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	$52,750,000
Farm Players Total Salaries	$1,552,500
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 $89,887,746	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$38,887,746
Projected Bank Account	$38,887,746

Pro Players Salaries
Jack Johnson	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Mikkel Boedker	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Marc Staal	$4,700,000 (1)
-Salary Remaining :	$4,700,000
Patric Hornqvist	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Bryan Little	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Paul Stastny	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Andrei Kostitsyn	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Erik Karlsson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Semyon Varlamov	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Andrew Ladd	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Alexander Radulov	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Dmitry Kulikov	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Damien Brunner	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Danny Richmond	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Charlie Coyle	$900,000 (2)
-Salary Remaining :	$900,000
Mattias Ekholm	$900,000 (1)
-Salary Remaining :	$900,000
Marek Mazanek	$900,000 (1)
-Salary Remaining :	$900,000
Kyle Turris	$850,000 (3)
-Salary Remaining :	$850,000
Tomas Tatar	$750,000 (3)
-Salary Remaining :	$750,000
Darcy Kuemper	$700,000 (2)
-Salary Remaining :	$700,000
Mike Brodeur	$600,000 (1)
-Salary Remaining :	$600,000
Matt Moulson	$600,000 (1)
-Salary Remaining :	$600,000
Stefan Elliott	$600,000 (1)
-Salary Remaining :	$600,000
Darren Reid	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	24
Salary Commitment
Year 12 : $52,750,000
Year 13 : $35,875,000
Year 14 : $20,900,000
Year 15 : $6,000,000
Salary Average Commitment
Year 12 : $48,450,000
Year 13 : $32,600,000
Year 14 : $20,100,000
Year 15 : $5,500,000
Salary Cap with 1 Way Contract
Year 12 : $52,750,000
Year 13 : $34,450,000
Year 14 : $20,100,000
Year 15 : $5,500,000

Farm Players Salaries
Steven Kampfer	$90,000 (1)
Salary Remaining :	$90,000
Mark Mancari	$90,000 (1)
Salary Remaining :	$90,000
Erik Condra	$90,000 (2)
Salary Remaining :	$90,000
Joel Edmundson	$80,000 (3)
Salary Remaining :	$80,000
Vincent Trocheck	$80,000 (1)
Salary Remaining :	$80,000
Nick Cousins	$70,000 (3)
Salary Remaining :	$70,000
John Ramage	$70,000 (4)
Salary Remaining :	$70,000
Jonathan Marchessault	$70,000 (2)
Salary Remaining :	$70,000
Daniel Carr	$65,000 (2)
Salary Remaining :	$65,000
Martin Frk	$60,000 (3)
Salary Remaining :	$60,000
Jarred Tinordi	$60,000 (2)
Salary Remaining :	$60,000
Antoine Bibeau	$50,000 (1)
Salary Remaining :	$50,000
Dmitrij Jaskin	$50,000 (3)
Salary Remaining :	$50,000
Dominik Kubalik	$50,000 (1)
Salary Remaining :	$50,000
Jared McCann	$50,000 (2)
Salary Remaining :	$50,000
Mark Friedman	$50,000 (2)
Salary Remaining :	$50,000
Anthony Duclair	$50,000 (1)
Salary Remaining :	$50,000
Michael Dal Colle	$50,000 (2)
Salary Remaining :	$50,000
Joseph Blandisi	$50,000 (4)
Salary Remaining :	$50,000
Matteson Iacopelli	$50,000 (2)
Salary Remaining :	$50,000
Tyler Motte	$50,000 (1)
Salary Remaining :	$50,000
Ryan Murphy	$45,000 (2)
Salary Remaining :	$45,000
Connor Carrick	$40,000 (4)
Salary Remaining :	$40,000
Xavier Ouellet	$30,000 (2)
Salary Remaining :	$30,000
Jonathan Racine	$30,000 (2)
Salary Remaining :	$30,000
Chris Calhan	$30,000 (1)
Salary Remaining :	$30,000
Josh Archibald	$27,500 (1)
Salary Remaining :	$27,500
Sergei Kostenko	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	28
Salary Commitment
Year 12 : $1,552,500
Year 13 : $1,065,000
Year 14 : $477,500
Year 15 : $190,000
Salary Average Commitment
Year 12 : $1,497,500
Year 13 : $965,000
Year 14 : $405,000
Year 15 : $160,000

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	$60,980,000
Farm Players Total Salaries	$1,160,000
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 $52,459,668	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$1,459,668
Projected Bank Account	$1,459,668

Pro Players Salaries
Rick Nash	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Mike Green	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Joni Pitkanen	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Antoine Roussel	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Derick Brassard	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Chris Kreider	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Jimmy Howard	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Hampus Lindholm	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Bobby Ryan	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Tomas Fleischmann	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Peter Regin	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Matthew Spiller	$1,500,000 (3)
-Salary Remaining :	$1,500,000
David Jones	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Erik Christensen	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Kevin Marshall	$975,000 (1)
-Salary Remaining :	$975,000
Mason Raymond	$955,000 (1)
-Salary Remaining :	$955,000
Carl Hagelin	$900,000 (1)
-Salary Remaining :	$900,000
Gabriel Bourque	$900,000 (3)
-Salary Remaining :	$900,000
Jake McCabe	$900,000 (2)
-Salary Remaining :	$900,000
Al Montoya	$850,000 (1)
-Salary Remaining :	$850,000
Juraj Mikus	$800,000 (2)
-Salary Remaining :	$800,000
Brandon Yip	$800,000 (2)
-Salary Remaining :	$800,000
Mikhail Grigorenko	$750,000 (1)
-Salary Remaining :	$750,000
Joe Cannata	$750,000 (2)
-Salary Remaining :	$750,000
Rhett Rakhshani	$700,000 (2)
-Salary Remaining :	$700,000
Henrik Samuelsson	$700,000 (3)
-Salary Remaining :	$700,000
Tanner Richard	$600,000 (3)
-Salary Remaining :	$600,000
Patrick Sieloff	$600,000 (1)
-Salary Remaining :	$600,000
JJ. Piccinich	$500,000 (2)
-Salary Remaining :	$500,000
Michael Giugovaz	$500,000 (2)
-Salary Remaining :	$500,000
Nikita Scherbak	$500,000 (2)
-Salary Remaining :	$500,000
Julius Honka	$500,000 (2)
-Salary Remaining :	$500,000
Victor Olofsson	$500,000 (2)
-Salary Remaining :	$500,000
Clark Bishop	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	34
Salary Commitment
Year 12 : $60,980,000
Year 13 : $45,875,000
Year 14 : $31,850,000
Year 15 : $12,700,000
Salary Average Commitment
Year 12 : $58,850,000
Year 13 : $43,250,000
Year 14 : $29,200,000
Year 15 : $11,000,000
Salary Cap with 1 Way Contract
Year 12 : $60,980,000
Year 13 : $43,750,000
Year 14 : $29,700,000
Year 15 : $11,000,000

Farm Players Salaries
Dalton Prout	$95,000 (1)
Salary Remaining :	$95,000
Bobby Sanguinetti	$85,000 (1)
Salary Remaining :	$85,000
Michael Latta	$85,000 (3)
Salary Remaining :	$85,000
Luke Witkowski	$85,000 (1)
Salary Remaining :	$85,000
Nick Mattson	$75,000 (1)
Salary Remaining :	$75,000
Teemu Pulkkinen	$65,000 (2)
Salary Remaining :	$65,000
Craig Cunningham	$65,000 (1)
Salary Remaining :	$65,000
Calle Andersson	$55,000 (1)
Salary Remaining :	$55,000
Duncan Siemens	$55,000 (1)
Salary Remaining :	$55,000
Dylan Labbe	$50,000 (1)
Salary Remaining :	$50,000
Myles Bell	$50,000 (1)
Salary Remaining :	$50,000
Adam Erne	$50,000 (1)
Salary Remaining :	$50,000
Nick Paul	$50,000 (1)
Salary Remaining :	$50,000
Jonathan Drouin	$50,000 (1)
Salary Remaining :	$50,000
Seth Jones	$50,000 (1)
Salary Remaining :	$50,000
Nathan MacKinnon	$50,000 (1)
Salary Remaining :	$50,000
Mattias Janmark	$50,000 (1)
Salary Remaining :	$50,000
Kerby Rychel	$50,000 (1)
Salary Remaining :	$50,000
Alexander Wennberg	$50,000 (1)
Salary Remaining :	$50,000
Tyler Beskorowany	$45,000 (1)
Salary Remaining :	$45,000
Total Farm Players	20
Salary Commitment
Year 12 : $1,210,000
Year 13 : $160,000
Year 14 : $100,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,135,000
Year 13 : $135,000
Year 14 : $80,000
Year 15 : $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	$46,900,000
Farm Players Total Salaries	$1,457,500
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 $53,760,730	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$2,760,730
Projected Bank Account	$2,760,730

Pro Players Salaries
Martin Havlat	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Rick DiPietro	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Pavel Datsyuk	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Mike Lundin	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Artemi Panarin	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Rob Scuderi	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Devin Setoguchi	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Mike Comrie	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Branislav Mezei	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Peter Mueller	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Cam Fowler	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Cody Eakin	$1,350,000 (2)
-Salary Remaining :	$1,350,000
Andrei Vasilevskiy	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Max Pacioretty	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Andreas Nodl	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Eric Wellwood	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Tyler Kennedy	$1,200,000 (2)
-Salary Remaining :	$1,200,000
A.J Thelen	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Michael Raffl	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Kevin Porter	$900,000 (1)
-Salary Remaining :	$900,000
Timothy Kunes	$900,000 (2)
-Salary Remaining :	$900,000
Ryan Wilson	$850,000 (1)
-Salary Remaining :	$850,000
Andrew Gordon	$800,000 (1)
-Salary Remaining :	$800,000
Matt Calvert	$800,000 (1)
-Salary Remaining :	$800,000
Richard Nejezchleb	$350,000 (2)
-Salary Remaining :	$350,000
Joakim Nordstrom	$350,000 (2)
-Salary Remaining :	$350,000
Total Pro Players	26
Salary Commitment
Year 12 : $46,900,000
Year 13 : $33,550,000
Year 14 : $15,200,000
Year 15 : $2,000,000
Salary Average Commitment
Year 12 : $49,600,000
Year 13 : $41,050,000
Year 14 : $26,200,000
Year 15 : $7,500,000
Salary Cap with 1 Way Contract
Year 12 : $46,900,000
Year 13 : $38,050,000
Year 14 : $24,700,000
Year 15 : $7,500,000

Farm Players Salaries
Marek Schwarz	$100,000 (1)
Salary Remaining :	$100,000
Morgan Rielly	$92,500 (2)
Salary Remaining :	$92,500
Christian Hanson	$85,000 (2)
Salary Remaining :	$85,000
Borna Rendulic	$80,000 (1)
Salary Remaining :	$80,000
Emerson Etem	$75,000 (2)
Salary Remaining :	$75,000
Shane Sims	$70,000 (1)
Salary Remaining :	$70,000
Thomas Greiss	$65,000 (3)
Salary Remaining :	$65,000
Jared Knight	$60,000 (2)
Salary Remaining :	$60,000
Justin Florek	$60,000 (2)
Salary Remaining :	$60,000
Austin Watson	$60,000 (3)
Salary Remaining :	$60,000
Anthony Bitetto	$60,000 (1)
Salary Remaining :	$60,000
David Kolomatis	$50,000 (2)
Salary Remaining :	$50,000
Ryan Fitzgerald	$50,000 (1)
Salary Remaining :	$50,000
Phoenix Copley	$50,000 (2)
Salary Remaining :	$50,000
Maxim Mamin	$50,000 (1)
Salary Remaining :	$50,000
Beau Starrett	$50,000 (2)
Salary Remaining :	$50,000
Shea Theodore	$50,000 (1)
Salary Remaining :	$50,000
Dillon Heatherington	$50,000 (1)
Salary Remaining :	$50,000
Leon Draisaitl	$50,000 (2)
Salary Remaining :	$50,000
Francis Perron	$50,000 (2)
Salary Remaining :	$50,000
Aaron Ness	$50,000 (2)
Salary Remaining :	$50,000
Ondrej Kase	$50,000 (2)
Salary Remaining :	$50,000
Dale Weise	$50,000 (1)
Salary Remaining :	$50,000
Mario Lucia	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	24
Salary Commitment
Year 12 : $1,457,500
Year 13 : $852,500
Year 14 : $125,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,422,500
Year 13 : $832,500
Year 14 : $125,000
Year 15 : $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	$50,880,000
Farm Players Total Salaries	$1,634,000
Coaches Total Salaries	$2,450,000
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 $98,335,637	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$47,335,637
Projected Bank Account	$47,335,637

Pro Players Salaries
Alex Pietrangelo	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Nicklas Backstrom	$6,430,000 (3)
-Salary Remaining :	$6,430,000
Jordan Eberle	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Carey Price	$4,000,000 (3)
-Salary Remaining :	$4,000,000
David Perron	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jake Gardiner	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Travis Zajac	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Sergei Shirokov	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Sam Gagner	$1,850,000 (1)
-Salary Remaining :	$1,850,000
Patrick Kaleta	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Filip Forsberg	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Linus Omark	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Cody Ceci	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Nick Leddy	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Yann Sauvé	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Dougie Hamilton	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jeff Skinner	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Drew Shore	$950,000 (1)
-Salary Remaining :	$950,000
Jesper Fast	$900,000 (2)
-Salary Remaining :	$900,000
Pascal Leclaire	$750,000 (2)
-Salary Remaining :	$750,000
Tomas Plekanec	$550,000 (1)
-Salary Remaining :	$550,000
D.J King	$550,000 (1)
-Salary Remaining :	$550,000
Total Pro Players	22
Salary Commitment
Year 12 : $50,880,000
Year 13 : $44,750,000
Year 14 : $35,800,000
Year 15 : $6,300,000
Salary Average Commitment
Year 12 : $49,280,000
Year 13 : $39,530,000
Year 14 : $29,130,000
Year 15 : $2,700,000
Salary Cap with 1 Way Contract
Year 12 : $50,880,000
Year 13 : $40,280,000
Year 14 : $29,630,000
Year 15 : $2,700,000

Farm Players Salaries
Ian Cole	$99,000 (1)
Salary Remaining :	$99,000
Joonas Korpisalo	$90,000 (2)
Salary Remaining :	$90,000
Matt Halischuk	$90,000 (1)
Salary Remaining :	$90,000
Patrick Wey	$85,000 (1)
Salary Remaining :	$85,000
Martin Marincin	$80,000 (2)
Salary Remaining :	$80,000
Jujhar Khaira	$75,000 (4)
Salary Remaining :	$75,000
Brock Trotter	$72,500 (1)
Salary Remaining :	$72,500
Sergey Kalinin	$72,500 (1)
Salary Remaining :	$72,500
Mike Reilly	$70,000 (3)
Salary Remaining :	$70,000
Jerry D'Amigo	$70,000 (1)
Salary Remaining :	$70,000
Corey Crawford	$70,000 (1)
Salary Remaining :	$70,000
Teemu Hartikainen	$70,000 (2)
Salary Remaining :	$70,000
Petr Straka	$65,000 (1)
Salary Remaining :	$65,000
Devin Shore	$65,000 (2)
Salary Remaining :	$65,000
T.J. Tynan	$60,000 (1)
Salary Remaining :	$60,000
Quinton Howden	$50,000 (3)
Salary Remaining :	$50,000
Ryan Dzingel	$50,000 (1)
Salary Remaining :	$50,000
Hudson Fasching	$50,000 (1)
Salary Remaining :	$50,000
Kevin Fiala	$50,000 (2)
Salary Remaining :	$50,000
Dylan Sikura	$50,000 (2)
Salary Remaining :	$50,000
Alex Lintuniemi	$50,000 (2)
Salary Remaining :	$50,000
Christoffer Ehn	$50,000 (2)
Salary Remaining :	$50,000
Brett Kulak	$50,000 (1)
Salary Remaining :	$50,000
Cal Petersen	$50,000 (1)
Salary Remaining :	$50,000
Brett Pesce	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	25
Salary Commitment
Year 12 : $1,634,000
Year 13 : $770,000
Year 14 : $265,000
Year 15 : $150,000
Salary Average Commitment
Year 12 : $1,565,500
Year 13 : $680,000
Year 14 : $175,000
Year 15 : $75,000

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	$48,375,000
Farm Players Total Salaries	$1,160,500
Coaches Total Salaries	$1,000,000
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 $56,098,559	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$5,098,559
Projected Bank Account	$5,098,559

Pro Players Salaries
Wojtek Wolski	$6,250,000 (2)
-Salary Remaining :	$6,250,000
Jason Demers	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Jonathan Toews	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Brendan Smith	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Nathan Horton	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Scott Hartnell	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Victor Oreskovich	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Shane O'Brien	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Kevin Poulin	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Johnny Boychuk	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Torey Krug	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Kevin Bieksa	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Mike Ribeiro	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Dave Bolland	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Rene Bourque	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Kris Chucko	$1,000,000 (1)
-Salary Remaining :	$1,000,000
T.J Galiardi	$950,000 (1)
-Salary Remaining :	$950,000
Mattias Tedenby	$850,000 (2)
-Salary Remaining :	$850,000
Casey Cizikas	$800,000 (2)
-Salary Remaining :	$800,000
Josh Tordjman	$725,000 (2)
-Salary Remaining :	$725,000
Ben Betker	$300,000 (2)
-Salary Remaining :	$300,000
Total Pro Players	21
Salary Commitment
Year 12 : $48,375,000
Year 13 : $22,475,000
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $45,275,000
Year 13 : $22,025,000
Year 14 : $0
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $48,375,000
Year 13 : $23,475,000
Year 14 : $0
Year 15 : $0

Farm Players Salaries
Robbie Earl	$99,000 (1)
Salary Remaining :	$99,000
Slava Voynov	$78,500 (1)
Salary Remaining :	$78,500
Zack Hamill	$75,000 (1)
Salary Remaining :	$75,000
Adam Pelech	$70,000 (3)
Salary Remaining :	$70,000
Andreas Athanasiou	$67,500 (2)
Salary Remaining :	$67,500
Jordan Schmaltz	$67,500 (3)
Salary Remaining :	$67,500
Louis Domingue	$65,000 (2)
Salary Remaining :	$65,000
Miikka Salomaki	$60,000 (1)
Salary Remaining :	$60,000
Nikita Gusev	$60,000 (2)
Salary Remaining :	$60,000
Madison Bowey	$50,000 (1)
Salary Remaining :	$50,000
Michael Joly	$50,000 (1)
Salary Remaining :	$50,000
Tyler Bertuzzi	$50,000 (1)
Salary Remaining :	$50,000
John Quenneville	$50,000 (2)
Salary Remaining :	$50,000
Radek Faksa	$50,000 (1)
Salary Remaining :	$50,000
Daniel Audette	$50,000 (2)
Salary Remaining :	$50,000
Carter Ashton	$45,000 (2)
Salary Remaining :	$45,000
Garret Ross	$45,000 (1)
Salary Remaining :	$45,000
John Macfarland	$40,000 (1)
Salary Remaining :	$40,000
Daniel Altshuller	$35,000 (1)
Salary Remaining :	$35,000
Dylan DeMelo	$28,000 (2)
Salary Remaining :	$28,000
Alex Schoenborn	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	21
Salary Commitment
Year 12 : $1,160,500
Year 13 : $515,000
Year 14 : $170,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,156,000
Year 13 : $503,000
Year 14 : $137,500
Year 15 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $63 - 0 - 0.00%
Level 3:	2000 - $43 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $160 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $27 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,060,000
Farm Players Total Salaries	$2,030,000
Coaches Total Salaries	$2,500,000
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 $72,541,528	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$21,541,528
Projected Bank Account	$21,541,528

Pro Players Salaries
Corey Perry	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Benoit Pouliot	$4,750,000 (2)
-Salary Remaining :	$4,750,000
Henrik Sedin	$3,900,000 (3)
-Salary Remaining :	$3,900,000
Henrik Lundqvist	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Bryce Lampman	$3,610,000 (3)
-Salary Remaining :	$3,610,000
Frans Nielsen	$3,250,000 (4)
-Salary Remaining :	$3,250,000
Mark Stuart	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Greg Stewart	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Steve Downie	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Colton Parayko	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Pierre-Marc Bouchard	$2,300,000 (4)
-Salary Remaining :	$2,300,000
Allen York	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Wes O'Neill	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Dustin Boyd	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Raphael Diaz	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Brett Maclean	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Viktor Stalberg	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Enver Lisin	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Nikolai Zherdev	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Vitaly Vishnevsky	$900,000 (1)
-Salary Remaining :	$900,000
Shaone Morrisonn	$750,000 (1)
-Salary Remaining :	$750,000
Jamie Devane	$350,000 (1)
-Salary Remaining :	$350,000
Matt Tomkins	$350,000 (1)
-Salary Remaining :	$350,000
Riley Nash	$350,000 (1)
-Salary Remaining :	$350,000
Branden Troock	$350,000 (1)
-Salary Remaining :	$350,000
Stuart Percy	$350,000 (1)
-Salary Remaining :	$350,000
Scott Glennie	$350,000 (1)
-Salary Remaining :	$350,000
Matt Lindblad	$350,000 (1)
-Salary Remaining :	$350,000
Anthony Camara	$350,000 (1)
-Salary Remaining :	$350,000
Total Pro Players	29
Salary Commitment
Year 12 : $55,060,000
Year 13 : $38,610,000
Year 14 : $23,810,000
Year 15 : $13,250,000
Salary Average Commitment
Year 12 : $53,360,000
Year 13 : $36,360,000
Year 14 : $23,260,000
Year 15 : $13,050,000
Salary Cap with 1 Way Contract
Year 12 : $55,060,000
Year 13 : $37,360,000
Year 14 : $23,260,000
Year 15 : $13,050,000

Farm Players Salaries
Lars Eller	$120,000 (2)
Salary Remaining :	$120,000
Tyler Pitlick	$100,000 (2)
Salary Remaining :	$100,000
Cameron Gaunce	$97,500 (2)
Salary Remaining :	$97,500
Corey Trivino	$95,000 (3)
Salary Remaining :	$95,000
Nick Spaling	$95,000 (1)
Salary Remaining :	$95,000
Brian Dumoulin	$90,000 (1)
Salary Remaining :	$90,000
Philip Larsen	$87,500 (3)
Salary Remaining :	$87,500
Bryan Bickell	$80,000 (1)
Salary Remaining :	$80,000
Alex Petrovic	$80,000 (2)
Salary Remaining :	$80,000
Joni Ortio	$80,000 (2)
Salary Remaining :	$80,000
Viktor Loov	$75,000 (2)
Salary Remaining :	$75,000
Peter Holland	$75,000 (3)
Salary Remaining :	$75,000
Jiri Sekac	$70,000 (3)
Salary Remaining :	$70,000
Marek Zagrapan	$65,000 (2)
Salary Remaining :	$65,000
Jordan Szwarz	$60,000 (1)
Salary Remaining :	$60,000
Ty Rattie	$55,000 (3)
Salary Remaining :	$55,000
Charles Hudon	$55,000 (2)
Salary Remaining :	$55,000
Sergey Tolchinsky	$50,000 (1)
Salary Remaining :	$50,000
Tobias Lindberg	$50,000 (1)
Salary Remaining :	$50,000
Tyler Lewington	$50,000 (1)
Salary Remaining :	$50,000
Jakub Vrana	$50,000 (2)
Salary Remaining :	$50,000
Adrian Kempe	$50,000 (2)
Salary Remaining :	$50,000
Dominic Turgeon	$50,000 (2)
Salary Remaining :	$50,000
Ryan MacInnis	$50,000 (2)
Salary Remaining :	$50,000
Jack Glover	$50,000 (2)
Salary Remaining :	$50,000
Kristers Gudlevskis	$50,000 (1)
Salary Remaining :	$50,000
Andrey Pedan	$50,000 (1)
Salary Remaining :	$50,000
Andrei Mironov	$50,000 (1)
Salary Remaining :	$50,000
Danton Heinen	$50,000 (2)
Salary Remaining :	$50,000
David Pastrnak	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	30
Salary Commitment
Year 12 : $2,030,000
Year 13 : $1,445,000
Year 14 : $445,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,892,500
Year 13 : $1,332,500
Year 14 : $365,000
Year 15 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Budweiser Coliseum
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $51 - 0 - 0.00%
Level 3:	2000 - $32 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $26 - 0 - 0.00%
Farm Level 2:	1000 - $9 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,840,000
Farm Players Total Salaries	$992,500
Coaches Total Salaries	$3,900,000
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 $53,467,435	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$2,467,435
Projected Bank Account	$2,467,435

Pro Players Salaries
Robert Nilsson	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Brad Boyes	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Alex Goligoski	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Michal Neuvirth	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Tyler Johnson	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Henrik Zetterberg	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Clarke MacArthur	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Jamie McBain	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Drew Fata	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Derek Boogaard	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Nick Palmieri	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Vladimir Mihalik	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Danny DeKeiser	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Marc Savard	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Dennis Wideman	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Jeremy Morin	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Steve Bernier	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Alex Stalock	$990,000 (2)
-Salary Remaining :	$990,000
Darren Helm	$990,000 (2)
-Salary Remaining :	$990,000
Connor Hellebyuk	$900,000 (4)
-Salary Remaining :	$900,000
James Wright	$900,000 (2)
-Salary Remaining :	$900,000
Lane MacDermid	$900,000 (1)
-Salary Remaining :	$900,000
Jordie Benn	$750,000 (1)
-Salary Remaining :	$750,000
J.T. Brown	$750,000 (1)
-Salary Remaining :	$750,000
Alex Hutchings	$750,000 (2)
-Salary Remaining :	$750,000
Taylor Aronson	$700,000 (2)
-Salary Remaining :	$700,000
Thomas DiPauli	$660,000 (2)
-Salary Remaining :	$660,000
Taylor Leier	$600,000 (2)
-Salary Remaining :	$600,000
Ryan Olsen	$600,000 (2)
-Salary Remaining :	$600,000
Colton Gillies	$550,000 (1)
-Salary Remaining :	$550,000
Jaedon Descheneau	$500,000 (2)
-Salary Remaining :	$500,000
Michael Prapavessis	$500,000 (2)
-Salary Remaining :	$500,000
Brandon Halverson	$500,000 (2)
-Salary Remaining :	$500,000
Phil Di Giuseppe	$400,000 (3)
-Salary Remaining :	$400,000
Jake Paterson	$400,000 (2)
-Salary Remaining :	$400,000
Total Pro Players	35
Salary Commitment
Year 12 : $60,840,000
Year 13 : $50,200,000
Year 14 : $35,300,000
Year 15 : $22,660,000
Salary Average Commitment
Year 12 : $56,640,000
Year 13 : $40,490,000
Year 14 : $27,300,000
Year 15 : $19,400,000
Salary Cap with 1 Way Contract
Year 12 : $60,840,000
Year 13 : $41,990,000
Year 14 : $28,300,000
Year 15 : $19,400,000

Farm Players Salaries
Cameron Schilling	$97,500 (1)
Salary Remaining :	$97,500
Jonathan Blum	$97,500 (3)
Salary Remaining :	$97,500
Robert Bortuzzo	$80,000 (1)
Salary Remaining :	$80,000
Dennis Everberg	$80,000 (2)
Salary Remaining :	$80,000
Taylor Beck	$80,000 (2)
Salary Remaining :	$80,000
Spencer Machacek	$80,000 (1)
Salary Remaining :	$80,000
Andrej Nestrasil	$65,000 (2)
Salary Remaining :	$65,000
Nick Shore	$60,000 (2)
Salary Remaining :	$60,000
Colton Sceviour	$60,000 (1)
Salary Remaining :	$60,000
Nick Pryor	$60,000 (1)
Salary Remaining :	$60,000
Aaron Palushaj	$60,000 (1)
Salary Remaining :	$60,000
Jake Muzzin	$50,000 (1)
Salary Remaining :	$50,000
Phil McRae	$50,000 (1)
Salary Remaining :	$50,000
Daultan Leveillé	$45,000 (1)
Salary Remaining :	$45,000
Jared Staal	$27,500 (1)
Salary Remaining :	$27,500
Total Farm Players	15
Salary Commitment
Year 12 : $992,500
Year 13 : $410,000
Year 14 : $140,000
Year 15 : $0
Salary Average Commitment
Year 12 : $922,500
Year 13 : $335,000
Year 14 : $90,000
Year 15 : $0

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	$57,310,000
Farm Players Total Salaries	$610,000
Coaches Total Salaries	$1,775,000
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 $51,005,642	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$5,642
Projected Bank Account	$5,642

Pro Players Salaries
Joe Thornton	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Brent Seabrook	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Tuukka Rask	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Joe Pavelski	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Patrick Sharp	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Jason Pominville	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Thomas Vanek	$2,800,000 (4)
-Salary Remaining :	$2,800,000
Blake Wheeler	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Ryan Suter	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ryan Getzlaf	$2,400,000 (4)
-Salary Remaining :	$2,400,000
Mikko Koivu	$2,400,000 (3)
-Salary Remaining :	$2,400,000
Victor Hedman	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Justin Faulk	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Ondrej Palat	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Patrick Marleau	$1,000,000 (2)
-Salary Remaining :	$1,000,000
T.J. Oshie	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Olli Maatta	$995,000 (2)
-Salary Remaining :	$995,000
Justin Falk	$995,000 (1)
-Salary Remaining :	$995,000
Shayne Gostisbehere	$900,000 (2)
-Salary Remaining :	$900,000
Trevor Lewis	$700,000 (1)
-Salary Remaining :	$700,000
Mike Smith	$650,000 (2)
-Salary Remaining :	$650,000
Joey Ryan	$625,000 (1)
-Salary Remaining :	$625,000
Mackenze Stewart	$500,000 (2)
-Salary Remaining :	$500,000
Jesper Pettersson	$500,000 (2)
-Salary Remaining :	$500,000
Emil Johansson	$500,000 (2)
-Salary Remaining :	$500,000
Austin Poganski	$500,000 (2)
-Salary Remaining :	$500,000
Zach Stepan	$475,000 (2)
-Salary Remaining :	$475,000
Benn Ferriero	$450,000 (1)
-Salary Remaining :	$450,000
David Wolf	$450,000 (1)
-Salary Remaining :	$450,000
Nikolay Prokhorkin	$375,000 (2)
-Salary Remaining :	$375,000
Vincent Dunn	$360,000 (3)
-Salary Remaining :	$360,000
Colby Cave	$360,000 (3)
-Salary Remaining :	$360,000
Austin Wuthrich	$350,000 (1)
-Salary Remaining :	$350,000
Peter Andersson	$350,000 (1)
-Salary Remaining :	$350,000
Jordan Weal	$325,000 (2)
-Salary Remaining :	$325,000
Jarrod Maidens	$300,000 (2)
-Salary Remaining :	$300,000
Artur Gavrus	$300,000 (2)
-Salary Remaining :	$300,000
Total Pro Players	37
Salary Commitment
Year 12 : $57,310,000
Year 13 : $33,145,000
Year 14 : $16,170,000
Year 15 : $11,700,000
Salary Average Commitment
Year 12 : $51,510,000
Year 13 : $29,940,000
Year 14 : $17,920,000
Year 15 : $14,700,000
Salary Cap with 1 Way Contract
Year 12 : $57,310,000
Year 13 : $30,440,000
Year 14 : $17,820,000
Year 15 : $14,700,000

Farm Players Salaries
Ryan Nugent-Hopkins	$130,000 (1)
Salary Remaining :	$130,000
Eric Fehr	$99,500 (1)
Salary Remaining :	$99,500
Josh Manson	$80,000 (3)
Salary Remaining :	$80,000
William Karlsson	$70,000 (2)
Salary Remaining :	$70,000
Derek Forbort	$60,000 (1)
Salary Remaining :	$60,000
Dany Roussin	$45,000 (2)
Salary Remaining :	$45,000
Jamie McGinn	$40,000 (3)
Salary Remaining :	$40,000
Gianluca Curcuruto	$30,000 (2)
Salary Remaining :	$30,000
Niklas Treutle	$28,000 (1)
Salary Remaining :	$28,000
Mikko Vainonen	$27,500 (3)
Salary Remaining :	$27,500
Total Farm Players	10
Salary Commitment
Year 12 : $610,000
Year 13 : $315,500
Year 14 : $172,000
Year 15 : $0
Salary Average Commitment
Year 12 : $559,000
Year 13 : $272,500
Year 14 : $137,500
Year 15 : $0

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	$53,500,000
Farm Players Total Salaries	$1,862,400
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 $63,516,843	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$12,516,843
Projected Bank Account	$12,516,843

Pro Players Salaries
Marian Gaborik	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Tyler Ennis	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Nazem Kadri	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Zach Parise	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Brad Richards	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Kristopher Letang	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Marek Svatos	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Anton Stralman	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Maxime Daigneault	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Josh Gorges	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Chad Larose	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Chris Stewart	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Michael Del Zotto	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Martin Samuelsson	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Matt Donovan	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Jamie Arniel	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Nick Bonino	$800,000 (2)
-Salary Remaining :	$800,000
Thomas McCollum	$750,000 (3)
-Salary Remaining :	$750,000
Ramzi Abid	$500,000 (1)
-Salary Remaining :	$500,000
Evgeny Artyukhin	$500,000 (1)
-Salary Remaining :	$500,000
Andrew MacDonald	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 12 : $53,500,000
Year 13 : $41,600,000
Year 14 : $21,750,000
Year 15 : $13,800,000
Salary Average Commitment
Year 12 : $52,950,000
Year 13 : $40,450,000
Year 14 : $18,950,000
Year 15 : $11,000,000
Salary Cap with 1 Way Contract
Year 12 : $53,500,000
Year 13 : $41,500,000
Year 14 : $19,200,000
Year 15 : $11,000,000

Farm Players Salaries
Thomas Hickey	$100,000 (1)
Salary Remaining :	$100,000
Jonathan Ferland	$99,900 (1)
Salary Remaining :	$99,900
Eric Tangradi	$95,000 (2)
Salary Remaining :	$95,000
Maxime Macenauer	$92,500 (1)
Salary Remaining :	$92,500
Calvin Pickard	$90,000 (1)
Salary Remaining :	$90,000
Cody Goloubef	$90,000 (1)
Salary Remaining :	$90,000
Matt Beleskey	$85,000 (1)
Salary Remaining :	$85,000
Ben Hutton	$80,000 (4)
Salary Remaining :	$80,000
Sven Baertschi	$80,000 (2)
Salary Remaining :	$80,000
Drayson Bowman	$80,000 (1)
Salary Remaining :	$80,000
Michael Sdao	$80,000 (1)
Salary Remaining :	$80,000
Logan Shaw	$80,000 (2)
Salary Remaining :	$80,000
Darren Dietz	$70,000 (1)
Salary Remaining :	$70,000
Joonas Donskoi	$70,000 (1)
Salary Remaining :	$70,000
Anton Lander	$70,000 (1)
Salary Remaining :	$70,000
Nick Moutrey	$50,000 (1)
Salary Remaining :	$50,000
Dalton Thrower	$50,000 (3)
Salary Remaining :	$50,000
Reid Boucher	$50,000 (2)
Salary Remaining :	$50,000
Robby Fabbri	$50,000 (2)
Salary Remaining :	$50,000
Cade Fairchild	$50,000 (1)
Salary Remaining :	$50,000
Cristiano Digiacinto	$50,000 (2)
Salary Remaining :	$50,000
Sam Bennett	$50,000 (2)
Salary Remaining :	$50,000
Valeri Nichushkin	$50,000 (1)
Salary Remaining :	$50,000
John Hayden	$50,000 (1)
Salary Remaining :	$50,000
Juuse Saros	$50,000 (1)
Salary Remaining :	$50,000
Robbie Russo	$50,000 (4)
Salary Remaining :	$50,000
Jonny Brodzinski	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 12 : $1,862,400
Year 13 : $689,000
Year 14 : $280,000
Year 15 : $300,000
Salary Average Commitment
Year 12 : $1,789,900
Year 13 : $610,000
Year 14 : $180,000
Year 15 : $130,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	The prudential Center
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	$56,995,000
Farm Players Total Salaries	$1,432,500
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 $58,397,498	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$7,397,498
Projected Bank Account	$7,397,498

Pro Players Salaries
Tobias Enstrom	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Shea Weber	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Travis Hamonic	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Pernell Karl Subban	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Antti Niemi	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Mike Richards	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Gilbert Brule	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Cody Hodgson	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Ladislav Smid	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Jaden Schwartz	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Rostislav Olesz	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Nikita Kucherov	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Marian Hossa	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Keith Kinkaid	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Kellan Lain	$1,600,000 (1)
-Salary Remaining :	$1,600,000
John Gibson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Tyler Bozak	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Brandon Burlon	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Anthony Stewart	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Tim Schaller	$995,000 (1)
-Salary Remaining :	$995,000
Chris Tierney	$900,000 (3)
-Salary Remaining :	$900,000
Carl Gunnarsson	$900,000 (1)
-Salary Remaining :	$900,000
Brandon Prust	$800,000 (1)
-Salary Remaining :	$800,000
Marc-André Bourdon	$700,000 (1)
-Salary Remaining :	$700,000
Brayden Point	$500,000 (2)
-Salary Remaining :	$500,000
Viktor Arvidsson	$500,000 (1)
-Salary Remaining :	$500,000
Igor Shesterkin	$500,000 (2)
-Salary Remaining :	$500,000
Anders Bjork	$500,000 (2)
-Salary Remaining :	$500,000
Brett Lernout	$500,000 (2)
-Salary Remaining :	$500,000
Daniel Zaar	$500,000 (3)
-Salary Remaining :	$500,000
Dylan Larkin	$500,000 (2)
-Salary Remaining :	$500,000
Nikolaj Ehlers	$500,000 (2)
-Salary Remaining :	$500,000
Nicolas Aube-Kubel	$500,000 (2)
-Salary Remaining :	$500,000
Hunter Smith	$500,000 (2)
-Salary Remaining :	$500,000
Jack Campbell	$400,000 (1)
-Salary Remaining :	$400,000
Total Pro Players	35
Salary Commitment
Year 12 : $56,995,000
Year 13 : $31,600,000
Year 14 : $21,850,000
Year 15 : $9,500,000
Salary Average Commitment
Year 12 : $54,195,000
Year 13 : $28,400,000
Year 14 : $15,150,000
Year 15 : $6,500,000
Salary Cap with 1 Way Contract
Year 12 : $56,995,000
Year 13 : $29,150,000
Year 14 : $15,650,000
Year 15 : $6,500,000

Farm Players Salaries
Jason Zucker	$110,000 (1)
Salary Remaining :	$110,000
Garret Sparks	$100,000 (3)
Salary Remaining :	$100,000
Tobias Rieder	$90,000 (2)
Salary Remaining :	$90,000
Jordan Caron	$87,500 (1)
Salary Remaining :	$87,500
Christian Thomas	$80,000 (1)
Salary Remaining :	$80,000
Andrew O'Brien	$70,000 (1)
Salary Remaining :	$70,000
Louis Leblanc	$70,000 (2)
Salary Remaining :	$70,000
Brett Ritchie	$65,000 (2)
Salary Remaining :	$65,000
Mikko Lehtonen	$60,000 (1)
Salary Remaining :	$60,000
Cole Cassels	$50,000 (1)
Salary Remaining :	$50,000
Jeremy Gregoire	$50,000 (1)
Salary Remaining :	$50,000
Stephen Harper	$50,000 (1)
Salary Remaining :	$50,000
Andreas Johnsson	$50,000 (1)
Salary Remaining :	$50,000
Emil Djuse	$50,000 (1)
Salary Remaining :	$50,000
Frederik Gauthier	$50,000 (1)
Salary Remaining :	$50,000
Samuel Morin	$50,000 (1)
Salary Remaining :	$50,000
Will Butcher	$50,000 (1)
Salary Remaining :	$50,000
Valentin Zykov	$50,000 (1)
Salary Remaining :	$50,000
Artturi Lehkonen	$50,000 (1)
Salary Remaining :	$50,000
Gustav Olofsson	$50,000 (1)
Salary Remaining :	$50,000
Connor Hurley	$50,000 (1)
Salary Remaining :	$50,000
Chris Bigras	$50,000 (1)
Salary Remaining :	$50,000
Eric Comrie	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	23
Salary Commitment
Year 12 : $1,432,500
Year 13 : $350,000
Year 14 : $100,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,305,000
Year 13 : $300,000
Year 14 : $100,000
Year 15 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Metal Center
Level 1:	6000 - $91 - 0 - 0.00%
Level 2:	5000 - $57 - 0 - 0.00%
Level 3:	2000 - $37 - 0 - 0.00%
Level 4:	4000 - $27 - 0 - 0.00%
Luxury :	1000 - $162 - 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	$52,650,000
Farm Players Total Salaries	$2,030,000
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 $83,579,965	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$32,579,965
Projected Bank Account	$32,579,965

Pro Players Salaries
Eric Staal	$7,000,000 (2)
-Salary Remaining :	$7,000,000
David Backes	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Alexander Semin	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Erik Johnson	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Pekka Rinne	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Brad Marchand	$3,250,000 (4)
-Salary Remaining :	$3,250,000
Jordin Tootoo	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Patrik Berglund	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Sami Vatanen	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Steve Eminger	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Derek Meech	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Colin Wilson	$2,200,000 (3)
-Salary Remaining :	$2,200,000
Brendan Mikkelson	$1,100,000 (2)
-Salary Remaining :	$1,100,000
David Ullstrom	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Mikhail Grabovski	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Steve Regier	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Colby Robak	$950,000 (2)
-Salary Remaining :	$950,000
Kyle Palmieri	$950,000 (2)
-Salary Remaining :	$950,000
Vladimir Zharkov	$850,000 (2)
-Salary Remaining :	$850,000
Jonas Gustavsson	$800,000 (1)
-Salary Remaining :	$800,000
Peter Prucha	$500,000 (1)
-Salary Remaining :	$500,000
Tim Ramholt	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 12 : $52,650,000
Year 13 : $39,350,000
Year 14 : $22,300,000
Year 15 : $6,100,000
Salary Average Commitment
Year 12 : $51,425,000
Year 13 : $37,925,000
Year 14 : $18,450,000
Year 15 : $4,250,000
Salary Cap with 1 Way Contract
Year 12 : $52,650,000
Year 13 : $38,850,000
Year 14 : $18,950,000
Year 15 : $4,250,000

Farm Players Salaries
Christopher Gibson	$95,000 (2)
Salary Remaining :	$95,000
David Savard	$90,000 (2)
Salary Remaining :	$90,000
Esa Lindell	$87,500 (3)
Salary Remaining :	$87,500
Tanner Pearson	$85,000 (3)
Salary Remaining :	$85,000
Victor Rask	$85,000 (3)
Salary Remaining :	$85,000
Vladimir Sobotka	$85,000 (1)
Salary Remaining :	$85,000
Anders Lee	$80,000 (3)
Salary Remaining :	$80,000
Bryan Rust	$75,000 (2)
Salary Remaining :	$75,000
Christian Folin	$72,500 (1)
Salary Remaining :	$72,500
Michael Hutchinson	$70,000 (2)
Salary Remaining :	$70,000
Ryan Spooner	$70,000 (1)
Salary Remaining :	$70,000
Matthew Nieto	$70,000 (3)
Salary Remaining :	$70,000
Mathieu Brodeur	$65,000 (2)
Salary Remaining :	$65,000
Greg Pateryn	$65,000 (2)
Salary Remaining :	$65,000
Matt Kassian	$60,000 (1)
Salary Remaining :	$60,000
Philip Varone	$60,000 (2)
Salary Remaining :	$60,000
Chris Brown	$55,000 (2)
Salary Remaining :	$55,000
Petteri Lindbohm	$55,000 (4)
Salary Remaining :	$55,000
Trevor Carrick	$55,000 (4)
Salary Remaining :	$55,000
Tyler Shattock	$50,000 (2)
Salary Remaining :	$50,000
Frank Corrado	$50,000 (3)
Salary Remaining :	$50,000
Eric Karlsson	$50,000 (3)
Salary Remaining :	$50,000
Vladislav Kamenev	$50,000 (2)
Salary Remaining :	$50,000
Ryan Donato	$50,000 (2)
Salary Remaining :	$50,000
Dominik Masin	$50,000 (2)
Salary Remaining :	$50,000
Nathan Lieuwen	$50,000 (1)
Salary Remaining :	$50,000
Brandon Hickey	$50,000 (2)
Salary Remaining :	$50,000
Peter Cehlarik	$50,000 (1)
Salary Remaining :	$50,000
Vitek Vanecek	$50,000 (2)
Salary Remaining :	$50,000
John Gilmour	$50,000 (1)
Salary Remaining :	$50,000
Kevin Labanc	$50,000 (2)
Salary Remaining :	$50,000
Oliver Bjorkstrand	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	32
Salary Commitment
Year 12 : $2,030,000
Year 13 : $1,652,500
Year 14 : $750,000
Year 15 : $120,000
Salary Average Commitment
Year 12 : $1,962,500
Year 13 : $1,497,500
Year 14 : $612,500
Year 15 : $110,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $34 - 0 - 0.00%
Farm Level 2:	1000 - $19 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,349,999
Farm Players Total Salaries	$1,297,500
Coaches Total Salaries	$3,000,000
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 $84,903,824	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$33,903,824
Projected Bank Account	$33,903,824

Pro Players Salaries
Oliver Ekman-Larsson	$5,900,000 (4)
-Salary Remaining :	$5,900,000
Jakub Voracek	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Drew Miller	$4,250,000 (4)
-Salary Remaining :	$4,250,000
Jeff Carter	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Cory Schneider	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jeff Woywitka	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Jonathan Ericsson	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Steve Mason	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Matt Smaby	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Loui Eriksson	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Kyle Wellwood	$2,200,000 (3)
-Salary Remaining :	$2,200,000
J.T. Miller	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Chris Mcallister	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Matthew Lombardi	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Marcus Kruger	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Brian Lashoff	$1,300,000 (3)
-Salary Remaining :	$1,300,000
Nathan Beaulieu	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Mats Zuccarello	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Victor Bartley	$999,999 (1)
-Salary Remaining :	$999,999
Jeff Petry	$900,000 (4)
-Salary Remaining :	$900,000
Tomas Kubalik	$850,000 (4)
-Salary Remaining :	$850,000
Oscar Sundqvist	$800,000 (4)
-Salary Remaining :	$800,000
Erik Nystrom	$600,000 (4)
-Salary Remaining :	$600,000
Cristoval Nieves	$600,000 (4)
-Salary Remaining :	$600,000
Colton Sissons	$600,000 (4)
-Salary Remaining :	$600,000
Ilya Sorokin	$500,000 (2)
-Salary Remaining :	$500,000
Anthony Angello	$500,000 (2)
-Salary Remaining :	$500,000
Chase De Leo	$500,000 (2)
-Salary Remaining :	$500,000
Chrstian Dvorak	$500,000 (2)
-Salary Remaining :	$500,000
Brendan Leipsic	$500,000 (4)
-Salary Remaining :	$500,000
Justin Kirkland	$500,000 (2)
-Salary Remaining :	$500,000
Devon Teows	$500,000 (2)
-Salary Remaining :	$500,000
Jake Dotchin	$400,000 (1)
-Salary Remaining :	$400,000
Total Pro Players	33
Salary Commitment
Year 12 : $60,349,999
Year 13 : $42,750,000
Year 14 : $37,950,000
Year 15 : $27,150,000
Salary Average Commitment
Year 12 : $56,699,999
Year 13 : $41,300,000
Year 14 : $35,300,000
Year 15 : $25,500,000
Salary Cap with 1 Way Contract
Year 12 : $60,349,999
Year 13 : $41,700,000
Year 14 : $35,750,000
Year 15 : $25,500,000

Farm Players Salaries
Brock Nelson	$120,000 (2)
Salary Remaining :	$120,000
Jimmy Hayes	$95,000 (3)
Salary Remaining :	$95,000
Garnet Hathaway	$85,000 (3)
Salary Remaining :	$85,000
Michael Bournival	$80,000 (2)
Salary Remaining :	$80,000
Calle Jarnkrok	$80,000 (2)
Salary Remaining :	$80,000
Andreas Martinsen	$62,500 (3)
Salary Remaining :	$62,500
Dylan Olsen	$60,000 (3)
Salary Remaining :	$60,000
Reid McNeill	$55,000 (3)
Salary Remaining :	$55,000
Nick Sorensen	$50,000 (1)
Salary Remaining :	$50,000
Morgan Klimchuk	$50,000 (1)
Salary Remaining :	$50,000
Laurent Dauphin	$50,000 (1)
Salary Remaining :	$50,000
Blake Heinrich	$50,000 (1)
Salary Remaining :	$50,000
Dustin Jeffrey	$50,000 (3)
Salary Remaining :	$50,000
Ryan Hartman	$50,000 (1)
Salary Remaining :	$50,000
Mark Visentin	$50,000 (2)
Salary Remaining :	$50,000
Anton Forsberg	$50,000 (3)
Salary Remaining :	$50,000
Rinat Valiev	$50,000 (1)
Salary Remaining :	$50,000
Zachary Fucale	$50,000 (1)
Salary Remaining :	$50,000
Scott Wedgewood	$40,000 (2)
Salary Remaining :	$40,000
Jason Kasdorf	$40,000 (3)
Salary Remaining :	$40,000
Brenden Kichton	$40,000 (3)
Salary Remaining :	$40,000
Mark Alt	$40,000 (3)
Salary Remaining :	$40,000
Total Farm Players	22
Salary Commitment
Year 12 : $1,297,500
Year 13 : $1,037,000
Year 14 : $632,500
Year 15 : $0
Salary Average Commitment
Year 12 : $1,177,500
Year 13 : $827,500
Year 14 : $557,500
Year 15 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	Duff Garden
Level 1:	6000 - $93 - 0 - 0.00%
Level 2:	5000 - $59 - 0 - 0.00%
Level 3:	2000 - $39 - 0 - 0.00%
Level 4:	4000 - $27 - 0 - 0.00%
Luxury :	1000 - $160 - 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	$50,000,000
Farm Players Total Salaries	$2,370,000
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 $84,988,636	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$33,988,636
Projected Bank Account	$33,988,636

Pro Players Salaries
Ilya Kovalchuk	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Michael Frolik	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Andrei Loktionov	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Tim Connolly	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Robin Lehner	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Zach Bogosian	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Michael Kostka	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Zack Kassian	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Chris Campoli	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Mathew Dumba	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Chris Higgins	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Jared Cowen	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Vincent Lecavalier	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Scottie Upshall	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Jakub Kindl	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Alex Tanguay	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Patrice Cormier	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Matt Hackett	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Brad Richardson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brandon Bollig	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	20
Salary Commitment
Year 12 : $50,000,000
Year 13 : $17,200,000
Year 14 : $12,000,000
Year 15 : $0
Salary Average Commitment
Year 12 : $54,995,000
Year 13 : $25,600,000
Year 14 : $12,500,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $50,000,000
Year 13 : $18,200,000
Year 14 : $12,500,000
Year 15 : $0

Farm Players Salaries
Michael Stone	$85,000 (2)
Salary Remaining :	$85,000
Blake Pietila	$80,000 (3)
Salary Remaining :	$80,000
Alexandre Grenier	$80,000 (3)
Salary Remaining :	$80,000
Martin Hanzal	$80,000 (1)
Salary Remaining :	$80,000
Laurent Brossoit	$75,000 (3)
Salary Remaining :	$75,000
Max Friberg	$70,000 (3)
Salary Remaining :	$70,000
Jamie Oleksiak	$70,000 (2)
Salary Remaining :	$70,000
Sergei Plotnikov	$65,000 (2)
Salary Remaining :	$65,000
Kyle Rau	$60,000 (3)
Salary Remaining :	$60,000
Joe Morrow	$55,000 (3)
Salary Remaining :	$55,000
Zachary Sanford	$50,000 (1)
Salary Remaining :	$50,000
Jyrki Jokipakka	$50,000 (1)
Salary Remaining :	$50,000
Remi Elie	$50,000 (1)
Salary Remaining :	$50,000
Sean Monahan	$50,000 (1)
Salary Remaining :	$50,000
Thomas Spelling	$50,000 (4)
Salary Remaining :	$50,000
Mackenzie MacEachern	$50,000 (1)
Salary Remaining :	$50,000
Angelo Esposito	$50,000 (1)
Salary Remaining :	$50,000
Tommy Vannelli	$50,000 (1)
Salary Remaining :	$50,000
Scott Timmins	$50,000 (1)
Salary Remaining :	$50,000
Christophe Lalancette	$50,000 (1)
Salary Remaining :	$50,000
Matt Grzelcyk	$50,000 (1)
Salary Remaining :	$50,000
Klas Dahlbeck	$50,000 (1)
Salary Remaining :	$50,000
Charles-Olivier Roussel	$50,000 (1)
Salary Remaining :	$50,000
Kyle Pettit	$50,000 (2)
Salary Remaining :	$50,000
Dylan Sadowy	$50,000 (2)
Salary Remaining :	$50,000
Vaclav Karabacek	$50,000 (2)
Salary Remaining :	$50,000
Fredrik Olofsson	$50,000 (2)
Salary Remaining :	$50,000
Nolan Vesey	$50,000 (2)
Salary Remaining :	$50,000
Sami Aittokallio	$50,000 (1)
Salary Remaining :	$50,000
Jeremy Smith	$50,000 (1)
Salary Remaining :	$50,000
Ebbe Siönäs	$50,000 (1)
Salary Remaining :	$50,000
Jeffrey Foss	$50,000 (1)
Salary Remaining :	$50,000
Anton Karlsson	$50,000 (2)
Salary Remaining :	$50,000
Pavel Kraskovsky	$50,000 (2)
Salary Remaining :	$50,000
Louis Belpedio	$50,000 (2)
Salary Remaining :	$50,000
Nikita Tryamkin	$50,000 (2)
Salary Remaining :	$50,000
Nicolas Deschamps	$50,000 (1)
Salary Remaining :	$50,000
Kaapo Kahkonen	$50,000 (2)
Salary Remaining :	$50,000
James Livingstone	$50,000 (1)
Salary Remaining :	$50,000
Joonas Lyytinen	$50,000 (2)
Salary Remaining :	$50,000
Cameron Darcy	$50,000 (2)
Salary Remaining :	$50,000
Anton Lindholm	$50,000 (2)
Salary Remaining :	$50,000
Jacob Lagacé	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	43
Salary Commitment
Year 12 : $2,370,000
Year 13 : $1,420,000
Year 14 : $569,000
Year 15 : $50,000
Salary Average Commitment
Year 12 : $2,315,000
Year 13 : $1,270,000
Year 14 : $415,000
Year 15 : $50,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $29 - 0 - 0.00%
Luxury :	1000 - $175 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $28 - 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	$51,150,000
Farm Players Total Salaries	$1,616,000
Coaches Total Salaries	$3,450,000
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 $56,389,382	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$5,389,382
Projected Bank Account	$5,389,382

Pro Players Salaries
Derek Roy	$4,750,000 (2)
-Salary Remaining :	$4,750,000
Derek Stepan	$4,250,000 (4)
-Salary Remaining :	$4,250,000
Jonathan Bernier	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Kari Lehtonen	$3,650,000 (2)
-Salary Remaining :	$3,650,000
Tyler Myers	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Marco Scandella	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Nino Niederreiter	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Marcus Johansson	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Erik Haula	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Eric Gelinas	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Evgeny Dadonov	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Joe Colborne	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Jacob Trouba	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Kevin Hayes	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jaccob Slavin	$950,000 (4)
-Salary Remaining :	$950,000
Ronalds Kenins	$950,000 (1)
-Salary Remaining :	$950,000
Jared Spurgeon	$950,000 (1)
-Salary Remaining :	$950,000
Michael Matheson	$900,000 (4)
-Salary Remaining :	$900,000
Jordan Martinook	$650,000 (3)
-Salary Remaining :	$650,000
A.J. Jenks	$600,000 (1)
-Salary Remaining :	$600,000
Brendan Gaunce	$500,000 (3)
-Salary Remaining :	$500,000
William Lagesson	$500,000 (2)
-Salary Remaining :	$500,000
Ryan Collins	$500,000 (2)
-Salary Remaining :	$500,000
Collin Miller	$500,000 (3)
-Salary Remaining :	$500,000
Nathan Walker	$500,000 (2)
-Salary Remaining :	$500,000
Vince Hinostroza	$500,000 (3)
-Salary Remaining :	$500,000
Nikolay Goldobin	$500,000 (2)
-Salary Remaining :	$500,000
Elvis Merzlikins	$500,000 (2)
-Salary Remaining :	$500,000
Jayce Hawryluk	$500,000 (2)
-Salary Remaining :	$500,000
Brandon Montour	$500,000 (2)
-Salary Remaining :	$500,000
Ludwig Bystrom	$400,000 (3)
-Salary Remaining :	$400,000
Fredrik Claesson	$400,000 (1)
-Salary Remaining :	$400,000
Matthew Benning	$400,000 (3)
-Salary Remaining :	$400,000
Alan Quine	$350,000 (2)
-Salary Remaining :	$350,000
Travis Boyd	$350,000 (1)
-Salary Remaining :	$350,000
Total Pro Players	35
Salary Commitment
Year 12 : $51,150,000
Year 13 : $45,800,000
Year 14 : $35,225,000
Year 15 : $21,900,000
Salary Average Commitment
Year 12 : $48,000,000
Year 13 : $39,900,000
Year 14 : $26,300,000
Year 15 : $15,350,000
Salary Cap with 1 Way Contract
Year 12 : $51,150,000
Year 13 : $41,100,000
Year 14 : $27,100,000
Year 15 : $15,350,000

Farm Players Salaries
Oscar Klefbom	$130,000 (1)
Salary Remaining :	$130,000
Tomas Kundratek	$97,500 (1)
Salary Remaining :	$97,500
Josh Bailey	$95,000 (1)
Salary Remaining :	$95,000
Jonathan Huberdeau	$90,000 (1)
Salary Remaining :	$90,000
Noel Acciari	$90,000 (2)
Salary Remaining :	$90,000
Brandon Saad	$85,000 (3)
Salary Remaining :	$85,000
Boone Jenner	$85,000 (3)
Salary Remaining :	$85,000
Linden Vey	$75,000 (2)
Salary Remaining :	$75,000
Brett Connolly	$68,500 (1)
Salary Remaining :	$68,500
Eamon McAdam	$65,000 (1)
Salary Remaining :	$65,000
Barclay Goodrow	$60,000 (1)
Salary Remaining :	$60,000
Nicklas Jensen	$55,000 (3)
Salary Remaining :	$55,000
Miro Aaltonen	$50,000 (1)
Salary Remaining :	$50,000
Curtis Valk	$50,000 (1)
Salary Remaining :	$50,000
Zach Nastasiuk	$50,000 (1)
Salary Remaining :	$50,000
Anton Blidh	$50,000 (1)
Salary Remaining :	$50,000
Nicolas Petan	$50,000 (1)
Salary Remaining :	$50,000
Philippe Desrosiers	$50,000 (1)
Salary Remaining :	$50,000
Pavel Buchnevich	$50,000 (1)
Salary Remaining :	$50,000
Anthony Louis	$50,000 (1)
Salary Remaining :	$50,000
Trevor Moore	$50,000 (1)
Salary Remaining :	$50,000
Ville Husso	$50,000 (1)
Salary Remaining :	$50,000
Scott Wilson	$45,000 (1)
Salary Remaining :	$45,000
Magnus Hellberg	$40,000 (1)
Salary Remaining :	$40,000
David Shields	$35,000 (1)
Salary Remaining :	$35,000
Total Farm Players	25
Salary Commitment
Year 12 : $1,616,000
Year 13 : $425,000
Year 14 : $275,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,527,500
Year 13 : $360,000
Year 14 : $205,000
Year 15 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 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 - $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	$50,275,000
Farm Players Total Salaries	$2,083,500
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 $54,741,363	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$3,741,363
Projected Bank Account	$3,741,363

Pro Players Salaries
Claude Giroux	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Anze Kopitar	$6,375,000 (1)
-Salary Remaining :	$6,375,000
Tyler Seguin	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Brent Burns	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Johnny Gaudreau	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Jon Merrill	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Tyler Cuma	$2,750,000 (4)
-Salary Remaining :	$2,750,000
Matt Stajan	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Maxim Afinogenov	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Brenden Morrow	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Simon Gagné	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Matt Martin	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Tyler Toffoli	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Radko Gudas	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Ryan Callahan	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Dan Hamhuis	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Martin Jones	$900,000 (1)
-Salary Remaining :	$900,000
Philipp Grubauer	$700,000 (2)
-Salary Remaining :	$700,000
Brian McGrattan	$500,000 (1)
-Salary Remaining :	$500,000
Darroll Powe	$500,000 (1)
-Salary Remaining :	$500,000
Darnell Nurse	$500,000 (1)
-Salary Remaining :	$500,000
Rasmus Ristolainen	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 12 : $50,275,000
Year 13 : $30,750,000
Year 14 : $16,250,000
Year 15 : $10,750,000
Salary Average Commitment
Year 12 : $48,975,000
Year 13 : $29,500,000
Year 14 : $16,250,000
Year 15 : $10,750,000
Salary Cap with 1 Way Contract
Year 12 : $50,275,000
Year 13 : $29,700,000
Year 14 : $16,000,000
Year 15 : $10,750,000

Farm Players Salaries
Peter Worrell	$99,500 (1)
Salary Remaining :	$99,500
Zach Trotman	$99,500 (2)
Salary Remaining :	$99,500
Mark Stone	$99,500 (3)
Salary Remaining :	$99,500
Stephane Robidas	$90,000 (1)
Salary Remaining :	$90,000
Jason Missiaen	$90,000 (2)
Salary Remaining :	$90,000
Keith Yandle	$90,000 (1)
Salary Remaining :	$90,000
Seth Helgeson	$80,000 (1)
Salary Remaining :	$80,000
Zac Leslie	$80,000 (3)
Salary Remaining :	$80,000
Damon Severson	$80,000 (4)
Salary Remaining :	$80,000
Brock McGinn	$75,000 (4)
Salary Remaining :	$75,000
Mike Hoffman	$75,000 (1)
Salary Remaining :	$75,000
Tom Wilson	$75,000 (4)
Salary Remaining :	$75,000
Nicolas Deslauriers	$60,000 (3)
Salary Remaining :	$60,000
Joel Vermin	$50,000 (1)
Salary Remaining :	$50,000
Christoph Bertschy	$50,000 (3)
Salary Remaining :	$50,000
JC Lipon	$50,000 (1)
Salary Remaining :	$50,000
Sven Andrighetto	$50,000 (1)
Salary Remaining :	$50,000
Brendan Lemieux	$50,000 (2)
Salary Remaining :	$50,000
Lucas Wallmarkk	$50,000 (2)
Salary Remaining :	$50,000
Mike Amadio	$50,000 (2)
Salary Remaining :	$50,000
Gustav Forsling	$50,000 (2)
Salary Remaining :	$50,000
Antti Raanta	$50,000 (1)
Salary Remaining :	$50,000
Alex Nedeljkovic	$50,000 (2)
Salary Remaining :	$50,000
Michael Bunting	$50,000 (2)
Salary Remaining :	$50,000
C.J Suess	$50,000 (2)
Salary Remaining :	$50,000
Josh Morrissey	$50,000 (1)
Salary Remaining :	$50,000
Elias Lindholm	$50,000 (1)
Salary Remaining :	$50,000
Nikita Zadorov	$50,000 (1)
Salary Remaining :	$50,000
Robert Hagg	$50,000 (1)
Salary Remaining :	$50,000
Aleksander Barkov	$50,000 (1)
Salary Remaining :	$50,000
Anthony Peluso	$50,000 (1)
Salary Remaining :	$50,000
Max Domi	$50,000 (1)
Salary Remaining :	$50,000
Joe Labate	$40,000 (3)
Salary Remaining :	$40,000
Total Farm Players	33
Salary Commitment
Year 12 : $2,083,500
Year 13 : $1,241,500
Year 14 : $862,400
Year 15 : $575,000
Salary Average Commitment
Year 12 : $2,023,500
Year 13 : $1,079,000
Year 14 : $549,500
Year 15 : $230,000

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	$43,355,000
Farm Players Total Salaries	$1,175,000
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 $59,235,530	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$8,235,530
Projected Bank Account	$8,235,530

Pro Players Salaries
John Carlson	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Kris Versteeg	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Jeff Schultz	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Justin Schultz	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Andy Rogers	$2,750,000 (4)
-Salary Remaining :	$2,750,000
Daniel Carcillo	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Jaroslav Halak	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Gabriel Landeskog	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Jordan Nolan	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Brandon Sutter	$1,700,000 (4)
-Salary Remaining :	$1,700,000
Jack Skille	$1,350,000 (2)
-Salary Remaining :	$1,350,000
Theo Peckham	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Pierre-Luc Létourneau	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jason Akeson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Rickard Rakell	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Mikael Backlund	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mika Zibanejad	$955,000 (2)
-Salary Remaining :	$955,000
Matt Tennyson	$900,000 (2)
-Salary Remaining :	$900,000
Tyler Randell	$775,000 (2)
-Salary Remaining :	$775,000
Andrew Hammond	$750,000 (1)
-Salary Remaining :	$750,000
Freddie Hamilton	$550,000 (1)
-Salary Remaining :	$550,000
Tyler Brenner	$550,000 (1)
-Salary Remaining :	$550,000
Colby Cohen	$425,000 (1)
-Salary Remaining :	$425,000
Total Pro Players	23
Salary Commitment
Year 12 : $43,355,000
Year 13 : $22,750,000
Year 14 : $21,500,000
Year 15 : $11,750,000
Salary Average Commitment
Year 12 : $38,400,000
Year 13 : $17,900,000
Year 14 : $14,700,000
Year 15 : $9,950,000
Salary Cap with 1 Way Contract
Year 12 : $43,355,000
Year 13 : $19,930,000
Year 14 : $15,950,000
Year 15 : $9,950,000

Farm Players Salaries
Brandon McMillan	$80,000 (2)
Salary Remaining :	$80,000
Michael Chaput	$60,000 (2)
Salary Remaining :	$60,000
Carl Dahlstrom	$50,000 (1)
Salary Remaining :	$50,000
Corey Tropp	$50,000 (1)
Salary Remaining :	$50,000
Jacob De La Rose	$50,000 (1)
Salary Remaining :	$50,000
John Draeger	$50,000 (3)
Salary Remaining :	$50,000
Connor Clifton	$50,000 (1)
Salary Remaining :	$50,000
Dwight King	$50,000 (1)
Salary Remaining :	$50,000
Wiley Sherman	$50,000 (1)
Salary Remaining :	$50,000
William Nylander	$50,000 (2)
Salary Remaining :	$50,000
Keegan Iverson	$50,000 (2)
Salary Remaining :	$50,000
Jeff Frazee	$50,000 (1)
Salary Remaining :	$50,000
Thatcher Demko	$50,000 (2)
Salary Remaining :	$50,000
Axel Holmstrom	$50,000 (2)
Salary Remaining :	$50,000
Travis Sanheim	$50,000 (2)
Salary Remaining :	$50,000
Eric Gustafsson	$50,000 (3)
Salary Remaining :	$50,000
Bobby Farnham	$47,500 (1)
Salary Remaining :	$47,500
Eric Mestery	$42,500 (1)
Salary Remaining :	$42,500
Francois Tremblay	$40,000 (1)
Salary Remaining :	$40,000
Mitch Callahan	$40,000 (3)
Salary Remaining :	$40,000
Anthony Nigro	$37,500 (1)
Salary Remaining :	$37,500
Mike Halmo	$32,500 (1)
Salary Remaining :	$32,500
Max McCormick	$32,500 (3)
Salary Remaining :	$32,500
Joseph Cramarossa	$32,500 (1)
Salary Remaining :	$32,500
Dalton Smith	$30,000 (2)
Salary Remaining :	$30,000
Total Farm Players	25
Salary Commitment
Year 12 : $1,175,000
Year 13 : $612,500
Year 14 : $182,500
Year 15 : $0
Salary Average Commitment
Year 12 : $1,090,000
Year 13 : $555,000
Year 14 : $167,500
Year 15 : $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	$58,565,000
Farm Players Total Salaries	$1,250,000
Coaches Total Salaries	$6,300,000
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 $99,788,950	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$48,788,950
Projected Bank Account	$48,788,950

Pro Players Salaries
Patrick Kane	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Kevin Shattenkirk	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Jordan Staal	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Marc-André Fleury	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Taylor Hall	$3,500,000 (2)
-Salary Remaining :	$3,500,000
John Klingberg	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Braydon Coburn	$2,675,000 (3)
-Salary Remaining :	$2,675,000
Ryan Parent	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Taylor Chorney	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Marc-Édouard Vlasic	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Tyler Weiman	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Fabian Brunnstrom	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Ben Smith	$1,800,000 (4)
-Salary Remaining :	$1,800,000
Brayden Schenn	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Alex Killorn	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Mark Scheifele	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Eric Nystrom	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nate Thompson	$995,000 (1)
-Salary Remaining :	$995,000
Zac Dalpe	$995,000 (1)
-Salary Remaining :	$995,000
Jimmy Vesey	$850,000 (2)
-Salary Remaining :	$850,000
Blake Comeau	$750,000 (1)
-Salary Remaining :	$750,000
Paul Ladue	$750,000 (2)
-Salary Remaining :	$750,000
Malcolm Subban	$600,000 (3)
-Salary Remaining :	$600,000
Tyson Sexsmith	$600,000 (1)
-Salary Remaining :	$600,000
Josh Andrerson	$550,000 (4)
-Salary Remaining :	$550,000
Kasperi Kapanen	$500,000 (2)
-Salary Remaining :	$500,000
Nick Ritchie	$500,000 (2)
-Salary Remaining :	$500,000
Brycen Martin	$500,000 (1)
-Salary Remaining :	$500,000
Rinat Valievv	$500,000 (2)
-Salary Remaining :	$500,000
Roland McKeown	$500,000 (2)
-Salary Remaining :	$500,000
Jaden Lindo	$500,000 (1)
-Salary Remaining :	$500,000
Mitchell Moroz	$500,000 (1)
-Salary Remaining :	$500,000
Conner Bleackley	$500,000 (1)
-Salary Remaining :	$500,000
Jamie Phillips	$500,000 (2)
-Salary Remaining :	$500,000
Aaron Ekblad	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	35
Salary Commitment
Year 12 : $58,565,000
Year 13 : $46,725,000
Year 14 : $36,225,000
Year 15 : $13,650,000
Salary Average Commitment
Year 12 : $54,165,000
Year 13 : $40,675,000
Year 14 : $29,825,000
Year 15 : $12,850,000
Salary Cap with 1 Way Contract
Year 12 : $58,565,000
Year 13 : $43,425,000
Year 14 : $31,325,000
Year 15 : $12,850,000

Farm Players Salaries
Dmitry Sinitsyn	$100,000 (2)
Salary Remaining :	$100,000
Calvin de Haan	$90,000 (1)
Salary Remaining :	$90,000
Beau Bennett	$85,000 (2)
Salary Remaining :	$85,000
Tom Kuhnhackl	$70,000 (2)
Salary Remaining :	$70,000
Luca Sbisa	$65,000 (1)
Salary Remaining :	$65,000
Shane Prince	$65,000 (2)
Salary Remaining :	$65,000
Iiro Pakarinen	$60,000 (3)
Salary Remaining :	$60,000
Tim Erixon	$60,000 (1)
Salary Remaining :	$60,000
Jesse Graham	$60,000 (2)
Salary Remaining :	$60,000
Johan Larsson	$60,000 (2)
Salary Remaining :	$60,000
Lucas Lessio	$55,000 (3)
Salary Remaining :	$55,000
Jordan Schroeder	$55,000 (2)
Salary Remaining :	$55,000
Jeff Corbett	$50,000 (1)
Salary Remaining :	$50,000
Bo Horvat	$50,000 (1)
Salary Remaining :	$50,000
Henri Ikonen	$50,000 (3)
Salary Remaining :	$50,000
Anthony Mantha	$50,000 (1)
Salary Remaining :	$50,000
Justin Bailey	$50,000 (1)
Salary Remaining :	$50,000
Andre Burakovsky	$50,000 (1)
Salary Remaining :	$50,000
Jake Guentzel	$50,000 (1)
Salary Remaining :	$50,000
Jacob Josefson	$40,000 (3)
Salary Remaining :	$40,000
Rocco Grimaldi	$35,000 (3)
Salary Remaining :	$35,000
Total Farm Players	21
Salary Commitment
Year 12 : $1,250,000
Year 13 : $757,500
Year 14 : $260,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,172,500
Year 13 : $712,500
Year 14 : $232,500
Year 15 : $0

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	$45,325,000
Farm Players Total Salaries	$1,032,500
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 $65,685,371	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$14,685,371
Projected Bank Account	$14,685,371

Pro Players Salaries
Jonathan Quick	$3,800,000 (4)
-Salary Remaining :	$3,800,000
Fedor Tyutin	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Jay Bouwmeester	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Vladimir Tarasenko	$3,500,000 (2)
-Salary Remaining :	$3,500,000
R.J. Umberger	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Dustin Byfuglien	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Maxim Talbot	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Evander Kane	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Ryan Ellis	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Jiri Hudler	$2,000,000 (3)
-Salary Remaining :	$2,000,000
T.J. Fast	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Adam Pineault	$1,500,000 (2)
-Salary Remaining :	$1,500,000
David Legwand	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Julien Ellis	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Trevor Daley	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mike Fisher	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Paul Gaustad	$1,000,000 (2)
-Salary Remaining :	$1,000,000
James Sheppard	$900,000 (3)
-Salary Remaining :	$900,000
Zac Rinaldo	$800,000 (2)
-Salary Remaining :	$800,000
Mike Brown	$750,000 (1)
-Salary Remaining :	$750,000
Leland Irving	$700,000 (2)
-Salary Remaining :	$700,000
Tim Crowder	$675,000 (1)
-Salary Remaining :	$675,000
Bruno Gervais	$550,000 (1)
-Salary Remaining :	$550,000
Joey Laleggia	$500,000 (3)
-Salary Remaining :	$500,000
Cedric Paquette	$450,000 (3)
-Salary Remaining :	$450,000
Slater Koekkoek	$450,000 (2)
-Salary Remaining :	$450,000
Kevin Veilleux	$450,000 (1)
-Salary Remaining :	$450,000
Ben Thomson	$400,000 (3)
-Salary Remaining :	$400,000
Chris Driedger	$400,000 (3)
-Salary Remaining :	$400,000
Ryan Bourque	$400,000 (2)
-Salary Remaining :	$400,000
Ben Johnson	$250,000 (2)
-Salary Remaining :	$250,000
Total Pro Players	31
Salary Commitment
Year 12 : $45,325,000
Year 13 : $35,500,000
Year 14 : $16,500,000
Year 15 : $7,500,000
Salary Average Commitment
Year 12 : $42,325,000
Year 13 : $30,750,000
Year 14 : $15,450,000
Year 15 : $7,300,000
Salary Cap with 1 Way Contract
Year 12 : $45,325,000
Year 13 : $33,050,000
Year 14 : $15,450,000
Year 15 : $7,300,000

Farm Players Salaries
Jake Allen	$150,000 (2)
Salary Remaining :	$150,000
Andrew Shaw	$87,500 (3)
Salary Remaining :	$87,500
Matt Gilroy	$80,000 (1)
Salary Remaining :	$80,000
Cody McLeod	$80,000 (1)
Salary Remaining :	$80,000
Nathan Davis	$60,000 (1)
Salary Remaining :	$60,000
Connor Murphy	$60,000 (3)
Salary Remaining :	$60,000
Carl Klingberg	$57,500 (1)
Salary Remaining :	$57,500
Dylan McIlrath	$50,000 (2)
Salary Remaining :	$50,000
Tyrell Goulbourne	$50,000 (1)
Salary Remaining :	$50,000
Chris Terry	$40,000 (1)
Salary Remaining :	$40,000
Jayson Megna	$40,000 (1)
Salary Remaining :	$40,000
Brian Ferlin	$40,000 (2)
Salary Remaining :	$40,000
Maksim Mayorov	$37,500 (1)
Salary Remaining :	$37,500
Brad Ross	$30,000 (2)
Salary Remaining :	$30,000
Julian Melchiori	$30,000 (2)
Salary Remaining :	$30,000
James Marcou	$30,000 (1)
Salary Remaining :	$30,000
Akim Aliu	$30,000 (1)
Salary Remaining :	$30,000
Ben Sexton	$27,500 (1)
Salary Remaining :	$27,500
David Broll	$27,500 (3)
Salary Remaining :	$27,500
Sean Maguire	$25,000 (3)
Salary Remaining :	$25,000
Total Farm Players	20
Salary Commitment
Year 12 : $1,032,500
Year 13 : $532,500
Year 14 : $222,500
Year 15 : $0
Salary Average Commitment
Year 12 : $960,000
Year 13 : $442,500
Year 14 : $192,500
Year 15 : $0

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	$38,575,000
Farm Players Total Salaries	$1,265,000
Coaches Total Salaries	$3,850,000
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 $81,526,004	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$30,526,004
Projected Bank Account	$30,526,004

Pro Players Salaries
Matt Duchene	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Dany Heatley	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Steve Montador	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Erik Gudbranson	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Jonathan Sigalet	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Alex Galchenyuk	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Drew Stafford	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Jean-Gabriel Pageau	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Petr Mrazek	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Braden Holtby	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Steve Quailer	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Kyle Clifford	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Mike Weber	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Ryan Strome	$950,000 (3)
-Salary Remaining :	$950,000
Patrick Eaves	$950,000 (1)
-Salary Remaining :	$950,000
Jonathan Matsumoto	$925,000 (1)
-Salary Remaining :	$925,000
Matt Irwin	$900,000 (3)
-Salary Remaining :	$900,000
Brandon Gormley	$850,000 (2)
-Salary Remaining :	$850,000
Mark Pysyk	$800,000 (1)
-Salary Remaining :	$800,000
Daniel Paille	$750,000 (1)
-Salary Remaining :	$750,000
Max Reinhart	$650,000 (1)
-Salary Remaining :	$650,000
Marek Langhamer	$300,000 (2)
-Salary Remaining :	$300,000
Total Pro Players	22
Salary Commitment
Year 12 : $38,575,000
Year 13 : $30,050,000
Year 14 : $21,300,000
Year 15 : $9,100,000
Salary Average Commitment
Year 12 : $34,125,000
Year 13 : $22,150,000
Year 14 : $14,700,000
Year 15 : $5,000,000
Salary Cap with 1 Way Contract
Year 12 : $38,575,000
Year 13 : $25,750,000
Year 14 : $15,850,000
Year 15 : $5,000,000

Farm Players Salaries
Nail Yakupov	$90,000 (3)
Salary Remaining :	$90,000
Pontus Aberg	$90,000 (3)
Salary Remaining :	$90,000
William Colbert	$80,000 (2)
Salary Remaining :	$80,000
Guillaume Desbiens	$80,000 (1)
Salary Remaining :	$80,000
Tyler Plante	$65,000 (1)
Salary Remaining :	$65,000
Griffin Reinhart	$55,000 (4)
Salary Remaining :	$55,000
Mitchell Heard	$50,000 (4)
Salary Remaining :	$50,000
Jake Virtanen	$50,000 (2)
Salary Remaining :	$50,000
Brendan Perlini	$50,000 (2)
Salary Remaining :	$50,000
Sam Reinhart	$50,000 (2)
Salary Remaining :	$50,000
Nelson Nogier	$50,000 (2)
Salary Remaining :	$50,000
Cédric Lalonde-McNicoll	$50,000 (1)
Salary Remaining :	$50,000
Michael Downing	$40,000 (3)
Salary Remaining :	$40,000
Niklas Hansson	$40,000 (3)
Salary Remaining :	$40,000
Anton Zlobin	$40,000 (2)
Salary Remaining :	$40,000
Matt Puempel	$40,000 (1)
Salary Remaining :	$40,000
Roberts Lipsbergs	$40,000 (3)
Salary Remaining :	$40,000
Viktor Baldayev	$35,000 (3)
Salary Remaining :	$35,000
Keaton Thompson	$35,000 (3)
Salary Remaining :	$35,000
Juuso Ikonen	$35,000 (3)
Salary Remaining :	$35,000
Connor Honey	$35,000 (3)
Salary Remaining :	$35,000
Tim Bozon	$35,000 (1)
Salary Remaining :	$35,000
Kyle Platzer	$35,000 (3)
Salary Remaining :	$35,000
Michal Jordan	$35,000 (1)
Salary Remaining :	$35,000
Igor Bobkov	$30,000 (1)
Salary Remaining :	$30,000
Colin Smith	$30,000 (1)
Salary Remaining :	$30,000
Total Farm Players	26
Salary Commitment
Year 12 : $1,265,000
Year 13 : $975,000
Year 14 : $845,000
Year 15 : $160,000
Salary Average Commitment
Year 12 : $1,230,000
Year 13 : $885,000
Year 14 : $565,000
Year 15 : $105,000

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 - $160 - 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	$53,200,000
Farm Players Total Salaries	$922,500
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 $112,516,650	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$61,516,650
Projected Bank Account	$61,516,650

Pro Players Salaries
Sean Zimmerman	$4,500,000 (1)
-Salary Remaining :	$4,500,000
David Booth	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Steven Stamkos	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Andrew Cogliano	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Dustin Brown	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Keith Aulie	$2,600,000 (3)
-Salary Remaining :	$2,600,000
Jacob Markstrom	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Wayne Simmonds	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Marcus Foligno	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Brady Skjei	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Logan Couture	$1,650,000 (1)
-Salary Remaining :	$1,650,000
Ryan O'Reilly	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Cal Clutterbuck	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Sergei Bobrovsky	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Paul Ranger	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Eric Gryba	$1,150,000 (2)
-Salary Remaining :	$1,150,000
Teuvo Teravainen	$950,000 (4)
-Salary Remaining :	$950,000
Riley Sheahan	$900,000 (2)
-Salary Remaining :	$900,000
Roman Josi	$900,000 (4)
-Salary Remaining :	$900,000
Riley Armstrong	$850,000 (1)
-Salary Remaining :	$850,000
Craig Smith	$800,000 (1)
-Salary Remaining :	$800,000
Christian Ehrhoff	$750,000 (1)
-Salary Remaining :	$750,000
Danny Biega	$650,000 (1)
-Salary Remaining :	$650,000
Max Gortz	$650,000 (1)
-Salary Remaining :	$650,000
Joacim Eriksson	$600,000 (1)
-Salary Remaining :	$600,000
Stefan Matteau	$600,000 (4)
-Salary Remaining :	$600,000
Curtis Hamilton	$600,000 (1)
-Salary Remaining :	$600,000
Sam Kurker	$600,000 (1)
-Salary Remaining :	$600,000
Matthew Finn	$550,000 (2)
-Salary Remaining :	$550,000
Raphael Bussieres	$550,000 (1)
-Salary Remaining :	$550,000
Anthony Stolarz	$550,000 (2)
-Salary Remaining :	$550,000
Alex Tuch	$500,000 (2)
-Salary Remaining :	$500,000
Steven Spinner	$500,000 (2)
-Salary Remaining :	$500,000
Iven Barbashev	$500,000 (2)
-Salary Remaining :	$500,000
Nick Schmaltz	$500,000 (2)
-Salary Remaining :	$500,000
Brett Pollock	$500,000 (2)
-Salary Remaining :	$500,000
Josh Ho-Sang	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	37
Salary Commitment
Year 12 : $53,200,000
Year 13 : $40,725,000
Year 14 : $24,250,000
Year 15 : $17,450,000
Salary Average Commitment
Year 12 : $50,250,000
Year 13 : $34,550,000
Year 14 : $21,800,000
Year 15 : $15,200,000
Salary Cap with 1 Way Contract
Year 12 : $53,200,000
Year 13 : $35,950,000
Year 14 : $21,800,000
Year 15 : $15,200,000

Farm Players Salaries
Alexei Marchenko	$97,500 (1)
Salary Remaining :	$97,500
Melker Karlsson	$90,000 (1)
Salary Remaining :	$90,000
Chet Pickard	$80,000 (1)
Salary Remaining :	$80,000
Scott Mayfield	$80,000 (3)
Salary Remaining :	$80,000
Jim O'Brien	$75,000 (1)
Salary Remaining :	$75,000
Joshua Leivo	$75,000 (3)
Salary Remaining :	$75,000
Josh Jooris	$75,000 (2)
Salary Remaining :	$75,000
Ryan Graves	$50,000 (1)
Salary Remaining :	$50,000
Michael McCarron	$50,000 (1)
Salary Remaining :	$50,000
JT Compher	$50,000 (1)
Salary Remaining :	$50,000
Ryan Pulock	$50,000 (1)
Salary Remaining :	$50,000
Ben Harpur	$50,000 (1)
Salary Remaining :	$50,000
Kurtis Gabriel	$50,000 (1)
Salary Remaining :	$50,000
Dakota Mermis	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	14
Salary Commitment
Year 12 : $922,500
Year 13 : $255,000
Year 14 : $192,500
Year 15 : $0
Salary Average Commitment
Year 12 : $870,000
Year 13 : $205,000
Year 14 : $140,000
Year 15 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wildcat center
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $32 - 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	$54,250,000
Farm Players Total Salaries	$1,432,500
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 $65,770,058	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$14,770,058
Projected Bank Account	$14,770,058

Pro Players Salaries
Alexander Ovechkin	$7,750,000 (4)
-Salary Remaining :	$7,750,000
Alexander Edler	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Ryan Mcdonagh	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Ryan Kesler	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Niclas Bergfors	$2,850,000 (1)
-Salary Remaining :	$2,850,000
Viktor Fasth	$2,750,000 (1)
-Salary Remaining :	$2,750,000
John Moore	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Brendan Gallagher	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Alexander Steen	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Ryan Murray	$2,000,000 (4)
-Salary Remaining :	$2,000,000
James Van Riemsdyk	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Byron Bitz	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Nik Antropov	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Dmitri Kalinin	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Adam Burish	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Andy Miele	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Justin Abdelkader	$1,250,000 (4)
-Salary Remaining :	$1,250,000
Denis Grebeshkov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mikael Granlund	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nate Schmidt	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Anton Gustafsson	$950,000 (1)
-Salary Remaining :	$950,000
Anders Lindback	$950,000 (1)
-Salary Remaining :	$950,000
Chris Lawrence	$900,000 (1)
-Salary Remaining :	$900,000
Mat Clark	$900,000 (1)
-Salary Remaining :	$900,000
Riley Barber	$800,000 (3)
-Salary Remaining :	$800,000
Trevor Van Riemsdyk	$650,000 (1)
-Salary Remaining :	$650,000
Linus Ullmark	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	27
Salary Commitment
Year 12 : $54,250,000
Year 13 : $40,100,000
Year 14 : $31,150,000
Year 15 : $24,500,000
Salary Average Commitment
Year 12 : $53,350,000
Year 13 : $37,550,000
Year 14 : $29,300,000
Year 15 : $22,750,000
Salary Cap with 1 Way Contract
Year 12 : $54,250,000
Year 13 : $37,800,000
Year 14 : $29,550,000
Year 15 : $22,750,000

Farm Players Salaries
Blake Geoffrion	$90,000 (2)
Salary Remaining :	$90,000
Markus Granlund	$80,000 (3)
Salary Remaining :	$80,000
Scott Laughton	$75,000 (4)
Salary Remaining :	$75,000
David Fischer	$70,000 (1)
Salary Remaining :	$70,000
Mark McNeill	$70,000 (3)
Salary Remaining :	$70,000
David Schlemko	$70,000 (1)
Salary Remaining :	$70,000
T.J Brodie	$70,000 (3)
Salary Remaining :	$70,000
Jeremy Welsh	$67,500 (1)
Salary Remaining :	$67,500
Niklas Svedberg	$65,000 (2)
Salary Remaining :	$65,000
Nicolas Kerdiles	$55,000 (4)
Salary Remaining :	$55,000
Lucas Wallmark	$50,000 (1)
Salary Remaining :	$50,000
Mattias Backman	$50,000 (3)
Salary Remaining :	$50,000
Adam Almquist	$50,000 (3)
Salary Remaining :	$50,000
Tristan Jarry	$50,000 (1)
Salary Remaining :	$50,000
Oskar Lindblom	$50,000 (2)
Salary Remaining :	$50,000
Andreas Englund	$50,000 (2)
Salary Remaining :	$50,000
Curtis Lazar	$50,000 (1)
Salary Remaining :	$50,000
Tony DeAngelo	$50,000 (2)
Salary Remaining :	$50,000
Hunter Shinkaruk	$50,000 (1)
Salary Remaining :	$50,000
Josh Wesley	$50,000 (2)
Salary Remaining :	$50,000
Joel Armia	$45,000 (3)
Salary Remaining :	$45,000
Troy Bourke	$37,500 (1)
Salary Remaining :	$37,500
Tyler Graovac	$35,000 (2)
Salary Remaining :	$35,000
Alexandre Mallet	$35,000 (1)
Salary Remaining :	$35,000
Mark MacMillan	$35,000 (3)
Salary Remaining :	$35,000
Stanislav Galiev	$32,500 (2)
Salary Remaining :	$32,500
Total Farm Players	26
Salary Commitment
Year 12 : $1,432,500
Year 13 : $1,037,000
Year 14 : $657,500
Year 15 : $225,000
Salary Average Commitment
Year 12 : $1,347,500
Year 13 : $895,000
Year 14 : $490,000
Year 15 : $130,000

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	$60,175,000
Farm Players Total Salaries	$805,000
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 $63,517,568	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$12,517,568
Projected Bank Account	$12,517,568

Pro Players Salaries
Milan Lucic	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Cam Barker	$4,750,000 (2)
-Salary Remaining :	$4,750,000
Jakob Silfverberg	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Luke Schenn	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Patrice Bergeron	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Stephen Weiss	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Matt Greene	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Mark Fistric	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Frederik Andersen	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Kyle Okposo	$2,750,000 (3)
-Salary Remaining :	$2,750,000
James Neal	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Sean Couturier	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Alexei Emelin	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Matt Read	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Chris Bourque	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Gustav Nyquist	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Colten Teubert	$975,000 (1)
-Salary Remaining :	$975,000
Artem Anisimov	$950,000 (1)
-Salary Remaining :	$950,000
Tomas Hertl	$800,000 (2)
-Salary Remaining :	$800,000
Patrik Nemeth	$750,000 (3)
-Salary Remaining :	$750,000
Richard Panik	$700,000 (2)
-Salary Remaining :	$700,000
Maxime Sauvé	$700,000 (2)
-Salary Remaining :	$700,000
Dave Dziurzynski	$600,000 (2)
-Salary Remaining :	$600,000
Morgan Ellis	$600,000 (3)
-Salary Remaining :	$600,000
Julius Vahatalo	$500,000 (2)
-Salary Remaining :	$500,000
Seth Griffith	$500,000 (2)
-Salary Remaining :	$500,000
Jordan Binnington	$500,000 (2)
-Salary Remaining :	$500,000
Jake Marchment	$500,000 (2)
-Salary Remaining :	$500,000
Connor Chatam	$500,000 (2)
-Salary Remaining :	$500,000
Kevin Roy	$500,000 (1)
-Salary Remaining :	$500,000
Derrick Pouliot	$500,000 (3)
-Salary Remaining :	$500,000
Sebastian Collberg	$500,000 (2)
-Salary Remaining :	$500,000
Ryan Culkin	$500,000 (2)
-Salary Remaining :	$500,000
Jacob Middleton	$500,000 (2)
-Salary Remaining :	$500,000
Joshua Jacobs	$500,000 (2)
-Salary Remaining :	$500,000
Samuel Blais	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	36
Salary Commitment
Year 12 : $60,175,000
Year 13 : $50,250,000
Year 14 : $27,000,000
Year 15 : $16,000,000
Salary Average Commitment
Year 12 : $57,000,000
Year 13 : $45,700,000
Year 14 : $22,850,000
Year 15 : $15,500,000
Salary Cap with 1 Way Contract
Year 12 : $60,175,000
Year 13 : $47,600,000
Year 14 : $24,350,000
Year 15 : $15,500,000

Farm Players Salaries
Nathan Paetsch	$95,000 (1)
Salary Remaining :	$95,000
Magnus Paajarvi-Svensson	$80,000 (1)
Salary Remaining :	$80,000
Dustin Tokarski	$75,000 (1)
Salary Remaining :	$75,000
Mike Condon	$60,000 (1)
Salary Remaining :	$60,000
Jonas Brodin	$60,000 (1)
Salary Remaining :	$60,000
Jordan Subban	$50,000 (1)
Salary Remaining :	$50,000
Devante Smith-Pelly	$50,000 (1)
Salary Remaining :	$50,000
Brett Ponich	$50,000 (1)
Salary Remaining :	$50,000
Matt Delahey	$50,000 (1)
Salary Remaining :	$50,000
Steven Santini	$50,000 (1)
Salary Remaining :	$50,000
David Pope	$50,000 (1)
Salary Remaining :	$50,000
Stefan Noesen	$40,000 (1)
Salary Remaining :	$40,000
Phillip Danault	$40,000 (1)
Salary Remaining :	$40,000
Austen Brassard	$30,000 (1)
Salary Remaining :	$30,000
Adam Lowry	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	15
Salary Commitment
Year 12 : $805,000
Year 13 : $0
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $805,000
Year 13 : $0
Year 14 : $0
Year 15 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $87 - 0 - 0.00%
Level 2:	5000 - $56 - 0 - 0.00%
Level 3:	2000 - $38 - 0 - 0.00%
Level 4:	4000 - $28 - 0 - 0.00%
Luxury :	1000 - $165 - 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	$48,100,000
Farm Players Total Salaries	$1,885,000
Coaches Total Salaries	$3,050,000
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 $76,265,904	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$25,265,904
Projected Bank Account	$25,265,904

Pro Players Salaries
Sean Bergenheim	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Adam Henrique	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Ryan Johansen	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Ole-Kristian Tollefsen	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Chris Kelly	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Anton Volchenkov	$2,900,000 (1)
-Salary Remaining :	$2,900,000
James Reimer	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Philip Samuelsson	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Nick Bjugstad	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Andrew Alberts	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ryan O'Byrne	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jiri Fischer	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Josh Harding	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Tomas Kopecky	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Maxim Lapierre	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Alex Picard	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Karl Alzner	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Reilly Smith	$1,100,000 (1)
-Salary Remaining :	$1,100,000
David Krejci	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Petr Pohl	$950,000 (1)
-Salary Remaining :	$950,000
Carson Mcmillan	$900,000 (1)
-Salary Remaining :	$900,000
Connor Brown	$900,000 (4)
-Salary Remaining :	$900,000
Michael Haley	$850,000 (1)
-Salary Remaining :	$850,000
Total Pro Players	23
Salary Commitment
Year 12 : $48,100,000
Year 13 : $20,200,000
Year 14 : $14,500,000
Year 15 : $10,000,000
Salary Average Commitment
Year 12 : $46,050,000
Year 13 : $21,100,000
Year 14 : $13,600,000
Year 15 : $3,900,000
Salary Cap with 1 Way Contract
Year 12 : $48,100,000
Year 13 : $20,400,000
Year 14 : $12,900,000
Year 15 : $3,900,000

Farm Players Salaries
Gord Baldwin	$95,000 (1)
Salary Remaining :	$95,000
Petter Granberg	$95,000 (2)
Salary Remaining :	$95,000
Simon Despres	$90,000 (1)
Salary Remaining :	$90,000
Nathan Gerbe	$90,000 (1)
Salary Remaining :	$90,000
Tye McGinn	$90,000 (1)
Salary Remaining :	$90,000
Ben Hanowski	$80,000 (1)
Salary Remaining :	$80,000
Jean-Francois Berube	$80,000 (1)
Salary Remaining :	$80,000
Olivier Roy	$80,000 (3)
Salary Remaining :	$80,000
Brandon Pirri	$75,000 (2)
Salary Remaining :	$75,000
Danny Kristo	$75,000 (3)
Salary Remaining :	$75,000
Brendan Woods	$60,000 (3)
Salary Remaining :	$60,000
Mark Jankowski	$55,000 (4)
Salary Remaining :	$55,000
Greg McKegg	$55,000 (2)
Salary Remaining :	$55,000
Vladislav Namestnikov	$50,000 (3)
Salary Remaining :	$50,000
Nicholas Baptiste	$50,000 (1)
Salary Remaining :	$50,000
Tanner Kero	$50,000 (1)
Salary Remaining :	$50,000
Konrad Abeltshauser	$50,000 (4)
Salary Remaining :	$50,000
Sonny Milano	$50,000 (2)
Salary Remaining :	$50,000
Rourke Chartier	$50,000 (2)
Salary Remaining :	$50,000
Ryan Mantha	$50,000 (2)
Salary Remaining :	$50,000
Marcus Hogberg	$50,000 (1)
Salary Remaining :	$50,000
Jack Ramsey	$50,000 (2)
Salary Remaining :	$50,000
Marcus Pettersson	$50,000 (2)
Salary Remaining :	$50,000
Mirco Mueller	$50,000 (1)
Salary Remaining :	$50,000
Anton Slepyshev	$50,000 (1)
Salary Remaining :	$50,000
Ian McCoshen	$50,000 (1)
Salary Remaining :	$50,000
Haydn Fleury	$50,000 (2)
Salary Remaining :	$50,000
Marko Dano	$50,000 (1)
Salary Remaining :	$50,000
Tomas Hyka	$45,000 (4)
Salary Remaining :	$45,000
Garrett Wilson	$45,000 (1)
Salary Remaining :	$45,000
Hayden Hawkey	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	31
Salary Commitment
Year 12 : $1,885,000
Year 13 : $1,015,000
Year 14 : $502,500
Year 15 : $190,000
Salary Average Commitment
Year 12 : $1,815,000
Year 13 : $910,000
Year 14 : $405,000
Year 15 : $150,000

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	$52,775,000
Farm Players Total Salaries	$985,000
Coaches Total Salaries	$3,000,000
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 $51,240,142	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$240,142
Projected Bank Account	$240,142

Pro Players Salaries
Sidney Crosby	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Evgeni Malkin	$6,100,000 (4)
-Salary Remaining :	$6,100,000
Dion Phaneuf	$5,600,000 (1)
-Salary Remaining :	$5,600,000
Ondrej Pavelec	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Phil Kessel	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Cody Franson	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Duncan Keith	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Daniel Briere	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Radim Vrbata	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Carlo Colaiacovo	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Nate Prosser	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Colby Armstrong	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mark Giordano	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Jamie Benn	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Sergei Kostitsyn	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Ryan Hollweg	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Scott Gomez	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Daniel Sedin	$925,000 (1)
-Salary Remaining :	$925,000
Roberto Luongo	$925,000 (1)
-Salary Remaining :	$925,000
Michel Ouellet	$725,000 (1)
-Salary Remaining :	$725,000
Michal Repik	$650,000 (1)
-Salary Remaining :	$650,000
Nick Foligno	$650,000 (2)
-Salary Remaining :	$650,000
Chris Kunitz	$500,000 (1)
-Salary Remaining :	$500,000
Brett Bulmer	$500,000 (2)
-Salary Remaining :	$500,000
Jan Mursak	$500,000 (1)
-Salary Remaining :	$500,000
Patrick Maroon	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	26
Salary Commitment
Year 12 : $52,775,000
Year 13 : $26,200,000
Year 14 : $11,250,000
Year 15 : $7,000,000
Salary Average Commitment
Year 12 : $54,850,000
Year 13 : $24,300,000
Year 14 : $12,150,000
Year 15 : $6,100,000
Salary Cap with 1 Way Contract
Year 12 : $52,775,000
Year 13 : $24,700,000
Year 14 : $11,850,000
Year 15 : $6,100,000

Farm Players Salaries
Scott Harrington	$100,000 (3)
Salary Remaining :	$100,000
Stephane Da Costa	$95,000 (1)
Salary Remaining :	$95,000
Arturs Kulda	$90,000 (3)
Salary Remaining :	$90,000
Matt Frattin	$65,000 (1)
Salary Remaining :	$65,000
Tomas Jurco	$60,000 (2)
Salary Remaining :	$60,000
Mason Geertsen	$50,000 (1)
Salary Remaining :	$50,000
Grant Besse	$50,000 (1)
Salary Remaining :	$50,000
Chandler Stephenson	$50,000 (2)
Salary Remaining :	$50,000
Zemgus Girgensons	$50,000 (3)
Salary Remaining :	$50,000
Andy Andreoff	$50,000 (3)
Salary Remaining :	$50,000
Jake Evans	$50,000 (2)
Salary Remaining :	$50,000
Adam Ollas-Mattsson	$50,000 (2)
Salary Remaining :	$50,000
Warren Foegele	$50,000 (2)
Salary Remaining :	$50,000
Jack Dougherty	$50,000 (2)
Salary Remaining :	$50,000
Maxim Letunov	$50,000 (2)
Salary Remaining :	$50,000
Keegan Lowe	$45,000 (2)
Salary Remaining :	$45,000
Dylan Blujus	$45,000 (2)
Salary Remaining :	$45,000
Blake Coleman	$35,000 (2)
Salary Remaining :	$35,000
Total Farm Players	18
Salary Commitment
Year 12 : $1,035,000
Year 13 : $785,000
Year 14 : $290,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,025,000
Year 13 : $765,000
Year 14 : $290,000
Year 15 : $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	$50,775,000
Farm Players Total Salaries	$1,677,500
Coaches Total Salaries	$1,360,000
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 $53,222,384	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$2,222,384
Projected Bank Account	$2,222,384

Pro Players Salaries
Jason Spezza	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Drew Doughty	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Ryan Miller	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Mike Cammalleri	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Ben Lovejoy	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Andrej Sekera	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Milan Michalek	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Adam Larsson	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Brandon Dubinsky	$2,100,000 (2)
-Salary Remaining :	$2,100,000
T.J. Hensick	$1,350,000 (2)
-Salary Remaining :	$1,350,000
Oskar Osala	$1,350,000 (2)
-Salary Remaining :	$1,350,000
Anders Nilsson	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Stefan Ruzicka	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Bobby Butler	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Nikolai Kulemin	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Alec Martinez	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Luke Adam	$1,000,000 (2)
-Salary Remaining :	$1,000,000
David Rundblad	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Matt Corrente	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jiri Tlusty	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Martins Karsums	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Matt Carle	$875,000 (1)
-Salary Remaining :	$875,000
Zach Boychuk	$850,000 (1)
-Salary Remaining :	$850,000
Total Pro Players	23
Salary Commitment
Year 12 : $50,775,000
Year 13 : $50,200,000
Year 14 : $24,400,000
Year 15 : $15,000,000
Salary Average Commitment
Year 12 : $49,975,000
Year 13 : $46,950,000
Year 14 : $25,300,000
Year 15 : $13,500,000
Salary Cap with 1 Way Contract
Year 12 : $50,775,000
Year 13 : $46,800,000
Year 14 : $25,000,000
Year 15 : $13,500,000

Farm Players Salaries
Brayden McNabb	$100,000 (2)
Salary Remaining :	$100,000
Harru Sateri	$100,000 (2)
Salary Remaining :	$100,000
Jordan LaVallee	$95,000 (2)
Salary Remaining :	$95,000
Brian Boyle	$95,000 (1)
Salary Remaining :	$95,000
Kevin Connauton	$87,500 (3)
Salary Remaining :	$87,500
Corban Knight	$80,000 (1)
Salary Remaining :	$80,000
Billy Sweat	$80,000 (1)
Salary Remaining :	$80,000
Samuel Groulx	$70,000 (2)
Salary Remaining :	$70,000
Dmitri Orlov	$65,000 (1)
Salary Remaining :	$65,000
Logan MacMillan	$60,000 (1)
Salary Remaining :	$60,000
Alex Plante	$60,000 (1)
Salary Remaining :	$60,000
Brandon Kozun	$60,000 (1)
Salary Remaining :	$60,000
Nikita Nesterov	$60,000 (1)
Salary Remaining :	$60,000
Adam Clendening	$60,000 (1)
Salary Remaining :	$60,000
Juho Lammikko	$50,000 (2)
Salary Remaining :	$50,000
Thomas Gobeil	$50,000 (1)
Salary Remaining :	$50,000
William Carrier	$50,000 (1)
Salary Remaining :	$50,000
Emil Pettersson	$50,000 (1)
Salary Remaining :	$50,000
Cole Ully	$50,000 (1)
Salary Remaining :	$50,000
Alex Henriksson	$50,000 (1)
Salary Remaining :	$50,000
Christian Djoos	$45,000 (1)
Salary Remaining :	$45,000
Justin Shugg	$45,000 (1)
Salary Remaining :	$45,000
Chris Wagner	$45,000 (1)
Salary Remaining :	$45,000
Michael Ferland	$45,000 (1)
Salary Remaining :	$45,000
Sam Carrick	$45,000 (1)
Salary Remaining :	$45,000
Oscar Dansk	$40,000 (1)
Salary Remaining :	$40,000
Theodor Blueger	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	27
Salary Commitment
Year 12 : $1,677,500
Year 13 : $565,000
Year 14 : $150,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,617,500
Year 13 : $502,500
Year 14 : $87,500
Year 15 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $70 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $38 - 0 - 0.00%
Level 4:	4000 - $28 - 0 - 0.00%
Luxury :	1000 - $130 - 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	$47,650,000
Farm Players Total Salaries	$1,487,500
Coaches Total Salaries	$1,650,000
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 $53,251,692	$0
Estimate Over Minimum Salary Cap of $30,000,000	$0
Current Bank Account	$2,251,692
Projected Bank Account	$2,251,692

Pro Players Salaries
Brian Elliott	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Guillaume Latendresse	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Jussi Jokinen	$4,000,000 (3)
-Salary Remaining :	$4,000,000
John Tavares	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Ian White	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Michael Grabner	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Antoine Vermette	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ted Purcell	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Cory Emmerton	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Brian Lee	$2,200,000 (2)
-Salary Remaining :	$2,200,000
B.J. Crombeen	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Cam Ward	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Johnny Oduya	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Boris Valabik	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Alex Chiasson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jhonas Enroth	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Evgeny Grachev	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Alexander Frolov	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Niklas Hjalmarsson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Tyson Barrie	$950,000 (1)
-Salary Remaining :	$950,000
Cam Atkinson	$900,000 (1)
-Salary Remaining :	$900,000
Shawn Matthias	$850,000 (1)
-Salary Remaining :	$850,000
Total Pro Players	22
Salary Commitment
Year 12 : $47,650,000
Year 13 : $27,600,000
Year 14 : $13,750,000
Year 15 : $0
Salary Average Commitment
Year 12 : $46,300,000
Year 13 : $27,050,000
Year 14 : $13,750,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $47,650,000
Year 13 : $27,200,000
Year 14 : $13,750,000
Year 15 : $0

Farm Players Salaries
Evgeny Kuznetsov	$100,000 (1)
Salary Remaining :	$100,000
Andrej Sustr	$95,000 (2)
Salary Remaining :	$95,000
Matt Murray	$90,000 (3)
Salary Remaining :	$90,000
Dana Tyrell	$82,500 (2)
Salary Remaining :	$82,500
Jesse Joensuu	$77,500 (1)
Salary Remaining :	$77,500
Tyler Wotherspoon	$62,500 (1)
Salary Remaining :	$62,500
Peter Delmas	$57,500 (2)
Salary Remaining :	$57,500
Scott Kosmachuck	$55,000 (3)
Salary Remaining :	$55,000
Spencer Martin	$50,000 (1)
Salary Remaining :	$50,000
Julien Nantel	$50,000 (2)
Salary Remaining :	$50,000
Jason Dickinson	$50,000 (1)
Salary Remaining :	$50,000
Zach Budish	$50,000 (2)
Salary Remaining :	$50,000
Adam Tambellini	$50,000 (1)
Salary Remaining :	$50,000
Justin Auger	$50,000 (1)
Salary Remaining :	$50,000
Shane Gersich	$50,000 (2)
Salary Remaining :	$50,000
Anton Cederholm	$50,000 (1)
Salary Remaining :	$50,000
Tucker Poolman	$50,000 (1)
Salary Remaining :	$50,000
Radel Fazleev	$50,000 (2)
Salary Remaining :	$50,000
Emile Poirier	$50,000 (1)
Salary Remaining :	$50,000
Daniel O'regan	$40,000 (3)
Salary Remaining :	$40,000
Michael Mersch	$40,000 (1)
Salary Remaining :	$40,000
Reece Willcox	$37,500 (3)
Salary Remaining :	$37,500
Patrick Wiercioch	$35,000 (2)
Salary Remaining :	$35,000
Sebastian Wannstrom	$35,000 (2)
Salary Remaining :	$35,000
Ville Pokka	$35,000 (2)
Salary Remaining :	$35,000
Eric Knodel	$35,000 (1)
Salary Remaining :	$35,000
Connor Knapp	$30,000 (2)
Salary Remaining :	$30,000
Daniil Tarasov	$30,000 (2)
Salary Remaining :	$30,000
Total Farm Players	28
Salary Commitment
Year 12 : $1,487,500
Year 13 : $882,500
Year 14 : $332,500
Year 15 : $0
Salary Average Commitment
Year 12 : $1,460,000
Year 13 : $822,500
Year 14 : $222,500
Year 15 : $0

Team	Current Fund	Estimated Season Salary Cap	Maximum	Under Maximum Available Cap Space	Over Minimum of $30,000,000	Farm Salary Cap	Under Maximum of $5,100,000	Pro Players	Farm Players	Total Players
Avalanche	$38,887,746	$0	$89,887,746	$89,887,746	-$30,000,000	$0	$5,100,000	24	28	52
Blackhawks	$1,459,668	$0	$52,459,668	$52,459,668	-$30,000,000	$0	$5,100,000	34	20	54
Blue Jackets	$2,760,730	$0	$53,760,730	$53,760,730	-$30,000,000	$0	$5,100,000	26	24	50
Blues	$47,335,637	$0	$98,335,637	$98,335,637	-$30,000,000	$0	$5,100,000	22	25	47
Bruins	$5,098,559	$0	$56,098,559	$56,098,559	-$30,000,000	$0	$5,100,000	21	21	42
Canadiens	$21,541,528	$0	$72,541,528	$72,541,528	-$30,000,000	$0	$5,100,000	29	30	59
Canucks	$2,467,435	$0	$53,467,435	$53,467,435	-$30,000,000	$0	$5,100,000	35	15	50
Capitals	$5,642	$0	$51,005,642	$51,005,642	-$30,000,000	$0	$5,100,000	37	10	47
Coyotes	$12,516,843	$0	$63,516,843	$63,516,843	-$30,000,000	$0	$5,100,000	21	27	48
Devils	$7,397,498	$0	$58,397,498	$58,397,498	-$30,000,000	$0	$5,100,000	35	23	58
Flames	$32,579,965	$0	$83,579,965	$83,579,965	-$30,000,000	$0	$5,100,000	22	32	54
Flyers	$33,903,824	$0	$84,903,824	$84,903,824	-$30,000,000	$0	$5,100,000	33	22	55
Golden Knights	$33,988,636	$0	$84,988,636	$84,988,636	-$30,000,000	$0	$5,100,000	20	43	63
Jets	$5,389,382	$0	$56,389,382	$56,389,382	-$30,000,000	$0	$5,100,000	35	25	60
Kings	$3,741,363	$0	$54,741,363	$54,741,363	-$30,000,000	$0	$5,100,000	22	33	55
Lightning	$8,235,530	$0	$59,235,530	$59,235,530	-$30,000,000	$0	$5,100,000	23	25	48
Maple Leafs	$48,788,950	$0	$99,788,950	$99,788,950	-$30,000,000	$0	$5,100,000	35	21	56
Nordiques	$14,685,371	$0	$65,685,371	$65,685,371	-$30,000,000	$0	$5,100,000	31	20	51
Panthers	$30,526,004	$0	$81,526,004	$81,526,004	-$30,000,000	$0	$5,100,000	22	26	48
Penguins	$61,516,650	$0	$112,516,650	$112,516,650	-$30,000,000	$0	$5,100,000	37	14	51
Predators	$14,770,058	$0	$65,770,058	$65,770,058	-$30,000,000	$0	$5,100,000	27	26	53
Rangers	$12,517,568	$0	$63,517,568	$63,517,568	-$30,000,000	$0	$5,100,000	36	15	51
Red Wings	$25,265,904	$0	$76,265,904	$76,265,904	-$30,000,000	$0	$5,100,000	23	31	54
Senateurs	$240,142	$0	$51,240,142	$51,240,142	-$30,000,000	$0	$5,100,000	26	18	44
Sharks	$2,222,384	$0	$53,222,384	$53,222,384	-$30,000,000	$0	$5,100,000	23	27	50
Stars	$2,251,692	$0	$53,251,692	$53,251,692	-$30,000,000	$0	$5,100,000	22	28	50

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 - %