LHSS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $89 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $33 - 0 - 0.00%
Level 4:	4000 - $23 - 0 - 0.00%
Luxury :	1000 - $172 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 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	$44,350,000
Farm Players Total Salaries	$1,645,000
Coaches Total Salaries	$800,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,538,039	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$34,538,039
Projected Bank Account	$34,538,039

Pro Players Salaries
Corey Perry	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Marc Staal	$4,700,000 (3)
-Salary Remaining :	$4,700,000
Jack Johnson	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Bryan Little	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Jay Bouwmeester	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Andrei Kostitsyn	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Pernell Karl Subban	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Semyon Varlamov	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Cory Emmerton	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Johnny Boychuk	$1,950,000 (1)
-Salary Remaining :	$1,950,000
Mikkel Boedker	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Paul Stastny	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Andrew Ladd	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Ryan Smyth	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Dan Ellis	$1,150,000 (1)
-Salary Remaining :	$1,150,000
David Krejci	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Mark Giordano	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Alexander Radulov	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Chuck Kobasew	$950,000 (1)
-Salary Remaining :	$950,000
Brandon Yip	$900,000 (2)
-Salary Remaining :	$900,000
Marek Mazanek	$600,000 (3)
-Salary Remaining :	$600,000
Total Pro Players	21
Salary Commitment
Year 10 : $44,350,000
Year 11 : $32,500,000
Year 12 : $16,350,000
Year 13 : $0
Salary Average Commitment
Year 10 : $39,875,000
Year 11 : $29,425,000
Year 12 : $13,775,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $44,350,000
Year 11 : $31,150,000
Year 12 : $14,550,000
Year 13 : $0

Farm Players Salaries
Mark Mancari	$90,000 (1)
Salary Remaining :	$90,000
Matt Lashoff	$90,000 (1)
Salary Remaining :	$90,000
Richard Bachman	$85,000 (1)
Salary Remaining :	$85,000
Kyle Turris	$85,000 (2)
Salary Remaining :	$85,000
Ville Leino	$85,000 (1)
Salary Remaining :	$85,000
Zach Boychuk	$85,000 (1)
Salary Remaining :	$85,000
Steven Kampfer	$80,000 (3)
Salary Remaining :	$80,000
William Karlsson	$75,000 (1)
Salary Remaining :	$75,000
Vincent Trocheck	$75,000 (1)
Salary Remaining :	$75,000
Jonathan Huberdeau	$75,000 (1)
Salary Remaining :	$75,000
Mattias Ekholm	$70,000 (3)
Salary Remaining :	$70,000
Jared Boll	$65,000 (1)
Salary Remaining :	$65,000
Dmitrij Jaskin	$50,000 (1)
Salary Remaining :	$50,000
Jonathan Marchessault	$50,000 (4)
Salary Remaining :	$50,000
Nick Cousins	$50,000 (1)
Salary Remaining :	$50,000
Tom Sestito	$50,000 (1)
Salary Remaining :	$50,000
Ryan Murphy	$50,000 (1)
Salary Remaining :	$50,000
Martin Frk	$50,000 (2)
Salary Remaining :	$50,000
Daniel Carr	$50,000 (1)
Salary Remaining :	$50,000
Jarred Tinordi	$50,000 (4)
Salary Remaining :	$50,000
Joel Edmundson	$50,000 (1)
Salary Remaining :	$50,000
Xavier Ouellet	$50,000 (1)
Salary Remaining :	$50,000
John Ramage	$40,000 (2)
Salary Remaining :	$40,000
Chris Calhan	$30,000 (2)
Salary Remaining :	$30,000
Jonathan Racine	$30,000 (1)
Salary Remaining :	$30,000
Connor Carrick	$30,000 (2)
Salary Remaining :	$30,000
Joseph Blandisi	$30,000 (2)
Salary Remaining :	$30,000
Josh Archibald	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	28
Salary Commitment
Year 10 : $1,645,000
Year 11 : $620,000
Year 12 : $310,000
Year 13 : $155,000
Salary Average Commitment
Year 10 : $1,495,000
Year 11 : $505,000
Year 12 : $240,000
Year 13 : $100,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $98 - 0 - 0.00%
Level 2:	5000 - $63 - 0 - 0.00%
Level 3:	2000 - $42 - 0 - 0.00%
Level 4:	4000 - $31 - 0 - 0.00%
Luxury :	1000 - $178 - 0 - 0.00%
Total Capacity :	18000
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	$52,190,000
Farm Players Total Salaries	$565,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $58,021,496	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$13,021,496
Projected Bank Account	$13,021,496

Pro Players Salaries
Joni Pitkanen	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Patrick Kane	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Ian White	$3,990,000 (1)
-Salary Remaining :	$3,990,000
Derick Brassard	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Jason Pominville	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Jonathan Toews	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Jimmy Howard	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Denis Grebeshkov	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Brendan Smith	$2,250,000 (4)
-Salary Remaining :	$2,250,000
Dave Tanabe	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Antoine Roussel	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Tomas Fleischmann	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Peter Regin	$1,150,000 (2)
-Salary Remaining :	$1,150,000
Chad Larose	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Taylor Pyatt	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Martin Jones	$950,000 (2)
-Salary Remaining :	$950,000
Mike Smith	$950,000 (1)
-Salary Remaining :	$950,000
Tyler Kennedy	$950,000 (2)
-Salary Remaining :	$950,000
Brett Lebda	$900,000 (1)
-Salary Remaining :	$900,000
Al Montoya	$850,000 (1)
-Salary Remaining :	$850,000
Carson Mcmillan	$800,000 (1)
-Salary Remaining :	$800,000
Kyle Brodziak	$750,000 (2)
-Salary Remaining :	$750,000
Dalton Prout	$700,000 (3)
-Salary Remaining :	$700,000
Juraj Mikus	$650,000 (2)
-Salary Remaining :	$650,000
Rhett Rakhshani	$600,000 (2)
-Salary Remaining :	$600,000
Zac Rinaldo	$600,000 (4)
-Salary Remaining :	$600,000
Teemu Pulkkinen	$550,000 (4)
-Salary Remaining :	$550,000
Craig Cunningham	$550,000 (3)
-Salary Remaining :	$550,000
Henrik Samuelsson	$500,000 (2)
-Salary Remaining :	$500,000
Mikhail Grigorenko	$500,000 (2)
-Salary Remaining :	$500,000
Jake McCabe	$500,000 (2)
-Salary Remaining :	$500,000
Nick Mattson	$500,000 (1)
-Salary Remaining :	$500,000
Patrick Sieloff	$250,000 (2)
-Salary Remaining :	$250,000
Tanner Richard	$250,000 (2)
-Salary Remaining :	$250,000
Total Pro Players	34
Salary Commitment
Year 10 : $52,190,000
Year 11 : $30,900,000
Year 12 : $14,800,000
Year 13 : $5,100,000
Salary Average Commitment
Year 10 : $49,890,000
Year 11 : $27,100,000
Year 12 : $14,650,000
Year 13 : $3,400,000
Salary Cap with 1 Way Contract
Year 10 : $52,190,000
Year 11 : $28,200,000
Year 12 : $14,900,000
Year 13 : $3,400,000

Farm Players Salaries
Mason Raymond	$75,000 (1)
Salary Remaining :	$75,000
Johnny Gaudreau	$75,000 (1)
Salary Remaining :	$75,000
Carl Hagelin	$65,000 (2)
Salary Remaining :	$65,000
Luke Witkowski	$65,000 (1)
Salary Remaining :	$65,000
Jerry D'Amigo	$60,000 (3)
Salary Remaining :	$60,000
Tim Kennedy	$60,000 (1)
Salary Remaining :	$60,000
Spencer Machacek	$60,000 (1)
Salary Remaining :	$60,000
Kevin Marshall	$50,000 (1)
Salary Remaining :	$50,000
Garret Sparks	$30,000 (1)
Salary Remaining :	$30,000
Brody Sutter	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	10
Salary Commitment
Year 10 : $565,000
Year 11 : $135,000
Year 12 : $70,000
Year 13 : $0
Salary Average Commitment
Year 10 : $505,000
Year 11 : $115,000
Year 12 : $55,000
Year 13 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ohio State Arena
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $190 - 0 - 0.00%
Total Capacity :	18000
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	$43,995,000
Farm Players Total Salaries	$1,215,000
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $49,735,858	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$4,735,858
Projected Bank Account	$4,735,858

Pro Players Salaries
Martin Havlat	$4,750,000 (2)
-Salary Remaining :	$4,750,000
Pavel Datsyuk	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Rick DiPietro	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Kevin Bieksa	$3,000,000 (3)
-Salary Remaining :	$3,000,000
David Booth	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Branislav Mezei	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Patric Hornqvist	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Shane O'Brien	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Mike York	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Mike Lundin	$1,950,000 (1)
-Salary Remaining :	$1,950,000
Marcus Nilson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jan Bulis	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Peter Mueller	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Tim Ramholt	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Jeff Taffe	$1,100,000 (1)
-Salary Remaining :	$1,100,000
A.J Thelen	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Keith Kinkaid	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Andreas Nodl	$995,000 (1)
-Salary Remaining :	$995,000
Dave Steckel	$900,000 (1)
-Salary Remaining :	$900,000
Mike Brown	$800,000 (2)
-Salary Remaining :	$800,000
Kevin Porter	$800,000 (1)
-Salary Remaining :	$800,000
Andrew Gordon	$700,000 (2)
-Salary Remaining :	$700,000
Mike Commodore	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 10 : $43,995,000
Year 11 : $21,250,000
Year 12 : $5,100,000
Year 13 : $1,500,000
Salary Average Commitment
Year 10 : $46,895,000
Year 11 : $21,550,000
Year 12 : $7,100,000
Year 13 : $3,000,000
Salary Cap with 1 Way Contract
Year 10 : $43,995,000
Year 11 : $22,050,000
Year 12 : $7,100,000
Year 13 : $3,000,000

Farm Players Salaries
Marek Schwarz	$97,500 (1)
Salary Remaining :	$97,500
Zenon Konopka	$92,500 (2)
Salary Remaining :	$92,500
Ryan Wilson	$85,000 (3)
Salary Remaining :	$85,000
Matt Calvert	$80,000 (3)
Salary Remaining :	$80,000
Fedor Fedorov	$80,000 (1)
Salary Remaining :	$80,000
Christian Hanson	$75,000 (2)
Salary Remaining :	$75,000
Timothy Kunes	$70,000 (2)
Salary Remaining :	$70,000
Jason Missiaen	$70,000 (1)
Salary Remaining :	$70,000
Lauri Tukonen	$60,000 (1)
Salary Remaining :	$60,000
Barry Tallackson	$60,000 (1)
Salary Remaining :	$60,000
Anthony Bitetto	$60,000 (3)
Salary Remaining :	$60,000
Scott Glennie	$50,000 (1)
Salary Remaining :	$50,000
Andrei Vasilevskiy	$50,000 (2)
Salary Remaining :	$50,000
Mike Funk	$50,000 (1)
Salary Remaining :	$50,000
Austin Watson	$45,000 (2)
Salary Remaining :	$45,000
Jared Knight	$40,000 (2)
Salary Remaining :	$40,000
Zach Budish	$40,000 (1)
Salary Remaining :	$40,000
Riley Barber	$30,000 (2)
Salary Remaining :	$30,000
Vince Hinostroza	$30,000 (2)
Salary Remaining :	$30,000
Robbie Russo	$25,000 (1)
Salary Remaining :	$25,000
Robert Baillargeon	$25,000 (2)
Salary Remaining :	$25,000
Total Farm Players	21
Salary Commitment
Year 10 : $1,215,000
Year 11 : $747,500
Year 12 : $225,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,215,000
Year 11 : $682,500
Year 12 : $225,000
Year 13 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotttrade center
Level 1:	6000 - $89 - 0 - 0.00%
Level 2:	5000 - $57 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $24 - 0 - 0.00%
Luxury :	1000 - $174 - 0 - 0.00%
Total Capacity :	18000
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	$41,465,000
Farm Players Total Salaries	$1,607,500
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $85,526,308	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$40,526,308
Projected Bank Account	$40,526,308

Pro Players Salaries
Alex Pietrangelo	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Tuukka Rask	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Travis Zajac	$3,350,000 (1)
-Salary Remaining :	$3,350,000
Frans Nielsen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Nicklas Backstrom	$2,850,000 (1)
-Salary Remaining :	$2,850,000
Taylor Hall	$2,750,000 (4)
-Salary Remaining :	$2,750,000
Bryce Lampman	$2,500,000 (2)
-Salary Remaining :	$2,500,000
David Perron	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Sergei Shirokov	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Justin Schultz	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Jake Gardiner	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Blake Wheeler	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Drew Fata	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Drew Stafford	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Loui Eriksson	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Tomas Plekanec	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Tuomo Ruutu	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jamie Langenbrunner	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Cody Franson	$915,000 (1)
-Salary Remaining :	$915,000
Linus Omark	$850,000 (2)
-Salary Remaining :	$850,000
Ray Emery	$750,000 (2)
-Salary Remaining :	$750,000
Total Pro Players	21
Salary Commitment
Year 10 : $41,465,000
Year 11 : $22,200,000
Year 12 : $3,500,000
Year 13 : $4,250,000
Salary Average Commitment
Year 10 : $41,860,000
Year 11 : $20,950,000
Year 12 : $2,750,000
Year 13 : $2,750,000
Salary Cap with 1 Way Contract
Year 10 : $41,465,000
Year 11 : $21,450,000
Year 12 : $2,750,000
Year 13 : $2,750,000

Farm Players Salaries
Corey Crawford	$97,500 (1)
Salary Remaining :	$97,500
Mathieu Perreault	$92,500 (2)
Salary Remaining :	$92,500
Nick Leddy	$90,000 (3)
Salary Remaining :	$90,000
Danny DeKeiser	$85,000 (2)
Salary Remaining :	$85,000
Jonathan Blum	$82,500 (1)
Salary Remaining :	$82,500
Jason Akeson	$80,000 (3)
Salary Remaining :	$80,000
Ryan Strome	$75,000 (1)
Salary Remaining :	$75,000
Rickard Rakell	$75,000 (1)
Salary Remaining :	$75,000
Stephane Da Costa	$75,000 (1)
Salary Remaining :	$75,000
Yann Sauvé	$70,000 (1)
Salary Remaining :	$70,000
Jason Zucker	$70,000 (3)
Salary Remaining :	$70,000
Brock Trotter	$68,000 (1)
Salary Remaining :	$68,000
Slava Voynov	$67,000 (1)
Salary Remaining :	$67,000
Drew Shore	$60,000 (1)
Salary Remaining :	$60,000
Olli Maatta	$50,000 (2)
Salary Remaining :	$50,000
Garnet Hathaway	$50,000 (1)
Salary Remaining :	$50,000
Sergey Kalinin	$50,000 (1)
Salary Remaining :	$50,000
Filip Forsberg	$50,000 (2)
Salary Remaining :	$50,000
Andy Andreoff	$50,000 (1)
Salary Remaining :	$50,000
Teemu Hartikainen	$50,000 (2)
Salary Remaining :	$50,000
Joonas Korpisalo	$50,000 (2)
Salary Remaining :	$50,000
Ty Rattie	$50,000 (1)
Salary Remaining :	$50,000
Michal Jordan	$35,000 (1)
Salary Remaining :	$35,000
Joey Laleggia	$30,000 (1)
Salary Remaining :	$30,000
Tyler Randell	$30,000 (1)
Salary Remaining :	$30,000
Jack Campbell	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	26
Salary Commitment
Year 10 : $1,607,500
Year 11 : $730,000
Year 12 : $320,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,477,500
Year 11 : $595,000
Year 12 : $230,000
Year 13 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $104 - 0 - 0.00%
Level 2:	5000 - $64 - 0 - 0.00%
Level 3:	2000 - $34 - 0 - 0.00%
Level 4:	4000 - $24 - 0 - 0.00%
Luxury :	1000 - $194 - 0 - 0.00%
Total Capacity :	18000
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	$50,830,000
Farm Players Total Salaries	$1,195,000
Coaches Total Salaries	$1,150,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $75,423,645	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$30,423,645
Projected Bank Account	$30,423,645

Pro Players Salaries
Wojtek Wolski	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Henrik Sedin	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Martin St. Louis	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Daniel Sedin	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jason Demers	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Victor Oreskovich	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Roberto Luongo	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Andrew Alberts	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Ryan O'Byrne	$2,150,000 (2)
-Salary Remaining :	$2,150,000
Marc Savard	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Dave Bolland	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mark Stuart	$1,450,000 (2)
-Salary Remaining :	$1,450,000
Nate Prosser	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Viktor Stalberg	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Patrick Eaves	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Robbie Earl	$990,000 (2)
-Salary Remaining :	$990,000
Mike Fisher	$990,000 (1)
-Salary Remaining :	$990,000
Adam Pineault	$900,000 (1)
-Salary Remaining :	$900,000
Kris Chucko	$850,000 (1)
-Salary Remaining :	$850,000
Justin Falk	$800,000 (2)
-Salary Remaining :	$800,000
Patrick Wiercioch	$550,000 (2)
-Salary Remaining :	$550,000
Trevor Van Riemsdyk	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 10 : $50,830,000
Year 11 : $37,340,000
Year 12 : $13,650,000
Year 13 : $6,000,000
Salary Average Commitment
Year 10 : $56,130,000
Year 11 : $38,390,000
Year 12 : $13,500,000
Year 13 : $6,500,000
Salary Cap with 1 Way Contract
Year 10 : $50,830,000
Year 11 : $38,590,000
Year 12 : $13,500,000
Year 13 : $6,500,000

Farm Players Salaries
Kevin Poulin	$100,000 (1)
Salary Remaining :	$100,000
Tanner Glass	$85,000 (1)
Salary Remaining :	$85,000
Luke Adam	$80,000 (2)
Salary Remaining :	$80,000
David Rundblad	$80,000 (3)
Salary Remaining :	$80,000
Mike Weber	$80,000 (2)
Salary Remaining :	$80,000
Boone Jenner	$75,000 (1)
Salary Remaining :	$75,000
Niklas Svedberg	$70,000 (2)
Salary Remaining :	$70,000
Mattias Tedenby	$70,000 (2)
Salary Remaining :	$70,000
Casey Cizikas	$70,000 (2)
Salary Remaining :	$70,000
David Laliberté	$65,000 (1)
Salary Remaining :	$65,000
Adam McQuaid	$65,000 (1)
Salary Remaining :	$65,000
Stefan Elliott	$55,000 (3)
Salary Remaining :	$55,000
Miikka Salomaki	$50,000 (1)
Salary Remaining :	$50,000
Louis Domingue	$50,000 (2)
Salary Remaining :	$50,000
Damon Severson	$50,000 (2)
Salary Remaining :	$50,000
Quinton Howden	$35,000 (1)
Salary Remaining :	$35,000
Jordan Schmaltz	$30,000 (2)
Salary Remaining :	$30,000
Dylan DeMelo	$30,000 (1)
Salary Remaining :	$30,000
Oscar Sundqvist	$30,000 (2)
Salary Remaining :	$30,000
Erik Nystrom	$25,000 (2)
Salary Remaining :	$25,000
Total Farm Players	20
Salary Commitment
Year 10 : $1,195,000
Year 11 : $787,500
Year 12 : $160,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,090,000
Year 11 : $650,000
Year 12 : $110,000
Year 13 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $91 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $36 - 0 - 0.00%
Level 4:	4000 - $27 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
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	$54,350,000
Farm Players Total Salaries	$1,040,100
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $61,750,280	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$16,750,280
Projected Bank Account	$16,750,280

Pro Players Salaries
Jason Spezza	$6,750,000 (2)
-Salary Remaining :	$6,750,000
Sidney Crosby	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Patrick Sharp	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Joe Pavelski	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Vitaly Vishnevsky	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Jonathan Bernier	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Dennis Wideman	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Luke Schenn	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Kurt Sauer	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Greg Stewart	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Matt Carle	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Dustin Boyd	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Maxim Kondratiev	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Devin Setoguchi	$1,500,000 (2)
-Salary Remaining :	$1,500,000
David Jones	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Martin Hanzal	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Wes O'Neill	$1,100,000 (1)
-Salary Remaining :	$1,100,000
David Desharnais	$950,000 (1)
-Salary Remaining :	$950,000
Dustin Kohn	$950,000 (2)
-Salary Remaining :	$950,000
Jiri Tlusty	$825,000 (1)
-Salary Remaining :	$825,000
Brett Maclean	$750,000 (1)
-Salary Remaining :	$750,000
James Sheppard	$750,000 (1)
-Salary Remaining :	$750,000
Tyler Pitlick	$700,000 (4)
-Salary Remaining :	$700,000
Marek Zagrapan	$700,000 (2)
-Salary Remaining :	$700,000
Evgeny Dadonov	$625,000 (1)
-Salary Remaining :	$625,000
Bryan Bickell	$600,000 (3)
-Salary Remaining :	$600,000
Peter Holland	$600,000 (2)
-Salary Remaining :	$600,000
Charles Hudon	$500,000 (2)
-Salary Remaining :	$500,000
Malcolm Subban	$500,000 (2)
-Salary Remaining :	$500,000
Jiri Sekac	$500,000 (1)
-Salary Remaining :	$500,000
Viktor Loov	$300,000 (2)
-Salary Remaining :	$300,000
Total Pro Players	31
Salary Commitment
Year 10 : $54,350,000
Year 11 : $39,925,000
Year 12 : $12,000,000
Year 13 : $1,100,000
Salary Average Commitment
Year 10 : $49,175,000
Year 11 : $36,425,000
Year 12 : $11,550,000
Year 13 : $700,000
Salary Cap with 1 Way Contract
Year 10 : $54,350,000
Year 11 : $38,250,000
Year 12 : $11,550,000
Year 13 : $700,000

Farm Players Salaries
Keith Yandle	$92,500 (1)
Salary Remaining :	$92,500
Lars Eller	$90,000 (1)
Salary Remaining :	$90,000
Stu Bickel	$90,000 (1)
Salary Remaining :	$90,000
Allen York	$85,000 (2)
Salary Remaining :	$85,000
Nick Spaling	$72,500 (1)
Salary Remaining :	$72,500
Jordan Caron	$68,000 (3)
Salary Remaining :	$68,000
Danny Kristo	$67,500 (1)
Salary Remaining :	$67,500
Joni Ortio	$66,600 (2)
Salary Remaining :	$66,600
Philip Larsen	$58,000 (1)
Salary Remaining :	$58,000
Brandon Burlon	$57,500 (2)
Salary Remaining :	$57,500
Corey Trivino	$57,500 (2)
Salary Remaining :	$57,500
Steven Goertzen	$50,000 (1)
Salary Remaining :	$50,000
Nikita Nesterov	$50,000 (1)
Salary Remaining :	$50,000
Barclay Goodrow	$50,000 (1)
Salary Remaining :	$50,000
Mike Reilly	$30,000 (1)
Salary Remaining :	$30,000
Andrey Pedan	$30,000 (1)
Salary Remaining :	$30,000
David Musil	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	17
Salary Commitment
Year 10 : $1,040,100
Year 11 : $372,700
Year 12 : $87,500
Year 13 : $0
Salary Average Commitment
Year 10 : $879,100
Year 11 : $301,600
Year 12 : $60,000
Year 13 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Budweiser Coliseum
Level 1:	6000 - $91 - 0 - 0.00%
Level 2:	5000 - $54 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $105 - 0 - 0.00%
Total Capacity :	18000
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	$49,300,000
Farm Players Total Salaries	$1,740,000
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $47,864,715	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$2,864,715
Projected Bank Account	$2,864,715

Pro Players Salaries
Carey Price	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Maxim Afinogenov	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Alex Goligoski	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Matt Stajan	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Nik Antropov	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Ben Lovejoy	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Clarke MacArthur	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Mike Ribeiro	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Jamie McBain	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Milan Michalek	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Sami Lepisto	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Lasse Kukkonen	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Maxim Lapierre	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Jiri Hudler	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Rene Bourque	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Tom Poti	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Ryan Hollweg	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Brent Krahn	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Patrik Elias	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nikolai Zherdev	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jack Skille	$950,000 (4)
-Salary Remaining :	$950,000
Karri Ramo	$950,000 (2)
-Salary Remaining :	$950,000
Erik Condra	$900,000 (4)
-Salary Remaining :	$900,000
Brendon Nash	$900,000 (2)
-Salary Remaining :	$900,000
Ryan Bayda	$800,000 (1)
-Salary Remaining :	$800,000
Taylor Aronson	$600,000 (2)
-Salary Remaining :	$600,000
Total Pro Players	26
Salary Commitment
Year 10 : $49,300,000
Year 11 : $32,450,000
Year 12 : $10,250,000
Year 13 : $11,850,000
Salary Average Commitment
Year 10 : $47,550,000
Year 11 : $27,050,000
Year 12 : $8,350,000
Year 13 : $8,350,000
Salary Cap with 1 Way Contract
Year 10 : $49,300,000
Year 11 : $29,950,000
Year 12 : $8,350,000
Year 13 : $8,350,000

Farm Players Salaries
Martins Karsums	$95,000 (4)
Salary Remaining :	$95,000
Darren Helm	$90,000 (2)
Salary Remaining :	$90,000
Matt D'Agostini	$80,000 (1)
Salary Remaining :	$80,000
Mike Sauer	$80,000 (2)
Salary Remaining :	$80,000
Andrew Campbell	$75,000 (2)
Salary Remaining :	$75,000
Bobby Butler	$75,000 (3)
Salary Remaining :	$75,000
Ryan Vesce	$70,000 (1)
Salary Remaining :	$70,000
Nigel Dawes	$70,000 (1)
Salary Remaining :	$70,000
Cameron Schilling	$70,000 (1)
Salary Remaining :	$70,000
Frazer Mclaren	$65,000 (1)
Salary Remaining :	$65,000
Robert Bortuzzo	$60,000 (1)
Salary Remaining :	$60,000
Nicolas Blanchard	$60,000 (1)
Salary Remaining :	$60,000
Josh Beaulieu	$60,000 (1)
Salary Remaining :	$60,000
Seth Helgeson	$60,000 (3)
Salary Remaining :	$60,000
Alex Hutchings	$60,000 (2)
Salary Remaining :	$60,000
Nick Pryor	$60,000 (1)
Salary Remaining :	$60,000
Billy Sweat	$60,000 (3)
Salary Remaining :	$60,000
Olivier Roy	$60,000 (1)
Salary Remaining :	$60,000
Jussi Rynnas	$60,000 (1)
Salary Remaining :	$60,000
Vince Rocco	$60,000 (1)
Salary Remaining :	$60,000
Corban Knight	$60,000 (3)
Salary Remaining :	$60,000
Joe Cannata	$60,000 (2)
Salary Remaining :	$60,000
Brandon McMillan	$60,000 (4)
Salary Remaining :	$60,000
Ryan Russell	$60,000 (2)
Salary Remaining :	$60,000
Taylor Leier	$30,000 (2)
Salary Remaining :	$30,000
Mitchell Moroz	$25,000 (2)
Salary Remaining :	$25,000
Jake Paterson	$25,000 (2)
Salary Remaining :	$25,000
Thomas DiPauli	$25,000 (2)
Salary Remaining :	$25,000
Ryan Olsen	$25,000 (2)
Salary Remaining :	$25,000
Total Farm Players	29
Salary Commitment
Year 10 : $1,740,000
Year 11 : $1,130,000
Year 12 : $545,000
Year 13 : $205,000
Salary Average Commitment
Year 10 : $1,665,000
Year 11 : $935,000
Year 12 : $410,000
Year 13 : $155,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $82 - 0 - 0.00%
Level 2:	5000 - $47 - 0 - 0.00%
Level 3:	2000 - $32 - 0 - 0.00%
Level 4:	4000 - $21 - 0 - 0.00%
Luxury :	1000 - $168 - 0 - 0.00%
Total Capacity :	18000
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	$40,390,000
Farm Players Total Salaries	$970,000
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $53,579,604	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$8,579,604
Projected Bank Account	$8,579,604

Pro Players Salaries
Joe Thornton	$7,500,000 (3)
-Salary Remaining :	$7,500,000
Patrick Marleau	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Jaromir Jagr	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Paul Martin	$2,400,000 (2)
-Salary Remaining :	$2,400,000
Dan Boyle	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Chris Phillips	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Tyler Seguin	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Craig Anderson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Erik Karlsson	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Shane Doan	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Christian Ehrhoff	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Jake Allen	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Mats Zuccarello	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Zdeno Chara	$1,000,000 (1)
-Salary Remaining :	$1,000,000
T.J. Oshie	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Melker Karlsson	$800,000 (3)
-Salary Remaining :	$800,000
Evgeny Kuznetsov	$800,000 (3)
-Salary Remaining :	$800,000
Brian Boyle	$790,000 (2)
-Salary Remaining :	$790,000
Artemi Panarin	$750,000 (1)
-Salary Remaining :	$750,000
Mark Stone	$700,000 (2)
-Salary Remaining :	$700,000
Chris Kunitz	$650,000 (1)
-Salary Remaining :	$650,000
Mike Hoffman	$450,000 (2)
-Salary Remaining :	$450,000
Ludwig Bystrom	$250,000 (2)
-Salary Remaining :	$250,000
Nikolay Prokhorkin	$250,000 (2)
-Salary Remaining :	$250,000
Thomas Spelling	$250,000 (2)
-Salary Remaining :	$250,000
Zach Stepan	$250,000 (2)
-Salary Remaining :	$250,000
Total Pro Players	26
Salary Commitment
Year 10 : $40,390,000
Year 11 : $35,600,000
Year 12 : $18,850,000
Year 13 : $7,150,000
Salary Average Commitment
Year 10 : $41,290,000
Year 11 : $30,840,000
Year 12 : $17,700,000
Year 13 : $3,500,000
Salary Cap with 1 Way Contract
Year 10 : $40,390,000
Year 11 : $32,640,000
Year 12 : $19,200,000
Year 13 : $3,500,000

Farm Players Salaries
Jay Beagle	$110,000 (1)
Salary Remaining :	$110,000
Pierre-Alexandre Parenteau	$80,000 (1)
Salary Remaining :	$80,000
Adam Hall	$80,000 (1)
Salary Remaining :	$80,000
Dougie Hamilton	$75,000 (1)
Salary Remaining :	$75,000
Roman Josi	$70,000 (2)
Salary Remaining :	$70,000
David Clarkson	$60,000 (1)
Salary Remaining :	$60,000
Joey Ryan	$57,500 (3)
Salary Remaining :	$57,500
Scott Parse	$50,000 (2)
Salary Remaining :	$50,000
David Fischer	$45,000 (2)
Salary Remaining :	$45,000
Dany Roussin	$45,000 (4)
Salary Remaining :	$45,000
Daultan Leveillé	$40,000 (3)
Salary Remaining :	$40,000
Devan Dubnyk	$40,000 (2)
Salary Remaining :	$40,000
David Wolf	$30,000 (2)
Salary Remaining :	$30,000
Robin Leblanc	$30,000 (1)
Salary Remaining :	$30,000
Jared Staal	$27,500 (3)
Salary Remaining :	$27,500
Niklas Treutle	$27,500 (3)
Salary Remaining :	$27,500
Dalton Smith	$27,500 (4)
Salary Remaining :	$27,500
Peter Andersson	$25,000 (2)
Salary Remaining :	$25,000
Brett Festerling	$25,000 (3)
Salary Remaining :	$25,000
Joe Labate	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	20
Salary Commitment
Year 10 : $970,000
Year 11 : $527,500
Year 12 : $263,000
Year 13 : $80,000
Salary Average Commitment
Year 10 : $880,000
Year 11 : $490,000
Year 12 : $250,000
Year 13 : $72,500

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Pack Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $53 - 0 - 0.00%
Level 3:	2000 - $37 - 0 - 0.00%
Level 4:	4000 - $26 - 0 - 0.00%
Luxury :	1000 - $163 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $12 - 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	$44,400,000
Farm Players Total Salaries	$1,420,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $57,954,890	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$12,954,890
Projected Bank Account	$12,954,890

Pro Players Salaries
Zach Parise	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Ryan Miller	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Marian Gaborik	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Brad Richards	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Kristopher Letang	$3,750,000 (3)
-Salary Remaining :	$3,750,000
Eric Brewer	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Tyler Ennis	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Josh Gorges	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Greg Zanon	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Chris Stewart	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Maxim Talbot	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Martin Samuelsson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Nazem Kadri	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Brooks Laich	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Enver Lisin	$950,000 (1)
-Salary Remaining :	$950,000
Maxime Daigneault	$950,000 (2)
-Salary Remaining :	$950,000
Michael Del Zotto	$925,000 (1)
-Salary Remaining :	$925,000
Matt Niskanen	$900,000 (1)
-Salary Remaining :	$900,000
Chris Neil	$900,000 (1)
-Salary Remaining :	$900,000
Anton Stralman	$875,000 (1)
-Salary Remaining :	$875,000
Mark Bell	$850,000 (1)
-Salary Remaining :	$850,000
Total Pro Players	21
Salary Commitment
Year 10 : $44,400,000
Year 11 : $29,950,000
Year 12 : $9,000,000
Year 13 : $4,000,000
Salary Average Commitment
Year 10 : $42,500,000
Year 11 : $27,200,000
Year 12 : $8,000,000
Year 13 : $4,500,000
Salary Cap with 1 Way Contract
Year 10 : $44,400,000
Year 11 : $28,900,000
Year 12 : $8,250,000
Year 13 : $4,500,000

Farm Players Salaries
Anders Lindback	$97,500 (1)
Salary Remaining :	$97,500
Thomas Hickey	$90,000 (3)
Salary Remaining :	$90,000
Nick Bonino	$85,000 (2)
Salary Remaining :	$85,000
Matt Donovan	$80,000 (2)
Salary Remaining :	$80,000
Maxime Macenauer	$70,000 (1)
Salary Remaining :	$70,000
Jonathan Tremblay	$70,000 (1)
Salary Remaining :	$70,000
Matt Beleskey	$70,000 (2)
Salary Remaining :	$70,000
Drayson Bowman	$70,000 (2)
Salary Remaining :	$70,000
Calvin Pickard	$60,000 (2)
Salary Remaining :	$60,000
Ben Hutton	$50,000 (2)
Salary Remaining :	$50,000
Joonas Donskoi	$50,000 (1)
Salary Remaining :	$50,000
Nick Shore	$50,000 (1)
Salary Remaining :	$50,000
Logan Shaw	$50,000 (1)
Salary Remaining :	$50,000
Sven Baertschi	$50,000 (1)
Salary Remaining :	$50,000
Reid Boucher	$50,000 (1)
Salary Remaining :	$50,000
Darren Dietz	$50,000 (1)
Salary Remaining :	$50,000
Derek Dorsett	$50,000 (1)
Salary Remaining :	$50,000
Anton Lander	$50,000 (3)
Salary Remaining :	$50,000
Eric Tangradi	$50,000 (1)
Salary Remaining :	$50,000
Cody Goloubef	$47,500 (2)
Salary Remaining :	$47,500
Cade Fairchild	$45,000 (1)
Salary Remaining :	$45,000
Christoph Bertschy	$30,000 (2)
Salary Remaining :	$30,000
Adam Lowry	$30,000 (1)
Salary Remaining :	$30,000
Marek Langhamer	$25,000 (2)
Salary Remaining :	$25,000
Dalton Thrower	$25,000 (2)
Salary Remaining :	$25,000
Mario Lucia	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	26
Salary Commitment
Year 10 : $1,420,000
Year 11 : $750,000
Year 12 : $170,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,265,000
Year 11 : $640,000
Year 12 : $135,000
Year 13 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	The prudential Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $57 - 0 - 0.00%
Level 3:	2000 - $33 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $155 - 0 - 0.00%
Total Capacity :	18000
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	$38,350,000
Farm Players Total Salaries	$2,030,000
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $57,307,556	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$12,307,556
Projected Bank Account	$12,307,556

Pro Players Salaries
Ilya Kovalchuk	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Brent Seabrook	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Matt Duchene	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Cam Ward	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Mike Komisarek	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ted Purcell	$2,200,000 (3)
-Salary Remaining :	$2,200,000
Steve Downie	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Ryan Whitney	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Jordan Eberle	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Dominic Moore	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Adam Pardy	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Steve Ott	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Kyle Cumiskey	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Anthony Stewart	$1,100,000 (1)
-Salary Remaining :	$1,100,000
James Reimer	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Ryan Johansen	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jon Merrill	$950,000 (2)
-Salary Remaining :	$950,000
Brad Richardson	$950,000 (2)
-Salary Remaining :	$950,000
Kellan Lain	$900,000 (1)
-Salary Remaining :	$900,000
Tyler Cuma	$850,000 (2)
-Salary Remaining :	$850,000
Adam Larsson	$750,000 (1)
-Salary Remaining :	$750,000
Brandon Bollig	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	22
Salary Commitment
Year 10 : $38,350,000
Year 11 : $21,400,000
Year 12 : $7,500,000
Year 13 : $0
Salary Average Commitment
Year 10 : $36,425,000
Year 11 : $17,900,000
Year 12 : $6,200,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $38,350,000
Year 11 : $19,200,000
Year 12 : $6,200,000
Year 13 : $0

Farm Players Salaries
Brandon Prust	$95,000 (1)
Salary Remaining :	$95,000
Tyler Bozak	$95,000 (1)
Salary Remaining :	$95,000
Mark Fraser	$80,000 (1)
Salary Remaining :	$80,000
Pavel Valentenko	$75,000 (1)
Salary Remaining :	$75,000
Oscar Klefbom	$75,000 (1)
Salary Remaining :	$75,000
Craig Smith	$75,000 (2)
Salary Remaining :	$75,000
Alexandre Burrows	$72,500 (1)
Salary Remaining :	$72,500
Pierre-Cédric Labrie	$70,000 (1)
Salary Remaining :	$70,000
Taylor Beck	$70,000 (1)
Salary Remaining :	$70,000
Kyle Chipchura	$70,000 (1)
Salary Remaining :	$70,000
Brian Dumoulin	$70,000 (3)
Salary Remaining :	$70,000
Ben Hanowski	$65,000 (2)
Salary Remaining :	$65,000
Steve Quailer	$65,000 (1)
Salary Remaining :	$65,000
Benn Ferriero	$65,000 (1)
Salary Remaining :	$65,000
Louis Leblanc	$65,000 (1)
Salary Remaining :	$65,000
Andrew O'Brien	$60,000 (3)
Salary Remaining :	$60,000
Christian Thomas	$60,000 (3)
Salary Remaining :	$60,000
Jean-Francois Berube	$60,000 (2)
Salary Remaining :	$60,000
Tim Schaller	$60,000 (2)
Salary Remaining :	$60,000
Borna Rendulic	$60,000 (3)
Salary Remaining :	$60,000
Keith Seabrook	$57,500 (1)
Salary Remaining :	$57,500
Eddie Lack	$55,000 (1)
Salary Remaining :	$55,000
Brett Ritchie	$50,000 (1)
Salary Remaining :	$50,000
Matt Lindblad	$50,000 (2)
Salary Remaining :	$50,000
Marc-André Bourdon	$50,000 (2)
Salary Remaining :	$50,000
Hampus Lindholm	$50,000 (2)
Salary Remaining :	$50,000
Adam Clendening	$50,000 (1)
Salary Remaining :	$50,000
Jordan Szwarz	$50,000 (3)
Salary Remaining :	$50,000
Jamie Oleksiak	$50,000 (1)
Salary Remaining :	$50,000
Linus Ullmark	$30,000 (2)
Salary Remaining :	$30,000
Stefan Matteau	$30,000 (2)
Salary Remaining :	$30,000
Daniel Zaar	$25,000 (2)
Salary Remaining :	$25,000
Gemel Smith	$25,000 (2)
Salary Remaining :	$25,000
Eric Karlsson	$25,000 (2)
Salary Remaining :	$25,000
Blake Coleman	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	35
Salary Commitment
Year 10 : $2,030,000
Year 11 : $1,005,000
Year 12 : $380,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,855,000
Year 11 : $795,000
Year 12 : $285,000
Year 13 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Metal Center
Level 1:	6000 - $94 - 0 - 0.00%
Level 2:	5000 - $62 - 0 - 0.00%
Level 3:	2000 - $38 - 0 - 0.00%
Level 4:	4000 - $28 - 0 - 0.00%
Luxury :	1000 - $174 - 0 - 0.00%
Total Capacity :	18000
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	$45,515,000
Farm Players Total Salaries	$1,607,500
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,432,054	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$29,432,054
Projected Bank Account	$29,432,054

Pro Players Salaries
Eric Staal	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Alexander Semin	$4,750,000 (1)
-Salary Remaining :	$4,750,000
David Backes	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Pekka Rinne	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Erik Johnson	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Steve Eminger	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Jordin Tootoo	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Patrik Berglund	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Brad Marchand	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Derek Meech	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Marcel Goc	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Colin Wilson	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Lubomir Visnovsky	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Ron Hainsey	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Steve Regier	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Tomas Kaberle	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mikhail Grabovski	$995,000 (1)
-Salary Remaining :	$995,000
Josh Harding	$995,000 (1)
-Salary Remaining :	$995,000
Michel Ouellet	$950,000 (1)
-Salary Remaining :	$950,000
Noah Welch	$900,000 (1)
-Salary Remaining :	$900,000
Jonathan Ferland	$825,000 (2)
-Salary Remaining :	$825,000
Cam Janssen	$800,000 (1)
-Salary Remaining :	$800,000
Colby Robak	$700,000 (1)
-Salary Remaining :	$700,000
Total Pro Players	23
Salary Commitment
Year 10 : $45,515,000
Year 11 : $22,925,000
Year 12 : $13,500,000
Year 13 : $5,500,000
Salary Average Commitment
Year 10 : $43,665,000
Year 11 : $22,075,000
Year 12 : $13,700,000
Year 13 : $7,000,000
Salary Cap with 1 Way Contract
Year 10 : $45,515,000
Year 11 : $22,625,000
Year 12 : $13,800,000
Year 13 : $7,000,000

Farm Players Salaries
Sami Vatanen	$95,000 (2)
Salary Remaining :	$95,000
Vladimir Sobotka	$85,000 (1)
Salary Remaining :	$85,000
Brendan Mikkelson	$85,000 (2)
Salary Remaining :	$85,000
Vladimir Zharkov	$77,500 (2)
Salary Remaining :	$77,500
Victor Rask	$75,000 (1)
Salary Remaining :	$75,000
David Savard	$72,500 (2)
Salary Remaining :	$72,500
Kyle Palmieri	$70,000 (2)
Salary Remaining :	$70,000
David Ullstrom	$70,000 (2)
Salary Remaining :	$70,000
Christian Folin	$60,000 (3)
Salary Remaining :	$60,000
Mathieu Brodeur	$60,000 (2)
Salary Remaining :	$60,000
Cal O'Reilly	$60,000 (1)
Salary Remaining :	$60,000
Simon Danis-Pepin	$60,000 (2)
Salary Remaining :	$60,000
Ryan Spooner	$60,000 (3)
Salary Remaining :	$60,000
Anders Lee	$52,500 (2)
Salary Remaining :	$52,500
Zach Redmond	$52,500 (2)
Salary Remaining :	$52,500
Matt Kassian	$50,000 (2)
Salary Remaining :	$50,000
Esa Lindell	$50,000 (2)
Salary Remaining :	$50,000
Matthew Nieto	$50,000 (1)
Salary Remaining :	$50,000
Luca Sbisa	$50,000 (3)
Salary Remaining :	$50,000
Michael Hutchinson	$50,000 (1)
Salary Remaining :	$50,000
Tanner Pearson	$50,000 (2)
Salary Remaining :	$50,000
Daniil Tarasov	$40,000 (2)
Salary Remaining :	$40,000
Chris Brown	$40,000 (2)
Salary Remaining :	$40,000
Tyler Shattock	$40,000 (2)
Salary Remaining :	$40,000
Joakim Nordstrom	$40,000 (2)
Salary Remaining :	$40,000
Christopher Gibson	$30,000 (1)
Salary Remaining :	$30,000
Frank Corrado	$30,000 (1)
Salary Remaining :	$30,000
Petteri Lindbohm	$30,000 (2)
Salary Remaining :	$30,000
Branden Troock	$25,000 (2)
Salary Remaining :	$25,000
Trevor Carrick	$25,000 (2)
Salary Remaining :	$25,000
Nathan Lieuwen	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	31
Salary Commitment
Year 10 : $1,660,000
Year 11 : $1,417,500
Year 12 : $207,500
Year 13 : $0
Salary Average Commitment
Year 10 : $1,555,000
Year 11 : $1,210,000
Year 12 : $170,000
Year 13 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 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	$41,900,000
Farm Players Total Salaries	$1,860,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $85,145,873	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$40,145,873
Projected Bank Account	$40,145,873

Pro Players Salaries
Dany Heatley	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Jeff Carter	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Cory Schneider	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Alexei Morozov	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jeff Woywitka	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Jonathan Ericsson	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Matt Smaby	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Kyle Wellwood	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Jakub Voracek	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Matthew Lombardi	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Steve Mason	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Rostislav Olesz	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Chris Kreider	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Alex Killorn	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Marcus Kruger	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Stephane Robidas	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Cam Fowler	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Stefan Ruzicka	$950,000 (2)
-Salary Remaining :	$950,000
Nathan Paetsch	$900,000 (1)
-Salary Remaining :	$900,000
Wayne Simmonds	$850,000 (1)
-Salary Remaining :	$850,000
Victor Bartley	$800,000 (2)
-Salary Remaining :	$800,000
Total Pro Players	21
Salary Commitment
Year 10 : $41,900,000
Year 11 : $25,950,000
Year 12 : $20,250,000
Year 13 : $3,500,000
Salary Average Commitment
Year 10 : $38,200,000
Year 11 : $23,350,000
Year 12 : $17,250,000
Year 13 : $3,000,000
Salary Cap with 1 Way Contract
Year 10 : $41,900,000
Year 11 : $25,150,000
Year 12 : $18,500,000
Year 13 : $3,000,000

Farm Players Salaries
Dustin Jeffrey	$90,000 (1)
Salary Remaining :	$90,000
Michal Repik	$90,000 (1)
Salary Remaining :	$90,000
Cody Eakin	$87,500 (2)
Salary Remaining :	$87,500
Andrew Hammond	$85,000 (1)
Salary Remaining :	$85,000
Tobias Rieder	$75,000 (1)
Salary Remaining :	$75,000
Angelo Esposito	$75,000 (1)
Salary Remaining :	$75,000
Nathan Beaulieu	$75,000 (1)
Salary Remaining :	$75,000
Jean-Gabriel Pageau	$75,000 (1)
Salary Remaining :	$75,000
Brandon Saad	$75,000 (1)
Salary Remaining :	$75,000
Brian Lashoff	$70,000 (2)
Salary Remaining :	$70,000
Jeremy Duchesne	$67,500 (1)
Salary Remaining :	$67,500
Dennis Everberg	$60,000 (4)
Salary Remaining :	$60,000
Brandon Pirri	$60,000 (2)
Salary Remaining :	$60,000
Tomas Tatar	$60,000 (2)
Salary Remaining :	$60,000
Calle Jarnkrok	$60,000 (4)
Salary Remaining :	$60,000
Cam Atkinson	$60,000 (1)
Salary Remaining :	$60,000
Alex Plante	$60,000 (1)
Salary Remaining :	$60,000
Nick Holden	$60,000 (1)
Salary Remaining :	$60,000
Dylan Olsen	$50,000 (1)
Salary Remaining :	$50,000
Connor Hellebyuk	$50,000 (2)
Salary Remaining :	$50,000
Andreas Martinsen	$50,000 (1)
Salary Remaining :	$50,000
Joel Armia	$50,000 (1)
Salary Remaining :	$50,000
John Macfarland	$40,000 (3)
Salary Remaining :	$40,000
Reid McNeill	$40,000 (1)
Salary Remaining :	$40,000
Sebastian Wannstrom	$35,000 (1)
Salary Remaining :	$35,000
Anton Forsberg	$30,000 (1)
Salary Remaining :	$30,000
Brendan Leipsic	$30,000 (2)
Salary Remaining :	$30,000
Mark Visentin	$30,000 (4)
Salary Remaining :	$30,000
Scott Wedgewood	$30,000 (4)
Salary Remaining :	$30,000
Jake Dotchin	$30,000 (2)
Salary Remaining :	$30,000
Cristoval Nieves	$30,000 (2)
Salary Remaining :	$30,000
Mark Alt	$30,000 (1)
Salary Remaining :	$30,000
Jason Kasdorf	$25,000 (1)
Salary Remaining :	$25,000
Brenden Kichton	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	34
Salary Commitment
Year 10 : $1,860,000
Year 11 : $757,500
Year 12 : $290,000
Year 13 : $290,000
Salary Average Commitment
Year 10 : $1,575,000
Year 11 : $600,000
Year 12 : $220,000
Year 13 : $180,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $23 - 0 - 0.00%
Luxury :	1000 - $165 - 0 - 0.00%
Total Capacity :	18000
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	$44,775,000
Farm Players Total Salaries	$1,045,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $63,007,101	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$18,007,101
Projected Bank Account	$18,007,101

Pro Players Salaries
Kari Lehtonen	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Dustin Brown	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Derek Roy	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Benoit Pouliot	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Mikko Koivu	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Anton Volchenkov	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Michael Rupp	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Eric Gelinas	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Jacob Markstrom	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Travis Hamonic	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Tyler Myers	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Derek Stepan	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Fredrik Sjostrom	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Kevin Klein	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Lee Stempniak	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Marcel Hossa	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Eric Fehr	$950,000 (1)
-Salary Remaining :	$950,000
Zack Hamill	$950,000 (2)
-Salary Remaining :	$950,000
Ben Scrivens	$950,000 (2)
-Salary Remaining :	$950,000
Josh Bailey	$900,000 (3)
-Salary Remaining :	$900,000
Kevin Hayes	$850,000 (3)
-Salary Remaining :	$850,000
Zach Trotman	$850,000 (2)
-Salary Remaining :	$850,000
Ronalds Kenins	$750,000 (3)
-Salary Remaining :	$750,000
Ondrej Palat	$750,000 (1)
-Salary Remaining :	$750,000
James Wright	$700,000 (2)
-Salary Remaining :	$700,000
Jimmy Hayes	$600,000 (1)
-Salary Remaining :	$600,000
Brett Connolly	$550,000 (3)
-Salary Remaining :	$550,000
Scott Jackson	$550,000 (1)
-Salary Remaining :	$550,000
Jacob Trouba	$500,000 (2)
-Salary Remaining :	$500,000
Brendan Gaunce	$500,000 (2)
-Salary Remaining :	$500,000
Cody Bass	$500,000 (1)
-Salary Remaining :	$500,000
Jordan Martinook	$500,000 (2)
-Salary Remaining :	$500,000
Tom Wilson	$500,000 (2)
-Salary Remaining :	$500,000
Jaccob Slavin	$500,000 (2)
-Salary Remaining :	$500,000
Colton Gillies	$475,000 (1)
-Salary Remaining :	$475,000
Aaron Palushaj	$450,000 (1)
-Salary Remaining :	$450,000
Jordan Weal	$400,000 (1)
-Salary Remaining :	$400,000
Michael Matheson	$300,000 (2)
-Salary Remaining :	$300,000
Matthew Benning	$300,000 (2)
-Salary Remaining :	$300,000
Collin Miller	$300,000 (2)
-Salary Remaining :	$300,000
Matt Grzelcyk	$250,000 (2)
-Salary Remaining :	$250,000
Total Pro Players	41
Salary Commitment
Year 10 : $44,775,000
Year 11 : $22,625,000
Year 12 : $8,485,000
Year 13 : $0
Salary Average Commitment
Year 10 : $41,275,000
Year 11 : $18,550,000
Year 12 : $6,800,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $44,775,000
Year 11 : $19,800,000
Year 12 : $7,050,000
Year 13 : $0

Farm Players Salaries
Marcus Johansson	$85,000 (2)
Salary Remaining :	$85,000
Erik Haula	$85,000 (2)
Salary Remaining :	$85,000
Marco Scandella	$80,000 (1)
Salary Remaining :	$80,000
Ryan Nugent-Hopkins	$75,000 (1)
Salary Remaining :	$75,000
Tomas Kundratek	$75,000 (1)
Salary Remaining :	$75,000
Michael Raffl	$65,000 (2)
Salary Remaining :	$65,000
Jared Spurgeon	$65,000 (2)
Salary Remaining :	$65,000
Joe Colborne	$60,000 (2)
Salary Remaining :	$60,000
Nikita Nikitin	$60,000 (1)
Salary Remaining :	$60,000
Linden Vey	$57,500 (1)
Salary Remaining :	$57,500
A.J. Jenks	$55,000 (2)
Salary Remaining :	$55,000
Matt Puempel	$50,000 (1)
Salary Remaining :	$50,000
Alan Quine	$50,000 (1)
Salary Remaining :	$50,000
Connor Knapp	$42,500 (2)
Salary Remaining :	$42,500
David Shields	$40,000 (1)
Salary Remaining :	$40,000
Carter Ashton	$40,000 (1)
Salary Remaining :	$40,000
Travis Boyd	$35,000 (2)
Salary Remaining :	$35,000
Magnus Hellberg	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	18
Salary Commitment
Year 10 : $1,045,000
Year 11 : $530,000
Year 12 : $0
Year 13 : $0
Salary Average Commitment
Year 10 : $897,500
Year 11 : $432,500
Year 12 : $0
Year 13 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $145 - 0 - 0.00%
Total Capacity :	18000
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	$44,875,000
Farm Players Total Salaries	$1,762,500
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $58,241,276	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$13,241,276
Projected Bank Account	$13,241,276

Pro Players Salaries
Anze Kopitar	$6,375,000 (3)
-Salary Remaining :	$6,375,000
Drew Doughty	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Michal Rozsival	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jonathan Quick	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Jarome Iginla	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Drew Miller	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Peter Worrell	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Oliver Ekman-Larsson	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Jordan Nolan	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Mike Brodeur	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Darroll Powe	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Chris Mcallister	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Ryan Callahan	$1,150,000 (3)
-Salary Remaining :	$1,150,000
Patrick Kaleta	$1,150,000 (2)
-Salary Remaining :	$1,150,000
Ladislav Smid	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Torey Krug	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Mike Comrie	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Alec Martinez	$900,000 (1)
-Salary Remaining :	$900,000
Matt Irwin	$900,000 (1)
-Salary Remaining :	$900,000
Kyle Clifford	$850,000 (3)
-Salary Remaining :	$850,000
Jeff Skinner	$800,000 (3)
-Salary Remaining :	$800,000
Jeff Frazee	$750,000 (1)
-Salary Remaining :	$750,000
Nikita Kucherov	$750,000 (1)
-Salary Remaining :	$750,000
Connor Brown	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	24
Salary Commitment
Year 10 : $44,875,000
Year 11 : $27,725,000
Year 12 : $13,475,000
Year 13 : $0
Salary Average Commitment
Year 10 : $41,975,000
Year 11 : $22,075,000
Year 12 : $11,575,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $44,875,000
Year 11 : $24,475,000
Year 12 : $11,925,000
Year 13 : $0

Farm Players Salaries
Tyler Toffoli	$90,000 (4)
Salary Remaining :	$90,000
Justin Faulk	$90,000 (4)
Salary Remaining :	$90,000
Gabriel Landeskog	$75,000 (1)
Salary Remaining :	$75,000
Ty Wishart	$70,000 (2)
Salary Remaining :	$70,000
Igor Makarov	$70,000 (1)
Salary Remaining :	$70,000
Matt Tennyson	$70,000 (4)
Salary Remaining :	$70,000
Darcy Kuemper	$65,000 (2)
Salary Remaining :	$65,000
Tyler McNeely	$65,000 (1)
Salary Remaining :	$65,000
Tomas Kubalik	$65,000 (2)
Salary Remaining :	$65,000
Emerson Etem	$60,000 (4)
Salary Remaining :	$60,000
Jordie Benn	$60,000 (1)
Salary Remaining :	$60,000
Patrick Maroon	$60,000 (1)
Salary Remaining :	$60,000
Vojtech Polak	$60,000 (1)
Salary Remaining :	$60,000
Bryan Rust	$60,000 (4)
Salary Remaining :	$60,000
Tom Pyatt	$60,000 (1)
Salary Remaining :	$60,000
Michael Stone	$55,000 (2)
Salary Remaining :	$55,000
Greg Pateryn	$50,000 (2)
Salary Remaining :	$50,000
Matt Murray	$50,000 (2)
Salary Remaining :	$50,000
Chris Tierney	$50,000 (2)
Salary Remaining :	$50,000
Colton Parayko	$50,000 (2)
Salary Remaining :	$50,000
Joe Morrow	$50,000 (1)
Salary Remaining :	$50,000
Ryan White	$50,000 (2)
Salary Remaining :	$50,000
Jake Muzzin	$50,000 (1)
Salary Remaining :	$50,000
Riley Cote	$50,000 (1)
Salary Remaining :	$50,000
Jujhar Khaira	$50,000 (2)
Salary Remaining :	$50,000
Trevor Lewis	$50,000 (1)
Salary Remaining :	$50,000
Philip Varone	$47,500 (1)
Salary Remaining :	$47,500
Colton Sissons	$30,000 (2)
Salary Remaining :	$30,000
Jamie McGinn	$30,000 (1)
Salary Remaining :	$30,000
Anthony Peluso	$30,000 (3)
Salary Remaining :	$30,000
Christophe Lalancette	$25,000 (2)
Salary Remaining :	$25,000
Derek Forbort	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	32
Salary Commitment
Year 10 : $1,762,500
Year 11 : $1,200,000
Year 12 : $590,000
Year 13 : $660,000
Salary Average Commitment
Year 10 : $1,692,500
Year 11 : $970,000
Year 12 : $400,000
Year 13 : $370,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Stadium
Level 1:	6000 - $115 - 0 - 0.00%
Level 2:	5000 - $64 - 0 - 0.00%
Level 3:	2000 - $44 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1000 - $215 - 0 - 0.00%
Total Capacity :	18000
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	$50,100,000
Farm Players Total Salaries	$860,000
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $58,211,807	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$13,211,807
Projected Bank Account	$13,211,807

Pro Players Salaries
Henrik Zetterberg	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Kris Versteeg	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Robert Nilsson	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Jeff Schultz	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Brent Burns	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Pierre-Marc Bouchard	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Danny Richmond	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Jaroslav Halak	$2,100,000 (3)
-Salary Remaining :	$2,100,000
Chris Higgins	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Andy Rogers	$1,700,000 (2)
-Salary Remaining :	$1,700,000
John Carlson	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Victor Hedman	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Steve Bernier	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Sheldon Keefe	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Daniel Carcillo	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Logan Couture	$1,025,000 (1)
-Salary Remaining :	$1,025,000
Pierre-Luc Létourneau	$900,000 (1)
-Salary Remaining :	$900,000
Alexander Sulzer	$800,000 (1)
-Salary Remaining :	$800,000
Davis Drewiske	$700,000 (1)
-Salary Remaining :	$700,000
Kyle Wharton	$600,000 (1)
-Salary Remaining :	$600,000
Brock McGinn	$500,000 (2)
-Salary Remaining :	$500,000
Roman Polak	$500,000 (1)
-Salary Remaining :	$500,000
Ryan Shannon	$500,000 (1)
-Salary Remaining :	$500,000
Shayne Gostisbehere	$500,000 (2)
-Salary Remaining :	$500,000
Kenndal McArdle	$500,000 (2)
-Salary Remaining :	$500,000
Andrew Kozek	$450,000 (1)
-Salary Remaining :	$450,000
Brett Sutter	$425,000 (2)
-Salary Remaining :	$425,000
John McCarthy	$425,000 (1)
-Salary Remaining :	$425,000
Alex Berry	$425,000 (1)
-Salary Remaining :	$425,000
Marc-André Cliche	$400,000 (2)
-Salary Remaining :	$400,000
Bobby Farnham	$375,000 (3)
-Salary Remaining :	$375,000
Eric Mestery	$325,000 (3)
-Salary Remaining :	$325,000
Anthony Nigro	$300,000 (3)
-Salary Remaining :	$300,000
John Draeger	$250,000 (2)
-Salary Remaining :	$250,000
Total Pro Players	34
Salary Commitment
Year 10 : $50,100,000
Year 11 : $38,100,000
Year 12 : $16,025,000
Year 13 : $0
Salary Average Commitment
Year 10 : $49,450,000
Year 11 : $35,825,000
Year 12 : $12,600,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $50,100,000
Year 11 : $35,675,000
Year 12 : $13,100,000
Year 13 : $0

Farm Players Salaries
Sergei Bobrovsky	$90,000 (2)
Salary Remaining :	$90,000
Mikael Backlund	$90,000 (1)
Salary Remaining :	$90,000
Reilly Smith	$82,500 (3)
Salary Remaining :	$82,500
Jonas Junland	$65,000 (2)
Salary Remaining :	$65,000
Tyler Brenner	$60,000 (1)
Salary Remaining :	$60,000
Dwight King	$60,000 (1)
Salary Remaining :	$60,000
Dmitri Orlov	$55,000 (3)
Salary Remaining :	$55,000
Corey Tropp	$50,000 (1)
Salary Remaining :	$50,000
Colby Cohen	$50,000 (1)
Salary Remaining :	$50,000
Jeremy Smith	$45,000 (1)
Salary Remaining :	$45,000
Andreas Engqvist	$35,000 (1)
Salary Remaining :	$35,000
Mitch Callahan	$35,000 (1)
Salary Remaining :	$35,000
Darren Kramer	$30,000 (1)
Salary Remaining :	$30,000
Max McCormick	$30,000 (1)
Salary Remaining :	$30,000
Fredrik Claesson	$30,000 (1)
Salary Remaining :	$30,000
Mike Halmo	$27,500 (1)
Salary Remaining :	$27,500
Joseph Cramarossa	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	17
Salary Commitment
Year 10 : $860,000
Year 11 : $335,000
Year 12 : $175,000
Year 13 : $0
Salary Average Commitment
Year 10 : $777,500
Year 11 : $265,000
Year 12 : $125,000
Year 13 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Maple Leafs Garden
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $36 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $155 - 0 - 0.00%
Total Capacity :	18000
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	$44,275,000
Farm Players Total Salaries	$1,792,500
Coaches Total Salaries	$3,800,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $88,581,418	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$43,581,418
Projected Bank Account	$43,581,418

Pro Players Salaries
Claude Giroux	$7,750,000 (4)
-Salary Remaining :	$7,750,000
Tobias Enstrom	$4,250,000 (4)
-Salary Remaining :	$4,250,000
Marc-André Fleury	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jordan Staal	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Gilbert Brule	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Braydon Coburn	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Taylor Chorney	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Alexander Frolov	$1,825,000 (1)
-Salary Remaining :	$1,825,000
Marc-Édouard Vlasic	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Michael Grabner	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Fabian Brunnstrom	$1,700,000 (3)
-Salary Remaining :	$1,700,000
John Klingberg	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Blake Comeau	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Eric Nystrom	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Colby Armstrong	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jamie Benn	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Ryan Parent	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Alex Stalock	$900,000 (1)
-Salary Remaining :	$900,000
Tom Kuhnhackl	$700,000 (4)
-Salary Remaining :	$700,000
Evgeny Grachev	$700,000 (1)
-Salary Remaining :	$700,000
Zac Dalpe	$650,000 (2)
-Salary Remaining :	$650,000
Johan Larsson	$600,000 (4)
-Salary Remaining :	$600,000
Total Pro Players	22
Salary Commitment
Year 10 : $44,275,000
Year 11 : $24,300,000
Year 12 : $23,200,000
Year 13 : $20,050,000
Salary Average Commitment
Year 10 : $42,100,000
Year 11 : $22,650,000
Year 12 : $21,200,000
Year 13 : $17,800,000
Salary Cap with 1 Way Contract
Year 10 : $44,275,000
Year 11 : $23,150,000
Year 12 : $21,500,000
Year 13 : $17,800,000

Farm Players Salaries
Dmitry Sinitsyn	$100,000 (4)
Salary Remaining :	$100,000
T.J Galiardi	$95,000 (2)
Salary Remaining :	$95,000
Mark Scheifele	$75,000 (1)
Salary Remaining :	$75,000
Matt Corrente	$75,000 (2)
Salary Remaining :	$75,000
Mathieu Carle	$75,000 (2)
Salary Remaining :	$75,000
Beau Bennett	$75,000 (4)
Salary Remaining :	$75,000
Charlie Coyle	$75,000 (4)
Salary Remaining :	$75,000
Mark Olver	$60,000 (2)
Salary Remaining :	$60,000
Thomas McCollum	$60,000 (2)
Salary Remaining :	$60,000
Jeremy Morin	$60,000 (2)
Salary Remaining :	$60,000
Nikita Gusev	$60,000 (4)
Salary Remaining :	$60,000
Ben Smith	$60,000 (2)
Salary Remaining :	$60,000
Jesse Graham	$60,000 (4)
Salary Remaining :	$60,000
T.J Brodie	$55,000 (1)
Salary Remaining :	$55,000
Lane MacDermid	$52,500 (2)
Salary Remaining :	$52,500
Jordan Schroeder	$50,000 (1)
Salary Remaining :	$50,000
Jamie Phillips	$50,000 (4)
Salary Remaining :	$50,000
Jeff May	$50,000 (1)
Salary Remaining :	$50,000
Tyson Sexsmith	$50,000 (2)
Salary Remaining :	$50,000
Iiro Pakarinen	$50,000 (1)
Salary Remaining :	$50,000
Morgan Rielly	$50,000 (2)
Salary Remaining :	$50,000
Oskars Bartulis	$50,000 (1)
Salary Remaining :	$50,000
Teuvo Teravainen	$50,000 (2)
Salary Remaining :	$50,000
Tim Erixon	$50,000 (3)
Salary Remaining :	$50,000
Jimmy Vesey	$50,000 (2)
Salary Remaining :	$50,000
Freddie Hamilton	$40,000 (1)
Salary Remaining :	$40,000
Colton Sceviour	$40,000 (1)
Salary Remaining :	$40,000
Jacob Josefson	$35,000 (1)
Salary Remaining :	$35,000
Josh Andrerson	$30,000 (2)
Salary Remaining :	$30,000
Jamie Devane	$30,000 (2)
Salary Remaining :	$30,000
Paul Ladue	$30,000 (2)
Salary Remaining :	$30,000
Fredric Larsson	$25,000 (2)
Salary Remaining :	$25,000
Ryan Sproul	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	33
Salary Commitment
Year 10 : $1,792,500
Year 11 : $1,515,000
Year 12 : $505,000
Year 13 : $460,000
Salary Average Commitment
Year 10 : $1,740,000
Year 11 : $1,300,000
Year 12 : $470,000
Year 13 : $420,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $105 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $46 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $165 - 0 - 0.00%
Total Capacity :	18000
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	$42,450,000
Farm Players Total Salaries	$2,227,000
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $57,492,495	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$12,492,495
Projected Bank Account	$12,492,495

Pro Players Salaries
Daniel Briere	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Jean-Pierre Dumont	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Marek Svatos	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Tyler Weiman	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Vladimir Tarasenko	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Chris Drury	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Fedor Tyutin	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Dustin Byfuglien	$2,000,000 (4)
-Salary Remaining :	$2,000,000
R.J. Umberger	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Ryan Ellis	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Dmitry Kulikov	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Julien Ellis	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Kyle Calder	$1,300,000 (2)
-Salary Remaining :	$1,300,000
T.J. Fast	$1,300,000 (3)
-Salary Remaining :	$1,300,000
Matt Moulson	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Niklas Kronwall	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Nikolai Kulemin	$1,150,000 (2)
-Salary Remaining :	$1,150,000
Michael Ryder	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Paul Gaustad	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Mark Eaton	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Rich Peverley	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 10 : $42,450,000
Year 11 : $26,350,000
Year 12 : $18,250,000
Year 13 : $10,000,000
Salary Average Commitment
Year 10 : $44,070,000
Year 11 : $26,270,000
Year 12 : $13,975,000
Year 13 : $7,500,000
Salary Cap with 1 Way Contract
Year 10 : $42,450,000
Year 11 : $27,050,000
Year 12 : $14,800,000
Year 13 : $7,500,000

Farm Players Salaries
Jarret Stoll	$99,500 (1)
Salary Remaining :	$99,500
Brock Nelson	$90,000 (4)
Salary Remaining :	$90,000
Cody McLeod	$80,000 (3)
Salary Remaining :	$80,000
Matt Gilroy	$80,000 (3)
Salary Remaining :	$80,000
Mike Zigomanis	$75,000 (2)
Salary Remaining :	$75,000
John Gibson	$75,000 (1)
Salary Remaining :	$75,000
Willie Mitchell	$70,000 (1)
Salary Remaining :	$70,000
Bruno Gervais	$70,000 (1)
Salary Remaining :	$70,000
Dan Fritsche	$65,000 (2)
Salary Remaining :	$65,000
Tim Crowder	$60,000 (3)
Salary Remaining :	$60,000
Leland Irving	$60,000 (2)
Salary Remaining :	$60,000
Michael Bournival	$60,000 (4)
Salary Remaining :	$60,000
Philipp Grubauer	$60,000 (4)
Salary Remaining :	$60,000
Milan Bartovic	$57,500 (2)
Salary Remaining :	$57,500
Geoff Paukovich	$57,500 (2)
Salary Remaining :	$57,500
Marc-André Gragnani	$57,500 (1)
Salary Remaining :	$57,500
Carl Klingberg	$55,000 (3)
Salary Remaining :	$55,000
Nathan Davis	$55,000 (3)
Salary Remaining :	$55,000
Mark Fayne	$50,000 (2)
Salary Remaining :	$50,000
Connor Murphy	$50,000 (1)
Salary Remaining :	$50,000
Cedric Paquette	$50,000 (2)
Salary Remaining :	$50,000
Nicklas Jensen	$50,000 (1)
Salary Remaining :	$50,000
Mike Sislo	$50,000 (1)
Salary Remaining :	$50,000
Dylan McIlrath	$50,000 (4)
Salary Remaining :	$50,000
Slater Koekkoek	$50,000 (2)
Salary Remaining :	$50,000
Kevin Veilleux	$47,500 (1)
Salary Remaining :	$47,500
Jayson Megna	$40,000 (3)
Salary Remaining :	$40,000
Stefan Chaput	$40,000 (3)
Salary Remaining :	$40,000
Jonathan Rheault	$37,500 (2)
Salary Remaining :	$37,500
Petr Kalus	$37,500 (2)
Salary Remaining :	$37,500
Ryan Bourque	$37,500 (2)
Salary Remaining :	$37,500
Maksim Mayorov	$37,500 (3)
Salary Remaining :	$37,500
Chris Terry	$35,000 (1)
Salary Remaining :	$35,000
Chris Driedger	$30,000 (2)
Salary Remaining :	$30,000
Brian Ferlin	$30,000 (1)
Salary Remaining :	$30,000
Julian Melchiori	$30,000 (4)
Salary Remaining :	$30,000
Brad Ross	$30,000 (4)
Salary Remaining :	$30,000
Johan Ryno	$30,000 (1)
Salary Remaining :	$30,000
Akim Aliu	$30,000 (3)
Salary Remaining :	$30,000
Dennis Persson	$30,000 (2)
Salary Remaining :	$30,000
James Marcou	$27,500 (3)
Salary Remaining :	$27,500
Ben Sexton	$25,000 (3)
Salary Remaining :	$25,000
Ben Thomson	$25,000 (2)
Salary Remaining :	$25,000
David Broll	$25,000 (1)
Salary Remaining :	$25,000
Ben Johnson	$25,000 (2)
Salary Remaining :	$25,000
Total Farm Players	45
Salary Commitment
Year 10 : $2,227,000
Year 11 : $1,620,000
Year 12 : $1,470,000
Year 13 : $425,000
Salary Average Commitment
Year 10 : $2,139,500
Year 11 : $1,510,000
Year 12 : $847,500
Year 13 : $320,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bank Atlantic Cente
Level 1:	6000 - $88 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $32 - 0 - 0.00%
Luxury :	1000 - $145 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 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	$47,625,000
Farm Players Total Salaries	$645,000
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $65,191,470	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$20,191,470
Projected Bank Account	$20,191,470

Pro Players Salaries
Scott Gomez	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Marian Hossa	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Tim Connolly	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Antti Niemi	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Guillaume Latendresse	$2,725,000 (2)
-Salary Remaining :	$2,725,000
Steve Montador	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Erik Gudbranson	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Alex Tanguay	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Andy McDonald	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Radko Gudas	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Peter Prucha	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Matthew Spiller	$1,150,000 (2)
-Salary Remaining :	$1,150,000
Tomas Kopecky	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Jeff Tambellini	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Jonathan Sigalet	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Petr Mrazek	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Nick Schultz	$950,000 (1)
-Salary Remaining :	$950,000
Shawn Horcoff	$950,000 (1)
-Salary Remaining :	$950,000
Sergei Samsonov	$950,000 (1)
-Salary Remaining :	$950,000
Alexander Perezhogin	$950,000 (2)
-Salary Remaining :	$950,000
Jonathan Matsumoto	$850,000 (3)
-Salary Remaining :	$850,000
Matt Halischuk	$800,000 (2)
-Salary Remaining :	$800,000
Kris Russell	$700,000 (1)
-Salary Remaining :	$700,000
Brandon Gormley	$650,000 (4)
-Salary Remaining :	$650,000
Max Reinhart	$550,000 (3)
-Salary Remaining :	$550,000
Chris Mueller	$550,000 (2)
-Salary Remaining :	$550,000
Petr Straka	$550,000 (3)
-Salary Remaining :	$550,000
Erik Gustafsson	$550,000 (2)
-Salary Remaining :	$550,000
Alex Galchenyuk	$500,000 (2)
-Salary Remaining :	$500,000
Griffin Reinhart	$500,000 (2)
-Salary Remaining :	$500,000
Cody Ceci	$500,000 (2)
-Salary Remaining :	$500,000
François Brassard	$250,000 (2)
-Salary Remaining :	$250,000
Anton Zlobin	$250,000 (2)
-Salary Remaining :	$250,000
Tim Bozon	$250,000 (3)
-Salary Remaining :	$250,000
Total Pro Players	34
Salary Commitment
Year 10 : $47,625,000
Year 11 : $31,650,000
Year 12 : $12,875,000
Year 13 : $9,850,000
Salary Average Commitment
Year 10 : $53,750,000
Year 11 : $34,600,000
Year 12 : $9,850,000
Year 13 : $5,150,000
Salary Cap with 1 Way Contract
Year 10 : $47,625,000
Year 11 : $29,275,000
Year 12 : $10,100,000
Year 13 : $5,150,000

Farm Players Salaries
Daniel Paille	$100,000 (1)
Salary Remaining :	$100,000
Mika Zibanejad	$75,000 (1)
Salary Remaining :	$75,000
William Colbert	$70,000 (2)
Salary Remaining :	$70,000
Guillaume Desbiens	$70,000 (1)
Salary Remaining :	$70,000
Pasi Salonen	$65,000 (1)
Salary Remaining :	$65,000
Cédric Lalonde-McNicoll	$65,000 (1)
Salary Remaining :	$65,000
Johannes Salmonsson	$60,000 (1)
Salary Remaining :	$60,000
Tyler Plante	$50,000 (1)
Salary Remaining :	$50,000
Jonathan Cheechoo	$40,000 (1)
Salary Remaining :	$40,000
Michael Paliotta	$25,000 (1)
Salary Remaining :	$25,000
Dale Weise	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	11
Salary Commitment
Year 10 : $645,000
Year 11 : $70,000
Year 12 : $0
Year 13 : $0
Salary Average Commitment
Year 10 : $602,500
Year 11 : $65,000
Year 12 : $0
Year 13 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Igloo
Level 1:	6000 - $82 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $33 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $165 - 0 - 0.00%
Total Capacity :	18000
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	$44,500,000
Farm Players Total Salaries	$1,622,500
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $97,897,529	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$52,897,529
Projected Bank Account	$52,897,529

Pro Players Salaries
Dion Phaneuf	$5,600,000 (3)
-Salary Remaining :	$5,600,000
Simon Gagné	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Brian Elliott	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Sean Zimmerman	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Steven Stamkos	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Nathan Horton	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Bobby Ryan	$2,950,000 (3)
-Salary Remaining :	$2,950,000
Duncan Keith	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Andrew Cogliano	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Josef Vasicek	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Sam Gagner	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Josh Tordjman	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Brayden Schenn	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Max Pacioretty	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Eric Gryba	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Keith Aulie	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brian McGrattan	$1,000,000 (1)
-Salary Remaining :	$1,000,000
D.J King	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Paul Ranger	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Nikita Alexeev	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 10 : $44,500,000
Year 11 : $27,700,000
Year 12 : $24,350,000
Year 13 : $7,200,000
Salary Average Commitment
Year 10 : $41,450,000
Year 11 : $25,400,000
Year 12 : $21,200,000
Year 13 : $4,500,000
Salary Cap with 1 Way Contract
Year 10 : $44,500,000
Year 11 : $26,300,000
Year 12 : $21,850,000
Year 13 : $4,500,000

Farm Players Salaries
Derek Joslin	$95,000 (1)
Salary Remaining :	$95,000
Peter Mannino	$95,000 (1)
Salary Remaining :	$95,000
Eric Wellwood	$82,500 (2)
Salary Remaining :	$82,500
Cameron Gaunce	$82,500 (2)
Salary Remaining :	$82,500
Chet Pickard	$80,000 (1)
Salary Remaining :	$80,000
Andrew Shaw	$75,000 (1)
Salary Remaining :	$75,000
Riley Sheahan	$70,000 (4)
Salary Remaining :	$70,000
Mark Pysyk	$67,500 (3)
Salary Remaining :	$67,500
Marcus Foligno	$65,000 (2)
Salary Remaining :	$65,000
Josh Jooris	$65,000 (4)
Salary Remaining :	$65,000
Denis Bodrov	$62,500 (1)
Salary Remaining :	$62,500
Joshua Leivo	$50,000 (1)
Salary Remaining :	$50,000
Brady Skjei	$50,000 (2)
Salary Remaining :	$50,000
Justin Williams	$50,000 (2)
Salary Remaining :	$50,000
Justin Peters	$50,000 (1)
Salary Remaining :	$50,000
Andreas Athanasiou	$50,000 (2)
Salary Remaining :	$50,000
Joacim Eriksson	$50,000 (1)
Salary Remaining :	$50,000
Jim O'Brien	$40,000 (1)
Salary Remaining :	$40,000
Rick Schofield	$40,000 (1)
Salary Remaining :	$40,000
Joe Finley	$35,000 (1)
Salary Remaining :	$35,000
Scott Mayfield	$30,000 (1)
Salary Remaining :	$30,000
Jerome Samson	$30,000 (1)
Salary Remaining :	$30,000
Alexei Marchenko	$30,000 (1)
Salary Remaining :	$30,000
Francis Paré	$27,500 (1)
Salary Remaining :	$27,500
Roman Horak	$25,000 (1)
Salary Remaining :	$25,000
Sam Kurker	$25,000 (2)
Salary Remaining :	$25,000
Raphael Bussieres	$25,000 (2)
Salary Remaining :	$25,000
Riley Nash	$25,000 (1)
Salary Remaining :	$25,000
Max Gortz	$25,000 (2)
Salary Remaining :	$25,000
Danny Biega	$25,000 (1)
Salary Remaining :	$25,000
Eric Knodel	$25,000 (1)
Salary Remaining :	$25,000
Dominik Uher	$25,000 (1)
Salary Remaining :	$25,000
Matthew Finn	$25,000 (2)
Salary Remaining :	$25,000
Curtis Hamilton	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	34
Salary Commitment
Year 10 : $1,622,500
Year 11 : $775,000
Year 12 : $245,000
Year 13 : $177,500
Salary Average Commitment
Year 10 : $1,500,000
Year 11 : $652,500
Year 12 : $202,500
Year 13 : $135,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wildcat center
Level 1:	6000 - $88 - 0 - 0.00%
Level 2:	5000 - $54 - 0 - 0.00%
Level 3:	2000 - $34 - 0 - 0.00%
Level 4:	4000 - $26 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
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	$44,650,000
Farm Players Total Salaries	$1,692,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $60,143,346	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$15,143,346
Projected Bank Account	$15,143,346

Pro Players Salaries
Alexander Ovechkin	$7,250,000 (2)
-Salary Remaining :	$7,250,000
Alexander Edler	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Ryan Mcdonagh	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Ryan Kesler	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Viktor Fasth	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Niclas Bergfors	$2,850,000 (3)
-Salary Remaining :	$2,850,000
Dmitri Kalinin	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Byron Bitz	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Alexander Steen	$1,900,000 (2)
-Salary Remaining :	$1,900,000
John Moore	$1,500,000 (1)
-Salary Remaining :	$1,500,000
James Van Riemsdyk	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Adam Burish	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Kris Vernarsky	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Barret Jackman	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Chad Johnson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Richard Jackman	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brett Clark	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Andy Miele	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Andrej Meszaros	$950,000 (1)
-Salary Remaining :	$950,000
Mikael Granlund	$950,000 (3)
-Salary Remaining :	$950,000
Justin Abdelkader	$900,000 (2)
-Salary Remaining :	$900,000
Total Pro Players	21
Salary Commitment
Year 10 : $44,650,000
Year 11 : $36,600,000
Year 12 : $13,600,000
Year 13 : $4,750,000
Salary Average Commitment
Year 10 : $43,700,000
Year 11 : $35,350,000
Year 12 : $13,200,000
Year 13 : $4,000,000
Salary Cap with 1 Way Contract
Year 10 : $44,650,000
Year 11 : $35,750,000
Year 12 : $13,200,000
Year 13 : $4,000,000

Farm Players Salaries
Brendan Gallagher	$90,000 (2)
Salary Remaining :	$90,000
Chris Lawrence	$87,500 (2)
Salary Remaining :	$87,500
Anton Gustafsson	$85,000 (3)
Salary Remaining :	$85,000
Nate Schmidt	$85,000 (3)
Salary Remaining :	$85,000
Bobby Sanguinetti	$80,000 (1)
Salary Remaining :	$80,000
Blake Geoffrion	$70,000 (1)
Salary Remaining :	$70,000
Antti Raanta	$65,000 (2)
Salary Remaining :	$65,000
Jeremy Williams	$65,000 (1)
Salary Remaining :	$65,000
Sasha Pokulok	$60,000 (2)
Salary Remaining :	$60,000
Patrick McNeill	$60,000 (1)
Salary Remaining :	$60,000
Jeremy Welsh	$60,000 (3)
Salary Remaining :	$60,000
Frederic St-Denis	$55,000 (1)
Salary Remaining :	$55,000
Mat Clark	$52,500 (2)
Salary Remaining :	$52,500
Zack Smith	$52,500 (2)
Salary Remaining :	$52,500
Mark McNeill	$50,000 (1)
Salary Remaining :	$50,000
Adam Pelech	$50,000 (2)
Salary Remaining :	$50,000
David Schlemko	$50,000 (3)
Salary Remaining :	$50,000
Ryan Murray	$50,000 (2)
Salary Remaining :	$50,000
Markus Granlund	$50,000 (1)
Salary Remaining :	$50,000
Colton Orr	$50,000 (1)
Salary Remaining :	$50,000
Scott Laughton	$50,000 (2)
Salary Remaining :	$50,000
Nicolas Kerdiles	$50,000 (2)
Salary Remaining :	$50,000
Josh Manson	$50,000 (1)
Salary Remaining :	$50,000
Michael Schumacher	$35,000 (2)
Salary Remaining :	$35,000
Mattias Backman	$30,000 (1)
Salary Remaining :	$30,000
Mark Jankowski	$30,000 (2)
Salary Remaining :	$30,000
Stanislav Galiev	$27,500 (1)
Salary Remaining :	$27,500
Adam Almquist	$27,500 (2)
Salary Remaining :	$27,500
Mark MacMillan	$25,000 (2)
Salary Remaining :	$25,000
Troy Bourke	$25,000 (2)
Salary Remaining :	$25,000
Alexandre Mallet	$25,000 (2)
Salary Remaining :	$25,000
Daniel Altshuller	$25,000 (2)
Salary Remaining :	$25,000
Tyler Graovac	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	33
Salary Commitment
Year 10 : $1,692,500
Year 11 : $1,210,000
Year 12 : $332,500
Year 13 : $0
Salary Average Commitment
Year 10 : $1,611,500
Year 11 : $1,064,000
Year 12 : $280,000
Year 13 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
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	$46,350,000
Farm Players Total Salaries	$1,192,500
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $64,163,293	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$19,163,293
Projected Bank Account	$19,163,293

Pro Players Salaries
Milan Lucic	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Cam Barker	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Henrik Lundqvist	$3,750,000 (3)
-Salary Remaining :	$3,750,000
Stephen Weiss	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Mike Cammalleri	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Patrice Bergeron	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Mark Fistric	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Matt Greene	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Ryan Suter	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Darren Reid	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Staffan Kronwall	$1,500,000 (1)
-Salary Remaining :	$1,500,000
James Neal	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jakob Silfverberg	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Valtteri Filppula	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Alexei Emelin	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Braden Holtby	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Matt Read	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Artem Anisimov	$900,000 (1)
-Salary Remaining :	$900,000
Chris Bourque	$850,000 (1)
-Salary Remaining :	$850,000
Bryan Young	$600,000 (1)
-Salary Remaining :	$600,000
Dave Dziurzynski	$500,000 (2)
-Salary Remaining :	$500,000
Maxime Sauvé	$500,000 (2)
-Salary Remaining :	$500,000
Phil McRae	$500,000 (2)
-Salary Remaining :	$500,000
Devante Smith-Pelly	$500,000 (3)
-Salary Remaining :	$500,000
Patrik Nemeth	$400,000 (2)
-Salary Remaining :	$400,000
Jordan Binnington	$350,000 (1)
-Salary Remaining :	$350,000
Morgan Ellis	$300,000 (2)
-Salary Remaining :	$300,000
Total Pro Players	27
Salary Commitment
Year 10 : $46,350,000
Year 11 : $26,025,000
Year 12 : $11,250,000
Year 13 : $0
Salary Average Commitment
Year 10 : $42,350,000
Year 11 : $22,250,000
Year 12 : $9,250,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $46,350,000
Year 11 : $24,450,000
Year 12 : $9,250,000
Year 13 : $0

Farm Players Salaries
Magnus Paajarvi-Svensson	$87,500 (1)
Salary Remaining :	$87,500
Nathan Gerbe	$85,000 (2)
Salary Remaining :	$85,000
Nick Foligno	$80,000 (1)
Salary Remaining :	$80,000
Sean Couturier	$75,000 (1)
Salary Remaining :	$75,000
Gustav Nyquist	$70,000 (1)
Salary Remaining :	$70,000
Dustin Tokarski	$70,000 (1)
Salary Remaining :	$70,000
Colten Teubert	$60,000 (1)
Salary Remaining :	$60,000
Richard Panik	$60,000 (2)
Salary Remaining :	$60,000
Derrick Pouliot	$50,000 (2)
Salary Remaining :	$50,000
Phillip Danault	$50,000 (1)
Salary Remaining :	$50,000
Jonas Brodin	$50,000 (1)
Salary Remaining :	$50,000
Mike Condon	$50,000 (1)
Salary Remaining :	$50,000
Tomas Hertl	$50,000 (2)
Salary Remaining :	$50,000
Michael Sdao	$45,000 (1)
Salary Remaining :	$45,000
Matt Delahey	$45,000 (1)
Salary Remaining :	$45,000
Brett Ponich	$40,000 (1)
Salary Remaining :	$40,000
Curtis McKenzie	$40,000 (1)
Salary Remaining :	$40,000
Stefan Noesen	$30,000 (1)
Salary Remaining :	$30,000
Seth Griffith	$30,000 (2)
Salary Remaining :	$30,000
Ryan Culkin	$25,000 (2)
Salary Remaining :	$25,000
Austen Brassard	$25,000 (1)
Salary Remaining :	$25,000
Brendan Woods	$25,000 (2)
Salary Remaining :	$25,000
Kevin Roy	$25,000 (2)
Salary Remaining :	$25,000
Sebastian Collberg	$25,000 (2)
Salary Remaining :	$25,000
Total Farm Players	24
Salary Commitment
Year 10 : $1,192,500
Year 11 : $450,000
Year 12 : $0
Year 13 : $0
Salary Average Commitment
Year 10 : $1,056,000
Year 11 : $360,000
Year 12 : $0
Year 13 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $87 - 0 - 0.00%
Level 2:	5000 - $61 - 0 - 0.00%
Level 3:	2000 - $42 - 0 - 0.00%
Level 4:	4000 - $31 - 0 - 0.00%
Luxury :	1000 - $173 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 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	$44,975,000
Farm Players Total Salaries	$1,847,500
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,797,619	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$29,797,619
Projected Bank Account	$29,797,619

Pro Players Salaries
Rick Nash	$6,250,000 (2)
-Salary Remaining :	$6,250,000
Shea Weber	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Sean Bergenheim	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Ole-Kristian Tollefsen	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Filip Kuba	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jiri Fischer	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Michal Neuvirth	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Mike Richards	$2,150,000 (2)
-Salary Remaining :	$2,150,000
Phil Kessel	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Tyler Johnson	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Chris Kelly	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Ales Hemsky	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Ilya Bryzgalov	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Brendan Bell	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Oleg Saprykin	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Adam Henrique	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Nate Thompson	$1,050,000 (2)
-Salary Remaining :	$1,050,000
Alex Picard	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Thomas Greiss	$975,000 (1)
-Salary Remaining :	$975,000
Philip Samuelsson	$900,000 (1)
-Salary Remaining :	$900,000
Karl Alzner	$900,000 (1)
-Salary Remaining :	$900,000
Gord Baldwin	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	22
Salary Commitment
Year 10 : $44,975,000
Year 11 : $23,150,000
Year 12 : $10,500,000
Year 13 : $0
Salary Average Commitment
Year 10 : $41,800,000
Year 11 : $24,600,000
Year 12 : $10,000,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $44,975,000
Year 11 : $23,750,000
Year 12 : $10,000,000
Year 13 : $0

Farm Players Salaries
Nino Niederreiter	$95,000 (2)
Salary Remaining :	$95,000
Greg Mauldin	$90,000 (1)
Salary Remaining :	$90,000
Robert Dome	$90,000 (2)
Salary Remaining :	$90,000
Theo Peckham	$80,000 (1)
Salary Remaining :	$80,000
Simon Despres	$80,000 (3)
Salary Remaining :	$80,000
Nathan Oystrick	$80,000 (2)
Salary Remaining :	$80,000
Petr Pohl	$80,000 (1)
Salary Remaining :	$80,000
Kyle Lawson	$75,000 (1)
Salary Remaining :	$75,000
Tye McGinn	$70,000 (3)
Salary Remaining :	$70,000
Jamie Arniel	$70,000 (1)
Salary Remaining :	$70,000
Alex Petrovic	$65,000 (2)
Salary Remaining :	$65,000
Petter Granberg	$65,000 (2)
Salary Remaining :	$65,000
J.T. Brown	$65,000 (2)
Salary Remaining :	$65,000
Casey Wellman	$60,000 (1)
Salary Remaining :	$60,000
Mike Duco	$57,500 (1)
Salary Remaining :	$57,500
Justin Braun	$52,500 (1)
Salary Remaining :	$52,500
Tanner Kero	$50,000 (1)
Salary Remaining :	$50,000
Vladislav Namestnikov	$50,000 (1)
Salary Remaining :	$50,000
Lucas Lessio	$50,000 (1)
Salary Remaining :	$50,000
Devin Shore	$50,000 (2)
Salary Remaining :	$50,000
Pontus Aberg	$50,000 (2)
Salary Remaining :	$50,000
Jan Mursak	$50,000 (2)
Salary Remaining :	$50,000
Tyler Beskorowany	$45,000 (3)
Salary Remaining :	$45,000
Garrett Wilson	$40,000 (3)
Salary Remaining :	$40,000
Konrad Abeltshauser	$37,500 (1)
Salary Remaining :	$37,500
Brett Bulmer	$37,500 (1)
Salary Remaining :	$37,500
Jerome Gauthier-Leduc	$37,500 (2)
Salary Remaining :	$37,500
Greg McKegg	$35,000 (4)
Salary Remaining :	$35,000
Rich Clune	$35,000 (1)
Salary Remaining :	$35,000
Stuart Percy	$30,000 (1)
Salary Remaining :	$30,000
Tomas Hyka	$25,000 (2)
Salary Remaining :	$25,000
Phoenix Copley	$25,000 (1)
Salary Remaining :	$25,000
Brian Hart	$25,000 (2)
Salary Remaining :	$25,000
Total Farm Players	33
Salary Commitment
Year 10 : $1,847,500
Year 11 : $1,020,000
Year 12 : $325,000
Year 13 : $65,000
Salary Average Commitment
Year 10 : $1,770,000
Year 11 : $952,500
Year 12 : $265,000
Year 13 : $35,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Duff Garden
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $165 - 0 - 0.00%
Total Capacity :	18000
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	$40,075,000
Farm Players Total Salaries	$1,260,000
Coaches Total Salaries	$5,450,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $56,051,056	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$11,051,056
Projected Bank Account	$11,051,056

Pro Players Salaries
Vincent Lecavalier	$10,000,000 (4)
-Salary Remaining :	$10,000,000
Robin Lehner	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Rob Scuderi	$2,225,000 (1)
-Salary Remaining :	$2,225,000
Michael Kostka	$2,200,000 (3)
-Salary Remaining :	$2,200,000
Scottie Upshall	$1,800,000 (4)
-Salary Remaining :	$1,800,000
Jared Cowen	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Zach Bogosian	$1,550,000 (1)
-Salary Remaining :	$1,550,000
Jonas Hiller	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jordan Leopold	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Zack Kassian	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Ryan O'Reilly	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Darcy Hordichuk	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Evander Kane	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Brandon Sutter	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Jakub Kindl	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Andrei Loktionov	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Kyle Okposo	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Andrew MacDonald	$950,000 (1)
-Salary Remaining :	$950,000
Erik Christensen	$950,000 (1)
-Salary Remaining :	$950,000
Matt Martin	$900,000 (3)
-Salary Remaining :	$900,000
Keaton Ellerby	$900,000 (2)
-Salary Remaining :	$900,000
J.T. Miller	$750,000 (1)
-Salary Remaining :	$750,000
Michael Haley	$600,000 (1)
-Salary Remaining :	$600,000
Alexander Salak	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	24
Salary Commitment
Year 10 : $40,075,000
Year 11 : $23,175,000
Year 12 : $19,300,000
Year 13 : $6,400,000
Salary Average Commitment
Year 10 : $38,250,000
Year 11 : $27,625,000
Year 12 : $22,500,000
Year 13 : $14,400,000
Salary Cap with 1 Way Contract
Year 10 : $40,075,000
Year 11 : $28,250,000
Year 12 : $23,350,000
Year 13 : $14,400,000

Farm Players Salaries
Matt Hackett	$80,000 (1)
Salary Remaining :	$80,000
Calvin de Haan	$70,000 (3)
Salary Remaining :	$70,000
Patrice Cormier	$65,000 (2)
Salary Remaining :	$65,000
Jeffrey Foss	$60,000 (1)
Salary Remaining :	$60,000
Branko Radivojevic	$55,000 (1)
Salary Remaining :	$55,000
Klas Dahlbeck	$50,000 (1)
Salary Remaining :	$50,000
Mathew Dumba	$50,000 (2)
Salary Remaining :	$50,000
Blake Pietila	$50,000 (1)
Salary Remaining :	$50,000
Alexandre Grenier	$50,000 (1)
Salary Remaining :	$50,000
Radek Faksa	$50,000 (2)
Salary Remaining :	$50,000
Dan Bertram	$50,000 (2)
Salary Remaining :	$50,000
Max Friberg	$50,000 (1)
Salary Remaining :	$50,000
James Livingstone	$50,000 (2)
Salary Remaining :	$50,000
Jyrki Jokipakka	$50,000 (1)
Salary Remaining :	$50,000
Ben Maxwell	$50,000 (2)
Salary Remaining :	$50,000
Sergei Plotnikov	$50,000 (1)
Salary Remaining :	$50,000
Mikko Lehtonen	$50,000 (1)
Salary Remaining :	$50,000
Scott Timmins	$30,000 (2)
Salary Remaining :	$30,000
Nicolas Deschamps	$30,000 (2)
Salary Remaining :	$30,000
Noel Acciari	$30,000 (1)
Salary Remaining :	$30,000
Kyle Rau	$30,000 (1)
Salary Remaining :	$30,000
Scott Wilson	$30,000 (1)
Salary Remaining :	$30,000
Charles-Olivier Roussel	$30,000 (2)
Salary Remaining :	$30,000
Brett Kulak	$25,000 (2)
Salary Remaining :	$25,000
Sami Aittokallio	$25,000 (2)
Salary Remaining :	$25,000
Colin Smith	$25,000 (2)
Salary Remaining :	$25,000
Reece Scarlett	$25,000 (1)
Salary Remaining :	$25,000
Mackenzie MacEachern	$25,000 (2)
Salary Remaining :	$25,000
Jacob Lagacé	$25,000 (2)
Salary Remaining :	$25,000
Total Farm Players	29
Salary Commitment
Year 10 : $1,260,000
Year 11 : $690,000
Year 12 : $90,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,140,000
Year 11 : $580,000
Year 12 : $60,000
Year 13 : $0

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scotia
Level 1:	6000 - $83 - 0 - 0.00%
Level 2:	5000 - $53 - 0 - 0.00%
Level 3:	2000 - $33 - 0 - 0.00%
Level 4:	4000 - $23 - 0 - 0.00%
Luxury :	1000 - $155 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $33 - 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	$48,500,000
Farm Players Total Salaries	$697,500
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $58,884,104	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$13,884,104
Projected Bank Account	$13,884,104

Pro Players Salaries
Evgeni Malkin	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Ondrej Pavelec	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Johan Franzen	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Thomas Vanek	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Brenden Morrow	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Kurtis Foster	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Dan Hamhuis	$2,750,000 (2)
-Salary Remaining :	$2,750,000
B.J. Crombeen	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Brandon Dubinsky	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Carlo Colaiacovo	$1,500,000 (1)
-Salary Remaining :	$1,500,000
George Parros	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Rob Schremp	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Milan Hejduk	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brooks Orpik	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Vladimir Mihalik	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Dan Girardi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Cody Hodgson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Nick Bjugstad	$900,000 (2)
-Salary Remaining :	$900,000
Jaden Schwartz	$900,000 (2)
-Salary Remaining :	$900,000
Martin Marincin	$750,000 (2)
-Salary Remaining :	$750,000
Tommy Wingels	$750,000 (2)
-Salary Remaining :	$750,000
Ramzi Abid	$750,000 (2)
-Salary Remaining :	$750,000
Logan Stephenson	$750,000 (2)
-Salary Remaining :	$750,000
Jeff Deslauriers	$750,000 (2)
-Salary Remaining :	$750,000
Pascal Dupuis	$750,000 (1)
-Salary Remaining :	$750,000
Ryan Malone	$650,000 (3)
-Salary Remaining :	$650,000
Matt Frattin	$650,000 (3)
-Salary Remaining :	$650,000
Jeff Petry	$500,000 (2)
-Salary Remaining :	$500,000
Phil Di Giuseppe	$500,000 (2)
-Salary Remaining :	$500,000
Zemgus Girgensons	$500,000 (2)
-Salary Remaining :	$500,000
Chandler Stephenson	$250,000 (2)
-Salary Remaining :	$250,000
Dylan Blujus	$250,000 (2)
-Salary Remaining :	$250,000
Total Pro Players	32
Salary Commitment
Year 10 : $48,500,000
Year 11 : $38,550,000
Year 12 : $5,300,000
Year 13 : $4,000,000
Salary Average Commitment
Year 10 : $48,350,000
Year 11 : $38,150,000
Year 12 : $5,300,000
Year 13 : $4,000,000
Salary Cap with 1 Way Contract
Year 10 : $48,500,000
Year 11 : $38,100,000
Year 12 : $5,300,000
Year 13 : $4,000,000

Farm Players Salaries
Sergei Kostitsyn	$90,000 (1)
Salary Remaining :	$90,000
Patrick Wey	$77,500 (2)
Salary Remaining :	$77,500
Arturs Kulda	$72,500 (1)
Salary Remaining :	$72,500
Marc-André Bernier	$70,000 (1)
Salary Remaining :	$70,000
Gabriel Bourque	$70,000 (1)
Salary Remaining :	$70,000
Nicolas Deslauriers	$60,000 (2)
Salary Remaining :	$60,000
Shane Sims	$52,500 (1)
Salary Remaining :	$52,500
Shane Prince	$50,000 (1)
Salary Remaining :	$50,000
Ryan Dzingel	$50,000 (1)
Salary Remaining :	$50,000
Tomas Jurco	$50,000 (1)
Salary Remaining :	$50,000
Rocco Grimaldi	$30,000 (1)
Salary Remaining :	$30,000
Keegan Lowe	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	12
Salary Commitment
Year 10 : $697,500
Year 11 : $147,500
Year 12 : $0
Year 13 : $0
Salary Average Commitment
Year 10 : $640,000
Year 11 : $125,000
Year 12 : $0
Year 13 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hockey Place Center
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $185 - 0 - 0.00%
Total Capacity :	18000
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	$45,650,000
Farm Players Total Salaries	$1,342,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $54,611,101	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$9,611,101
Projected Bank Account	$9,611,101

Pro Players Salaries
Mike Green	$5,000,000 (1)
-Salary Remaining :	$5,000,000
David Legwand	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Kim Johnsson	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Kevin Shattenkirk	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Mark Streit	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Derek Boogaard	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Antoine Vermette	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Brad Boyes	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Frederik Andersen	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Ryane Clowe	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Erik Cole	$1,850,000 (1)
-Salary Remaining :	$1,850,000
Chris Campoli	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Greg Campbell	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Boris Valabik	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Martin Erat	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Andrej Sekera	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Justin Pogge	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Patrick O'Sullivan	$975,000 (1)
-Salary Remaining :	$975,000
Oskar Osala	$975,000 (1)
-Salary Remaining :	$975,000
Damien Brunner	$950,000 (1)
-Salary Remaining :	$950,000
Cal Clutterbuck	$900,000 (1)
-Salary Remaining :	$900,000
Nick Palmieri	$850,000 (1)
-Salary Remaining :	$850,000
Andrej Nestrasil	$550,000 (4)
-Salary Remaining :	$550,000
Patrick Davis	$500,000 (1)
-Salary Remaining :	$500,000
Michael Chaput	$500,000 (4)
-Salary Remaining :	$500,000
Total Pro Players	25
Salary Commitment
Year 10 : $46,150,000
Year 11 : $2,350,000
Year 12 : $1,250,000
Year 13 : $1,400,000
Salary Average Commitment
Year 10 : $43,650,000
Year 11 : $2,050,000
Year 12 : $1,050,000
Year 13 : $1,050,000
Salary Cap with 1 Way Contract
Year 10 : $46,150,000
Year 11 : $2,150,000
Year 12 : $1,050,000
Year 13 : $1,050,000

Farm Players Salaries
T.J. Hensick	$125,000 (1)
Salary Remaining :	$125,000
Anders Nilsson	$97,500 (1)
Salary Remaining :	$97,500
Joe Callahan	$95,000 (1)
Salary Remaining :	$95,000
Troy Brouwer	$92,500 (1)
Salary Remaining :	$92,500
Brayden McNabb	$87,500 (1)
Salary Remaining :	$87,500
Jordan LaVallee	$85,000 (1)
Salary Remaining :	$85,000
Tyler Haskins	$80,000 (1)
Salary Remaining :	$80,000
Michael Latta	$80,000 (1)
Salary Remaining :	$80,000
Kevin Connauton	$75,000 (1)
Salary Remaining :	$75,000
Tomas Kudelka	$70,000 (1)
Salary Remaining :	$70,000
Petr Vrana	$70,000 (1)
Salary Remaining :	$70,000
Harru Sateri	$70,000 (2)
Salary Remaining :	$70,000
Brandon Kozun	$50,000 (1)
Salary Remaining :	$50,000
Samuel Groulx	$50,000 (1)
Salary Remaining :	$50,000
Ian Cole	$50,000 (1)
Salary Remaining :	$50,000
Ryan Reaves	$50,000 (1)
Salary Remaining :	$50,000
Logan MacMillan	$40,000 (1)
Salary Remaining :	$40,000
Oscar Dansk	$25,000 (2)
Salary Remaining :	$25,000
Theodor Blueger	$25,000 (2)
Salary Remaining :	$25,000
Eric Gustafsson	$25,000 (2)
Salary Remaining :	$25,000
Total Farm Players	20
Salary Commitment
Year 10 : $1,342,500
Year 11 : $177,500
Year 12 : $0
Year 13 : $0
Salary Average Commitment
Year 10 : $1,272,500
Year 11 : $140,000
Year 12 : $0
Year 13 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $70 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1000 - $105 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 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	$43,430,000
Farm Players Total Salaries	$1,442,500
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$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
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $54,460,727	$0
Estimate Over Minimum Salary Cap of $24,000,000	$0
Current Bank Account	$9,460,727
Projected Bank Account	$9,460,727

Pro Players Salaries
Andrei Markov	$4,750,000 (1)
-Salary Remaining :	$4,750,000
Scott Hartnell	$3,250,000 (2)
-Salary Remaining :	$3,250,000
John Tavares	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Michael Frolik	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Ryan Getzlaf	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Jussi Jokinen	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Pascal Leclaire	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Johnny Oduya	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Dustin Penner	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Brian Lee	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Miika Kiprusoff	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Radim Vrbata	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Trevor Daley	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Shaone Morrisonn	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Evgeny Artyukhin	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Matt Cooke	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Jhonas Enroth	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Shawn Matthias	$950,000 (2)
-Salary Remaining :	$950,000
Daniel Cleary	$900,000 (1)
-Salary Remaining :	$900,000
Michal Handzus	$900,000 (1)
-Salary Remaining :	$900,000
Alex Chiasson	$800,000 (1)
-Salary Remaining :	$800,000
Mathieu Roy	$750,000 (2)
-Salary Remaining :	$750,000
Dana Tyrell	$750,000 (1)
-Salary Remaining :	$750,000
Rickard Wallin	$600,000 (1)
-Salary Remaining :	$600,000
Brian Flynn	$580,000 (1)
-Salary Remaining :	$580,000
Total Pro Players	25
Salary Commitment
Year 10 : $43,430,000
Year 11 : $21,250,000
Year 12 : $7,000,000
Year 13 : $0
Salary Average Commitment
Year 10 : $41,250,000
Year 11 : $20,450,000
Year 12 : $6,750,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $43,430,000
Year 11 : $20,200,000
Year 12 : $6,500,000
Year 13 : $0

Farm Players Salaries
Niklas Hjalmarsson	$95,000 (1)
Salary Remaining :	$95,000
Raphael Diaz	$90,000 (1)
Salary Remaining :	$90,000
Peter Budaj	$90,000 (1)
Salary Remaining :	$90,000
Tyson Barrie	$85,000 (3)
Salary Remaining :	$85,000
Yannick Weber	$77,500 (1)
Salary Remaining :	$77,500
Phil Oreskovic	$75,000 (2)
Salary Remaining :	$75,000
Hugh Jessiman	$65,000 (1)
Salary Remaining :	$65,000
Robert Klinkhammer	$60,000 (1)
Salary Remaining :	$60,000
Jesse Joensuu	$60,000 (1)
Salary Remaining :	$60,000
Jesper Fast	$55,000 (2)
Salary Remaining :	$55,000
Andrej Sustr	$55,000 (2)
Salary Remaining :	$55,000
Alexander Khokhlachev	$50,000 (1)
Salary Remaining :	$50,000
Peter Delmas	$50,000 (2)
Salary Remaining :	$50,000
Tyler Wotherspoon	$50,000 (1)
Salary Remaining :	$50,000
Nail Yakupov	$50,000 (2)
Salary Remaining :	$50,000
Scott Kosmachuck	$50,000 (2)
Salary Remaining :	$50,000
Alexander Vasyunov	$40,000 (1)
Salary Remaining :	$40,000
Anthony Stolarz	$30,000 (2)
Salary Remaining :	$30,000
Laurent Brossoit	$30,000 (1)
Salary Remaining :	$30,000
Michael Mersch	$30,000 (1)
Salary Remaining :	$30,000
Scott Harrington	$30,000 (1)
Salary Remaining :	$30,000
Reece Willcox	$25,000 (2)
Salary Remaining :	$25,000
T.J. Tynan	$25,000 (1)
Salary Remaining :	$25,000
Daniel O'regan	$25,000 (2)
Salary Remaining :	$25,000
Garret Ross	$25,000 (2)
Salary Remaining :	$25,000
Duncan Siemens	$25,000 (1)
Salary Remaining :	$25,000
Dillon Simpson	$25,000 (1)
Salary Remaining :	$25,000
Ville Pokka	$25,000 (2)
Salary Remaining :	$25,000
Anthony Camara	$25,000 (1)
Salary Remaining :	$25,000
Daniel Catenacci	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	30
Salary Commitment
Year 10 : $1,442,500
Year 11 : $640,000
Year 12 : $95,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,335,000
Year 11 : $540,000
Year 12 : $80,000
Year 13 : $0

Team	Current Fund	Estimated Season Salary Cap	Maximum	Under Maximum	Over Minimum of $24,000,000	Farm Salary Cap	Under Maximum of $4,500,000	Pro Players	Farm Players	Total Players
Avalanche	$34,538,039	$0	$79,538,039	$79,538,039	-$24,000,000	$0	$4,500,000	21	28	49
Blackhawks	$13,021,496	$0	$58,021,496	$58,021,496	-$24,000,000	$0	$4,500,000	34	10	44
Blue Jackets	$4,735,858	$0	$49,735,858	$49,735,858	-$24,000,000	$0	$4,500,000	23	21	44
Blues	$40,526,308	$0	$85,526,308	$85,526,308	-$24,000,000	$0	$4,500,000	21	26	47
Bruins	$30,423,645	$0	$75,423,645	$75,423,645	-$24,000,000	$0	$4,500,000	22	20	42
Canadiens	$16,750,280	$0	$61,750,280	$61,750,280	-$24,000,000	$0	$4,500,000	31	17	48
Canucks	$2,864,715	$0	$47,864,715	$47,864,715	-$24,000,000	$0	$4,500,000	26	29	55
Capitals	$8,579,604	$0	$53,579,604	$53,579,604	-$24,000,000	$0	$4,500,000	26	20	46
Coyotes	$12,954,890	$0	$57,954,890	$57,954,890	-$24,000,000	$0	$4,500,000	21	26	47
Devils	$12,307,556	$0	$57,307,556	$57,307,556	-$24,000,000	$0	$4,500,000	22	35	57
Flames	$29,432,054	$0	$74,432,054	$74,432,054	-$24,000,000	$0	$4,500,000	23	31	54
Flyers	$40,145,873	$0	$85,145,873	$85,145,873	-$24,000,000	$0	$4,500,000	21	34	55
Jets	$18,007,101	$0	$63,007,101	$63,007,101	-$24,000,000	$0	$4,500,000	41	18	59
Kings	$13,241,276	$0	$58,241,276	$58,241,276	-$24,000,000	$0	$4,500,000	24	32	56
Lightning	$13,211,807	$0	$58,211,807	$58,211,807	-$24,000,000	$0	$4,500,000	34	17	51
Maple Leafs	$43,581,418	$0	$88,581,418	$88,581,418	-$24,000,000	$0	$4,500,000	22	33	55
Nordiques	$12,492,495	$0	$57,492,495	$57,492,495	-$24,000,000	$0	$4,500,000	21	45	66
Panthers	$20,191,470	$0	$65,191,470	$65,191,470	-$24,000,000	$0	$4,500,000	34	11	45
Penguins	$52,897,529	$0	$97,897,529	$97,897,529	-$24,000,000	$0	$4,500,000	20	34	54
Predators	$15,143,346	$0	$60,143,346	$60,143,346	-$24,000,000	$0	$4,500,000	21	33	54
Rangers	$19,163,293	$0	$64,163,293	$64,163,293	-$24,000,000	$0	$4,500,000	27	24	51
Red Wings	$29,797,619	$0	$74,797,619	$74,797,619	-$24,000,000	$0	$4,500,000	22	33	55
Sabres	$11,051,056	$0	$56,051,056	$56,051,056	-$24,000,000	$0	$4,500,000	24	29	53
Senateurs	$13,884,104	$0	$58,884,104	$58,884,104	-$24,000,000	$0	$4,500,000	32	12	44
Sharks	$9,611,101	$0	$54,611,101	$54,611,101	-$24,000,000	$0	$4,500,000	25	20	45
Stars	$9,460,727	$0	$54,460,727	$54,460,727	-$24,000,000	$0	$4,500,000	25	30	55

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %