LHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - 85$ - 3,755 - 54%
Level 2:	4000 - 55$ - 2,122 - 53%
Level 3:	4000 - 45$ - 1,596 - 40%
Level 4:	2000 - 25$ - 827 - 41%
Luxury :	1000 - 135$ - 756 - 76%
Total Capacity :	18000
Team Popularity :	68%
Income
Home Games Left	0
Average Attendance - %	9,057 - 50%
Average Income per Game	908,070$
Year to Date Revenue	37,230,860$
Expense
Pro Players Total Salaries	52,070,000$
Farm Players Total Salaries	1,729,800$
Coaches Total Salaries	1,850,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	43,461,454$
Farm Year To Date Expenses	2,052,004$
Pro Salary Cap To Date	48,212,647$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	492,315$
Pro Estimated Expenses	492,315$
Farm Remaining Season Days	0
Farm Expenses Per Days	24,076$
Farm Estimated Expenses	0$
Estimated Season Expenses	492,315$
Estimated Season Salary Cap	48,694,777$
Estimate Under Maximum Salary Cap of 64,300,000$	15,605,223$
Estimate Over Minimum Salary Cap of 0$	48,694,777$
Current Bank Account	11,986,878$
Projected Bank Account	11,494,563$

Pro Players Salaries
Sheldon Souray	6,350,000$ (1)
-Salary Remaining :	58,796$
Tomas Kopecky	5,000,000$ (4)
-Salary Remaining :	46,296$
Keith Ballard	5,000,000$ (2)
-Salary Remaining :	46,296$
Scottie Upshall	4,000,000$ (3)
-Salary Remaining :	37,037$
Blake Wheeler	3,735,000$ (4)
-Salary Remaining :	34,583$
Todd Bertuzzi	3,330,000$ (2)
-Salary Remaining :	30,833$
Brian Elliott	3,150,000$ (4)
-Salary Remaining :	29,167$
Steve Sullivan	2,820,000$ (1)
-Salary Remaining :	26,111$
Pavel Kubina	2,800,000$ (3)
-Salary Remaining :	25,926$
Jordan Eberle	2,450,000$ (3)
-Salary Remaining :	22,685$
Kyle Brodziak	1,680,000$ (2)
-Salary Remaining :	15,556$
Andrej Sekera	1,530,000$ (3)
-Salary Remaining :	14,167$
Mathieu Perreault	1,330,000$ (1)
-Salary Remaining :	12,315$
Nicklas Grossman	1,300,000$ (2)
-Salary Remaining :	12,037$
Peter Budaj	1,240,000$ (1)
-Salary Remaining :	11,481$
Bobby Butler	1,100,000$ (3)
-Salary Remaining :	10,185$
Kyle Cumiskey	900,000$ (1)
-Salary Remaining :	8,333$
Colin Fraser	860,000$ (1)
-Salary Remaining :	7,963$
Ryan Hamilton	800,000$ (1)
-Salary Remaining :	7,407$
Mike Santorelli	700,000$ (3)
-Salary Remaining :	6,481$
T.J. Hensick	700,000$ (3)
-Salary Remaining :	6,481$
Chris Campoli	650,000$ (2)
-Salary Remaining :	6,019$
Brett Festerling	645,000$ (2)
-Salary Remaining :	5,972$
Total Pro Players	23
Salary Commitment
Year 10 : 52,070,000$
Year 11 : 37,770,000$
Year 12 : 25,165,000$
Year 13 : 11,885,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 52,070,000$
Year 11 : 37,770,000$
Year 12 : 25,165,000$
Year 13 : 11,885,000$

Farm Players Salaries
Jeff Finger	175,000$ (1)
Salary Remaining :	0$
Cal O'Reilly	113,000$ (2)
Salary Remaining :	0$
Brandon Yip	102,500$ (2)
Salary Remaining :	0$
Brenden Dillon	74,300$ (1)
Salary Remaining :	0$
Akim Aliu	67,500$ (1)
Salary Remaining :	0$
David Leggio	65,000$ (2)
Salary Remaining :	0$
Anton Klementyev	62,500$ (3)
Salary Remaining :	0$
Mike Carman	61,000$ (1)
Salary Remaining :	0$
Drew Schiestel	59,000$ (1)
Salary Remaining :	0$
Nick Petrecki	50,000$ (2)
Salary Remaining :	0$
Brian O'Neill	50,000$ (1)
Salary Remaining :	0$
Hubert Labrie	50,000$ (1)
Salary Remaining :	0$
Adrian Foster	50,000$ (1)
Salary Remaining :	0$
Alex Hudson	50,000$ (1)
Salary Remaining :	0$
Ben Wilson	50,000$ (1)
Salary Remaining :	0$
Brendan Connolly	50,000$ (1)
Salary Remaining :	0$
Andrew Martens	50,000$ (1)
Salary Remaining :	0$
Barry Goers	50,000$ (1)
Salary Remaining :	0$
Kevin Montgomery	50,000$ (1)
Salary Remaining :	0$
David Marshall	50,000$ (1)
Salary Remaining :	0$
Andy Brandt	50,000$ (1)
Salary Remaining :	0$
Trevor Cann	50,000$ (2)
Salary Remaining :	0$
Kent Patterson	50,000$ (3)
Salary Remaining :	0$
Aaron Volpatti	50,000$ (1)
Salary Remaining :	0$
Andy Bohmbach	50,000$ (1)
Salary Remaining :	0$
Andrew Carroll	50,000$ (1)
Salary Remaining :	0$
John Scott	50,000$ (1)
Salary Remaining :	0$
Andrej Nestrasil	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 10 : 1,729,800$
Year 11 : 493,000$
Year 12 : 112,500$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - 65$ - 6,334 - 90%
Level 2:	4000 - 42$ - 3,661 - 92%
Level 3:	4000 - 21$ - 3,693 - 92%
Level 4:	2000 - 11$ - 1,890 - 95%
Luxury :	1000 - 125$ - 929 - 93%
Total Capacity :	18000
Team Popularity :	85%
Income
Home Games Left	0
Average Attendance - %	16,507 - 92%
Average Income per Game	1,172,297$
Year to Date Revenue	48,064,176$
Expense
Pro Players Total Salaries	57,220,000$
Farm Players Total Salaries	2,378,200$
Coaches Total Salaries	2,800,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	52,639,488$
Farm Year To Date Expenses	2,763,002$
Pro Salary Cap To Date	56,977,918$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	549,259$
Pro Estimated Expenses	549,259$
Farm Remaining Season Days	0
Farm Expenses Per Days	29,885$
Farm Estimated Expenses	0$
Estimated Season Expenses	549,259$
Estimated Season Salary Cap	57,507,733$
Estimate Under Maximum Salary Cap of 64,300,000$	6,792,267$
Estimate Over Minimum Salary Cap of 0$	57,507,733$
Current Bank Account	12,789,336$
Projected Bank Account	12,240,077$

Pro Players Salaries
Jonathan Toews	6,140,000$ (1)
-Salary Remaining :	56,852$
Patrick Kane	5,995,000$ (1)
-Salary Remaining :	55,509$
Brian Campbell	4,795,000$ (4)
-Salary Remaining :	44,398$
Robyn Regehr	4,600,000$ (1)
-Salary Remaining :	42,593$
John Tavares	3,895,000$ (2)
-Salary Remaining :	36,065$
Ondrej Pavelec	3,540,000$ (2)
-Salary Remaining :	32,778$
Alexander Steen	3,500,000$ (1)
-Salary Remaining :	32,407$
Frans Nielsen	3,160,000$ (5)
-Salary Remaining :	29,259$
Michael Grabner	2,875,000$ (4)
-Salary Remaining :	26,620$
Derick Brassard	2,860,000$ (1)
-Salary Remaining :	26,481$
Kyle Okposo	2,855,000$ (1)
-Salary Remaining :	26,435$
Nikolai Kulemin	2,305,000$ (1)
-Salary Remaining :	21,343$
Mike Weaver	2,000,000$ (4)
-Salary Remaining :	18,519$
Zach Bogosian	1,810,000$ (1)
-Salary Remaining :	16,759$
Ladislav Smid	1,575,000$ (2)
-Salary Remaining :	14,583$
Bryan Bickell	1,540,000$ (3)
-Salary Remaining :	14,259$
Scott Clemmensen	1,000,000$ (1)
-Salary Remaining :	9,259$
Jamal Mayers	1,000,000$ (3)
-Salary Remaining :	9,259$
Gabriel Landeskog	900,000$ (2)
-Salary Remaining :	8,333$
Roman Josi	875,000$ (3)
-Salary Remaining :	8,102$
Total Pro Players	20
Salary Commitment
Year 10 : 57,220,000$
Year 11 : 26,155,000$
Year 12 : 16,245,000$
Year 13 : 12,830,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 57,220,000$
Year 11 : 26,155,000$
Year 12 : 16,245,000$
Year 13 : 12,830,000$

Farm Players Salaries
Peter Mannino	150,000$ (2)
Salary Remaining :	0$
Mikael Backlund	117,000$ (2)
Salary Remaining :	0$
Cam Barker	115,000$ (2)
Salary Remaining :	0$
Luca Sbisa	106,000$ (2)
Salary Remaining :	0$
Jake Dowell	100,000$ (2)
Salary Remaining :	0$
Brad Richardson	100,000$ (1)
Salary Remaining :	0$
Matt Hunwick	98,500$ (2)
Salary Remaining :	0$
Jiri Tlusty	92,000$ (2)
Salary Remaining :	0$
Jacob Josefson	90,000$ (1)
Salary Remaining :	0$
Nikita Filatov	90,000$ (2)
Salary Remaining :	0$
Frazer McLaren	90,000$ (2)
Salary Remaining :	0$
David Savard	90,000$ (3)
Salary Remaining :	0$
Michal Repik	90,000$ (2)
Salary Remaining :	0$
Tim Erixon	90,000$ (3)
Salary Remaining :	0$
Marc-Andre Bourdon	87,500$ (3)
Salary Remaining :	0$
Cameron Talbot	85,000$ (1)
Salary Remaining :	0$
Spencer Machacek	85,000$ (2)
Salary Remaining :	0$
Eric Tangradi	84,500$ (3)
Salary Remaining :	0$
Jordan Hendry	80,000$ (2)
Salary Remaining :	0$
Jonathon Blum	78,700$ (1)
Salary Remaining :	0$
Nazem Kadri	77,500$ (3)
Salary Remaining :	0$
Zac Dalpe	76,500$ (3)
Salary Remaining :	0$
Evan Brophey	75,000$ (1)
Salary Remaining :	0$
Riley Holzapfel	65,000$ (2)
Salary Remaining :	0$
Brandon Mashinter	60,000$ (2)
Salary Remaining :	0$
Jan Mursak	55,000$ (1)
Salary Remaining :	0$
Jason Missiaen	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 10 : 2,378,200$
Year 11 : 1,894,500$
Year 12 : 556,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - 60$ - 4,971 - 71%
Level 2:	4000 - 30$ - 2,912 - 73%
Level 3:	4000 - 15$ - 3,025 - 76%
Level 4:	2000 - 8$ - 1,518 - 76%
Luxury :	1000 - 125$ - 715 - 71%
Total Capacity :	18000
Team Popularity :	61%
Income
Home Games Left	0
Average Attendance - %	13,141 - 73%
Average Income per Game	725,077$
Year to Date Revenue	29,728,170$
Expense
Pro Players Total Salaries	31,520,000$
Farm Players Total Salaries	1,882,267$
Coaches Total Salaries	1,600,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	32,858,976$
Farm Year To Date Expenses	2,306,459$
Pro Salary Cap To Date	38,589,722$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	300,648$
Pro Estimated Expenses	300,648$
Farm Remaining Season Days	0
Farm Expenses Per Days	24,585$
Farm Estimated Expenses	0$
Estimated Season Expenses	300,648$
Estimated Season Salary Cap	38,881,574$
Estimate Under Maximum Salary Cap of 64,300,000$	25,418,426$
Estimate Over Minimum Salary Cap of 0$	38,881,574$
Current Bank Account	9,398,055$
Projected Bank Account	9,097,407$

Pro Players Salaries
Martin Havlat	6,950,000$ (1)
-Salary Remaining :	64,352$
Miikka Kiprusoff	4,500,000$ (4)
-Salary Remaining :	41,667$
Radek Martinek (Out of Payroll)	3,750,000$ (2)
-Salary Remaining :	34,722$
Jochen Hecht	3,500,000$ (1)
-Salary Remaining :	32,407$
Ryan O'Reilly	2,940,000$ (1)
-Salary Remaining :	27,222$
Taylor Hall	1,965,000$ (2)
-Salary Remaining :	18,194$
Patric Hornqvist	1,510,000$ (1)
-Salary Remaining :	13,981$
Patrick O'Sullivan	1,500,000$ (3)
-Salary Remaining :	13,889$
Sergei Bobrovsky	975,000$ (2)
-Salary Remaining :	9,028$
Ryan Craig	925,000$ (3)
-Salary Remaining :	8,565$
Ryan White (Out of Payroll)	905,000$ (3)
-Salary Remaining :	8,380$
Zach Miskovic	850,000$ (2)
-Salary Remaining :	7,870$
David Schlemko	795,000$ (1)
-Salary Remaining :	7,361$
Yann Sauve	700,000$ (1)
-Salary Remaining :	6,481$
Mike Rupp	675,000$ (3)
-Salary Remaining :	6,250$
Brodie Dupont	650,000$ (3)
-Salary Remaining :	6,019$
Pavel Valentenko	585,000$ (1)
-Salary Remaining :	5,417$
Jack Downing	500,000$ (1)
-Salary Remaining :	4,630$
Brad Mills	500,000$ (3)
-Salary Remaining :	4,630$
Matt Smaby	500,000$ (1)
-Salary Remaining :	4,630$
Matt Fornataro	500,000$ (2)
-Salary Remaining :	4,630$
Boris Valabik	500,000$ (3)
-Salary Remaining :	4,630$
Total Pro Players	22
Salary Commitment
Year 10 : 36,175,000$
Year 11 : 18,195,000$
Year 12 : 10,155,000$
Year 13 : 4,500,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 36,175,000$
Year 11 : 18,195,000$
Year 12 : 10,155,000$
Year 13 : 4,500,000$

Farm Players Salaries
Niclas Bergfors	194,000$ (1)
Salary Remaining :	0$
Justin Braun	136,000$ (3)
Salary Remaining :	0$
Allen York	90,000$ (3)
Salary Remaining :	0$
Zack Kassian	90,000$ (2)
Salary Remaining :	0$
Teemu Hartikainen	87,500$ (1)
Salary Remaining :	0$
Dustin Jeffrey	84,600$ (2)
Salary Remaining :	0$
Tom Wandell	84,000$ (2)
Salary Remaining :	0$
Matt Beleskey	82,500$ (2)
Salary Remaining :	0$
Jake Allen	81,500$ (1)
Salary Remaining :	0$
Eric Gelinas	80,000$ (2)
Salary Remaining :	0$
Trevor Smith	77,500$ (3)
Salary Remaining :	0$
Jason Akeson	70,000$ (2)
Salary Remaining :	0$
Alexandre R. Picard	70,000$ (3)
Salary Remaining :	0$
Kyle Wilson	70,000$ (2)
Salary Remaining :	0$
Pat Cannone	65,000$ (3)
Salary Remaining :	0$
Drayson Bowman	65,000$ (1)
Salary Remaining :	0$
Mike Murphy	65,000$ (1)
Salary Remaining :	0$
Keith Aulie	63,000$ (1)
Salary Remaining :	0$
Brett Ponich	60,000$ (2)
Salary Remaining :	0$
Jesse Blacker	60,000$ (2)
Salary Remaining :	0$
Ondrej Palat	56,667$ (3)
Salary Remaining :	0$
Nick Holden	50,000$ (3)
Salary Remaining :	0$
Brett Hextall	50,000$ (2)
Salary Remaining :	0$
Brock Beukeboom	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	24
Salary Commitment
Year 10 : 1,882,267$
Year 11 : 1,326,267$
Year 12 : 595,167$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 75$ - 5,764 - 82%
Level 2:	4000 - 45$ - 3,266 - 82%
Level 3:	4000 - 30$ - 3,259 - 81%
Level 4:	2000 - 20$ - 1,536 - 77%
Luxury :	1000 - 170$ - 765 - 76%
Total Capacity :	18000
Team Popularity :	94%
Income
Home Games Left	0
Average Attendance - %	14,590 - 81%
Average Income per Game	1,249,774$
Year to Date Revenue	51,240,731$
Expense
Pro Players Total Salaries	64,120,000$
Farm Players Total Salaries	2,377,800$
Coaches Total Salaries	2,600,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	57,091,725$
Farm Year To Date Expenses	2,830,931$
Pro Salary Cap To Date	62,676,873$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	609,907$
Pro Estimated Expenses	609,907$
Farm Remaining Season Days	0
Farm Expenses Per Days	31,338$
Farm Estimated Expenses	0$
Estimated Season Expenses	609,907$
Estimated Season Salary Cap	63,270,577$
Estimate Under Maximum Salary Cap of 64,300,000$	1,029,423$
Estimate Over Minimum Salary Cap of 0$	63,270,577$
Current Bank Account	13,043,573$
Projected Bank Account	12,433,666$

Pro Players Salaries
Andy McDonald	4,830,000$ (1)
-Salary Remaining :	44,722$
Brad Boyes	4,775,000$ (1)
-Salary Remaining :	44,213$
David Backes	4,700,000$ (5)
-Salary Remaining :	43,519$
Pekka Rinne	4,520,000$ (1)
-Salary Remaining :	41,852$
T.J. Oshie	4,410,000$ (4)
-Salary Remaining :	40,833$
Kevin Bieksa	4,000,000$ (3)
-Salary Remaining :	37,037$
Daniel Cleary	4,000,000$ (3)
-Salary Remaining :	37,037$
Nicklas Lidstrom	3,625,000$ (2)
-Salary Remaining :	33,565$
Dominic Moore	3,500,000$ (3)
-Salary Remaining :	32,407$
Jussi Jokinen	3,285,000$ (2)
-Salary Remaining :	30,417$
Kyle Quincey	3,205,000$ (2)
-Salary Remaining :	29,676$
Michal Handzus	3,000,000$ (1)
-Salary Remaining :	27,778$
Erik Johnson	2,835,000$ (1)
-Salary Remaining :	26,250$
Nikita Nikitin	2,725,000$ (4)
-Salary Remaining :	25,231$
Brett Clark	2,505,000$ (2)
-Salary Remaining :	23,194$
Lee Stempniak	2,465,000$ (2)
-Salary Remaining :	22,824$
Carlo Colaiacovo	1,860,000$ (2)
-Salary Remaining :	17,222$
Radek Dvorak	1,700,000$ (2)
-Salary Remaining :	15,741$
Johan Hedberg	1,300,000$ (3)
-Salary Remaining :	12,037$
Andrei Loktionov	880,000$ (2)
-Salary Remaining :	8,148$
Total Pro Players	20
Salary Commitment
Year 10 : 64,120,000$
Year 11 : 44,160,000$
Year 12 : 24,635,000$
Year 13 : 11,835,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 64,120,000$
Year 11 : 44,160,000$
Year 12 : 24,635,000$
Year 13 : 11,835,000$

Farm Players Salaries
Steve Reinprecht	240,000$ (1)
Salary Remaining :	0$
Jakub Kindl	100,000$ (3)
Salary Remaining :	0$
Ben Bishop	92,500$ (3)
Salary Remaining :	0$
Geoff Walker	90,000$ (3)
Salary Remaining :	0$
Cade Fairchild	87,500$ (3)
Salary Remaining :	0$
Marco Cousineau	85,000$ (3)
Salary Remaining :	0$
Tyson Strachan	85,000$ (1)
Salary Remaining :	0$
Kevin Clark	85,000$ (3)
Salary Remaining :	0$
Antoine Roussel	80,000$ (1)
Salary Remaining :	0$
Jordan Hill	77,500$ (1)
Salary Remaining :	0$
Trent Whitfield	70,000$ (1)
Salary Remaining :	0$
Kyle Chipchura	70,000$ (2)
Salary Remaining :	0$
Steven Delisle	70,000$ (3)
Salary Remaining :	0$
Chris Porter	70,000$ (3)
Salary Remaining :	0$
Cory Emmerton	68,500$ (2)
Salary Remaining :	0$
Jay Leach	62,500$ (2)
Salary Remaining :	0$
Francis Lessard	60,000$ (1)
Salary Remaining :	0$
James Livingston	60,000$ (3)
Salary Remaining :	0$
Dylan King	60,000$ (3)
Salary Remaining :	0$
Jace Coyle	60,000$ (3)
Salary Remaining :	0$
Ryan Reaves	60,000$ (2)
Salary Remaining :	0$
Nicholas Drazenovic	57,000$ (2)
Salary Remaining :	0$
Jay Barriball	56,500$ (1)
Salary Remaining :	0$
Brett Sonne	56,000$ (1)
Salary Remaining :	0$
Joel Broda	55,500$ (1)
Salary Remaining :	0$
Patrick Bordeleau	55,000$ (2)
Salary Remaining :	0$
Joey Haddad	55,000$ (2)
Salary Remaining :	0$
Matthew Pistilli	55,000$ (2)
Salary Remaining :	0$
David Kolomatis	54,300$ (1)
Salary Remaining :	0$
Anthony Peluso	50,000$ (3)
Salary Remaining :	0$
Nathan Moon	50,000$ (3)
Salary Remaining :	0$
Eric Neilson	50,000$ (1)
Salary Remaining :	0$
Marek Schwarz	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	33
Salary Commitment
Year 10 : 2,377,800$
Year 11 : 1,443,000$
Year 12 : 960,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7000 - 74$ - 5,749 - 82%
Level 2:	4000 - 45$ - 3,411 - 85%
Level 3:	4000 - 27$ - 3,375 - 84%
Level 4:	2000 - 14$ - 1,813 - 91%
Luxury :	1000 - 163$ - 805 - 80%
Total Capacity :	18000
Team Popularity :	94%
Income
Home Games Left	0
Average Attendance - %	15,152 - 84%
Average Income per Game	1,239,122$
Year to Date Revenue	50,803,987$
Expense
Pro Players Total Salaries	67,767,500$
Farm Players Total Salaries	1,610,950$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	57,452,658$
Farm Year To Date Expenses	1,839,748$
Pro Salary Cap To Date	63,476,002$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	636,736$
Pro Estimated Expenses	636,736$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,495$
Farm Estimated Expenses	0$
Estimated Season Expenses	636,736$
Estimated Season Salary Cap	64,103,479$
Estimate Under Maximum Salary Cap of 64,300,000$	196,521$
Estimate Over Minimum Salary Cap of 0$	64,103,479$
Current Bank Account	11,625,859$
Projected Bank Account	10,989,123$

Pro Players Salaries
Patrick Marleau	6,795,000$ (4)
-Salary Remaining :	62,917$
Martin St-Louis	6,260,000$ (4)
-Salary Remaining :	57,963$
Niklas Backstrom	5,650,000$ (1)
-Salary Remaining :	52,315$
Phil Kessel	5,475,000$ (1)
-Salary Remaining :	50,694$
Mike Green	5,445,000$ (1)
-Salary Remaining :	50,417$
Alexander Semin	5,070,000$ (3)
-Salary Remaining :	46,944$
David Krejci	4,910,000$ (5)
-Salary Remaining :	45,463$
Lubomir Visnovsky	4,710,000$ (4)
-Salary Remaining :	43,611$
Andrew Ladd	3,855,000$ (3)
-Salary Remaining :	35,694$
Matt Carle	3,630,000$ (4)
-Salary Remaining :	33,611$
Zbynek Michalek	3,620,000$ (2)
-Salary Remaining :	33,519$
Tomas Fleischmann	2,015,000$ (2)
-Salary Remaining :	18,657$
Anton Babchuk	1,790,000$ (3)
-Salary Remaining :	16,574$
Ville Leino	1,770,000$ (1)
-Salary Remaining :	16,389$
Carl Gunnarsson	1,600,000$ (2)
-Salary Remaining :	14,815$
Jerred Smithson	1,600,000$ (1)
-Salary Remaining :	14,815$
James Reimer	1,200,000$ (1)
-Salary Remaining :	11,111$
Jeff Halpern	1,200,000$ (1)
-Salary Remaining :	11,111$
Gabriel Bourque	622,500$ (1)
-Salary Remaining :	5,764$
Chris Bourque	550,000$ (3)
-Salary Remaining :	5,093$
Total Pro Players	20
Salary Commitment
Year 10 : 67,767,500$
Year 11 : 44,805,000$
Year 12 : 37,570,000$
Year 13 : 26,305,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 67,767,500$
Year 11 : 44,805,000$
Year 12 : 37,570,000$
Year 13 : 26,305,000$

Farm Players Salaries
Jeff Woywitka	100,000$ (1)
Salary Remaining :	0$
Matt Ellis	89,700$ (3)
Salary Remaining :	0$
Maksim Mayorov	67,500$ (1)
Salary Remaining :	0$
John Mitchell	65,000$ (3)
Salary Remaining :	0$
Garrett Stafford	63,000$ (3)
Salary Remaining :	0$
Cedric Lalonde-McNicoll	58,000$ (1)
Salary Remaining :	0$
Andrew Bodnarchuk	57,750$ (1)
Salary Remaining :	0$
Dustin Tokarski	57,500$ (1)
Salary Remaining :	0$
Brett McLean	52,500$ (3)
Salary Remaining :	0$
Rob Mignardi	50,000$ (3)
Salary Remaining :	0$
Nicolas Blanchard	50,000$ (3)
Salary Remaining :	0$
Ben Youds	50,000$ (3)
Salary Remaining :	0$
Josh Green	50,000$ (3)
Salary Remaining :	0$
Nathan McIver	50,000$ (2)
Salary Remaining :	0$
Brett Motherwell	50,000$ (3)
Salary Remaining :	0$
Mark Parrish	50,000$ (3)
Salary Remaining :	0$
Mike Hedden	50,000$ (3)
Salary Remaining :	0$
Kenndal McArdle	50,000$ (3)
Salary Remaining :	0$
Michael Vernace	50,000$ (3)
Salary Remaining :	0$
Marco Rosa	50,000$ (3)
Salary Remaining :	0$
Brandon Segal	50,000$ (3)
Salary Remaining :	0$
Daren Machesney	50,000$ (3)
Salary Remaining :	0$
Matt Keetley	50,000$ (1)
Salary Remaining :	0$
Brian Fahey	50,000$ (3)
Salary Remaining :	0$
Jon Landry	50,000$ (3)
Salary Remaining :	0$
Taylor Vause	50,000$ (3)
Salary Remaining :	0$
Joey Mormina	50,000$ (3)
Salary Remaining :	0$
Francis Pare	50,000$ (3)
Salary Remaining :	0$
Kevan Miller	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 10 : 1,610,950$
Year 11 : 1,220,200$
Year 12 : 1,170,200$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	7000 - 75$ - 6,126 - 88%
Level 2:	4000 - 45$ - 3,648 - 91%
Level 3:	4000 - 30$ - 3,340 - 84%
Level 4:	2000 - 20$ - 1,394 - 70%
Luxury :	1000 - 175$ - 778 - 78%
Total Capacity :	18000
Team Popularity :	98%
Income
Home Games Left	0
Average Attendance - %	15,286 - 85%
Average Income per Game	1,277,169$
Year to Date Revenue	52,363,935$
Expense
Pro Players Total Salaries	60,385,000$
Farm Players Total Salaries	2,365,500$
Coaches Total Salaries	3,500,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	57,185,041$
Farm Year To Date Expenses	2,912,972$
Pro Salary Cap To Date	61,730,878$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	583,194$
Pro Estimated Expenses	583,194$
Farm Remaining Season Days	0
Farm Expenses Per Days	31,704$
Farm Estimated Expenses	0$
Estimated Season Expenses	583,194$
Estimated Season Salary Cap	62,289,998$
Estimate Under Maximum Salary Cap of 64,300,000$	2,010,002$
Estimate Over Minimum Salary Cap of 0$	62,289,998$
Current Bank Account	11,412,297$
Projected Bank Account	10,829,103$

Pro Players Salaries
Brad Richards	8,100,000$ (3)
-Salary Remaining :	75,000$
Thomas Vanek	6,640,000$ (6)
-Salary Remaining :	61,481$
Jarome Iginla	6,525,000$ (1)
-Salary Remaining :	60,417$
Shea Weber	5,350,000$ (1)
-Salary Remaining :	49,537$
Ales Hemsky	5,160,000$ (2)
-Salary Remaining :	47,778$
Tomas Plekanec	4,670,000$ (4)
-Salary Remaining :	43,241$
Jaroslav Halak	4,165,000$ (2)
-Salary Remaining :	38,565$
P.K. Subban (Out of Payroll)	3,350,000$ (5)
-Salary Remaining :	31,019$
Jason Garrison	3,180,000$ (5)
-Salary Remaining :	29,444$
Alex Goligoski	3,000,000$ (2)
-Salary Remaining :	27,778$
Mikael Samuelsson	2,515,000$ (1)
-Salary Remaining :	23,287$
Paul Gaustad	1,500,000$ (2)
-Salary Remaining :	13,889$
Jason Chimera	1,250,000$ (1)
-Salary Remaining :	11,574$
Blair Betts	1,250,000$ (3)
-Salary Remaining :	11,574$
Marc Savard	1,250,000$ (3)
-Salary Remaining :	11,574$
Mark Stuart	1,050,000$ (1)
-Salary Remaining :	9,722$
Jose Theodore	1,000,000$ (1)
-Salary Remaining :	9,259$
Marcus Kruger	900,000$ (3)
-Salary Remaining :	8,333$
Marc Methot	885,000$ (1)
-Salary Remaining :	8,194$
Marcus Johansson	845,000$ (2)
-Salary Remaining :	7,824$
Brian Lee	650,000$ (2)
-Salary Remaining :	6,019$
Brad Staubitz	500,000$ (3)
-Salary Remaining :	4,630$
Total Pro Players	22
Salary Commitment
Year 10 : 63,735,000$
Year 11 : 45,160,000$
Year 12 : 29,840,000$
Year 13 : 17,840,000$
Salary Average Commitment
Year 10 : 1,250,000$
Year 11 : 1,250,000$
Year 12 : 1,250,000$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 63,735,000$
Year 11 : 45,160,000$
Year 12 : 29,840,000$
Year 13 : 17,840,000$

Farm Players Salaries
Mikkel Boedker	133,500$ (2)
Salary Remaining :	0$
Bill Thomas	100,000$ (1)
Salary Remaining :	0$
Garnet Exelby	100,000$ (1)
Salary Remaining :	0$
Kevin Connauton	90,000$ (3)
Salary Remaining :	0$
Brayden Schenn	90,000$ (3)
Salary Remaining :	0$
Ryan Shannon	87,000$ (1)
Salary Remaining :	0$
Nathan Oystrick	85,000$ (2)
Salary Remaining :	0$
Mark Mancari	84,500$ (1)
Salary Remaining :	0$
Stephane Da Costa	80,000$ (3)
Salary Remaining :	0$
Cedrick Desjardins	80,000$ (2)
Salary Remaining :	0$
Jarod Palmer	79,000$ (1)
Salary Remaining :	0$
Corey Locke	75,000$ (2)
Salary Remaining :	0$
Christian Hanson	73,500$ (1)
Salary Remaining :	0$
Ben Maxwell	70,000$ (2)
Salary Remaining :	0$
Chris Conner	70,000$ (1)
Salary Remaining :	0$
Brian Connelly	65,000$ (2)
Salary Remaining :	0$
Brad Thiessen	65,000$ (1)
Salary Remaining :	0$
Mike Testwuide	64,000$ (1)
Salary Remaining :	0$
Sean Backman	64,000$ (1)
Salary Remaining :	0$
Jeff Penner	63,000$ (1)
Salary Remaining :	0$
Erik Gustafsson	62,500$ (3)
Salary Remaining :	0$
Mark Barberio	62,000$ (3)
Salary Remaining :	0$
Ben Scrivens	60,000$ (3)
Salary Remaining :	0$
Chay Genoway	57,500$ (3)
Salary Remaining :	0$
Andrew Conboy	55,000$ (1)
Salary Remaining :	0$
Calle Ridderwall	50,000$ (3)
Salary Remaining :	0$
Hunter Tremblay	50,000$ (3)
Salary Remaining :	0$
Mike Sislo	50,000$ (3)
Salary Remaining :	0$
Derek Whitmore	50,000$ (1)
Salary Remaining :	0$
Scott Howes	50,000$ (3)
Salary Remaining :	0$
Joe Whitney	50,000$ (3)
Salary Remaining :	0$
Evan Oberg	50,000$ (1)
Salary Remaining :	0$
Dustin Sylvester	50,000$ (3)
Salary Remaining :	0$
Ryan Duncan	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	34
Salary Commitment
Year 10 : 2,365,500$
Year 11 : 1,360,500$
Year 12 : 852,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7000 - 73$ - 5,748 - 82%
Level 2:	4000 - 43$ - 3,700 - 92%
Level 3:	4000 - 28$ - 3,047 - 76%
Level 4:	2000 - 14$ - 1,851 - 93%
Luxury :	1000 - 165$ - 715 - 71%
Total Capacity :	18000
Team Popularity :	88%
Income
Home Games Left	0
Average Attendance - %	15,060 - 84%
Average Income per Game	1,184,246$
Year to Date Revenue	48,554,084$
Expense
Pro Players Total Salaries	54,366,000$
Farm Players Total Salaries	2,667,333$
Coaches Total Salaries	7,125,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	55,052,082$
Farm Year To Date Expenses	3,150,378$
Pro Salary Cap To Date	55,893,432$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	560,102$
Pro Estimated Expenses	560,102$
Farm Remaining Season Days	0
Farm Expenses Per Days	35,605$
Farm Estimated Expenses	0$
Estimated Season Expenses	560,102$
Estimated Season Salary Cap	56,396,821$
Estimate Under Maximum Salary Cap of 64,300,000$	7,903,179$
Estimate Over Minimum Salary Cap of 0$	56,396,821$
Current Bank Account	9,184,366$
Projected Bank Account	8,624,264$

Pro Players Salaries
Francois Beauchemin	6,500,000$ (5)
-Salary Remaining :	60,185$
Niklas Kronwall	5,385,000$ (4)
-Salary Remaining :	49,861$
Mikhail Grabovski	4,235,000$ (3)
-Salary Remaining :	39,213$
Roman Hamrlik	4,000,000$ (3)
-Salary Remaining :	37,037$
Johan Franzen	3,955,000$ (5)
-Salary Remaining :	36,620$
Mike Smith	3,900,000$ (4)
-Salary Remaining :	36,111$
Joffrey Lupul	3,450,000$ (2)
-Salary Remaining :	31,944$
Joe Corvo	3,445,000$ (2)
-Salary Remaining :	31,898$
Luke Schenn	3,370,000$ (3)
-Salary Remaining :	31,204$
Milan Michalek	3,265,000$ (1)
-Salary Remaining :	30,231$
Curtis Glencross	2,756,000$ (1)
-Salary Remaining :	25,519$
James van Riemsdyk	2,525,000$ (4)
-Salary Remaining :	23,380$
David Steckel	2,500,000$ (1)
-Salary Remaining :	23,148$
Grant Clitsome	1,650,000$ (2)
-Salary Remaining :	15,278$
Josh Bailey	1,590,000$ (4)
-Salary Remaining :	14,722$
Jay McClement	1,350,000$ (1)
-Salary Remaining :	12,500$
Kyle Turris	1,320,000$ (1)
-Salary Remaining :	12,222$
Tom Pyatt	1,100,000$ (2)
-Salary Remaining :	10,185$
Mark Flood	725,000$ (3)
-Salary Remaining :	6,713$
Ben Eager	725,000$ (3)
-Salary Remaining :	6,713$
Curtis McElhinney	620,000$ (1)
-Salary Remaining :	5,741$
Total Pro Players	21
Salary Commitment
Year 10 : 58,366,000$
Year 11 : 46,555,000$
Year 12 : 36,910,000$
Year 13 : 23,855,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 58,366,000$
Year 11 : 46,555,000$
Year 12 : 36,910,000$
Year 13 : 23,855,000$

Farm Players Salaries
Anders Lindback	210,000$ (4)
Salary Remaining :	0$
Andreas Engqvist	200,000$ (2)
Salary Remaining :	0$
John Erskine	200,000$ (3)
Salary Remaining :	0$
Alexandre Bolduc	175,000$ (3)
Salary Remaining :	0$
Nolan Baumgartner	156,000$ (3)
Salary Remaining :	0$
Philip Larsen	135,000$ (3)
Salary Remaining :	0$
Patrick Eaves	125,500$ (1)
Salary Remaining :	0$
Cody Franson	110,000$ (3)
Salary Remaining :	0$
Matt Calvert	110,000$ (2)
Salary Remaining :	0$
Boyd Kane	100,000$ (3)
Salary Remaining :	0$
Dmitry Orlov	90,000$ (3)
Salary Remaining :	0$
Tim Stapleton	87,500$ (1)
Salary Remaining :	0$
Braden Holtby	85,000$ (2)
Salary Remaining :	0$
Mike Mottau	85,000$ (3)
Salary Remaining :	0$
Cody Eakin	80,000$ (2)
Salary Remaining :	0$
Tomas Vincour	80,000$ (3)
Salary Remaining :	0$
Jason Jaffray	62,500$ (1)
Salary Remaining :	0$
Jamie Arniel	62,500$ (2)
Salary Remaining :	0$
Mark Bell	57,500$ (3)
Salary Remaining :	0$
Jacob Lagace	55,833$ (3)
Salary Remaining :	0$
Mike Clemente	50,000$ (3)
Salary Remaining :	0$
Dylan Yeo	50,000$ (3)
Salary Remaining :	0$
Trevor Gillies	50,000$ (3)
Salary Remaining :	0$
Brent Regner	50,000$ (1)
Salary Remaining :	0$
Anton Rodin	50,000$ (1)
Salary Remaining :	0$
Robert Czarnik	50,000$ (2)
Salary Remaining :	0$
Sean Lorenz	50,000$ (2)
Salary Remaining :	0$
Carter Ashton	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 10 : 2,667,333$
Year 11 : 2,241,833$
Year 12 : 1,604,333$
Year 13 : 210,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7000 - 85$ - 5,448 - 78%
Level 2:	4000 - 52$ - 3,186 - 80%
Level 3:	4000 - 35$ - 3,018 - 75%
Level 4:	2000 - 25$ - 1,310 - 65%
Luxury :	1000 - 190$ - 738 - 74%
Total Capacity :	18000
Team Popularity :	95%
Income
Home Games Left	0
Average Attendance - %	13,700 - 76%
Average Income per Game	1,235,615$
Year to Date Revenue	50,660,225$
Expense
Pro Players Total Salaries	63,985,000$
Farm Players Total Salaries	1,593,056$
Coaches Total Salaries	1,700,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	55,250,847$
Farm Year To Date Expenses	1,836,593$
Pro Salary Cap To Date	60,892,847$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	603,565$
Pro Estimated Expenses	603,565$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,321$
Farm Estimated Expenses	0$
Estimated Season Expenses	603,565$
Estimated Season Salary Cap	61,485,301$
Estimate Under Maximum Salary Cap of 64,300,000$	2,814,699$
Estimate Over Minimum Salary Cap of 0$	61,485,301$
Current Bank Account	13,384,499$
Projected Bank Account	12,780,934$

Pro Players Salaries
Dan Boyle	6,600,000$ (2)
-Salary Remaining :	61,111$
Paul Stastny	4,890,000$ (2)
-Salary Remaining :	45,278$
Joni Pitkanen	4,845,000$ (2)
-Salary Remaining :	44,861$
Mike Ribeiro	4,740,000$ (1)
-Salary Remaining :	43,889$
James Wisniewski	4,420,000$ (5)
-Salary Remaining :	40,926$
Antti Niemi	4,350,000$ (4)
-Salary Remaining :	40,278$
Saku Koivu	4,250,000$ (1)
-Salary Remaining :	39,352$
Alex Tanguay	3,810,000$ (5)
-Salary Remaining :	35,278$
Jaromir Jagr	3,300,000$ (2)
-Salary Remaining :	30,556$
Tim Connolly	3,200,000$ (5)
-Salary Remaining :	29,630$
Kris Versteeg	2,985,000$ (1)
-Salary Remaining :	27,639$
Valtteri Filppula	2,955,000$ (1)
-Salary Remaining :	27,361$
Chris Stewart	2,375,000$ (4)
-Salary Remaining :	21,991$
Johnny Boychuk	2,090,000$ (3)
-Salary Remaining :	19,352$
Jamie McBain	2,075,000$ (4)
-Salary Remaining :	19,213$
Wojtek Wolski	2,000,000$ (2)
-Salary Remaining :	18,519$
Michal Neuvirth	1,300,000$ (3)
-Salary Remaining :	12,037$
Anton Stralman	1,000,000$ (1)
-Salary Remaining :	9,259$
Nick Foligno	825,000$ (1)
-Salary Remaining :	7,639$
Tim Brent	800,000$ (3)
-Salary Remaining :	7,407$
Jim Slater	600,000$ (1)
-Salary Remaining :	5,556$
Brett Lebda	575,000$ (1)
-Salary Remaining :	5,324$
Total Pro Players	22
Salary Commitment
Year 10 : 63,985,000$
Year 11 : 46,055,000$
Year 12 : 24,420,000$
Year 13 : 20,230,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 63,985,000$
Year 11 : 46,055,000$
Year 12 : 24,420,000$
Year 13 : 20,230,000$

Farm Players Salaries
Jimmy Hayes	87,500$ (3)
Salary Remaining :	0$
Dan Sexton	65,000$ (2)
Salary Remaining :	0$
Garth Murray	62,500$ (3)
Salary Remaining :	0$
Derek Meech	62,500$ (1)
Salary Remaining :	0$
Chad Wiseman	60,000$ (2)
Salary Remaining :	0$
Darcy Hordichuk	55,556$ (3)
Salary Remaining :	0$
Danny Dries	50,000$ (1)
Salary Remaining :	0$
Dan Henningson	50,000$ (1)
Salary Remaining :	0$
Dallas Jackson	50,000$ (1)
Salary Remaining :	0$
Derek Nesbitt	50,000$ (2)
Salary Remaining :	0$
David Civitarese	50,000$ (1)
Salary Remaining :	0$
Darcy Campbell	50,000$ (1)
Salary Remaining :	0$
Chris Bruton	50,000$ (1)
Salary Remaining :	0$
Joacim Eriksson	50,000$ (3)
Salary Remaining :	0$
Barry Brust	50,000$ (3)
Salary Remaining :	0$
Connor Goggin	50,000$ (1)
Salary Remaining :	0$
Cole Schneider	50,000$ (1)
Salary Remaining :	0$
Chris Cloud	50,000$ (1)
Salary Remaining :	0$
Andrew Joudrey	50,000$ (1)
Salary Remaining :	0$
Dan Jancevski	50,000$ (1)
Salary Remaining :	0$
Brandon Kozun	50,000$ (1)
Salary Remaining :	0$
Chris Murray	50,000$ (1)
Salary Remaining :	0$
Chris McKelvie	50,000$ (1)
Salary Remaining :	0$
Kevin Westgarth	50,000$ (1)
Salary Remaining :	0$
Jacob Micflikier	50,000$ (2)
Salary Remaining :	0$
Mark Voakes	50,000$ (1)
Salary Remaining :	0$
Chris Clark	50,000$ (1)
Salary Remaining :	0$
Cody Chupp	50,000$ (1)
Salary Remaining :	0$
Nick Crawford	50,000$ (1)
Salary Remaining :	0$
Keith Seabrook	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	30
Salary Commitment
Year 10 : 1,593,056$
Year 11 : 530,556$
Year 12 : 305,556$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	7000 - 71$ - 5,888 - 84%
Level 2:	4000 - 46$ - 3,238 - 81%
Level 3:	4000 - 27$ - 3,338 - 83%
Level 4:	2000 - 15$ - 1,959 - 98%
Luxury :	1000 - 158$ - 787 - 79%
Total Capacity :	18000
Team Popularity :	92%
Income
Home Games Left	0
Average Attendance - %	15,211 - 85%
Average Income per Game	1,219,109$
Year to Date Revenue	49,983,463$
Expense
Pro Players Total Salaries	61,550,000$
Farm Players Total Salaries	3,420,850$
Coaches Total Salaries	2,050,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	55,893,867$
Farm Year To Date Expenses	3,345,091$
Pro Salary Cap To Date	61,709,027$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	584,259$
Pro Estimated Expenses	584,259$
Farm Remaining Season Days	0
Farm Expenses Per Days	38,067$
Farm Estimated Expenses	0$
Estimated Season Expenses	584,259$
Estimated Season Salary Cap	62,278,934$
Estimate Under Maximum Salary Cap of 64,300,000$	2,021,066$
Estimate Over Minimum Salary Cap of 0$	62,278,934$
Current Bank Account	9,448,131$
Projected Bank Account	8,863,872$

Pro Players Salaries
Ryan Miller	6,400,000$ (6)
-Salary Remaining :	59,259$
Keith Yandle	5,500,000$ (3)
-Salary Remaining :	50,926$
Mikko Koivu	5,450,000$ (2)
-Salary Remaining :	50,463$
Patrice Bergeron	5,120,000$ (1)
-Salary Remaining :	47,407$
Erik Cole	4,950,000$ (2)
-Salary Remaining :	45,833$
Dion Phaneuf	4,760,000$ (2)
-Salary Remaining :	44,074$
James Neal	4,375,000$ (1)
-Salary Remaining :	40,509$
R.J. Umberger	3,390,000$ (1)
-Salary Remaining :	31,389$
Josh Gorges	3,335,000$ (4)
-Salary Remaining :	30,880$
Matt Greene	3,050,000$ (5)
-Salary Remaining :	28,241$
Devin Setoguchi	2,560,000$ (4)
-Salary Remaining :	23,704$
Peter Mueller	2,240,000$ (1)
-Salary Remaining :	20,741$
Chris Kelly	1,975,000$ (2)
-Salary Remaining :	18,287$
Roman Polak	1,920,000$ (3)
-Salary Remaining :	17,778$
Benoit Pouliot	1,235,000$ (2)
-Salary Remaining :	11,435$
Jay Harrison	1,000,000$ (2)
-Salary Remaining :	9,259$
Dwayne Roloson	1,000,000$ (2)
-Salary Remaining :	9,259$
Craig Smith	900,000$ (2)
-Salary Remaining :	8,333$
Jordan Caron	845,000$ (3)
-Salary Remaining :	7,824$
Sami Lepisto	845,000$ (2)
-Salary Remaining :	7,824$
Philippe Dupuis	700,000$ (2)
-Salary Remaining :	6,481$
Total Pro Players	21
Salary Commitment
Year 10 : 61,550,000$
Year 11 : 46,425,000$
Year 12 : 23,610,000$
Year 13 : 15,345,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 61,550,000$
Year 11 : 46,425,000$
Year 12 : 23,610,000$
Year 13 : 15,345,000$

Farm Players Salaries
Keith Aucoin	210,000$ (4)
Salary Remaining :	0$
Ryan Potulny	200,000$ (3)
Salary Remaining :	0$
Colin White	200,000$ (2)
Salary Remaining :	0$
Julien Brouillette	180,000$ (2)
Salary Remaining :	0$
Raffi Torres	180,000$ (2)
Salary Remaining :	0$
Byron Bitz	180,000$ (2)
Salary Remaining :	0$
Jonathan Cheechoo	160,000$ (3)
Salary Remaining :	0$
Brad Lukowich	150,000$ (2)
Salary Remaining :	0$
Ben Guite	150,000$ (2)
Salary Remaining :	0$
Ryan Keller	120,000$ (3)
Salary Remaining :	0$
Marc-Andre Gragnani	120,000$ (3)
Salary Remaining :	0$
Al Montoya	100,000$ (1)
Salary Remaining :	0$
Marcus Foligno	90,000$ (3)
Salary Remaining :	0$
Colby Robak	87,500$ (3)
Salary Remaining :	0$
Cam Atkinson	87,500$ (3)
Salary Remaining :	0$
Dylan Reese	85,000$ (1)
Salary Remaining :	0$
Luke Adam	84,500$ (2)
Salary Remaining :	0$
Linus Omark	80,000$ (3)
Salary Remaining :	0$
Nick Ross	62,550$ (1)
Salary Remaining :	0$
Kevin Poulin	61,300$ (1)
Salary Remaining :	0$
Mark Cullen	60,000$ (3)
Salary Remaining :	0$
Frederic St. Denis	57,500$ (3)
Salary Remaining :	0$
Mike Moore	55,000$ (1)
Salary Remaining :	0$
James Reid	55,000$ (3)
Salary Remaining :	0$
Nate Guenin	55,000$ (3)
Salary Remaining :	0$
Charles Landry	50,000$ (3)
Salary Remaining :	0$
Corey Cowick	50,000$ (1)
Salary Remaining :	0$
Matt Anderson	50,000$ (3)
Salary Remaining :	0$
Curt Gogol	50,000$ (3)
Salary Remaining :	0$
Lane MacDermid	50,000$ (1)
Salary Remaining :	0$
Dave Leaderer	50,000$ (1)
Salary Remaining :	0$
Joe Sova	50,000$ (1)
Salary Remaining :	0$
Stefan Chaput	50,000$ (3)
Salary Remaining :	0$
Tim Sestito	50,000$ (3)
Salary Remaining :	0$
Sean Sullivan	50,000$ (1)
Salary Remaining :	0$
Brett Gallant	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	36
Salary Commitment
Year 10 : 3,420,850$
Year 11 : 2,757,000$
Year 12 : 1,632,500$
Year 13 : 210,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - 80$ - 4,409 - 63%
Level 2:	4000 - 50$ - 2,491 - 62%
Level 3:	4000 - 30$ - 2,633 - 66%
Level 4:	2000 - 15$ - 1,579 - 79%
Luxury :	1000 - 175$ - 610 - 61%
Total Capacity :	18000
Team Popularity :	74%
Income
Home Games Left	0
Average Attendance - %	11,722 - 65%
Average Income per Game	984,645$
Year to Date Revenue	40,370,445$
Expense
Pro Players Total Salaries	47,760,000$
Farm Players Total Salaries	1,796,512$
Coaches Total Salaries	1,100,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	50,168,378$
Farm Year To Date Expenses	2,095,496$
Pro Salary Cap To Date	56,221,299$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	446,852$
Pro Estimated Expenses	446,852$
Farm Remaining Season Days	0
Farm Expenses Per Days	23,267$
Farm Estimated Expenses	0$
Estimated Season Expenses	446,852$
Estimated Season Salary Cap	56,663,521$
Estimate Under Maximum Salary Cap of 64,300,000$	7,636,479$
Estimate Over Minimum Salary Cap of 0$	56,663,521$
Current Bank Account	11,749,970$
Projected Bank Account	11,303,118$

Pro Players Salaries
John-Michael Liles	8,050,000$ (1)
-Salary Remaining :	74,537$
Ray Whitney	7,050,000$ (6)
-Salary Remaining :	65,278$
Zach Parise (Out of Payroll)	6,850,000$ (6)
-Salary Remaining :	63,426$
Brendan Morrison (Out of Payroll)	4,050,000$ (3)
-Salary Remaining :	37,500$
Chris Kunitz	4,015,000$ (6)
-Salary Remaining :	37,176$
Martin Brodeur	4,000,000$ (3)
-Salary Remaining :	37,037$
Johnny Oduya	2,870,000$ (1)
-Salary Remaining :	26,574$
Erik Karlsson	2,475,000$ (2)
-Salary Remaining :	22,917$
Tyler Ennis	2,385,000$ (4)
-Salary Remaining :	22,083$
Sergei Kostitsyn	2,280,000$ (4)
-Salary Remaining :	21,111$
Vernon Fiddler	2,050,000$ (4)
-Salary Remaining :	18,981$
Andy Sutton	2,010,000$ (2)
-Salary Remaining :	18,611$
Alexei Ponikarovsky	2,000,000$ (2)
-Salary Remaining :	18,519$
Devan Dubnyk	1,950,000$ (4)
-Salary Remaining :	18,056$
Andrew Ference	1,300,000$ (1)
-Salary Remaining :	12,037$
Alexander Burmistrov	1,100,000$ (3)
-Salary Remaining :	10,185$
Matt Halischuk	950,000$ (2)
-Salary Remaining :	8,796$
Adam Henrique	900,000$ (2)
-Salary Remaining :	8,333$
Ryan Ellis	900,000$ (3)
-Salary Remaining :	8,333$
Adam Larsson	900,000$ (2)
-Salary Remaining :	8,333$
Mark Fayne	575,000$ (3)
-Salary Remaining :	5,324$
Total Pro Players	21
Salary Commitment
Year 10 : 58,660,000$
Year 11 : 46,440,000$
Year 12 : 37,205,000$
Year 13 : 26,580,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 58,660,000$
Year 11 : 46,440,000$
Year 12 : 37,205,000$
Year 13 : 26,580,000$

Farm Players Salaries
Richard Park	250,013$ (1)
Salary Remaining :	0$
Evgeny Grachev	81,500$ (3)
Salary Remaining :	0$
Roman Horak	75,000$ (2)
Salary Remaining :	0$
Aaron Palushaj	69,500$ (1)
Salary Remaining :	0$
Mike Kostka	60,500$ (1)
Salary Remaining :	0$
Aaron Rome	60,000$ (1)
Salary Remaining :	0$
Spencer Bennett	50,000$ (1)
Salary Remaining :	0$
Sean Dolan	50,000$ (1)
Salary Remaining :	0$
Shayne Wiebe	50,000$ (1)
Salary Remaining :	0$
Scott Zurevinski	50,000$ (1)
Salary Remaining :	0$
Shawn Szydlowski	50,000$ (1)
Salary Remaining :	0$
Matthew Corrente	50,000$ (3)
Salary Remaining :	0$
Jay Pandolfo	50,000$ (1)
Salary Remaining :	0$
Terry Broadhurst	50,000$ (1)
Salary Remaining :	0$
Cameron Gaunce	50,000$ (2)
Salary Remaining :	0$
Scott Langdon	50,000$ (1)
Salary Remaining :	0$
Sam Klassen	50,000$ (1)
Salary Remaining :	0$
Corbin McPherson	50,000$ (2)
Salary Remaining :	0$
Stefan Meyer	50,000$ (1)
Salary Remaining :	0$
Steve MacIntyre	50,000$ (1)
Salary Remaining :	0$
Stephen Schultz	50,000$ (1)
Salary Remaining :	0$
Jack Campbell	50,000$ (3)
Salary Remaining :	0$
Jeff Frazee	50,000$ (2)
Salary Remaining :	0$
Shane Harper	50,000$ (1)
Salary Remaining :	0$
Lukas Flueler	50,000$ (1)
Salary Remaining :	0$
T.J. Syner	50,000$ (1)
Salary Remaining :	0$
Steve Moses	50,000$ (1)
Salary Remaining :	0$
Scott Campbell	50,000$ (1)
Salary Remaining :	0$
Mark Borowiecki	50,000$ (1)
Salary Remaining :	0$
Linden Vey	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	30
Salary Commitment
Year 10 : 1,796,512$
Year 11 : 406,500$
Year 12 : 181,500$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7000 - 75$ - 4,079 - 58%
Level 2:	4000 - 50$ - 2,277 - 57%
Level 3:	4000 - 30$ - 2,287 - 57%
Level 4:	2000 - 16$ - 1,143 - 57%
Luxury :	1000 - 135$ - 673 - 67%
Total Capacity :	18000
Team Popularity :	60%
Income
Home Games Left	0
Average Attendance - %	10,459 - 58%
Average Income per Game	801,976$
Year to Date Revenue	32,881,034$
Expense
Pro Players Total Salaries	51,835,000$
Farm Players Total Salaries	2,467,666$
Coaches Total Salaries	2,450,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	47,189,404$
Farm Year To Date Expenses	2,927,641$
Pro Salary Cap To Date	52,860,058$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	491,065$
Pro Estimated Expenses	491,065$
Farm Remaining Season Days	0
Farm Expenses Per Days	31,239$
Farm Estimated Expenses	0$
Estimated Season Expenses	491,065$
Estimated Season Salary Cap	53,340,012$
Estimate Under Maximum Salary Cap of 64,300,000$	10,959,988$
Estimate Over Minimum Salary Cap of 0$	53,340,012$
Current Bank Account	1,798,819$
Projected Bank Account	1,307,754$

Pro Players Salaries
Teemu Selanne	8,700,000$ (3)
-Salary Remaining :	80,556$
Stephane Robidas	7,800,000$ (4)
-Salary Remaining :	72,222$
Ed Jovanovski	6,500,000$ (4)
-Salary Remaining :	60,185$
Andrew Brunette	5,600,000$ (1)
-Salary Remaining :	51,852$
Dainius Zubrus	3,300,000$ (1)
-Salary Remaining :	30,556$
Chris Mason	2,500,000$ (2)
-Salary Remaining :	23,148$
T.J. Galiardi	2,380,000$ (2)
-Salary Remaining :	22,037$
Manny Malhotra	2,370,000$ (2)
-Salary Remaining :	21,944$
Tuukka Rask	2,000,000$ (1)
-Salary Remaining :	18,519$
Randy Jones	1,500,000$ (1)
-Salary Remaining :	13,889$
Nate Thompson	1,385,000$ (2)
-Salary Remaining :	12,824$
Jim Vandermeer	1,250,000$ (2)
-Salary Remaining :	11,574$
Kurtis Foster	1,250,000$ (3)
-Salary Remaining :	11,574$
Cody McCormick	950,000$ (3)
-Salary Remaining :	8,796$
Colten Teubert	900,000$ (2)
-Salary Remaining :	8,333$
Ryan Russell	870,000$ (1)
-Salary Remaining :	8,056$
Dana Tyrell	760,000$ (1)
-Salary Remaining :	7,037$
Steven Kampfer	695,000$ (2)
-Salary Remaining :	6,435$
Arron Asham	600,000$ (1)
-Salary Remaining :	5,556$
Brad Winchester	525,000$ (2)
-Salary Remaining :	4,861$
Total Pro Players	20
Salary Commitment
Year 10 : 51,835,000$
Year 11 : 37,205,000$
Year 12 : 25,200,000$
Year 13 : 14,300,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 51,835,000$
Year 11 : 37,205,000$
Year 12 : 25,200,000$
Year 13 : 14,300,000$

Farm Players Salaries
Tim Wallace	126,500$ (3)
Salary Remaining :	0$
Greg Nemisz	104,583$ (3)
Salary Remaining :	0$
Adam Pardy	96,500$ (3)
Salary Remaining :	0$
Kris Newbury	95,500$ (2)
Salary Remaining :	0$
Tyson Barrie	90,000$ (3)
Salary Remaining :	0$
Alex Biega	90,000$ (2)
Salary Remaining :	0$
Jeff Taffe	87,500$ (2)
Salary Remaining :	0$
Colby Cohen	87,500$ (1)
Salary Remaining :	0$
Aaron Ness	87,500$ (3)
Salary Remaining :	0$
Mark Dekanich	87,500$ (2)
Salary Remaining :	0$
Harri Sateri	87,500$ (3)
Salary Remaining :	0$
Carl Klingberg	87,000$ (3)
Salary Remaining :	0$
Alexander Urbom	85,667$ (3)
Salary Remaining :	0$
Nicolas Deschamps	84,583$ (3)
Salary Remaining :	0$
Justin Florek	80,000$ (3)
Salary Remaining :	0$
Michael Latta	77,333$ (3)
Salary Remaining :	0$
Ty Wishart	75,000$ (2)
Salary Remaining :	0$
Nick Bonino	75,000$ (2)
Salary Remaining :	0$
Brian Strait	67,000$ (1)
Salary Remaining :	0$
Juuso Puustinen	66,000$ (3)
Salary Remaining :	0$
Dan Taylor	65,000$ (1)
Salary Remaining :	0$
Jon Disalvatore	62,500$ (1)
Salary Remaining :	0$
Derek Grant	60,500$ (3)
Salary Remaining :	0$
Mark Mitera	60,000$ (2)
Salary Remaining :	0$
Ian Cole	59,000$ (1)
Salary Remaining :	0$
Brad Hunt	57,500$ (3)
Salary Remaining :	0$
David Shields	55,000$ (1)
Salary Remaining :	0$
Rob Bordson	55,000$ (1)
Salary Remaining :	0$
Jeff Dimmen	55,000$ (1)
Salary Remaining :	0$
Trevor Bruess	50,000$ (1)
Salary Remaining :	0$
Wade MacLeod	50,000$ (1)
Salary Remaining :	0$
Will Acton	50,000$ (1)
Salary Remaining :	0$
Vladimir Zharkov	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	33
Salary Commitment
Year 10 : 2,467,666$
Year 11 : 1,761,666$
Year 12 : 1,191,166$
Year 13 : 0$
Salary Average Commitment
Year 10 : 150,000$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7000 - 90$ - 5,093 - 73%
Level 2:	4000 - 50$ - 3,253 - 81%
Level 3:	4000 - 30$ - 3,352 - 84%
Level 4:	2000 - 20$ - 1,418 - 71%
Luxury :	1000 - 160$ - 885 - 88%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,001 - 78%
Average Income per Game	1,286,191$
Year to Date Revenue	52,733,811$
Expense
Pro Players Total Salaries	60,890,000$
Farm Players Total Salaries	1,510,000$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	54,226,737$
Farm Year To Date Expenses	1,773,540$
Pro Salary Cap To Date	59,936,736$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	574,907$
Pro Estimated Expenses	574,907$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,000$
Farm Estimated Expenses	0$
Estimated Season Expenses	574,907$
Estimated Season Salary Cap	60,500,532$
Estimate Under Maximum Salary Cap of 64,300,000$	3,799,468$
Estimate Over Minimum Salary Cap of 0$	60,500,532$
Current Bank Account	15,883,108$
Projected Bank Account	15,308,201$

Pro Players Salaries
Alex Ovechkin	9,000,000$ (6)
-Salary Remaining :	83,333$
Tim Thomas	6,470,000$ (2)
-Salary Remaining :	59,907$
Chris Pronger	6,100,000$ (4)
-Salary Remaining :	56,481$
Kris Letang	5,355,000$ (6)
-Salary Remaining :	49,583$
Dustin Byfuglien	5,140,000$ (1)
-Salary Remaining :	47,593$
Derek Roy	4,790,000$ (1)
-Salary Remaining :	44,352$
Nathan Horton	4,585,000$ (5)
-Salary Remaining :	42,454$
Ryan Suter	4,380,000$ (5)
-Salary Remaining :	40,556$
Claude Giroux	3,625,000$ (1)
-Salary Remaining :	33,565$
Michael Ryder	1,905,000$ (1)
-Salary Remaining :	17,639$
Jean-Sebastien Giguere	1,500,000$ (2)
-Salary Remaining :	13,889$
Jason Arnott	1,200,000$ (2)
-Salary Remaining :	11,111$
Steve Staios	1,100,000$ (2)
-Salary Remaining :	10,185$
Eric Nystrom	1,000,000$ (3)
-Salary Remaining :	9,259$
Sean Couturier	900,000$ (2)
-Salary Remaining :	8,333$
Jared Cowen	900,000$ (2)
-Salary Remaining :	8,333$
Derek Mackenzie	900,000$ (1)
-Salary Remaining :	8,333$
Matt Read	900,000$ (2)
-Salary Remaining :	8,333$
Shane O'Brien	640,000$ (1)
-Salary Remaining :	5,926$
Cory Sarich	500,000$ (2)
-Salary Remaining :	4,630$
Total Pro Players	20
Salary Commitment
Year 10 : 60,890,000$
Year 11 : 43,890,000$
Year 12 : 30,420,000$
Year 13 : 29,420,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 60,890,000$
Year 11 : 43,890,000$
Year 12 : 30,420,000$
Year 13 : 29,420,000$

Farm Players Salaries
Jason Bacashihua	90,000$ (1)
Salary Remaining :	0$
David LeNeveu	80,000$ (1)
Salary Remaining :	0$
Colin McDonald	65,000$ (1)
Salary Remaining :	0$
Chris Breen	60,000$ (1)
Salary Remaining :	0$
Ryan Hollweg	60,000$ (1)
Salary Remaining :	0$
Andrew Rowe	55,000$ (1)
Salary Remaining :	0$
Mike Angelidis	50,000$ (1)
Salary Remaining :	0$
Cullen Eddy	50,000$ (1)
Salary Remaining :	0$
Zach McKelvie	50,000$ (1)
Salary Remaining :	0$
Travis Novak	50,000$ (1)
Salary Remaining :	0$
Dan Kelly	50,000$ (1)
Salary Remaining :	0$
Brian McGrattan	50,000$ (1)
Salary Remaining :	0$
Justin Dowling	50,000$ (1)
Salary Remaining :	0$
Logan Pyett	50,000$ (2)
Salary Remaining :	0$
Travis Turnbull	50,000$ (1)
Salary Remaining :	0$
Wade Brookbank	50,000$ (1)
Salary Remaining :	0$
Tim Conboy	50,000$ (1)
Salary Remaining :	0$
Matt Pope	50,000$ (1)
Salary Remaining :	0$
Steve Olesky	50,000$ (1)
Salary Remaining :	0$
Tommy Grant	50,000$ (1)
Salary Remaining :	0$
Travis Ramsey	50,000$ (1)
Salary Remaining :	0$
Tom Maxwell	50,000$ (1)
Salary Remaining :	0$
Rylan Galiardi	50,000$ (1)
Salary Remaining :	0$
Tim Spencer	50,000$ (1)
Salary Remaining :	0$
Jordan Nolan	50,000$ (1)
Salary Remaining :	0$
Joel Rechlicz	50,000$ (1)
Salary Remaining :	0$
Ryan Del Monte	50,000$ (1)
Salary Remaining :	0$
Nathan Longpre	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 10 : 1,510,000$
Year 11 : 50,000$
Year 12 : 0$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7000 - 70$ - 4,934 - 70%
Level 2:	4000 - 45$ - 2,621 - 66%
Level 3:	4000 - 24$ - 2,949 - 74%
Level 4:	2000 - 12$ - 1,502 - 75%
Luxury :	1000 - 160$ - 613 - 61%
Total Capacity :	18000
Team Popularity :	65%
Income
Home Games Left	0
Average Attendance - %	12,620 - 70%
Average Income per Game	953,816$
Year to Date Revenue	39,106,454$
Expense
Pro Players Total Salaries	60,010,000$
Farm Players Total Salaries	1,404,000$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	53,339,610$
Farm Year To Date Expenses	1,797,690$
Pro Salary Cap To Date	56,796,684$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	571,852$
Pro Estimated Expenses	571,852$
Farm Remaining Season Days	0
Farm Expenses Per Days	18,971$
Farm Estimated Expenses	0$
Estimated Season Expenses	571,852$
Estimated Season Salary Cap	57,352,332$
Estimate Under Maximum Salary Cap of 64,300,000$	6,947,668$
Estimate Over Minimum Salary Cap of 0$	57,352,332$
Current Bank Account	4,842,326$
Projected Bank Account	4,270,474$

Pro Players Salaries
Ilya Kovalchuk	7,950,000$ (1)
-Salary Remaining :	73,611$
Patrick Sharp	6,600,000$ (5)
-Salary Remaining :	61,111$
Chris Phillips (Out of Payroll)	6,000,000$ (5)
-Salary Remaining :	55,556$
Michael Cammalleri	4,580,000$ (3)
-Salary Remaining :	42,407$
Jonas Hiller	4,575,000$ (2)
-Salary Remaining :	42,361$
Jason Pominville	4,185,000$ (2)
-Salary Remaining :	38,750$
Shane Doan	4,140,000$ (4)
-Salary Remaining :	38,333$
Marek Zidlicky	4,090,000$ (2)
-Salary Remaining :	37,870$
Olli Jokinen	3,695,000$ (4)
-Salary Remaining :	34,213$
Henrik Tallinder	3,000,000$ (1)
-Salary Remaining :	27,778$
Andy Greene	2,525,000$ (3)
-Salary Remaining :	23,380$
John Madden	1,850,000$ (2)
-Salary Remaining :	17,130$
Theo Peckham	1,750,000$ (3)
-Salary Remaining :	16,204$
Gregory Campbell	1,545,000$ (1)
-Salary Remaining :	14,306$
Jonas Gustavsson	1,500,000$ (3)
-Salary Remaining :	13,889$
Matt D'Agostini	1,265,000$ (1)
-Salary Remaining :	11,713$
Drew Miller	1,230,000$ (3)
-Salary Remaining :	11,389$
Matt Niskanen	1,150,000$ (2)
-Salary Remaining :	10,648$
Jamie McGinn	1,095,000$ (3)
-Salary Remaining :	10,139$
Jared Boll	750,000$ (1)
-Salary Remaining :	6,944$
Zack Stortini	700,000$ (3)
-Salary Remaining :	6,481$
Derek Joslin	700,000$ (3)
-Salary Remaining :	6,481$
Rod Pelley	575,000$ (2)
-Salary Remaining :	5,324$
Taylor Chorney	560,000$ (1)
-Salary Remaining :	5,185$
Total Pro Players	24
Salary Commitment
Year 10 : 66,010,000$
Year 11 : 50,940,000$
Year 12 : 34,515,000$
Year 13 : 20,435,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 66,010,000$
Year 11 : 50,940,000$
Year 12 : 34,515,000$
Year 13 : 20,435,000$

Farm Players Salaries
Kyle Beach	77,000$ (3)
Salary Remaining :	0$
Jordan Pearce	65,000$ (2)
Salary Remaining :	0$
Marco Scandella	57,000$ (3)
Salary Remaining :	0$
Justin Mercier	55,000$ (1)
Salary Remaining :	0$
Kevin King	50,000$ (1)
Salary Remaining :	0$
Kevin Doell	50,000$ (1)
Salary Remaining :	0$
Billy Ryan	50,000$ (1)
Salary Remaining :	0$
Kyle Bushee	50,000$ (1)
Salary Remaining :	0$
Kyle Bailey	50,000$ (1)
Salary Remaining :	0$
Brandon DeFazio	50,000$ (1)
Salary Remaining :	0$
Bob Raymond	50,000$ (1)
Salary Remaining :	0$
Brandon Gentile	50,000$ (1)
Salary Remaining :	0$
Karl Stollery	50,000$ (1)
Salary Remaining :	0$
Blair Riley	50,000$ (1)
Salary Remaining :	0$
Marc Cantin	50,000$ (1)
Salary Remaining :	0$
Jamie Johnson	50,000$ (2)
Salary Remaining :	0$
Warren Peters	50,000$ (1)
Salary Remaining :	0$
Kris Foucault	50,000$ (2)
Salary Remaining :	0$
Dennis Endras	50,000$ (1)
Salary Remaining :	0$
Kyle Hagel	50,000$ (1)
Salary Remaining :	0$
Brennan Evans	50,000$ (2)
Salary Remaining :	0$
Kyle Ostrow	50,000$ (1)
Salary Remaining :	0$
Matt Case	50,000$ (1)
Salary Remaining :	0$
Mark Louis	50,000$ (1)
Salary Remaining :	0$
Jonathan Rheault	50,000$ (2)
Salary Remaining :	0$
Mark Van Guilder	50,000$ (1)
Salary Remaining :	0$
Kyle Rogers	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 10 : 1,404,000$
Year 11 : 399,000$
Year 12 : 134,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7000 - 80$ - 4,668 - 67%
Level 2:	4000 - 51$ - 2,597 - 65%
Level 3:	4000 - 25$ - 3,329 - 83%
Level 4:	2000 - 13$ - 1,682 - 84%
Luxury :	1000 - 171$ - 640 - 64%
Total Capacity :	18000
Team Popularity :	76%
Income
Home Games Left	0
Average Attendance - %	12,916 - 72%
Average Income per Game	1,034,547$
Year to Date Revenue	42,416,409$
Expense
Pro Players Total Salaries	50,040,000$
Farm Players Total Salaries	1,634,417$
Coaches Total Salaries	2,470,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	43,026,078$
Farm Year To Date Expenses	2,058,399$
Pro Salary Cap To Date	46,797,326$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	479,074$
Pro Estimated Expenses	479,074$
Farm Remaining Season Days	0
Farm Expenses Per Days	23,344$
Farm Estimated Expenses	0$
Estimated Season Expenses	479,074$
Estimated Season Salary Cap	47,260,659$
Estimate Under Maximum Salary Cap of 64,300,000$	17,039,341$
Estimate Over Minimum Salary Cap of 0$	47,260,659$
Current Bank Account	18,038,452$
Projected Bank Account	17,559,378$

Pro Players Salaries
Christian Ehrhoff	4,655,000$ (4)
-Salary Remaining :	43,102$
Tyler Myers	4,490,000$ (4)
-Salary Remaining :	41,574$
Brian Gionta	4,155,000$ (3)
-Salary Remaining :	38,472$
Travis Zajac	4,000,000$ (2)
-Salary Remaining :	37,037$
Brooks Laich	3,880,000$ (1)
-Salary Remaining :	35,926$
Stephen Weiss	3,845,000$ (2)
-Salary Remaining :	35,602$
Clarke MacArthur	3,400,000$ (2)
-Salary Remaining :	31,481$
Tuomo Ruutu	2,980,000$ (1)
-Salary Remaining :	27,593$
Anton Volchenkov	2,810,000$ (2)
-Salary Remaining :	26,019$
Steve Mason	2,550,000$ (1)
-Salary Remaining :	23,611$
Troy Brouwer	2,505,000$ (3)
-Salary Remaining :	23,194$
Cam Fowler	2,020,000$ (4)
-Salary Remaining :	18,704$
Michael Frolik	1,855,000$ (1)
-Salary Remaining :	17,176$
Joel Ward	1,500,000$ (2)
-Salary Remaining :	13,889$
Ryan Nugent-Hopkins	900,000$ (2)
-Salary Remaining :	8,333$
Ryan Johansen	900,000$ (3)
-Salary Remaining :	8,333$
Slava Voynov	900,000$ (2)
-Salary Remaining :	8,333$
Magnus Paajarvi	845,000$ (2)
-Salary Remaining :	7,824$
Bryan Rodney	750,000$ (1)
-Salary Remaining :	6,944$
T.J. Brennan	600,000$ (2)
-Salary Remaining :	5,556$
Morgan Clark	500,000$ (2)
-Salary Remaining :	4,630$
Total Pro Players	21
Salary Commitment
Year 10 : 50,040,000$
Year 11 : 38,025,000$
Year 12 : 18,725,000$
Year 13 : 11,165,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 50,040,000$
Year 11 : 38,025,000$
Year 12 : 18,725,000$
Year 13 : 11,165,000$

Farm Players Salaries
Matt Hackett	90,000$ (3)
Salary Remaining :	0$
Calvin de Haan	90,000$ (3)
Salary Remaining :	0$
Taylor Beck	88,667$ (3)
Salary Remaining :	0$
Landon Ferraro	87,000$ (3)
Salary Remaining :	0$
Anton Lander	80,000$ (2)
Salary Remaining :	0$
Thomas Hickey	75,000$ (3)
Salary Remaining :	0$
Justin Krueger	60,000$ (3)
Salary Remaining :	0$
Shawn Lalonde	60,000$ (2)
Salary Remaining :	0$
Blake Parlett	53,750$ (3)
Salary Remaining :	0$
Cam Paddock	50,000$ (1)
Salary Remaining :	0$
Chad Costello	50,000$ (1)
Salary Remaining :	0$
Patrick Wiercioch	50,000$ (2)
Salary Remaining :	0$
Chris Langkow	50,000$ (1)
Salary Remaining :	0$
Eric Boulton	50,000$ (1)
Salary Remaining :	0$
Eric Baier	50,000$ (1)
Salary Remaining :	0$
Chris Cahill	50,000$ (1)
Salary Remaining :	0$
Cameron Abney	50,000$ (1)
Salary Remaining :	0$
Drew Bagnall	50,000$ (1)
Salary Remaining :	0$
Mike Brennan	50,000$ (1)
Salary Remaining :	0$
Carter Bancks	50,000$ (1)
Salary Remaining :	0$
Robert Slaney	50,000$ (1)
Salary Remaining :	0$
Dustin Friesen	50,000$ (1)
Salary Remaining :	0$
T.J. Fast	50,000$ (1)
Salary Remaining :	0$
Michael Pelech	50,000$ (1)
Salary Remaining :	0$
Darcy Zajac	50,000$ (1)
Salary Remaining :	0$
Leland Irving	50,000$ (1)
Salary Remaining :	0$
Willie Coetzee	50,000$ (1)
Salary Remaining :	0$
Dean Arsene	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 10 : 1,634,417$
Year 11 : 734,417$
Year 12 : 544,417$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Coliseum
Level 1:	7000 - 80$ - 5,203 - 74%
Level 2:	4000 - 50$ - 2,998 - 75%
Level 3:	4000 - 28$ - 3,426 - 86%
Level 4:	2000 - 15$ - 1,898 - 95%
Luxury :	1000 - 160$ - 824 - 82%
Total Capacity :	18000
Team Popularity :	91%
Income
Home Games Left	0
Average Attendance - %	14,349 - 80%
Average Income per Game	1,194,460$
Year to Date Revenue	48,972,842$
Expense
Pro Players Total Salaries	68,100,000$
Farm Players Total Salaries	2,750,125$
Coaches Total Salaries	1,250,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	57,037,679$
Farm Year To Date Expenses	2,906,474$
Pro Salary Cap To Date	63,546,640$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	637,500$
Pro Estimated Expenses	637,500$
Farm Remaining Season Days	0
Farm Expenses Per Days	31,555$
Farm Estimated Expenses	0$
Estimated Season Expenses	637,500$
Estimated Season Salary Cap	64,177,196$
Estimate Under Maximum Salary Cap of 64,300,000$	122,804$
Estimate Over Minimum Salary Cap of 0$	64,177,196$
Current Bank Account	6,159,094$
Projected Bank Account	5,521,594$

Pro Players Salaries
Joe Thornton	7,615,000$ (1)
-Salary Remaining :	70,509$
Duncan Keith	7,210,000$ (3)
-Salary Remaining :	66,759$
Eric Staal	7,010,000$ (6)
-Salary Remaining :	64,907$
Cam Ward	6,000,000$ (2)
-Salary Remaining :	55,556$
Loui Eriksson	5,750,000$ (1)
-Salary Remaining :	53,241$
Mark Giordano	4,765,000$ (5)
-Salary Remaining :	44,120$
Milan Lucic	3,750,000$ (2)
-Salary Remaining :	34,722$
Dennis Seidenberg	3,090,000$ (4)
-Salary Remaining :	28,611$
Nick Schultz	3,000,000$ (3)
-Salary Remaining :	27,778$
Ryan Wilson	2,160,000$ (1)
-Salary Remaining :	20,000$
David Clarkson	2,145,000$ (4)
-Salary Remaining :	19,861$
Jakub Voracek	2,085,000$ (2)
-Salary Remaining :	19,306$
Evander Kane	1,975,000$ (1)
-Salary Remaining :	18,287$
Sean Bergenheim	1,900,000$ (2)
-Salary Remaining :	17,593$
Brian Boyle	1,900,000$ (3)
-Salary Remaining :	17,593$
Cal Clutterbuck	1,610,000$ (1)
-Salary Remaining :	14,907$
Brian Boucher	1,500,000$ (1)
-Salary Remaining :	13,889$
Colin Wilson	1,470,000$ (1)
-Salary Remaining :	13,611$
Brad Marchand	1,000,000$ (1)
-Salary Remaining :	9,259$
Justin Faulk	900,000$ (3)
-Salary Remaining :	8,333$
Kris Russell	700,000$ (2)
-Salary Remaining :	6,481$
Andrew Shaw	565,000$ (3)
-Salary Remaining :	5,231$
Total Pro Players	22
Salary Commitment
Year 10 : 68,100,000$
Year 11 : 45,020,000$
Year 12 : 30,585,000$
Year 13 : 17,010,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 68,100,000$
Year 11 : 45,020,000$
Year 12 : 30,585,000$
Year 13 : 17,010,000$

Farm Players Salaries
Jussi Rynnas	150,000$ (2)
Salary Remaining :	0$
Mark Fistric	120,000$ (1)
Salary Remaining :	0$
Matt Martin	114,000$ (1)
Salary Remaining :	0$
Tyler Brenner	97,500$ (1)
Salary Remaining :	0$
Mikko Koskinen	90,000$ (1)
Salary Remaining :	0$
Casey Cizikas	90,000$ (3)
Salary Remaining :	0$
Louis Leblanc	90,000$ (2)
Salary Remaining :	0$
John Moore	90,000$ (3)
Salary Remaining :	0$
David Ullstrom	89,000$ (3)
Salary Remaining :	0$
Brendan Mikkelson	89,000$ (1)
Salary Remaining :	0$
Brett Sterling	86,000$ (1)
Salary Remaining :	0$
Rhett Rakhshani	85,000$ (1)
Salary Remaining :	0$
Rick Dipietro	85,000$ (3)
Salary Remaining :	0$
Matt Frattin	80,000$ (2)
Salary Remaining :	0$
Clayton Stoner	75,500$ (2)
Salary Remaining :	0$
Brandon Bollig	75,000$ (3)
Salary Remaining :	0$
Nate Prosser	71,500$ (1)
Salary Remaining :	0$
Kevin Porter	70,000$ (2)
Salary Remaining :	0$
Matt Gilroy	66,500$ (1)
Salary Remaining :	0$
Anton Blomqvist	65,000$ (1)
Salary Remaining :	0$
Mark Katic	63,750$ (1)
Salary Remaining :	0$
Tomas Tatar	63,000$ (1)
Salary Remaining :	0$
George Parros	62,500$ (2)
Salary Remaining :	0$
Patrick Kaleta	62,000$ (1)
Salary Remaining :	0$
Tyler Beskorowany	61,875$ (1)
Salary Remaining :	0$
Paul Bissonnette	60,000$ (2)
Salary Remaining :	0$
Harry Zolnierczyk	60,000$ (1)
Salary Remaining :	0$
Colton Orr	60,000$ (2)
Salary Remaining :	0$
Lennart Petrell	58,000$ (2)
Salary Remaining :	0$
Casey Wellman	55,000$ (2)
Salary Remaining :	0$
Victor Oreskovich	55,000$ (2)
Salary Remaining :	0$
Tyler Brown	55,000$ (2)
Salary Remaining :	0$
Dale Weise	55,000$ (2)
Salary Remaining :	0$
Craig Schira	50,000$ (3)
Salary Remaining :	0$
Jeremy Colliton	50,000$ (1)
Salary Remaining :	0$
Tom Sestito	50,000$ (3)
Salary Remaining :	0$
Micheal Haley	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	37
Salary Commitment
Year 10 : 2,750,125$
Year 11 : 1,455,000$
Year 12 : 529,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	7000 - 79$ - 5,524 - 79%
Level 2:	4000 - 47$ - 3,281 - 82%
Level 3:	4000 - 30$ - 3,193 - 80%
Level 4:	2000 - 18$ - 1,790 - 89%
Luxury :	1000 - 166$ - 795 - 79%
Total Capacity :	18000
Team Popularity :	89%
Income
Home Games Left	0
Average Attendance - %	14,583 - 81%
Average Income per Game	1,189,619$
Year to Date Revenue	48,774,368$
Expense
Pro Players Total Salaries	66,230,000$
Farm Players Total Salaries	2,534,000$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	56,808,157$
Farm Year To Date Expenses	2,848,631$
Pro Salary Cap To Date	62,695,160$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	622,500$
Pro Estimated Expenses	622,500$
Farm Remaining Season Days	0
Farm Expenses Per Days	29,942$
Farm Estimated Expenses	0$
Estimated Season Expenses	622,500$
Estimated Season Salary Cap	63,308,401$
Estimate Under Maximum Salary Cap of 64,300,000$	991,599$
Estimate Over Minimum Salary Cap of 0$	63,308,401$
Current Bank Account	7,599,997$
Projected Bank Account	6,977,497$

Pro Players Salaries
Vincent Lecavalier	8,800,000$ (1)
-Salary Remaining :	81,481$
Jason Spezza	6,925,000$ (5)
-Salary Remaining :	64,120$
Roberto Luongo	5,550,000$ (3)
-Salary Remaining :	51,389$
Tobias Enstrom	5,090,000$ (4)
-Salary Remaining :	47,130$
Brent Burns	4,810,000$ (2)
-Salary Remaining :	44,537$
Corey Perry	4,640,000$ (2)
-Salary Remaining :	42,963$
Alexander Edler	4,315,000$ (1)
-Salary Remaining :	39,954$
Dustin Brown	4,065,000$ (2)
-Salary Remaining :	37,639$
Matt Duchene	2,935,000$ (4)
-Salary Remaining :	27,176$
Brandon Sutter	2,655,000$ (4)
-Salary Remaining :	24,583$
Bryan Little	2,630,000$ (1)
-Salary Remaining :	24,352$
Niklas Hjalmarsson	2,625,000$ (4)
-Salary Remaining :	24,306$
Teddy Purcell	2,440,000$ (2)
-Salary Remaining :	22,593$
Sami Salo	2,000,000$ (2)
-Salary Remaining :	18,519$
Wayne Simmonds	1,535,000$ (3)
-Salary Remaining :	14,213$
Steve Eminger	1,190,000$ (1)
-Salary Remaining :	11,019$
Tom Kostopoulos	950,000$ (1)
-Salary Remaining :	8,796$
Michael Leighton	950,000$ (3)
-Salary Remaining :	8,796$
Francis Bouillon	850,000$ (1)
-Salary Remaining :	7,870$
Cody McLeod	700,000$ (3)
-Salary Remaining :	6,481$
Derek Dorsett	575,000$ (2)
-Salary Remaining :	5,324$
Total Pro Players	21
Salary Commitment
Year 10 : 66,230,000$
Year 11 : 47,495,000$
Year 12 : 28,965,000$
Year 13 : 20,230,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 66,230,000$
Year 11 : 47,495,000$
Year 12 : 28,965,000$
Year 13 : 20,230,000$

Farm Players Salaries
Marcel Mueller	200,000$ (1)
Salary Remaining :	0$
Andrew Gordon	200,000$ (1)
Salary Remaining :	0$
Mike Connolly	200,000$ (1)
Salary Remaining :	0$
Jon Matsumoto	190,000$ (1)
Salary Remaining :	0$
Mike Brown	150,000$ (2)
Salary Remaining :	0$
Matt Fraser	122,000$ (3)
Salary Remaining :	0$
Matt Carkner	98,000$ (3)
Salary Remaining :	0$
Matt Irwin	97,500$ (1)
Salary Remaining :	0$
Benn Ferriero	94,000$ (1)
Salary Remaining :	0$
Zach Hamill	90,500$ (3)
Salary Remaining :	0$
Michael Stone	84,500$ (3)
Salary Remaining :	0$
Chris Terry	80,000$ (2)
Salary Remaining :	0$
David Van der Gulik	80,000$ (3)
Salary Remaining :	0$
Tyler McNeely	77,500$ (1)
Salary Remaining :	0$
Aaron Johnson	75,000$ (1)
Salary Remaining :	0$
Mark Cundari	70,000$ (2)
Salary Remaining :	0$
James Wright	65,500$ (1)
Salary Remaining :	0$
Bobby Sanguinetti	65,000$ (3)
Salary Remaining :	0$
Brett Sutter	65,000$ (2)
Salary Remaining :	0$
Matt Lashoff	60,000$ (3)
Salary Remaining :	0$
Jeff Zatkoff	57,000$ (3)
Salary Remaining :	0$
Patrice Cormier	55,000$ (3)
Salary Remaining :	0$
Scott Munroe	52,500$ (3)
Salary Remaining :	0$
Zac Rinaldo	52,500$ (3)
Salary Remaining :	0$
Blair Jones	52,500$ (2)
Salary Remaining :	0$
Maxime Legault	50,000$ (2)
Salary Remaining :	0$
Tyler Shattock	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 10 : 2,534,000$
Year 11 : 1,284,500$
Year 12 : 817,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - 86$ - 4,946 - 71%
Level 2:	4000 - 55$ - 3,100 - 78%
Level 3:	4000 - 30$ - 3,154 - 79%
Level 4:	2000 - 20$ - 1,451 - 73%
Luxury :	1000 - 125$ - 822 - 82%
Total Capacity :	18000
Team Popularity :	73%
Income
Home Games Left	0
Average Attendance - %	13,473 - 75%
Average Income per Game	1,029,284$
Year to Date Revenue	42,200,656$
Expense
Pro Players Total Salaries	54,562,500$
Farm Players Total Salaries	1,681,500$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	47,067,474$
Farm Year To Date Expenses	2,036,061$
Pro Salary Cap To Date	51,927,811$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	514,468$
Pro Estimated Expenses	514,468$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,665$
Farm Estimated Expenses	0$
Estimated Season Expenses	514,468$
Estimated Season Salary Cap	52,433,019$
Estimate Under Maximum Salary Cap of 64,300,000$	11,866,981$
Estimate Over Minimum Salary Cap of 0$	52,433,019$
Current Bank Account	15,481,708$
Projected Bank Account	14,967,240$

Pro Players Salaries
Anze Kopitar	7,265,000$ (5)
-Salary Remaining :	67,269$
Jonathan Quick	6,250,000$ (6)
-Salary Remaining :	57,870$
Jordan Leopold	5,500,000$ (6)
-Salary Remaining :	50,926$
Michael Del Zotto	5,355,000$ (4)
-Salary Remaining :	49,583$
Ryane Clowe	3,900,000$ (1)
-Salary Remaining :	36,111$
Justin Williams	3,395,000$ (3)
-Salary Remaining :	31,435$
Douglas Murray	3,000,000$ (4)
-Salary Remaining :	27,778$
Adam McQuaid	2,615,000$ (4)
-Salary Remaining :	24,213$
Eric Belanger	2,500,000$ (2)
-Salary Remaining :	23,148$
Jiri Hudler	1,875,000$ (2)
-Salary Remaining :	17,361$
Chuck Kobasew	1,800,000$ (4)
-Salary Remaining :	16,667$
Tyler Bozak	1,580,000$ (1)
-Salary Remaining :	14,630$
Jason Demers	1,580,000$ (2)
-Salary Remaining :	14,630$
Alec Martinez	1,525,000$ (2)
-Salary Remaining :	14,120$
Daniel Winnik	1,525,000$ (1)
-Salary Remaining :	14,120$
Peter Holland	900,000$ (3)
-Salary Remaining :	8,333$
Curtis Sanford	900,000$ (1)
-Salary Remaining :	8,333$
Andreas Nodl	850,000$ (1)
-Salary Remaining :	7,870$
Nick Spaling	762,500$ (1)
-Salary Remaining :	7,060$
Deryk Engelland	750,000$ (1)
-Salary Remaining :	6,944$
Colin Greening	735,000$ (1)
-Salary Remaining :	6,806$
Dwight King (Out of Payroll)	600,000$ (1)
-Salary Remaining :	5,556$
Total Pro Players	22
Salary Commitment
Year 10 : 55,162,500$
Year 11 : 43,560,000$
Year 12 : 36,080,000$
Year 13 : 31,785,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 55,162,500$
Year 11 : 43,560,000$
Year 12 : 36,080,000$
Year 13 : 31,785,000$

Farm Players Salaries
Jeff Schultz	151,000$ (3)
Salary Remaining :	0$
Scott Parse	95,000$ (2)
Salary Remaining :	0$
Chris Tanev	90,000$ (1)
Salary Remaining :	0$
Jeremy Morin	74,500$ (3)
Salary Remaining :	0$
Justin Peters	61,500$ (1)
Salary Remaining :	0$
Derek Smith	55,500$ (1)
Salary Remaining :	0$
Joe Piskula	54,000$ (1)
Salary Remaining :	0$
Justin Vaive	50,000$ (1)
Salary Remaining :	0$
Mike Berube	50,000$ (1)
Salary Remaining :	0$
Marek Viedensky	50,000$ (1)
Salary Remaining :	0$
Mike Banwell	50,000$ (1)
Salary Remaining :	0$
Judd Blackwater	50,000$ (1)
Salary Remaining :	0$
Kevin Henderson	50,000$ (1)
Salary Remaining :	0$
Andy Chiodo	50,000$ (3)
Salary Remaining :	0$
Nick Layton	50,000$ (1)
Salary Remaining :	0$
Ian Lowe	50,000$ (1)
Salary Remaining :	0$
Paul Baier	50,000$ (1)
Salary Remaining :	0$
Josh Lunden	50,000$ (1)
Salary Remaining :	0$
Justin Soryal	50,000$ (1)
Salary Remaining :	0$
Olivier Labelle	50,000$ (1)
Salary Remaining :	0$
Scott Ford	50,000$ (1)
Salary Remaining :	0$
David Meckler	50,000$ (1)
Salary Remaining :	0$
Mike Bartlett	50,000$ (1)
Salary Remaining :	0$
Mike McKenzie	50,000$ (1)
Salary Remaining :	0$
Mike Montgomery	50,000$ (1)
Salary Remaining :	0$
Mike Kompon	50,000$ (1)
Salary Remaining :	0$
Mike Thomas	50,000$ (1)
Salary Remaining :	0$
Kael Mouillierat	50,000$ (1)
Salary Remaining :	0$
Igor Gongalsky	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 10 : 1,681,500$
Year 11 : 370,500$
Year 12 : 275,500$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - 50$ - 4,097 - 59%
Level 2:	4000 - 32$ - 2,384 - 60%
Level 3:	4000 - 20$ - 2,478 - 62%
Level 4:	2000 - 10$ - 1,174 - 59%
Luxury :	1000 - 100$ - 614 - 61%
Total Capacity :	18000
Team Popularity :	65%
Income
Home Games Left	0
Average Attendance - %	10,747 - 60%
Average Income per Game	876,053$
Year to Date Revenue	35,918,177$
Expense
Pro Players Total Salaries	61,200,000$
Farm Players Total Salaries	1,734,750$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	49,964,293$
Farm Year To Date Expenses	1,905,445$
Pro Salary Cap To Date	54,730,376$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	575,926$
Pro Estimated Expenses	575,926$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,697$
Farm Estimated Expenses	0$
Estimated Season Expenses	575,926$
Estimated Season Salary Cap	55,297,043$
Estimate Under Maximum Salary Cap of 64,300,000$	9,002,957$
Estimate Over Minimum Salary Cap of 0$	55,297,043$
Current Bank Account	4,204,240$
Projected Bank Account	3,628,314$

Pro Players Salaries
Dany Heatley	6,515,000$ (2)
-Salary Remaining :	60,324$
Barret Jackman	5,000,000$ (5)
-Salary Remaining :	46,296$
Mark Streit	4,570,000$ (4)
-Salary Remaining :	42,315$
Mike Komisarek	4,300,000$ (2)
-Salary Remaining :	39,815$
Dan Hamhuis	3,790,000$ (5)
-Salary Remaining :	35,093$
Craig Anderson	3,510,000$ (2)
-Salary Remaining :	32,500$
Rene Bourque	3,435,000$ (3)
-Salary Remaining :	31,806$
Mason Raymond	3,300,000$ (1)
-Salary Remaining :	30,556$
Brandon Dubinsky	3,080,000$ (1)
-Salary Remaining :	28,519$
David Jones	2,720,000$ (4)
-Salary Remaining :	25,185$
Jason Labarbera	2,500,000$ (2)
-Salary Remaining :	23,148$
Ian White	2,455,000$ (4)
-Salary Remaining :	22,731$
Chris Neil	2,200,000$ (4)
-Salary Remaining :	20,370$
Steve Ott	2,180,000$ (1)
-Salary Remaining :	20,185$
Steve Montador	1,650,000$ (3)
-Salary Remaining :	15,278$
Steve Downie	1,585,000$ (1)
-Salary Remaining :	14,676$
Trent Hunter	1,515,000$ (1)
-Salary Remaining :	14,028$
Oliver Ekman-Larsson	1,500,000$ (3)
-Salary Remaining :	13,889$
Peter Regin	1,300,000$ (1)
-Salary Remaining :	12,037$
Darroll Powe	1,185,000$ (1)
-Salary Remaining :	10,972$
Jesse Winchester	1,000,000$ (2)
-Salary Remaining :	9,259$
Matt Bradley	975,000$ (2)
-Salary Remaining :	9,028$
Lars Eller	935,000$ (1)
-Salary Remaining :	8,657$
Total Pro Players	23
Salary Commitment
Year 10 : 61,200,000$
Year 11 : 46,120,000$
Year 12 : 27,320,000$
Year 13 : 20,735,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 61,200,000$
Year 11 : 46,120,000$
Year 12 : 27,320,000$
Year 13 : 20,735,000$

Farm Players Salaries
Rob Klinkhammer	190,000$ (1)
Salary Remaining :	0$
Zack Smith	97,500$ (3)
Salary Remaining :	0$
Ben Holmstrom	85,000$ (3)
Salary Remaining :	0$
Cam Janssen	85,000$ (3)
Salary Remaining :	0$
Alec Richards	85,000$ (3)
Salary Remaining :	0$
Jacob Markstrom	85,000$ (3)
Salary Remaining :	0$
Matt Kassian	80,000$ (1)
Salary Remaining :	0$
Jay Rosehill	80,000$ (1)
Salary Remaining :	0$
Angelo Esposito	79,250$ (1)
Salary Remaining :	0$
Theo Ruth	77,500$ (1)
Salary Remaining :	0$
Kyle Palmieri	75,000$ (3)
Salary Remaining :	0$
Mattias Tedenby	75,000$ (3)
Salary Remaining :	0$
James Martin	65,000$ (3)
Salary Remaining :	0$
Ben Smith	60,500$ (1)
Salary Remaining :	0$
Joel Chouinard	57,500$ (1)
Salary Remaining :	0$
Mark Fraser	55,000$ (2)
Salary Remaining :	0$
Nick Palmieri	52,500$ (1)
Salary Remaining :	0$
Riley Armstrong	50,000$ (3)
Salary Remaining :	0$
Matt Caruana	50,000$ (1)
Salary Remaining :	0$
Stu Bickel	50,000$ (1)
Salary Remaining :	0$
Kelsey Tessier	50,000$ (1)
Salary Remaining :	0$
Matt Campanale	50,000$ (1)
Salary Remaining :	0$
Ryan Schnell	50,000$ (1)
Salary Remaining :	0$
Matt Beca	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	24
Salary Commitment
Year 10 : 1,734,750$
Year 11 : 807,500$
Year 12 : 752,500$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	7000 - 80$ - 4,620 - 66%
Level 2:	4000 - 50$ - 2,641 - 66%
Level 3:	4000 - 31$ - 2,622 - 66%
Level 4:	2000 - 23$ - 996 - 50%
Luxury :	1000 - 190$ - 578 - 58%
Total Capacity :	18000
Team Popularity :	76%
Income
Home Games Left	0
Average Attendance - %	11,458 - 64%
Average Income per Game	1,020,809$
Year to Date Revenue	41,853,166$
Expense
Pro Players Total Salaries	62,520,000$
Farm Players Total Salaries	1,750,500$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	53,169,811$
Farm Year To Date Expenses	2,310,051$
Pro Salary Cap To Date	58,970,970$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	586,296$
Pro Estimated Expenses	586,296$
Farm Remaining Season Days	0
Farm Expenses Per Days	26,704$
Farm Estimated Expenses	0$
Estimated Season Expenses	586,296$
Estimated Season Salary Cap	59,549,859$
Estimate Under Maximum Salary Cap of 64,300,000$	4,750,141$
Estimate Over Minimum Salary Cap of 0$	59,549,859$
Current Bank Account	5,865,865$
Projected Bank Account	5,279,569$

Pro Players Salaries
Fedor Tyutin	6,250,000$ (6)
-Salary Remaining :	57,870$
Ryan Smyth	5,750,000$ (4)
-Salary Remaining :	53,241$
Drew Doughty	4,875,000$ (1)
-Salary Remaining :	45,139$
Tom Gilbert	4,250,000$ (2)
-Salary Remaining :	39,352$
Scott Gomez	4,200,000$ (2)
-Salary Remaining :	38,889$
Kari Lehtonen	4,165,000$ (3)
-Salary Remaining :	38,565$
Shawn Horcoff	4,075,000$ (2)
-Salary Remaining :	37,731$
Martin Biron	3,300,000$ (4)
-Salary Remaining :	30,556$
Ron Hainsey	3,165,000$ (1)
-Salary Remaining :	29,306$
Matt Cooke	3,000,000$ (1)
-Salary Remaining :	27,778$
Radim Vrbata	2,710,000$ (3)
-Salary Remaining :	25,093$
Marc-Edouard Vlasic	2,680,000$ (1)
-Salary Remaining :	24,815$
Andrei Kostitsyn	2,555,000$ (2)
-Salary Remaining :	23,657$
Travis Moen	2,500,000$ (1)
-Salary Remaining :	23,148$
PA Parenteau	2,420,000$ (2)
-Salary Remaining :	22,407$
Martin Hanzal	2,150,000$ (4)
-Salary Remaining :	19,907$
Rostislav Olesz	1,000,000$ (3)
-Salary Remaining :	9,259$
Raphael Diaz	900,000$ (2)
-Salary Remaining :	8,333$
Mats Zuccarello	850,000$ (1)
-Salary Remaining :	7,870$
Jerome Samson	600,000$ (2)
-Salary Remaining :	5,556$
Ryan Carter	585,000$ (1)
-Salary Remaining :	5,417$
Darryl Boyce	540,000$ (1)
-Salary Remaining :	5,000$
Total Pro Players	22
Salary Commitment
Year 10 : 62,520,000$
Year 11 : 44,325,000$
Year 12 : 25,325,000$
Year 13 : 17,450,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 62,520,000$
Year 11 : 44,325,000$
Year 12 : 25,325,000$
Year 13 : 17,450,000$

Farm Players Salaries
Jean-Francois Jacques	150,000$ (3)
Salary Remaining :	0$
Toby Petersen	120,000$ (3)
Salary Remaining :	0$
Sheldon Brookbank	109,000$ (3)
Salary Remaining :	0$
Joonas Nattinen	90,000$ (3)
Salary Remaining :	0$
T.J. Brodie	84,500$ (2)
Salary Remaining :	0$
Chris Summers	82,500$ (3)
Salary Remaining :	0$
Zach Sill	75,000$ (3)
Salary Remaining :	0$
Mathieu Tousignant	70,000$ (3)
Salary Remaining :	0$
Ben Street	65,000$ (1)
Salary Remaining :	0$
Chris D'Alvise	65,000$ (1)
Salary Remaining :	0$
Mathieu Beaudoin	65,000$ (3)
Salary Remaining :	0$
Korbinian Holzer	62,000$ (1)
Salary Remaining :	0$
Robert Mayer	60,000$ (2)
Salary Remaining :	0$
Luca Caputi	60,000$ (2)
Salary Remaining :	0$
Chad Rau	60,000$ (2)
Salary Remaining :	0$
Dale Mitchell	60,000$ (2)
Salary Remaining :	0$
Juraj Mikus	60,000$ (2)
Salary Remaining :	0$
Justin Pogge	55,000$ (1)
Salary Remaining :	0$
Sebastien Piche	55,000$ (3)
Salary Remaining :	0$
Michel Ouellet	52,500$ (3)
Salary Remaining :	0$
Patrick Wellar	50,000$ (3)
Salary Remaining :	0$
Trent Daavettila	50,000$ (1)
Salary Remaining :	0$
Tyler Arnason	50,000$ (1)
Salary Remaining :	0$
Mathieu Aubin	50,000$ (3)
Salary Remaining :	0$
Gerald Coleman	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	25
Salary Commitment
Year 10 : 1,750,500$
Year 11 : 1,403,500$
Year 12 : 1,019,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 100,000$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - 95$ - 4,689 - 67%
Level 2:	4000 - 80$ - 2,222 - 56%
Level 3:	4000 - 50$ - 1,960 - 49%
Level 4:	2000 - 25$ - 1,327 - 66%
Luxury :	1000 - 220$ - 623 - 62%
Total Capacity :	18000
Team Popularity :	88%
Income
Home Games Left	0
Average Attendance - %	10,821 - 60%
Average Income per Game	1,170,666$
Year to Date Revenue	47,997,319$
Expense
Pro Players Total Salaries	61,589,000$
Farm Players Total Salaries	1,738,000$
Coaches Total Salaries	1,200,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	55,312,608$
Farm Year To Date Expenses	2,055,295$
Pro Salary Cap To Date	61,767,054$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	576,750$
Pro Estimated Expenses	576,750$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,728$
Farm Estimated Expenses	0$
Estimated Season Expenses	576,750$
Estimated Season Salary Cap	62,337,323$
Estimate Under Maximum Salary Cap of 64,300,000$	1,962,677$
Estimate Over Minimum Salary Cap of 0$	62,337,323$
Current Bank Account	9,684,026$
Projected Bank Account	9,107,276$

Pro Players Salaries
Steven Stamkos	7,695,000$ (4)
-Salary Remaining :	71,250$
Ryan Kesler	6,850,000$ (1)
-Salary Remaining :	63,426$
Carey Price	5,990,000$ (2)
-Salary Remaining :	55,463$
Bobby Ryan	5,960,000$ (4)
-Salary Remaining :	55,185$
Rick Nash	5,115,000$ (2)
-Salary Remaining :	47,361$
Alexandre Burrows	4,020,000$ (2)
-Salary Remaining :	37,222$
Ryan Whitney	3,975,000$ (3)
-Salary Remaining :	36,806$
John Carlson	3,960,000$ (3)
-Salary Remaining :	36,667$
Matt Moulson	3,140,000$ (3)
-Salary Remaining :	29,074$
Rostislav Klesla	3,066,000$ (5)
-Salary Remaining :	28,389$
Dave Bolland	2,495,000$ (4)
-Salary Remaining :	23,102$
Tim Gleason	2,345,000$ (1)
-Salary Remaining :	21,713$
Mark Letestu (Out of Payroll)	1,065,000$ (2)
-Salary Remaining :	9,861$
Marty Reasoner	1,025,000$ (1)
-Salary Remaining :	9,491$
Dany Sabourin	911,000$ (3)
-Salary Remaining :	8,435$
Brayden McNabb	900,000$ (3)
-Salary Remaining :	8,333$
Nolan Yonkman	866,000$ (3)
-Salary Remaining :	8,019$
Jeff Petry	850,000$ (1)
-Salary Remaining :	7,870$
Trevor Lewis	765,000$ (3)
-Salary Remaining :	7,083$
Sean Avery	611,000$ (2)
-Salary Remaining :	5,657$
Maxime Macenauer	525,000$ (3)
-Salary Remaining :	4,861$
Wade Redden	525,000$ (1)
-Salary Remaining :	4,861$
Total Pro Players	22
Salary Commitment
Year 10 : 62,654,000$
Year 11 : 51,059,000$
Year 12 : 34,258,000$
Year 13 : 19,216,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 62,654,000$
Year 11 : 51,059,000$
Year 12 : 34,258,000$
Year 13 : 19,216,000$

Farm Players Salaries
Shaone Morrisonn	115,000$ (1)
Salary Remaining :	0$
Darcy Kuemper	90,000$ (3)
Salary Remaining :	0$
Alex Plante	87,500$ (1)
Salary Remaining :	0$
Tommy Wingels	81,000$ (2)
Salary Remaining :	0$
Billy Sweatt	70,000$ (3)
Salary Remaining :	0$
Teemu Laakso	67,500$ (1)
Salary Remaining :	0$
Jyri Niemi	63,250$ (1)
Salary Remaining :	0$
Tim Miller	62,500$ (1)
Salary Remaining :	0$
Carl Sneep	61,000$ (1)
Salary Remaining :	0$
Philippe Cornet	59,250$ (1)
Salary Remaining :	0$
Oskars Bartulis	58,500$ (2)
Salary Remaining :	0$
Thomas McCollum	58,000$ (3)
Salary Remaining :	0$
Milan Kytnar	58,000$ (1)
Salary Remaining :	0$
Nathan Lawson	53,500$ (2)
Salary Remaining :	0$
Danny Syvret	52,000$ (1)
Salary Remaining :	0$
Bryan Lerg	51,000$ (1)
Salary Remaining :	0$
Eric Hunter	50,000$ (1)
Salary Remaining :	0$
Gabe Guentzel	50,000$ (1)
Salary Remaining :	0$
Tim Kennedy	50,000$ (2)
Salary Remaining :	0$
Adam Cracknell	50,000$ (1)
Salary Remaining :	0$
Ashton Rome	50,000$ (1)
Salary Remaining :	0$
Alexandre Picard	50,000$ (2)
Salary Remaining :	0$
Evan Rankin	50,000$ (1)
Salary Remaining :	0$
Gaelan Patterson	50,000$ (1)
Salary Remaining :	0$
Kyle MacKinnon	50,000$ (1)
Salary Remaining :	0$
Eric Lampe	50,000$ (1)
Salary Remaining :	0$
Garrett Mitchell	50,000$ (1)
Salary Remaining :	0$
Eric Godard	50,000$ (1)
Salary Remaining :	0$
Matt Kennedy	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 10 : 1,738,000$
Year 11 : 561,000$
Year 12 : 218,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	7000 - 70$ - 5,190 - 74%
Level 2:	4000 - 45$ - 2,663 - 67%
Level 3:	4000 - 30$ - 2,490 - 62%
Level 4:	2000 - 15$ - 1,521 - 76%
Luxury :	1000 - 140$ - 740 - 74%
Total Capacity :	18000
Team Popularity :	83%
Income
Home Games Left	0
Average Attendance - %	12,605 - 70%
Average Income per Game	1,132,682$
Year to Date Revenue	46,439,944$
Expense
Pro Players Total Salaries	53,070,000$
Farm Players Total Salaries	1,794,167$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	48,461,488$
Farm Year To Date Expenses	2,242,652$
Pro Salary Cap To Date	53,353,763$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	500,185$
Pro Estimated Expenses	500,185$
Farm Remaining Season Days	0
Farm Expenses Per Days	25,186$
Farm Estimated Expenses	0$
Estimated Season Expenses	500,185$
Estimated Season Salary Cap	53,845,152$
Estimate Under Maximum Salary Cap of 64,300,000$	10,454,848$
Estimate Over Minimum Salary Cap of 0$	53,845,152$
Current Bank Account	16,122,686$
Projected Bank Account	15,622,501$

Pro Players Salaries
Pavel Datsyuk	7,410,000$ (4)
-Salary Remaining :	68,611$
Jimmy Howard	6,400,000$ (5)
-Salary Remaining :	59,259$
Willie Mitchell	3,950,000$ (1)
-Salary Remaining :	36,574$
Ryan Callahan	3,875,000$ (2)
-Salary Remaining :	35,880$
Jordan Staal	3,785,000$ (2)
-Salary Remaining :	35,046$
Brooks Orpik	3,470,000$ (4)
-Salary Remaining :	32,130$
Antti Miettinen	2,500,000$ (1)
-Salary Remaining :	23,148$
Alex Pietrangelo	2,485,000$ (2)
-Salary Remaining :	23,009$
Guillaume Latendresse	2,210,000$ (1)
-Salary Remaining :	20,463$
Marc Staal	2,205,000$ (3)
-Salary Remaining :	20,417$
Derek Stepan	2,080,000$ (4)
-Salary Remaining :	19,259$
Joey Crabb	1,950,000$ (3)
-Salary Remaining :	18,056$
Mike Knuble	1,945,000$ (1)
-Salary Remaining :	18,009$
Zenon Konopka	1,800,000$ (2)
-Salary Remaining :	16,667$
Nikolai Khabibulin	1,500,000$ (2)
-Salary Remaining :	13,889$
Mattias Ohlund	1,500,000$ (4)
-Salary Remaining :	13,889$
Tanner Glass	1,450,000$ (2)
-Salary Remaining :	13,426$
Jonathan Ericsson	1,400,000$ (3)
-Salary Remaining :	12,963$
Brandon Prust	1,235,000$ (2)
-Salary Remaining :	11,435$
Justin Abdelkader	1,050,000$ (2)
-Salary Remaining :	9,722$
Kevin Klein	980,000$ (1)
-Salary Remaining :	9,074$
Stephen Gionta	975,000$ (3)
-Salary Remaining :	9,028$
Jordin Tootoo	700,000$ (1)
-Salary Remaining :	6,481$
Total Pro Players	23
Salary Commitment
Year 10 : 56,855,000$
Year 11 : 44,570,000$
Year 12 : 27,390,000$
Year 13 : 20,860,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 56,855,000$
Year 11 : 44,570,000$
Year 12 : 27,390,000$
Year 13 : 20,860,000$

Farm Players Salaries
Shawn Thornton	110,000$ (1)
Salary Remaining :	0$
Scott Valentine	100,000$ (2)
Salary Remaining :	0$
Andrew Raycroft	90,000$ (3)
Salary Remaining :	0$
Marc Cheverie	85,000$ (1)
Salary Remaining :	0$
Mark Olver	76,000$ (3)
Salary Remaining :	0$
Keaton Ellerby	72,500$ (3)
Salary Remaining :	0$
Ryan Button	63,667$ (3)
Salary Remaining :	0$
Jordan Henry	60,000$ (3)
Salary Remaining :	0$
James Sheppard	59,500$ (3)
Salary Remaining :	0$
Rob Flick	57,500$ (1)
Salary Remaining :	0$
Oliver Gabriel	55,000$ (1)
Salary Remaining :	0$
Jason King	55,000$ (1)
Salary Remaining :	0$
Trevor Frischmon	55,000$ (1)
Salary Remaining :	0$
Alex Bourret	55,000$ (2)
Salary Remaining :	0$
Bryan Brutlag	50,000$ (1)
Salary Remaining :	0$
Roman Derlyuk	50,000$ (1)
Salary Remaining :	0$
C.J. Stretch	50,000$ (1)
Salary Remaining :	0$
Chris Clackson	50,000$ (1)
Salary Remaining :	0$
David Liffiton	50,000$ (1)
Salary Remaining :	0$
Brett Bellemore	50,000$ (1)
Salary Remaining :	0$
Jimmy Bonneau	50,000$ (1)
Salary Remaining :	0$
Troy Bodie	50,000$ (1)
Salary Remaining :	0$
Jani Lajunen	50,000$ (2)
Salary Remaining :	0$
Adam Polasek	50,000$ (2)
Salary Remaining :	0$
Matt Rust	50,000$ (3)
Salary Remaining :	0$
Tyler Plante	50,000$ (3)
Salary Remaining :	0$
Derrick LaPoint	50,000$ (3)
Salary Remaining :	0$
Jordie Benn	50,000$ (1)
Salary Remaining :	0$
Jason DeSantis	50,000$ (1)
Salary Remaining :	0$
Wes Cunningham	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	30
Salary Commitment
Year 10 : 1,794,167$
Year 11 : 826,667$
Year 12 : 571,667$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7000 - 33$ - 5,294 - 76%
Level 2:	4000 - 17$ - 3,035 - 76%
Level 3:	4000 - 15$ - 3,010 - 75%
Level 4:	2000 - 10$ - 1,461 - 73%
Luxury :	1000 - 125$ - 689 - 69%
Total Capacity :	18000
Team Popularity :	61%
Income
Home Games Left	0
Average Attendance - %	13,489 - 75%
Average Income per Game	684,916$
Year to Date Revenue	28,081,550$
Expense
Pro Players Total Salaries	50,020,000$
Farm Players Total Salaries	2,088,000$
Coaches Total Salaries	2,100,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	44,248,367$
Farm Year To Date Expenses	2,287,112$
Pro Salary Cap To Date	48,531,961$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	477,037$
Pro Estimated Expenses	477,037$
Farm Remaining Season Days	0
Farm Expenses Per Days	26,097$
Farm Estimated Expenses	0$
Estimated Season Expenses	477,037$
Estimated Season Salary Cap	48,995,109$
Estimate Under Maximum Salary Cap of 64,300,000$	15,304,891$
Estimate Over Minimum Salary Cap of 0$	48,995,109$
Current Bank Account	1,961,218$
Projected Bank Account	1,484,181$

Pro Players Salaries
Daniel Briere	5,960,000$ (3)
-Salary Remaining :	55,185$
Kristian Huselius	4,500,000$ (2)
-Salary Remaining :	41,667$
Jaroslav Spacek	4,500,000$ (3)
-Salary Remaining :	41,667$
Jarret Stoll	3,340,000$ (1)
-Salary Remaining :	30,926$
Taylor Pyatt	3,000,000$ (2)
-Salary Remaining :	27,778$
Michal Rozsival	3,000,000$ (3)
-Salary Remaining :	27,778$
Sam Gagner	2,575,000$ (2)
-Salary Remaining :	23,843$
Patrick Dwyer	2,500,000$ (4)
-Salary Remaining :	23,148$
Braydon Coburn	2,470,000$ (2)
-Salary Remaining :	22,870$
David Perron	2,410,000$ (2)
-Salary Remaining :	22,315$
Gilbert Brule	2,305,000$ (1)
-Salary Remaining :	21,343$
Rob Scuderi	2,000,000$ (4)
-Salary Remaining :	18,519$
Andreas Lilja	2,000,000$ (2)
-Salary Remaining :	18,519$
Tomas Holmstrom	2,000,000$ (2)
-Salary Remaining :	18,519$
Dan Ellis	1,800,000$ (3)
-Salary Remaining :	16,667$
Lauri Korpikoski	1,480,000$ (1)
-Salary Remaining :	13,704$
Dmitry Kulikov	1,395,000$ (1)
-Salary Remaining :	12,917$
Jonathan Bernier	1,000,000$ (3)
-Salary Remaining :	9,259$
Joe Vitale	940,000$ (1)
-Salary Remaining :	8,704$
Shawn Matthias	845,000$ (2)
-Salary Remaining :	7,824$
Total Pro Players	20
Salary Commitment
Year 10 : 50,020,000$
Year 11 : 40,560,000$
Year 12 : 20,760,000$
Year 13 : 4,500,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 50,020,000$
Year 11 : 40,560,000$
Year 12 : 20,760,000$
Year 13 : 4,500,000$

Farm Players Salaries
Andrew Alberts	230,000$ (3)
Salary Remaining :	0$
Paul Szczechura	150,000$ (1)
Salary Remaining :	0$
B.J. Crombeen	150,000$ (1)
Salary Remaining :	0$
Andrew Ebbett	150,000$ (1)
Salary Remaining :	0$
Joe Callahan	100,000$ (1)
Salary Remaining :	0$
Andre Deveaux	90,000$ (1)
Salary Remaining :	0$
Sven Baertschi	90,000$ (3)
Salary Remaining :	0$
Pierre-Cedric Labrie	90,000$ (3)
Salary Remaining :	0$
Ben Walter	90,000$ (1)
Salary Remaining :	0$
Jared Spurgeon	84,500$ (1)
Salary Remaining :	0$
Alex Grant	79,000$ (3)
Salary Remaining :	0$
Nick Johnson	72,500$ (2)
Salary Remaining :	0$
Chad Johnson	68,500$ (1)
Salary Remaining :	0$
Jhonas Enroth	68,500$ (1)
Salary Remaining :	0$
Sean Collins	62,500$ (1)
Salary Remaining :	0$
Chris Minard	60,000$ (3)
Salary Remaining :	0$
Jake Muzzin	51,500$ (1)
Salary Remaining :	0$
Robert Bortuzzo	51,000$ (1)
Salary Remaining :	0$
Ryan Garlock	50,000$ (3)
Salary Remaining :	0$
Nick Schaus	50,000$ (1)
Salary Remaining :	0$
Kyle Neuber	50,000$ (1)
Salary Remaining :	0$
Michael Ryan	50,000$ (3)
Salary Remaining :	0$
Matt Taormina	50,000$ (3)
Salary Remaining :	0$
Aaron Bogosian	50,000$ (1)
Salary Remaining :	0$
Oliver Lauridsen	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	25
Salary Commitment
Year 10 : 2,088,000$
Year 11 : 821,500$
Year 12 : 749,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	7000 - 40$ - 5,376 - 77%
Level 2:	4000 - 30$ - 3,085 - 77%
Level 3:	4000 - 20$ - 3,077 - 77%
Level 4:	2000 - 10$ - 1,576 - 79%
Luxury :	1000 - 85$ - 786 - 79%
Total Capacity :	18000
Team Popularity :	67%
Income
Home Games Left	0
Average Attendance - %	13,900 - 77%
Average Income per Game	708,045$
Year to Date Revenue	29,029,832$
Expense
Pro Players Total Salaries	50,090,000$
Farm Players Total Salaries	1,645,800$
Coaches Total Salaries	3,080,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	49,611,997$
Farm Year To Date Expenses	2,381,131$
Pro Salary Cap To Date	54,498,708$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	483,241$
Pro Estimated Expenses	483,241$
Farm Remaining Season Days	0
Farm Expenses Per Days	25,493$
Farm Estimated Expenses	0$
Estimated Season Expenses	483,241$
Estimated Season Salary Cap	54,962,504$
Estimate Under Maximum Salary Cap of 64,300,000$	9,337,496$
Estimate Over Minimum Salary Cap of 0$	54,962,504$
Current Bank Account	-4,347,469$
Projected Bank Account	-4,830,710$

Pro Players Salaries
Nik Antropov	7,000,000$ (3)
-Salary Remaining :	64,815$
Toni Lydman	6,500,000$ (2)
-Salary Remaining :	60,185$
Bryan Allen	4,800,000$ (6)
-Salary Remaining :	44,444$
Tomas Kaberle	4,260,000$ (2)
-Salary Remaining :	39,444$
Colby Armstrong	4,000,000$ (5)
-Salary Remaining :	37,037$
Milan Hejduk	3,630,000$ (2)
-Salary Remaining :	33,611$
David Booth	3,460,000$ (2)
-Salary Remaining :	32,037$
David Legwand	3,390,000$ (1)
-Salary Remaining :	31,389$
Mathieu Garon	2,700,000$ (5)
-Salary Remaining :	25,000$
Niklas Hagman	1,500,000$ (2)
-Salary Remaining :	13,889$
Matt Hendricks	1,250,000$ (1)
-Salary Remaining :	11,574$
Sean O'Donnell	1,000,000$ (1)
-Salary Remaining :	9,259$
Brent Johnson	1,000,000$ (1)
-Salary Remaining :	9,259$
Mathieu Brodeur	850,000$ (3)
-Salary Remaining :	7,870$
Stephane Veilleux	700,000$ (3)
-Salary Remaining :	6,481$
Marc-Andre Cliche	675,000$ (3)
-Salary Remaining :	6,250$
Hugh Jessiman	650,000$ (1)
-Salary Remaining :	6,019$
Andreas Thuresson	645,000$ (3)
-Salary Remaining :	5,972$
Harrison Reed	580,000$ (1)
-Salary Remaining :	5,370$
Scott Jackson	500,000$ (3)
-Salary Remaining :	4,630$
Jay Beagle	500,000$ (2)
-Salary Remaining :	4,630$
Justin Falk	500,000$ (3)
-Salary Remaining :	4,630$
Total Pro Players	22
Salary Commitment
Year 10 : 50,090,000$
Year 11 : 42,220,000$
Year 12 : 22,370,000$
Year 13 : 11,500,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 50,090,000$
Year 11 : 42,220,000$
Year 12 : 22,370,000$
Year 13 : 11,500,000$

Farm Players Salaries
Thomas Greiss	90,000$ (3)
Salary Remaining :	0$
Erik Gudbranson	90,000$ (3)
Salary Remaining :	0$
Nino Niederreiter	90,000$ (3)
Salary Remaining :	0$
Stefan Della Rovere	90,000$ (3)
Salary Remaining :	0$
Matt Donovan	87,500$ (1)
Salary Remaining :	0$
Jerry D'Amigo	87,000$ (1)
Salary Remaining :	0$
Philippe Paradis	87,000$ (3)
Salary Remaining :	0$
Blake Geoffrion	85,000$ (1)
Salary Remaining :	0$
Alain Berger	75,000$ (3)
Salary Remaining :	0$
Henrik Karlsson	75,000$ (1)
Salary Remaining :	0$
Michael Ratchuk	73,550$ (1)
Salary Remaining :	0$
Brent Raedeke	65,000$ (1)
Salary Remaining :	0$
Chris Mueller	65,000$ (1)
Salary Remaining :	0$
Colin Long	59,250$ (1)
Salary Remaining :	0$
Jared Staal	57,500$ (1)
Salary Remaining :	0$
Patrick Mullen	57,000$ (3)
Salary Remaining :	0$
Carter Hutton	56,000$ (1)
Salary Remaining :	0$
David Dziurzynski	56,000$ (1)
Salary Remaining :	0$
David Toews	50,000$ (2)
Salary Remaining :	0$
Jerome Leduc-Gauthier	50,000$ (3)
Salary Remaining :	0$
Josh Godfrey	50,000$ (3)
Salary Remaining :	0$
Mark Matheson	50,000$ (1)
Salary Remaining :	0$
Mark Pysyk	50,000$ (3)
Salary Remaining :	0$
Jordan Schroeder	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	24
Salary Commitment
Year 10 : 1,645,800$
Year 11 : 779,000$
Year 12 : 729,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 80$ - 3,978 - 57%
Level 2:	4000 - 50$ - 2,307 - 58%
Level 3:	4000 - 35$ - 2,201 - 55%
Level 4:	2000 - 25$ - 875 - 44%
Luxury :	1000 - 175$ - 557 - 56%
Total Capacity :	18000
Team Popularity :	73%
Income
Home Games Left	0
Average Attendance - %	9,919 - 55%
Average Income per Game	975,625$
Year to Date Revenue	40,000,613$
Expense
Pro Players Total Salaries	62,310,000$
Farm Players Total Salaries	2,049,000$
Coaches Total Salaries	1,700,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	51,355,335$
Farm Year To Date Expenses	2,321,501$
Pro Salary Cap To Date	56,081,762$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	587,130$
Pro Estimated Expenses	587,130$
Farm Remaining Season Days	0
Farm Expenses Per Days	25,718$
Farm Estimated Expenses	0$
Estimated Season Expenses	587,130$
Estimated Season Salary Cap	56,658,706$
Estimate Under Maximum Salary Cap of 64,300,000$	7,641,294$
Estimate Over Minimum Salary Cap of 0$	56,658,706$
Current Bank Account	6,453,620$
Projected Bank Account	5,866,490$

Pro Players Salaries
Zdeno Chara	7,245,000$ (3)
-Salary Remaining :	67,083$
Henrik Lundqvist	6,800,000$ (6)
-Salary Remaining :	62,963$
Daniel Sedin	6,730,000$ (2)
-Salary Remaining :	62,315$
Daymond Langkow	5,000,000$ (1)
-Salary Remaining :	46,296$
Sergei Gonchar	4,590,000$ (2)
-Salary Remaining :	42,500$
Matthew Lombardi	3,660,000$ (3)
-Salary Remaining :	33,889$
Pierre-Marc Bouchard	3,380,000$ (5)
-Salary Remaining :	31,296$
Scott Hartnell	3,310,000$ (1)
-Salary Remaining :	30,648$
Mike Commodore	2,750,000$ (1)
-Salary Remaining :	25,463$
Joey MacDonald	2,600,000$ (3)
-Salary Remaining :	24,074$
Artem Anisimov	2,250,000$ (2)
-Salary Remaining :	20,833$
Patrik Berglund	2,195,000$ (4)
-Salary Remaining :	20,324$
Chris Higgins	2,105,000$ (3)
-Salary Remaining :	19,491$
Scott Hannan	1,750,000$ (2)
-Salary Remaining :	16,204$
Maxime Talbot	1,495,000$ (2)
-Salary Remaining :	13,843$
Boyd Gordon	1,265,000$ (1)
-Salary Remaining :	11,713$
Nick Leddy	1,070,000$ (3)
-Salary Remaining :	9,907$
Maxim Lapierre	1,000,000$ (2)
-Salary Remaining :	9,259$
Michael Sauer	915,000$ (2)
-Salary Remaining :	8,472$
Carl Hagelin	875,000$ (3)
-Salary Remaining :	8,102$
Steve Bernier	825,000$ (1)
-Salary Remaining :	7,639$
Jake Gardiner	500,000$ (2)
-Salary Remaining :	4,630$
Total Pro Players	22
Salary Commitment
Year 10 : 62,310,000$
Year 11 : 49,160,000$
Year 12 : 29,930,000$
Year 13 : 12,375,000$
Salary Average Commitment
Year 10 : 6,750,000$
Year 11 : 1,750,000$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 62,310,000$
Year 11 : 49,160,000$
Year 12 : 29,930,000$
Year 13 : 12,375,000$

Farm Players Salaries
Jeff Drouin-Deslauriers	200,000$ (3)
Salary Remaining :	0$
Mike Lundin	190,000$ (3)
Salary Remaining :	0$
Marty Turco	110,000$ (3)
Salary Remaining :	0$
Pierre-Luc Letourneau-Leblond	100,000$ (3)
Salary Remaining :	0$
Zach Boychuk	93,500$ (1)
Salary Remaining :	0$
David Rundblad	90,000$ (3)
Salary Remaining :	0$
Tomas Kubalik	85,000$ (3)
Salary Remaining :	0$
Kyle Clifford	72,000$ (3)
Salary Remaining :	0$
Colton Gillies	64,000$ (1)
Salary Remaining :	0$
Dane Byers	61,000$ (1)
Salary Remaining :	0$
Adam Mair	60,000$ (1)
Salary Remaining :	0$
Tyler Cuma	59,000$ (3)
Salary Remaining :	0$
Petteri Nokelainen	57,500$ (3)
Salary Remaining :	0$
Tanner House	55,000$ (1)
Salary Remaining :	0$
Maxime Sauve	52,000$ (2)
Salary Remaining :	0$
Raitis Ivanans	50,000$ (1)
Salary Remaining :	0$
Jason Williams	50,000$ (1)
Salary Remaining :	0$
Zach Cohen	50,000$ (1)
Salary Remaining :	0$
Michal Jordan	50,000$ (2)
Salary Remaining :	0$
Michael Caruso	50,000$ (3)
Salary Remaining :	0$
John Muse	50,000$ (1)
Salary Remaining :	0$
Sean Zimmerman	50,000$ (3)
Salary Remaining :	0$
Quintin Laing	50,000$ (2)
Salary Remaining :	0$
Jake Gannon	50,000$ (1)
Salary Remaining :	0$
Cody Bass	50,000$ (1)
Salary Remaining :	0$
Phil Oreskovic	50,000$ (3)
Salary Remaining :	0$
Danny Richmond	50,000$ (1)
Salary Remaining :	0$
Aaron Voros	50,000$ (1)
Salary Remaining :	0$
Benn Olson	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 10 : 2,049,000$
Year 11 : 1,265,500$
Year 12 : 1,113,500$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 78$ - 5,809 - 83%
Level 2:	4000 - 45$ - 3,663 - 92%
Level 3:	4000 - 22$ - 3,991 - 100%
Level 4:	2000 - 16$ - 1,768 - 88%
Luxury :	1000 - 168$ - 831 - 83%
Total Capacity :	18000
Team Popularity :	97%
Income
Home Games Left	0
Average Attendance - %	16,063 - 89%
Average Income per Game	1,256,336$
Year to Date Revenue	51,509,795$
Expense
Pro Players Total Salaries	68,010,000$
Farm Players Total Salaries	1,402,500$
Coaches Total Salaries	2,350,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	54,036,993$
Farm Year To Date Expenses	1,995,747$
Pro Salary Cap To Date	59,676,057$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	643,611$
Pro Estimated Expenses	643,611$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,869$
Farm Estimated Expenses	0$
Estimated Season Expenses	643,611$
Estimated Season Salary Cap	60,305,779$
Estimate Under Maximum Salary Cap of 64,300,000$	3,994,221$
Estimate Over Minimum Salary Cap of 0$	60,305,779$
Current Bank Account	14,391,398$
Projected Bank Account	13,747,787$

Pro Players Salaries
Ilja Bryzgalov	6,535,000$ (3)
-Salary Remaining :	60,509$
Andrei Markov	6,530,000$ (3)
-Salary Remaining :	60,463$
Joe Pavelski	5,395,000$ (4)
-Salary Remaining :	49,954$
Patrik Elias (Out of Payroll)	5,160,000$ (4)
-Salary Remaining :	47,778$
Jeff Carter	5,145,000$ (2)
-Salary Remaining :	47,639$
Jay Bouwmeester	4,775,000$ (1)
-Salary Remaining :	44,213$
Vaclav Prospal	4,030,000$ (4)
-Salary Remaining :	37,315$
Milan Jurcina	3,250,000$ (4)
-Salary Remaining :	30,093$
Jan Hejda	3,250,000$ (4)
-Salary Remaining :	30,093$
Max Pacioretty	3,210,000$ (5)
-Salary Remaining :	29,722$
Mike Fisher	3,170,000$ (1)
-Salary Remaining :	29,352$
Daniel Alfredsson	2,930,000$ (2)
-Salary Remaining :	27,130$
Pascal Dupuis	2,500,000$ (2)
-Salary Remaining :	23,148$
Jamie Benn	2,325,000$ (2)
-Salary Remaining :	21,528$
Derek Morris	2,000,000$ (4)
-Salary Remaining :	18,519$
Andrew Cogliano	1,975,000$ (3)
-Salary Remaining :	18,287$
Marcel Goc	1,260,000$ (1)
-Salary Remaining :	11,667$
Karl Alzner	1,195,000$ (1)
-Salary Remaining :	11,065$
Krys Kolanos	1,000,000$ (3)
-Salary Remaining :	9,259$
Brendan Smith	875,000$ (1)
-Salary Remaining :	8,102$
Greg Mauldin	500,000$ (3)
-Salary Remaining :	4,630$
Ty Conklin	500,000$ (3)
-Salary Remaining :	4,630$
J.T. Wyman	500,000$ (3)
-Salary Remaining :	4,630$
Total Pro Players	23
Salary Commitment
Year 10 : 68,010,000$
Year 11 : 56,735,000$
Year 12 : 43,835,000$
Year 13 : 26,295,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 68,010,000$
Year 11 : 56,735,000$
Year 12 : 43,835,000$
Year 13 : 26,295,000$

Farm Players Salaries
Antero Niittymaki	80,000$ (1)
Salary Remaining :	0$
Mathieu Carle	70,000$ (2)
Salary Remaining :	0$
Anthony Stewart	70,000$ (3)
Salary Remaining :	0$
Fabian Brunnstrom	70,000$ (3)
Salary Remaining :	0$
Joakim Andersson	62,500$ (1)
Salary Remaining :	0$
Riley Boychuk	50,000$ (1)
Salary Remaining :	0$
Eric Selleck	50,000$ (1)
Salary Remaining :	0$
Paul Zanette	50,000$ (1)
Salary Remaining :	0$
Andrew Desjardins	50,000$ (3)
Salary Remaining :	0$
Dan Spang	50,000$ (1)
Salary Remaining :	0$
Dan Ringwald	50,000$ (3)
Salary Remaining :	0$
Rick Schofield	50,000$ (1)
Salary Remaining :	0$
Jamie MacQueen	50,000$ (3)
Salary Remaining :	0$
Peter Merth	50,000$ (1)
Salary Remaining :	0$
Adam Estoclet	50,000$ (3)
Salary Remaining :	0$
Ray Macias	50,000$ (3)
Salary Remaining :	0$
Peter MacArthur	50,000$ (1)
Salary Remaining :	0$
Brandon Svendsen	50,000$ (1)
Salary Remaining :	0$
Dave Caruso	50,000$ (1)
Salary Remaining :	0$
Daniel Larsson	50,000$ (3)
Salary Remaining :	0$
Justin Bowers	50,000$ (1)
Salary Remaining :	0$
Paul Dainton	50,000$ (1)
Salary Remaining :	0$
Ray Kaunisto	50,000$ (1)
Salary Remaining :	0$
Ryan Donald	50,000$ (1)
Salary Remaining :	0$
Jamie Tardif	50,000$ (3)
Salary Remaining :	0$
Ryan Garbutt	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	26
Salary Commitment
Year 10 : 1,402,500$
Year 11 : 560,000$
Year 12 : 490,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	7000 - 75$ - 4,502 - 64%
Level 2:	4000 - 40$ - 2,780 - 69%
Level 3:	4000 - 35$ - 2,131 - 53%
Level 4:	2000 - 25$ - 958 - 48%
Luxury :	1000 - 150$ - 626 - 63%
Total Capacity :	18000
Team Popularity :	64%
Income
Home Games Left	0
Average Attendance - %	10,996 - 61%
Average Income per Game	854,539$
Year to Date Revenue	35,036,087$
Expense
Pro Players Total Salaries	60,411,666$
Farm Players Total Salaries	1,525,183$
Coaches Total Salaries	2,350,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	52,241,099$
Farm Year To Date Expenses	1,804,762$
Pro Salary Cap To Date	57,105,818$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	575,108$
Pro Estimated Expenses	575,108$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,118$
Farm Estimated Expenses	0$
Estimated Season Expenses	575,108$
Estimated Season Salary Cap	57,665,185$
Estimate Under Maximum Salary Cap of 64,300,000$	6,634,815$
Estimate Over Minimum Salary Cap of 0$	57,665,185$
Current Bank Account	1,326,817$
Projected Bank Account	751,709$

Pro Players Salaries
Kimmo Timonen	11,500,000$ (6)
-Salary Remaining :	106,481$
Rich Peverley	8,500,000$ (6)
-Salary Remaining :	78,704$
Ryan Malone	6,100,000$ (1)
-Salary Remaining :	56,481$
Petr Sykora	4,500,000$ (5)
-Salary Remaining :	41,667$
Ray Emery	4,500,000$ (6)
-Salary Remaining :	41,667$
Andrej Meszaros	3,585,000$ (2)
-Salary Remaining :	33,194$
Tom Poti	3,425,000$ (2)
-Salary Remaining :	31,713$
Mark Eaton	2,195,000$ (2)
-Salary Remaining :	20,324$
Andrew MacDonald	2,110,000$ (1)
-Salary Remaining :	19,537$
Semyon Varlamov	2,105,000$ (1)
-Salary Remaining :	19,491$
Marco Sturm	2,000,000$ (3)
-Salary Remaining :	18,519$
Dustin Penner	1,810,000$ (3)
-Salary Remaining :	16,759$
Victor Hedman	1,540,000$ (2)
-Salary Remaining :	14,259$
Erik Christensen	1,500,000$ (4)
-Salary Remaining :	13,889$
Adam Burish	955,000$ (1)
-Salary Remaining :	8,843$
Chris Vande Velde	765,000$ (1)
-Salary Remaining :	7,083$
Andre Petersson	730,000$ (3)
-Salary Remaining :	6,759$
Corey Tropp	591,666$ (1)
-Salary Remaining :	5,478$
Bruno Gervais	500,000$ (1)
-Salary Remaining :	4,630$
Brendan Bell	500,000$ (3)
-Salary Remaining :	4,630$
Ethan Moreau	500,000$ (3)
-Salary Remaining :	4,630$
Simon Gysbers	500,000$ (1)
-Salary Remaining :	4,630$
Total Pro Players	22
Salary Commitment
Year 10 : 60,411,666$
Year 11 : 46,785,000$
Year 12 : 36,040,000$
Year 13 : 30,500,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 60,411,666$
Year 11 : 46,785,000$
Year 12 : 36,040,000$
Year 13 : 30,500,000$

Farm Players Salaries
Curtis Hamilton	90,000$ (3)
Salary Remaining :	0$
Mathieu Roy	85,500$ (1)
Salary Remaining :	0$
Johan Backlund	85,000$ (3)
Salary Remaining :	0$
Matthew Clarke	77,000$ (1)
Salary Remaining :	0$
Dennis Persson	73,500$ (1)
Salary Remaining :	0$
Johan Motin	66,250$ (1)
Salary Remaining :	0$
Ben Chiarot	61,833$ (3)
Salary Remaining :	0$
Michael Davies	60,000$ (1)
Salary Remaining :	0$
Cody Wild	58,500$ (1)
Salary Remaining :	0$
Ian Schultz	58,100$ (1)
Salary Remaining :	0$
Nathan Smith	55,000$ (3)
Salary Remaining :	0$
Harry Young	54,500$ (1)
Salary Remaining :	0$
Marc-Olivier Vallerand	50,000$ (3)
Salary Remaining :	0$
David Wohlberg	50,000$ (2)
Salary Remaining :	0$
Jody Shelley	50,000$ (3)
Salary Remaining :	0$
D.J. King	50,000$ (3)
Salary Remaining :	0$
Jake Hauswirth	50,000$ (3)
Salary Remaining :	0$
Joe Devin	50,000$ (3)
Salary Remaining :	0$
Derek Mathers	50,000$ (3)
Salary Remaining :	0$
Stefan Schneider	50,000$ (1)
Salary Remaining :	0$
Kirk MacDonald	50,000$ (3)
Salary Remaining :	0$
Darren Archibald	50,000$ (1)
Salary Remaining :	0$
Brett Flemming	50,000$ (1)
Salary Remaining :	0$
Brett Carson	50,000$ (3)
Salary Remaining :	0$
Adam Dennis	50,000$ (1)
Salary Remaining :	0$
Mike Hoffman	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	26
Salary Commitment
Year 10 : 1,525,183$
Year 11 : 791,833$
Year 12 : 741,833$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	7000 - 40$ - 5,092 - 73%
Level 2:	4000 - 20$ - 2,697 - 67%
Level 3:	4000 - 10$ - 3,031 - 76%
Level 4:	2000 - 9$ - 1,542 - 77%
Luxury :	1000 - 90$ - 726 - 73%
Total Capacity :	18000
Team Popularity :	61%
Income
Home Games Left	0
Average Attendance - %	13,088 - 73%
Average Income per Game	713,593$
Year to Date Revenue	29,257,301$
Expense
Pro Players Total Salaries	42,568,578$
Farm Players Total Salaries	1,633,500$
Coaches Total Salaries	2,900,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	44,866,503$
Farm Year To Date Expenses	2,301,536$
Pro Salary Cap To Date	49,172,428$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	412,672$
Pro Estimated Expenses	412,672$
Farm Remaining Season Days	0
Farm Expenses Per Days	24,597$
Farm Estimated Expenses	0$
Estimated Season Expenses	412,672$
Estimated Season Salary Cap	49,566,582$
Estimate Under Maximum Salary Cap of 64,300,000$	14,733,418$
Estimate Over Minimum Salary Cap of 0$	49,566,582$
Current Bank Account	1,864,639$
Projected Bank Account	1,451,967$

Pro Players Salaries
Sidney Crosby (Out of Payroll)	9,600,000$ (6)
-Salary Remaining :	88,889$
Marc-Andre Bergeron	6,550,000$ (1)
-Salary Remaining :	60,648$
Martin Erat	4,465,000$ (6)
-Salary Remaining :	41,343$
Adrian Aucoin	3,750,000$ (2)
-Salary Remaining :	34,722$
Antoine Vermette	3,530,000$ (2)
-Salary Remaining :	32,685$
Bryce Salvador	3,000,000$ (4)
-Salary Remaining :	27,778$
Kyle Wellwood	3,000,000$ (1)
-Salary Remaining :	27,778$
Matt Stajan	3,000,000$ (3)
-Salary Remaining :	27,778$
Cory Schneider	2,200,000$ (2)
-Salary Remaining :	20,370$
Brian Rolston	2,000,000$ (2)
-Salary Remaining :	18,519$
Tyler Kennedy	1,865,000$ (1)
-Salary Remaining :	17,269$
Cody Hodgson	1,130,000$ (3)
-Salary Remaining :	10,463$
Chris Thorburn	1,110,000$ (1)
-Salary Remaining :	10,278$
Daniel Paille	935,000$ (1)
-Salary Remaining :	8,657$
Alexander Radulov	918,578$ (3)
-Salary Remaining :	8,505$
Simon Despres	900,000$ (2)
-Salary Remaining :	8,333$
Robin Lehner	900,000$ (3)
-Salary Remaining :	8,333$
Devante Smith-Pelly	815,000$ (3)
-Salary Remaining :	7,546$
Ben Lovejoy	750,000$ (3)
-Salary Remaining :	6,944$
Alexander Sulzer	750,000$ (3)
-Salary Remaining :	6,944$
Eric Wellwood (Out of Payroll)	750,000$ (3)
-Salary Remaining :	6,944$
Kevin Marshall	500,000$ (2)
-Salary Remaining :	4,630$
Erik Condra	500,000$ (1)
-Salary Remaining :	4,630$
Total Pro Players	23
Salary Commitment
Year 10 : 52,918,578$
Year 11 : 38,958,578$
Year 12 : 26,078,578$
Year 13 : 17,065,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 52,918,578$
Year 11 : 38,958,578$
Year 12 : 26,078,578$
Year 13 : 17,065,000$

Farm Players Salaries
Mike Blunden	150,000$ (2)
Salary Remaining :	0$
Cody Goloubef	75,000$ (2)
Salary Remaining :	0$
Evgeny Dadonov	75,000$ (1)
Salary Remaining :	0$
Ryan Parent	75,000$ (3)
Salary Remaining :	0$
Brett Maclean	72,000$ (2)
Salary Remaining :	0$
Alec Richards	67,500$ (2)
Salary Remaining :	0$
Eric Gryba	58,500$ (1)
Salary Remaining :	0$
Paul Byron	55,500$ (1)
Salary Remaining :	0$
Mike McKenna	52,500$ (2)
Salary Remaining :	0$
Kaspar Daugavins	52,500$ (1)
Salary Remaining :	0$
J.P. Testwuide	50,000$ (1)
Salary Remaining :	0$
Jesse Todd	50,000$ (1)
Salary Remaining :	0$
Jake Marto	50,000$ (1)
Salary Remaining :	0$
Jeff Prough	50,000$ (1)
Salary Remaining :	0$
Jed Ortmeyer	50,000$ (1)
Salary Remaining :	0$
Justin Dibenedetto	50,000$ (1)
Salary Remaining :	0$
John Kurtz	50,000$ (1)
Salary Remaining :	0$
Justin Azevedo	50,000$ (2)
Salary Remaining :	0$
Joakim Lindstrom	50,000$ (1)
Salary Remaining :	0$
Jamie Fritsch	50,000$ (1)
Salary Remaining :	0$
Dylan Olsen	50,000$ (1)
Salary Remaining :	0$
Eric O'Dell	50,000$ (2)
Salary Remaining :	0$
Jonathon Kalinski	50,000$ (1)
Salary Remaining :	0$
Brandon Burlon	50,000$ (2)
Salary Remaining :	0$
Jonathan Hazen	50,000$ (1)
Salary Remaining :	0$
Joey Martin	50,000$ (1)
Salary Remaining :	0$
Jared Nightingale	50,000$ (1)
Salary Remaining :	0$
Jim O'Brien	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 10 : 1,633,500$
Year 11 : 642,000$
Year 12 : 75,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion At San Jose
Level 1:	7000 - 47$ - 6,086 - 87%
Level 2:	4000 - 35$ - 3,362 - 84%
Level 3:	4000 - 23$ - 3,355 - 84%
Level 4:	2000 - 10$ - 1,792 - 90%
Luxury :	1000 - 140$ - 830 - 83%
Total Capacity :	18000
Team Popularity :	80%
Income
Home Games Left	0
Average Attendance - %	15,425 - 86%
Average Income per Game	1,046,889$
Year to Date Revenue	42,922,455$
Expense
Pro Players Total Salaries	62,425,000$
Farm Players Total Salaries	2,680,806$
Coaches Total Salaries	2,500,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	53,423,439$
Farm Year To Date Expenses	3,974,507$
Pro Salary Cap To Date	59,673,390$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	584,954$
Pro Estimated Expenses	584,954$
Farm Remaining Season Days	0
Farm Expenses Per Days	43,018$
Farm Estimated Expenses	0$
Estimated Season Expenses	584,954$
Estimated Season Salary Cap	60,251,399$
Estimate Under Maximum Salary Cap of 64,300,000$	4,048,601$
Estimate Over Minimum Salary Cap of 0$	60,251,399$
Current Bank Account	8,008,785$
Projected Bank Account	7,423,831$

Pro Players Salaries
Marc-Andre Fleury	5,775,000$ (1)
-Salary Remaining :	53,472$
Matt Cullen	5,500,000$ (3)
-Salary Remaining :	50,926$
Marian Gaborik	5,440,000$ (2)
-Salary Remaining :	50,370$
Nicklas Backstrom	5,385,000$ (1)
-Salary Remaining :	49,861$
Dennis Wideman	4,375,000$ (3)
-Salary Remaining :	40,509$
Dan Girardi	3,845,000$ (4)
-Salary Remaining :	35,602$
Drew Stafford	3,550,000$ (2)
-Salary Remaining :	32,870$
Jeff Skinner	3,500,000$ (1)
-Salary Remaining :	32,407$
Logan Couture	3,175,000$ (2)
-Salary Remaining :	29,398$
Filip Kuba	3,170,000$ (4)
-Salary Remaining :	29,352$
Chad Larose	3,000,000$ (5)
-Salary Remaining :	27,778$
Craig Adams	2,000,000$ (4)
-Salary Remaining :	18,519$
Greg Zanon	2,000,000$ (4)
-Salary Remaining :	18,519$
Viktor Stalberg	1,500,000$ (4)
-Salary Remaining :	13,889$
Adam Hall	1,500,000$ (3)
-Salary Remaining :	13,889$
Davis Drewiske	1,500,000$ (3)
-Salary Remaining :	13,889$
Evgeni Nabokov	1,500,000$ (4)
-Salary Remaining :	13,889$
Corey Potter	1,325,000$ (3)
-Salary Remaining :	12,269$
Vladimir Sobotka	1,300,000$ (3)
-Salary Remaining :	12,037$
Stefan Elliott	900,000$ (3)
-Salary Remaining :	8,333$
Drew MacIntyre	900,000$ (2)
-Salary Remaining :	8,333$
Daniel Carcillo	785,000$ (2)
-Salary Remaining :	7,269$
Bobby Robins	500,000$ (3)
-Salary Remaining :	4,630$
Total Pro Players	23
Salary Commitment
Year 10 : 62,425,000$
Year 11 : 47,765,000$
Year 12 : 33,915,000$
Year 13 : 17,015,000$
Salary Average Commitment
Year 10 : 1,500,000$
Year 11 : 1,500,000$
Year 12 : 1,500,000$
Year 13 : 1,500,000$
Salary Cap with 1 Way Contract
Year 10 : 62,425,000$
Year 11 : 47,765,000$
Year 12 : 33,915,000$
Year 13 : 17,015,000$

Farm Players Salaries
Nick Petersen	200,000$ (1)
Salary Remaining :	0$
Jack Combs	200,000$ (1)
Salary Remaining :	0$
Doug Janik	150,000$ (3)
Salary Remaining :	0$
Richard Petiot	150,000$ (3)
Salary Remaining :	0$
Colin Stuart	150,000$ (3)
Salary Remaining :	0$
Matt Climie	150,000$ (4)
Salary Remaining :	0$
Brian Willsie	150,000$ (4)
Salary Remaining :	0$
Chris Durno	150,000$ (3)
Salary Remaining :	0$
John McCarthy	150,000$ (3)
Salary Remaining :	0$
Steven Zalewski	100,000$ (2)
Salary Remaining :	0$
Alex Henry	100,000$ (2)
Salary Remaining :	0$
Patrick Rissmiller	100,000$ (2)
Salary Remaining :	0$
Kyle Greentree	100,000$ (2)
Salary Remaining :	0$
Cory Conacher	90,000$ (3)
Salary Remaining :	0$
Joe Colborne	87,500$ (1)
Salary Remaining :	0$
Tyson Sexsmith	83,056$ (3)
Salary Remaining :	0$
Phil Varone	57,000$ (3)
Salary Remaining :	0$
David Gilbert	57,000$ (1)
Salary Remaining :	0$
Tony Lucia	56,250$ (3)
Salary Remaining :	0$
Brian Foster	50,000$ (3)
Salary Remaining :	0$
Aaron Gens	50,000$ (3)
Salary Remaining :	0$
Kris Fredheim	50,000$ (3)
Salary Remaining :	0$
Andrew Campbell	50,000$ (3)
Salary Remaining :	0$
Josh Engel	50,000$ (3)
Salary Remaining :	0$
Brian O'Hanley	50,000$ (1)
Salary Remaining :	0$
Drew Paris	50,000$ (3)
Salary Remaining :	0$
Greg Amadio	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 10 : 2,680,806$
Year 11 : 2,086,306$
Year 12 : 1,686,306$
Year 13 : 300,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7000 - 65$ - 6,369 - 91%
Level 2:	4000 - 45$ - 3,305 - 83%
Level 3:	4000 - 25$ - 3,602 - 90%
Level 4:	2000 - 15$ - 1,779 - 89%
Luxury :	1000 - 140$ - 910 - 91%
Total Capacity :	18000
Team Popularity :	85%
Income
Home Games Left	0
Average Attendance - %	15,965 - 89%
Average Income per Game	1,184,883$
Year to Date Revenue	48,580,195$
Expense
Pro Players Total Salaries	53,980,000$
Farm Players Total Salaries	3,261,600$
Coaches Total Salaries	2,600,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	47,795,917$
Farm Year To Date Expenses	3,598,459$
Pro Salary Cap To Date	52,198,764$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	516,019$
Pro Estimated Expenses	516,019$
Farm Remaining Season Days	0
Farm Expenses Per Days	39,918$
Farm Estimated Expenses	0$
Estimated Season Expenses	516,019$
Estimated Season Salary Cap	52,698,579$
Estimate Under Maximum Salary Cap of 64,300,000$	11,601,421$
Estimate Over Minimum Salary Cap of 0$	52,698,579$
Current Bank Account	17,415,669$
Projected Bank Account	16,899,650$

Pro Players Salaries
Marian Hossa	6,795,000$ (2)
-Salary Remaining :	62,917$
Ryan Getzlaf	5,965,000$ (1)
-Salary Remaining :	55,231$
Brent Seabrook	5,075,000$ (5)
-Salary Remaining :	46,991$
Mike Richards	4,990,000$ (2)
-Salary Remaining :	46,204$
David Moss	4,000,000$ (6)
-Salary Remaining :	37,037$
Jack Johnson	3,740,000$ (1)
-Salary Remaining :	34,630$
Corey Crawford	3,455,000$ (3)
-Salary Remaining :	31,991$
Brenden Morrow	2,960,000$ (4)
-Salary Remaining :	27,407$
Travis Hamonic	2,545,000$ (4)
-Salary Remaining :	23,565$
Blake Comeau	2,105,000$ (1)
-Salary Remaining :	19,491$
Samuel Pahlsson	2,000,000$ (2)
-Salary Remaining :	18,519$
Ryan O'Byrne	1,800,000$ (4)
-Salary Remaining :	16,667$
David Desharnais	1,600,000$ (2)
-Salary Remaining :	14,815$
Nathan Gerbe	1,075,000$ (1)
-Salary Remaining :	9,954$
Mathieu Darche	1,000,000$ (3)
-Salary Remaining :	9,259$
Alex Auld	1,000,000$ (3)
-Salary Remaining :	9,259$
Marc-Antoine Pouliot	1,000,000$ (3)
-Salary Remaining :	9,259$
Ryan McDonagh	875,000$ (1)
-Salary Remaining :	8,102$
Ruslan Fedotenko	850,000$ (2)
-Salary Remaining :	7,870$
Jack Hillen	650,000$ (3)
-Salary Remaining :	6,019$
Jean-Philippe Cote	500,000$ (3)
-Salary Remaining :	4,630$
Total Pro Players	21
Salary Commitment
Year 10 : 53,980,000$
Year 11 : 40,220,000$
Year 12 : 23,985,000$
Year 13 : 16,380,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 53,980,000$
Year 11 : 40,220,000$
Year 12 : 23,985,000$
Year 13 : 16,380,000$

Farm Players Salaries
Olivier Malka	200,000$ (1)
Salary Remaining :	0$
Francois Bouchard	200,000$ (1)
Salary Remaining :	0$
Tye McGinn	200,000$ (1)
Salary Remaining :	0$
Philip-Michael Devos	200,000$ (1)
Salary Remaining :	0$
Trevor Parkes	200,000$ (1)
Salary Remaining :	0$
Alexandre Giroux	200,000$ (1)
Salary Remaining :	0$
Eric Fehr	168,500$ (1)
Salary Remaining :	0$
Darren Helm	163,000$ (2)
Salary Remaining :	0$
Mike Weber	125,500$ (1)
Salary Remaining :	0$
Ryan Stoa	113,500$ (2)
Salary Remaining :	0$
Guillaume Desbiens	100,000$ (2)
Salary Remaining :	0$
Jack Skille	94,500$ (1)
Salary Remaining :	0$
Clay Wilson	90,000$ (1)
Salary Remaining :	0$
Alexei Emelin	90,000$ (3)
Salary Remaining :	0$
Brandon McMillan	88,000$ (3)
Salary Remaining :	0$
Yannick Weber	84,600$ (2)
Salary Remaining :	0$
Yann Danis	80,000$ (3)
Salary Remaining :	0$
Mark Arcobello	62,500$ (2)
Salary Remaining :	0$
Aaron Gagnon	60,000$ (1)
Salary Remaining :	0$
Patrick McNeill	60,000$ (3)
Salary Remaining :	0$
Scott Timmins	59,000$ (2)
Salary Remaining :	0$
Richard Bachman	59,000$ (3)
Salary Remaining :	0$
Mattias Ritola	58,500$ (1)
Salary Remaining :	0$
Richard Clune	55,000$ (2)
Salary Remaining :	0$
Yannick Riendeau	50,000$ (3)
Salary Remaining :	0$
David Aebischer	50,000$ (3)
Salary Remaining :	0$
Krystofer Barch	50,000$ (3)
Salary Remaining :	0$
Matt Walker	50,000$ (3)
Salary Remaining :	0$
Peter Harrold	50,000$ (3)
Salary Remaining :	0$
Dany Masse	50,000$ (3)
Salary Remaining :	0$
Matt Pelech	50,000$ (3)
Salary Remaining :	0$
Bryan Helmer	50,000$ (3)
Salary Remaining :	0$
Stefan Legein	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	33
Salary Commitment
Year 10 : 3,261,600$
Year 11 : 1,464,600$
Year 12 : 827,000$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - 70$ - 6,171 - 88%
Level 2:	4000 - 40$ - 3,683 - 92%
Level 3:	4000 - 25$ - 3,611 - 90%
Level 4:	2000 - 11$ - 1,859 - 93%
Luxury :	1000 - 145$ - 918 - 92%
Total Capacity :	18000
Team Popularity :	85%
Income
Home Games Left	0
Average Attendance - %	16,241 - 90%
Average Income per Game	1,231,319$
Year to Date Revenue	50,484,071$
Expense
Pro Players Total Salaries	62,980,623$
Farm Players Total Salaries	1,637,500$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	55,402,456$
Farm Year To Date Expenses	2,016,409$
Pro Salary Cap To Date	61,041,232$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	1
Pro Expenses Per Days	594,265$
Pro Estimated Expenses	594,265$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,723$
Farm Estimated Expenses	0$
Estimated Season Expenses	594,265$
Estimated Season Salary Cap	61,624,386$
Estimate Under Maximum Salary Cap of 64,300,000$	2,675,614$
Estimate Over Minimum Salary Cap of 0$	61,624,386$
Current Bank Account	13,507,636$
Projected Bank Account	12,913,371$

Pro Players Salaries
Evgeni Malkin	7,375,000$ (4)
-Salary Remaining :	68,287$
Henrik Sedin	7,185,000$ (1)
-Salary Remaining :	66,528$
Henrik Zetterberg	6,595,000$ (5)
-Salary Remaining :	61,065$
Simon Gagne (Out of Payroll)	6,225,000$ (1)
-Salary Remaining :	57,639$
Paul Martin	5,000,000$ (1)
-Salary Remaining :	46,296$
Eric Brewer	4,700,000$ (5)
-Salary Remaining :	43,519$
Tomas Vokoun	4,250,000$ (3)
-Salary Remaining :	39,352$
Brad Stuart	3,600,000$ (2)
-Salary Remaining :	33,333$
Jamie Langenbrunner	2,725,000$ (1)
-Salary Remaining :	25,231$
Jason Blake	2,670,000$ (1)
-Salary Remaining :	24,722$
Trevor Daley	2,615,623$ (2)
-Salary Remaining :	24,219$
Tyler Seguin	2,170,000$ (1)
-Salary Remaining :	20,093$
Josh Harding	2,000,000$ (4)
-Salary Remaining :	18,519$
Kevin Shattenkirk	1,960,000$ (1)
-Salary Remaining :	18,148$
Hal Gill	1,750,000$ (4)
-Salary Remaining :	16,204$
Ryan Jones	1,725,000$ (4)
-Salary Remaining :	15,972$
Jannik Hansen	1,500,000$ (2)
-Salary Remaining :	13,889$
Torrey Mitchell	1,225,000$ (1)
-Salary Remaining :	11,343$
Tim Jackman	1,100,000$ (3)
-Salary Remaining :	10,185$
Andrew Murray	950,000$ (3)
-Salary Remaining :	8,796$
Scott Nichol	950,000$ (3)
-Salary Remaining :	8,796$
Chris Butler	935,000$ (3)
-Salary Remaining :	8,657$
Total Pro Players	22
Salary Commitment
Year 10 : 69,205,623$
Year 11 : 40,045,623$
Year 12 : 32,330,000$
Year 13 : 24,145,000$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$
Salary Cap with 1 Way Contract
Year 10 : 69,205,623$
Year 11 : 40,045,623$
Year 12 : 32,330,000$
Year 13 : 24,145,000$

Farm Players Salaries
Kent Huskins	110,000$ (3)
Salary Remaining :	0$
Brett Connolly	90,000$ (3)
Salary Remaining :	0$
David Warsofsky	87,500$ (3)
Salary Remaining :	0$
Gustav Nyquist	87,500$ (3)
Salary Remaining :	0$
Brian Sutherby	82,500$ (1)
Salary Remaining :	0$
Michael Zigomanis	82,500$ (2)
Salary Remaining :	0$
Graham Mink	65,000$ (3)
Salary Remaining :	0$
Alex Stalock	62,500$ (2)
Salary Remaining :	0$
Cody Almond	62,000$ (1)
Salary Remaining :	0$
Carson McMillan	56,500$ (1)
Salary Remaining :	0$
Arturs Kulda	51,500$ (3)
Salary Remaining :	0$
Travis Ehrhardt	50,000$ (3)
Salary Remaining :	0$
Ryan Lowery	50,000$ (3)
Salary Remaining :	0$
Anton Khudobin	50,000$ (2)
Salary Remaining :	0$
Niko Dimitrakos	50,000$ (3)
Salary Remaining :	0$
Triston Grant	50,000$ (1)
Salary Remaining :	0$
Darren Haydar	50,000$ (2)
Salary Remaining :	0$
Justin Johnson	50,000$ (1)
Salary Remaining :	0$
Jordan Owens	50,000$ (1)
Salary Remaining :	0$
Maxime Fortunus	50,000$ (2)
Salary Remaining :	0$
Zack FitzGerald	50,000$ (1)
Salary Remaining :	0$
Tyler Sloan	50,000$ (3)
Salary Remaining :	0$
Greg Scott	50,000$ (2)
Salary Remaining :	0$
Patrick Maroon	50,000$ (1)
Salary Remaining :	0$
Denis Hamel	50,000$ (2)
Salary Remaining :	0$
Nick Tuzzolino	50,000$ (1)
Salary Remaining :	0$
Bracken Kearns	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 10 : 1,637,500$
Year 11 : 1,136,500$
Year 12 : 691,500$
Year 13 : 0$
Salary Average Commitment
Year 10 : 0$
Year 11 : 0$
Year 12 : 0$
Year 13 : 0$

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 64,300,000$ Available Cap Space	Over Minimum of 0$	Pro Players	Farm Players	Total Players
Avalanche	11,986,878$	48,694,777$	15,605,223$	48,694,777$	23	28	51
Blackhawks	12,789,336$	57,507,733$	6,792,267$	57,507,733$	20	27	47
Blue Jackets	9,398,055$	38,881,574$	25,418,426$	38,881,574$	22	24	46
Blues	13,043,573$	63,270,577$	1,029,423$	63,270,577$	20	33	53
Bruins	11,625,859$	64,103,479$	196,521$	64,103,479$	20	29	49
Canadiens	11,412,297$	62,289,998$	2,010,002$	62,289,998$	22	34	56
Canucks	9,184,366$	56,396,821$	7,903,179$	56,396,821$	21	28	49
Capitals	13,384,499$	61,485,301$	2,814,699$	61,485,301$	22	30	52
Coyotes	9,448,131$	62,278,934$	2,021,066$	62,278,934$	21	36	57
Devils	11,749,970$	56,663,521$	7,636,479$	56,663,521$	21	30	51
Ducks	1,798,819$	53,340,012$	10,959,988$	53,340,012$	20	33	53
Flames	15,883,108$	60,500,532$	3,799,468$	60,500,532$	20	28	48
Flyers	4,842,326$	57,352,332$	6,947,668$	57,352,332$	24	27	51
Hurricanes	18,038,452$	47,260,659$	17,039,341$	47,260,659$	21	28	49
Islanders	6,159,094$	64,177,196$	122,804$	64,177,196$	22	37	59
Jets	7,599,997$	63,308,401$	991,599$	63,308,401$	21	27	48
Kings	15,481,708$	52,433,019$	11,866,981$	52,433,019$	22	29	51
Lightning	4,204,240$	55,297,043$	9,002,957$	55,297,043$	23	24	47
Maple Leafs	5,865,865$	59,549,859$	4,750,141$	59,549,859$	22	25	47
Oilers	9,684,026$	62,337,323$	1,962,677$	62,337,323$	22	29	51
Panthers	16,122,686$	53,845,152$	10,454,848$	53,845,152$	23	30	53
Penguins	1,961,218$	48,995,109$	15,304,891$	48,995,109$	20	25	45
Predators	-4,347,469$	54,962,504$	9,337,496$	54,962,504$	22	24	46
Rangers	6,453,620$	56,658,706$	7,641,294$	56,658,706$	22	29	51
Red Wings	14,391,398$	60,305,779$	3,994,221$	60,305,779$	23	26	49
Sabres	1,326,817$	57,665,185$	6,634,815$	57,665,185$	22	26	48
Senators	1,864,639$	49,566,582$	14,733,418$	49,566,582$	23	28	51
Sharks	8,008,785$	60,251,399$	4,048,601$	60,251,399$	23	27	50
Stars	17,415,669$	52,698,579$	11,601,421$	52,698,579$	21	33	54
Wild	13,507,636$	61,624,386$	2,675,614$	61,624,386$	22	27	49

Team Finance for Ligue d'Hockey Simulé

Update - 5 juin 2020 at 00:17

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 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 - %