Team Finance for HockeysFuture NHL

Update - April 12, 2015 at 21:19

Salary Cap Centrale

Avalanche

[ Pro Team Roster ] [ Pro Team Scoring ] [ Team Finance ] [ Pro Team PlayersInfo ] [ Pro Team Lines ] [ Team Prospects ] [ Pro Team Schedule ] [ Pro Team Stats ] [ Pro Team Stats VS ] [ Team Injury Suspension ] [ Team History ] [ Team Records ] [ Page Top ] [ Close / Open Team View ]

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6002 - $81 - 5,406 - 90.07%
Level 2:	5001 - $50 - 4,859 - 97.17%
Level 3:	2000 - $30 - 1,812 - 90.62%
Level 4:	4001 - $20 - 3,686 - 92.14%
Luxury:	1003 - $190 - 910 - 90.71%
Total Attendance :	18007
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16,674 - 92.60%
Average Income per Game	$1,206,141
Year to Date Revenue	$49,451,793
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,027,500
Farm Players Total Salaries	$1,990,100
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,894,566
Farm Year To Date Expenses	$6,700,832
Pro Salary Cap To Date	$68,394,597
Farm Salary Cap To Date	$6,700,832
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$384,798
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,699
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$68,394,597
Estimate Under Maximum Salary Cap of $69,000,000	$605,403
Estimate Over Minimum Salary Cap of $45,000,000	$23,394,597
Current Bank Account	$31,866,883
Projected Bank Account	$31,866,883

Pro Players Salaries
Sidney Crosby (1 Way Contract)	$8,000,000 (3)
Salary Remaining :	$0
Nicklas Backstrom (1 Way Contract)	$6,700,000 (1)
Salary Remaining :	$0
Logan Couture (1 Way Contract)	$5,650,000 (3)
Salary Remaining :	$0
Tobias Enstrom (1 Way Contract)	$5,500,000 (3)
Salary Remaining :	$0
Valtteri Filppula (1 Way Contract)	$5,000,000 (4)
Salary Remaining :	$0
Jonas Hiller (1 Way Contract)	$5,000,000 (2)
Salary Remaining :	$0
Niklas Kronwall (1 Way Contract)	$4,750,000 (2)
Salary Remaining :	$0
Jack Johnson (1 Way Contract)	$4,350,000 (1)
Salary Remaining :	$0
Radim Vrbata (1 Way Contract)	$4,200,000 (4)
Salary Remaining :	$0
Chris Kunitz (1 Way Contract)	$3,850,000 (3)
Salary Remaining :	$0
Andy Greene (1 Way Contract)	$3,000,000 (2)
Salary Remaining :	$0
Mason Raymond (1 Way Contract)	$2,800,000 (1)
Salary Remaining :	$0
Sean Bergenheim (1 Way Contract)	$2,750,000 (4)
Salary Remaining :	$0
Kris Russell (1 Way Contract)	$2,600,000 (2)
Salary Remaining :	$0
Brian Elliott (1 Way Contract)	$2,500,000 (3)
Salary Remaining :	$0
Pierre-Edouard Bellemare (1 Way Contract)	$2,250,000 (4)
Salary Remaining :	$0
Joakim Lindstrom (1 Way Contract)	$2,250,000 (4)
Salary Remaining :	$0
Jonathan Huberdeau	$894,167 (3)
Salary Remaining :	$0
Robin Lehner	$870,000 (1)
Salary Remaining :	$0
Jakob Silfverberg	$863,333 (2)
Salary Remaining :	$0
Kevan Miller	$800,000 (2)
Salary Remaining :	$0
Jesse Winchester	$800,000 (3)
Salary Remaining :	$0
Manny Malhotra	$650,000 (1)
Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2014 : $76,027,500.00
Year 2015 : $60,657,500.00
Year 2016 : $43,644,167.00
Year 2017 : $16,450,000.00
Salary Average Commitment
Year 2014 : $74,407,500.00
Year 2015 : $59,907,500.00
Year 2016 : $42,894,167.00
Year 2017 : $15,700,000.00

Farm Players Salaries
Reto Berra	$200,000 (3)
Salary Remaining :	$200,000
Peter Regin	$125,000 (2)
Salary Remaining :	$125,000
Jack Skille	$102,850 (2)
Salary Remaining :	$102,850
Cameron Darcy	$92,500 (3)
Salary Remaining :	$92,500
Christian Folin	$92,500 (2)
Salary Remaining :	$92,500
Zach Pochiro	$92,500 (3)
Salary Remaining :	$92,500
Lukas Sedlak	$92,500 (2)
Salary Remaining :	$92,500
Josh Jooris	$92,500 (1)
Salary Remaining :	$92,500
Dennis Everberg	$92,500 (2)
Salary Remaining :	$92,500
Garrett Noonan	$92,500 (2)
Salary Remaining :	$92,500
Max McCormick	$92,500 (2)
Salary Remaining :	$92,500
Dennis Rasmussen	$92,500 (1)
Salary Remaining :	$92,500
Ryan Dzingel	$92,500 (2)
Salary Remaining :	$92,500
Jared Cowen	$90,000 (1)
Salary Remaining :	$90,000
Charles Sarault	$90,000 (1)
Salary Remaining :	$90,000
Taylor Peters	$90,000 (1)
Salary Remaining :	$90,000
Cody Almond	$80,000 (4)
Salary Remaining :	$80,000
Kevin Gagne	$80,000 (1)
Salary Remaining :	$80,000
Korbinian Holzer	$78,750 (2)
Salary Remaining :	$78,750
Richard Panik	$73,500 (1)
Salary Remaining :	$73,500
Justin Hodgman	$55,000 (4)
Salary Remaining :	$55,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Unknown Player	$0 (1)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 2014 : $1,990,100.00
Year 2015 : $1,381,600.00
Year 2016 : $520,000.00
Year 2017 : $135,000.00
Salary Average Commitment
Year 2014 : $1,345,100.00
Year 2015 : $1,089,100.00
Year 2016 : $320,000.00
Year 2017 : $135,000.00

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6833 - $80 - 5,973 - 87.41%
Level 2:	5693 - $46 - 5,047 - 88.65%
Level 3:	2277 - $28 - 1,973 - 86.65%
Level 4:	4555 - $20 - 3,855 - 84.62%
Luxury:	1142 - $180 - 1,000 - 87.54%
Total Attendance :	20500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17,847 - 87.06%
Average Income per Game	$1,228,869
Year to Date Revenue	$50,383,624
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,332,547
Farm Players Total Salaries	$574,080
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,224,071
Farm Year To Date Expenses	$613,053
Pro Salary Cap To Date	$63,724,101
Farm Salary Cap To Date	$613,053
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$340,498
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$3,086
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$63,724,101
Estimate Under Maximum Salary Cap of $69,000,000	$5,275,899
Estimate Over Minimum Salary Cap of $45,000,000	$18,724,101
Current Bank Account	$3,965,643
Projected Bank Account	$3,965,643

Pro Players Salaries
Brad Richards (1 Way Contract)	$7,700,000 (2)
Salary Remaining :	$0
Zach Parise (1 Way Contract)	$7,538,462 (1)
Salary Remaining :	$0
Duncan Keith (1 Way Contract)	$6,411,585 (4)
Salary Remaining :	$0
Joe Pavelski (1 Way Contract)	$6,000,000 (4)
Salary Remaining :	$0
Zbynek Michalek (1 Way Contract)	$4,500,000 (2)
Salary Remaining :	$0
Jonathan Ericsson (1 Way Contract)	$4,250,000 (2)
Salary Remaining :	$0
Martin Brodeur (1 Way Contract)	$4,000,000 (1)
Salary Remaining :	$0
Sam Gagner (1 Way Contract)	$4,000,000 (1)
Salary Remaining :	$0
Matt Niskanen (1 Way Contract)	$4,000,000 (4)
Salary Remaining :	$0
Jonathan Bernier (1 Way Contract)	$2,300,000 (1)
Salary Remaining :	$0
Marcus Johansson (1 Way Contract)	$2,000,000 (1)
Salary Remaining :	$0
Mike Weaver	$1,899,000 (1)
Salary Remaining :	$0
Maxime Talbot	$1,750,000 (2)
Salary Remaining :	$0
Brian Gibbons	$1,250,000 (4)
Salary Remaining :	$0
Tomas Tatar	$925,000 (2)
Salary Remaining :	$0
Ryan Johansen	$900,000 (1)
Salary Remaining :	$0
Charlie Coyle	$900,000 (2)
Salary Remaining :	$0
Marco Scandella	$900,000 (1)
Salary Remaining :	$0
Brandon Saad	$894,000 (2)
Salary Remaining :	$0
Cody Eakin	$637,000 (1)
Salary Remaining :	$0
Ryan Reaves	$577,500 (4)
Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2014 : $63,332,547.00
Year 2015 : $39,158,085.00
Year 2016 : $18,239,085.00
Year 2017 : $18,239,085.00
Salary Average Commitment
Year 2014 : $54,544,085.00
Year 2015 : $34,558,085.00
Year 2016 : $15,239,085.00
Year 2017 : $15,239,085.00

Farm Players Salaries
Caleb Herbert	$92,500 (2)
Salary Remaining :	$92,500
Kellen Jones	$92,500 (1)
Salary Remaining :	$92,500
Ryan Faragher	$92,500 (1)
Salary Remaining :	$92,500
Connor Jones	$92,500 (1)
Salary Remaining :	$92,500
Paul Postma	$78,430 (1)
Salary Remaining :	$78,430
Frazer McLaren	$73,150 (1)
Salary Remaining :	$73,150
Samuel Groulx	$52,500 (1)
Salary Remaining :	$52,500
Total Farm Players	7
Salary Commitment
Year 2014 : $574,080.00
Year 2015 : $92,500.00
Year 2016 : $0.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $521,580.00
Year 2015 : $92,500.00
Year 2016 : $0.00
Year 2017 : $0.00

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6048 - $82 - 4,808 - 79.50%
Level 2:	5040 - $55 - 3,668 - 72.77%
Level 3:	2016 - $28 - 1,772 - 87.90%
Level 4:	4032 - $18 - 3,612 - 89.58%
Luxury:	1008 - $175 - 915 - 90.73%
Total Attendance :	18144
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14,775 - 81.43%
Average Income per Game	$1,147,952
Year to Date Revenue	$47,066,039
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,417,656
Farm Players Total Salaries	$993,600
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,118,607
Farm Year To Date Expenses	$985,660
Pro Salary Cap To Date	$67,618,639
Farm Salary Cap To Date	$985,660
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$367,837
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$5,342
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$67,618,639
Estimate Under Maximum Salary Cap of $69,000,000	$1,381,361
Estimate Over Minimum Salary Cap of $45,000,000	$22,618,639
Current Bank Account	$5,907,199
Projected Bank Account	$5,907,199

Pro Players Salaries
Eric Staal (1 Way Contract)	$8,000,000 (2)
Salary Remaining :	$0
Patrick Sharp (1 Way Contract)	$5,900,000 (2)
Salary Remaining :	$0
Andrei Markov (1 Way Contract)	$5,750,000 (3)
Salary Remaining :	$0
Alexander Edler (1 Way Contract)	$5,000,000 (4)
Salary Remaining :	$0
Alexandre Burrows (1 Way Contract)	$4,500,000 (3)
Salary Remaining :	$0
Teddy Purcell (1 Way Contract)	$4,500,000 (2)
Salary Remaining :	$0
Loui Eriksson (1 Way Contract)	$4,267,000 (1)
Salary Remaining :	$0
Brandon Dubinsky (1 Way Contract)	$4,250,000 (1)
Salary Remaining :	$0
Mark Giordano (1 Way Contract)	$4,020,000 (1)
Salary Remaining :	$0
Johan Franzen (1 Way Contract)	$3,954,545 (3)
Salary Remaining :	$0
Josh Gorges (1 Way Contract)	$3,900,000 (1)
Salary Remaining :	$0
Dave Bolland (1 Way Contract)	$3,375,000 (1)
Salary Remaining :	$0
Ilya Bryzgalov (1 Way Contract)	$3,000,000 (4)
Salary Remaining :	$0
Matt Read	$1,751,111 (1)
Salary Remaining :	$0
Devan Dubnyk	$1,500,000 (1)
Salary Remaining :	$0
Drew Miller	$1,350,000 (2)
Salary Remaining :	$0
Dominic Moore	$975,000 (1)
Salary Remaining :	$0
Torey Krug	$900,000 (1)
Salary Remaining :	$0
Justin Schultz	$875,000 (1)
Salary Remaining :	$0
Rob Klinkhammer	$650,000 (1)
Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 2014 : $68,417,656.00
Year 2015 : $41,954,545.00
Year 2016 : $22,204,545.00
Year 2017 : $8,000,000.00
Salary Average Commitment
Year 2014 : $61,338,111.00
Year 2015 : $35,750,000.00
Year 2016 : $19,500,000.00
Year 2017 : $6,250,000.00

Farm Players Salaries
Tanner House	$142,500 (1)
Salary Remaining :	$142,500
Keith Kinkaid	$125,100 (4)
Salary Remaining :	$125,100
Spencer Abbott	$110,000 (1)
Salary Remaining :	$110,000
Niklas Svedberg	$99,000 (1)
Salary Remaining :	$99,000
Brandon Yip	$95,000 (3)
Salary Remaining :	$95,000
Brady Austin	$92,500 (3)
Salary Remaining :	$92,500
Conor Allen	$92,500 (1)
Salary Remaining :	$92,500
Ben Thomson	$92,500 (3)
Salary Remaining :	$92,500
Matt Pelech	$74,500 (1)
Salary Remaining :	$74,500
Terry Broadhurst	$70,000 (1)
Salary Remaining :	$70,000
Total Farm Players	10
Salary Commitment
Year 2014 : $993,600.00
Year 2015 : $405,100.00
Year 2016 : $405,100.00
Year 2017 : $125,100.00
Salary Average Commitment
Year 2014 : $901,100.00
Year 2015 : $405,100.00
Year 2016 : $405,100.00
Year 2017 : $125,100.00

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6416 - $72 - 6,009 - 93.66%
Level 2:	5347 - $40 - 5,059 - 94.61%
Level 3:	2138 - $21 - 1,975 - 92.38%
Level 4:	4277 - $15 - 4,072 - 95.22%
Luxury:	1072 - $170 - 1,013 - 94.54%
Total Attendance :	19250
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18,129 - 94.17%
Average Income per Game	$1,173,503
Year to Date Revenue	$48,113,626
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,514,194
Farm Players Total Salaries	$435,200
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,618,636
Farm Year To Date Expenses	$2,280,997
Pro Salary Cap To Date	$68,118,573
Farm Salary Cap To Date	$2,280,997
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$363,195
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$2,340
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$68,118,573
Estimate Under Maximum Salary Cap of $69,000,000	$881,427
Estimate Over Minimum Salary Cap of $45,000,000	$23,118,573
Current Bank Account	$57,318,543
Projected Bank Account	$57,318,543

Pro Players Salaries
Joe Thornton (1 Way Contract)	$7,000,000 (1)
Salary Remaining :	$0
Zdeno Chara (1 Way Contract)	$6,750,000 (1)
Salary Remaining :	$0
Jonathan Toews (1 Way Contract)	$6,300,000 (1)
Salary Remaining :	$0
Kimmo Timonen (1 Way Contract)	$5,500,000 (4)
Salary Remaining :	$0
Jimmy Howard (1 Way Contract)	$5,292,000 (4)
Salary Remaining :	$0
Jeff Carter (1 Way Contract)	$5,250,000 (1)
Salary Remaining :	$0
Dustin Byfuglien (1 Way Contract)	$5,200,000 (2)
Salary Remaining :	$0
Jordan Leopold (1 Way Contract)	$4,000,000 (2)
Salary Remaining :	$0
Roman Josi (1 Way Contract)	$4,000,000 (4)
Salary Remaining :	$0
Wayne Simmonds (1 Way Contract)	$3,750,000 (3)
Salary Remaining :	$0
Clarke MacArthur (1 Way Contract)	$3,200,000 (3)
Salary Remaining :	$0
Andrew Shaw (1 Way Contract)	$2,000,000 (2)
Salary Remaining :	$0
Michael Frolik	$1,900,000 (2)
Salary Remaining :	$0
Cal Clutterbuck	$1,800,000 (1)
Salary Remaining :	$0
Andrew MacDonald	$1,682,194 (1)
Salary Remaining :	$0
Eric Nystrom	$1,450,000 (1)
Salary Remaining :	$0
Lars Eller	$1,325,000 (1)
Salary Remaining :	$0
Jhonas Enroth	$1,250,000 (1)
Salary Remaining :	$0
Mark Borowiecki	$990,000 (1)
Salary Remaining :	$0
Ian Cole	$825,000 (1)
Salary Remaining :	$0
Patrick Eaves	$750,000 (2)
Salary Remaining :	$0
Kyle Chipchura	$750,000 (2)
Salary Remaining :	$0
Tomas Kundratek	$550,000 (1)
Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2014 : $71,514,194.00
Year 2015 : $36,342,000.00
Year 2016 : $21,742,000.00
Year 2017 : $14,792,000.00
Salary Average Commitment
Year 2014 : $67,839,194.00
Year 2015 : $33,242,000.00
Year 2016 : $19,742,000.00
Year 2017 : $14,792,000.00

Farm Players Salaries
Corey Cowick	$74,200 (1)
Salary Remaining :	$74,200
Liam O'Brien	$70,000 (3)
Salary Remaining :	$70,000
David Leggio	$60,500 (1)
Salary Remaining :	$60,500
Derek Grant	$60,500 (1)
Salary Remaining :	$60,500
Michael Sdao	$60,000 (3)
Salary Remaining :	$60,000
Jamie Devane	$55,000 (1)
Salary Remaining :	$55,000
Francois Brassard	$55,000 (3)
Salary Remaining :	$55,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Total Farm Players	8
Salary Commitment
Year 2014 : $435,200.00
Year 2015 : $185,000.00
Year 2016 : $185,000.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $435,200.00
Year 2015 : $185,000.00
Year 2016 : $185,000.00
Year 2017 : $0.00

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	5855 - $85 - 5,097 - 87.05%
Level 2:	4879 - $55 - 4,170 - 85.46%
Level 3:	1951 - $30 - 1,904 - 97.59%
Level 4:	3903 - $25 - 2,725 - 69.82%
Luxury:	977 - $250 - 632 - 64.67%
Total Attendance :	17565
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14,527 - 82.71%
Average Income per Game	$1,125,442
Year to Date Revenue	$46,143,111
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,781,194
Farm Players Total Salaries	$465,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$52,071,908
Farm Year To Date Expenses	$530,734
Pro Salary Cap To Date	$51,571,935
Farm Salary Cap To Date	$530,734
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$251,512
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$2,503
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$51,571,935
Estimate Under Maximum Salary Cap of $69,000,000	$17,428,065
Estimate Over Minimum Salary Cap of $45,000,000	$6,571,935
Current Bank Account	$5,515,505
Projected Bank Account	$5,515,505

Pro Players Salaries
Travis Zajac (1 Way Contract)	$5,350,000 (4)
Salary Remaining :	$0
Tomas Fleischmann (1 Way Contract)	$4,500,000 (2)
Salary Remaining :	$0
Ryan Malone (1 Way Contract)	$4,500,000 (2)
Salary Remaining :	$0
David Legwand (1 Way Contract)	$4,500,000 (1)
Salary Remaining :	$0
Kevin Shattenkirk (1 Way Contract)	$4,000,000 (3)
Salary Remaining :	$0
Barret Jackman (1 Way Contract)	$3,625,000 (1)
Salary Remaining :	$0
David Jones (1 Way Contract)	$3,500,000 (1)
Salary Remaining :	$0
Craig Anderson (1 Way Contract)	$3,188,000 (1)
Salary Remaining :	$0
Josh Bailey (1 Way Contract)	$2,250,000 (3)
Salary Remaining :	$0
Slava Voynov	$1,682,194 (1)
Salary Remaining :	$0
Michal Neuvirth (Out of Payroll)	$1,500,000 (1)
Salary Remaining :	$0
Daniel Paille	$1,300,000 (1)
Salary Remaining :	$0
Daniel Carcillo	$1,200,000 (1)
Salary Remaining :	$0
Nicklas Jensen	$925,000 (3)
Salary Remaining :	$0
Tim Erixon	$900,000 (1)
Salary Remaining :	$0
Andre Benoit	$900,000 (3)
Salary Remaining :	$0
Devante Smith-Pelly	$900,000 (2)
Salary Remaining :	$0
Peter Holland	$810,000 (1)
Salary Remaining :	$0
Corey Tropp	$651,000 (1)
Salary Remaining :	$0
Mark Barberio	$600,000 (1)
Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 2014 : $46,781,194.00
Year 2015 : $23,325,000.00
Year 2016 : $13,425,000.00
Year 2017 : $5,350,000.00
Salary Average Commitment
Year 2014 : $45,051,194.00
Year 2015 : $22,495,000.00
Year 2016 : $12,595,000.00
Year 2017 : $4,520,000.00

Farm Players Salaries
Mike Rupp	$120,000 (1)
Salary Remaining :	$120,000
Zach Trotman	$99,000 (1)
Salary Remaining :	$99,000
Jordan Caron	$99,000 (1)
Salary Remaining :	$99,000
John Gibson	$92,500 (3)
Salary Remaining :	$92,500
T.J. Brennan	$55,000 (1)
Salary Remaining :	$55,000
Total Farm Players	5
Salary Commitment
Year 2014 : $465,500.00
Year 2015 : $92,500.00
Year 2016 : $92,500.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $465,500.00
Year 2015 : $92,500.00
Year 2016 : $92,500.00
Year 2017 : $0.00

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	7091 - $75 - 5,685 - 80.17%
Level 2:	5909 - $45 - 4,644 - 78.59%
Level 3:	2363 - $29 - 1,994 - 84.39%
Level 4:	4727 - $19 - 3,972 - 84.04%
Luxury:	1183 - $150 - 942 - 79.60%
Total Attendance :	21273
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17,237 - 81.03%
Average Income per Game	$1,183,433
Year to Date Revenue	$48,520,760
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,335,000
Farm Players Total Salaries	$1,842,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,081,810
Farm Year To Date Expenses	$1,869,224
Pro Salary Cap To Date	$61,581,838
Farm Salary Cap To Date	$1,869,224
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$324,382
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,906
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$61,581,838
Estimate Under Maximum Salary Cap of $69,000,000	$7,418,162
Estimate Over Minimum Salary Cap of $45,000,000	$16,581,838
Current Bank Account	$13,791,382
Projected Bank Account	$13,791,382

Pro Players Salaries
Marian Gaborik (1 Way Contract)	$7,500,000 (1)
Salary Remaining :	$0
Pekka Rinne (1 Way Contract)	$7,000,000 (4)
Salary Remaining :	$0
Erik Karlsson (1 Way Contract)	$6,500,000 (3)
Salary Remaining :	$0
Patrice Bergeron (1 Way Contract)	$5,600,000 (1)
Salary Remaining :	$0
Jakub Voracek (1 Way Contract)	$4,250,000 (2)
Salary Remaining :	$0
Derek Stepan (1 Way Contract)	$4,000,000 (1)
Salary Remaining :	$0
Christian Ehrhoff (1 Way Contract)	$4,000,000 (4)
Salary Remaining :	$0
Matt Greene (1 Way Contract)	$2,950,000 (1)
Salary Remaining :	$0
Jamie McGinn (1 Way Contract)	$2,950,000 (2)
Salary Remaining :	$0
Brandon Sutter (1 Way Contract)	$2,800,000 (4)
Salary Remaining :	$0
Jiri Tlusty (1 Way Contract)	$2,000,000 (2)
Salary Remaining :	$0
Tim Thomas (1 Way Contract)	$2,000,000 (4)
Salary Remaining :	$0
John Erskine	$1,500,000 (1)
Salary Remaining :	$0
Zach Redmond	$1,250,000 (1)
Salary Remaining :	$0
Michael Raffl	$1,100,000 (2)
Salary Remaining :	$0
Colin McDonald	$1,000,000 (1)
Salary Remaining :	$0
Hampus Lindholm	$925,000 (3)
Salary Remaining :	$0
Gabriel Landeskog	$900,000 (1)
Salary Remaining :	$0
Zach Sill	$900,000 (1)
Salary Remaining :	$0
Ryan Stanton	$660,000 (1)
Salary Remaining :	$0
Will Acton	$550,000 (1)
Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2014 : $60,335,000.00
Year 2015 : $33,525,000.00
Year 2016 : $23,225,000.00
Year 2017 : $15,800,000.00
Salary Average Commitment
Year 2014 : $59,435,000.00
Year 2015 : $33,525,000.00
Year 2016 : $23,225,000.00
Year 2017 : $15,800,000.00

Farm Players Salaries
Ryan Jones	$200,000 (3)
Salary Remaining :	$200,000
Rob Zepp	$100,000 (1)
Salary Remaining :	$100,000
Tyson Strachan	$100,000 (1)
Salary Remaining :	$100,000
Cody McCormick	$100,000 (1)
Salary Remaining :	$100,000
Jaycob Megna	$92,500 (3)
Salary Remaining :	$92,500
Alex Broadhurst	$92,500 (2)
Salary Remaining :	$92,500
Frans Tuohimaa	$92,500 (2)
Salary Remaining :	$92,500
Yannick Veilleux	$92,500 (2)
Salary Remaining :	$92,500
Steven Whitney	$92,500 (1)
Salary Remaining :	$92,500
Viktor Loov	$92,500 (3)
Salary Remaining :	$92,500
Zack Mitchell	$92,500 (3)
Salary Remaining :	$92,500
Josh Manson	$92,500 (2)
Salary Remaining :	$92,500
Alex Friesen	$90,000 (1)
Salary Remaining :	$90,000
Andrew Johnston	$90,000 (1)
Salary Remaining :	$90,000
Alexandre Mallet	$90,000 (1)
Salary Remaining :	$90,000
Travis Morin	$85,000 (2)
Salary Remaining :	$85,000
Mike McKenna	$65,000 (1)
Salary Remaining :	$65,000
Curtis Hamilton	$65,000 (1)
Salary Remaining :	$65,000
Chris Mueller	$65,000 (2)
Salary Remaining :	$65,000
Andy Andreoff	$52,500 (1)
Salary Remaining :	$52,500
Total Farm Players	20
Salary Commitment
Year 2014 : $1,842,500.00
Year 2015 : $997,500.00
Year 2016 : $477,500.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $1,469,500.00
Year 2015 : $720,000.00
Year 2016 : $477,500.00
Year 2017 : $0.00

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6270 - $80 - 5,431 - 86.62%
Level 2:	5225 - $45 - 4,766 - 91.22%
Level 3:	2090 - $25 - 1,923 - 92.02%
Level 4:	4180 - $17 - 3,414 - 81.69%
Luxury:	1045 - $190 - 867 - 82.99%
Total Attendance :	18810
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16,402 - 87.20%
Average Income per Game	$1,198,225
Year to Date Revenue	$49,127,227
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,249,999
Farm Players Total Salaries	$1,224,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,483,454
Farm Year To Date Expenses	$3,723,506
Pro Salary Cap To Date	$67,983,483
Farm Salary Cap To Date	$3,723,506
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$366,565
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$6,581
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$67,983,483
Estimate Under Maximum Salary Cap of $69,000,000	$1,016,517
Estimate Over Minimum Salary Cap of $45,000,000	$22,983,483
Current Bank Account	$52,315,528
Projected Bank Account	$52,315,528

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	$8,000,000 (4)
Salary Remaining :	$0
Carey Price (1 Way Contract)	$6,500,000 (3)
Salary Remaining :	$0
Kris Letang (1 Way Contract)	$6,400,000 (2)
Salary Remaining :	$0
James Wisniewski (1 Way Contract)	$5,500,000 (3)
Salary Remaining :	$0
Bobby Ryan (1 Way Contract)	$5,100,000 (1)
Salary Remaining :	$0
David Krejci (1 Way Contract)	$5,000,000 (1)
Salary Remaining :	$0
Dan Hamhuis (1 Way Contract)	$4,500,000 (2)
Salary Remaining :	$0
Bryan Little (1 Way Contract)	$4,499,999 (3)
Salary Remaining :	$0
David Backes (1 Way Contract)	$4,250,000 (1)
Salary Remaining :	$0
Pascal Dupuis (1 Way Contract)	$3,750,000 (3)
Salary Remaining :	$0
Jaromir Jagr (1 Way Contract)	$3,500,000 (1)
Salary Remaining :	$0
Ryan Callahan (1 Way Contract)	$3,250,000 (1)
Salary Remaining :	$0
Brenden Dillon (1 Way Contract)	$3,100,000 (4)
Salary Remaining :	$0
Nick Bonino	$1,900,000 (3)
Salary Remaining :	$0
Justin Braun	$1,250,000 (1)
Salary Remaining :	$0
Dougie Hamilton	$925,000 (3)
Salary Remaining :	$0
Justin Faulk	$900,000 (1)
Salary Remaining :	$0
Kyle Palmieri	$900,000 (2)
Salary Remaining :	$0
Jake Allen	$800,000 (1)
Salary Remaining :	$0
Cory Conacher	$700,000 (1)
Salary Remaining :	$0
Trevor Smith	$525,000 (3)
Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2014 : $71,249,999.00
Year 2015 : $46,499,999.00
Year 2016 : $34,699,999.00
Year 2017 : $11,100,000.00
Salary Average Commitment
Year 2014 : $68,499,999.00
Year 2015 : $43,749,999.00
Year 2016 : $33,449,999.00
Year 2017 : $10,850,000.00

Farm Players Salaries
Jeff Petry	$175,000 (1)
Salary Remaining :	$175,000
Richard Bachman	$110,000 (1)
Salary Remaining :	$110,000
Jayson Megna	$99,000 (1)
Salary Remaining :	$99,000
Greg Carey	$92,500 (1)
Salary Remaining :	$92,500
Michael Keranen	$92,500 (1)
Salary Remaining :	$92,500
Matt Carey	$92,500 (2)
Salary Remaining :	$92,500
Eric Knodel	$92,500 (1)
Salary Remaining :	$92,500
Tomas Nosek	$92,500 (2)
Salary Remaining :	$92,500
Marek Langhamer	$92,500 (3)
Salary Remaining :	$92,500
Drew Shore	$90,000 (1)
Salary Remaining :	$90,000
Patrick Dwyer	$90,000 (1)
Salary Remaining :	$90,000
Chris Conner	$52,500 (3)
Salary Remaining :	$52,500
Adam Pardy	$52,500 (3)
Salary Remaining :	$52,500
Unknown Player	$0 (1)
Salary Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 2014 : $1,224,000.00
Year 2015 : $382,500.00
Year 2016 : $197,500.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $1,224,000.00
Year 2015 : $382,500.00
Year 2016 : $197,500.00
Year 2017 : $0.00

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6092 - $85 - 5,137 - 84.32%
Level 2:	5076 - $50 - 4,879 - 96.12%
Level 3:	2030 - $25 - 1,966 - 96.85%
Level 4:	4061 - $20 - 3,902 - 96.09%
Luxury:	1018 - $185 - 994 - 97.63%
Total Attendance :	18277
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16,878 - 92.34%
Average Income per Game	$1,180,053
Year to Date Revenue	$48,382,190
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,989,000
Farm Players Total Salaries	$1,143,400
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$46,616,737
Farm Year To Date Expenses	$921,554
Pro Salary Cap To Date	$46,116,679
Farm Salary Cap To Date	$921,554
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$241,876
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$6,147
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$46,116,679
Estimate Under Maximum Salary Cap of $69,000,000	$22,883,321
Estimate Over Minimum Salary Cap of $45,000,000	$1,116,679
Current Bank Account	$23,814,864
Projected Bank Account	$23,814,864

Pro Players Salaries
Cam Ward (1 Way Contract)	$6,300,000 (2)
Salary Remaining :	$0
John-Michael Liles (1 Way Contract)	$4,000,000 (2)
Salary Remaining :	$0
Ville Leino (1 Way Contract)	$3,000,000 (1)
Salary Remaining :	$0
Bryan Allen (1 Way Contract)	$3,000,000 (1)
Salary Remaining :	$0
Daniel Cleary (1 Way Contract)	$2,800,000 (1)
Salary Remaining :	$0
Mark Fayne (1 Way Contract)	$2,500,000 (3)
Salary Remaining :	$0
Viktor Stalberg (1 Way Contract)	$2,500,000 (3)
Salary Remaining :	$0
David Steckel (1 Way Contract)	$2,100,000 (2)
Salary Remaining :	$0
David Moss (1 Way Contract)	$2,000,000 (2)
Salary Remaining :	$0
Colin Wilson (1 Way Contract)	$2,000,000 (1)
Salary Remaining :	$0
Alexei Emelin (1 Way Contract)	$2,000,000 (1)
Salary Remaining :	$0
Ed Jovanovski (1 Way Contract)	$2,000,000 (3)
Salary Remaining :	$0
Adam Burish	$1,850,000 (1)
Salary Remaining :	$0
Peter Budaj	$1,500,000 (2)
Salary Remaining :	$0
Andy Miele	$1,089,000 (1)
Salary Remaining :	$0
Zac Dalpe	$950,000 (1)
Salary Remaining :	$0
Sven Baertschi	$925,000 (3)
Salary Remaining :	$0
Chris Kreider	$900,000 (2)
Salary Remaining :	$0
David Savard	$900,000 (1)
Salary Remaining :	$0
Chad Billins	$725,000 (1)
Salary Remaining :	$0
Lance Bouma	$700,000 (1)
Salary Remaining :	$0
Brett Bellemore	$700,000 (1)
Salary Remaining :	$0
Ben Meisner	$550,000 (1)
Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2014 : $44,989,000.00
Year 2015 : $24,725,000.00
Year 2016 : $7,925,000.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $42,964,000.00
Year 2015 : $24,725,000.00
Year 2016 : $7,925,000.00
Year 2017 : $0.00

Farm Players Salaries
Kyle Medvec	$108,900 (1)
Salary Remaining :	$108,900
Travis Oleksuk	$99,000 (1)
Salary Remaining :	$99,000
Brendan Shinnimin	$99,000 (1)
Salary Remaining :	$99,000
Jonathan Audy-Marchessault	$99,000 (1)
Salary Remaining :	$99,000
Kevin Goumas	$92,500 (2)
Salary Remaining :	$92,500
Bryce Van Brabant	$92,500 (2)
Salary Remaining :	$92,500
Michael Zalewski	$92,500 (3)
Salary Remaining :	$92,500
Matthew Konan	$90,000 (1)
Salary Remaining :	$90,000
Cole Schneider	$90,000 (1)
Salary Remaining :	$90,000
Danny Syvret	$60,000 (1)
Salary Remaining :	$60,000
Nicolas Blanchard	$55,000 (1)
Salary Remaining :	$55,000
Josh Robinson	$55,000 (1)
Salary Remaining :	$55,000
Mike Clemente	$55,000 (1)
Salary Remaining :	$55,000
Jay Rosehill	$55,000 (1)
Salary Remaining :	$55,000
Total Farm Players	14
Salary Commitment
Year 2014 : $1,143,400.00
Year 2015 : $277,500.00
Year 2016 : $92,500.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $1,143,400.00
Year 2015 : $277,500.00
Year 2016 : $92,500.00
Year 2017 : $0.00

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	5933 - $85 - 5,143 - 86.69%
Level 2:	4944 - $53 - 4,235 - 85.65%
Level 3:	1977 - $27 - 1,941 - 98.16%
Level 4:	3955 - $20 - 3,863 - 97.67%
Luxury:	990 - $200 - 774 - 78.19%
Total Attendance :	17799
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15,955 - 89.64%
Average Income per Game	$1,139,171
Year to Date Revenue	$46,706,009
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$47,504,000
Farm Players Total Salaries	$438,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$53,202,835
Farm Year To Date Expenses	$1,147,407
Pro Salary Cap To Date	$52,702,784
Farm Salary Cap To Date	$1,147,407
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$255,398
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$2,358
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$52,702,784
Estimate Under Maximum Salary Cap of $69,000,000	$16,297,216
Estimate Over Minimum Salary Cap of $45,000,000	$7,702,784
Current Bank Account	$6,738,471
Projected Bank Account	$6,738,471

Pro Players Salaries
Phil Kessel (1 Way Contract)	$8,000,000 (2)
Salary Remaining :	$0
Keith Yandle (1 Way Contract)	$5,750,000 (4)
Salary Remaining :	$0
Cody Hodgson (1 Way Contract)	$4,250,000 (3)
Salary Remaining :	$0
Marc Staal (Out of Payroll)	$3,975,000 (1)
Salary Remaining :	$0
Tyler Ennis (1 Way Contract)	$3,500,000 (3)
Salary Remaining :	$0
Kyle Quincey (1 Way Contract)	$3,250,000 (4)
Salary Remaining :	$0
Karl Alzner (1 Way Contract)	$3,000,000 (2)
Salary Remaining :	$0
Martin Erat (1 Way Contract)	$3,000,000 (4)
Salary Remaining :	$0
Steve Mason (1 Way Contract)	$2,900,000 (3)
Salary Remaining :	$0
Darcy Kuemper	$1,500,000 (3)
Salary Remaining :	$0
Justin Abdelkader	$1,499,000 (3)
Salary Remaining :	$0
Matt Martin	$1,000,000 (3)
Salary Remaining :	$0
Kevin Czuczman	$925,000 (2)
Salary Remaining :	$0
Mika Zibanejad	$925,000 (2)
Salary Remaining :	$0
Ryan Whitney	$800,000 (4)
Salary Remaining :	$0
Gabriel Bourque	$775,000 (1)
Salary Remaining :	$0
Mike Brown	$750,000 (4)
Salary Remaining :	$0
Brandon Mashinter	$605,000 (1)
Salary Remaining :	$0
Tim Jackman	$550,000 (4)
Salary Remaining :	$0
Carlo Colaiacovo (Out of Payroll)	$550,000 (4)
Salary Remaining :	$0
Jordan Hill	$550,000 (4)
Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2014 : $48,054,000.00
Year 2015 : $42,699,000.00
Year 2016 : $29,849,000.00
Year 2017 : $15,200,000.00
Salary Average Commitment
Year 2014 : $46,952,000.00
Year 2015 : $42,077,000.00
Year 2016 : $29,702,000.00
Year 2017 : $15,200,000.00

Farm Players Salaries
Brad Winchester	$105,000 (1)
Salary Remaining :	$105,000
Jordin Tootoo	$100,000 (4)
Salary Remaining :	$100,000
Kevin Westgarth	$67,500 (1)
Salary Remaining :	$67,500
Marek Mazanec	$61,000 (2)
Salary Remaining :	$61,000
Jeff Woywitka	$52,500 (1)
Salary Remaining :	$52,500
Luke Witkowski	$52,500 (1)
Salary Remaining :	$52,500
Total Farm Players	6
Salary Commitment
Year 2014 : $438,500.00
Year 2015 : $161,000.00
Year 2016 : $100,000.00
Year 2017 : $100,000.00
Salary Average Commitment
Year 2014 : $416,000.00
Year 2015 : $161,000.00
Year 2016 : $100,000.00
Year 2017 : $100,000.00

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5875 - $100 - 4,249 - 72.33%
Level 2:	4895 - $70 - 3,206 - 65.50%
Level 3:	1958 - $40 - 1,303 - 66.53%
Level 4:	3916 - $20 - 3,725 - 95.11%
Luxury:	981 - $200 - 809 - 82.51%
Total Attendance :	17625
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13,292 - 75.42%
Average Income per Game	$1,141,958
Year to Date Revenue	$46,820,258
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,536,872
Farm Players Total Salaries	$460,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,300,460
Farm Year To Date Expenses	$480,872
Pro Salary Cap To Date	$67,800,484
Farm Salary Cap To Date	$480,872
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$368,478
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$2,473
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$67,800,484
Estimate Under Maximum Salary Cap of $69,000,000	$1,199,516
Estimate Over Minimum Salary Cap of $45,000,000	$22,800,484
Current Bank Account	-$2,433,276
Projected Bank Account	-$2,433,276

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	$7,340,372 (2)
Salary Remaining :	$0
Tuukka Rask (1 Way Contract)	$7,000,000 (4)
Salary Remaining :	$0
P.K. Subban (1 Way Contract)	$7,000,000 (4)
Salary Remaining :	$0
Shea Weber (1 Way Contract)	$6,000,000 (1)
Salary Remaining :	$0
John Tavares (1 Way Contract)	$5,500,000 (3)
Salary Remaining :	$0
Marc-Edouard Vlasic (1 Way Contract)	$4,125,000 (4)
Salary Remaining :	$0
Blake Wheeler (1 Way Contract)	$4,100,000 (3)
Salary Remaining :	$0
Matt Cullen (1 Way Contract)	$4,000,000 (4)
Salary Remaining :	$0
PA Parenteau (1 Way Contract)	$4,000,000 (2)
Salary Remaining :	$0
Travis Hamonic (1 Way Contract)	$3,500,000 (4)
Salary Remaining :	$0
Jussi Jokinen (1 Way Contract)	$3,500,000 (2)
Salary Remaining :	$0
Lee Stempniak (1 Way Contract)	$2,850,000 (1)
Salary Remaining :	$0
Torrey Mitchell	$1,379,000 (2)
Salary Remaining :	$0
Radko Gudas	$1,250,000 (3)
Salary Remaining :	$0
Antti Raanta	$1,017,500 (1)
Salary Remaining :	$0
Vladimir Tarasenko	$925,000 (2)
Salary Remaining :	$0
Brock Nelson	$925,000 (2)
Salary Remaining :	$0
Danny DeKeyser	$925,000 (1)
Salary Remaining :	$0
Nick Leddy	$900,000 (1)
Salary Remaining :	$0
Casey Cizikas	$900,000 (1)
Salary Remaining :	$0
Radek Dvorak	$750,000 (3)
Salary Remaining :	$0
Mark Visentin	$650,000 (2)
Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2014 : $68,536,872.00
Year 2015 : $55,944,372.00
Year 2016 : $37,225,000.00
Year 2017 : $25,625,000.00
Salary Average Commitment
Year 2014 : $45,871,500.00
Year 2015 : $34,654,000.00
Year 2016 : $21,450,000.00
Year 2017 : $17,825,000.00

Farm Players Salaries
Mat Bodie	$92,500 (1)
Salary Remaining :	$92,500
Nathan Walker	$92,500 (3)
Salary Remaining :	$92,500
Mark Eaton	$90,000 (3)
Salary Remaining :	$90,000
Matt Donovan	$70,000 (1)
Salary Remaining :	$70,000
Davis Drewiske	$62,500 (1)
Salary Remaining :	$62,500
Paul Bissonnette	$52,500 (3)
Salary Remaining :	$52,500
Total Farm Players	6
Salary Commitment
Year 2014 : $460,000.00
Year 2015 : $235,000.00
Year 2016 : $235,000.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $457,500.00
Year 2015 : $235,000.00
Year 2016 : $235,000.00
Year 2017 : $0.00

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5724 - $80 - 5,567 - 97.26%
Level 2:	4770 - $49 - 4,552 - 95.43%
Level 3:	1908 - $30 - 1,808 - 94.77%
Level 4:	3816 - $20 - 3,689 - 96.66%
Luxury:	956 - $190 - 942 - 98.49%
Total Attendance :	17174
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16,558 - 96.41%
Average Income per Game	$1,201,659
Year to Date Revenue	$49,268,008
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,853,000
Farm Players Total Salaries	$1,220,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,292,629
Farm Year To Date Expenses	$1,159,096
Pro Salary Cap To Date	$68,792,660
Farm Salary Cap To Date	$1,159,096
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$380,930
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$6,559
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$68,792,660
Estimate Under Maximum Salary Cap of $69,000,000	$207,340
Estimate Over Minimum Salary Cap of $45,000,000	$23,792,660
Current Bank Account	$1,917,749
Projected Bank Account	$1,917,749

Pro Players Salaries
Rick Nash (1 Way Contract)	$8,000,000 (4)
Salary Remaining :	$0
Henrik Sedin (1 Way Contract)	$8,000,000 (3)
Salary Remaining :	$0
Ryan Suter (1 Way Contract)	$7,538,000 (3)
Salary Remaining :	$0
Drew Doughty (1 Way Contract)	$7,000,000 (2)
Salary Remaining :	$0
Ryan Miller (1 Way Contract)	$7,000,000 (2)
Salary Remaining :	$0
Jason Pominville (1 Way Contract)	$5,800,000 (3)
Salary Remaining :	$0
Ryan Kesler (1 Way Contract)	$5,000,000 (2)
Salary Remaining :	$0
Olli Jokinen (1 Way Contract)	$4,100,000 (1)
Salary Remaining :	$0
Jan Hejda (1 Way Contract)	$3,000,000 (1)
Salary Remaining :	$0
Chris Higgins (1 Way Contract)	$2,500,000 (3)
Salary Remaining :	$0
Daniel Winnik (1 Way Contract)	$2,350,000 (3)
Salary Remaining :	$0
Jay McClement (1 Way Contract)	$2,250,000 (2)
Salary Remaining :	$0
Dwight King (1 Way Contract)	$2,000,000 (4)
Salary Remaining :	$0
David Schlemko	$1,000,000 (1)
Salary Remaining :	$0
Nick Holden	$1,000,000 (3)
Salary Remaining :	$0
Elias Lindholm	$925,000 (3)
Salary Remaining :	$0
Mark Arcobello	$900,000 (1)
Salary Remaining :	$0
Justin Peters	$890,000 (2)
Salary Remaining :	$0
Matt Hunwick	$800,000 (2)
Salary Remaining :	$0
Andrew Desjardins	$800,000 (1)
Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 2014 : $70,853,000.00
Year 2015 : $61,703,000.00
Year 2016 : $38,763,000.00
Year 2017 : $10,000,000.00
Salary Average Commitment
Year 2014 : $63,665,000.00
Year 2015 : $54,315,000.00
Year 2016 : $32,375,000.00
Year 2017 : $10,000,000.00

Farm Players Salaries
Taylor Fedun	$109,000 (3)
Salary Remaining :	$109,000
Ryan Haggerty	$92,500 (3)
Salary Remaining :	$92,500
Daniel Carr	$92,500 (2)
Salary Remaining :	$92,500
Chad Ruhwedel	$92,500 (1)
Salary Remaining :	$92,500
Ashton Sautner	$92,500 (3)
Salary Remaining :	$92,500
Matt Bailey	$92,500 (2)
Salary Remaining :	$92,500
Pheonix Copley	$92,500 (2)
Salary Remaining :	$92,500
Jordan Oesterle	$92,500 (2)
Salary Remaining :	$92,500
Colin Campbell	$92,500 (2)
Salary Remaining :	$92,500
Mark Pysyk	$87,000 (2)
Salary Remaining :	$87,000
Steven Pinizzotto	$80,000 (3)
Salary Remaining :	$80,000
Matt Kassian	$75,000 (2)
Salary Remaining :	$75,000
Adam Payerl	$67,500 (1)
Salary Remaining :	$67,500
Mike Murphy	$61,500 (1)
Salary Remaining :	$61,500
Total Farm Players	14
Salary Commitment
Year 2014 : $1,220,000.00
Year 2015 : $998,500.00
Year 2016 : $374,000.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $1,040,500.00
Year 2015 : $911,500.00
Year 2016 : $374,000.00
Year 2017 : $0.00

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6429 - $64 - 5,994 - 93.23%
Level 2:	5358 - $44 - 4,981 - 92.96%
Level 3:	2143 - $34 - 1,994 - 93.03%
Level 4:	4286 - $24 - 3,712 - 86.61%
Luxury:	1073 - $184 - 991 - 92.37%
Total Attendance :	19289
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17,671 - 91.61%
Average Income per Game	$1,095,439
Year to Date Revenue	$44,912,981
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,788,333
Farm Players Total Salaries	$313,250
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,869,801
Farm Year To Date Expenses	$362,606
Pro Salary Cap To Date	$47,369,706
Farm Salary Cap To Date	$362,606
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$240,797
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$1,684
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$47,369,706
Estimate Under Maximum Salary Cap of $69,000,000	$21,630,294
Estimate Over Minimum Salary Cap of $45,000,000	$2,369,706
Current Bank Account	$38,270,365
Projected Bank Account	$38,270,365

Pro Players Salaries
Dion Phaneuf (1 Way Contract)	$7,000,000 (4)
Salary Remaining :	$0
Jeff Skinner (1 Way Contract)	$5,725,000 (4)
Salary Remaining :	$0
Devin Setoguchi (1 Way Contract)	$3,500,000 (2)
Salary Remaining :	$0
Artem Anisimov (1 Way Contract)	$3,283,333 (3)
Salary Remaining :	$0
Patrik Berglund (1 Way Contract)	$3,250,000 (3)
Salary Remaining :	$0
James Reimer (1 Way Contract)	$3,000,000 (3)
Salary Remaining :	$0
Andrej Sekera (1 Way Contract)	$2,750,000 (4)
Salary Remaining :	$0
Anton Khudobin (1 Way Contract)	$2,250,000 (2)
Salary Remaining :	$0
Jake Gardiner (1 Way Contract)	$2,000,000 (5)
Salary Remaining :	$0
Alex Killorn	$1,950,000 (2)
Salary Remaining :	$0
Trevor Lewis	$1,525,000 (2)
Salary Remaining :	$0
Erik Condra	$1,400,000 (2)
Salary Remaining :	$0
Mikael Backlund	$1,250,000 (1)
Salary Remaining :	$0
Joe Colborne	$1,200,000 (2)
Salary Remaining :	$0
Patrick Wiercioch	$875,000 (3)
Salary Remaining :	$0
Zack Kassian	$870,000 (2)
Salary Remaining :	$0
Calvin de Haan	$870,000 (2)
Salary Remaining :	$0
Deryk Engelland	$750,000 (2)
Salary Remaining :	$0
Dmitri Orlov	$675,000 (2)
Salary Remaining :	$0
Christopher Breen	$665,000 (1)
Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 2014 : $44,788,333.00
Year 2015 : $49,628,333.00
Year 2016 : $33,758,333.00
Year 2017 : $21,775,000.00
Salary Average Commitment
Year 2014 : $31,060,000.00
Year 2015 : $29,545,000.00
Year 2016 : $16,425,000.00
Year 2017 : $11,600,000.00

Farm Players Salaries
Eric Hartzell	$101,750 (1)
Salary Remaining :	$101,750
Nic Dowd	$92,500 (1)
Salary Remaining :	$92,500
Bobby Sanguinetti	$60,000 (1)
Salary Remaining :	$60,000
Gabriel Beaupre	$59,000 (1)
Salary Remaining :	$59,000
Total Farm Players	4
Salary Commitment
Year 2014 : $313,250.00
Year 2015 : $0.00
Year 2016 : $0.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $254,250.00
Year 2015 : $0.00
Year 2016 : $0.00
Year 2017 : $0.00

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6506 - $75 - 5,883 - 90.42%
Level 2:	5421 - $47 - 5,041 - 92.99%
Level 3:	2168 - $30 - 1,959 - 90.34%
Level 4:	4337 - $20 - 3,649 - 84.14%
Luxury:	1087 - $192 - 912 - 83.91%
Total Attendance :	19519
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17,444 - 89.37%
Average Income per Game	$1,220,390
Year to Date Revenue	$50,035,998
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,750,000
Farm Players Total Salaries	$696,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,676,140
Farm Year To Date Expenses	$885,670
Pro Salary Cap To Date	$62,176,128
Farm Salary Cap To Date	$885,670
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$342,742
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$3,745
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$62,176,128
Estimate Under Maximum Salary Cap of $69,000,000	$6,823,872
Estimate Over Minimum Salary Cap of $45,000,000	$17,176,128
Current Bank Account	$58,341,239
Projected Bank Account	$58,341,239

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$7,500,000 (2)
Salary Remaining :	$0
Taylor Hall (1 Way Contract)	$6,000,000 (4)
Salary Remaining :	$0
Matt Duchene (1 Way Contract)	$6,000,000 (4)
Salary Remaining :	$0
Semyon Varlamov (1 Way Contract)	$5,900,000 (4)
Salary Remaining :	$0
Ales Hemsky (1 Way Contract)	$5,500,000 (2)
Salary Remaining :	$0
Kris Versteeg (1 Way Contract)	$4,100,000 (1)
Salary Remaining :	$0
Ondrej Palat (1 Way Contract)	$4,000,000 (4)
Salary Remaining :	$0
Victor Hedman (1 Way Contract)	$4,000,000 (3)
Salary Remaining :	$0
Tyler Myers (1 Way Contract)	$3,400,000 (4)
Salary Remaining :	$0
Chris Kelly (1 Way Contract)	$3,000,000 (2)
Salary Remaining :	$0
Ladislav Smid (1 Way Contract)	$2,900,000 (3)
Salary Remaining :	$0
Raphael Diaz (1 Way Contract)	$2,100,000 (2)
Salary Remaining :	$0
Jamie McBain (1 Way Contract)	$2,000,000 (1)
Salary Remaining :	$0
Alec Martinez	$1,800,000 (2)
Salary Remaining :	$0
Jake Muzzin	$1,000,000 (1)
Salary Remaining :	$0
Matt Halischuk	$1,000,000 (1)
Salary Remaining :	$0
Erik Haula	$900,000 (2)
Salary Remaining :	$0
Nino Niederreiter	$900,000 (1)
Salary Remaining :	$0
Emerson Etem	$900,000 (2)
Salary Remaining :	$0
Jeff Zatkoff	$850,000 (1)
Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 2014 : $63,750,000.00
Year 2015 : $53,900,000.00
Year 2016 : $32,200,000.00
Year 2017 : $25,300,000.00
Salary Average Commitment
Year 2014 : $46,850,000.00
Year 2015 : $38,000,000.00
Year 2016 : $17,300,000.00
Year 2017 : $13,500,000.00

Farm Players Salaries
Todd Bertuzzi	$200,000 (3)
Salary Remaining :	$200,000
Keith Aulie	$140,000 (1)
Salary Remaining :	$140,000
Magnus Paajarvi	$120,000 (1)
Salary Remaining :	$120,000
Andrej Sustr	$92,500 (1)
Salary Remaining :	$92,500
Luke Adam	$90,000 (1)
Salary Remaining :	$90,000
Sami Aittokallio	$90,000 (2)
Salary Remaining :	$90,000
Brett Connolly	$85,000 (2)
Salary Remaining :	$85,000
Brock Trotter	$80,000 (1)
Salary Remaining :	$80,000
Petr Mrazek	$79,000 (2)
Salary Remaining :	$79,000
Total Farm Players	9
Salary Commitment
Year 2014 : $976,500.00
Year 2015 : $454,000.00
Year 2016 : $200,000.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $854,000.00
Year 2015 : $454,000.00
Year 2016 : $200,000.00
Year 2017 : $0.00

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6226 - $70 - 5,948 - 95.53%
Level 2:	5188 - $50 - 4,891 - 94.28%
Level 3:	2075 - $27 - 1,980 - 95.42%
Level 4:	4151 - $20 - 3,886 - 93.62%
Luxury:	1040 - $180 - 968 - 93.03%
Total Attendance :	18680
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17,673 - 94.61%
Average Income per Game	$1,176,991
Year to Date Revenue	$48,256,640
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,410,585
Farm Players Total Salaries	$1,802,033
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,455,715
Farm Year To Date Expenses	$2,527,467
Pro Salary Cap To Date	$55,955,734
Farm Salary Cap To Date	$2,527,467
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$367,799
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,688
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$55,955,734
Estimate Under Maximum Salary Cap of $69,000,000	$13,044,266
Estimate Over Minimum Salary Cap of $45,000,000	$10,955,734
Current Bank Account	$31,485,989
Projected Bank Account	$31,485,989

Pro Players Salaries
Alexander Semin (1 Way Contract)	$7,000,000 (1)
Salary Remaining :	$0
Brian Campbell (1 Way Contract)	$6,750,000 (2)
Salary Remaining :	$0
Lubomir Visnovsky (1 Way Contract)	$5,040,000 (1)
Salary Remaining :	$0
Alex Goligoski (1 Way Contract)	$4,600,000 (2)
Salary Remaining :	$0
Brooks Laich (1 Way Contract)	$4,500,000 (2)
Salary Remaining :	$0
James Van Riemsdyk (1 Way Contract)	$4,499,000 (3)
Salary Remaining :	$0
Milan Lucic (1 Way Contract)	$4,000,000 (1)
Salary Remaining :	$0
Sami Salo (1 Way Contract)	$3,400,000 (2)
Salary Remaining :	$0
Adam Henrique (1 Way Contract)	$3,364,391 (4)
Salary Remaining :	$0
Erik Cole (1 Way Contract)	$3,200,000 (3)
Salary Remaining :	$0
Brad Boyes (1 Way Contract)	$2,990,000 (2)
Salary Remaining :	$0
Stephane Robidas (1 Way Contract)	$2,750,000 (2)
Salary Remaining :	$0
Andrew Ference (1 Way Contract)	$2,500,000 (2)
Salary Remaining :	$0
Nikolai Khabibulin (1 Way Contract)	$2,500,000 (1)
Salary Remaining :	$0
Ben Bishop (1 Way Contract)	$2,300,000 (1)
Salary Remaining :	$0
Jason Demers (1 Way Contract)	$2,250,000 (4)
Salary Remaining :	$0
Mathieu Perreault	$1,682,194 (4)
Salary Remaining :	$0
Nate Thompson	$1,600,000 (3)
Salary Remaining :	$0
Antoine Roussel	$1,000,000 (4)
Salary Remaining :	$0
Aleksander Barkov	$925,000 (3)
Salary Remaining :	$0
Brandon Pirri	$900,000 (2)
Salary Remaining :	$0
Victor Bartley	$660,000 (2)
Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2014 : $68,410,585.00
Year 2015 : $47,570,585.00
Year 2016 : $18,520,585.00
Year 2017 : $8,296,585.00
Salary Average Commitment
Year 2014 : $66,910,585.00
Year 2015 : $47,570,585.00
Year 2016 : $18,520,585.00
Year 2017 : $8,296,585.00

Farm Players Salaries
Drew MacIntyre	$200,000 (2)
Salary Remaining :	$200,000
Kent Huskins	$155,000 (1)
Salary Remaining :	$155,000
Matt Carkner	$150,000 (1)
Salary Remaining :	$150,000
Brian Flynn	$130,000 (3)
Salary Remaining :	$130,000
Chris Thorburn	$125,000 (3)
Salary Remaining :	$125,000
Shawn Thornton	$120,000 (1)
Salary Remaining :	$120,000
Dale Weise	$110,000 (2)
Salary Remaining :	$110,000
Jeff Schultz	$110,000 (2)
Salary Remaining :	$110,000
Ben Duffy	$92,500 (2)
Salary Remaining :	$92,500
Yann Danis	$90,000 (2)
Salary Remaining :	$90,000
Brad Lukowich	$85,000 (1)
Salary Remaining :	$85,000
John Scott	$75,000 (1)
Salary Remaining :	$75,000
Kael Mouillierat	$67,500 (1)
Salary Remaining :	$67,500
Mike Halmo	$66,000 (1)
Salary Remaining :	$66,000
David Warsofsky	$60,000 (1)
Salary Remaining :	$60,000
David Broll	$59,083 (3)
Salary Remaining :	$59,083
Sena Acolatse	$54,450 (1)
Salary Remaining :	$54,450
Andrew Agozzino	$52,500 (1)
Salary Remaining :	$52,500
Total Farm Players	18
Salary Commitment
Year 2014 : $1,802,033.00
Year 2015 : $916,583.00
Year 2016 : $314,083.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $1,582,033.00
Year 2015 : $824,083.00
Year 2016 : $314,083.00
Year 2017 : $0.00

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	5411 - $82 - 5,389 - 99.59%
Level 2:	4509 - $50 - 4,175 - 92.60%
Level 3:	1803 - $31 - 1,710 - 94.82%
Level 4:	3607 - $20 - 3,548 - 98.36%
Luxury:	904 - $190 - 862 - 95.31%
Total Attendance :	16234
Farm
Farm Level 1:	2000 - $15 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15,683 - 96.61%
Average Income per Game	$1,139,461
Year to Date Revenue	$46,717,899
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,107,000
Farm Players Total Salaries	$1,142,450
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,047,001
Farm Year To Date Expenses	$1,081,770
Pro Salary Cap To Date	$59,547,028
Farm Salary Cap To Date	$1,081,770
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$366,167
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$6,142
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$59,547,028
Estimate Under Maximum Salary Cap of $69,000,000	$9,452,972
Estimate Over Minimum Salary Cap of $45,000,000	$14,547,028
Current Bank Account	$15,089,248
Projected Bank Account	$15,089,248

Pro Players Salaries
Jarome Iginla (1 Way Contract)	$8,000,000 (3)
Salary Remaining :	$0
Mikko Koivu (1 Way Contract)	$5,812,000 (1)
Salary Remaining :	$0
Nathan Horton (1 Way Contract)	$5,610,000 (4)
Salary Remaining :	$0
Dennis Wideman (1 Way Contract)	$5,250,000 (1)
Salary Remaining :	$0
Evander Kane (1 Way Contract)	$5,250,000 (4)
Salary Remaining :	$0
Mark Streit (1 Way Contract)	$5,000,000 (4)
Salary Remaining :	$0
Fedor Tyutin (1 Way Contract)	$4,050,000 (1)
Salary Remaining :	$0
Michal Handzus (1 Way Contract)	$3,750,000 (1)
Salary Remaining :	$0
Jarret Stoll (1 Way Contract)	$3,600,000 (2)
Salary Remaining :	$0
Michal Rozsival (1 Way Contract)	$3,250,000 (1)
Salary Remaining :	$0
Steve Ott (1 Way Contract)	$3,000,000 (4)
Salary Remaining :	$0
Kyle Okposo (1 Way Contract)	$2,800,000 (2)
Salary Remaining :	$0
Mike Smith (1 Way Contract)	$2,750,000 (1)
Salary Remaining :	$0
Derek Morris (1 Way Contract)	$2,500,000 (1)
Salary Remaining :	$0
Ryan Garbutt	$1,800,000 (3)
Salary Remaining :	$0
Brandon Bollig	$1,250,000 (3)
Salary Remaining :	$0
Sean Monahan	$925,000 (3)
Salary Remaining :	$0
Cody Ceci	$925,000 (3)
Salary Remaining :	$0
Carter Hutton	$900,000 (4)
Salary Remaining :	$0
Alex Chiasson	$900,000 (1)
Salary Remaining :	$0
Riley Sheahan	$785,000 (2)
Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2014 : $68,107,000.00
Year 2015 : $39,845,000.00
Year 2016 : $32,660,000.00
Year 2017 : $19,760,000.00
Salary Average Commitment
Year 2014 : $65,057,000.00
Year 2015 : $38,145,000.00
Year 2016 : $30,960,000.00
Year 2017 : $19,460,000.00

Farm Players Salaries
Eriah Hayes	$200,000 (3)
Salary Remaining :	$200,000
Brian O'Neill	$108,900 (1)
Salary Remaining :	$108,900
Matt Irwin	$100,000 (1)
Salary Remaining :	$100,000
Matt Tennyson	$99,000 (1)
Salary Remaining :	$99,000
Cameron Schilling	$99,000 (1)
Salary Remaining :	$99,000
Oleg Yevenko	$92,500 (2)
Salary Remaining :	$92,500
Jared Coreau	$92,500 (2)
Salary Remaining :	$92,500
Ryan Carpenter	$92,500 (2)
Salary Remaining :	$92,500
Ronalds Kenins	$92,500 (1)
Salary Remaining :	$92,500
Shane Harper	$60,550 (1)
Salary Remaining :	$60,550
Nick Johnson	$52,500 (3)
Salary Remaining :	$52,500
Rich Clune	$52,500 (2)
Salary Remaining :	$52,500
Total Farm Players	12
Salary Commitment
Year 2014 : $1,142,450.00
Year 2015 : $582,500.00
Year 2016 : $252,500.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $749,950.00
Year 2015 : $282,500.00
Year 2016 : $52,500.00
Year 2017 : $0.00

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5000 - $90 - 4,585 - 91.70%
Level 2:	4156 - $60 - 3,730 - 89.75%
Level 3:	1689 - $35 - 1,460 - 86.47%
Level 4:	3334 - $25 - 2,759 - 82.76%
Luxury:	825 - $195 - 793 - 96.18%
Total Attendance :	15004
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13,328 - 88.83%
Average Income per Game	$1,087,525
Year to Date Revenue	$44,588,514
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,646,499
Farm Players Total Salaries	$815,100
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$46,557,528
Farm Year To Date Expenses	$988,491
Pro Salary Cap To Date	$46,057,533
Farm Salary Cap To Date	$988,491
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$211,930
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$4,382
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$46,057,533
Estimate Under Maximum Salary Cap of $69,000,000	$22,942,467
Estimate Over Minimum Salary Cap of $45,000,000	$1,057,533
Current Bank Account	$24,169,703
Projected Bank Account	$24,169,703

Pro Players Salaries
Evgeni Nabokov (1 Way Contract)	$5,500,000 (2)
Salary Remaining :	$0
Stephen Weiss (1 Way Contract)	$4,000,000 (4)
Salary Remaining :	$0
David Clarkson (Out of Payroll)	$3,750,000 (3)
Salary Remaining :	$0
Joe Corvo (1 Way Contract)	$3,700,000 (1)
Salary Remaining :	$0
Petri Kontiola (1 Way Contract)	$3,200,000 (4)
Salary Remaining :	$0
Shawn Matthias (1 Way Contract)	$2,750,000 (3)
Salary Remaining :	$0
Sergei Gonchar (1 Way Contract)	$2,250,000 (4)
Salary Remaining :	$0
Shawn Horcoff (1 Way Contract)	$2,000,000 (1)
Salary Remaining :	$0
Maxim Noreau	$1,999,999 (3)
Salary Remaining :	$0
Mike Kostka	$1,800,000 (3)
Salary Remaining :	$0
Jared Boll	$1,700,000 (3)
Salary Remaining :	$0
Kevin Porter	$1,500,000 (3)
Salary Remaining :	$0
Theo Peckham	$1,500,000 (2)
Salary Remaining :	$0
Krys Barch	$1,500,000 (3)
Salary Remaining :	$0
Colin Fraser	$1,250,000 (1)
Salary Remaining :	$0
Joe Vitale	$1,100,000 (3)
Salary Remaining :	$0
Tye McGinn	$1,089,000 (1)
Salary Remaining :	$0
Ryan Carter	$1,000,000 (1)
Salary Remaining :	$0
Alex Galchenyuk	$925,000 (3)
Salary Remaining :	$0
Justin Falk	$907,500 (1)
Salary Remaining :	$0
Erik Gudbranson	$900,000 (1)
Salary Remaining :	$0
Ryan Ellis (Out of Payroll)	$900,000 (1)
Salary Remaining :	$0
David LeNeveu	$550,000 (1)
Salary Remaining :	$0
Brad Thiessen	$525,000 (2)
Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 2014 : $46,296,499.00
Year 2015 : $33,999,999.00
Year 2016 : $26,474,999.00
Year 2017 : $9,450,000.00
Salary Average Commitment
Year 2014 : $44,046,499.00
Year 2015 : $31,749,999.00
Year 2016 : $24,224,999.00
Year 2017 : $9,450,000.00

Farm Players Salaries
Steven Kampfer	$102,850 (1)
Salary Remaining :	$102,850
Aaron Ness	$96,250 (1)
Salary Remaining :	$96,250
Gus Young	$92,500 (2)
Salary Remaining :	$92,500
Borna Rendulic	$92,500 (2)
Salary Remaining :	$92,500
Josh Archibald	$92,500 (3)
Salary Remaining :	$92,500
Cody Kunyk	$92,500 (1)
Salary Remaining :	$92,500
Nathan Condon	$92,500 (1)
Salary Remaining :	$92,500
Stephen MacAulay	$90,000 (2)
Salary Remaining :	$90,000
Kaspars Daugavins	$63,500 (1)
Salary Remaining :	$63,500
Unknown Player	$0 (1)
Salary Remaining :	$0
Total Farm Players	10
Salary Commitment
Year 2014 : $815,100.00
Year 2015 : $367,500.00
Year 2016 : $92,500.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $796,600.00
Year 2015 : $367,500.00
Year 2016 : $92,500.00
Year 2017 : $0.00

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6039 - $86 - 4,822 - 79.85%
Level 2:	5032 - $56 - 3,971 - 78.91%
Level 3:	2013 - $31 - 1,646 - 81.75%
Level 4:	4026 - $19 - 3,576 - 88.82%
Luxury:	1008 - $195 - 843 - 83.60%
Total Attendance :	18118
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14,857 - 82.00%
Average Income per Game	$1,126,603
Year to Date Revenue	$46,190,730
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,109,391
Farm Players Total Salaries	$1,508,700
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,053,034
Farm Year To Date Expenses	$3,974,130
Pro Salary Cap To Date	$66,553,066
Farm Salary Cap To Date	$3,974,130
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$366,180
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,111
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$66,553,066
Estimate Under Maximum Salary Cap of $69,000,000	$2,446,934
Estimate Over Minimum Salary Cap of $45,000,000	$21,553,066
Current Bank Account	$21,298,998
Projected Bank Account	$21,298,998

Pro Players Salaries
Pavel Datsyuk (1 Way Contract)	$6,700,000 (1)
Salary Remaining :	$0
Alex Pietrangelo (1 Way Contract)	$6,500,000 (4)
Salary Remaining :	$0
Patrick Kane (1 Way Contract)	$6,300,000 (1)
Salary Remaining :	$0
Alexander Steen (1 Way Contract)	$5,800,000 (3)
Salary Remaining :	$0
Jamie Benn (1 Way Contract)	$4,985,000 (2)
Salary Remaining :	$0
Brad Marchand (1 Way Contract)	$4,500,000 (2)
Salary Remaining :	$0
TJ Brodie (1 Way Contract)	$3,500,000 (4)
Salary Remaining :	$0
Niklas Hjalmarsson (1 Way Contract)	$3,500,000 (1)
Salary Remaining :	$0
Max Pacioretty (1 Way Contract)	$3,500,000 (2)
Salary Remaining :	$0
Craig Smith (1 Way Contract)	$3,364,391 (4)
Salary Remaining :	$0
Karri Ramo	$2,750,000 (1)
Salary Remaining :	$0
Mark Stuart (1 Way Contract)	$2,625,000 (4)
Salary Remaining :	$0
Curtis Glencross (1 Way Contract)	$2,600,000 (1)
Salary Remaining :	$0
Brendan Smith (1 Way Contract)	$2,500,000 (4)
Salary Remaining :	$0
Dainius Zubrus (1 Way Contract)	$2,100,000 (2)
Salary Remaining :	$0
Braden Holtby	$1,850,000 (1)
Salary Remaining :	$0
Clayton Stoner	$1,150,000 (1)
Salary Remaining :	$0
Tanner Glass	$1,100,000 (1)
Salary Remaining :	$0
Yannick Weber	$935,000 (1)
Salary Remaining :	$0
Mark Scheifele	$925,000 (3)
Salary Remaining :	$0
Sean Couturier	$925,000 (1)
Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2014 : $68,109,391.00
Year 2015 : $40,299,391.00
Year 2016 : $25,214,391.00
Year 2017 : $18,489,391.00
Salary Average Commitment
Year 2014 : $67,184,391.00
Year 2015 : $40,299,391.00
Year 2016 : $25,214,391.00
Year 2017 : $18,489,391.00

Farm Players Salaries
Jim Slater	$130,000 (1)
Salary Remaining :	$130,000
Parker Milner	$92,500 (1)
Salary Remaining :	$92,500
Maxim Lamarche	$92,500 (2)
Salary Remaining :	$92,500
Alex Roach	$92,500 (2)
Salary Remaining :	$92,500
Jeremy Langlois	$92,500 (1)
Salary Remaining :	$92,500
Pat Mullane	$92,500 (1)
Salary Remaining :	$92,500
Jiri Sekac	$92,500 (2)
Salary Remaining :	$92,500
Tyler Gaudet	$92,500 (3)
Salary Remaining :	$92,500
Petter Emanuelsson	$92,500 (2)
Salary Remaining :	$92,500
Jake Chelios	$92,500 (2)
Salary Remaining :	$92,500
Ludwig Karlsson	$92,500 (1)
Salary Remaining :	$92,500
Taylor Beck	$88,700 (2)
Salary Remaining :	$88,700
Jacob Dowell	$70,000 (1)
Salary Remaining :	$70,000
Alex Basso	$65,000 (2)
Salary Remaining :	$65,000
Ben Fanelli	$60,000 (2)
Salary Remaining :	$60,000
Steve Spinell	$60,000 (1)
Salary Remaining :	$60,000
Daniel Johnston	$55,000 (2)
Salary Remaining :	$55,000
Sean Escobedo	$55,000 (1)
Salary Remaining :	$55,000
Total Farm Players	18
Salary Commitment
Year 2014 : $1,508,700.00
Year 2015 : $823,700.00
Year 2016 : $92,500.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $570,000.00
Year 2015 : $370,000.00
Year 2016 : $92,500.00
Year 2017 : $0.00

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6500 - $82 - 5,885 - 90.54%
Level 2:	5416 - $53 - 4,587 - 84.70%
Level 3:	2166 - $30 - 1,962 - 90.58%
Level 4:	4333 - $20 - 3,943 - 90.99%
Luxury:	1085 - $192 - 864 - 79.67%
Total Attendance :	19500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17,242 - 88.42%
Average Income per Game	$1,225,800
Year to Date Revenue	$50,257,803
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,049,666
Farm Players Total Salaries	$1,050,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,249,288
Farm Year To Date Expenses	$939,999
Pro Salary Cap To Date	$46,749,246
Farm Salary Cap To Date	$939,999
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$269,084
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$5,645
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$46,749,246
Estimate Under Maximum Salary Cap of $69,000,000	$22,250,754
Estimate Over Minimum Salary Cap of $45,000,000	$1,749,246
Current Bank Account	$41,614,378
Projected Bank Account	$41,614,378

Pro Players Salaries
Matthew Carle (1 Way Contract)	$5,500,000 (3)
Salary Remaining :	$0
David Booth (1 Way Contract)	$4,250,000 (1)
Salary Remaining :	$0
Keith Ballard (1 Way Contract)	$4,200,000 (1)
Salary Remaining :	$0
Mike Komisarek (1 Way Contract)	$4,050,000 (1)
Salary Remaining :	$0
Henrik Tallinder (1 Way Contract)	$3,800,000 (1)
Salary Remaining :	$0
Dmitry Kulikov (1 Way Contract)	$3,500,000 (3)
Salary Remaining :	$0
Nick Schultz (1 Way Contract)	$3,500,000 (3)
Salary Remaining :	$0
Viktor Fasth (Out of Payroll)	$3,255,000 (2)
Salary Remaining :	$0
Damien Brunner (1 Way Contract)	$3,250,000 (2)
Salary Remaining :	$0
Tomas Kopecky (1 Way Contract)	$3,000,000 (1)
Salary Remaining :	$0
Vernon Fiddler (1 Way Contract)	$2,750,000 (1)
Salary Remaining :	$0
Brandon Prust (1 Way Contract)	$2,400,000 (3)
Salary Remaining :	$0
Steve Bernier (1 Way Contract)	$2,000,000 (1)
Salary Remaining :	$0
Dan Ellis	$1,600,000 (2)
Salary Remaining :	$0
Scott Gomez	$1,500,000 (1)
Salary Remaining :	$0
Joacim Eriksson	$925,000 (1)
Salary Remaining :	$0
Michael Stone	$875,000 (1)
Salary Remaining :	$0
Andrei Loktionov	$816,666 (1)
Salary Remaining :	$0
Blair Jones	$750,000 (1)
Salary Remaining :	$0
Joakim Andersson	$733,000 (1)
Salary Remaining :	$0
Colton Orr	$650,000 (2)
Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2014 : $53,304,666.00
Year 2015 : $23,655,000.00
Year 2016 : $14,900,000.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $49,298,999.00
Year 2015 : $23,655,000.00
Year 2016 : $14,900,000.00
Year 2017 : $0.00

Farm Players Salaries
Aaron Rome	$150,000 (1)
Salary Remaining :	$150,000
Jeff Deslauriers	$140,000 (1)
Salary Remaining :	$140,000
Andrew Alberts	$140,000 (3)
Salary Remaining :	$140,000
Joseph Crabb	$100,000 (2)
Salary Remaining :	$100,000
Trevor van Riemsdyk	$92,500 (2)
Salary Remaining :	$92,500
Chris McCarthy	$92,500 (2)
Salary Remaining :	$92,500
David Rundblad	$90,000 (1)
Salary Remaining :	$90,000
Adam Larsson	$90,000 (1)
Salary Remaining :	$90,000
George Parros	$80,000 (2)
Salary Remaining :	$80,000
Andrew Ebbett	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	10
Salary Commitment
Year 2014 : $1,050,000.00
Year 2015 : $505,000.00
Year 2016 : $140,000.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $795,000.00
Year 2015 : $505,000.00
Year 2016 : $140,000.00
Year 2017 : $0.00

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6266 - $75 - 5,791 - 92.41%
Level 2:	5222 - $51 - 4,781 - 91.56%
Level 3:	2088 - $30 - 1,844 - 88.31%
Level 4:	4177 - $17 - 4,003 - 95.83%
Luxury:	1047 - $190 - 965 - 92.13%
Total Attendance :	18800
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17,383 - 92.46%
Average Income per Game	$1,222,889
Year to Date Revenue	$50,138,453
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,987,000
Farm Players Total Salaries	$1,528,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,487,060
Farm Year To Date Expenses	$1,560,172
Pro Salary Cap To Date	$67,987,092
Farm Salary Cap To Date	$1,560,172
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$365,522
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,215
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$67,987,092
Estimate Under Maximum Salary Cap of $69,000,000	$1,012,908
Estimate Over Minimum Salary Cap of $45,000,000	$22,987,092
Current Bank Account	$9,548,972
Projected Bank Account	$9,548,972

Pro Players Salaries
Marian Hossa (1 Way Contract)	$7,400,000 (4)
Salary Remaining :	$0
Daniel Sedin (1 Way Contract)	$7,000,000 (4)
Salary Remaining :	$0
Corey Crawford (1 Way Contract)	$6,000,000 (4)
Salary Remaining :	$0
Mike Cammalleri (1 Way Contract)	$5,000,000 (4)
Salary Remaining :	$0
Ron Hainsey (1 Way Contract)	$5,000,000 (1)
Salary Remaining :	$0
Scott Hartnell (1 Way Contract)	$4,750,000 (4)
Salary Remaining :	$0
Ryan McDonagh (1 Way Contract)	$4,700,000 (4)
Salary Remaining :	$0
Jordan Staal (1 Way Contract)	$4,350,000 (4)
Salary Remaining :	$0
John Carlson (1 Way Contract)	$3,967,000 (4)
Salary Remaining :	$0
Antti Niemi (1 Way Contract)	$3,800,000 (1)
Salary Remaining :	$0
Derick Brassard (1 Way Contract)	$3,200,000 (1)
Salary Remaining :	$0
Brooks Orpik (1 Way Contract)	$2,750,000 (4)
Salary Remaining :	$0
Tyler Bozak (1 Way Contract)	$2,725,000 (3)
Salary Remaining :	$0
Anton Stralman (1 Way Contract)	$2,220,000 (4)
Salary Remaining :	$0
Nail Yakupov	$925,000 (2)
Salary Remaining :	$0
Brayden Schenn	$900,000 (1)
Salary Remaining :	$0
Nazem Kadri	$900,000 (2)
Salary Remaining :	$0
Oliver Ekman-Larsson	$900,000 (1)
Salary Remaining :	$0
Ryan Nugent-Hopkins	$900,000 (1)
Salary Remaining :	$0
Zach Boychuk	$600,000 (1)
Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 2014 : $67,987,000.00
Year 2015 : $52,687,000.00
Year 2016 : $50,862,000.00
Year 2017 : $48,137,000.00
Salary Average Commitment
Year 2014 : $66,187,000.00
Year 2015 : $52,687,000.00
Year 2016 : $50,862,000.00
Year 2017 : $48,137,000.00

Farm Players Salaries
James Sheppard	$130,000 (1)
Salary Remaining :	$130,000
Andrew Hammond	$125,000 (3)
Salary Remaining :	$125,000
Brett Sutter	$109,000 (1)
Salary Remaining :	$109,000
Kelly Zajac	$100,000 (1)
Salary Remaining :	$100,000
Jack Maclellan	$100,000 (1)
Salary Remaining :	$100,000
Bobby Butler	$100,000 (4)
Salary Remaining :	$100,000
Chris Wideman	$99,000 (1)
Salary Remaining :	$99,000
Garrett Thompson	$92,500 (1)
Salary Remaining :	$92,500
Petr Zamorsky	$92,500 (2)
Salary Remaining :	$92,500
Patrick Brown	$92,500 (2)
Salary Remaining :	$92,500
Dennis Robertson	$92,500 (2)
Salary Remaining :	$92,500
Ryan Hamilton	$85,000 (1)
Salary Remaining :	$85,000
Bryan Rodney	$85,000 (2)
Salary Remaining :	$85,000
Sheldon Brookbank	$80,000 (1)
Salary Remaining :	$80,000
Tom Sestito	$75,000 (1)
Salary Remaining :	$75,000
Mathieu Brisebois	$70,000 (1)
Salary Remaining :	$70,000
Total Farm Players	16
Salary Commitment
Year 2014 : $1,528,000.00
Year 2015 : $587,500.00
Year 2016 : $225,000.00
Year 2017 : $100,000.00
Salary Average Commitment
Year 2014 : $1,363,000.00
Year 2015 : $462,500.00
Year 2016 : $100,000.00
Year 2017 : $100,000.00

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	5613 - $100 - 4,303 - 76.67%
Level 2:	4677 - $70 - 3,326 - 71.11%
Level 3:	1871 - $41 - 1,306 - 69.83%
Level 4:	3742 - $30 - 2,389 - 63.83%
Luxury:	936 - $215 - 755 - 80.70%
Total Attendance :	16839
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	12,079 - 71.73%
Average Income per Game	$1,131,375
Year to Date Revenue	$46,386,388
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,741,667
Farm Players Total Salaries	$1,165,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,606,889
Farm Year To Date Expenses	$1,774,361
Pro Salary Cap To Date	$67,106,896
Farm Salary Cap To Date	$1,774,361
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$358,579
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$6,263
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$67,106,896
Estimate Under Maximum Salary Cap of $69,000,000	$1,893,104
Estimate Over Minimum Salary Cap of $45,000,000	$22,106,896
Current Bank Account	$1,207,013
Projected Bank Account	$1,207,013

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	$7,500,000 (3)
Salary Remaining :	$0
Paul Stastny (1 Way Contract)	$6,600,000 (4)
Salary Remaining :	$0
Brent Seabrook (1 Way Contract)	$5,800,000 (2)
Salary Remaining :	$0
Joffrey Lupul (1 Way Contract)	$5,250,000 (3)
Salary Remaining :	$0
Marc-Andre Fleury (1 Way Contract)	$5,000,000 (2)
Salary Remaining :	$0
T.J. Oshie (1 Way Contract)	$4,175,000 (3)
Salary Remaining :	$0
Dennis Seidenberg (1 Way Contract)	$4,000,000 (4)
Salary Remaining :	$0
Brad Stuart (1 Way Contract)	$3,900,000 (2)
Salary Remaining :	$0
Trevor Daley (1 Way Contract)	$3,300,000 (3)
Salary Remaining :	$0
Robyn Regehr (1 Way Contract)	$3,000,000 (3)
Salary Remaining :	$0
David Desharnais (1 Way Contract)	$2,750,000 (1)
Salary Remaining :	$0
Frans Nielsen (1 Way Contract)	$2,750,000 (1)
Salary Remaining :	$0
Andrew Cogliano (1 Way Contract)	$2,500,000 (1)
Salary Remaining :	$0
Ray Whitney (1 Way Contract)	$2,250,000 (4)
Salary Remaining :	$0
Gregory Campbell (1 Way Contract)	$2,200,000 (2)
Salary Remaining :	$0
Grant Clitsome (1 Way Contract)	$2,066,667 (2)
Salary Remaining :	$0
Jonas Gustavsson	$1,750,000 (3)
Salary Remaining :	$0
Craig Adams	$1,750,000 (1)
Salary Remaining :	$0
Tyler Johnson	$900,000 (1)
Salary Remaining :	$0
Brian Strait	$775,000 (2)
Salary Remaining :	$0
Justin Fontaine	$525,000 (2)
Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2014 : $68,741,667.00
Year 2015 : $58,091,667.00
Year 2016 : $37,825,000.00
Year 2017 : $12,850,000.00
Salary Average Commitment
Year 2014 : $63,985,417.00
Year 2015 : $55,635,417.00
Year 2016 : $35,368,750.00
Year 2017 : $11,393,750.00

Farm Players Salaries
Johan Hedberg	$185,000 (1)
Salary Remaining :	$185,000
Travis Moen	$170,000 (2)
Salary Remaining :	$170,000
Mike Sislo	$110,000 (2)
Salary Remaining :	$110,000
J.T. Brown	$99,000 (1)
Salary Remaining :	$99,000
Simon Despres	$90,000 (2)
Salary Remaining :	$90,000
Anton Lander	$90,000 (2)
Salary Remaining :	$90,000
Keaton Ellerby	$81,000 (1)
Salary Remaining :	$81,000
Tom Kostopoulos	$80,000 (1)
Salary Remaining :	$80,000
Ryan White	$77,000 (1)
Salary Remaining :	$77,000
Casey Wellman	$62,500 (2)
Salary Remaining :	$62,500
Blake Parlett	$60,500 (1)
Salary Remaining :	$60,500
Nate Guenin	$60,000 (2)
Salary Remaining :	$60,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Total Farm Players	13
Salary Commitment
Year 2014 : $1,165,000.00
Year 2015 : $582,500.00
Year 2016 : $0.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $1,165,000.00
Year 2015 : $582,500.00
Year 2016 : $0.00
Year 2017 : $0.00

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6416 - $80 - 5,788 - 90.21%
Level 2:	5347 - $50 - 4,762 - 89.06%
Level 3:	2138 - $30 - 1,829 - 85.53%
Level 4:	4277 - $20 - 3,712 - 86.80%
Luxury:	1072 - $175 - 1,004 - 93.65%
Total Attendance :	19250
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17,095 - 88.80%
Average Income per Game	$1,243,079
Year to Date Revenue	$50,966,238
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,802,999
Farm Players Total Salaries	$1,004,150
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,204,295
Farm Year To Date Expenses	$1,297,476
Pro Salary Cap To Date	$68,704,327
Farm Salary Cap To Date	$1,297,476
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$369,909
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$5,399
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$68,704,327
Estimate Under Maximum Salary Cap of $69,000,000	$295,673
Estimate Over Minimum Salary Cap of $45,000,000	$23,704,327
Current Bank Account	$46,832,051
Projected Bank Account	$46,832,051

Pro Players Salaries
Martin St. Louis (1 Way Contract)	$8,000,000 (1)
Salary Remaining :	$0
Daniel Alfredsson (1 Way Contract)	$5,900,000 (1)
Salary Remaining :	$0
Jonathan Quick (1 Way Contract)	$5,800,000 (3)
Salary Remaining :	$0
Mike Ribeiro (1 Way Contract)	$5,610,000 (3)
Salary Remaining :	$0
Matt Moulson (1 Way Contract)	$5,500,000 (4)
Salary Remaining :	$0
Tomas Plekanec (1 Way Contract)	$5,000,000 (2)
Salary Remaining :	$0
Paul Martin (1 Way Contract)	$5,000,000 (1)
Salary Remaining :	$0
James Neal (1 Way Contract)	$5,000,000 (3)
Salary Remaining :	$0
Francois Beauchemin (1 Way Contract)	$3,800,000 (2)
Salary Remaining :	$0
Patric Hornqvist (1 Way Contract)	$3,650,000 (3)
Salary Remaining :	$0
Brian Boyle (Out of Payroll)	$2,450,000 (4)
Salary Remaining :	$0
Paul Gaustad (1 Way Contract)	$2,250,000 (1)
Salary Remaining :	$0
Cory Sarich (1 Way Contract)	$2,200,000 (1)
Salary Remaining :	$0
Nikita Nikitin (1 Way Contract)	$2,150,000 (2)
Salary Remaining :	$0
Marcel Goc	$1,700,000 (4)
Salary Remaining :	$0
Ryan Wilson	$1,499,999 (1)
Salary Remaining :	$0
Scott Hannan	$1,250,000 (1)
Salary Remaining :	$0
Chad Johnson	$1,090,000 (1)
Salary Remaining :	$0
Jordie Benn	$1,028,000 (1)
Salary Remaining :	$0
Nikita Kucherov	$900,000 (3)
Salary Remaining :	$0
Tyler Toffoli	$875,000 (2)
Salary Remaining :	$0
Bracken Kearns	$600,000 (1)
Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2014 : $71,252,999.00
Year 2015 : $42,435,000.00
Year 2016 : $30,610,000.00
Year 2017 : $9,650,000.00
Salary Average Commitment
Year 2014 : $60,660,999.00
Year 2015 : $32,593,000.00
Year 2016 : $21,418,000.00
Year 2017 : $7,150,000.00

Farm Players Salaries
Brad Hunt	$135,500 (4)
Salary Remaining :	$135,500
Hal Gill	$95,000 (1)
Salary Remaining :	$95,000
Mike Condon	$92,500 (1)
Salary Remaining :	$92,500
Petteri Lindbohm	$87,500 (3)
Salary Remaining :	$87,500
Jordan Nolan	$80,000 (1)
Salary Remaining :	$80,000
Brandon Manning	$78,650 (1)
Salary Remaining :	$78,650
Peter Quenneville	$75,000 (3)
Salary Remaining :	$75,000
Eric O'Dell	$65,000 (1)
Salary Remaining :	$65,000
Scott Sabourin	$60,000 (2)
Salary Remaining :	$60,000
Colin Miller	$60,000 (1)
Salary Remaining :	$60,000
Garret Ross	$60,000 (1)
Salary Remaining :	$60,000
Justin Auger	$57,500 (3)
Salary Remaining :	$57,500
Brandon DeFazio	$57,500 (1)
Salary Remaining :	$57,500
Total Farm Players	13
Salary Commitment
Year 2014 : $1,004,150.00
Year 2015 : $415,500.00
Year 2016 : $355,500.00
Year 2017 : $135,500.00
Salary Average Commitment
Year 2014 : $771,650.00
Year 2015 : $415,500.00
Year 2016 : $355,500.00
Year 2017 : $135,500.00

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	5646 - $85 - 5,312 - 94.09%
Level 2:	4705 - $57 - 4,286 - 91.09%
Level 3:	1882 - $35 - 1,655 - 87.96%
Level 4:	3764 - $28 - 3,230 - 85.80%
Luxury:	943 - $185 - 884 - 93.80%
Total Attendance :	16940
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15,367 - 90.72%
Average Income per Game	$1,158,366
Year to Date Revenue	$47,493,009
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,847,000
Farm Players Total Salaries	$829,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,769,415
Farm Year To Date Expenses	$765,204
Pro Salary Cap To Date	$51,269,400
Farm Salary Cap To Date	$765,204
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$278,747
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$4,460
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$51,269,400
Estimate Under Maximum Salary Cap of $69,000,000	$17,730,600
Estimate Over Minimum Salary Cap of $45,000,000	$6,269,400
Current Bank Account	$12,054,961
Projected Bank Account	$12,054,961

Pro Players Salaries
Brent Burns (1 Way Contract)	$5,760,000 (2)
Salary Remaining :	$0
Mike Richards (1 Way Contract)	$5,750,000 (3)
Salary Remaining :	$0
Ryan O'Reilly (1 Way Contract)	$5,000,000 (3)
Salary Remaining :	$0
Kevin Bieksa (1 Way Contract)	$4,600,000 (2)
Salary Remaining :	$0
Troy Brouwer (1 Way Contract)	$3,667,000 (2)
Salary Remaining :	$0
Justin Williams (1 Way Contract)	$3,650,000 (1)
Salary Remaining :	$0
Cory Schneider (Out of Payroll)	$3,500,000 (1)
Salary Remaining :	$0
Kyle Turris (1 Way Contract)	$3,500,000 (3)
Salary Remaining :	$0
Steve Downie (1 Way Contract)	$3,000,000 (3)
Salary Remaining :	$0
Michael Grabner (1 Way Contract)	$3,000,000 (2)
Salary Remaining :	$0
Douglas Murray (1 Way Contract)	$2,900,000 (1)
Salary Remaining :	$0
Jannik Hansen (1 Way Contract)	$2,500,000 (4)
Salary Remaining :	$0
Christopher Tanev	$1,500,000 (1)
Salary Remaining :	$0
Brad Richardson	$1,500,000 (2)
Salary Remaining :	$0
Al Montoya	$995,000 (2)
Salary Remaining :	$0
Nathan MacKinnon (Out of Payroll)	$925,000 (3)
Salary Remaining :	$0
Olli Maatta	$925,000 (3)
Salary Remaining :	$0
Ryan Murray	$925,000 (3)
Salary Remaining :	$0
Nick Bjugstad	$900,000 (3)
Salary Remaining :	$0
Tyson Barrie	$900,000 (3)
Salary Remaining :	$0
Marcus Foligno (Out of Payroll)	$900,000 (1)
Salary Remaining :	$0
Jimmy Hayes	$875,000 (1)
Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2014 : $57,172,000.00
Year 2015 : $45,447,000.00
Year 2016 : $25,925,000.00
Year 2017 : $2,500,000.00
Salary Average Commitment
Year 2014 : $44,416,000.00
Year 2015 : $32,591,000.00
Year 2016 : $16,430,000.00
Year 2017 : $2,500,000.00

Farm Players Salaries
Kyle Clifford	$107,500 (1)
Salary Remaining :	$107,500
Dustin Jeffrey	$100,000 (1)
Salary Remaining :	$100,000
Jonathon Blum	$99,000 (1)
Salary Remaining :	$99,000
Alexandre Grenier	$99,000 (1)
Salary Remaining :	$99,000
Joe Cannata	$99,000 (1)
Salary Remaining :	$99,000
Wesley Myron	$92,500 (2)
Salary Remaining :	$92,500
Kellan Lain	$90,000 (2)
Salary Remaining :	$90,000
Pat Cannone	$82,500 (1)
Salary Remaining :	$82,500
Jordan Schroeder	$60,000 (1)
Salary Remaining :	$60,000
Total Farm Players	9
Salary Commitment
Year 2014 : $829,500.00
Year 2015 : $182,500.00
Year 2016 : $0.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $584,500.00
Year 2015 : $90,000.00
Year 2016 : $0.00
Year 2017 : $0.00

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Sommet Center
Level 1:	5704 - $83 - 5,283 - 92.62%
Level 2:	4753 - $50 - 4,277 - 89.98%
Level 3:	1901 - $30 - 1,654 - 87.02%
Level 4:	3802 - $20 - 3,380 - 88.90%
Luxury:	953 - $190 - 930 - 97.58%
Total Attendance :	17113
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15,524 - 90.71%
Average Income per Game	$1,159,983
Year to Date Revenue	$47,559,313
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,977,000
Farm Players Total Salaries	$955,600
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$52,321,927
Farm Year To Date Expenses	$815,227
Pro Salary Cap To Date	$51,821,893
Farm Salary Cap To Date	$815,227
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$284,823
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$5,138
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$51,821,893
Estimate Under Maximum Salary Cap of $69,000,000	$17,178,107
Estimate Over Minimum Salary Cap of $45,000,000	$6,821,893
Current Bank Account	$23,414,706
Projected Bank Account	$23,414,706

Pro Players Salaries
Corey Perry (1 Way Contract)	$8,000,000 (3)
Salary Remaining :	$0
Niklas Backstrom (1 Way Contract)	$6,250,000 (1)
Salary Remaining :	$0
Braydon Coburn (1 Way Contract)	$4,500,000 (3)
Salary Remaining :	$0
Derek Roy (1 Way Contract)	$4,250,000 (3)
Salary Remaining :	$0
Jiri Hudler (1 Way Contract)	$4,000,000 (2)
Salary Remaining :	$0
Erik Johnson (1 Way Contract)	$3,750,000 (2)
Salary Remaining :	$0
Nick Foligno (1 Way Contract)	$3,000,000 (2)
Salary Remaining :	$0
Josh Harding (Out of Payroll)	$3,000,000 (4)
Salary Remaining :	$0
Eric Fehr (1 Way Contract)	$2,500,000 (2)
Salary Remaining :	$0
Marcus Kruger (1 Way Contract)	$2,000,000 (2)
Salary Remaining :	$0
Zack Smith	$1,887,000 (3)
Salary Remaining :	$0
Nathan Gerbe	$1,750,000 (2)
Salary Remaining :	$0
Eric Gryba	$1,500,000 (4)
Salary Remaining :	$0
Matt Beleskey	$1,350,000 (1)
Salary Remaining :	$0
Matt Calvert	$1,250,000 (3)
Salary Remaining :	$0
Sami Vatanen	$900,000 (2)
Salary Remaining :	$0
Jon Merrill	$840,000 (2)
Salary Remaining :	$0
Matt Frattin	$800,000 (2)
Salary Remaining :	$0
Derek MacKenzie	$800,000 (4)
Salary Remaining :	$0
Eric Gelinas	$650,000 (2)
Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 2014 : $52,977,000.00
Year 2015 : $45,377,000.00
Year 2016 : $25,187,000.00
Year 2017 : $5,300,000.00
Salary Average Commitment
Year 2014 : $42,800,000.00
Year 2015 : $35,450,000.00
Year 2016 : $19,210,000.00
Year 2017 : $5,300,000.00

Farm Players Salaries
Jesse Joensuu	$95,000 (1)
Salary Remaining :	$95,000
Jacob Markstrom	$92,500 (1)
Salary Remaining :	$92,500
Dana Tyrell	$90,750 (2)
Salary Remaining :	$90,750
Mark Fraser	$80,000 (3)
Salary Remaining :	$80,000
Colton Gillies	$76,850 (1)
Salary Remaining :	$76,850
Cody Goloubef	$73,750 (1)
Salary Remaining :	$73,750
Raman Hrabarenka	$69,250 (2)
Salary Remaining :	$69,250
Jean-Francois Berube	$55,000 (1)
Salary Remaining :	$55,000
Joe Whitney	$55,000 (2)
Salary Remaining :	$55,000
John Albert	$55,000 (4)
Salary Remaining :	$55,000
Louis Leblanc	$55,000 (2)
Salary Remaining :	$55,000
Conor Sheary	$52,500 (2)
Salary Remaining :	$52,500
Frederick Gaudreau	$52,500 (3)
Salary Remaining :	$52,500
Thomas McCollum	$52,500 (1)
Salary Remaining :	$52,500
Total Farm Players	14
Salary Commitment
Year 2014 : $955,600.00
Year 2015 : $510,000.00
Year 2016 : $187,500.00
Year 2017 : $55,000.00
Salary Average Commitment
Year 2014 : $947,350.00
Year 2015 : $501,750.00
Year 2016 : $187,500.00
Year 2017 : $55,000.00

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6066 - $78 - 5,617 - 92.60%
Level 2:	5055 - $40 - 4,726 - 93.49%
Level 3:	2022 - $24 - 1,953 - 96.60%
Level 4:	4044 - $12 - 3,824 - 94.56%
Luxury:	1013 - $184 - 933 - 92.09%
Total Attendance :	18200
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17,053 - 93.70%
Average Income per Game	$1,192,752
Year to Date Revenue	$48,902,834
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,498,333
Farm Players Total Salaries	$655,875
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,039,361
Farm Year To Date Expenses	$650,808
Pro Salary Cap To Date	$55,539,377
Farm Salary Cap To Date	$650,808
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$244,615
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$3,526
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$55,539,377
Estimate Under Maximum Salary Cap of $69,000,000	$13,460,623
Estimate Over Minimum Salary Cap of $45,000,000	$10,539,377
Current Bank Account	$25,106,229
Projected Bank Account	$25,106,229

Pro Players Salaries
Vincent Lecavalier (1 Way Contract)	$7,500,000 (2)
Salary Remaining :	$0
Thomas Vanek (Out of Payroll)	$6,850,000 (4)
Salary Remaining :	$0
Anton Volchenkov (1 Way Contract)	$4,250,000 (2)
Salary Remaining :	$0
Johnny Oduya (1 Way Contract)	$3,050,000 (2)
Salary Remaining :	$0
Michael Del Zotto (1 Way Contract)	$2,550,000 (1)
Salary Remaining :	$0
Tyler Kennedy (1 Way Contract)	$2,400,000 (1)
Salary Remaining :	$0
Ben Scrivens (1 Way Contract)	$2,300,000 (2)
Salary Remaining :	$0
Cody Franson	$1,850,000 (1)
Salary Remaining :	$0
Carl Hagelin	$1,750,000 (1)
Salary Remaining :	$0
Derek Dorsett	$1,633,333 (1)
Salary Remaining :	$0
Darren Helm	$1,500,000 (1)
Salary Remaining :	$0
Jakub Kindl	$1,500,000 (1)
Salary Remaining :	$0
Mark Letestu	$1,250,000 (1)
Salary Remaining :	$0
Thomas Greiss	$1,100,000 (1)
Salary Remaining :	$0
Matt Hendricks	$1,000,000 (1)
Salary Remaining :	$0
Riley Nash	$990,000 (3)
Salary Remaining :	$0
Corey Potter	$775,000 (1)
Salary Remaining :	$0
Dylan Olsen	$775,000 (2)
Salary Remaining :	$0
Chris Porter	$675,000 (1)
Salary Remaining :	$0
Marc-Andre Cliche	$600,000 (1)
Salary Remaining :	$0
Tim Kennedy	$600,000 (1)
Salary Remaining :	$0
Chris Summers	$600,000 (2)
Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2014 : $45,498,333.00
Year 2015 : $26,315,000.00
Year 2016 : $7,840,000.00
Year 2017 : $6,850,000.00
Salary Average Commitment
Year 2014 : $41,906,333.00
Year 2015 : $25,865,000.00
Year 2016 : $7,390,000.00
Year 2017 : $6,400,000.00

Farm Players Salaries
Shayne Taker	$92,500 (1)
Salary Remaining :	$92,500
Antoine Laganiere	$92,500 (1)
Salary Remaining :	$92,500
Marc-Andre Bourdon	$67,375 (1)
Salary Remaining :	$67,375
Anthony Peluso	$66,000 (1)
Salary Remaining :	$66,000
Cal O'Reilly	$65,000 (2)
Salary Remaining :	$65,000
Kevin Poulin	$60,000 (1)
Salary Remaining :	$60,000
Andrew Yogan	$55,000 (1)
Salary Remaining :	$55,000
John Negrin	$52,500 (1)
Salary Remaining :	$52,500
Patrick Kennedy	$52,500 (1)
Salary Remaining :	$52,500
Travis Ehrhardt	$52,500 (1)
Salary Remaining :	$52,500
Total Farm Players	10
Salary Commitment
Year 2014 : $655,875.00
Year 2015 : $65,000.00
Year 2016 : $0.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $563,375.00
Year 2015 : $65,000.00
Year 2016 : $0.00
Year 2017 : $0.00

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6688 - $90 - 4,670 - 69.82%
Level 2:	5573 - $60 - 3,755 - 67.37%
Level 3:	2229 - $35 - 1,484 - 66.59%
Level 4:	4459 - $20 - 3,902 - 87.50%
Luxury:	1117 - $195 - 842 - 75.38%
Total Attendance :	20066
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14,652 - 73.02%
Average Income per Game	$1,118,285
Year to Date Revenue	$45,849,694
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,829,999
Farm Players Total Salaries	$2,206,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,102,919
Farm Year To Date Expenses	$4,187,389
Pro Salary Cap To Date	$62,602,926
Farm Salary Cap To Date	$4,187,389
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$348,763
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,863
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$62,602,926
Estimate Under Maximum Salary Cap of $69,000,000	$6,397,074
Estimate Over Minimum Salary Cap of $45,000,000	$17,602,926
Current Bank Account	$20,751,563
Projected Bank Account	$20,751,563

Pro Players Salaries
Henrik Lundqvist (1 Way Contract)	$8,000,000 (4)
Salary Remaining :	$0
Claude Giroux (1 Way Contract)	$8,000,000 (4)
Salary Remaining :	$0
Mikhail Grabovski (1 Way Contract)	$5,500,000 (1)
Salary Remaining :	$0
Dan Boyle (1 Way Contract)	$5,100,000 (2)
Salary Remaining :	$0
Chris Stewart (1 Way Contract)	$4,200,000 (1)
Salary Remaining :	$0
Andrej Meszaros (1 Way Contract)	$4,000,000 (1)
Salary Remaining :	$0
Drew Stafford (1 Way Contract)	$4,000,000 (1)
Salary Remaining :	$0
Tim Gleason (1 Way Contract)	$4,000,000 (2)
Salary Remaining :	$0
Luke Schenn (1 Way Contract)	$3,600,000 (3)
Salary Remaining :	$0
Ray Emery (Out of Payroll)	$3,450,000 (1)
Salary Remaining :	$0
Johnny Boychuk (1 Way Contract)	$3,360,000 (1)
Salary Remaining :	$0
Martin Hanzal (1 Way Contract)	$3,100,000 (2)
Salary Remaining :	$0
Cam Atkinson (1 Way Contract)	$2,250,000 (2)
Salary Remaining :	$0
Anders Lindback	$1,999,999 (1)
Salary Remaining :	$0
Adam McQuaid	$1,600,000 (1)
Salary Remaining :	$0
TJ Galiardi	$1,500,000 (1)
Salary Remaining :	$0
Ben Smith	$1,250,000 (3)
Salary Remaining :	$0
Gustav Nyquist	$925,000 (1)
Salary Remaining :	$0
Brandon McMillan	$900,000 (1)
Salary Remaining :	$0
Brendan Gallagher	$870,000 (2)
Salary Remaining :	$0
Thomas Hickey	$675,000 (1)
Salary Remaining :	$0
Patrick Maroon	$550,000 (1)
Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2014 : $68,829,999.00
Year 2015 : $36,170,000.00
Year 2016 : $20,850,000.00
Year 2017 : $16,000,000.00
Salary Average Commitment
Year 2014 : $58,879,999.00
Year 2015 : $29,770,000.00
Year 2016 : $15,750,000.00
Year 2017 : $10,900,000.00

Farm Players Salaries
Maxim Lapierre	$175,000 (3)
Salary Remaining :	$175,000
Mike Weber	$160,000 (1)
Salary Remaining :	$160,000
Jason LaBarbera	$140,000 (1)
Salary Remaining :	$140,000
Jay Beagle	$110,000 (1)
Salary Remaining :	$110,000
Cedrick Desjardins	$100,000 (1)
Salary Remaining :	$100,000
Anthony Bitetto	$99,000 (1)
Salary Remaining :	$99,000
Kevin Sundher	$92,500 (1)
Salary Remaining :	$92,500
Jared Staal	$92,500 (1)
Salary Remaining :	$92,500
Jacob Josefson	$92,500 (2)
Salary Remaining :	$92,500
Michael Bournival	$92,500 (2)
Salary Remaining :	$92,500
David Wolf	$92,500 (1)
Salary Remaining :	$92,500
Reid Boucher	$92,500 (3)
Salary Remaining :	$92,500
Daniel O'Donoghue	$92,500 (2)
Salary Remaining :	$92,500
Matt Lindblad	$92,500 (1)
Salary Remaining :	$92,500
David Dziurzynski	$90,000 (1)
Salary Remaining :	$90,000
Stefan Elliott	$90,000 (1)
Salary Remaining :	$90,000
Simon Gagne	$75,000 (2)
Salary Remaining :	$75,000
Scott Timmins	$75,000 (3)
Salary Remaining :	$75,000
Brian Lashoff	$72,500 (1)
Salary Remaining :	$72,500
Mark Cundari	$60,000 (1)
Salary Remaining :	$60,000
Paul Byron	$60,000 (1)
Salary Remaining :	$60,000
Adam Hughesman	$55,000 (3)
Salary Remaining :	$55,000
Charlie Dodero	$52,500 (2)
Salary Remaining :	$52,500
Cody Sylvester	$52,500 (2)
Salary Remaining :	$52,500
Unknown Player	$0 (1)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 2014 : $2,206,500.00
Year 2015 : $855,000.00
Year 2016 : $397,500.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $1,779,000.00
Year 2015 : $750,000.00
Year 2016 : $397,500.00
Year 2017 : $0.00

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6230 - $82 - 5,518 - 88.58%
Level 2:	5191 - $49 - 4,714 - 90.81%
Level 3:	2076 - $30 - 1,865 - 89.82%
Level 4:	4153 - $16 - 3,796 - 91.41%
Luxury:	1040 - $188 - 946 - 91.01%
Total Attendance :	18690
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16,840 - 90.10%
Average Income per Game	$1,188,554
Year to Date Revenue	$48,730,723
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,550,000
Farm Players Total Salaries	$425,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,011,986
Farm Year To Date Expenses	$1,257,775
Pro Salary Cap To Date	$67,511,989
Farm Salary Cap To Date	$1,257,775
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$379,409
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$2,285
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$67,511,989
Estimate Under Maximum Salary Cap of $69,000,000	$1,488,011
Estimate Over Minimum Salary Cap of $45,000,000	$22,511,989
Current Bank Account	$5,793,567
Projected Bank Account	$5,793,567

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$8,000,000 (3)
Salary Remaining :	$0
Roberto Luongo (1 Way Contract)	$7,000,000 (2)
Salary Remaining :	$0
Patrick Marleau (1 Way Contract)	$6,900,000 (3)
Salary Remaining :	$0
Dustin Brown (1 Way Contract)	$5,875,000 (3)
Salary Remaining :	$0
Jay Bouwmeester (1 Way Contract)	$5,125,000 (3)
Salary Remaining :	$0
Andrew Ladd (1 Way Contract)	$4,400,000 (2)
Salary Remaining :	$0
Eric Brewer (1 Way Contract)	$4,250,000 (2)
Salary Remaining :	$0
Rob Scuderi (1 Way Contract)	$4,000,000 (1)
Salary Remaining :	$0
Nikolai Kulemin (1 Way Contract)	$3,500,000 (2)
Salary Remaining :	$0
Rich Peverley (1 Way Contract)	$3,250,000 (1)
Salary Remaining :	$0
Mats Zuccarello (1 Way Contract)	$3,000,000 (4)
Salary Remaining :	$0
Marc Methot (1 Way Contract)	$3,000,000 (1)
Salary Remaining :	$0
Kevin Klein (1 Way Contract)	$3,000,000 (2)
Salary Remaining :	$0
Rene Bourque (1 Way Contract)	$2,250,000 (2)
Salary Remaining :	$0
Shane O'Brien (1 Way Contract)	$2,000,000 (1)
Salary Remaining :	$0
Jason Chimera (1 Way Contract)	$2,000,000 (2)
Salary Remaining :	$0
Boyd Gordon	$1,500,000 (3)
Salary Remaining :	$0
Connor Murphy	$925,000 (3)
Salary Remaining :	$0
Frederik Andersen	$925,000 (1)
Salary Remaining :	$0
Colton Sceviour	$850,000 (1)
Salary Remaining :	$0
Peter Harrold	$800,000 (2)
Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2014 : $72,550,000.00
Year 2015 : $58,525,000.00
Year 2016 : $31,325,000.00
Year 2017 : $3,000,000.00
Salary Average Commitment
Year 2014 : $67,455,000.00
Year 2015 : $55,175,000.00
Year 2016 : $28,325,000.00
Year 2017 : $0.00

Farm Players Salaries
Jerred Smithson	$100,000 (3)
Salary Remaining :	$100,000
Marc-Andre Gragnani	$95,000 (1)
Salary Remaining :	$95,000
Patrick Bordeleau	$70,000 (3)
Salary Remaining :	$70,000
Julien Brouillette	$55,000 (3)
Salary Remaining :	$55,000
T.J. Hensick	$52,500 (1)
Salary Remaining :	$52,500
Matt Climie	$52,500 (1)
Salary Remaining :	$52,500
Unknown Player	$0 (1)
Salary Remaining :	$0
Total Farm Players	7
Salary Commitment
Year 2014 : $425,000.00
Year 2015 : $225,000.00
Year 2016 : $225,000.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $260,000.00
Year 2015 : $155,000.00
Year 2016 : $155,000.00
Year 2017 : $0.00

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6384 - $84 - 4,764 - 74.63%
Level 2:	5320 - $55 - 4,303 - 80.88%
Level 3:	2128 - $32 - 1,551 - 72.88%
Level 4:	4256 - $20 - 3,960 - 93.03%
Luxury:	1065 - $192 - 854 - 80.19%
Total Attendance :	19153
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15,432 - 80.57%
Average Income per Game	$1,138,723
Year to Date Revenue	$46,687,657
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,899,167
Farm Players Total Salaries	$632,600
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$54,968,522
Farm Year To Date Expenses	$1,085,983
Pro Salary Cap To Date	$54,468,543
Farm Salary Cap To Date	$1,085,983
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$279,028
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$3,401
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$54,468,543
Estimate Under Maximum Salary Cap of $69,000,000	$14,531,457
Estimate Over Minimum Salary Cap of $45,000,000	$9,468,543
Current Bank Account	$28,427,024
Projected Bank Account	$28,427,024

Pro Players Salaries
Mike Green (1 Way Contract)	$6,400,000 (1)
Salary Remaining :	$0
Milan Michalek (1 Way Contract)	$4,900,000 (2)
Salary Remaining :	$0
Tuomo Ruutu (1 Way Contract)	$4,750,000 (2)
Salary Remaining :	$0
RJ Umberger (1 Way Contract)	$4,600,000 (3)
Salary Remaining :	$0
Tom Gilbert (1 Way Contract)	$4,400,000 (2)
Salary Remaining :	$0
Ryane Clowe (1 Way Contract)	$4,100,000 (4)
Salary Remaining :	$0
Brenden Morrow (1 Way Contract)	$4,100,000 (1)
Salary Remaining :	$0
Ondrej Pavelec (1 Way Contract)	$3,900,000 (2)
Salary Remaining :	$0
Chris Phillips (1 Way Contract)	$3,500,000 (2)
Salary Remaining :	$0
Raffi Torres (Out of Payroll)	$2,500,000 (1)
Salary Remaining :	$0
Chris Neil (1 Way Contract)	$2,330,000 (2)
Salary Remaining :	$0
Blake Comeau	$1,200,000 (1)
Salary Remaining :	$0
Cody Mcleod	$1,150,000 (2)
Salary Remaining :	$0
Matt Hackett	$990,000 (1)
Salary Remaining :	$0
Tyler Seguin	$900,000 (1)
Salary Remaining :	$0
Tom Wilson	$894,167 (3)
Salary Remaining :	$0
Jaden Schwartz	$830,000 (2)
Salary Remaining :	$0
Zenon Konopka	$775,000 (1)
Salary Remaining :	$0
Dalton Prout (Out of Payroll)	$715,000 (1)
Salary Remaining :	$0
Michael Hutchinson (Out of Payroll)	$675,000 (1)
Salary Remaining :	$0
Luke Gazdic	$605,000 (1)
Salary Remaining :	$0
Samuel Noreau	$525,000 (2)
Salary Remaining :	$0
Richard Nedomlel	$525,000 (2)
Salary Remaining :	$0
Lee Moffie	$525,000 (1)
Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 2014 : $55,789,167.00
Year 2015 : $36,404,167.00
Year 2016 : $9,594,167.00
Year 2017 : $4,100,000.00
Salary Average Commitment
Year 2014 : $53,499,167.00
Year 2015 : $35,354,167.00
Year 2016 : $9,594,167.00
Year 2017 : $4,100,000.00

Farm Players Salaries
Buddy Robinson	$92,500 (2)
Salary Remaining :	$92,500
Juho Olkinuora	$92,500 (1)
Salary Remaining :	$92,500
Chris Wagner	$90,000 (1)
Salary Remaining :	$90,000
Jason Akeson	$72,600 (1)
Salary Remaining :	$72,600
Matt Fraser	$65,000 (1)
Salary Remaining :	$65,000
Maxime Clermont	$57,500 (2)
Salary Remaining :	$57,500
Brad Staubitz	$55,000 (2)
Salary Remaining :	$55,000
Darren Kramer	$55,000 (3)
Salary Remaining :	$55,000
Brody Sutter	$52,500 (2)
Salary Remaining :	$52,500
Total Farm Players	9
Salary Commitment
Year 2014 : $632,600.00
Year 2015 : $312,500.00
Year 2016 : $55,000.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $322,600.00
Year 2015 : $110,000.00
Year 2016 : $55,000.00
Year 2017 : $0.00

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	5854 - $86 - 4,891 - 83.56%
Level 2:	4878 - $54 - 4,099 - 84.03%
Level 3:	1951 - $30 - 1,925 - 98.64%
Level 4:	3902 - $20 - 3,833 - 98.23%
Luxury:	977 - $190 - 955 - 97.78%
Total Attendance :	17562
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15,703 - 89.41%
Average Income per Game	$1,161,034
Year to Date Revenue	$47,602,379
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,504,999
Farm Players Total Salaries	$1,705,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$59,171,658
Farm Year To Date Expenses	$1,748,376
Pro Salary Cap To Date	$58,671,690
Farm Salary Cap To Date	$1,748,376
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$357,554
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,167
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$58,671,690
Estimate Under Maximum Salary Cap of $69,000,000	$10,328,310
Estimate Over Minimum Salary Cap of $45,000,000	$13,671,690
Current Bank Account	$4,455,847
Projected Bank Account	$4,455,847

Pro Players Salaries
Shane Doan (1 Way Contract)	$7,600,000 (2)
Salary Remaining :	$0
Jason Spezza (1 Way Contract)	$7,000,000 (2)
Salary Remaining :	$0
Patrik Elias (1 Way Contract)	$6,500,000 (2)
Salary Remaining :	$0
Dan Girardi (1 Way Contract)	$5,500,000 (4)
Salary Remaining :	$0
Kari Lehtonen (1 Way Contract)	$5,250,000 (2)
Salary Remaining :	$0
Alex Tanguay (1 Way Contract)	$5,200,000 (2)
Salary Remaining :	$0
Mike Fisher (1 Way Contract)	$4,200,000 (1)
Salary Remaining :	$0
Cam Fowler (1 Way Contract)	$4,000,000 (4)
Salary Remaining :	$0
Antoine Vermette (1 Way Contract)	$3,750,000 (1)
Salary Remaining :	$0
Matt Stajan (1 Way Contract)	$3,125,000 (4)
Salary Remaining :	$0
Joel Ward (1 Way Contract)	$3,000,000 (1)
Salary Remaining :	$0
Carl Soderberg	$1,999,999 (3)
Salary Remaining :	$0
Matthew Lombardi	$1,950,000 (2)
Salary Remaining :	$0
Jared Spurgeon	$1,800,000 (1)
Salary Remaining :	$0
Jay Harrison (Out of Payroll)	$1,300,000 (2)
Salary Remaining :	$0
Cam Talbot	$1,100,000 (1)
Salary Remaining :	$0
Stephen Gionta	$980,000 (2)
Salary Remaining :	$0
Jacob Trouba	$925,000 (3)
Salary Remaining :	$0
Boone Jenner	$925,000 (3)
Salary Remaining :	$0
Steve Oleksy	$900,000 (1)
Salary Remaining :	$0
Ben Lovejoy	$800,000 (1)
Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2014 : $67,804,999.00
Year 2015 : $52,254,999.00
Year 2016 : $16,474,999.00
Year 2017 : $12,625,000.00
Salary Average Commitment
Year 2014 : $59,229,900.00
Year 2015 : $46,305,000.00
Year 2016 : $11,375,000.00
Year 2017 : $9,525,000.00

Farm Players Salaries
Mark Fistric	$200,000 (2)
Salary Remaining :	$200,000
Jerome Samson	$110,000 (2)
Salary Remaining :	$110,000
Joey MacDonald	$100,000 (1)
Salary Remaining :	$100,000
Brad Malone	$96,250 (1)
Salary Remaining :	$96,250
Drayson Bowman	$96,250 (1)
Salary Remaining :	$96,250
Barclay Goodrow	$92,500 (3)
Salary Remaining :	$92,500
Chris Crane	$92,500 (2)
Salary Remaining :	$92,500
Brady Brassart	$92,500 (3)
Salary Remaining :	$92,500
MacKenzie Skapski	$92,500 (3)
Salary Remaining :	$92,500
Iiro Pakarinen	$92,500 (2)
Salary Remaining :	$92,500
Guillaume Gelinas	$92,500 (3)
Salary Remaining :	$92,500
Samuel Henley	$92,500 (3)
Salary Remaining :	$92,500
Chris Casto	$92,500 (2)
Salary Remaining :	$92,500
Melker Karlsson	$92,500 (1)
Salary Remaining :	$92,500
Stefan Fournier	$92,500 (2)
Salary Remaining :	$92,500
Brian Lee	$90,000 (3)
Salary Remaining :	$90,000
Eric Tangradi	$87,500 (1)
Salary Remaining :	$87,500
Total Farm Players	17
Salary Commitment
Year 2014 : $1,705,000.00
Year 2015 : $1,232,500.00
Year 2016 : $552,500.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $1,427,500.00
Year 2015 : $955,000.00
Year 2016 : $552,500.00
Year 2017 : $0.00

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	America Airlines Center
Level 1:	6177 - $100 - 4,159 - 67.33%
Level 2:	5147 - $60 - 3,796 - 73.75%
Level 3:	2059 - $35 - 1,509 - 73.27%
Level 4:	4118 - $20 - 3,863 - 93.81%
Luxury:	1031 - $200 - 792 - 76.79%
Total Attendance :	18532
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14,118 - 76.18%
Average Income per Game	$1,109,123
Year to Date Revenue	$45,474,058
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,825,000
Farm Players Total Salaries	$836,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$54,723,307
Farm Year To Date Expenses	$1,012,224
Pro Salary Cap To Date	$54,223,305
Farm Salary Cap To Date	$1,012,224
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$246,371
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$4,495
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$54,223,305
Estimate Under Maximum Salary Cap of $69,000,000	$14,776,695
Estimate Over Minimum Salary Cap of $45,000,000	$9,223,305
Current Bank Account	$4,856,236
Projected Bank Account	$4,856,236

Pro Players Salaries
Jordan Eberle (Out of Payroll)	$6,000,000 (4)
Salary Remaining :	$0
Daniel Briere (1 Way Contract)	$4,500,000 (2)
Salary Remaining :	$0
Willie Mitchell (1 Way Contract)	$3,900,000 (2)
Salary Remaining :	$0
Michael Ryder (1 Way Contract)	$3,500,000 (2)
Salary Remaining :	$0
Nicklas Grossmann (1 Way Contract)	$3,500,000 (2)
Salary Remaining :	$0
Marty Havlat (1 Way Contract)	$3,000,000 (2)
Salary Remaining :	$0
Dany Heatley (1 Way Contract)	$3,000,000 (2)
Salary Remaining :	$0
Roman Polak (1 Way Contract)	$2,750,000 (1)
Salary Remaining :	$0
Carl Gunnarsson (1 Way Contract)	$2,750,000 (3)
Salary Remaining :	$0
Scottie Upshall (1 Way Contract)	$2,500,000 (1)
Salary Remaining :	$0
Sergei Bobrovsky (1 Way Contract)	$2,500,000 (1)
Salary Remaining :	$0
Luca Sbisa (1 Way Contract)	$2,100,000 (1)
Salary Remaining :	$0
Scott Clemmensen (1 Way Contract)	$2,000,000 (2)
Salary Remaining :	$0
Dustin Penner (1 Way Contract)	$2,000,000 (3)
Salary Remaining :	$0
Chris Butler	$1,800,000 (1)
Salary Remaining :	$0
Nick Spaling	$1,750,000 (2)
Salary Remaining :	$0
John Mitchell	$1,375,000 (2)
Salary Remaining :	$0
Matt Bartkowski	$1,100,000 (1)
Salary Remaining :	$0
Reilly Smith	$900,000 (2)
Salary Remaining :	$0
John Moore	$900,000 (1)
Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 2014 : $51,825,000.00
Year 2015 : $38,175,000.00
Year 2016 : $10,750,000.00
Year 2017 : $6,000,000.00
Salary Average Commitment
Year 2014 : $50,050,000.00
Year 2015 : $37,300,000.00
Year 2016 : $10,750,000.00
Year 2017 : $6,000,000.00

Farm Players Salaries
B.J. Crombeen	$140,000 (2)
Salary Remaining :	$140,000
Bryan Bickell	$125,000 (2)
Salary Remaining :	$125,000
Cory Emmerton	$100,000 (1)
Salary Remaining :	$100,000
Zac Rinaldo	$100,000 (1)
Salary Remaining :	$100,000
Jack Hillen	$100,000 (1)
Salary Remaining :	$100,000
Linden Vey	$82,500 (2)
Salary Remaining :	$82,500
Harry Zolnierczyk	$66,000 (1)
Salary Remaining :	$66,000
Michael Blunden	$65,000 (1)
Salary Remaining :	$65,000
Jason Missiaen	$57,500 (1)
Salary Remaining :	$57,500
Total Farm Players	9
Salary Commitment
Year 2014 : $836,000.00
Year 2015 : $347,500.00
Year 2016 : $0.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $494,750.00
Year 2015 : $278,750.00
Year 2016 : $0.00
Year 2017 : $0.00

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6021 - $86 - 5,106 - 84.80%
Level 2:	5017 - $55 - 4,233 - 84.38%
Level 3:	2007 - $33 - 1,645 - 81.97%
Level 4:	4014 - $21 - 3,424 - 85.29%
Luxury:	1005 - $190 - 961 - 95.65%
Total Attendance :	18064
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15,369 - 85.08%
Average Income per Game	$1,154,577
Year to Date Revenue	$47,337,643
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,449,667
Farm Players Total Salaries	$1,196,750
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,926,804
Farm Year To Date Expenses	$1,284,870
Pro Salary Cap To Date	$56,426,834
Farm Salary Cap To Date	$1,284,870
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$308,869
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$6,434
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$56,426,834
Estimate Under Maximum Salary Cap of $69,000,000	$12,573,166
Estimate Over Minimum Salary Cap of $45,000,000	$11,426,834
Current Bank Account	$14,043,351
Projected Bank Account	$14,043,351

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$7,700,000 (4)
Salary Remaining :	$0
Jason Garrison (1 Way Contract)	$4,600,000 (3)
Salary Remaining :	$0
Marek Zidlicky (1 Way Contract)	$4,500,000 (2)
Salary Remaining :	$0
Jaroslav Halak (1 Way Contract)	$4,500,000 (4)
Salary Remaining :	$0
Zach Bogosian (1 Way Contract)	$4,125,000 (3)
Salary Remaining :	$0
Brian Gionta (1 Way Contract)	$3,750,000 (2)
Salary Remaining :	$0
David Perron (1 Way Contract)	$3,300,000 (1)
Salary Remaining :	$0
Mikkel Boedker (1 Way Contract)	$3,000,000 (2)
Salary Remaining :	$0
Kyle Brodziak (1 Way Contract)	$2,833,000 (1)
Salary Remaining :	$0
Bryce Salvador (1 Way Contract)	$2,666,667 (1)
Salary Remaining :	$0
Lauri Korpikoski (1 Way Contract)	$2,500,000 (3)
Salary Remaining :	$0
Matt Cooke (1 Way Contract)	$2,500,000 (2)
Salary Remaining :	$0
Mike Santorelli (1 Way Contract)	$2,400,000 (2)
Salary Remaining :	$0
Benoit Pouliot	$1,750,000 (1)
Salary Remaining :	$0
Curtis McElhinney (Out of Payroll)	$1,650,000 (1)
Salary Remaining :	$0
Tommy Wingels	$1,100,000 (1)
Salary Remaining :	$0
Keith Aucoin	$1,000,000 (1)
Salary Remaining :	$0
Jonas Brodin	$925,000 (2)
Salary Remaining :	$0
Nate Prosser	$925,000 (1)
Salary Remaining :	$0
Mikael Granlund	$900,000 (2)
Salary Remaining :	$0
Quinton Howden	$900,000 (2)
Salary Remaining :	$0
Luke Glendening	$825,000 (2)
Salary Remaining :	$0
Nate Schmidt	$750,000 (2)
Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2014 : $59,099,667.00
Year 2015 : $43,875,000.00
Year 2016 : $23,425,000.00
Year 2017 : $12,200,000.00
Salary Average Commitment
Year 2014 : $54,774,667.00
Year 2015 : $39,550,000.00
Year 2016 : $19,100,000.00
Year 2017 : $12,200,000.00

Farm Players Salaries
Troy Grosenick	$101,750 (2)
Salary Remaining :	$101,750
Kurtis Gabriel	$92,500 (2)
Salary Remaining :	$92,500
Austin Carroll	$92,500 (3)
Salary Remaining :	$92,500
Colton Sissons	$92,500 (3)
Salary Remaining :	$92,500
Johan Alm	$92,500 (2)
Salary Remaining :	$92,500
Tyler Wotherspoon	$92,500 (3)
Salary Remaining :	$92,500
Danick Gauthier	$90,000 (1)
Salary Remaining :	$90,000
Matt Taormina	$80,000 (1)
Salary Remaining :	$80,000
Sean Collins	$80,000 (1)
Salary Remaining :	$80,000
Scott Darling	$80,000 (2)
Salary Remaining :	$80,000
Joel Vermin	$70,000 (2)
Salary Remaining :	$70,000
Justin Dowling	$60,000 (2)
Salary Remaining :	$60,000
Chris Bourque	$60,000 (1)
Salary Remaining :	$60,000
Curtis Valk	$60,000 (2)
Salary Remaining :	$60,000
Nicolas Deschamps	$52,500 (1)
Salary Remaining :	$52,500
Total Farm Players	15
Salary Commitment
Year 2014 : $1,196,750.00
Year 2015 : $834,250.00
Year 2016 : $277,500.00
Year 2017 : $0.00
Salary Average Commitment
Year 2014 : $1,044,250.00
Year 2015 : $681,750.00
Year 2016 : $277,500.00
Year 2017 : $0.00

Salary Cap Centrale

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $69,000,000	Over Minimum of $45,000,000	Pro Players	Farm Players	Total Players
Avalanche	$31,866,883	$68,394,597	$605,403	$23,394,597	23	23	46
Blackhawks	$3,965,643	$63,724,101	$5,275,899	$18,724,101	21	7	28
Blue Jackets	$5,907,199	$67,618,639	$1,381,361	$22,618,639	20	10	30
Blues	$57,318,543	$68,118,573	$881,427	$23,118,573	23	8	31
Bruins	$5,515,505	$51,571,935	$17,428,065	$6,571,935	20	5	25
Canadiens	$13,791,382	$61,581,838	$7,418,162	$16,581,838	21	20	41
Canucks	$52,315,528	$67,983,483	$1,016,517	$22,983,483	21	14	35
Capitals	$23,814,864	$46,116,679	$22,883,321	$1,116,679	23	14	37
Coyotes	$6,738,471	$52,702,784	$16,297,216	$7,702,784	21	6	27
Devils	-$2,433,276	$67,800,484	$1,199,516	$22,800,484	22	6	28
Ducks	$1,917,749	$68,792,660	$207,340	$23,792,660	20	14	34
Flames	$38,270,365	$47,369,706	$21,630,294	$2,369,706	20	4	24
Flyers	$58,341,239	$62,176,128	$6,823,872	$17,176,128	20	9	29
Hurricanes	$31,485,989	$55,955,734	$13,044,266	$10,955,734	22	18	40
Islanders	$15,089,248	$59,547,028	$9,452,972	$14,547,028	21	12	33
Jets	$24,169,703	$46,057,533	$22,942,467	$1,057,533	24	10	34
Kings	$21,298,998	$66,553,066	$2,446,934	$21,553,066	21	18	39
Lightning	$41,614,378	$46,749,246	$22,250,754	$1,749,246	21	10	31
Maple Leafs	$9,548,972	$67,987,092	$1,012,908	$22,987,092	20	16	36
Oilers	$1,207,013	$67,106,896	$1,893,104	$22,106,896	21	13	34
Panthers	$46,832,051	$68,704,327	$295,673	$23,704,327	22	13	35
Penguins	$12,054,961	$51,269,400	$17,730,600	$6,269,400	22	9	31
Predators	$23,414,706	$51,821,893	$17,178,107	$6,821,893	20	14	34
Rangers	$25,106,229	$55,539,377	$13,460,623	$10,539,377	22	10	32
Red Wings	$20,751,563	$62,602,926	$6,397,074	$17,602,926	22	25	47
Sabres	$5,793,567	$67,511,989	$1,488,011	$22,511,989	21	7	28
Senators	$28,427,024	$54,468,543	$14,531,457	$9,468,543	24	9	33
Sharks	$4,455,847	$58,671,690	$10,328,310	$13,671,690	21	17	38
Stars	$4,856,236	$54,223,305	$14,776,695	$9,223,305	20	9	29
Wild	$14,043,351	$56,426,834	$12,573,166	$11,426,834	23	15	38

Output by the SimonT Hockey Simulator (STHS) for Jonathan Lemoine -- Original Page W3C XHTML 1.0 Valid

Team Finance for HockeysFuture NHL

Update - April 12, 2015 at 21:19

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 - %