LNHV2 - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7203 - 105 $ - 7 054 - 97,94%
Level 2:	3601 - 65 $ - 3 443 - 95,61%
Level 3:	4502 - 35 $ - 4 419 - 98,15%
Level 4:	1801 - 20 $ - 1 782 - 98,97%
Luxury:	900 - 210 $ - 884 - 98,21%
Total Attendance :	18007
Farm
Farm Level 1:	3000 - 35 $ - 2 224 - 74,13%
Farm Level 2:	2000 - 15 $ - 1 512 - 75,60%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	17 582 - 97,64%
Average Income per Game	1 474 451 $
Year to Date Revenue	60 452 510 $
Farm
Home Games Left	0
Average Attendance - %	3 736 - 74,72%
Average Income per Game	110 574 $
Year to Date Revenue	4 533 527 $
Expense
Pro Players Total Salaries	43 753 676 $
Farm Players Total Salaries	3 465 918 $
Coaches Total Salaries	3 760 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 537 871 $
Farm Year To Date Expenses	4 149 695 $
Pro Salary Per Days	278 686 $
Pro Salary Cap To Date	50 377 649 $
Farm Salary Per Days	22 506 $
Farm Salary Cap To Date	2 166 070 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	278 686 $
Pro Estimated Expenses	278 686 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 506 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	278 686 $
Estimated Season Salary Cap	50 656 335 $
Estimate Under Maximum Salary Cap of 69 000 000 $	18 343 665 $
Estimate Over Minimum Salary Cap of 0 $	50 656 335 $
Current Bank Account	28 298 471 $
Projected Bank Account	28 019 785 $

Pro Players Salaries
Dion Phaneuf (1 Way Contract)	6 240 000 $ (3)
Salary Remaining :	39 745 $
Derek Roy (1 Way Contract)	4 050 000 $ (2)
Salary Remaining :	25 796 $
Dustin Byfuglien (1 Way Contract)	3 741 309 $ (1)
Salary Remaining :	23 830 $
Craig Anderson (1 Way Contract)	3 630 000 $ (2)
Salary Remaining :	23 121 $
Steve Downie (1 Way Contract)	3 264 800 $ (2)
Salary Remaining :	20 795 $
Cal Clutterbuck (1 Way Contract)	3 057 450 $ (1)
Salary Remaining :	19 474 $
James Reimer (1 Way Contract)	2 488 147 $ (3)
Salary Remaining :	15 848 $
Jannik Hansen (1 Way Contract)	2 059 200 $ (2)
Salary Remaining :	13 116 $
Derek Morris (1 Way Contract)	2 025 000 $ (1)
Salary Remaining :	12 898 $
Douglas Murray (1 Way Contract)	1 900 000 $ (1)
Salary Remaining :	12 102 $
Robin Lehner (1 Way Contract)	1 069 200 $ (4)
Salary Remaining :	6 810 $
James Sheppard	1 022 560 $ (3)
Salary Remaining :	6 513 $
Ian Cole	981 750 $ (1)
Salary Remaining :	6 253 $
Mika Zibanejad	925 000 $ (1)
Salary Remaining :	5 892 $
Tomas Hertl	925 000 $ (3)
Salary Remaining :	5 892 $
Simon Despres	900 000 $ (1)
Salary Remaining :	5 732 $
Brett Connolly	900 000 $ (1)
Salary Remaining :	5 732 $
Ryan Ellis	900 000 $ (1)
Salary Remaining :	5 732 $
Jonathan Huberdeau	833 000 $ (2)
Salary Remaining :	5 306 $
Brian Gibbons	810 810 $ (4)
Salary Remaining :	5 164 $
Brian Lashoff	710 000 $ (2)
Salary Remaining :	4 522 $
Andrew Bodnarchuk	670 450 $ (1)
Salary Remaining :	4 270 $
Casey Wellman	650 000 $ (2)
Salary Remaining :	4 140 $
Total Pro Players	23
Salary Commitment
Year 2014 : 43 753 676,00 $
Year 2015 : 27 752 717,00 $
Year 2016 : 12 555 717,00 $
Year 2017 : 1 880 010,00 $
Salary Average Commitment
Year 2014 : 43 753 676,00 $
Year 2015 : 27 752 717,00 $
Year 2016 : 12 555 717,00 $
Year 2017 : 1 880 010,00 $

Farm Players Salaries
Stefan Elliott	790 000 $ (1)
Salary Remaining :	0 $
Adam Cracknell	708 400 $ (1)
Salary Remaining :	0 $
Ben Street	650 000 $ (2)
Salary Remaining :	0 $
Magnus Hellberg	84 300 $ (2)
Salary Remaining :	0 $
Kevin Gagne	75 000 $ (4)
Salary Remaining :	0 $
Reid McNeill	75 000 $ (4)
Salary Remaining :	0 $
Yanni Gourde	75 000 $ (4)
Salary Remaining :	0 $
Philip Varone	75 000 $ (3)
Salary Remaining :	0 $
Paul Carey	73 800 $ (2)
Salary Remaining :	0 $
Tyler Brown	71 000 $ (2)
Salary Remaining :	0 $
Brodie Reid	71 000 $ (2)
Salary Remaining :	0 $
Brett Clark	66 500 $ (1)
Salary Remaining :	0 $
Steven Kampfer	65 918 $ (1)
Salary Remaining :	0 $
Jon DiSalvatore	65 000 $ (1)
Salary Remaining :	0 $
Maxime Sauve	65 000 $ (2)
Salary Remaining :	0 $
Alex Mallet	65 000 $ (4)
Salary Remaining :	0 $
Scott Valentine	65 000 $ (3)
Salary Remaining :	0 $
Dallas Jackson	65 000 $ (1)
Salary Remaining :	0 $
Austin Fyten	65 000 $ (3)
Salary Remaining :	0 $
Pat Mullane	65 000 $ (3)
Salary Remaining :	0 $
Brent Regner	65 000 $ (1)
Salary Remaining :	0 $
Dylan DeMelo	65 000 $ (4)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2014 : 3 465 918,00 $
Year 2015 : 1 055 100,00 $
Year 2016 : 625 000,00 $
Year 2017 : 355 000,00 $
Salary Average Commitment
Year 2014 : 3 465 918,00 $
Year 2015 : 1 055 100,00 $
Year 2016 : 625 000,00 $
Year 2017 : 355 000,00 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7887 - 100 $ - 7 090 - 89,89%
Level 2:	3943 - 75 $ - 3 352 - 85,02%
Level 3:	4929 - 70 $ - 2 857 - 57,96%
Level 4:	1972 - 40 $ - 1 207 - 61,19%
Luxury:	986 - 200 $ - 886 - 89,82%
Total Attendance :	19717
Farm
Farm Level 1:	3000 - 60 $ - 2 247 - 74,89%
Farm Level 2:	2000 - 30 $ - 1 468 - 73,42%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	15 391 - 78,06%
Average Income per Game	1 557 527 $
Year to Date Revenue	63 858 623 $
Farm
Home Games Left	0
Average Attendance - %	3 715 - 74,30%
Average Income per Game	188 344 $
Year to Date Revenue	7 722 105 $
Expense
Pro Players Total Salaries	66 306 741 $
Farm Players Total Salaries	4 685 640 $
Coaches Total Salaries	992 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 968 658 $
Farm Year To Date Expenses	3 492 908 $
Pro Salary Per Days	422 336 $
Pro Salary Cap To Date	63 242 181 $
Farm Salary Per Days	30 426 $
Farm Salary Cap To Date	3 432 973 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	422 336 $
Pro Estimated Expenses	422 336 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 426 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	422 336 $
Estimated Season Salary Cap	63 664 517 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 335 483 $
Estimate Over Minimum Salary Cap of 0 $	63 664 517 $
Current Bank Account	23 119 162 $
Projected Bank Account	22 696 826 $

Pro Players Salaries
Kimmo Timonen (1 Way Contract)	7 700 000 $ (2)
Salary Remaining :	49 045 $
Ryan Callahan (1 Way Contract)	7 092 500 $ (4)
Salary Remaining :	45 175 $
Nicklas Backstrom (1 Way Contract)	6 271 200 $ (4)
Salary Remaining :	39 944 $
Joe Pavelski (1 Way Contract)	5 760 000 $ (4)
Salary Remaining :	36 688 $
Bryan Little (1 Way Contract)	5 224 050 $ (4)
Salary Remaining :	33 274 $
Teemu Selanne (1 Way Contract)	3 350 000 $ (1)
Salary Remaining :	21 338 $
Matt Stajan (1 Way Contract)	3 050 000 $ (3)
Salary Remaining :	19 427 $
Teddy Purcell (1 Way Contract)	3 024 450 $ (2)
Salary Remaining :	19 264 $
Marek Zidlicky (1 Way Contract)	2 725 000 $ (2)
Salary Remaining :	17 357 $
Rostislav Klesla (1 Way Contract)	2 582 500 $ (3)
Salary Remaining :	16 449 $
Mikael Samuelsson (1 Way Contract)	1 850 000 $ (1)
Salary Remaining :	11 783 $
Reto Berra	1 550 000 $ (4)
Salary Remaining :	9 873 $
Matt Irwin	1 274 130 $ (4)
Salary Remaining :	8 115 $
Mason Raymond (1 Way Contract)	1 274 000 $ (2)
Salary Remaining :	8 115 $
Michael Zalewski (1 Way Contract)	1 150 000 $ (4)
Salary Remaining :	7 325 $
Radko Gudas	1 134 467 $ (2)
Salary Remaining :	7 226 $
Jonas Gustavsson	1 125 000 $ (1)
Salary Remaining :	7 166 $
Jake Muzzin	1 122 000 $ (1)
Salary Remaining :	7 146 $
Adam Almquist (1 Way Contract)	1 097 500 $ (3)
Salary Remaining :	6 990 $
Ryan Stoa (1 Way Contract)	1 093 950 $ (3)
Salary Remaining :	6 968 $
Corey Crawford (1 Way Contract)	1 093 950 $ (1)
Salary Remaining :	6 968 $
Nikita Kucherov	925 000 $ (3)
Salary Remaining :	5 892 $
Ryan Stanton	850 000 $ (1)
Salary Remaining :	5 414 $
Dale Weise	841 500 $ (1)
Salary Remaining :	5 360 $
Jonas Brodin	833 000 $ (2)
Salary Remaining :	5 306 $
Eric Tangradi	830 544 $ (1)
Salary Remaining :	5 290 $
Eric Fehr	792 000 $ (3)
Salary Remaining :	5 045 $
Jaden Schwartz	690 000 $ (1)
Salary Remaining :	4 395 $
Total Pro Players	28
Salary Commitment
Year 2014 : 66 306 741,00 $
Year 2015 : 54 553 747,00 $
Year 2016 : 37 862 830,00 $
Year 2017 : 28 321 880,00 $
Salary Average Commitment
Year 2014 : 66 306 741,00 $
Year 2015 : 54 553 747,00 $
Year 2016 : 37 862 830,00 $
Year 2017 : 28 321 880,00 $

Farm Players Salaries
Rostislav Klesla	2 582 500 $ (3)
Salary Remaining :	0 $
Luke Glendening	1 250 000 $ (4)
Salary Remaining :	0 $
Mike Sgarbossa	99 500 $ (3)
Salary Remaining :	0 $
Antti Raanta	95 500 $ (4)
Salary Remaining :	0 $
Adam Larsson	92 500 $ (1)
Salary Remaining :	0 $
Jon Merrill	84 000 $ (3)
Salary Remaining :	0 $
Mark Alt	78 167 $ (3)
Salary Remaining :	0 $
Sebastian Wannstrom	77 333 $ (3)
Salary Remaining :	0 $
Casey Cizikas	69 000 $ (1)
Salary Remaining :	0 $
Scott Timmins	68 640 $ (2)
Salary Remaining :	0 $
Michael Latta	65 000 $ (1)
Salary Remaining :	0 $
Bracken Kearns	62 500 $ (1)
Salary Remaining :	0 $
Joonas Rask	61 000 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 2014 : 4 685 640,00 $
Year 2015 : 947 390,00 $
Year 2016 : 817 750,00 $
Year 2017 : 220 500,00 $
Salary Average Commitment
Year 2014 : 4 685 640,00 $
Year 2015 : 947 390,00 $
Year 2016 : 817 750,00 $
Year 2017 : 220 500,00 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7258 - 83 $ - 7 238 - 99,72%
Level 2:	3629 - 56 $ - 3 572 - 98,42%
Level 3:	4536 - 33 $ - 4 512 - 99,46%
Level 4:	1814 - 20 $ - 1 801 - 99,31%
Luxury:	907 - 188 $ - 896 - 98,77%
Total Attendance :	18144
Farm
Farm Level 1:	3000 - 60 $ - 2 242 - 74,72%
Farm Level 2:	2000 - 20 $ - 1 493 - 74,65%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	18 018 - 99,31%
Average Income per Game	1 269 457 $
Year to Date Revenue	52 047 720 $
Farm
Home Games Left	0
Average Attendance - %	3 735 - 74,69%
Average Income per Game	180 797 $
Year to Date Revenue	7 412 680 $
Expense
Pro Players Total Salaries	65 309 394 $
Farm Players Total Salaries	1 629 595 $
Coaches Total Salaries	1 490 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 095 902 $
Farm Year To Date Expenses	1 970 534 $
Pro Salary Per Days	415 983 $
Pro Salary Cap To Date	50 598 734 $
Farm Salary Per Days	10 582 $
Farm Salary Cap To Date	1 890 286 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	415 983 $
Pro Estimated Expenses	415 983 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 582 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	415 983 $
Estimated Season Salary Cap	51 014 717 $
Estimate Under Maximum Salary Cap of 69 000 000 $	17 985 283 $
Estimate Over Minimum Salary Cap of 0 $	51 014 717 $
Current Bank Account	24 443 964 $
Projected Bank Account	24 027 981 $

Pro Players Salaries
Rick Nash (1 Way Contract)	10 160 000 $ (4)
Salary Remaining :	64 713 $
Eric Staal (1 Way Contract)	7 722 000 $ (1)
Salary Remaining :	49 185 $
Tyler Seguin	5 899 500 $ (4)
Salary Remaining :	37 576 $
Drew Stafford (1 Way Contract)	4 446 000 $ (2)
Salary Remaining :	28 318 $
John Carlson (1 Way Contract)	3 994 434 $ (2)
Salary Remaining :	25 442 $
Martin Hanzal (1 Way Contract)	3 445 650 $ (3)
Salary Remaining :	21 947 $
Braydon Coburn (1 Way Contract)	3 334 500 $ (1)
Salary Remaining :	21 239 $
Blake Wheeler (1 Way Contract)	3 072 300 $ (2)
Salary Remaining :	19 569 $
Chris Kelly (1 Way Contract)	3 000 000 $ (1)
Salary Remaining :	19 108 $
Sergei Bobrovsky	3 000 000 $ (1)
Salary Remaining :	19 108 $
Nikita Nikitin (1 Way Contract)	2 260 000 $ (1)
Salary Remaining :	14 395 $
Mark Stuart (1 Way Contract)	2 000 000 $ (1)
Salary Remaining :	12 739 $
Jim Slater (1 Way Contract)	1 850 000 $ (1)
Salary Remaining :	11 783 $
Marcus Kruger	1 515 800 $ (2)
Salary Remaining :	9 655 $
Patrick Eaves (1 Way Contract)	1 500 000 $ (1)
Salary Remaining :	9 554 $
Mathieu Perreault	1 351 350 $ (4)
Salary Remaining :	8 607 $
Alex Pietrangelo (1 Way Contract)	1 039 500 $ (2)
Salary Remaining :	6 621 $
Alex Stalock	992 760 $ (4)
Salary Remaining :	6 323 $
Chris Summers	953 700 $ (1)
Salary Remaining :	6 075 $
Alex Chiasson	900 000 $ (2)
Salary Remaining :	5 732 $
Jamie Oleksiak	833 000 $ (2)
Salary Remaining :	5 306 $
Oliver Lauridsen	743 600 $ (1)
Salary Remaining :	4 736 $
Paul Byron	657 800 $ (1)
Salary Remaining :	4 190 $
Carl Hagelin	637 500 $ (1)
Salary Remaining :	4 061 $
Total Pro Players	24
Salary Commitment
Year 2014 : 65 309 394,00 $
Year 2015 : 37 650 294,00 $
Year 2016 : 21 849 260,00 $
Year 2017 : 18 403 610,00 $
Salary Average Commitment
Year 2014 : 65 309 394,00 $
Year 2015 : 37 650 294,00 $
Year 2016 : 21 849 260,00 $
Year 2017 : 18 403 610,00 $

Farm Players Salaries
Mark McNeill	92 500 $ (3)
Salary Remaining :	0 $
Louis Leblanc	90 000 $ (1)
Salary Remaining :	0 $
Derek Forbort	86 333 $ (3)
Salary Remaining :	0 $
John Muse	81 510 $ (4)
Salary Remaining :	0 $
Linden Vey	79 000 $ (1)
Salary Remaining :	0 $
Ryan Reaves	77 220 $ (3)
Salary Remaining :	0 $
Jared Knight	76 000 $ (3)
Salary Remaining :	0 $
Daniel Maggio	75 000 $ (3)
Salary Remaining :	0 $
Markus Lauridsen	75 000 $ (3)
Salary Remaining :	0 $
Mikael Tam	75 000 $ (3)
Salary Remaining :	0 $
Chris Mueller	72 500 $ (1)
Salary Remaining :	0 $
Ryan Spooner	72 500 $ (2)
Salary Remaining :	0 $
Curtis Hamilton	71 500 $ (1)
Salary Remaining :	0 $
Logan Shaw	67 417 $ (3)
Salary Remaining :	0 $
Luke Gazdic	67 337 $ (2)
Salary Remaining :	0 $
Corey Tropp	64 945 $ (2)
Salary Remaining :	0 $
Kristers Gudlevskis	60 833 $ (3)
Salary Remaining :	0 $
Klas Dahlbeck	59 500 $ (2)
Salary Remaining :	0 $
Seth Helgeson	59 500 $ (2)
Salary Remaining :	0 $
Phil Lane	58 500 $ (2)
Salary Remaining :	0 $
Joel Chouinard	57 500 $ (1)
Salary Remaining :	0 $
Kris Foucault	55 000 $ (1)
Salary Remaining :	0 $
Vinny Saponari	55 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2014 : 1 629 594,00 $
Year 2015 : 1 204 094,00 $
Year 2016 : 821 813,00 $
Year 2017 : 81 510,00 $
Salary Average Commitment
Year 2014 : 1 629 594,00 $
Year 2015 : 1 204 094,00 $
Year 2016 : 821 813,00 $
Year 2017 : 81 510,00 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7659 - 190 $ - 4 667 - 60,93%
Level 2:	3830 - 100 $ - 2 464 - 64,32%
Level 3:	4788 - 70 $ - 2 921 - 61,00%
Level 4:	1915 - 45 $ - 1 159 - 60,52%
Luxury:	958 - 350 $ - 606 - 63,28%
Total Attendance :	19150
Farm
Farm Level 1:	3000 - 35 $ - 2 243 - 74,75%
Farm Level 2:	2000 - 15 $ - 1 488 - 74,38%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	11 816 - 61,70%
Average Income per Game	1 589 314 $
Year to Date Revenue	65 161 858 $
Farm
Home Games Left	0
Average Attendance - %	3 730 - 74,61%
Average Income per Game	110 886 $
Year to Date Revenue	4 546 334 $
Expense
Pro Players Total Salaries	56 171 450 $
Farm Players Total Salaries	2 575 488 $
Coaches Total Salaries	1 329 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 243 148 $
Farm Year To Date Expenses	1 711 176 $
Pro Salary Per Days	357 780 $
Pro Salary Cap To Date	58 228 417 $
Farm Salary Per Days	16 724 $
Farm Salary Cap To Date	1 619 618 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	357 780 $
Pro Estimated Expenses	357 780 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 724 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	357 780 $
Estimated Season Salary Cap	58 586 197 $
Estimate Under Maximum Salary Cap of 69 000 000 $	10 413 803 $
Estimate Over Minimum Salary Cap of 0 $	58 586 197 $
Current Bank Account	27 753 868 $
Projected Bank Account	27 396 088 $

Pro Players Salaries
Alex Tanguay (1 Way Contract)	6 000 000 $ (1)
Salary Remaining :	38 217 $
Niklas Kronwall (1 Way Contract)	5 808 000 $ (3)
Salary Remaining :	36 994 $
Oliver Ekman-Larsson	5 643 000 $ (4)
Salary Remaining :	35 943 $
James Neal (1 Way Contract)	5 557 500 $ (4)
Salary Remaining :	35 398 $
David Backes (1 Way Contract)	5 130 000 $ (4)
Salary Remaining :	32 675 $
Brooks Laich (1 Way Contract)	4 000 000 $ (3)
Salary Remaining :	25 478 $
Marc-Edouard Vlasic (1 Way Contract)	3 445 650 $ (3)
Salary Remaining :	21 947 $
Logan Couture (1 Way Contract)	3 289 000 $ (1)
Salary Remaining :	20 949 $
Roman Polak (1 Way Contract)	2 574 000 $ (2)
Salary Remaining :	16 395 $
Evgeni Nabokov	2 100 000 $ (2)
Salary Remaining :	13 376 $
Luca Sbisa (1 Way Contract)	1 425 600 $ (2)
Salary Remaining :	9 080 $
Alec Martinez	1 415 700 $ (4)
Salary Remaining :	9 017 $
Rostislav Olesz (1 Way Contract)	1 166 200 $ (1)
Salary Remaining :	7 428 $
Brian Elliott (1 Way Contract)	1 158 300 $ (1)
Salary Remaining :	7 378 $
Carl Soderberg (1 Way Contract)	1 000 000 $ (2)
Salary Remaining :	6 369 $
Brock Nelson	900 000 $ (2)
Salary Remaining :	5 732 $
Reilly Smith	900 000 $ (1)
Salary Remaining :	5 732 $
Dwight King	874 500 $ (2)
Salary Remaining :	5 570 $
Grant Clitsome	739 000 $ (2)
Salary Remaining :	4 707 $
Jeff Deslauriers	720 000 $ (1)
Salary Remaining :	4 586 $
Radek Dvorak	650 000 $ (1)
Salary Remaining :	4 140 $
Frank Corrado	575 000 $ (2)
Salary Remaining :	3 662 $
Keith Aucoin	550 000 $ (1)
Salary Remaining :	3 503 $
Jean-Philippe Cote	550 000 $ (1)
Salary Remaining :	3 503 $
Total Pro Players	24
Salary Commitment
Year 2014 : 56 171 450,00 $
Year 2015 : 41 187 950,00 $
Year 2016 : 30 999 850,00 $
Year 2017 : 17 746 200,00 $
Salary Average Commitment
Year 2014 : 56 171 450,00 $
Year 2015 : 41 187 950,00 $
Year 2016 : 30 999 850,00 $
Year 2017 : 17 746 200,00 $

Farm Players Salaries
Magnus Paajarvi	1 372 800 $ (2)
Salary Remaining :	0 $
Viktor Svedberg	99 000 $ (4)
Salary Remaining :	0 $
Phillip Danault	92 500 $ (3)
Salary Remaining :	0 $
Tim Erixon	90 000 $ (1)
Salary Remaining :	0 $
Corban Knight	90 000 $ (2)
Salary Remaining :	0 $
Joel Edmundson	74 250 $ (3)
Salary Remaining :	0 $
Kenny Ryan	74 000 $ (2)
Salary Remaining :	0 $
Zac Dalpe	72 930 $ (2)
Salary Remaining :	0 $
Jani Hakanpaa	69 833 $ (3)
Salary Remaining :	0 $
John Ramage	69 000 $ (2)
Salary Remaining :	0 $
Matt D'Agostini	67 175 $ (1)
Salary Remaining :	0 $
Cody McCormick	65 000 $ (3)
Salary Remaining :	0 $
Mathieu Brodeur	59 500 $ (1)
Salary Remaining :	0 $
Alan Quine	59 500 $ (3)
Salary Remaining :	0 $
Taylor Pyatt	55 000 $ (3)
Salary Remaining :	0 $
Andrew Clark	55 000 $ (2)
Salary Remaining :	0 $
Tom McCollum	55 000 $ (2)
Salary Remaining :	0 $
Evan Oberg	55 000 $ (4)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 2014 : 2 575 488,00 $
Year 2015 : 1 123 293,00 $
Year 2016 : 570 083,00 $
Year 2017 : 154 000,00 $
Salary Average Commitment
Year 2014 : 2 575 488,00 $
Year 2015 : 1 123 293,00 $
Year 2016 : 570 083,00 $
Year 2017 : 154 000,00 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7026 - 95 $ - 6 975 - 99,28%
Level 2:	3513 - 60 $ - 3 474 - 98,89%
Level 3:	4391 - 40 $ - 4 282 - 97,53%
Level 4:	1757 - 30 $ - 1 644 - 93,56%
Luxury:	878 - 175 $ - 876 - 99,77%
Total Attendance :	17565
Farm
Farm Level 1:	3000 - 30 $ - 2 256 - 75,18%
Farm Level 2:	2000 - 15 $ - 1 496 - 74,80%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	17 252 - 98,22%
Average Income per Game	1 369 505 $
Year to Date Revenue	56 149 705 $
Farm
Home Games Left	0
Average Attendance - %	3 751 - 75,03%
Average Income per Game	99 116 $
Year to Date Revenue	4 063 751 $
Expense
Pro Players Total Salaries	46 615 850 $
Farm Players Total Salaries	2 513 628 $
Coaches Total Salaries	905 500 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 005 279 $
Farm Year To Date Expenses	2 274 229 $
Pro Salary Per Days	296 916 $
Pro Salary Cap To Date	47 582 152 $
Farm Salary Per Days	16 328 $
Farm Salary Cap To Date	2 175 523 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	296 916 $
Pro Estimated Expenses	296 916 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 322 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	296 916 $
Estimated Season Salary Cap	47 879 068 $
Estimate Under Maximum Salary Cap of 69 000 000 $	21 120 932 $
Estimate Over Minimum Salary Cap of 0 $	47 879 068 $
Current Bank Account	28 933 948 $
Projected Bank Account	28 637 032 $

Pro Players Salaries
Dany Heatley (1 Way Contract)	6 600 000 $ (1)
Salary Remaining :	42 038 $
David Krejci (1 Way Contract)	5 735 625 $ (3)
Salary Remaining :	36 533 $
Taylor Hall	5 184 000 $ (4)
Salary Remaining :	33 019 $
RJ Umberger (1 Way Contract)	4 120 000 $ (1)
Salary Remaining :	26 242 $
Jordan Leopold (1 Way Contract)	2 800 000 $ (1)
Salary Remaining :	17 834 $
Eric Nystrom (1 Way Contract)	2 725 000 $ (2)
Salary Remaining :	17 357 $
Jamie McBain (1 Way Contract)	2 257 200 $ (3)
Salary Remaining :	14 377 $
Devin Setoguchi (1 Way Contract)	2 197 800 $ (1)
Salary Remaining :	13 999 $
Raffi Torres (1 Way Contract)	2 125 000 $ (1)
Salary Remaining :	13 535 $
Brendan Smith	1 583 175 $ (4)
Salary Remaining :	10 084 $
David Schlemko (1 Way Contract)	1 331 250 $ (2)
Salary Remaining :	8 479 $
Scott Hannan (1 Way Contract)	1 100 000 $ (2)
Salary Remaining :	7 006 $
Jake Allen (1 Way Contract)	1 039 500 $ (4)
Salary Remaining :	6 621 $
Brayden Schenn (1 Way Contract)	1 015 740 $ (3)
Salary Remaining :	6 470 $
Pierre-Marc Bouchard (1 Way Contract)	1 000 000 $ (1)
Salary Remaining :	6 369 $
Kevin Czuczman	990 000 $ (4)
Salary Remaining :	6 306 $
Rasmus Ristolainen	925 000 $ (3)
Salary Remaining :	5 892 $
Ryan Nugent-Hopkins	925 000 $ (1)
Salary Remaining :	5 892 $
Jacob Trouba	925 000 $ (3)
Salary Remaining :	5 892 $
Nate Schmidt	750 000 $ (4)
Salary Remaining :	4 777 $
Braden Holtby	736 560 $ (3)
Salary Remaining :	4 691 $
Carter Hutton	550 000 $ (1)
Salary Remaining :	3 503 $
Total Pro Players	22
Salary Commitment
Year 2014 : 46 615 850,00 $
Year 2015 : 26 298 050,00 $
Year 2016 : 21 141 800,00 $
Year 2017 : 9 546 675,00 $
Salary Average Commitment
Year 2014 : 46 615 851,00 $
Year 2015 : 26 298 051,00 $
Year 2016 : 21 141 801,00 $
Year 2017 : 9 546 675,00 $

Farm Players Salaries
Julien Brouillette	680 000 $ (2)
Salary Remaining :	0 $
David Musil	92 500 $ (3)
Salary Remaining :	0 $
Gabriel Bourque	92 070 $ (4)
Salary Remaining :	0 $
Jared Boll	90 915 $ (1)
Salary Remaining :	0 $
Chad Billins	88 475 $ (1)
Salary Remaining :	0 $
Nicolas Deschamps	81 626 $ (1)
Salary Remaining :	0 $
Andrew Hammond	76 000 $ (4)
Salary Remaining :	0 $
Ryan Martindale	74 000 $ (2)
Salary Remaining :	0 $
Brett Bulmer	74 000 $ (1)
Salary Remaining :	0 $
Dalton Smith	73 500 $ (2)
Salary Remaining :	0 $
Andrew Campbell	70 513 $ (2)
Salary Remaining :	0 $
David Wohlberg	70 070 $ (2)
Salary Remaining :	0 $
Jonathan Racine	67 417 $ (3)
Salary Remaining :	0 $
Steven Whitney	67 000 $ (4)
Salary Remaining :	0 $
Brad Hunt	66 750 $ (3)
Salary Remaining :	0 $
Taylor Doherty	64 000 $ (1)
Salary Remaining :	0 $
Luke Witkowski	62 750 $ (2)
Salary Remaining :	0 $
Peter LeBlanc	61 793 $ (2)
Salary Remaining :	0 $
Scott Harrington	61 750 $ (3)
Salary Remaining :	0 $
Andrej Nestrasil	58 500 $ (3)
Salary Remaining :	0 $
Andrew Crescenzi	55 000 $ (1)
Salary Remaining :	0 $
Cameron Schilling	55 000 $ (2)
Salary Remaining :	0 $
Andrew Cherniwchan	55 000 $ (1)
Salary Remaining :	0 $
Stefan Fournier	55 000 $ (1)
Salary Remaining :	0 $
Tyler Randell	55 000 $ (1)
Salary Remaining :	0 $
Corbin McPherson	55 000 $ (2)
Salary Remaining :	0 $
Matt Mangene	55 000 $ (4)
Salary Remaining :	0 $
Simon Moser	55 000 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 2014 : 2 513 628,00 $
Year 2015 : 1 283 862,00 $
Year 2016 : 638 237,00 $
Year 2017 : 290 070,00 $
Salary Average Commitment
Year 2014 : 2 514 461,00 $
Year 2015 : 1 283 445,00 $
Year 2016 : 637 820,00 $
Year 2017 : 290 070,00 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	8509 - 180 $ - 5 278 - 62,03%
Level 2:	4255 - 115 $ - 2 596 - 61,01%
Level 3:	5318 - 70 $ - 3 106 - 58,41%
Level 4:	2127 - 45 $ - 1 205 - 56,65%
Luxury:	1064 - 350 $ - 649 - 61,00%
Total Attendance :	21273
Farm
Farm Level 1:	3000 - 70 $ - 2 265 - 75,49%
Farm Level 2:	2000 - 30 $ - 1 528 - 76,41%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	12 835 - 60,33%
Average Income per Game	1 672 550 $
Year to Date Revenue	68 574 549 $
Farm
Home Games Left	0
Average Attendance - %	3 793 - 75,86%
Average Income per Game	208 679 $
Year to Date Revenue	8 555 839 $
Expense
Pro Players Total Salaries	62 456 718 $
Farm Players Total Salaries	1 115 900 $
Coaches Total Salaries	1 206 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 915 832 $
Farm Year To Date Expenses	1 367 520 $
Pro Salary Per Days	397 814 $
Pro Salary Cap To Date	64 333 027 $
Farm Salary Per Days	7 246 $
Farm Salary Cap To Date	1 297 615 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	397 814 $
Pro Estimated Expenses	397 814 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 246 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	397 814 $
Estimated Season Salary Cap	64 730 841 $
Estimate Under Maximum Salary Cap of 69 000 000 $	4 269 159 $
Estimate Over Minimum Salary Cap of 0 $	64 730 841 $
Current Bank Account	29 847 036 $
Projected Bank Account	29 449 222 $

Pro Players Salaries
Dan Girardi (1 Way Contract)	11 680 000 $ (4)
Salary Remaining :	74 395 $
Dan Boyle (1 Way Contract)	8 190 000 $ (3)
Salary Remaining :	52 166 $
Tomas Plekanec (1 Way Contract)	5 700 000 $ (4)
Salary Remaining :	36 306 $
Travis Hamonic	3 884 143 $ (3)
Salary Remaining :	24 740 $
Kris Russell (1 Way Contract)	3 750 000 $ (3)
Salary Remaining :	23 885 $
P.K. Subban (1 Way Contract)	3 289 000 $ (1)
Salary Remaining :	20 949 $
Darren Helm (1 Way Contract)	2 734 875 $ (3)
Salary Remaining :	17 420 $
Jonathan Quick (1 Way Contract)	2 382 600 $ (1)
Salary Remaining :	15 176 $
Justin Abdelkader (1 Way Contract)	2 316 600 $ (3)
Salary Remaining :	14 755 $
Steve Ott (1 Way Contract)	2 265 000 $ (3)
Salary Remaining :	14 427 $
Brandon Prust	1 860 000 $ (2)
Salary Remaining :	11 847 $
Gregory Campbell	1 750 000 $ (4)
Salary Remaining :	11 146 $
Wayne Simmonds (1 Way Contract)	1 749 000 $ (1)
Salary Remaining :	11 140 $
Daniel Paille (1 Way Contract)	1 610 000 $ (4)
Salary Remaining :	10 255 $
Drew Miller (1 Way Contract)	1 560 000 $ (2)
Salary Remaining :	9 936 $
Jacob Markstrom	1 372 800 $ (2)
Salary Remaining :	8 744 $
David Desharnais (1 Way Contract)	1 222 650 $ (3)
Salary Remaining :	7 788 $
Jordan Hill (1 Way Contract)	1 037 850 $ (1)
Salary Remaining :	6 611 $
Alex Galchenyuk	925 000 $ (2)
Salary Remaining :	5 892 $
Brendan Gallagher	870 000 $ (2)
Salary Remaining :	5 541 $
Jarred Tinordi	810 000 $ (2)
Salary Remaining :	5 159 $
Mark Fraser	772 200 $ (3)
Salary Remaining :	4 918 $
Stephen Gionta	725 000 $ (3)
Salary Remaining :	4 618 $
Total Pro Players	23
Salary Commitment
Year 2014 : 62 456 718,00 $
Year 2015 : 53 998 268,00 $
Year 2016 : 46 600 468,00 $
Year 2017 : 20 740 000,00 $
Salary Average Commitment
Year 2014 : 62 456 718,00 $
Year 2015 : 53 998 268,00 $
Year 2016 : 46 600 468,00 $
Year 2017 : 20 740 000,00 $

Farm Players Salaries
Jeff Taffe	99 000 $ (1)
Salary Remaining :	0 $
Danny Kristo	87 500 $ (2)
Salary Remaining :	0 $
Tyler Pitlick	86 500 $ (1)
Salary Remaining :	0 $
John McFarland	81 000 $ (2)
Salary Remaining :	0 $
Drew Schiestel	68 640 $ (1)
Salary Remaining :	0 $
J.T. Wyman	67 760 $ (1)
Salary Remaining :	0 $
Michael Bournival	65 000 $ (2)
Salary Remaining :	0 $
Philip Samuelsson	61 500 $ (1)
Salary Remaining :	0 $
Drew MacIntyre	59 000 $ (1)
Salary Remaining :	0 $
Sean Backman	55 000 $ (3)
Salary Remaining :	0 $
Marc Cantin	55 000 $ (2)
Salary Remaining :	0 $
Corbin Baldwin	55 000 $ (3)
Salary Remaining :	0 $
Ryan Potulny	55 000 $ (3)
Salary Remaining :	0 $
David McIntyre	55 000 $ (3)
Salary Remaining :	0 $
Mike Matczak	55 000 $ (3)
Salary Remaining :	0 $
Nick Tuzzolino	55 000 $ (3)
Salary Remaining :	0 $
Mathieu Brisebois	55 000 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 2014 : 1 115 900,00 $
Year 2015 : 673 500,00 $
Year 2016 : 330 000,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 1 115 900,00 $
Year 2015 : 673 500,00 $
Year 2016 : 330 000,00 $
Year 2017 : 0,00 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7544 - 125 $ - 7 065 - 93,65%
Level 2:	3772 - 70 $ - 3 617 - 95,88%
Level 3:	4715 - 45 $ - 4 516 - 95,77%
Level 4:	1886 - 35 $ - 1 401 - 74,27%
Luxury:	943 - 225 $ - 894 - 94,85%
Total Attendance :	18860
Farm
Farm Level 1:	3000 - 33 $ - 2 262 - 75,41%
Farm Level 2:	2000 - 13 $ - 1 499 - 74,94%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	17 492 - 92,75%
Average Income per Game	1 690 312 $
Year to Date Revenue	69 302 776 $
Farm
Home Games Left	0
Average Attendance - %	3 761 - 75,22%
Average Income per Game	103 549 $
Year to Date Revenue	4 245 523 $
Expense
Pro Players Total Salaries	63 247 687 $
Farm Players Total Salaries	1 807 333 $
Coaches Total Salaries	1 318 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 776 774 $
Farm Year To Date Expenses	1 536 068 $
Pro Salary Per Days	402 852 $
Pro Salary Cap To Date	63 102 206 $
Farm Salary Per Days	11 736 $
Farm Salary Cap To Date	1 453 709 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	402 852 $
Pro Estimated Expenses	402 852 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 736 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	402 852 $
Estimated Season Salary Cap	63 505 058 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 494 942 $
Estimate Over Minimum Salary Cap of 0 $	63 505 058 $
Current Bank Account	27 235 457 $
Projected Bank Account	26 832 605 $

Pro Players Salaries
Marian Hossa (1 Way Contract)	9 092 500 $ (2)
Salary Remaining :	57 914 $
Alexander Semin (1 Way Contract)	6 440 000 $ (3)
Salary Remaining :	41 019 $
Andrei Markov (1 Way Contract)	5 917 500 $ (1)
Salary Remaining :	37 691 $
Jiri Hudler (1 Way Contract)	4 900 000 $ (3)
Salary Remaining :	31 210 $
Curtis Glencross (1 Way Contract)	4 885 000 $ (3)
Salary Remaining :	31 115 $
Tomas Kopecky (1 Way Contract)	3 843 500 $ (1)
Salary Remaining :	24 481 $
Alexander Edler (1 Way Contract)	3 569 027 $ (2)
Salary Remaining :	22 733 $
Kyle Turris	3 458 000 $ (2)
Salary Remaining :	22 025 $
Ray Whitney (1 Way Contract)	3 182 000 $ (1)
Salary Remaining :	20 268 $
Nicklas Grossmann (1 Way Contract)	2 650 000 $ (4)
Salary Remaining :	16 879 $
Cody Franson	2 574 000 $ (4)
Salary Remaining :	16 395 $
Brandon Sutter (1 Way Contract)	1 749 000 $ (1)
Salary Remaining :	11 140 $
David Moss	1 670 000 $ (2)
Salary Remaining :	10 637 $
Karl Alzner (1 Way Contract)	1 515 800 $ (1)
Salary Remaining :	9 655 $
Cory Schneider (1 Way Contract)	1 421 198 $ (2)
Salary Remaining :	9 052 $
Keaton Ellerby (1 Way Contract)	1 123 122 $ (1)
Salary Remaining :	7 154 $
Matt Beleskey	995 000 $ (4)
Salary Remaining :	6 338 $
Nathan MacKinnon	925 000 $ (3)
Salary Remaining :	5 892 $
David Steckel	770 000 $ (2)
Salary Remaining :	4 904 $
Eric Gryba	720 720 $ (4)
Salary Remaining :	4 591 $
Taylor Beck	690 000 $ (1)
Salary Remaining :	4 395 $
Brett Bellemore	606 320 $ (1)
Salary Remaining :	3 862 $
Thomas Greiss	550 000 $ (1)
Salary Remaining :	3 503 $
Total Pro Players	23
Salary Commitment
Year 2014 : 63 247 687,00 $
Year 2015 : 44 070 445,00 $
Year 2016 : 24 089 720,00 $
Year 2017 : 6 939 720,00 $
Salary Average Commitment
Year 2014 : 63 247 687,00 $
Year 2015 : 44 070 445,00 $
Year 2016 : 24 089 720,00 $
Year 2017 : 6 939 720,00 $

Farm Players Salaries
Mitchell Heard	836 667 $ (3)
Salary Remaining :	0 $
Cody Goloubef	94 572 $ (2)
Salary Remaining :	0 $
Matt Dumba	92 500 $ (3)
Salary Remaining :	0 $
Tyler Wotherspoon	92 500 $ (3)
Salary Remaining :	0 $
Chris Wagner	90 000 $ (2)
Salary Remaining :	0 $
Pierre-Cedric Labrie	87 008 $ (2)
Salary Remaining :	0 $
Frazer McLaren	78 560 $ (1)
Salary Remaining :	0 $
Jordan Martinook	73 300 $ (2)
Salary Remaining :	0 $
Garret Ross	63 667 $ (3)
Salary Remaining :	0 $
Joe Piskula	62 500 $ (1)
Salary Remaining :	0 $
Hubert Labrie	60 060 $ (2)
Salary Remaining :	0 $
Corey Cowick	59 500 $ (1)
Salary Remaining :	0 $
Derek Mathers	59 000 $ (3)
Salary Remaining :	0 $
David Shields	57 500 $ (1)
Salary Remaining :	0 $
John Kurtz	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 2014 : 1 807 333,00 $
Year 2015 : 796 274,00 $
Year 2016 : 391 334,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 1 807 333,00 $
Year 2015 : 796 274,00 $
Year 2016 : 391 334,00 $
Year 2017 : 0,00 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7359 - 120 $ - 6 339 - 86,14%
Level 2:	3680 - 70 $ - 3 045 - 82,76%
Level 3:	4600 - 65 $ - 3 658 - 79,51%
Level 4:	1840 - 45 $ - 1 396 - 75,86%
Luxury:	919 - 240 $ - 807 - 87,84%
Total Attendance :	18398
Farm
Farm Level 1:	3000 - 70 $ - 2 258 - 75,26%
Farm Level 2:	2000 - 30 $ - 1 513 - 75,65%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	15 246 - 82,87%
Average Income per Game	1 546 741 $
Year to Date Revenue	63 416 382 $
Farm
Home Games Left	0
Average Attendance - %	3 771 - 75,42%
Average Income per Game	158 244 $
Year to Date Revenue	6 487 996 $
Expense
Pro Players Total Salaries	70 792 025 $
Farm Players Total Salaries	2 137 161 $
Coaches Total Salaries	1 420 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 605 073 $
Farm Year To Date Expenses	2 173 655 $
Pro Salary Per Days	448 442 $
Pro Salary Cap To Date	65 767 904 $
Farm Salary Per Days	13 879 $
Farm Salary Cap To Date	2 086 521 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	450 905 $
Pro Estimated Expenses	450 905 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 878 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	450 905 $
Estimated Season Salary Cap	66 216 346 $
Estimate Under Maximum Salary Cap of 69 000 000 $	2 783 654 $
Estimate Over Minimum Salary Cap of 0 $	66 216 346 $
Current Bank Account	20 175 650 $
Projected Bank Account	19 724 745 $

Pro Players Salaries
Johan Franzen (1 Way Contract)	6 191 600 $ (1)
Salary Remaining :	39 437 $
Paul Martin (1 Way Contract)	6 000 000 $ (3)
Salary Remaining :	38 217 $
Mike Ribeiro (1 Way Contract)	5 762 500 $ (2)
Salary Remaining :	36 704 $
Ales Hemsky (1 Way Contract)	5 500 000 $ (4)
Salary Remaining :	35 032 $
Mark Streit (1 Way Contract)	5 270 000 $ (3)
Salary Remaining :	33 567 $
Jaroslav Halak (1 Way Contract)	5 025 000 $ (4)
Salary Remaining :	32 006 $
Chris Phillips (1 Way Contract)	4 258 333 $ (2)
Salary Remaining :	27 123 $
Mikhail Grabovski (1 Way Contract)	3 689 895 $ (2)
Salary Remaining :	23 503 $
Lubomir Visnovsky (1 Way Contract)	3 325 000 $ (2)
Salary Remaining :	21 178 $
Nick Leddy (1 Way Contract)	3 148 200 $ (3)
Salary Remaining :	20 052 $
Andre Benoit	3 000 000 $ (2)
Salary Remaining :	19 108 $
Dainius Zubrus (1 Way Contract)	2 980 000 $ (1)
Salary Remaining :	18 981 $
Andrej Sekera (1 Way Contract)	2 925 000 $ (2)
Salary Remaining :	18 631 $
John Erskine (1 Way Contract)	2 873 750 $ (2)
Salary Remaining :	18 304 $
Erik Cole (1 Way Contract)	2 250 000 $ (2)
Salary Remaining :	14 331 $
Clarke MacArthur (1 Way Contract)	2 021 620 $ (1)
Salary Remaining :	12 877 $
Derek Dorsett	1 700 000 $ (2)
Salary Remaining :	10 828 $
Artem Anisimov (1 Way Contract)	1 009 800 $ (1)
Salary Remaining :	6 432 $
Wacey Hamilton (1 Way Contract)	1 009 800 $ (1)
Salary Remaining :	6 432 $
Jack Skille (Out of Payroll)	977 500 $ (3)
Salary Remaining :	6 226 $
Tom Pyatt	821 312 $ (3)
Salary Remaining :	5 231 $
Jhonas Enroth	763 125 $ (2)
Salary Remaining :	4 861 $
Brandon Pirri	717 090 $ (3)
Salary Remaining :	4 567 $
Craig Adams	550 000 $ (4)
Salary Remaining :	3 503 $
Total Pro Players	24
Salary Commitment
Year 2014 : 71 769 525,00 $
Year 2015 : 58 036 705,00 $
Year 2016 : 27 369 102,00 $
Year 2017 : 11 075 000,00 $
Salary Average Commitment
Year 2014 : 71 382 859,00 $
Year 2015 : 58 170 039,00 $
Year 2016 : 27 622 436,00 $
Year 2017 : 11 075 000,00 $

Farm Players Salaries
Dmitry Orlov	640 000 $ (1)
Salary Remaining :	0 $
Jordan Caron	98 384 $ (2)
Salary Remaining :	0 $
Jesper Fast	92 500 $ (3)
Salary Remaining :	0 $
Duncan Siemens	92 500 $ (3)
Salary Remaining :	0 $
Tobias Rieder	85 333 $ (3)
Salary Remaining :	0 $
Luke Adam	84 084 $ (2)
Salary Remaining :	0 $
Johan Larsson	81 000 $ (2)
Salary Remaining :	0 $
Jeremy Welsh	75 000 $ (1)
Salary Remaining :	0 $
Brandon Yip	72 500 $ (2)
Salary Remaining :	0 $
Matt Fraser	72 000 $ (1)
Salary Remaining :	0 $
Aaron Ness	71 250 $ (1)
Salary Remaining :	0 $
Maxime Macenauer	68 723 $ (1)
Salary Remaining :	0 $
Mike Carman	65 637 $ (1)
Salary Remaining :	0 $
Colton Sissons	63 500 $ (3)
Salary Remaining :	0 $
Austin Madaisky	62 167 $ (3)
Salary Remaining :	0 $
Brayden McNabb	61 500 $ (1)
Salary Remaining :	0 $
Joonas Nattinen	61 500 $ (1)
Salary Remaining :	0 $
Brandon Burlon	61 250 $ (1)
Salary Remaining :	0 $
Philipp Grubauer	60 000 $ (2)
Salary Remaining :	0 $
Alex Hutchings	58 333 $ (3)
Salary Remaining :	0 $
Harri Pesonen	55 000 $ (2)
Salary Remaining :	0 $
Jean-Francois Berube	55 000 $ (3)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2014 : 2 137 161,00 $
Year 2015 : 960 551,00 $
Year 2016 : 509 583,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 2 137 328,00 $
Year 2015 : 960 468,00 $
Year 2016 : 509 500,00 $
Year 2017 : 0,00 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6850 - 185 $ - 4 218 - 61,58%
Level 2:	3425 - 110 $ - 2 069 - 60,41%
Level 3:	4281 - 70 $ - 2 545 - 59,45%
Level 4:	1713 - 45 $ - 1 010 - 58,96%
Luxury:	856 - 350 $ - 546 - 63,79%
Total Attendance :	17125
Farm
Farm Level 1:	3000 - 60 $ - 2 278 - 75,94%
Farm Level 2:	2000 - 30 $ - 1 513 - 75,64%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	10 388 - 60,66%
Average Income per Game	1 564 923 $
Year to Date Revenue	64 161 851 $
Farm
Home Games Left	0
Average Attendance - %	3 791 - 75,82%
Average Income per Game	200 280 $
Year to Date Revenue	8 211 489 $
Expense
Pro Players Total Salaries	69 921 300 $
Farm Players Total Salaries	5 978 593 $
Coaches Total Salaries	850 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 877 819 $
Farm Year To Date Expenses	2 977 632 $
Pro Salary Per Days	445 359 $
Pro Salary Cap To Date	64 069 361 $
Farm Salary Per Days	38 822 $
Farm Salary Cap To Date	2 904 938 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	445 359 $
Pro Estimated Expenses	445 359 $
Farm Remaining Season Days	0
Farm Expenses Per Days	38 822 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	445 359 $
Estimated Season Salary Cap	64 514 720 $
Estimate Under Maximum Salary Cap of 69 000 000 $	4 485 280 $
Estimate Over Minimum Salary Cap of 0 $	64 514 720 $
Current Bank Account	24 417 889 $
Projected Bank Account	23 972 530 $

Pro Players Salaries
Brad Richards (1 Way Contract)	10 750 000 $ (2)
Salary Remaining :	68 471 $
Marian Gaborik (1 Way Contract)	8 448 000 $ (2)
Salary Remaining :	53 809 $
Brian Campbell (1 Way Contract)	6 100 000 $ (2)
Salary Remaining :	38 854 $
Brian Gionta (1 Way Contract)	4 000 000 $ (1)
Salary Remaining :	25 478 $
Travis Zajac (1 Way Contract)	3 890 250 $ (1)
Salary Remaining :	24 779 $
Michal Rozsival (1 Way Contract)	3 400 000 $ (1)
Salary Remaining :	21 656 $
Daniel Winnik (1 Way Contract)	2 960 000 $ (3)
Salary Remaining :	18 854 $
Alexandre Burrows (1 Way Contract)	2 640 000 $ (3)
Salary Remaining :	16 815 $
Zack Smith	2 325 400 $ (3)
Salary Remaining :	14 811 $
Daniel Cleary (1 Way Contract)	2 320 000 $ (1)
Salary Remaining :	14 777 $
Paul Ranger	2 250 000 $ (3)
Salary Remaining :	14 331 $
Jesse Winchester	1 950 000 $ (1)
Salary Remaining :	12 420 $
Simon Gagne (1 Way Contract)	1 825 000 $ (1)
Salary Remaining :	11 624 $
Steve Oleksy	1 800 000 $ (3)
Salary Remaining :	11 465 $
Francis Bouillon (1 Way Contract)	1 780 000 $ (1)
Salary Remaining :	11 338 $
Al Montoya	1 600 000 $ (3)
Salary Remaining :	10 191 $
Brad Richardson (1 Way Contract)	1 422 500 $ (2)
Salary Remaining :	9 061 $
Chris Butler (1 Way Contract)	1 375 000 $ (2)
Salary Remaining :	8 758 $
Ryan White (1 Way Contract)	1 350 000 $ (2)
Salary Remaining :	8 599 $
Radek Martinek (1 Way Contract)	1 325 000 $ (1)
Salary Remaining :	8 439 $
Philip Larsen (1 Way Contract)	1 195 150 $ (2)
Salary Remaining :	7 612 $
Trevor Cheek (1 Way Contract)	1 100 000 $ (4)
Salary Remaining :	7 006 $
Michael Kostka	995 000 $ (3)
Salary Remaining :	6 338 $
Sean Couturier	925 000 $ (1)
Salary Remaining :	5 892 $
Calvin de Haan (Out of Payroll)	900 000 $ (1)
Salary Remaining :	5 732 $
Ben Bishop	836 550 $ (3)
Salary Remaining :	5 328 $
Cody McLeod	688 000 $ (1)
Salary Remaining :	4 382 $
Keith Aulie	670 450 $ (2)
Salary Remaining :	4 270 $
Total Pro Players	28
Salary Commitment
Year 2014 : 70 821 300,00 $
Year 2015 : 47 818 050,00 $
Year 2016 : 16 506 950,00 $
Year 2017 : 1 100 000,00 $
Salary Average Commitment
Year 2014 : 70 821 300,00 $
Year 2015 : 47 818 050,00 $
Year 2016 : 16 506 950,00 $
Year 2017 : 1 100 000,00 $

Farm Players Salaries
Daniel Cleary	2 320 000 $ (1)
Salary Remaining :	0 $
Matt Hendricks	1 950 000 $ (2)
Salary Remaining :	0 $
Tim Kennedy	550 000 $ (2)
Salary Remaining :	0 $
Ben Holmstrom	98 000 $ (1)
Salary Remaining :	0 $
Carter Ashton	90 000 $ (1)
Salary Remaining :	0 $
Nick Shore	85 000 $ (3)
Salary Remaining :	0 $
Nathan Lawson	85 000 $ (1)
Salary Remaining :	0 $
Kellan Lain	85 000 $ (2)
Salary Remaining :	0 $
Zach O'Brien	85 000 $ (3)
Salary Remaining :	0 $
Brandon Manning	77 220 $ (2)
Salary Remaining :	0 $
Justin Falk	70 543 $ (1)
Salary Remaining :	0 $
Jack Campbell	70 000 $ (1)
Salary Remaining :	0 $
Spencer Abbott	65 000 $ (3)
Salary Remaining :	0 $
Chris Wideman	60 500 $ (2)
Salary Remaining :	0 $
Jordan Szwarz	58 830 $ (1)
Salary Remaining :	0 $
John Albert	58 500 $ (1)
Salary Remaining :	0 $
Jared Staal	57 500 $ (1)
Salary Remaining :	0 $
Jordan Weal	57 500 $ (2)
Salary Remaining :	0 $
Brenden Kichton	55 000 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2014 : 5 978 593,00 $
Year 2015 : 820 220,00 $
Year 2016 : 235 000,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 5 978 593,00 $
Year 2015 : 820 220,00 $
Year 2016 : 235 000,00 $
Year 2017 : 0,00 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7050 - 190 $ - 5 322 - 75,49%
Level 2:	3525 - 110 $ - 2 659 - 75,43%
Level 3:	4406 - 70 $ - 3 016 - 68,45%
Level 4:	1763 - 40 $ - 1 319 - 74,81%
Luxury:	881 - 380 $ - 660 - 74,91%
Total Attendance :	17625
Farm
Farm Level 1:	3000 - 40 $ - 2 298 - 76,60%
Farm Level 2:	2000 - 20 $ - 1 484 - 74,21%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	12 976 - 73,62%
Average Income per Game	1 563 888 $
Year to Date Revenue	64 119 411 $
Farm
Home Games Left	0
Average Attendance - %	3 782 - 75,64%
Average Income per Game	127 620 $
Year to Date Revenue	5 232 440 $
Expense
Pro Players Total Salaries	63 013 539 $
Farm Players Total Salaries	1 527 467 $
Coaches Total Salaries	2 090 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 827 336 $
Farm Year To Date Expenses	1 804 859 $
Pro Salary Per Days	401 360 $
Pro Salary Cap To Date	60 727 128 $
Farm Salary Per Days	9 948 $
Farm Salary Cap To Date	1 723 110 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	401 360 $
Pro Estimated Expenses	401 360 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 919 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	401 360 $
Estimated Season Salary Cap	61 128 488 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 871 512 $
Estimate Over Minimum Salary Cap of 0 $	61 128 488 $
Current Bank Account	23 719 656 $
Projected Bank Account	23 318 296 $

Pro Players Salaries
Kari Lehtonen (1 Way Contract)	6 726 000 $ (4)
Salary Remaining :	42 841 $
Duncan Keith (1 Way Contract)	6 313 847 $ (3)
Salary Remaining :	40 216 $
Corey Perry (1 Way Contract)	6 070 500 $ (3)
Salary Remaining :	38 666 $
Henrik Sedin (1 Way Contract)	5 856 000 $ (2)
Salary Remaining :	37 299 $
Brad Marchand (1 Way Contract)	5 001 750 $ (4)
Salary Remaining :	31 858 $
Andrew Ladd (1 Way Contract)	4 446 000 $ (2)
Salary Remaining :	28 318 $
Matt Cullen (1 Way Contract)	4 050 000 $ (1)
Salary Remaining :	25 796 $
Roman Josi	3 952 000 $ (2)
Salary Remaining :	25 172 $
Ryan Suter (1 Way Contract)	3 890 250 $ (1)
Salary Remaining :	24 779 $
Tyler Bozak (1 Way Contract)	3 857 000 $ (1)
Salary Remaining :	24 567 $
Kyle Okposo	3 606 600 $ (4)
Salary Remaining :	22 972 $
Kyle Palmieri	1 710 134 $ (3)
Salary Remaining :	10 893 $
Michael Stone	1 315 600 $ (2)
Salary Remaining :	8 380 $
Raphael Diaz (1 Way Contract)	1 300 000 $ (2)
Salary Remaining :	8 280 $
Martin Jones	990 000 $ (1)
Salary Remaining :	6 306 $
Elias Lindholm (Out of Payroll)	925 000 $ (3)
Salary Remaining :	5 892 $
David Savard	833 690 $ (3)
Salary Remaining :	5 310 $
Brandon McMillan	811 668 $ (2)
Salary Remaining :	5 170 $
Derek MacKenzie	800 000 $ (3)
Salary Remaining :	5 096 $
Justin Faulk	790 000 $ (1)
Salary Remaining :	5 032 $
Vincent Trocheck	692 500 $ (3)
Salary Remaining :	4 411 $
Total Pro Players	21
Salary Commitment
Year 2014 : 63 938 539,00 $
Year 2015 : 50 361 289,00 $
Year 2016 : 32 680 021,00 $
Year 2017 : 15 334 350,00 $
Salary Average Commitment
Year 2014 : 63 938 538,00 $
Year 2015 : 50 361 288,00 $
Year 2016 : 32 680 020,00 $
Year 2017 : 15 334 350,00 $

Farm Players Salaries
Ryan Strome	92 500 $ (3)
Salary Remaining :	0 $
Jake McCabe	92 500 $ (3)
Salary Remaining :	0 $
Mattias Ekholm	90 000 $ (1)
Salary Remaining :	0 $
Anders Nilsson	90 000 $ (1)
Salary Remaining :	0 $
Brett Ritchie	81 417 $ (3)
Salary Remaining :	0 $
Austin Watson	81 000 $ (2)
Salary Remaining :	0 $
Joseph Cramarossa	75 250 $ (3)
Salary Remaining :	0 $
Dmitrij Jaskin	74 300 $ (2)
Salary Remaining :	0 $
Keegan Lowe	73 833 $ (3)
Salary Remaining :	0 $
Brendan Shinnimin	73 500 $ (3)
Salary Remaining :	0 $
Travis Ewanyk	71 333 $ (3)
Salary Remaining :	0 $
Matt Taormina	70 000 $ (1)
Salary Remaining :	0 $
Derek Smith	70 000 $ (1)
Salary Remaining :	0 $
Garrett Wilson	68 333 $ (3)
Salary Remaining :	0 $
Darren Dietz	66 500 $ (3)
Salary Remaining :	0 $
Jerome Gauthier-Leduc	66 500 $ (2)
Salary Remaining :	0 $
Jean-Gabriel Pageau	66 000 $ (2)
Salary Remaining :	0 $
Dominik Uher	58 500 $ (2)
Salary Remaining :	0 $
Krys Barch	56 000 $ (1)
Salary Remaining :	0 $
John Curry	55 000 $ (1)
Salary Remaining :	0 $
Justin Johnson	55 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 2014 : 1 527 466,00 $
Year 2015 : 1 050 466,00 $
Year 2016 : 695 166,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 1 531 966,00 $
Year 2015 : 1 045 966,00 $
Year 2016 : 695 166,00 $
Year 2017 : 0,00 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6869 - 110 $ - 6 833 - 99,48%
Level 2:	3435 - 69 $ - 3 400 - 98,97%
Level 3:	4294 - 40 $ - 4 248 - 98,94%
Level 4:	1717 - 24 $ - 1 698 - 98,88%
Luxury:	859 - 210 $ - 854 - 99,40%
Total Attendance :	17174
Farm
Farm Level 1:	3000 - 50 $ - 2 221 - 74,03%
Farm Level 2:	2000 - 25 $ - 1 484 - 74,19%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	17 033 - 99,18%
Average Income per Game	1 494 023 $
Year to Date Revenue	61 254 953 $
Farm
Home Games Left	0
Average Attendance - %	3 705 - 74,10%
Average Income per Game	154 623 $
Year to Date Revenue	6 339 540 $
Expense
Pro Players Total Salaries	66 710 855 $
Farm Players Total Salaries	1 512 557 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 278 175 $
Farm Year To Date Expenses	1 699 157 $
Pro Salary Per Days	424 910 $
Pro Salary Cap To Date	62 513 688 $
Farm Salary Per Days	9 822 $
Farm Salary Cap To Date	1 599 362 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	424 910 $
Pro Estimated Expenses	424 910 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 822 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	424 910 $
Estimated Season Salary Cap	62 938 598 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 061 402 $
Estimate Over Minimum Salary Cap of 0 $	62 938 598 $
Current Bank Account	21 667 161 $
Projected Bank Account	21 242 251 $

Pro Players Salaries
Mike Richards (1 Way Contract)	5 990 400 $ (1)
Salary Remaining :	38 155 $
Jonathan Toews (1 Way Contract)	5 896 800 $ (4)
Salary Remaining :	37 559 $
Daniel Sedin (1 Way Contract)	5 856 000 $ (2)
Salary Remaining :	37 299 $
Mike Green (1 Way Contract)	5 557 500 $ (2)
Salary Remaining :	35 398 $
Josh Harding	5 250 000 $ (1)
Salary Remaining :	33 439 $
Jan Hejda (1 Way Contract)	4 475 000 $ (4)
Salary Remaining :	28 503 $
Shane Doan (1 Way Contract)	4 380 450 $ (3)
Salary Remaining :	27 901 $
Kevin Shattenkirk	4 118 250 $ (1)
Salary Remaining :	26 231 $
Matt Cooke (1 Way Contract)	3 400 000 $ (1)
Salary Remaining :	21 656 $
Bryce Salvador (1 Way Contract)	3 300 000 $ (1)
Salary Remaining :	21 019 $
Marcel Goc (Out of Payroll)	3 190 000 $ (4)
Salary Remaining :	20 318 $
Bryan Allen (1 Way Contract)	3 000 000 $ (1)
Salary Remaining :	19 108 $
Nikolai Kulemin (1 Way Contract)	2 758 800 $ (2)
Salary Remaining :	17 572 $
Saku Koivu (1 Way Contract)	1 750 000 $ (2)
Salary Remaining :	11 146 $
Josh Gorges (1 Way Contract)	1 673 100 $ (1)
Salary Remaining :	10 657 $
John Mitchell	1 520 000 $ (3)
Salary Remaining :	9 682 $
Ondrej Pavelec (1 Way Contract)	1 366 200 $ (1)
Salary Remaining :	8 702 $
Ben Scrivens (1 Way Contract)	1 274 130 $ (3)
Salary Remaining :	8 115 $
Valeri Nichushkin	925 000 $ (3)
Salary Remaining :	5 892 $
Chris Kreider	900 000 $ (2)
Salary Remaining :	5 732 $
Nick Bonino	877 800 $ (3)
Salary Remaining :	5 591 $
Jake Gardiner	875 000 $ (1)
Salary Remaining :	5 573 $
Riley Nash	799 425 $ (4)
Salary Remaining :	5 092 $
Tomas Jurco	767 000 $ (2)
Salary Remaining :	4 885 $
Total Pro Players	24
Salary Commitment
Year 2014 : 69 900 855,00 $
Year 2015 : 40 927 905,00 $
Year 2016 : 23 338 605,00 $
Year 2017 : 14 361 225,00 $
Salary Average Commitment
Year 2014 : 69 900 855,00 $
Year 2015 : 40 927 905,00 $
Year 2016 : 23 338 605,00 $
Year 2017 : 14 361 225,00 $

Farm Players Salaries
Zach Trotman	99 000 $ (4)
Salary Remaining :	0 $
T.J. Brennan	99 000 $ (4)
Salary Remaining :	0 $
Andrei Loktionov	95 224 $ (2)
Salary Remaining :	0 $
Olli Maatta	92 500 $ (3)
Salary Remaining :	0 $
Teuvo Teravainen	92 500 $ (3)
Salary Remaining :	0 $
Mikhail Grigorenko	92 500 $ (2)
Salary Remaining :	0 $
Chris Brown	90 000 $ (2)
Salary Remaining :	0 $
Nick Cousins	84 250 $ (3)
Salary Remaining :	0 $
Quinton Howden	81 000 $ (2)
Salary Remaining :	0 $
Boone Jenner	80 917 $ (3)
Salary Remaining :	0 $
Ty Rattie	80 333 $ (3)
Salary Remaining :	0 $
Seth Griffith	75 917 $ (3)
Salary Remaining :	0 $
Dmitry Korobov	73 500 $ (3)
Salary Remaining :	0 $
Xavier Ouellet	70 083 $ (3)
Salary Remaining :	0 $
Ethan Werek	69 000 $ (1)
Salary Remaining :	0 $
Colin Smith	62 833 $ (3)
Salary Remaining :	0 $
Anthony Bitetto	61 500 $ (2)
Salary Remaining :	0 $
Mark Stone	57 500 $ (2)
Salary Remaining :	0 $
Petr Mrazek	55 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 2014 : 1 512 557,00 $
Year 2015 : 1 443 557,00 $
Year 2016 : 910 833,00 $
Year 2017 : 198 000,00 $
Salary Average Commitment
Year 2014 : 1 512 557,00 $
Year 2015 : 1 443 557,00 $
Year 2016 : 910 833,00 $
Year 2017 : 198 000,00 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7716 - 185 $ - 4 605 - 59,68%
Level 2:	3858 - 105 $ - 2 316 - 60,03%
Level 3:	4822 - 60 $ - 3 026 - 62,75%
Level 4:	1929 - 40 $ - 1 209 - 62,67%
Luxury:	964 - 375 $ - 569 - 59,02%
Total Attendance :	19289
Farm
Farm Level 1:	3000 - 70 $ - 2 257 - 75,24%
Farm Level 2:	2000 - 30 $ - 1 481 - 74,04%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	11 725 - 60,79%
Average Income per Game	1 603 429 $
Year to Date Revenue	65 740 608 $
Farm
Home Games Left	0
Average Attendance - %	3 738 - 74,76%
Average Income per Game	205 480 $
Year to Date Revenue	8 424 687 $
Expense
Pro Players Total Salaries	57 385 005 $
Farm Players Total Salaries	11 509 758 $
Coaches Total Salaries	2 018 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 245 870 $
Farm Year To Date Expenses	3 738 168 $
Pro Salary Per Days	365 510 $
Pro Salary Cap To Date	56 979 651 $
Farm Salary Per Days	74 709 $
Farm Salary Cap To Date	3 647 434 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	365 510 $
Pro Estimated Expenses	365 510 $
Farm Remaining Season Days	0
Farm Expenses Per Days	74 739 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	365 510 $
Estimated Season Salary Cap	57 345 161 $
Estimate Under Maximum Salary Cap of 69 000 000 $	11 654 839 $
Estimate Over Minimum Salary Cap of 0 $	57 345 161 $
Current Bank Account	31 131 257 $
Projected Bank Account	30 765 747 $

Pro Players Salaries
Vincent Lecavalier (1 Way Contract)	8 509 091 $ (2)
Salary Remaining :	54 198 $
Justin Williams (1 Way Contract)	5 500 000 $ (2)
Salary Remaining :	35 032 $
Evander Kane (1 Way Contract)	5 286 750 $ (2)
Salary Remaining :	33 674 $
Jonas Hiller (1 Way Contract)	4 916 250 $ (1)
Salary Remaining :	31 314 $
Rene Bourque (1 Way Contract)	3 960 000 $ (2)
Salary Remaining :	25 223 $
Ray Emery (1 Way Contract)	3 105 000 $ (2)
Salary Remaining :	19 777 $
Jeff Petry	2 252 250 $ (2)
Salary Remaining :	14 346 $
Shawn Matthias	2 252 250 $ (4)
Salary Remaining :	14 346 $
David Booth (1 Way Contract)	2 200 000 $ (3)
Salary Remaining :	14 013 $
Keith Ballard (1 Way Contract)	2 200 000 $ (2)
Salary Remaining :	14 013 $
Matt Hunwick (1 Way Contract)	1 920 000 $ (3)
Salary Remaining :	12 229 $
Kyle Clifford (1 Way Contract)	1 253 450 $ (3)
Salary Remaining :	7 984 $
Jakub Kindl (1 Way Contract)	1 251 479 $ (3)
Salary Remaining :	7 971 $
Joey MacDonald (1 Way Contract)	1 225 000 $ (1)
Salary Remaining :	7 803 $
John Moore (1 Way Contract)	1 049 400 $ (3)
Salary Remaining :	6 684 $
Joe Colborne (1 Way Contract)	1 001 000 $ (2)
Salary Remaining :	6 376 $
Jonathon Blum (1 Way Contract)	1 001 000 $ (1)
Salary Remaining :	6 376 $
Beau Bennett	900 000 $ (2)
Salary Remaining :	5 732 $
Jared Cowen	900 000 $ (1)
Salary Remaining :	5 732 $
Erik Haula	900 000 $ (2)
Salary Remaining :	5 732 $
Jay Beagle	868 725 $ (2)
Salary Remaining :	5 533 $
Colby Robak	815 100 $ (2)
Salary Remaining :	5 192 $
Martin Marincin	810 000 $ (2)
Salary Remaining :	5 159 $
Brandon Mashinter (1 Way Contract)	770 000 $ (1)
Salary Remaining :	4 904 $
James Wright	725 000 $ (1)
Salary Remaining :	4 618 $
Ben Smith	650 760 $ (1)
Salary Remaining :	4 145 $
Jimmy Hayes	612 500 $ (1)
Salary Remaining :	3 901 $
Eriah Hayes	550 000 $ (4)
Salary Remaining :	3 503 $
Total Pro Players	28
Salary Commitment
Year 2014 : 57 385 005,00 $
Year 2015 : 46 584 495,00 $
Year 2016 : 10 476 579,00 $
Year 2017 : 2 802 250,00 $
Salary Average Commitment
Year 2014 : 57 385 005,00 $
Year 2015 : 46 584 495,00 $
Year 2016 : 10 476 579,00 $
Year 2017 : 2 802 250,00 $

Farm Players Salaries
Rene Bourque	3 960 000 $ (2)
Salary Remaining :	0 $
David Booth	2 200 000 $ (3)
Salary Remaining :	0 $
Keith Ballard	2 200 000 $ (2)
Salary Remaining :	0 $
Jonathon Blum	1 001 000 $ (1)
Salary Remaining :	0 $
Paul Postma	657 800 $ (1)
Salary Remaining :	0 $
Joacim Eriksson	99 000 $ (4)
Salary Remaining :	0 $
Filip Forsberg	92 500 $ (2)
Salary Remaining :	0 $
Drew Shore	90 000 $ (2)
Salary Remaining :	0 $
Drew LeBlanc	89 750 $ (1)
Salary Remaining :	0 $
Matt Donovan	87 500 $ (1)
Salary Remaining :	0 $
Emerson Etem	87 000 $ (2)
Salary Remaining :	0 $
Kenny Agostino	84 500 $ (2)
Salary Remaining :	0 $
Zack Phillips	83 300 $ (2)
Salary Remaining :	0 $
Max Friberg	77 667 $ (3)
Salary Remaining :	0 $
Taylor Chorney	74 003 $ (3)
Salary Remaining :	0 $
Chris Casto	70 000 $ (4)
Salary Remaining :	0 $
Alexey Marchenko	66 667 $ (3)
Salary Remaining :	0 $
Zach Budish	66 500 $ (2)
Salary Remaining :	0 $
Greg McKegg	65 000 $ (2)
Salary Remaining :	0 $
Curtis McKenzie	64 500 $ (2)
Salary Remaining :	0 $
Tanner Richard	64 167 $ (3)
Salary Remaining :	0 $
James Livingston	60 000 $ (2)
Salary Remaining :	0 $
Brandon DeFazio	58 905 $ (1)
Salary Remaining :	0 $
Buddy Robinson	55 000 $ (4)
Salary Remaining :	0 $
Brendan Ranford	55 000 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 2014 : 11 509 759,00 $
Year 2015 : 2 081 604,00 $
Year 2016 : 726 504,00 $
Year 2017 : 224 000,00 $
Salary Average Commitment
Year 2014 : 11 505 159,00 $
Year 2015 : 2 086 204,00 $
Year 2016 : 726 504,00 $
Year 2017 : 224 000,00 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7815 - 200 $ - 4 446 - 56,90%
Level 2:	3907 - 100 $ - 2 350 - 60,15%
Level 3:	4884 - 50 $ - 3 490 - 71,46%
Level 4:	1954 - 35 $ - 1 308 - 66,92%
Luxury:	977 - 400 $ - 556 - 56,91%
Total Attendance :	19537
Farm
Farm Level 1:	3000 - 35 $ - 2 263 - 75,45%
Farm Level 2:	2000 - 15 $ - 1 495 - 74,74%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	12 150 - 62,19%
Average Income per Game	1 662 096 $
Year to Date Revenue	68 145 942 $
Farm
Home Games Left	0
Average Attendance - %	3 758 - 75,16%
Average Income per Game	111 805 $
Year to Date Revenue	4 583 991 $
Expense
Pro Players Total Salaries	69 797 243 $
Farm Players Total Salaries	2 141 174 $
Coaches Total Salaries	1 312 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 538 767 $
Farm Year To Date Expenses	1 964 745 $
Pro Salary Per Days	444 568 $
Pro Salary Cap To Date	65 567 771 $
Farm Salary Per Days	13 904 $
Farm Salary Cap To Date	1 899 045 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	444 568 $
Pro Estimated Expenses	444 568 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 904 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	444 568 $
Estimated Season Salary Cap	66 012 339 $
Estimate Under Maximum Salary Cap of 69 000 000 $	2 987 661 $
Estimate Over Minimum Salary Cap of 0 $	66 012 339 $
Current Bank Account	23 126 421 $
Projected Bank Account	22 681 853 $

Pro Players Salaries
Mike Cammalleri (1 Way Contract)	7 500 000 $ (3)
Salary Remaining :	47 771 $
Jeff Carter (1 Way Contract)	6 113 250 $ (1)
Salary Remaining :	38 938 $
Tyler Myers	5 643 000 $ (3)
Salary Remaining :	35 943 $
Jamie Benn (1 Way Contract)	5 286 750 $ (2)
Salary Remaining :	33 674 $
Chris Kunitz (1 Way Contract)	4 916 250 $ (3)
Salary Remaining :	31 314 $
Milan Michalek (1 Way Contract)	4 723 875 $ (1)
Salary Remaining :	30 088 $
Ryan McDonagh	4 554 300 $ (1)
Salary Remaining :	29 008 $
Tobias Enstrom (1 Way Contract)	4 168 125 $ (1)
Salary Remaining :	26 549 $
Cam Fowler	4 104 000 $ (4)
Salary Remaining :	26 140 $
Semyon Varlamov (1 Way Contract)	3 498 124 $ (4)
Salary Remaining :	22 281 $
Mats Zuccarello (1 Way Contract)	3 330 000 $ (1)
Salary Remaining :	21 210 $
Maxime Talbot (1 Way Contract)	3 100 000 $ (1)
Salary Remaining :	19 745 $
Daniel Alfredsson (1 Way Contract)	2 964 969 $ (2)
Salary Remaining :	18 885 $
Colin Wilson (1 Way Contract)	2 332 000 $ (2)
Salary Remaining :	14 854 $
Ben Lovejoy	1 452 000 $ (4)
Salary Remaining :	9 248 $
Justin Schultz	925 000 $ (2)
Salary Remaining :	5 892 $
Charlie Coyle	900 000 $ (2)
Salary Remaining :	5 732 $
Riley Sheahan	900 000 $ (1)
Salary Remaining :	5 732 $
Tanner Glass	850 000 $ (1)
Salary Remaining :	5 414 $
Craig Smith	690 000 $ (1)
Salary Remaining :	4 395 $
Niklas Svedberg	675 000 $ (2)
Salary Remaining :	4 299 $
Colton Sceviour	600 600 $ (1)
Salary Remaining :	3 825 $
Nate Guenin	570 000 $ (2)
Salary Remaining :	3 631 $
Total Pro Players	23
Salary Commitment
Year 2014 : 69 797 243,00 $
Year 2015 : 40 767 093,00 $
Year 2016 : 27 113 374,00 $
Year 2017 : 9 054 124,00 $
Salary Average Commitment
Year 2014 : 69 797 243,00 $
Year 2015 : 40 767 093,00 $
Year 2016 : 27 113 374,00 $
Year 2017 : 9 054 124,00 $

Farm Players Salaries
Jeff Halpern	750 000 $ (1)
Salary Remaining :	0 $
Petter Granberg	90 000 $ (3)
Salary Remaining :	0 $
Nick Bjugstad	90 000 $ (2)
Salary Remaining :	0 $
Cody Ceci	89 417 $ (3)
Salary Remaining :	0 $
Joey Crabb	85 000 $ (1)
Salary Remaining :	0 $
Ryan Murphy	83 300 $ (2)
Salary Remaining :	0 $
Yann Sauve	79 522 $ (1)
Salary Remaining :	0 $
Matt Kassian	75 811 $ (3)
Salary Remaining :	0 $
Maxime Fortunus	75 000 $ (2)
Salary Remaining :	0 $
Jeremy Smith	71 528 $ (1)
Salary Remaining :	0 $
Kris Newbury	67 320 $ (1)
Salary Remaining :	0 $
Alex Biega	65 000 $ (2)
Salary Remaining :	0 $
Martin Frk	63 917 $ (3)
Salary Remaining :	0 $
Robert Czarnik	63 861 $ (1)
Salary Remaining :	0 $
Zenon Konopka	59 000 $ (2)
Salary Remaining :	0 $
Paul Bissonnette	57 500 $ (1)
Salary Remaining :	0 $
Cal Heeter	55 000 $ (2)
Salary Remaining :	0 $
Alex Grant	55 000 $ (1)
Salary Remaining :	0 $
Carter Bancks	55 000 $ (2)
Salary Remaining :	0 $
Blake Parlett	55 000 $ (1)
Salary Remaining :	0 $
Carter Camper	55 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2014 : 2 141 176,00 $
Year 2015 : 801 445,00 $
Year 2016 : 319 145,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 2 141 176,00 $
Year 2015 : 801 445,00 $
Year 2016 : 319 145,00 $
Year 2017 : 0,00 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7472 - 100 $ - 7 284 - 97,48%
Level 2:	3736 - 55 $ - 3 644 - 97,54%
Level 3:	4670 - 35 $ - 4 588 - 98,24%
Level 4:	1868 - 23 $ - 1 827 - 97,79%
Luxury:	934 - 190 $ - 910 - 97,40%
Total Attendance :	18680
Farm
Farm Level 1:	3000 - 35 $ - 2 264 - 75,48%
Farm Level 2:	2000 - 15 $ - 1 511 - 75,56%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	18 252 - 97,71%
Average Income per Game	1 398 501 $
Year to Date Revenue	57 338 542 $
Farm
Home Games Left	0
Average Attendance - %	3 775 - 75,51%
Average Income per Game	112 109 $
Year to Date Revenue	4 596 469 $
Expense
Pro Players Total Salaries	63 844 362 $
Farm Players Total Salaries	1 371 635 $
Coaches Total Salaries	1 624 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 985 230 $
Farm Year To Date Expenses	1 830 021 $
Pro Salary Per Days	406 359 $
Pro Salary Cap To Date	61 957 682 $
Farm Salary Per Days	8 907 $
Farm Salary Cap To Date	1 736 272 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	406 652 $
Pro Estimated Expenses	406 652 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 907 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	406 652 $
Estimated Season Salary Cap	62 364 041 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 635 959 $
Estimate Over Minimum Salary Cap of 0 $	62 364 041 $
Current Bank Account	16 119 760 $
Projected Bank Account	15 713 108 $

Pro Players Salaries
Jarome Iginla (1 Way Contract)	8 448 000 $ (1)
Salary Remaining :	53 809 $
Keith Yandle (1 Way Contract)	5 985 000 $ (4)
Salary Remaining :	38 121 $
Devan Dubnyk (1 Way Contract)	5 450 000 $ (3)
Salary Remaining :	34 713 $
Ryan Malone (1 Way Contract)	5 350 000 $ (1)
Salary Remaining :	34 076 $
Tom Gilbert (1 Way Contract)	5 100 000 $ (2)
Salary Remaining :	32 484 $
Dennis Seidenberg (1 Way Contract)	4 975 000 $ (3)
Salary Remaining :	31 688 $
Mike Fisher (1 Way Contract)	3 840 000 $ (2)
Salary Remaining :	24 459 $
Andy Greene (1 Way Contract)	3 225 000 $ (1)
Salary Remaining :	20 541 $
Sami Salo (1 Way Contract)	2 625 000 $ (1)
Salary Remaining :	16 720 $
Mike Komisarek (1 Way Contract)	2 500 000 $ (2)
Salary Remaining :	15 924 $
Tim Thomas	2 250 000 $ (2)
Salary Remaining :	14 331 $
Viktor Fasth (1 Way Contract)	2 000 000 $ (1)
Salary Remaining :	12 739 $
Michal Handzus (1 Way Contract)	1 850 000 $ (2)
Salary Remaining :	11 783 $
Joel Ward (1 Way Contract)	1 550 000 $ (1)
Salary Remaining :	9 873 $
Jason Garrison (1 Way Contract)	1 263 512 $ (1)
Salary Remaining :	8 048 $
Zemgus Girgensons	925 000 $ (2)
Salary Remaining :	5 892 $
Sean Monahan	925 000 $ (3)
Salary Remaining :	5 892 $
Vladimir Tarasenko	900 000 $ (2)
Salary Remaining :	5 732 $
Mikael Granlund	900 000 $ (2)
Salary Remaining :	5 732 $
Evgeny Kuznetsov	900 000 $ (3)
Salary Remaining :	5 732 $
Ryan Johansen	900 000 $ (1)
Salary Remaining :	5 732 $
Kevan Miller	707 850 $ (2)
Salary Remaining :	4 509 $
Colin Greening	650 000 $ (4)
Salary Remaining :	4 140 $
Antoine Roussel	625 000 $ (2)
Salary Remaining :	3 981 $
Total Pro Players	24
Salary Commitment
Year 2014 : 63 844 362,00 $
Year 2015 : 38 390 850,00 $
Year 2016 : 18 885 000,00 $
Year 2017 : 6 635 000,00 $
Salary Average Commitment
Year 2014 : 63 798 362,00 $
Year 2015 : 38 436 850,00 $
Year 2016 : 18 885 000,00 $
Year 2017 : 6 635 000,00 $

Farm Players Salaries
Petr Straka	92 500 $ (3)
Salary Remaining :	0 $
Nathan Beaulieu	92 500 $ (2)
Salary Remaining :	0 $
Cole Schneider	86 750 $ (3)
Salary Remaining :	0 $
Antoine Laganiere	85 000 $ (3)
Salary Remaining :	0 $
Joe Morrow	83 300 $ (2)
Salary Remaining :	0 $
Michael Chaput	79 000 $ (2)
Salary Remaining :	0 $
Calle Jarnkrok	71 500 $ (3)
Salary Remaining :	0 $
Michael Hutchinson	67 210 $ (2)
Salary Remaining :	0 $
Lance Bouma	65 208 $ (2)
Salary Remaining :	0 $
Jayson Megna	65 000 $ (2)
Salary Remaining :	0 $
Patrick Wey	64 000 $ (2)
Salary Remaining :	0 $
Sam Carrick	63 167 $ (3)
Salary Remaining :	0 $
Ryan Bourque	61 500 $ (1)
Salary Remaining :	0 $
Tom Kuhnhackl	60 000 $ (3)
Salary Remaining :	0 $
Ryan Craig	60 000 $ (2)
Salary Remaining :	0 $
Rasmus Rissanen	55 000 $ (2)
Salary Remaining :	0 $
Yann Danis	55 000 $ (2)
Salary Remaining :	0 $
Frederick Roy	55 000 $ (3)
Salary Remaining :	0 $
William Wrenn	55 000 $ (1)
Salary Remaining :	0 $
Daniel New	55 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 2014 : 1 371 635,00 $
Year 2015 : 1 200 135,00 $
Year 2016 : 513 917,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 1 371 635,00 $
Year 2015 : 1 200 135,00 $
Year 2016 : 513 917,00 $
Year 2017 : 0,00 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Coliseum
Level 1:	6500 - 200 $ - 4 383 - 67,43%
Level 2:	3250 - 100 $ - 2 454 - 75,50%
Level 3:	4063 - 50 $ - 3 650 - 89,83%
Level 4:	1625 - 35 $ - 1 356 - 83,44%
Luxury:	812 - 400 $ - 529 - 65,15%
Total Attendance :	16250
Farm
Farm Level 1:	3000 - 35 $ - 2 229 - 74,29%
Farm Level 2:	2000 - 15 $ - 1 489 - 74,46%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	12 372 - 76,13%
Average Income per Game	1 609 590 $
Year to Date Revenue	65 993 204 $
Farm
Home Games Left	0
Average Attendance - %	3 718 - 74,36%
Average Income per Game	110 381 $
Year to Date Revenue	4 525 612 $
Expense
Pro Players Total Salaries	73 857 054 $
Farm Players Total Salaries	1 242 939 $
Coaches Total Salaries	1 334 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 406 918 $
Farm Year To Date Expenses	1 329 307 $
Pro Salary Per Days	470 427 $
Pro Salary Cap To Date	66 598 523 $
Farm Salary Per Days	8 071 $
Farm Salary Cap To Date	1 242 362 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	470 427 $
Pro Estimated Expenses	470 427 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 071 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	470 427 $
Estimated Season Salary Cap	67 068 950 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 931 050 $
Estimate Over Minimum Salary Cap of 0 $	67 068 950 $
Current Bank Account	20 782 591 $
Projected Bank Account	20 312 164 $

Pro Players Salaries
Jason Spezza (1 Way Contract)	9 400 000 $ (3)
Salary Remaining :	59 873 $
Mike Smith (1 Way Contract)	6 460 000 $ (4)
Salary Remaining :	41 146 $
Brent Seabrook (1 Way Contract)	6 336 500 $ (3)
Salary Remaining :	40 360 $
Paul Stastny (1 Way Contract)	6 336 000 $ (4)
Salary Remaining :	40 357 $
Kevin Bieksa (1 Way Contract)	6 300 000 $ (1)
Salary Remaining :	40 127 $
Patrick Sharp (1 Way Contract)	5 760 000 $ (2)
Salary Remaining :	36 688 $
Patrick Kane (1 Way Contract)	5 616 000 $ (1)
Salary Remaining :	35 771 $
Jason Pominville (1 Way Contract)	5 538 500 $ (1)
Salary Remaining :	35 277 $
James van Riemsdyk (1 Way Contract)	4 481 625 $ (3)
Salary Remaining :	28 545 $
Frans Nielsen (1 Way Contract)	3 630 000 $ (3)
Salary Remaining :	23 121 $
Johnny Oduya (1 Way Contract)	2 800 000 $ (1)
Salary Remaining :	17 834 $
Rich Peverley (1 Way Contract)	2 800 000 $ (2)
Salary Remaining :	17 834 $
Jason Demers (1 Way Contract)	1 930 500 $ (4)
Salary Remaining :	12 296 $
Jordan Schroeder	1 029 600 $ (2)
Salary Remaining :	6 558 $
Morgan Rielly	925 000 $ (3)
Salary Remaining :	5 892 $
Jeremy Morin	908 820 $ (4)
Salary Remaining :	5 789 $
Mark Letestu	900 900 $ (1)
Salary Remaining :	5 738 $
Jeff Zatkoff	764 940 $ (3)
Salary Remaining :	4 872 $
Adam McQuaid	738 669 $ (2)
Salary Remaining :	4 705 $
J.T. Brown	650 000 $ (3)
Salary Remaining :	4 140 $
Nick Holden	550 000 $ (2)
Salary Remaining :	3 503 $
Total Pro Players	21
Salary Commitment
Year 2014 : 73 857 054,00 $
Year 2015 : 52 701 654,00 $
Year 2016 : 41 823 385,00 $
Year 2017 : 15 635 320,00 $
Salary Average Commitment
Year 2014 : 73 857 054,00 $
Year 2015 : 52 701 654,00 $
Year 2016 : 41 823 385,00 $
Year 2017 : 15 635 320,00 $

Farm Players Salaries
Peter Holland	90 000 $ (1)
Salary Remaining :	0 $
Pat Cannone	89 500 $ (3)
Salary Remaining :	0 $
Sami Aittokallio	78 000 $ (2)
Salary Remaining :	0 $
Brett Sutter	73 881 $ (3)
Salary Remaining :	0 $
Reid Boucher	69 250 $ (3)
Salary Remaining :	0 $
Michal Jordan	66 352 $ (2)
Salary Remaining :	0 $
Harri Sateri	66 250 $ (1)
Salary Remaining :	0 $
Rich Clune	66 206 $ (1)
Salary Remaining :	0 $
Denny Urban	62 500 $ (1)
Salary Remaining :	0 $
Jared Nightingale	62 500 $ (1)
Salary Remaining :	0 $
Travis Oleksuk	62 500 $ (3)
Salary Remaining :	0 $
Mark Borowiecki	61 000 $ (1)
Salary Remaining :	0 $
Matt MacKenzie	60 000 $ (2)
Salary Remaining :	0 $
Nicolas Deslauriers	59 500 $ (1)
Salary Remaining :	0 $
Alex Friesen	55 500 $ (3)
Salary Remaining :	0 $
Will O'Neill	55 000 $ (2)
Salary Remaining :	0 $
Trevor Parkes	55 000 $ (1)
Salary Remaining :	0 $
Brad Staubitz	55 000 $ (1)
Salary Remaining :	0 $
Victor Rask	55 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 2014 : 1 242 939,00 $
Year 2015 : 609 983,00 $
Year 2016 : 350 631,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 1 242 939,00 $
Year 2015 : 609 983,00 $
Year 2016 : 350 631,00 $
Year 2017 : 0,00 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6006 - 125 $ - 5 971 - 99,42%
Level 2:	3003 - 75 $ - 2 990 - 99,56%
Level 3:	3754 - 50 $ - 3 619 - 96,41%
Level 4:	1502 - 30 $ - 1 498 - 99,76%
Luxury:	750 - 210 $ - 750 - 100,00%
Total Attendance :	15015
Farm
Farm Level 1:	3000 - 35 $ - 2 263 - 75,45%
Farm Level 2:	2000 - 15 $ - 1 508 - 75,38%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	14 828 - 98,76%
Average Income per Game	1 464 356 $
Year to Date Revenue	60 038 587 $
Farm
Home Games Left	0
Average Attendance - %	3 771 - 75,42%
Average Income per Game	112 015 $
Year to Date Revenue	4 592 611 $
Expense
Pro Players Total Salaries	65 742 010 $
Farm Players Total Salaries	1 607 918 $
Coaches Total Salaries	874 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 546 089 $
Farm Year To Date Expenses	1 682 345 $
Pro Salary Per Days	420 162 $
Pro Salary Cap To Date	63 287 342 $
Farm Salary Per Days	10 441 $
Farm Salary Cap To Date	1 589 746 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	418 739 $
Pro Estimated Expenses	418 739 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 441 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	418 739 $
Estimated Season Salary Cap	63 707 504 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 292 496 $
Estimate Over Minimum Salary Cap of 0 $	63 707 504 $
Current Bank Account	17 452 764 $
Projected Bank Account	17 034 025 $

Pro Players Salaries
Shea Weber (1 Way Contract)	7 020 000 $ (2)
Salary Remaining :	44 713 $
Marty Havlat	6 850 000 $ (1)
Salary Remaining :	43 631 $
Valtteri Filppula (1 Way Contract)	5 700 000 $ (4)
Salary Remaining :	36 306 $
Matthew Carle	5 500 000 $ (2)
Salary Remaining :	35 032 $
Barret Jackman (1 Way Contract)	5 326 650 $ (1)
Salary Remaining :	33 928 $
Antti Niemi (1 Way Contract)	4 332 000 $ (3)
Salary Remaining :	27 592 $
Jonathan Ericsson (1 Way Contract)	4 275 000 $ (3)
Salary Remaining :	27 229 $
Adam Henrique	3 952 000 $ (2)
Salary Remaining :	25 172 $
Patric Hornqvist (1 Way Contract)	3 300 000 $ (3)
Salary Remaining :	21 019 $
Derek Stepan	3 038 100 $ (2)
Salary Remaining :	19 351 $
John-Michael Liles (1 Way Contract)	3 020 000 $ (3)
Salary Remaining :	19 236 $
Damien Brunner (1 Way Contract)	2 847 500 $ (3)
Salary Remaining :	18 137 $
Paul Gaustad (1 Way Contract)	1 600 000 $ (2)
Salary Remaining :	10 191 $
Mikkel Boedker (1 Way Contract)	1 188 000 $ (2)
Salary Remaining :	7 567 $
Zac Rinaldo	1 132 560 $ (2)
Salary Remaining :	7 214 $
Ryan Murray	925 000 $ (3)
Salary Remaining :	5 892 $
Hampus Lindholm	925 000 $ (2)
Salary Remaining :	5 892 $
Anders Lee	900 000 $ (2)
Salary Remaining :	5 732 $
Nicklas Jensen	833 000 $ (2)
Salary Remaining :	5 306 $
Leo Komarov	795 000 $ (2)
Salary Remaining :	5 064 $
Chad Johnson	772 200 $ (3)
Salary Remaining :	4 918 $
Alexander Sulzer	760 000 $ (1)
Salary Remaining :	4 841 $
Kyle Chipchura	750 000 $ (1)
Salary Remaining :	4 777 $
Total Pro Players	23
Salary Commitment
Year 2014 : 65 742 010,00 $
Year 2015 : 52 263 360,00 $
Year 2016 : 25 680 200,00 $
Year 2017 : 5 700 000,00 $
Salary Average Commitment
Year 2014 : 65 965 510,00 $
Year 2015 : 52 278 860,00 $
Year 2016 : 25 441 200,00 $
Year 2017 : 5 700 000,00 $

Farm Players Salaries
Mark Visentin	113 256 $ (2)
Salary Remaining :	0 $
Jacob Josefson	104 940 $ (3)
Salary Remaining :	0 $
Mattias Tedenby	98 175 $ (1)
Salary Remaining :	0 $
Oscar Klefbom	92 500 $ (3)
Salary Remaining :	0 $
Nikita Zadorov	92 500 $ (3)
Salary Remaining :	0 $
Mark Olver	75 290 $ (4)
Salary Remaining :	0 $
Alexander Urbom	68 794 $ (3)
Salary Remaining :	0 $
Dana Tyrell	67 500 $ (3)
Salary Remaining :	0 $
Landon Ferraro	66 500 $ (1)
Salary Remaining :	0 $
J.C. Lipon	64 500 $ (3)
Salary Remaining :	0 $
Michael Caruso	64 130 $ (1)
Salary Remaining :	0 $
Konrad Abeltshauser	63 333 $ (3)
Salary Remaining :	0 $
David Leggio	62 500 $ (2)
Salary Remaining :	0 $
Wojtek Wolski	62 500 $ (2)
Salary Remaining :	0 $
Connor Knapp	59 500 $ (2)
Salary Remaining :	0 $
Tom Sestito	57 500 $ (2)
Salary Remaining :	0 $
Kent Huskins	57 500 $ (1)
Salary Remaining :	0 $
Derek Grant	57 500 $ (1)
Salary Remaining :	0 $
Kevin Sundher	57 500 $ (2)
Salary Remaining :	0 $
Pierre-Luc Letourneau-Leblond	57 000 $ (1)
Salary Remaining :	0 $
Travis Morin	55 000 $ (2)
Salary Remaining :	0 $
Tom Wilson	55 000 $ (1)
Salary Remaining :	0 $
Jordin Tootoo	55 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 2014 : 1 607 917,00 $
Year 2015 : 1 152 113,00 $
Year 2016 : 629 357,00 $
Year 2017 : 75 290,00 $
Salary Average Commitment
Year 2014 : 1 607 917,00 $
Year 2015 : 1 152 113,00 $
Year 2016 : 629 357,00 $
Year 2017 : 75 290,00 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7246 - 110 $ - 7 126 - 98,35%
Level 2:	3624 - 55 $ - 3 597 - 99,24%
Level 3:	4530 - 45 $ - 4 372 - 96,52%
Level 4:	1812 - 34 $ - 1 402 - 77,38%
Luxury:	906 - 250 $ - 886 - 97,75%
Total Attendance :	18118
Farm
Farm Level 1:	3000 - 35 $ - 2 222 - 74,06%
Farm Level 2:	2000 - 17 $ - 1 485 - 74,24%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	17 383 - 95,94%
Average Income per Game	1 547 387 $
Year to Date Revenue	63 442 881 $
Farm
Home Games Left	0
Average Attendance - %	3 707 - 74,13%
Average Income per Game	111 567 $
Year to Date Revenue	4 574 232 $
Expense
Pro Players Total Salaries	67 909 119 $
Farm Players Total Salaries	4 356 782 $
Coaches Total Salaries	1 004 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 435 015 $
Farm Year To Date Expenses	1 686 680 $
Pro Salary Per Days	432 542 $
Pro Salary Cap To Date	61 467 728 $
Farm Salary Per Days	28 291 $
Farm Salary Cap To Date	1 608 363 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	432 542 $
Pro Estimated Expenses	432 542 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 291 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	432 542 $
Estimated Season Salary Cap	61 900 270 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 099 730 $
Estimate Over Minimum Salary Cap of 0 $	61 900 270 $
Current Bank Account	22 895 418 $
Projected Bank Account	22 462 876 $

Pro Players Salaries
Joe Thornton (1 Way Contract)	7 879 680 $ (2)
Salary Remaining :	50 189 $
Steven Stamkos (1 Way Contract)	6 912 000 $ (2)
Salary Remaining :	44 025 $
Brooks Orpik (1 Way Contract)	6 225 000 $ (1)
Salary Remaining :	39 650 $
Jeff Skinner	5 873 850 $ (4)
Salary Remaining :	37 413 $
Jordan Eberle	4 992 000 $ (2)
Salary Remaining :	31 796 $
Rob Scuderi (1 Way Contract)	4 962 500 $ (3)
Salary Remaining :	31 608 $
Andrej Meszaros (1 Way Contract)	4 446 000 $ (2)
Salary Remaining :	28 318 $
Claude Giroux	4 168 125 $ (4)
Salary Remaining :	26 549 $
Victor Hedman (1 Way Contract)	4 104 000 $ (3)
Salary Remaining :	26 140 $
Olli Jokinen (1 Way Contract)	2 900 000 $ (1)
Salary Remaining :	18 471 $
Vinny Prospal	2 727 450 $ (1)
Salary Remaining :	17 372 $
Ryan Garbutt	2 550 000 $ (4)
Salary Remaining :	16 242 $
Nolan Yonkman	1 550 000 $ (1)
Salary Remaining :	9 873 $
Marc Methot (1 Way Contract)	1 407 914 $ (1)
Salary Remaining :	8 968 $
Tomas Vokoun	1 400 000 $ (1)
Salary Remaining :	8 917 $
Maxim Lapierre (1 Way Contract)	1 158 300 $ (1)
Salary Remaining :	7 378 $
Jonathan Bernier (1 Way Contract)	1 009 800 $ (1)
Salary Remaining :	6 432 $
Sean Bergenheim	924 000 $ (1)
Salary Remaining :	5 885 $
Deryk Engelland	700 000 $ (1)
Salary Remaining :	4 459 $
Gustav Nyquist	687 500 $ (1)
Salary Remaining :	4 379 $
Mark Arcobello	673 200 $ (1)
Salary Remaining :	4 288 $
TJ Brodie	657 800 $ (2)
Salary Remaining :	4 190 $
Total Pro Players	22
Salary Commitment
Year 2014 : 67 909 119,00 $
Year 2015 : 46 545 955,00 $
Year 2016 : 21 658 475,00 $
Year 2017 : 12 591 975,00 $
Salary Average Commitment
Year 2014 : 67 909 119,00 $
Year 2015 : 46 545 955,00 $
Year 2016 : 21 658 475,00 $
Year 2017 : 12 591 975,00 $

Farm Players Salaries
Yannick Weber	1 026 854 $ (1)
Salary Remaining :	0 $
Mike Hoffman	755 040 $ (2)
Salary Remaining :	0 $
Jason Zucker	700 000 $ (1)
Salary Remaining :	0 $
Eric Gelinas	640 000 $ (1)
Salary Remaining :	0 $
Troy Grosenick	99 000 $ (4)
Salary Remaining :	0 $
Cory Emmerton	95 601 $ (2)
Salary Remaining :	0 $
Vladislav Namestnikov	92 500 $ (2)
Salary Remaining :	0 $
Tyler Biggs	92 500 $ (3)
Salary Remaining :	0 $
Ben Hanowski	90 000 $ (2)
Salary Remaining :	0 $
Lucas Lessio	86 167 $ (1)
Salary Remaining :	0 $
Harry Zolnierczyk	76 255 $ (4)
Salary Remaining :	0 $
Cameron Gaunce	74 360 $ (2)
Salary Remaining :	0 $
Adam Payerl	73 069 $ (3)
Salary Remaining :	0 $
Terry Broadhurst	70 686 $ (2)
Salary Remaining :	0 $
Zack FitzGerald	65 000 $ (2)
Salary Remaining :	0 $
Michael Sdao	65 000 $ (2)
Salary Remaining :	0 $
Tommy Hughes	65 000 $ (3)
Salary Remaining :	0 $
Matt Watkins	65 000 $ (2)
Salary Remaining :	0 $
Mike Hoeffel	63 750 $ (1)
Salary Remaining :	0 $
John Persson	61 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 2014 : 4 356 782,00 $
Year 2015 : 1 160 475,00 $
Year 2016 : 405 824,00 $
Year 2017 : 175 255,00 $
Salary Average Commitment
Year 2014 : 4 356 782,00 $
Year 2015 : 1 160 475,00 $
Year 2016 : 405 824,00 $
Year 2017 : 175 255,00 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7902 - 200 $ - 4 335 - 54,85%
Level 2:	3952 - 120 $ - 2 166 - 54,80%
Level 3:	4940 - 70 $ - 2 730 - 55,25%
Level 4:	1976 - 50 $ - 1 082 - 54,77%
Luxury:	988 - 400 $ - 543 - 54,94%
Total Attendance :	19758
Farm
Farm Level 1:	3000 - 70 $ - 2 257 - 75,22%
Farm Level 2:	2000 - 30 $ - 1 498 - 74,92%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	10 855 - 54,94%
Average Income per Game	1 748 024 $
Year to Date Revenue	71 668 982 $
Farm
Home Games Left	0
Average Attendance - %	3 755 - 75,10%
Average Income per Game	223 196 $
Year to Date Revenue	9 151 032 $
Expense
Pro Players Total Salaries	60 988 921 $
Farm Players Total Salaries	3 874 444 $
Coaches Total Salaries	920 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 249 666 $
Farm Year To Date Expenses	2 822 062 $
Pro Salary Per Days	389 505 $
Pro Salary Cap To Date	61 138 084 $
Farm Salary Per Days	25 189 $
Farm Salary Cap To Date	2 732 556 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	388 464 $
Pro Estimated Expenses	388 464 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 159 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	388 464 $
Estimated Season Salary Cap	61 527 589 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 472 411 $
Estimate Over Minimum Salary Cap of 0 $	61 527 589 $
Current Bank Account	35 698 286 $
Projected Bank Account	35 309 822 $

Pro Players Salaries
Zdeno Chara (1 Way Contract)	6 800 000 $ (4)
Salary Remaining :	43 312 $
Patrick Marleau (1 Way Contract)	6 348 000 $ (2)
Salary Remaining :	40 433 $
Carey Price (1 Way Contract)	6 084 000 $ (4)
Salary Remaining :	38 752 $
Martin St. Louis	4 630 349 $ (2)
Salary Remaining :	29 493 $
Brent Burns (1 Way Contract)	4 223 700 $ (1)
Salary Remaining :	26 903 $
Alexander Steen (1 Way Contract)	3 833 250 $ (4)
Salary Remaining :	24 416 $
Niklas Hjalmarsson (1 Way Contract)	3 745 014 $ (3)
Salary Remaining :	23 854 $
Tim Gleason (1 Way Contract)	3 500 000 $ (3)
Salary Remaining :	22 293 $
Sheldon Souray	2 995 000 $ (2)
Salary Remaining :	19 076 $
Kyle Brodziak (1 Way Contract)	1 986 000 $ (4)
Salary Remaining :	12 650 $
Max Pacioretty (1 Way Contract)	1 749 000 $ (1)
Salary Remaining :	11 140 $
Boyd Gordon (1 Way Contract)	1 669 000 $ (3)
Salary Remaining :	10 631 $
PA Parenteau (1 Way Contract)	1 650 000 $ (2)
Salary Remaining :	10 510 $
Brian Flynn (1 Way Contract)	1 637 500 $ (1)
Salary Remaining :	10 430 $
Mike Weaver (1 Way Contract)	1 300 000 $ (1)
Salary Remaining :	8 280 $
Mark Fistric (1 Way Contract)	1 254 000 $ (1)
Salary Remaining :	7 987 $
Dominic Moore	1 200 000 $ (1)
Salary Remaining :	7 643 $
Cory Sarich (1 Way Contract)	1 135 000 $ (1)
Salary Remaining :	7 229 $
David Jones (1 Way Contract)	1 093 950 $ (1)
Salary Remaining :	6 968 $
Josh Bailey (1 Way Contract)	1 020 250 $ (1)
Salary Remaining :	6 498 $
Cam Talbot	891 000 $ (4)
Salary Remaining :	5 675 $
Nate Thompson	794 208 $ (1)
Salary Remaining :	5 059 $
Marc-Andre Cliche	760 000 $ (3)
Salary Remaining :	4 841 $
Andrew MacDonald	689 700 $ (2)
Salary Remaining :	4 393 $
Total Pro Players	24
Salary Commitment
Year 2014 : 60 988 921,00 $
Year 2015 : 45 741 313,00 $
Year 2016 : 29 598 264,00 $
Year 2017 : 19 594 250,00 $
Salary Average Commitment
Year 2014 : 61 152 254,00 $
Year 2015 : 45 744 646,00 $
Year 2016 : 29 431 597,00 $
Year 2017 : 19 594 250,00 $

Farm Players Salaries
Brian Flynn	1 637 500 $ (1)
Salary Remaining :	0 $
Zach Sill	550 000 $ (4)
Salary Remaining :	0 $
Mark Cundari	99 000 $ (1)
Salary Remaining :	0 $
Nick Crawford	99 000 $ (1)
Salary Remaining :	0 $
Justin Peters	97 471 $ (3)
Salary Remaining :	0 $
Johan Sundstrom	92 500 $ (2)
Salary Remaining :	0 $
Matt Lindblad	92 500 $ (2)
Salary Remaining :	0 $
Bill Arnold	88 750 $ (2)
Salary Remaining :	0 $
J.T. Miller	83 300 $ (2)
Salary Remaining :	0 $
Kevin Connauton	78 173 $ (2)
Salary Remaining :	0 $
Nick Jensen	76 500 $ (2)
Salary Remaining :	0 $
Julian Melchiori	66 500 $ (2)
Salary Remaining :	0 $
Jesse Blacker	64 000 $ (1)
Salary Remaining :	0 $
Cedric Paquette	63 333 $ (3)
Salary Remaining :	0 $
Freddie Hamilton	62 500 $ (2)
Salary Remaining :	0 $
Brandon Davidson	61 500 $ (3)
Salary Remaining :	0 $
Brad Malone	61 250 $ (1)
Salary Remaining :	0 $
Jamie Devane	60 667 $ (3)
Salary Remaining :	0 $
Turner Elson	55 000 $ (4)
Salary Remaining :	0 $
Andy Andreoff	55 000 $ (2)
Salary Remaining :	0 $
Taylor Peters	55 000 $ (4)
Salary Remaining :	0 $
Eddie Pasquale	55 000 $ (2)
Salary Remaining :	0 $
Bryce Van Brabant	55 000 $ (4)
Salary Remaining :	0 $
Brody Sutter	55 000 $ (1)
Salary Remaining :	0 $
Dylan McIlrath	55 000 $ (2)
Salary Remaining :	0 $
Andrew Miller	55 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Mike Sislo	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 2014 : 3 874 444,00 $
Year 2015 : 1 317 894,00 $
Year 2016 : 502 971,00 $
Year 2017 : 220 000,00 $
Salary Average Commitment
Year 2014 : 3 879 044,00 $
Year 2015 : 1 313 294,00 $
Year 2016 : 502 971,00 $
Year 2017 : 220 000,00 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7528 - 85 $ - 7 367 - 97,86%
Level 2:	3764 - 47 $ - 3 682 - 97,82%
Level 3:	4705 - 25 $ - 4 684 - 99,55%
Level 4:	1882 - 11 $ - 1 873 - 99,55%
Luxury:	940 - 190 $ - 912 - 96,98%
Total Attendance :	18819
Farm
Farm Level 1:	3000 - 50 $ - 2 240 - 74,67%
Farm Level 2:	2000 - 15 $ - 1 470 - 73,51%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	18 517 - 98,40%
Average Income per Game	1 221 133 $
Year to Date Revenue	50 066 440 $
Farm
Home Games Left	0
Average Attendance - %	3 710 - 74,21%
Average Income per Game	147 461 $
Year to Date Revenue	6 045 909 $
Expense
Pro Players Total Salaries	52 542 202 $
Farm Players Total Salaries	3 115 735 $
Coaches Total Salaries	1 640 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 435 276 $
Farm Year To Date Expenses	2 470 426 $
Pro Salary Per Days	334 664 $
Pro Salary Cap To Date	50 617 329 $
Farm Salary Per Days	20 143 $
Farm Salary Cap To Date	2 386 027 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	334 664 $
Pro Estimated Expenses	334 664 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 232 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	334 664 $
Estimated Season Salary Cap	50 951 993 $
Estimate Under Maximum Salary Cap of 69 000 000 $	18 048 007 $
Estimate Over Minimum Salary Cap of 0 $	50 951 993 $
Current Bank Account	21 206 647 $
Projected Bank Account	20 871 983 $

Pro Players Salaries
Milan Lucic (1 Way Contract)	5 616 000 $ (4)
Salary Remaining :	35 771 $
Brenden Morrow (1 Way Contract)	4 674 000 $ (1)
Salary Remaining :	29 771 $
Radim Vrbata (1 Way Contract)	4 560 000 $ (4)
Salary Remaining :	29 045 $
Michael Ryder (1 Way Contract)	4 450 000 $ (2)
Salary Remaining :	28 344 $
Dennis Wideman (1 Way Contract)	4 175 000 $ (3)
Salary Remaining :	26 592 $
Brad Stuart (1 Way Contract)	3 120 000 $ (2)
Salary Remaining :	19 873 $
Sam Gagner (1 Way Contract)	2 702 700 $ (1)
Salary Remaining :	17 215 $
Todd Bertuzzi (1 Way Contract)	2 600 000 $ (1)
Salary Remaining :	16 561 $
Dan Ellis (1 Way Contract)	1 980 000 $ (1)
Salary Remaining :	12 611 $
Torrey Mitchell (1 Way Contract)	1 769 625 $ (1)
Salary Remaining :	11 271 $
Ryan Jones (1 Way Contract)	1 700 000 $ (2)
Salary Remaining :	10 828 $
Jeff Schultz (1 Way Contract)	1 530 000 $ (3)
Salary Remaining :	9 745 $
Hal Gill (1 Way Contract)	1 500 000 $ (1)
Salary Remaining :	9 554 $
Christopher Tanev (1 Way Contract)	1 400 000 $ (1)
Salary Remaining :	8 917 $
Nick Spaling (1 Way Contract)	1 166 000 $ (1)
Salary Remaining :	7 427 $
Matt Frattin	1 126 125 $ (4)
Salary Remaining :	7 173 $
Nate Prosser (1 Way Contract)	1 083 011 $ (2)
Salary Remaining :	6 898 $
Torey Krug	1 068 834 $ (3)
Salary Remaining :	6 808 $
Frederik Andersen	925 000 $ (2)
Salary Remaining :	5 892 $
Jay Harrison	924 000 $ (3)
Salary Remaining :	5 885 $
Jakob Silfverberg	900 000 $ (2)
Salary Remaining :	5 732 $
Blair Jones	861 907 $ (2)
Salary Remaining :	5 490 $
Tyler Johnson	750 000 $ (1)
Salary Remaining :	4 777 $
Corey Potter	725 000 $ (3)
Salary Remaining :	4 618 $
Patrick Kaleta	660 000 $ (2)
Salary Remaining :	4 204 $
Ondrej Palat	575 000 $ (1)
Salary Remaining :	3 662 $
Total Pro Players	26
Salary Commitment
Year 2014 : 52 542 202,00 $
Year 2015 : 33 424 877,00 $
Year 2016 : 19 724 959,00 $
Year 2017 : 11 302 125,00 $
Salary Average Commitment
Year 2014 : 52 542 202,00 $
Year 2015 : 33 424 877,00 $
Year 2016 : 19 724 959,00 $
Year 2017 : 11 302 125,00 $

Farm Players Salaries
Ryan Jones	1 700 000 $ (2)
Salary Remaining :	0 $
Jim O'Brien	97 240 $ (1)
Salary Remaining :	0 $
Andy Miele	96 525 $ (4)
Salary Remaining :	0 $
Malcolm Subban	92 500 $ (3)
Salary Remaining :	0 $
Ben Blood	82 500 $ (2)
Salary Remaining :	0 $
Tanner Pearson	77 700 $ (2)
Salary Remaining :	0 $
Zach Redmond	75 000 $ (1)
Salary Remaining :	0 $
Paul Thompson	75 000 $ (1)
Salary Remaining :	0 $
Martin Gernat	74 583 $ (3)
Salary Remaining :	0 $
Marcel Noebels	69 800 $ (2)
Salary Remaining :	0 $
Steve Quailer	68 800 $ (2)
Salary Remaining :	0 $
Dan Kelly	65 000 $ (1)
Salary Remaining :	0 $
Sven Andrighetto	63 333 $ (3)
Salary Remaining :	0 $
Brandon Kozun	62 920 $ (2)
Salary Remaining :	0 $
Sebastian Stalberg	62 500 $ (2)
Salary Remaining :	0 $
Mike Halmo	62 500 $ (2)
Salary Remaining :	0 $
Joni Ortio	60 500 $ (1)
Salary Remaining :	0 $
Craig Cunningham	59 000 $ (1)
Salary Remaining :	0 $
Steven Delisle	58 333 $ (3)
Salary Remaining :	0 $
Nathan Lieuwen	57 000 $ (2)
Salary Remaining :	0 $
Taylor Fedun	55 000 $ (4)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 2014 : 3 115 734,00 $
Year 2015 : 1 126 494,00 $
Year 2016 : 440 274,00 $
Year 2017 : 151 525,00 $
Salary Average Commitment
Year 2014 : 3 101 984,00 $
Year 2015 : 1 140 244,00 $
Year 2016 : 440 274,00 $
Year 2017 : 151 525,00 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6735 - 95 $ - 6 732 - 99,95%
Level 2:	3368 - 52 $ - 3 367 - 99,98%
Level 3:	4210 - 35 $ - 4 203 - 99,84%
Level 4:	1684 - 20 $ - 1 683 - 99,96%
Luxury:	842 - 190 $ - 842 - 99,96%
Total Attendance :	16839
Farm
Farm Level 1:	3000 - 27 $ - 2 243 - 74,76%
Farm Level 2:	2000 - 20 $ - 1 487 - 74,36%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	16 828 - 99,93%
Average Income per Game	1 270 869 $
Year to Date Revenue	52 105 625 $
Farm
Home Games Left	0
Average Attendance - %	3 730 - 74,60%
Average Income per Game	99 330 $
Year to Date Revenue	4 072 524 $
Expense
Pro Players Total Salaries	52 901 672 $
Farm Players Total Salaries	6 361 929 $
Coaches Total Salaries	870 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 036 563 $
Farm Year To Date Expenses	2 955 945 $
Pro Salary Per Days	336 953 $
Pro Salary Cap To Date	54 688 595 $
Farm Salary Per Days	41 311 $
Farm Salary Cap To Date	2 880 101 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	336 953 $
Pro Estimated Expenses	336 953 $
Farm Remaining Season Days	0
Farm Expenses Per Days	41 311 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	336 953 $
Estimated Season Salary Cap	55 025 548 $
Estimate Under Maximum Salary Cap of 69 000 000 $	13 974 452 $
Estimate Over Minimum Salary Cap of 0 $	55 025 548 $
Current Bank Account	17 185 641 $
Projected Bank Account	16 848 688 $

Pro Players Salaries
Pavel Datsyuk (1 Way Contract)	6 432 000 $ (2)
Salary Remaining :	40 968 $
Roberto Luongo (1 Way Contract)	4 733 333 $ (3)
Salary Remaining :	30 149 $
Ryan Whitney (1 Way Contract)	3 800 000 $ (1)
Salary Remaining :	24 204 $
Nick Schultz (1 Way Contract)	3 570 000 $ (1)
Salary Remaining :	22 739 $
Tyler Ennis (1 Way Contract)	3 341 250 $ (3)
Salary Remaining :	21 282 $
Kris Versteeg (1 Way Contract)	3 338 889 $ (1)
Salary Remaining :	21 267 $
Michael Del Zotto (1 Way Contract)	3 029 400 $ (3)
Salary Remaining :	19 296 $
Anders Lindback (1 Way Contract)	2 648 800 $ (3)
Salary Remaining :	16 871 $
Benoit Pouliot (1 Way Contract)	2 436 600 $ (3)
Salary Remaining :	15 520 $
Eddie Lack (1 Way Contract)	2 279 200 $ (3)
Salary Remaining :	14 517 $
Bryan Bickell	2 260 000 $ (1)
Salary Remaining :	14 395 $
Ville Leino (1 Way Contract)	2 200 000 $ (2)
Salary Remaining :	14 013 $
Peter Mueller	1 825 000 $ (3)
Salary Remaining :	11 624 $
TJ Galiardi	1 540 000 $ (1)
Salary Remaining :	9 809 $
Joe Corvo (1 Way Contract)	1 400 000 $ (2)
Salary Remaining :	8 917 $
Michael Raffl	1 200 000 $ (3)
Salary Remaining :	7 643 $
Patrick Bordeleau	1 000 000 $ (3)
Salary Remaining :	6 369 $
Jared Spurgeon	990 000 $ (1)
Salary Remaining :	6 306 $
Shawn Thornton	950 000 $ (2)
Salary Remaining :	6 051 $
Sheldon Brookbank	930 000 $ (1)
Salary Remaining :	5 924 $
Marcus Foligno	790 000 $ (1)
Salary Remaining :	5 032 $
Colin McDonald	772 200 $ (1)
Salary Remaining :	4 918 $
Peter Harrold	725 000 $ (1)
Salary Remaining :	4 618 $
Devante Smith-Pelly	710 000 $ (1)
Salary Remaining :	4 522 $
Total Pro Players	24
Salary Commitment
Year 2014 : 52 901 672,00 $
Year 2015 : 33 475 583,00 $
Year 2016 : 22 493 583,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 52 901 672,00 $
Year 2015 : 33 475 583,00 $
Year 2016 : 22 493 583,00 $
Year 2017 : 0,00 $

Farm Players Salaries
Ryan Whitney	3 800 000 $ (1)
Salary Remaining :	0 $
Artem Sergeev	800 000 $ (2)
Salary Remaining :	0 $
Jonathan Marchessault	650 000 $ (3)
Salary Remaining :	0 $
Stephane Da Costa	99 000 $ (1)
Salary Remaining :	0 $
Shane Prince	87 000 $ (2)
Salary Remaining :	0 $
Kevin Marshall	78 650 $ (1)
Salary Remaining :	0 $
Matt Carkner	76 500 $ (1)
Salary Remaining :	0 $
Nikita Nesterov	74 250 $ (3)
Salary Remaining :	0 $
Dustin Jeffrey	73 563 $ (2)
Salary Remaining :	0 $
Will Weber	68 800 $ (2)
Salary Remaining :	0 $
Brett Hextall	68 750 $ (1)
Salary Remaining :	0 $
Henrik Tommernes	68 000 $ (2)
Salary Remaining :	0 $
Kent Simpson	63 167 $ (3)
Salary Remaining :	0 $
Peter Andersson	62 500 $ (2)
Salary Remaining :	0 $
Mitch Callahan	62 500 $ (3)
Salary Remaining :	0 $
Cade Fairchild	61 250 $ (1)
Salary Remaining :	0 $
Cal O'Reilly	58 000 $ (2)
Salary Remaining :	0 $
Marek Mazanec	55 000 $ (1)
Salary Remaining :	0 $
John Lee	55 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 2014 : 6 361 929,00 $
Year 2015 : 817 779,00 $
Year 2016 : 264 917,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 6 361 929,00 $
Year 2015 : 817 779,00 $
Year 2016 : 264 917,00 $
Year 2017 : 0,00 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	7699 - 95 $ - 7 450 - 96,76%
Level 2:	3850 - 55 $ - 3 718 - 96,56%
Level 3:	4813 - 35 $ - 4 625 - 96,09%
Level 4:	1925 - 20 $ - 1 861 - 96,68%
Luxury:	963 - 190 $ - 924 - 95,92%
Total Attendance :	19250
Farm
Farm Level 1:	3000 - 30 $ - 2 264 - 75,47%
Farm Level 2:	2000 - 20 $ - 1 507 - 75,34%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	18 577 - 96,50%
Average Income per Game	1 398 993 $
Year to Date Revenue	57 358 716 $
Farm
Home Games Left	0
Average Attendance - %	3 771 - 75,42%
Average Income per Game	115 515 $
Year to Date Revenue	4 736 102 $
Expense
Pro Players Total Salaries	50 031 194 $
Farm Players Total Salaries	3 007 496 $
Coaches Total Salaries	1 393 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	55 346 185 $
Farm Year To Date Expenses	1 770 106 $
Pro Salary Per Days	318 670 $
Pro Salary Cap To Date	53 889 783 $
Farm Salary Per Days	19 529 $
Farm Salary Cap To Date	1 710 846 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	318 670 $
Pro Estimated Expenses	318 670 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 529 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	318 670 $
Estimated Season Salary Cap	54 208 453 $
Estimate Under Maximum Salary Cap of 69 000 000 $	14 791 547 $
Estimate Over Minimum Salary Cap of 0 $	54 208 453 $
Current Bank Account	24 928 527 $
Projected Bank Account	24 609 857 $

Pro Players Salaries
Patrice Bergeron (1 Way Contract)	6 277 600 $ (1)
Salary Remaining :	39 985 $
Tomas Fleischmann (1 Way Contract)	5 750 000 $ (2)
Salary Remaining :	36 624 $
Cam Ward (1 Way Contract)	5 544 000 $ (2)
Salary Remaining :	35 312 $
Ron Hainsey (1 Way Contract)	4 650 000 $ (2)
Salary Remaining :	29 618 $
Chris Stewart (1 Way Contract)	4 612 725 $ (4)
Salary Remaining :	29 380 $
Ilya Bryzgalov (1 Way Contract)	4 100 000 $ (1)
Salary Remaining :	26 115 $
David Clarkson (1 Way Contract)	3 572 500 $ (2)
Salary Remaining :	22 755 $
Nazem Kadri (1 Way Contract)	2 043 360 $ (3)
Salary Remaining :	13 015 $
Manny Malhotra (1 Way Contract)	2 000 000 $ (1)
Salary Remaining :	12 739 $
Carl Gunnarsson (1 Way Contract)	1 632 400 $ (2)
Salary Remaining :	10 397 $
Viktor Stalberg (1 Way Contract)	1 155 000 $ (3)
Salary Remaining :	7 357 $
Mike Weber	1 065 900 $ (1)
Salary Remaining :	6 789 $
Darroll Powe (1 Way Contract)	1 000 000 $ (1)
Salary Remaining :	6 369 $
Sven Baertschi	925 000 $ (1)
Salary Remaining :	5 892 $
Zack Kassian	900 000 $ (1)
Salary Remaining :	5 732 $
Joakim Andersson	837 980 $ (2)
Salary Remaining :	5 337 $
Josh Leivo	792 500 $ (1)
Salary Remaining :	5 048 $
Brian Strait	733 590 $ (3)
Salary Remaining :	4 673 $
Patrick Maroon	713 639 $ (2)
Salary Remaining :	4 545 $
Anton Belov	600 000 $ (2)
Salary Remaining :	3 822 $
Andrew Shaw	575 000 $ (1)
Salary Remaining :	3 662 $
Adam Pardy	550 000 $ (1)
Salary Remaining :	3 503 $
Total Pro Players	22
Salary Commitment
Year 2014 : 50 031 194,00 $
Year 2015 : 31 845 194,00 $
Year 2016 : 8 544 675,00 $
Year 2017 : 4 612 725,00 $
Salary Average Commitment
Year 2014 : 50 031 194,00 $
Year 2015 : 31 845 194,00 $
Year 2016 : 8 544 675,00 $
Year 2017 : 4 612 725,00 $

Farm Players Salaries
Brian Dumoulin	890 000 $ (2)
Salary Remaining :	0 $
Ryan Carter	552 500 $ (1)
Salary Remaining :	0 $
Theo Peckham	550 000 $ (1)
Salary Remaining :	0 $
Dustin Tokarski	76 902 $ (1)
Salary Remaining :	0 $
Spencer Machacek	74 041 $ (1)
Salary Remaining :	0 $
Brendan Woods	72 500 $ (3)
Salary Remaining :	0 $
Greg Pateryn	68 800 $ (2)
Salary Remaining :	0 $
Kale Kessy	63 000 $ (3)
Salary Remaining :	0 $
David Kolomatis	62 920 $ (1)
Salary Remaining :	0 $
Lukas Sedlak	61 333 $ (3)
Salary Remaining :	0 $
Roman Horak	60 500 $ (1)
Salary Remaining :	0 $
Darren Kramer	60 000 $ (3)
Salary Remaining :	0 $
Bretton Stamler	60 000 $ (2)
Salary Remaining :	0 $
Braden Lamb	60 000 $ (2)
Salary Remaining :	0 $
Ben Youds	60 000 $ (2)
Salary Remaining :	0 $
Maxime Langelier-Parent	60 000 $ (2)
Salary Remaining :	0 $
Gilbert Brule	60 000 $ (2)
Salary Remaining :	0 $
Andrew MacWilliam	60 000 $ (2)
Salary Remaining :	0 $
Dov Grumet-Morris	55 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 2014 : 3 007 496,00 $
Year 2015 : 774 633,00 $
Year 2016 : 256 833,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 3 007 496,00 $
Year 2015 : 774 633,00 $
Year 2016 : 256 833,00 $
Year 2017 : 0,00 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7355 - 100 $ - 7 203 - 97,93%
Level 2:	3677 - 60 $ - 3 605 - 98,03%
Level 3:	4597 - 35 $ - 4 527 - 98,48%
Level 4:	1839 - 20 $ - 1 827 - 99,33%
Luxury:	919 - 200 $ - 897 - 97,65%
Total Attendance :	18387
Farm
Farm Level 1:	3000 - 35 $ - 2 226 - 74,19%
Farm Level 2:	2000 - 15 $ - 1 493 - 74,65%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	18 058 - 98,21%
Average Income per Game	1 442 096 $
Year to Date Revenue	59 125 944 $
Farm
Home Games Left	0
Average Attendance - %	3 719 - 74,37%
Average Income per Game	110 321 $
Year to Date Revenue	4 523 141 $
Expense
Pro Players Total Salaries	63 562 915 $
Farm Players Total Salaries	1 478 889 $
Coaches Total Salaries	1 458 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 860 077 $
Farm Year To Date Expenses	1 632 289 $
Pro Salary Per Days	404 859 $
Pro Salary Cap To Date	57 854 127 $
Farm Salary Per Days	9 603 $
Farm Salary Cap To Date	1 546 121 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	404 859 $
Pro Estimated Expenses	404 859 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 603 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	404 859 $
Estimated Season Salary Cap	58 258 986 $
Estimate Under Maximum Salary Cap of 69 000 000 $	10 741 014 $
Estimate Over Minimum Salary Cap of 0 $	58 258 986 $
Current Bank Account	22 156 719 $
Projected Bank Account	21 751 860 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	7 992 000 $ (2)
Salary Remaining :	50 904 $
Marc-Andre Fleury	6 113 250 $ (1)
Salary Remaining :	38 938 $
Christian Ehrhoff (1 Way Contract)	6 000 000 $ (4)
Salary Remaining :	38 217 $
Martin Erat (1 Way Contract)	5 950 000 $ (2)
Salary Remaining :	37 898 $
Francois Beauchemin (1 Way Contract)	4 955 000 $ (1)
Salary Remaining :	31 561 $
Nathan Horton (1 Way Contract)	4 560 000 $ (3)
Salary Remaining :	29 045 $
Antoine Vermette (1 Way Contract)	4 275 000 $ (2)
Salary Remaining :	27 229 $
Matt Moulson (1 Way Contract)	3 533 145 $ (4)
Salary Remaining :	22 504 $
Robyn Regehr (1 Way Contract)	3 370 000 $ (2)
Salary Remaining :	21 465 $
Matt Greene (1 Way Contract)	3 200 000 $ (3)
Salary Remaining :	20 382 $
Marcus Johansson	2 332 000 $ (3)
Salary Remaining :	14 854 $
Alex Goligoski (1 Way Contract)	1 881 000 $ (1)
Salary Remaining :	11 981 $
Trevor Lewis (1 Way Contract)	1 037 850 $ (1)
Salary Remaining :	6 611 $
Tyler Kennedy (1 Way Contract)	1 037 850 $ (1)
Salary Remaining :	6 611 $
Gabriel Landeskog	925 000 $ (1)
Salary Remaining :	5 892 $
Thomas Hickey	883 575 $ (1)
Salary Remaining :	5 628 $
Matt Bartkowski	817 245 $ (3)
Salary Remaining :	5 205 $
Patrick Dwyer	750 000 $ (3)
Salary Remaining :	4 777 $
Jordie Benn	650 000 $ (1)
Salary Remaining :	4 140 $
Curtis McElhinney	550 000 $ (1)
Salary Remaining :	3 503 $
Mike Brown	550 000 $ (1)
Salary Remaining :	3 503 $
Trevor Smith	550 000 $ (1)
Salary Remaining :	3 503 $
Jack Hillen (1 Way Contract)	550 000 $ (2)
Salary Remaining :	3 503 $
Joe Vitale	550 000 $ (3)
Salary Remaining :	3 503 $
Colin Fraser	550 000 $ (1)
Salary Remaining :	3 503 $
Total Pro Players	25
Salary Commitment
Year 2014 : 63 562 915,00 $
Year 2015 : 43 879 390,00 $
Year 2016 : 21 742 390,00 $
Year 2017 : 9 533 145,00 $
Salary Average Commitment
Year 2014 : 63 562 915,00 $
Year 2015 : 43 879 390,00 $
Year 2016 : 21 742 390,00 $
Year 2017 : 9 533 145,00 $

Farm Players Salaries
Cedrick Desjardins	98 736 $ (1)
Salary Remaining :	0 $
Jason LaBarbera	97 500 $ (2)
Salary Remaining :	0 $
Johnny Gaudreau	92 500 $ (3)
Salary Remaining :	0 $
Carl Klingberg	92 114 $ (3)
Salary Remaining :	0 $
Nick Petrecki	90 365 $ (2)
Salary Remaining :	0 $
Scott Glennie	90 000 $ (1)
Salary Remaining :	0 $
Philippe Paradis	90 000 $ (1)
Salary Remaining :	0 $
David Rundblad	90 000 $ (1)
Salary Remaining :	0 $
Stefan Matteau	84 300 $ (2)
Salary Remaining :	0 $
Adam Lowry	82 833 $ (3)
Salary Remaining :	0 $
Christian Thomas	81 000 $ (2)
Salary Remaining :	0 $
Tye McGinn	77 500 $ (1)
Salary Remaining :	0 $
Adam Comrie	74 041 $ (3)
Salary Remaining :	0 $
Andrew Alberts	63 000 $ (1)
Salary Remaining :	0 $
Raman Hrabarenka	55 000 $ (4)
Salary Remaining :	0 $
Colin Miller	55 000 $ (4)
Salary Remaining :	0 $
Taylor Matson	55 000 $ (2)
Salary Remaining :	0 $
Cody Kunyk	55 000 $ (4)
Salary Remaining :	0 $
Michael Schumacher	55 000 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 2014 : 1 478 889,00 $
Year 2015 : 969 653,00 $
Year 2016 : 506 488,00 $
Year 2017 : 165 000,00 $
Salary Average Commitment
Year 2014 : 1 478 889,00 $
Year 2015 : 969 653,00 $
Year 2016 : 506 488,00 $
Year 2017 : 165 000,00 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6845 - 105 $ - 6 831 - 99,80%
Level 2:	3423 - 65 $ - 3 346 - 97,74%
Level 3:	4278 - 40 $ - 4 168 - 97,43%
Level 4:	1711 - 30 $ - 1 616 - 94,45%
Luxury:	856 - 200 $ - 853 - 99,64%
Total Attendance :	17113
Farm
Farm Level 1:	3000 - 40 $ - 2 229 - 74,29%
Farm Level 2:	2000 - 20 $ - 1 494 - 74,71%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	16 814 - 98,25%
Average Income per Game	1 452 568 $
Year to Date Revenue	59 555 295 $
Farm
Home Games Left	0
Average Attendance - %	3 723 - 74,46%
Average Income per Game	130 932 $
Year to Date Revenue	5 368 198 $
Expense
Pro Players Total Salaries	56 330 434 $
Farm Players Total Salaries	1 495 537 $
Coaches Total Salaries	1 838 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 566 101 $
Farm Year To Date Expenses	1 786 424 $
Pro Salary Per Days	356 245 $
Pro Salary Cap To Date	55 824 498 $
Farm Salary Per Days	9 711 $
Farm Salary Cap To Date	1 680 302 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	358 793 $
Pro Estimated Expenses	358 793 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 711 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	358 793 $
Estimated Season Salary Cap	56 180 743 $
Estimate Under Maximum Salary Cap of 69 000 000 $	12 819 257 $
Estimate Over Minimum Salary Cap of 0 $	56 180 743 $
Current Bank Account	24 670 968 $
Projected Bank Account	24 312 175 $

Pro Players Salaries
Justin Braun	5 775 000 $ (4)
Salary Remaining :	36 783 $
Ryan Kesler (1 Way Contract)	5 700 000 $ (4)
Salary Remaining :	36 306 $
Erik Karlsson (1 Way Contract)	5 512 000 $ (2)
Salary Remaining :	35 108 $
Zach Bogosian (1 Way Contract)	5 276 571 $ (4)
Salary Remaining :	33 609 $
T.J. Oshie (1 Way Contract)	5 240 513 $ (3)
Salary Remaining :	33 379 $
Tuomo Ruutu (1 Way Contract)	3 600 000 $ (2)
Salary Remaining :	22 930 $
Dustin Penner (1 Way Contract)	3 325 000 $ (2)
Salary Remaining :	21 178 $
Scottie Upshall (1 Way Contract)	2 970 000 $ (1)
Salary Remaining :	18 917 $
Brian Boyle	2 875 000 $ (3)
Salary Remaining :	18 312 $
Greg Zanon	2 529 000 $ (1)
Salary Remaining :	16 108 $
Jason Chimera (1 Way Contract)	2 260 000 $ (2)
Salary Remaining :	14 395 $
Peter Budaj (1 Way Contract)	1 505 000 $ (2)
Salary Remaining :	9 586 $
Travis Moen (1 Way Contract)	1 300 000 $ (1)
Salary Remaining :	8 280 $
Zach Boychuk (1 Way Contract)	1 039 500 $ (2)
Salary Remaining :	6 621 $
Keith Kinkaid (1 Way Contract)	1 037 850 $ (4)
Salary Remaining :	6 611 $
Mark Scheifele (Out of Payroll)	925 000 $ (1)
Salary Remaining :	5 892 $
Seth Jones	925 000 $ (3)
Salary Remaining :	5 892 $
Chuck Kobasew	900 000 $ (2)
Salary Remaining :	5 732 $
Mark Pysyk	810 000 $ (2)
Salary Remaining :	5 159 $
John Gibson	752 500 $ (3)
Salary Remaining :	4 793 $
Chad Ruhwedel	705 000 $ (3)
Salary Remaining :	4 490 $
Ryan Sproul	642 500 $ (3)
Salary Remaining :	4 092 $
Andrew Joudrey	550 000 $ (3)
Salary Remaining :	3 503 $
Martin St Pierre	550 000 $ (3)
Salary Remaining :	3 503 $
Jason Jaffray	550 000 $ (3)
Salary Remaining :	3 503 $
Total Pro Players	25
Salary Commitment
Year 2014 : 57 255 434,00 $
Year 2015 : 49 531 434,00 $
Year 2016 : 29 379 934,00 $
Year 2017 : 17 789 421,00 $
Salary Average Commitment
Year 2014 : 56 855 434,00 $
Year 2015 : 49 131 434,00 $
Year 2016 : 30 179 934,00 $
Year 2017 : 17 789 421,00 $

Farm Players Salaries
Matt Gilroy	550 000 $ (1)
Salary Remaining :	0 $
Stuart Percy	92 500 $ (3)
Salary Remaining :	0 $
Alex Petrovic	81 000 $ (2)
Salary Remaining :	0 $
Mark Barberio	73 871 $ (4)
Salary Remaining :	0 $
Oscar Lindberg	67 500 $ (3)
Salary Remaining :	0 $
Alexandre Grenier	64 000 $ (2)
Salary Remaining :	0 $
Garrett Meurs	62 167 $ (3)
Salary Remaining :	0 $
Max Reinhart	61 500 $ (2)
Salary Remaining :	0 $
Frederic St. Denis	57 500 $ (3)
Salary Remaining :	0 $
Patrick Holland	55 500 $ (3)
Salary Remaining :	0 $
Curt Gogol	55 000 $ (2)
Salary Remaining :	0 $
Kyle MacKinnon	55 000 $ (3)
Salary Remaining :	0 $
Joakim Nordstrom	55 000 $ (2)
Salary Remaining :	0 $
Drew Olson	55 000 $ (2)
Salary Remaining :	0 $
Kyle Jean	55 000 $ (1)
Salary Remaining :	0 $
Marek Hrivik	55 000 $ (3)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 2014 : 1 495 537,00 $
Year 2015 : 890 537,00 $
Year 2016 : 519 037,00 $
Year 2017 : 73 870,00 $
Salary Average Commitment
Year 2014 : 1 495 537,00 $
Year 2015 : 890 537,00 $
Year 2016 : 519 037,00 $
Year 2017 : 73 870,00 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7280 - 102 $ - 7 157 - 98,31%
Level 2:	3640 - 59 $ - 3 602 - 98,96%
Level 3:	4550 - 37 $ - 4 500 - 98,90%
Level 4:	1820 - 23 $ - 1 800 - 98,90%
Luxury:	910 - 208 $ - 899 - 98,80%
Total Attendance :	18200
Farm
Farm Level 1:	3000 - 37 $ - 2 260 - 75,33%
Farm Level 2:	2000 - 19 $ - 1 520 - 76,02%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	17 958 - 98,67%
Average Income per Game	1 471 203 $
Year to Date Revenue	60 319 312 $
Farm
Home Games Left	0
Average Attendance - %	3 780 - 75,61%
Average Income per Game	123 758 $
Year to Date Revenue	5 074 065 $
Expense
Pro Players Total Salaries	58 087 026 $
Farm Players Total Salaries	1 382 660 $
Coaches Total Salaries	566 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 165 086 $
Farm Year To Date Expenses	1 890 956 $
Pro Salary Per Days	369 981 $
Pro Salary Cap To Date	55 997 704 $
Farm Salary Per Days	8 948 $
Farm Salary Cap To Date	1 801 495 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	369 981 $
Pro Estimated Expenses	369 981 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 978 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	369 981 $
Estimated Season Salary Cap	56 367 685 $
Estimate Under Maximum Salary Cap of 69 000 000 $	12 632 315 $
Estimate Over Minimum Salary Cap of 0 $	56 367 685 $
Current Bank Account	26 337 335 $
Projected Bank Account	25 967 354 $

Pro Players Salaries
Phil Kessel (1 Way Contract)	6 002 100 $ (4)
Salary Remaining :	38 230 $
Henrik Zetterberg (1 Way Contract)	5 840 000 $ (3)
Salary Remaining :	37 197 $
John Tavares (1 Way Contract)	5 643 000 $ (3)
Salary Remaining :	35 943 $
Drew Doughty (1 Way Contract)	5 184 000 $ (2)
Salary Remaining :	33 019 $
Marc Staal (1 Way Contract)	4 365 194 $ (3)
Salary Remaining :	27 804 $
Matt Duchene (1 Way Contract)	3 591 000 $ (3)
Salary Remaining :	22 873 $
Dustin Brown (1 Way Contract)	3 502 422 $ (4)
Salary Remaining :	22 308 $
David Legwand (1 Way Contract)	3 350 000 $ (2)
Salary Remaining :	21 338 $
Andrew Cogliano (1 Way Contract)	2 997 060 $ (3)
Salary Remaining :	19 090 $
Willie Mitchell	2 950 000 $ (1)
Salary Remaining :	18 790 $
Ryan Wilson (1 Way Contract)	2 895 750 $ (3)
Salary Remaining :	18 444 $
Lauri Korpikoski (1 Way Contract)	2 316 000 $ (3)
Salary Remaining :	14 752 $
Jimmy Howard (1 Way Contract)	1 122 000 $ (1)
Salary Remaining :	7 146 $
Alexei Emelin	984 200 $ (1)
Salary Remaining :	6 269 $
Slava Voynov	935 550 $ (2)
Salary Remaining :	5 959 $
Connor Murphy	925 000 $ (3)
Salary Remaining :	5 892 $
Dylan Olsen	903 650 $ (3)
Salary Remaining :	5 756 $
Nathan Gerbe	875 000 $ (3)
Salary Remaining :	5 573 $
Dougie Hamilton	833 000 $ (2)
Salary Remaining :	5 306 $
Kevin Poulin	672 100 $ (2)
Salary Remaining :	4 281 $
Chris Thorburn	550 000 $ (1)
Salary Remaining :	3 503 $
Brian McGrattan	550 000 $ (1)
Salary Remaining :	3 503 $
Andrew Desjardins	550 000 $ (1)
Salary Remaining :	3 503 $
Ryan Smyth (1 Way Contract)	550 000 $ (1)
Salary Remaining :	3 503 $
Total Pro Players	24
Salary Commitment
Year 2014 : 58 087 026,00 $
Year 2015 : 50 830 826,00 $
Year 2016 : 39 856 176,00 $
Year 2017 : 9 504 522,00 $
Salary Average Commitment
Year 2014 : 58 087 026,00 $
Year 2015 : 50 830 826,00 $
Year 2016 : 39 856 176,00 $
Year 2017 : 9 504 522,00 $

Farm Players Salaries
Matt Carey	95 000 $ (4)
Salary Remaining :	0 $
Rickard Rakell	92 500 $ (2)
Salary Remaining :	0 $
Matt Nieto	92 500 $ (3)
Salary Remaining :	0 $
Aleksander Barkov	92 500 $ (3)
Salary Remaining :	0 $
Andrew Agozzino	92 500 $ (3)
Salary Remaining :	0 $
Jason Akeson	84 942 $ (3)
Salary Remaining :	0 $
Adam Clendening	81 800 $ (2)
Salary Remaining :	0 $
Alexander Khokhlachev	81 750 $ (3)
Salary Remaining :	0 $
Jerome Samson	70 620 $ (2)
Salary Remaining :	0 $
Teemu Pulkkinen	69 833 $ (3)
Salary Remaining :	0 $
Charles-Olivier Roussel	69 000 $ (3)
Salary Remaining :	0 $
David Broll	62 250 $ (3)
Salary Remaining :	0 $
David Warsofsky	61 250 $ (1)
Salary Remaining :	0 $
Justin Dowling	61 215 $ (3)
Salary Remaining :	0 $
Dane Byers	55 000 $ (1)
Salary Remaining :	0 $
Colton Gillies	55 000 $ (1)
Salary Remaining :	0 $
Alex Aleardi	55 000 $ (4)
Salary Remaining :	0 $
Scott Clemmensen	55 000 $ (1)
Salary Remaining :	0 $
Jesse Joensuu	55 000 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 2014 : 1 382 660,00 $
Year 2015 : 1 147 210,00 $
Year 2016 : 856 490,00 $
Year 2017 : 150 000,00 $
Salary Average Commitment
Year 2014 : 1 378 060,00 $
Year 2015 : 1 151 810,00 $
Year 2016 : 856 490,00 $
Year 2017 : 150 000,00 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8026 - 95 $ - 7 500 - 93,44%
Level 2:	4013 - 60 $ - 3 773 - 94,03%
Level 3:	5017 - 40 $ - 4 622 - 92,13%
Level 4:	2007 - 30 $ - 1 786 - 89,01%
Luxury:	1003 - 205 $ - 922 - 91,97%
Total Attendance :	20066
Farm
Farm Level 1:	3000 - 30 $ - 2 246 - 74,87%
Farm Level 2:	2000 - 15 $ - 1 524 - 76,20%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	18 604 - 92,71%
Average Income per Game	1 466 126 $
Year to Date Revenue	60 111 162 $
Farm
Home Games Left	0
Average Attendance - %	3 770 - 75,40%
Average Income per Game	99 263 $
Year to Date Revenue	4 069 791 $
Expense
Pro Players Total Salaries	54 501 893 $
Farm Players Total Salaries	1 083 846 $
Coaches Total Salaries	1 730 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 855 440 $
Farm Year To Date Expenses	1 257 150 $
Pro Salary Per Days	347 146 $
Pro Salary Cap To Date	54 813 878 $
Farm Salary Per Days	7 038 $
Farm Salary Cap To Date	1 173 019 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	347 146 $
Pro Estimated Expenses	347 146 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 038 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	347 146 $
Estimated Season Salary Cap	55 161 024 $
Estimate Under Maximum Salary Cap of 69 000 000 $	13 838 976 $
Estimate Over Minimum Salary Cap of 0 $	55 161 024 $
Current Bank Account	26 068 363 $
Projected Bank Account	25 721 217 $

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	7 795 200 $ (2)
Salary Remaining :	49 651 $
Zach Parise (1 Way Contract)	5 557 500 $ (1)
Salary Remaining :	35 398 $
Dan Hamhuis (1 Way Contract)	5 130 000 $ (3)
Salary Remaining :	32 675 $
Jack Johnson (1 Way Contract)	4 842 964 $ (3)
Salary Remaining :	30 847 $
David Perron (1 Way Contract)	4 237 594 $ (4)
Salary Remaining :	26 991 $
Tuukka Rask (1 Way Contract)	3 890 250 $ (3)
Salary Remaining :	24 779 $
Patrik Berglund (1 Way Contract)	3 390 075 $ (4)
Salary Remaining :	21 593 $
Nino Niederreiter (1 Way Contract)	2 999 700 $ (4)
Salary Remaining :	19 106 $
Dmitry Kulikov (1 Way Contract)	2 970 000 $ (3)
Salary Remaining :	18 917 $
Patrick Wiercioch	2 332 000 $ (3)
Salary Remaining :	14 854 $
Lars Eller (1 Way Contract)	1 515 800 $ (1)
Salary Remaining :	9 655 $
Jerry D'Amigo (1 Way Contract)	1 049 400 $ (3)
Salary Remaining :	6 684 $
Mikael Backlund (1 Way Contract)	1 020 250 $ (1)
Salary Remaining :	6 498 $
Nail Yakupov	925 000 $ (2)
Salary Remaining :	5 892 $
Sami Vatanen	900 000 $ (2)
Salary Remaining :	5 732 $
Chris Porter	825 000 $ (1)
Salary Remaining :	5 255 $
Richard Bachman	776 160 $ (3)
Salary Remaining :	4 944 $
Cam Atkinson	712 500 $ (1)
Salary Remaining :	4 538 $
Tyler Toffoli	685 000 $ (2)
Salary Remaining :	4 363 $
Brandon Saad	617 500 $ (1)
Salary Remaining :	3 933 $
Tyson Barrie	615 000 $ (1)
Salary Remaining :	3 917 $
Cody Eakin	615 000 $ (1)
Salary Remaining :	3 917 $
Troy Bodie	550 000 $ (1)
Salary Remaining :	3 503 $
Chris Conner	550 000 $ (1)
Salary Remaining :	3 503 $
Total Pro Players	24
Salary Commitment
Year 2014 : 54 501 893,00 $
Year 2015 : 41 923 343,00 $
Year 2016 : 31 618 143,00 $
Year 2017 : 10 627 369,00 $
Salary Average Commitment
Year 2014 : 54 501 893,00 $
Year 2015 : 41 923 343,00 $
Year 2016 : 31 618 143,00 $
Year 2017 : 10 627 369,00 $

Farm Players Salaries
Scott Mayfield	92 500 $ (3)
Salary Remaining :	0 $
Steve Bernier	90 750 $ (2)
Salary Remaining :	0 $
Joey Hishon	90 000 $ (3)
Salary Remaining :	0 $
Aaron Palushaj	85 800 $ (1)
Salary Remaining :	0 $
Lane MacDermid	82 500 $ (2)
Salary Remaining :	0 $
Matt Hackett	81 796 $ (2)
Salary Remaining :	0 $
Conor Allen	70 000 $ (2)
Salary Remaining :	0 $
Darren Archibald	67 500 $ (1)
Salary Remaining :	0 $
Connor Carrick	63 667 $ (3)
Salary Remaining :	0 $
Dan Catenacci	63 000 $ (3)
Salary Remaining :	0 $
Nick D'Agostino	63 000 $ (2)
Salary Remaining :	0 $
Reece Scarlett	62 833 $ (3)
Salary Remaining :	0 $
Ryan Hamilton	60 500 $ (1)
Salary Remaining :	0 $
Cam Janssen	55 000 $ (1)
Salary Remaining :	0 $
Nick Tarnasky	55 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 2014 : 1 083 846,00 $
Year 2015 : 760 046,00 $
Year 2016 : 372 000,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 1 083 846,00 $
Year 2015 : 760 046,00 $
Year 2016 : 372 000,00 $
Year 2017 : 0,00 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	7475 - 177 $ - 4 893 - 65,46%
Level 2:	3738 - 112 $ - 2 291 - 61,28%
Level 3:	4673 - 67 $ - 2 931 - 62,73%
Level 4:	1869 - 42 $ - 1 133 - 60,62%
Luxury:	935 - 346 $ - 603 - 64,51%
Total Attendance :	18690
Farm
Farm Level 1:	3000 - 70 $ - 2 265 - 75,49%
Farm Level 2:	2000 - 30 $ - 1 493 - 74,67%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	11 851 - 63,41%
Average Income per Game	1 626 643 $
Year to Date Revenue	66 692 363 $
Farm
Home Games Left	0
Average Attendance - %	3 758 - 75,16%
Average Income per Game	212 679 $
Year to Date Revenue	8 719 849 $
Expense
Pro Players Total Salaries	67 448 584 $
Farm Players Total Salaries	1 894 125 $
Coaches Total Salaries	1 120 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 892 087 $
Farm Year To Date Expenses	1 753 988 $
Pro Salary Per Days	429 609 $
Pro Salary Cap To Date	66 089 467 $
Farm Salary Per Days	12 300 $
Farm Salary Cap To Date	1 669 751 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	429 609 $
Pro Estimated Expenses	429 609 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 300 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	429 609 $
Estimated Season Salary Cap	66 519 076 $
Estimate Under Maximum Salary Cap of 69 000 000 $	2 480 924 $
Estimate Over Minimum Salary Cap of 0 $	66 519 076 $
Current Bank Account	25 766 137 $
Projected Bank Account	25 336 528 $

Pro Players Salaries
Thomas Vanek (1 Way Contract)	8 380 000 $ (2)
Salary Remaining :	53 376 $
Anze Kopitar (1 Way Contract)	6 364 800 $ (4)
Salary Remaining :	40 540 $
Ryan Miller (1 Way Contract)	6 000 000 $ (3)
Salary Remaining :	38 217 $
Loui Eriksson (1 Way Contract)	5 675 000 $ (4)
Salary Remaining :	36 146 $
Ryan O'Reilly (1 Way Contract)	4 940 000 $ (1)
Salary Remaining :	31 465 $
Johnny Boychuk (1 Way Contract)	3 825 000 $ (1)
Salary Remaining :	24 363 $
Stephane Robidas (1 Way Contract)	3 710 000 $ (3)
Salary Remaining :	23 631 $
Nick Foligno	3 427 125 $ (4)
Salary Remaining :	21 829 $
Michael Grabner	3 192 000 $ (3)
Salary Remaining :	20 331 $
Matt Niskanen (1 Way Contract)	2 960 100 $ (3)
Salary Remaining :	18 854 $
Alex Killorn (1 Way Contract)	2 912 500 $ (2)
Salary Remaining :	18 551 $
Jakub Voracek (1 Way Contract)	2 673 000 $ (2)
Salary Remaining :	17 025 $
Danny DeKeyser (1 Way Contract)	1 995 000 $ (2)
Salary Remaining :	12 707 $
Mark Fayne	1 880 000 $ (4)
Salary Remaining :	11 975 $
Vladimir Sobotka	1 673 100 $ (4)
Salary Remaining :	10 657 $
Matt Pelech (1 Way Contract)	1 224 139 $ (1)
Salary Remaining :	7 797 $
Brenden Dillon (1 Way Contract)	1 150 000 $ (2)
Salary Remaining :	7 325 $
Andrej Sustr (1 Way Contract)	1 147 500 $ (3)
Salary Remaining :	7 309 $
Matt Martin (1 Way Contract)	1 144 000 $ (1)
Salary Remaining :	7 287 $
Jerred Smithson (1 Way Contract)	990 000 $ (1)
Salary Remaining :	6 306 $
Jean-Sebastien Giguere	875 000 $ (1)
Salary Remaining :	5 573 $
Tomas Tatar	760 320 $ (3)
Salary Remaining :	4 843 $
Justin Florek	550 000 $ (2)
Salary Remaining :	3 503 $
Total Pro Players	23
Salary Commitment
Year 2014 : 67 448 584,00 $
Year 2015 : 54 450 445,00 $
Year 2016 : 36 789 945,00 $
Year 2017 : 19 020 025,00 $
Salary Average Commitment
Year 2014 : 67 448 584,00 $
Year 2015 : 54 450 445,00 $
Year 2016 : 36 789 945,00 $
Year 2017 : 19 020 025,00 $

Farm Players Salaries
Brandon Bollig	689 700 $ (2)
Salary Remaining :	0 $
Mark Mancari	89 385 $ (1)
Salary Remaining :	0 $
Dalton Prout	85 000 $ (2)
Salary Remaining :	0 $
Tommy Cross	83 800 $ (2)
Salary Remaining :	0 $
Brandon Gormley	81 000 $ (2)
Salary Remaining :	0 $
Calvin Pickard	81 000 $ (2)
Salary Remaining :	0 $
Drayson Bowman	78 650 $ (1)
Salary Remaining :	0 $
Dan Biega	75 500 $ (3)
Salary Remaining :	0 $
Chris Breen	75 000 $ (1)
Salary Remaining :	0 $
Rob Bordson	67 320 $ (1)
Salary Remaining :	0 $
Patrice Cormier	67 210 $ (2)
Salary Remaining :	0 $
Jake Hansen	67 000 $ (2)
Salary Remaining :	0 $
Darian Dziurzynski	66 500 $ (2)
Salary Remaining :	0 $
Chris Terry	60 060 $ (1)
Salary Remaining :	0 $
Eric O'Dell	60 000 $ (1)
Salary Remaining :	0 $
Kyle Medvec	57 000 $ (1)
Salary Remaining :	0 $
Brandon Alderson	55 000 $ (4)
Salary Remaining :	0 $
Wade Megan	55 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 2014 : 1 894 125,00 $
Year 2015 : 730 980,00 $
Year 2016 : 130 500,00 $
Year 2017 : 55 000,00 $
Salary Average Commitment
Year 2014 : 1 894 125,00 $
Year 2015 : 730 980,00 $
Year 2016 : 130 500,00 $
Year 2017 : 55 000,00 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	7661 - 112 $ - 7 074 - 92,34%
Level 2:	3831 - 58 $ - 3 720 - 97,12%
Level 3:	4788 - 35 $ - 4 594 - 95,96%
Level 4:	1915 - 18 $ - 1 901 - 99,25%
Luxury:	958 - 190 $ - 932 - 97,34%
Total Attendance :	19153
Farm
Farm Level 1:	3000 - 30 $ - 2 228 - 74,27%
Farm Level 2:	2000 - 15 $ - 1 515 - 75,73%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	18 222 - 95,14%
Average Income per Game	1 518 310 $
Year to Date Revenue	62 250 724 $
Farm
Home Games Left	0
Average Attendance - %	3 743 - 74,85%
Average Income per Game	98 516 $
Year to Date Revenue	4 039 148 $
Expense
Pro Players Total Salaries	65 298 790 $
Farm Players Total Salaries	2 584 405 $
Coaches Total Salaries	858 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 993 513 $
Farm Year To Date Expenses	1 383 008 $
Pro Salary Per Days	415 916 $
Pro Salary Cap To Date	63 774 581 $
Farm Salary Per Days	16 782 $
Farm Salary Cap To Date	1 321 122 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	415 916 $
Pro Estimated Expenses	415 916 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 782 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	415 916 $
Estimated Season Salary Cap	64 190 497 $
Estimate Under Maximum Salary Cap of 69 000 000 $	4 809 503 $
Estimate Over Minimum Salary Cap of 0 $	64 190 497 $
Current Bank Account	19 913 351 $
Projected Bank Account	19 497 435 $

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	8 424 000 $ (2)
Salary Remaining :	53 656 $
Henrik Lundqvist (1 Way Contract)	6 600 000 $ (2)
Salary Remaining :	42 038 $
Jay Bouwmeester (1 Way Contract)	6 145 600 $ (2)
Salary Remaining :	39 144 $
Ryan Getzlaf (1 Way Contract)	6 070 500 $ (3)
Salary Remaining :	38 666 $
Daniel Briere	4 925 000 $ (1)
Salary Remaining :	31 369 $
Jordan Staal (1 Way Contract)	4 896 000 $ (1)
Salary Remaining :	31 185 $
Kris Letang (1 Way Contract)	3 890 250 $ (3)
Salary Remaining :	24 779 $
Stephen Weiss (1 Way Contract)	3 261 500 $ (3)
Salary Remaining :	20 774 $
Martin Brodeur (1 Way Contract)	3 250 000 $ (2)
Salary Remaining :	20 701 $
Anton Volchenkov (1 Way Contract)	2 975 000 $ (2)
Salary Remaining :	18 949 $
Ed Jovanovski (1 Way Contract)	2 021 250 $ (1)
Salary Remaining :	12 874 $
Niklas Backstrom (1 Way Contract)	1 980 000 $ (2)
Salary Remaining :	12 611 $
Erik Gustafsson (1 Way Contract)	1 795 200 $ (1)
Salary Remaining :	11 434 $
Chris Neil (1 Way Contract)	1 483 000 $ (2)
Salary Remaining :	9 446 $
Tommy Wingels	1 274 130 $ (4)
Salary Remaining :	8 115 $
Blake Comeau	857 500 $ (1)
Salary Remaining :	5 462 $
Anton Lander	840 000 $ (1)
Salary Remaining :	5 350 $
Will Acton	800 360 $ (2)
Salary Remaining :	5 098 $
Scott Gomez	710 000 $ (1)
Salary Remaining :	4 522 $
Fredrik Claesson	665 000 $ (2)
Salary Remaining :	4 236 $
Ben Chiarot	662 000 $ (2)
Salary Remaining :	4 217 $
Daniel Carcillo (1 Way Contract)	627 500 $ (1)
Salary Remaining :	3 997 $
Adam Hall	585 000 $ (2)
Salary Remaining :	3 726 $
Carlo Colaiacovo (1 Way Contract)	560 000 $ (2)
Salary Remaining :	3 567 $
Total Pro Players	24
Salary Commitment
Year 2014 : 65 298 790,00 $
Year 2015 : 48 626 340,00 $
Year 2016 : 14 496 380,00 $
Year 2017 : 1 274 130,00 $
Salary Average Commitment
Year 2014 : 65 298 790,00 $
Year 2015 : 48 626 340,00 $
Year 2016 : 14 496 380,00 $
Year 2017 : 1 274 130,00 $

Farm Players Salaries
Adam Burish	1 150 000 $ (1)
Salary Remaining :	0 $
Bruno Gervais	560 000 $ (2)
Salary Remaining :	0 $
Matt Puempel	92 500 $ (3)
Salary Remaining :	0 $
Colton Orr	81 000 $ (1)
Salary Remaining :	0 $
Brad Ross	79 000 $ (2)
Salary Remaining :	0 $
Kyle Beach	61 000 $ (2)
Salary Remaining :	0 $
Cristopher Nilstorp	60 000 $ (2)
Salary Remaining :	0 $
Jack Combs	58 905 $ (1)
Salary Remaining :	0 $
Brad Mills	56 000 $ (2)
Salary Remaining :	0 $
Steven Pinizzotto	56 000 $ (1)
Salary Remaining :	0 $
Alexandre Bolduc	55 000 $ (1)
Salary Remaining :	0 $
Francis Wathier	55 000 $ (1)
Salary Remaining :	0 $
Martin Biron	55 000 $ (1)
Salary Remaining :	0 $
David Van Der Gulik	55 000 $ (1)
Salary Remaining :	0 $
Nicolas Blanchard	55 000 $ (1)
Salary Remaining :	0 $
Gabriel Beaupre	55 000 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 2014 : 2 584 405,00 $
Year 2015 : 459 500,00 $
Year 2016 : 92 500,00 $
Year 2017 : 0,00 $
Salary Average Commitment
Year 2014 : 2 584 405,00 $
Year 2015 : 459 500,00 $
Year 2016 : 92 500,00 $
Year 2017 : 0,00 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	7025 - 140 $ - 4 792 - 68,22%
Level 2:	3512 - 90 $ - 2 365 - 67,34%
Level 3:	4391 - 60 $ - 2 910 - 66,27%
Level 4:	1756 - 40 $ - 1 280 - 72,90%
Luxury:	878 - 400 $ - 560 - 63,83%
Total Attendance :	17562
Farm
Farm Level 1:	3000 - 40 $ - 2 288 - 76,27%
Farm Level 2:	2000 - 20 $ - 1 499 - 74,97%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	11 908 - 67,80%
Average Income per Game	1 571 782 $
Year to Date Revenue	64 443 066 $
Farm
Home Games Left	0
Average Attendance - %	3 788 - 75,75%
Average Income per Game	150 526 $
Year to Date Revenue	6 171 546 $
Expense
Pro Players Total Salaries	70 478 057 $
Farm Players Total Salaries	1 044 782 $
Coaches Total Salaries	1 050 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 711 391 $
Farm Year To Date Expenses	1 412 596 $
Pro Salary Per Days	448 905 $
Pro Salary Cap To Date	67 272 689 $
Farm Salary Per Days	6 784 $
Farm Salary Cap To Date	1 324 050 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	448 905 $
Pro Estimated Expenses	448 905 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 784 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	448 905 $
Estimated Season Salary Cap	67 721 594 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 278 406 $
Estimate Over Minimum Salary Cap of 0 $	67 721 594 $
Current Bank Account	20 490 625 $
Projected Bank Account	20 041 720 $

Pro Players Salaries
Joffrey Lupul (1 Way Contract)	5 985 000 $ (4)
Salary Remaining :	38 121 $
Bobby Ryan (1 Way Contract)	5 668 650 $ (3)
Salary Remaining :	36 106 $
Mark Giordano (1 Way Contract)	5 500 000 $ (2)
Salary Remaining :	35 032 $
Fedor Tyutin (1 Way Contract)	5 130 000 $ (4)
Salary Remaining :	32 675 $
Matt Read (1 Way Contract)	5 060 000 $ (1)
Salary Remaining :	32 229 $
Brandon Dubinsky (1 Way Contract)	4 788 000 $ (4)
Salary Remaining :	30 497 $
Luke Schenn (1 Way Contract)	4 719 600 $ (2)
Salary Remaining :	30 061 $
Cody Hodgson	4 199 000 $ (2)
Salary Remaining :	26 745 $
Erik Johnson (1 Way Contract)	4 168 125 $ (4)
Salary Remaining :	26 549 $
Eric Brewer (1 Way Contract)	3 812 500 $ (3)
Salary Remaining :	24 283 $
Pekka Rinne (1 Way Contract)	3 696 000 $ (1)
Salary Remaining :	23 541 $
Kevin Klein (1 Way Contract)	3 330 000 $ (4)
Salary Remaining :	21 210 $
Karri Ramo	3 025 000 $ (4)
Salary Remaining :	19 268 $
Chris Higgins (1 Way Contract)	3 000 000 $ (4)
Salary Remaining :	19 108 $
Jiri Tlusty	1 971 200 $ (3)
Salary Remaining :	12 555 $
Greg Nemisz (1 Way Contract)	1 001 000 $ (2)
Salary Remaining :	6 376 $
Matt Halischuk	883 397 $ (4)
Salary Remaining :	5 627 $
Erik Condra	844 375 $ (3)
Salary Remaining :	5 378 $
Jamie McGinn	798 710 $ (1)
Salary Remaining :	5 087 $
Markus Granlund	767 500 $ (3)
Salary Remaining :	4 889 $
Mike Mottau	750 000 $ (2)
Salary Remaining :	4 777 $
Scott Wedgewood	690 000 $ (2)
Salary Remaining :	4 395 $
Richard Panik	690 000 $ (1)
Salary Remaining :	4 395 $
Total Pro Players	23
Salary Commitment
Year 2014 : 70 478 057,00 $
Year 2015 : 60 233 347,00 $
Year 2016 : 43 373 747,00 $
Year 2017 : 30 309 522,00 $
Salary Average Commitment
Year 2014 : 70 478 057,00 $
Year 2015 : 60 233 347,00 $
Year 2016 : 43 373 747,00 $
Year 2017 : 30 309 522,00 $

Farm Players Salaries
Joel Armia	92 500 $ (3)
Salary Remaining :	0 $
Danny Syvret	85 000 $ (4)
Salary Remaining :	0 $
Joey Mormina	75 000 $ (1)
Salary Remaining :	0 $
Chris McKelvie	75 000 $ (4)
Salary Remaining :	0 $
Mike Blunden	75 000 $ (4)
Salary Remaining :	0 $
Bryan Rodney	75 000 $ (3)
Salary Remaining :	0 $
Andrew Ebbett	75 000 $ (4)
Salary Remaining :	0 $
Brian O'Neill	67 881 $ (1)
Salary Remaining :	0 $
Tyler Shattock	67 496 $ (1)
Salary Remaining :	0 $
Morgan Ellis	66 500 $ (2)
Salary Remaining :	0 $
Louis-Marc Aubry	61 500 $ (1)
Salary Remaining :	0 $
Marek Viedensky	60 000 $ (1)
Salary Remaining :	0 $
Brett Gallant	58 905 $ (1)
Salary Remaining :	0 $
Colin Stuart	55 000 $ (2)
Salary Remaining :	0 $
Kevin Porter	55 000 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 2014 : 1 044 782,00 $
Year 2015 : 654 000,00 $
Year 2016 : 477 500,00 $
Year 2017 : 310 000,00 $
Salary Average Commitment
Year 2014 : 1 044 782,00 $
Year 2015 : 654 000,00 $
Year 2016 : 477 500,00 $
Year 2017 : 310 000,00 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7413 - 91 $ - 7 240 - 97,66%
Level 2:	3706 - 51 $ - 3 632 - 97,99%
Level 3:	4633 - 30 $ - 4 588 - 99,04%
Level 4:	1853 - 16 $ - 1 846 - 99,61%
Luxury:	927 - 180 $ - 905 - 97,64%
Total Attendance :	18532
Farm
Farm Level 1:	3000 - 35 $ - 2 232 - 74,40%
Farm Level 2:	2000 - 15 $ - 1 505 - 75,23%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	18 211 - 98,27%
Average Income per Game	1 291 544 $
Year to Date Revenue	52 953 301 $
Farm
Home Games Left	0
Average Attendance - %	3 737 - 74,73%
Average Income per Game	110 756 $
Year to Date Revenue	4 540 993 $
Expense
Pro Players Total Salaries	61 199 075 $
Farm Players Total Salaries	1 391 063 $
Coaches Total Salaries	1 758 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 112 467 $
Farm Year To Date Expenses	1 701 152 $
Pro Salary Per Days	393 073 $
Pro Salary Cap To Date	60 677 831 $
Farm Salary Per Days	9 033 $
Farm Salary Cap To Date	1 590 462 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	389 803 $
Pro Estimated Expenses	389 803 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 033 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	389 803 $
Estimated Season Salary Cap	61 070 904 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 929 096 $
Estimate Over Minimum Salary Cap of 0 $	61 070 904 $
Current Bank Account	13 680 675 $
Projected Bank Account	13 290 872 $

Pro Players Salaries
James Wisniewski (1 Way Contract)	6 270 000 $ (4)
Salary Remaining :	39 936 $
Dave Bolland (1 Way Contract)	5 795 000 $ (4)
Salary Remaining :	36 911 $
Shawn Horcoff (1 Way Contract)	5 585 000 $ (2)
Salary Remaining :	35 573 $
Scott Hartnell (1 Way Contract)	5 500 000 $ (3)
Salary Remaining :	35 032 $
Trevor Daley (1 Way Contract)	5 310 000 $ (4)
Salary Remaining :	33 822 $
Henrik Tallinder (1 Way Contract)	3 792 500 $ (1)
Salary Remaining :	24 156 $
Kyle Quincey (1 Way Contract)	3 612 375 $ (2)
Salary Remaining :	23 009 $
Lee Stempniak (1 Way Contract)	3 325 000 $ (4)
Salary Remaining :	21 178 $
Michal Neuvirth (1 Way Contract)	3 250 000 $ (4)
Salary Remaining :	20 701 $
Jay McClement (1 Way Contract)	2 950 000 $ (2)
Salary Remaining :	18 790 $
Vernon Fiddler (1 Way Contract)	2 460 000 $ (3)
Salary Remaining :	15 669 $
Anton Khudobin (1 Way Contract)	1 712 500 $ (1)
Salary Remaining :	10 908 $
Jordan Nolan	1 241 460 $ (4)
Salary Remaining :	7 907 $
Matt Calvert	1 129 700 $ (2)
Salary Remaining :	7 196 $
B.J. Crombeen (1 Way Contract)	1 109 790 $ (1)
Salary Remaining :	7 069 $
Jyrki Jokipakka	990 000 $ (4)
Salary Remaining :	6 306 $
Rob Klinkhammer	965 250 $ (3)
Salary Remaining :	6 148 $
Mike Santorelli	898 800 $ (2)
Salary Remaining :	5 725 $
Tyson Strachan	871 200 $ (3)
Salary Remaining :	5 549 $
Patrik Nemeth	810 000 $ (2)
Salary Remaining :	5 159 $
Victor Bartley	810 000 $ (2)
Salary Remaining :	5 159 $
Robert Bortuzzo	610 500 $ (3)
Salary Remaining :	3 889 $
Andre Petersson	550 000 $ (2)
Salary Remaining :	3 503 $
Mike McKenna	550 000 $ (1)
Salary Remaining :	3 503 $
unknow	550 000 $ (1)
Salary Remaining :	3 503 $
Kael Mouillierat	550 000 $ (4)
Salary Remaining :	3 503 $
Total Pro Players	26
Salary Commitment
Year 2014 : 61 199 075,00 $
Year 2015 : 53 984 285,00 $
Year 2016 : 38 178 410,00 $
Year 2017 : 26 731 460,00 $
Salary Average Commitment
Year 2014 : 61 712 409,00 $
Year 2015 : 53 997 619,00 $
Year 2016 : 37 651 744,00 $
Year 2017 : 26 731 460,00 $

Farm Players Salaries
Matej Stransky	99 000 $ (4)
Salary Remaining :	0 $
Matt Tennyson	99 000 $ (3)
Salary Remaining :	0 $
Daniil Tarasov	99 000 $ (4)
Salary Remaining :	0 $
Charles Sarault	99 000 $ (4)
Salary Remaining :	0 $
Miikka Salomaki	92 500 $ (3)
Salary Remaining :	0 $
Rylan Schwartz	88 000 $ (4)
Salary Remaining :	0 $
Sena Acolatse	82 764 $ (4)
Salary Remaining :	0 $
Anthony Camara	81 750 $ (3)
Salary Remaining :	0 $
Mathieu Tousignant	79 365 $ (4)
Salary Remaining :	0 $
Raphael Bussieres	75 917 $ (3)
Salary Remaining :	0 $
Scott Sabourin	66 000 $ (4)
Salary Remaining :	0 $
Alex Broadhurst	66 000 $ (4)
Salary Remaining :	0 $
Josh Jooris	66 000 $ (4)
Salary Remaining :	0 $
Gabriel Dumont	65 934 $ (4)
Salary Remaining :	0 $
Cody Beach	60 833 $ (3)
Salary Remaining :	0 $
Justin Shugg	60 000 $ (1)
Salary Remaining :	0 $
Sergey Andronov	55 000 $ (2)
Salary Remaining :	0 $
Karl Stollery	55 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 2014 : 1 391 063,00 $
Year 2015 : 1 331 063,00 $
Year 2016 : 1 221 063,00 $
Year 2017 : 811 063,00 $
Salary Average Commitment
Year 2014 : 1 391 063,00 $
Year 2015 : 1 331 063,00 $
Year 2016 : 1 221 063,00 $
Year 2017 : 811 063,00 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7226 - 200 $ - 4 043 - 55,95%
Level 2:	3613 - 120 $ - 2 015 - 55,78%
Level 3:	4516 - 70 $ - 2 587 - 57,28%
Level 4:	1806 - 50 $ - 1 033 - 57,21%
Luxury:	903 - 400 $ - 514 - 56,97%
Total Attendance :	18064
Farm
Farm Level 1:	3000 - 70 $ - 2 258 - 75,26%
Farm Level 2:	2000 - 30 $ - 1 499 - 74,95%
Farm Total Attendance :	5000
Income
Home Games Left	0
Average Attendance - %	10 193 - 56,43%
Average Income per Game	1 592 558 $
Year to Date Revenue	65 294 889 $
Farm
Home Games Left	0
Average Attendance - %	3 757 - 75,13%
Average Income per Game	221 035 $
Year to Date Revenue	9 062 449 $
Expense
Pro Players Total Salaries	69 862 631 $
Farm Players Total Salaries	4 310 445 $
Coaches Total Salaries	1 370 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 741 954 $
Farm Year To Date Expenses	1 543 885 $
Pro Salary Per Days	444 985 $
Pro Salary Cap To Date	66 260 927 $
Farm Salary Per Days	27 990 $
Farm Salary Cap To Date	1 469 983 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	444 985 $
Pro Estimated Expenses	444 985 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 990 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	444 985 $
Estimated Season Salary Cap	66 705 912 $
Estimate Under Maximum Salary Cap of 69 000 000 $	2 294 088 $
Estimate Over Minimum Salary Cap of 0 $	66 705 912 $
Current Bank Account	25 121 499 $
Projected Bank Account	24 676 514 $

Pro Players Salaries
Mikko Koivu (1 Way Contract)	6 998 400 $ (2)
Salary Remaining :	44 576 $
Patrik Elias (1 Way Contract)	5 500 000 $ (3)
Salary Remaining :	35 032 $
Zbynek Michalek (1 Way Contract)	4 800 000 $ (3)
Salary Remaining :	30 573 $
Jussi Jokinen (1 Way Contract)	4 700 000 $ (3)
Salary Remaining :	29 936 $
Jaromir Jagr (1 Way Contract)	4 300 000 $ (1)
Salary Remaining :	27 389 $
Sergei Gonchar (1 Way Contract)	4 250 000 $ (1)
Salary Remaining :	27 070 $
Steve Mason (1 Way Contract)	3 828 053 $ (4)
Salary Remaining :	24 383 $
Ryane Clowe (1 Way Contract)	3 737 500 $ (3)
Salary Remaining :	23 806 $
Michael Frolik (1 Way Contract)	3 625 328 $ (4)
Salary Remaining :	23 091 $
Derick Brassard (1 Way Contract)	3 283 200 $ (1)
Salary Remaining :	20 912 $
Brad Boyes (1 Way Contract)	3 100 000 $ (1)
Salary Remaining :	19 745 $
Troy Brouwer (1 Way Contract)	3 024 450 $ (2)
Salary Remaining :	19 264 $
Pascal Dupuis (1 Way Contract)	2 800 000 $ (1)
Salary Remaining :	17 834 $
Ladislav Smid (1 Way Contract)	2 772 000 $ (1)
Salary Remaining :	17 656 $
Andrew Ference (1 Way Contract)	2 175 000 $ (3)
Salary Remaining :	13 854 $
Jarret Stoll (1 Way Contract)	2 092 500 $ (4)
Salary Remaining :	13 328 $
Nikolai Khabibulin (1 Way Contract)	1 990 000 $ (1)
Salary Remaining :	12 675 $
Cory Conacher (1 Way Contract)	1 572 250 $ (2)
Salary Remaining :	10 014 $
Peter Regin (1 Way Contract)	1 351 350 $ (2)
Salary Remaining :	8 607 $
Anton Stralman (1 Way Contract)	1 200 000 $ (1)
Salary Remaining :	7 643 $
Marco Scandella	1 172 600 $ (4)
Salary Remaining :	7 469 $
Erik Gudbranson	900 000 $ (1)
Salary Remaining :	5 732 $
Darcy Kuemper	690 000 $ (1)
Salary Remaining :	4 395 $
Total Pro Players	23
Salary Commitment
Year 2014 : 69 862 631,00 $
Year 2015 : 44 577 431,00 $
Year 2016 : 31 630 981,00 $
Year 2017 : 10 718 481,00 $
Salary Average Commitment
Year 2014 : 69 862 631,00 $
Year 2015 : 44 577 431,00 $
Year 2016 : 31 630 981,00 $
Year 2017 : 10 718 481,00 $

Farm Players Salaries
Cory Conacher	1 572 250 $ (2)
Salary Remaining :	0 $
Justin Fontaine	772 200 $ (4)
Salary Remaining :	0 $
Clayton Stoner	772 200 $ (1)
Salary Remaining :	0 $
Christian Folin	88 000 $ (4)
Salary Remaining :	0 $
Tyler Cuma	87 500 $ (1)
Salary Remaining :	0 $
Stephane Veilleux	75 000 $ (2)
Salary Remaining :	0 $
Matt Ellis	68 000 $ (2)
Salary Remaining :	0 $
Andrew Yogan	68 000 $ (2)
Salary Remaining :	0 $
Johan Gustafsson	66 500 $ (3)
Salary Remaining :	0 $
Bobby Butler	66 500 $ (3)
Salary Remaining :	0 $
Tyler Graovac	65 000 $ (4)
Salary Remaining :	0 $
Chad Rau	64 735 $ (1)
Salary Remaining :	0 $
James Melindy	64 167 $ (3)
Salary Remaining :	0 $
Anthony Peluso	64 000 $ (3)
Salary Remaining :	0 $
David Dziurzynski	64 000 $ (2)
Salary Remaining :	0 $
Anton Zlobin	60 833 $ (3)
Salary Remaining :	0 $
Carson McMillan	60 060 $ (1)
Salary Remaining :	0 $
Nick Drazenovic	59 500 $ (2)
Salary Remaining :	0 $
Patrick Cehlin	59 000 $ (2)
Salary Remaining :	0 $
Louis Domingue	58 000 $ (3)
Salary Remaining :	0 $
Chay Genoway	55 000 $ (3)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2014 : 4 310 445,00 $
Year 2015 : 1 215 945,00 $
Year 2016 : 665 220,00 $
Year 2017 : 230 220,00 $
Salary Average Commitment
Year 2014 : 4 310 445,00 $
Year 2015 : 1 215 945,00 $
Year 2016 : 665 220,00 $
Year 2017 : 230 220,00 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 69 000 000 $	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 51 000 000 $	Pro Players	Farm Players	Total Players
Avalanche	28 298 471 $	50 656 335 $	18 343 665 $	50 656 335 $	2 166 070 $	48 833 930 $	23	23	46
Blackhawks	23 119 162 $	63 664 517 $	5 335 483 $	63 664 517 $	3 432 973 $	47 567 027 $	28	17	45
Blue Jackets	24 443 964 $	51 014 717 $	17 985 283 $	51 014 717 $	1 890 286 $	49 109 714 $	24	23	47
Blues	27 753 868 $	58 586 197 $	10 413 803 $	58 586 197 $	1 619 618 $	49 380 382 $	24	19	43
Bruins	28 933 948 $	47 879 068 $	21 120 932 $	47 879 068 $	2 175 523 $	48 824 477 $	22	29	51
Canadiens	29 847 036 $	64 730 841 $	4 269 159 $	64 730 841 $	1 297 615 $	49 702 385 $	23	18	41
Canucks	27 235 457 $	63 505 058 $	5 494 942 $	63 505 058 $	1 453 709 $	49 546 291 $	23	15	38
Capitals	20 175 650 $	66 216 346 $	2 783 654 $	66 216 346 $	2 086 521 $	48 913 479 $	24	23	47
Coyotes	24 417 889 $	64 514 720 $	4 485 280 $	64 514 720 $	2 904 938 $	48 095 062 $	28	23	51
Devils	23 719 656 $	61 128 488 $	7 871 512 $	61 128 488 $	1 723 110 $	49 276 890 $	21	21	42
Ducks	21 667 161 $	62 938 598 $	6 061 402 $	62 938 598 $	1 599 362 $	49 400 638 $	24	19	43
Flames	31 131 257 $	57 345 161 $	11 654 839 $	57 345 161 $	3 647 434 $	47 352 566 $	28	29	57
Flyers	23 126 421 $	66 012 339 $	2 987 661 $	66 012 339 $	1 899 045 $	49 100 955 $	23	22	45
Hurricanes	16 119 760 $	62 364 041 $	6 635 959 $	62 364 041 $	1 736 272 $	49 263 728 $	24	20	44
Islanders	20 782 591 $	67 068 950 $	1 931 050 $	67 068 950 $	1 242 362 $	49 757 638 $	21	19	40
Jets	17 452 764 $	63 707 504 $	5 292 496 $	63 707 504 $	1 589 746 $	49 410 254 $	23	23	46
Kings	22 895 418 $	61 900 270 $	7 099 730 $	61 900 270 $	1 608 363 $	49 391 637 $	22	20	42
Lightning	35 698 286 $	61 527 589 $	7 472 411 $	61 527 589 $	2 732 556 $	48 267 444 $	24	28	52
Maple Leafs	21 206 647 $	50 951 993 $	18 048 007 $	50 951 993 $	2 386 027 $	48 613 973 $	26	24	50
Oilers	17 185 641 $	55 025 548 $	13 974 452 $	55 025 548 $	2 880 101 $	48 119 899 $	24	19	43
Panthers	24 928 527 $	54 208 453 $	14 791 547 $	54 208 453 $	1 710 846 $	49 289 154 $	22	20	42
Penguins	22 156 719 $	58 258 986 $	10 741 014 $	58 258 986 $	1 546 121 $	49 453 879 $	25	20	45
Predators	24 670 968 $	56 180 743 $	12 819 257 $	56 180 743 $	1 680 302 $	49 319 698 $	25	18	43
Rangers	26 337 335 $	56 367 685 $	12 632 315 $	56 367 685 $	1 801 495 $	49 198 505 $	24	20	44
Red Wings	26 068 363 $	55 161 024 $	13 838 976 $	55 161 024 $	1 173 019 $	49 826 981 $	24	16	40
Sabres	25 766 137 $	66 519 076 $	2 480 924 $	66 519 076 $	1 669 751 $	49 330 249 $	23	19	42
Senators	19 913 351 $	64 190 497 $	4 809 503 $	64 190 497 $	1 321 122 $	49 678 878 $	24	18	42
Sharks	20 490 625 $	67 721 594 $	1 278 406 $	67 721 594 $	1 324 050 $	49 675 950 $	23	16	39
Stars	13 680 675 $	61 070 904 $	7 929 096 $	61 070 904 $	1 590 462 $	49 409 538 $	26	18	44
Wild	25 121 499 $	66 705 912 $	2 294 088 $	66 705 912 $	1 469 983 $	49 530 017 $	23	22	45

Team Finance for Ligue Nationale de Hockey Virtuelle 2

Update - 14 avril 2015 at 23:56

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %