QNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6500 - $102 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	3500 - $55 - 0 - 0.00%
Level 4:	2007 - $45 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18007
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,549,000
Pro Players Total Average Salaries	$63,402,168
Farm Players Total Salaries	$1,070,000
Farm Players Total Average Salaries	$1,070,000
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,112,774
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$113,730,085
Projected Bank Account	$113,730,085

Pro Players Salaries
Jimmy Howard	$6,050,000 (4)
-Salary Remaining :	$6,050,000
-Salary Average :	$3,512,500
-Salary Average Remaining :	$3,512,500
Paul Stastny	$5,400,000 (3)
-Salary Remaining :	$5,400,000
-Salary Average :	$5,180,000
-Salary Average Remaining :	$5,180,000
Mats Zuccarello	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,625,000
Jeff Skinner	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
Kevin Bieksa	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Derek Stepan	$4,200,000 (1)
-Salary Remaining :	$4,200,000
-Salary Average :	$3,566,667
-Salary Average Remaining :	$3,566,667
Tyson Barrie	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Kevin Shattenkirk	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,170,000
-Salary Average Remaining :	$4,170,000
Milan Michalek	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,389,000
-Salary Average Remaining :	$4,389,000
Joffrey Lupul	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$4,520,000
-Salary Average Remaining :	$4,520,000
Nikita Nesterov	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Niklas Backstrom (1 Way Contract)	$1,999,000 (1)
-1 Way Contract Salary Cap :	$1,999,000
-Salary Remaining :	$1,999,000
-Salary Average :	$1,999,000
-Salary Average Remaining :	$1,999,000
Blake Comeau	$1,750,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,740,000
-Salary Average Remaining :	$1,740,000
Frank Vatrano	$1,500,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Dylan Larkin	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Max Domi	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Shea Theodore	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Sami Vatanen	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Anthony Duclair	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Jake Allen	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Jesper Fast	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Chris Tierney	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Reid Boucher	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Jaccob Slavin	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	24
Salary Commitment
Year 2016 : $62,549,000.00
Year 2017 : $43,800,000.00
Year 2018 : $38,850,000.00
Year 2019 : $16,000,000.00
Salary Average Commitment
Year 2016 : $63,402,167.00
Year 2017 : $44,316,500.00
Year 2018 : $38,477,500.00
Year 2019 : $15,637,500.00

Farm Players Salaries
Ryan Dzingel	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Corban Knight	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Max Friberg	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Derrick Pouliot	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ty Rattie	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Chris Brown	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Stuart Percy	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Philip Varone	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Dainius Zubrus	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	10
Salary Commitment
Year 2016 : $1,070,000.00
Year 2017 : $865,000.00
Year 2018 : $690,000.00
Year 2019 : $200,000.00
Salary Average Commitment
Year 2016 : $1,070,000.00
Year 2017 : $865,000.00
Year 2018 : $690,000.00
Year 2019 : $200,000.00

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6500 - $111 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	3500 - $55 - 0 - 0.00%
Level 4:	3717 - $37 - 0 - 0.00%
Luxury :	1000 - $199 - 0 - 0.00%
Total Capacity :	19717
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,463,500
Pro Players Total Average Salaries	$62,389,748
Farm Players Total Salaries	$876,000
Farm Players Total Average Salaries	$938,875
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,215,462
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$28,998,906
Projected Bank Account	$28,998,906

Pro Players Salaries
Artemi Panarin	$10,000,000 (4)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Dion Phaneuf	$5,750,000 (3)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Sergei Bobrovsky	$5,400,000 (1)
-Salary Remaining :	$5,400,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$5,400,000
Ryan OReilly	$5,225,000 (3)
-Salary Remaining :	$5,225,000
-Salary Average :	$5,430,625
-Salary Average Remaining :	$5,430,625
Alex Galchenyuk	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Craig Anderson	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jason Demers	$3,800,000 (4)
-Salary Remaining :	$3,800,000
-Salary Average :	$4,137,500
-Salary Average Remaining :	$4,137,500
John Klingberg	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jason Chimera (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Willie Mitchell	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Adam McQuaid	$2,238,500 (3)
-Salary Remaining :	$2,238,500
-Salary Average :	$2,243,375
-Salary Average Remaining :	$2,243,375
Zack Kassian	$1,650,000 (3)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,837,500
-Salary Average Remaining :	$1,837,500
John-Michael Liles (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Trevor Lewis	$1,100,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,190,750
-Salary Average Remaining :	$1,190,750
Sam Bennett	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jake Virtanen	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jack Eichel	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Michael McCarron	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Tom Wilson	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Deryk Engelland	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	20
Salary Commitment
Year 2016 : $60,463,500.00
Year 2017 : $43,097,500.00
Year 2018 : $40,900,000.00
Year 2019 : $21,000,000.00
Salary Average Commitment
Year 2016 : $62,389,750.00
Year 2017 : $43,439,750.00
Year 2018 : $39,439,750.00
Year 2019 : $19,237,500.00

Farm Players Salaries
Matt Greene	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Jason Kasdorf	$128,000 (4)
Salary Remaining :	$128,000
Salary Average :	$128,000
Salary Average Remaining :	$128,000
Jared Boll	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Jordin Tootoo	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jarred Tinordi	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$146,000
Salary Average Remaining :	$146,000
Brandon Bollig	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$89,875
Salary Average Remaining :	$89,875
Dylan McIlrath	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Luke Gazdic	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Bobby Farnham	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	9
Salary Commitment
Year 2016 : $876,000.00
Year 2017 : $938,000.00
Year 2018 : $748,000.00
Year 2019 : $128,000.00
Salary Average Commitment
Year 2016 : $938,875.00
Year 2017 : $938,875.00
Year 2018 : $698,875.00
Year 2019 : $128,000.00

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6500 - $101 - 0 - 0.00%
Level 2:	5000 - $85 - 0 - 0.00%
Level 3:	3500 - $60 - 0 - 0.00%
Level 4:	3150 - $45 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	19150
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,150,424
Pro Players Total Average Salaries	$61,566,836
Farm Players Total Salaries	$80,000
Farm Players Total Average Salaries	$80,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$47,477,482
Projected Bank Account	$47,477,482

Pro Players Salaries
Mike Fisher	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$6,400,000
Rick Nash	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$6,100,000
Antti Niemi	$5,720,000 (3)
-Salary Remaining :	$5,720,000
-Salary Average :	$4,240,000
-Salary Average Remaining :	$4,240,000
Marian Hossa	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$6,575,000
-Salary Average Remaining :	$6,575,000
Johnny Boychuk	$4,950,000 (3)
-Salary Remaining :	$4,950,000
-Salary Average :	$5,221,125
-Salary Average Remaining :	$5,221,125
Matt Carle	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$3,825,000
-Salary Average Remaining :	$3,825,000
Jiri Hudler	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Clarke MacArthur	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Jussi Jokinen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,332,000
-Salary Average Remaining :	$3,332,000
Jay McClement	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,360,000
-Salary Average Remaining :	$2,360,000
Jakub Kindl	$2,419,091 (3)
-Salary Remaining :	$2,419,091
-Salary Average :	$2,551,591
-Salary Average Remaining :	$2,551,591
Karri Ramo	$2,350,000 (2)
-Salary Remaining :	$2,350,000
-Salary Average :	$2,350,000
-Salary Average Remaining :	$2,350,000
Michael Raffl	$2,300,000 (1)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Cal Clutterbuck	$2,178,000 (4)
-Salary Remaining :	$2,178,000
-Salary Average :	$2,394,500
-Salary Average Remaining :	$2,394,500
Tanner Glass	$1,333,333 (1)
-Salary Remaining :	$1,333,333
-Salary Average :	$1,333,333
-Salary Average Remaining :	$1,333,333
Matt Irwin	$1,150,000 (4)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,334,288
-Salary Average Remaining :	$1,334,288
Rob Klinkhammer	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Adam Cracknell	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Nick Cousins	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Chris Wideman	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Tyson Strachan	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	21
Salary Commitment
Year 2016 : $62,150,424.00
Year 2017 : $50,871,000.00
Year 2018 : $29,608,100.00
Year 2019 : $4,030,650.00
Salary Average Commitment
Year 2016 : $61,566,837.00
Year 2017 : $51,358,504.00
Year 2018 : $30,541,504.00
Year 2019 : $3,728,788.00

Farm Players Salaries
Joakim Andersson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	1
Salary Commitment
Year 2016 : $80,000.00
Year 2017 : $0.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $80,000.00
Year 2017 : $0.00
Year 2018 : $0.00
Year 2019 : $0.00

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6500 - $110 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	3500 - $56 - 0 - 0.00%
Level 4:	1565 - $40 - 0 - 0.00%
Luxury :	1000 - $199 - 0 - 0.00%
Total Capacity :	17565
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,549,000
Pro Players Total Average Salaries	$66,073,848
Farm Players Total Salaries	$789,800
Farm Players Total Average Salaries	$801,833
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$120,258,122
Projected Bank Account	$120,258,122

Pro Players Salaries
Carey Price	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
P.K. Subban	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Corey Perry	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,140,000
-Salary Average Remaining :	$6,140,000
Drew Doughty	$6,050,000 (2)
-Salary Remaining :	$6,050,000
-Salary Average :	$6,068,334
-Salary Average Remaining :	$6,068,334
Patrice Bergeron	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,570,000
-Salary Average Remaining :	$5,570,000
Tomas Plekanec	$5,324,000 (3)
-Salary Remaining :	$5,324,000
-Salary Average :	$4,997,000
-Salary Average Remaining :	$4,997,000
Andrew Ladd	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,525,000
-Salary Average Remaining :	$4,525,000
Jake Muzzin	$4,125,000 (1)
-Salary Remaining :	$4,125,000
-Salary Average :	$3,937,500
-Salary Average Remaining :	$3,937,500
Torey Krug	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Brendan Gallagher	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,937,500
-Salary Average Remaining :	$3,937,500
Brandon Pirri	$2,550,000 (4)
-Salary Remaining :	$2,550,000
-Salary Average :	$2,958,512
-Salary Average Remaining :	$2,958,512
Lauri Korpikoski	$2,250,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,240,000
-Salary Average Remaining :	$2,240,000
Melker Karlsson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Carl Soderberg	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Leon Draisaitl	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Noah Hanifin	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Ryan Spooner	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Seth Griffith	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Charlie Lindgren	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
David Warsofsky	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Total Pro Players	20
Salary Commitment
Year 2016 : $65,549,000.00
Year 2017 : $55,709,000.00
Year 2018 : $26,635,000.00
Year 2019 : $10,894,050.00
Salary Average Commitment
Year 2016 : $66,073,846.00
Year 2017 : $52,636,346.00
Year 2018 : $25,415,512.00
Year 2019 : $10,958,512.00

Farm Players Salaries
Daniel Paille	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$121,000
Salary Average Remaining :	$121,000
Jordan Caron	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$121,367
Salary Average Remaining :	$121,367
Paul Postma	$96,800 (1)
Salary Remaining :	$96,800
Salary Average :	$92,400
Salary Average Remaining :	$92,400
Joe Morrow	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Slater Koekkoek	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tye McGinn	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$97,067
Salary Average Remaining :	$97,067
Patrick Brown	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Paul Carey	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Freddie Hamilton	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	9
Salary Commitment
Year 2016 : $789,800.00
Year 2017 : $592,800.00
Year 2018 : $304,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $801,834.00
Year 2017 : $584,434.00
Year 2018 : $283,434.00
Year 2019 : $0.00

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6500 - $110 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	3500 - $55 - 0 - 0.00%
Level 4:	5287 - $35 - 0 - 0.00%
Luxury :	1000 - $199 - 0 - 0.00%
Total Capacity :	21287
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,375,000
Pro Players Total Average Salaries	$64,554,224
Farm Players Total Salaries	$1,140,000
Farm Players Total Average Salaries	$1,158,392
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$85,620,421
Projected Bank Account	$85,620,421

Pro Players Salaries
John Tavares	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Alexander Steen	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$6,125,000
Jordan Eberle	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Dan Girardi	$4,950,000 (3)
-Salary Remaining :	$4,950,000
-Salary Average :	$5,221,125
-Salary Average Remaining :	$5,221,125
Cam Fowler	$4,200,000 (2)
-Salary Remaining :	$4,200,000
-Salary Average :	$3,912,500
-Salary Average Remaining :	$3,912,500
Martin Hanzal	$4,125,000 (3)
-Salary Remaining :	$4,125,000
-Salary Average :	$4,350,938
-Salary Average Remaining :	$4,350,938
Kyle Quincey	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Justin Abdelkader	$3,300,000 (3)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,480,750
-Salary Average Remaining :	$3,480,750
Cam Talbot	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,875,000
-Salary Average Remaining :	$3,875,000
Adam Larsson	$2,915,000 (3)
-Salary Remaining :	$2,915,000
-Salary Average :	$3,074,662
-Salary Average Remaining :	$3,074,662
Jonathan Bernier	$2,900,000 (1)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Josh Bailey	$2,585,000 (2)
-Salary Remaining :	$2,585,000
-Salary Average :	$2,714,250
-Salary Average Remaining :	$2,714,250
Jakob Silfverberg	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Zack Smith	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Dale Weise	$2,350,000 (1)
-Salary Remaining :	$2,350,000
-Salary Average :	$2,350,000
-Salary Average Remaining :	$2,350,000
Nick Holden (Out of Payroll)	$2,145,000 (2)
-Salary Remaining :	$2,145,000
-Salary Average :	$2,151,500
-Salary Average Remaining :	$2,151,500
Nail Yakupov	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Valeri Nichushkin	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Teuvo Teravainen	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Brayden McNabb	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	20
Salary Commitment
Year 2016 : $64,520,000.00
Year 2017 : $51,472,000.00
Year 2018 : $32,000,900.00
Year 2019 : $12,500,000.00
Salary Average Commitment
Year 2016 : $66,705,725.00
Year 2017 : $49,105,725.00
Year 2018 : $28,627,475.00
Year 2019 : $12,500,000.00

Farm Players Salaries
Mike Weber	$180,000 (3)
Salary Remaining :	$180,000
Salary Average :	$198,600
Salary Average Remaining :	$198,600
Ian Cole	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$126,667
Salary Average Remaining :	$126,667
Nathan Gerbe	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Tyler Kennedy	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$123,125
Salary Average Remaining :	$123,125
Stephen Gionta	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Matt Moulson	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Kristers Gudlevskis	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
T.J. Brennan	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Linus Ullmark	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Nick Shore	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Mike Reilly	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Laurent Brossoit	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	12
Salary Commitment
Year 2016 : $1,140,000.00
Year 2017 : $938,000.00
Year 2018 : $737,800.00
Year 2019 : $210,000.00
Salary Average Commitment
Year 2016 : $1,158,392.00
Year 2017 : $961,725.00
Year 2018 : $741,725.00
Year 2019 : $210,000.00

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6500 - $90 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	3500 - $47 - 0 - 0.00%
Level 4:	2910 - $25 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18910
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,779,000
Pro Players Total Average Salaries	$66,450,472
Farm Players Total Salaries	$1,801,750
Farm Players Total Average Salaries	$1,807,838
Coaches Total Salaries	$700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$43,896,151
Projected Bank Account	$43,896,151

Pro Players Salaries
Erik Karlsson	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$6,510,000
-Salary Average Remaining :	$6,510,000
Henrik Lundqvist	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$6,520,000
-Salary Average Remaining :	$6,520,000
Logan Couture	$6,050,000 (1)
-Salary Remaining :	$6,050,000
-Salary Average :	$5,775,000
-Salary Average Remaining :	$5,775,000
Alex Pietrangelo	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,300,000
-Salary Average Remaining :	$6,300,000
Evander Kane	$4,719,000 (3)
-Salary Remaining :	$4,719,000
-Salary Average :	$4,977,472
-Salary Average Remaining :	$4,977,472
Brent Burns	$4,300,000 (1)
-Salary Remaining :	$4,300,000
-Salary Average :	$3,583,000
-Salary Average Remaining :	$3,583,000
Jonas Brodin	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Adam Henrique	$3,575,000 (2)
-Salary Remaining :	$3,575,000
-Salary Average :	$3,585,833
-Salary Average Remaining :	$3,585,833
Mikkel Boedker	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Matt Beleskey	$3,100,000 (4)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Chris Kreider	$2,900,000 (3)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Reilly Smith	$2,900,000 (3)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,199,667
-Salary Average Remaining :	$3,199,667
Simon Despres	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,758,333
-Salary Average Remaining :	$2,758,333
Nathan Beaulieu	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Jimmy Hayes	$2,035,000 (2)
-Salary Remaining :	$2,035,000
-Salary Average :	$2,041,167
-Salary Average Remaining :	$2,041,167
Elias Lindholm	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Ryan Strome	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Cody Ceci	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Robby Fabbri	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Evgeny Kuznetsov	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Yann Danis	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Alexander Burmistrov	$0 (0)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2016 : $66,779,000.00
Year 2017 : $50,251,900.00
Year 2018 : $20,143,990.00
Year 2019 : $3,500,000.00
Salary Average Commitment
Year 2016 : $66,450,472.00
Year 2017 : $48,992,472.00
Year 2018 : $18,435,472.00
Year 2019 : $3,400,000.00

Farm Players Salaries
David Rundblad	$192,500 (3)
Salary Remaining :	$192,500
Salary Average :	$203,044
Salary Average Remaining :	$203,044
Marcus Kruger	$192,500 (3)
Salary Remaining :	$192,500
Salary Average :	$203,044
Salary Average Remaining :	$203,044
Brendan Smith	$180,000 (1)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Torrey Mitchell	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Kyle Chipchura	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Zac Dalpe	$101,750 (1)
Salary Remaining :	$101,750
Salary Average :	$101,750
Salary Average Remaining :	$101,750
Ryan Murray	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Darnell Nurse	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Stefan Matteau	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Curtis Lazar	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jared McCann	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Radek Faksa	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dmitrij Jaskin	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Johan Larsson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
William Karlsson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Joni Ortio	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Logan Shaw	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	17
Salary Commitment
Year 2016 : $1,801,750.00
Year 2017 : $1,128,500.00
Year 2018 : $790,850.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,807,838.00
Year 2017 : $1,126,088.00
Year 2018 : $731,088.00
Year 2019 : $0.00

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6500 - $250 - 0 - 0.00%
Level 2:	5000 - $200 - 0 - 0.00%
Level 3:	3500 - $175 - 0 - 0.00%
Level 4:	2506 - $150 - 0 - 0.00%
Luxury :	1000 - $400 - 0 - 0.00%
Total Capacity :	18506
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,339,112
Pro Players Total Average Salaries	$64,717,188
Farm Players Total Salaries	$925,322
Farm Players Total Average Salaries	$943,933
Coaches Total Salaries	$5,115,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$62,886,925
Projected Bank Account	$62,886,925

Pro Players Salaries
Alexander Ovechkin	$8,500,000 (3)
-Salary Remaining :	$8,500,000
-Salary Average :	$7,700,000
-Salary Average Remaining :	$7,700,000
Cam Ward	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$5,670,000
-Salary Average Remaining :	$5,670,000
Mike Green	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,076,000
-Salary Average Remaining :	$6,076,000
Taylor Hall	$5,750,000 (1)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Ryan Kesler	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$4,860,000
-Salary Average Remaining :	$4,860,000
Ryan McDonagh	$4,950,000 (1)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,333,334
-Salary Average Remaining :	$4,333,334
Jack Johnson	$4,500,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$5,085,000
-Salary Average Remaining :	$5,085,000
David Desharnais	$3,388,000 (3)
-Salary Remaining :	$3,388,000
-Salary Average :	$3,573,570
-Salary Average Remaining :	$3,573,570
Jiri Tlusty	$3,135,000 (3)
-Salary Remaining :	$3,135,000
-Salary Average :	$2,378,333
-Salary Average Remaining :	$2,378,333
Mathieu Perreault	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,480,750
-Salary Average Remaining :	$3,480,750
Matt Stajan	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Cody Eakin	$2,585,000 (3)
-Salary Remaining :	$2,585,000
-Salary Average :	$2,726,588
-Salary Average Remaining :	$2,726,588
Ben Chiarot	$1,999,999 (3)
-Salary Remaining :	$1,999,999
-Salary Average :	$1,999,999
-Salary Average Remaining :	$1,999,999
Viktor Stalberg	$1,510,000 (4)
-Salary Remaining :	$1,510,000
-Salary Average :	$1,510,000
-Salary Average Remaining :	$1,510,000
Andrew Desjardins	$1,111,111 (1)
-Salary Remaining :	$1,111,111
-Salary Average :	$1,111,111
-Salary Average Remaining :	$1,111,111
Sergey Kalinin	$1,010,000 (3)
-Salary Remaining :	$1,010,000
-Salary Average :	$1,010,000
-Salary Average Remaining :	$1,010,000
Derek Dorsett	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,052,500
-Salary Average Remaining :	$1,052,500
Morgan Rielly	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Ryan Murphy	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Calvin de Haan	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Joonas Korpisalo	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Dmitri Orlov	$0 (0)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2016 : $66,339,110.00
Year 2017 : $48,790,299.00
Year 2018 : $37,522,329.00
Year 2019 : $10,948,000.00
Salary Average Commitment
Year 2016 : $64,717,185.00
Year 2017 : $50,822,740.00
Year 2018 : $37,292,740.00
Year 2019 : $10,075,750.00

Farm Players Salaries
Nate Guenin	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Tyler Graovac	$111,111 (3)
Salary Remaining :	$111,111
Salary Average :	$111,111
Salary Average Remaining :	$111,111
Dave Dziurzynski	$111,111 (2)
Salary Remaining :	$111,111
Salary Average :	$111,111
Salary Average Remaining :	$111,111
Harry Zolnierczyk	$88,100 (1)
Salary Remaining :	$88,100
Salary Average :	$88,100
Salary Average Remaining :	$88,100
Mike Brown	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Street	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Chandler Stephenson	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Mike Blunden	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Chris Driedger	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Vincent Hinostroza	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	10
Salary Commitment
Year 2016 : $925,322.00
Year 2017 : $822,222.00
Year 2018 : $511,111.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $943,933.00
Year 2017 : $855,833.00
Year 2018 : $527,222.00
Year 2019 : $0.00

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $180 - 0 - 0.00%
Level 2:	5000 - $131 - 0 - 0.00%
Level 3:	2000 - $127 - 0 - 0.00%
Level 4:	3625 - $90 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	17625
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,440,000
Pro Players Total Average Salaries	$65,538,752
Farm Players Total Salaries	$320,000
Farm Players Total Average Salaries	$329,750
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$64,945,463
Projected Bank Account	$64,945,463

Pro Players Salaries
James Neal	$6,600,000 (4)
-Salary Remaining :	$6,600,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Corey Crawford	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Mikko Koivu	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Johan Franzen	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Dougie Hamilton	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Anton Stralman	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Ales Hemsky	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,150,000
-Salary Average Remaining :	$4,150,000
Valtteri Filppula	$3,850,000 (2)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Drew Stafford	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,450,000
-Salary Average Remaining :	$3,450,000
Michal Rozsival	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Brandon Sutter	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Tyler Johnson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,150,000
Darren Helm	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$2,978,750
-Salary Average Remaining :	$2,978,750
Trevor Daley	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Michal Neuvirth	$2,640,000 (4)
-Salary Remaining :	$2,640,000
-Salary Average :	$2,660,000
-Salary Average Remaining :	$2,660,000
Tommy Wingels	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Brandon Prust	$1,900,000 (1)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Ryan Pulock	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Steven Kampfer	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Miikka Salomaki	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Shayne Gostisbehere	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	21
Salary Commitment
Year 2016 : $65,440,000.00
Year 2017 : $46,400,000.00
Year 2018 : $20,850,000.00
Year 2019 : $8,800,000.00
Salary Average Commitment
Year 2016 : $65,538,750.00
Year 2017 : $50,188,750.00
Year 2018 : $21,788,750.00
Year 2019 : $8,660,000.00

Farm Players Salaries
Justin Schultz	$195,000 (2)
Salary Remaining :	$195,000
Salary Average :	$204,750
Salary Average Remaining :	$204,750
Jordan Binnington	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Chris Terry	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	3
Salary Commitment
Year 2016 : $320,000.00
Year 2017 : $339,500.00
Year 2018 : $125,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $329,750.00
Year 2017 : $329,750.00
Year 2018 : $125,000.00
Year 2019 : $0.00

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6500 - $110 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2600 - $56 - 0 - 0.00%
Level 4:	2074 - $40 - 0 - 0.00%
Luxury :	1000 - $199 - 0 - 0.00%
Total Capacity :	17174
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,270,000
Pro Players Total Average Salaries	$64,820,620
Farm Players Total Salaries	$944,960
Farm Players Total Average Salaries	$1,050,948
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,232,450
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$52,799,854
Projected Bank Account	$52,799,854

Pro Players Salaries
Claude Giroux	$7,400,000 (4)
-Salary Remaining :	$7,400,000
-Salary Average :	$7,475,000
-Salary Average Remaining :	$7,475,000
Phil Kessel	$7,100,000 (4)
-Salary Remaining :	$7,100,000
-Salary Average :	$6,425,000
-Salary Average Remaining :	$6,425,000
Jordan Staal	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$4,862,500
-Salary Average Remaining :	$4,862,500
Ryan Miller	$5,250,000 (1)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,765,000
-Salary Average Remaining :	$5,765,000
Andrei Markov	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,666,666
-Salary Average Remaining :	$5,666,666
Semyon Varlamov	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jarome Iginla	$4,400,000 (2)
-Salary Remaining :	$4,400,000
-Salary Average :	$3,450,000
-Salary Average Remaining :	$3,450,000
Wayne Simmonds	$4,100,000 (1)
-Salary Remaining :	$4,100,000
-Salary Average :	$3,412,500
-Salary Average Remaining :	$3,412,500
Brandon Dubinsky	$3,800,000 (3)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,790,000
-Salary Average Remaining :	$3,790,000
Alec Martinez	$3,520,000 (4)
-Salary Remaining :	$3,520,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Travis Hamonic	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$2,933,333
-Salary Average Remaining :	$2,933,333
Mark Scheifele	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,900,625
-Salary Average Remaining :	$2,900,625
Roman Polak	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,390,000
-Salary Average Remaining :	$2,390,000
Mikhail Grigorenko	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Aaron Ekblad	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Boone Jenner	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Nick Ritchie	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Chris Stewart	$850,000 (4)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Mike Richards	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Colton Parayko	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	20
Salary Commitment
Year 2016 : $66,270,000.00
Year 2017 : $43,497,000.00
Year 2018 : $40,785,500.00
Year 2019 : $28,100,000.00
Salary Average Commitment
Year 2016 : $64,820,624.00
Year 2017 : $44,293,125.00
Year 2018 : $39,893,125.00
Year 2019 : $28,612,500.00

Farm Players Salaries
Robin Lehner	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Anthony Peluso	$95,260 (1)
Salary Remaining :	$95,260
Salary Average :	$95,260
Salary Average Remaining :	$95,260
Curtis McKenzie	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Patrice Cormier	$84,700 (2)
Salary Remaining :	$84,700
Salary Average :	$88,935
Salary Average Remaining :	$88,935
Brad Boyes	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Byron Froese	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Ryan Reaves	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$71,753
Salary Average Remaining :	$71,753
Kevin Porter	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
John Scott	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Chris Summers	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Tyler Randell	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	11
Salary Commitment
Year 2016 : $944,960.00
Year 2017 : $988,170.00
Year 2018 : $935,000.00
Year 2019 : $335,000.00
Salary Average Commitment
Year 2016 : $1,050,948.00
Year 2017 : $955,688.00
Year 2018 : $866,753.00
Year 2019 : $335,000.00

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6500 - $115 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	3500 - $65 - 0 - 0.00%
Level 4:	3289 - $39 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	19289
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,090,000
Pro Players Total Average Salaries	$65,752,976
Farm Players Total Salaries	$768,025
Farm Players Total Average Salaries	$777,118
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$167,720,067
Projected Bank Account	$167,720,067

Pro Players Salaries
Ryan Johansen	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Ryan Getzlaf	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,300,000
-Salary Average Remaining :	$6,300,000
Erik Johnson	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ben Bishop	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Bobby Ryan	$5,750,000 (3)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,715,000
-Salary Average Remaining :	$5,715,000
John Carlson	$5,750,000 (1)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Antoine Vermette	$4,600,000 (2)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
James van Riemsdyk	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Justin Faulk	$3,740,000 (3)
-Salary Remaining :	$3,740,000
-Salary Average :	$3,944,850
-Salary Average Remaining :	$3,944,850
Jared Spurgeon	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Mike Smith	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Kevan Miller	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,900,625
-Salary Average Remaining :	$2,900,625
Pascal Dupuis	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Beau Bennett	$1,850,000 (2)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,942,500
-Salary Average Remaining :	$1,942,500
Daniel Carr	$1,650,000 (4)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Jonathan Marchessault	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Brady Skjei	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Viktor Arvidsson	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Andrej Nestrasil	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Jordan Martinook	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	20
Salary Commitment
Year 2016 : $66,090,000.00
Year 2017 : $47,649,000.00
Year 2018 : $33,050,400.00
Year 2019 : $13,977,500.00
Salary Average Commitment
Year 2016 : $65,752,975.00
Year 2017 : $48,302,975.00
Year 2018 : $32,310,475.00
Year 2019 : $13,550,625.00

Farm Players Salaries
Jarret Stoll	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Carlo Colaiacovo	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Andrei Vasilevskiy	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Drew Shore	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$97,093
Salary Average Remaining :	$97,093
Niklas Treutle	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Brendan Woods	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Andrew Miller	$60,025 (3)
Salary Remaining :	$60,025
Salary Average :	$60,025
Salary Average Remaining :	$60,025
Bryan Rust	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Philip Samuelsson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	9
Salary Commitment
Year 2016 : $768,025.00
Year 2017 : $716,825.00
Year 2018 : $471,505.00
Year 2019 : $65,000.00
Salary Average Commitment
Year 2016 : $777,118.00
Year 2017 : $717,118.00
Year 2018 : $462,118.00
Year 2019 : $65,000.00

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6500 - $100 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	3500 - $45 - 0 - 0.00%
Level 4:	3537 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	19537
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,041,000
Pro Players Total Average Salaries	$64,422,460
Farm Players Total Salaries	$675,000
Farm Players Total Average Salaries	$668,500
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$107,000,674
Projected Bank Account	$107,000,674

Pro Players Salaries
Dan Boyle	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Brian Gionta	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Devan Dubnyk	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,900,000
Ben Hutton	$3,750,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Andrew MacDonald	$3,740,000 (3)
-Salary Remaining :	$3,740,000
-Salary Average :	$3,944,850
-Salary Average Remaining :	$3,944,850
Marcus Johansson	$3,600,000 (1)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,233,333
-Salary Average Remaining :	$3,233,333
Tom Gilbert	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Joel Ward	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
James Wisniewski	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,020,000
-Salary Average Remaining :	$4,020,000
Kyle Brodziak	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Brooks Orpik	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Jonathan Ericsson	$2,700,000 (4)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Luca Sbisa	$2,541,000 (2)
-Salary Remaining :	$2,541,000
-Salary Average :	$2,548,700
-Salary Average Remaining :	$2,548,700
Ryan Ellis	$2,530,000 (3)
-Salary Remaining :	$2,530,000
-Salary Average :	$2,668,575
-Salary Average Remaining :	$2,668,575
Alexander Killorn	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,625,000
-Salary Average Remaining :	$2,625,000
Pierre-Alexandr Parenteau	$2,450,000 (1)
-Salary Remaining :	$2,450,000
-Salary Average :	$3,212,000
-Salary Average Remaining :	$3,212,000
Shawn Matthias	$2,420,000 (2)
-Salary Remaining :	$2,420,000
-Salary Average :	$2,460,000
-Salary Average Remaining :	$2,460,000
Jean-Gabriel Pageau (Out of Payroll)	$2,300,000 (3)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,776,667
-Salary Average Remaining :	$2,776,667
Chad Johnson	$1,550,000 (2)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Matt Hendricks	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Andre Burakovsky	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Chris VandeVelde	$860,000 (2)
-Salary Remaining :	$860,000
-Salary Average :	$860,000
-Salary Average Remaining :	$860,000
Calle Jarnkrok	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Total Pro Players	23
Salary Commitment
Year 2016 : $65,341,000.00
Year 2017 : $44,032,100.00
Year 2018 : $23,536,700.00
Year 2019 : $6,450,000.00
Salary Average Commitment
Year 2016 : $67,199,125.00
Year 2017 : $43,533,792.00
Year 2018 : $22,540,092.00
Year 2019 : $6,450,000.00

Farm Players Salaries
Mike Santorelli	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$127,500
Salary Average Remaining :	$127,500
Sam Carrick	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Oliver Kylington	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Martin Marincin	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Patrick Maroon	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$71,000
Salary Average Remaining :	$71,000
Damon Severson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Patrik Nemeth	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Matthew OConnor	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	8
Salary Commitment
Year 2016 : $675,000.00
Year 2017 : $442,500.00
Year 2018 : $150,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $668,500.00
Year 2017 : $418,500.00
Year 2018 : $150,000.00
Year 2019 : $0.00

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $110 - 0 - 0.00%
Level 2:	5000 - $66 - 0 - 0.00%
Level 3:	3500 - $40 - 0 - 0.00%
Level 4:	3180 - $22 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18680
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,615,752
Pro Players Total Average Salaries	$65,436,084
Farm Players Total Salaries	$1,286,150
Farm Players Total Average Salaries	$1,314,388
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,437,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$51,204,390
Projected Bank Account	$51,204,390

Pro Players Salaries
Zach Parise	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$5,930,000
-Salary Average Remaining :	$5,930,000
Lee Stempniak	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Bryan Little	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Keith Yandle	$5,250,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Dustin Byfuglien	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,320,000
-Salary Average Remaining :	$5,320,000
Nick Foligno	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Mike Ribeiro	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,683,334
-Salary Average Remaining :	$4,683,334
Michael Frolik	$3,575,000 (4)
-Salary Remaining :	$3,575,000
-Salary Average :	$3,518,750
-Salary Average Remaining :	$3,518,750
Jamie McGinn	$3,100,000 (1)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Carl Hagelin	$3,100,000 (1)
-Salary Remaining :	$3,100,000
-Salary Average :	$2,587,500
-Salary Average Remaining :	$2,587,500
Ron Hainsey	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Brian Boyle	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Jordan Oesterle	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Leo Komarov	$1,875,752 (2)
-Salary Remaining :	$1,875,752
-Salary Average :	$1,875,752
-Salary Average Remaining :	$1,875,752
Eddie Lack	$1,850,000 (4)
-Salary Remaining :	$1,850,000
-Salary Average :	$2,587,500
-Salary Average Remaining :	$2,587,500
Alex Chiasson	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,655,000
-Salary Average Remaining :	$1,655,000
Brian Strait	$1,265,000 (2)
-Salary Remaining :	$1,265,000
-Salary Average :	$1,328,250
-Salary Average Remaining :	$1,328,250
Brad Richardson	$1,200,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Chris Kelly (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Brian Dumoulin	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Brett Pesce	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Frederik Andersen	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	22
Salary Commitment
Year 2016 : $64,615,752.00
Year 2017 : $39,967,252.00
Year 2018 : $28,365,000.00
Year 2019 : $12,500,000.00
Salary Average Commitment
Year 2016 : $65,436,086.00
Year 2017 : $41,585,252.00
Year 2018 : $27,311,250.00
Year 2019 : $11,856,250.00

Farm Players Salaries
Patrick Wiercioch	$185,000 (2)
Salary Remaining :	$185,000
Salary Average :	$194,250
Salary Average Remaining :	$194,250
Marcus Foligno	$165,000 (3)
Salary Remaining :	$165,000
Salary Average :	$183,750
Salary Average Remaining :	$183,750
Curtis McElhinney	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Taylor Fedun	$145,000 (3)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Joel Hanley	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Michael Sgarbossa	$115,000 (3)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Zach Sill	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Zac Rinaldo	$78,650 (2)
Salary Remaining :	$78,650
Salary Average :	$78,888
Salary Average Remaining :	$78,888
Scott Gomez	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Anthony Bitetto	$72,500 (3)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Matt Murray	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	12
Salary Commitment
Year 2016 : $1,286,150.00
Year 2017 : $1,347,515.00
Year 2018 : $947,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,314,388.00
Year 2017 : $1,314,388.00
Year 2018 : $911,250.00
Year 2019 : $0.00

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $112 - 0 - 0.00%
Level 2:	5000 - $77 - 0 - 0.00%
Level 3:	2000 - $71 - 0 - 0.00%
Level 4:	1795 - $47 - 0 - 0.00%
Luxury :	1000 - $176 - 0 - 0.00%
Total Capacity :	15795
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,051,000
Pro Players Total Average Salaries	$59,974,572
Farm Players Total Salaries	$357,500
Farm Players Total Average Salaries	$365,031
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$52,894,092
Projected Bank Account	$52,894,092

Pro Players Salaries
Braden Holtby	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,550,000
-Salary Average Remaining :	$7,550,000
Patrick Sharp	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Andy Greene	$5,887,500 (3)
-Salary Remaining :	$5,887,500
-Salary Average :	$5,887,500
-Salary Average Remaining :	$5,887,500
Shane Doan	$5,115,000 (2)
-Salary Remaining :	$5,115,000
-Salary Average :	$3,807,500
-Salary Average Remaining :	$3,807,500
Niklas Hjalmarsson	$4,658,500 (3)
-Salary Remaining :	$4,658,500
-Salary Average :	$4,913,659
-Salary Average Remaining :	$4,913,659
Josh Jooris	$4,550,000 (3)
-Salary Remaining :	$4,550,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,550,000
Colin Wilson	$3,575,000 (2)
-Salary Remaining :	$3,575,000
-Salary Average :	$3,585,833
-Salary Average Remaining :	$3,585,833
Josh Manson	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Mark Fayne	$2,915,000 (3)
-Salary Remaining :	$2,915,000
-Salary Average :	$3,074,662
-Salary Average Remaining :	$3,074,662
David Legwand	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$3,370,000
-Salary Average Remaining :	$3,370,000
Nate Thompson	$2,300,000 (2)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Casey Cizikas	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,206,667
-Salary Average Remaining :	$2,206,667
Brandon Davidson	$1,900,000 (3)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Ryan Garbutt	$1,900,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Erik Condra	$1,100,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,278,750
-Salary Average Remaining :	$1,278,750
Shawn Horcoff	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Marek Zidlicky (1 Way Contract)	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Michael Leighton	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Mike Angelidis	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Mattias Ekholm	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Josh Anderson	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Andy Andreoff	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	22
Salary Commitment
Year 2016 : $60,051,000.00
Year 2017 : $52,600,850.00
Year 2018 : $41,421,435.00
Year 2019 : $11,750,000.00
Salary Average Commitment
Year 2016 : $59,974,571.00
Year 2017 : $52,754,571.00
Year 2018 : $40,511,238.00
Year 2019 : $12,550,000.00

Farm Players Salaries
Chris Butler	$137,500 (3)
Salary Remaining :	$137,500
Salary Average :	$145,031
Salary Average Remaining :	$145,031
Chris Neil	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Max McCormick	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Michael Latta	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	4
Salary Commitment
Year 2016 : $357,500.00
Year 2017 : $306,250.00
Year 2018 : $256,375.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $365,031.00
Year 2017 : $300,031.00
Year 2018 : $235,031.00
Year 2019 : $0.00

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $98 - 0 - 0.00%
Level 2:	5000 - $77 - 0 - 0.00%
Level 3:	2200 - $72 - 0 - 0.00%
Level 4:	1016 - $66 - 0 - 0.00%
Luxury :	800 - $230 - 0 - 0.00%
Total Capacity :	15016
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,290,000
Pro Players Total Average Salaries	$60,195,784
Farm Players Total Salaries	$1,843,333
Farm Players Total Average Salaries	$1,867,083
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$134,922,558
Projected Bank Account	$134,922,558

Pro Players Salaries
Joe Pavelski	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,125,000
-Salary Average Remaining :	$7,125,000
Brent Seabrook	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,300,000
-Salary Average Remaining :	$6,300,000
Jamie Benn	$6,050,000 (2)
-Salary Remaining :	$6,050,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
David Krejci	$5,750,000 (3)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,550,000
-Salary Average Remaining :	$5,550,000
Cory Schneider	$5,250,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Tyler Myers	$4,950,000 (1)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,466,666
-Salary Average Remaining :	$4,466,666
Tobias Enstrom	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Frans Nielsen	$4,100,000 (2)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Nick Bonino	$2,475,000 (4)
-Salary Remaining :	$2,475,000
-Salary Average :	$2,871,619
-Salary Average Remaining :	$2,871,619
Cam Atkinson	$2,365,000 (1)
-Salary Remaining :	$2,365,000
-Salary Average :	$2,257,500
-Salary Average Remaining :	$2,257,500
Jason Zucker	$2,200,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,225,000
-Salary Average Remaining :	$2,225,000
Boyd Gordon	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Radko Gudas	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Patrick Eaves	$1,100,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Hampus Lindholm	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Rickard Rakell	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Teemu Pulkkinen	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Calvin Pickard	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Adam Lowry	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Nate Schmidt	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	20
Salary Commitment
Year 2016 : $61,290,000.00
Year 2017 : $48,472,500.00
Year 2018 : $28,944,750.00
Year 2019 : $9,794,225.00
Salary Average Commitment
Year 2016 : $60,195,785.00
Year 2017 : $46,971,619.00
Year 2018 : $29,296,619.00
Year 2019 : $9,996,619.00

Farm Players Salaries
Reto Berra	$180,000 (3)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Matt Bartkowski	$175,000 (4)
Salary Remaining :	$175,000
Salary Average :	$198,750
Salary Average Remaining :	$198,750
Brett Connolly	$165,000 (1)
Salary Remaining :	$165,000
Salary Average :	$165,000
Salary Average Remaining :	$165,000
Garret Sparks	$155,000 (4)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Korbinian Holzer	$133,333 (2)
Salary Remaining :	$133,333
Salary Average :	$133,333
Salary Average Remaining :	$133,333
Borna Rendulic	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Craig Cunningham	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Anders Nilsson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Nate Prosser	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Joshua Morrissey	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Dylan Olsen	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Andrew Agozzino	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Chris Porter	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Garnet Hathaway	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Mike Sislo	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Erik Gustafsson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Frank Corrado	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Victor Bartley	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	18
Salary Commitment
Year 2016 : $1,843,333.00
Year 2017 : $1,443,333.00
Year 2018 : $1,175,000.00
Year 2019 : $440,000.00
Salary Average Commitment
Year 2016 : $1,867,083.00
Year 2017 : $1,452,083.00
Year 2018 : $1,163,750.00
Year 2019 : $418,750.00

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6500 - $74 - 0 - 0.00%
Level 2:	5000 - $64 - 0 - 0.00%
Level 3:	3500 - $43 - 0 - 0.00%
Level 4:	2118 - $40 - 0 - 0.00%
Luxury :	1000 - $188 - 0 - 0.00%
Total Capacity :	18118
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,575,000
Pro Players Total Average Salaries	$66,602,060
Farm Players Total Salaries	$880,000
Farm Players Total Average Salaries	$862,500
Coaches Total Salaries	$5,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,575,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$9,416,296
Projected Bank Account	$9,416,296

Pro Players Salaries
Jonathan Toews	$7,920,000 (4)
-Salary Remaining :	$7,920,000
-Salary Average :	$7,980,000
-Salary Average Remaining :	$7,980,000
Daniel Sedin	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,050,000
-Salary Average Remaining :	$6,050,000
Eric Staal	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,200,000
-Salary Average Remaining :	$6,200,000
Chris Kunitz	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,625,000
Matt Niskanen	$4,950,000 (3)
-Salary Remaining :	$4,950,000
-Salary Average :	$5,098,750
-Salary Average Remaining :	$5,098,750
Scott Hartnell	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Steve Mason	$4,290,000 (1)
-Salary Remaining :	$4,290,000
-Salary Average :	$4,290,000
-Salary Average Remaining :	$4,290,000
Niklas Kronwall	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,387,500
-Salary Average Remaining :	$4,387,500
Fedor Tyutin	$3,575,000 (3)
-Salary Remaining :	$3,575,000
-Salary Average :	$3,770,812
-Salary Average Remaining :	$3,770,812
Dan Hamhuis	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Mikael Granlund	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Evgeny Medvedev	$2,850,000 (4)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Alexei Emelin	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,710,000
-Salary Average Remaining :	$2,710,000
Colton Sceviour	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Derek MacKenzie	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Nikita Soshnikov	$990,000 (4)
-Salary Remaining :	$990,000
-Salary Average :	$990,000
-Salary Average Remaining :	$990,000
Marko Dano	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Victor Rask	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Oscar Lindberg	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Scott Wedgewood	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
J.T. Brown	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	21
Salary Commitment
Year 2016 : $65,575,000.00
Year 2017 : $53,017,500.00
Year 2018 : $40,015,750.00
Year 2019 : $11,840,000.00
Salary Average Commitment
Year 2016 : $66,602,062.00
Year 2017 : $53,074,562.00
Year 2018 : $39,749,562.00
Year 2019 : $11,820,000.00

Farm Players Salaries
Jacob Markstrom	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Christian Folin	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Cody Goloubef	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Matt Tennyson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mirco Mueller	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Austin Watson	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Phillip Danault	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Shane Prince	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nick Paul	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Stephen Johns	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	10
Salary Commitment
Year 2016 : $880,000.00
Year 2017 : $665,000.00
Year 2018 : $230,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $862,500.00
Year 2017 : $665,000.00
Year 2018 : $230,000.00
Year 2019 : $0.00

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6500 - $110 - 0 - 0.00%
Level 2:	5000 - $95 - 0 - 0.00%
Level 3:	3500 - $75 - 0 - 0.00%
Level 4:	3204 - $45 - 0 - 0.00%
Luxury :	1000 - $360 - 0 - 0.00%
Total Capacity :	19204
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,630,000
Pro Players Total Average Salaries	$65,403,576
Farm Players Total Salaries	$355,000
Farm Players Total Average Salaries	$355,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$83,943,859
Projected Bank Account	$83,943,859

Pro Players Salaries
Henrik Sedin	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$6,900,000
-Salary Average Remaining :	$6,900,000
Patric Hornqvist	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Kevin Klein	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Andrej Sekera	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,812,500
-Salary Average Remaining :	$4,812,500
Jaroslav Halak	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,190,000
-Salary Average Remaining :	$4,190,000
Jeff Carter	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,240,000
-Salary Average Remaining :	$4,240,000
Travis Zajac	$4,150,000 (1)
-Salary Remaining :	$4,150,000
-Salary Average :	$3,562,500
-Salary Average Remaining :	$3,562,500
Teddy Purcell	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Kari Lehtonen	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Troy Brouwer	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,012,500
-Salary Average Remaining :	$3,012,500
Christian Ehrhoff	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,980,000
-Salary Average Remaining :	$3,980,000
Radim Vrbata	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,780,000
-Salary Average Remaining :	$3,780,000
Maxime Talbot	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,920,000
-Salary Average Remaining :	$2,920,000
Erik Gudbranson	$2,530,000 (3)
-Salary Remaining :	$2,530,000
-Salary Average :	$2,668,575
-Salary Average Remaining :	$2,668,575
Eric Fehr	$1,900,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,906,250
-Salary Average Remaining :	$1,906,250
Nick Spaling	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Tomas Fleischmann	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Andre Benoit	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
David Schlemko	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,231,250
-Salary Average Remaining :	$1,231,250
Johnny Gaudreau	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Tobias Rieder	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	21
Salary Commitment
Year 2016 : $66,630,000.00
Year 2017 : $54,083,000.00
Year 2018 : $31,561,300.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $65,403,575.00
Year 2017 : $52,581,075.00
Year 2018 : $32,012,325.00
Year 2019 : $0.00

Farm Players Salaries
Alex Stalock	$130,000 (3)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Frederik Gauthier	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Vernon Fiddler	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Brad Hunt	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	4
Salary Commitment
Year 2016 : $355,000.00
Year 2017 : $355,000.00
Year 2018 : $295,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $355,000.00
Year 2017 : $355,000.00
Year 2018 : $295,000.00
Year 2019 : $0.00

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6500 - $110 - 0 - 0.00%
Level 2:	5000 - $90 - 0 - 0.00%
Level 3:	3500 - $75 - 0 - 0.00%
Level 4:	2819 - $65 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18819
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,199,500
Pro Players Total Average Salaries	$59,081,560
Farm Players Total Salaries	$1,697,500
Farm Players Total Average Salaries	$1,719,583
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,300,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$51,995,157
Projected Bank Account	$51,995,157

Pro Players Salaries
Alexander Semin	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$5,780,000
-Salary Average Remaining :	$5,780,000
Matt Duchene	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Milan Lucic	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Joonas Donskoi	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Ben Lovejoy	$5,100,000 (1)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Michael Del Zotto	$4,950,000 (2)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,475,000
-Salary Average Remaining :	$4,475,000
Nikita Nikitin	$3,850,000 (3)
-Salary Remaining :	$3,850,000
-Salary Average :	$4,021,250
-Salary Average Remaining :	$4,021,250
Cody Hodgson	$3,650,000 (1)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,233,333
-Salary Average Remaining :	$3,233,333
Dennis Seidenberg	$3,600,000 (1)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Nick Leddy	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Jiri Sekac	$2,900,000 (3)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Anders Lindback	$2,200,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Antoine Roussel	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Devante Smith-Pelly	$1,650,000 (3)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,811,250
-Salary Average Remaining :	$1,811,250
Dalton Prout	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,575,000
-Salary Average Remaining :	$1,575,000
Ryan White	$1,149,500 (2)
-Salary Remaining :	$1,149,500
-Salary Average :	$1,206,975
-Salary Average Remaining :	$1,206,975
Griffin Reinhart	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Petr Mrazek	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Anders Lee	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Scott Mayfield	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Brendan Leipsic	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Brock Nelson	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Andreas Athanasiou	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2016 : $64,049,500.00
Year 2017 : $43,299,450.00
Year 2018 : $28,795,000.00
Year 2019 : $11,000,000.00
Salary Average Commitment
Year 2016 : $63,102,808.00
Year 2017 : $42,839,475.00
Year 2018 : $27,732,500.00
Year 2019 : $11,250,000.00

Farm Players Salaries
Matt Martin	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Greg Pateryn	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jamie Oleksiak	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$171,667
Salary Average Remaining :	$171,667
Dwight King	$137,500 (2)
Salary Remaining :	$137,500
Salary Average :	$137,917
Salary Average Remaining :	$137,917
Rich Clune	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Anthony Mantha	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Brandon Gormley	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Riley Sheahan	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Landon Ferraro	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Colin Greening	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
David Clarkson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Eric Gelinas	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Adam Pelech	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Adam Clendening	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jeff Zatkoff	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Linden Vey	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Alan Quine	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	17
Salary Commitment
Year 2016 : $1,697,500.00
Year 2017 : $936,250.00
Year 2018 : $625,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,719,584.00
Year 2017 : $929,584.00
Year 2018 : $596,667.00
Year 2019 : $0.00

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6500 - $93 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	3500 - $65 - 0 - 0.00%
Level 4:	839 - $63 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	16839
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,206,000
Pro Players Total Average Salaries	$60,448,908
Farm Players Total Salaries	$2,220,000
Farm Players Total Average Salaries	$2,220,000
Coaches Total Salaries	$5,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$64,808,818
Projected Bank Account	$64,808,818

Pro Players Salaries
Brian Campbell	$8,500,000 (1)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Blake Wheeler	$5,566,000 (3)
-Salary Remaining :	$5,566,000
-Salary Average :	$5,717,800
-Salary Average Remaining :	$5,717,800
Brad Marchand	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Justin Williams	$4,500,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Marc-Edouard Vlasic	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,621,250
-Salary Average Remaining :	$4,621,250
Tyler Bozak	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,025,000
-Salary Average Remaining :	$4,025,000
Marco Scandella	$3,575,000 (2)
-Salary Remaining :	$3,575,000
-Salary Average :	$3,585,833
-Salary Average Remaining :	$3,585,833
Martin Jones	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Matt Read	$3,300,000 (3)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,370,000
-Salary Average Remaining :	$3,370,000
Nicklas Grossmann	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Michael Grabner	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jannik Hansen	$1,800,000 (2)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,790,000
-Salary Average Remaining :	$1,790,000
Dominic Moore	$1,800,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Antti Raanta	$1,500,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,740,375
-Salary Average Remaining :	$1,740,375
Jeff Schultz	$1,300,000 (3)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Michael Mersch	$1,250,000 (4)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Emerson Etem	$990,000 (4)
-Salary Remaining :	$990,000
-Salary Average :	$1,148,648
-Salary Average Remaining :	$1,148,648
Aleksander Barkov	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Bo Horvat	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Alex Petrovic	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jay Beagle	$725,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Total Pro Players	21
Salary Commitment
Year 2016 : $60,206,000.00
Year 2017 : $49,144,100.00
Year 2018 : $33,485,500.00
Year 2019 : $15,064,190.00
Salary Average Commitment
Year 2016 : $60,448,906.00
Year 2017 : $46,798,906.00
Year 2018 : $32,448,073.00
Year 2019 : $15,639,023.00

Farm Players Salaries
Barclay Goodrow	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Iiro Pakarinen	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Brian Flynn	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jayson Megna	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Scottie Upshall	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Anton Forsberg	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Dylan DeMelo	$125,000 (4)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Chad Ruhwedel	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Mark Barberio	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Mathew Dumba	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Taylor Chorney	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Michal Jordan	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Brock McGinn	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matthew Nieto	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Brett Ritchie	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Oskar Sundqvist	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Nikita Tryamkin	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Tyler Wotherspoon	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Tom Kuhnhackl	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	19
Salary Commitment
Year 2016 : $2,220,000.00
Year 2017 : $1,890,000.00
Year 2018 : $1,440,000.00
Year 2019 : $125,000.00
Salary Average Commitment
Year 2016 : $2,220,000.00
Year 2017 : $1,890,000.00
Year 2018 : $1,440,000.00
Year 2019 : $125,000.00

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $108 - 0 - 0.00%
Level 2:	5000 - $78 - 0 - 0.00%
Level 3:	3500 - $50 - 0 - 0.00%
Level 4:	3750 - $25 - 0 - 0.00%
Luxury :	1000 - $205 - 0 - 0.00%
Total Capacity :	19250
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,875,000
Pro Players Total Average Salaries	$60,944,332
Farm Players Total Salaries	$1,710,000
Farm Players Total Average Salaries	$1,705,437
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$88,284,442
Projected Bank Account	$88,284,442

Pro Players Salaries
Pavel Datsyuk	$6,875,000 (1)
-Salary Remaining :	$6,875,000
-Salary Average :	$6,875,000
-Salary Average Remaining :	$6,875,000
Joe Thornton	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$5,733,334
-Salary Average Remaining :	$5,733,334
Patrick Kane	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,650,000
-Salary Average Remaining :	$6,650,000
Marc-Andre Fleury	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,010,000
-Salary Average Remaining :	$6,010,000
Vladimir Tarasenko	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Jay Bouwmeester	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,826,000
-Salary Average Remaining :	$4,826,000
T.J. Brodie	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Justin Braun	$3,700,000 (3)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Ondrej Palat	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jori Lehtera	$3,150,000 (4)
-Salary Remaining :	$3,150,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Alexey Marchenko	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Danny DeKeyser	$1,999,999 (2)
-Salary Remaining :	$1,999,999
-Salary Average :	$1,999,999
-Salary Average Remaining :	$1,999,999
Riley Nash	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jacob Trouba	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Nikolaj Ehlers	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Tomas Hertl	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Hunter Shinkaruk	$850,000 (3)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Philipp Grubauer	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Pierre-Edouard Bellemare	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Joakim Nordstrom	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Pheonix Copley	$0 (0)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jean-Francois Berube	$0 (0)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2016 : $59,874,999.00
Year 2017 : $37,099,999.00
Year 2018 : $17,350,000.00
Year 2019 : $2,950,000.00
Salary Average Commitment
Year 2016 : $60,944,333.00
Year 2017 : $39,219,333.00
Year 2018 : $17,160,000.00
Year 2019 : $3,000,000.00

Farm Players Salaries
Trevor van Riemsdyk	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Mark Borowiecki	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Casey Nelson	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jack Skille	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,438
Salary Average Remaining :	$150,438
Andreas Martinsen	$150,000 (4)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Eric Nystrom	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Dennis Rasmussen	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tanner Kero	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Derek Grant	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Joe Vitale	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Michael Hutchinson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Petteri Lindbohm	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Ryan Carter	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Julian Melchiori	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Roman Will	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	15
Salary Commitment
Year 2016 : $1,710,000.00
Year 2017 : $1,630,000.00
Year 2018 : $1,310,000.00
Year 2019 : $615,000.00
Salary Average Commitment
Year 2016 : $1,705,438.00
Year 2017 : $1,640,438.00
Year 2018 : $1,360,438.00
Year 2019 : $615,000.00

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6500 - $110 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	3500 - $60 - 0 - 0.00%
Level 4:	2387 - $50 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18387
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,335,000
Pro Players Total Average Salaries	$63,770,168
Farm Players Total Salaries	$755,000
Farm Players Total Average Salaries	$755,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$166,717,538
Projected Bank Account	$166,717,538

Pro Players Salaries
Ryan Suter	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Anze Kopitar	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$6,890,000
-Salary Average Remaining :	$6,890,000
Mark Giordano	$6,930,000 (3)
-Salary Remaining :	$6,930,000
-Salary Average :	$6,557,500
-Salary Average Remaining :	$6,557,500
Mike Cammalleri	$6,250,000 (3)
-Salary Remaining :	$6,250,000
-Salary Average :	$5,333,334
-Salary Average Remaining :	$5,333,334
Jakub Voracek	$5,800,000 (2)
-Salary Remaining :	$5,800,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,900,000
Victor Hedman	$5,750,000 (3)
-Salary Remaining :	$5,750,000
-Salary Average :	$6,116,666
-Salary Average Remaining :	$6,116,666
Gabriel Landeskog	$4,400,000 (3)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,641,000
-Salary Average Remaining :	$4,641,000
David Perron	$4,180,000 (4)
-Salary Remaining :	$4,180,000
-Salary Average :	$3,670,000
-Salary Average Remaining :	$3,670,000
Brandon Saad	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Dmitry Kulikov	$3,795,000 (3)
-Salary Remaining :	$3,795,000
-Salary Average :	$3,931,667
-Salary Average Remaining :	$3,931,667
Luke Glendening	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Thomas Greiss	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Seth Jones	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Pavel Zacha	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Alexander Wennberg	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Nathan MacKinnon	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Louis Domingue	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Matt Hunwick	$880,000 (2)
-Salary Remaining :	$880,000
-Salary Average :	$880,000
-Salary Average Remaining :	$880,000
Mark Arcobello	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Oliver Bjorkstrand	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Total Pro Players	20
Salary Commitment
Year 2016 : $65,335,000.00
Year 2017 : $50,470,000.00
Year 2018 : $37,174,000.00
Year 2019 : $3,500,000.00
Salary Average Commitment
Year 2016 : $63,770,167.00
Year 2017 : $51,130,167.00
Year 2018 : $36,900,167.00
Year 2019 : $3,670,000.00

Farm Players Salaries
Chris Higgins	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jacob De La Rose	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Xavier Ouellet	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dennis Everberg	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Juuse Saros	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Tim Schaller	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Brody Sutter	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Connor Hellebuyck	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Andrew Copp	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	9
Salary Commitment
Year 2016 : $755,000.00
Year 2017 : $670,000.00
Year 2018 : $515,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $755,000.00
Year 2017 : $670,000.00
Year 2018 : $515,000.00
Year 2019 : $0.00

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6500 - $120 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	3500 - $50 - 0 - 0.00%
Level 4:	1113 - $42 - 0 - 0.00%
Luxury :	1000 - $185 - 0 - 0.00%
Total Capacity :	17113
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,410,000
Pro Players Total Average Salaries	$69,610,000
Farm Players Total Salaries	$1,508,200
Farm Players Total Average Salaries	$1,542,644
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$101,752,801
Projected Bank Account	$101,752,801

Pro Players Salaries
Steven Stamkos	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$7,260,000
-Salary Average Remaining :	$7,260,000
Nicklas Backstrom	$7,850,000 (4)
-Salary Remaining :	$7,850,000
-Salary Average :	$7,587,500
-Salary Average Remaining :	$7,587,500
Pekka Rinne	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$6,625,000
-Salary Average Remaining :	$6,625,000
Roman Josi	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,525,000
-Salary Average Remaining :	$5,525,000
Derick Brassard	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
T.J. Oshie	$4,800,000 (3)
-Salary Remaining :	$4,800,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Max Pacioretty	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Zach Bogosian	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Jaden Schwartz	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Cody Franson	$3,410,000 (3)
-Salary Remaining :	$3,410,000
-Salary Average :	$2,970,000
-Salary Average Remaining :	$2,970,000
Artem Anisimov	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Keith Kinkaid	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
J.T. Miller	$2,350,000 (2)
-Salary Remaining :	$2,350,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Zbynek Michalek	$1,900,000 (1)
-Salary Remaining :	$1,900,000
-Salary Average :	$2,592,500
-Salary Average Remaining :	$2,592,500
Oscar Klefbom	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Kevin Hayes	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Vincent Trocheck	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Phillip Di Giuseppe	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Klas Dahlbeck	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Steve Ott	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Magnus Hellberg	$0 (0)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Viktor Tikhonov	$0 (0)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2016 : $69,410,000.00
Year 2017 : $59,050,000.00
Year 2018 : $40,250,000.00
Year 2019 : $13,000,000.00
Salary Average Commitment
Year 2016 : $69,610,000.00
Year 2017 : $58,217,500.00
Year 2018 : $38,607,500.00
Year 2019 : $13,087,500.00

Farm Players Salaries
John Moore	$185,000 (2)
Salary Remaining :	$185,000
Salary Average :	$194,250
Salary Average Remaining :	$194,250
Jordie Benn	$175,000 (4)
Salary Remaining :	$175,000
Salary Average :	$203,044
Salary Average Remaining :	$203,044
Joe Colborne	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Magnus Paajarvi	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$127,000
Salary Average Remaining :	$127,000
Anton Slepyshev	$97,000 (4)
Salary Remaining :	$97,000
Salary Average :	$97,000
Salary Average Remaining :	$97,000
Nikita Zadorov	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Colton Sissons	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Carter Hutton	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$94,000
Salary Average Remaining :	$94,000
Jordan Nolan	$84,700 (1)
Salary Remaining :	$84,700
Salary Average :	$80,850
Salary Average Remaining :	$80,850
Vladislav Namestnikov	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Petter Granberg	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Chris Thorburn	$71,500 (2)
Salary Remaining :	$71,500
Salary Average :	$71,500
Salary Average Remaining :	$71,500
Joonas Kemppainen	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Nicolas Deslauriers	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Sergei Plotnikov	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	15
Salary Commitment
Year 2016 : $1,508,200.00
Year 2017 : $1,099,500.00
Year 2018 : $884,250.00
Year 2019 : $464,925.00
Salary Average Commitment
Year 2016 : $1,542,644.00
Year 2017 : $1,086,794.00
Year 2018 : $821,044.00
Year 2019 : $435,044.00

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6500 - $125 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	3500 - $50 - 0 - 0.00%
Level 4:	2006 - $25 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18006
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,105,000
Pro Players Total Average Salaries	$63,034,900
Farm Players Total Salaries	$1,270,250
Farm Players Total Average Salaries	$1,490,890
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$49,294,917
Projected Bank Account	$49,294,917

Pro Players Salaries
Jaromir Jagr	$8,250,000 (2)
-Salary Remaining :	$8,250,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,625,000
Tyler Ennis	$4,290,000 (4)
-Salary Remaining :	$4,290,000
-Salary Average :	$3,697,500
-Salary Average Remaining :	$3,697,500
Alex Goligoski	$4,235,000 (3)
-Salary Remaining :	$4,235,000
-Salary Average :	$4,466,962
-Salary Average Remaining :	$4,466,962
Kris Russell	$3,850,000 (3)
-Salary Remaining :	$3,850,000
-Salary Average :	$4,060,875
-Salary Average Remaining :	$4,060,875
David Jones	$3,700,000 (3)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Craig Smith	$3,575,000 (2)
-Salary Remaining :	$3,575,000
-Salary Average :	$3,585,833
-Salary Average Remaining :	$3,585,833
Chris Tanev	$3,465,000 (2)
-Salary Remaining :	$3,465,000
-Salary Average :	$3,475,500
-Salary Average Remaining :	$3,475,500
Sean Couturier	$3,135,000 (3)
-Salary Remaining :	$3,135,000
-Salary Average :	$3,306,712
-Salary Average Remaining :	$3,306,712
Brad Richards (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Benoit Pouliot	$3,025,000 (3)
-Salary Remaining :	$3,025,000
-Salary Average :	$3,190,688
-Salary Average Remaining :	$3,190,688
Tomas Tatar	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,607,500
-Salary Average Remaining :	$3,607,500
Conor Sheary	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Mikael Backlund	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,625,000
-Salary Average Remaining :	$2,625,000
Scott Darling	$2,700,000 (3)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Mark Letestu	$2,600,000 (3)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Nick Schultz (Out of Payroll)	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Brian Elliott	$2,250,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,280,000
-Salary Average Remaining :	$2,280,000
Fredrik Claesson	$1,999,999 (4)
-Salary Remaining :	$1,999,999
-Salary Average :	$1,999,999
-Salary Average Remaining :	$1,999,999
Karl Alzner	$1,980,000 (1)
-Salary Remaining :	$1,980,000
-Salary Average :	$1,980,000
-Salary Average Remaining :	$1,980,000
Matt Calvert	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,233,333
-Salary Average Remaining :	$1,233,333
Andrew Ference (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$1,200,000
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Connor McDavid	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Cedric Paquette	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2016 : $67,604,999.00
Year 2017 : $56,763,499.00
Year 2018 : $44,316,449.00
Year 2019 : $15,499,999.00
Salary Average Commitment
Year 2016 : $65,534,902.00
Year 2017 : $58,496,569.00
Year 2018 : $42,060,236.00
Year 2019 : $14,804,999.00

Farm Players Salaries
Justin Fontaine	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$189,000
Salary Average Remaining :	$189,000
Lance Bouma	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Jordan Schroeder	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Ben Smith	$107,250 (4)
Salary Remaining :	$107,250
Salary Average :	$124,437
Salary Average Remaining :	$124,437
Richard Panik	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Noel Acciari	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Richard Bachman	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Scott Laughton	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Zemgus Girgensons	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Christopher Gibson	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Greg McKegg	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Joel Edmundson	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Steve Downie	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$249,454
Salary Average Remaining :	$249,454
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 2016 : $1,270,250.00
Year 2017 : $1,143,077.00
Year 2018 : $724,284.00
Year 2019 : $232,750.00
Salary Average Commitment
Year 2016 : $1,490,891.00
Year 2017 : $1,062,891.00
Year 2018 : $613,891.00
Year 2019 : $214,437.00

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6500 - $67 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	3500 - $27 - 0 - 0.00%
Level 4:	4027 - $8 - 0 - 0.00%
Luxury :	1000 - $130 - 0 - 0.00%
Total Capacity :	20027
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,445,000
Pro Players Total Average Salaries	$61,403,240
Farm Players Total Salaries	$422,000
Farm Players Total Average Salaries	$429,957
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$47,413,574
Projected Bank Account	$47,413,574

Pro Players Salaries
Loui Eriksson	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$4,790,000
-Salary Average Remaining :	$4,790,000
Paul Martin	$4,950,000 (3)
-Salary Remaining :	$4,950,000
-Salary Average :	$3,816,667
-Salary Average Remaining :	$3,816,667
Mikhail Grabovski	$4,950,000 (2)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,950,000
Tyler Toffoli	$4,750,000 (4)
-Salary Remaining :	$4,750,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Sam Gagner	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Roberto Luongo	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Alexandre Burrows	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,612,500
-Salary Average Remaining :	$3,612,500
Jake Gardiner	$2,695,000 (3)
-Salary Remaining :	$2,695,000
-Salary Average :	$2,842,612
-Salary Average Remaining :	$2,842,612
Micheal Ferland	$2,550,000 (3)
-Salary Remaining :	$2,550,000
-Salary Average :	$2,550,000
-Salary Average Remaining :	$2,550,000
Andrew Campbell	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Andrew Cogliano	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,320,000
-Salary Average Remaining :	$2,320,000
Jamie McBain	$2,300,000 (4)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,075,000
-Salary Average Remaining :	$2,075,000
Thomas Hickey	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Vincent Lecavalier (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Zach Trotman	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Mike Condon	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Eric Gryba	$1,850,000 (4)
-Salary Remaining :	$1,850,000
-Salary Average :	$2,146,462
-Salary Average Remaining :	$2,146,462
Kevin Connauton	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Jonathan Drouin	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Sean Monahan	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Filip Forsberg	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
David Pastrnak	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Erik Haula	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Sven Andrighetto	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Total Pro Players	24
Salary Commitment
Year 2016 : $59,445,000.00
Year 2017 : $50,799,500.00
Year 2018 : $33,999,450.00
Year 2019 : $13,462,350.00
Salary Average Commitment
Year 2016 : $61,403,241.00
Year 2017 : $51,203,241.00
Year 2018 : $35,033,241.00
Year 2019 : $12,221,462.00

Farm Players Salaries
Viktor Svedberg	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
John Gibson	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Taylor Beck	$77,000 (3)
Salary Remaining :	$77,000
Salary Average :	$84,957
Salary Average Remaining :	$84,957
Josh Leivo	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	4
Salary Commitment
Year 2016 : $422,000.00
Year 2017 : $284,700.00
Year 2018 : $293,170.00
Year 2019 : $200,000.00
Salary Average Commitment
Year 2016 : $429,957.00
Year 2017 : $284,957.00
Year 2018 : $284,957.00
Year 2019 : $200,000.00

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6500 - $120 - 0 - 0.00%
Level 2:	5000 - $90 - 0 - 0.00%
Level 3:	3500 - $60 - 0 - 0.00%
Level 4:	3070 - $35 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	19070
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,625,000
Pro Players Total Average Salaries	$64,679,248
Farm Players Total Salaries	$320,000
Farm Players Total Average Salaries	$320,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$136,734,486
Projected Bank Account	$136,734,486

Pro Players Salaries
Thomas Vanek	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Oliver Ekman-Larsson	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Johnny Oduya	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Gustav Nyquist	$4,400,000 (2)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,413,334
-Salary Average Remaining :	$4,413,334
Josh Gorges	$4,100,000 (1)
-Salary Remaining :	$4,100,000
-Salary Average :	$3,656,000
-Salary Average Remaining :	$3,656,000
Francois Beauchemin	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Ondrej Pavelec	$3,900,000 (3)
-Salary Remaining :	$3,900,000
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,900,000
Kyle Turris	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,350,000
-Salary Average Remaining :	$3,350,000
Nazem Kadri	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,450,000
-Salary Average Remaining :	$3,450,000
Braydon Coburn	$3,800,000 (2)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,892,000
-Salary Average Remaining :	$3,892,000
Kris Versteeg	$3,300,000 (3)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Brayden Schenn	$3,150,000 (2)
-Salary Remaining :	$3,150,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,150,000
Lars Eller	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,366,667
-Salary Average Remaining :	$2,366,667
Jhonas Enroth	$2,530,000 (4)
-Salary Remaining :	$2,530,000
-Salary Average :	$1,945,000
-Salary Average Remaining :	$1,945,000
Matt Cullen (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Kyle Palmieri	$2,145,000 (3)
-Salary Remaining :	$2,145,000
-Salary Average :	$2,336,250
-Salary Average Remaining :	$2,336,250
Zach Hyman	$2,100,000 (3)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Daniel Winnik	$1,800,000 (2)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,670,000
-Salary Average Remaining :	$1,670,000
Rasmus Ristolainen	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Nino Niederreiter	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Total Pro Players	20
Salary Commitment
Year 2016 : $66,625,000.00
Year 2017 : $45,540,000.00
Year 2018 : $18,800,000.00
Year 2019 : $1,750,000.00
Salary Average Commitment
Year 2016 : $64,679,251.00
Year 2017 : $47,456,584.00
Year 2018 : $18,581,250.00
Year 2019 : $1,945,000.00

Farm Players Salaries
Jacob Josefson	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Jake McCabe	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Seth Helgeson	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	3
Salary Commitment
Year 2016 : $320,000.00
Year 2017 : $235,000.00
Year 2018 : $60,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $320,000.00
Year 2017 : $235,000.00
Year 2018 : $60,000.00
Year 2019 : $0.00

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6500 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	3500 - $35 - 0 - 0.00%
Level 4:	3153 - $30 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	19153
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,470,000
Pro Players Total Average Salaries	$65,396,288
Farm Players Total Salaries	$170,000
Farm Players Total Average Salaries	$170,000
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$89,460,675
Projected Bank Account	$89,460,675

Pro Players Salaries
Shea Weber	$7,425,000 (3)
-Salary Remaining :	$7,425,000
-Salary Average :	$7,225,000
-Salary Average Remaining :	$7,225,000
Tuukka Rask	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,625,000
-Salary Average Remaining :	$6,625,000
Patrick Marleau	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$5,937,500
-Salary Average Remaining :	$5,937,500
Tyler Seguin	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Marc Methot	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Mike Hoffman	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Alex Tanguay	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$4,043,750
-Salary Average Remaining :	$4,043,750
Jason Garrison	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,230,000
-Salary Average Remaining :	$3,230,000
Luke Schenn	$3,460,000 (2)
-Salary Remaining :	$3,460,000
-Salary Average :	$3,470,887
-Salary Average Remaining :	$3,470,887
Mika Zibanejad	$3,025,000 (3)
-Salary Remaining :	$3,025,000
-Salary Average :	$3,190,688
-Salary Average Remaining :	$3,190,688
Paul Gaustad	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Jared Cowen	$2,585,000 (3)
-Salary Remaining :	$2,585,000
-Salary Average :	$2,726,588
-Salary Average Remaining :	$2,726,588
Michael Stone	$2,475,000 (2)
-Salary Remaining :	$2,475,000
-Salary Average :	$2,482,500
-Salary Average Remaining :	$2,482,500
Steve Bernier	$1,900,000 (3)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Andrew Hammond	$1,500,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,740,375
-Salary Average Remaining :	$1,740,375
Drew Miller	$1,450,000 (2)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Anton Lander	$1,200,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,324,000
-Salary Average Remaining :	$1,324,000
Travis Moen	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Connor Murphy	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Connor Brown	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Mark Stone	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	21
Salary Commitment
Year 2016 : $65,470,000.00
Year 2017 : $50,970,160.00
Year 2018 : $34,130,100.00
Year 2019 : $5,996,500.00
Salary Average Commitment
Year 2016 : $65,396,288.00
Year 2017 : $50,252,538.00
Year 2018 : $32,681,651.00
Year 2019 : $6,240,375.00

Farm Players Salaries
John Ramage	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Garrett Wilson	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	2
Salary Commitment
Year 2016 : $170,000.00
Year 2017 : $170,000.00
Year 2018 : $170,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $170,000.00
Year 2017 : $170,000.00
Year 2018 : $170,000.00
Year 2019 : $0.00

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP center
Level 1:	6500 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	3500 - $35 - 0 - 0.00%
Level 4:	1562 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	17562
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,718,752
Pro Players Total Average Salaries	$61,985,684
Farm Players Total Salaries	$935,000
Farm Players Total Average Salaries	$950,833
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$70,770,379
Projected Bank Account	$70,770,379

Pro Players Salaries
Henrik Zetterberg	$6,250,000 (3)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$6,125,000
Martin Havlat	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Marc Staal	$4,688,750 (3)
-Salary Remaining :	$4,688,750
-Salary Average :	$4,945,566
-Salary Average Remaining :	$4,945,566
Ryan Nugent-Hopkins	$4,400,000 (3)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,641,000
-Salary Average Remaining :	$4,641,000
Jonas Hiller	$4,155,000 (1)
-Salary Remaining :	$4,155,000
-Salary Average :	$4,741,000
-Salary Average Remaining :	$4,741,000
Nikolay Kulemin	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,587,500
-Salary Average Remaining :	$3,587,500
Charlie Coyle	$3,400,000 (2)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,570,000
-Salary Average Remaining :	$3,570,000
Brooks Laich	$3,300,000 (3)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,480,750
-Salary Average Remaining :	$3,480,750
Dave Bolland	$3,275,000 (2)
-Salary Remaining :	$3,275,000
-Salary Average :	$2,855,000
-Salary Average Remaining :	$2,855,000
Ladislav Smid	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,321,625
-Salary Average Remaining :	$3,321,625
Nick Bjugstad	$2,900,000 (4)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,524,750
-Salary Average Remaining :	$3,524,750
David Savard	$2,530,000 (3)
-Salary Remaining :	$2,530,000
-Salary Average :	$2,668,575
-Salary Average Remaining :	$2,668,575
Andrew Shaw	$2,145,000 (3)
-Salary Remaining :	$2,145,000
-Salary Average :	$2,398,750
-Salary Average Remaining :	$2,398,750
Al Montoya	$1,900,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Brenden Dillon	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Gabriel Bourque	$1,375,000 (1)
-Salary Remaining :	$1,375,000
-Salary Average :	$1,312,500
-Salary Average Remaining :	$1,312,500
Justin Falk	$1,150,000 (1)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Robert Bortuzzo	$1,100,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,213,667
-Salary Average Remaining :	$1,213,667
Sam Reinhart	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
William Nylander	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Andrej Sustr	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Darren Dietz	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Colin Miller	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	23
Salary Commitment
Year 2016 : $59,718,750.00
Year 2017 : $54,950,625.00
Year 2018 : $37,491,688.00
Year 2019 : $4,500,000.00
Salary Average Commitment
Year 2016 : $61,985,683.00
Year 2017 : $54,082,183.00
Year 2018 : $35,685,558.00
Year 2019 : $3,524,750.00

Farm Players Salaries
Mark Pysyk	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Michael Kostka	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$130,833
Salary Average Remaining :	$130,833
Luke Witkowski	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Tomas Jurco	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jon Merrill	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Michael Chaput	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Scott Harrington	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Dustin Tokarski	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Michael Paliotta	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Mattias Janmark	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	10
Salary Commitment
Year 2016 : $935,000.00
Year 2017 : $590,000.00
Year 2018 : $60,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $950,833.00
Year 2017 : $580,000.00
Year 2018 : $60,000.00
Year 2019 : $0.00

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $220 - 0 - 0.00%
Level 2:	5000 - $160 - 0 - 0.00%
Level 3:	2000 - $130 - 0 - 0.00%
Level 4:	4532 - $100 - 0 - 0.00%
Luxury :	1000 - $400 - 0 - 0.00%
Total Capacity :	18532
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,725,000
Pro Players Total Average Salaries	$66,835,832
Farm Players Total Salaries	$165,000
Farm Players Total Average Salaries	$165,750
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$19,320,425
Projected Bank Account	$19,320,425

Pro Players Salaries
Sidney Crosby	$8,800,000 (4)
-Salary Remaining :	$8,800,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Evgeni Malkin	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,187,500
-Salary Average Remaining :	$7,187,500
Zdeno Chara	$6,600,000 (4)
-Salary Remaining :	$6,600,000
-Salary Average :	$4,650,000
-Salary Average Remaining :	$4,650,000
Kris Letang	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,300,000
-Salary Average Remaining :	$6,300,000
Duncan Keith	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,350,000
-Salary Average Remaining :	$6,350,000
Jonathan Quick	$5,900,000 (3)
-Salary Remaining :	$5,900,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,900,000
Ryan Callahan	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
David Backes	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$3,720,000
-Salary Average Remaining :	$3,720,000
Jonathan Huberdeau	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Mark Stuart	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Patrik Elias	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Rob Scuderi (1 Way Contract)	$1,999,999 (1)
-1 Way Contract Salary Cap :	$1,999,999
-Salary Remaining :	$1,999,999
-Salary Average :	$1,999,999
-Salary Average Remaining :	$1,999,999
Ben Scrivens	$1,125,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,125,000
-Salary Average Remaining :	$1,125,000
John Mitchell	$1,100,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Paul Byron	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Brandon Manning	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,103,333
-Salary Average Remaining :	$1,103,333
Olli Maatta	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Clayton Stoner	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Nikita Kucherov	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Adam Pardy	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Cody McLeod	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	21
Salary Commitment
Year 2016 : $68,724,999.00
Year 2017 : $44,500,000.00
Year 2018 : $26,760,000.00
Year 2019 : $11,200,000.00
Salary Average Commitment
Year 2016 : $66,835,832.00
Year 2017 : $44,423,333.00
Year 2018 : $27,553,333.00
Year 2019 : $13,150,000.00

Farm Players Salaries
Tyler Gaudet	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Brad Malone	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,750
Salary Average Remaining :	$70,750
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	3
Salary Commitment
Year 2016 : $165,000.00
Year 2017 : $95,000.00
Year 2018 : $95,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $165,750.00
Year 2017 : $95,000.00
Year 2018 : $95,000.00
Year 2019 : $0.00

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6500 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	3500 - $35 - 0 - 0.00%
Level 4:	1954 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	17954
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,685,000
Pro Players Total Average Salaries	$66,902,620
Farm Players Total Salaries	$1,162,975
Farm Players Total Average Salaries	$1,177,000
Coaches Total Salaries	$650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Payroll	$0
Estimate Under Maximum Salary Cap of $68,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$0
Current Bank Account	$68,590,902
Projected Bank Account	$68,590,902

Pro Players Salaries
Jason Spezza	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,830,000
-Salary Average Remaining :	$6,830,000
Kyle Okposo	$5,750,000 (4)
-Salary Remaining :	$5,750,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Jason Pominville	$5,115,000 (4)
-Salary Remaining :	$5,115,000
-Salary Average :	$3,903,750
-Salary Average Remaining :	$3,903,750
Alexander Edler	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$4,812,000
-Salary Average Remaining :	$4,812,000
Mark Streit	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Marian Gaborik	$4,675,000 (4)
-Salary Remaining :	$4,675,000
-Salary Average :	$3,543,750
-Salary Average Remaining :	$3,543,750
James Reimer	$4,620,000 (4)
-Salary Remaining :	$4,620,000
-Salary Average :	$3,030,000
-Salary Average Remaining :	$3,030,000
Dustin Brown	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,260,000
-Salary Average Remaining :	$4,260,000
Dennis Wideman	$4,150,000 (1)
-Salary Remaining :	$4,150,000
-Salary Average :	$4,150,000
-Salary Average Remaining :	$4,150,000
Patrik Berglund	$3,575,000 (4)
-Salary Remaining :	$3,575,000
-Salary Average :	$2,831,250
-Salary Average Remaining :	$2,831,250
Jeff Petry	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,950,000
-Salary Average Remaining :	$3,950,000
Carl Gunnarsson	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Bryan Bickell	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,900,625
-Salary Average Remaining :	$2,900,625
Mason Raymond	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,361,250
-Salary Average Remaining :	$2,361,250
Anton Khudobin	$2,300,000 (2)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,187,500
-Salary Average Remaining :	$2,187,500
Peter Holland	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Sven Baertschi	$1,650,000 (3)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,942,500
-Salary Average Remaining :	$1,942,500
Darcy Kuemper	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Joel Armia	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Tanner Pearson	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Markus Granlund	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Alex Biega	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$600,000
-Salary Average Remaining :	$600,000
Total Pro Players	22
Salary Commitment
Year 2016 : $70,685,000.00
Year 2017 : $55,225,000.00
Year 2018 : $41,097,500.00
Year 2019 : $24,650,000.00
Salary Average Commitment
Year 2016 : $66,902,625.00
Year 2017 : $56,102,625.00
Year 2018 : $41,673,875.00
Year 2019 : $26,258,750.00

Farm Players Salaries
Jyrki Jokipakka	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Ronalds Kenins	$191,000 (3)
Salary Remaining :	$191,000
Salary Average :	$191,000
Salary Average Remaining :	$191,000
Yannick Weber	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$146,250
Salary Average Remaining :	$146,250
Tom Sestito	$114,950 (2)
Salary Remaining :	$114,950
Salary Average :	$94,975
Salary Average Remaining :	$94,975
Kyle Clifford	$104,500 (2)
Salary Remaining :	$104,500
Salary Average :	$127,250
Salary Average Remaining :	$127,250
Ryan Stanton	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Kyle Baun	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Zach Redmond	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Chris Wagner	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jonas Gustavsson	$60,025 (3)
Salary Remaining :	$60,025
Salary Average :	$60,025
Salary Average Remaining :	$60,025
Sean Collins	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	11
Salary Commitment
Year 2016 : $1,162,975.00
Year 2017 : $891,025.00
Year 2018 : $596,025.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,177,000.00
Year 2017 : $888,250.00
Year 2018 : $596,025.00
Year 2019 : $0.00

Team Finance	Last Update - October 9, 2016 at 10:12
Simulating a Pre-Season

Team	Current Fund	Payroll	Under Maximum of $68,000,000	Over Minimum of $52,000,000	Pro Players	Farm Players	Total Players
Avalanche	$113,730,085	$65,514,942	$2,485,058	$13,514,942	24	10	34
BlackHawks	$28,998,906	$66,605,210	$1,394,790	$14,605,210	20	9	29
Blues	$47,477,482	$61,566,836	$6,433,164	$9,566,836	21	1	22
Bruins	$120,258,122	$66,073,848	$1,926,152	$14,073,848	20	9	29
Canadiens	$85,620,421	$64,554,224	$3,445,776	$12,554,224	20	12	32
Canucks	$43,896,151	$66,450,472	$1,549,528	$14,450,472	22	17	39
Capitals	$62,886,925	$64,717,188	$3,282,812	$12,717,188	22	10	32
Devils	$64,945,463	$65,538,752	$2,461,248	$13,538,752	21	3	24
Ducks	$52,799,854	$67,053,070	$946,930	$15,053,070	20	11	31
Flames	$167,720,067	$65,752,976	$2,247,024	$13,752,976	20	9	29
Flyers	$107,000,674	$64,672,460	$3,327,540	$12,672,460	23	8	31
Hurricanes	$51,204,390	$66,873,584	$1,126,416	$14,873,584	22	12	34
Islanders	$52,894,092	$59,974,572	$8,025,428	$7,974,572	22	4	26
Jets	$134,922,558	$60,195,784	$7,804,216	$8,195,784	20	18	38
Kings	$9,416,296	$68,177,060	-$177,060	$16,177,060	21	10	31
Lightning	$83,943,859	$65,403,576	$2,596,424	$13,403,576	21	4	25
MapleLeafs	$51,995,157	$60,381,560	$7,618,440	$8,381,560	23	17	40
Oilers	$64,808,818	$60,448,908	$7,551,092	$8,448,908	21	19	40
Panthers	$88,284,442	$60,944,332	$7,055,668	$8,944,332	22	15	37
Penguins	$166,717,538	$63,770,168	$4,229,832	$11,770,168	20	9	29
Predators	$101,752,801	$69,610,000	-$1,610,000	$17,610,000	22	15	37
Rangers	$49,294,917	$63,034,900	$4,965,100	$11,034,900	23	14	37
RedWings	$47,413,574	$62,153,240	$5,846,760	$10,153,240	24	4	28
Sabres	$136,734,486	$64,679,248	$3,320,752	$12,679,248	20	3	23
Senators	$89,460,675	$65,396,288	$2,603,712	$13,396,288	21	2	23
Sharks	$70,770,379	$61,985,684	$6,014,316	$9,985,684	23	10	33
Stars	$19,320,425	$66,835,832	$1,164,168	$14,835,832	21	3	24
Wild	$68,590,902	$66,902,620	$1,097,380	$14,902,620	22	11	33

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %