Old Time Hockey League - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Chicago Stadium
Level 1:	6000 - $75 - 3,899 - 64.98%
Level 2:	5000 - $50 - 3,226 - 64.52%
Level 3:	2000 - $30 - 1,227 - 61.35%
Level 4:	4000 - $20 - 2,375 - 59.38%
Luxury :	1000 - $750 - 527 - 52.74%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	3000 - $30 - 1,555 - 51.83%
Farm Level 2:	2000 - $10 - 1,120 - 55.99%
Farm Total Capacity :	5000
Team Popularity :	100.00%
Income
Home Games Left	20
Average Attendance - %	11,255 - 62.53%
Average Income per Game	$793,529
Year to Date Revenue	$14,283,526
Farm
Home Games Left	20
Average Attendance - %	2,675 - 53.50%
Average Income per Game	$49,169
Year to Date Revenue	$885,036
Expense
Pro Players Total Salaries	$3,370,254
Farm Players Total Salaries	$390,500
Coaches Total Salaries	$300,000
Luxury Taxe Total	$2,952,909
Pro Year To Date Expenses	$1,570,941
Farm Year To Date Expenses	$206,385
Pro Salary Cap To Date	$1,484,283
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,870,584
Farm Estimated Season Revenue	$983,373
Pro Remaining Season Days	102
Pro Expenses Per Days	$19,835
Pro Estimated Expenses	$2,023,170
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,725
Farm Estimated Expenses	$277,950
Estimated Season Expenses	$2,301,120
Season Salary Cap	$3,370,254
Estimate Under Maximum Salary Cap of $7,500,000	$4,129,746
Estimate Over Minimum Salary Cap of $0	$3,370,254
Current Bank Account	$171,733,800
Projected Bank Account	$186,286,637

Pro Players Salaries
Marc Tardif (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$283,333
-Salary Average :	$500,000
-Salary Average Remaining :	$283,333
Tony Esposito	$375,000 (3)
-Salary Remaining :	$212,500
-Salary Average :	$375,000
-Salary Average Remaining :	$212,500
Anders Hedberg (1 Way Contract)	$243,467 (4)
-Salary Remaining :	$137,965
-Salary Average :	$243,467
-Salary Average Remaining :	$137,965
Pekka Rautakallio (1 Way Contract)	$236,000 (1)
-Salary Remaining :	$133,733
-Salary Average :	$236,000
-Salary Average Remaining :	$133,733
Rick Green (1 Way Contract)	$230,267 (2)
-Salary Remaining :	$130,485
-Salary Average :	$230,267
-Salary Average Remaining :	$130,485
Darryl Sittler (1 Way Contract)	$194,480 (3)
-Salary Remaining :	$110,205
-Salary Average :	$194,480
-Salary Average Remaining :	$110,205
Dale McCourt (1 Way Contract)	$187,760 (1)
-Salary Remaining :	$106,397
-Salary Average :	$187,760
-Salary Average Remaining :	$106,397
Ken Baird (1 Way Contract)	$181,440 (6)
-Salary Remaining :	$102,816
-Salary Average :	$181,440
-Salary Average Remaining :	$102,816
Brian Engblom (1 Way Contract)	$179,840 (2)
-Salary Remaining :	$101,909
-Salary Average :	$179,840
-Salary Average Remaining :	$101,909
Carol Vadnais (1 Way Contract)	$172,000 (2)
-Salary Remaining :	$97,467
-Salary Average :	$172,000
-Salary Average Remaining :	$97,467
Dennis Sobchuk	$135,000 (3)
-Salary Remaining :	$76,500
-Salary Average :	$135,000
-Salary Average Remaining :	$76,500
Rick Middleton (1 Way Contract)	$125,000 (1)
-Salary Remaining :	$70,833
-Salary Average :	$125,000
-Salary Average Remaining :	$70,833
Mike Eaves (1 Way Contract)	$110,000 (2)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Keith Acton (1 Way Contract)	$90,000 (4)
-1 Way Contract Salary Cap :	$90,000
-Salary Remaining :	$51,000
-Salary Average :	$90,000
-Salary Average Remaining :	$51,000
Dave Farrish (1 Way Contract)	$80,000 (1)
-1 Way Contract Salary Cap :	$80,000
-Salary Remaining :	$45,333
-Salary Average :	$80,000
-Salary Average Remaining :	$45,333
John Anderson (1 Way Contract)	$75,000 (1)
-Salary Remaining :	$42,500
-Salary Average :	$75,000
-Salary Average Remaining :	$42,500
Ken Linseman (1 Way Contract)	$65,000 (1)
-Salary Remaining :	$36,833
-Salary Average :	$65,000
-Salary Average Remaining :	$36,833
Dave Poulin (1 Way Contract)	$40,000 (1)
-1 Way Contract Salary Cap :	$40,000
-Salary Remaining :	$22,667
-Salary Average :	$40,000
-Salary Average Remaining :	$22,667
Guy Chouinard (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Don Maloney (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$25,000
-Salary Average Remaining :	$14,167
Jay Wells	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Denis Savard (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Don Beaupre	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Total Pro Players	23
Salary Commitment
Year 42 : $3,370,254
Year 43 : $2,411,494
Year 44 : $1,219,387
Year 45 : $514,907
Salary Average Commitment
Year 42 : $3,325,254
Year 43 : $2,411,494
Year 44 : $1,219,387
Year 45 : $514,907
Salary Cap with 1 Way Contract
Year 42 : $3,370,254
Year 43 : $2,411,494
Year 44 : $1,219,387
Year 45 : $514,907

Farm Players Salaries
Blair MacDonald	$31,250 (3)
Salary Remaining :	$17,708
Salary Average :	$31,250
Salary Average Remaining :	$17,708
Marcus Kuhl	$27,500 (3)
Salary Remaining :	$15,583
Salary Average :	$27,500
Salary Average Remaining :	$15,583
Brent Ashton	$27,500 (4)
Salary Remaining :	$15,583
Salary Average :	$27,500
Salary Average Remaining :	$15,583
Harold Snepsts	$22,500 (1)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Mark Pavelich	$22,500 (2)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Bob Mason	$20,000 (1)
Salary Remaining :	$11,333
Salary Average :	$20,000
Salary Average Remaining :	$11,333
Tom Roulston	$18,750 (3)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Jay Miller	$18,750 (2)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Perry Turnbull	$18,750 (1)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Rick Wamsley	$15,000 (1)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Miles Zaharko	$10,500 (1)
Salary Remaining :	$5,950
Salary Average :	$10,500
Salary Average Remaining :	$5,950
Curt Giles	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$5,000
Salary Average Remaining :	$2,833
Chris Chelios	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Risto Siltanen	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Jim Fox	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Keith Brown	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Reijo Ruotsalainen	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Wendell Young	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Steve Larmer	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jon Casey	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Doug Wickenheiser	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Michael Thelven	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Scott Bjugstad	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Steve Kasper	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Mark Reeds	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Doug Gilmour	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dan Bourbonnais	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Daryl Stanley	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jeff Larmer	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Paul Gagne	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Tom Fergus	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Basil McRae	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	32
Salary Commitment
Year 42 : $390,500
Year 43 : $183,750
Year 44 : $135,000
Year 45 : $42,500
Salary Average Commitment
Year 42 : $368,000
Year 43 : $181,250
Year 44 : $135,000
Year 45 : $42,500

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Boston Garden
Level 1:	6000 - $30 - 6,000 - 100.00%
Level 2:	5000 - $20 - 5,000 - 100.00%
Level 3:	2000 - $10 - 2,000 - 100.00%
Level 4:	4000 - $5 - 4,000 - 100.00%
Luxury :	1000 - $60 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $5 - 2,000 - 100.00%
Farm Level 2:	1000 - $2 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	21
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$323,000
Year to Date Revenue	$5,491,000
Farm
Home Games Left	21
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$10,200
Year to Date Revenue	$173,400
Expense
Pro Players Total Salaries	$3,765,613
Farm Players Total Salaries	$538,750
Coaches Total Salaries	$300,000
Luxury Taxe Total	$3,470,346
Pro Year To Date Expenses	$1,743,420
Farm Year To Date Expenses	$270,873
Pro Salary Cap To Date	$1,656,762
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,783,000
Farm Estimated Season Revenue	$214,200
Pro Remaining Season Days	102
Pro Expenses Per Days	$22,031
Pro Estimated Expenses	$2,247,162
Farm Remaining Season Days	102
Farm Expenses Per Days	$3,549
Farm Estimated Expenses	$361,998
Estimated Season Expenses	$2,609,160
Season Salary Cap	$3,765,613
Estimate Under Maximum Salary Cap of $7,500,000	$3,734,387
Estimate Over Minimum Salary Cap of $0	$3,765,613
Current Bank Account	$104,647,623
Projected Bank Account	$109,035,663

Pro Players Salaries
Bernie Parent	$285,000 (1)
-Salary Remaining :	$161,500
-Salary Average :	$285,000
-Salary Average Remaining :	$161,500
Wieslaw Jobczyk (1 Way Contract)	$240,400 (1)
-1 Way Contract Salary Cap :	$240,400
-Salary Remaining :	$136,227
-Salary Average :	$240,400
-Salary Average Remaining :	$136,227
Peter Roberts (1 Way Contract)	$239,733 (1)
-1 Way Contract Salary Cap :	$239,733
-Salary Remaining :	$135,849
-Salary Average :	$239,733
-Salary Average Remaining :	$135,849
Perry Miller (1 Way Contract)	$236,800 (1)
-Salary Remaining :	$134,187
-Salary Average :	$236,800
-Salary Average Remaining :	$134,187
Mike Ford	$235,200 (1)
-Salary Remaining :	$133,280
-Salary Average :	$235,200
-Salary Average Remaining :	$133,280
Jindrich Kokrment (1 Way Contract)	$187,120 (3)
-Salary Remaining :	$106,035
-Salary Average :	$187,120
-Salary Average Remaining :	$106,035
Angus Beck (1 Way Contract)	$186,800 (3)
-Salary Remaining :	$105,853
-Salary Average :	$186,800
-Salary Average Remaining :	$105,853
Ernst Hofner (1 Way Contract)	$186,080 (4)
-Salary Remaining :	$105,445
-Salary Average :	$186,080
-Salary Average Remaining :	$105,445
Markku Kiimalainen (1 Way Contract)	$183,840 (2)
-Salary Remaining :	$104,176
-Salary Average :	$183,840
-Salary Average Remaining :	$104,176
Jeff Jacques (1 Way Contract)	$181,840 (2)
-Salary Remaining :	$103,043
-Salary Average :	$181,840
-Salary Average Remaining :	$103,043
Joachim Reil (1 Way Contract)	$181,680 (1)
-Salary Remaining :	$102,952
-Salary Average :	$181,680
-Salary Average Remaining :	$102,952
Rick Blight (1 Way Contract)	$181,680 (1)
-Salary Remaining :	$102,952
-Salary Average :	$181,680
-Salary Average Remaining :	$102,952
Jean Lemieux	$179,200 (6)
-Salary Remaining :	$101,547
-Salary Average :	$179,200
-Salary Average Remaining :	$101,547
Ron L Wilson (1 Way Contract)	$178,240 (2)
-Salary Remaining :	$101,003
-Salary Average :	$178,240
-Salary Average Remaining :	$101,003
Roland Melanson	$155,000 (1)
-Salary Remaining :	$87,833
-Salary Average :	$155,000
-Salary Average Remaining :	$87,833
Russ Anderson (1 Way Contract)	$121,000 (1)
-Salary Remaining :	$68,567
-Salary Average :	$121,000
-Salary Average Remaining :	$68,567
Vladislav Vlcek	$120,000 (3)
-Salary Remaining :	$68,000
-Salary Average :	$120,000
-Salary Average Remaining :	$68,000
Steve Carlson (1 Way Contract)	$110,000 (2)
-1 Way Contract Salary Cap :	$110,000
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Louis Chiasson (1 Way Contract)	$90,000 (1)
-1 Way Contract Salary Cap :	$90,000
-Salary Remaining :	$51,000
-Salary Average :	$90,000
-Salary Average Remaining :	$51,000
Mike Clarke (1 Way Contract)	$81,000 (1)
-Salary Remaining :	$45,900
-Salary Average :	$81,000
-Salary Average Remaining :	$45,900
Harold Phillipoff (1 Way Contract)	$55,000 (1)
-Salary Remaining :	$31,167
-Salary Average :	$55,000
-Salary Average Remaining :	$31,167
Dino Ciccarelli (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Greg Malone (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Bryan Trottier (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Eddy Beers (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Thomas Steen (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Total Pro Players	26
Salary Commitment
Year 42 : $3,765,613
Year 43 : $1,513,120
Year 44 : $859,200
Year 45 : $365,280
Salary Average Commitment
Year 42 : $3,665,613
Year 43 : $1,513,120
Year 44 : $859,200
Year 45 : $365,280
Salary Cap with 1 Way Contract
Year 42 : $3,765,613
Year 43 : $1,513,120
Year 44 : $859,200
Year 45 : $365,280

Farm Players Salaries
Gilles Gratton	$187,500 (1)
Salary Remaining :	$106,250
Salary Average :	$187,500
Salary Average Remaining :	$106,250
Goran Lindblom	$33,250 (3)
Salary Remaining :	$18,842
Salary Average :	$33,250
Salary Average Remaining :	$18,842
Norm Dupont	$31,250 (3)
Salary Remaining :	$17,708
Salary Average :	$31,250
Salary Average Remaining :	$17,708
Steve Carlyle	$27,500 (3)
Salary Remaining :	$15,583
Salary Average :	$27,500
Salary Average Remaining :	$15,583
Keith Crowder	$22,500 (4)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Joe Kowal	$20,000 (3)
Salary Remaining :	$11,333
Salary Average :	$20,000
Salary Average Remaining :	$11,333
Steve Penney	$20,000 (2)
Salary Remaining :	$11,333
Salary Average :	$20,000
Salary Average Remaining :	$11,333
Rolf Ridderwall	$17,250 (1)
Salary Remaining :	$9,775
Salary Average :	$17,250
Salary Average Remaining :	$9,775
Andre Dore	$15,000 (2)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Ralph Hopiavouri	$13,000 (1)
Salary Remaining :	$7,367
Salary Average :	$13,000
Salary Average Remaining :	$7,367
Tim Higgins	$12,250 (1)
Salary Remaining :	$6,942
Salary Average :	$12,250
Salary Average Remaining :	$6,942
Sergei Starikov	$11,750 (1)
Salary Remaining :	$6,658
Salary Average :	$11,750
Salary Average Remaining :	$6,658
Ray Allison	$10,750 (1)
Salary Remaining :	$6,092
Salary Average :	$10,750
Salary Average Remaining :	$6,092
Thomas Eriksson	$10,000 (1)
Salary Remaining :	$5,667
Salary Average :	$10,000
Salary Average Remaining :	$5,667
Russ Wilderman	$9,250 (1)
Salary Remaining :	$5,242
Salary Average :	$9,250
Salary Average Remaining :	$5,242
Frank Pietrangelo	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Andy Brickley	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jaroslav Benak	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jouko Narvanmaa	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Rostislav Vlach	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Pat Flatley	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Tom Hirsch	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Arto Ruotanen	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Brett Hull	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Corey Millen	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dave Ellett	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Pat Verbeek	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jan Ludvig	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	28
Salary Commitment
Year 42 : $538,750
Year 43 : $252,000
Year 44 : $217,000
Year 45 : $82,500
Salary Average Commitment
Year 42 : $538,750
Year 43 : $252,000
Year 44 : $217,000
Year 45 : $82,500

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Forum
Level 1:	6000 - $30 - 6,000 - 100.00%
Level 2:	5000 - $20 - 5,000 - 100.00%
Level 3:	2000 - $10 - 2,000 - 100.00%
Level 4:	4000 - $5 - 4,000 - 100.00%
Luxury :	1000 - $60 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $5 - 2,000 - 100.00%
Farm Level 2:	1000 - $2 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	20
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$323,000
Year to Date Revenue	$5,814,000
Farm
Home Games Left	20
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$10,200
Year to Date Revenue	$183,600
Expense
Pro Players Total Salaries	$2,946,027
Farm Players Total Salaries	$434,250
Coaches Total Salaries	$300,000
Luxury Taxe Total	$2,308,149
Pro Year To Date Expenses	$1,356,039
Farm Year To Date Expenses	$228,105
Pro Salary Cap To Date	$1,269,363
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,460,000
Farm Estimated Season Revenue	$204,000
Pro Remaining Season Days	102
Pro Expenses Per Days	$17,478
Pro Estimated Expenses	$1,782,756
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,968
Farm Estimated Expenses	$302,736
Estimated Season Expenses	$2,085,492
Season Salary Cap	$2,946,027
Estimate Under Maximum Salary Cap of $7,500,000	$4,553,973
Estimate Over Minimum Salary Cap of $0	$2,946,027
Current Bank Account	$131,048,316
Projected Bank Account	$135,626,824

Pro Players Salaries
Alexander Lobanov (1 Way Contract)	$257,067 (1)
-Salary Remaining :	$145,671
-Salary Average :	$257,067
-Salary Average Remaining :	$145,671
Vladimir Kovin (1 Way Contract)	$256,000 (2)
-Salary Remaining :	$145,067
-Salary Average :	$256,000
-Salary Average Remaining :	$145,067
Jan Neliba (1 Way Contract)	$250,000 (1)
-Salary Remaining :	$141,667
-Salary Average :	$250,000
-Salary Average Remaining :	$141,667
Vladimir Petrov (1 Way Contract)	$191,840 (2)
-Salary Remaining :	$108,709
-Salary Average :	$191,840
-Salary Average Remaining :	$108,709
Pat Hickey (1 Way Contract)	$188,080 (2)
-Salary Remaining :	$106,579
-Salary Average :	$188,080
-Salary Average Remaining :	$106,579
Sergei Makarov (1 Way Contract)	$185,040 (5)
-Salary Remaining :	$104,856
-Salary Average :	$185,040
-Salary Average Remaining :	$104,856
Vladimir Golikov (1 Way Contract)	$160,000 (2)
-Salary Remaining :	$90,667
-Salary Average :	$160,000
-Salary Average Remaining :	$90,667
Vladislav Tretiak	$155,000 (1)
-Salary Remaining :	$87,833
-Salary Average :	$155,000
-Salary Average Remaining :	$87,833
Vladimir Myshkin	$155,000 (2)
-Salary Remaining :	$87,833
-Salary Average :	$155,000
-Salary Average Remaining :	$87,833
Alexander Kulikov (1 Way Contract)	$148,000 (1)
-Salary Remaining :	$83,867
-Salary Average :	$148,000
-Salary Average Remaining :	$83,867
Viktor Zhluktov (1 Way Contract)	$131,000 (1)
-Salary Remaining :	$74,233
-Salary Average :	$131,000
-Salary Average Remaining :	$74,233
Dave Hutchison (1 Way Contract)	$115,000 (1)
-Salary Remaining :	$65,167
-Salary Average :	$115,000
-Salary Average Remaining :	$65,167
Vasili Pervukhin (1 Way Contract)	$110,000 (1)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Boris Alexandrov (1 Way Contract)	$110,000 (2)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Yevgeni Zimin (1 Way Contract)	$110,000 (2)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Bruce Affleck	$99,000 (3)
-Salary Remaining :	$56,100
-Salary Average :	$99,000
-Salary Average Remaining :	$56,100
Sergei Babinov (1 Way Contract)	$80,000 (3)
-Salary Remaining :	$45,333
-Salary Average :	$80,000
-Salary Average Remaining :	$45,333
Robert Picard (1 Way Contract)	$73,000 (1)
-Salary Remaining :	$41,367
-Salary Average :	$73,000
-Salary Average Remaining :	$41,367
Mike McEwen (1 Way Contract)	$52,000 (1)
-Salary Remaining :	$29,467
-Salary Average :	$52,000
-Salary Average Remaining :	$29,467
Jorma Sevon (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Viacheslav Fetisov (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Darius Rusnak	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Walt Poddubny (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Total Pro Players	23
Salary Commitment
Year 42 : $2,946,027
Year 43 : $1,534,960
Year 44 : $364,040
Year 45 : $185,040
Salary Average Commitment
Year 42 : $2,866,027
Year 43 : $1,534,960
Year 44 : $364,040
Year 45 : $185,040
Salary Cap with 1 Way Contract
Year 42 : $2,946,027
Year 43 : $1,534,960
Year 44 : $364,040
Year 45 : $185,040

Farm Players Salaries
Sergei Mylnikov	$31,250 (5)
Salary Remaining :	$17,708
Salary Average :	$31,250
Salary Average Remaining :	$17,708
Alexander Gusev	$27,500 (2)
Salary Remaining :	$15,583
Salary Average :	$27,500
Salary Average Remaining :	$15,583
Alexei Kostylev	$27,500 (1)
Salary Remaining :	$15,583
Salary Average :	$27,500
Salary Average Remaining :	$15,583
Viktor Shalimov	$27,250 (2)
Salary Remaining :	$15,442
Salary Average :	$27,250
Salary Average Remaining :	$15,442
Paul Harrison	$26,500 (3)
Salary Remaining :	$15,017
Salary Average :	$26,500
Salary Average Remaining :	$15,017
Tony Cassolato	$23,500 (3)
Salary Remaining :	$13,317
Salary Average :	$23,500
Salary Average Remaining :	$13,317
Alexei Kasatonov	$22,500 (3)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Valeri Kharlamov	$21,750 (2)
Salary Remaining :	$12,325
Salary Average :	$21,750
Salary Average Remaining :	$12,325
Vyacheslav Anisin	$21,750 (3)
Salary Remaining :	$12,325
Salary Average :	$21,750
Salary Average Remaining :	$12,325
Vladimir Shadrin	$20,000 (3)
Salary Remaining :	$11,333
Salary Average :	$20,000
Salary Average Remaining :	$11,333
Vladimir Lutchenko	$19,750 (3)
Salary Remaining :	$11,192
Salary Average :	$19,750
Salary Average Remaining :	$11,192
Bill Lochead	$19,250 (3)
Salary Remaining :	$10,908
Salary Average :	$19,250
Salary Average Remaining :	$10,908
Vladimir Krutov	$18,750 (1)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Alexei Volchenkov	$18,250 (3)
Salary Remaining :	$10,342
Salary Average :	$18,250
Salary Average Remaining :	$10,342
Bob Hess	$15,000 (1)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Lasse Litma	$10,000 (1)
Salary Remaining :	$5,667
Salary Average :	$10,000
Salary Average Remaining :	$5,667
Mikhail Varnakov	$8,750 (1)
Salary Remaining :	$4,958
Salary Average :	$8,750
Salary Average Remaining :	$4,958
Greg Stefan	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Igor Larionov	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Rick Lanz	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Andrei Khomutov	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Sergei Svetlov	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Anatoli Semenov	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Frank Simonetti	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Randy Bucyk	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Robert Nordmark	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Kari Takko	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	27
Salary Commitment
Year 42 : $434,250
Year 43 : $294,250
Year 44 : $202,750
Year 45 : $31,250
Salary Average Commitment
Year 42 : $429,250
Year 43 : $294,250
Year 44 : $202,750
Year 45 : $31,250

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pacific Coliseum
Level 1:	6000 - $75 - 3,867 - 64.45%
Level 2:	5000 - $50 - 3,269 - 65.39%
Level 3:	2000 - $30 - 1,238 - 61.90%
Level 4:	4000 - $20 - 2,392 - 59.80%
Luxury :	1000 - $750 - 549 - 54.89%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $12 - 1,999 - 99.96%
Farm Level 2:	1000 - $6 - 996 - 99.55%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	20
Average Attendance - %	11,315 - 62.86%
Average Income per Game	$807,607
Year to Date Revenue	$14,536,922
Farm
Home Games Left	20
Average Attendance - %	2,995 - 99.82%
Average Income per Game	$25,469
Year to Date Revenue	$458,443
Expense
Pro Players Total Salaries	$3,598,866
Farm Players Total Salaries	$396,250
Coaches Total Salaries	$400,000
Luxury Taxe Total	$3,066,120
Pro Year To Date Expenses	$1,608,678
Farm Year To Date Expenses	$206,028
Pro Salary Cap To Date	$1,522,020
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,152,136
Farm Estimated Season Revenue	$509,381
Pro Remaining Season Days	102
Pro Expenses Per Days	$21,105
Pro Estimated Expenses	$2,152,710
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,757
Farm Estimated Expenses	$281,214
Estimated Season Expenses	$2,433,924
Season Salary Cap	$3,598,866
Estimate Under Maximum Salary Cap of $7,500,000	$3,901,134
Estimate Over Minimum Salary Cap of $0	$3,598,866
Current Bank Account	$164,977,224
Projected Bank Account	$179,204,817

Pro Players Salaries
Erich Kuhnhackl (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$283,333
-Salary Average :	$500,000
-Salary Average Remaining :	$283,333
Pete Mahovlich (1 Way Contract)	$262,933 (2)
-Salary Remaining :	$148,995
-Salary Average :	$262,933
-Salary Average Remaining :	$148,995
John French (1 Way Contract)	$254,267 (2)
-Salary Remaining :	$144,085
-Salary Average :	$254,267
-Salary Average Remaining :	$144,085
Thomas Gradin (1 Way Contract)	$247,333 (1)
-Salary Remaining :	$140,155
-Salary Average :	$247,333
-Salary Average Remaining :	$140,155
Ron Stackhouse (1 Way Contract)	$240,933 (2)
-Salary Remaining :	$136,529
-Salary Average :	$240,933
-Salary Average Remaining :	$136,529
Tom Reid (1 Way Contract)	$236,000 (2)
-Salary Remaining :	$133,733
-Salary Average :	$236,000
-Salary Average Remaining :	$133,733
Kelly Kisio (1 Way Contract)	$191,520 (5)
-Salary Remaining :	$108,528
-Salary Average :	$191,520
-Salary Average Remaining :	$108,528
Wayne Stephenson	$190,000 (1)
-Salary Remaining :	$107,667
-Salary Average :	$190,000
-Salary Average Remaining :	$107,667
Dave Christian (1 Way Contract)	$189,520 (2)
-Salary Remaining :	$107,395
-Salary Average :	$189,520
-Salary Average Remaining :	$107,395
Tapio Levo (1 Way Contract)	$177,200 (2)
-Salary Remaining :	$100,413
-Salary Average :	$177,200
-Salary Average Remaining :	$100,413
Mike Pelyk (1 Way Contract)	$164,160 (1)
-Salary Remaining :	$93,024
-Salary Average :	$164,160
-Salary Average Remaining :	$93,024
Richard Brodeur	$155,000 (1)
-Salary Remaining :	$87,833
-Salary Average :	$155,000
-Salary Average Remaining :	$87,833
Rick MacLeish (1 Way Contract)	$115,000 (1)
-1 Way Contract Salary Cap :	$115,000
-Salary Remaining :	$65,167
-Salary Average :	$115,000
-Salary Average Remaining :	$65,167
Jim McKenny (1 Way Contract)	$110,000 (1)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Craig Hartsburg (1 Way Contract)	$110,000 (5)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Tim Kerr (1 Way Contract)	$110,000 (2)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Yuri Lebedev (1 Way Contract)	$95,000 (1)
-Salary Remaining :	$53,833
-Salary Average :	$95,000
-Salary Average Remaining :	$53,833
Brian Sutter (1 Way Contract)	$50,000 (1)
-Salary Remaining :	$28,333
-Salary Average :	$50,000
-Salary Average Remaining :	$28,333
Kari Eloranta (1 Way Contract)	$50,000 (1)
-Salary Remaining :	$28,333
-Salary Average :	$50,000
-Salary Average Remaining :	$28,333
Peter Stastny (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Lanny McDonald (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Brad Maxwell (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Anton Stastny (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Jack Valiquette (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Total Pro Players	24
Salary Commitment
Year 42 : $3,598,866
Year 43 : $2,272,373
Year 44 : $301,520
Year 45 : $301,520
Salary Average Commitment
Year 42 : $3,518,866
Year 43 : $2,272,373
Year 44 : $301,520
Year 45 : $301,520
Salary Cap with 1 Way Contract
Year 42 : $3,598,866
Year 43 : $2,272,373
Year 44 : $301,520
Year 45 : $301,520

Farm Players Salaries
Bob Froese	$38,750 (1)
Salary Remaining :	$21,958
Salary Average :	$38,750
Salary Average Remaining :	$21,958
Don Edwards	$38,500 (1)
Salary Remaining :	$21,817
Salary Average :	$38,500
Salary Average Remaining :	$21,817
Gerry Gibbons	$24,250 (2)
Salary Remaining :	$13,742
Salary Average :	$24,250
Salary Average Remaining :	$13,742
Vyacheslav Bykov	$22,500 (1)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Kevin Lowe	$22,500 (2)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Guy Carbonneau	$22,500 (2)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Aaron Broten	$22,500 (5)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Tomas Jonsson	$22,500 (2)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Ron Flockhart	$18,750 (3)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Ray Neufeld	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Steve Christoff	$12,500 (1)
Salary Remaining :	$7,083
Salary Average :	$12,500
Salary Average Remaining :	$7,083
Brian McLellan	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Jiri Hrdina	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Tom Laidlaw	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Alan Haworth	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Ron Hextall	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Normand Rochefort	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Mark LaForest	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Colin Patterson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dave Pichette	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Mark Osborne	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Brian Mullen	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Bruce Driver	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Garth Butcher	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Gaetan Duchesne	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Mark Hunter	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Raimo Summanen	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Marty McSorley	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Bob Brooke	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	29
Salary Commitment
Year 42 : $396,250
Year 43 : $178,000
Year 44 : $71,250
Year 45 : $30,000
Salary Average Commitment
Year 42 : $376,250
Year 43 : $178,000
Year 44 : $71,250
Year 45 : $30,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Saddledome
Level 1:	6000 - $75 - 3,720 - 62.00%
Level 2:	5000 - $50 - 3,187 - 63.74%
Level 3:	2000 - $30 - 1,202 - 60.12%
Level 4:	4000 - $20 - 2,347 - 58.67%
Luxury :	1000 - $750 - 528 - 52.78%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,024 - 51.22%
Farm Level 2:	1000 - $10 - 547 - 54.71%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	21
Average Attendance - %	10,984 - 61.02%
Average Income per Game	$779,605
Year to Date Revenue	$13,253,287
Farm
Home Games Left	21
Average Attendance - %	1,572 - 52.39%
Average Income per Game	$30,775
Year to Date Revenue	$523,167
Expense
Pro Players Total Salaries	$4,108,413
Farm Players Total Salaries	$438,750
Coaches Total Salaries	$300,000
Luxury Taxe Total	$4,203,942
Pro Year To Date Expenses	$1,987,952
Farm Year To Date Expenses	$247,069
Pro Salary Cap To Date	$1,901,294
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,371,707
Farm Estimated Season Revenue	$646,265
Pro Remaining Season Days	102
Pro Expenses Per Days	$23,936
Pro Estimated Expenses	$2,441,472
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,993
Farm Estimated Expenses	$305,286
Estimated Season Expenses	$2,746,758
Season Salary Cap	$4,108,413
Estimate Under Maximum Salary Cap of $7,500,000	$3,391,587
Estimate Over Minimum Salary Cap of $0	$4,108,413
Current Bank Account	$135,578,492
Projected Bank Account	$149,849,706

Pro Players Salaries
Bernie Federko (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$283,333
-Salary Average :	$500,000
-Salary Average Remaining :	$283,333
Billy Smith	$255,000 (5)
-Salary Remaining :	$144,500
-Salary Average :	$255,000
-Salary Average Remaining :	$144,500
Dave Lewis (1 Way Contract)	$244,533 (1)
-Salary Remaining :	$138,569
-Salary Average :	$244,533
-Salary Average Remaining :	$138,569
Al Sarault (1 Way Contract)	$239,200 (3)
-Salary Remaining :	$135,547
-Salary Average :	$239,200
-Salary Average Remaining :	$135,547
Barry Beck (1 Way Contract)	$225,000 (2)
-Salary Remaining :	$127,500
-Salary Average :	$225,000
-Salary Average Remaining :	$127,500
Jocelyn Guevremont (1 Way Contract)	$200,000 (1)
-Salary Remaining :	$113,333
-Salary Average :	$200,000
-Salary Average Remaining :	$113,333
Jim Schoenfeld (1 Way Contract)	$200,000 (2)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$113,333
-Salary Average :	$200,000
-Salary Average Remaining :	$113,333
Gilbert Perreault (1 Way Contract)	$197,360 (1)
-Salary Remaining :	$111,837
-Salary Average :	$197,360
-Salary Average Remaining :	$111,837
Dennis Maruk (1 Way Contract)	$194,400 (2)
-Salary Remaining :	$110,160
-Salary Average :	$194,400
-Salary Average Remaining :	$110,160
Tom Lysiak (1 Way Contract)	$191,680 (2)
-Salary Remaining :	$108,619
-Salary Average :	$191,680
-Salary Average Remaining :	$108,619
Ilkka Sinisalo (1 Way Contract)	$190,480 (1)
-Salary Remaining :	$107,939
-Salary Average :	$190,480
-Salary Average Remaining :	$107,939
Ken Morrow (1 Way Contract)	$177,760 (2)
-Salary Remaining :	$100,731
-Salary Average :	$177,760
-Salary Average Remaining :	$100,731
Andy Moog	$155,000 (2)
-Salary Remaining :	$87,833
-Salary Average :	$155,000
-Salary Average Remaining :	$87,833
Mario Lessard	$155,000 (1)
-Salary Remaining :	$87,833
-Salary Average :	$155,000
-Salary Average Remaining :	$87,833
Warren Holmes (1 Way Contract)	$124,000 (1)
-Salary Remaining :	$70,267
-Salary Average :	$124,000
-Salary Average Remaining :	$70,267
Hakan Loob (1 Way Contract)	$110,000 (1)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Glenn Anderson (1 Way Contract)	$110,000 (2)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Mike Zuke (1 Way Contract)	$110,000 (1)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Steve Shutt (1 Way Contract)	$105,000 (1)
-Salary Remaining :	$59,500
-Salary Average :	$105,000
-Salary Average Remaining :	$59,500
Rick Vaive (1 Way Contract)	$105,000 (2)
-Salary Remaining :	$59,500
-Salary Average :	$105,000
-Salary Average Remaining :	$59,500
Craig Ramsay (1 Way Contract)	$93,000 (1)
-Salary Remaining :	$52,700
-Salary Average :	$93,000
-Salary Average Remaining :	$52,700
Mats Naslund (1 Way Contract)	$90,000 (2)
-1 Way Contract Salary Cap :	$90,000
-Salary Remaining :	$51,000
-Salary Average :	$90,000
-Salary Average Remaining :	$51,000
Phil Russell (1 Way Contract)	$56,000 (1)
-Salary Remaining :	$31,733
-Salary Average :	$56,000
-Salary Average Remaining :	$31,733
Randy Carlyle (1 Way Contract)	$50,000 (1)
-Salary Remaining :	$28,333
-Salary Average :	$50,000
-Salary Average Remaining :	$28,333
Mike Bossy (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Total Pro Players	25
Salary Commitment
Year 42 : $4,108,413
Year 43 : $2,443,040
Year 44 : $494,200
Year 45 : $255,000
Salary Average Commitment
Year 42 : $4,108,413
Year 43 : $2,443,040
Year 44 : $494,200
Year 45 : $255,000
Salary Cap with 1 Way Contract
Year 42 : $4,108,413
Year 43 : $2,443,040
Year 44 : $494,200
Year 45 : $255,000

Farm Players Salaries
Brian Hayward	$38,750 (3)
Salary Remaining :	$21,958
Salary Average :	$38,750
Salary Average Remaining :	$21,958
Pete Peeters	$38,750 (3)
Salary Remaining :	$21,958
Salary Average :	$38,750
Salary Average Remaining :	$21,958
Mario Marois	$22,500 (1)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Ryan Walter	$22,500 (2)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Oldrich Valek	$22,500 (2)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Tom McCarthy	$22,500 (1)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Dave Richter	$18,750 (1)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Craig MacTavish	$18,750 (2)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Joel Otto	$18,750 (1)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Doug Lidster	$18,750 (1)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Jim Peplinski	$18,750 (2)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Mike Krushelnyski	$18,750 (2)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Mike McPhee	$18,750 (2)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Lee Fogolin Jr	$15,000 (2)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Richie Dunn	$12,500 (1)
Salary Remaining :	$7,083
Salary Average :	$12,500
Salary Average Remaining :	$7,083
Darren Veitch	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Brad Marsh	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Bobby Gould	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$6,250
Salary Average Remaining :	$3,542
Wally Schreiber	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jim Pavese	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dave Donnelly	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Larry Playfair	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Greg Paslawski	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jamie Macoun	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Brent Sutter	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dave Hannan	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Randy Cunneyworth	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Larry Murphy	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jim Wiemer	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Bill Derlago	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Total Farm Players	30
Salary Commitment
Year 42 : $438,750
Year 43 : $220,000
Year 44 : $77,500
Year 45 : $0
Salary Average Commitment
Year 42 : $422,500
Year 43 : $220,000
Year 44 : $77,500
Year 45 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum
Level 1:	6000 - $75 - 3,816 - 63.59%
Level 2:	5000 - $50 - 3,230 - 64.59%
Level 3:	2000 - $30 - 1,211 - 60.54%
Level 4:	4000 - $20 - 2,396 - 59.91%
Luxury :	1000 - $750 - 534 - 53.37%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,078 - 53.88%
Farm Level 2:	1000 - $10 - 564 - 56.35%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	20
Average Attendance - %	11,186 - 62.15%
Average Income per Game	$792,336
Year to Date Revenue	$14,262,039
Farm
Home Games Left	20
Average Attendance - %	1,641 - 54.70%
Average Income per Game	$32,269
Year to Date Revenue	$580,836
Expense
Pro Players Total Salaries	$3,855,480
Farm Players Total Salaries	$401,500
Coaches Total Salaries	$300,000
Luxury Taxe Total	$3,710,628
Pro Year To Date Expenses	$1,823,514
Farm Year To Date Expenses	$223,316
Pro Salary Cap To Date	$1,736,856
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,846,710
Farm Estimated Season Revenue	$645,373
Pro Remaining Season Days	102
Pro Expenses Per Days	$22,530
Pro Estimated Expenses	$2,298,060
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,786
Farm Estimated Expenses	$284,172
Estimated Season Expenses	$2,582,232
Season Salary Cap	$3,855,480
Estimate Under Maximum Salary Cap of $7,500,000	$3,644,520
Estimate Over Minimum Salary Cap of $0	$3,855,480
Current Bank Account	$150,747,712
Projected Bank Account	$164,657,563

Pro Players Salaries
Doug Favell	$850,000 (1)
-Salary Remaining :	$481,667
-Salary Average :	$850,000
-Salary Average Remaining :	$481,667
Bob Dailey (1 Way Contract)	$237,867 (1)
-Salary Remaining :	$134,791
-Salary Average :	$237,867
-Salary Average Remaining :	$134,791
Barry Gibbs (1 Way Contract)	$233,733 (2)
-Salary Remaining :	$132,449
-Salary Average :	$233,733
-Salary Average Remaining :	$132,449
Bobby Smith (1 Way Contract)	$194,800 (5)
-Salary Remaining :	$110,387
-Salary Average :	$194,800
-Salary Average Remaining :	$110,387
Mike Gartner (1 Way Contract)	$190,720 (5)
-Salary Remaining :	$108,075
-Salary Average :	$190,720
-Salary Average Remaining :	$108,075
Alexander Andrevi (1 Way Contract)	$188,400 (5)
-Salary Remaining :	$106,760
-Salary Average :	$188,400
-Salary Average Remaining :	$106,760
Charlie Simmer (1 Way Contract)	$187,440 (4)
-Salary Remaining :	$106,216
-Salary Average :	$187,440
-Salary Average Remaining :	$106,216
Doug Wilson (1 Way Contract)	$185,680 (2)
-Salary Remaining :	$105,219
-Salary Average :	$185,680
-Salary Average Remaining :	$105,219
Bill Hajt (1 Way Contract)	$183,840 (6)
-Salary Remaining :	$104,176
-Salary Average :	$183,840
-Salary Average Remaining :	$104,176
Steve Payne	$175,000 (3)
-Salary Remaining :	$99,167
-Salary Average :	$175,000
-Salary Average Remaining :	$99,167
Jerry Rollins	$127,000 (3)
-Salary Remaining :	$71,967
-Salary Average :	$127,000
-Salary Average Remaining :	$71,967
Alexander Tyzhnykh	$125,000 (3)
-Salary Remaining :	$70,833
-Salary Average :	$125,000
-Salary Average Remaining :	$70,833
George Lyle (1 Way Contract)	$110,000 (1)
-1 Way Contract Salary Cap :	$110,000
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Chris Kotsopolous (1 Way Contract)	$110,000 (1)
-1 Way Contract Salary Cap :	$110,000
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
John Hughes (1 Way Contract)	$97,000 (1)
-1 Way Contract Salary Cap :	$97,000
-Salary Remaining :	$54,967
-Salary Average :	$97,000
-Salary Average Remaining :	$54,967
Jacques Cloutier	$80,000 (2)
-Salary Remaining :	$45,333
-Salary Average :	$80,000
-Salary Average Remaining :	$45,333
Mark Howe (1 Way Contract)	$75,000 (1)
-Salary Remaining :	$42,500
-Salary Average :	$75,000
-Salary Average Remaining :	$42,500
Ismo Villa (1 Way Contract)	$72,000 (2)
-1 Way Contract Salary Cap :	$72,000
-Salary Remaining :	$40,800
-Salary Average :	$72,000
-Salary Average Remaining :	$40,800
Keith Magnuson (1 Way Contract)	$70,000 (1)
-Salary Remaining :	$39,667
-Salary Average :	$70,000
-Salary Average Remaining :	$39,667
Zinetula Bilyaletdinov (1 Way Contract)	$57,000 (1)
-1 Way Contract Salary Cap :	$57,000
-Salary Remaining :	$32,300
-Salary Average :	$57,000
-Salary Average Remaining :	$32,300
Randy Gregg (1 Way Contract)	$50,000 (1)
-Salary Remaining :	$28,333
-Salary Average :	$50,000
-Salary Average Remaining :	$28,333
Lars Lindgren (1 Way Contract)	$45,000 (1)
-Salary Remaining :	$25,500
-Salary Average :	$45,000
-Salary Average Remaining :	$25,500
Mario Tremblay (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Alexander Kabanov (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Bengt-Ake Gustafsson (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Wayne Gretzky (1 Way Contract)	$30,000 (2)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Mark Messier (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Ray Bourque (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Paul Gardner (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Total Pro Players	29
Salary Commitment
Year 42 : $3,855,480
Year 43 : $1,973,613
Year 44 : $1,372,200
Year 45 : $945,200
Salary Average Commitment
Year 42 : $3,775,480
Year 43 : $1,973,613
Year 44 : $1,372,200
Year 45 : $945,200
Salary Cap with 1 Way Contract
Year 42 : $3,855,480
Year 43 : $1,973,613
Year 44 : $1,372,200
Year 45 : $945,200

Farm Players Salaries
Milan Chalupa	$30,500 (3)
Salary Remaining :	$17,283
Salary Average :	$30,500
Salary Average Remaining :	$17,283
Bernhard Englbrecht	$27,500 (3)
Salary Remaining :	$15,583
Salary Average :	$27,500
Salary Average Remaining :	$15,583
Dale Hoganson	$27,500 (1)
Salary Remaining :	$15,583
Salary Average :	$27,500
Salary Average Remaining :	$15,583
Larry Lozinski	$27,500 (3)
Salary Remaining :	$15,583
Salary Average :	$27,500
Salary Average Remaining :	$15,583
Hannu Kapanen	$22,000 (2)
Salary Remaining :	$12,467
Salary Average :	$22,000
Salary Average Remaining :	$12,467
Gene Carr	$16,250 (1)
Salary Remaining :	$9,208
Salary Average :	$16,250
Salary Average Remaining :	$9,208
Anders Kallur	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Bob Barnes	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Lynn Powis	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Leif Svensson	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Peter McNamee	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Mike Amodeo	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Lindsay Thomson	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Vladimir Martinec	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Murray Wilson	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Peter Sullivan	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Bill Barber	$16,000 (1)
Salary Remaining :	$9,067
Salary Average :	$16,000
Salary Average Remaining :	$9,067
Peter Driscoll	$14,750 (1)
Salary Remaining :	$8,358
Salary Average :	$14,750
Salary Average Remaining :	$8,358
Dennis Polonich	$14,500 (1)
Salary Remaining :	$8,217
Salary Average :	$14,500
Salary Average Remaining :	$8,217
Brian O'Connor	$12,500 (1)
Salary Remaining :	$7,083
Salary Average :	$12,500
Salary Average Remaining :	$7,083
Stephen Colp	$10,000 (1)
Salary Remaining :	$5,667
Salary Average :	$10,000
Salary Average Remaining :	$5,667
Gavin Kirk	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Per Arne Alexandersson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Mike Moffat	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	24
Salary Commitment
Year 42 : $401,500
Year 43 : $107,500
Year 44 : $85,500
Year 45 : $0
Salary Average Commitment
Year 42 : $401,500
Year 43 : $107,500
Year 44 : $85,500
Year 45 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $75 - 3,864 - 64.39%
Level 2:	5000 - $50 - 3,232 - 64.64%
Level 3:	2000 - $30 - 1,259 - 62.95%
Level 4:	4000 - $20 - 2,386 - 59.65%
Luxury :	1000 - $750 - 542 - 54.16%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	3000 - $30 - 1,562 - 52.08%
Farm Level 2:	2000 - $10 - 1,101 - 55.06%
Farm Total Capacity :	5000
Team Popularity :	100.00%
Income
Home Games Left	20
Average Attendance - %	11,283 - 62.68%
Average Income per Game	$801,617
Year to Date Revenue	$14,429,111
Farm
Home Games Left	20
Average Attendance - %	2,664 - 53.27%
Average Income per Game	$49,200
Year to Date Revenue	$885,607
Expense
Pro Players Total Salaries	$3,170,307
Farm Players Total Salaries	$343,500
Coaches Total Salaries	$300,000
Luxury Taxe Total	$2,644,590
Pro Year To Date Expenses	$1,468,168
Farm Year To Date Expenses	$188,131
Pro Salary Cap To Date	$1,381,510
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,032,346
Farm Estimated Season Revenue	$984,008
Pro Remaining Season Days	102
Pro Expenses Per Days	$18,724
Pro Estimated Expenses	$1,909,848
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,464
Farm Estimated Expenses	$251,328
Estimated Season Expenses	$2,161,176
Season Salary Cap	$3,170,307
Estimate Under Maximum Salary Cap of $7,500,000	$4,329,693
Estimate Over Minimum Salary Cap of $0	$3,170,307
Current Bank Account	$117,638,861
Projected Bank Account	$132,494,039

Pro Players Salaries
Serge Savard (1 Way Contract)	$450,000 (2)
-Salary Remaining :	$255,000
-Salary Average :	$450,000
-Salary Average Remaining :	$255,000
Ed Kea (1 Way Contract)	$300,000 (3)
-Salary Remaining :	$170,000
-Salary Average :	$300,000
-Salary Average Remaining :	$170,000
Glenn Resch	$270,000 (1)
-Salary Remaining :	$153,000
-Salary Average :	$270,000
-Salary Average Remaining :	$153,000
Dave Langevin (1 Way Contract)	$230,067 (1)
-Salary Remaining :	$130,371
-Salary Average :	$230,067
-Salary Average Remaining :	$130,371
Wayne Dillon (1 Way Contract)	$188,240 (2)
-Salary Remaining :	$106,669
-Salary Average :	$188,240
-Salary Average Remaining :	$106,669
Gennadi Tsygankov (1 Way Contract)	$170,000 (1)
-Salary Remaining :	$96,333
-Salary Average :	$170,000
-Salary Average Remaining :	$96,333
Tim Sheehy	$139,000 (2)
-Salary Remaining :	$78,767
-Salary Average :	$139,000
-Salary Average Remaining :	$78,767
Michel Parizeau (1 Way Contract)	$139,000 (2)
-Salary Remaining :	$78,767
-Salary Average :	$139,000
-Salary Average Remaining :	$78,767
John Garrett	$133,000 (2)
-Salary Remaining :	$75,367
-Salary Average :	$133,000
-Salary Average Remaining :	$75,367
Rejean Houle (1 Way Contract)	$123,000 (2)
-Salary Remaining :	$69,700
-Salary Average :	$123,000
-Salary Average Remaining :	$69,700
Vladimir Stransky	$121,000 (2)
-Salary Remaining :	$68,567
-Salary Average :	$121,000
-Salary Average Remaining :	$68,567
Tom Rowe (1 Way Contract)	$112,000 (2)
-Salary Remaining :	$63,467
-Salary Average :	$112,000
-Salary Average Remaining :	$63,467
David Inkpen (1 Way Contract)	$111,000 (3)
-Salary Remaining :	$62,900
-Salary Average :	$111,000
-Salary Average Remaining :	$62,900
Willi Plett (1 Way Contract)	$110,000 (2)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Willy Lindstrom	$104,000 (1)
-Salary Remaining :	$58,933
-Salary Average :	$104,000
-Salary Average Remaining :	$58,933
Don Lever	$100,000 (1)
-Salary Remaining :	$56,667
-Salary Average :	$100,000
-Salary Average Remaining :	$56,667
John Van Boxmeer (1 Way Contract)	$90,000 (1)
-Salary Remaining :	$51,000
-Salary Average :	$90,000
-Salary Average Remaining :	$51,000
Ric Seiling (1 Way Contract)	$90,000 (3)
-Salary Remaining :	$51,000
-Salary Average :	$90,000
-Salary Average Remaining :	$51,000
Lars Molin (1 Way Contract)	$80,000 (2)
-Salary Remaining :	$45,333
-Salary Average :	$80,000
-Salary Average Remaining :	$45,333
Larry Robinson (1 Way Contract)	$80,000 (2)
-Salary Remaining :	$45,333
-Salary Average :	$80,000
-Salary Average Remaining :	$45,333
Warren Young (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Total Pro Players	21
Salary Commitment
Year 42 : $3,170,307
Year 43 : $2,176,240
Year 44 : $501,000
Year 45 : $0
Salary Average Commitment
Year 42 : $3,150,307
Year 43 : $2,176,240
Year 44 : $501,000
Year 45 : $0
Salary Cap with 1 Way Contract
Year 42 : $3,170,307
Year 43 : $2,176,240
Year 44 : $501,000
Year 45 : $0

Farm Players Salaries
Murray Bannerman	$43,750 (1)
Salary Remaining :	$24,792
Salary Average :	$43,750
Salary Average Remaining :	$24,792
Jari Kaarela	$25,250 (3)
Salary Remaining :	$14,308
Salary Average :	$25,250
Salary Average Remaining :	$14,308
Tim Bernhardt	$21,500 (2)
Salary Remaining :	$12,183
Salary Average :	$21,500
Salary Average Remaining :	$12,183
Gilles Hamel	$18,750 (2)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Laurie Boschman	$18,750 (5)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Vitezslav Duris	$15,000 (1)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Thomas Ahlen	$12,750 (2)
Salary Remaining :	$7,225
Salary Average :	$12,750
Salary Average Remaining :	$7,225
Pekka Arbelius	$12,000 (3)
Salary Remaining :	$6,800
Salary Average :	$12,000
Salary Average Remaining :	$6,800
Lindy Ruff	$11,500 (2)
Salary Remaining :	$6,517
Salary Average :	$11,500
Salary Average Remaining :	$6,517
Steve Bozek	$11,250 (2)
Salary Remaining :	$6,375
Salary Average :	$11,250
Salary Average Remaining :	$6,375
Dan Daoust	$10,250 (2)
Salary Remaining :	$5,808
Salary Average :	$10,250
Salary Average Remaining :	$5,808
Billy Carroll	$10,000 (3)
Salary Remaining :	$5,667
Salary Average :	$10,000
Salary Average Remaining :	$5,667
Tommy Samuelsson	$9,750 (3)
Salary Remaining :	$5,525
Salary Average :	$9,750
Salary Average Remaining :	$5,525
Kevin LaVallee	$8,000 (3)
Salary Remaining :	$4,533
Salary Average :	$8,000
Salary Average Remaining :	$4,533
Rich Sutter	$8,000 (3)
Salary Remaining :	$4,533
Salary Average :	$8,000
Salary Average Remaining :	$4,533
Paul Boutilier	$8,000 (3)
Salary Remaining :	$4,533
Salary Average :	$8,000
Salary Average Remaining :	$4,533
Ludek Cajka	$8,000 (3)
Salary Remaining :	$4,533
Salary Average :	$8,000
Salary Average Remaining :	$4,533
Chris Kontos	$8,000 (3)
Salary Remaining :	$4,533
Salary Average :	$8,000
Salary Average Remaining :	$4,533
Rod Buskas	$8,000 (3)
Salary Remaining :	$4,533
Salary Average :	$8,000
Salary Average Remaining :	$4,533
Steve Rooney	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jan Eriksson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Kevin Dineen	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Phil Bourque	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dale Hawerchuk	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Gord Dineen	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Anders Eldebrink	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Sergei Yashin	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Chris Dahlquist	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Patrik Sundstrom	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	29
Salary Commitment
Year 42 : $343,500
Year 43 : $239,750
Year 44 : $153,750
Year 45 : $33,750
Salary Average Commitment
Year 42 : $338,500
Year 43 : $239,750
Year 44 : $153,750
Year 45 : $33,750

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Maple Leaf Gardens
Level 1:	6000 - $75 - 3,892 - 64.87%
Level 2:	5000 - $50 - 3,205 - 64.11%
Level 3:	2000 - $30 - 1,269 - 63.45%
Level 4:	4000 - $20 - 2,327 - 58.16%
Luxury :	1000 - $750 - 541 - 54.12%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	3000 - $30 - 1,596 - 53.19%
Farm Level 2:	2000 - $10 - 1,088 - 54.42%
Farm Total Capacity :	5000
Team Popularity :	100.00%
Income
Home Games Left	20
Average Attendance - %	11,234 - 62.41%
Average Income per Game	$801,247
Year to Date Revenue	$14,422,450
Farm
Home Games Left	20
Average Attendance - %	2,684 - 53.68%
Average Income per Game	$49,940
Year to Date Revenue	$898,911
Expense
Pro Players Total Salaries	$3,134,186
Farm Players Total Salaries	$375,500
Coaches Total Salaries	$300,000
Luxury Taxe Total	$2,316,654
Pro Year To Date Expenses	$1,358,859
Farm Year To Date Expenses	$210,988
Pro Salary Cap To Date	$1,272,198
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,024,944
Farm Estimated Season Revenue	$998,790
Pro Remaining Season Days	102
Pro Expenses Per Days	$18,523
Pro Estimated Expenses	$1,889,346
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,642
Farm Estimated Expenses	$269,484
Estimated Season Expenses	$2,158,830
Season Salary Cap	$3,134,186
Estimate Under Maximum Salary Cap of $7,500,000	$4,365,814
Estimate Over Minimum Salary Cap of $0	$3,134,186
Current Bank Account	$174,407,323
Projected Bank Account	$189,272,227

Pro Players Salaries
Guy Lapointe (1 Way Contract)	$500,000 (3)
-Salary Remaining :	$283,333
-Salary Average :	$500,000
-Salary Average Remaining :	$283,333
Brad Park (1 Way Contract)	$300,000 (1)
-Salary Remaining :	$170,000
-Salary Average :	$300,000
-Salary Average Remaining :	$170,000
Mark Napier (1 Way Contract)	$247,733 (4)
-Salary Remaining :	$140,382
-Salary Average :	$247,733
-Salary Average Remaining :	$140,382
Danny Gare (1 Way Contract)	$246,933 (1)
-Salary Remaining :	$139,929
-Salary Average :	$246,933
-Salary Average Remaining :	$139,929
Borje Salming (1 Way Contract)	$200,000 (1)
-Salary Remaining :	$113,333
-Salary Average :	$200,000
-Salary Average Remaining :	$113,333
Wilf Paiement (1 Way Contract)	$194,560 (2)
-Salary Remaining :	$110,251
-Salary Average :	$194,560
-Salary Average Remaining :	$110,251
John Tonelli (1 Way Contract)	$192,080 (3)
-Salary Remaining :	$108,845
-Salary Average :	$192,080
-Salary Average Remaining :	$108,845
Matti Hagman (1 Way Contract)	$190,320 (1)
-Salary Remaining :	$107,848
-Salary Average :	$190,320
-Salary Average Remaining :	$107,848
Stefan Persson (1 Way Contract)	$180,560 (2)
-Salary Remaining :	$102,317
-Salary Average :	$180,560
-Salary Average Remaining :	$102,317
Pelle Lindbergh	$155,000 (4)
-Salary Remaining :	$87,833
-Salary Average :	$155,000
-Salary Average Remaining :	$87,833
Ron Chipperfield (1 Way Contract)	$112,000 (2)
-Salary Remaining :	$63,467
-Salary Average :	$112,000
-Salary Average Remaining :	$63,467
Craig Norwich (1 Way Contract)	$95,000 (2)
-Salary Remaining :	$53,833
-Salary Average :	$95,000
-Salary Average Remaining :	$53,833
Dirk Graham	$90,000 (3)
-Salary Remaining :	$51,000
-Salary Average :	$90,000
-Salary Average Remaining :	$51,000
Lucien DeBlois	$85,000 (4)
-Salary Remaining :	$48,167
-Salary Average :	$85,000
-Salary Average Remaining :	$48,167
Peter Ihnacak	$85,000 (4)
-Salary Remaining :	$48,167
-Salary Average :	$85,000
-Salary Average Remaining :	$48,167
Dave Tippett	$75,000 (2)
-Salary Remaining :	$42,500
-Salary Average :	$75,000
-Salary Average Remaining :	$42,500
Bob Murray	$55,000 (1)
-Salary Remaining :	$31,167
-Salary Average :	$55,000
-Salary Average Remaining :	$31,167
Tony McKegney (1 Way Contract)	$40,000 (1)
-Salary Remaining :	$22,667
-Salary Average :	$40,000
-Salary Average Remaining :	$22,667
Kent Nilsson (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Miroslav Frycer (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Kelly Hrudey	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Total Pro Players	21
Salary Commitment
Year 42 : $3,134,186
Year 43 : $2,011,933
Year 44 : $1,354,813
Year 45 : $572,733
Salary Average Commitment
Year 42 : $3,094,186
Year 43 : $2,011,933
Year 44 : $1,354,813
Year 45 : $572,733
Salary Cap with 1 Way Contract
Year 42 : $3,134,186
Year 43 : $2,011,933
Year 44 : $1,354,813
Year 45 : $572,733

Farm Players Salaries
Karel Lang	$31,250 (3)
Salary Remaining :	$17,708
Salary Average :	$31,250
Salary Average Remaining :	$17,708
Vincent Tremblay	$31,250 (5)
Salary Remaining :	$17,708
Salary Average :	$31,250
Salary Average Remaining :	$17,708
Hannu Kamppuri	$31,250 (4)
Salary Remaining :	$17,708
Salary Average :	$31,250
Salary Average Remaining :	$17,708
Udo Kiessling	$25,000 (2)
Salary Remaining :	$14,167
Salary Average :	$25,000
Salary Average Remaining :	$14,167
Chris Nilan	$15,000 (1)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Gary Lupul	$15,000 (5)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Joel Quenneville	$13,000 (2)
Salary Remaining :	$7,367
Salary Average :	$13,000
Salary Average Remaining :	$7,367
Dave Feamster	$12,500 (2)
Salary Remaining :	$7,083
Salary Average :	$12,500
Salary Average Remaining :	$7,083
Tim Watters	$12,500 (2)
Salary Remaining :	$7,083
Salary Average :	$12,500
Salary Average Remaining :	$7,083
Mike Allison	$11,250 (4)
Salary Remaining :	$6,375
Salary Average :	$11,250
Salary Average Remaining :	$6,375
Jan Claesson	$10,500 (1)
Salary Remaining :	$5,950
Salary Average :	$10,500
Salary Average Remaining :	$5,950
Gaston Therrien	$9,000 (2)
Salary Remaining :	$5,100
Salary Average :	$9,000
Salary Average Remaining :	$5,100
Miroslav Ihnacak	$8,000 (3)
Salary Remaining :	$4,533
Salary Average :	$8,000
Salary Average Remaining :	$4,533
Ulrich Hiemer	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Mark Hardy	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$5,000
Salary Average Remaining :	$2,833
Jimmy Mann	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Miloslav Horava	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Geoff Courtnall	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Peter Sundstrom	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Scott Arniel	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Steve Ludzik	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Andrei Lomakin	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Carey Wilson	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jan Erixon	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Gord Donnelly	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jiri Dudacek	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
John Chabot	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Michael Betz	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Mikhail Vasilyev	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Petri Skriko	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Randy Velischek	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Ric Nattress	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Torrie Robertson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	33
Salary Commitment
Year 42 : $375,500
Year 43 : $230,000
Year 44 : $143,000
Year 45 : $96,250
Salary Average Commitment
Year 42 : $368,000
Year 43 : $227,500
Year 44 : $143,000
Year 45 : $96,250

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Northlands Coliseum
Level 1:	6000 - $30 - 6,000 - 100.00%
Level 2:	5000 - $20 - 5,000 - 100.00%
Level 3:	2000 - $10 - 2,000 - 100.00%
Level 4:	4000 - $5 - 4,000 - 100.00%
Luxury :	1000 - $60 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	3000 - $5 - 3,000 - 100.00%
Farm Level 2:	2000 - $2 - 2,000 - 100.00%
Farm Total Capacity :	5000
Team Popularity :	100.00%
Income
Home Games Left	21
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$323,000
Year to Date Revenue	$5,491,000
Farm
Home Games Left	21
Average Attendance - %	5,000 - 100.00%
Average Income per Game	$16,150
Year to Date Revenue	$274,550
Expense
Pro Players Total Salaries	$2,221,454
Farm Players Total Salaries	$412,967
Coaches Total Salaries	$300,000
Luxury Taxe Total	$1,322,154
Pro Year To Date Expenses	$1,027,404
Farm Year To Date Expenses	$219,138
Pro Salary Cap To Date	$940,698
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,783,000
Farm Estimated Season Revenue	$339,150
Pro Remaining Season Days	102
Pro Expenses Per Days	$13,453
Pro Estimated Expenses	$1,372,206
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,850
Farm Estimated Expenses	$290,700
Estimated Season Expenses	$1,662,906
Season Salary Cap	$2,221,454
Estimate Under Maximum Salary Cap of $7,500,000	$5,278,546
Estimate Over Minimum Salary Cap of $0	$2,221,454
Current Bank Account	$103,868,034
Projected Bank Account	$109,327,278

Pro Players Salaries
Joe Mullen (1 Way Contract)	$251,867 (3)
-Salary Remaining :	$142,725
-Salary Average :	$251,867
-Salary Average Remaining :	$142,725
Doug Risebrough (1 Way Contract)	$245,467 (1)
-Salary Remaining :	$139,098
-Salary Average :	$245,467
-Salary Average Remaining :	$139,098
Real Cloutier (1 Way Contract)	$242,800 (2)
-Salary Remaining :	$137,587
-Salary Average :	$242,800
-Salary Average Remaining :	$137,587
Al Hamilton (1 Way Contract)	$182,320 (1)
-Salary Remaining :	$103,315
-Salary Average :	$182,320
-Salary Average Remaining :	$103,315
Greg Millen	$155,000 (1)
-Salary Remaining :	$87,833
-Salary Average :	$155,000
-Salary Average Remaining :	$87,833
John Arbour (1 Way Contract)	$142,000 (1)
-Salary Remaining :	$80,467
-Salary Average :	$142,000
-Salary Average Remaining :	$80,467
Dan Bouchard	$141,000 (1)
-Salary Remaining :	$79,900
-Salary Average :	$141,000
-Salary Average Remaining :	$79,900
Jack Brownschidle (1 Way Contract)	$101,000 (2)
-Salary Remaining :	$57,233
-Salary Average :	$101,000
-Salary Average Remaining :	$57,233
Tony Currie (1 Way Contract)	$100,000 (2)
-Salary Remaining :	$56,667
-Salary Average :	$100,000
-Salary Average Remaining :	$56,667
Mark Suzor (1 Way Contract)	$99,000 (2)
-Salary Remaining :	$56,100
-Salary Average :	$99,000
-Salary Average Remaining :	$56,100
Greg Carroll (1 Way Contract)	$73,000 (1)
-Salary Remaining :	$41,367
-Salary Average :	$73,000
-Salary Average Remaining :	$41,367
J.F. Sauve (1 Way Contract)	$51,000 (3)
-1 Way Contract Salary Cap :	$51,000
-Salary Remaining :	$28,900
-Salary Average :	$51,000
-Salary Average Remaining :	$28,900
Al Secord	$50,000 (1)
-Salary Remaining :	$28,333
-Salary Average :	$50,000
-Salary Average Remaining :	$28,333
Harald Luckner (1 Way Contract)	$47,000 (1)
-Salary Remaining :	$26,633
-Salary Average :	$47,000
-Salary Average Remaining :	$26,633
Charlie Huddy (1 Way Contract)	$40,000 (1)
-Salary Remaining :	$22,667
-Salary Average :	$40,000
-Salary Average Remaining :	$22,667
Campbell Alleson (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Glenn Goldup	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
John Vanbiesbrouck	$30,000 (4)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Dave Gorman	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Ted Bulley (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Dave Smith (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Jouni Rinne	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Peter Scamurra (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Paul MacLean (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Norbert Kral	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Total Pro Players	25
Salary Commitment
Year 42 : $2,221,454
Year 43 : $875,667
Year 44 : $332,867
Year 45 : $30,000
Salary Average Commitment
Year 42 : $2,201,454
Year 43 : $875,667
Year 44 : $332,867
Year 45 : $30,000
Salary Cap with 1 Way Contract
Year 42 : $2,221,454
Year 43 : $875,667
Year 44 : $332,867
Year 45 : $30,000

Farm Players Salaries
John Paul Kelly	$42,967 (5)
Salary Remaining :	$24,348
Salary Average :	$42,967
Salary Average Remaining :	$24,348
Reg Thomas	$24,500 (1)
Salary Remaining :	$13,883
Salary Average :	$24,500
Salary Average Remaining :	$13,883
Dale Hunter	$22,500 (1)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Pat Price	$22,500 (2)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Doug Smail	$22,500 (4)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Mike Foligno	$22,500 (4)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Neal Broten	$22,500 (1)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Blake Dunlop	$18,750 (2)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Juha Huikari	$18,750 (2)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Dave Silk	$16,250 (2)
Salary Remaining :	$9,208
Salary Average :	$16,250
Salary Average Remaining :	$9,208
Pierre Plante	$16,250 (1)
Salary Remaining :	$9,208
Salary Average :	$16,250
Salary Average Remaining :	$9,208
Matti Rautiainen	$15,250 (1)
Salary Remaining :	$8,642
Salary Average :	$15,250
Salary Average Remaining :	$8,642
Dave Hunter	$13,000 (3)
Salary Remaining :	$7,367
Salary Average :	$13,000
Salary Average Remaining :	$7,367
Ed Staniowski	$12,750 (1)
Salary Remaining :	$7,225
Salary Average :	$12,750
Salary Average Remaining :	$7,225
Craig Muni	$12,500 (3)
Salary Remaining :	$7,083
Salary Average :	$12,500
Salary Average Remaining :	$7,083
Mike Kitchen	$12,000 (1)
Salary Remaining :	$6,800
Salary Average :	$12,000
Salary Average Remaining :	$6,800
Al MacInnis	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Doug Shedden	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Greg Gilbert	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Peter Andersson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Randy Hillier	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Don Jackson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dwight Schofield	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Gary Suter	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Glenn Healy	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Tony Granato	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Mike Bloom	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Adam Oates	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jukka Tammi	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	29
Salary Commitment
Year 42 : $412,967
Year 43 : $227,217
Year 44 : $150,967
Year 45 : $110,467
Salary Average Commitment
Year 42 : $412,967
Year 43 : $227,217
Year 44 : $150,967
Year 45 : $110,467

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - $30 - 6,000 - 100.00%
Level 2:	5000 - $20 - 5,000 - 100.00%
Level 3:	2000 - $10 - 2,000 - 100.00%
Level 4:	4000 - $5 - 4,000 - 100.00%
Luxury :	1000 - $60 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	3000 - $5 - 3,000 - 100.00%
Farm Level 2:	2000 - $2 - 2,000 - 100.00%
Farm Total Capacity :	5000
Team Popularity :	100.00%
Income
Home Games Left	20
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$323,000
Year to Date Revenue	$5,814,000
Farm
Home Games Left	20
Average Attendance - %	5,000 - 100.00%
Average Income per Game	$16,150
Year to Date Revenue	$290,700
Expense
Pro Players Total Salaries	$4,296,239
Farm Players Total Salaries	$286,750
Coaches Total Salaries	$300,000
Luxury Taxe Total	$3,473,415
Pro Year To Date Expenses	$1,744,446
Farm Year To Date Expenses	$188,238
Pro Salary Cap To Date	$1,657,785
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,460,000
Farm Estimated Season Revenue	$323,000
Pro Remaining Season Days	102
Pro Expenses Per Days	$24,979
Pro Estimated Expenses	$2,547,858
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,149
Farm Estimated Expenses	$219,198
Estimated Season Expenses	$2,767,056
Season Salary Cap	$4,296,239
Estimate Under Maximum Salary Cap of $7,500,000	$3,203,761
Estimate Over Minimum Salary Cap of $0	$4,296,239
Current Bank Account	$98,317,828
Projected Bank Account	$102,333,772

Pro Players Salaries
Jerry Korab (1 Way Contract)	$400,000 (1)
-Salary Remaining :	$226,667
-Salary Average :	$400,000
-Salary Average Remaining :	$226,667
Eric Vail (1 Way Contract)	$325,000 (2)
-Salary Remaining :	$184,167
-Salary Average :	$325,000
-Salary Average Remaining :	$184,167
Peter McNab (1 Way Contract)	$300,000 (3)
-Salary Remaining :	$170,000
-Salary Average :	$300,000
-Salary Average Remaining :	$170,000
Gilles Meloche	$255,000 (5)
-Salary Remaining :	$144,500
-Salary Average :	$255,000
-Salary Average Remaining :	$144,500
Mike Rogers (1 Way Contract)	$254,000 (1)
-Salary Remaining :	$143,933
-Salary Average :	$254,000
-Salary Average Remaining :	$143,933
Jorgen Pettersson (1 Way Contract)	$250,000 (2)
-Salary Remaining :	$141,667
-Salary Average :	$250,000
-Salary Average Remaining :	$141,667
Blaine Stoughton (1 Way Contract)	$248,133 (1)
-Salary Remaining :	$140,609
-Salary Average :	$248,133
-Salary Average Remaining :	$140,609
Al MacAdam (1 Way Contract)	$244,133 (1)
-Salary Remaining :	$138,342
-Salary Average :	$244,133
-Salary Average Remaining :	$138,342
Dennis Ververgaert (1 Way Contract)	$238,933 (1)
-Salary Remaining :	$135,395
-Salary Average :	$238,933
-Salary Average Remaining :	$135,395
Dave Taylor (1 Way Contract)	$194,240 (1)
-Salary Remaining :	$110,069
-Salary Average :	$194,240
-Salary Average Remaining :	$110,069
Mark Johnson (1 Way Contract)	$189,360 (4)
-Salary Remaining :	$107,304
-Salary Average :	$189,360
-Salary Average Remaining :	$107,304
Kjell Samuelsson (1 Way Contract)	$179,440 (2)
-Salary Remaining :	$101,683
-Salary Average :	$179,440
-Salary Average Remaining :	$101,683
Mike Liut	$155,000 (3)
-Salary Remaining :	$87,833
-Salary Average :	$155,000
-Salary Average Remaining :	$87,833
Bob Bourne	$141,000 (3)
-Salary Remaining :	$79,900
-Salary Average :	$141,000
-Salary Average Remaining :	$79,900
Dave Maloney (1 Way Contract)	$110,000 (2)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
John Ogrodnick (1 Way Contract)	$110,000 (5)
-1 Way Contract Salary Cap :	$110,000
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Rob Ramage (1 Way Contract)	$110,000 (5)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Paul Reinhart (1 Way Contract)	$110,000 (4)
-1 Way Contract Salary Cap :	$110,000
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Frank Rochon (1 Way Contract)	$105,000 (1)
-1 Way Contract Salary Cap :	$105,000
-Salary Remaining :	$59,500
-Salary Average :	$105,000
-Salary Average Remaining :	$59,500
Steve Vickers (1 Way Contract)	$82,000 (1)
-Salary Remaining :	$46,467
-Salary Average :	$82,000
-Salary Average Remaining :	$46,467
Denis Potvin (1 Way Contract)	$80,000 (1)
-Salary Remaining :	$45,333
-Salary Average :	$80,000
-Salary Average Remaining :	$45,333
Tim Young (1 Way Contract)	$75,000 (1)
-Salary Remaining :	$42,500
-Salary Average :	$75,000
-Salary Average Remaining :	$42,500
Greg Smith (1 Way Contract)	$50,000 (2)
-Salary Remaining :	$28,333
-Salary Average :	$50,000
-Salary Average Remaining :	$28,333
Michel Goulet (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Bernie Nicholls (1 Way Contract)	$30,000 (2)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Morris Lukowich (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Total Pro Players	26
Salary Commitment
Year 42 : $4,296,239
Year 43 : $2,314,800
Year 44 : $1,370,360
Year 45 : $774,360
Salary Average Commitment
Year 42 : $4,256,239
Year 43 : $2,314,800
Year 44 : $1,370,360
Year 45 : $774,360
Salary Cap with 1 Way Contract
Year 42 : $4,296,239
Year 43 : $2,314,800
Year 44 : $1,370,360
Year 45 : $774,360

Farm Players Salaries
Denis Herron	$31,500 (3)
Salary Remaining :	$17,850
Salary Average :	$31,500
Salary Average Remaining :	$17,850
Mike O'Connell	$30,000 (3)
Salary Remaining :	$17,000
Salary Average :	$30,000
Salary Average Remaining :	$17,000
Doug Keans	$27,750 (2)
Salary Remaining :	$15,725
Salary Average :	$27,750
Salary Average Remaining :	$15,725
Marcel Dionne	$27,500 (3)
Salary Remaining :	$15,583
Salary Average :	$27,500
Salary Average Remaining :	$15,583
Moe Mantha	$11,250 (1)
Salary Remaining :	$6,375
Salary Average :	$11,250
Salary Average Remaining :	$6,375
Randy Moller	$8,750 (3)
Salary Remaining :	$4,958
Salary Average :	$8,750
Salary Average Remaining :	$4,958
Grant Ledyard	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Doug Crossman	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Greg Tebbutt	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Curt Fraser	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Steve Tambellini	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Mike Bullard	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Tom Kurvers	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Lee Norwood	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Peter Sidorkiewicz	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dan Frawley	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Roberto Romano	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Ron Francis	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Jim Johnson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Kevin McClelland	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Marc Habscheid	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Gord Kluzak	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Rick Tocchet	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Ulf Samuelsson	$7,500 (5)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Clint Malarchuk	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Rick Zombo	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	26
Salary Commitment
Year 42 : $286,750
Year 43 : $200,500
Year 44 : $157,750
Year 45 : $37,500
Salary Average Commitment
Year 42 : $271,750
Year 43 : $200,500
Year 44 : $157,750
Year 45 : $37,500

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $75 - 3,897 - 64.95%
Level 2:	5000 - $50 - 3,134 - 62.68%
Level 3:	2000 - $30 - 1,245 - 62.23%
Level 4:	4000 - $20 - 2,333 - 58.33%
Luxury :	1000 - $750 - 527 - 52.74%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	3000 - $30 - 1,567 - 52.22%
Farm Level 2:	2000 - $10 - 1,087 - 54.33%
Farm Total Capacity :	5000
Team Popularity :	100.00%
Income
Home Games Left	20
Average Attendance - %	11,136 - 61.87%
Average Income per Game	$789,244
Year to Date Revenue	$14,206,385
Farm
Home Games Left	20
Average Attendance - %	2,653 - 53.06%
Average Income per Game	$49,186
Year to Date Revenue	$885,342
Expense
Pro Players Total Salaries	$4,581,627
Farm Players Total Salaries	$351,750
Coaches Total Salaries	$300,000
Luxury Taxe Total	$5,508,729
Pro Year To Date Expenses	$2,422,893
Farm Year To Date Expenses	$172,935
Pro Salary Cap To Date	$2,336,223
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,784,872
Farm Estimated Season Revenue	$983,713
Pro Remaining Season Days	102
Pro Expenses Per Days	$26,565
Pro Estimated Expenses	$2,709,630
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,510
Farm Estimated Expenses	$256,020
Estimated Season Expenses	$2,965,650
Season Salary Cap	$4,581,627
Estimate Under Maximum Salary Cap of $7,500,000	$2,918,373
Estimate Over Minimum Salary Cap of $0	$4,581,627
Current Bank Account	$131,018,314
Projected Bank Account	$144,821,249

Pro Players Salaries
Wayne Cheesman (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$500,000
-Salary Average Remaining :	$283,333
Rogatien Vachon	$450,000 (1)
-Salary Remaining :	$255,000
-Salary Average :	$450,000
-Salary Average Remaining :	$255,000
Ken Dryden	$450,000 (3)
-Salary Remaining :	$255,000
-Salary Average :	$450,000
-Salary Average Remaining :	$255,000
Freeman Asmundson (1 Way Contract)	$350,000 (1)
-Salary Remaining :	$198,333
-Salary Average :	$350,000
-Salary Average Remaining :	$198,333
Christian Bordeleau (1 Way Contract)	$263,867 (3)
-Salary Remaining :	$149,525
-Salary Average :	$263,867
-Salary Average Remaining :	$149,525
Terry Ruskowski (1 Way Contract)	$247,200 (1)
-Salary Remaining :	$140,080
-Salary Average :	$247,200
-Salary Average Remaining :	$140,080
Guy Lafleur (1 Way Contract)	$191,000 (1)
-Salary Remaining :	$108,233
-Salary Average :	$191,000
-Salary Average Remaining :	$108,233
Stan Smyl (1 Way Contract)	$187,680 (1)
-Salary Remaining :	$106,352
-Salary Average :	$187,680
-Salary Average Remaining :	$106,352
Murray Myers (1 Way Contract)	$185,760 (6)
-Salary Remaining :	$105,264
-Salary Average :	$185,760
-Salary Average Remaining :	$105,264
Ron Sedlbauer (1 Way Contract)	$182,160 (2)
-Salary Remaining :	$103,224
-Salary Average :	$182,160
-Salary Average Remaining :	$103,224
George Morrison (1 Way Contract)	$180,000 (1)
-Salary Remaining :	$102,000
-Salary Average :	$180,000
-Salary Average Remaining :	$102,000
Tom Bladon (1 Way Contract)	$178,960 (6)
-Salary Remaining :	$101,411
-Salary Average :	$178,960
-Salary Average Remaining :	$101,411
Mike Murphy (1 Way Contract)	$160,000 (1)
-Salary Remaining :	$90,667
-Salary Average :	$160,000
-Salary Average Remaining :	$90,667
Steve Durbano (1 Way Contract)	$145,000 (2)
-Salary Remaining :	$82,167
-Salary Average :	$145,000
-Salary Average Remaining :	$82,167
Del Hall (1 Way Contract)	$141,000 (1)
-Salary Remaining :	$79,900
-Salary Average :	$141,000
-Salary Average Remaining :	$79,900
Roland Eriksson (1 Way Contract)	$129,000 (1)
-Salary Remaining :	$73,100
-Salary Average :	$129,000
-Salary Average Remaining :	$73,100
Ian Turnbull (1 Way Contract)	$110,000 (2)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Cam Connor (1 Way Contract)	$110,000 (2)
-Salary Remaining :	$62,333
-Salary Average :	$110,000
-Salary Average Remaining :	$62,333
Doug Hicks (1 Way Contract)	$100,000 (2)
-Salary Remaining :	$56,667
-Salary Average :	$100,000
-Salary Average Remaining :	$56,667
Bob Sirois (1 Way Contract)	$95,000 (2)
-Salary Remaining :	$53,833
-Salary Average :	$95,000
-Salary Average Remaining :	$53,833
Pierre Larouche (1 Way Contract)	$85,000 (1)
-Salary Remaining :	$48,167
-Salary Average :	$85,000
-Salary Average Remaining :	$48,167
Vladimir Caldr (1 Way Contract)	$50,000 (1)
-Salary Remaining :	$28,333
-Salary Average :	$50,000
-Salary Average Remaining :	$28,333
Jari Kapanen (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Viktor Khatulev (1 Way Contract)	$30,000 (1)
-1 Way Contract Salary Cap :	$30,000
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Willie Huber (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Total Pro Players	25
Salary Commitment
Year 42 : $4,581,627
Year 43 : $1,820,747
Year 44 : $1,078,587
Year 45 : $364,720
Salary Average Commitment
Year 42 : $4,541,627
Year 43 : $1,820,747
Year 44 : $1,078,587
Year 45 : $364,720
Salary Cap with 1 Way Contract
Year 42 : $4,581,627
Year 43 : $1,820,747
Year 44 : $1,078,587
Year 45 : $364,720

Farm Players Salaries
Al Jensen	$37,500 (1)
Salary Remaining :	$21,250
Salary Average :	$37,500
Salary Average Remaining :	$21,250
Peter Marrin	$31,250 (1)
Salary Remaining :	$17,708
Salary Average :	$31,250
Salary Average Remaining :	$17,708
Gary Rissling	$23,750 (2)
Salary Remaining :	$13,458
Salary Average :	$23,750
Salary Average Remaining :	$13,458
Jim Craig	$21,500 (2)
Salary Remaining :	$12,183
Salary Average :	$21,500
Salary Average Remaining :	$12,183
Andre St. Laurent	$18,750 (1)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Bryan Maxwell	$18,750 (1)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Gordie Roberts	$18,750 (1)
Salary Remaining :	$10,625
Salary Average :	$18,750
Salary Average Remaining :	$10,625
Gaston Gingras	$16,250 (1)
Salary Remaining :	$9,208
Salary Average :	$16,250
Salary Average Remaining :	$9,208
Jamie Hislop	$14,500 (1)
Salary Remaining :	$8,217
Salary Average :	$14,500
Salary Average Remaining :	$8,217
Duane Sutter	$12,500 (3)
Salary Remaining :	$7,083
Salary Average :	$12,500
Salary Average Remaining :	$7,083
Jan Jasko	$10,750 (1)
Salary Remaining :	$6,092
Salary Average :	$10,750
Salary Average Remaining :	$6,092
Dieter Hegen	$7,500 (2)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Brent Peterson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Rik Wilson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Mickey Volcan	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Gilbert Delorme	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Fred Perlini	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dave Andreychuk	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Bjorn Olsson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$6,250
Salary Average Remaining :	$3,542
Craig Laughlin	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Mike Ridley	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Darryl Sutter	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Randy Ladouceur	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Claude Vilgrain	$7,500 (4)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Frank Caprice	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Troy Murray	$7,500 (3)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Rainer Blum	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Ake Lilljebjorn	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	28
Salary Commitment
Year 42 : $351,750
Year 43 : $102,750
Year 44 : $50,000
Year 45 : $22,500
Salary Average Commitment
Year 42 : $330,500
Year 43 : $102,750
Year 44 : $50,000
Year 45 : $22,500

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Olympia Stadium
Level 1:	6000 - $30 - 6,000 - 100.00%
Level 2:	5000 - $20 - 5,000 - 100.00%
Level 3:	2000 - $10 - 2,000 - 100.00%
Level 4:	4000 - $5 - 4,000 - 100.00%
Luxury :	1000 - $60 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $5 - 2,000 - 100.00%
Farm Level 2:	1000 - $2 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	20
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$323,000
Year to Date Revenue	$5,814,000
Farm
Home Games Left	20
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$10,200
Year to Date Revenue	$183,600
Expense
Pro Players Total Salaries	$3,219,854
Farm Players Total Salaries	$375,250
Coaches Total Salaries	$300,000
Luxury Taxe Total	$2,802,519
Pro Year To Date Expenses	$1,520,811
Farm Year To Date Expenses	$193,323
Pro Salary Cap To Date	$1,434,153
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,460,000
Farm Estimated Season Revenue	$204,000
Pro Remaining Season Days	102
Pro Expenses Per Days	$18,999
Pro Estimated Expenses	$1,937,898
Farm Remaining Season Days	102
Farm Expenses Per Days	$2,640
Farm Estimated Expenses	$269,280
Estimated Season Expenses	$2,207,178
Season Salary Cap	$3,219,854
Estimate Under Maximum Salary Cap of $7,500,000	$4,280,146
Estimate Over Minimum Salary Cap of $0	$3,219,854
Current Bank Account	$133,039,170
Projected Bank Account	$137,495,992

Pro Players Salaries
Mike Walton (1 Way Contract)	$261,200 (1)
-Salary Remaining :	$148,013
-Salary Average :	$261,200
-Salary Average Remaining :	$148,013
Andre Savard (1 Way Contract)	$256,800 (1)
-Salary Remaining :	$145,520
-Salary Average :	$256,800
-Salary Average Remaining :	$145,520
Miltcho Nenov (1 Way Contract)	$253,067 (4)
-Salary Remaining :	$143,405
-Salary Average :	$253,067
-Salary Average Remaining :	$143,405
Rick Kehoe (1 Way Contract)	$251,600 (3)
-Salary Remaining :	$142,573
-Salary Average :	$251,600
-Salary Average Remaining :	$142,573
Holger Meitinger (1 Way Contract)	$250,267 (5)
-Salary Remaining :	$141,818
-Salary Average :	$250,267
-Salary Average Remaining :	$141,818
Garry Lariviere (1 Way Contract)	$239,600 (2)
-Salary Remaining :	$135,773
-Salary Average :	$239,600
-Salary Average Remaining :	$135,773
Rick Lapointe (1 Way Contract)	$238,000 (2)
-Salary Remaining :	$134,867
-Salary Average :	$238,000
-Salary Average Remaining :	$134,867
Mel Bridgman (1 Way Contract)	$190,800 (3)
-Salary Remaining :	$108,120
-Salary Average :	$190,800
-Salary Average Remaining :	$108,120
Pierre Mondou (1 Way Contract)	$190,160 (3)
-Salary Remaining :	$107,757
-Salary Average :	$190,160
-Salary Average Remaining :	$107,757
Clark Gillies (1 Way Contract)	$188,880 (3)
-Salary Remaining :	$107,032
-Salary Average :	$188,880
-Salary Average Remaining :	$107,032
Rod Langway (1 Way Contract)	$182,480 (5)
-Salary Remaining :	$103,405
-Salary Average :	$182,480
-Salary Average Remaining :	$103,405
Gary Bromley	$160,000 (2)
-Salary Remaining :	$90,667
-Salary Average :	$160,000
-Salary Average Remaining :	$90,667
Jiri Kochta (1 Way Contract)	$158,000 (1)
-1 Way Contract Salary Cap :	$158,000
-Salary Remaining :	$89,533
-Salary Average :	$158,000
-Salary Average Remaining :	$89,533
Paul Holmgren (1 Way Contract)	$75,000 (2)
-Salary Remaining :	$42,500
-Salary Average :	$75,000
-Salary Average Remaining :	$42,500
Ron Duguay (1 Way Contract)	$75,000 (1)
-Salary Remaining :	$42,500
-Salary Average :	$75,000
-Salary Average Remaining :	$42,500
Bob Miller (1 Way Contract)	$69,000 (1)
-Salary Remaining :	$39,100
-Salary Average :	$69,000
-Salary Average Remaining :	$39,100
Reed Larson (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Behn Wilson (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Brian Propp (1 Way Contract)	$30,000 (1)
-1 Way Contract Salary Cap :	$30,000
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Jari Kurri (1 Way Contract)	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$10,000
-Salary Average Remaining :	$5,667
Paul Coffey	$30,000 (1)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Grant Fuhr	$30,000 (3)
-Salary Remaining :	$17,000
-Salary Average :	$30,000
-Salary Average Remaining :	$17,000
Total Pro Players	22
Salary Commitment
Year 42 : $3,219,854
Year 43 : $2,249,854
Year 44 : $1,537,254
Year 45 : $685,814
Salary Average Commitment
Year 42 : $3,139,854
Year 43 : $2,249,854
Year 44 : $1,537,254
Year 45 : $685,814
Salary Cap with 1 Way Contract
Year 42 : $3,219,854
Year 43 : $2,249,854
Year 44 : $1,537,254
Year 45 : $685,814

Farm Players Salaries
Glen Hanlon	$38,750 (4)
Salary Remaining :	$21,958
Salary Average :	$38,750
Salary Average Remaining :	$21,958
Karl Friesen	$31,250 (5)
Salary Remaining :	$17,708
Salary Average :	$31,250
Salary Average Remaining :	$17,708
Soren Johansson	$27,500 (6)
Salary Remaining :	$15,583
Salary Average :	$27,500
Salary Average Remaining :	$15,583
Scott Campbell	$22,500 (1)
Salary Remaining :	$12,750
Salary Average :	$22,500
Salary Average Remaining :	$12,750
Jaromir Sindel	$21,500 (5)
Salary Remaining :	$12,183
Salary Average :	$21,500
Salary Average Remaining :	$12,183
Mike Cosentino	$21,250 (2)
Salary Remaining :	$12,042
Salary Average :	$21,250
Salary Average Remaining :	$12,042
Dan Eastman	$15,000 (1)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Dave Semenko	$15,000 (1)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Dave Barr	$15,000 (4)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Lars-Gunnar Pettersson	$15,000 (3)
Salary Remaining :	$8,500
Salary Average :	$15,000
Salary Average Remaining :	$8,500
Rolf Edberg	$10,000 (1)
Salary Remaining :	$5,667
Salary Average :	$10,000
Salary Average Remaining :	$5,667
Igor Liba	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Moe Lemay	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Mike Ramsey	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Brad McCrimmon	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Richard Mulhern	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Robert Dickson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Don Murdoch	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Ron Talakoski	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Randy Boyd	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Gino Cavallini	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Craig Ludwig	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dave Michayluk	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Wayne Babych	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$2,500
Salary Average Remaining :	$1,417
Bob McGill	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Stewart Gavin	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Steve Konroyd	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Barry Pederson	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Chris Valentine	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Dave Babych	$7,500 (1)
Salary Remaining :	$4,250
Salary Average :	$7,500
Salary Average Remaining :	$4,250
Total Farm Players	30
Salary Commitment
Year 42 : $375,250
Year 43 : $170,250
Year 44 : $149,000
Year 45 : $134,000
Salary Average Commitment
Year 42 : $350,250
Year 43 : $170,250
Year 44 : $149,000
Year 45 : $134,000

Team	Current Fund	Season Salary Cap	Under Maximum of $7,500,000 Available Cap Space	Over Minimum of $0	Pro Players	Farm Players	Total Players
Blackhawks	$171,733,800	$3,370,254	$4,129,746	$3,370,254	23	32	55
Bruins	$104,647,623	$3,765,613	$3,734,387	$3,765,613	26	28	54
Canadiens	$131,048,316	$2,946,027	$4,553,973	$2,946,027	23	27	50
Canucks	$164,977,224	$3,598,866	$3,901,134	$3,598,866	24	29	53
Flames	$135,578,492	$4,108,413	$3,391,587	$4,108,413	25	30	55
Flyers	$150,747,712	$3,855,480	$3,644,520	$3,855,480	29	24	53
Islanders	$117,638,861	$3,170,307	$4,329,693	$3,170,307	21	29	50
Maple Leafs	$174,407,323	$3,134,186	$4,365,814	$3,134,186	21	33	54
Oilers	$103,868,034	$2,221,454	$5,278,546	$2,221,454	25	29	54
Penguins	$98,317,828	$4,296,239	$3,203,761	$4,296,239	26	26	52
Rangers	$131,018,314	$4,581,627	$2,918,373	$4,581,627	25	28	53
Red Wings	$133,039,170	$3,219,854	$4,280,146	$3,219,854	22	30	52

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

Team

Current Fund

Season Salary Cap

Under Maximum of $7,500,000 Available Cap Space

Over Minimum of$0

Pro Players

Farm Players

Total Players

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 - %

Under Maximum of $7,500,000
Available Cap Space

Over Minimum of
$0