Arena Capacity  Ticket Price Attendance  % 
Arena Name  Maple Leaf Gardens 
Level 1:  6000  $30  4,781  79.68% 
Level 2:  5000  $21  3,965  79.29% 
Level 3:  2000  $10  1,686  84.28% 
Level 4:  4000  $6  3,896  97.39% 
Luxury :  1000  $63  790  79.02% 
Total Capacity :  18000 
Team Popularity :  100.00% 
Farm 
Farm Level 1:  2000  $5  1,962  98.10% 
Farm Level 2:  1000  $1  1,000  100.00% 
Farm Total Capacity :  3000 
Team Popularity :  100.00% 
Income 
Home Games Left  18 
Average Attendance  %  15,117  83.98% 
Average Income per Game  $294,972 
Year to Date Revenue  $6,194,420 
Farm 
Home Games Left  17 
Average Attendance  %  2,962  98.74% 
Average Income per Game  $9,189 
Year to Date Revenue  $183,774 
Expense 
Pro Players Total Salaries  $3,600,000 
Farm Players Total Salaries  $149,700 
Coaches Total Salaries  $120,000 
Luxury Taxe Total  $4,177,830 
Pro Year To Date Expenses  $1,922,312 
Farm Year To Date Expenses  $105,243 
Pro Salary Cap To Date  $1,879,770 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $5,309,503 
Farm Estimated Season Revenue  $156,208 
Pro Remaining Season Days  67 
Pro Expenses Per Days  $25,734 
Pro Estimated Expenses  $1,724,178 
Farm Remaining Season Days  65 
Farm Expenses Per Days  $1,345 
Farm Estimated Expenses  $87,425 
Estimated Season Expenses  $1,811,603 
Season Salary Cap  $3,600,000 
Estimate Under Maximum Salary Cap of $5,000,000  $1,400,000 
Estimate Over Minimum Salary Cap of $0  $3,600,000 
Current Bank Account  $106,479,559 
Projected Bank Account  $110,133,667 

Pro Players Salaries 
Thor Martinsen 
$210,000 (4) 
Salary Remaining : 
$98,392 
Salary Average : 
$210,000 
Salary Average Remaining : 
$98,392 
Ed Westfall 
$205,000 (2) 
Salary Remaining : 
$96,049 
Salary Average : 
$205,000 
Salary Average Remaining : 
$96,049 
Lasse Oksanen 
$197,000 (2) 
Salary Remaining : 
$92,301 
Salary Average : 
$197,000 
Salary Average Remaining : 
$92,301 
Bill White 
$195,000 (1) 
Salary Remaining : 
$91,364 
Salary Average : 
$195,000 
Salary Average Remaining : 
$91,364 
Rosaire Paiement 
$190,000 (2) 
Salary Remaining : 
$89,021 
Salary Average : 
$190,000 
Salary Average Remaining : 
$89,021 
Rogatien Vachon 
$182,000 (4) 
Salary Remaining : 
$85,273 
Salary Average : 
$182,000 
Salary Average Remaining : 
$85,273 
Pentti Vihanto 
$175,000 (4) 
Salary Remaining : 
$81,993 
Salary Average : 
$175,000 
Salary Average Remaining : 
$81,993 
Andre Hinse 
$175,000 (4) 
Salary Remaining : 
$81,993 
Salary Average : 
$175,000 
Salary Average Remaining : 
$81,993 
Enrico Bacher (1 Way Contract) 
$170,000 (2) 
Salary Remaining : 
$79,650 
Salary Average : 
$170,000 
Salary Average Remaining : 
$79,650 
Juha Widing 
$163,000 (2) 
Salary Remaining : 
$76,371 
Salary Average : 
$163,000 
Salary Average Remaining : 
$76,371 
Gary Kilpatrick 
$160,000 (2) 
Salary Remaining : 
$74,965 
Salary Average : 
$160,000 
Salary Average Remaining : 
$74,965 
Brian McDonald 
$140,000 (2) 
Salary Remaining : 
$65,594 
Salary Average : 
$140,000 
Salary Average Remaining : 
$65,594 
Al Hamilton 
$130,000 (2) 
Salary Remaining : 
$60,909 
Salary Average : 
$130,000 
Salary Average Remaining : 
$60,909 
Gary Smith 
$125,000 (2) 
Salary Remaining : 
$58,566 
Salary Average : 
$125,000 
Salary Average Remaining : 
$58,566 
Al Karlander 
$125,000 (3) 
Salary Remaining : 
$58,566 
Salary Average : 
$125,000 
Salary Average Remaining : 
$58,566 
Butch Goring 
$125,000 (2) 
Salary Remaining : 
$58,566 
Salary Average : 
$125,000 
Salary Average Remaining : 
$58,566 
Brian Gibbons 
$125,000 (4) 
Salary Remaining : 
$58,566 
Salary Average : 
$125,000 
Salary Average Remaining : 
$58,566 
Ron Ellis 
$124,000 (2) 
Salary Remaining : 
$58,098 
Salary Average : 
$124,000 
Salary Average Remaining : 
$58,098 
Jan Popiel 
$120,000 (2) 
Salary Remaining : 
$56,224 
Salary Average : 
$120,000 
Salary Average Remaining : 
$56,224 
Hugh Harris 
$120,000 (3) 
Salary Remaining : 
$56,224 
Salary Average : 
$120,000 
Salary Average Remaining : 
$56,224 
Walt McKechnie 
$119,000 (3) 
Salary Remaining : 
$55,755 
Salary Average : 
$119,000 
Salary Average Remaining : 
$55,755 
Del Hall 
$110,000 (2) 
Salary Remaining : 
$51,538 
Salary Average : 
$110,000 
Salary Average Remaining : 
$51,538 
Dan Bouchard 
$105,000 (4) 
Salary Remaining : 
$49,196 
Salary Average : 
$105,000 
Salary Average Remaining : 
$49,196 
Barry Wilkins 
$100,000 (3) 
Salary Remaining : 
$46,853 
Salary Average : 
$100,000 
Salary Average Remaining : 
$46,853 
Anders Hedberg 
$10,000 (1) 
Salary Remaining : 
$4,685 
Salary Average : 
$10,000 
Salary Average Remaining : 
$4,685 
Total Pro Players  25 
Salary Commitment 
Year 32 : $3,600,000 
Year 33 : $3,395,000 
Year 34 : $1,436,000 
Year 35 : $972,000 
Salary Average Commitment 
Year 32 : $3,600,000 
Year 33 : $3,395,000 
Year 34 : $1,436,000 
Year 35 : $972,000 
Salary Cap with 1 Way Contract 
Year 32 : $3,600,000 
Year 33 : $3,395,000 
Year 34 : $1,436,000 
Year 35 : $972,000 

Farm Players Salaries 
Randy Murray 
$8,000 (1) 
Salary Remaining : 
$3,688 
Salary Average : 
$8,000 
Salary Average Remaining : 
$3,688 
Randy Legge 
$8,000 (1) 
Salary Remaining : 
$3,688 
Salary Average : 
$8,000 
Salary Average Remaining : 
$3,688 
Andre Pronovost 
$8,000 (1) 
Salary Remaining : 
$3,688 
Salary Average : 
$8,000 
Salary Average Remaining : 
$3,688 
Bob McCord 
$7,500 (1) 
Salary Remaining : 
$3,457 
Salary Average : 
$7,500 
Salary Average Remaining : 
$3,457 
Bill Goldsworthy 
$7,500 (1) 
Salary Remaining : 
$3,457 
Salary Average : 
$7,500 
Salary Average Remaining : 
$3,457 
Bruce MacGregor 
$7,500 (1) 
Salary Remaining : 
$3,457 
Salary Average : 
$7,500 
Salary Average Remaining : 
$3,457 
Real Lemieux 
$7,000 (1) 
Salary Remaining : 
$3,227 
Salary Average : 
$7,000 
Salary Average Remaining : 
$3,227 
Willie Pawchuk 
$7,000 (1) 
Salary Remaining : 
$3,227 
Salary Average : 
$7,000 
Salary Average Remaining : 
$3,227 
Steve King 
$7,000 (1) 
Salary Remaining : 
$3,227 
Salary Average : 
$7,000 
Salary Average Remaining : 
$3,227 
Andy Bathgate 
$6,500 (1) 
Salary Remaining : 
$2,996 
Salary Average : 
$6,500 
Salary Average Remaining : 
$2,996 
John Schella 
$6,000 (3) 
Salary Remaining : 
$2,766 
Salary Average : 
$6,000 
Salary Average Remaining : 
$2,766 
Tom Serviss 
$6,000 (1) 
Salary Remaining : 
$2,766 
Salary Average : 
$6,000 
Salary Average Remaining : 
$2,766 
John Ferguson 
$6,000 (1) 
Salary Remaining : 
$2,766 
Salary Average : 
$6,000 
Salary Average Remaining : 
$2,766 
Bobby Rousseau 
$6,000 (1) 
Salary Remaining : 
$2,766 
Salary Average : 
$6,000 
Salary Average Remaining : 
$2,766 
Dennis O'Brien 
$5,500 (2) 
Salary Remaining : 
$2,535 
Salary Average : 
$5,500 
Salary Average Remaining : 
$2,535 
Hank Monteith 
$5,000 (2) 
Salary Remaining : 
$2,305 
Salary Average : 
$5,000 
Salary Average Remaining : 
$2,305 
Bill Masterton 
$5,000 (2) 
Salary Remaining : 
$2,305 
Salary Average : 
$5,000 
Salary Average Remaining : 
$2,305 
John Bucyk 
$4,700 (2) 
Salary Remaining : 
$2,167 
Salary Average : 
$4,700 
Salary Average Remaining : 
$2,167 
Joey Johnston 
$4,700 (2) 
Salary Remaining : 
$2,167 
Salary Average : 
$4,700 
Salary Average Remaining : 
$2,167 
Gary Bredin 
$4,000 (2) 
Salary Remaining : 
$1,844 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,844 
Ron Grahame 
$3,600 (3) 
Salary Remaining : 
$1,660 
Salary Average : 
$3,600 
Salary Average Remaining : 
$1,660 
J.P. Bordeleau 
$3,500 (3) 
Salary Remaining : 
$1,613 
Salary Average : 
$3,500 
Salary Average Remaining : 
$1,613 
Pertti Koivulahti 
$3,200 (3) 
Salary Remaining : 
$1,475 
Salary Average : 
$3,200 
Salary Average Remaining : 
$1,475 
Henri Richard 
$3,000 (1) 
Salary Remaining : 
$1,383 
Salary Average : 
$3,000 
Salary Average Remaining : 
$1,383 
Bill Berglund 
$3,000 (1) 
Salary Remaining : 
$1,383 
Salary Average : 
$3,000 
Salary Average Remaining : 
$1,383 
Bob Kelly 
$3,000 (4) 
Salary Remaining : 
$1,383 
Salary Average : 
$3,000 
Salary Average Remaining : 
$1,383 
Don Caley 
$2,500 (1) 
Salary Remaining : 
$1,152 
Salary Average : 
$2,500 
Salary Average Remaining : 
$1,152 
Dave Lewis 
$500 (3) 
Salary Remaining : 
$230 
Salary Average : 
$500 
Salary Average Remaining : 
$230 
Bob Dailey 
$500 (3) 
Salary Remaining : 
$230 
Salary Average : 
$500 
Salary Average Remaining : 
$230 
Total Farm Players  29 
Salary Commitment 
Year 32 : $149,700 
Year 33 : $49,200 
Year 34 : $20,300 
Year 35 : $3,000 
Salary Average Commitment 
Year 32 : $149,700 
Year 33 : $49,200 
Year 34 : $20,300 
Year 35 : $3,000 
