LHSS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $89 - 5,857 - 97.62%
Level 2:	5000 - $55 - 4,873 - 97.45%
Level 3:	2000 - $33 - 1,946 - 97.29%
Level 4:	4000 - $23 - 3,916 - 97.91%
Luxury :	1000 - $172 - 976 - 97.56%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,528 - 76.39%
Farm Level 2:	1000 - $17 - 871 - 87.10%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,568 - 97.60%
Average Income per Game	$1,278,100
Year to Date Revenue	$51,124,005
Farm
Home Games Left	0
Average Attendance - %	2,399 - 79.96%
Average Income per Game	$71,691
Year to Date Revenue	$2,867,629
Expense
Pro Players Total Salaries	$47,850,000
Farm Players Total Salaries	$1,872,500
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,141,356
Farm Year To Date Expenses	$2,430,986
Pro Salary Cap To Date	$48,977,998
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$246,782
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,362
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$48,977,998
Estimate Under Maximum Salary Cap of $86,307,038	$37,329,040
Estimate Over Minimum Salary Cap of $30,000,000	$18,977,998
Current Bank Account	$35,307,038
Projected Bank Account	$35,307,038

Pro Players Salaries
Jack Johnson	$6,000,000 (3)
-Salary Remaining :	$0
Mikkel Boedker	$5,500,000 (4)
-Salary Remaining :	$0
Marc Staal	$4,700,000 (1)
-Salary Remaining :	$0
Patric Hornqvist	$4,000,000 (3)
-Salary Remaining :	$0
Bryan Little	$4,000,000 (1)
-Salary Remaining :	$0
Paul Stastny	$3,000,000 (2)
-Salary Remaining :	$0
Semyon Varlamov	$3,000,000 (2)
-Salary Remaining :	$0
Erik Karlsson	$3,000,000 (2)
-Salary Remaining :	$0
Andrew Ladd	$2,750,000 (2)
-Salary Remaining :	$0
Dmitry Kulikov	$2,000,000 (1)
-Salary Remaining :	$0
Evgeny Dadonov	$1,800,000 (3)
-Salary Remaining :	$0
James Van Riemsdyk	$1,750,000 (1)
-Salary Remaining :	$0
Brad Richardson	$1,000,000 (1)
-Salary Remaining :	$0
Danny Richmond	$1,000,000 (2)
-Salary Remaining :	$0
Charlie Coyle	$900,000 (2)
-Salary Remaining :	$0
Mattias Ekholm	$900,000 (1)
-Salary Remaining :	$0
Kyle Turris	$850,000 (3)
-Salary Remaining :	$0
Matt Moulson	$600,000 (1)
-Salary Remaining :	$0
Mike Brodeur	$600,000 (1)
-Salary Remaining :	$0
Darren Reid	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 12 : $47,850,000
Year 13 : $33,375,000
Year 14 : $19,600,000
Year 15 : $6,000,000
Salary Average Commitment
Year 12 : $43,300,000
Year 13 : $29,650,000
Year 14 : $17,850,000
Year 15 : $5,500,000
Salary Cap with 1 Way Contract
Year 12 : $47,850,000
Year 13 : $31,800,000
Year 14 : $18,150,000
Year 15 : $5,500,000

Farm Players Salaries
Erik Condra	$90,000 (2)
Salary Remaining :	$0
Steven Kampfer	$90,000 (1)
Salary Remaining :	$0
Marek Mazanek	$90,000 (1)
Salary Remaining :	$0
Mark Mancari	$90,000 (1)
Salary Remaining :	$0
Luke Witkowski	$85,000 (1)
Salary Remaining :	$0
Vincent Trocheck	$80,000 (1)
Salary Remaining :	$0
Joel Edmundson	$80,000 (3)
Salary Remaining :	$0
Tomas Tatar	$75,000 (3)
Salary Remaining :	$0
Jonathan Marchessault	$70,000 (2)
Salary Remaining :	$0
Nick Cousins	$70,000 (3)
Salary Remaining :	$0
Darcy Kuemper	$70,000 (2)
Salary Remaining :	$0
John Ramage	$70,000 (4)
Salary Remaining :	$0
Daniel Carr	$65,000 (2)
Salary Remaining :	$0
Stefan Elliott	$60,000 (1)
Salary Remaining :	$0
Jarred Tinordi	$60,000 (2)
Salary Remaining :	$0
Dmitrij Jaskin	$50,000 (3)
Salary Remaining :	$0
Dominik Kubalik	$50,000 (1)
Salary Remaining :	$0
Matteson Iacopelli	$50,000 (2)
Salary Remaining :	$0
Tyler Motte	$50,000 (1)
Salary Remaining :	$0
Michael Dal Colle	$50,000 (2)
Salary Remaining :	$0
Jared McCann	$50,000 (2)
Salary Remaining :	$0
Anthony Duclair	$50,000 (1)
Salary Remaining :	$0
Antoine Bibeau	$50,000 (1)
Salary Remaining :	$0
Mark Friedman	$50,000 (2)
Salary Remaining :	$0
Joseph Blandisi	$50,000 (4)
Salary Remaining :	$0
Ryan Murphy	$45,000 (2)
Salary Remaining :	$0
Connor Carrick	$40,000 (4)
Salary Remaining :	$0
Jonathan Racine	$30,000 (2)
Salary Remaining :	$0
Chris Calhan	$30,000 (1)
Salary Remaining :	$0
Xavier Ouellet	$30,000 (2)
Salary Remaining :	$0
Josh Archibald	$27,500 (1)
Salary Remaining :	$0
Sergei Kostenko	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 12 : $1,872,500
Year 13 : $1,150,000
Year 14 : $497,500
Year 15 : $190,000
Salary Average Commitment
Year 12 : $1,767,500
Year 13 : $1,050,000
Year 14 : $420,000
Year 15 : $160,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $97 - 5,281 - 88.02%
Level 2:	5000 - $65 - 4,386 - 87.71%
Level 3:	2000 - $40 - 1,726 - 86.32%
Level 4:	4000 - $25 - 3,651 - 91.27%
Luxury :	1000 - $180 - 803 - 80.30%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,405 - 70.25%
Farm Level 2:	1000 - $20 - 696 - 69.61%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,847 - 88.04%
Average Income per Game	$1,362,561
Year to Date Revenue	$54,502,421
Farm
Home Games Left	0
Average Attendance - %	2,101 - 70.04%
Average Income per Game	$73,632
Year to Date Revenue	$2,945,271
Expense
Pro Players Total Salaries	$49,575,000
Farm Players Total Salaries	$2,130,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$1,033,390
Pro Year To Date Expenses	$51,460,635
Farm Year To Date Expenses	$2,575,019
Pro Salary Cap To Date	$50,460,633
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$250,371
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,150
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$50,460,633
Estimate Under Maximum Salary Cap of $55,288,316	$4,827,683
Estimate Over Minimum Salary Cap of $30,000,000	$20,460,633
Current Bank Account	$4,288,316
Projected Bank Account	$4,288,316

Pro Players Salaries
Rick Nash	$6,500,000 (4)
-Salary Remaining :	$0
Mike Green	$6,000,000 (3)
-Salary Remaining :	$0
John Carlson	$5,500,000 (4)
-Salary Remaining :	$0
Antoine Roussel	$4,500,000 (4)
-Salary Remaining :	$0
Chris Kreider	$4,000,000 (3)
-Salary Remaining :	$0
Derick Brassard	$4,000,000 (1)
-Salary Remaining :	$0
Jimmy Howard	$3,500,000 (1)
-Salary Remaining :	$0
Nathan Horton	$3,000,000 (1)
-Salary Remaining :	$0
Cody Hodgson	$2,500,000 (3)
-Salary Remaining :	$0
Tomas Fleischmann	$1,700,000 (2)
-Salary Remaining :	$0
Matthew Spiller	$1,500,000 (3)
-Salary Remaining :	$0
David Jones	$1,200,000 (2)
-Salary Remaining :	$0
Erik Christensen	$1,000,000 (2)
-Salary Remaining :	$0
Kevin Marshall	$975,000 (1)
-Salary Remaining :	$0
Gabriel Bourque	$900,000 (3)
-Salary Remaining :	$0
Brandon Yip	$800,000 (2)
-Salary Remaining :	$0
Eric Brewer	$500,000 (1)
-Salary Remaining :	$0
Seth Jones	$500,000 (1)
-Salary Remaining :	$0
Scott Gomez	$500,000 (1)
-Salary Remaining :	$0
Ray Emery	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 12 : $49,575,000
Year 13 : $38,700,000
Year 14 : $37,400,000
Year 15 : $19,200,000
Salary Average Commitment
Year 12 : $48,200,000
Year 13 : $35,600,000
Year 14 : $30,900,000
Year 15 : $16,500,000
Salary Cap with 1 Way Contract
Year 12 : $49,575,000
Year 13 : $36,100,000
Year 14 : $31,400,000
Year 15 : $16,500,000

Farm Players Salaries
Mark Stone	$99,500 (3)
Salary Remaining :	$0
Mason Raymond	$95,500 (1)
Salary Remaining :	$0
Carl Hagelin	$90,000 (1)
Salary Remaining :	$0
Jake McCabe	$90,000 (2)
Salary Remaining :	$0
Tobias Rieder	$90,000 (2)
Salary Remaining :	$0
Garnet Hathaway	$85,000 (3)
Salary Remaining :	$0
Seth Helgeson	$80,000 (1)
Salary Remaining :	$0
Juraj Mikus	$80,000 (2)
Salary Remaining :	$0
Nick Mattson	$75,000 (1)
Salary Remaining :	$0
Joe Cannata	$75,000 (2)
Salary Remaining :	$0
Mikhail Grigorenko	$75,000 (1)
Salary Remaining :	$0
Rhett Rakhshani	$70,000 (2)
Salary Remaining :	$0
Henrik Samuelsson	$70,000 (3)
Salary Remaining :	$0
Teemu Pulkkinen	$65,000 (2)
Salary Remaining :	$0
Craig Cunningham	$65,000 (1)
Salary Remaining :	$0
Patrick Sieloff	$60,000 (1)
Salary Remaining :	$0
Tanner Richard	$60,000 (3)
Salary Remaining :	$0
Calle Andersson	$55,000 (1)
Salary Remaining :	$0
Duncan Siemens	$55,000 (1)
Salary Remaining :	$0
Myles Bell	$50,000 (1)
Salary Remaining :	$0
Clark Bishop	$50,000 (2)
Salary Remaining :	$0
Julius Honka	$50,000 (2)
Salary Remaining :	$0
Mike Amadio	$50,000 (2)
Salary Remaining :	$0
Michael Giugovaz	$50,000 (2)
Salary Remaining :	$0
JJ. Piccinich	$50,000 (2)
Salary Remaining :	$0
Nikita Scherbak	$50,000 (2)
Salary Remaining :	$0
Nick Paul	$50,000 (1)
Salary Remaining :	$0
Adam Erne	$50,000 (1)
Salary Remaining :	$0
Dylan Labbe	$50,000 (1)
Salary Remaining :	$0
Alexander Wennberg	$50,000 (1)
Salary Remaining :	$0
Robert Hagg	$50,000 (1)
Salary Remaining :	$0
Mattias Janmark	$50,000 (1)
Salary Remaining :	$0
Tyler Beskorowany	$45,000 (1)
Salary Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 12 : $2,130,000
Year 13 : $1,210,000
Year 14 : $450,000
Year 15 : $0
Salary Average Commitment
Year 12 : $2,032,000
Year 13 : $1,062,000
Year 14 : $312,000
Year 15 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ohio State Arena
Level 1:	6000 - $115 - 4,592 - 76.53%
Level 2:	5000 - $75 - 3,683 - 73.66%
Level 3:	2000 - $45 - 1,535 - 76.73%
Level 4:	4000 - $30 - 3,498 - 87.45%
Luxury :	1000 - $215 - 709 - 70.94%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,389 - 69.43%
Farm Level 2:	1000 - $20 - 697 - 69.69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,017 - 77.87%
Average Income per Game	$1,300,432
Year to Date Revenue	$52,017,267
Farm
Home Games Left	0
Average Attendance - %	2,086 - 69.52%
Average Income per Game	$72,958
Year to Date Revenue	$2,918,307
Expense
Pro Players Total Salaries	$47,000,000
Farm Players Total Salaries	$1,380,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,137,868
Farm Year To Date Expenses	$2,073,382
Pro Salary Cap To Date	$43,254,180
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$237,624
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,400
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$43,254,180
Estimate Under Maximum Salary Cap of $59,985,054	$16,730,874
Estimate Over Minimum Salary Cap of $30,000,000	$13,254,180
Current Bank Account	$8,985,054
Projected Bank Account	$8,985,054

Pro Players Salaries
Martin Havlat	$5,000,000 (4)
-Salary Remaining :	$0
Rick DiPietro	$5,000,000 (3)
-Salary Remaining :	$0
Pavel Datsyuk	$4,000,000 (3)
-Salary Remaining :	$0
Mike Lundin	$3,000,000 (3)
-Salary Remaining :	$0
Artemi Panarin	$3,000,000 (3)
-Salary Remaining :	$0
Rob Scuderi	$2,500,000 (4)
-Salary Remaining :	$0
Devin Setoguchi	$2,500,000 (2)
-Salary Remaining :	$0
Derek Boogaard	$2,500,000 (1)
-Salary Remaining :	$0
Branislav Mezei (Out of Payroll)	$2,000,000 (2)
-Salary Remaining :	$0
Mike Comrie	$2,000,000 (2)
-Salary Remaining :	$0
Peter Mueller	$1,800,000 (1)
-Salary Remaining :	$0
Cam Fowler	$1,500,000 (2)
-Salary Remaining :	$0
Cody Eakin	$1,350,000 (2)
-Salary Remaining :	$0
Andrei Vasilevskiy	$1,300,000 (1)
-Salary Remaining :	$0
Max Pacioretty	$1,300,000 (1)
-Salary Remaining :	$0
Andreas Nodl	$1,200,000 (2)
-Salary Remaining :	$0
Tyler Kennedy	$1,200,000 (2)
-Salary Remaining :	$0
Eric Wellwood	$1,200,000 (3)
-Salary Remaining :	$0
A.J Thelen	$1,100,000 (1)
-Salary Remaining :	$0
Dalton Prout	$950,000 (1)
-Salary Remaining :	$0
Timothy Kunes	$900,000 (2)
-Salary Remaining :	$0
Christian Hanson	$850,000 (2)
-Salary Remaining :	$0
Ryan Wilson	$850,000 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 12 : $47,000,000
Year 13 : $32,700,000
Year 14 : $14,200,000
Year 15 : $2,000,000
Salary Average Commitment
Year 12 : $49,450,000
Year 13 : $40,200,000
Year 14 : $25,200,000
Year 15 : $7,500,000
Salary Cap with 1 Way Contract
Year 12 : $47,000,000
Year 13 : $37,200,000
Year 14 : $23,700,000
Year 15 : $7,500,000

Farm Players Salaries
Matt Calvert	$80,000 (1)
Salary Remaining :	$0
Andrew Gordon	$80,000 (1)
Salary Remaining :	$0
Emerson Etem	$75,000 (2)
Salary Remaining :	$0
Shane Sims	$70,000 (1)
Salary Remaining :	$0
Thomas Greiss	$65,000 (3)
Salary Remaining :	$0
Austin Watson	$60,000 (3)
Salary Remaining :	$0
Justin Florek	$60,000 (2)
Salary Remaining :	$0
Jared Knight	$60,000 (2)
Salary Remaining :	$0
Anthony Bitetto	$60,000 (1)
Salary Remaining :	$0
Maxim Mamin	$50,000 (1)
Salary Remaining :	$0
Shea Theodore	$50,000 (1)
Salary Remaining :	$0
Mario Lucia	$50,000 (1)
Salary Remaining :	$0
François Brassard	$50,000 (1)
Salary Remaining :	$0
David Kolomatis	$50,000 (2)
Salary Remaining :	$0
Ryan Fitzgerald	$50,000 (1)
Salary Remaining :	$0
Beau Starrett	$50,000 (2)
Salary Remaining :	$0
Ondrej Kase	$50,000 (2)
Salary Remaining :	$0
Francis Perron	$50,000 (2)
Salary Remaining :	$0
Aaron Ness	$50,000 (2)
Salary Remaining :	$0
James Livingstone	$50,000 (1)
Salary Remaining :	$0
Phoenix Copley	$50,000 (2)
Salary Remaining :	$0
Leon Draisaitl	$50,000 (2)
Salary Remaining :	$0
Dillon Heatherington	$50,000 (1)
Salary Remaining :	$0
Richard Nejezchleb	$35,000 (2)
Salary Remaining :	$0
Joakim Nordstrom	$35,000 (2)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 12 : $1,380,000
Year 13 : $745,000
Year 14 : $125,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,365,000
Year 13 : $725,000
Year 14 : $125,000
Year 15 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotttrade center
Level 1:	6000 - $110 - 4,929 - 82.14%
Level 2:	5000 - $72 - 3,972 - 79.45%
Level 3:	2000 - $45 - 1,601 - 80.05%
Level 4:	4000 - $30 - 3,581 - 89.52%
Luxury :	1000 - $200 - 775 - 77.54%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,404 - 70.19%
Farm Level 2:	1000 - $20 - 693 - 69.29%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,858 - 82.54%
Average Income per Game	$1,329,446
Year to Date Revenue	$53,177,834
Farm
Home Games Left	0
Average Attendance - %	2,097 - 69.89%
Average Income per Game	$73,509
Year to Date Revenue	$2,940,357
Expense
Pro Players Total Salaries	$47,030,000
Farm Players Total Salaries	$1,624,000
Coaches Total Salaries	$2,450,000
Luxury Taxe Total	$67,566
Pro Year To Date Expenses	$51,306,474
Farm Year To Date Expenses	$2,325,026
Pro Salary Cap To Date	$49,227,989
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$241,733
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,370
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$49,227,989
Estimate Under Maximum Salary Cap of $88,929,762	$39,701,773
Estimate Over Minimum Salary Cap of $30,000,000	$19,227,989
Current Bank Account	$37,929,762
Projected Bank Account	$37,929,762

Pro Players Salaries
Alex Pietrangelo	$7,000,000 (3)
-Salary Remaining :	$0
Nicklas Backstrom	$6,430,000 (3)
-Salary Remaining :	$0
Jordan Eberle	$4,500,000 (3)
-Salary Remaining :	$0
David Perron (Out of Payroll)	$4,000,000 (2)
-Salary Remaining :	$0
Carey Price	$4,000,000 (3)
-Salary Remaining :	$0
Jake Gardiner	$3,800,000 (3)
-Salary Remaining :	$0
Sergei Shirokov	$2,900,000 (2)
-Salary Remaining :	$0
Simon Gagné	$2,000,000 (2)
-Salary Remaining :	$0
Vincent Lecavalier	$2,000,000 (2)
-Salary Remaining :	$0
Nick Palmieri	$2,000,000 (4)
-Salary Remaining :	$0
Fabian Brunnstrom	$1,800,000 (1)
-Salary Remaining :	$0
Filip Forsberg	$1,500,000 (4)
-Salary Remaining :	$0
Ryan O'Reilly	$1,500,000 (2)
-Salary Remaining :	$0
Cody Ceci	$1,200,000 (4)
-Salary Remaining :	$0
Yann Sauvé	$1,100,000 (2)
-Salary Remaining :	$0
Gustav Nyquist	$1,000,000 (2)
-Salary Remaining :	$0
Drew Shore	$950,000 (1)
-Salary Remaining :	$0
Shayne Gostisbehere	$900,000 (2)
-Salary Remaining :	$0
Pascal Leclaire	$750,000 (2)
-Salary Remaining :	$0
Justin Falk	$650,000 (2)
-Salary Remaining :	$0
D.J King	$550,000 (1)
-Salary Remaining :	$0
Kurt Sauer	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 12 : $51,030,000
Year 13 : $50,700,000
Year 14 : $37,300,000
Year 15 : $9,300,000
Salary Average Commitment
Year 12 : $58,530,000
Year 13 : $54,930,000
Year 14 : $29,930,000
Year 15 : $4,700,000
Salary Cap with 1 Way Contract
Year 12 : $51,030,000
Year 13 : $47,230,000
Year 14 : $30,430,000
Year 15 : $4,700,000

Farm Players Salaries
Ian Cole	$99,000 (1)
Salary Remaining :	$0
Joonas Korpisalo	$90,000 (2)
Salary Remaining :	$0
Matt Halischuk	$90,000 (1)
Salary Remaining :	$0
Jimmy Vesey	$85,000 (2)
Salary Remaining :	$0
Patrick Wey	$85,000 (1)
Salary Remaining :	$0
Martin Marincin	$80,000 (2)
Salary Remaining :	$0
Jujhar Khaira	$75,000 (4)
Salary Remaining :	$0
Brock Trotter	$72,500 (1)
Salary Remaining :	$0
Sergey Kalinin	$72,500 (1)
Salary Remaining :	$0
Corey Crawford	$70,000 (1)
Salary Remaining :	$0
Teemu Hartikainen	$70,000 (2)
Salary Remaining :	$0
Petr Straka	$65,000 (1)
Salary Remaining :	$0
Dmitri Orlov	$65,000 (1)
Salary Remaining :	$0
Devin Shore	$65,000 (2)
Salary Remaining :	$0
T.J. Tynan	$60,000 (1)
Salary Remaining :	$0
Nikita Nesterov	$60,000 (1)
Salary Remaining :	$0
Martin Frk	$60,000 (3)
Salary Remaining :	$0
Quinton Howden	$50,000 (3)
Salary Remaining :	$0
Cal Petersen	$50,000 (1)
Salary Remaining :	$0
Alex Lintuniemi	$50,000 (2)
Salary Remaining :	$0
Christoffer Ehn	$50,000 (2)
Salary Remaining :	$0
Mirco Mueller	$50,000 (1)
Salary Remaining :	$0
Hudson Fasching	$50,000 (1)
Salary Remaining :	$0
Brett Pesce	$50,000 (1)
Salary Remaining :	$0
Dylan Sikura	$50,000 (2)
Salary Remaining :	$0
Garret Ross	$45,000 (1)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 12 : $1,709,000
Year 13 : $800,000
Year 14 : $245,000
Year 15 : $150,000
Salary Average Commitment
Year 12 : $1,650,500
Year 13 : $715,000
Year 14 : $175,000
Year 15 : $75,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $124 - 4,359 - 72.65%
Level 2:	5000 - $75 - 3,767 - 75.34%
Level 3:	2000 - $44 - 1,607 - 80.34%
Level 4:	4000 - $29 - 3,878 - 96.95%
Luxury :	1000 - $219 - 713 - 71.26%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,400 - 70.01%
Farm Level 2:	1000 - $20 - 690 - 69.04%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,323 - 79.57%
Average Income per Game	$1,336,554
Year to Date Revenue	$53,462,146
Farm
Home Games Left	0
Average Attendance - %	2,090 - 69.68%
Average Income per Game	$73,302
Year to Date Revenue	$2,932,062
Expense
Pro Players Total Salaries	$46,275,000
Farm Players Total Salaries	$1,300,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,404,398
Farm Year To Date Expenses	$1,785,445
Pro Salary Cap To Date	$46,470,045
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$231,559
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,000
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$46,470,045
Estimate Under Maximum Salary Cap of $63,302,924	$16,832,879
Estimate Over Minimum Salary Cap of $30,000,000	$16,470,045
Current Bank Account	$12,302,924
Projected Bank Account	$12,302,924

Pro Players Salaries
Wojtek Wolski	$6,250,000 (2)
-Salary Remaining :	$0
Jason Demers	$4,400,000 (1)
-Salary Remaining :	$0
Jonathan Toews	$4,000,000 (1)
-Salary Remaining :	$0
Brendan Smith (Out of Payroll)	$3,250,000 (2)
-Salary Remaining :	$0
Victor Oreskovich	$3,000,000 (1)
-Salary Remaining :	$0
Scott Hartnell	$3,000,000 (2)
-Salary Remaining :	$0
Shane O'Brien	$2,800,000 (1)
-Salary Remaining :	$0
Kevin Poulin	$2,500,000 (2)
-Salary Remaining :	$0
Johnny Boychuk	$2,300,000 (2)
-Salary Remaining :	$0
Mike Ribeiro	$2,000,000 (2)
-Salary Remaining :	$0
Kevin Bieksa	$2,000,000 (1)
-Salary Remaining :	$0
Zack Kassian	$2,000,000 (2)
-Salary Remaining :	$0
Dave Bolland	$1,750,000 (1)
-Salary Remaining :	$0
Rene Bourque	$1,500,000 (2)
-Salary Remaining :	$0
Kris Chucko	$1,000,000 (1)
-Salary Remaining :	$0
T.J Galiardi	$950,000 (1)
-Salary Remaining :	$0
Mattias Tedenby	$850,000 (2)
-Salary Remaining :	$0
Casey Cizikas	$800,000 (2)
-Salary Remaining :	$0
Josh Tordjman	$725,000 (2)
-Salary Remaining :	$0
Adam Pelech	$700,000 (3)
-Salary Remaining :	$0
Samuel Morin	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 12 : $46,275,000
Year 13 : $24,925,000
Year 14 : $850,000
Year 15 : $0
Salary Average Commitment
Year 12 : $43,575,000
Year 13 : $23,725,000
Year 14 : $700,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $46,275,000
Year 13 : $25,875,000
Year 14 : $700,000
Year 15 : $0

Farm Players Salaries
Robbie Earl	$99,000 (1)
Salary Remaining :	$0
Keith Yandle	$90,000 (1)
Salary Remaining :	$0
Slava Voynov	$78,500 (1)
Salary Remaining :	$0
Zack Hamill	$75,000 (1)
Salary Remaining :	$0
Andreas Athanasiou	$67,500 (2)
Salary Remaining :	$0
Louis Domingue	$65,000 (2)
Salary Remaining :	$0
Nikita Gusev	$60,000 (2)
Salary Remaining :	$0
Miikka Salomaki	$60,000 (1)
Salary Remaining :	$0
Anton Blidh	$50,000 (1)
Salary Remaining :	$0
Radek Faksa	$50,000 (1)
Salary Remaining :	$0
Michael Joly	$50,000 (1)
Salary Remaining :	$0
Brett Kulak	$50,000 (1)
Salary Remaining :	$0
John Quenneville	$50,000 (2)
Salary Remaining :	$0
Ivan Nalimov	$50,000 (1)
Salary Remaining :	$0
Daniel Audette	$50,000 (2)
Salary Remaining :	$0
Elias Lindholm	$50,000 (1)
Salary Remaining :	$0
Madison Bowey	$50,000 (1)
Salary Remaining :	$0
Tyler Bertuzzi	$50,000 (1)
Salary Remaining :	$0
Carter Ashton	$45,000 (2)
Salary Remaining :	$0
John Macfarland	$40,000 (1)
Salary Remaining :	$0
Daniel Altshuller	$35,000 (1)
Salary Remaining :	$0
Ben Betker	$30,000 (2)
Salary Remaining :	$0
Austen Brassard	$30,000 (2)
Salary Remaining :	$0
Alex Schoenborn	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 12 : $1,300,000
Year 13 : $397,500
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $1,295,500
Year 13 : $397,500
Year 14 : $0
Year 15 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $95 - 5,865 - 97.74%
Level 2:	5000 - $58 - 4,850 - 97.01%
Level 3:	2000 - $44 - 1,921 - 96.07%
Level 4:	4000 - $28 - 3,751 - 93.77%
Luxury :	1000 - $170 - 980 - 97.97%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $20 - 1,794 - 89.72%
Farm Level 2:	1000 - $13 - 886 - 88.58%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,367 - 96.48%
Average Income per Game	$1,324,360
Year to Date Revenue	$52,974,382
Farm
Home Games Left	0
Average Attendance - %	2,680 - 89.34%
Average Income per Game	$37,517
Year to Date Revenue	$1,500,669
Expense
Pro Players Total Salaries	$50,460,000
Farm Players Total Salaries	$3,042,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$6,713,193
Pro Year To Date Expenses	$52,550,618
Farm Year To Date Expenses	$2,667,215
Pro Salary Cap To Date	$49,900,862
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$259,703
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,712
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$49,900,862
Estimate Under Maximum Salary Cap of $57,085,553	$7,184,691
Estimate Over Minimum Salary Cap of $30,000,000	$19,900,862
Current Bank Account	$6,085,553
Projected Bank Account	$6,085,553

Pro Players Salaries
Corey Perry	$5,500,000 (1)
-Salary Remaining :	$0
Benoit Pouliot	$4,750,000 (2)
-Salary Remaining :	$0
Henrik Sedin	$3,900,000 (3)
-Salary Remaining :	$0
Henrik Lundqvist	$3,750,000 (1)
-Salary Remaining :	$0
Bryce Lampman	$3,610,000 (3)
-Salary Remaining :	$0
Frans Nielsen	$3,250,000 (4)
-Salary Remaining :	$0
Mark Stuart	$3,000,000 (4)
-Salary Remaining :	$0
Greg Stewart	$2,800,000 (1)
-Salary Remaining :	$0
Steve Downie	$2,700,000 (3)
-Salary Remaining :	$0
Colton Parayko	$2,500,000 (4)
-Salary Remaining :	$0
Pierre-Marc Bouchard	$2,300,000 (4)
-Salary Remaining :	$0
Allen York	$2,000,000 (4)
-Salary Remaining :	$0
Dustin Boyd	$1,800,000 (2)
-Salary Remaining :	$0
Raphael Diaz	$1,750,000 (2)
-Salary Remaining :	$0
Brett Maclean	$1,500,000 (2)
-Salary Remaining :	$0
Viktor Stalberg	$1,500,000 (2)
-Salary Remaining :	$0
Enver Lisin	$1,200,000 (1)
-Salary Remaining :	$0
Nikolai Zherdev	$1,000,000 (2)
-Salary Remaining :	$0
Vitaly Vishnevsky	$900,000 (1)
-Salary Remaining :	$0
Shaone Morrisonn	$750,000 (1)
-Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 12 : $50,460,000
Year 13 : $36,510,000
Year 14 : $23,810,000
Year 15 : $13,250,000
Salary Average Commitment
Year 12 : $49,260,000
Year 13 : $35,060,000
Year 14 : $23,260,000
Year 15 : $13,050,000
Salary Cap with 1 Way Contract
Year 12 : $50,460,000
Year 13 : $35,560,000
Year 14 : $23,260,000
Year 15 : $13,050,000

Farm Players Salaries
Cameron Gaunce	$975,000 (2)
Salary Remaining :	$0
Lars Eller	$120,000 (2)
Salary Remaining :	$0
Tyler Pitlick	$100,000 (2)
Salary Remaining :	$0
Nick Spaling	$95,000 (1)
Salary Remaining :	$0
Corey Trivino	$95,000 (3)
Salary Remaining :	$0
Brian Dumoulin	$90,000 (1)
Salary Remaining :	$0
Philip Larsen	$87,500 (3)
Salary Remaining :	$0
Joni Ortio	$80,000 (2)
Salary Remaining :	$0
Alex Petrovic	$80,000 (2)
Salary Remaining :	$0
Viktor Loov	$75,000 (2)
Salary Remaining :	$0
Peter Holland	$75,000 (3)
Salary Remaining :	$0
Jiri Sekac	$70,000 (3)
Salary Remaining :	$0
Jordan Szwarz	$60,000 (1)
Salary Remaining :	$0
Charles Hudon	$55,000 (2)
Salary Remaining :	$0
Ty Rattie	$55,000 (3)
Salary Remaining :	$0
Andrey Pedan	$50,000 (1)
Salary Remaining :	$0
Sergey Tolchinsky	$50,000 (1)
Salary Remaining :	$0
Tyler Lewington	$50,000 (1)
Salary Remaining :	$0
Tobias Lindberg	$50,000 (1)
Salary Remaining :	$0
Jack Glover	$50,000 (2)
Salary Remaining :	$0
Ryan MacInnis	$50,000 (2)
Salary Remaining :	$0
Adrian Kempe	$50,000 (2)
Salary Remaining :	$0
Dominic Turgeon	$50,000 (2)
Salary Remaining :	$0
Jakub Vrana	$50,000 (2)
Salary Remaining :	$0
David Pastrnak	$50,000 (2)
Salary Remaining :	$0
Danton Heinen	$50,000 (2)
Salary Remaining :	$0
Kristers Gudlevskis	$50,000 (1)
Salary Remaining :	$0
Andrei Mironov	$50,000 (1)
Salary Remaining :	$0
Matt Tomkins	$35,000 (1)
Salary Remaining :	$0
Matt Lindblad	$35,000 (1)
Salary Remaining :	$0
Jamie Devane	$35,000 (1)
Salary Remaining :	$0
Stuart Percy	$35,000 (1)
Salary Remaining :	$0
Branden Troock	$35,000 (1)
Salary Remaining :	$0
Scott Glennie	$35,000 (1)
Salary Remaining :	$0
Anthony Camara	$35,000 (1)
Salary Remaining :	$0
Riley Nash	$35,000 (1)
Salary Remaining :	$0
Total Farm Players	36
Salary Commitment
Year 12 : $3,042,500
Year 13 : $1,380,000
Year 14 : $445,000
Year 15 : $0
Salary Average Commitment
Year 12 : $2,925,000
Year 13 : $1,267,500
Year 14 : $365,000
Year 15 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Budweiser Coliseum
Level 1:	6000 - $83 - 5,885 - 98.09%
Level 2:	5000 - $49 - 4,951 - 99.01%
Level 3:	2000 - $34 - 1,957 - 97.87%
Level 4:	4000 - $17 - 3,978 - 99.44%
Luxury :	1000 - $98 - 1,000 - 99.95%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $13 - 1,816 - 90.80%
Farm Level 2:	1000 - $2 - 907 - 90.69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,771 - 98.73%
Average Income per Game	$1,119,997
Year to Date Revenue	$44,799,885
Farm
Home Games Left	0
Average Attendance - %	2,723 - 90.77%
Average Income per Game	$34,466
Year to Date Revenue	$1,378,652
Expense
Pro Players Total Salaries	$35,825,000
Farm Players Total Salaries	$1,947,500
Coaches Total Salaries	$3,900,000
Luxury Taxe Total	$826,156
Pro Year To Date Expenses	$46,320,609
Farm Year To Date Expenses	$2,783,601
Pro Salary Cap To Date	$42,795,574
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$192,698
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,738
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$42,795,574
Estimate Under Maximum Salary Cap of $58,365,606	$15,570,032
Estimate Over Minimum Salary Cap of $30,000,000	$12,795,574
Current Bank Account	$7,365,606
Projected Bank Account	$7,365,606

Pro Players Salaries
Robert Nilsson	$6,000,000 (4)
-Salary Remaining :	$0
Andy Rogers	$2,750,000 (4)
-Salary Remaining :	$0
Jamie McBain	$2,500,000 (2)
-Salary Remaining :	$0
Jacob Markstrom	$2,500,000 (2)
-Salary Remaining :	$0
Drew Fata	$2,500,000 (4)
-Salary Remaining :	$0
Loui Eriksson	$2,250,000 (1)
-Salary Remaining :	$0
Brandon Sutter	$1,700,000 (4)
-Salary Remaining :	$0
Marc Savard	$1,500,000 (4)
-Salary Remaining :	$0
Kurtis Foster	$1,500,000 (1)
-Salary Remaining :	$0
Tyler Toffoli	$1,500,000 (2)
-Salary Remaining :	$0
Jack Skille	$1,350,000 (2)
-Salary Remaining :	$0
Jeremy Morin	$1,300,000 (2)
-Salary Remaining :	$0
Theo Peckham	$1,200,000 (1)
-Salary Remaining :	$0
Pierre-Luc Létourneau	$1,200,000 (1)
-Salary Remaining :	$0
Jason Zucker	$1,100,000 (1)
-Salary Remaining :	$0
Jonathan Blum	$975,000 (3)
-Salary Remaining :	$0
Patrick Eaves	$950,000 (1)
-Salary Remaining :	$0
Martin Jones	$900,000 (1)
-Salary Remaining :	$0
Brandon Saad	$850,000 (3)
-Salary Remaining :	$0
Jordie Benn	$750,000 (1)
-Salary Remaining :	$0
Colton Gillies	$550,000 (1)
-Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 12 : $35,825,000
Year 13 : $30,299,999
Year 14 : $19,250,000
Year 15 : $14,750,000
Salary Average Commitment
Year 12 : $33,200,000
Year 13 : $23,400,000
Year 14 : $16,100,000
Year 15 : $14,450,000
Salary Cap with 1 Way Contract
Year 12 : $35,825,000
Year 13 : $25,425,000
Year 14 : $16,275,000
Year 15 : $14,450,000

Farm Players Salaries
Alex Stalock	$99,000 (2)
Salary Remaining :	$0
Lane MacDermid	$90,000 (1)
Salary Remaining :	$0
Spencer Machacek	$80,000 (1)
Salary Remaining :	$0
Dennis Everberg	$80,000 (2)
Salary Remaining :	$0
Robert Bortuzzo	$80,000 (1)
Salary Remaining :	$0
Taylor Beck	$80,000 (2)
Salary Remaining :	$0
Joshua Leivo	$75,000 (3)
Salary Remaining :	$0
J.T. Brown	$75,000 (1)
Salary Remaining :	$0
Alex Hutchings	$75,000 (2)
Salary Remaining :	$0
Taylor Aronson	$70,000 (2)
Salary Remaining :	$0
Thomas DiPauli	$66,000 (2)
Salary Remaining :	$0
Andrej Nestrasil	$65,000 (2)
Salary Remaining :	$0
Colton Sceviour	$60,000 (1)
Salary Remaining :	$0
Nick Pryor	$60,000 (1)
Salary Remaining :	$0
Taylor Leier	$60,000 (2)
Salary Remaining :	$0
Aaron Palushaj	$60,000 (1)
Salary Remaining :	$0
Christoph Bertschy	$50,000 (3)
Salary Remaining :	$0
Tommy Vannelli	$50,000 (1)
Salary Remaining :	$0
Brendan Perlini	$50,000 (2)
Salary Remaining :	$0
Antti Raanta	$50,000 (1)
Salary Remaining :	$0
Michael Prapavessis	$50,000 (2)
Salary Remaining :	$0
Jaedon Descheneau	$50,000 (2)
Salary Remaining :	$0
Nikita Tryamkin (Out of Payroll)	$50,000 (2)
Salary Remaining :	$0
Phil McRae	$50,000 (1)
Salary Remaining :	$0
Ryan Pulock	$50,000 (1)
Salary Remaining :	$0
Brandon Halverson	$50,000 (2)
Salary Remaining :	$0
Jake Muzzin	$50,000 (1)
Salary Remaining :	$0
Michael Ferland	$45,000 (1)
Salary Remaining :	$0
Daultan Leveillé	$45,000 (1)
Salary Remaining :	$0
Francois Tremblay	$40,000 (1)
Salary Remaining :	$0
Jake Paterson	$40,000 (2)
Salary Remaining :	$0
Mitch Callahan	$40,000 (3)
Salary Remaining :	$0
Tyler Graovac	$35,000 (2)
Salary Remaining :	$0
Jared Staal	$27,500 (1)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 12 : $1,997,500
Year 13 : $1,135,000
Year 14 : $212,500
Year 15 : $0
Salary Average Commitment
Year 12 : $1,925,000
Year 13 : $1,032,500
Year 14 : $157,500
Year 15 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $102 - 5,828 - 97.13%
Level 2:	5000 - $52 - 4,919 - 98.39%
Level 3:	2000 - $42 - 1,937 - 96.86%
Level 4:	4000 - $26 - 3,878 - 96.95%
Luxury :	1000 - $193 - 795 - 79.48%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,354 - 67.71%
Farm Level 2:	1000 - $20 - 683 - 68.27%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,357 - 96.43%
Average Income per Game	$1,357,690
Year to Date Revenue	$54,307,583
Farm
Home Games Left	0
Average Attendance - %	2,037 - 67.89%
Average Income per Game	$71,209
Year to Date Revenue	$2,848,377
Expense
Pro Players Total Salaries	$49,595,000
Farm Players Total Salaries	$1,259,500
Coaches Total Salaries	$1,775,000
Luxury Taxe Total	$1,328,176
Pro Year To Date Expenses	$50,703,955
Farm Year To Date Expenses	$1,719,742
Pro Salary Cap To Date	$49,649,524
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$249,233
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$7,922
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$49,649,524
Estimate Under Maximum Salary Cap of $55,244,729	$5,595,205
Estimate Over Minimum Salary Cap of $30,000,000	$19,649,524
Current Bank Account	$4,244,729
Projected Bank Account	$4,244,729

Pro Players Salaries
Joe Thornton	$8,000,000 (1)
-Salary Remaining :	$0
Tuukka Rask	$3,800,000 (2)
-Salary Remaining :	$0
Joe Pavelski	$3,500,000 (4)
-Salary Remaining :	$0
Brent Burns	$3,300,000 (1)
-Salary Remaining :	$0
PK Subban	$3,250,000 (3)
-Salary Remaining :	$0
Patrick Sharp	$3,000,000 (4)
-Salary Remaining :	$0
Jason Pominville	$3,000,000 (4)
-Salary Remaining :	$0
Thomas Vanek	$2,800,000 (4)
-Salary Remaining :	$0
Ryan Suter	$2,500,000 (1)
-Salary Remaining :	$0
Ryan Getzlaf	$2,400,000 (4)
-Salary Remaining :	$0
Mikko Koivu	$2,400,000 (3)
-Salary Remaining :	$0
Torey Krug	$2,000,000 (1)
-Salary Remaining :	$0
Ondrej Palat	$1,500,000 (1)
-Salary Remaining :	$0
Ryan Nugent-Hopkins	$1,300,000 (1)
-Salary Remaining :	$0
Jeff Skinner	$1,000,000 (1)
-Salary Remaining :	$0
T.J. Oshie	$1,000,000 (1)
-Salary Remaining :	$0
Dan Hamhuis	$1,000,000 (1)
-Salary Remaining :	$0
Peter Worrell	$995,000 (1)
-Salary Remaining :	$0
Roman Josi	$900,000 (4)
-Salary Remaining :	$0
Josh Manson	$800,000 (3)
-Salary Remaining :	$0
Mike Smith	$650,000 (2)
-Salary Remaining :	$0
Brian McGrattan	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 12 : $49,595,000
Year 13 : $28,900,000
Year 14 : $21,695,000
Year 15 : $12,700,000
Salary Average Commitment
Year 12 : $45,190,000
Year 13 : $26,500,000
Year 14 : $22,050,000
Year 15 : $15,600,000
Salary Cap with 1 Way Contract
Year 12 : $49,595,000
Year 13 : $26,500,000
Year 14 : $22,050,000
Year 15 : $15,600,000

Farm Players Salaries
Eric Fehr	$99,500 (1)
Salary Remaining :	$0
Mike Hoffman	$75,000 (1)
Salary Remaining :	$0
Trevor Lewis	$70,000 (1)
Salary Remaining :	$0
William Karlsson	$70,000 (2)
Salary Remaining :	$0
Joey Ryan	$62,500 (1)
Salary Remaining :	$0
Derek Forbort	$60,000 (1)
Salary Remaining :	$0
Austin Poganski	$50,000 (2)
Salary Remaining :	$0
Mackenze Stewart	$50,000 (2)
Salary Remaining :	$0
Emil Johansson	$50,000 (2)
Salary Remaining :	$0
Jesper Pettersson	$50,000 (2)
Salary Remaining :	$0
Zach Stepan	$47,500 (2)
Salary Remaining :	$0
David Wolf	$45,000 (1)
Salary Remaining :	$0
Dany Roussin	$45,000 (2)
Salary Remaining :	$0
Jamie McGinn	$40,000 (3)
Salary Remaining :	$0
Nikolay Prokhorkin	$37,500 (2)
Salary Remaining :	$0
Colby Cave	$36,000 (3)
Salary Remaining :	$0
Vincent Dunn	$36,000 (3)
Salary Remaining :	$0
Peter Andersson (Out of Payroll)	$35,000 (1)
Salary Remaining :	$0
Austin Wuthrich	$35,000 (1)
Salary Remaining :	$0
Jordan Weal	$32,500 (2)
Salary Remaining :	$0
Jussi Rynnas	$32,500 (1)
Salary Remaining :	$0
Gianluca Curcuruto	$30,000 (2)
Salary Remaining :	$0
Artur Gavrus	$30,000 (2)
Salary Remaining :	$0
Mason McDonald	$30,000 (1)
Salary Remaining :	$0
Jarrod Maidens	$30,000 (2)
Salary Remaining :	$0
Niklas Treutle	$28,000 (1)
Salary Remaining :	$0
Mikko Vainonen	$27,500 (3)
Salary Remaining :	$0
Michael Schumacher	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 12 : $1,259,500
Year 13 : $675,000
Year 14 : $144,500
Year 15 : $0
Salary Average Commitment
Year 12 : $1,244,000
Year 13 : $652,000
Year 14 : $139,500
Year 15 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Pack Center
Level 1:	6000 - $105 - 5,783 - 96.39%
Level 2:	5000 - $65 - 4,471 - 89.43%
Level 3:	2000 - $40 - 1,930 - 96.50%
Level 4:	4000 - $30 - 3,515 - 87.87%
Luxury :	1000 - $180 - 953 - 95.33%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $19 - 1,804 - 90.21%
Farm Level 2:	1000 - $9 - 899 - 89.85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,653 - 92.52%
Average Income per Game	$1,454,265
Year to Date Revenue	$58,170,619
Farm
Home Games Left	0
Average Attendance - %	2,703 - 90.09%
Average Income per Game	$47,689
Year to Date Revenue	$1,907,546
Expense
Pro Players Total Salaries	$50,750,000
Farm Players Total Salaries	$1,587,400
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,352,421
Farm Year To Date Expenses	$2,520,860
Pro Salary Cap To Date	$49,226,179
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$261,139
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,937
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$49,226,179
Estimate Under Maximum Salary Cap of $65,971,727	$16,745,548
Estimate Over Minimum Salary Cap of $30,000,000	$19,226,179
Current Bank Account	$14,971,727
Projected Bank Account	$14,971,727

Pro Players Salaries
Tyler Ennis	$5,000,000 (4)
-Salary Remaining :	$0
Marian Gaborik	$5,000,000 (2)
-Salary Remaining :	$0
Nazem Kadri	$4,500,000 (4)
-Salary Remaining :	$0
Zach Parise	$4,500,000 (3)
-Salary Remaining :	$0
Brad Richards	$4,500,000 (2)
-Salary Remaining :	$0
Kristopher Letang	$4,000,000 (1)
-Salary Remaining :	$0
Maxime Daigneault	$3,000,000 (2)
-Salary Remaining :	$0
Anton Stralman	$3,000,000 (2)
-Salary Remaining :	$0
Josh Gorges	$2,500,000 (2)
-Salary Remaining :	$0
Chris Stewart	$1,800,000 (2)
-Salary Remaining :	$0
Michael Del Zotto	$1,750,000 (3)
-Salary Remaining :	$0
Martin Samuelsson	$1,700,000 (2)
-Salary Remaining :	$0
Matt Donovan	$1,500,000 (4)
-Salary Remaining :	$0
Jamie Arniel	$1,200,000 (3)
-Salary Remaining :	$0
Mike Weber	$1,000,000 (1)
-Salary Remaining :	$0
Thomas Hickey	$1,000,000 (1)
-Salary Remaining :	$0
Eric Tangradi	$950,000 (2)
-Salary Remaining :	$0
Logan Shaw	$800,000 (2)
-Salary Remaining :	$0
Nick Bonino	$800,000 (2)
-Salary Remaining :	$0
Thomas McCollum	$750,000 (3)
-Salary Remaining :	$0
Andrew MacDonald	$500,000 (1)
-Salary Remaining :	$0
Ramzi Abid	$500,000 (1)
-Salary Remaining :	$0
Evgeny Artyukhin	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 12 : $50,750,000
Year 13 : $43,500,000
Year 14 : $21,750,000
Year 15 : $13,800,000
Salary Average Commitment
Year 12 : $48,950,000
Year 13 : $42,050,000
Year 14 : $18,950,000
Year 15 : $11,000,000
Salary Cap with 1 Way Contract
Year 12 : $50,750,000
Year 13 : $43,250,000
Year 14 : $19,200,000
Year 15 : $11,000,000

Farm Players Salaries
Jonathan Ferland (Out of Payroll)	$99,900 (1)
Salary Remaining :	$0
Maxime Macenauer	$92,500 (1)
Salary Remaining :	$0
Calvin Pickard	$90,000 (1)
Salary Remaining :	$0
Cody Goloubef (Out of Payroll)	$90,000 (1)
Salary Remaining :	$0
Matt Beleskey	$85,000 (1)
Salary Remaining :	$0
Drayson Bowman	$80,000 (1)
Salary Remaining :	$0
Michael Sdao	$80,000 (1)
Salary Remaining :	$0
Ben Hutton	$80,000 (4)
Salary Remaining :	$0
Sven Baertschi	$80,000 (2)
Salary Remaining :	$0
Darren Dietz	$70,000 (1)
Salary Remaining :	$0
Joonas Donskoi	$70,000 (1)
Salary Remaining :	$0
Anton Lander	$70,000 (1)
Salary Remaining :	$0
Sam Bennett	$50,000 (2)
Salary Remaining :	$0
Nick Moutrey	$50,000 (1)
Salary Remaining :	$0
Reid Boucher	$50,000 (2)
Salary Remaining :	$0
Juuse Saros	$50,000 (1)
Salary Remaining :	$0
Cristiano Digiacinto	$50,000 (2)
Salary Remaining :	$0
Robby Fabbri	$50,000 (2)
Salary Remaining :	$0
Dalton Thrower	$50,000 (3)
Salary Remaining :	$0
Jonny Brodzinski	$50,000 (1)
Salary Remaining :	$0
John Hayden	$50,000 (1)
Salary Remaining :	$0
Cade Fairchild	$50,000 (1)
Salary Remaining :	$0
Valeri Nichushkin	$50,000 (1)
Salary Remaining :	$0
Robbie Russo	$50,000 (4)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 12 : $1,587,400
Year 13 : $499,000
Year 14 : $280,000
Year 15 : $300,000
Salary Average Commitment
Year 12 : $1,539,900
Year 13 : $450,000
Year 14 : $180,000
Year 15 : $130,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	The prudential Center
Level 1:	6000 - $110 - 4,847 - 80.79%
Level 2:	5000 - $70 - 4,042 - 80.85%
Level 3:	2000 - $46 - 1,569 - 78.45%
Level 4:	4000 - $30 - 3,514 - 87.85%
Luxury :	1000 - $180 - 977 - 97.66%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,390 - 69.50%
Farm Level 2:	1000 - $20 - 705 - 70.50%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,950 - 83.05%
Average Income per Game	$1,337,798
Year to Date Revenue	$53,511,928
Farm
Home Games Left	0
Average Attendance - %	2,095 - 69.83%
Average Income per Game	$73,180
Year to Date Revenue	$2,927,190
Expense
Pro Players Total Salaries	$46,725,000
Farm Players Total Salaries	$2,555,000
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$100,568
Pro Year To Date Expenses	$50,683,067
Farm Year To Date Expenses	$2,696,417
Pro Salary Cap To Date	$47,072,904
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$246,163
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,275
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$47,072,904
Estimate Under Maximum Salary Cap of $61,356,564	$14,283,660
Estimate Over Minimum Salary Cap of $30,000,000	$17,072,904
Current Bank Account	$10,356,564
Projected Bank Account	$10,356,564

Pro Players Salaries
Tyler Seguin	$5,000,000 (4)
-Salary Remaining :	$0
Brent Seabrook	$5,000,000 (1)
-Salary Remaining :	$0
Tobias Enstrom	$4,500,000 (2)
-Salary Remaining :	$0
Travis Hamonic	$4,000,000 (4)
-Salary Remaining :	$0
Steve Montador	$4,000,000 (2)
-Salary Remaining :	$0
Johnny Gaudreau	$3,250,000 (3)
-Salary Remaining :	$0
Antti Niemi	$3,200,000 (1)
-Salary Remaining :	$0
Marian Hossa	$2,000,000 (2)
-Salary Remaining :	$0
Rostislav Olesz	$2,000,000 (1)
-Salary Remaining :	$0
Brenden Morrow	$2,000,000 (1)
-Salary Remaining :	$0
Brady Skjei	$1,750,000 (4)
-Salary Remaining :	$0
Kellan Lain	$1,600,000 (1)
-Salary Remaining :	$0
Keith Kinkaid	$1,600,000 (1)
-Salary Remaining :	$0
Tyler Bozak	$1,300,000 (1)
-Salary Remaining :	$0
Brandon Burlon	$1,250,000 (1)
-Salary Remaining :	$0
Anthony Stewart	$1,100,000 (1)
-Salary Remaining :	$0
Kevin Porter	$900,000 (1)
-Salary Remaining :	$0
Riley Sheahan	$900,000 (2)
-Salary Remaining :	$0
Jordan Caron	$875,000 (1)
-Salary Remaining :	$0
Viktor Arvidsson	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 12 : $46,725,000
Year 13 : $27,725,000
Year 14 : $16,500,000
Year 15 : $13,000,000
Salary Average Commitment
Year 12 : $43,200,000
Year 13 : $24,200,000
Year 14 : $13,750,000
Year 15 : $10,750,000
Salary Cap with 1 Way Contract
Year 12 : $46,725,000
Year 13 : $25,400,000
Year 14 : $14,000,000
Year 15 : $10,750,000

Farm Players Salaries
Darroll Powe	$500,000 (1)
Salary Remaining :	$0
Carl Gunnarsson	$90,000 (1)
Salary Remaining :	$0
Nail Yakupov	$90,000 (3)
Salary Remaining :	$0
Christian Thomas	$80,000 (1)
Salary Remaining :	$0
Brandon Prust	$80,000 (1)
Salary Remaining :	$0
Zac Leslie	$80,000 (3)
Salary Remaining :	$0
Brock McGinn	$75,000 (4)
Salary Remaining :	$0
Marc-André Bourdon	$70,000 (1)
Salary Remaining :	$0
Louis Leblanc	$70,000 (2)
Salary Remaining :	$0
Brett Ritchie	$65,000 (2)
Salary Remaining :	$0
Mikko Lehtonen	$60,000 (1)
Salary Remaining :	$0
Mark Jankowski	$55,000 (4)
Salary Remaining :	$0
Stephen Harper	$50,000 (1)
Salary Remaining :	$0
Emil Djuse	$50,000 (1)
Salary Remaining :	$0
Cole Cassels	$50,000 (1)
Salary Remaining :	$0
Chris Bigras	$50,000 (1)
Salary Remaining :	$0
Mike Zigomanis	$50,000 (1)
Salary Remaining :	$0
Connor Hurley	$50,000 (1)
Salary Remaining :	$0
Jeremy Gregoire	$50,000 (1)
Salary Remaining :	$0
Andreas Johnsson	$50,000 (1)
Salary Remaining :	$0
Gustav Olofsson	$50,000 (1)
Salary Remaining :	$0
Eric Gustafsson	$50,000 (3)
Salary Remaining :	$0
Anders Bjork	$50,000 (2)
Salary Remaining :	$0
Alex Tuch	$50,000 (2)
Salary Remaining :	$0
Brett Lernout	$50,000 (2)
Salary Remaining :	$0
Mark Visentin	$50,000 (2)
Salary Remaining :	$0
C.J Suess	$50,000 (2)
Salary Remaining :	$0
Hunter Smith	$50,000 (2)
Salary Remaining :	$0
Aleksander Barkov	$50,000 (1)
Salary Remaining :	$0
Frederik Gauthier	$50,000 (1)
Salary Remaining :	$0
Daniel Zaar	$50,000 (3)
Salary Remaining :	$0
Alex Nedeljkovic	$50,000 (2)
Salary Remaining :	$0
Nikita Zadorov	$50,000 (1)
Salary Remaining :	$0
Will Butcher	$50,000 (1)
Salary Remaining :	$0
Pavel Buchnevich	$50,000 (1)
Salary Remaining :	$0
Max Domi	$50,000 (1)
Salary Remaining :	$0
Jack Campbell	$40,000 (1)
Salary Remaining :	$0
Total Farm Players	37
Salary Commitment
Year 12 : $2,555,000
Year 13 : $975,000
Year 14 : $564,900
Year 15 : $245,000
Salary Average Commitment
Year 12 : $2,485,000
Year 13 : $840,000
Year 14 : $390,000
Year 15 : $130,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Metal Center
Level 1:	6000 - $109 - 4,832 - 80.54%
Level 2:	5000 - $71 - 3,943 - 78.85%
Level 3:	2000 - $46 - 1,546 - 77.31%
Level 4:	4000 - $31 - 3,149 - 78.73%
Luxury :	1000 - $186 - 834 - 83.36%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,428 - 71.42%
Farm Level 2:	1000 - $20 - 695 - 69.46%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,304 - 79.47%
Average Income per Game	$1,309,215
Year to Date Revenue	$52,368,587
Farm
Home Games Left	0
Average Attendance - %	2,123 - 70.77%
Average Income per Game	$74,579
Year to Date Revenue	$2,983,176
Expense
Pro Players Total Salaries	$50,150,000
Farm Players Total Salaries	$2,230,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$7,624,068
Pro Year To Date Expenses	$52,697,796
Farm Year To Date Expenses	$2,963,200
Pro Salary Cap To Date	$50,457,186
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$258,168
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,150
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$50,457,186
Estimate Under Maximum Salary Cap of $75,646,664	$25,189,478
Estimate Over Minimum Salary Cap of $30,000,000	$20,457,186
Current Bank Account	$24,646,664
Projected Bank Account	$24,646,664

Pro Players Salaries
Eric Staal	$7,000,000 (2)
-Salary Remaining :	$0
David Backes	$5,000,000 (3)
-Salary Remaining :	$0
Alexander Semin	$5,000,000 (3)
-Salary Remaining :	$0
Erik Johnson	$4,500,000 (1)
-Salary Remaining :	$0
Pekka Rinne	$4,000,000 (1)
-Salary Remaining :	$0
Brad Marchand	$3,250,000 (4)
-Salary Remaining :	$0
Patrik Berglund	$2,800,000 (2)
-Salary Remaining :	$0
Sami Vatanen	$2,500,000 (3)
-Salary Remaining :	$0
Steve Eminger	$2,500,000 (1)
-Salary Remaining :	$0
Alexander Radulov	$2,300,000 (1)
-Salary Remaining :	$0
Derek Meech	$2,250,000 (2)
-Salary Remaining :	$0
Colin Wilson	$2,200,000 (3)
-Salary Remaining :	$0
Brendan Mikkelson	$1,100,000 (2)
-Salary Remaining :	$0
David Ullstrom	$1,000,000 (4)
-Salary Remaining :	$0
Steve Regier	$1,000,000 (2)
-Salary Remaining :	$0
Mikhail Grabovski	$1,000,000 (1)
-Salary Remaining :	$0
Kyle Palmieri	$950,000 (2)
-Salary Remaining :	$0
Jonas Gustavsson	$800,000 (1)
-Salary Remaining :	$0
Tim Ramholt	$500,000 (1)
-Salary Remaining :	$0
Peter Prucha	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 12 : $50,150,000
Year 13 : $34,400,000
Year 14 : $22,300,000
Year 15 : $6,100,000
Salary Average Commitment
Year 12 : $49,050,000
Year 13 : $33,250,000
Year 14 : $18,450,000
Year 15 : $4,250,000
Salary Cap with 1 Way Contract
Year 12 : $50,150,000
Year 13 : $34,050,000
Year 14 : $18,950,000
Year 15 : $4,250,000

Farm Players Salaries
Christopher Gibson	$95,000 (2)
Salary Remaining :	$0
Colby Robak	$95,000 (2)
Salary Remaining :	$0
Jimmy Hayes	$95,000 (3)
Salary Remaining :	$0
David Savard	$90,000 (2)
Salary Remaining :	$0
Esa Lindell	$87,500 (3)
Salary Remaining :	$0
Tanner Pearson	$85,000 (3)
Salary Remaining :	$0
Vladimir Sobotka	$85,000 (1)
Salary Remaining :	$0
Victor Rask	$85,000 (3)
Salary Remaining :	$0
Anders Lee	$80,000 (3)
Salary Remaining :	$0
Bryan Rust (Out of Payroll)	$75,000 (2)
Salary Remaining :	$0
Christian Folin	$72,500 (1)
Salary Remaining :	$0
Ryan Spooner	$70,000 (1)
Salary Remaining :	$0
Michael Hutchinson	$70,000 (2)
Salary Remaining :	$0
Matthew Nieto	$70,000 (3)
Salary Remaining :	$0
Mathieu Brodeur	$65,000 (2)
Salary Remaining :	$0
Greg Pateryn	$65,000 (2)
Salary Remaining :	$0
Barclay Goodrow	$60,000 (1)
Salary Remaining :	$0
Matt Kassian	$60,000 (1)
Salary Remaining :	$0
Philip Varone	$60,000 (2)
Salary Remaining :	$0
Chris Brown	$55,000 (2)
Salary Remaining :	$0
Petteri Lindbohm	$55,000 (4)
Salary Remaining :	$0
Trevor Carrick	$55,000 (4)
Salary Remaining :	$0
Frank Corrado	$50,000 (3)
Salary Remaining :	$0
Tyler Shattock	$50,000 (2)
Salary Remaining :	$0
Peter Cehlarik	$50,000 (1)
Salary Remaining :	$0
Dominik Masin	$50,000 (2)
Salary Remaining :	$0
Vladislav Kamenev	$50,000 (2)
Salary Remaining :	$0
Nathan Lieuwen	$50,000 (1)
Salary Remaining :	$0
Brandon Hickey	$50,000 (2)
Salary Remaining :	$0
Ryan Donato	$50,000 (2)
Salary Remaining :	$0
Vitek Vanecek	$50,000 (2)
Salary Remaining :	$0
Eric Karlsson	$50,000 (3)
Salary Remaining :	$0
Kevin Labanc	$50,000 (2)
Salary Remaining :	$0
John Gilmour	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 12 : $2,230,000
Year 13 : $1,862,000
Year 14 : $870,000
Year 15 : $120,000
Salary Average Commitment
Year 12 : $2,145,000
Year 13 : $1,670,000
Year 14 : $702,500
Year 15 : $110,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $105 - 5,422 - 90.37%
Level 2:	5000 - $70 - 3,944 - 78.87%
Level 3:	2000 - $45 - 1,558 - 77.88%
Level 4:	4000 - $30 - 3,180 - 79.49%
Luxury :	1000 - $180 - 967 - 96.73%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $34 - 1,736 - 86.79%
Farm Level 2:	1000 - $19 - 713 - 71.32%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,070 - 83.72%
Average Income per Game	$1,406,023
Year to Date Revenue	$56,240,901
Farm
Home Games Left	0
Average Attendance - %	2,449 - 81.63%
Average Income per Game	$76,196
Year to Date Revenue	$3,047,821
Expense
Pro Players Total Salaries	$49,500,000
Farm Players Total Salaries	$1,767,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$478,418
Pro Year To Date Expenses	$52,243,722
Farm Year To Date Expenses	$2,254,378
Pro Salary Cap To Date	$49,743,752
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$257,426
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,338
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$49,743,752
Estimate Under Maximum Salary Cap of $75,616,028	$25,872,276
Estimate Over Minimum Salary Cap of $30,000,000	$19,743,752
Current Bank Account	$24,616,028
Projected Bank Account	$24,616,028

Pro Players Salaries
Oliver Ekman-Larsson	$5,900,000 (4)
-Salary Remaining :	$0
Jakub Voracek	$4,500,000 (4)
-Salary Remaining :	$0
Jeff Carter	$4,250,000 (1)
-Salary Remaining :	$0
Drew Miller	$4,250,000 (4)
-Salary Remaining :	$0
Jeff Woywitka	$3,500,000 (3)
-Salary Remaining :	$0
Jonathan Ericsson	$3,000,000 (4)
-Salary Remaining :	$0
Steve Mason	$3,000,000 (1)
-Salary Remaining :	$0
Matt Smaby	$3,000,000 (4)
-Salary Remaining :	$0
Chris Mcallister	$2,000,000 (1)
-Salary Remaining :	$0
J.T. Miller	$2,000,000 (3)
-Salary Remaining :	$0
Matthew Lombardi	$1,750,000 (2)
-Salary Remaining :	$0
Marcus Kruger	$1,750,000 (1)
-Salary Remaining :	$0
Cam Ward	$1,750,000 (1)
-Salary Remaining :	$0
Jordan Nolan	$1,750,000 (1)
-Salary Remaining :	$0
Brian Lashoff	$1,300,000 (3)
-Salary Remaining :	$0
Ryan Callahan	$1,300,000 (1)
-Salary Remaining :	$0
Nathan Beaulieu	$1,250,000 (3)
-Salary Remaining :	$0
Mats Zuccarello	$1,200,000 (2)
-Salary Remaining :	$0
Brock Nelson	$1,200,000 (2)
-Salary Remaining :	$0
Tomas Kubalik	$850,000 (4)
-Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 12 : $49,500,000
Year 13 : $35,050,000
Year 14 : $31,550,000
Year 15 : $22,550,000
Salary Average Commitment
Year 12 : $45,950,000
Year 13 : $32,700,000
Year 14 : $28,800,000
Year 15 : $21,500,000
Salary Cap with 1 Way Contract
Year 12 : $49,500,000
Year 13 : $33,700,000
Year 14 : $29,550,000
Year 15 : $21,500,000

Farm Players Salaries
Victor Bartley	$100,000 (1)
Salary Remaining :	$0
Calle Jarnkrok	$80,000 (2)
Salary Remaining :	$0
Michael Bournival	$80,000 (2)
Salary Remaining :	$0
Brandon McMillan	$80,000 (2)
Salary Remaining :	$0
Tyler Randell	$77,500 (2)
Salary Remaining :	$0
Dylan Olsen	$60,000 (3)
Salary Remaining :	$0
Erik Nystrom	$60,000 (4)
Salary Remaining :	$0
Nick Shore	$60,000 (2)
Salary Remaining :	$0
Cristoval Nieves	$60,000 (4)
Salary Remaining :	$0
Tyler Brenner	$55,000 (1)
Salary Remaining :	$0
Reid McNeill	$55,000 (3)
Salary Remaining :	$0
Brendan Leipsic	$50,000 (4)
Salary Remaining :	$0
JC Lipon	$50,000 (1)
Salary Remaining :	$0
Laurent Dauphin	$50,000 (1)
Salary Remaining :	$0
Blake Heinrich	$50,000 (1)
Salary Remaining :	$0
Morgan Klimchuk	$50,000 (1)
Salary Remaining :	$0
Nick Sorensen	$50,000 (1)
Salary Remaining :	$0
Devon Teows	$50,000 (2)
Salary Remaining :	$0
Lucas Wallmarkk	$50,000 (2)
Salary Remaining :	$0
Justin Kirkland	$50,000 (2)
Salary Remaining :	$0
Anton Forsberg	$50,000 (3)
Salary Remaining :	$0
Anthony Angello	$50,000 (2)
Salary Remaining :	$0
Rinat Valiev	$50,000 (1)
Salary Remaining :	$0
Ilya Sorokin	$50,000 (2)
Salary Remaining :	$0
Zachary Fucale	$50,000 (1)
Salary Remaining :	$0
Ryan Hartman	$50,000 (1)
Salary Remaining :	$0
Sven Andrighetto	$50,000 (1)
Salary Remaining :	$0
Scott Wedgewood	$40,000 (2)
Salary Remaining :	$0
Mark Alt	$40,000 (3)
Salary Remaining :	$0
Jason Kasdorf	$40,000 (3)
Salary Remaining :	$0
Jake Dotchin	$40,000 (1)
Salary Remaining :	$0
Brenden Kichton	$40,000 (3)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 12 : $1,767,500
Year 13 : $1,170,000
Year 14 : $475,000
Year 15 : $170,000
Salary Average Commitment
Year 12 : $1,680,000
Year 13 : $1,035,000
Year 14 : $445,000
Year 15 : $170,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	Duff Garden
Level 1:	6000 - $93 - 5,844 - 97.39%
Level 2:	5000 - $59 - 4,813 - 96.26%
Level 3:	2000 - $39 - 1,928 - 96.39%
Level 4:	4000 - $27 - 3,870 - 96.76%
Luxury :	1000 - $160 - 978 - 97.85%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,399 - 69.93%
Farm Level 2:	1000 - $20 - 688 - 68.76%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,433 - 96.85%
Average Income per Game	$1,338,214
Year to Date Revenue	$53,528,571
Farm
Home Games Left	0
Average Attendance - %	2,086 - 69.54%
Average Income per Game	$73,181
Year to Date Revenue	$2,927,253
Expense
Pro Players Total Salaries	$49,550,000
Farm Players Total Salaries	$2,325,000
Coaches Total Salaries	$5,450,000
Luxury Taxe Total	$16,373,032
Pro Year To Date Expenses	$53,950,989
Farm Year To Date Expenses	$2,606,275
Pro Salary Cap To Date	$48,604,481
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$270,545
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,375
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$48,604,481
Estimate Under Maximum Salary Cap of $70,014,164	$21,409,683
Estimate Over Minimum Salary Cap of $30,000,000	$18,604,481
Current Bank Account	$19,014,164
Projected Bank Account	$19,014,164

Pro Players Salaries
Ilya Kovalchuk	$6,500,000 (3)
-Salary Remaining :	$0
Michael Frolik	$4,500,000 (1)
-Salary Remaining :	$0
Andrei Loktionov	$4,000,000 (1)
-Salary Remaining :	$0
Robin Lehner	$4,000,000 (1)
-Salary Remaining :	$0
Zach Bogosian	$4,000,000 (3)
-Salary Remaining :	$0
Ole-Kristian Tollefsen	$3,000,000 (3)
-Salary Remaining :	$0
Wayne Simmonds	$2,300,000 (1)
-Salary Remaining :	$0
Michael Kostka	$2,300,000 (1)
-Salary Remaining :	$0
Matt Stajan	$2,000,000 (3)
-Salary Remaining :	$0
Chris Higgins	$2,000,000 (3)
-Salary Remaining :	$0
Jared Cowen	$2,000,000 (1)
-Salary Remaining :	$0
Mathew Dumba	$2,000,000 (1)
-Salary Remaining :	$0
Vladimir Mihalik (Out of Payroll)	$1,800,000 (2)
-Salary Remaining :	$0
Maxim Lapierre	$1,750,000 (1)
-Salary Remaining :	$0
Matt Hackett	$1,200,000 (1)
-Salary Remaining :	$0
Alex Tanguay	$1,200,000 (1)
-Salary Remaining :	$0
Damien Brunner	$1,200,000 (1)
-Salary Remaining :	$0
Steve Bernier	$1,200,000 (1)
-Salary Remaining :	$0
Patrice Cormier	$1,200,000 (1)
-Salary Remaining :	$0
Brandon Bollig	$900,000 (1)
-Salary Remaining :	$0
Nathan Paetsch	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 12 : $49,550,000
Year 13 : $19,300,000
Year 14 : $15,500,000
Year 15 : $0
Salary Average Commitment
Year 12 : $47,245,000
Year 13 : $20,000,000
Year 14 : $18,200,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $49,550,000
Year 13 : $19,300,000
Year 14 : $17,500,000
Year 15 : $0

Farm Players Salaries
Chris Tierney	$90,000 (3)
Salary Remaining :	$0
Michael Stone	$85,000 (2)
Salary Remaining :	$0
Vladimir Zharkov	$85,000 (2)
Salary Remaining :	$0
Martin Hanzal	$80,000 (1)
Salary Remaining :	$0
Blake Pietila	$80,000 (3)
Salary Remaining :	$0
Alexandre Grenier	$80,000 (3)
Salary Remaining :	$0
Laurent Brossoit	$75,000 (3)
Salary Remaining :	$0
Jamie Oleksiak	$70,000 (2)
Salary Remaining :	$0
Sergei Plotnikov	$65,000 (2)
Salary Remaining :	$0
Kyle Rau	$60,000 (3)
Salary Remaining :	$0
Joe Morrow	$55,000 (3)
Salary Remaining :	$0
Zachary Sanford	$50,000 (1)
Salary Remaining :	$0
Jyrki Jokipakka	$50,000 (1)
Salary Remaining :	$0
Thomas Spelling	$50,000 (4)
Salary Remaining :	$0
Klas Dahlbeck	$50,000 (1)
Salary Remaining :	$0
Wes O'Neill	$50,000 (1)
Salary Remaining :	$0
Remi Elie	$50,000 (1)
Salary Remaining :	$0
Charles-Olivier Roussel	$50,000 (1)
Salary Remaining :	$0
Christophe Lalancette	$50,000 (1)
Salary Remaining :	$0
Scott Timmins	$50,000 (1)
Salary Remaining :	$0
Nicolas Deschamps	$50,000 (1)
Salary Remaining :	$0
Matt Grzelcyk	$50,000 (1)
Salary Remaining :	$0
Benn Ferriero	$50,000 (2)
Salary Remaining :	$0
Vaclav Karabacek	$50,000 (2)
Salary Remaining :	$0
Kyle Pettit	$50,000 (2)
Salary Remaining :	$0
Fredrik Olofsson	$50,000 (2)
Salary Remaining :	$0
Nolan Vesey	$50,000 (2)
Salary Remaining :	$0
Dylan Sadowy	$50,000 (2)
Salary Remaining :	$0
Ebbe Siönäs	$50,000 (1)
Salary Remaining :	$0
Sami Aittokallio	$50,000 (1)
Salary Remaining :	$0
Jeffrey Foss	$50,000 (1)
Salary Remaining :	$0
Anton Karlsson	$50,000 (2)
Salary Remaining :	$0
Victor Olofsson	$50,000 (2)
Salary Remaining :	$0
Pavel Kraskovsky	$50,000 (2)
Salary Remaining :	$0
Jeremy Smith	$50,000 (1)
Salary Remaining :	$0
Angelo Esposito	$50,000 (1)
Salary Remaining :	$0
Louis Belpedio	$50,000 (2)
Salary Remaining :	$0
Cameron Darcy	$50,000 (2)
Salary Remaining :	$0
Joonas Lyytinen	$50,000 (2)
Salary Remaining :	$0
Anton Lindholm	$50,000 (2)
Salary Remaining :	$0
Jacob Lagacé	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 12 : $2,325,000
Year 13 : $1,525,000
Year 14 : $634,000
Year 15 : $50,000
Salary Average Commitment
Year 12 : $2,280,000
Year 13 : $1,385,000
Year 14 : $445,000
Year 15 : $50,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $105 - 5,698 - 94.97%
Level 2:	5000 - $67 - 3,838 - 76.75%
Level 3:	2000 - $44 - 1,578 - 78.92%
Level 4:	4000 - $26 - 3,865 - 96.63%
Luxury :	1000 - $185 - 899 - 89.93%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $19 - 1,778 - 88.92%
Farm Level 2:	1000 - $11 - 884 - 88.35%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,879 - 88.22%
Average Income per Game	$1,382,927
Year to Date Revenue	$55,317,078
Farm
Home Games Left	0
Average Attendance - %	2,662 - 88.73%
Average Income per Game	$45,670
Year to Date Revenue	$1,826,785
Expense
Pro Players Total Salaries	$50,950,000
Farm Players Total Salaries	$3,907,500
Coaches Total Salaries	$3,450,000
Luxury Taxe Total	$8,990,858
Pro Year To Date Expenses	$51,972,151
Farm Year To Date Expenses	$4,320,579
Pro Salary Cap To Date	$49,286,544
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$264,604
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,288
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$49,286,544
Estimate Under Maximum Salary Cap of $51,249,657	$1,963,113
Estimate Over Minimum Salary Cap of $30,000,000	$19,286,544
Current Bank Account	$249,657
Projected Bank Account	$249,657

Pro Players Salaries
Derek Roy	$4,750,000 (2)
-Salary Remaining :	$0
Derek Stepan	$4,250,000 (4)
-Salary Remaining :	$0
Jonathan Bernier	$3,800,000 (1)
-Salary Remaining :	$0
Kari Lehtonen	$3,650,000 (2)
-Salary Remaining :	$0
Adam Henrique	$3,500,000 (1)
-Salary Remaining :	$0
Marco Scandella	$3,500,000 (3)
-Salary Remaining :	$0
Tyler Myers	$3,500,000 (3)
-Salary Remaining :	$0
Bobby Ryan	$3,200,000 (1)
-Salary Remaining :	$0
Ryan Johansen	$3,000,000 (4)
-Salary Remaining :	$0
Marcus Johansson	$2,500,000 (4)
-Salary Remaining :	$0
Erik Haula	$2,500,000 (4)
-Salary Remaining :	$0
Nino Niederreiter	$2,500,000 (4)
-Salary Remaining :	$0
Eric Gelinas	$2,000,000 (1)
-Salary Remaining :	$0
Sam Gagner	$1,850,000 (1)
-Salary Remaining :	$0
Jacob Trouba	$1,750,000 (4)
-Salary Remaining :	$0
Oscar Klefbom	$1,300,000 (1)
-Salary Remaining :	$0
Kevin Hayes	$1,000,000 (1)
-Salary Remaining :	$0
Ronalds Kenins	$950,000 (1)
-Salary Remaining :	$0
Jared Spurgeon	$950,000 (1)
-Salary Remaining :	$0
Nikolay Goldobin	$500,000 (2)
-Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 12 : $50,950,000
Year 13 : $37,200,000
Year 14 : $31,050,000
Year 15 : $25,250,000
Salary Average Commitment
Year 12 : $46,450,000
Year 13 : $31,500,000
Year 14 : $23,000,000
Year 15 : $16,500,000
Salary Cap with 1 Way Contract
Year 12 : $50,950,000
Year 13 : $32,400,000
Year 14 : $23,500,000
Year 15 : $16,500,000

Farm Players Salaries
Olli Maatta (Out of Payroll)	$995,000 (2)
Salary Remaining :	$0
Ryan Strome	$950,000 (3)
Salary Remaining :	$0
Noel Acciari	$900,000 (2)
Salary Remaining :	$0
Tomas Kundratek	$97,500 (1)
Salary Remaining :	$0
Jaccob Slavin	$95,000 (4)
Salary Remaining :	$0
Josh Bailey	$95,000 (1)
Salary Remaining :	$0
Michael Matheson	$90,000 (4)
Salary Remaining :	$0
Linden Vey	$75,000 (2)
Salary Remaining :	$0
Jordan Martinook	$65,000 (3)
Salary Remaining :	$0
Eamon McAdam	$65,000 (1)
Salary Remaining :	$0
A.J. Jenks	$60,000 (1)
Salary Remaining :	$0
Nicklas Jensen	$55,000 (3)
Salary Remaining :	$0
Miro Aaltonen (Out of Payroll)	$50,000 (1)
Salary Remaining :	$0
Trevor Moore	$50,000 (1)
Salary Remaining :	$0
Anthony Louis	$50,000 (1)
Salary Remaining :	$0
Curtis Valk	$50,000 (1)
Salary Remaining :	$0
Elvis Merzlikins	$50,000 (2)
Salary Remaining :	$0
William Lagesson	$50,000 (2)
Salary Remaining :	$0
Brendan Gaunce	$50,000 (3)
Salary Remaining :	$0
Ville Husso	$50,000 (1)
Salary Remaining :	$0
Zach Nastasiuk	$50,000 (1)
Salary Remaining :	$0
Collin Miller	$50,000 (3)
Salary Remaining :	$0
Philippe Desrosiers	$50,000 (1)
Salary Remaining :	$0
Jayce Hawryluk	$50,000 (2)
Salary Remaining :	$0
Dwight King	$50,000 (1)
Salary Remaining :	$0
Nikolaj Ehlers	$50,000 (2)
Salary Remaining :	$0
Mackenzie MacEachern	$50,000 (1)
Salary Remaining :	$0
Valentin Zykov	$50,000 (1)
Salary Remaining :	$0
Nathan Walker	$50,000 (2)
Salary Remaining :	$0
Vince Hinostroza	$50,000 (3)
Salary Remaining :	$0
Ryan Collins	$50,000 (2)
Salary Remaining :	$0
Kevin Fiala	$50,000 (2)
Salary Remaining :	$0
Nicolas Petan	$50,000 (1)
Salary Remaining :	$0
Scott Wilson	$45,000 (1)
Salary Remaining :	$0
Fredrik Claesson	$40,000 (1)
Salary Remaining :	$0
Matthew Benning	$40,000 (3)
Salary Remaining :	$0
Ludwig Bystrom	$40,000 (3)
Salary Remaining :	$0
Magnus Hellberg	$40,000 (1)
Salary Remaining :	$0
David Shields	$35,000 (1)
Salary Remaining :	$0
Travis Boyd	$35,000 (1)
Salary Remaining :	$0
Alan Quine	$35,000 (2)
Salary Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 12 : $4,902,500
Year 13 : $1,405,000
Year 14 : $887,500
Year 15 : $315,000
Salary Average Commitment
Year 12 : $4,682,500
Year 13 : $1,254,500
Year 14 : $615,000
Year 15 : $185,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,060 - 84.33%
Level 2:	5000 - $60 - 4,186 - 83.71%
Level 3:	2000 - $30 - 1,746 - 87.29%
Level 4:	4000 - $20 - 3,876 - 96.91%
Luxury :	1000 - $175 - 961 - 96.08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 1,651 - 82.56%
Farm Level 2:	1000 - $10 - 844 - 84.41%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,828 - 87.94%
Average Income per Game	$1,353,761
Year to Date Revenue	$54,150,438
Farm
Home Games Left	0
Average Attendance - %	2,495 - 83.18%
Average Income per Game	$69,104
Year to Date Revenue	$2,764,168
Expense
Pro Players Total Salaries	$50,550,000
Farm Players Total Salaries	$2,847,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,812,467
Farm Year To Date Expenses	$3,407,217
Pro Salary Cap To Date	$47,812,465
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$260,149
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,985
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$47,812,465
Estimate Under Maximum Salary Cap of $66,936,285	$19,123,820
Estimate Over Minimum Salary Cap of $30,000,000	$17,812,465
Current Bank Account	$15,936,285
Projected Bank Account	$15,936,285

Pro Players Salaries
Anze Kopitar	$6,375,000 (1)
-Salary Remaining :	$0
Brad Boyes	$5,000,000 (1)
-Salary Remaining :	$0
Shea Weber	$4,500,000 (1)
-Salary Remaining :	$0
Jeff Schultz	$4,500,000 (1)
-Salary Remaining :	$0
Ondrej Pavelec	$4,000,000 (2)
-Salary Remaining :	$0
Gilbert Brule	$3,000,000 (1)
-Salary Remaining :	$0
Blake Wheeler	$2,700,000 (1)
-Salary Remaining :	$0
Clarke MacArthur	$2,700,000 (1)
-Salary Remaining :	$0
Nikita Kucherov	$2,000,000 (3)
-Salary Remaining :	$0
Ryan Murray	$2,000,000 (4)
-Salary Remaining :	$0
Gabriel Landeskog	$1,750,000 (3)
-Salary Remaining :	$0
Matt Martin	$1,700,000 (1)
-Salary Remaining :	$0
John Gibson	$1,500,000 (1)
-Salary Remaining :	$0
Adam Burish	$1,250,000 (2)
-Salary Remaining :	$0
Nick Leddy	$1,100,000 (1)
-Salary Remaining :	$0
Patrick Marleau	$1,000,000 (2)
-Salary Remaining :	$0
Dougie Hamilton	$1,000,000 (2)
-Salary Remaining :	$0
Jason Akeson	$1,000,000 (1)
-Salary Remaining :	$0
James Wright	$900,000 (2)
-Salary Remaining :	$0
Jason Missiaen	$900,000 (2)
-Salary Remaining :	$0
Jeremy Welsh	$675,000 (1)
-Salary Remaining :	$0
Peter Regin	$500,000 (1)
-Salary Remaining :	$0
Darnell Nurse	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 12 : $50,550,000
Year 13 : $17,495,000
Year 14 : $9,750,000
Year 15 : $3,500,000
Salary Average Commitment
Year 12 : $43,725,000
Year 13 : $13,550,000
Year 14 : $4,750,000
Year 15 : $2,000,000
Salary Cap with 1 Way Contract
Year 12 : $50,550,000
Year 13 : $14,800,000
Year 14 : $5,750,000
Year 15 : $2,000,000

Farm Players Salaries
Mark Pysyk	$800,000 (1)
Salary Remaining :	$0
Nathan MacKinnon	$500,000 (1)
Salary Remaining :	$0
Tim Schaller	$99,500 (1)
Salary Remaining :	$0
Morgan Rielly	$92,500 (2)
Salary Remaining :	$0
Jeff Petry	$90,000 (4)
Salary Remaining :	$0
Craig Smith (Out of Payroll)	$80,000 (1)
Salary Remaining :	$0
Andrew Hammond	$75,000 (1)
Salary Remaining :	$0
Max Friberg	$70,000 (3)
Salary Remaining :	$0
Mike Reilly	$70,000 (3)
Salary Remaining :	$0
Max Reinhart	$65,000 (1)
Salary Remaining :	$0
Griffin Reinhart	$55,000 (4)
Salary Remaining :	$0
Michael McCarron	$50,000 (1)
Salary Remaining :	$0
Jacob De La Rose	$50,000 (1)
Salary Remaining :	$0
Artturi Lehkonen	$50,000 (1)
Salary Remaining :	$0
Chris Campoli	$50,000 (1)
Salary Remaining :	$0
Curtis Lazar	$50,000 (1)
Salary Remaining :	$0
Gustav Forsling	$50,000 (2)
Salary Remaining :	$0
Tony DeAngelo	$50,000 (2)
Salary Remaining :	$0
Anthony Peluso	$50,000 (1)
Salary Remaining :	$0
Eric Comrie	$50,000 (1)
Salary Remaining :	$0
Chase De Leo	$50,000 (2)
Salary Remaining :	$0
Brendan Lemieux	$50,000 (2)
Salary Remaining :	$0
Anthony Mantha	$50,000 (1)
Salary Remaining :	$0
Kaapo Kahkonen	$50,000 (2)
Salary Remaining :	$0
JT Compher	$50,000 (1)
Salary Remaining :	$0
Sam Reinhart	$50,000 (2)
Salary Remaining :	$0
Aaron Ekblad	$50,000 (2)
Salary Remaining :	$0
Oliver Bjorkstrand	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 12 : $2,847,000
Year 13 : $767,500
Year 14 : $360,000
Year 15 : $200,000
Salary Average Commitment
Year 12 : $2,672,000
Year 13 : $707,500
Year 14 : $265,000
Year 15 : $145,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Stadium
Level 1:	6000 - $115 - 4,578 - 76.30%
Level 2:	5000 - $64 - 4,798 - 95.95%
Level 3:	2000 - $44 - 1,614 - 80.71%
Level 4:	4000 - $40 - 2,557 - 63.94%
Luxury :	1000 - $215 - 713 - 71.34%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,362 - 68.11%
Farm Level 2:	1000 - $20 - 694 - 69.45%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,260 - 79.22%
Average Income per Game	$1,334,223
Year to Date Revenue	$53,368,922
Farm
Home Games Left	0
Average Attendance - %	2,057 - 68.56%
Average Income per Game	$71,797
Year to Date Revenue	$2,871,876
Expense
Pro Players Total Salaries	$50,590,000
Farm Players Total Salaries	$2,330,000
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$46,759,046
Farm Year To Date Expenses	$2,383,648
Pro Salary Cap To Date	$44,987,995
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$257,871
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,900
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$44,987,995
Estimate Under Maximum Salary Cap of $63,083,634	$18,095,639
Estimate Over Minimum Salary Cap of $30,000,000	$14,987,995
Current Bank Account	$12,083,634
Projected Bank Account	$12,083,634

Pro Players Salaries
Kris Versteeg	$5,500,000 (1)
-Salary Remaining :	$0
Joni Pitkanen	$5,000,000 (3)
-Salary Remaining :	$0
Alex Goligoski	$4,500,000 (1)
-Salary Remaining :	$0
Tyler Johnson	$4,000,000 (3)
-Salary Remaining :	$0
Henrik Zetterberg	$3,500,000 (4)
-Salary Remaining :	$0
Ben Lovejoy	$3,250,000 (2)
-Salary Remaining :	$0
Justin Schultz	$3,250,000 (3)
-Salary Remaining :	$0
Jon Merrill	$3,000,000 (4)
-Salary Remaining :	$0
Jaden Schwartz	$2,500,000 (4)
-Salary Remaining :	$0
Daniel Carcillo	$2,500,000 (1)
-Salary Remaining :	$0
Scottie Upshall	$1,700,000 (2)
-Salary Remaining :	$0
Jhonas Enroth	$1,500,000 (2)
-Salary Remaining :	$0
Jean-Gabriel Pageau	$1,500,000 (3)
-Salary Remaining :	$0
Patrick Kaleta	$1,500,000 (1)
-Salary Remaining :	$0
Mark Scheifele	$1,100,000 (1)
-Salary Remaining :	$0
Reilly Smith	$1,100,000 (1)
-Salary Remaining :	$0
Mikael Backlund	$1,000,000 (1)
-Salary Remaining :	$0
Darren Helm	$990,000 (2)
-Salary Remaining :	$0
Jesper Fast	$900,000 (2)
-Salary Remaining :	$0
Philipp Grubauer	$700,000 (2)
-Salary Remaining :	$0
Michael Chaput	$600,000 (2)
-Salary Remaining :	$0
Rasmus Ristolainen	$500,000 (1)
-Salary Remaining :	$0
Brendan Bell	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 12 : $50,590,000
Year 13 : $35,250,000
Year 14 : $26,000,000
Year 15 : $12,000,000
Salary Average Commitment
Year 12 : $46,840,000
Year 13 : $30,790,000
Year 14 : $21,250,000
Year 15 : $9,000,000
Salary Cap with 1 Way Contract
Year 12 : $50,590,000
Year 13 : $32,390,000
Year 14 : $22,750,000
Year 15 : $9,000,000

Farm Players Salaries
Jonathan Huberdeau	$900,000 (1)
Salary Remaining :	$0
Connor Hellebyuk	$90,000 (4)
Salary Remaining :	$0
Matt Tennyson	$90,000 (2)
Salary Remaining :	$0
Oscar Sundqvist	$80,000 (4)
Salary Remaining :	$0
Jordan Schmaltz	$67,500 (3)
Salary Remaining :	$0
Freddie Hamilton	$55,000 (1)
Salary Remaining :	$0
Carl Dahlstrom	$50,000 (1)
Salary Remaining :	$0
Thatcher Demko	$50,000 (2)
Salary Remaining :	$0
Joel Vermin	$50,000 (1)
Salary Remaining :	$0
Corey Tropp (Out of Payroll)	$50,000 (1)
Salary Remaining :	$0
Dustin Kohn	$50,000 (1)
Salary Remaining :	$0
Connor Clifton	$50,000 (1)
Salary Remaining :	$0
Wiley Sherman	$50,000 (1)
Salary Remaining :	$0
Aaron Haydon	$50,000 (1)
Salary Remaining :	$0
Travis Sanheim	$50,000 (2)
Salary Remaining :	$0
Nicolas Aube-Kubel	$50,000 (2)
Salary Remaining :	$0
Keegan Iverson	$50,000 (2)
Salary Remaining :	$0
Axel Holmstrom	$50,000 (2)
Salary Remaining :	$0
Nick Schmaltz	$50,000 (2)
Salary Remaining :	$0
Kerby Rychel	$50,000 (1)
Salary Remaining :	$0
William Nylander	$50,000 (2)
Salary Remaining :	$0
Bobby Farnham	$47,500 (1)
Salary Remaining :	$0
Colby Cohen	$42,500 (1)
Salary Remaining :	$0
Eric Mestery	$42,500 (1)
Salary Remaining :	$0
Anthony Nigro	$37,500 (1)
Salary Remaining :	$0
Joseph Cramarossa	$32,500 (1)
Salary Remaining :	$0
Max McCormick	$32,500 (3)
Salary Remaining :	$0
Mike Halmo	$32,500 (1)
Salary Remaining :	$0
Dalton Smith	$30,000 (2)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 12 : $2,330,000
Year 13 : $772,500
Year 14 : $312,500
Year 15 : $200,000
Salary Average Commitment
Year 12 : $2,265,000
Year 13 : $715,000
Year 14 : $267,500
Year 15 : $170,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Maple Leafs Garden
Level 1:	6000 - $110 - 4,992 - 83.20%
Level 2:	5000 - $70 - 4,097 - 81.94%
Level 3:	2000 - $46 - 1,597 - 79.83%
Level 4:	4000 - $30 - 3,663 - 91.58%
Luxury :	1000 - $180 - 991 - 99.08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,396 - 69.81%
Farm Level 2:	1000 - $20 - 709 - 70.88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,340 - 85.22%
Average Income per Game	$1,369,759
Year to Date Revenue	$54,790,362
Farm
Home Games Left	0
Average Attendance - %	2,105 - 70.17%
Average Income per Game	$73,524
Year to Date Revenue	$2,940,945
Expense
Pro Players Total Salaries	$50,175,000
Farm Players Total Salaries	$1,899,500
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$3,195,302
Pro Year To Date Expenses	$52,747,185
Farm Year To Date Expenses	$2,648,173
Pro Salary Cap To Date	$49,367,276
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$252,351
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,998
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$49,367,276
Estimate Under Maximum Salary Cap of $98,229,597	$48,862,321
Estimate Over Minimum Salary Cap of $30,000,000	$19,367,276
Current Bank Account	$47,229,597
Projected Bank Account	$47,229,597

Pro Players Salaries
Patrick Kane	$6,500,000 (3)
-Salary Remaining :	$0
Kevin Shattenkirk	$6,500,000 (4)
-Salary Remaining :	$0
Jordan Staal	$4,000,000 (2)
-Salary Remaining :	$0
Marc-André Fleury	$4,000,000 (4)
-Salary Remaining :	$0
Taylor Hall	$3,500,000 (2)
-Salary Remaining :	$0
Hampus Lindholm	$3,200,000 (2)
-Salary Remaining :	$0
John Klingberg	$2,750,000 (3)
-Salary Remaining :	$0
Braydon Coburn	$2,675,000 (3)
-Salary Remaining :	$0
Ryan Parent	$2,500,000 (3)
-Salary Remaining :	$0
Marc-Édouard Vlasic	$2,250,000 (3)
-Salary Remaining :	$0
Tyler Weiman	$2,000,000 (1)
-Salary Remaining :	$0
Ben Smith	$1,800,000 (4)
-Salary Remaining :	$0
Brayden Schenn	$1,500,000 (1)
-Salary Remaining :	$0
Kyle Clifford	$1,050,000 (1)
-Salary Remaining :	$0
Eric Nystrom	$1,000,000 (1)
-Salary Remaining :	$0
Nate Thompson	$995,000 (1)
-Salary Remaining :	$0
Mika Zibanejad	$955,000 (2)
-Salary Remaining :	$0
Calvin de Haan	$900,000 (1)
-Salary Remaining :	$0
Beau Bennett	$850,000 (2)
-Salary Remaining :	$0
Blake Comeau	$750,000 (1)
-Salary Remaining :	$0
Jake Guentzel	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 12 : $50,175,000
Year 13 : $45,325,000
Year 14 : $33,625,000
Year 15 : $13,000,000
Salary Average Commitment
Year 12 : $45,970,000
Year 13 : $38,525,000
Year 14 : $27,475,000
Year 15 : $12,300,000
Salary Cap with 1 Way Contract
Year 12 : $50,175,000
Year 13 : $41,480,000
Year 14 : $28,975,000
Year 15 : $12,300,000

Farm Players Salaries
Dmitry Sinitsyn	$100,000 (2)
Salary Remaining :	$0
Zac Dalpe	$99,500 (1)
Salary Remaining :	$0
Paul Ladue	$75,000 (2)
Salary Remaining :	$0
Tom Kuhnhackl	$70,000 (2)
Salary Remaining :	$0
Luca Sbisa	$65,000 (1)
Salary Remaining :	$0
Shane Prince	$65,000 (2)
Salary Remaining :	$0
Tyson Sexsmith	$60,000 (1)
Salary Remaining :	$0
Iiro Pakarinen	$60,000 (3)
Salary Remaining :	$0
Jesse Graham	$60,000 (2)
Salary Remaining :	$0
Johan Larsson	$60,000 (2)
Salary Remaining :	$0
Tim Erixon	$60,000 (1)
Salary Remaining :	$0
Colton Sissons	$60,000 (4)
Salary Remaining :	$0
Malcolm Subban	$60,000 (3)
Salary Remaining :	$0
Josh Andrerson	$55,000 (4)
Salary Remaining :	$0
Lucas Lessio	$55,000 (3)
Salary Remaining :	$0
Jordan Schroeder	$55,000 (2)
Salary Remaining :	$0
Henri Ikonen	$50,000 (3)
Salary Remaining :	$0
Brycen Martin	$50,000 (1)
Salary Remaining :	$0
Jeff Corbett	$50,000 (1)
Salary Remaining :	$0
Ryan Dzingel	$50,000 (1)
Salary Remaining :	$0
Jaden Lindo	$50,000 (1)
Salary Remaining :	$0
Jamie Phillips	$50,000 (2)
Salary Remaining :	$0
Conner Bleackley	$50,000 (1)
Salary Remaining :	$0
Nick Ritchie	$50,000 (2)
Salary Remaining :	$0
Andre Burakovsky	$50,000 (1)
Salary Remaining :	$0
Bo Horvat	$50,000 (1)
Salary Remaining :	$0
Brandon Montour	$50,000 (2)
Salary Remaining :	$0
Kasperi Kapanen	$50,000 (2)
Salary Remaining :	$0
Roland McKeown	$50,000 (2)
Salary Remaining :	$0
Jake Walman	$50,000 (2)
Salary Remaining :	$0
Mitchell Moroz	$50,000 (1)
Salary Remaining :	$0
Justin Bailey	$50,000 (1)
Salary Remaining :	$0
Jacob Josefson	$40,000 (3)
Salary Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 12 : $1,899,500
Year 13 : $1,212,500
Year 14 : $440,000
Year 15 : $155,000
Salary Average Commitment
Year 12 : $1,862,000
Year 13 : $1,152,500
Year 14 : $372,500
Year 15 : $115,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $125 - 4,350 - 72.49%
Level 2:	5000 - $75 - 3,753 - 75.06%
Level 3:	2000 - $50 - 1,441 - 72.05%
Level 4:	4000 - $40 - 2,521 - 63.02%
Luxury :	1000 - $190 - 811 - 81.11%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,401 - 70.03%
Farm Level 2:	1000 - $20 - 696 - 69.62%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,876 - 71.53%
Average Income per Game	$1,320,345
Year to Date Revenue	$52,813,802
Farm
Home Games Left	0
Average Attendance - %	2,097 - 69.89%
Average Income per Game	$73,442
Year to Date Revenue	$2,937,669
Expense
Pro Players Total Salaries	$45,700,000
Farm Players Total Salaries	$1,470,000
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,146,139
Farm Year To Date Expenses	$2,230,003
Pro Salary Cap To Date	$44,146,234
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$231,188
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,350
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$44,146,234
Estimate Under Maximum Salary Cap of $75,060,700	$30,914,466
Estimate Over Minimum Salary Cap of $30,000,000	$14,146,234
Current Bank Account	$24,060,700
Projected Bank Account	$24,060,700

Pro Players Salaries
Tim Connolly	$4,000,000 (1)
-Salary Remaining :	$0
Jonathan Quick	$3,800,000 (4)
-Salary Remaining :	$0
Fedor Tyutin	$3,500,000 (3)
-Salary Remaining :	$0
Vladimir Tarasenko	$3,500,000 (2)
-Salary Remaining :	$0
Jay Bouwmeester	$3,500,000 (4)
-Salary Remaining :	$0
Maxim Talbot	$2,500,000 (2)
-Salary Remaining :	$0
Dustin Byfuglien	$2,500,000 (2)
-Salary Remaining :	$0
R.J. Umberger	$2,500,000 (2)
-Salary Remaining :	$0
Evander Kane	$2,100,000 (1)
-Salary Remaining :	$0
Jiri Hudler	$2,000,000 (3)
-Salary Remaining :	$0
Ryan Ellis	$2,000,000 (1)
-Salary Remaining :	$0
T.J. Fast	$1,750,000 (1)
-Salary Remaining :	$0
David Legwand	$1,500,000 (1)
-Salary Remaining :	$0
Adam Pineault	$1,500,000 (2)
-Salary Remaining :	$0
Julien Ellis	$1,500,000 (2)
-Salary Remaining :	$0
Trevor Daley	$1,500,000 (1)
-Salary Remaining :	$0
Mike Fisher	$1,000,000 (1)
-Salary Remaining :	$0
Paul Gaustad	$1,000,000 (2)
-Salary Remaining :	$0
James Sheppard	$900,000 (3)
-Salary Remaining :	$0
Cody McLeod	$800,000 (1)
-Salary Remaining :	$0
Matt Gilroy	$800,000 (1)
-Salary Remaining :	$0
Zac Rinaldo	$800,000 (2)
-Salary Remaining :	$0
Mike Brown	$750,000 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 12 : $45,700,000
Year 13 : $31,300,000
Year 14 : $13,900,000
Year 15 : $7,500,000
Salary Average Commitment
Year 12 : $42,775,000
Year 13 : $27,200,000
Year 14 : $13,700,000
Year 15 : $7,300,000
Salary Cap with 1 Way Contract
Year 12 : $45,700,000
Year 13 : $29,500,000
Year 14 : $13,700,000
Year 15 : $7,300,000

Farm Players Salaries
Jake Allen	$150,000 (2)
Salary Remaining :	$0
Andrew Shaw	$87,500 (3)
Salary Remaining :	$0
Borna Rendulic	$80,000 (1)
Salary Remaining :	$0
Leland Irving	$70,000 (2)
Salary Remaining :	$0
Tim Crowder	$67,500 (1)
Salary Remaining :	$0
Connor Murphy	$60,000 (3)
Salary Remaining :	$0
Nathan Davis	$60,000 (1)
Salary Remaining :	$0
Carl Klingberg	$57,500 (1)
Salary Remaining :	$0
Bruno Gervais	$55,000 (1)
Salary Remaining :	$0
Tyrell Goulbourne	$50,000 (1)
Salary Remaining :	$0
Dylan McIlrath	$50,000 (2)
Salary Remaining :	$0
Joey Laleggia	$50,000 (3)
Salary Remaining :	$0
Kevin Veilleux	$45,000 (1)
Salary Remaining :	$0
Slater Koekkoek	$45,000 (2)
Salary Remaining :	$0
Jayson Megna	$40,000 (1)
Salary Remaining :	$0
Brian Ferlin	$40,000 (2)
Salary Remaining :	$0
Ryan Bourque	$40,000 (2)
Salary Remaining :	$0
Chris Driedger	$40,000 (3)
Salary Remaining :	$0
Chris Terry	$40,000 (1)
Salary Remaining :	$0
Joe Labate	$40,000 (3)
Salary Remaining :	$0
Ben Thomson	$40,000 (3)
Salary Remaining :	$0
Maksim Mayorov	$37,500 (1)
Salary Remaining :	$0
Akim Aliu	$30,000 (1)
Salary Remaining :	$0
Brad Ross	$30,000 (2)
Salary Remaining :	$0
James Marcou	$30,000 (1)
Salary Remaining :	$0
Julian Melchiori	$30,000 (2)
Salary Remaining :	$0
David Broll	$27,500 (3)
Salary Remaining :	$0
Ben Sexton	$27,500 (1)
Salary Remaining :	$0
Ben Johnson	$25,000 (2)
Salary Remaining :	$0
Sean Maguire	$25,000 (3)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 12 : $1,470,000
Year 13 : $920,000
Year 14 : $435,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,370,000
Year 13 : $792,500
Year 14 : $362,500
Year 15 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bank Atlantic Cente
Level 1:	6000 - $118 - 4,598 - 76.63%
Level 2:	5000 - $70 - 4,019 - 80.39%
Level 3:	2000 - $43 - 1,792 - 89.60%
Level 4:	4000 - $34 - 2,875 - 71.87%
Luxury :	1000 - $195 - 789 - 78.89%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 1,719 - 85.95%
Farm Level 2:	1000 - $20 - 677 - 67.66%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,073 - 78.18%
Average Income per Game	$1,326,229
Year to Date Revenue	$53,049,143
Farm
Home Games Left	0
Average Attendance - %	2,396 - 79.85%
Average Income per Game	$68,357
Year to Date Revenue	$2,734,295
Expense
Pro Players Total Salaries	$50,900,000
Farm Players Total Salaries	$3,225,000
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,241,551
Farm Year To Date Expenses	$2,645,425
Pro Salary Cap To Date	$43,819,551
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$269,307
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,875
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$43,819,551
Estimate Under Maximum Salary Cap of $84,447,466	$40,627,915
Estimate Over Minimum Salary Cap of $30,000,000	$13,819,551
Current Bank Account	$33,447,466
Projected Bank Account	$33,447,466

Pro Players Salaries
Matt Duchene	$5,500,000 (3)
-Salary Remaining :	$0
David Booth	$4,500,000 (4)
-Salary Remaining :	$0
Marek Svatos	$4,000,000 (1)
-Salary Remaining :	$0
Erik Gudbranson	$3,250,000 (2)
-Salary Remaining :	$0
Travis Zajac	$3,100,000 (1)
-Salary Remaining :	$0
Andrei Kostitsyn	$3,000,000 (3)
-Salary Remaining :	$0
Ladislav Smid	$2,500,000 (1)
-Salary Remaining :	$0
Alex Galchenyuk	$2,500,000 (4)
-Salary Remaining :	$0
Jonathan Sigalet	$2,500,000 (4)
-Salary Remaining :	$0
Taylor Chorney	$2,400,000 (1)
-Salary Remaining :	$0
Kyle Wellwood	$2,200,000 (3)
-Salary Remaining :	$0
Tomas Kopecky	$2,000,000 (2)
-Salary Remaining :	$0
Drew Stafford	$2,000,000 (3)
-Salary Remaining :	$0
Petr Mrazek	$1,500,000 (2)
-Salary Remaining :	$0
Braden Holtby	$1,500,000 (1)
-Salary Remaining :	$0
Radko Gudas	$1,500,000 (2)
-Salary Remaining :	$0
Linus Omark	$1,200,000 (3)
-Salary Remaining :	$0
Chad Larose	$1,000,000 (2)
-Salary Remaining :	$0
Stephen Weiss	$1,000,000 (1)
-Salary Remaining :	$0
Matt Irwin	$900,000 (3)
-Salary Remaining :	$0
Brandon Gormley	$850,000 (2)
-Salary Remaining :	$0
Christian Ehrhoff	$750,000 (1)
-Salary Remaining :	$0
Daniel Paille	$750,000 (1)
-Salary Remaining :	$0
Lubomir Visnovsky	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 12 : $50,900,000
Year 13 : $38,750,000
Year 14 : $27,550,000
Year 15 : $12,100,000
Salary Average Commitment
Year 12 : $49,000,000
Year 13 : $32,250,000
Year 14 : $24,100,000
Year 15 : $9,500,000
Salary Cap with 1 Way Contract
Year 12 : $50,900,000
Year 13 : $34,400,000
Year 14 : $24,300,000
Year 15 : $9,500,000

Farm Players Salaries
Jonathan Matsumoto	$925,000 (1)
Salary Remaining :	$0
Michael Latta	$850,000 (3)
Salary Remaining :	$0
Rickard Rakell	$100,000 (3)
Salary Remaining :	$0
Garret Sparks	$100,000 (3)
Salary Remaining :	$0
Pontus Aberg	$90,000 (3)
Salary Remaining :	$0
William Colbert	$80,000 (2)
Salary Remaining :	$0
Guillaume Desbiens	$80,000 (1)
Salary Remaining :	$0
Jerry D'Amigo	$70,000 (1)
Salary Remaining :	$0
John Draeger	$50,000 (3)
Salary Remaining :	$0
Logan Stephenson	$50,000 (1)
Salary Remaining :	$0
Mitchell Heard	$50,000 (4)
Salary Remaining :	$0
Brayden Point	$50,000 (2)
Salary Remaining :	$0
Jake Virtanen	$50,000 (2)
Salary Remaining :	$0
Cédric Lalonde-McNicoll	$50,000 (1)
Salary Remaining :	$0
Nelson Nogier	$50,000 (2)
Salary Remaining :	$0
Cedric Paquette	$45,000 (3)
Salary Remaining :	$0
Michael Downing	$40,000 (3)
Salary Remaining :	$0
Anton Zlobin	$40,000 (2)
Salary Remaining :	$0
Roberts Lipsbergs	$40,000 (3)
Salary Remaining :	$0
Niklas Hansson	$40,000 (3)
Salary Remaining :	$0
Matt Puempel	$40,000 (1)
Salary Remaining :	$0
Juuso Ikonen	$35,000 (3)
Salary Remaining :	$0
Tim Bozon	$35,000 (1)
Salary Remaining :	$0
Viktor Baldayev	$35,000 (3)
Salary Remaining :	$0
Michal Jordan	$35,000 (1)
Salary Remaining :	$0
Connor Honey	$35,000 (3)
Salary Remaining :	$0
Kyle Platzer	$35,000 (3)
Salary Remaining :	$0
Keaton Thompson	$35,000 (3)
Salary Remaining :	$0
Marek Langhamer	$30,000 (2)
Salary Remaining :	$0
Colin Smith	$30,000 (1)
Salary Remaining :	$0
Igor Bobkov	$30,000 (1)
Salary Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 12 : $3,225,000
Year 13 : $1,240,000
Year 14 : $1,140,000
Year 15 : $50,000
Salary Average Commitment
Year 12 : $3,025,000
Year 13 : $1,070,000
Year 14 : $770,000
Year 15 : $50,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Igloo
Level 1:	6000 - $120 - 4,663 - 77.71%
Level 2:	5000 - $70 - 4,172 - 83.43%
Level 3:	2000 - $45 - 1,614 - 80.69%
Level 4:	4000 - $35 - 2,986 - 74.66%
Luxury :	1000 - $200 - 809 - 80.85%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,442 - 72.12%
Farm Level 2:	1000 - $20 - 696 - 69.62%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,243 - 79.13%
Average Income per Game	$1,316,991
Year to Date Revenue	$52,679,631
Farm
Home Games Left	0
Average Attendance - %	2,139 - 71.28%
Average Income per Game	$74,674
Year to Date Revenue	$2,986,956
Expense
Pro Players Total Salaries	$50,900,000
Farm Players Total Salaries	$1,870,000
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,250,727
Farm Year To Date Expenses	$2,496,526
Pro Salary Cap To Date	$49,250,725
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$261,881
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,350
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$49,250,725
Estimate Under Maximum Salary Cap of $109,435,984	$60,185,259
Estimate Over Minimum Salary Cap of $30,000,000	$19,250,725
Current Bank Account	$58,435,984
Projected Bank Account	$58,435,984

Pro Players Salaries
Claude Giroux	$8,000,000 (2)
-Salary Remaining :	$0
Sean Zimmerman	$4,500,000 (1)
-Salary Remaining :	$0
Michal Neuvirth	$4,500,000 (3)
-Salary Remaining :	$0
Steven Stamkos	$4,000,000 (2)
-Salary Remaining :	$0
Andrew Cogliano	$4,000,000 (3)
-Salary Remaining :	$0
Sean Bergenheim	$3,500,000 (3)
-Salary Remaining :	$0
Dustin Brown	$3,000,000 (4)
-Salary Remaining :	$0
Keith Aulie	$2,600,000 (3)
-Salary Remaining :	$0
Victor Hedman	$2,250,000 (1)
-Salary Remaining :	$0
Marcus Foligno	$2,000,000 (4)
-Salary Remaining :	$0
Joe Colborne	$1,750,000 (2)
-Salary Remaining :	$0
Logan Couture	$1,650,000 (1)
-Salary Remaining :	$0
Danny DeKeiser	$1,500,000 (4)
-Salary Remaining :	$0
Cal Clutterbuck	$1,500,000 (1)
-Salary Remaining :	$0
Sergei Bobrovsky	$1,500,000 (4)
-Salary Remaining :	$0
Eric Gryba	$1,150,000 (2)
-Salary Remaining :	$0
Matt Corrente	$1,000,000 (2)
-Salary Remaining :	$0
Michael Raffl	$1,000,000 (3)
-Salary Remaining :	$0
Ales Hemsky	$500,000 (1)
-Salary Remaining :	$0
Tuomo Ruutu	$500,000 (1)
-Salary Remaining :	$0
Tomas Plekanec	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 12 : $50,900,000
Year 13 : $42,150,000
Year 14 : $24,100,000
Year 15 : $9,450,000
Salary Average Commitment
Year 12 : $47,500,000
Year 13 : $38,600,000
Year 14 : $23,600,000
Year 15 : $8,000,000
Salary Cap with 1 Way Contract
Year 12 : $50,900,000
Year 13 : $39,500,000
Year 14 : $23,600,000
Year 15 : $8,000,000

Farm Players Salaries
Alexei Marchenko	$97,500 (1)
Salary Remaining :	$0
Melker Karlsson	$90,000 (1)
Salary Remaining :	$0
Scott Mayfield	$80,000 (3)
Salary Remaining :	$0
Damon Severson	$80,000 (4)
Salary Remaining :	$0
Chet Pickard	$80,000 (1)
Salary Remaining :	$0
Tom Wilson	$75,000 (4)
Salary Remaining :	$0
Jim O'Brien	$75,000 (1)
Salary Remaining :	$0
Josh Jooris	$75,000 (2)
Salary Remaining :	$0
Andrew O'Brien	$70,000 (1)
Salary Remaining :	$0
Max Gortz	$65,000 (1)
Salary Remaining :	$0
Danny Biega	$65,000 (1)
Salary Remaining :	$0
Andreas Martinsen	$62,500 (3)
Salary Remaining :	$0
Stefan Matteau	$60,000 (4)
Salary Remaining :	$0
Joacim Eriksson	$60,000 (1)
Salary Remaining :	$0
Curtis Hamilton	$60,000 (1)
Salary Remaining :	$0
Sam Kurker	$60,000 (1)
Salary Remaining :	$0
Anthony Stolarz	$55,000 (2)
Salary Remaining :	$0
Matthew Finn	$55,000 (2)
Salary Remaining :	$0
Raphael Bussieres	$55,000 (1)
Salary Remaining :	$0
Brett Pollock	$50,000 (2)
Salary Remaining :	$0
Josh Ho-Sang	$50,000 (2)
Salary Remaining :	$0
Steven Spinner	$50,000 (2)
Salary Remaining :	$0
Chrstian Dvorak	$50,000 (2)
Salary Remaining :	$0
Ryan Graves	$50,000 (1)
Salary Remaining :	$0
Sean Monahan	$50,000 (1)
Salary Remaining :	$0
Ben Harpur	$50,000 (1)
Salary Remaining :	$0
Kurtis Gabriel	$50,000 (1)
Salary Remaining :	$0
Iven Barbashev	$50,000 (2)
Salary Remaining :	$0
Dakota Mermis	$50,000 (1)
Salary Remaining :	$0
Jonathan Drouin	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 12 : $1,870,000
Year 13 : $895,000
Year 14 : $537,500
Year 15 : $525,000
Salary Average Commitment
Year 12 : $1,810,000
Year 13 : $770,000
Year 14 : $345,000
Year 15 : $215,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wildcat center
Level 1:	6000 - $105 - 5,129 - 85.48%
Level 2:	5000 - $68 - 3,887 - 77.74%
Level 3:	2000 - $42 - 1,611 - 80.53%
Level 4:	4000 - $30 - 2,944 - 73.59%
Luxury :	1000 - $200 - 757 - 75.66%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,378 - 68.90%
Farm Level 2:	1000 - $20 - 692 - 69.20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,327 - 79.59%
Average Income per Game	$1,342,134
Year to Date Revenue	$53,685,359
Farm
Home Games Left	0
Average Attendance - %	2,070 - 69.00%
Average Income per Game	$72,407
Year to Date Revenue	$2,896,299
Expense
Pro Players Total Salaries	$49,750,000
Farm Players Total Salaries	$1,963,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,274,494
Farm Year To Date Expenses	$2,928,174
Pro Salary Cap To Date	$48,884,642
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$256,188
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,318
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$48,884,642
Estimate Under Maximum Salary Cap of $68,149,048	$19,264,406
Estimate Over Minimum Salary Cap of $30,000,000	$18,884,642
Current Bank Account	$17,149,048
Projected Bank Account	$17,149,048

Pro Players Salaries
Alexander Ovechkin	$7,750,000 (4)
-Salary Remaining :	$0
Alexander Edler	$5,500,000 (4)
-Salary Remaining :	$0
Ryan Mcdonagh	$4,000,000 (2)
-Salary Remaining :	$0
Ryan Kesler	$3,500,000 (3)
-Salary Remaining :	$0
Niclas Bergfors	$2,850,000 (1)
-Salary Remaining :	$0
Viktor Fasth	$2,750,000 (1)
-Salary Remaining :	$0
Brendan Gallagher	$2,500,000 (4)
-Salary Remaining :	$0
John Moore	$2,500,000 (3)
-Salary Remaining :	$0
Maxim Afinogenov	$2,000,000 (1)
-Salary Remaining :	$0
Alexander Steen	$2,000,000 (4)
-Salary Remaining :	$0
Byron Bitz	$1,750,000 (4)
-Salary Remaining :	$0
Nik Antropov	$1,500,000 (2)
-Salary Remaining :	$0
Dmitri Kalinin	$1,500,000 (2)
-Salary Remaining :	$0
Justin Faulk	$1,500,000 (2)
-Salary Remaining :	$0
Andy Miele	$1,250,000 (1)
-Salary Remaining :	$0
Justin Abdelkader	$1,250,000 (4)
-Salary Remaining :	$0
Alex Killorn	$1,200,000 (3)
-Salary Remaining :	$0
Nate Schmidt	$1,000,000 (1)
-Salary Remaining :	$0
Denis Grebeshkov	$1,000,000 (1)
-Salary Remaining :	$0
Mikael Granlund	$1,000,000 (1)
-Salary Remaining :	$0
Anders Lindback	$950,000 (1)
-Salary Remaining :	$0
George Parros	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 12 : $49,750,000
Year 13 : $38,700,000
Year 14 : $28,450,000
Year 15 : $21,000,000
Salary Average Commitment
Year 12 : $48,700,000
Year 13 : $35,600,000
Year 14 : $27,700,000
Year 15 : $20,750,000
Salary Cap with 1 Way Contract
Year 12 : $49,750,000
Year 13 : $36,450,000
Year 14 : $27,950,000
Year 15 : $20,750,000

Farm Players Salaries
Anton Gustafsson	$95,000 (1)
Salary Remaining :	$0
Mat Clark	$90,000 (1)
Salary Remaining :	$0
Blake Geoffrion	$90,000 (2)
Salary Remaining :	$0
Chris Lawrence	$90,000 (1)
Salary Remaining :	$0
Riley Barber	$80,000 (3)
Salary Remaining :	$0
Markus Granlund	$80,000 (3)
Salary Remaining :	$0
Scott Laughton	$75,000 (4)
Salary Remaining :	$0
T.J Brodie	$70,000 (3)
Salary Remaining :	$0
Mark McNeill	$70,000 (3)
Salary Remaining :	$0
David Fischer (Out of Payroll)	$70,000 (1)
Salary Remaining :	$0
Brett Connolly	$68,500 (1)
Salary Remaining :	$0
Trevor Van Riemsdyk	$65,000 (1)
Salary Remaining :	$0
Niklas Svedberg	$65,000 (2)
Salary Remaining :	$0
Ryan Olsen	$60,000 (2)
Salary Remaining :	$0
Nicolas Deslauriers	$60,000 (3)
Salary Remaining :	$0
Nicolas Kerdiles	$55,000 (4)
Salary Remaining :	$0
Andreas Englund	$50,000 (2)
Salary Remaining :	$0
Adam Almquist	$50,000 (3)
Salary Remaining :	$0
Mattias Backman	$50,000 (3)
Salary Remaining :	$0
Linus Ullmark	$50,000 (1)
Salary Remaining :	$0
Josh Wesley	$50,000 (2)
Salary Remaining :	$0
Tristan Jarry	$50,000 (1)
Salary Remaining :	$0
Oskar Lindblom	$50,000 (2)
Salary Remaining :	$0
Lucas Wallmark	$50,000 (1)
Salary Remaining :	$0
Hunter Shinkaruk	$50,000 (1)
Salary Remaining :	$0
Josh Morrissey	$50,000 (1)
Salary Remaining :	$0
Barret Jackman	$50,000 (1)
Salary Remaining :	$0
Christian Djoos	$45,000 (1)
Salary Remaining :	$0
Joel Armia	$45,000 (3)
Salary Remaining :	$0
Troy Bourke	$37,500 (1)
Salary Remaining :	$0
Alexandre Mallet	$35,000 (1)
Salary Remaining :	$0
Mark MacMillan	$35,000 (3)
Salary Remaining :	$0
Stanislav Galiev	$32,500 (2)
Salary Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 12 : $1,963,500
Year 13 : $1,164,500
Year 14 : $827,500
Year 15 : $225,000
Salary Average Commitment
Year 12 : $1,887,500
Year 13 : $1,015,000
Year 14 : $630,000
Year 15 : $130,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $95 - 5,838 - 97.30%
Level 2:	5000 - $60 - 4,869 - 97.37%
Level 3:	2000 - $35 - 1,964 - 98.22%
Level 4:	4000 - $25 - 3,904 - 97.61%
Luxury :	1000 - $180 - 972 - 97.16%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,382 - 69.11%
Farm Level 2:	1000 - $20 - 686 - 68.63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,547 - 97.48%
Average Income per Game	$1,366,142
Year to Date Revenue	$54,645,670
Farm
Home Games Left	0
Average Attendance - %	2,068 - 68.95%
Average Income per Game	$72,464
Year to Date Revenue	$2,898,546
Expense
Pro Players Total Salaries	$50,375,000
Farm Players Total Salaries	$1,380,000
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,864,856
Farm Year To Date Expenses	$1,711,625
Pro Salary Cap To Date	$48,956,407
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$256,807
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,400
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$48,956,407
Estimate Under Maximum Salary Cap of $61,485,303	$12,528,896
Estimate Over Minimum Salary Cap of $30,000,000	$18,956,407
Current Bank Account	$10,485,303
Projected Bank Account	$10,485,303

Pro Players Salaries
Milan Lucic	$7,000,000 (4)
-Salary Remaining :	$0
Cam Barker	$4,750,000 (2)
-Salary Remaining :	$0
Jakob Silfverberg	$4,500,000 (4)
-Salary Remaining :	$0
Luke Schenn	$4,200,000 (2)
-Salary Remaining :	$0
Patrice Bergeron	$4,000,000 (4)
-Salary Remaining :	$0
Matt Greene	$3,000,000 (1)
-Salary Remaining :	$0
Mark Fistric	$3,000,000 (2)
-Salary Remaining :	$0
Kyle Okposo	$2,750,000 (3)
-Salary Remaining :	$0
Frederik Andersen	$2,750,000 (3)
-Salary Remaining :	$0
James Neal	$2,500,000 (2)
-Salary Remaining :	$0
Sean Couturier	$1,500,000 (3)
-Salary Remaining :	$0
Alexei Emelin	$1,400,000 (1)
-Salary Remaining :	$0
Matt Read	$1,250,000 (1)
-Salary Remaining :	$0
Steve Quailer	$1,200,000 (1)
-Salary Remaining :	$0
Chris Bourque	$1,000,000 (1)
-Salary Remaining :	$0
Colten Teubert	$975,000 (1)
-Salary Remaining :	$0
Artem Anisimov	$950,000 (1)
-Salary Remaining :	$0
Tomas Hertl	$800,000 (2)
-Salary Remaining :	$0
Magnus Paajarvi-Svensson	$800,000 (1)
-Salary Remaining :	$0
Patrik Nemeth	$750,000 (3)
-Salary Remaining :	$0
Maxime Sauvé	$700,000 (2)
-Salary Remaining :	$0
Mike Condon	$600,000 (1)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 12 : $50,375,000
Year 13 : $41,500,000
Year 14 : $25,750,000
Year 15 : $16,000,000
Salary Average Commitment
Year 12 : $46,950,000
Year 13 : $37,300,000
Year 14 : $21,750,000
Year 15 : $15,500,000
Salary Cap with 1 Way Contract
Year 12 : $50,375,000
Year 13 : $39,200,000
Year 14 : $23,250,000
Year 15 : $15,500,000

Farm Players Salaries
Dustin Tokarski	$75,000 (1)
Salary Remaining :	$0
Richard Panik	$70,000 (2)
Salary Remaining :	$0
Jonas Brodin	$60,000 (1)
Salary Remaining :	$0
Dave Dziurzynski	$60,000 (2)
Salary Remaining :	$0
Morgan Ellis	$60,000 (3)
Salary Remaining :	$0
Steven Santini	$50,000 (1)
Salary Remaining :	$0
Ryan Culkin	$50,000 (2)
Salary Remaining :	$0
Devante Smith-Pelly	$50,000 (1)
Salary Remaining :	$0
Jordan Subban	$50,000 (1)
Salary Remaining :	$0
Kevin Roy	$50,000 (1)
Salary Remaining :	$0
Seth Griffith	$50,000 (2)
Salary Remaining :	$0
Derrick Pouliot	$50,000 (3)
Salary Remaining :	$0
Brett Ponich	$50,000 (1)
Salary Remaining :	$0
Hugo Fagerblom	$50,000 (1)
Salary Remaining :	$0
Julius Vahatalo	$50,000 (2)
Salary Remaining :	$0
Matt Delahey	$50,000 (1)
Salary Remaining :	$0
Jacob Middleton	$50,000 (2)
Salary Remaining :	$0
Jordan Binnington	$50,000 (2)
Salary Remaining :	$0
Jake Marchment	$50,000 (2)
Salary Remaining :	$0
Connor Chatam	$50,000 (2)
Salary Remaining :	$0
Samuel Blais	$50,000 (2)
Salary Remaining :	$0
Sebastian Collberg	$50,000 (2)
Salary Remaining :	$0
David Pope	$50,000 (1)
Salary Remaining :	$0
Joshua Jacobs	$50,000 (2)
Salary Remaining :	$0
Stefan Noesen	$40,000 (1)
Salary Remaining :	$0
Phillip Danault	$40,000 (1)
Salary Remaining :	$0
Adam Lowry	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 12 : $1,380,000
Year 13 : $750,000
Year 14 : $125,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,380,000
Year 13 : $740,000
Year 14 : $110,000
Year 15 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $107 - 5,416 - 90.27%
Level 2:	5000 - $71 - 3,872 - 77.43%
Level 3:	2000 - $48 - 1,472 - 73.60%
Level 4:	4000 - $33 - 3,010 - 75.26%
Luxury :	1000 - $190 - 811 - 81.09%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,533 - 76.67%
Farm Level 2:	1000 - $20 - 695 - 69.49%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,581 - 81.01%
Average Income per Game	$1,355,270
Year to Date Revenue	$54,210,800
Farm
Home Games Left	0
Average Attendance - %	2,228 - 74.28%
Average Income per Game	$70,948
Year to Date Revenue	$2,837,903
Expense
Pro Players Total Salaries	$44,350,000
Farm Players Total Salaries	$1,918,000
Coaches Total Salaries	$3,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,780,812
Farm Year To Date Expenses	$3,116,435
Pro Salary Cap To Date	$45,254,082
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$230,446
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,840
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$45,254,082
Estimate Under Maximum Salary Cap of $82,417,360	$37,163,278
Estimate Over Minimum Salary Cap of $30,000,000	$15,254,082
Current Bank Account	$31,417,360
Projected Bank Account	$31,417,360

Pro Players Salaries
Dany Heatley	$4,000,000 (1)
-Salary Remaining :	$0
Chris Kelly	$3,000,000 (1)
-Salary Remaining :	$0
Mike Richards	$3,000,000 (2)
-Salary Remaining :	$0
Jordin Tootoo	$3,000,000 (2)
-Salary Remaining :	$0
Anton Volchenkov	$2,900,000 (1)
-Salary Remaining :	$0
James Reimer	$2,750,000 (1)
-Salary Remaining :	$0
Nick Bjugstad	$2,500,000 (3)
-Salary Remaining :	$0
Philip Samuelsson	$2,500,000 (1)
-Salary Remaining :	$0
Andrew Alberts	$2,500,000 (1)
-Salary Remaining :	$0
Ryan O'Byrne	$2,500,000 (2)
-Salary Remaining :	$0
Jiri Fischer	$2,000,000 (1)
-Salary Remaining :	$0
Josh Harding	$2,000,000 (2)
-Salary Remaining :	$0
Jakub Kindl	$1,500,000 (1)
-Salary Remaining :	$0
Karl Alzner	$1,500,000 (1)
-Salary Remaining :	$0
Alex Picard	$1,500,000 (1)
-Salary Remaining :	$0
David Krejci	$1,000,000 (2)
-Salary Remaining :	$0
Petr Pohl	$950,000 (1)
-Salary Remaining :	$0
Teuvo Teravainen	$950,000 (4)
-Salary Remaining :	$0
Carson Mcmillan	$900,000 (1)
-Salary Remaining :	$0
Connor Brown	$900,000 (4)
-Salary Remaining :	$0
Riley Armstrong	$850,000 (1)
-Salary Remaining :	$0
Michael Haley	$850,000 (1)
-Salary Remaining :	$0
Jean-Francois Berube	$800,000 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 12 : $44,350,000
Year 13 : $15,000,000
Year 14 : $7,250,000
Year 15 : $6,500,000
Salary Average Commitment
Year 12 : $42,950,000
Year 13 : $15,850,000
Year 14 : $4,350,000
Year 15 : $1,850,000
Salary Cap with 1 Way Contract
Year 12 : $44,350,000
Year 13 : $15,850,000
Year 14 : $4,350,000
Year 15 : $1,850,000

Farm Players Salaries
Gord Baldwin	$95,000 (1)
Salary Remaining :	$0
Petter Granberg	$95,000 (2)
Salary Remaining :	$0
Simon Despres	$90,000 (1)
Salary Remaining :	$0
Tye McGinn	$90,000 (1)
Salary Remaining :	$0
Nathan Gerbe	$90,000 (1)
Salary Remaining :	$0
Olivier Roy	$80,000 (3)
Salary Remaining :	$0
Ben Hanowski	$80,000 (1)
Salary Remaining :	$0
Brandon Pirri	$75,000 (2)
Salary Remaining :	$0
Danny Kristo	$75,000 (3)
Salary Remaining :	$0
Brendan Woods	$60,000 (3)
Salary Remaining :	$0
Greg McKegg	$55,000 (2)
Salary Remaining :	$0
Nicholas Baptiste	$50,000 (1)
Salary Remaining :	$0
Konrad Abeltshauser	$50,000 (4)
Salary Remaining :	$0
Ian McCoshen	$50,000 (1)
Salary Remaining :	$0
Igor Shesterkin	$50,000 (2)
Salary Remaining :	$0
Tanner Kero	$50,000 (1)
Salary Remaining :	$0
Marcus Hogberg	$50,000 (1)
Salary Remaining :	$0
Ryan Mantha	$50,000 (2)
Salary Remaining :	$0
Jack Ramsey	$50,000 (2)
Salary Remaining :	$0
Haydn Fleury	$50,000 (2)
Salary Remaining :	$0
Dylan Larkin	$50,000 (2)
Salary Remaining :	$0
Marcus Pettersson	$50,000 (2)
Salary Remaining :	$0
Sonny Milano	$50,000 (2)
Salary Remaining :	$0
Rourke Chartier	$50,000 (2)
Salary Remaining :	$0
Phil Oreskovic	$50,000 (1)
Salary Remaining :	$0
Vladislav Namestnikov	$50,000 (3)
Salary Remaining :	$0
Lukas Krajicek	$50,000 (1)
Salary Remaining :	$0
Anton Slepyshev	$50,000 (1)
Salary Remaining :	$0
Marko Dano	$50,000 (1)
Salary Remaining :	$0
Michael Bunting	$50,000 (2)
Salary Remaining :	$0
Garrett Wilson	$45,000 (1)
Salary Remaining :	$0
Tomas Hyka	$45,000 (4)
Salary Remaining :	$0
Dylan DeMelo	$28,000 (2)
Salary Remaining :	$0
Hayden Hawkey	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 12 : $1,978,000
Year 13 : $1,130,000
Year 14 : $417,500
Year 15 : $95,000
Salary Average Commitment
Year 12 : $1,908,000
Year 13 : $1,033,000
Year 14 : $350,000
Year 15 : $95,000

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scotia
Level 1:	6000 - $103 - 5,831 - 97.18%
Level 2:	5000 - $68 - 4,171 - 83.42%
Level 3:	2000 - $43 - 1,773 - 88.65%
Level 4:	4000 - $28 - 3,918 - 97.94%
Luxury :	1000 - $180 - 965 - 96.51%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $33 - 1,699 - 84.96%
Farm Level 2:	1000 - $15 - 861 - 86.07%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,658 - 92.54%
Average Income per Game	$1,430,434
Year to Date Revenue	$57,217,344
Farm
Home Games Left	0
Average Attendance - %	2,560 - 85.33%
Average Income per Game	$72,432
Year to Date Revenue	$2,897,281
Expense
Pro Players Total Salaries	$49,325,000
Farm Players Total Salaries	$1,317,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$52,376,006
Farm Year To Date Expenses	$2,290,244
Pro Salary Cap To Date	$50,376,004
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$254,084
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,588
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$50,376,004
Estimate Under Maximum Salary Cap of $59,188,517	$8,812,513
Estimate Over Minimum Salary Cap of $30,000,000	$20,376,004
Current Bank Account	$8,188,517
Projected Bank Account	$8,188,517

Pro Players Salaries
Sidney Crosby	$6,500,000 (1)
-Salary Remaining :	$0
Evgeni Malkin	$6,100,000 (4)
-Salary Remaining :	$0
Dion Phaneuf	$5,600,000 (1)
-Salary Remaining :	$0
Phil Kessel	$4,000,000 (2)
-Salary Remaining :	$0
Cody Franson	$3,250,000 (3)
-Salary Remaining :	$0
Duncan Keith	$2,500,000 (3)
-Salary Remaining :	$0
Daniel Briere	$2,500,000 (1)
-Salary Remaining :	$0
Jaroslav Halak	$2,500,000 (1)
-Salary Remaining :	$0
Radim Vrbata	$2,000,000 (1)
-Salary Remaining :	$0
Carlo Colaiacovo	$2,000,000 (1)
-Salary Remaining :	$0
Colby Armstrong	$1,500,000 (1)
-Salary Remaining :	$0
Nate Prosser	$1,500,000 (2)
-Salary Remaining :	$0
Mark Giordano	$1,250,000 (1)
-Salary Remaining :	$0
Jamie Benn	$1,200,000 (2)
-Salary Remaining :	$0
Sergei Kostitsyn	$1,000,000 (2)
-Salary Remaining :	$0
Ryan Hollweg	$1,000,000 (1)
-Salary Remaining :	$0
Stephane Da Costa	$950,000 (1)
-Salary Remaining :	$0
Roberto Luongo	$925,000 (1)
-Salary Remaining :	$0
Daniel Sedin	$925,000 (1)
-Salary Remaining :	$0
Arturs Kulda	$900,000 (3)
-Salary Remaining :	$0
Michel Ouellet	$725,000 (1)
-Salary Remaining :	$0
Chris Kunitz	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 12 : $49,325,000
Year 13 : $21,950,000
Year 14 : $12,150,000
Year 15 : $7,000,000
Salary Average Commitment
Year 12 : $50,500,000
Year 13 : $20,050,000
Year 14 : $13,050,000
Year 15 : $6,100,000
Salary Cap with 1 Way Contract
Year 12 : $49,325,000
Year 13 : $20,450,000
Year 14 : $12,750,000
Year 15 : $6,100,000

Farm Players Salaries
Scott Harrington	$100,000 (3)
Salary Remaining :	$0
Michal Repik	$65,000 (1)
Salary Remaining :	$0
Nick Foligno	$65,000 (2)
Salary Remaining :	$0
Matt Frattin	$65,000 (1)
Salary Remaining :	$0
Tomas Jurco	$60,000 (2)
Salary Remaining :	$0
Jan Mursak	$50,000 (1)
Salary Remaining :	$0
Grant Besse	$50,000 (1)
Salary Remaining :	$0
Zemgus Girgensons	$50,000 (3)
Salary Remaining :	$0
Mason Geertsen	$50,000 (1)
Salary Remaining :	$0
Brett Bulmer	$50,000 (2)
Salary Remaining :	$0
Chandler Stephenson	$50,000 (2)
Salary Remaining :	$0
Pontus Sjalin	$50,000 (1)
Salary Remaining :	$0
Maxim Letunov	$50,000 (2)
Salary Remaining :	$0
Adam Ollas-Mattsson	$50,000 (2)
Salary Remaining :	$0
Andy Andreoff	$50,000 (3)
Salary Remaining :	$0
Stephon Williams	$50,000 (1)
Salary Remaining :	$0
Justin Peters	$50,000 (1)
Salary Remaining :	$0
Patrick Maroon	$50,000 (1)
Salary Remaining :	$0
Warren Foegele	$50,000 (2)
Salary Remaining :	$0
Jake Evans	$50,000 (2)
Salary Remaining :	$0
Jack Dougherty	$50,000 (2)
Salary Remaining :	$0
Dylan Blujus	$45,000 (2)
Salary Remaining :	$0
Keegan Lowe	$45,000 (2)
Salary Remaining :	$0
Keven Bouchard	$37,500 (1)
Salary Remaining :	$0
Blake Coleman	$35,000 (2)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 12 : $1,317,500
Year 13 : $810,000
Year 14 : $200,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,307,500
Year 13 : $790,000
Year 14 : $200,000
Year 15 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hockey Place Center
Level 1:	6000 - $115 - 4,679 - 77.99%
Level 2:	5000 - $75 - 3,703 - 74.06%
Level 3:	2000 - $50 - 1,426 - 71.28%
Level 4:	4000 - $30 - 3,560 - 88.99%
Luxury :	1000 - $210 - 736 - 73.56%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,393 - 69.67%
Farm Level 2:	1000 - $20 - 687 - 68.69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,103 - 78.35%
Average Income per Game	$1,315,646
Year to Date Revenue	$52,625,840
Farm
Home Games Left	0
Average Attendance - %	2,080 - 69.35%
Average Income per Game	$72,951
Year to Date Revenue	$2,918,034
Expense
Pro Players Total Salaries	$51,624,999
Farm Players Total Salaries	$1,504,500
Coaches Total Salaries	$1,360,000
Luxury Taxe Total	$1,471,470
Pro Year To Date Expenses	$50,836,525
Farm Year To Date Expenses	$2,293,759
Pro Salary Cap To Date	$49,747,253
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$259,332
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,522
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$49,747,253
Estimate Under Maximum Salary Cap of $58,146,254	$8,399,001
Estimate Over Minimum Salary Cap of $30,000,000	$19,747,253
Current Bank Account	$7,146,254
Projected Bank Account	$7,146,254

Pro Players Salaries
Jason Spezza	$7,000,000 (4)
-Salary Remaining :	$0
Drew Doughty	$6,500,000 (4)
-Salary Remaining :	$0
Ryan Miller	$5,500,000 (3)
-Salary Remaining :	$0
Mike Cammalleri	$3,500,000 (3)
-Salary Remaining :	$0
Tyler Cuma	$2,750,000 (4)
-Salary Remaining :	$0
Andrej Sekera	$2,500,000 (2)
-Salary Remaining :	$0
Milan Michalek	$2,500,000 (3)
-Salary Remaining :	$0
Adam Larsson	$2,500,000 (2)
-Salary Remaining :	$0
Brandon Dubinsky	$2,100,000 (2)
-Salary Remaining :	$0
Dennis Wideman	$1,500,000 (4)
-Salary Remaining :	$0
Oskar Osala	$1,350,000 (2)
-Salary Remaining :	$0
T.J. Hensick (Out of Payroll)	$1,350,000 (2)
-Salary Remaining :	$0
Bobby Butler	$1,250,000 (1)
-Salary Remaining :	$0
Anders Nilsson	$1,250,000 (2)
-Salary Remaining :	$0
Stefan Ruzicka	$1,250,000 (2)
-Salary Remaining :	$0
Nikolai Kulemin	$1,250,000 (2)
-Salary Remaining :	$0
Paul Ranger	$1,250,000 (1)
-Salary Remaining :	$0
David Rundblad	$1,000,000 (1)
-Salary Remaining :	$0
Luke Adam	$1,000,000 (2)
-Salary Remaining :	$0
Jiri Tlusty	$1,000,000 (2)
-Salary Remaining :	$0
Martins Karsums	$1,000,000 (2)
-Salary Remaining :	$0
Brayden McNabb	$999,999 (2)
-Salary Remaining :	$0
Brian Boyle	$950,000 (1)
-Salary Remaining :	$0
Kevin Connauton	$875,000 (3)
-Salary Remaining :	$0
Zach Boychuk	$850,000 (1)
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 12 : $52,974,999
Year 13 : $52,199,999
Year 14 : $31,150,000
Year 15 : $19,510,000
Salary Average Commitment
Year 12 : $51,974,999
Year 13 : $47,824,999
Year 14 : $30,425,000
Year 15 : $17,750,000
Salary Cap with 1 Way Contract
Year 12 : $52,974,999
Year 13 : $47,674,999
Year 14 : $30,125,000
Year 15 : $17,750,000

Farm Players Salaries
Harru Sateri	$100,000 (2)
Salary Remaining :	$0
Zach Trotman	$99,500 (2)
Salary Remaining :	$0
Jordan LaVallee	$95,000 (2)
Salary Remaining :	$0
Boone Jenner	$85,000 (3)
Salary Remaining :	$0
Corban Knight	$80,000 (1)
Salary Remaining :	$0
Billy Sweat	$80,000 (1)
Salary Remaining :	$0
Samuel Groulx	$70,000 (2)
Salary Remaining :	$0
Brandon Kozun	$60,000 (1)
Salary Remaining :	$0
Adam Clendening	$60,000 (1)
Salary Remaining :	$0
Alex Plante	$60,000 (1)
Salary Remaining :	$0
Logan MacMillan	$60,000 (1)
Salary Remaining :	$0
Alex Henriksson	$50,000 (1)
Salary Remaining :	$0
Emil Pettersson	$50,000 (1)
Salary Remaining :	$0
William Carrier	$50,000 (1)
Salary Remaining :	$0
Thomas Gobeil	$50,000 (1)
Salary Remaining :	$0
Cole Ully	$50,000 (1)
Salary Remaining :	$0
Juho Lammikko	$50,000 (2)
Salary Remaining :	$0
Jerome Gauthier-Leduc	$50,000 (4)
Salary Remaining :	$0
Robin Norell	$50,000 (4)
Salary Remaining :	$0
Justin Shugg	$45,000 (1)
Salary Remaining :	$0
Chris Wagner	$45,000 (1)
Salary Remaining :	$0
Sam Carrick	$45,000 (1)
Salary Remaining :	$0
Phil Di Giuseppe	$40,000 (3)
Salary Remaining :	$0
Oscar Dansk	$40,000 (1)
Salary Remaining :	$0
Theodor Blueger	$40,000 (1)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 12 : $1,504,500
Year 13 : $679,500
Year 14 : $250,000
Year 15 : $100,000
Salary Average Commitment
Year 12 : $1,449,500
Year 13 : $629,500
Year 14 : $215,000
Year 15 : $100,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $105 - 5,702 - 95.03%
Level 2:	5000 - $66 - 4,305 - 86.09%
Level 3:	2000 - $38 - 1,976 - 98.80%
Level 4:	4000 - $30 - 3,121 - 78.01%
Luxury :	1000 - $185 - 920 - 92.01%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,549 - 77.47%
Farm Level 2:	1000 - $15 - 877 - 87.70%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,023 - 89.02%
Average Income per Game	$1,432,049
Year to Date Revenue	$57,281,958
Farm
Home Games Left	0
Average Attendance - %	2,426 - 80.88%
Average Income per Game	$70,754
Year to Date Revenue	$2,830,149
Expense
Pro Players Total Salaries	$49,050,000
Farm Players Total Salaries	$2,452,500
Coaches Total Salaries	$1,650,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,741,613
Farm Year To Date Expenses	$2,118,965
Pro Salary Cap To Date	$48,331,666
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$248,515
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,762
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$48,331,666
Estimate Under Maximum Salary Cap of $59,608,761	$11,277,095
Estimate Over Minimum Salary Cap of $30,000,000	$18,331,666
Current Bank Account	$8,608,761
Projected Bank Account	$8,608,761

Pro Players Salaries
Brian Elliott	$4,500,000 (1)
-Salary Remaining :	$0
Guillaume Latendresse	$4,000,000 (3)
-Salary Remaining :	$0
Jussi Jokinen	$4,000,000 (3)
-Salary Remaining :	$0
Cory Schneider	$4,000,000 (1)
-Salary Remaining :	$0
John Tavares	$3,750,000 (1)
-Salary Remaining :	$0
Ian White	$3,250,000 (3)
-Salary Remaining :	$0
Michael Grabner	$2,500,000 (2)
-Salary Remaining :	$0
Cory Emmerton	$2,500,000 (3)
-Salary Remaining :	$0
Antoine Vermette	$2,500,000 (2)
-Salary Remaining :	$0
Ted Purcell	$2,500,000 (1)
-Salary Remaining :	$0
Brian Lee	$2,200,000 (2)
-Salary Remaining :	$0
B.J. Crombeen	$2,000,000 (2)
-Salary Remaining :	$0
Johnny Oduya	$1,750,000 (1)
-Salary Remaining :	$0
Boris Valabik	$1,750,000 (2)
-Salary Remaining :	$0
Alex Chiasson	$1,500,000 (2)
-Salary Remaining :	$0
Niklas Hjalmarsson	$1,000,000 (1)
-Salary Remaining :	$0
Evgeny Grachev	$1,000,000 (1)
-Salary Remaining :	$0
Alexander Frolov	$1,000,000 (2)
-Salary Remaining :	$0
Andrej Sustr	$950,000 (2)
-Salary Remaining :	$0
Cam Atkinson	$900,000 (1)
-Salary Remaining :	$0
Lasse Kukkonen	$500,000 (1)
-Salary Remaining :	$0
Lee Stempniak	$500,000 (1)
-Salary Remaining :	$0
Brian Flynn	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 12 : $49,050,000
Year 13 : $28,550,000
Year 14 : $13,750,000
Year 15 : $0
Salary Average Commitment
Year 12 : $47,350,000
Year 13 : $28,000,000
Year 14 : $13,750,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $49,050,000
Year 13 : $28,150,000
Year 14 : $13,750,000
Year 15 : $0

Farm Players Salaries
Tyson Barrie	$950,000 (1)
Salary Remaining :	$0
Evgeny Kuznetsov	$100,000 (1)
Salary Remaining :	$0
Matt Murray	$90,000 (3)
Salary Remaining :	$0
Shawn Matthias	$85,000 (1)
Salary Remaining :	$0
Dana Tyrell	$82,500 (2)
Salary Remaining :	$0
Jesse Joensuu	$77,500 (1)
Salary Remaining :	$0
Tyler Wotherspoon	$62,500 (1)
Salary Remaining :	$0
Peter Delmas	$57,500 (2)
Salary Remaining :	$0
Scott Kosmachuck	$55,000 (3)
Salary Remaining :	$0
Zach Budish	$50,000 (2)
Salary Remaining :	$0
Jason Dickinson	$50,000 (1)
Salary Remaining :	$0
Adam Tambellini	$50,000 (1)
Salary Remaining :	$0
Justin Auger	$50,000 (1)
Salary Remaining :	$0
Emile Poirier	$50,000 (1)
Salary Remaining :	$0
Tucker Poolman	$50,000 (1)
Salary Remaining :	$0
Shane Gersich	$50,000 (2)
Salary Remaining :	$0
Radel Fazleev	$50,000 (2)
Salary Remaining :	$0
Anton Cederholm	$50,000 (1)
Salary Remaining :	$0
Spencer Martin	$50,000 (1)
Salary Remaining :	$0
Julien Nantel	$50,000 (2)
Salary Remaining :	$0
Michael Mersch	$40,000 (1)
Salary Remaining :	$0
Daniel O'regan	$40,000 (3)
Salary Remaining :	$0
Reece Willcox	$37,500 (3)
Salary Remaining :	$0
Sebastian Wannstrom	$35,000 (2)
Salary Remaining :	$0
Patrick Wiercioch	$35,000 (2)
Salary Remaining :	$0
Eric Knodel	$35,000 (1)
Salary Remaining :	$0
Ville Pokka	$35,000 (2)
Salary Remaining :	$0
Connor Knapp	$30,000 (2)
Salary Remaining :	$0
Daniil Tarasov (Out of Payroll)	$30,000 (2)
Salary Remaining :	$0
Roman Horak	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 12 : $2,452,500
Year 13 : $787,500
Year 14 : $332,500
Year 15 : $0
Salary Average Commitment
Year 12 : $2,275,000
Year 13 : $727,500
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	$35,307,038	$48,977,998	$86,307,038	$37,329,040	$18,977,998	$1,823,486	$3,276,514	20	32	52
Blackhawks	$4,288,316	$50,460,633	$55,288,316	$4,827,683	$20,460,633	$2,067,519	$3,032,481	20	33	53
Blue Jackets	$8,985,054	$43,254,180	$59,985,054	$16,730,874	$13,254,180	$1,558,982	$3,541,018	23	25	48
Blues	$37,929,762	$49,227,989	$88,929,762	$39,701,773	$19,227,989	$1,675,026	$3,424,974	22	26	48
Bruins	$12,302,924	$46,470,045	$63,302,924	$16,832,879	$16,470,045	$1,273,535	$3,826,465	21	24	45
Canadiens	$6,085,553	$49,900,862	$57,085,553	$7,184,691	$19,900,862	$2,143,215	$2,956,785	20	36	56
Canucks	$7,365,606	$42,795,574	$58,365,606	$15,570,032	$12,795,574	$1,967,471	$3,132,529	21	34	55
Capitals	$4,244,729	$49,649,524	$55,244,729	$5,595,205	$19,649,524	$1,385,381	$3,714,619	22	28	50
Coyotes	$14,971,727	$49,226,179	$65,971,727	$16,745,548	$19,226,179	$1,704,273	$3,395,727	23	24	47
Devils	$10,356,564	$47,072,904	$61,356,564	$14,283,660	$17,072,904	$2,170,322	$2,929,678	20	37	57
Flames	$24,646,664	$50,457,186	$75,646,664	$25,189,478	$20,457,186	$2,141,825	$2,958,175	20	34	54
Flyers	$24,616,028	$49,743,752	$75,616,028	$25,872,276	$19,743,752	$1,735,860	$3,364,140	20	32	52
Golden Knights	$19,014,164	$48,604,481	$70,014,164	$21,409,683	$18,604,481	$2,230,325	$2,869,675	21	41	62
Jets	$249,657	$49,286,544	$51,249,657	$1,963,113	$19,286,544	$3,295,579	$1,804,421	20	41	61
Kings	$15,936,285	$47,812,465	$66,936,285	$19,123,820	$17,812,465	$2,574,867	$2,525,133	23	28	51
Lightning	$12,083,634	$44,987,995	$63,083,634	$18,095,639	$14,987,995	$2,118,578	$2,981,422	23	29	52
Maple Leafs	$47,229,597	$49,367,276	$98,229,597	$48,862,321	$19,367,276	$1,987,177	$3,112,823	21	33	54
Nordiques	$24,060,700	$44,146,234	$75,060,700	$30,914,466	$14,146,234	$1,427,183	$3,672,817	23	30	53
Panthers	$33,447,466	$43,819,551	$84,447,466	$40,627,915	$13,819,551	$2,289,575	$2,810,425	24	31	55
Penguins	$58,435,984	$49,250,725	$109,435,984	$60,185,259	$19,250,725	$1,889,776	$3,210,224	21	30	51
Predators	$17,149,048	$48,884,642	$68,149,048	$19,264,406	$18,884,642	$1,813,252	$3,286,748	22	33	55
Rangers	$10,485,303	$48,956,407	$61,485,303	$12,528,896	$18,956,407	$1,399,625	$3,700,375	22	27	49
Red Wings	$31,417,360	$45,254,082	$82,417,360	$37,163,278	$15,254,082	$2,238,310	$2,861,690	23	34	57
Senateurs	$8,188,517	$50,376,004	$59,188,517	$8,812,513	$20,376,004	$1,272,640	$3,827,360	22	25	47
Sharks	$7,146,254	$49,747,253	$58,146,254	$8,399,001	$19,747,253	$1,681,397	$3,418,603	25	25	50
Stars	$8,608,761	$48,331,666	$59,608,761	$11,277,095	$18,331,666	$1,600,610	$3,499,390	23	30	53

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 - %