LHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - 87$ - 6,955 - 99%
Level 2:	4000 - 65$ - 3,756 - 94%
Level 3:	4000 - 40$ - 3,591 - 90%
Level 4:	2000 - 28$ - 1,856 - 93%
Luxury :	1000 - 145$ - 999 - 100%
Total Capacity :	18000
Team Popularity :	109%
Income
Home Games Left	0
Average Attendance - %	17,158 - 95%
Average Income per Game	1,730,116$
Year to Date Revenue	70,934,774$
Expense
Pro Players Total Salaries	49,715,000$
Farm Players Total Salaries	2,167,583$
Coaches Total Salaries	1,350,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	53,425,377$
Farm Year To Date Expenses	3,037,621$
Pro Salary Cap To Date	52,429,850$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	408,252$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	24,335$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	52,429,850$
Estimate Under Maximum Salary Cap of 70,200,000$	17,770,150$
Estimate Over Minimum Salary Cap of 0$	52,429,850$
Current Bank Account	11,735,886$
Projected Bank Account	11,735,886$

Pro Players Salaries
Ed Jovanovski	6,500,000$ (2)
-Salary Remaining :	0$
Keith Ballard	4,700,000$ (2)
-Salary Remaining :	0$
Colby Armstrong	4,000,000$ (3)
-Salary Remaining :	0$
Mike Smith	3,900,000$ (2)
-Salary Remaining :	0$
Blake Wheeler	3,735,000$ (2)
-Salary Remaining :	0$
Matthew Lombardi	3,660,000$ (1)
-Salary Remaining :	0$
Matt Moulson	3,140,000$ (1)
-Salary Remaining :	0$
Joey MacDonald	2,600,000$ (1)
-Salary Remaining :	0$
Nick Foligno	2,325,000$ (3)
-Salary Remaining :	0$
Nick Bonino	2,150,000$ (4)
-Salary Remaining :	0$
Mark Letestu	1,700,000$ (4)
-Salary Remaining :	0$
Deryk Engelland	1,500,000$ (3)
-Salary Remaining :	0$
Mathieu Perreault	1,325,000$ (2)
-Salary Remaining :	0$
Kyle Wellwood	1,250,000$ (2)
-Salary Remaining :	0$
Cody Hodgson	1,130,000$ (1)
-Salary Remaining :	0$
Zenon Konopka	950,000$ (3)
-Salary Remaining :	0$
Robin Lehner	900,000$ (1)
-Salary Remaining :	0$
Peter Holland	900,000$ (1)
-Salary Remaining :	0$
Ty Wishart	900,000$ (3)
-Salary Remaining :	0$
T.J. Hensick	700,000$ (1)
-Salary Remaining :	0$
Jim Vandermeer	700,000$ (1)
-Salary Remaining :	0$
Paul Postma	550,000$ (2)
-Salary Remaining :	0$
Cody Goloubef	500,000$ (3)
-Salary Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 12 : 49,715,000$
Year 13 : 35,985,000$
Year 14 : 14,025,000$
Year 15 : 3,850,000$
Salary Average Commitment
Year 12 : 18,000,000$
Year 13 : 17,300,000$
Year 14 : 10,025,000$
Year 15 : 3,850,000$
Salary Cap with 1 Way Contract
Year 12 : 49,715,000$
Year 13 : 35,985,000$
Year 14 : 14,025,000$
Year 15 : 3,850,000$

Farm Players Salaries
Greg Nemisz	104,583$ (1)
Salary Remaining :	0$
Kyle Wilson	100,000$ (1)
Salary Remaining :	0$
Matt Carkner	98,000$ (1)
Salary Remaining :	0$
Calvin de Haan	90,000$ (1)
Salary Remaining :	0$
Cory Sarich	90,000$ (1)
Salary Remaining :	0$
Brett Clark	90,000$ (2)
Salary Remaining :	0$
Stefan Matteau	90,000$ (3)
Salary Remaining :	0$
Steve Quailer	87,500$ (2)
Salary Remaining :	0$
Brad Malone	87,500$ (3)
Salary Remaining :	0$
Akim Aliu	85,000$ (2)
Salary Remaining :	0$
Mike Carman	80,000$ (1)
Salary Remaining :	0$
Warren Peters	80,000$ (2)
Salary Remaining :	0$
Calvin Pickard	75,000$ (3)
Salary Remaining :	0$
Aaron Volpatti	75,000$ (1)
Salary Remaining :	0$
Martin St. Pierre	70,000$ (3)
Salary Remaining :	0$
Mike Santorelli	70,000$ (1)
Salary Remaining :	0$
Paul Carey	65,000$ (3)
Salary Remaining :	0$
Nathan Paetsch	60,000$ (3)
Salary Remaining :	0$
David Marshall	60,000$ (2)
Salary Remaining :	0$
Drew Schiestel	60,000$ (2)
Salary Remaining :	0$
Ben Wilson	50,000$ (2)
Salary Remaining :	0$
Eric Boulton	50,000$ (2)
Salary Remaining :	0$
Kent Patterson	50,000$ (1)
Salary Remaining :	0$
Matt Konan	50,000$ (3)
Salary Remaining :	0$
Nick Petrecki	50,000$ (3)
Salary Remaining :	0$
Andreas Lilja	50,000$ (3)
Salary Remaining :	0$
Brian O'Hanley	50,000$ (2)
Salary Remaining :	0$
Brandon Mashinter	50,000$ (2)
Salary Remaining :	0$
Hubert Labrie	50,000$ (2)
Salary Remaining :	0$
Brennan Evans	50,000$ (2)
Salary Remaining :	0$
Andrej Nestrasil	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	31
Salary Commitment
Year 12 : 2,167,583$
Year 13 : 1,410,000$
Year 14 : 597,500$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,270,000$
Year 13 : 925,000$
Year 14 : 200,000$
Year 15 : 0$

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - 90$ - 6,961 - 99%
Level 2:	4000 - 60$ - 3,977 - 99%
Level 3:	4000 - 30$ - 3,998 - 100%
Level 4:	2000 - 20$ - 2,000 - 100%
Luxury :	1000 - 200$ - 940 - 94%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,876 - 99%
Average Income per Game	1,439,266$
Year to Date Revenue	59,009,899$
Expense
Pro Players Total Salaries	49,650,000$
Farm Players Total Salaries	1,571,833$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	45,846,357$
Farm Year To Date Expenses	2,360,622$
Pro Salary Cap To Date	44,741,479$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	411,789$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,708$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	44,741,479$
Estimate Under Maximum Salary Cap of 70,200,000$	25,458,521$
Estimate Over Minimum Salary Cap of 0$	44,741,479$
Current Bank Account	21,311,768$
Projected Bank Account	21,311,768$

Pro Players Salaries
Jonathan Toews	5,800,000$ (1)
-Salary Remaining :	0$
Dion Phaneuf	5,050,000$ (1)
-Salary Remaining :	0$
Ray Emery	4,500,000$ (4)
-Salary Remaining :	0$
Jean-Sebastien Giguere	4,000,000$ (2)
-Salary Remaining :	0$
Johnny Oduya	3,500,000$ (2)
-Salary Remaining :	0$
Maxime Talbot	3,500,000$ (5)
-Salary Remaining :	0$
Rene Bourque	3,435,000$ (1)
-Salary Remaining :	0$
Chad Larose	3,000,000$ (3)
-Salary Remaining :	0$
Niklas Hjalmarsson	2,625,000$ (2)
-Salary Remaining :	0$
Andrew Alberts	2,300,000$ (1)
-Salary Remaining :	0$
Bryan Bickell	1,540,000$ (1)
-Salary Remaining :	0$
Wayne Simmonds	1,535,000$ (1)
-Salary Remaining :	0$
Daniel Carcillo	1,250,000$ (3)
-Salary Remaining :	0$
Danick Gauthier	1,000,000$ (3)
-Salary Remaining :	0$
Adam Pardy	965,000$ (1)
-Salary Remaining :	0$
Cody McCormick	950,000$ (1)
-Salary Remaining :	0$
Marcus Kruger	900,000$ (1)
-Salary Remaining :	0$
Brandon Saad	900,000$ (3)
-Salary Remaining :	0$
Brandon Bollig	750,000$ (1)
-Salary Remaining :	0$
Marcel Noebels	650,000$ (3)
-Salary Remaining :	0$
Michal Jordan	500,000$ (3)
-Salary Remaining :	0$
Julian Melchiori	500,000$ (3)
-Salary Remaining :	0$
Jody Shelley	500,000$ (1)
-Salary Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 12 : 49,650,000$
Year 13 : 25,925,000$
Year 14 : 15,800,000$
Year 15 : 8,000,000$
Salary Average Commitment
Year 12 : 25,100,000$
Year 13 : 14,250,000$
Year 14 : 6,750,000$
Year 15 : 3,500,000$
Salary Cap with 1 Way Contract
Year 12 : 49,650,000$
Year 13 : 25,925,000$
Year 14 : 15,800,000$
Year 15 : 8,000,000$

Farm Players Salaries
Jeff Drouin-Deslauriers	200,000$ (1)
Salary Remaining :	0$
Richard Petiot	150,000$ (1)
Salary Remaining :	0$
Ben Chiarot	61,833$ (1)
Salary Remaining :	0$
Terry Broadhurst	60,000$ (3)
Salary Remaining :	0$
Dillon Fournier	50,000$ (3)
Salary Remaining :	0$
Byron Froese	50,000$ (3)
Salary Remaining :	0$
Greg Amadio	50,000$ (1)
Salary Remaining :	0$
Marc-Olivier Vallerand	50,000$ (1)
Salary Remaining :	0$
Josh Hanson	50,000$ (3)
Salary Remaining :	0$
Derek Mathers	50,000$ (1)
Salary Remaining :	0$
Sam Carrick	50,000$ (3)
Salary Remaining :	0$
Raman Hrabarenka	50,000$ (3)
Salary Remaining :	0$
Graham Black	50,000$ (3)
Salary Remaining :	0$
Ben Johnson	50,000$ (3)
Salary Remaining :	0$
Adam Dennis	50,000$ (2)
Salary Remaining :	0$
Brent Henley	50,000$ (1)
Salary Remaining :	0$
Anthony Luciani	50,000$ (1)
Salary Remaining :	0$
Gary Steffes	50,000$ (1)
Salary Remaining :	0$
Kent Simpson	50,000$ (3)
Salary Remaining :	0$
Jean Bourbeau	50,000$ (1)
Salary Remaining :	0$
David Gilbert	50,000$ (2)
Salary Remaining :	0$
Brett Flemming	50,000$ (2)
Salary Remaining :	0$
Nick Eno	50,000$ (2)
Salary Remaining :	0$
Kirk MacDonald	50,000$ (1)
Salary Remaining :	0$
Harry Young	50,000$ (2)
Salary Remaining :	0$
Darren Archibald	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	26
Salary Commitment
Year 12 : 1,571,833$
Year 13 : 710,000$
Year 14 : 460,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 510,000$
Year 13 : 260,000$
Year 14 : 60,000$
Year 15 : 0$

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - 92$ - 6,972 - 100%
Level 2:	4000 - 62$ - 3,986 - 100%
Level 3:	4000 - 40$ - 3,999 - 100%
Level 4:	2000 - 26$ - 1,970 - 99%
Luxury :	1000 - 147$ - 1,000 - 100%
Total Capacity :	18000
Team Popularity :	107%
Income
Home Games Left	0
Average Attendance - %	17,927 - 100%
Average Income per Game	1,714,578$
Year to Date Revenue	70,297,688$
Expense
Pro Players Total Salaries	68,195,000$
Farm Players Total Salaries	2,113,250$
Coaches Total Salaries	2,050,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	68,064,327$
Farm Year To Date Expenses	2,715,162$
Pro Salary Cap To Date	66,652,913$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	565,813$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	22,284$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	66,652,913$
Estimate Under Maximum Salary Cap of 70,200,000$	3,547,087$
Estimate Over Minimum Salary Cap of 0$	66,652,913$
Current Bank Account	2,561,688$
Projected Bank Account	2,561,688$

Pro Players Salaries
Rich Peverley	8,500,000$ (4)
-Salary Remaining :	0$
Taylor Hall	6,350,000$ (1)
-Salary Remaining :	0$
Shawn Horcoff	6,250,000$ (2)
-Salary Remaining :	0$
Jarome Iginla	5,875,000$ (4)
-Salary Remaining :	0$
Sergei Bobrovsky	5,525,000$ (2)
-Salary Remaining :	0$
Ryan O'Reilly	3,725,000$ (3)
-Salary Remaining :	0$
Ales Hemsky	3,700,000$ (5)
-Salary Remaining :	0$
Mikael Samuelsson	3,550,000$ (3)
-Salary Remaining :	0$
Jay Bouwmeester	3,375,000$ (5)
-Salary Remaining :	0$
Jan Hejda	3,250,000$ (2)
-Salary Remaining :	0$
Filip Kuba	3,170,000$ (2)
-Salary Remaining :	0$
Ron Hainsey	2,600,000$ (1)
-Salary Remaining :	0$
Benoit Pouliot	2,025,000$ (4)
-Salary Remaining :	0$
Davis Drewiske	1,500,000$ (1)
-Salary Remaining :	0$
Jonas Gustavsson	1,500,000$ (1)
-Salary Remaining :	0$
David Schlemko	1,425,000$ (1)
-Salary Remaining :	0$
Corey Potter	1,325,000$ (1)
-Salary Remaining :	0$
Jerred Smithson	1,300,000$ (2)
-Salary Remaining :	0$
Zack Kassian	1,225,000$ (1)
-Salary Remaining :	0$
Matt Beleskey	1,075,000$ (1)
-Salary Remaining :	0$
Kris Newbury	950,000$ (3)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 68,195,000$
Year 13 : 51,195,000$
Year 14 : 31,700,000$
Year 15 : 23,475,000$
Salary Average Commitment
Year 12 : 48,950,000$
Year 13 : 36,275,000$
Year 14 : 23,200,000$
Year 15 : 14,975,000$
Salary Cap with 1 Way Contract
Year 12 : 68,195,000$
Year 13 : 51,195,000$
Year 14 : 31,700,000$
Year 15 : 23,475,000$

Farm Players Salaries
Daniil Tarasov	125,000$ (1)
Salary Remaining :	0$
Keith Aulie	95,000$ (2)
Salary Remaining :	0$
Ryan Craig	92,500$ (1)
Salary Remaining :	0$
Andy Andreoff	90,000$ (3)
Salary Remaining :	0$
Jamie Oleksiak	90,000$ (3)
Salary Remaining :	0$
Allen York	90,000$ (1)
Salary Remaining :	0$
Drayson Bowman	87,500$ (2)
Salary Remaining :	0$
Teemu Hartikainen	85,000$ (1)
Salary Remaining :	0$
Nicolas Deschamps	84,583$ (1)
Salary Remaining :	0$
Jake Dowell	80,000$ (3)
Salary Remaining :	0$
Jordan Nolan	75,000$ (2)
Salary Remaining :	0$
Riley Holzapfel	75,000$ (1)
Salary Remaining :	0$
Jason Akeson	72,500$ (3)
Salary Remaining :	0$
Jake Allen	70,000$ (3)
Salary Remaining :	0$
Pat Cannone	65,000$ (1)
Salary Remaining :	0$
Peter Mannino	65,000$ (3)
Salary Remaining :	0$
Eric Gelinas	57,500$ (3)
Salary Remaining :	0$
Marco Scandella	57,000$ (1)
Salary Remaining :	0$
Ondrej Palat	56,667$ (1)
Salary Remaining :	0$
Joey Sides	50,000$ (1)
Salary Remaining :	0$
Jack Downing	50,000$ (2)
Salary Remaining :	0$
Nick Holden	50,000$ (1)
Salary Remaining :	0$
Brad Mills	50,000$ (1)
Salary Remaining :	0$
Boris Valabik	50,000$ (1)
Salary Remaining :	0$
Brett Hextall	50,000$ (1)
Salary Remaining :	0$
Jesse Blacker	50,000$ (1)
Salary Remaining :	0$
Brett Ponich	50,000$ (1)
Salary Remaining :	0$
Tom Wandell	50,000$ (3)
Salary Remaining :	0$
Joey Martin	50,000$ (1)
Salary Remaining :	0$
Yann Sauve	50,000$ (1)
Salary Remaining :	0$
David Dziurzynski	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	31
Salary Commitment
Year 12 : 2,113,250$
Year 13 : 932,500$
Year 14 : 575,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,477,500$
Year 13 : 892,500$
Year 14 : 535,000$
Year 15 : 0$

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 75$ - 7,000 - 100%
Level 2:	4000 - 45$ - 4,000 - 100%
Level 3:	4000 - 30$ - 4,000 - 100%
Level 4:	2000 - 20$ - 2,000 - 100%
Luxury :	1000 - 170$ - 998 - 100%
Total Capacity :	18000
Team Popularity :	107%
Income
Home Games Left	0
Average Attendance - %	17,998 - 100%
Average Income per Game	1,541,557$
Year to Date Revenue	63,203,833$
Expense
Pro Players Total Salaries	62,955,000$
Farm Players Total Salaries	2,234,500$
Coaches Total Salaries	2,250,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	65,118,180$
Farm Year To Date Expenses	2,708,565$
Pro Salary Cap To Date	63,353,914$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	526,057$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	22,052$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	63,353,914$
Estimate Under Maximum Salary Cap of 70,200,000$	6,846,086$
Estimate Over Minimum Salary Cap of 0$	63,353,914$
Current Bank Account	17,450,792$
Projected Bank Account	17,450,792$

Pro Players Salaries
Pekka Rinne	7,425,000$ (5)
-Salary Remaining :	0$
Andy McDonald	7,150,000$ (3)
-Salary Remaining :	0$
Jussi Jokinen	4,800,000$ (4)
-Salary Remaining :	0$
David Backes	4,700,000$ (3)
-Salary Remaining :	0$
Simon Gagne	4,550,000$ (4)
-Salary Remaining :	0$
T.J. Oshie	4,410,000$ (2)
-Salary Remaining :	0$
Kevin Bieksa	4,000,000$ (1)
-Salary Remaining :	0$
Daniel Cleary	4,000,000$ (1)
-Salary Remaining :	0$
Lee Stempniak	3,175,000$ (5)
-Salary Remaining :	0$
Michal Handzus	2,870,000$ (4)
-Salary Remaining :	0$
Erik Johnson	2,775,000$ (3)
-Salary Remaining :	0$
Jochen Hecht	2,750,000$ (3)
-Salary Remaining :	0$
Nikita Nikitin	2,725,000$ (2)
-Salary Remaining :	0$
Radek Dvorak	2,000,000$ (2)
-Salary Remaining :	0$
Kyle Quincey	1,150,000$ (3)
-Salary Remaining :	0$
Jakub Kindl	1,000,000$ (1)
-Salary Remaining :	0$
Cory Emmerton	1,000,000$ (3)
-Salary Remaining :	0$
Ben Bishop	925,000$ (1)
-Salary Remaining :	0$
Vladimir Tarasenko	900,000$ (3)
-Salary Remaining :	0$
Tyson Strachan	650,000$ (2)
-Salary Remaining :	0$
Total Pro Players	20
Salary Commitment
Year 12 : 62,955,000$
Year 13 : 53,030,000$
Year 14 : 43,245,000$
Year 15 : 22,820,000$
Salary Average Commitment
Year 12 : 38,745,000$
Year 13 : 38,745,000$
Year 14 : 36,095,000$
Year 15 : 20,770,000$
Salary Cap with 1 Way Contract
Year 12 : 62,955,000$
Year 13 : 53,030,000$
Year 14 : 43,245,000$
Year 15 : 22,820,000$

Farm Players Salaries
Patrick Bordeleau	99,500$ (2)
Salary Remaining :	0$
Alex Chiasson	90,000$ (3)
Salary Remaining :	0$
Geoff Walker	90,000$ (1)
Salary Remaining :	0$
Drew MacIntyre	88,500$ (3)
Salary Remaining :	0$
Cade Fairchild	87,500$ (1)
Salary Remaining :	0$
Brett Lebda	87,500$ (2)
Salary Remaining :	0$
Kevin Clark	85,000$ (1)
Salary Remaining :	0$
Andrei Loktionov	85,000$ (3)
Salary Remaining :	0$
Mike McKenna	80,000$ (2)
Salary Remaining :	0$
Kyle Chipchura	77,500$ (2)
Salary Remaining :	0$
Sacha Guimond	75,000$ (3)
Salary Remaining :	0$
Nicholas Drazenovic	75,000$ (3)
Salary Remaining :	0$
Gabriel Beaupre	75,000$ (3)
Salary Remaining :	0$
Vincent Arseneau	72,500$ (3)
Salary Remaining :	0$
Steven Delisle	70,000$ (1)
Salary Remaining :	0$
Rod Pelley	70,000$ (2)
Salary Remaining :	0$
Ryan Reaves	70,000$ (3)
Salary Remaining :	0$
Chris Porter	70,000$ (1)
Salary Remaining :	0$
Trent Whitfield	67,500$ (1)
Salary Remaining :	0$
David Kolomatis	65,000$ (2)
Salary Remaining :	0$
Ryan Grimshaw	62,500$ (3)
Salary Remaining :	0$
Wade Megan	61,500$ (3)
Salary Remaining :	0$
Jace Coyle	60,000$ (1)
Salary Remaining :	0$
James Livingston	60,000$ (1)
Salary Remaining :	0$
Steven Seigo	60,000$ (3)
Salary Remaining :	0$
Marek Schwarz	50,000$ (2)
Salary Remaining :	0$
Joel Broda	50,000$ (2)
Salary Remaining :	0$
Jay Barriball	50,000$ (2)
Salary Remaining :	0$
Anthony Peluso	50,000$ (1)
Salary Remaining :	0$
Antoine Roussel	50,000$ (2)
Salary Remaining :	0$
Nathan Moon	50,000$ (1)
Salary Remaining :	0$
Brett Sonne	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	32
Salary Commitment
Year 12 : 2,234,500$
Year 13 : 1,544,500$
Year 14 : 815,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,522,000$
Year 13 : 1,454,500$
Year 14 : 725,000$
Year 15 : 0$

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7000 - 97$ - 6,868 - 98%
Level 2:	4000 - 68$ - 3,858 - 96%
Level 3:	4000 - 45$ - 3,795 - 95%
Level 4:	2000 - 29$ - 1,900 - 95%
Luxury :	1000 - 195$ - 957 - 96%
Total Capacity :	18000
Team Popularity :	112%
Income
Home Games Left	0
Average Attendance - %	17,378 - 97%
Average Income per Game	1,841,615$
Year to Date Revenue	75,506,234$
Expense
Pro Players Total Salaries	65,680,000$
Farm Players Total Salaries	2,087,700$
Coaches Total Salaries	1,950,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	67,454,719$
Farm Year To Date Expenses	2,779,181$
Pro Salary Cap To Date	66,194,607$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	544,146$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	22,481$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	66,194,607$
Estimate Under Maximum Salary Cap of 70,200,000$	4,005,393$
Estimate Over Minimum Salary Cap of 0$	66,194,607$
Current Bank Account	17,538,681$
Projected Bank Account	17,538,681$

Pro Players Salaries
Nicklas Backstrom	7,150,000$ (3)
-Salary Remaining :	0$
Martin St-Louis	6,260,000$ (2)
-Salary Remaining :	0$
Phil Kessel	6,000,000$ (1)
-Salary Remaining :	0$
Paul Martin	5,000,000$ (4)
-Salary Remaining :	0$
Steve Ott	5,000,000$ (4)
-Salary Remaining :	0$
Brian Campbell	4,795,000$ (2)
-Salary Remaining :	0$
Andrew Ladd	3,855,000$ (1)
-Salary Remaining :	0$
Zbynek Michalek	3,550,000$ (5)
-Salary Remaining :	0$
Carl Gunnarsson	3,400,000$ (2)
-Salary Remaining :	0$
Travis Zajac	3,375,000$ (5)
-Salary Remaining :	0$
Luke Schenn	3,370,000$ (1)
-Salary Remaining :	0$
Nikolai Kulemin	2,325,000$ (1)
-Salary Remaining :	0$
Andrew Cogliano	1,975,000$ (1)
-Salary Remaining :	0$
Ryan O'Byrne	1,800,000$ (2)
-Salary Remaining :	0$
James Reimer	1,400,000$ (2)
-Salary Remaining :	0$
Lars Eller	1,350,000$ (2)
-Salary Remaining :	0$
Johan Hedberg	1,300,000$ (1)
-Salary Remaining :	0$
Jay Beagle	1,275,000$ (3)
-Salary Remaining :	0$
Derek Mackenzie	1,000,000$ (2)
-Salary Remaining :	0$
Clayton Stoner	850,000$ (3)
-Salary Remaining :	0$
John Mitchell	650,000$ (1)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 65,680,000$
Year 13 : 46,205,000$
Year 14 : 26,200,000$
Year 15 : 16,925,000$
Salary Average Commitment
Year 12 : 41,675,000$
Year 13 : 33,350,000$
Year 14 : 26,200,000$
Year 15 : 16,925,000$
Salary Cap with 1 Way Contract
Year 12 : 65,680,000$
Year 13 : 46,205,000$
Year 14 : 26,200,000$
Year 15 : 16,925,000$

Farm Players Salaries
David Leggio	200,000$ (3)
Salary Remaining :	0$
Brad Winchester	170,000$ (3)
Salary Remaining :	0$
Brayden McNabb	90,000$ (1)
Salary Remaining :	0$
Sami Vatanen	90,000$ (2)
Salary Remaining :	0$
Matt Ellis	89,700$ (1)
Salary Remaining :	0$
Dylan Reese	80,000$ (2)
Salary Remaining :	0$
David Van der Gulik	80,000$ (1)
Salary Remaining :	0$
Dustin Tokarski	70,000$ (1)
Salary Remaining :	0$
Garrett Stafford	63,000$ (1)
Salary Remaining :	0$
Chris Bourque	55,000$ (1)
Salary Remaining :	0$
Joey Mormina	50,000$ (1)
Salary Remaining :	0$
Brett Gallant	50,000$ (3)
Salary Remaining :	0$
Jon Landry	50,000$ (1)
Salary Remaining :	0$
Taylor Vause	50,000$ (1)
Salary Remaining :	0$
Mike Hedden	50,000$ (1)
Salary Remaining :	0$
Kenndal McArdle	50,000$ (1)
Salary Remaining :	0$
Josh Green	50,000$ (1)
Salary Remaining :	0$
Rob Mignardi	50,000$ (1)
Salary Remaining :	0$
Nicolas Blanchard	50,000$ (1)
Salary Remaining :	0$
Ben Youds	50,000$ (1)
Salary Remaining :	0$
Ian Slater	50,000$ (3)
Salary Remaining :	0$
Daniel Maggio	50,000$ (3)
Salary Remaining :	0$
Antti Tyrvainen	50,000$ (3)
Salary Remaining :	0$
Cody Reichard	50,000$ (3)
Salary Remaining :	0$
Michael Liambas	50,000$ (3)
Salary Remaining :	0$
Kristians Pelss	50,000$ (3)
Salary Remaining :	0$
Michael Vernace	50,000$ (1)
Salary Remaining :	0$
Francis Pare	50,000$ (1)
Salary Remaining :	0$
Kevan Miller	50,000$ (1)
Salary Remaining :	0$
Brandon Segal	50,000$ (1)
Salary Remaining :	0$
Zack FitzGerald	50,000$ (3)
Salary Remaining :	0$
Eric Neilson	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	32
Salary Commitment
Year 12 : 2,087,700$
Year 13 : 990,000$
Year 14 : 820,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 970,000$
Year 13 : 900,000$
Year 14 : 820,000$
Year 15 : 0$

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	7000 - 90$ - 6,925 - 99%
Level 2:	4000 - 60$ - 3,939 - 98%
Level 3:	4000 - 40$ - 3,852 - 96%
Level 4:	2000 - 25$ - 1,958 - 98%
Luxury :	1000 - 195$ - 910 - 91%
Total Capacity :	18000
Team Popularity :	113%
Income
Home Games Left	0
Average Attendance - %	17,585 - 98%
Average Income per Game	1,841,322$
Year to Date Revenue	75,494,221$
Expense
Pro Players Total Salaries	70,275,000$
Farm Players Total Salaries	2,349,000$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	67,113,435$
Farm Year To Date Expenses	2,834,362$
Pro Salary Cap To Date	65,802,837$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	581,911$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	22,976$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	65,802,837$
Estimate Under Maximum Salary Cap of 70,200,000$	4,397,163$
Estimate Over Minimum Salary Cap of 0$	65,802,837$
Current Bank Account	8,440,047$
Projected Bank Account	8,440,047$

Pro Players Salaries
Brad Richards	8,100,000$ (1)
-Salary Remaining :	0$
Rick Nash	6,925,000$ (5)
-Salary Remaining :	0$
Patrick Sharp	6,600,000$ (3)
-Salary Remaining :	0$
Dan Boyle	6,500,000$ (4)
-Salary Remaining :	0$
Brent Burns	5,925,000$ (6)
-Salary Remaining :	0$
Tomas Plekanec	4,670,000$ (2)
-Salary Remaining :	0$
Victor Hedman	3,975,000$ (2)
-Salary Remaining :	0$
Joe Corvo	3,500,000$ (3)
-Salary Remaining :	0$
Marcus Johansson	3,350,000$ (4)
-Salary Remaining :	0$
Marc Methot	2,775,000$ (4)
-Salary Remaining :	0$
Derick Brassard	2,225,000$ (3)
-Salary Remaining :	0$
Andrew MacDonald	1,975,000$ (2)
-Salary Remaining :	0$
Mikkel Boedker	1,925,000$ (4)
-Salary Remaining :	0$
Paul Gaustad	1,850,000$ (4)
-Salary Remaining :	0$
Braden Holtby	1,800,000$ (4)
-Salary Remaining :	0$
Cody Eakin	1,600,000$ (2)
-Salary Remaining :	0$
Shawn Matthias	1,550,000$ (4)
-Salary Remaining :	0$
Evgeni Nabokov	1,500,000$ (2)
-Salary Remaining :	0$
Drew Miller	1,230,000$ (1)
-Salary Remaining :	0$
Jonathan Huberdeau	900,000$ (3)
-Salary Remaining :	0$
Shawn Thornton	750,000$ (2)
-Salary Remaining :	0$
Andre Benoit	650,000$ (2)
-Salary Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 12 : 70,275,000$
Year 13 : 60,945,000$
Year 14 : 45,825,000$
Year 15 : 32,600,000$
Salary Average Commitment
Year 12 : 48,625,000$
Year 13 : 48,625,000$
Year 14 : 38,825,000$
Year 15 : 32,600,000$
Salary Cap with 1 Way Contract
Year 12 : 70,275,000$
Year 13 : 60,945,000$
Year 14 : 45,825,000$
Year 15 : 32,600,000$

Farm Players Salaries
Colin McDonald	91,500$ (2)
Salary Remaining :	0$
Jay Pandolfo	91,500$ (2)
Salary Remaining :	0$
Jon Disalvatore	91,500$ (2)
Salary Remaining :	0$
Paul Bissonnette	90,000$ (3)
Salary Remaining :	0$
Spencer Machacek	90,000$ (3)
Salary Remaining :	0$
Danny DeKeyser	90,000$ (3)
Salary Remaining :	0$
Kevin Connauton	90,000$ (1)
Salary Remaining :	0$
Nick Bjugstad	90,000$ (3)
Salary Remaining :	0$
Thomas Pock	90,000$ (3)
Salary Remaining :	0$
Jakob Silfverberg	90,000$ (3)
Salary Remaining :	0$
Torey Krug	90,000$ (3)
Salary Remaining :	0$
Chris Thorburn	85,000$ (2)
Salary Remaining :	0$
Bill Thomas	80,000$ (2)
Salary Remaining :	0$
Chris Vande Velde	80,000$ (2)
Salary Remaining :	0$
Stephane Da Costa	80,000$ (1)
Salary Remaining :	0$
Mark Mancari	70,000$ (3)
Salary Remaining :	0$
Bryan Rodney	70,000$ (2)
Salary Remaining :	0$
Cedrick Desjardins	70,000$ (3)
Salary Remaining :	0$
Ben Maxwell	67,500$ (3)
Salary Remaining :	0$
Christian Hanson	65,000$ (2)
Salary Remaining :	0$
Brian Connelly	65,000$ (2)
Salary Remaining :	0$
Mark Barberio	62,000$ (1)
Salary Remaining :	0$
Chay Genoway	57,500$ (1)
Salary Remaining :	0$
Martin Jones	52,500$ (3)
Salary Remaining :	0$
Mike Sislo	50,000$ (1)
Salary Remaining :	0$
Mark Matheson	50,000$ (2)
Salary Remaining :	0$
Brad Staubitz	50,000$ (1)
Salary Remaining :	0$
Scott Howes	50,000$ (1)
Salary Remaining :	0$
Dustin Sylvester	50,000$ (1)
Salary Remaining :	0$
Hunter Tremblay	50,000$ (1)
Salary Remaining :	0$
Joe Whitney	50,000$ (1)
Salary Remaining :	0$
Evan Oberg	50,000$ (2)
Salary Remaining :	0$
Brian Lee	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	33
Salary Commitment
Year 12 : 2,349,000$
Year 13 : 1,759,500$
Year 14 : 940,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,497,000$
Year 13 : 1,497,000$
Year 14 : 677,500$
Year 15 : 0$

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7000 - 91$ - 6,844 - 98%
Level 2:	4000 - 60$ - 3,950 - 99%
Level 3:	4000 - 39$ - 3,918 - 98%
Level 4:	2000 - 28$ - 1,847 - 92%
Luxury :	1000 - 188$ - 957 - 96%
Total Capacity :	18000
Team Popularity :	112%
Income
Home Games Left	0
Average Attendance - %	17,517 - 97%
Average Income per Game	1,830,051$
Year to Date Revenue	75,032,106$
Expense
Pro Players Total Salaries	67,805,000$
Farm Players Total Salaries	2,381,500$
Coaches Total Salaries	2,375,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	67,130,195$
Farm Year To Date Expenses	3,266,968$
Pro Salary Cap To Date	65,466,770$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	564,675$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	25,052$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	65,466,770$
Estimate Under Maximum Salary Cap of 70,200,000$	4,733,230$
Estimate Over Minimum Salary Cap of 0$	65,466,770$
Current Bank Account	5,878,922$
Projected Bank Account	5,878,922$

Pro Players Salaries
Shea Weber	7,125,000$ (6)
-Salary Remaining :	0$
Francois Beauchemin	6,500,000$ (3)
-Salary Remaining :	0$
Joffrey Lupul	6,400,000$ (4)
-Salary Remaining :	0$
Bobby Ryan	5,960,000$ (2)
-Salary Remaining :	0$
Matt Cullen	5,500,000$ (1)
-Salary Remaining :	0$
Patrice Bergeron	5,425,000$ (5)
-Salary Remaining :	0$
Antti Niemi	4,350,000$ (2)
-Salary Remaining :	0$
Matt Greene	3,050,000$ (3)
-Salary Remaining :	0$
Mathieu Garon	2,700,000$ (3)
-Salary Remaining :	0$
James van Riemsdyk	2,525,000$ (2)
-Salary Remaining :	0$
Chris Stewart	2,375,000$ (2)
-Salary Remaining :	0$
Kyle Turris	2,075,000$ (3)
-Salary Remaining :	0$
John Erskine	2,000,000$ (1)
-Salary Remaining :	0$
Jay McClement	2,000,000$ (3)
-Salary Remaining :	0$
Matt Calvert	1,575,000$ (4)
-Salary Remaining :	0$
Matt D'Agostini	1,575,000$ (3)
-Salary Remaining :	0$
Adam Hall	1,500,000$ (1)
-Salary Remaining :	0$
Grant Clitsome	1,500,000$ (4)
-Salary Remaining :	0$
Cody Franson	1,100,000$ (1)
-Salary Remaining :	0$
Jeff Halpern	1,000,000$ (1)
-Salary Remaining :	0$
Michael Stone	845,000$ (1)
-Salary Remaining :	0$
Taylor Pyatt	725,000$ (3)
-Salary Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 12 : 67,805,000$
Year 13 : 55,860,000$
Year 14 : 40,650,000$
Year 15 : 22,025,000$
Salary Average Commitment
Year 12 : 29,400,000$
Year 13 : 28,400,000$
Year 14 : 28,400,000$
Year 15 : 22,025,000$
Salary Cap with 1 Way Contract
Year 12 : 67,805,000$
Year 13 : 55,860,000$
Year 14 : 40,650,000$
Year 15 : 22,025,000$

Farm Players Salaries
Anders Lindback	210,000$ (2)
Salary Remaining :	0$
Aaron Rome	150,000$ (3)
Salary Remaining :	0$
Michael Zigomanis	100,000$ (3)
Salary Remaining :	0$
Boyd Kane	100,000$ (1)
Salary Remaining :	0$
Chad Wiseman	95,000$ (3)
Salary Remaining :	0$
Derek Nesbitt	95,000$ (3)
Salary Remaining :	0$
Ryan Garbutt	95,000$ (2)
Salary Remaining :	0$
Jason Jaffray	92,500$ (2)
Salary Remaining :	0$
Dmitry Orlov	90,000$ (1)
Salary Remaining :	0$
Ryan Spooner	90,000$ (3)
Salary Remaining :	0$
Alexander Urbom	85,667$ (1)
Salary Remaining :	0$
Mike Mottau	85,000$ (1)
Salary Remaining :	0$
Alexei Ponikarovsky	75,000$ (3)
Salary Remaining :	0$
Ben Eager	72,500$ (1)
Salary Remaining :	0$
Paul Ranger	70,000$ (3)
Salary Remaining :	0$
Joe Colborne	70,000$ (3)
Salary Remaining :	0$
Colton Orr	62,500$ (3)
Salary Remaining :	0$
Mike Knuble	62,500$ (3)
Salary Remaining :	0$
Michael Bournival	60,000$ (3)
Salary Remaining :	0$
Jacob Lagace	55,833$ (1)
Salary Remaining :	0$
Victor Bartley	55,000$ (3)
Salary Remaining :	0$
Jayson Megna	55,000$ (3)
Salary Remaining :	0$
Nathan Lawson	55,000$ (2)
Salary Remaining :	0$
Chris Holt	50,000$ (3)
Salary Remaining :	0$
Stephen Schultz	50,000$ (1)
Salary Remaining :	0$
Justin Johnson	50,000$ (1)
Salary Remaining :	0$
Kevin Westgarth	50,000$ (2)
Salary Remaining :	0$
Brent Regner	50,000$ (2)
Salary Remaining :	0$
Anton Rodin	50,000$ (2)
Salary Remaining :	0$
Scott Campbell	50,000$ (1)
Salary Remaining :	0$
Carter Ashton	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	31
Salary Commitment
Year 12 : 2,381,500$
Year 13 : 1,742,500$
Year 14 : 1,090,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,477,500$
Year 13 : 1,327,500$
Year 14 : 885,000$
Year 15 : 0$

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7000 - 98$ - 6,232 - 89%
Level 2:	4000 - 64$ - 3,619 - 90%
Level 3:	4000 - 46$ - 3,197 - 80%
Level 4:	2000 - 32$ - 1,513 - 76%
Luxury :	1000 - 210$ - 809 - 81%
Total Capacity :	18000
Team Popularity :	107%
Income
Home Games Left	0
Average Attendance - %	15,370 - 85%
Average Income per Game	1,799,540$
Year to Date Revenue	73,781,151$
Expense
Pro Players Total Salaries	47,413,333$
Farm Players Total Salaries	2,057,056$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	57,602,086$
Farm Year To Date Expenses	2,432,894$
Pro Salary Cap To Date	56,789,072$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	393,604$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,621$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	56,789,072$
Estimate Under Maximum Salary Cap of 70,200,000$	13,410,928$
Estimate Over Minimum Salary Cap of 0$	56,789,072$
Current Bank Account	30,840,189$
Projected Bank Account	30,840,189$

Pro Players Salaries
Saku Koivu	5,750,000$ (2)
-Salary Remaining :	0$
Kris Versteeg	5,075,000$ (5)
-Salary Remaining :	0$
Martin Havlat	5,025,000$ (5)
-Salary Remaining :	0$
Johan Franzen	3,955,000$ (3)
-Salary Remaining :	0$
Brian Elliott	3,150,000$ (2)
-Salary Remaining :	0$
Scott Gomez	3,000,000$ (1)
-Salary Remaining :	0$
Marc-Edouard Vlasic	2,675,000$ (3)
-Salary Remaining :	0$
Drew Stafford	2,650,000$ (3)
-Salary Remaining :	0$
Joni Pitkanen	2,150,000$ (4)
-Salary Remaining :	0$
Curtis McElhinney	1,533,333$ (3)
-Salary Remaining :	0$
Philip Larsen	1,350,000$ (1)
-Salary Remaining :	0$
Wojtek Wolski	1,200,000$ (3)
-Salary Remaining :	0$
Kent Huskins	1,100,000$ (1)
-Salary Remaining :	0$
Steve Bernier	1,000,000$ (1)
-Salary Remaining :	0$
Jan Mursak	975,000$ (3)
-Salary Remaining :	0$
Reilly Smith	900,000$ (3)
-Salary Remaining :	0$
Jake Muzzin	900,000$ (3)
-Salary Remaining :	0$
Jimmy Hayes	875,000$ (1)
-Salary Remaining :	0$
Tim Brent	800,000$ (1)
-Salary Remaining :	0$
Dan Sexton	800,000$ (1)
-Salary Remaining :	0$
Ben Lovejoy	750,000$ (1)
-Salary Remaining :	0$
Riley Sheahan	650,000$ (3)
-Salary Remaining :	0$
Michael Chaput	600,000$ (3)
-Salary Remaining :	0$
Joe Finley	550,000$ (3)
-Salary Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 12 : 47,413,333$
Year 13 : 37,738,333$
Year 14 : 28,838,333$
Year 15 : 12,250,000$
Salary Average Commitment
Year 12 : 33,733,333$
Year 13 : 28,933,333$
Year 14 : 23,183,333$
Year 15 : 12,250,000$
Salary Cap with 1 Way Contract
Year 12 : 47,413,333$
Year 13 : 37,738,333$
Year 14 : 28,838,333$
Year 15 : 12,250,000$

Farm Players Salaries
Tim Connolly	320,000$ (3)
Salary Remaining :	0$
Michael Leighton	95,000$ (1)
Salary Remaining :	0$
Chris Kreider	90,000$ (3)
Salary Remaining :	0$
John Moore	90,000$ (1)
Salary Remaining :	0$
Devante Smith-Pelly	81,500$ (1)
Salary Remaining :	0$
Alex Kovalev	80,000$ (1)
Salary Remaining :	0$
Michael Sgarbossa	75,000$ (3)
Salary Remaining :	0$
Adam Payerl	70,000$ (1)
Salary Remaining :	0$
Nick Crawford	65,000$ (1)
Salary Remaining :	0$
Dallas Jackson	65,000$ (1)
Salary Remaining :	0$
Barry Almeida	60,000$ (1)
Salary Remaining :	0$
Steven Pinizzotto	60,000$ (3)
Salary Remaining :	0$
Darcy Hordichuk	55,556$ (1)
Salary Remaining :	0$
Barry Goers	50,000$ (2)
Salary Remaining :	0$
Brandon Kozun	50,000$ (2)
Salary Remaining :	0$
Brian O'Neill	50,000$ (1)
Salary Remaining :	0$
Blair Riley	50,000$ (2)
Salary Remaining :	0$
Cole Schneider	50,000$ (2)
Salary Remaining :	0$
Austin Wuthrich	50,000$ (3)
Salary Remaining :	0$
Daniel O'Regan	50,000$ (3)
Salary Remaining :	0$
Travis Ramsey	50,000$ (1)
Salary Remaining :	0$
Andrew Thomas	50,000$ (2)
Salary Remaining :	0$
Brandon Svendsen	50,000$ (1)
Salary Remaining :	0$
Joacim Eriksson	50,000$ (1)
Salary Remaining :	0$
Steve MacIntyre	50,000$ (1)
Salary Remaining :	0$
Barry Brust	50,000$ (1)
Salary Remaining :	0$
Joel Rechlicz	50,000$ (2)
Salary Remaining :	0$
Duncan Siemens	50,000$ (2)
Salary Remaining :	0$
Alex Theriau	50,000$ (2)
Salary Remaining :	0$
Aaron Ward	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	30
Salary Commitment
Year 12 : 2,057,056$
Year 13 : 1,095,000$
Year 14 : 645,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 890,000$
Year 13 : 350,000$
Year 14 : 100,000$
Year 15 : 0$

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	7000 - 90$ - 6,935 - 99%
Level 2:	4000 - 60$ - 3,908 - 98%
Level 3:	4000 - 40$ - 3,783 - 95%
Level 4:	2000 - 25$ - 1,972 - 99%
Luxury :	1000 - 195$ - 901 - 90%
Total Capacity :	18000
Team Popularity :	102%
Income
Home Games Left	0
Average Attendance - %	17,500 - 97%
Average Income per Game	1,725,284$
Year to Date Revenue	70,736,624$
Expense
Pro Players Total Salaries	43,630,000$
Farm Players Total Salaries	2,472,500$
Coaches Total Salaries	2,350,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	50,856,003$
Farm Year To Date Expenses	3,333,939$
Pro Salary Cap To Date	49,293,415$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	367,317$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	26,391$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	49,293,415$
Estimate Under Maximum Salary Cap of 70,200,000$	20,906,585$
Estimate Over Minimum Salary Cap of 0$	49,293,415$
Current Bank Account	23,224,366$
Projected Bank Account	23,224,366$

Pro Players Salaries
David Booth	5,000,000$ (3)
-Salary Remaining :	0$
Sergei Gonchar	5,000,000$ (3)
-Salary Remaining :	0$
Jaromir Jagr	5,000,000$ (2)
-Salary Remaining :	0$
Mikhail Grabovski	4,235,000$ (1)
-Salary Remaining :	0$
Cam Ward	4,050,000$ (5)
-Salary Remaining :	0$
Dainius Zubrus	2,650,000$ (3)
-Salary Remaining :	0$
Aaron Johnson	2,500,000$ (2)
-Salary Remaining :	0$
Keith Aucoin	2,100,000$ (2)
-Salary Remaining :	0$
Colin Wilson	2,100,000$ (4)
-Salary Remaining :	0$
Anton Babchuk	1,790,000$ (1)
-Salary Remaining :	0$
Bruno Gervais	1,500,000$ (2)
-Salary Remaining :	0$
Jared Cowen	1,400,000$ (3)
-Salary Remaining :	0$
Craig Smith	1,275,000$ (3)
-Salary Remaining :	0$
Peter Mueller	1,200,000$ (2)
-Salary Remaining :	0$
Ryan White	905,000$ (1)
-Salary Remaining :	0$
Al Montoya	775,000$ (2)
-Salary Remaining :	0$
Harri Pesonen	600,000$ (1)
-Salary Remaining :	0$
Nate Guenin	550,000$ (1)
-Salary Remaining :	0$
Tim Sestito	500,000$ (1)
-Salary Remaining :	0$
Curt Gogol	500,000$ (1)
-Salary Remaining :	0$
Total Pro Players	20
Salary Commitment
Year 12 : 43,630,000$
Year 13 : 34,550,000$
Year 14 : 21,475,000$
Year 15 : 6,150,000$
Salary Average Commitment
Year 12 : 32,325,000$
Year 13 : 31,725,000$
Year 14 : 20,750,000$
Year 15 : 5,425,000$
Salary Cap with 1 Way Contract
Year 12 : 43,630,000$
Year 13 : 34,550,000$
Year 14 : 21,475,000$
Year 15 : 6,150,000$

Farm Players Salaries
Ryan Potulny	200,000$ (1)
Salary Remaining :	0$
Jonathan Cheechoo	160,000$ (1)
Salary Remaining :	0$
Marc-Andre Gragnani	120,000$ (1)
Salary Remaining :	0$
Luke Adam	90,000$ (2)
Salary Remaining :	0$
Emerson Etem	90,000$ (3)
Salary Remaining :	0$
Patrick Holland	90,000$ (2)
Salary Remaining :	0$
Colby Robak	87,500$ (1)
Salary Remaining :	0$
Cam Atkinson	87,500$ (1)
Salary Remaining :	0$
Kevin Poulin	75,000$ (2)
Salary Remaining :	0$
Philippe Dupuis	75,000$ (3)
Salary Remaining :	0$
Andre Bouvet-Morrissette	60,000$ (3)
Salary Remaining :	0$
Andrew Crescenzi	60,000$ (3)
Salary Remaining :	0$
Antoine Corbin	60,000$ (3)
Salary Remaining :	0$
Tyler Brown	60,000$ (3)
Salary Remaining :	0$
Mark Mitera	60,000$ (2)
Salary Remaining :	0$
Alex Berry	60,000$ (3)
Salary Remaining :	0$
Greg Pateryn	60,000$ (3)
Salary Remaining :	0$
Norm Ezekiel	60,000$ (1)
Salary Remaining :	0$
Kenny Reiter	60,000$ (3)
Salary Remaining :	0$
Mat Clark	60,000$ (1)
Salary Remaining :	0$
Frederik Andersen	60,000$ (3)
Salary Remaining :	0$
Yanni Gourde	60,000$ (3)
Salary Remaining :	0$
Scott Sabourin	60,000$ (2)
Salary Remaining :	0$
Kenton Miller	60,000$ (2)
Salary Remaining :	0$
Daniel Bang	60,000$ (1)
Salary Remaining :	0$
Austin Fyten	60,000$ (3)
Salary Remaining :	0$
Greg Scott	60,000$ (3)
Salary Remaining :	0$
Josh Caron	60,000$ (1)
Salary Remaining :	0$
David Laliberte	60,000$ (3)
Salary Remaining :	0$
Frederic St. Denis	57,500$ (1)
Salary Remaining :	0$
Charles Landry	50,000$ (1)
Salary Remaining :	0$
Stefan Chaput	50,000$ (1)
Salary Remaining :	0$
Matt Anderson	50,000$ (1)
Salary Remaining :	0$
Justin Falk	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	34
Salary Commitment
Year 12 : 2,472,500$
Year 13 : 1,320,000$
Year 14 : 885,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,310,000$
Year 13 : 1,070,000$
Year 14 : 725,000$
Year 15 : 0$

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - 80$ - 7,000 - 100%
Level 2:	4000 - 50$ - 4,000 - 100%
Level 3:	4000 - 30$ - 4,000 - 100%
Level 4:	2000 - 15$ - 2,000 - 100%
Luxury :	1000 - 175$ - 983 - 98%
Total Capacity :	18000
Team Popularity :	109%
Income
Home Games Left	0
Average Attendance - %	17,983 - 100%
Average Income per Game	1,612,147$
Year to Date Revenue	66,098,039$
Expense
Pro Players Total Salaries	52,005,000$
Farm Players Total Salaries	1,721,500$
Coaches Total Salaries	1,300,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	54,809,882$
Farm Year To Date Expenses	2,113,691$
Pro Salary Cap To Date	53,935,096$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	429,309$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,915$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	53,935,096$
Estimate Under Maximum Salary Cap of 70,200,000$	16,264,904$
Estimate Over Minimum Salary Cap of 0$	53,935,096$
Current Bank Account	15,603,154$
Projected Bank Account	15,603,154$

Pro Players Salaries
Ray Whitney	7,050,000$ (4)
-Salary Remaining :	0$
Zach Parise	6,850,000$ (4)
-Salary Remaining :	0$
Erik Karlsson	6,450,000$ (1)
-Salary Remaining :	0$
Dany Heatley	4,775,000$ (6)
-Salary Remaining :	0$
Chris Kunitz	4,015,000$ (4)
-Salary Remaining :	0$
Martin Brodeur	4,000,000$ (1)
-Salary Remaining :	0$
John-Michael Liles	3,750,000$ (4)
-Salary Remaining :	0$
Adam Henrique (Out of Payroll)	3,375,000$ (5)
-Salary Remaining :	0$
Tyler Ennis	2,385,000$ (2)
-Salary Remaining :	0$
Andrew Ference	2,255,000$ (3)
-Salary Remaining :	0$
Vernon Fiddler	2,050,000$ (2)
-Salary Remaining :	0$
Devan Dubnyk	1,950,000$ (2)
-Salary Remaining :	0$
Alexander Burmistrov	1,100,000$ (1)
-Salary Remaining :	0$
Jonas Brodin	900,000$ (3)
-Salary Remaining :	0$
Mikael Granlund	900,000$ (3)
-Salary Remaining :	0$
Adam Larsson	900,000$ (3)
-Salary Remaining :	0$
Matt Halischuk	850,000$ (3)
-Salary Remaining :	0$
Roman Horak	750,000$ (3)
-Salary Remaining :	0$
Mark Fayne	575,000$ (1)
-Salary Remaining :	0$
Mike Kostka	500,000$ (2)
-Salary Remaining :	0$
Total Pro Players	20
Salary Commitment
Year 12 : 55,380,000$
Year 13 : 43,255,000$
Year 14 : 36,370,000$
Year 15 : 29,815,000$
Salary Average Commitment
Year 12 : 18,155,000$
Year 13 : 18,155,000$
Year 14 : 17,655,000$
Year 15 : 11,900,000$
Salary Cap with 1 Way Contract
Year 12 : 55,380,000$
Year 13 : 43,255,000$
Year 14 : 36,370,000$
Year 15 : 29,815,000$

Farm Players Salaries
Mike Commodore	125,000$ (2)
Salary Remaining :	0$
J.T. Miller	90,000$ (3)
Salary Remaining :	0$
Ryan Ellis	90,000$ (1)
Salary Remaining :	0$
Evgeny Grachev	81,500$ (1)
Salary Remaining :	0$
Jeff Frazee	67,500$ (3)
Salary Remaining :	0$
Aaron Palushaj	67,500$ (2)
Salary Remaining :	0$
Linden Vey	50,000$ (2)
Salary Remaining :	0$
Shayne Wiebe	50,000$ (2)
Salary Remaining :	0$
Shawn Szydlowski	50,000$ (2)
Salary Remaining :	0$
Stefan Schneider	50,000$ (1)
Salary Remaining :	0$
Mark Borowiecki	50,000$ (2)
Salary Remaining :	0$
Eric Lampe	50,000$ (1)
Salary Remaining :	0$
Matthew Corrente	50,000$ (1)
Salary Remaining :	0$
Cameron Gaunce	50,000$ (3)
Salary Remaining :	0$
Corbin McPherson	50,000$ (3)
Salary Remaining :	0$
David Wohlberg	50,000$ (1)
Salary Remaining :	0$
Sam Klassen	50,000$ (2)
Salary Remaining :	0$
Shane Harper	50,000$ (2)
Salary Remaining :	0$
Erick Lizon	50,000$ (1)
Salary Remaining :	0$
Dean Ouellet	50,000$ (1)
Salary Remaining :	0$
Jack Campbell	50,000$ (1)
Salary Remaining :	0$
Scott Pitt	50,000$ (1)
Salary Remaining :	0$
Tim Miller	50,000$ (1)
Salary Remaining :	0$
David Rutherford	50,000$ (1)
Salary Remaining :	0$
Benoit Mondou	50,000$ (2)
Salary Remaining :	0$
Adam Clendening	50,000$ (2)
Salary Remaining :	0$
Lukas Flueler	50,000$ (2)
Salary Remaining :	0$
David Eddy	50,000$ (1)
Salary Remaining :	0$
Daniel Tetrault	50,000$ (1)
Salary Remaining :	0$
Chris Huxley	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	30
Salary Commitment
Year 12 : 1,721,500$
Year 13 : 900,000$
Year 14 : 257,500$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,310,000$
Year 13 : 760,000$
Year 14 : 217,500$
Year 15 : 0$

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7000 - 88$ - 6,982 - 100%
Level 2:	4000 - 60$ - 3,924 - 98%
Level 3:	4000 - 40$ - 3,885 - 97%
Level 4:	2000 - 26$ - 1,907 - 95%
Luxury :	1000 - 160$ - 997 - 100%
Total Capacity :	18000
Team Popularity :	108%
Income
Home Games Left	0
Average Attendance - %	17,695 - 98%
Average Income per Game	1,761,105$
Year to Date Revenue	72,205,305$
Expense
Pro Players Total Salaries	67,055,000$
Farm Players Total Salaries	2,260,000$
Coaches Total Salaries	2,350,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	65,727,597$
Farm Year To Date Expenses	3,149,889$
Pro Salary Cap To Date	64,683,701$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	553,293$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	25,081$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	64,683,701$
Estimate Under Maximum Salary Cap of 70,200,000$	5,516,299$
Estimate Over Minimum Salary Cap of 0$	64,683,701$
Current Bank Account	7,579,036$
Projected Bank Account	7,579,036$

Pro Players Salaries
Chris Phillips	6,000,000$ (3)
-Salary Remaining :	0$
Trevor Daley	5,500,000$ (4)
-Salary Remaining :	0$
Niklas Kronwall	5,385,000$ (2)
-Salary Remaining :	0$
Tomas Fleischmann	4,800,000$ (6)
-Salary Remaining :	0$
Stephen Weiss	4,525,000$ (5)
-Salary Remaining :	0$
Tyler Myers	4,490,000$ (2)
-Salary Remaining :	0$
Shane Doan	4,140,000$ (2)
-Salary Remaining :	0$
Mike Fisher	3,825,000$ (4)
-Salary Remaining :	0$
Alex Tanguay	3,810,000$ (3)
-Salary Remaining :	0$
Evander Kane	3,550,000$ (2)
-Salary Remaining :	0$
Tuukka Rask	3,275,000$ (2)
-Salary Remaining :	0$
Marc-Andre Bergeron	3,025,000$ (3)
-Salary Remaining :	0$
Michal Rozsival	3,000,000$ (1)
-Salary Remaining :	0$
Troy Brouwer	2,505,000$ (1)
-Salary Remaining :	0$
David Steckel	2,500,000$ (2)
-Salary Remaining :	0$
Nate Thompson	2,350,000$ (1)
-Salary Remaining :	0$
Brenden Dillon	1,275,000$ (1)
-Salary Remaining :	0$
Brayden Schenn	900,000$ (1)
-Salary Remaining :	0$
Troy Bodie	875,000$ (3)
-Salary Remaining :	0$
Cody McLeod	700,000$ (1)
-Salary Remaining :	0$
Mark Dekanich	625,000$ (3)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 67,055,000$
Year 13 : 56,325,000$
Year 14 : 32,985,000$
Year 15 : 18,650,000$
Salary Average Commitment
Year 12 : 36,125,000$
Year 13 : 32,500,000$
Year 14 : 23,175,000$
Year 15 : 18,650,000$
Salary Cap with 1 Way Contract
Year 12 : 67,055,000$
Year 13 : 56,325,000$
Year 14 : 32,985,000$
Year 15 : 18,650,000$

Farm Players Salaries
Scottie Upshall	400,000$ (1)
Salary Remaining :	0$
Andrew Bodnarchuk	165,000$ (3)
Salary Remaining :	0$
Tim Wallace	126,500$ (1)
Salary Remaining :	0$
Kurtis Foster	125,000$ (1)
Salary Remaining :	0$
Brock Nelson	90,000$ (2)
Salary Remaining :	0$
Harri Sateri	87,500$ (1)
Salary Remaining :	0$
Aaron Ness	87,500$ (1)
Salary Remaining :	0$
Carl Klingberg	87,000$ (1)
Salary Remaining :	0$
Colin Fraser	85,000$ (2)
Salary Remaining :	0$
Justin Florek	80,000$ (1)
Salary Remaining :	0$
Anders Lee	70,000$ (3)
Salary Remaining :	0$
Joey Tenute	70,000$ (1)
Salary Remaining :	0$
Riley Brace	70,000$ (1)
Salary Remaining :	0$
Nick Tarnasky	70,000$ (1)
Salary Remaining :	0$
Juuso Puustinen	66,000$ (1)
Salary Remaining :	0$
Derek Grant	60,500$ (1)
Salary Remaining :	0$
Triston Grant	60,000$ (1)
Salary Remaining :	0$
Brad Hunt	57,500$ (1)
Salary Remaining :	0$
Dan Taylor	52,500$ (1)
Salary Remaining :	0$
Colten Teubert	50,000$ (1)
Salary Remaining :	0$
Brandon Maxwell	50,000$ (3)
Salary Remaining :	0$
Alex Biega	50,000$ (3)
Salary Remaining :	0$
Brian Strait	50,000$ (2)
Salary Remaining :	0$
David Shields	50,000$ (2)
Salary Remaining :	0$
Nathan McIver	50,000$ (1)
Salary Remaining :	0$
Colby Cohen	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	26
Salary Commitment
Year 12 : 2,260,000$
Year 13 : 660,000$
Year 14 : 335,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 872,500$
Year 13 : 450,000$
Year 14 : 215,000$
Year 15 : 0$

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7000 - 120$ - 5,276 - 75%
Level 2:	4000 - 80$ - 2,995 - 75%
Level 3:	4000 - 50$ - 3,062 - 77%
Level 4:	2000 - 35$ - 1,441 - 72%
Luxury :	1000 - 180$ - 965 - 96%
Total Capacity :	18000
Team Popularity :	111%
Income
Home Games Left	0
Average Attendance - %	13,739 - 76%
Average Income per Game	1,862,305$
Year to Date Revenue	76,354,499$
Expense
Pro Players Total Salaries	70,985,000$
Farm Players Total Salaries	1,877,500$
Coaches Total Salaries	1,450,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	70,809,882$
Farm Year To Date Expenses	2,468,867$
Pro Salary Cap To Date	69,902,574$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	584,431$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	19,577$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	69,902,574$
Estimate Under Maximum Salary Cap of 70,200,000$	297,426$
Estimate Over Minimum Salary Cap of 0$	69,902,574$
Current Bank Account	13,012,372$
Projected Bank Account	13,012,372$

Pro Players Salaries
Alex Ovechkin	9,000,000$ (4)
-Salary Remaining :	0$
Dustin Byfuglien	6,675,000$ (4)
-Salary Remaining :	0$
Claude Giroux	5,925,000$ (1)
-Salary Remaining :	0$
Kris Letang	5,355,000$ (4)
-Salary Remaining :	0$
Derek Roy	4,750,000$ (5)
-Salary Remaining :	0$
Nathan Horton	4,585,000$ (3)
-Salary Remaining :	0$
Jonas Hiller	4,400,000$ (6)
-Salary Remaining :	0$
Ryan Suter	4,380,000$ (3)
-Salary Remaining :	0$
Tom Gilbert	4,120,000$ (6)
-Salary Remaining :	0$
Matt Read	3,200,000$ (5)
-Salary Remaining :	0$
Joel Ward	3,120,000$ (5)
-Salary Remaining :	0$
Antti Miettinen	2,100,000$ (3)
-Salary Remaining :	0$
Semyon Varlamov	2,050,000$ (2)
-Salary Remaining :	0$
Henrik Tallinder	2,000,000$ (2)
-Salary Remaining :	0$
Marek Zidlicky	1,900,000$ (4)
-Salary Remaining :	0$
Sean Couturier	1,575,000$ (1)
-Salary Remaining :	0$
Jamie Langenbrunner	1,200,000$ (2)
-Salary Remaining :	0$
Chris Conner	1,100,000$ (2)
-Salary Remaining :	0$
Eric Nystrom	1,000,000$ (1)
-Salary Remaining :	0$
Adrian Aucoin	950,000$ (3)
-Salary Remaining :	0$
Jeff Taffe	800,000$ (3)
-Salary Remaining :	0$
Tomas Kaberle	800,000$ (3)
-Salary Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 12 : 70,985,000$
Year 13 : 62,485,000$
Year 14 : 56,135,000$
Year 15 : 42,520,000$
Salary Average Commitment
Year 12 : 45,090,000$
Year 13 : 39,165,000$
Year 14 : 32,815,000$
Year 15 : 28,165,000$
Salary Cap with 1 Way Contract
Year 12 : 70,985,000$
Year 13 : 62,485,000$
Year 14 : 56,135,000$
Year 15 : 42,520,000$

Farm Players Salaries
Ryan Russell	160,000$ (1)
Salary Remaining :	0$
Matt Kassian	140,000$ (1)
Salary Remaining :	0$
Matthew Pistilli	95,000$ (3)
Salary Remaining :	0$
Brandon Yip	95,000$ (3)
Salary Remaining :	0$
Mike Angelidis	95,000$ (2)
Salary Remaining :	0$
Tom Poti	95,000$ (3)
Salary Remaining :	0$
Cameron Talbot	90,000$ (2)
Salary Remaining :	0$
Andrew Hotham	60,000$ (3)
Salary Remaining :	0$
Rob Madore	60,000$ (3)
Salary Remaining :	0$
Luke Glendening	60,000$ (3)
Salary Remaining :	0$
Bobby Farnham	60,000$ (3)
Salary Remaining :	0$
Jared Gomes	60,000$ (3)
Salary Remaining :	0$
Logan Pyett	57,500$ (3)
Salary Remaining :	0$
Dan Kelly	50,000$ (2)
Salary Remaining :	0$
Trent Daavettila	50,000$ (1)
Salary Remaining :	0$
Chris Breen	50,000$ (2)
Salary Remaining :	0$
Brian Sutherby	50,000$ (2)
Salary Remaining :	0$
Michael Davies	50,000$ (2)
Salary Remaining :	0$
Jason King	50,000$ (2)
Salary Remaining :	0$
Eric Baier	50,000$ (2)
Salary Remaining :	0$
Tanner House	50,000$ (1)
Salary Remaining :	0$
Nathan Longpre	50,000$ (2)
Salary Remaining :	0$
Joe Callahan	50,000$ (2)
Salary Remaining :	0$
Tyler McNeely	50,000$ (1)
Salary Remaining :	0$
T.J. Syner	50,000$ (1)
Salary Remaining :	0$
Sean Dolan	50,000$ (2)
Salary Remaining :	0$
Evan Brophey	50,000$ (2)
Salary Remaining :	0$
Justin Dowling	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 12 : 1,877,500$
Year 13 : 1,377,500$
Year 14 : 642,500$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,877,500$
Year 13 : 1,377,500$
Year 14 : 642,500$
Year 15 : 0$

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7000 - 105$ - 5,631 - 80%
Level 2:	4000 - 90$ - 2,539 - 63%
Level 3:	4000 - 60$ - 2,451 - 61%
Level 4:	2000 - 35$ - 1,316 - 66%
Luxury :	1000 - 195$ - 853 - 85%
Total Capacity :	18000
Team Popularity :	103%
Income
Home Games Left	0
Average Attendance - %	12,790 - 71%
Average Income per Game	1,757,083$
Year to Date Revenue	72,040,421$
Expense
Pro Players Total Salaries	60,485,000$
Farm Players Total Salaries	1,612,000$
Coaches Total Salaries	3,485,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	62,613,444$
Farm Year To Date Expenses	2,648,701$
Pro Salary Cap To Date	60,083,027$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	512,154$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,863$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	60,083,027$
Estimate Under Maximum Salary Cap of 70,200,000$	10,116,973$
Estimate Over Minimum Salary Cap of 0$	60,083,027$
Current Bank Account	10,528,857$
Projected Bank Account	10,528,857$

Pro Players Salaries
Daniel Briere	5,960,000$ (1)
-Salary Remaining :	0$
Bryan Allen	4,800,000$ (4)
-Salary Remaining :	0$
Christian Ehrhoff	4,655,000$ (2)
-Salary Remaining :	0$
Tim Gleason	4,600,000$ (4)
-Salary Remaining :	0$
Alexander Steen	4,350,000$ (6)
-Salary Remaining :	0$
R.J. Umberger	4,000,000$ (3)
-Salary Remaining :	0$
Ryan Malone	3,700,000$ (3)
-Salary Remaining :	0$
Gabriel Landeskog	3,550,000$ (5)
-Salary Remaining :	0$
Chris Kelly	3,200,000$ (4)
-Salary Remaining :	0$
Carlo Colaiacovo	3,100,000$ (2)
-Salary Remaining :	0$
Michael Grabner	2,875,000$ (2)
-Salary Remaining :	0$
Braydon Coburn (Out of Payroll)	2,725,000$ (4)
-Salary Remaining :	0$
Andy Greene	2,525,000$ (1)
-Salary Remaining :	0$
Dave Bolland	2,495,000$ (2)
-Salary Remaining :	0$
Jaroslav Halak	2,400,000$ (4)
-Salary Remaining :	0$
Kyle Okposo	2,175,000$ (3)
-Salary Remaining :	0$
Jordin Tootoo	1,500,000$ (3)
-Salary Remaining :	0$
Daniel Paille	1,000,000$ (2)
-Salary Remaining :	0$
Drew Shore	900,000$ (2)
-Salary Remaining :	0$
Nazem Kadri	775,000$ (1)
-Salary Remaining :	0$
Jared Boll	750,000$ (2)
-Salary Remaining :	0$
Mike Murphy	675,000$ (2)
-Salary Remaining :	0$
Eric Gryba	500,000$ (1)
-Salary Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 12 : 63,210,000$
Year 13 : 53,450,000$
Year 14 : 37,000,000$
Year 15 : 25,625,000$
Salary Average Commitment
Year 12 : 38,050,000$
Year 13 : 37,550,000$
Year 14 : 32,200,000$
Year 15 : 20,825,000$
Salary Cap with 1 Way Contract
Year 12 : 63,210,000$
Year 13 : 53,450,000$
Year 14 : 37,000,000$
Year 15 : 25,625,000$

Farm Players Salaries
Pierre-Cedric Labrie	90,000$ (1)
Salary Remaining :	0$
Kyle Beach	77,000$ (1)
Salary Remaining :	0$
Derek Joslin	70,000$ (1)
Salary Remaining :	0$
Zack Stortini	70,000$ (1)
Salary Remaining :	0$
Philipp Grubauer	65,000$ (3)
Salary Remaining :	0$
Kelly Zajac	65,000$ (3)
Salary Remaining :	0$
Drew Bagnall	60,000$ (2)
Salary Remaining :	0$
Robert Czarnik	55,000$ (2)
Salary Remaining :	0$
Vinny Saponari	55,000$ (2)
Salary Remaining :	0$
Brian McGrattan	55,000$ (2)
Salary Remaining :	0$
Andy Bohmbach	50,000$ (1)
Salary Remaining :	0$
Stephen Johns	50,000$ (3)
Salary Remaining :	0$
Karl Stollery	50,000$ (2)
Salary Remaining :	0$
Ryan Bourque	50,000$ (3)
Salary Remaining :	0$
Taylor Ellington	50,000$ (3)
Salary Remaining :	0$
Ethan Werek	50,000$ (3)
Salary Remaining :	0$
Chris Brown	50,000$ (3)
Salary Remaining :	0$
Brandon DeFazio	50,000$ (2)
Salary Remaining :	0$
Mark Alt	50,000$ (3)
Salary Remaining :	0$
Kris Foucault	50,000$ (3)
Salary Remaining :	0$
Dalton Smith	50,000$ (2)
Salary Remaining :	0$
Taylor Chorney	50,000$ (2)
Salary Remaining :	0$
C.J. Severyn	50,000$ (2)
Salary Remaining :	0$
Brody Sutter	50,000$ (2)
Salary Remaining :	0$
Andrew Carroll	50,000$ (1)
Salary Remaining :	0$
Marc Cantin	50,000$ (2)
Salary Remaining :	0$
Mark Louis	50,000$ (2)
Salary Remaining :	0$
Austin Levi	50,000$ (2)
Salary Remaining :	0$
Jordan Pearce	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 12 : 1,612,000$
Year 13 : 1,205,000$
Year 14 : 530,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 840,000$
Year 13 : 740,000$
Year 14 : 165,000$
Year 15 : 0$

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7000 - 80$ - 7,000 - 100%
Level 2:	4000 - 51$ - 4,000 - 100%
Level 3:	4000 - 25$ - 4,000 - 100%
Level 4:	2000 - 13$ - 2,000 - 100%
Luxury :	1000 - 171$ - 999 - 100%
Total Capacity :	18000
Team Popularity :	108%
Income
Home Games Left	0
Average Attendance - %	17,999 - 100%
Average Income per Game	1,580,617$
Year to Date Revenue	64,805,279$
Expense
Pro Players Total Salaries	65,198,332$
Farm Players Total Salaries	1,437,417$
Coaches Total Salaries	1,700,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	56,586,521$
Farm Year To Date Expenses	2,064,678$
Pro Salary Cap To Date	55,376,774$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	539,824$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,624$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	55,376,774$
Estimate Under Maximum Salary Cap of 70,200,000$	14,823,226$
Estimate Over Minimum Salary Cap of 0$	55,376,774$
Current Bank Account	20,926,981$
Projected Bank Account	20,926,981$

Pro Players Salaries
Corey Perry	7,450,000$ (6)
-Salary Remaining :	0$
Henrik Sedin	7,400,000$ (4)
-Salary Remaining :	0$
Ilya Kovalchuk	7,250,000$ (5)
-Salary Remaining :	0$
Alex Goligoski	4,500,000$ (6)
-Salary Remaining :	0$
Milan Michalek	4,025,000$ (5)
-Salary Remaining :	0$
Ryan Nugent-Hopkins	4,000,000$ (6)
-Salary Remaining :	0$
Dan Girardi	3,845,000$ (2)
-Salary Remaining :	0$
Slava Voynov	3,000,000$ (4)
-Salary Remaining :	0$
Steve Mason	2,850,000$ (1)
-Salary Remaining :	0$
Radim Vrbata	2,710,000$ (1)
-Salary Remaining :	0$
Marcel Goc	2,700,000$ (3)
-Salary Remaining :	0$
Mark Stuart	2,500,000$ (3)
-Salary Remaining :	0$
Jason Chimera	2,200,000$ (2)
-Salary Remaining :	0$
Cam Fowler	2,020,000$ (2)
-Salary Remaining :	0$
Magnus Paajarvi	1,800,000$ (3)
-Salary Remaining :	0$
Bobby Butler	1,100,000$ (1)
-Salary Remaining :	0$
Ryan Hamilton	999,999$ (1)
-Salary Remaining :	0$
Dougie Hamilton	900,000$ (3)
-Salary Remaining :	0$
Viktor Fasth	900,000$ (3)
-Salary Remaining :	0$
Ryan Johansen	900,000$ (1)
-Salary Remaining :	0$
Jason Zucker	833,333$ (2)
-Salary Remaining :	0$
Thomas Hickey	750,000$ (1)
-Salary Remaining :	0$
Andrew Shaw	565,000$ (1)
-Salary Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 12 : 65,198,332$
Year 13 : 55,323,333$
Year 14 : 46,425,000$
Year 15 : 37,625,000$
Salary Average Commitment
Year 12 : 51,174,999$
Year 13 : 47,325,000$
Year 14 : 45,125,000$
Year 15 : 37,625,000$
Salary Cap with 1 Way Contract
Year 12 : 65,198,332$
Year 13 : 55,323,333$
Year 14 : 46,425,000$
Year 15 : 37,625,000$

Farm Players Salaries
Matt Hackett	90,000$ (1)
Salary Remaining :	0$
Taylor Beck	88,667$ (1)
Salary Remaining :	0$
Shawn Lalonde	75,000$ (2)
Salary Remaining :	0$
Dana Tyrell	70,000$ (3)
Salary Remaining :	0$
Justin Krueger	60,000$ (1)
Salary Remaining :	0$
Blake Parlett	53,750$ (1)
Salary Remaining :	0$
Mattias Lindstrom	50,000$ (3)
Salary Remaining :	0$
Matt Kennedy	50,000$ (1)
Salary Remaining :	0$
Mike Montgomery	50,000$ (1)
Salary Remaining :	0$
Greg McKegg	50,000$ (3)
Salary Remaining :	0$
Tyler Pitlick	50,000$ (3)
Salary Remaining :	0$
Cameron Abney	50,000$ (2)
Salary Remaining :	0$
Michael Paliotta	50,000$ (3)
Salary Remaining :	0$
Linus Arnesson	50,000$ (3)
Salary Remaining :	0$
Rob O'Gara	50,000$ (3)
Salary Remaining :	0$
Marc Hagel	50,000$ (1)
Salary Remaining :	0$
Kyle Hagel	50,000$ (1)
Salary Remaining :	0$
Matt Marquardt	50,000$ (1)
Salary Remaining :	0$
Scott Arnold	50,000$ (1)
Salary Remaining :	0$
Matt Tassone	50,000$ (1)
Salary Remaining :	0$
Carter Bancks	50,000$ (2)
Salary Remaining :	0$
Leland Irving	50,000$ (2)
Salary Remaining :	0$
Nick Tuzzolino	50,000$ (1)
Salary Remaining :	0$
Willie Coetzee	50,000$ (2)
Salary Remaining :	0$
Troy Rutkowski	50,000$ (2)
Salary Remaining :	0$
Brendan Gaunce	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	26
Salary Commitment
Year 12 : 1,437,417$
Year 13 : 745,000$
Year 14 : 370,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 745,000$
Year 13 : 345,000$
Year 14 : 70,000$
Year 15 : 0$

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Coliseum
Level 1:	7000 - 100$ - 6,509 - 93%
Level 2:	4000 - 75$ - 3,615 - 90%
Level 3:	4000 - 45$ - 3,498 - 87%
Level 4:	2000 - 30$ - 1,712 - 86%
Luxury :	1000 - 215$ - 898 - 90%
Total Capacity :	18000
Team Popularity :	114%
Income
Home Games Left	0
Average Attendance - %	16,233 - 90%
Average Income per Game	1,934,202$
Year to Date Revenue	79,302,293$
Expense
Pro Players Total Salaries	73,910,000$
Farm Players Total Salaries	2,109,000$
Coaches Total Salaries	2,850,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	70,225,449$
Farm Year To Date Expenses	2,652,823$
Pro Salary Cap To Date	67,805,923$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	620,407$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,637$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	67,805,923$
Estimate Under Maximum Salary Cap of 70,200,000$	2,394,077$
Estimate Over Minimum Salary Cap of 0$	67,805,923$
Current Bank Account	8,608,145$
Projected Bank Account	8,608,145$

Pro Players Salaries
Joe Thornton	7,675,000$ (5)
-Salary Remaining :	0$
Duncan Keith	7,210,000$ (1)
-Salary Remaining :	0$
Patrick Marleau	6,795,000$ (2)
-Salary Remaining :	0$
Thomas Vanek	6,640,000$ (4)
-Salary Remaining :	0$
Mikko Koivu	6,475,000$ (6)
-Salary Remaining :	0$
Patrick Kane	6,000,000$ (5)
-Salary Remaining :	0$
Marc-Andre Fleury	5,025,000$ (5)
-Salary Remaining :	0$
Jakub Voracek	4,250,000$ (3)
-Salary Remaining :	0$
John Carlson	3,960,000$ (1)
-Salary Remaining :	0$
Valtteri Filppula	3,700,000$ (4)
-Salary Remaining :	0$
Jason Garrison	3,180,000$ (3)
-Salary Remaining :	0$
Nikolai Khabibulin	2,600,000$ (2)
-Salary Remaining :	0$
Cal Clutterbuck	2,150,000$ (3)
-Salary Remaining :	0$
Matt Frattin	1,250,000$ (2)
-Salary Remaining :	0$
Kevin Porter	1,000,000$ (1)
-Salary Remaining :	0$
Cory Conacher	900,000$ (1)
-Salary Remaining :	0$
Damien Brunner	900,000$ (3)
-Salary Remaining :	0$
Lennart Petrell	900,000$ (3)
-Salary Remaining :	0$
Justin Faulk	900,000$ (1)
-Salary Remaining :	0$
Justin Schultz	900,000$ (2)
-Salary Remaining :	0$
Mark Fistric	850,000$ (1)
-Salary Remaining :	0$
Patrick Kaleta	650,000$ (1)
-Salary Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 12 : 73,910,000$
Year 13 : 58,440,000$
Year 14 : 46,895,000$
Year 15 : 35,515,000$
Salary Average Commitment
Year 12 : 40,775,000$
Year 13 : 39,275,000$
Year 14 : 36,675,000$
Year 15 : 28,875,000$
Salary Cap with 1 Way Contract
Year 12 : 73,910,000$
Year 13 : 58,440,000$
Year 14 : 46,895,000$
Year 15 : 35,515,000$

Farm Players Salaries
Ryan Wilson	180,000$ (3)
Salary Remaining :	0$
Lane MacDermid	92,500$ (2)
Salary Remaining :	0$
Adam Cracknell	91,500$ (2)
Salary Remaining :	0$
Tyler Johnson	90,000$ (2)
Salary Remaining :	0$
Nino Niederreiter	90,000$ (1)
Salary Remaining :	0$
Sena Acolatse	90,000$ (2)
Salary Remaining :	0$
Casey Cizikas	90,000$ (1)
Salary Remaining :	0$
David Ullstrom	89,000$ (1)
Salary Remaining :	0$
Mark Pysyk	87,500$ (3)
Salary Remaining :	0$
Rick Dipietro	85,000$ (1)
Salary Remaining :	0$
Brendan Mikkelson	81,000$ (2)
Salary Remaining :	0$
Cameron Schilling	75,000$ (3)
Salary Remaining :	0$
Kyle Jean	75,000$ (3)
Salary Remaining :	0$
Anders Nilsson	70,000$ (3)
Salary Remaining :	0$
Jussi Rynnas	70,000$ (3)
Salary Remaining :	0$
Dale Weise	65,000$ (3)
Salary Remaining :	0$
J.T. Brown	65,000$ (3)
Salary Remaining :	0$
Nate Prosser	65,000$ (1)
Salary Remaining :	0$
Kyle Flanagan	65,000$ (2)
Salary Remaining :	0$
Matt Bartkowski	65,000$ (3)
Salary Remaining :	0$
Casey Wellman	65,000$ (3)
Salary Remaining :	0$
Patrice Cormier	55,000$ (1)
Salary Remaining :	0$
Brandon Manning	55,000$ (3)
Salary Remaining :	0$
Brian Lashoff	52,500$ (3)
Salary Remaining :	0$
Tom Sestito	50,000$ (1)
Salary Remaining :	0$
Morgan Ellis	50,000$ (3)
Salary Remaining :	0$
Ryan Stanton	50,000$ (3)
Salary Remaining :	0$
Keith Kinkaid	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 12 : 2,109,000$
Year 13 : 1,585,000$
Year 14 : 1,075,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,025,000$
Year 13 : 960,000$
Year 14 : 630,000$
Year 15 : 0$

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	7000 - 91$ - 6,902 - 99%
Level 2:	4000 - 59$ - 3,991 - 100%
Level 3:	4000 - 40$ - 3,903 - 98%
Level 4:	2000 - 27$ - 1,923 - 96%
Luxury :	1000 - 183$ - 971 - 97%
Total Capacity :	18000
Team Popularity :	112%
Income
Home Games Left	0
Average Attendance - %	17,690 - 98%
Average Income per Game	1,828,328$
Year to Date Revenue	74,961,464$
Expense
Pro Players Total Salaries	57,725,000$
Farm Players Total Salaries	2,049,833$
Coaches Total Salaries	2,000,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	60,486,625$
Farm Year To Date Expenses	2,604,098$
Pro Salary Cap To Date	58,974,440$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	481,504$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,563$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	58,974,440$
Estimate Under Maximum Salary Cap of 70,200,000$	11,225,560$
Estimate Over Minimum Salary Cap of 0$	58,974,440$
Current Bank Account	31,277,126$
Projected Bank Account	31,277,126$

Pro Players Salaries
Jason Spezza	6,925,000$ (3)
-Salary Remaining :	0$
Roberto Luongo	5,550,000$ (1)
-Salary Remaining :	0$
Keith Yandle	5,500,000$ (1)
-Salary Remaining :	0$
PA Parenteau	5,400,000$ (4)
-Salary Remaining :	0$
Dustin Brown	3,975,000$ (5)
-Salary Remaining :	0$
Brooks Laich	3,625,000$ (4)
-Salary Remaining :	0$
Dennis Seidenberg	3,090,000$ (2)
-Salary Remaining :	0$
Zach Bogosian	3,000,000$ (5)
-Salary Remaining :	0$
Matt Duchene	2,935,000$ (2)
-Salary Remaining :	0$
Bryan Little	2,500,000$ (3)
-Salary Remaining :	0$
Jordan Eberle	2,450,000$ (1)
-Salary Remaining :	0$
Sheldon Souray	2,400,000$ (3)
-Salary Remaining :	0$
Jamie McBain (Out of Payroll)	2,075,000$ (2)
-Salary Remaining :	0$
Boyd Gordon	2,000,000$ (1)
-Salary Remaining :	0$
Oliver Ekman-Larsson	1,500,000$ (1)
-Salary Remaining :	0$
Matt Martin	1,500,000$ (2)
-Salary Remaining :	0$
Adam Burish	1,450,000$ (1)
-Salary Remaining :	0$
Michal Neuvirth	1,300,000$ (1)
-Salary Remaining :	0$
T.J. Galiardi	1,250,000$ (1)
-Salary Remaining :	0$
Alex Killorn	875,000$ (3)
-Salary Remaining :	0$
David Cousineau	500,000$ (3)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 59,800,000$
Year 13 : 38,800,000$
Year 14 : 29,200,000$
Year 15 : 16,000,000$
Salary Average Commitment
Year 12 : 27,600,000$
Year 13 : 22,900,000$
Year 14 : 21,400,000$
Year 15 : 16,000,000$
Salary Cap with 1 Way Contract
Year 12 : 59,800,000$
Year 13 : 38,800,000$
Year 14 : 29,200,000$
Year 15 : 16,000,000$

Farm Players Salaries
Mitchell Heard	150,000$ (4)
Salary Remaining :	0$
Andrew Agozzino	150,000$ (4)
Salary Remaining :	0$
Matt Fraser	122,000$ (1)
Salary Remaining :	0$
Chad Billins	99,000$ (3)
Salary Remaining :	0$
Benn Ferriero	95,000$ (2)
Salary Remaining :	0$
Zach Hamill	90,500$ (1)
Salary Remaining :	0$
Petr Mrazek	90,000$ (3)
Salary Remaining :	0$
Tyson Barrie	90,000$ (1)
Salary Remaining :	0$
Tomas Vincour	80,000$ (1)
Salary Remaining :	0$
Michael Latta	77,333$ (1)
Salary Remaining :	0$
Andrew Gordon	75,000$ (3)
Salary Remaining :	0$
Lane Scheidl	75,000$ (2)
Salary Remaining :	0$
Mike Connolly	72,500$ (2)
Salary Remaining :	0$
Fredrik Claesson	70,000$ (2)
Salary Remaining :	0$
Corey Tropp	70,000$ (2)
Salary Remaining :	0$
Brett Sutter	62,500$ (3)
Salary Remaining :	0$
Frederick Roy	60,000$ (1)
Salary Remaining :	0$
Ian Cole	57,500$ (2)
Salary Remaining :	0$
Steven Kampfer	57,500$ (3)
Salary Remaining :	0$
Zac Rinaldo	52,500$ (1)
Salary Remaining :	0$
Scott Munroe	52,500$ (1)
Salary Remaining :	0$
Julien Brouillette	51,000$ (1)
Salary Remaining :	0$
Maxime Legault	50,000$ (3)
Salary Remaining :	0$
Kelsey Tessier	50,000$ (1)
Salary Remaining :	0$
Dylan Yeo	50,000$ (1)
Salary Remaining :	0$
Will Acton	50,000$ (1)
Salary Remaining :	0$
Matt Taormina	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 12 : 2,049,833$
Year 13 : 1,174,000$
Year 14 : 734,000$
Year 15 : 300,000$
Salary Average Commitment
Year 12 : 1,295,000$
Year 13 : 1,084,000$
Year 14 : 644,000$
Year 15 : 300,000$

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - 86$ - 6,928 - 99%
Level 2:	4000 - 55$ - 3,988 - 100%
Level 3:	4000 - 29$ - 3,999 - 100%
Level 4:	2000 - 18$ - 2,000 - 100%
Luxury :	1000 - 160$ - 1,000 - 100%
Total Capacity :	18000
Team Popularity :	108%
Income
Home Games Left	0
Average Attendance - %	17,915 - 100%
Average Income per Game	1,679,370$
Year to Date Revenue	68,854,157$
Expense
Pro Players Total Salaries	62,930,000$
Farm Players Total Salaries	2,098,500$
Coaches Total Salaries	2,800,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	66,331,936$
Farm Year To Date Expenses	2,934,908$
Pro Salary Cap To Date	64,315,695$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	527,886$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	23,375$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	64,315,695$
Estimate Under Maximum Salary Cap of 70,200,000$	5,884,305$
Estimate Over Minimum Salary Cap of 0$	64,315,695$
Current Bank Account	39,701,986$
Projected Bank Account	39,701,986$

Pro Players Salaries
Anze Kopitar	7,265,000$ (3)
-Salary Remaining :	0$
Jonathan Quick	6,250,000$ (4)
-Salary Remaining :	0$
Michael Ryder	6,000,000$ (5)
-Salary Remaining :	0$
Jordan Leopold	5,500,000$ (4)
-Salary Remaining :	0$
Michael Del Zotto	5,355,000$ (2)
-Salary Remaining :	0$
Mark Giordano	4,765,000$ (3)
-Salary Remaining :	0$
Jiri Hudler	3,775,000$ (5)
-Salary Remaining :	0$
Justin Williams	3,395,000$ (1)
-Salary Remaining :	0$
Ryane Clowe	3,375,000$ (4)
-Salary Remaining :	0$
Douglas Murray	3,000,000$ (2)
-Salary Remaining :	0$
Daniel Winnik	2,525,000$ (2)
-Salary Remaining :	0$
Tyler Bozak	2,025,000$ (1)
-Salary Remaining :	0$
Kyle Brodziak	1,900,000$ (4)
-Salary Remaining :	0$
Chuck Kobasew	1,800,000$ (2)
-Salary Remaining :	0$
Colin Greening	1,625,000$ (3)
-Salary Remaining :	0$
Nick Spaling	1,275,000$ (2)
-Salary Remaining :	0$
Brian Flynn	900,000$ (3)
-Salary Remaining :	0$
Alec Martinez	850,000$ (3)
-Salary Remaining :	0$
Justin Peters	750,000$ (2)
-Salary Remaining :	0$
Steve Oleksy	600,000$ (1)
-Salary Remaining :	0$
Total Pro Players	20
Salary Commitment
Year 12 : 62,930,000$
Year 13 : 56,910,000$
Year 14 : 42,205,000$
Year 15 : 26,800,000$
Salary Average Commitment
Year 12 : 25,200,000$
Year 13 : 22,575,000$
Year 14 : 18,025,000$
Year 15 : 15,050,000$
Salary Cap with 1 Way Contract
Year 12 : 62,930,000$
Year 13 : 56,910,000$
Year 14 : 42,205,000$
Year 15 : 26,800,000$

Farm Players Salaries
Adam McQuaid	261,500$ (2)
Salary Remaining :	0$
Brian Boucher	200,000$ (2)
Salary Remaining :	0$
Jeff Schultz	151,000$ (1)
Salary Remaining :	0$
Brendan Shinnimin	90,000$ (2)
Salary Remaining :	0$
Dwight King	87,500$ (2)
Salary Remaining :	0$
Tyler Toffoli	87,500$ (3)
Salary Remaining :	0$
Patrick Rissmiller	85,000$ (2)
Salary Remaining :	0$
Scott Parse	85,000$ (2)
Salary Remaining :	0$
Jeremy Morin	74,500$ (1)
Salary Remaining :	0$
Cullen Eddy	60,000$ (1)
Salary Remaining :	0$
Andrew Rowe	60,000$ (1)
Salary Remaining :	0$
Daniel Bang	60,000$ (3)
Salary Remaining :	0$
Derek Whitmore	60,000$ (1)
Salary Remaining :	0$
Jared Nightingale	60,000$ (1)
Salary Remaining :	0$
Evan Rankin	60,000$ (1)
Salary Remaining :	0$
Nick Schaus	60,000$ (1)
Salary Remaining :	0$
Tommi Kivisto	56,500$ (2)
Salary Remaining :	0$
Morgan Reilly	50,000$ (2)
Salary Remaining :	0$
Curtis McKenzie	50,000$ (3)
Salary Remaining :	0$
Andy Chiodo	50,000$ (1)
Salary Remaining :	0$
Chris Tanev	50,000$ (2)
Salary Remaining :	0$
Bryce Lampman	50,000$ (3)
Salary Remaining :	0$
Joe Sova	50,000$ (3)
Salary Remaining :	0$
Jeff Prough	50,000$ (3)
Salary Remaining :	0$
Jerome Flaake	50,000$ (3)
Salary Remaining :	0$
Kirill Kabanov	50,000$ (3)
Salary Remaining :	0$
Aaron Bogosian	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 12 : 2,098,500$
Year 13 : 1,413,000$
Year 14 : 447,500$
Year 15 : 0$
Salary Average Commitment
Year 12 : 967,500$
Year 13 : 557,500$
Year 14 : 50,000$
Year 15 : 0$

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - 85$ - 6,942 - 99%
Level 2:	4000 - 50$ - 4,000 - 100%
Level 3:	4000 - 30$ - 3,998 - 100%
Level 4:	2000 - 20$ - 1,997 - 100%
Luxury :	1000 - 120$ - 1,000 - 100%
Total Capacity :	18000
Team Popularity :	107%
Income
Home Games Left	0
Average Attendance - %	17,936 - 100%
Average Income per Game	1,594,132$
Year to Date Revenue	65,359,402$
Expense
Pro Players Total Salaries	60,585,000$
Farm Players Total Salaries	2,265,000$
Coaches Total Salaries	2,100,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	63,483,287$
Farm Year To Date Expenses	3,132,858$
Pro Salary Cap To Date	62,276,003$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	502,724$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	25,121$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	62,276,003$
Estimate Under Maximum Salary Cap of 70,200,000$	7,923,997$
Estimate Over Minimum Salary Cap of 0$	62,276,003$
Current Bank Account	-848,043$
Projected Bank Account	-848,043$

Pro Players Salaries
Kimmo Timonen	11,500,000$ (4)
-Salary Remaining :	0$
Ryan Miller	6,400,000$ (4)
-Salary Remaining :	0$
Alexander Edler	5,000,000$ (1)
-Salary Remaining :	0$
Michael Cammalleri	4,580,000$ (1)
-Salary Remaining :	0$
James Wisniewski	4,420,000$ (3)
-Salary Remaining :	0$
Alexandre Burrows	3,975,000$ (4)
-Salary Remaining :	0$
David Legwand	3,950,000$ (3)
-Salary Remaining :	0$
Brandon Dubinsky (Out of Payroll)	3,725,000$ (2)
-Salary Remaining :	0$
Mark Fraser	2,750,000$ (1)
-Salary Remaining :	0$
Lauri Korpikoski	2,550,000$ (2)
-Salary Remaining :	0$
Sergei Kostitsyn	2,280,000$ (2)
-Salary Remaining :	0$
Derek Morris	2,000,000$ (2)
-Salary Remaining :	0$
Brian Boyle	1,900,000$ (1)
-Salary Remaining :	0$
Andrej Sekera	1,530,000$ (1)
-Salary Remaining :	0$
Gabriel Bourque	1,400,000$ (2)
-Salary Remaining :	0$
Justin Abdelkader	1,275,000$ (3)
-Salary Remaining :	0$
Stu Bickel	1,050,000$ (1)
-Salary Remaining :	0$
Derek Dorsett	1,000,000$ (2)
-Salary Remaining :	0$
Jacob Markstrom	850,000$ (1)
-Salary Remaining :	0$
Peter Regin	775,000$ (2)
-Salary Remaining :	0$
Kyle Palmieri	750,000$ (1)
-Salary Remaining :	0$
Matt Irwin	650,000$ (1)
-Salary Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 12 : 64,310,000$
Year 13 : 45,250,000$
Year 14 : 31,520,000$
Year 15 : 21,875,000$
Salary Average Commitment
Year 12 : 28,100,000$
Year 13 : 18,650,000$
Year 14 : 9,200,000$
Year 15 : 3,975,000$
Salary Cap with 1 Way Contract
Year 12 : 64,310,000$
Year 13 : 45,250,000$
Year 14 : 31,520,000$
Year 15 : 21,875,000$

Farm Players Salaries
Steve Montador	165,000$ (1)
Salary Remaining :	0$
Joel Chouinard	95,000$ (3)
Salary Remaining :	0$
Nick Palmieri	90,000$ (2)
Salary Remaining :	0$
Ben Holmstrom	85,000$ (1)
Salary Remaining :	0$
Cody Wild	85,000$ (3)
Salary Remaining :	0$
Ryan Schnell	85,000$ (3)
Salary Remaining :	0$
Justin Soryal	85,000$ (2)
Salary Remaining :	0$
Harry Zolnierczyk	85,000$ (2)
Salary Remaining :	0$
Cam Janssen	85,000$ (1)
Salary Remaining :	0$
Chris Terry	82,500$ (3)
Salary Remaining :	0$
Jordan Hill	80,000$ (2)
Salary Remaining :	0$
Wade MacLeod	75,000$ (3)
Salary Remaining :	0$
Michael Sdao	75,000$ (3)
Salary Remaining :	0$
Kyle Bonis	75,000$ (3)
Salary Remaining :	0$
Mattias Tedenby	75,000$ (1)
Salary Remaining :	0$
Brady Lamb	75,000$ (3)
Salary Remaining :	0$
Ben Smith	72,500$ (2)
Salary Remaining :	0$
Jonathon Kalinski	70,000$ (1)
Salary Remaining :	0$
Mike Moore	70,000$ (1)
Salary Remaining :	0$
John Kurtz	70,000$ (2)
Salary Remaining :	0$
Joe Piskula	70,000$ (1)
Salary Remaining :	0$
James Martin	65,000$ (1)
Salary Remaining :	0$
Joonas Jarvinen	50,000$ (3)
Salary Remaining :	0$
Alex Friesen	50,000$ (3)
Salary Remaining :	0$
Eric Hunter	50,000$ (1)
Salary Remaining :	0$
Michael Lee	50,000$ (3)
Salary Remaining :	0$
Edward Pasquale	50,000$ (3)
Salary Remaining :	0$
Matt Beca	50,000$ (1)
Salary Remaining :	0$
Eric Kattelus	50,000$ (1)
Salary Remaining :	0$
Corey Syvret	50,000$ (1)
Salary Remaining :	0$
Riley Armstrong	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	31
Salary Commitment
Year 12 : 2,265,000$
Year 13 : 1,330,000$
Year 14 : 847,500$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,490,000$
Year 13 : 1,130,000$
Year 14 : 647,500$
Year 15 : 0$

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	7000 - 100$ - 6,892 - 98%
Level 2:	4000 - 64$ - 3,423 - 86%
Level 3:	4000 - 42$ - 3,552 - 89%
Level 4:	2000 - 28$ - 1,590 - 79%
Luxury :	1000 - 185$ - 906 - 91%
Total Capacity :	18000
Team Popularity :	105%
Income
Home Games Left	0
Average Attendance - %	16,362 - 91%
Average Income per Game	1,751,076$
Year to Date Revenue	71,794,122$
Expense
Pro Players Total Salaries	51,715,000$
Farm Players Total Salaries	2,246,000$
Coaches Total Salaries	2,350,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	52,739,303$
Farm Year To Date Expenses	2,822,339$
Pro Salary Cap To Date	50,924,684$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	435,081$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	22,548$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	50,924,684$
Estimate Under Maximum Salary Cap of 70,200,000$	19,275,316$
Estimate Over Minimum Salary Cap of 0$	50,924,684$
Current Bank Account	40,000,753$
Projected Bank Account	40,000,753$

Pro Players Salaries
Fedor Tyutin	6,250,000$ (4)
-Salary Remaining :	0$
Drew Doughty	5,750,000$ (5)
-Salary Remaining :	0$
Ryan Smyth	5,750,000$ (2)
-Salary Remaining :	0$
Jason Pominville	5,150,000$ (4)
-Salary Remaining :	0$
Kari Lehtonen	4,165,000$ (1)
-Salary Remaining :	0$
Nicklas Grossman	3,300,000$ (3)
-Salary Remaining :	0$
Raphael Diaz	3,100,000$ (3)
-Salary Remaining :	0$
Ville Leino	2,300,000$ (4)
-Salary Remaining :	0$
Chris Neil	2,200,000$ (2)
-Salary Remaining :	0$
Martin Hanzal	2,150,000$ (2)
-Salary Remaining :	0$
Travis Moen	1,550,000$ (2)
-Salary Remaining :	0$
Chris Mason	1,500,000$ (2)
-Salary Remaining :	0$
T.J. Brodie	1,375,000$ (2)
-Salary Remaining :	0$
Mats Zuccarello	1,250,000$ (2)
-Salary Remaining :	0$
Rostislav Olesz	1,000,000$ (1)
-Salary Remaining :	0$
Chris Summers	825,000$ (1)
-Salary Remaining :	0$
Blair Jones	750,000$ (2)
-Salary Remaining :	0$
Korbinian Holzer	750,000$ (2)
-Salary Remaining :	0$
Ben Street	750,000$ (2)
-Salary Remaining :	0$
Jerome Samson	650,000$ (3)
-Salary Remaining :	0$
Luca Caputi	600,000$ (3)
-Salary Remaining :	0$
Chad Rau	600,000$ (3)
-Salary Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 12 : 51,715,000$
Year 13 : 45,725,000$
Year 14 : 27,700,000$
Year 15 : 19,450,000$
Salary Average Commitment
Year 12 : 24,725,000$
Year 13 : 24,725,000$
Year 14 : 16,800,000$
Year 15 : 8,550,000$
Salary Cap with 1 Way Contract
Year 12 : 51,715,000$
Year 13 : 45,725,000$
Year 14 : 27,700,000$
Year 15 : 19,450,000$

Farm Players Salaries
Jean-Francois Jacques	150,000$ (1)
Salary Remaining :	0$
Toby Petersen	120,000$ (1)
Salary Remaining :	0$
Sheldon Brookbank	109,000$ (1)
Salary Remaining :	0$
Darryl Boyce	90,000$ (1)
Salary Remaining :	0$
Joonas Nattinen	90,000$ (1)
Salary Remaining :	0$
Landon Ferraro	87,000$ (1)
Salary Remaining :	0$
Brett Olson	75,000$ (3)
Salary Remaining :	0$
Andrew Joudrey	75,000$ (2)
Salary Remaining :	0$
Mike Condon	75,000$ (3)
Salary Remaining :	0$
Jonathan Rheault	75,000$ (2)
Salary Remaining :	0$
Zach Sill	75,000$ (1)
Salary Remaining :	0$
Mathieu Tousignant	70,000$ (1)
Salary Remaining :	0$
Mathieu Beaudoin	65,000$ (1)
Salary Remaining :	0$
Christiaan Minella	60,000$ (1)
Salary Remaining :	0$
Mike Keenan	60,000$ (1)
Salary Remaining :	0$
Matt Pope	60,000$ (2)
Salary Remaining :	0$
Nick Bailen	60,000$ (2)
Salary Remaining :	0$
Andrew Johnston	60,000$ (2)
Salary Remaining :	0$
Dean Arsene	60,000$ (2)
Salary Remaining :	0$
Mike Banwell	60,000$ (1)
Salary Remaining :	0$
Doug Jones	60,000$ (2)
Salary Remaining :	0$
George Hughes	60,000$ (1)
Salary Remaining :	0$
Bobby Raymond	60,000$ (1)
Salary Remaining :	0$
Chris McKelvie	60,000$ (1)
Salary Remaining :	0$
Sean Backman	60,000$ (2)
Salary Remaining :	0$
Adam Huxley	60,000$ (1)
Salary Remaining :	0$
Kane Lafranchise	60,000$ (1)
Salary Remaining :	0$
Robert Mayer	50,000$ (3)
Salary Remaining :	0$
Jeff Dimmen	50,000$ (3)
Salary Remaining :	0$
C.J. Stretch	50,000$ (1)
Salary Remaining :	0$
Patrick Wellar	50,000$ (1)
Salary Remaining :	0$
Mathieu Aubin	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	32
Salary Commitment
Year 12 : 2,246,000$
Year 13 : 760,000$
Year 14 : 250,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,380,000$
Year 13 : 760,000$
Year 14 : 250,000$
Year 15 : 0$

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - 120$ - 5,201 - 74%
Level 2:	4000 - 82$ - 2,920 - 73%
Level 3:	4000 - 49$ - 3,062 - 77%
Level 4:	2000 - 29$ - 1,744 - 87%
Luxury :	1000 - 215$ - 815 - 81%
Total Capacity :	18000
Team Popularity :	109%
Income
Home Games Left	0
Average Attendance - %	13,741 - 76%
Average Income per Game	1,850,485$
Year to Date Revenue	75,869,898$
Expense
Pro Players Total Salaries	66,861,900$
Farm Players Total Salaries	2,472,491$
Coaches Total Salaries	4,150,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	69,531,671$
Farm Year To Date Expenses	3,399,172$
Pro Salary Cap To Date	66,305,677$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	569,609$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	27,601$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	66,305,677$
Estimate Under Maximum Salary Cap of 70,200,000$	3,894,323$
Estimate Over Minimum Salary Cap of 0$	66,305,677$
Current Bank Account	6,002,414$
Projected Bank Account	6,002,414$

Pro Players Salaries
Ryan Kesler	11,425,000$ (4)
-Salary Remaining :	0$
Teemu Selanne	8,700,000$ (1)
-Salary Remaining :	0$
Steven Stamkos	7,695,000$ (2)
-Salary Remaining :	0$
Carey Price	5,975,000$ (4)
-Salary Remaining :	0$
Alexander Semin	5,070,000$ (1)
-Salary Remaining :	0$
Matt Carle	3,630,000$ (2)
-Salary Remaining :	0$
P.K. Subban	3,350,000$ (3)
-Salary Remaining :	0$
Jim Slater	3,300,900$ (1)
-Salary Remaining :	0$
Rostislav Klesla	3,066,000$ (3)
-Salary Remaining :	0$
Bryce Salvador	3,000,000$ (2)
-Salary Remaining :	0$
Steve Downie	1,825,000$ (3)
-Salary Remaining :	0$
Michael Frolik	1,475,000$ (2)
-Salary Remaining :	0$
Peter Budaj	1,475,000$ (3)
-Salary Remaining :	0$
Marty Reasoner	1,200,000$ (2)
-Salary Remaining :	0$
Jeff Petry	1,100,000$ (2)
-Salary Remaining :	0$
Tommy Wingels	975,000$ (3)
-Salary Remaining :	0$
Alex Galchenyuk	900,000$ (3)
-Salary Remaining :	0$
Rob Klinkhammer	800,000$ (1)
-Salary Remaining :	0$
Mike Brown	650,000$ (3)
-Salary Remaining :	0$
Erik Gustafsson	625,000$ (1)
-Salary Remaining :	0$
James Wright	625,000$ (2)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 66,861,900$
Year 13 : 48,366,000$
Year 14 : 29,641,000$
Year 15 : 17,400,000$
Salary Average Commitment
Year 12 : 31,325,900$
Year 13 : 27,225,000$
Year 14 : 22,825,000$
Year 15 : 17,400,000$
Salary Cap with 1 Way Contract
Year 12 : 66,861,900$
Year 13 : 48,366,000$
Year 14 : 29,641,000$
Year 15 : 17,400,000$

Farm Players Salaries
Theo Peckham	175,000$ (1)
Salary Remaining :	0$
Brandon Alderson	150,080$ (2)
Salary Remaining :	0$
Mike Komisarek	111,111$ (3)
Salary Remaining :	0$
Josh McFadden	98,000$ (2)
Salary Remaining :	0$
Beau Schmitz	98,000$ (2)
Salary Remaining :	0$
Ludwig Blomstrand	95,000$ (1)
Salary Remaining :	0$
Garnet Exelby	91,000$ (1)
Salary Remaining :	0$
Markus Lauridsen	90,600$ (3)
Salary Remaining :	0$
Darcy Kuemper	90,000$ (1)
Salary Remaining :	0$
Nolan Yonkman	86,600$ (1)
Salary Remaining :	0$
Tim Kennedy	82,500$ (3)
Salary Remaining :	0$
T.J. Brennan	77,500$ (3)
Salary Remaining :	0$
Andre Petersson	73,000$ (1)
Salary Remaining :	0$
Andreas Nodl	67,000$ (1)
Salary Remaining :	0$
Darian Dziurzynski	60,600$ (3)
Salary Remaining :	0$
Philippe Cornet	60,000$ (1)
Salary Remaining :	0$
Carl Sneep	60,000$ (1)
Salary Remaining :	0$
Garrett Mitchell	60,000$ (1)
Salary Remaining :	0$
Danny Syvret	60,000$ (1)
Salary Remaining :	0$
Thomas McCollum	58,000$ (1)
Salary Remaining :	0$
Louis Leblanc	57,000$ (3)
Salary Remaining :	0$
Harrison Reed	57,000$ (1)
Salary Remaining :	0$
Bryan Lerg	57,000$ (1)
Salary Remaining :	0$
Maxime Sauve	55,000$ (3)
Salary Remaining :	0$
Maxime Macenauer	52,500$ (1)
Salary Remaining :	0$
Mike Testwuide	50,000$ (1)
Salary Remaining :	0$
Micheal Haley	50,000$ (1)
Salary Remaining :	0$
Tyler Shattock	50,000$ (1)
Salary Remaining :	0$
Jerome Leduc-Gauthier	50,000$ (1)
Salary Remaining :	0$
Brett Bellemore	50,000$ (1)
Salary Remaining :	0$
Mike Brennan	50,000$ (1)
Salary Remaining :	0$
Darcy Zajac	50,000$ (1)
Salary Remaining :	0$
Jyri Niemi	50,000$ (1)
Salary Remaining :	0$
Marc Cheverie	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	34
Salary Commitment
Year 12 : 2,472,491$
Year 13 : 880,391$
Year 14 : 534,311$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,887,391$
Year 13 : 880,391$
Year 14 : 534,311$
Year 15 : 0$

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	7000 - 85$ - 7,000 - 100%
Level 2:	4000 - 50$ - 4,000 - 100%
Level 3:	4000 - 35$ - 3,981 - 100%
Level 4:	2000 - 20$ - 2,000 - 100%
Luxury :	1000 - 175$ - 996 - 100%
Total Capacity :	18000
Team Popularity :	110%
Income
Home Games Left	0
Average Attendance - %	17,977 - 100%
Average Income per Game	1,699,028$
Year to Date Revenue	69,660,167$
Expense
Pro Players Total Salaries	55,165,000$
Farm Players Total Salaries	2,239,667$
Coaches Total Salaries	1,600,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	57,570,880$
Farm Year To Date Expenses	2,907,077$
Pro Salary Cap To Date	56,663,569$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	455,813$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	23,707$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	56,663,569$
Estimate Under Maximum Salary Cap of 70,200,000$	13,536,431$
Estimate Over Minimum Salary Cap of 0$	56,663,569$
Current Bank Account	44,885,342$
Projected Bank Account	44,885,342$

Pro Players Salaries
Pavel Datsyuk	7,410,000$ (2)
-Salary Remaining :	0$
Jimmy Howard	6,400,000$ (3)
-Salary Remaining :	0$
Ryan Callahan	6,375,000$ (6)
-Salary Remaining :	0$
Alex Pietrangelo	5,275,000$ (2)
-Salary Remaining :	0$
Jordan Staal	5,250,000$ (6)
-Salary Remaining :	0$
Todd Bertuzzi	2,600,000$ (2)
-Salary Remaining :	0$
Kevin Klein	2,275,000$ (3)
-Salary Remaining :	0$
Marc Staal	2,205,000$ (1)
-Salary Remaining :	0$
Brandon Prust	2,100,000$ (4)
-Salary Remaining :	0$
Derek Stepan	2,080,000$ (2)
-Salary Remaining :	0$
Dustin Penner	1,810,000$ (1)
-Salary Remaining :	0$
Dan Ellis	1,800,000$ (1)
-Salary Remaining :	0$
Guillaume Latendresse	1,425,000$ (2)
-Salary Remaining :	0$
Jonathan Ericsson	1,400,000$ (1)
-Salary Remaining :	0$
Steve Eminger	1,000,000$ (3)
-Salary Remaining :	0$
Stephen Gionta	975,000$ (1)
-Salary Remaining :	0$
Roman Cervenka	900,000$ (3)
-Salary Remaining :	0$
Nail Yakupov	900,000$ (3)
-Salary Remaining :	0$
Jordie Benn	825,000$ (2)
-Salary Remaining :	0$
Mark Olver	760,000$ (1)
-Salary Remaining :	0$
Keaton Ellerby	725,000$ (1)
-Salary Remaining :	0$
Matt Gilroy	675,000$ (2)
-Salary Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 12 : 55,165,000$
Year 13 : 45,490,000$
Year 14 : 25,200,000$
Year 15 : 13,725,000$
Salary Average Commitment
Year 12 : 26,700,000$
Year 13 : 26,700,000$
Year 14 : 15,900,000$
Year 15 : 11,625,000$
Salary Cap with 1 Way Contract
Year 12 : 55,165,000$
Year 13 : 45,490,000$
Year 14 : 25,200,000$
Year 15 : 13,725,000$

Farm Players Salaries
Joey Crabb	195,000$ (1)
Salary Remaining :	0$
Cam Barker	175,000$ (2)
Salary Remaining :	0$
Matt Smaby	100,000$ (2)
Salary Remaining :	0$
Sebastian Stalberg	90,000$ (2)
Salary Remaining :	0$
Erik Gudbranson	90,000$ (1)
Salary Remaining :	0$
Jaden Schwartz	90,000$ (3)
Salary Remaining :	0$
Matt Tennyson	90,000$ (2)
Salary Remaining :	0$
John Scott	85,000$ (2)
Salary Remaining :	0$
Patrick Cehlin	65,000$ (2)
Salary Remaining :	0$
Jordan Weal	65,000$ (3)
Salary Remaining :	0$
Ryan Button	63,667$ (1)
Salary Remaining :	0$
John Persson	62,667$ (2)
Salary Remaining :	0$
Jean-Gabriel Pageau	61,333$ (2)
Salary Remaining :	0$
Wade Redden	60,000$ (2)
Salary Remaining :	0$
Christopher Nilstorp	60,000$ (3)
Salary Remaining :	0$
Jordan Henry	60,000$ (1)
Salary Remaining :	0$
James Sheppard	59,500$ (1)
Salary Remaining :	0$
Rob Flick	57,500$ (2)
Salary Remaining :	0$
Justin Vaive	55,000$ (2)
Salary Remaining :	0$
Radek Martinek	55,000$ (2)
Salary Remaining :	0$
Matt MacKenzie	50,000$ (3)
Salary Remaining :	0$
Randy Jones	50,000$ (2)
Salary Remaining :	0$
Jed Ortmeyer	50,000$ (2)
Salary Remaining :	0$
Mike Halmo	50,000$ (3)
Salary Remaining :	0$
Gleason Fournier	50,000$ (3)
Salary Remaining :	0$
John Lee	50,000$ (2)
Salary Remaining :	0$
Adam Polasek	50,000$ (3)
Salary Remaining :	0$
Jani Lajunen	50,000$ (3)
Salary Remaining :	0$
Eric Comrie	50,000$ (3)
Salary Remaining :	0$
Wade Brookbank	50,000$ (3)
Salary Remaining :	0$
Jared Staal	50,000$ (2)
Salary Remaining :	0$
Scott Valentine	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	32
Salary Commitment
Year 12 : 2,239,667$
Year 13 : 1,771,500$
Year 14 : 615,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 987,500$
Year 13 : 987,500$
Year 14 : 250,000$
Year 15 : 0$

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7000 - 87$ - 6,999 - 100%
Level 2:	4000 - 58$ - 3,945 - 99%
Level 3:	4000 - 38$ - 3,847 - 96%
Level 4:	2000 - 24$ - 1,886 - 94%
Luxury :	1000 - 177$ - 995 - 100%
Total Capacity :	18000
Team Popularity :	106%
Income
Home Games Left	0
Average Attendance - %	17,672 - 98%
Average Income per Game	1,774,526$
Year to Date Revenue	72,755,553$
Expense
Pro Players Total Salaries	49,715,000$
Farm Players Total Salaries	1,965,167$
Coaches Total Salaries	2,100,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	56,549,155$
Farm Year To Date Expenses	2,655,883$
Pro Salary Cap To Date	55,036,955$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	416,382$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,687$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	55,036,955$
Estimate Under Maximum Salary Cap of 70,200,000$	15,163,045$
Estimate Over Minimum Salary Cap of 0$	55,036,955$
Current Bank Account	32,779,140$
Projected Bank Account	32,779,140$

Pro Players Salaries
Stephane Robidas	7,800,000$ (2)
-Salary Remaining :	0$
Sam Gagner	4,600,000$ (3)
-Salary Remaining :	0$
Miikka Kiprusoff	4,500,000$ (2)
-Salary Remaining :	0$
Brian Gionta	4,155,000$ (1)
-Salary Remaining :	0$
Erik Cole	4,000,000$ (5)
-Salary Remaining :	0$
David Perron	3,825,000$ (5)
-Salary Remaining :	0$
Dmitry Kulikov (Out of Payroll)	3,550,000$ (2)
-Salary Remaining :	0$
Patric Hornqvist	2,600,000$ (1)
-Salary Remaining :	0$
Devin Setoguchi	2,560,000$ (2)
-Salary Remaining :	0$
Jarret Stoll	2,525,000$ (3)
-Salary Remaining :	0$
Patrick Dwyer	2,500,000$ (2)
-Salary Remaining :	0$
Jared Spurgeon	2,200,000$ (4)
-Salary Remaining :	0$
Rob Scuderi	2,000,000$ (2)
-Salary Remaining :	0$
Jonathan Bernier	1,000,000$ (1)
-Salary Remaining :	0$
Sven Baertschi	900,000$ (1)
-Salary Remaining :	0$
Stefan Elliott	900,000$ (1)
-Salary Remaining :	0$
Quinton Howden	900,000$ (2)
-Salary Remaining :	0$
B.J. Crombeen	800,000$ (2)
-Salary Remaining :	0$
Joe Vitale	775,000$ (3)
-Salary Remaining :	0$
Robert Bortuzzo	675,000$ (3)
-Salary Remaining :	0$
Simon Gysbers	500,000$ (2)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 53,265,000$
Year 13 : 43,710,000$
Year 14 : 18,600,000$
Year 15 : 10,025,000$
Salary Average Commitment
Year 12 : 26,050,000$
Year 13 : 23,450,000$
Year 14 : 18,600,000$
Year 15 : 10,025,000$
Salary Cap with 1 Way Contract
Year 12 : 53,265,000$
Year 13 : 43,710,000$
Year 14 : 18,600,000$
Year 15 : 10,025,000$

Farm Players Salaries
Jhonas Enroth	95,000$ (2)
Salary Remaining :	0$
Chad Johnson	90,000$ (2)
Salary Remaining :	0$
Jordan Caron	84,500$ (1)
Salary Remaining :	0$
Tomas Kundratek	81,667$ (2)
Salary Remaining :	0$
Alex Grant	79,000$ (1)
Salary Remaining :	0$
David Meckler	75,000$ (2)
Salary Remaining :	0$
Adam Almquist	75,000$ (3)
Salary Remaining :	0$
Jason DeSantis	75,000$ (2)
Salary Remaining :	0$
Ben Walter	75,000$ (2)
Salary Remaining :	0$
Jon Matsumoto	75,000$ (2)
Salary Remaining :	0$
Andrew Ebbett	75,000$ (2)
Salary Remaining :	0$
Mark Cundari	72,500$ (3)
Salary Remaining :	0$
Travis Oleksuk	65,000$ (1)
Salary Remaining :	0$
Bobby Sanguinetti	65,000$ (1)
Salary Remaining :	0$
Alexander Delnov	65,000$ (1)
Salary Remaining :	0$
Nick Johnson	62,500$ (3)
Salary Remaining :	0$
John Muse	52,500$ (2)
Salary Remaining :	0$
Ian Schultz	52,500$ (1)
Salary Remaining :	0$
Eriah Hayes (Out of Payroll)	50,000$ (3)
Salary Remaining :	0$
Russ Sinkewich	50,000$ (3)
Salary Remaining :	0$
Andrew Yogan	50,000$ (3)
Salary Remaining :	0$
Brett Carson	50,000$ (1)
Salary Remaining :	0$
Casey Pierro-Zabotel	50,000$ (3)
Salary Remaining :	0$
Buddy Robinson	50,000$ (3)
Salary Remaining :	0$
Rylan Schwartz	50,000$ (3)
Salary Remaining :	0$
Paul Karpowich	50,000$ (2)
Salary Remaining :	0$
Chris Wideman	50,000$ (3)
Salary Remaining :	0$
Dmitry Korobov	50,000$ (3)
Salary Remaining :	0$
Corey Cowick	50,000$ (2)
Salary Remaining :	0$
Sean Collins	50,000$ (3)
Salary Remaining :	0$
Gabe Guentzel	50,000$ (2)
Salary Remaining :	0$
Oliver Lauridsen	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	32
Salary Commitment
Year 12 : 2,015,167$
Year 13 : 1,504,167$
Year 14 : 660,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,205,000$
Year 13 : 1,022,500$
Year 14 : 310,000$
Year 15 : 0$

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	7000 - 92$ - 6,705 - 96%
Level 2:	4000 - 59$ - 3,884 - 97%
Level 3:	4000 - 39$ - 3,859 - 96%
Level 4:	2000 - 24$ - 1,936 - 97%
Luxury :	1000 - 177$ - 928 - 93%
Total Capacity :	18000
Team Popularity :	101%
Income
Home Games Left	0
Average Attendance - %	17,311 - 96%
Average Income per Game	1,742,008$
Year to Date Revenue	71,422,335$
Expense
Pro Players Total Salaries	75,395,000$
Farm Players Total Salaries	2,819,000$
Coaches Total Salaries	3,250,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	72,072,768$
Farm Year To Date Expenses	3,758,883$
Pro Salary Cap To Date	69,754,059$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	631,667$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	30,395$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	69,754,059$
Estimate Under Maximum Salary Cap of 70,200,000$	445,941$
Estimate Over Minimum Salary Cap of 0$	69,754,059$
Current Bank Account	165,846$
Projected Bank Account	165,846$

Pro Players Salaries
Nik Antropov	7,000,000$ (1)
-Salary Remaining :	0$
Mike Ribeiro	7,000,000$ (5)
-Salary Remaining :	0$
Vincent Lecavalier	6,525,000$ (5)
-Salary Remaining :	0$
Niklas Backstrom	5,900,000$ (5)
-Salary Remaining :	0$
Tuomo Ruutu	5,500,000$ (1)
-Salary Remaining :	0$
Scott Hartnell	5,025,000$ (5)
-Salary Remaining :	0$
Tomas Kopecky	5,000,000$ (2)
-Salary Remaining :	0$
Roman Hamrlik	4,000,000$ (1)
-Salary Remaining :	0$
Ryan Whitney	3,975,000$ (1)
-Salary Remaining :	0$
Brooks Orpik	3,470,000$ (2)
-Salary Remaining :	0$
Steve Sullivan	3,200,000$ (2)
-Salary Remaining :	0$
Matt Stajan	3,000,000$ (1)
-Salary Remaining :	0$
Raffi Torres	2,500,000$ (3)
-Salary Remaining :	0$
Manny Malhotra	2,500,000$ (2)
-Salary Remaining :	0$
Toni Lydman	2,500,000$ (4)
-Salary Remaining :	0$
Andrej Meszaros	2,325,000$ (4)
-Salary Remaining :	0$
Roman Polak	1,920,000$ (1)
-Salary Remaining :	0$
Tanner Glass	1,200,000$ (3)
-Salary Remaining :	0$
Matt Hendricks	1,100,000$ (2)
-Salary Remaining :	0$
Scott Clemmensen	1,000,000$ (2)
-Salary Remaining :	0$
Steve Begin	755,000$ (1)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 75,395,000$
Year 13 : 49,245,000$
Year 14 : 32,975,000$
Year 15 : 29,275,000$
Salary Average Commitment
Year 12 : 47,030,000$
Year 13 : 40,775,000$
Year 14 : 32,975,000$
Year 15 : 29,275,000$
Salary Cap with 1 Way Contract
Year 12 : 75,395,000$
Year 13 : 49,245,000$
Year 14 : 32,975,000$
Year 15 : 29,275,000$

Farm Players Salaries
Patrick Eaves	250,000$ (2)
Salary Remaining :	0$
Brad Richardson	225,000$ (2)
Salary Remaining :	0$
Shane O'Brien	100,000$ (2)
Salary Remaining :	0$
Derek Meech	95,000$ (2)
Salary Remaining :	0$
Theo Ruth	95,000$ (2)
Salary Remaining :	0$
Blake Geoffrion	92,500$ (2)
Salary Remaining :	0$
Stefan Della Rovere	90,000$ (1)
Salary Remaining :	0$
Curtis Hamilton	90,000$ (1)
Salary Remaining :	0$
Kenny Ryan	90,000$ (2)
Salary Remaining :	0$
Chris Mueller	87,500$ (2)
Salary Remaining :	0$
Philippe Paradis	87,000$ (1)
Salary Remaining :	0$
Marek Viedensky	85,000$ (2)
Salary Remaining :	0$
Andre Deveaux	85,000$ (2)
Salary Remaining :	0$
Mathieu Brodeur	85,000$ (1)
Salary Remaining :	0$
Jay Rosehill	85,000$ (2)
Salary Remaining :	0$
Jerry D'Amigo	77,500$ (2)
Salary Remaining :	0$
Eric Selleck	75,000$ (2)
Salary Remaining :	0$
Alain Berger	75,000$ (1)
Salary Remaining :	0$
Billy Sweatt	70,000$ (1)
Salary Remaining :	0$
Stephane Veilleux	70,000$ (1)
Salary Remaining :	0$
Marc-Andre Cliche	67,500$ (1)
Salary Remaining :	0$
Jeremy Smith	66,000$ (2)
Salary Remaining :	0$
Dov Grumet-Morris	65,000$ (3)
Salary Remaining :	0$
Justin Shugg	65,000$ (3)
Salary Remaining :	0$
Carter Hutton	65,000$ (2)
Salary Remaining :	0$
Alex Plante	60,000$ (1)
Salary Remaining :	0$
Petteri Nokelainen	57,500$ (1)
Salary Remaining :	0$
Patrick Mullen	57,000$ (1)
Salary Remaining :	0$
Ben Ryan	56,500$ (2)
Salary Remaining :	0$
Erik Haula	50,000$ (3)
Salary Remaining :	0$
Josh Godfrey	50,000$ (1)
Salary Remaining :	0$
Stanislav Galiev	50,000$ (3)
Salary Remaining :	0$
Brent Raedeke	50,000$ (2)
Salary Remaining :	0$
Jordan Schroeder	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	34
Salary Commitment
Year 12 : 2,819,000$
Year 13 : 1,960,000$
Year 14 : 230,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,577,500$
Year 13 : 1,517,500$
Year 14 : 0$
Year 15 : 0$

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 95$ - 6,606 - 94%
Level 2:	4000 - 65$ - 3,604 - 90%
Level 3:	4000 - 45$ - 3,417 - 85%
Level 4:	2000 - 30$ - 1,737 - 87%
Luxury :	1000 - 190$ - 924 - 92%
Total Capacity :	18000
Team Popularity :	107%
Income
Home Games Left	0
Average Attendance - %	16,288 - 90%
Average Income per Game	1,837,265$
Year to Date Revenue	75,327,875$
Expense
Pro Players Total Salaries	68,735,000$
Farm Players Total Salaries	1,938,600$
Coaches Total Salaries	2,050,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	61,608,423$
Farm Year To Date Expenses	2,766,528$
Pro Salary Cap To Date	60,348,241$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	568,984$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	22,085$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	60,348,241$
Estimate Under Maximum Salary Cap of 70,200,000$	9,851,759$
Estimate Over Minimum Salary Cap of 0$	60,348,241$
Current Bank Account	15,907,948$
Projected Bank Account	15,907,948$

Pro Players Salaries
Zdeno Chara	7,245,000$ (1)
-Salary Remaining :	0$
Daniel Sedin	7,200,000$ (6)
-Salary Remaining :	0$
Eric Staal	7,010,000$ (4)
-Salary Remaining :	0$
Henrik Lundqvist	6,800,000$ (4)
-Salary Remaining :	0$
Milan Lucic	4,775,000$ (6)
-Salary Remaining :	0$
Jeff Skinner	4,175,000$ (1)
-Salary Remaining :	0$
Robyn Regehr	4,000,000$ (3)
-Salary Remaining :	0$
Pierre-Marc Bouchard	3,380,000$ (3)
-Salary Remaining :	0$
Josh Gorges	3,335,000$ (2)
-Salary Remaining :	0$
Martin Biron	3,300,000$ (2)
-Salary Remaining :	0$
Gregory Campbell	2,250,000$ (2)
-Salary Remaining :	0$
Patrik Berglund	2,195,000$ (2)
-Salary Remaining :	0$
Chris Higgins	2,105,000$ (1)
-Salary Remaining :	0$
Mike Weaver	2,000,000$ (2)
-Salary Remaining :	0$
Jake Gardiner	1,775,000$ (4)
-Salary Remaining :	0$
Milan Hejduk	1,500,000$ (2)
-Salary Remaining :	0$
George Parros	1,200,000$ (2)
-Salary Remaining :	0$
Maxim Lapierre	1,150,000$ (3)
-Salary Remaining :	0$
Nick Leddy	1,070,000$ (1)
-Salary Remaining :	0$
Carl Hagelin	875,000$ (1)
-Salary Remaining :	0$
Kyle Clifford	720,000$ (1)
-Salary Remaining :	0$
Dalton Prout	675,000$ (3)
-Salary Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 12 : 68,735,000$
Year 13 : 52,545,000$
Year 14 : 36,765,000$
Year 15 : 27,560,000$
Salary Average Commitment
Year 12 : 28,525,000$
Year 13 : 24,350,000$
Year 14 : 19,400,000$
Year 15 : 13,750,000$
Salary Cap with 1 Way Contract
Year 12 : 68,735,000$
Year 13 : 52,545,000$
Year 14 : 36,765,000$
Year 15 : 27,560,000$

Farm Players Salaries
Mike Lundin	190,000$ (1)
Salary Remaining :	0$
Zach Boychuk	122,500$ (2)
Salary Remaining :	0$
Pierre-Luc Letourneau-Leblond	100,000$ (1)
Salary Remaining :	0$
Dany Sabourin	91,100$ (1)
Salary Remaining :	0$
David Rundblad	90,000$ (1)
Salary Remaining :	0$
Richard Panik	90,000$ (2)
Salary Remaining :	0$
Tomas Kubalik	85,000$ (1)
Salary Remaining :	0$
Tom Kostopoulos	85,000$ (1)
Salary Remaining :	0$
Jon Sim	85,000$ (1)
Salary Remaining :	0$
Austin Watson	80,000$ (3)
Salary Remaining :	0$
Dane Byers	72,500$ (1)
Salary Remaining :	0$
Colton Gillies	70,000$ (2)
Salary Remaining :	0$
Henrik Karlsson	65,000$ (2)
Salary Remaining :	0$
Tyler Cuma	59,000$ (1)
Salary Remaining :	0$
Cody Bass	52,500$ (2)
Salary Remaining :	0$
Denny Urban	51,000$ (1)
Salary Remaining :	0$
Matt Case	50,000$ (1)
Salary Remaining :	0$
Mark Van Guilder	50,000$ (1)
Salary Remaining :	0$
Michael Caruso	50,000$ (1)
Salary Remaining :	0$
Quintin Laing	50,000$ (1)
Salary Remaining :	0$
Derek Couture	50,000$ (1)
Salary Remaining :	0$
Dillon Simpson	50,000$ (2)
Salary Remaining :	0$
Keegan Lowe	50,000$ (2)
Salary Remaining :	0$
Guillaume Desbiens	50,000$ (2)
Salary Remaining :	0$
Rob Bordson	50,000$ (1)
Salary Remaining :	0$
Jordan Hendry	50,000$ (1)
Salary Remaining :	0$
Scott Ford	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 12 : 1,938,600$
Year 13 : 630,000$
Year 14 : 80,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,003,500$
Year 13 : 360,000$
Year 14 : 0$
Year 15 : 0$

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 88$ - 7,000 - 100%
Level 2:	4000 - 53$ - 4,000 - 100%
Level 3:	4000 - 28$ - 4,000 - 100%
Level 4:	2000 - 20$ - 2,000 - 100%
Luxury :	1000 - 176$ - 977 - 98%
Total Capacity :	18000
Team Popularity :	109%
Income
Home Games Left	0
Average Attendance - %	17,977 - 100%
Average Income per Game	1,663,993$
Year to Date Revenue	68,223,710$
Expense
Pro Players Total Salaries	61,371,666$
Farm Players Total Salaries	1,470,000$
Coaches Total Salaries	2,000,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	67,331,787$
Farm Year To Date Expenses	1,951,611$
Pro Salary Cap To Date	65,819,536$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	511,152$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,887$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	65,819,536$
Estimate Under Maximum Salary Cap of 70,200,000$	4,380,464$
Estimate Over Minimum Salary Cap of 0$	65,819,536$
Current Bank Account	4,066,063$
Projected Bank Account	4,066,063$

Pro Players Salaries
Ilja Bryzgalov	6,535,000$ (1)
-Salary Remaining :	0$
Andrei Markov	6,530,000$ (1)
-Salary Remaining :	0$
Jeff Carter	5,750,000$ (6)
-Salary Remaining :	0$
Joe Pavelski	5,395,000$ (2)
-Salary Remaining :	0$
Curtis Glencross	5,000,000$ (5)
-Salary Remaining :	0$
Jamie Benn	4,575,000$ (1)
-Salary Remaining :	0$
Anton Volchenkov (Out of Payroll)	4,550,000$ (5)
-Salary Remaining :	0$
Vaclav Prospal	4,030,000$ (2)
-Salary Remaining :	0$
Antoine Vermette	3,575,000$ (5)
-Salary Remaining :	0$
Jay Harrison	3,500,000$ (5)
-Salary Remaining :	0$
Max Pacioretty	3,210,000$ (3)
-Salary Remaining :	0$
Ian White	2,455,000$ (2)
-Salary Remaining :	0$
Jannik Hansen	2,200,000$ (2)
-Salary Remaining :	0$
Jason Labarbera	1,666,666$ (3)
-Salary Remaining :	0$
Brendan Smith	1,525,000$ (3)
-Salary Remaining :	0$
Karl Alzner	1,175,000$ (2)
-Salary Remaining :	0$
Kris Russell	1,125,000$ (3)
-Salary Remaining :	0$
Krys Kolanos	1,000,000$ (1)
-Salary Remaining :	0$
Zack Smith	975,000$ (1)
-Salary Remaining :	0$
Joakim Andersson	650,000$ (2)
-Salary Remaining :	0$
Andrew Desjardins	500,000$ (1)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 65,921,666$
Year 13 : 45,806,666$
Year 14 : 29,901,666$
Year 15 : 22,375,000$
Salary Average Commitment
Year 12 : 35,291,666$
Year 13 : 30,716,666$
Year 14 : 26,691,666$
Year 15 : 22,375,000$
Salary Cap with 1 Way Contract
Year 12 : 65,921,666$
Year 13 : 45,806,666$
Year 14 : 29,901,666$
Year 15 : 22,375,000$

Farm Players Salaries
Anthony Stewart	70,000$ (1)
Salary Remaining :	0$
Mathieu Roy	50,000$ (3)
Salary Remaining :	0$
Adam Estoclet	50,000$ (1)
Salary Remaining :	0$
Zach Torquato	50,000$ (3)
Salary Remaining :	0$
Peter Merth	50,000$ (2)
Salary Remaining :	0$
Jamie Tardif	50,000$ (1)
Salary Remaining :	0$
J.T. Wyman	50,000$ (1)
Salary Remaining :	0$
Zach McKelvie	50,000$ (2)
Salary Remaining :	0$
Jamie MacQueen	50,000$ (1)
Salary Remaining :	0$
Dan Ringwald	50,000$ (1)
Salary Remaining :	0$
Jimmy Bonneau	50,000$ (3)
Salary Remaining :	0$
Scott Langdon	50,000$ (3)
Salary Remaining :	0$
Wes O'Neill	50,000$ (3)
Salary Remaining :	0$
Wes Cunningham	50,000$ (3)
Salary Remaining :	0$
Tom Maxwell	50,000$ (3)
Salary Remaining :	0$
Nathan Deck	50,000$ (3)
Salary Remaining :	0$
Max MacKay	50,000$ (3)
Salary Remaining :	0$
Justin Feser	50,000$ (3)
Salary Remaining :	0$
Peter Andersson	50,000$ (3)
Salary Remaining :	0$
Daniel Larsson	50,000$ (1)
Salary Remaining :	0$
Morgan Clark	50,000$ (3)
Salary Remaining :	0$
Vincent LoVerde	50,000$ (3)
Salary Remaining :	0$
Chris Crane	50,000$ (3)
Salary Remaining :	0$
Jay Leach	50,000$ (3)
Salary Remaining :	0$
Paul Dainton	50,000$ (2)
Salary Remaining :	0$
David Pacan	50,000$ (3)
Salary Remaining :	0$
Jason Wilson	50,000$ (3)
Salary Remaining :	0$
Jamie Devane	50,000$ (3)
Salary Remaining :	0$
Josh Lunden	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 12 : 1,470,000$
Year 13 : 1,100,000$
Year 14 : 900,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 850,000$
Year 13 : 850,000$
Year 14 : 650,000$
Year 15 : 0$

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	7000 - 105$ - 6,818 - 97%
Level 2:	4000 - 71$ - 3,879 - 97%
Level 3:	4000 - 45$ - 3,808 - 95%
Level 4:	2000 - 31$ - 1,794 - 90%
Luxury :	1000 - 201$ - 982 - 98%
Total Capacity :	18000
Team Popularity :	114%
Income
Home Games Left	0
Average Attendance - %	17,281 - 96%
Average Income per Game	1,816,809$
Year to Date Revenue	74,489,151$
Expense
Pro Players Total Salaries	69,310,000$
Farm Players Total Salaries	2,633,000$
Coaches Total Salaries	1,400,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	69,765,649$
Farm Year To Date Expenses	2,786,022$
Pro Salary Cap To Date	68,858,338$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	570,813$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	25,266$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	68,858,338$
Estimate Under Maximum Salary Cap of 70,200,000$	1,341,662$
Estimate Over Minimum Salary Cap of 0$	68,858,338$
Current Bank Account	8,869,703$
Projected Bank Account	8,869,703$

Pro Players Salaries
John Tavares	6,975,000$ (6)
-Salary Remaining :	0$
Craig Anderson	5,800,000$ (5)
-Salary Remaining :	0$
James Neal	5,600,000$ (4)
-Salary Remaining :	0$
Tobias Enstrom	5,090,000$ (2)
-Salary Remaining :	0$
Loui Eriksson	4,875,000$ (6)
-Salary Remaining :	0$
Teddy Purcell	4,800,000$ (6)
-Salary Remaining :	0$
Lubomir Visnovsky	4,710,000$ (2)
-Salary Remaining :	0$
Paul Stastny	4,475,000$ (6)
-Salary Remaining :	0$
Dennis Wideman	4,375,000$ (1)
-Salary Remaining :	0$
Brad Marchand	3,900,000$ (1)
-Salary Remaining :	0$
Ladislav Smid	3,625,000$ (4)
-Salary Remaining :	0$
Frans Nielsen	3,160,000$ (3)
-Salary Remaining :	0$
Mason Raymond	2,525,000$ (4)
-Salary Remaining :	0$
Tom Pyatt	1,600,000$ (3)
-Salary Remaining :	0$
Matt Hunwick	1,600,000$ (4)
-Salary Remaining :	0$
Josh Bailey	1,590,000$ (2)
-Salary Remaining :	0$
Viktor Stalberg	1,500,000$ (2)
-Salary Remaining :	0$
Marcus Foligno	900,000$ (1)
-Salary Remaining :	0$
Roman Josi	875,000$ (1)
-Salary Remaining :	0$
Trevor Lewis	765,000$ (1)
-Salary Remaining :	0$
Jeff Zatkoff	570,000$ (1)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 69,310,000$
Year 13 : 57,925,000$
Year 14 : 45,035,000$
Year 15 : 40,275,000$
Salary Average Commitment
Year 12 : 45,775,000$
Year 13 : 41,875,000$
Year 14 : 41,875,000$
Year 15 : 40,275,000$
Salary Cap with 1 Way Contract
Year 12 : 69,310,000$
Year 13 : 57,925,000$
Year 14 : 45,035,000$
Year 15 : 40,275,000$

Farm Players Salaries
Jonathon Blum	205,000$ (1)
Salary Remaining :	0$
Anton Lander	150,000$ (4)
Salary Remaining :	0$
Frazer McLaren	150,000$ (3)
Salary Remaining :	0$
Jamal Mayers	100,000$ (1)
Salary Remaining :	0$
Tim Erixon	90,000$ (1)
Salary Remaining :	0$
David Savard	90,000$ (1)
Salary Remaining :	0$
Marc-Andre Bourdon	87,500$ (1)
Salary Remaining :	0$
Kaspar Daugavins	87,500$ (1)
Salary Remaining :	0$
Maxwell Reinhart	87,500$ (3)
Salary Remaining :	0$
Eric Tangradi	84,500$ (1)
Salary Remaining :	0$
Jacob Josefson	77,500$ (2)
Salary Remaining :	0$
Zac Dalpe	76,500$ (1)
Salary Remaining :	0$
Anton Stralman	70,000$ (3)
Salary Remaining :	0$
Eddie Lack	60,000$ (3)
Salary Remaining :	0$
Phil Varone	57,000$ (1)
Salary Remaining :	0$
Jason Demers	55,000$ (3)
Salary Remaining :	0$
Greg Rallo	55,000$ (3)
Salary Remaining :	0$
Jake Marto	50,000$ (1)
Salary Remaining :	0$
Jack Combs	50,000$ (2)
Salary Remaining :	0$
Kris Belan	50,000$ (1)
Salary Remaining :	0$
Chad Costello	50,000$ (1)
Salary Remaining :	0$
Tim Spencer	50,000$ (1)
Salary Remaining :	0$
Jason Missiaen	50,000$ (1)
Salary Remaining :	0$
Ryan Munce	50,000$ (3)
Salary Remaining :	0$
Chris Bruton	50,000$ (1)
Salary Remaining :	0$
Nolan Julseth-White	50,000$ (1)
Salary Remaining :	0$
Peter Sivak	50,000$ (1)
Salary Remaining :	0$
Jean-Michel Rizk	50,000$ (1)
Salary Remaining :	0$
Anthony Bitetto	50,000$ (1)
Salary Remaining :	0$
Mike Hoffman	50,000$ (1)
Salary Remaining :	0$
Joe Charlebois	50,000$ (2)
Salary Remaining :	0$
Jarod Palmer	50,000$ (1)
Salary Remaining :	0$
Joe Lavin	50,000$ (2)
Salary Remaining :	0$
Ian O'Connor	50,000$ (1)
Salary Remaining :	0$
Jack MacLellan	50,000$ (1)
Salary Remaining :	0$
Chris Reed	50,000$ (1)
Salary Remaining :	0$
Ray Kaunisto	50,000$ (1)
Salary Remaining :	0$
Bretton Cameron	50,000$ (1)
Salary Remaining :	0$
Total Farm Players	38
Salary Commitment
Year 12 : 2,633,000$
Year 13 : 905,000$
Year 14 : 677,500$
Year 15 : 150,000$
Salary Average Commitment
Year 12 : 1,695,000$
Year 13 : 652,500$
Year 14 : 525,000$
Year 15 : 150,000$

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	7000 - 105$ - 5,819 - 83%
Level 2:	4000 - 84$ - 3,348 - 84%
Level 3:	4000 - 50$ - 3,066 - 77%
Level 4:	2000 - 30$ - 1,516 - 76%
Luxury :	1000 - 250$ - 794 - 79%
Total Capacity :	18000
Team Popularity :	107%
Income
Home Games Left	0
Average Attendance - %	14,542 - 81%
Average Income per Game	1,835,021$
Year to Date Revenue	75,235,864$
Expense
Pro Players Total Salaries	71,186,667$
Farm Players Total Salaries	1,800,000$
Coaches Total Salaries	3,000,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	71,863,488$
Farm Year To Date Expenses	2,797,719$
Pro Salary Cap To Date	69,847,213$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	595,014$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	22,581$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	69,847,213$
Estimate Under Maximum Salary Cap of 70,200,000$	352,787$
Estimate Over Minimum Salary Cap of 0$	69,847,213$
Current Bank Account	11,168,658$
Projected Bank Account	11,168,658$

Pro Players Salaries
Sidney Crosby	9,600,000$ (4)
-Salary Remaining :	0$
Mike Green	5,875,000$ (5)
-Salary Remaining :	0$
Cory Schneider	5,650,000$ (4)
-Salary Remaining :	0$
Marian Gaborik	5,200,000$ (6)
-Salary Remaining :	0$
Pascal Dupuis	4,775,000$ (3)
-Salary Remaining :	0$
Mark Streit	4,570,000$ (2)
-Salary Remaining :	0$
Martin Erat	4,465,000$ (4)
-Salary Remaining :	0$
Dan Hamhuis	3,790,000$ (3)
-Salary Remaining :	0$
Olli Jokinen	3,695,000$ (2)
-Salary Remaining :	0$
Nick Schultz	3,000,000$ (1)
-Salary Remaining :	0$
Sami Salo	2,916,667$ (1)
-Salary Remaining :	0$
David Jones	2,720,000$ (2)
-Salary Remaining :	0$
Clarke MacArthur	2,675,000$ (4)
-Salary Remaining :	0$
Brandon Sutter	2,655,000$ (2)
-Salary Remaining :	0$
Greg Zanon	2,000,000$ (2)
-Salary Remaining :	0$
Mark Eaton	2,000,000$ (1)
-Salary Remaining :	0$
Tyler Kennedy	1,850,000$ (1)
-Salary Remaining :	0$
Erik Condra	1,500,000$ (1)
-Salary Remaining :	0$
Thomas Greiss	900,000$ (1)
-Salary Remaining :	0$
Darroll Powe	850,000$ (3)
-Salary Remaining :	0$
Jim O'Brien	500,000$ (2)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 71,186,667$
Year 13 : 59,020,000$
Year 14 : 42,880,000$
Year 15 : 33,465,000$
Salary Average Commitment
Year 12 : 33,791,667$
Year 13 : 25,525,000$
Year 14 : 25,025,000$
Year 15 : 19,400,000$
Salary Cap with 1 Way Contract
Year 12 : 71,186,667$
Year 13 : 59,020,000$
Year 14 : 42,880,000$
Year 15 : 33,465,000$

Farm Players Salaries
Brett Sterling	100,000$ (2)
Salary Remaining :	0$
Colton Yellow Horn	90,000$ (2)
Salary Remaining :	0$
Beau Bennett	90,000$ (2)
Salary Remaining :	0$
Dan DaSilva	90,000$ (2)
Salary Remaining :	0$
Jeff Hoggan	90,000$ (2)
Salary Remaining :	0$
Alec Richards	85,000$ (1)
Salary Remaining :	0$
Bracken Kearns	85,000$ (3)
Salary Remaining :	0$
Eric Wellwood	75,000$ (1)
Salary Remaining :	0$
Ryan Parent	75,000$ (1)
Salary Remaining :	0$
Alexander Sulzer	75,000$ (1)
Salary Remaining :	0$
Paul Byron	67,500$ (2)
Salary Remaining :	0$
Mike Blunden	65,000$ (2)
Salary Remaining :	0$
Simon Despres	62,500$ (3)
Salary Remaining :	0$
Justin Auger	50,000$ (3)
Salary Remaining :	0$
Bob Raymond	50,000$ (3)
Salary Remaining :	0$
Brett MacLean	50,000$ (3)
Salary Remaining :	0$
Brandon Burlon	50,000$ (2)
Salary Remaining :	0$
Adam Lowry	50,000$ (3)
Salary Remaining :	0$
Blake Pietila	50,000$ (3)
Salary Remaining :	0$
Dylan Olsen	50,000$ (2)
Salary Remaining :	0$
Kevin Marshall	50,000$ (3)
Salary Remaining :	0$
Alden Hirschfeld	50,000$ (1)
Salary Remaining :	0$
Eric O'Dell	50,000$ (2)
Salary Remaining :	0$
Brad Thiessen	50,000$ (1)
Salary Remaining :	0$
Taylor Stefishen	50,000$ (3)
Salary Remaining :	0$
Jonathan Hazen	50,000$ (2)
Salary Remaining :	0$
Mattias Karlsson	50,000$ (3)
Salary Remaining :	0$
Ryan Tesink	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	28
Salary Commitment
Year 12 : 1,800,000$
Year 13 : 1,390,000$
Year 14 : 597,500$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,000,000$
Year 13 : 900,000$
Year 14 : 197,500$
Year 15 : 0$

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion At San Jose
Level 1:	7000 - 80$ - 6,999 - 100%
Level 2:	4000 - 52$ - 4,000 - 100%
Level 3:	4000 - 35$ - 3,999 - 100%
Level 4:	2000 - 25$ - 1,965 - 98%
Luxury :	1000 - 175$ - 983 - 98%
Total Capacity :	18000
Team Popularity :	109%
Income
Home Games Left	0
Average Attendance - %	17,947 - 100%
Average Income per Game	1,652,333$
Year to Date Revenue	67,745,671$
Expense
Pro Players Total Salaries	48,825,000$
Farm Players Total Salaries	1,877,500$
Coaches Total Salaries	1,250,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	50,797,138$
Farm Year To Date Expenses	2,394,285$
Pro Salary Cap To Date	50,041,059$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	403,049$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	19,173$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	50,041,059$
Estimate Under Maximum Salary Cap of 70,200,000$	20,158,941$
Estimate Over Minimum Salary Cap of 0$	50,041,059$
Current Bank Account	14,976,312$
Projected Bank Account	14,976,312$

Pro Players Salaries
Brad Boyes	6,000,000$ (5)
-Salary Remaining :	0$
Logan Couture	5,625,000$ (5)
-Salary Remaining :	0$
Barret Jackman	5,000,000$ (3)
-Salary Remaining :	0$
David Krejci	4,910,000$ (3)
-Salary Remaining :	0$
Scott Hannan	3,750,000$ (3)
-Salary Remaining :	0$
Ondrej Pavelec	3,350,000$ (5)
-Salary Remaining :	0$
Jiri Tlusty	2,650,000$ (2)
-Salary Remaining :	0$
Artem Anisimov	2,275,000$ (4)
-Salary Remaining :	0$
David Clarkson	2,145,000$ (2)
-Salary Remaining :	0$
Johnny Boychuk	2,090,000$ (1)
-Salary Remaining :	0$
Mikael Backlund	1,975,000$ (4)
-Salary Remaining :	0$
Justin Braun	1,360,000$ (1)
-Salary Remaining :	0$
Matt Niskanen	1,275,000$ (3)
-Salary Remaining :	0$
Jamie McGinn	1,095,000$ (1)
-Salary Remaining :	0$
Charlie Coyle	900,000$ (3)
-Salary Remaining :	0$
Leo Komarov	900,000$ (3)
-Salary Remaining :	0$
Matt Donovan	800,000$ (2)
-Salary Remaining :	0$
Dustin Jeffrey	750,000$ (3)
-Salary Remaining :	0$
Mattias Ekholm	700,000$ (3)
-Salary Remaining :	0$
Mike Rupp	675,000$ (1)
-Salary Remaining :	0$
Ben Scrivens	600,000$ (1)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 48,825,000$
Year 13 : 43,005,000$
Year 14 : 37,410,000$
Year 15 : 19,225,000$
Salary Average Commitment
Year 12 : 29,450,000$
Year 13 : 29,450,000$
Year 14 : 26,000,000$
Year 15 : 19,225,000$
Salary Cap with 1 Way Contract
Year 12 : 48,825,000$
Year 13 : 43,005,000$
Year 14 : 37,410,000$
Year 15 : 19,225,000$

Farm Players Salaries
Alexandre Bolduc	175,000$ (1)
Salary Remaining :	0$
Derek Smith	150,000$ (3)
Salary Remaining :	0$
John McCarthy	150,000$ (1)
Salary Remaining :	0$
Jeff Woywitka	150,000$ (3)
Salary Remaining :	0$
Matt Climie	150,000$ (2)
Salary Remaining :	0$
Mikhail Grigorenko	90,000$ (3)
Salary Remaining :	0$
Trevor Smith	77,500$ (1)
Salary Remaining :	0$
Steven Zalewski	72,500$ (3)
Salary Remaining :	0$
Tomas Tatar	70,000$ (1)
Salary Remaining :	0$
Kellan Lain	62,500$ (3)
Salary Remaining :	0$
Nick Petersen	62,500$ (2)
Salary Remaining :	0$
Joe Diamond	60,000$ (3)
Salary Remaining :	0$
Matt Mangene	55,000$ (2)
Salary Remaining :	0$
Chad Kolarik	52,500$ (2)
Salary Remaining :	0$
Dylan McIlrath	50,000$ (3)
Salary Remaining :	0$
Kris Fredheim	50,000$ (1)
Salary Remaining :	0$
Ivan Telegin	50,000$ (3)
Salary Remaining :	0$
Bobby Robins	50,000$ (1)
Salary Remaining :	0$
Drew Paris	50,000$ (3)
Salary Remaining :	0$
Brian Foster	50,000$ (1)
Salary Remaining :	0$
Andrew Campbell	50,000$ (1)
Salary Remaining :	0$
Aaron Gens	50,000$ (3)
Salary Remaining :	0$
Adrian Veideman	50,000$ (3)
Salary Remaining :	0$
David Fischer	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	24
Salary Commitment
Year 12 : 1,877,500$
Year 13 : 1,205,000$
Year 14 : 885,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 732,500$
Year 13 : 662,500$
Year 14 : 545,000$
Year 15 : 0$

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7000 - 110$ - 6,398 - 91%
Level 2:	4000 - 70$ - 3,771 - 94%
Level 3:	4000 - 50$ - 3,706 - 93%
Level 4:	2000 - 30$ - 1,800 - 90%
Luxury :	1000 - 220$ - 920 - 92%
Total Capacity :	18000
Team Popularity :	110%
Income
Home Games Left	0
Average Attendance - %	16,596 - 92%
Average Income per Game	1,869,118$
Year to Date Revenue	76,633,855$
Expense
Pro Players Total Salaries	66,150,000$
Farm Players Total Salaries	2,019,500$
Coaches Total Salaries	2,600,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	66,414,168$
Farm Year To Date Expenses	2,913,455$
Pro Salary Cap To Date	64,649,953$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	552,033$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	23,141$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	64,649,953$
Estimate Under Maximum Salary Cap of 70,200,000$	5,550,047$
Estimate Over Minimum Salary Cap of 0$	64,649,953$
Current Bank Account	15,310,148$
Projected Bank Account	15,310,148$

Pro Players Salaries
Ryan Getzlaf	6,925,000$ (5)
-Salary Remaining :	0$
Marian Hossa	5,975,000$ (4)
-Salary Remaining :	0$
Mike Richards	5,250,000$ (6)
-Salary Remaining :	0$
Brent Seabrook	5,075,000$ (3)
-Salary Remaining :	0$
Jack Johnson	4,525,000$ (4)
-Salary Remaining :	0$
David Moss	4,000,000$ (4)
-Salary Remaining :	0$
Ryan McDonagh	3,725,000$ (5)
-Salary Remaining :	0$
Jose Theodore	3,500,000$ (1)
-Salary Remaining :	0$
Corey Crawford	3,455,000$ (1)
-Salary Remaining :	0$
David Desharnais	3,400,000$ (2)
-Salary Remaining :	0$
Eric Belanger	3,000,000$ (5)
-Salary Remaining :	0$
Brenden Morrow	2,960,000$ (2)
-Salary Remaining :	0$
Travis Hamonic	2,545,000$ (2)
-Salary Remaining :	0$
Darren Helm	2,325,000$ (4)
-Salary Remaining :	0$
Nathan Gerbe	1,850,000$ (3)
-Salary Remaining :	0$
Mike Weber	1,575,000$ (3)
-Salary Remaining :	0$
Ruslan Fedotenko	1,540,000$ (4)
-Salary Remaining :	0$
Arron Asham	1,500,000$ (2)
-Salary Remaining :	0$
Eric Fehr	1,000,000$ (3)
-Salary Remaining :	0$
Brendan Gallagher	875,000$ (3)
-Salary Remaining :	0$
Jack Hillen	650,000$ (1)
-Salary Remaining :	0$
Peter Harrold	500,000$ (1)
-Salary Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 12 : 66,150,000$
Year 13 : 58,045,000$
Year 14 : 47,640,000$
Year 15 : 37,265,000$
Salary Average Commitment
Year 12 : 46,590,000$
Year 13 : 43,090,000$
Year 14 : 38,190,000$
Year 15 : 33,265,000$
Salary Cap with 1 Way Contract
Year 12 : 66,150,000$
Year 13 : 58,045,000$
Year 14 : 47,640,000$
Year 15 : 37,265,000$

Farm Players Salaries
Blake Comeau	150,000$ (2)
Salary Remaining :	0$
Alexei Emelin	90,000$ (1)
Salary Remaining :	0$
Brandon McMillan	88,000$ (1)
Salary Remaining :	0$
Riley Nash	87,500$ (3)
Salary Remaining :	0$
Yannick Weber	85,000$ (3)
Salary Remaining :	0$
Jack Skille	82,500$ (2)
Salary Remaining :	0$
Francis Bouillon	82,500$ (2)
Salary Remaining :	0$
Yann Danis	80,000$ (1)
Salary Remaining :	0$
Ryan Carter	75,000$ (2)
Salary Remaining :	0$
Connor Knapp	75,000$ (3)
Salary Remaining :	0$
Hugh Jessiman	65,000$ (2)
Salary Remaining :	0$
Patrick McNeill	60,000$ (1)
Salary Remaining :	0$
Mark Arcobello	60,000$ (3)
Salary Remaining :	0$
Richard Bachman	59,000$ (1)
Salary Remaining :	0$
Gabriel Dumont	57,500$ (3)
Salary Remaining :	0$
Richard Clune	55,000$ (3)
Salary Remaining :	0$
Tye McGinn	55,000$ (2)
Salary Remaining :	0$
Ryan Stoa	55,000$ (3)
Salary Remaining :	0$
Scott Timmins	55,000$ (3)
Salary Remaining :	0$
Philip-Michael Devos	52,500$ (1)
Salary Remaining :	0$
Joe Cannata	50,000$ (1)
Salary Remaining :	0$
Aaron Gagnon	50,000$ (2)
Salary Remaining :	0$
Jean-Philippe Cote	50,000$ (1)
Salary Remaining :	0$
Krystofer Barch	50,000$ (1)
Salary Remaining :	0$
Stefan Legein	50,000$ (1)
Salary Remaining :	0$
Matt Pelech	50,000$ (1)
Salary Remaining :	0$
Bryan Helmer	50,000$ (1)
Salary Remaining :	0$
Alex Belzile	50,000$ (1)
Salary Remaining :	0$
Trevor Parkes	50,000$ (2)
Salary Remaining :	0$
Danny Groulx	50,000$ (1)
Salary Remaining :	0$
Sean Sullivan	50,000$ (2)
Salary Remaining :	0$
Total Farm Players	31
Salary Commitment
Year 12 : 2,019,500$
Year 13 : 1,190,000$
Year 14 : 530,000$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,347,500$
Year 13 : 1,145,000$
Year 14 : 485,000$
Year 15 : 0$

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - 97$ - 6,901 - 99%
Level 2:	4000 - 67$ - 3,865 - 97%
Level 3:	4000 - 45$ - 3,870 - 97%
Level 4:	2000 - 32$ - 1,853 - 93%
Luxury :	1000 - 208$ - 913 - 91%
Total Capacity :	18000
Team Popularity :	110%
Income
Home Games Left	0
Average Attendance - %	17,403 - 97%
Average Income per Game	1,863,004$
Year to Date Revenue	76,383,159$
Expense
Pro Players Total Salaries	57,620,000$
Farm Players Total Salaries	1,940,000$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Pro Year To Date Expenses	62,639,633$
Farm Year To Date Expenses	2,436,603$
Pro Salary Cap To Date	61,631,513$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	476,585$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	19,677$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	61,631,513$
Estimate Under Maximum Salary Cap of 70,200,000$	8,568,487$
Estimate Over Minimum Salary Cap of 0$	61,631,513$
Current Bank Account	28,275,680$
Projected Bank Account	28,275,680$

Pro Players Salaries
Evgeni Malkin	7,375,000$ (2)
-Salary Remaining :	0$
Daniel Alfredsson	6,680,000$ (1)
-Salary Remaining :	0$
Henrik Zetterberg	6,595,000$ (3)
-Salary Remaining :	0$
Patrik Elias	5,160,000$ (2)
-Salary Remaining :	0$
Eric Brewer	4,700,000$ (3)
-Salary Remaining :	0$
Tyler Seguin (Out of Payroll)	4,325,000$ (1)
-Salary Remaining :	0$
Tomas Vokoun	4,250,000$ (1)
-Salary Remaining :	0$
Kevin Shattenkirk	3,575,000$ (1)
-Salary Remaining :	0$
Brad Stuart	2,925,000$ (4)
-Salary Remaining :	0$
Matt Cooke	2,150,000$ (3)
-Salary Remaining :	0$
Craig Adams	2,000,000$ (2)
-Salary Remaining :	0$
Hal Gill	1,750,000$ (2)
-Salary Remaining :	0$
Ryan Jones	1,725,000$ (2)
-Salary Remaining :	0$
Luca Sbisa	1,375,000$ (1)
-Salary Remaining :	0$
Vladimir Sobotka	1,300,000$ (1)
-Salary Remaining :	0$
Torrey Mitchell	1,125,000$ (3)
-Salary Remaining :	0$
Tim Jackman	1,100,000$ (1)
-Salary Remaining :	0$
Patrick Wiercioch	1,000,000$ (3)
-Salary Remaining :	0$
Anton Khudobin	950,000$ (2)
-Salary Remaining :	0$
Scott Nichol	950,000$ (1)
-Salary Remaining :	0$
Chris Butler	935,000$ (1)
-Salary Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 12 : 61,945,000$
Year 13 : 37,455,000$
Year 14 : 18,495,000$
Year 15 : 2,925,000$
Salary Average Commitment
Year 12 : 24,105,000$
Year 13 : 8,150,000$
Year 14 : 7,200,000$
Year 15 : 2,925,000$
Salary Cap with 1 Way Contract
Year 12 : 61,945,000$
Year 13 : 37,455,000$
Year 14 : 18,495,000$
Year 15 : 2,925,000$

Farm Players Salaries
Josh Harding	200,000$ (2)
Salary Remaining :	0$
Patrick Maroon	95,000$ (3)
Salary Remaining :	0$
Andrew Murray	95,000$ (1)
Salary Remaining :	0$
Mika Zibanejad	90,000$ (3)
Salary Remaining :	0$
Brett Connolly	90,000$ (1)
Salary Remaining :	0$
David Warsofsky	87,500$ (1)
Salary Remaining :	0$
Gustav Nyquist	87,500$ (1)
Salary Remaining :	0$
Zach Redmond	85,000$ (3)
Salary Remaining :	0$
Radko Gudas	75,000$ (3)
Salary Remaining :	0$
Graham Mink	65,000$ (1)
Salary Remaining :	0$
Darren Haydar	62,500$ (3)
Salary Remaining :	0$
Carson McMillan	57,500$ (2)
Salary Remaining :	0$
Michael Pelech	50,000$ (1)
Salary Remaining :	0$
Sean Collins	50,000$ (2)
Salary Remaining :	0$
Kyle MacKinnon	50,000$ (3)
Salary Remaining :	0$
Kyle Bushee	50,000$ (1)
Salary Remaining :	0$
Kael Mouillierat	50,000$ (3)
Salary Remaining :	0$
Anthony Nigro	50,000$ (3)
Salary Remaining :	0$
Zach Miskovic	50,000$ (3)
Salary Remaining :	0$
Kevin Henderson	50,000$ (1)
Salary Remaining :	0$
Mike Matczak	50,000$ (2)
Salary Remaining :	0$
Alex Stalock	50,000$ (3)
Salary Remaining :	0$
Steve McCarthy	50,000$ (3)
Salary Remaining :	0$
Dustin Gazley	50,000$ (2)
Salary Remaining :	0$
Tommy Grant	50,000$ (2)
Salary Remaining :	0$
Rick Schofield	50,000$ (1)
Salary Remaining :	0$
Tyler Sloan	50,000$ (1)
Salary Remaining :	0$
Daniel New	50,000$ (2)
Salary Remaining :	0$
Maxime Fortunus	50,000$ (3)
Salary Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 12 : 1,940,000$
Year 13 : 1,265,000$
Year 14 : 757,500$
Year 15 : 0$
Salary Average Commitment
Year 12 : 1,065,000$
Year 13 : 865,000$
Year 14 : 557,500$
Year 15 : 0$

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 70,200,000$ Available Cap Space	Over Minimum of 0$	Pro Players	Farm Players	Total Players
Avalanche	11,735,886$	52,429,850$	17,770,150$	52,429,850$	23	31	54
Blackhawks	21,311,768$	44,741,479$	25,458,521$	44,741,479$	23	26	49
Blue Jackets	2,561,688$	66,652,913$	3,547,087$	66,652,913$	21	31	52
Blues	17,450,792$	63,353,914$	6,846,086$	63,353,914$	20	32	52
Bruins	17,538,681$	66,194,607$	4,005,393$	66,194,607$	21	32	53
Canadiens	8,440,047$	65,802,837$	4,397,163$	65,802,837$	22	33	55
Canucks	5,878,922$	65,466,770$	4,733,230$	65,466,770$	22	31	53
Capitals	30,840,189$	56,789,072$	13,410,928$	56,789,072$	24	30	54
Coyotes	23,224,366$	49,293,415$	20,906,585$	49,293,415$	20	34	54
Devils	15,603,154$	53,935,096$	16,264,904$	53,935,096$	20	30	50
Ducks	7,579,036$	64,683,701$	5,516,299$	64,683,701$	21	26	47
Flames	13,012,372$	69,902,574$	297,426$	69,902,574$	22	28	50
Flyers	10,528,857$	60,083,027$	10,116,973$	60,083,027$	23	29	52
Hurricanes	20,926,981$	55,376,774$	14,823,226$	55,376,774$	23	26	49
Islanders	8,608,145$	67,805,923$	2,394,077$	67,805,923$	22	28	50
Jets	31,277,126$	58,974,440$	11,225,560$	58,974,440$	21	27	48
Kings	39,701,986$	64,315,695$	5,884,305$	64,315,695$	20	27	47
Lightning	-848,043$	62,276,003$	7,923,997$	62,276,003$	22	31	53
Maple Leafs	40,000,753$	50,924,684$	19,275,316$	50,924,684$	22	32	54
Oilers	6,002,414$	66,305,677$	3,894,323$	66,305,677$	21	34	55
Panthers	44,885,342$	56,663,569$	13,536,431$	56,663,569$	22	32	54
Penguins	32,779,140$	55,036,955$	15,163,045$	55,036,955$	21	32	53
Predators	165,846$	69,754,059$	445,941$	69,754,059$	21	34	55
Rangers	15,907,948$	60,348,241$	9,851,759$	60,348,241$	22	27	49
Red Wings	4,066,063$	65,819,536$	4,380,464$	65,819,536$	21	29	50
Sabres	8,869,703$	68,858,338$	1,341,662$	68,858,338$	21	38	59
Senators	11,168,658$	69,847,213$	352,787$	69,847,213$	21	28	49
Sharks	14,976,312$	50,041,059$	20,158,941$	50,041,059$	21	24	45
Stars	15,310,148$	64,649,953$	5,550,047$	64,649,953$	22	31	53
Wild	28,275,680$	61,631,513$	8,568,487$	61,631,513$	21	29	50

Team Finance for Ligue d'Hockey Simulé

Update - 5 juin 2020 at 00:38

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 - %