 (2) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Brian Boyle 
$50,000 (2) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Marcel Goc 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Kristian Kudroc 
$50,000 (3) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Sami Lepisto 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Tanner Glass 
$50,000 (1) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Ville Leino 
$50,000 (3) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Mark Letestu 
$50,000 (3) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Michael Rupp 
$50,000 (2) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Philip Larsen 
$50,000 (2) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Patrick Kaleta 
$50,000 (3) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Taylor Pyatt 
$50,000 (4) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Chris Phillips 
$50,000 (3) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Rich Peverley 
$50,000 (2) 
Salary Remaining : 
$400 
Salary Average : 
$50,000 
Salary Average Remaining : 
$400 
Total Farm Players  58 
Salary Commitment 
Year 15 : $4,383,500.00 
Year 16 : $3,158,500.00 
Year 17 : $1,417,500.00 
Year 18 : $732,500.00 
Salary Average Commitment 
Year 15 : $4,383,500.00 
Year 16 : $3,158,500.00 
Year 17 : $1,417,500.00 
Year 18 : $732,500.00 
