PSL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7200 - 85$ - 6,987 - 97%
Level 2:	3600 - 45$ - 3,337 - 93%
Level 3:	4500 - 25$ - 3,621 - 80%
Level 4:	1800 - 17$ - 1,533 - 85%
Luxury :	900 - 180$ - 846 - 94%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,325 - 91%
Average Income per Game	1,399,692$
Year to Date Revenue	57,387,392$
Expense
Pro Players Total Salaries	69,877,500$
Farm Players Total Salaries	640,300$
Coaches Total Salaries	4,150,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	74,244,141$
Farm Year To Date Expenses	1,151,089$
Pro Salary Cap To Date	70,644,141$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	408,208$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	6,687$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	70,644,141$
Estimate Under Maximum Salary Cap of 73,000,000$	2,355,859$
Estimate Over Minimum Salary Cap of 50,000,000$	20,644,141$
Current Bank Account	13,691,685$
Projected Bank Account	13,691,685$

Pro Players Salaries
P.K. Subban	7,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,000,000$
-Salary Average Remaining :	0$
Semyon Varlamov	6,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,250,000$
-Salary Average Remaining :	0$
Henrik Sedin	6,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Joe Pavelski	6,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Oliver Ekman-Larsson	6,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Filip Forsberg	6,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Brandon Saad	5,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,750,000$
-Salary Average Remaining :	0$
David Backes	4,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,750,000$
-Salary Average Remaining :	0$
Jake Gardiner	4,050,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,050,000$
-Salary Average Remaining :	0$
Kris Letang	3,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Nick Bonino	1,900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Andrej Sekera	1,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
James Reimer	1,600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Kyle Palmieri	1,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Cam Atkinson	1,175,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,175,000$
-Salary Average Remaining :	0$
Mats Zuccarello	1,150,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Bo Horvat	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Alex Kerfoot	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Brandon Carlo	717,500$ (2)
-Salary Remaining :	0$
-Salary Average :	717,500$
-Salary Average Remaining :	0$
Bryan Rust	620,000$ (4)
-Salary Remaining :	0$
-Salary Average :	620,000$
-Salary Average Remaining :	0$
Nick Holden	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Patrik Nemeth	600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Paul Byron	600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Matt Hunwick	500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 1 : 69,877,500$
Year 2 : 55,595,000$
Year 3 : 26,520,000$
Year 4 : 6,370,000$
Salary Average Commitment
Year 1 : 56,827,500$
Year 2 : 52,995,000$
Year 3 : 23,920,000$
Year 4 : 6,370,000$
Salary Cap with 1 Way Contract
Year 1 : 69,877,500$
Year 2 : 55,595,000$
Year 3 : 26,520,000$
Year 4 : 6,370,000$

Farm Players Salaries
Daniel Carr	89,250$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Paul Carey	73,800$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Mackenzie Skapski	70,500$ (2)
Salary Remaining :	0$
Salary Average :	70,500$
Salary Average Remaining :	0$
Julius Bergman	69,250$ (1)
Salary Remaining :	0$
Salary Average :	69,250$
Salary Average Remaining :	0$
Viktor Svedberg	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Brendan Ranford	62,500$ (2)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
David Musil	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Gus Young	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Cameron Gaunce	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Taylor Aronson	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	10
Salary Commitment
Year 1 : 640,300$
Year 2 : 258,000$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 577,250$
Year 2 : 258,000$
Year 3 : 0$
Year 4 : 0$

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7200 - 79$ - 6,743 - 94%
Level 2:	3600 - 41$ - 3,569 - 99%
Level 3:	4500 - 23$ - 4,472 - 99%
Level 4:	1800 - 14$ - 1,787 - 99%
Luxury :	900 - 155$ - 897 - 100%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,468 - 97%
Average Income per Game	1,351,463$
Year to Date Revenue	55,409,976$
Expense
Pro Players Total Salaries	68,965,000$
Farm Players Total Salaries	945,250$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	67,614,217$
Farm Year To Date Expenses	1,655,244$
Pro Salary Cap To Date	66,614,223$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	388,694$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,524$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	66,614,223$
Estimate Under Maximum Salary Cap of 73,000,000$	6,385,777$
Estimate Over Minimum Salary Cap of 50,000,000$	16,614,223$
Current Bank Account	46,799,794$
Projected Bank Account	46,799,794$

Pro Players Salaries
Andrew Ladd	8,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	8,000,000$
-Salary Average Remaining :	0$
Jonathan Toews	6,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,500,000$
-Salary Average Remaining :	0$
Corey Crawford	6,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,500,000$
-Salary Average Remaining :	0$
Duncan Keith	6,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Braydon Coburn	5,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brent Seabrook	5,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Mike Cammalleri	5,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Mark Giordano	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Josh Gorges	3,900,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,900,000$
-Salary Average Remaining :	0$
TJ Brodie	3,900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,900,000$
-Salary Average Remaining :	0$
Alex Tanguay	3,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Cody Franson	2,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Daniel Paille	1,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
William Karlsson	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Brandon Pirri	975,000$ (1)
-Salary Remaining :	0$
-Salary Average :	975,000$
-Salary Average Remaining :	0$
Artemi Panarin	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nick Schmaltz	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jesper Fast	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Micheal Ferland	900,000$ (4)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Marcus Kruger	850,000$ (2)
-Salary Remaining :	0$
-Salary Average :	850,000$
-Salary Average Remaining :	0$
Ryan Dzingel	740,000$ (1)
-Salary Remaining :	0$
-Salary Average :	740,000$
-Salary Average Remaining :	0$
Anton Forsberg	650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 1 : 68,965,000$
Year 2 : 38,350,000$
Year 3 : 16,725,000$
Year 4 : 11,900,000$
Salary Average Commitment
Year 1 : 59,465,000$
Year 2 : 38,350,000$
Year 3 : 16,725,000$
Year 4 : 11,900,000$
Salary Cap with 1 Way Contract
Year 1 : 68,965,000$
Year 2 : 38,350,000$
Year 3 : 16,725,000$
Year 4 : 11,900,000$

Farm Players Salaries
Gustav Forsling	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
J.T. Compher	83,250$ (1)
Salary Remaining :	0$
Salary Average :	83,250$
Salary Average Remaining :	0$
Cole Schneider	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Ben Smith	67,500$ (3)
Salary Remaining :	0$
Salary Average :	67,500$
Salary Average Remaining :	0$
Vojtech Mozik	66,750$ (1)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Josh Archibald	66,750$ (1)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Blake Coleman	66,000$ (2)
Salary Remaining :	0$
Salary Average :	66,000$
Salary Average Remaining :	0$
Rob Klinkhammer	60,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Matej Stransky	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Marek Hrivik	57,500$ (1)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Byron Froese	57,500$ (4)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Matt Hackett	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Pontus Aberg	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Mac Bennett	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Maxim Noreau	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	15
Salary Commitment
Year 1 : 945,250$
Year 2 : 341,000$
Year 3 : 125,000$
Year 4 : 57,500$
Salary Average Commitment
Year 1 : 935,250$
Year 2 : 341,000$
Year 3 : 125,000$
Year 4 : 57,500$

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7825 - 82$ - 6,466 - 83%
Level 2:	3900 - 50$ - 3,367 - 86%
Level 3:	4900 - 30$ - 3,982 - 81%
Level 4:	1900 - 20$ - 1,583 - 83%
Luxury :	975 - 180$ - 743 - 76%
Total Capacity :	19500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,140 - 83%
Average Income per Game	1,416,039$
Year to Date Revenue	58,057,586$
Expense
Pro Players Total Salaries	54,865,500$
Farm Players Total Salaries	756,250$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	58,006,880$
Farm Year To Date Expenses	1,222,072$
Pro Salary Cap To Date	57,006,884$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	310,364$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	7,338$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	57,006,884$
Estimate Under Maximum Salary Cap of 73,000,000$	15,993,116$
Estimate Over Minimum Salary Cap of 50,000,000$	7,006,884$
Current Bank Account	25,807,239$
Projected Bank Account	25,807,239$

Pro Players Salaries
Mark Streit	8,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	8,000,000$
-Salary Average Remaining :	0$
Willie Mitchell	6,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,500,000$
-Salary Average Remaining :	0$
Vincent Lecavalier	6,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Shane Doan	4,550,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Jared Cowen	4,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Matt Read	4,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Mikkel Boedker	2,800,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,800,000$
-Salary Average Remaining :	0$
Nail Yakupov	2,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Jason Chimera	2,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Jiri Tlusty	1,700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Jacob Markstrom	1,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,600,000$
-Salary Average Remaining :	0$
Darcy Kuemper	1,550,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,550,000$
-Salary Average Remaining :	0$
Jake McCabe	1,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,250,000$
-Salary Average Remaining :	0$
Justin Falk	1,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Scott Gomez	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Max Domi	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Kyle Connor (Out of Payroll)	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jimmy Vesey	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Simon Despres	900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Brendan Perlini	833,000$ (2)
-Salary Remaining :	0$
-Salary Average :	833,000$
-Salary Average Remaining :	0$
Derrick Pouliot	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Brian Dumoulin	800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	800,000$
-Salary Average Remaining :	0$
Nicolas Kerdiles	500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 1 : 55,790,500$
Year 2 : 39,665,500$
Year 3 : 15,400,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 45,040,500$
Year 2 : 35,615,500$
Year 3 : 11,350,000$
Year 4 : 0$
Salary Cap with 1 Way Contract
Year 1 : 55,790,500$
Year 2 : 39,665,500$
Year 3 : 15,400,000$
Year 4 : 0$

Farm Players Salaries
Colin McDonald	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Drake Caggiula	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jake Virtanen	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Sonny Milano	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vladislav Kamenev	74,250$ (1)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
Valentin Zykov	72,750$ (2)
Salary Remaining :	0$
Salary Average :	72,750$
Salary Average Remaining :	0$
Roland McKeown	71,750$ (2)
Salary Remaining :	0$
Salary Average :	71,750$
Salary Average Remaining :	0$
Nick Shore	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Kevin Poulin	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Joey Mormina	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	10
Salary Commitment
Year 1 : 756,250$
Year 2 : 539,500$
Year 3 : 50,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 756,250$
Year 2 : 539,500$
Year 3 : 50,000$
Year 4 : 0$

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7825 - 200$ - 6,141 - 78%
Level 2:	3900 - 195$ - 2,776 - 71%
Level 3:	4900 - 175$ - 3,757 - 77%
Level 4:	1900 - 170$ - 1,374 - 72%
Luxury :	975 - 300$ - 791 - 81%
Total Capacity :	19500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,840 - 76%
Average Income per Game	1,656,405$
Year to Date Revenue	67,912,601$
Expense
Pro Players Total Salaries	73,425,000$
Farm Players Total Salaries	534,250$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	70,967,377$
Farm Year To Date Expenses	1,021,368$
Pro Salary Cap To Date	69,967,409$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	413,472$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	6,091$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	69,967,409$
Estimate Under Maximum Salary Cap of 73,000,000$	3,032,591$
Estimate Over Minimum Salary Cap of 50,000,000$	19,967,409$
Current Bank Account	20,399,652$
Projected Bank Account	20,399,652$

Pro Players Salaries
Claude Giroux	9,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Loui Eriksson	8,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	8,000,000$
-Salary Average Remaining :	0$
Alex Pietrangelo	7,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,000,000$
-Salary Average Remaining :	0$
Jeff Carter	6,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,750,000$
-Salary Average Remaining :	0$
Dustin Byfuglien	5,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brandon Dubinsky	4,650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,650,000$
-Salary Average Remaining :	0$
T.J. Oshie	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Jori Lehtera	4,400,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,400,000$
-Salary Average Remaining :	0$
Steve Mason	4,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,100,000$
-Salary Average Remaining :	0$
Jared Spurgeon	3,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Trevor Daley	3,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Ian Cole	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Mike Ribeiro	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Andrew Hammond	1,350,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,350,000$
-Salary Average Remaining :	0$
Jay McClement	1,300,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
John Moore	1,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Matt Beleskey	1,300,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Adam Lowry	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Erik Haula	950,000$ (3)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Brad Boyes	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Anthony Peluso	700,000$ (4)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Jake Guentzel	575,000$ (1)
-Salary Remaining :	0$
-Salary Average :	575,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 1 : 73,425,000$
Year 2 : 63,250,000$
Year 3 : 34,950,000$
Year 4 : 21,100,000$
Salary Average Commitment
Year 1 : 61,475,000$
Year 2 : 52,300,000$
Year 3 : 31,050,000$
Year 4 : 21,100,000$
Salary Cap with 1 Way Contract
Year 1 : 73,425,000$
Year 2 : 63,250,000$
Year 3 : 34,950,000$
Year 4 : 21,100,000$

Farm Players Salaries
Lawson Crouse	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brandon Montour	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tristan Jarry	66,750$ (1)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Tyson Strachan	65,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Adam Cracknell	60,000$ (4)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Matt Taormina	57,500$ (4)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Phil McRae	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Mark Cundari	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	8
Salary Commitment
Year 1 : 534,250$
Year 2 : 367,500$
Year 3 : 182,500$
Year 4 : 117,500$
Salary Average Commitment
Year 1 : 519,250$
Year 2 : 352,500$
Year 3 : 167,500$
Year 4 : 117,500$

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7200 - 73$ - 7,052 - 98%
Level 2:	3600 - 48$ - 3,493 - 97%
Level 3:	4500 - 28$ - 4,113 - 91%
Level 4:	1800 - 22$ - 1,447 - 80%
Luxury :	900 - 172$ - 824 - 92%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,928 - 94%
Average Income per Game	1,407,192$
Year to Date Revenue	57,694,889$
Expense
Pro Players Total Salaries	64,757,249$
Farm Players Total Salaries	1,229,800$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	63,021,218$
Farm Year To Date Expenses	2,002,231$
Pro Salary Cap To Date	62,021,218$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	365,318$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,403$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	62,021,218$
Estimate Under Maximum Salary Cap of 73,000,000$	10,978,782$
Estimate Over Minimum Salary Cap of 50,000,000$	12,021,218$
Current Bank Account	20,596,671$
Projected Bank Account	20,596,671$

Pro Players Salaries
Sidney Crosby	10,900,000$ (4)
-Salary Remaining :	0$
-Salary Average :	10,900,000$
-Salary Average Remaining :	0$
Tyler Seguin	6,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Dennis Wideman	5,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Dominic Moore	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
PA Parenteau	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Alexander Steen	3,567,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Reilly Smith	3,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Josh Bailey	3,500,000$ (5)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Carl Gunnarsson	3,450,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,450,000$
-Salary Average Remaining :	0$
Jason Demers	3,225,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,225,000$
-Salary Average Remaining :	0$
Teuvo Teravainen	3,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Alex Stalock	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Brendan Smith	1,275,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,275,000$
-Salary Average Remaining :	0$
Dalton Prout	1,050,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,050,000$
-Salary Average Remaining :	0$
Gustav Nyquist	1,050,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,050,000$
-Salary Average Remaining :	0$
Mattias Ekholm	1,038,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,038,000$
-Salary Average Remaining :	0$
Louis Domingue	1,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Peter Budaj	999,999$ (2)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Joel Armia	975,000$ (1)
-Salary Remaining :	0$
-Salary Average :	975,000$
-Salary Average Remaining :	0$
Jamie Oleksiak	918,750$ (4)
-Salary Remaining :	0$
-Salary Average :	918,750$
-Salary Average Remaining :	0$
Alex Chiasson	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Brett Connolly	875,000$ (2)
-Salary Remaining :	0$
-Salary Average :	875,000$
-Salary Average Remaining :	0$
Jakob Silfverberg	851,000$ (1)
-Salary Remaining :	0$
-Salary Average :	851,000$
-Salary Average Remaining :	0$
Ryan Strome	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Derek Ryan	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 1 : 64,757,249$
Year 2 : 37,293,749$
Year 3 : 19,818,750$
Year 4 : 19,818,750$
Salary Average Commitment
Year 1 : 57,032,749$
Year 2 : 37,293,749$
Year 3 : 19,818,750$
Year 4 : 19,818,750$
Salary Cap with 1 Way Contract
Year 1 : 64,757,249$
Year 2 : 37,293,749$
Year 3 : 19,818,750$
Year 4 : 19,818,750$

Farm Players Salaries
Anthony DeAngelo	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nick Cousins	84,000$ (2)
Salary Remaining :	0$
Salary Average :	84,000$
Salary Average Remaining :	0$
Ryan Hartman	83,300$ (2)
Salary Remaining :	0$
Salary Average :	83,300$
Salary Average Remaining :	0$
Mark McNeill	83,250$ (1)
Salary Remaining :	0$
Salary Average :	83,250$
Salary Average Remaining :	0$
Dmitrij Jaskin	77,500$ (1)
Salary Remaining :	0$
Salary Average :	77,500$
Salary Average Remaining :	0$
Viktor Loov	69,250$ (1)
Salary Remaining :	0$
Salary Average :	69,250$
Salary Average Remaining :	0$
Nick Paul	69,250$ (1)
Salary Remaining :	0$
Salary Average :	69,250$
Salary Average Remaining :	0$
Scott Mayfield	67,500$ (2)
Salary Remaining :	0$
Salary Average :	67,500$
Salary Average Remaining :	0$
Michael Zalewski	63,250$ (2)
Salary Remaining :	0$
Salary Average :	63,200$
Salary Average Remaining :	0$
Jayson Megna	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Tyler Randell	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Ben Sexton	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Connor Brickley	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Reece Scarlett	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Connor Crisp	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Robert Hagg	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Mike Halmo	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jamie Devane	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Brian Ferlin	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	19
Salary Commitment
Year 1 : 1,229,800$
Year 2 : 458,050$
Year 3 : 100,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,229,750$
Year 2 : 458,000$
Year 3 : 100,000$
Year 4 : 0$

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7200 - 80$ - 6,673 - 93%
Level 2:	3600 - 45$ - 3,557 - 99%
Level 3:	4500 - 23$ - 4,461 - 99%
Level 4:	1800 - 15$ - 1,792 - 100%
Luxury :	900 - 160$ - 899 - 100%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,382 - 97%
Average Income per Game	1,395,148$
Year to Date Revenue	57,201,052$
Expense
Pro Players Total Salaries	53,090,000$
Farm Players Total Salaries	869,250$
Coaches Total Salaries	1,850,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	57,349,582$
Farm Year To Date Expenses	1,690,923$
Pro Salary Cap To Date	56,349,554$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	300,500$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,659$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	56,349,554$
Estimate Under Maximum Salary Cap of 73,000,000$	16,650,446$
Estimate Over Minimum Salary Cap of 50,000,000$	6,349,554$
Current Bank Account	19,661,774$
Projected Bank Account	19,661,774$

Pro Players Salaries
Carey Price	7,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,000,000$
-Salary Average Remaining :	0$
Ryan Nugent-Hopkins	6,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Gabriel Landeskog	5,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,500,000$
-Salary Average Remaining :	0$
Brendan Gallagher	4,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Derick Brassard	3,700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Alex Galchenyuk	3,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,100,000$
-Salary Average Remaining :	0$
Jamie McGinn	2,900,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,900,000$
-Salary Average Remaining :	0$
Matt Greene	2,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Travis Hamonic	2,225,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,225,000$
-Salary Average Remaining :	0$
Anders Lindback	2,200,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Anton Stralman	1,800,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,800,000$
-Salary Average Remaining :	0$
Mikhail Grigorenko	1,300,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
Jordie Benn	1,100,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,100,000$
-Salary Average Remaining :	0$
Dale Weise	1,025,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,025,000$
-Salary Average Remaining :	0$
Aaron Ekblad	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Noah Hanifin	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Anthony Beauvillier	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Alexander Wennberg	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Morgan Rielly	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Curtis Lazar	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Jujhar Khaira	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Carter Hutton	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Frank Vatrano	742,500$ (1)
-Salary Remaining :	0$
-Salary Average :	742,500$
-Salary Average Remaining :	0$
Greg Pateryn	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 1 : 53,090,000$
Year 2 : 27,665,000$
Year 3 : 14,825,000$
Year 4 : 12,600,000$
Salary Average Commitment
Year 1 : 40,732,500$
Year 2 : 27,665,000$
Year 3 : 14,825,000$
Year 4 : 12,600,000$
Salary Cap with 1 Way Contract
Year 1 : 53,090,000$
Year 2 : 27,665,000$
Year 3 : 14,825,000$
Year 4 : 12,600,000$

Farm Players Salaries
Marc-Andre Cliche	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Adam Erne	86,500$ (1)
Salary Remaining :	0$
Salary Average :	86,500$
Salary Average Remaining :	0$
Malcolm Subban	83,250$ (1)
Salary Remaining :	0$
Salary Average :	83,250$
Salary Average Remaining :	0$
Keith Aulie	80,000$ (1)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
T.J. Hensick	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Derek Forbort	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Quinton Howden	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Nicolas Deslauriers	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Brandon Davidson	59,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Zack Mitchell	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Luke Adam	50,000$ (1)
Salary Remaining :	0$
Salary Average :	73,500$
Salary Average Remaining :	0$
Gabriel Dumont	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jerome Gauthier-Leduc	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	13
Salary Commitment
Year 1 : 869,250$
Year 2 : 190,000$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 883,250$
Year 2 : 190,000$
Year 3 : 0$
Year 4 : 0$

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7200 - 73$ - 7,039 - 98%
Level 2:	3600 - 50$ - 3,307 - 92%
Level 3:	4500 - 30$ - 3,833 - 85%
Level 4:	1800 - 15$ - 1,786 - 99%
Luxury :	900 - 170$ - 828 - 92%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,793 - 93%
Average Income per Game	1,388,710$
Year to Date Revenue	56,937,097$
Expense
Pro Players Total Salaries	57,057,500$
Farm Players Total Salaries	455,250$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	59,603,561$
Farm Year To Date Expenses	1,092,103$
Pro Salary Cap To Date	58,853,563$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	321,153$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	6,771$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	58,853,563$
Estimate Under Maximum Salary Cap of 73,000,000$	14,146,437$
Estimate Over Minimum Salary Cap of 50,000,000$	8,853,563$
Current Bank Account	18,601,689$
Projected Bank Account	18,601,689$

Pro Players Salaries
Niklas Kronwall	6,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
John-Michael Liles	6,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Jay Bouwmeester	5,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,600,000$
-Salary Average Remaining :	0$
Keith Yandle	5,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,250,000$
-Salary Average Remaining :	0$
Fedor Tyutin (Out of Payroll)	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Ondrej Pavelec	4,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,750,000$
-Salary Average Remaining :	0$
Kevin Bieksa	4,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Justin Schultz	3,675,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,675,000$
-Salary Average Remaining :	0$
Cody Eakin	3,650,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,650,000$
-Salary Average Remaining :	0$
Nino Niederreiter (Out of Payroll)	3,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Radim Vrbata	3,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brad Richards	2,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Tobias Rieder (Out of Payroll)	2,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Rob Scuderi (Out of Payroll)	1,800,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,800,000$
-Salary Average Remaining :	0$
Jonas Gustavsson (Out of Payroll)	1,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Tanner Glass	1,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Mathieu Perreault	1,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,100,000$
-Salary Average Remaining :	0$
Mason Raymond	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Anthony Duclair	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Kevin Connauton	800,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Victor Bartley	600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Tyler Kennedy	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,250,000$
-Salary Average Remaining :	0$
Michael Sgarbossa	600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
MacKenzie Weegar	500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Unknown (G)	500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 1 : 65,357,500$
Year 2 : 44,007,500$
Year 3 : 30,100,000$
Year 4 : 11,900,000$
Salary Average Commitment
Year 1 : 51,107,500$
Year 2 : 38,207,500$
Year 3 : 24,600,000$
Year 4 : 11,900,000$
Salary Cap with 1 Way Contract
Year 1 : 65,357,500$
Year 2 : 44,007,500$
Year 3 : 30,100,000$
Year 4 : 11,900,000$

Farm Players Salaries
Chris Bigras	86,500$ (1)
Salary Remaining :	0$
Salary Average :	86,500$
Salary Average Remaining :	0$
Jon Merrill	84,000$ (1)
Salary Remaining :	0$
Salary Average :	84,000$
Salary Average Remaining :	0$
Brett Kulak	68,000$ (2)
Salary Remaining :	0$
Salary Average :	68,000$
Salary Average Remaining :	0$
Michael Brodzinski	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Greg Carey	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Mitchell Heard	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Tyler Pitlick	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	7
Salary Commitment
Year 1 : 455,250$
Year 2 : 184,750$
Year 3 : 50,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 455,250$
Year 2 : 184,750$
Year 3 : 50,000$
Year 4 : 0$

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Centre
Level 1:	8200 - 70$ - 6,884 - 84%
Level 2:	4000 - 47$ - 3,159 - 79%
Level 3:	5000 - 24$ - 4,507 - 90%
Level 4:	2100 - 14$ - 1,526 - 73%
Luxury :	1200 - 150$ - 948 - 79%
Total Capacity :	20500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,024 - 83%
Average Income per Game	1,407,139$
Year to Date Revenue	57,692,684$
Expense
Pro Players Total Salaries	66,426,500$
Farm Players Total Salaries	1,213,050$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	66,007,315$
Farm Year To Date Expenses	1,680,331$
Pro Salary Cap To Date	65,007,289$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	374,592$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,905$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	65,007,289$
Estimate Under Maximum Salary Cap of 73,000,000$	7,992,711$
Estimate Over Minimum Salary Cap of 50,000,000$	15,007,289$
Current Bank Account	23,682,739$
Projected Bank Account	23,682,739$

Pro Players Salaries
Ryan Getzlaf	9,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	9,250,000$
-Salary Average Remaining :	0$
Alex Ovechkin	9,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Jeff Skinner	6,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brent Burns	5,760,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,760,000$
-Salary Average Remaining :	0$
Andrew Shaw	5,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,500,000$
-Salary Average Remaining :	0$
Sergei Bobrovsky	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
John Carlson	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Chris Kunitz	3,725,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Martin Hanzal	3,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Matt Dumba	2,350,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,350,000$
-Salary Average Remaining :	0$
Cody Ceci	2,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,250,000$
-Salary Average Remaining :	0$
Melker Karlsson	1,850,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,850,000$
-Salary Average Remaining :	0$
Dylan Larkin	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Shayne Gostisbehere	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brady Skjei	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Michal Rozsival	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
J.T. Miller	874,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Evan Rodrigues	842,500$ (2)
-Salary Remaining :	0$
-Salary Average :	842,500$
-Salary Average Remaining :	0$
Zemgus Girgensons	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Mike Hoffman	750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Tanner Kero	667,500$ (2)
-Salary Remaining :	0$
-Salary Average :	667,500$
-Salary Average Remaining :	0$
Keith Kinkaid	600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 1 : 66,426,500$
Year 2 : 31,895,000$
Year 3 : 20,360,000$
Year 4 : 11,110,000$
Salary Average Commitment
Year 1 : 52,920,000$
Year 2 : 31,895,000$
Year 3 : 20,360,000$
Year 4 : 11,110,000$
Salary Cap with 1 Way Contract
Year 1 : 66,426,500$
Year 2 : 31,895,000$
Year 3 : 20,360,000$
Year 4 : 11,110,000$

Farm Players Salaries
Jimmy Hayes	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Pavel Zacha	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Devin Shore	86,750$ (1)
Salary Remaining :	0$
Salary Average :	86,750$
Salary Average Remaining :	0$
Boo Nieves	74,250$ (1)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
A.J. Greer	72,500$ (2)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Beau Bennett	72,500$ (3)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Magnus Paajarvi	70,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Ville Husso	69,250$ (1)
Salary Remaining :	0$
Salary Average :	69,250$
Salary Average Remaining :	0$
Ashton Sautner	66,500$ (1)
Salary Remaining :	0$
Salary Average :	66,500$
Salary Average Remaining :	0$
Stefan Matteau	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Martin Frk	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Tyler Lewington	63,800$ (2)
Salary Remaining :	0$
Salary Average :	63,800$
Salary Average Remaining :	0$
Jeremy Gregoire	62,500$ (2)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Garrett Mitchell	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Mario Lucia	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Nick Schneider	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Justin Kea	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Felix Girard	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	18
Salary Commitment
Year 1 : 1,213,050$
Year 2 : 456,300$
Year 3 : 72,500$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,193,050$
Year 2 : 456,300$
Year 3 : 72,500$
Year 4 : 0$

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	7200 - 95$ - 5,092 - 71%
Level 2:	3600 - 55$ - 3,025 - 84%
Level 3:	4500 - 32$ - 3,774 - 84%
Level 4:	1800 - 19$ - 1,628 - 90%
Luxury :	900 - 190$ - 707 - 79%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,226 - 79%
Average Income per Game	1,350,453$
Year to Date Revenue	55,368,579$
Expense
Pro Players Total Salaries	73,700,000$
Farm Players Total Salaries	1,610,000$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	69,533,253$
Farm Year To Date Expenses	2,356,097$
Pro Salary Cap To Date	68,783,250$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	413,611$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,258$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	68,783,250$
Estimate Under Maximum Salary Cap of 73,000,000$	4,216,750$
Estimate Over Minimum Salary Cap of 50,000,000$	18,783,250$
Current Bank Account	15,925,813$
Projected Bank Account	15,925,813$

Pro Players Salaries
Ryan O'Reilly	11,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,500,000$
-Salary Average Remaining :	0$
Corey Perry	10,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	10,000,000$
-Salary Average Remaining :	0$
Derek Stepan	8,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Pekka Rinne	7,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Alexander Edler	6,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Sami Vatanen	5,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Adam Henrique	4,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Drew Stafford	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Michael Grabner	4,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Brooks Orpik	3,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Michael Raffl	1,200,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Matt Irwin	1,100,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,100,000$
-Salary Average Remaining :	0$
Leon Draisaitl	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Richard Panik	875,000$ (4)
-Salary Remaining :	0$
-Salary Average :	875,000$
-Salary Average Remaining :	0$
Kevan Miller	850,000$ (3)
-Salary Remaining :	0$
-Salary Average :	850,000$
-Salary Average Remaining :	0$
Boone Jenner	775,000$ (1)
-Salary Remaining :	0$
-Salary Average :	767,000$
-Salary Average Remaining :	0$
Nate Prosser	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Zach Redmond	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Fredrik Claesson	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Devante Smith-Pelly	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Connor Brown	650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Andy Andreoff	600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Lukas Sedlak	600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Aaron Dell	575,000$ (4)
-Salary Remaining :	0$
-Salary Average :	575,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 1 : 73,700,000$
Year 2 : 56,075,000$
Year 3 : 33,100,000$
Year 4 : 18,450,000$
Salary Average Commitment
Year 1 : 52,242,000$
Year 2 : 44,375,000$
Year 3 : 21,400,000$
Year 4 : 14,950,000$
Salary Cap with 1 Way Contract
Year 1 : 73,700,000$
Year 2 : 56,075,000$
Year 3 : 33,100,000$
Year 4 : 18,450,000$

Farm Players Salaries
Eric Selleck	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Nick Ellis	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kevin Roy	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Paul LaDue	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michael Paliotta	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Daniel O'Regan	79,250$ (2)
Salary Remaining :	0$
Salary Average :	79,250$
Salary Average Remaining :	0$
Keegan Lowe	75,000$ (4)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Michael Chaput	75,000$ (4)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Rourke Chartier	74,250$ (2)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
Gabriel Gagne	69,250$ (2)
Salary Remaining :	0$
Salary Average :	69,250$
Salary Average Remaining :	0$
Sean Kuraly	69,250$ (1)
Salary Remaining :	0$
Salary Average :	69,250$
Salary Average Remaining :	0$
Yannick Veilleux	67,500$ (1)
Salary Remaining :	0$
Salary Average :	67,500$
Salary Average Remaining :	0$
Dominic Turgeon	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Hunter Smith	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Clark Bishop	64,500$ (2)
Salary Remaining :	0$
Salary Average :	64,500$
Salary Average Remaining :	0$
Brody Sutter	60,000$ (3)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Cole Cassels	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Ryan Stanton	57,500$ (1)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Jack Campbell	57,500$ (4)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Antoine Bibeau	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Justin Haché	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Justin Auger	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jonathan-Ismael Diaby	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	23
Salary Commitment
Year 1 : 1,610,000$
Year 2 : 1,023,250$
Year 3 : 452,500$
Year 4 : 207,500$
Salary Average Commitment
Year 1 : 1,610,000$
Year 2 : 1,023,250$
Year 3 : 452,500$
Year 4 : 207,500$

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - 75$ - 7,247 - 91%
Level 2:	4000 - 50$ - 3,409 - 85%
Level 3:	5000 - 30$ - 4,325 - 87%
Level 4:	2000 - 20$ - 1,722 - 86%
Luxury :	1500 - 150$ - 946 - 63%
Total Capacity :	20500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,650 - 86%
Average Income per Game	1,476,116$
Year to Date Revenue	60,520,757$
Expense
Pro Players Total Salaries	74,672,000$
Farm Players Total Salaries	934,250$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	68,079,050$
Farm Year To Date Expenses	1,483,008$
Pro Salary Cap To Date	67,079,053$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	420,400$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	8,338$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	67,079,053$
Estimate Under Maximum Salary Cap of 73,000,000$	5,920,947$
Estimate Over Minimum Salary Cap of 50,000,000$	17,079,053$
Current Bank Account	23,825,960$
Projected Bank Account	23,825,960$

Pro Players Salaries
Jonathan Quick	7,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Jason Pominville	6,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,250,000$
-Salary Average Remaining :	0$
Joe Thornton	6,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Tyler Myers (Out of Payroll)	5,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Mikhail Grabovski	5,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Andy Greene	5,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Kris Versteeg	4,700,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
David Clarkson	4,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Johnny Oduya	3,750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Joel Edmundson	3,500,000$ (5)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Mike Fisher	3,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Clayton Stoner	3,111,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,111,000$
-Salary Average Remaining :	0$
Joe Vitale	3,111,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,111,000$
-Salary Average Remaining :	0$
Brock Nelson	2,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Viktor Stalberg	2,250,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,250,000$
-Salary Average Remaining :	0$
Ryan Reaves	2,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Mark Letestu	1,800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Darren Helm	1,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Sven Andrighetto	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Trevor Lewis	1,325,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,325,000$
-Salary Average Remaining :	0$
Jhonas Enroth	1,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Alexander Petrovic	1,200,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
William Nylander	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mitchel Marner	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nate Schmidt	750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Matt Murray	575,000$ (1)
-Salary Remaining :	0$
-Salary Average :	575,000$
-Salary Average Remaining :	0$
Auston Matthews	500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	27
Salary Commitment
Year 1 : 79,672,000$
Year 2 : 49,800,000$
Year 3 : 35,950,000$
Year 4 : 9,250,000$
Salary Average Commitment
Year 1 : 48,597,000$
Year 2 : 35,975,000$
Year 3 : 27,200,000$
Year 4 : 9,250,000$
Salary Cap with 1 Way Contract
Year 1 : 79,672,000$
Year 2 : 49,800,000$
Year 3 : 35,950,000$
Year 4 : 9,250,000$

Farm Players Salaries
Slater Koekkoek	83,250$ (1)
Salary Remaining :	0$
Salary Average :	83,250$
Salary Average Remaining :	0$
Joe Morrow	83,250$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Colin Miller	80,000$ (1)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Jordan Nolan	70,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Seth Helgeson	70,000$ (4)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Teddy Blueger	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Sam Carrick	65,000$ (3)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Jordan Oesterle	58,500$ (2)
Salary Remaining :	0$
Salary Average :	58,500$
Salary Average Remaining :	0$
Tye Mcginn	57,500$ (1)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Graham Black	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Dillon Fournier	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Cody Corbett	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Rod Pelley	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Corbin McPherson (Out of Payroll)	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Mike Hoeffel	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Brandon Burlon	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	16
Salary Commitment
Year 1 : 984,250$
Year 2 : 310,250$
Year 3 : 185,000$
Year 4 : 70,000$
Salary Average Commitment
Year 1 : 931,000$
Year 2 : 310,250$
Year 3 : 185,000$
Year 4 : 70,000$

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - 95$ - 4,584 - 57%
Level 2:	4000 - 50$ - 2,891 - 72%
Level 3:	4500 - 40$ - 3,203 - 71%
Level 4:	1800 - 30$ - 1,221 - 68%
Luxury :	1200 - 160$ - 929 - 77%
Total Capacity :	19500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	12,830 - 66%
Average Income per Game	1,377,802$
Year to Date Revenue	56,489,892$
Expense
Pro Players Total Salaries	62,057,500$
Farm Players Total Salaries	2,121,000$
Coaches Total Salaries	1,940,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	59,675,639$
Farm Year To Date Expenses	3,312,849$
Pro Salary Cap To Date	58,735,651$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	349,986$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,534$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	58,735,651$
Estimate Under Maximum Salary Cap of 73,000,000$	14,264,349$
Estimate Over Minimum Salary Cap of 50,000,000$	8,735,651$
Current Bank Account	24,941,750$
Projected Bank Account	24,941,750$

Pro Players Salaries
Zdeno Chara	9,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Johnny Gaudreau	6,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,750,000$
-Salary Average Remaining :	0$
Erik Karlsson	6,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,500,000$
-Salary Average Remaining :	0$
Patrick Kane	6,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Jaden Schwartz	5,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,250,000$
-Salary Average Remaining :	0$
Jakub Voracek	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Ryan McDonagh	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Michael Frolik	3,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,300,000$
-Salary Average Remaining :	0$
Mikael Granlund	3,200,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,200,000$
-Salary Average Remaining :	0$
Kris Russell	3,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Shawn Matthias	1,850,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,850,000$
-Salary Average Remaining :	0$
Chad Johnson	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Jack Eichel	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Zach Werenski	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Frederik Andersen	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Zach Hyman	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Mark Scheifele	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Hampus Lindholm	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brayden Point	667,500$ (2)
-Salary Remaining :	0$
-Salary Average :	667,500$
-Salary Average Remaining :	0$
Jordan Martinook	625,000$ (2)
-Salary Remaining :	0$
-Salary Average :	625,000$
-Salary Average Remaining :	0$
Yanni Gourde	575,000$ (1)
-Salary Remaining :	0$
-Salary Average :	575,000$
-Salary Average Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 1 : 62,057,500$
Year 2 : 42,567,500$
Year 3 : 8,450,000$
Year 4 : 3,200,000$
Salary Average Commitment
Year 1 : 51,892,500$
Year 2 : 42,567,500$
Year 3 : 8,450,000$
Year 4 : 3,200,000$
Salary Cap with 1 Way Contract
Year 1 : 62,057,500$
Year 2 : 42,567,500$
Year 3 : 8,450,000$
Year 4 : 3,200,000$

Farm Players Salaries
Luke Gazdic	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Konrad Abeltshauser	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Troy Stecher	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jason Dickinson	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jared McCann	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Samuel Morin	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adam Pelech	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Christian Folin	85,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Miles Wood	83,250$ (1)
Salary Remaining :	0$
Salary Average :	83,250$
Salary Average Remaining :	0$
Josh Manson	82,500$ (1)
Salary Remaining :	0$
Salary Average :	82,500$
Salary Average Remaining :	0$
Esa Lindell	80,250$ (2)
Salary Remaining :	0$
Salary Average :	80,250$
Salary Average Remaining :	0$
Nikita Nesterov	72,500$ (2)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Chris Tierney	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Riley Barber	66,750$ (1)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Robbie Russo	66,750$ (1)
Salary Remaining :	0$
Salary Average :	66,700$
Salary Average Remaining :	0$
Joseph Blandisi	66,500$ (1)
Salary Remaining :	0$
Salary Average :	66,500$
Salary Average Remaining :	0$
Chris Wideman	60,000$ (3)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Christian Thomas	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Stuart Percy	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Cody Bass	57,500$ (1)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Alex Guptill	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Corey Cowick	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jeremy Smith	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Sebastian Collberg	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Colin Jacobs	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Dylan Blujus	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Henri Ikonen	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Mat Bodie	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Ryan Olsen	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
T.J Tynan	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Derek Grant	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	31
Salary Commitment
Year 1 : 2,121,000$
Year 2 : 910,250$
Year 3 : 195,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 2,120,950$
Year 2 : 910,250$
Year 3 : 195,000$
Year 4 : 0$

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7450 - 200$ - 4,960 - 67%
Level 2:	3600 - 135$ - 2,380 - 66%
Level 3:	4500 - 130$ - 2,893 - 64%
Level 4:	1800 - 105$ - 1,137 - 63%
Luxury :	1150 - 300$ - 672 - 58%
Total Capacity :	18500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	12,042 - 65%
Average Income per Game	1,488,243$
Year to Date Revenue	61,017,981$
Expense
Pro Players Total Salaries	68,507,500$
Farm Players Total Salaries	435,000$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	70,992,306$
Farm Year To Date Expenses	1,156,522$
Pro Salary Cap To Date	69,992,312$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	386,153$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	6,657$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	69,992,312$
Estimate Under Maximum Salary Cap of 73,000,000$	3,007,688$
Estimate Over Minimum Salary Cap of 50,000,000$	19,992,312$
Current Bank Account	22,641,230$
Projected Bank Account	22,641,230$

Pro Players Salaries
Phil Kessel	9,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Ryan Kesler	6,875,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,875,000$
-Salary Average Remaining :	0$
Nicklas Backstrom (Out of Payroll)	6,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
John Tavares	6,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Matt Duchene	6,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Alexander Radulov	5,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,750,000$
-Salary Average Remaining :	0$
Mikko Koivu	5,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Alex Goligoski	4,800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,800,000$
-Salary Average Remaining :	0$
Cory Schneider	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Dan Hamhuis	4,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,250,000$
-Salary Average Remaining :	0$
Jonas Brodin	4,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Matt Niskanen	2,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Jason Zucker	2,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Nate Thompson	1,600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,600,000$
-Salary Average Remaining :	0$
Torey Krug	1,400,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,400,000$
-Salary Average Remaining :	0$
Andrej Sustr	1,300,000$ (3)
-Salary Remaining :	0$
-Salary Average :	874,000$
-Salary Average Remaining :	0$
Jacob de la Rose	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Oscar Klefbom (Out of Payroll)	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Jonathan Drouin	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Pierre-Edouard Bellemare	725,000$ (3)
-Salary Remaining :	0$
-Salary Average :	725,000$
-Salary Average Remaining :	0$
Curtis McElhinney	650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 1 : 75,340,000$
Year 2 : 59,957,500$
Year 3 : 31,700,000$
Year 4 : 7,750,000$
Salary Average Commitment
Year 1 : 58,864,000$
Year 2 : 54,031,500$
Year 3 : 31,274,000$
Year 4 : 7,750,000$
Salary Cap with 1 Way Contract
Year 1 : 75,340,000$
Year 2 : 59,957,500$
Year 3 : 31,700,000$
Year 4 : 7,750,000$

Farm Players Salaries
Paul Bissonnette	75,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Joni Ortio	60,000$ (3)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Ville Pokka	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Troy Bourke	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Ryan Rupert	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Nick Ebert	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Branden Troock	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Brayden Irwin	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	8
Salary Commitment
Year 1 : 435,000$
Year 2 : 60,000$
Year 3 : 60,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 410,000$
Year 2 : 60,000$
Year 3 : 60,000$
Year 4 : 0$

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8200 - 80$ - 6,750 - 82%
Level 2:	4300 - 50$ - 3,386 - 79%
Level 3:	5000 - 30$ - 4,068 - 81%
Level 4:	2000 - 20$ - 1,618 - 81%
Luxury :	1000 - 170$ - 874 - 87%
Total Capacity :	20500
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,696 - 81%
Average Income per Game	1,450,962$
Year to Date Revenue	59,489,430$
Expense
Pro Players Total Salaries	63,957,500$
Farm Players Total Salaries	890,750$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	67,171,746$
Farm Year To Date Expenses	1,626,574$
Pro Salary Cap To Date	65,971,728$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	361,986$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	8,094$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	65,971,728$
Estimate Under Maximum Salary Cap of 73,000,000$	7,028,272$
Estimate Over Minimum Salary Cap of 50,000,000$	15,971,728$
Current Bank Account	21,284,214$
Projected Bank Account	21,284,214$

Pro Players Salaries
Marian Hossa	7,900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Dion Phaneuf	7,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,500,000$
-Salary Average Remaining :	0$
Patrick Marleau	6,900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Andrew MacDonald	4,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,750,000$
-Salary Average Remaining :	0$
Tyler Bozak	4,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Niklas Hjalmarsson	4,100,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,100,000$
-Salary Average Remaining :	0$
Justin Braun	3,800,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,800,000$
-Salary Average Remaining :	0$
Dustin Brown	3,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Artem Anisimov	3,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,100,000$
-Salary Average Remaining :	0$
John Klingberg	2,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,750,000$
-Salary Average Remaining :	0$
Brian Elliott	2,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,300,000$
-Salary Average Remaining :	0$
Brad Richardson	2,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Mika Zibanejad	2,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	833,000$
-Salary Average Remaining :	0$
Zack Smith	1,700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,700,000$
-Salary Average Remaining :	0$
Ryan Garbutt	1,600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,600,000$
-Salary Average Remaining :	0$
Casey Cizikas	1,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Sean Monahan	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ben Chiarot	850,000$ (4)
-Salary Remaining :	0$
-Salary Average :	850,000$
-Salary Average Remaining :	0$
Brett Ritchie	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	818,000$
-Salary Average Remaining :	0$
Antti Raanta	800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Chris VandeVelde	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 1 : 63,957,500$
Year 2 : 38,100,000$
Year 3 : 24,300,000$
Year 4 : 16,000,000$
Salary Average Commitment
Year 1 : 43,651,000$
Year 2 : 35,775,000$
Year 3 : 24,425,000$
Year 4 : 16,000,000$
Salary Cap with 1 Way Contract
Year 1 : 63,957,500$
Year 2 : 38,100,000$
Year 3 : 24,300,000$
Year 4 : 16,000,000$

Farm Players Salaries
Joe Cannata	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Tommy Cross	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Matt Ellis	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Stephen Gionta	85,000$ (2)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Dillon Heatherington	79,250$ (1)
Salary Remaining :	0$
Salary Average :	79,250$
Salary Average Remaining :	0$
Christopher Gibson	67,500$ (1)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Ben Harpur	65,500$ (2)
Salary Remaining :	0$
Salary Average :	65,500$
Salary Average Remaining :	0$
Sean Collins	62,000$ (2)
Salary Remaining :	0$
Salary Average :	62,000$
Salary Average Remaining :	0$
Kristers Gudlevskis	61,500$ (1)
Salary Remaining :	0$
Salary Average :	61,000$
Salary Average Remaining :	0$
Steven Kampfer	60,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
T.J. Brennan	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Matia Marcantuoni	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	12
Salary Commitment
Year 1 : 890,750$
Year 2 : 532,500$
Year 3 : 60,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 875,250$
Year 2 : 522,500$
Year 3 : 50,000$
Year 4 : 0$

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	9500 - 80$ - 6,494 - 68%
Level 2:	5000 - 50$ - 3,187 - 64%
Level 3:	6000 - 30$ - 3,897 - 65%
Level 4:	3000 - 20$ - 1,617 - 54%
Luxury :	1500 - 160$ - 858 - 57%
Total Capacity :	25000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,053 - 64%
Average Income per Game	1,431,625$
Year to Date Revenue	58,696,629$
Expense
Pro Players Total Salaries	58,895,500$
Farm Players Total Salaries	1,973,850$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	61,680,896$
Farm Year To Date Expenses	2,430,593$
Pro Salary Cap To Date	60,680,887$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	332,753$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,179$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	60,680,887$
Estimate Under Maximum Salary Cap of 73,000,000$	12,319,113$
Estimate Over Minimum Salary Cap of 50,000,000$	10,680,887$
Current Bank Account	22,954,077$
Projected Bank Account	22,954,077$

Pro Players Salaries
Pavel Datsyuk	9,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Cam Ward	6,600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Eric Fehr	6,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Jussi Jokinen	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Matt Cullen	4,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Ondrej Palat (Out of Payroll)	4,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Mark Stuart	3,300,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Kevin Shattenkirk	3,300,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brandon Sutter	3,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,300,000$
-Salary Average Remaining :	0$
Ron Hainsey	3,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Mark Pysyk	2,499,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,499,000$
-Salary Average Remaining :	0$
Brandon Manning	2,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Derek MacKenzie	2,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Jamie McBain	1,800,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,800,000$
-Salary Average Remaining :	0$
Christopher Tanev	1,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Jake Muzzin	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Joonas Donskoi	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Scottie Upshall	900,000$ (4)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Tom Wilson	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Andre Burakovsky	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Mathew Barzal	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Philipp Grubauer	650,000$ (3)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Viktor Arvidsson	624,000$ (2)
-Salary Remaining :	0$
-Salary Average :	624,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 1 : 62,895,500$
Year 2 : 30,730,500$
Year 3 : 12,974,000$
Year 4 : 9,399,000$
Salary Average Commitment
Year 1 : 50,695,500$
Year 2 : 30,730,500$
Year 3 : 12,974,000$
Year 4 : 9,399,000$
Salary Cap with 1 Way Contract
Year 1 : 62,895,500$
Year 2 : 30,730,500$
Year 3 : 12,974,000$
Year 4 : 9,399,000$

Farm Players Salaries
Brian Flynn	99,900$ (2)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Marko Dano	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Travis Sanheim	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Calvin Pickard	85,000$ (1)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Tim Heed	77,500$ (4)
Salary Remaining :	0$
Salary Average :	77,500$
Salary Average Remaining :	0$
Gustav Olofsson	76,750$ (1)
Salary Remaining :	0$
Salary Average :	76,750$
Salary Average Remaining :	0$
Robin Kovacs	74,250$ (2)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
Anthony Stolarz	72,500$ (1)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Joseph Cramarossa	72,450$ (4)
Salary Remaining :	0$
Salary Average :	72,450$
Salary Average Remaining :	0$
Trevor Carrick	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Vitek Vanecek	69,250$ (2)
Salary Remaining :	0$
Salary Average :	69,250$
Salary Average Remaining :	0$
Kevin Labanc	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Artturi Lehkonen	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Nick Moutrey	66,750$ (1)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Calle Andersson	66,000$ (1)
Salary Remaining :	0$
Salary Average :	66,000$
Salary Average Remaining :	0$
Jan Kostalek	66,000$ (1)
Salary Remaining :	0$
Salary Average :	66,000$
Salary Average Remaining :	0$
Ondrej Kase	64,500$ (1)
Salary Remaining :	0$
Salary Average :	64,500$
Salary Average Remaining :	0$
Josh Anderson	64,000$ (1)
Salary Remaining :	0$
Salary Average :	64,000$
Salary Average Remaining :	0$
Michal Jordan	62,500$ (3)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Joakim Nordstrom	60,500$ (1)
Salary Remaining :	0$
Salary Average :	60,500$
Salary Average Remaining :	0$
Brett Bulmer	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Brett Bellemore	60,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Zac Dalpe	60,000$ (3)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Andre Benoit	60,000$ (3)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Cameron Schilling	57,500$ (4)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Drayson Bowman	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Chris Terry	52,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Mike Angelidis	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Brian Cooper	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 1 : 1,973,850$
Year 2 : 1,036,850$
Year 3 : 389,950$
Year 4 : 207,450$
Salary Average Commitment
Year 1 : 1,961,350$
Year 2 : 1,036,850$
Year 3 : 389,950$
Year 4 : 207,450$

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Brooklyn Centre
Level 1:	7200 - 90$ - 5,475 - 76%
Level 2:	3600 - 45$ - 3,219 - 89%
Level 3:	4500 - 25$ - 3,770 - 84%
Level 4:	1800 - 15$ - 1,500 - 83%
Luxury :	900 - 185$ - 743 - 83%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,708 - 82%
Average Income per Game	1,314,158$
Year to Date Revenue	53,880,486$
Expense
Pro Players Total Salaries	70,950,000$
Farm Players Total Salaries	1,957,056$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	70,952,773$
Farm Year To Date Expenses	2,988,686$
Pro Salary Cap To Date	69,952,802$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	399,722$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,208$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	69,952,802$
Estimate Under Maximum Salary Cap of 73,000,000$	3,047,198$
Estimate Over Minimum Salary Cap of 50,000,000$	19,952,802$
Current Bank Account	7,988,223$
Projected Bank Account	7,988,223$

Pro Players Salaries
Henrik Zetterberg	7,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,500,000$
-Salary Average Remaining :	0$
David Krejci	7,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,250,000$
-Salary Average Remaining :	0$
Tuukka Rask	6,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Taylor Hall	6,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Steven Stamkos	5,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,500,000$
-Salary Average Remaining :	0$
Justin Faulk	5,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,500,000$
-Salary Average Remaining :	0$
Brad Marchand	5,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Tyler Toffoli	3,900,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,900,000$
-Salary Average Remaining :	0$
Francois Beauchemin	3,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Jaromir Jagr	3,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Karl Alzner	2,800,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,800,000$
-Salary Average Remaining :	0$
Anders Lee	2,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Jay Beagle	1,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Chris Thorburn	1,600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,600,000$
-Salary Average Remaining :	0$
Nick Spaling	1,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Alec Martinez	1,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Anders Nilsson	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Nick Ritchie	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Kyle Brodziak	900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Luke Schenn	850,000$ (2)
-Salary Remaining :	0$
-Salary Average :	850,000$
-Salary Average Remaining :	0$
Charlie McAvoy	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Ryan Murray (Out of Payroll)	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tom Pyatt	800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	800,000$
-Salary Average Remaining :	0$
Conor Sheary	667,500$ (2)
-Salary Remaining :	0$
-Salary Average :	667,500$
-Salary Average Remaining :	0$
Dennis Rasmussen	575,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 1 : 71,782,500$
Year 2 : 52,942,500$
Year 3 : 27,900,000$
Year 4 : 17,200,000$
Salary Average Commitment
Year 1 : 54,450,000$
Year 2 : 48,292,500$
Year 3 : 24,500,000$
Year 4 : 17,200,000$
Salary Cap with 1 Way Contract
Year 1 : 71,782,500$
Year 2 : 52,942,500$
Year 3 : 27,900,000$
Year 4 : 17,200,000$

Farm Players Salaries
Mackenzie MacEachern	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Bogdan Yakimov	89,250$ (2)
Salary Remaining :	0$
Salary Average :	89,250$
Salary Average Remaining :	0$
Linus Arnesson	86,750$ (2)
Salary Remaining :	0$
Salary Average :	86,750$
Salary Average Remaining :	0$
Taylor Chorney	85,000$ (1)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Austin Czarnik	84,250$ (2)
Salary Remaining :	0$
Salary Average :	84,250$
Salary Average Remaining :	0$
Patrick Sieloff	83,250$ (2)
Salary Remaining :	0$
Salary Average :	83,250$
Salary Average Remaining :	0$
Reid Boucher	74,250$ (1)
Salary Remaining :	0$
Salary Average :	64,200$
Salary Average Remaining :	0$
Alexey Marchenko	70,000$ (1)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Chad Ruhwedel	67,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Gemel Smith	67,000$ (2)
Salary Remaining :	0$
Salary Average :	67,000$
Salary Average Remaining :	0$
Michael Bunting	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Nicolas Aubé-Kubel	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Thomas Schemitsch	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Zach Trotman	65,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Laurent Brossoit	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Vaclav Karabacek	64,056$ (2)
Salary Remaining :	0$
Salary Average :	64,056$
Salary Average Remaining :	0$
Julien Nantel	63,000$ (2)
Salary Remaining :	0$
Salary Average :	63,000$
Salary Average Remaining :	0$
Alex Biega	60,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Nic Dowd	60,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Alexandre Grenier (Out of Payroll)	58,500$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Darren Dietz	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Martin Gernat	57,500$ (1)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Brandon Bollig	57,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Aaron Ness	57,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Dillon Simpson	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Garrett Noonan	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Michael Bournival	50,000$ (1)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Derek Mathers	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Darren Kramer	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Rob Flick	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Matt Donovan	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	31
Salary Commitment
Year 1 : 2,015,556$
Year 2 : 1,121,306$
Year 3 : 60,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,999,506$
Year 2 : 1,102,806$
Year 3 : 50,000$
Year 4 : 0$

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	9200 - 63$ - 7,647 - 83%
Level 2:	4900 - 37$ - 3,824 - 78%
Level 3:	5600 - 18$ - 4,993 - 89%
Level 4:	2225 - 10$ - 2,080 - 93%
Luxury :	1075 - 141$ - 986 - 92%
Total Capacity :	23000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	19,529 - 85%
Average Income per Game	1,262,321$
Year to Date Revenue	51,755,167$
Expense
Pro Players Total Salaries	65,707,500$
Farm Players Total Salaries	2,705,100$
Coaches Total Salaries	2,100,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	67,078,019$
Farm Year To Date Expenses	3,676,101$
Pro Salary Cap To Date	65,978,035$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	371,153$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,815$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	65,978,035$
Estimate Under Maximum Salary Cap of 73,000,000$	7,021,965$
Estimate Over Minimum Salary Cap of 50,000,000$	15,978,035$
Current Bank Account	13,506,315$
Projected Bank Account	13,506,315$

Pro Players Salaries
Jeff Petry	7,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,000,000$
-Salary Average Remaining :	0$
Ryan Miller	6,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Max Pacioretty	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Jason Garrison	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Ryan Spooner	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
James van Riemsdyk (Out of Payroll)	3,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,750,000$
-Salary Average Remaining :	0$
Marcus Johansson	3,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Patrik Berglund	3,700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,700,000$
-Salary Average Remaining :	0$
Patric Hornqvist	3,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Jonathan Bernier	3,400,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,400,000$
-Salary Average Remaining :	0$
Roman Polak	3,100,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,100,000$
-Salary Average Remaining :	0$
Martin Jones	3,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,125,000$
-Salary Average Remaining :	0$
Adam McQuaid	3,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Tomas Tatar	2,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,750,000$
-Salary Average Remaining :	0$
Colin Wilson	2,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Marcus Foligno	2,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Joe Colborne	1,275,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Steve Downie	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Nico Hischier	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Markus Granlund	792,500$ (1)
-Salary Remaining :	0$
-Salary Average :	743,000$
-Salary Average Remaining :	0$
Xavier Ouellet	650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Stephen Johns	650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Frank Corrado	632,500$ (1)
-Salary Remaining :	0$
-Salary Average :	615,000$
-Salary Average Remaining :	0$
Josh Jooris	600,000$ (4)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Austin Watson	575,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 1 : 69,457,500$
Year 2 : 32,250,000$
Year 3 : 10,600,000$
Year 4 : 3,600,000$
Salary Average Commitment
Year 1 : 52,915,500$
Year 2 : 29,000,000$
Year 3 : 10,600,000$
Year 4 : 3,600,000$
Salary Cap with 1 Way Contract
Year 1 : 69,457,500$
Year 2 : 32,250,000$
Year 3 : 10,600,000$
Year 4 : 3,600,000$

Farm Players Salaries
Morgan Klimchuk	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Pulock	92,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Brandon Gormley	85,050$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Dylan Olsen	85,000$ (2)
Salary Remaining :	0$
Salary Average :	81,000$
Salary Average Remaining :	0$
Markus Nutivaara	84,300$ (2)
Salary Remaining :	0$
Salary Average :	84,300$
Salary Average Remaining :	0$
Seth Griffith	79,250$ (1)
Salary Remaining :	0$
Salary Average :	74,300$
Salary Average Remaining :	0$
Paul Postma	77,500$ (2)
Salary Remaining :	0$
Salary Average :	77,500$
Salary Average Remaining :	0$
Laurent Dauphin	76,750$ (2)
Salary Remaining :	0$
Salary Average :	76,750$
Salary Average Remaining :	0$
Michael Downing	74,250$ (2)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
Nikita Soshnikov	74,250$ (1)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
Markus Hannikainen	74,250$ (3)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
Oliver Kylington	74,250$ (1)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
Erik Karlsson ''C''	72,000$ (1)
Salary Remaining :	0$
Salary Average :	67,000$
Salary Average Remaining :	0$
Tuomo Ruutu	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Nic Petan	69,250$ (1)
Salary Remaining :	0$
Salary Average :	69,250$
Salary Average Remaining :	0$
Ryan Kujawinski	66,750$ (1)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Zach Nastasiuk	66,750$ (1)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Michael Amadio	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Connor Carrick	65,500$ (1)
Salary Remaining :	0$
Salary Average :	63,000$
Salary Average Remaining :	0$
Matt Fraser	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Micheal Haley	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Charles Hudon	65,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jordan Weal	63,250$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Brendan Leipsic	62,500$ (2)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Edward Pasquale	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Jeremy Morin	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Zach Boychuk	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Tomas Nosek	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Michael Mersch	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jake Dotchin	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Corey Tropp	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Zack Phillips	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Will O'Neill	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Ryan Martindale	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Bobby Sanguinetti	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Brandon Mashinter	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Matthew Finn	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Brett Sterling	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Aaron Johnson	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Mark Alt	50,000$ (1)
Salary Remaining :	0$
Salary Average :	79,000$
Salary Average Remaining :	0$
Ryan Culkin	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Vinny Saponari	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	42
Salary Commitment
Year 1 : 2,705,100$
Year 2 : 808,800$
Year 3 : 124,250$
Year 4 : 0$
Salary Average Commitment
Year 1 : 2,611,850$
Year 2 : 804,800$
Year 3 : 124,250$
Year 4 : 0$

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	STAPLES Center
Level 1:	7200 - 77$ - 7,038 - 98%
Level 2:	3600 - 47$ - 3,559 - 99%
Level 3:	4500 - 27$ - 4,423 - 98%
Level 4:	1800 - 15$ - 1,791 - 99%
Luxury :	900 - 163$ - 897 - 100%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,707 - 98%
Average Income per Game	1,451,983$
Year to Date Revenue	59,531,311$
Expense
Pro Players Total Salaries	58,167,500$
Farm Players Total Salaries	726,000$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	67,633,490$
Farm Year To Date Expenses	1,329,994$
Pro Salary Cap To Date	66,633,449$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	328,708$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	7,169$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	66,633,449$
Estimate Under Maximum Salary Cap of 73,000,000$	6,366,551$
Estimate Over Minimum Salary Cap of 50,000,000$	16,633,449$
Current Bank Account	21,156,822$
Projected Bank Account	21,156,822$

Pro Players Salaries
Patrice Bergeron	8,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	8,750,000$
-Salary Average Remaining :	0$
Vladimir Tarasenko	8,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	8,000,000$
-Salary Average Remaining :	0$
Evgeni Malkin (Out of Payroll)	7,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Andrei Markov	6,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Victor Hedman	5,750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
David Perron	4,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,250,000$
-Salary Average Remaining :	0$
Alexei Emelin (Out of Payroll)	4,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,200,000$
-Salary Average Remaining :	0$
Radko Gudas	4,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Evgeny Kuznetsov	3,400,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,400,000$
-Salary Average Remaining :	0$
Antoine Roussel	2,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Lars Eller	2,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Dmitry Orlov	2,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brian Boyle	2,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Patrick Maroon	1,900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	575,000$
-Salary Average Remaining :	0$
Andrei Vasilevskiy	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Kasperi Kapanen	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nikita Zaitsev	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Pavel Buchnevich	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nikita Kucherov	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	693,000$
-Salary Average Remaining :	0$
Madison Bowey	667,500$ (1)
-Salary Remaining :	0$
-Salary Average :	667,500$
-Salary Average Remaining :	0$
Patrice Cormier	650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Dainius Zubrus	575,000$ (1)
-Salary Remaining :	0$
-Salary Average :	575,000$
-Salary Average Remaining :	0$
Mike Condon	575,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 1 : 69,867,500$
Year 2 : 54,600,000$
Year 3 : 34,375,000$
Year 4 : 13,900,000$
Salary Average Commitment
Year 1 : 48,810,500$
Year 2 : 40,700,000$
Year 3 : 20,475,000$
Year 4 : 13,900,000$
Salary Cap with 1 Way Contract
Year 1 : 69,867,500$
Year 2 : 54,600,000$
Year 3 : 34,375,000$
Year 4 : 13,900,000$

Farm Players Salaries
Jordan Schmaltz	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
J-F Berube	90,000$ (4)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Christian Fischer	81,750$ (2)
Salary Remaining :	0$
Salary Average :	81,750$
Salary Average Remaining :	0$
Remi Elie	76,750$ (2)
Salary Remaining :	0$
Salary Average :	76,750$
Salary Average Remaining :	0$
Zachary Fucale	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Axel Blomqvist	62,500$ (1)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Jeff Zatkoff	52,500$ (1)
Salary Remaining :	0$
Salary Average :	52,500$
Salary Average Remaining :	0$
Brady Brassart	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Raman Hrabarenka	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Louis-Marc Aubry	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Joel Rechlicz	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	11
Salary Commitment
Year 1 : 726,000$
Year 2 : 368,500$
Year 3 : 90,000$
Year 4 : 90,000$
Salary Average Commitment
Year 1 : 726,000$
Year 2 : 368,500$
Year 3 : 90,000$
Year 4 : 90,000$

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7200 - 70$ - 6,900 - 96%
Level 2:	3600 - 45$ - 3,536 - 98%
Level 3:	4500 - 20$ - 4,338 - 96%
Level 4:	1800 - 15$ - 1,785 - 99%
Luxury :	900 - 150$ - 875 - 97%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,435 - 97%
Average Income per Game	1,323,731$
Year to Date Revenue	54,272,972$
Expense
Pro Players Total Salaries	63,607,000$
Farm Players Total Salaries	510,200$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	63,268,787$
Farm Year To Date Expenses	1,316,232$
Pro Salary Cap To Date	62,268,759$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	358,928$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	5,956$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	62,268,759$
Estimate Under Maximum Salary Cap of 73,000,000$	10,731,241$
Estimate Over Minimum Salary Cap of 50,000,000$	12,268,759$
Current Bank Account	41,898,053$
Projected Bank Account	41,898,053$

Pro Players Salaries
Zach Parise	11,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	11,000,000$
-Salary Average Remaining :	0$
Paul Stastny	6,600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Milan Lucic	5,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Jarome Iginla	5,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Bryan Little	4,750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Antti Niemi	4,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Mark Stone	3,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,750,000$
-Salary Average Remaining :	0$
Dave Bolland	3,375,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,375,000$
-Salary Average Remaining :	0$
Adam Larsson	3,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Joel Ward	3,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Robin Lehner	2,025,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,025,000$
-Salary Average Remaining :	0$
Sven Baertschi	1,700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,700,000$
-Salary Average Remaining :	0$
Drew Miller	1,350,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,350,000$
-Salary Average Remaining :	0$
Michael Matheson	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ben Hutton (Out of Payroll)	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Rasmus Ristolainen	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tommy Wingels	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Eddie Lack	850,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brock McGinn	842,500$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Connor Murphy	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brett Pesce	792,000$ (1)
-Salary Remaining :	0$
-Salary Average :	792,000$
-Salary Average Remaining :	0$
Denis Malgin	715,000$ (2)
-Salary Remaining :	0$
-Salary Average :	715,000$
-Salary Average Remaining :	0$
Chris Butler	650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Tyler Wotherspoon	625,000$ (2)
-Salary Remaining :	0$
-Salary Average :	625,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 1 : 64,532,000$
Year 2 : 37,390,000$
Year 3 : 11,500,000$
Year 4 : 6,750,000$
Salary Average Commitment
Year 1 : 48,582,000$
Year 2 : 33,140,000$
Year 3 : 7,250,000$
Year 4 : 6,750,000$
Salary Cap with 1 Way Contract
Year 1 : 64,532,000$
Year 2 : 37,390,000$
Year 3 : 11,500,000$
Year 4 : 6,750,000$

Farm Players Salaries
Adrian Kempe	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Luke Witkowski	62,700$ (2)
Salary Remaining :	0$
Salary Average :	62,700$
Salary Average Remaining :	0$
Dustin Tokarski	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Magnus Hellberg	60,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Marc-Olivier Roy	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Barclay Goodrow	60,000$ (3)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Daniel Catenacci	57,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Tanner Richard	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Total Farm Players	8
Salary Commitment
Year 1 : 510,200$
Year 2 : 392,700$
Year 3 : 60,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 492,700$
Year 2 : 382,700$
Year 3 : 60,000$
Year 4 : 0$

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7200 - 82$ - 6,123 - 85%
Level 2:	3600 - 45$ - 3,557 - 99%
Level 3:	4500 - 25$ - 4,149 - 92%
Level 4:	1800 - 16$ - 1,793 - 100%
Luxury :	900 - 165$ - 845 - 94%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,466 - 91%
Average Income per Game	1,382,167$
Year to Date Revenue	56,668,838$
Expense
Pro Players Total Salaries	56,504,500$
Farm Players Total Salaries	837,000$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	55,647,670$
Farm Year To Date Expenses	1,342,820$
Pro Salary Cap To Date	54,647,682$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	319,469$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	7,792$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	54,647,682$
Estimate Under Maximum Salary Cap of 73,000,000$	18,352,318$
Estimate Over Minimum Salary Cap of 50,000,000$	4,647,682$
Current Bank Account	24,787,702$
Projected Bank Account	24,787,702$

Pro Players Salaries
Mike Smith	9,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Tyler Ennis	9,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Marian Gaborik	6,075,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,075,000$
-Salary Average Remaining :	0$
Toby Enstrom	5,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,750,000$
-Salary Average Remaining :	0$
Bobby Ryan	5,562,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Bryan Bickell	3,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Brenden Dillon	2,750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,750,000$
-Salary Average Remaining :	0$
Brandon Prust	2,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Al Montoya (Out of Payroll)	2,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Derek Dorsett	2,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Nathan Beaulieu	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Matthew Tkachuk	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Valeri Nichushkin	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tyler Motte	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Andrew MacWilliam	875,000$ (1)
-Salary Remaining :	0$
-Salary Average :	875,000$
-Salary Average Remaining :	0$
Miikka Salomaki	842,500$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brendan Gaunce	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Andrey Pedan	792,500$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Matt Nieto	735,000$ (4)
-Salary Remaining :	0$
-Salary Average :	735,000$
-Salary Average Remaining :	0$
Korbinian Holzer	725,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Greg McKegg	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Scott Wilson	590,000$ (3)
-Salary Remaining :	0$
-Salary Average :	590,000$
-Salary Average Remaining :	0$
Eric Knodel	500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Unknow SoFar	500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 1 : 59,004,500$
Year 2 : 44,282,500$
Year 3 : 21,325,000$
Year 4 : 6,485,000$
Salary Average Commitment
Year 1 : 50,882,500$
Year 2 : 42,582,500$
Year 3 : 21,325,000$
Year 4 : 6,485,000$
Salary Cap with 1 Way Contract
Year 1 : 59,004,500$
Year 2 : 44,282,500$
Year 3 : 21,325,000$
Year 4 : 6,485,000$

Farm Players Salaries
John Hayden	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Phillip Di Giuseppe	86,750$ (2)
Salary Remaining :	0$
Salary Average :	86,750$
Salary Average Remaining :	0$
Matt Halischuk	75,000$ (3)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Tyler Bertuzzi	66,750$ (1)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Brett Lernout	66,000$ (2)
Salary Remaining :	0$
Salary Average :	66,000$
Salary Average Remaining :	0$
Petr Straka	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Jordan Caron	60,000$ (2)
Salary Remaining :	0$
Salary Average :	64,000$
Salary Average Remaining :	0$
Manny Malhotra	60,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Stanislav Galiev	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Colton Sissons	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Marek Tvrdon	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jay Rosehill	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Kenny Ryan	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	13
Salary Commitment
Year 1 : 837,000$
Year 2 : 610,250$
Year 3 : 125,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 828,500$
Year 2 : 611,750$
Year 3 : 122,500$
Year 4 : 0$

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7200 - 88$ - 5,515 - 77%
Level 2:	3600 - 55$ - 3,012 - 84%
Level 3:	4500 - 32$ - 3,752 - 83%
Level 4:	1800 - 20$ - 1,537 - 85%
Luxury :	900 - 180$ - 757 - 84%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,573 - 81%
Average Income per Game	1,361,202$
Year to Date Revenue	55,809,287$
Expense
Pro Players Total Salaries	52,992,500$
Farm Players Total Salaries	0$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	60,975,852$
Farm Year To Date Expenses	597,230$
Pro Salary Cap To Date	59,975,904$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	299,958$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	2,809$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	59,975,904$
Estimate Under Maximum Salary Cap of 73,000,000$	13,024,096$
Estimate Over Minimum Salary Cap of 50,000,000$	9,975,904$
Current Bank Account	26,261,485$
Projected Bank Account	26,261,485$

Pro Players Salaries
Carl Soderberg	5,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Jonas Hiller	4,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Sam Gagner	4,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,400,000$
-Salary Average Remaining :	0$
Jiri Hudler	4,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Marc Methot	3,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,750,000$
-Salary Average Remaining :	0$
Alexandre Burrows	3,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,750,000$
-Salary Average Remaining :	0$
Troy Brouwer	3,650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,650,000$
-Salary Average Remaining :	0$
Luca Sbisa (Out of Payroll)	3,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,600,000$
-Salary Average Remaining :	0$
Kyle Okposo	3,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Ladislav Smid (Out of Payroll)	3,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,250,000$
-Salary Average Remaining :	0$
Nick Foligno	3,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Ben Bishop	2,400,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,400,000$
-Salary Average Remaining :	0$
Alex Killorn	2,400,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,400,000$
-Salary Average Remaining :	0$
Christian Ehrhoff	1,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Tim Erixon	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Michael Del Zotto (Out of Payroll)	1,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
Jean-Gabriel Pageau (Out of Payroll)	1,100,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,100,000$
-Salary Average Remaining :	0$
Anton Lander	1,050,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,050,000$
-Salary Average Remaining :	0$
Mike Reilly	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Phillip Danault	875,000$ (4)
-Salary Remaining :	0$
-Salary Average :	875,000$
-Salary Average Remaining :	0$
Vladislav Namestnikov	875,000$ (1)
-Salary Remaining :	0$
-Salary Average :	875,000$
-Salary Average Remaining :	0$
Carl Hagelin	850,000$ (2)
-Salary Remaining :	0$
-Salary Average :	850,000$
-Salary Average Remaining :	0$
Carter Verhaeghe	842,500$ (2)
-Salary Remaining :	0$
-Salary Average :	842,500$
-Salary Average Remaining :	0$
Mirco Mueller	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Jaccob Slavin	742,500$ (2)
-Salary Remaining :	0$
-Salary Average :	742,500$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 1 : 59,842,500$
Year 2 : 41,660,000$
Year 3 : 15,775,000$
Year 4 : 4,625,000$
Salary Average Commitment
Year 1 : 49,342,500$
Year 2 : 37,660,000$
Year 3 : 11,775,000$
Year 4 : 4,625,000$
Salary Cap with 1 Way Contract
Year 1 : 59,842,500$
Year 2 : 41,660,000$
Year 3 : 15,775,000$
Year 4 : 4,625,000$

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 1 : 0$
Year 2 : 0$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 0$
Year 2 : 0$
Year 3 : 0$
Year 4 : 0$

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BB and T Centre
Level 1:	8000 - 72$ - 6,742 - 84%
Level 2:	4000 - 42$ - 3,430 - 86%
Level 3:	5000 - 25$ - 4,096 - 82%
Level 4:	2000 - 17$ - 1,588 - 79%
Luxury :	1000 - 169$ - 930 - 93%
Total Capacity :	20000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,787 - 84%
Average Income per Game	1,397,330$
Year to Date Revenue	57,290,517$
Expense
Pro Players Total Salaries	62,417,500$
Farm Players Total Salaries	1,065,000$
Coaches Total Salaries	1,550,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	62,797,695$
Farm Year To Date Expenses	1,819,035$
Pro Salary Cap To Date	61,797,697$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	352,319$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,073$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	61,797,697$
Estimate Under Maximum Salary Cap of 73,000,000$	11,202,303$
Estimate Over Minimum Salary Cap of 50,000,000$	11,797,697$
Current Bank Account	20,779,044$
Projected Bank Account	20,779,044$

Pro Players Salaries
Craig Anderson	9,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	9,500,000$
-Salary Average Remaining :	0$
Valtteri Filppula	8,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	8,500,000$
-Salary Average Remaining :	0$
Deryk Engelland	6,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Mike Green	6,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Tyson Barrie	5,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Ales Hemsky	4,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Mark Fayne	3,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
David Desharnais	3,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Matt Stajan	3,375,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Kevin Hayes (Out of Payroll)	2,600,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,600,000$
-Salary Average Remaining :	0$
Jonathan Huberdeau	2,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
David Schlemko	1,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Shea Theodore	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Patrik Laine (Out of Payroll)	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Joshua Ho-Sang	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Corban Knight	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Jack Skille (Out of Payroll)	700,000$ (4)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Garrett Wilson	675,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Kevin Gravel	667,500$ (1)
-Salary Remaining :	0$
-Salary Average :	667,500$
-Salary Average Remaining :	0$
Erik Gustafsson	667,500$ (2)
-Salary Remaining :	0$
-Salary Average :	667,500$
-Salary Average Remaining :	0$
Connor Hellebuyck (Out of Payroll)	667,500$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Garnet Hathaway	657,500$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
David Jones	500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Cal O'Reilly	500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 1 : 63,950,000$
Year 2 : 49,307,500$
Year 3 : 35,800,000$
Year 4 : 26,300,000$
Salary Average Commitment
Year 1 : 49,625,000$
Year 2 : 40,632,500$
Year 3 : 32,800,000$
Year 4 : 26,300,000$
Salary Cap with 1 Way Contract
Year 1 : 63,950,000$
Year 2 : 49,307,500$
Year 3 : 35,800,000$
Year 4 : 26,300,000$

Farm Players Salaries
Chris Summers	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Anton Khudobin	80,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Corey Potter	80,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Scott Kosmachuk	72,500$ (2)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Andy Miele	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Max Friberg	57,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jeremy Welsh	57,500$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Chris Conner	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Adam Comrie	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
A.J. Jenks	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Scott Timmins	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Garrett Meurs	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
William Wrenn	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Andrew Yogan	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Nathan Paetsch	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Nick Tarnasky	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Chris Bourque	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Chris Brown	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	18
Salary Commitment
Year 1 : 1,065,000$
Year 2 : 487,500$
Year 3 : 157,500$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,040,000$
Year 2 : 530,000$
Year 3 : 200,000$
Year 4 : 0$

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7200 - 86$ - 6,307 - 88%
Level 2:	3600 - 53$ - 3,301 - 92%
Level 3:	4500 - 36$ - 4,429 - 98%
Level 4:	1800 - 25$ - 1,774 - 99%
Luxury :	900 - 174$ - 896 - 100%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,707 - 93%
Average Income per Game	1,414,256$
Year to Date Revenue	57,984,485$
Expense
Pro Players Total Salaries	61,007,500$
Farm Players Total Salaries	1,713,005$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	67,643,874$
Farm Year To Date Expenses	2,501,988$
Pro Salary Cap To Date	66,893,882$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	343,097$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,837$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	66,893,882$
Estimate Under Maximum Salary Cap of 73,000,000$	6,106,118$
Estimate Over Minimum Salary Cap of 50,000,000$	16,893,882$
Current Bank Account	20,209,677$
Projected Bank Account	20,209,677$

Pro Players Salaries
Eric Staal	9,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Rick Nash	7,800,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Drew Doughty (Out of Payroll)	7,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,000,000$
-Salary Average Remaining :	0$
Marc Staal	6,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Jordan Staal	6,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Marc-Andre Fleury	5,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Dougie Hamilton	5,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,500,000$
-Salary Average Remaining :	0$
Nazem Kadri	4,100,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Ben Lovejoy	2,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Matt Calvert	2,200,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,200,000$
-Salary Average Remaining :	0$
Zack Kassian	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Cam Talbot	1,450,000$ (3)
-Salary Remaining :	0$
-Salary Average :	575,000$
-Salary Average Remaining :	0$
Patrick Eaves	1,200,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Vernon Fiddler	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Calvin de Haan	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Ray Emery	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Nikolaj Ehlers	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Lee Stempniak	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Chris Stewart	850,000$ (4)
-Salary Remaining :	0$
-Salary Average :	850,000$
-Salary Average Remaining :	0$
Josh Morrissey	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Robert Bortuzzo	650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Steve Ott	600,000$ (4)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Riley Nash (Out of Payroll)	600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 1 : 68,607,500$
Year 2 : 42,782,500$
Year 3 : 21,200,000$
Year 4 : 15,650,000$
Salary Average Commitment
Year 1 : 42,132,500$
Year 2 : 38,307,500$
Year 3 : 16,725,000$
Year 4 : 15,650,000$
Salary Cap with 1 Way Contract
Year 1 : 68,607,500$
Year 2 : 42,782,500$
Year 3 : 21,200,000$
Year 4 : 15,650,000$

Farm Players Salaries
Emerson Etem	100,000$ (4)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Patrick Bordeleau	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
John McCarthy	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Carlo Colaiacovo	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Peter Holland	100,000$ (4)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Nathan Walker	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Kevin Fiala	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jarred Tinordi	85,005$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Zac Rinaldo	85,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Brian Strait	77,500$ (2)
Salary Remaining :	0$
Salary Average :	77,500$
Salary Average Remaining :	0$
Eric Tangradi	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Chandler Stephenson	69,250$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Freddie Hamilton	68,750$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jordan Schroeder	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Petter Granberg	60,000$ (3)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Alex Grant	60,000$ (4)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
John Mitchell	60,000$ (4)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Brett Sutter	60,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Nate Guenin	60,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Philip Samuelsson	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Christopher Breen	50,000$ (3)
Salary Remaining :	0$
Salary Average :	57,800$
Salary Average Remaining :	0$
David Broll	50,000$ (1)
Salary Remaining :	0$
Salary Average :	59,800$
Salary Average Remaining :	0$
Benn Ferriero	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	23
Salary Commitment
Year 1 : 1,713,005$
Year 2 : 1,373,755$
Year 3 : 668,755$
Year 4 : 320,000$
Salary Average Commitment
Year 1 : 1,622,600$
Year 2 : 1,312,800$
Year 3 : 607,800$
Year 4 : 320,000$

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	7200 - 80$ - 6,599 - 92%
Level 2:	3600 - 47$ - 3,528 - 98%
Level 3:	4500 - 31$ - 3,830 - 85%
Level 4:	1800 - 18$ - 1,719 - 96%
Luxury :	900 - 162$ - 897 - 100%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,573 - 92%
Average Income per Game	1,431,356$
Year to Date Revenue	58,685,577$
Expense
Pro Players Total Salaries	61,668,749$
Farm Players Total Salaries	2,220,700$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	60,694,423$
Farm Year To Date Expenses	2,958,414$
Pro Salary Cap To Date	59,944,435$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	346,771$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,689$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	59,944,435$
Estimate Under Maximum Salary Cap of 73,000,000$	13,055,565$
Estimate Over Minimum Salary Cap of 50,000,000$	9,944,435$
Current Bank Account	34,143,360$
Projected Bank Account	34,143,360$

Pro Players Salaries
Shea Weber	14,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	14,000,000$
-Salary Average Remaining :	0$
Anze Kopitar	7,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Evander Kane	6,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Chris Kreider	5,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Nikolay Kulemin	4,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,250,000$
-Salary Average Remaining :	0$
Ryan Johansen	3,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Roman Josi	3,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Kevin Klein	2,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,750,000$
-Salary Average Remaining :	0$
Craig Smith	2,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Braden Holtby	1,700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Alexander Burmistrov	1,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,600,000$
-Salary Average Remaining :	0$
David Savard	1,300,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Kyle Clifford	1,250,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,250,000$
-Salary Average Remaining :	0$
Tom Kuhnhackl	999,999$ (2)
-Salary Remaining :	0$
-Salary Average :	0$
-Salary Average Remaining :	0$
Elias Lindholm	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Colton Parayko	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Danton Heinen	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Seth Jones	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Gabriel Bourque	866,250$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Radek Faksa	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Victor Rask	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Vincent Trocheck	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	693,000$
-Salary Average Remaining :	0$
Scott Darling	570,000$ (2)
-Salary Remaining :	0$
-Salary Average :	570,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 1 : 61,668,749$
Year 2 : 41,761,249$
Year 3 : 16,016,250$
Year 4 : 12,250,000$
Salary Average Commitment
Year 1 : 48,795,500$
Year 2 : 39,595,000$
Year 3 : 14,850,000$
Year 4 : 12,250,000$
Salary Cap with 1 Way Contract
Year 1 : 61,668,749$
Year 2 : 41,761,249$
Year 3 : 16,016,250$
Year 4 : 12,250,000$

Farm Players Salaries
Johan Larsson	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Kyle Rau	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nikita Scherbak	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matt Tennyson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Travis Konecny	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jyrki Jokipakka	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Taylor Beck	87,500$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Josh Leivo	84,250$ (1)
Salary Remaining :	0$
Salary Average :	69,300$
Salary Average Remaining :	0$
Teemu Pulkkinen	81,250$ (3)
Salary Remaining :	0$
Salary Average :	81,250$
Salary Average Remaining :	0$
Christian Dvorak	79,200$ (2)
Salary Remaining :	0$
Salary Average :	79,200$
Salary Average Remaining :	0$
Anthony Camara	77,500$ (2)
Salary Remaining :	0$
Salary Average :	77,500$
Salary Average Remaining :	0$
Jordin Tootoo	75,000$ (4)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Ivan Barbashev	74,250$ (1)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
Kenny Agostino	73,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Michael Keranen	67,500$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Cole Ully	64,500$ (1)
Salary Remaining :	0$
Salary Average :	64,500$
Salary Average Remaining :	0$
Nikita Jevpalovs	63,250$ (1)
Salary Remaining :	0$
Salary Average :	63,250$
Salary Average Remaining :	0$
Jordan Binnington	62,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Klas Dahlbeck	60,500$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Garret Ross	60,000$ (4)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Brenden Kichton	60,000$ (4)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Drew Shore	60,000$ (4)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Chris Wagner	60,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Tyler Graovac	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Michael Latta	57,500$ (3)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Jason Akeson	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Nathan Lieuwen	50,000$ (3)
Salary Remaining :	0$
Salary Average :	59,500$
Salary Average Remaining :	0$
Mattias Bäckman	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Kevin Sundher	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Ryan Haggerty	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Dominik Uher	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Marek Mazanec	50,000$ (3)
Salary Remaining :	0$
Salary Average :	61,000$
Salary Average Remaining :	0$
Total Farm Players	32
Salary Commitment
Year 1 : 2,220,700$
Year 2 : 1,263,450$
Year 3 : 956,750$
Year 4 : 255,000$
Salary Average Commitment
Year 1 : 2,089,750$
Year 2 : 1,183,450$
Year 3 : 876,750$
Year 4 : 255,000$

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7200 - 75$ - 6,555 - 91%
Level 2:	3600 - 50$ - 3,179 - 88%
Level 3:	4500 - 30$ - 4,374 - 97%
Level 4:	1800 - 19$ - 1,753 - 97%
Luxury :	900 - 185$ - 653 - 73%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,515 - 92%
Average Income per Game	1,373,909$
Year to Date Revenue	56,330,276$
Expense
Pro Players Total Salaries	73,974,000$
Farm Players Total Salaries	230,000$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	71,016,493$
Farm Year To Date Expenses	964,480$
Pro Salary Cap To Date	70,016,528$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	416,522$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	5,506$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	70,016,528$
Estimate Under Maximum Salary Cap of 73,000,000$	2,983,472$
Estimate Over Minimum Salary Cap of 50,000,000$	20,016,528$
Current Bank Account	15,316,480$
Projected Bank Account	15,316,480$

Pro Players Salaries
Henrik Lundqvist	10,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Thomas Vanek	6,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Kari Lehtonen	6,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Ryan Callahan	6,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Paul Martin	5,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,750,000$
-Salary Average Remaining :	0$
Patrick Sharp	5,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Jason Spezza	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Kyle Quincey	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Frans Nielsen	3,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Zbynek Michalek	3,200,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Tyler Johnson	3,200,000$ (3)
-Salary Remaining :	0$
-Salary Average :	840,000$
-Salary Average Remaining :	0$
Patrick Wiercioch	2,700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,700,000$
-Salary Average Remaining :	0$
Lance Bouma	2,200,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,200,000$
-Salary Average Remaining :	0$
Antoine Vermette	1,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Mikael Backlund	1,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Andrew Desjardins	1,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Michael Stone	1,450,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,450,000$
-Salary Average Remaining :	0$
David Rundblad	1,100,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,100,000$
-Salary Average Remaining :	0$
J.T. Brown	874,000$ (1)
-Salary Remaining :	0$
-Salary Average :	874,000$
-Salary Average Remaining :	0$
Mark Barberio	800,000$ (4)
-Salary Remaining :	0$
-Salary Average :	800,000$
-Salary Average Remaining :	0$
Jonathan Marchessault	750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Oscar Lindberg	700,000$ (4)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Dylan Mcilrath	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 1 : 73,974,000$
Year 2 : 43,950,000$
Year 3 : 30,350,000$
Year 4 : 8,250,000$
Salary Average Commitment
Year 1 : 41,514,000$
Year 2 : 26,390,000$
Year 3 : 12,790,000$
Year 4 : 8,250,000$
Salary Cap with 1 Way Contract
Year 1 : 73,974,000$
Year 2 : 43,950,000$
Year 3 : 30,350,000$
Year 4 : 8,250,000$

Farm Players Salaries
Cody Goloubef	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Michael Hutchinson	60,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Danny Hobbs	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Duncan Siemens	50,000$ (1)
Salary Remaining :	0$
Salary Average :	83,300$
Salary Average Remaining :	0$
Total Farm Players	4
Salary Commitment
Year 1 : 230,000$
Year 2 : 70,000$
Year 3 : 70,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 253,300$
Year 2 : 70,000$
Year 3 : 70,000$
Year 4 : 0$

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7200 - 80$ - 6,642 - 92%
Level 2:	3600 - 50$ - 3,419 - 95%
Level 3:	4500 - 30$ - 3,873 - 86%
Level 4:	1800 - 20$ - 1,651 - 92%
Luxury :	900 - 175$ - 838 - 93%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,421 - 91%
Average Income per Game	1,404,277$
Year to Date Revenue	57,575,356$
Expense
Pro Players Total Salaries	58,880,000$
Farm Players Total Salaries	1,453,000$
Coaches Total Salaries	1,850,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	61,915,795$
Farm Year To Date Expenses	2,204,282$
Pro Salary Cap To Date	60,915,812$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	332,667$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,938$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	60,915,812$
Estimate Under Maximum Salary Cap of 73,000,000$	12,084,188$
Estimate Over Minimum Salary Cap of 50,000,000$	10,915,812$
Current Bank Account	48,215,914$
Projected Bank Account	48,215,914$

Pro Players Salaries
Daniel Sedin	6,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Dan Boyle	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Clarke MacArthur	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Jonathan Ericsson	4,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,250,000$
-Salary Average Remaining :	0$
Zach Bogosian	4,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Colin Greening	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Torrey Mitchell	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Marco Scandella	3,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,750,000$
-Salary Average Remaining :	0$
Lauri Korpikoski	3,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Jannik Hansen	3,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Jakub Kindl	3,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Erik Gudbranson	2,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,250,000$
-Salary Average Remaining :	0$
Blake Comeau	2,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,250,000$
-Salary Average Remaining :	0$
Justin Abdelkader	1,550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Erik Condra	1,300,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
Cody McLeod	1,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,250,000$
-Salary Average Remaining :	0$
Tanner Pearson	1,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Jakob Chychrun	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Frederik Gauthier	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Petr Mrazek	737,500$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Andreas Athanasiou	667,500$ (1)
-Salary Remaining :	0$
-Salary Average :	667,500$
-Salary Average Remaining :	0$
Juuse Saros	667,500$ (2)
-Salary Remaining :	0$
-Salary Average :	667,500$
-Salary Average Remaining :	0$
Thomas Hickey	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Andrej Nestrasil (Out of Payroll)	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 1 : 59,430,000$
Year 2 : 35,475,000$
Year 3 : 16,500,000$
Year 4 : 3,750,000$
Salary Average Commitment
Year 1 : 51,192,500$
Year 2 : 34,725,000$
Year 3 : 15,750,000$
Year 4 : 3,750,000$
Salary Cap with 1 Way Contract
Year 1 : 59,430,000$
Year 2 : 35,475,000$
Year 3 : 16,500,000$
Year 4 : 3,750,000$

Farm Players Salaries
Michael Leighton	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Matt O'Connor	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Anton Slepyshev	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ty Rattie	83,250$ (1)
Salary Remaining :	0$
Salary Average :	74,300$
Salary Average Remaining :	0$
Griffin Reinhart	83,250$ (2)
Salary Remaining :	0$
Salary Average :	83,250$
Salary Average Remaining :	0$
Kerby Rychel	83,250$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jordan Subban	74,250$ (2)
Salary Remaining :	0$
Salary Average :	69,250$
Salary Average Remaining :	0$
Nicholas Baptiste	74,000$ (1)
Salary Remaining :	0$
Salary Average :	74,000$
Salary Average Remaining :	0$
Brian Lashoff	67,500$ (2)
Salary Remaining :	0$
Salary Average :	67,500$
Salary Average Remaining :	0$
Vinnie Hinostroza	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Scott Harrington	63,250$ (2)
Salary Remaining :	0$
Salary Average :	63,250$
Salary Average Remaining :	0$
Mark Borowiecki	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Alan Quine	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Landon Ferraro	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Thomas McCollum	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Danny Kristo	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Ben Johnson	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Travis Ehrhardt	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Julian Melchiori	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jeremie Blain	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Guillaume Gelinas	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
William Carrier	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	22
Salary Commitment
Year 1 : 1,453,000$
Year 2 : 1,053,250$
Year 3 : 200,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,448,300$
Year 2 : 1,057,500$
Year 3 : 200,000$
Year 4 : 0$

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	7200 - 63$ - 7,033 - 98%
Level 2:	3600 - 46$ - 3,301 - 92%
Level 3:	4500 - 27$ - 4,073 - 91%
Level 4:	1800 - 20$ - 1,691 - 94%
Luxury :	900 - 155$ - 881 - 98%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,979 - 94%
Average Income per Game	1,330,069$
Year to Date Revenue	54,532,810$
Expense
Pro Players Total Salaries	65,725,000$
Farm Players Total Salaries	974,500$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	65,136,790$
Farm Year To Date Expenses	1,861,463$
Pro Salary Cap To Date	64,136,797$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	370,694$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,688$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	64,136,797$
Estimate Under Maximum Salary Cap of 73,000,000$	8,863,203$
Estimate Over Minimum Salary Cap of 50,000,000$	14,136,797$
Current Bank Account	27,412,829$
Projected Bank Account	27,412,829$

Pro Players Salaries
Ryan Suter	9,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Jordan Eberle	6,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Jimmy Howard	6,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
James Neal	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Blake Wheeler	4,600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,600,000$
-Salary Average Remaining :	0$
Teddy Purcell	4,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Dennis Seidenberg	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Erik Johnson	3,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Kyle Turris	3,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Cal Clutterbuck	3,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Johnny Boychuk	3,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Ryan Ellis	2,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Jake Allen	2,200,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brayden McNabb	1,600,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,600,000$
-Salary Average Remaining :	0$
Aleksander Barkov	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
David Pastrnak	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mikko Rantanen	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ivan Provorov	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brandon Tanev	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Luke Glendening	675,000$ (3)
-Salary Remaining :	0$
-Salary Average :	675,000$
-Salary Average Remaining :	0$
Oliver Bjorkstrand	600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 1 : 65,725,000$
Year 2 : 42,625,000$
Year 3 : 7,975,000$
Year 4 : 5,100,000$
Salary Average Commitment
Year 1 : 40,375,000$
Year 2 : 31,925,000$
Year 3 : 6,275,000$
Year 4 : 5,100,000$
Salary Cap with 1 Way Contract
Year 1 : 65,725,000$
Year 2 : 42,625,000$
Year 3 : 7,975,000$
Year 4 : 5,100,000$

Farm Players Salaries
Kalle Kossila	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Rene Bourque	80,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Joonas Korpisalo	79,250$ (2)
Salary Remaining :	0$
Salary Average :	79,250$
Salary Average Remaining :	0$
Alexander Khokhlachev	77,500$ (1)
Salary Remaining :	0$
Salary Average :	77,500$
Salary Average Remaining :	0$
Philip Varone	70,000$ (4)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Chase De Leo	68,500$ (1)
Salary Remaining :	0$
Salary Average :	68,500$
Salary Average Remaining :	0$
Justin Kirkland	66,750$ (2)
Salary Remaining :	0$
Salary Average :	66,750$
Salary Average Remaining :	0$
Nicklas Jensen	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Steve Bernier	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Marc-Andre Gragnani	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Jeff Schultz	57,500$ (4)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Brad Thiessen	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nick Jensen	50,000$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Mitch Moroz	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jean-Sebastien Dea (Out of Payroll)	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
David Dziurzynski	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	16
Salary Commitment
Year 1 : 1,024,500$
Year 2 : 613,500$
Year 3 : 177,500$
Year 4 : 127,500$
Salary Average Commitment
Year 1 : 1,024,500$
Year 2 : 613,500$
Year 3 : 177,500$
Year 4 : 127,500$

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	7200 - 80$ - 6,524 - 91%
Level 2:	3600 - 50$ - 3,296 - 92%
Level 3:	4500 - 23$ - 4,442 - 99%
Level 4:	1800 - 15$ - 1,782 - 99%
Luxury :	900 - 170$ - 821 - 91%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,865 - 94%
Average Income per Game	1,378,743$
Year to Date Revenue	56,528,448$
Expense
Pro Players Total Salaries	55,607,500$
Farm Players Total Salaries	451,000$
Coaches Total Salaries	1,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	55,125,420$
Farm Year To Date Expenses	1,355,579$
Pro Salary Cap To Date	54,125,422$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	314,486$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	7,028$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	54,125,422$
Estimate Under Maximum Salary Cap of 73,000,000$	18,874,578$
Estimate Over Minimum Salary Cap of 50,000,000$	4,125,422$
Current Bank Account	65,598,204$
Projected Bank Account	65,598,204$

Pro Players Salaries
Travis Zajac	6,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,500,000$
-Salary Average Remaining :	0$
Matthew Carle	5,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Milan Michalek	5,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Scott Hartnell	5,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Shawn Horcoff	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Johan Franzen	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Tomas Fleischmann	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Matt Moulson	3,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Tom Gilbert	2,800,000$ (1)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Nathan Gerbe	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Yannick Weber	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	850,000$
-Salary Average Remaining :	0$
Jared Boll	1,150,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Andrew Copp	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Sam Reinhart (Out of Payroll)	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Trevor van Riemsdyk	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jakub Vrana (Out of Payroll)	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ryan Murphy	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Scott Laughton	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Timo Meier	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Brock Boeser	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Mikhail Sergachev	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Jacob Josefson	800,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
John Gibson	695,000$ (1)
-Salary Remaining :	0$
-Salary Average :	682,000$
-Salary Average Remaining :	0$
Damon Severson	600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Justin Peters	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Ryan Sproul	500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	26
Salary Commitment
Year 1 : 57,457,500$
Year 2 : 35,690,000$
Year 3 : 18,500,000$
Year 4 : 6,500,000$
Salary Average Commitment
Year 1 : 47,587,000$
Year 2 : 25,040,000$
Year 3 : 12,850,000$
Year 4 : 6,500,000$
Salary Cap with 1 Way Contract
Year 1 : 57,457,500$
Year 2 : 35,690,000$
Year 3 : 18,500,000$
Year 4 : 6,500,000$

Farm Players Salaries
Kyle Chipchura	87,500$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Adam Tambellini	74,250$ (1)
Salary Remaining :	0$
Salary Average :	74,250$
Salary Average Remaining :	0$
Logan Shaw	69,250$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Tobias Lindberg (Out of Payroll)	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Blake Pietila	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Scott Glennie	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Drew MacIntyre	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Julius Honka	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	8
Salary Commitment
Year 1 : 511,000$
Year 2 : 207,500$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 454,250$
Year 2 : 170,000$
Year 3 : 0$
Year 4 : 0$

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Centre
Level 1:	7700 - 75$ - 7,369 - 96%
Level 2:	4100 - 45$ - 3,702 - 90%
Level 3:	4750 - 22$ - 4,606 - 97%
Level 4:	2050 - 15$ - 1,914 - 93%
Luxury :	1400 - 155$ - 955 - 68%
Total Capacity :	20000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	18,546 - 93%
Average Income per Game	1,434,754$
Year to Date Revenue	58,824,929$
Expense
Pro Players Total Salaries	50,582,000$
Farm Players Total Salaries	691,000$
Coaches Total Salaries	1,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	51,694,509$
Farm Year To Date Expenses	1,363,973$
Pro Salary Cap To Date	50,944,485$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	285,178$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	8,096$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	50,944,485$
Estimate Under Maximum Salary Cap of 73,000,000$	22,055,515$
Estimate Over Minimum Salary Cap of 50,000,000$	944,485$
Current Bank Account	23,731,386$
Projected Bank Account	23,731,386$

Pro Players Salaries
Stephane Robidas	9,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Marek Zidlicky	9,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Brian Campbell	7,140,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Nick Bjugstad	3,850,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Chris Kelly	2,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Thomas Greiss	2,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Eric Gelinas	1,650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,650,000$
-Salary Average Remaining :	0$
Martin Marincin	1,200,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Riley Sheahan	1,050,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Jake Debrusk	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Pierre-Luc Dubois	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jesse Puljujarvi	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Robby Fabbri	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Rocco Grimaldi	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tomas Jurco	850,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Henrik Samuelsson	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Anthony Mantha	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Darnell Nurse	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Matt Puempel	832,000$ (1)
-Salary Remaining :	0$
-Salary Average :	833,000$
-Salary Average Remaining :	0$
Iiro Pakarinen	725,000$ (4)
-Salary Remaining :	0$
-Salary Average :	725,000$
-Salary Average Remaining :	0$
Shane Prince	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Eric Comrie	667,500$ (1)
-Salary Remaining :	0$
-Salary Average :	667,500$
-Salary Average Remaining :	0$
Petteri Lindbohm	645,000$ (2)
-Salary Remaining :	0$
-Salary Average :	645,000$
-Salary Average Remaining :	0$
Adam Clendening	600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Mike Blunden	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Joffrey Lupul	500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Total Pro Players	26
Salary Commitment
Year 1 : 50,582,000$
Year 2 : 13,667,500$
Year 3 : 3,925,000$
Year 4 : 2,725,000$
Salary Average Commitment
Year 1 : 39,843,000$
Year 2 : 13,667,500$
Year 3 : 3,925,000$
Year 4 : 2,725,000$
Salary Cap with 1 Way Contract
Year 1 : 50,582,000$
Year 2 : 13,667,500$
Year 3 : 3,925,000$
Year 4 : 2,725,000$

Farm Players Salaries
Hunter Shinkaruk	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Hubert Labrie	85,000$ (2)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
John Quenneville	84,250$ (2)
Salary Remaining :	0$
Salary Average :	84,250$
Salary Average Remaining :	0$
Emile Poirier	83,250$ (1)
Salary Remaining :	0$
Salary Average :	83,250$
Salary Average Remaining :	0$
Jonathan Racine	66,000$ (2)
Salary Remaining :	0$
Salary Average :	66,000$
Salary Average Remaining :	0$
JC Lipon	65,000$ (4)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Scott Wedgewood	60,000$ (4)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Pierre-Luc Letourneau-Leblond	55,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Peter Stoykewych	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Frazer McLaren	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	10
Salary Commitment
Year 1 : 691,000$
Year 2 : 460,250$
Year 3 : 125,000$
Year 4 : 125,000$
Salary Average Commitment
Year 1 : 686,000$
Year 2 : 460,250$
Year 3 : 125,000$
Year 4 : 125,000$

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7200 - 70$ - 7,088 - 98%
Level 2:	3600 - 55$ - 2,937 - 82%
Level 3:	4500 - 35$ - 3,430 - 76%
Level 4:	1800 - 20$ - 1,536 - 85%
Luxury :	900 - 150$ - 898 - 100%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	15,889 - 88%
Average Income per Game	1,355,602$
Year to Date Revenue	55,579,682$
Expense
Pro Players Total Salaries	59,535,000$
Farm Players Total Salaries	517,500$
Coaches Total Salaries	2,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	58,969,971$
Farm Year To Date Expenses	1,386,762$
Pro Salary Cap To Date	57,720,004$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	337,694$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	7,121$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	57,720,004$
Estimate Under Maximum Salary Cap of 73,000,000$	15,279,996$
Estimate Over Minimum Salary Cap of 50,000,000$	7,720,004$
Current Bank Account	26,953,321$
Projected Bank Account	26,953,321$

Pro Players Salaries
Roberto Luongo	9,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Jamie Benn	5,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,250,000$
-Salary Average Remaining :	0$
Dmitry Kulikov	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Benoit Pouliot	4,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Nick Leddy	4,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Cam Fowler	4,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Barret Jackman	3,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,250,000$
-Salary Average Remaining :	0$
Justin Williams	3,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,050,000$
-Salary Average Remaining :	0$
Wayne Simmonds	3,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,200,000$
-Salary Average Remaining :	0$
Andrew Cogliano	2,900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Michal Neuvirth	2,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Nick Schultz	2,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,750,000$
-Salary Average Remaining :	0$
Matt Hendricks	2,200,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,200,000$
-Salary Average Remaining :	0$
Daniel Winnik	1,800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,800,000$
-Salary Average Remaining :	0$
Eric Gryba	1,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Jon Gillies	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tomas Hertl	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Sam Bennett	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Rickard Rakell	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nikita Zadorov (Out of Payroll)	832,500$ (2)
-Salary Remaining :	0$
-Salary Average :	832,500$
-Salary Average Remaining :	0$
Calle Jarnkrok	735,000$ (1)
-Salary Remaining :	0$
-Salary Average :	740,000$
-Salary Average Remaining :	0$
Curtis McKenzie	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Justin Bailey	692,500$ (2)
-Salary Remaining :	0$
-Salary Average :	692,500$
-Salary Average Remaining :	0$
Colton Sceviour	600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 1 : 60,367,500$
Year 2 : 35,550,000$
Year 3 : 16,700,000$
Year 4 : 4,000,000$
Salary Average Commitment
Year 1 : 56,965,000$
Year 2 : 34,150,000$
Year 3 : 10,800,000$
Year 4 : 4,000,000$
Salary Cap with 1 Way Contract
Year 1 : 60,367,500$
Year 2 : 35,550,000$
Year 3 : 16,700,000$
Year 4 : 4,000,000$

Farm Players Salaries
Colby Robak	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Reece Willcox	64,250$ (2)
Salary Remaining :	0$
Salary Average :	64,250$
Salary Average Remaining :	0$
Morgan Ellis	63,250$ (3)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Richard Bachman	62,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
John Ramage	57,500$ (3)
Salary Remaining :	0$
Salary Average :	69,000$
Salary Average Remaining :	0$
Steven Hodges	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Johan Alm	50,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Joel Chouinard	50,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
David Wohlberg	50,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Total Farm Players	9
Salary Commitment
Year 1 : 517,500$
Year 2 : 235,000$
Year 3 : 120,750$
Year 4 : 0$
Salary Average Commitment
Year 1 : 603,250$
Year 2 : 283,250$
Year 3 : 119,000$
Year 4 : 0$

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7200 - 80$ - 6,618 - 92%
Level 2:	3600 - 45$ - 3,534 - 98%
Level 3:	4500 - 25$ - 4,427 - 98%
Level 4:	1800 - 15$ - 1,786 - 99%
Luxury :	900 - 175$ - 772 - 86%
Total Capacity :	18000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,137 - 95%
Average Income per Game	1,397,153$
Year to Date Revenue	57,283,284$
Expense
Pro Players Total Salaries	67,015,799$
Farm Players Total Salaries	1,728,562$
Coaches Total Salaries	2,725,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	57,799,216$
Farm Year To Date Expenses	2,431,120$
Pro Salary Cap To Date	55,799,218$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	383,421$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,784$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	55,799,218$
Estimate Under Maximum Salary Cap of 73,000,000$	17,200,782$
Estimate Over Minimum Salary Cap of 50,000,000$	5,799,218$
Current Bank Account	33,032,016$
Projected Bank Account	33,032,016$

Pro Players Salaries
Brayden Schenn	6,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Logan Couture	6,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Tomas Plekanec	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Brian Gionta	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Jack Johnson	5,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Jaroslav Halak	4,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Marc-Edouard Vlasic	4,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,250,000$
-Salary Average Remaining :	0$
Olli Maatta	4,083,300$ (2)
-Salary Remaining :	0$
-Salary Average :	4,083,300$
-Salary Average Remaining :	0$
Sean Couturier	3,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,750,000$
-Salary Average Remaining :	0$
Dan Girardi	3,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	500,000$
-Salary Average Remaining :	0$
Leo Komarov	2,950,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,950,000$
-Salary Average Remaining :	0$
Charlie Coyle	2,600,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,600,000$
-Salary Average Remaining :	0$
Danny DeKeyser	2,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,250,000$
-Salary Average Remaining :	0$
Reto Berra	1,450,000$ (3)
-Salary Remaining :	0$
-Salary Average :	850,000$
-Salary Average Remaining :	0$
Matt Martin	1,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Justin Fontaine	1,050,000$ (1)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Cedric Paquette	999,999$ (4)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Connor Mcdavid	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Steven Santini	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Sebastian Aho	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Matt Benning	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nathan MacKinnon	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jacob Trouba	832,500$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Devan Dubnyk	800,000$ (2)
-Salary Remaining :	0$
-Salary Average :	800,000$
-Salary Average Remaining :	0$
Michael Kempny	700,000$ (4)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Matt Bartkowski	575,000$ (3)
-Salary Remaining :	0$
-Salary Average :	575,000$
-Salary Average Remaining :	0$
Total Pro Players	26
Salary Commitment
Year 1 : 67,015,799$
Year 2 : 37,383,299$
Year 3 : 23,524,999$
Year 4 : 13,249,999$
Salary Average Commitment
Year 1 : 50,158,299$
Year 2 : 36,783,299$
Year 3 : 22,924,999$
Year 4 : 13,249,999$
Salary Cap with 1 Way Contract
Year 1 : 67,015,799$
Year 2 : 37,383,299$
Year 3 : 23,524,999$
Year 4 : 13,249,999$

Farm Players Salaries
Zach O'Brien	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Darroll Powe	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Boyd Gordon	99,900$ (2)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Nikolay Goldobin	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michael McCarron	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Casey Bailey	87,413$ (1)
Salary Remaining :	0$
Salary Average :	87,413$
Salary Average Remaining :	0$
Nick Lappin	84,250$ (2)
Salary Remaining :	0$
Salary Average :	84,250$
Salary Average Remaining :	0$
Lucas Lessio	83,250$ (1)
Salary Remaining :	0$
Salary Average :	79,200$
Salary Average Remaining :	0$
John Scott	75,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Daniel Altshuller	72,500$ (2)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Linden Vey	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Noel Acciari	69,250$ (1)
Salary Remaining :	0$
Salary Average :	69,250$
Salary Average Remaining :	0$
Justin Florek	69,000$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Danick Martel	65,500$ (1)
Salary Remaining :	0$
Salary Average :	65,500$
Salary Average Remaining :	0$
Eric O'Dell	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Dylan DeMelo	62,500$ (1)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
David Warsofsky	60,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Jared Coreau	57,500$ (4)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Alex Friesen	57,500$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Paul Thompson	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Sergey Tolchinsky	57,500$ (2)
Salary Remaining :	0$
Salary Average :	57,500$
Salary Average Remaining :	0$
Antoine Laganiere	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Blair Jones	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Jordan Samuels-Thomas	50,000$ (2)
Salary Remaining :	0$
Salary Average :	50,000$
Salary Average Remaining :	0$
Total Farm Players	24
Salary Commitment
Year 1 : 1,728,562$
Year 2 : 931,650$
Year 3 : 117,500$
Year 4 : 57,500$
Salary Average Commitment
Year 1 : 1,700,512$
Year 2 : 964,150$
Year 3 : 157,500$
Year 4 : 57,500$

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 73,000,000$ Available Cap Space	Over Minimum of 50,000,000$	Pro Players	Farm Players	Total Players
Avalanche	13,691,685$	70,644,141$	2,355,859$	20,644,141$	24	10	34
Blackhawks	46,799,794$	66,614,223$	6,385,777$	16,614,223$	22	15	37
Blue Jackets	25,807,239$	57,006,884$	15,993,116$	7,006,884$	23	10	33
Blues	20,399,652$	69,967,409$	3,032,591$	19,967,409$	22	8	30
Bruins	20,596,671$	62,021,218$	10,978,782$	12,021,218$	25	19	44
Canadiens	19,661,774$	56,349,554$	16,650,446$	6,349,554$	24	13	37
Canucks	18,601,689$	58,853,563$	14,146,437$	8,853,563$	25	7	32
Capitals	23,682,739$	65,007,289$	7,992,711$	15,007,289$	22	18	40
Coyotes	15,925,813$	68,783,250$	4,216,750$	18,783,250$	24	23	47
Devils	23,825,960$	67,079,053$	5,920,947$	17,079,053$	27	16	43
Ducks	24,941,750$	58,735,651$	14,264,349$	8,735,651$	21	31	52
Flames	22,641,230$	69,992,312$	3,007,688$	19,992,312$	21	8	29
Flyers	21,284,214$	65,971,728$	7,028,272$	15,971,728$	21	12	33
Hurricanes	22,954,077$	60,680,887$	12,319,113$	10,680,887$	23	29	52
Islanders	7,988,223$	69,952,802$	3,047,198$	19,952,802$	25	31	56
Jets	13,506,315$	65,978,035$	7,021,965$	15,978,035$	25	42	67
Kings	21,156,822$	66,633,449$	6,366,551$	16,633,449$	23	11	34
Lightning	41,898,053$	62,268,759$	10,731,241$	12,268,759$	24	8	32
Maple Leafs	24,787,702$	54,647,682$	18,352,318$	4,647,682$	24	13	37
Oilers	26,261,485$	59,975,904$	13,024,096$	9,975,904$	25	0	25
Panthers	20,779,044$	61,797,697$	11,202,303$	11,797,697$	24	18	42
Penguins	20,209,677$	66,893,882$	6,106,118$	16,893,882$	23	23	46
Predators	34,143,360$	59,944,435$	13,055,565$	9,944,435$	23	32	55
Rangers	15,316,480$	70,016,528$	2,983,472$	20,016,528$	23	4	27
Red Wings	48,215,914$	60,915,812$	12,084,188$	10,915,812$	24	22	46
Sabres	27,412,829$	64,136,797$	8,863,203$	14,136,797$	21	16	37
Senators	65,598,204$	54,125,422$	18,874,578$	4,125,422$	26	8	34
Sharks	23,731,386$	50,944,485$	22,055,515$	944,485$	26	10	36
Stars	26,953,321$	57,720,004$	15,279,996$	7,720,004$	24	9	33
Wild	33,032,016$	55,799,218$	17,200,782$	5,799,218$	26	24	50

Team Finance for Pro Sim League

Update - 8 avril 2021 at 00:10

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 - %