FHSW - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - 77 $ - 5 295 - 88,25%
Level 2:	5000 - 48 $ - 4 005 - 80,09%
Level 3:	2000 - 28 $ - 1 691 - 84,57%
Level 4:	4000 - 16 $ - 3 584 - 89,59%
Luxury:	1000 - 155 $ - 786 - 78,62%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 498 - 74,91%
Farm Level 2:	1000 - 20 $ - 742 - 74,22%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 361 - 85,34%
Average Income per Game	1 274 981 $
Year to Date Revenue	52 274 218 $
Farm
Home Games Left	0
Average Attendance - %	2 240 - 74,68%
Average Income per Game	109 954 $
Year to Date Revenue	4 508 107 $
Expense
Pro Players Total Salaries	45 248 668 $
Farm Players Total Salaries	1 163 967 $
Coaches Total Salaries	2 770 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	44 715 480 $
Farm Year To Date Expenses	1 720 444 $
Pro Salary Cap To Date	42 448 653 $
Farm Salary Cap To Date	1 220 438 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	247 362 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 577 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	42 448 653 $
Estimate Under Maximum Salary Cap of 60 000 000 $	17 551 347 $
Estimate Over Minimum Salary Cap of 0 $	42 448 653 $
Current Bank Account	10 723 686 $
Projected Bank Account	10 723 686 $

Pro Players Salaries
Vladimir Sobotka (1 Way Contract)	7 950 000 $ (1)
-Salary Remaining :	0 $
Boyd Gordon (1 Way Contract)	6 100 000 $ (1)
-Salary Remaining :	0 $
Jonathan Quick (1 Way Contract)	5 800 000 $ (1)
-Salary Remaining :	0 $
Brendan Mikkelson (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
Eric Gryba (1 Way Contract)	2 950 000 $ (3)
-Salary Remaining :	0 $
Jamie Benn (1 Way Contract)	2 750 000 $ (2)
-Salary Remaining :	0 $
T.J. Galiardi (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
Devan Dubnyk (1 Way Contract)	1 490 000 $ (1)
-Salary Remaining :	0 $
Martin St. Louis	1 270 000 $ (1)
-Salary Remaining :	0 $
Jaromir Jagr	1 270 000 $ (1)
-Salary Remaining :	0 $
Justin Schultz	925 000 $ (1)
-Salary Remaining :	0 $
Bobby Butler	900 000 $ (1)
-Salary Remaining :	0 $
Devante Smith-Pelly	870 000 $ (3)
-Salary Remaining :	0 $
Justin Faulk	840 000 $ (2)
-Salary Remaining :	0 $
Thomas Hickey	816 667 $ (2)
-Salary Remaining :	0 $
Justin Falk	800 000 $ (2)
-Salary Remaining :	0 $
Lubomir Visnovsky (1 Way Contract)	775 000 $ (1)
-1 Way Contract Salary Cap :	7 750 $
-Salary Remaining :	0 $
Zenon Konopka (1 Way Contract)	752 000 $ (2)
-Salary Remaining :	0 $
Steven Goertzen (1 Way Contract)	750 000 $ (3)
-Salary Remaining :	0 $
Marcus Kruger	735 000 $ (2)
-Salary Remaining :	0 $
Torrey Mitchell (1 Way Contract)	650 000 $ (2)
-Salary Remaining :	0 $
Chad Larose (1 Way Contract)	620 000 $ (1)
-Salary Remaining :	0 $
Robert Bortuzzo	535 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 13 : 45 248 667,00 $
Year 14 : 15 448 667,00 $
Year 15 : 8 570 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 45 582 000,00 $
Year 14 : 15 782 000,00 $
Year 15 : 7 903 333,00 $
Year 16 : 0,00 $

Farm Players Salaries
Kamil Kreps	96 700 $ (2)
Salary Remaining :	0 $
Alexander Auld	96 700 $ (2)
Salary Remaining :	0 $
Bill Thomas	96 500 $ (2)
Salary Remaining :	0 $
Evgeny Artyukhin	95 100 $ (1)
Salary Remaining :	0 $
Todd Fedoruk	95 100 $ (1)
Salary Remaining :	0 $
Dustin Penner	85 200 $ (2)
Salary Remaining :	0 $
Marco Sturm	75 000 $ (1)
Salary Remaining :	0 $
Stu Bickel	75 000 $ (3)
Salary Remaining :	0 $
Michael Frolik	75 000 $ (3)
Salary Remaining :	0 $
Patrick Rissmiller	75 000 $ (1)
Salary Remaining :	0 $
Joni Pitkanen	70 000 $ (3)
Salary Remaining :	0 $
Luke Adam	65 000 $ (2)
Salary Remaining :	0 $
Anton Khudobin	58 667 $ (2)
Salary Remaining :	0 $
Nathan Oystrick	55 000 $ (2)
Salary Remaining :	0 $
Bryan Young	50 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 13 : 1 163 967,00 $
Year 14 : 773 767,00 $
Year 15 : 220 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 163 967,00 $
Year 14 : 773 767,00 $
Year 15 : 220 000,00 $
Year 16 : 0,00 $

Arizona

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 83 $ - 4 933 - 82,21%
Level 2:	5000 - 53 $ - 3 650 - 73,01%
Level 3:	2000 - 33 $ - 1 475 - 73,75%
Level 4:	4000 - 23 $ - 2 661 - 66,54%
Luxury:	1000 - 160 $ - 792 - 79,21%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 496 - 74,80%
Farm Level 2:	1000 - 15 $ - 746 - 74,64%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13 512 - 75,07%
Average Income per Game	1 250 871 $
Year to Date Revenue	51 285 702 $
Farm
Home Games Left	0
Average Attendance - %	2 242 - 74,75%
Average Income per Game	83 555 $
Year to Date Revenue	3 425 740 $
Expense
Pro Players Total Salaries	47 995 000 $
Farm Players Total Salaries	1 531 200 $
Coaches Total Salaries	2 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 918 736 $
Farm Year To Date Expenses	2 352 866 $
Pro Salary Cap To Date	52 918 738 $
Farm Salary Cap To Date	1 652 871 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	245 667 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 501 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	52 918 738 $
Estimate Under Maximum Salary Cap of 60 000 000 $	7 081 262 $
Estimate Over Minimum Salary Cap of 0 $	52 918 738 $
Current Bank Account	16 501 909 $
Projected Bank Account	16 501 909 $

Pro Players Salaries
Casey Borer (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Ilya Zubov (1 Way Contract)	5 400 000 $ (1)
-Salary Remaining :	0 $
Patrik Berglund (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Niklas Hjalmarsson (1 Way Contract)	4 800 000 $ (2)
-Salary Remaining :	0 $
Kyle Turris (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Al Montoya (1 Way Contract)	3 600 000 $ (2)
-1 Way Contract Salary Cap :	36 000 $
-Salary Remaining :	0 $
David Perron (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	0 $
Ben Lovejoy (1 Way Contract)	2 400 000 $ (2)
-Salary Remaining :	0 $
Matt Hunwick (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
Sami Salo (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
Eddie Lack	1 400 000 $ (1)
-Salary Remaining :	0 $
Trent Hunter	1 200 000 $ (2)
-Salary Remaining :	0 $
Scott Hartnell (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
Petteri Nokelainen	950 000 $ (1)
-Salary Remaining :	0 $
Josh Harding	950 000 $ (3)
-Salary Remaining :	0 $
Mattias Ekholm	900 000 $ (3)
-Salary Remaining :	0 $
Nikita Kucherov	900 000 $ (3)
-Salary Remaining :	0 $
Cam Atkinson	875 000 $ (3)
-Salary Remaining :	0 $
Nazem Kadri	870 000 $ (1)
-Salary Remaining :	0 $
David Jones	700 000 $ (3)
-Salary Remaining :	0 $
Mark Arcobello	600 000 $ (3)
-Salary Remaining :	0 $
Mark Borowiecki	600 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 13 : 47 995 000,00 $
Year 14 : 17 525 000,00 $
Year 15 : 5 525 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 47 995 000,00 $
Year 14 : 17 525 000,00 $
Year 15 : 5 525 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Jason Demers	150 000 $ (1)
Salary Remaining :	0 $
Jiri Hudler	142 000 $ (1)
Salary Remaining :	0 $
Brad Winchester	125 000 $ (2)
Salary Remaining :	0 $
Matt Greene	123 000 $ (1)
Salary Remaining :	0 $
Nathan Paetsch	117 000 $ (2)
Salary Remaining :	0 $
Colton Orr	97 500 $ (1)
Salary Remaining :	0 $
Mattias Ritola	95 000 $ (2)
Salary Remaining :	0 $
Riley Sheahan	90 000 $ (3)
Salary Remaining :	0 $
Alexander Nikulin	90 000 $ (1)
Salary Remaining :	0 $
Nate Prosser	90 000 $ (2)
Salary Remaining :	0 $
Staffan Kronwall	85 000 $ (3)
Salary Remaining :	0 $
James Wisniewski	80 000 $ (3)
Salary Remaining :	0 $
Nicolas Deslauriers	71 700 $ (3)
Salary Remaining :	0 $
Benn Ferriero	65 000 $ (2)
Salary Remaining :	0 $
Michael Hutchinson	57 500 $ (3)
Salary Remaining :	0 $
Colton Sceviour	52 500 $ (3)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 13 : 1 531 200,00 $
Year 14 : 928 700,00 $
Year 15 : 436 700,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 531 200,00 $
Year 14 : 928 700,00 $
Year 15 : 436 700,00 $
Year 16 : 0,00 $

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 80 $ - 4 957 - 82,62%
Level 2:	5000 - 42 $ - 4 820 - 96,39%
Level 3:	2000 - 26 $ - 1 963 - 98,17%
Level 4:	4000 - 18 $ - 3 331 - 83,28%
Luxury:	1000 - 150 $ - 918 - 91,84%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 22 $ - 1 503 - 75,14%
Farm Level 2:	1000 - 10 $ - 749 - 74,94%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 990 - 88,83%
Average Income per Game	1 267 241 $
Year to Date Revenue	51 956 866 $
Farm
Home Games Left	0
Average Attendance - %	2 252 - 75,07%
Average Income per Game	63 175 $
Year to Date Revenue	2 590 195 $
Expense
Pro Players Total Salaries	62 280 332 $
Farm Players Total Salaries	1 920 000 $
Coaches Total Salaries	3 150 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 024 633 $
Farm Year To Date Expenses	2 425 069 $
Pro Salary Cap To Date	57 438 950 $
Farm Salary Cap To Date	1 875 042 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	318 448 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 732 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 438 950 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 561 050 $
Estimate Over Minimum Salary Cap of 0 $	57 438 950 $
Current Bank Account	(7 354 843 $)
Projected Bank Account	(7 354 843 $)

Pro Players Salaries
Nicklas Bergfors (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Phil Kessel (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Patrick Kane (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
Matt Carle (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
Tuukka Rask (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
P-A Parenteau (1 Way Contract)	3 860 000 $ (1)
-1 Way Contract Salary Cap :	38 600 $
-Salary Remaining :	0 $
Luke Schenn (1 Way Contract)	3 750 000 $ (3)
-Salary Remaining :	0 $
Mike Fisher (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	0 $
Nikita Filatov (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Zdeno Chara (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	0 $
Alex Kovalev (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Matt Niskanen (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Cody Franson (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Ryan Callahan (1 Way Contract)	2 250 000 $ (3)
-Salary Remaining :	0 $
Jakub Voracek (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Chris Kelly (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
Ales Kotalik	1 150 000 $ (2)
-Salary Remaining :	0 $
Carl Soderberg	1 008 333 $ (2)
-Salary Remaining :	0 $
Craig Anderson	1 000 000 $ (2)
-Salary Remaining :	0 $
Colby Armstrong (1 Way Contract)	881 000 $ (1)
-1 Way Contract Salary Cap :	8 810 $
-Salary Remaining :	0 $
Alex Killorn	875 000 $ (2)
-Salary Remaining :	0 $
Marek Svatos (1 Way Contract)	856 000 $ (2)
-Salary Remaining :	0 $
Corey Potter (1 Way Contract)	700 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 13 : 62 280 333,00 $
Year 14 : 44 289 333,00 $
Year 15 : 20 550 000,00 $
Year 16 : 9 500 000,00 $
Salary Average Commitment
Year 13 : 62 730 333,00 $
Year 14 : 44 239 333,00 $
Year 15 : 20 150 000,00 $
Year 16 : 9 500 000,00 $

Farm Players Salaries
Antti Miettinen	200 000 $ (1)
Salary Remaining :	0 $
Andrew Wozniewski	180 000 $ (1)
Salary Remaining :	0 $
Mike McKenna	150 000 $ (1)
Salary Remaining :	0 $
Pavel Kubina	132 000 $ (1)
Salary Remaining :	0 $
Matt Carkner	120 000 $ (3)
Salary Remaining :	0 $
Ryan Stone	110 500 $ (2)
Salary Remaining :	0 $
Rostislav Klesla	100 000 $ (2)
Salary Remaining :	0 $
Fedor Tyutin	100 000 $ (1)
Salary Remaining :	0 $
Garnet Exelby	99 000 $ (2)
Salary Remaining :	0 $
Henrik Karlsson	95 000 $ (3)
Salary Remaining :	0 $
Christian Backman	90 000 $ (2)
Salary Remaining :	0 $
Joel Perrault	87 500 $ (3)
Salary Remaining :	0 $
Alexei Semenov	85 000 $ (2)
Salary Remaining :	0 $
Matt Cooke	85 000 $ (2)
Salary Remaining :	0 $
Brad Richardson	80 000 $ (3)
Salary Remaining :	0 $
Michael Rupp	80 000 $ (2)
Salary Remaining :	0 $
Matt Bartkowski	66 000 $ (2)
Salary Remaining :	0 $
Dane Byers	60 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 13 : 1 920 000,00 $
Year 14 : 1 098 000,00 $
Year 15 : 382 500,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 920 000,00 $
Year 14 : 1 098 000,00 $
Year 15 : 382 500,00 $
Year 16 : 0,00 $

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 73 $ - 5 720 - 95,33%
Level 2:	5000 - 39 $ - 4 842 - 96,85%
Level 3:	2000 - 23 $ - 1 986 - 99,30%
Level 4:	4000 - 13 $ - 3 988 - 99,69%
Luxury:	1000 - 150 $ - 923 - 92,33%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 25 $ - 1 504 - 75,20%
Farm Level 2:	1000 - 10 $ - 756 - 75,64%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 459 - 97,00%
Average Income per Game	1 255 212 $
Year to Date Revenue	51 463 699 $
Farm
Home Games Left	0
Average Attendance - %	2 260 - 75,35%
Average Income per Game	67 296 $
Year to Date Revenue	2 759 155 $
Expense
Pro Players Total Salaries	64 913 600 $
Farm Players Total Salaries	1 038 667 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 177 105 $
Farm Year To Date Expenses	1 388 356 $
Pro Salary Cap To Date	58 377 081 $
Farm Salary Cap To Date	888 412 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	318 881 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 931 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 377 081 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 622 919 $
Estimate Over Minimum Salary Cap of 0 $	58 377 081 $
Current Bank Account	(4 850 582 $)
Projected Bank Account	(4 850 582 $)

Pro Players Salaries
Andrei Kostitsyn (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Jeff Carter (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Marc Savard (1 Way Contract)	5 850 000 $ (1)
-Salary Remaining :	0 $
Keith Yandle (1 Way Contract)	5 250 000 $ (4)
-Salary Remaining :	0 $
Joakim Lindstrom (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Anssi Salmela (1 Way Contract)	4 400 000 $ (2)
-1 Way Contract Salary Cap :	44 000 $
-Salary Remaining :	0 $
Robert Nilsson (1 Way Contract)	3 750 000 $ (4)
-Salary Remaining :	0 $
Derek Roy (1 Way Contract)	3 401 000 $ (1)
-Salary Remaining :	0 $
Roberto Luongo (1 Way Contract)	3 250 000 $ (2)
-Salary Remaining :	0 $
Dmitry Kulikov (1 Way Contract)	3 250 000 $ (4)
-Salary Remaining :	0 $
James Van Riemsdyk (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Alexandre Burrows (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	0 $
Robyn Regehr	1 500 000 $ (3)
-Salary Remaining :	0 $
Michael Sauer (1 Way Contract)	1 300 000 $ (2)
-Salary Remaining :	0 $
Brett Lebda	1 200 000 $ (2)
-Salary Remaining :	0 $
Michael Funk (1 Way Contract)	1 100 000 $ (2)
-1 Way Contract Salary Cap :	11 000 $
-Salary Remaining :	0 $
Erik Condra (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Rob Scuderi (1 Way Contract)	900 100 $ (1)
-Salary Remaining :	0 $
Zemgus Girgensons	900 000 $ (3)
-Salary Remaining :	0 $
Robin Lehner	870 000 $ (1)
-Salary Remaining :	0 $
John Moore	840 000 $ (2)
-Salary Remaining :	0 $
Vladimir Zharkov	750 000 $ (1)
-Salary Remaining :	0 $
Paul Byron	585 000 $ (3)
-Salary Remaining :	0 $
Andrew Shaw	567 500 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 13 : 64 913 600,00 $
Year 14 : 42 892 500,00 $
Year 15 : 29 235 000,00 $
Year 16 : 12 250 000,00 $
Salary Average Commitment
Year 13 : 64 913 600,00 $
Year 14 : 42 892 500,00 $
Year 15 : 29 235 000,00 $
Year 16 : 12 250 000,00 $

Farm Players Salaries
Jonathan Bernier	275 000 $ (1)
Salary Remaining :	0 $
Thomas Greiss	150 000 $ (1)
Salary Remaining :	0 $
Bryan Allen	80 000 $ (2)
Salary Remaining :	0 $
Mike Weber	80 000 $ (2)
Salary Remaining :	0 $
Patrick Kaleta	75 000 $ (2)
Salary Remaining :	0 $
Rob Klinkhammer	75 000 $ (3)
Salary Remaining :	0 $
Mike Card	70 000 $ (2)
Salary Remaining :	0 $
Eric Belanger	60 000 $ (1)
Salary Remaining :	0 $
Oskar Osala	60 000 $ (3)
Salary Remaining :	0 $
Marc-Andre Gragnani	60 000 $ (1)
Salary Remaining :	0 $
Kaspar Daugavins	53 667 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 13 : 1 038 667,00 $
Year 14 : 440 000,00 $
Year 15 : 135 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 038 667,00 $
Year 14 : 440 000,00 $
Year 15 : 135 000,00 $
Year 16 : 0,00 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 70 $ - 5 713 - 95,22%
Level 2:	5000 - 42 $ - 4 741 - 94,83%
Level 3:	2000 - 21 $ - 1 990 - 99,52%
Level 4:	4000 - 12 $ - 3 989 - 99,74%
Luxury:	1000 - 140 $ - 972 - 97,23%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 15 $ - 1 499 - 74,97%
Farm Level 2:	1000 - 10 $ - 750 - 75,04%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 406 - 96,70%
Average Income per Game	1 229 008 $
Year to Date Revenue	50 389 331 $
Farm
Home Games Left	0
Average Attendance - %	2 250 - 74,99%
Average Income per Game	44 692 $
Year to Date Revenue	1 832 389 $
Expense
Pro Players Total Salaries	39 789 168 $
Farm Players Total Salaries	1 379 833 $
Coaches Total Salaries	2 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	43 623 257 $
Farm Year To Date Expenses	1 814 522 $
Pro Salary Cap To Date	41 873 267 $
Farm Salary Cap To Date	1 314 551 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	219 784 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 690 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	41 873 267 $
Estimate Under Maximum Salary Cap of 60 000 000 $	18 126 733 $
Estimate Over Minimum Salary Cap of 0 $	41 873 267 $
Current Bank Account	13 688 941 $
Projected Bank Account	13 688 941 $

Pro Players Salaries
Nick Foligno (1 Way Contract)	5 800 000 $ (1)
-Salary Remaining :	0 $
Kari Lehtonen (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
T.J. Oshie (1 Way Contract)	4 300 000 $ (1)
-Salary Remaining :	0 $
Karl Alzner (1 Way Contract)	3 750 000 $ (1)
-Salary Remaining :	0 $
Mikko Koivu (Out of Payroll)	3 000 000 $ (2)
-Salary Remaining :	0 $
Patrick Coulombe (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
Blake Wheeler (1 Way Contract)	2 600 000 $ (2)
-Salary Remaining :	0 $
Derek Smith (1 Way Contract)	1 900 000 $ (1)
-Salary Remaining :	0 $
R.J. Umberger (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
Brian Elliott (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	0 $
Roman Hamrlik (1 Way Contract)	1 450 000 $ (1)
-Salary Remaining :	0 $
Steve Sullivan	1 350 000 $ (1)
-Salary Remaining :	0 $
Jonathan Ericsson (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
Stephane Da Costa	900 000 $ (2)
-Salary Remaining :	0 $
Martin St.Pierre	800 000 $ (1)
-Salary Remaining :	0 $
Mikko Lehtonen	750 000 $ (2)
-Salary Remaining :	0 $
Nick Tarnasky (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Colin Greening	700 000 $ (2)
-Salary Remaining :	0 $
Dalton Prout	666 667 $ (1)
-Salary Remaining :	0 $
Gabriel Bourque	618 333 $ (1)
-Salary Remaining :	0 $
Andrei Loktionov	604 166 $ (2)
-Salary Remaining :	0 $
Adam Cracknell	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 13 : 42 789 166,00 $
Year 14 : 16 754 166,00 $
Year 15 : 1 500 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 42 789 166,00 $
Year 14 : 16 754 166,00 $
Year 15 : 1 500 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Milan Jurcina	200 000 $ (1)
Salary Remaining :	0 $
Nick Boynton	190 000 $ (1)
Salary Remaining :	0 $
Dany Sabourin	150 000 $ (1)
Salary Remaining :	0 $
Michal Rozsival	150 000 $ (1)
Salary Remaining :	0 $
Derek Mackenzie	90 000 $ (1)
Salary Remaining :	0 $
Ryan Shannon	90 000 $ (2)
Salary Remaining :	0 $
David Hale	90 000 $ (2)
Salary Remaining :	0 $
Matt Pelech	85 000 $ (2)
Salary Remaining :	0 $
Greg Moore	80 000 $ (2)
Salary Remaining :	0 $
Troy Brouwer	75 000 $ (1)
Salary Remaining :	0 $
Matt Martin	65 000 $ (3)
Salary Remaining :	0 $
Justin Peters	62 000 $ (2)
Salary Remaining :	0 $
Brett Sutter	52 833 $ (2)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 13 : 1 379 833,00 $
Year 14 : 524 833,00 $
Year 15 : 65 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 379 833,00 $
Year 14 : 524 833,00 $
Year 15 : 65 000,00 $
Year 16 : 0,00 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 72 $ - 5 699 - 94,98%
Level 2:	5000 - 49 $ - 3 884 - 77,69%
Level 3:	2000 - 33 $ - 1 487 - 74,37%
Level 4:	4000 - 19 $ - 3 375 - 84,39%
Luxury:	1000 - 150 $ - 910 - 90,96%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 38 $ - 1 509 - 75,46%
Farm Level 2:	1000 - 20 $ - 756 - 75,63%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 356 - 85,31%
Average Income per Game	1 276 375 $
Year to Date Revenue	52 331 379 $
Farm
Home Games Left	0
Average Attendance - %	2 266 - 75,52%
Average Income per Game	110 126 $
Year to Date Revenue	4 515 150 $
Expense
Pro Players Total Salaries	42 094 168 $
Farm Players Total Salaries	1 683 233 $
Coaches Total Salaries	1 050 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	40 112 333 $
Farm Year To Date Expenses	2 061 575 $
Pro Salary Cap To Date	39 562 340 $
Farm Salary Cap To Date	1 559 421 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	215 154 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 254 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	39 562 340 $
Estimate Under Maximum Salary Cap of 60 000 000 $	20 437 660 $
Estimate Over Minimum Salary Cap of 0 $	39 562 340 $
Current Bank Account	23 876 032 $
Projected Bank Account	23 876 032 $

Pro Players Salaries
Jonathan Toews (1 Way Contract)	7 500 000 $ (1)
-Salary Remaining :	0 $
Braydon Coburn (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
Sergei Bobrovsky (1 Way Contract)	3 700 000 $ (2)
-Salary Remaining :	0 $
Nick Schultz (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Marian Gaborik (1 Way Contract)	3 450 000 $ (1)
-Salary Remaining :	0 $
Mark Mancari (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Matt Read (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Viktor Stalberg (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
David Booth (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
Blake Comeau (1 Way Contract)	1 750 000 $ (2)
-Salary Remaining :	0 $
Marek Zidlicky	1 050 000 $ (2)
-Salary Remaining :	0 $
Tyler Ennis	1 050 000 $ (1)
-Salary Remaining :	0 $
Jose Theodore (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
Ladislav Smid (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
Oliver Ekman-Larsson	900 000 $ (1)
-Salary Remaining :	0 $
Tomas Tatar	840 000 $ (3)
-Salary Remaining :	0 $
Zac Dalpe	704 167 $ (2)
-Salary Remaining :	0 $
Blair Jones (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	0 $
Drew Miller (1 Way Contract)	650 000 $ (3)
-Salary Remaining :	0 $
Steven Kampfer	550 000 $ (3)
-Salary Remaining :	0 $
Stephen Gionta (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 13 : 42 094 167,00 $
Year 14 : 19 444 167,00 $
Year 15 : 8 040 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 42 094 167,00 $
Year 14 : 19 444 167,00 $
Year 15 : 8 040 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Jason Jaffray	150 000 $ (1)
Salary Remaining :	0 $
Ryan Jones	125 000 $ (3)
Salary Remaining :	0 $
Petr Prucha	120 000 $ (2)
Salary Remaining :	0 $
Tomas Fleischmann	115 000 $ (2)
Salary Remaining :	0 $
Greg Mauldin	96 000 $ (3)
Salary Remaining :	0 $
Andreas Nodl	95 500 $ (1)
Salary Remaining :	0 $
Riku Helenius	85 000 $ (2)
Salary Remaining :	0 $
Jonathon Blum	81 667 $ (2)
Salary Remaining :	0 $
Kurtis Foster	80 100 $ (1)
Salary Remaining :	0 $
Tanner Glass	80 000 $ (2)
Salary Remaining :	0 $
Zach Bogosian	80 000 $ (1)
Salary Remaining :	0 $
Steve Bernier	80 000 $ (1)
Salary Remaining :	0 $
Radim Vrbata	72 500 $ (1)
Salary Remaining :	0 $
Kevin Connauton	68 300 $ (3)
Salary Remaining :	0 $
Bob Sanguinetti	65 000 $ (3)
Salary Remaining :	0 $
Joey MacDonald	60 000 $ (1)
Salary Remaining :	0 $
Jeremy Colliton	60 000 $ (3)
Salary Remaining :	0 $
Zbynek Michalek	57 500 $ (1)
Salary Remaining :	0 $
T.J. Brodie	56 667 $ (1)
Salary Remaining :	0 $
Patrick Maroon	55 000 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 13 : 1 683 234,00 $
Year 14 : 950 967,00 $
Year 15 : 414 300,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 683 234,00 $
Year 14 : 950 967,00 $
Year 15 : 414 300,00 $
Year 16 : 0,00 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 75 $ - 5 441 - 90,68%
Level 2:	5000 - 45 $ - 4 588 - 91,76%
Level 3:	2000 - 25 $ - 1 906 - 95,30%
Level 4:	4000 - 15 $ - 3 882 - 97,04%
Luxury:	1000 - 145 $ - 882 - 88,24%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 20 $ - 1 515 - 75,73%
Farm Level 2:	1000 - 10 $ - 750 - 75,00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 699 - 92,77%
Average Income per Game	1 318 250 $
Year to Date Revenue	54 048 253 $
Farm
Home Games Left	0
Average Attendance - %	2 265 - 75,49%
Average Income per Game	63 338 $
Year to Date Revenue	2 596 864 $
Expense
Pro Players Total Salaries	56 663 668 $
Farm Players Total Salaries	1 371 000 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 773 497 $
Farm Year To Date Expenses	2 064 888 $
Pro Salary Cap To Date	55 278 799 $
Farm Salary Cap To Date	1 564 914 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	302 453 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 644 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	55 278 799 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 721 201 $
Estimate Over Minimum Salary Cap of 0 $	55 278 799 $
Current Bank Account	437 839 $
Projected Bank Account	437 839 $

Pro Players Salaries
Vincent Lecavalier (1 Way Contract)	7 700 000 $ (4)
-Salary Remaining :	0 $
Pierre-Marc Bouchard (1 Way Contract)	7 500 000 $ (2)
-Salary Remaining :	0 $
Henrik Sedin (1 Way Contract)	7 010 000 $ (1)
-Salary Remaining :	0 $
Travis Zajac (1 Way Contract)	6 250 000 $ (3)
-Salary Remaining :	0 $
Trevor Daley (1 Way Contract)	5 351 000 $ (1)
-Salary Remaining :	0 $
Ben Bishop (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Daniel Sedin (1 Way Contract)	4 100 000 $ (1)
-Salary Remaining :	0 $
Jack Johnson (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
Kevan Miller (Out of Payroll)	1 850 000 $ (1)
-Salary Remaining :	0 $
Ryan O'Byrne (1 Way Contract)	1 300 000 $ (3)
-Salary Remaining :	0 $
Karri Ramo	1 000 000 $ (2)
-Salary Remaining :	0 $
Clay Wilson	1 000 000 $ (3)
-Salary Remaining :	0 $
Kyle Palmieri	900 000 $ (2)
-Salary Remaining :	0 $
Mathieu Perreault	900 000 $ (1)
-Salary Remaining :	0 $
Ryan Ellis	900 000 $ (3)
-Salary Remaining :	0 $
Chris Tanev	900 000 $ (2)
-Salary Remaining :	0 $
Patrik Elias (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
Jeff Petry	850 000 $ (1)
-Salary Remaining :	0 $
Brendan Gallagher	685 000 $ (1)
-Salary Remaining :	0 $
Dwight King	566 667 $ (2)
-Salary Remaining :	0 $
Jamie Lundmark	551 000 $ (2)
-Salary Remaining :	0 $
Chris Mueller	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 13 : 58 513 667,00 $
Year 14 : 36 567 667,00 $
Year 15 : 17 450 000,00 $
Year 16 : 7 700 000,00 $
Salary Average Commitment
Year 13 : 58 680 334,00 $
Year 14 : 36 534 334,00 $
Year 15 : 17 316 667,00 $
Year 16 : 7 700 000,00 $

Farm Players Salaries
Boris Valabik	130 000 $ (1)
Salary Remaining :	0 $
Johan Franzen	101 000 $ (2)
Salary Remaining :	0 $
Tim Brent	100 000 $ (2)
Salary Remaining :	0 $
Junior Lessard	95 100 $ (2)
Salary Remaining :	0 $
Antti Raanta	92 500 $ (2)
Salary Remaining :	0 $
Derek Meech	90 000 $ (3)
Salary Remaining :	0 $
Steve Eminger	85 100 $ (2)
Salary Remaining :	0 $
Tom Gilbert	85 100 $ (2)
Salary Remaining :	0 $
Brooks Laich	75 100 $ (2)
Salary Remaining :	0 $
Jeff Tambellini	70 000 $ (1)
Salary Remaining :	0 $
Brad Malone	70 000 $ (3)
Salary Remaining :	0 $
Kevin Bieksa	65 100 $ (2)
Salary Remaining :	0 $
Alexander Frolov	65 100 $ (2)
Salary Remaining :	0 $
Nikolai Kulemin	65 000 $ (1)
Salary Remaining :	0 $
Corey Tropp	62 500 $ (3)
Salary Remaining :	0 $
Rod Pelley	60 100 $ (1)
Salary Remaining :	0 $
Andrej Nestrasil	59 300 $ (3)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 13 : 1 371 000,00 $
Year 14 : 1 045 900,00 $
Year 15 : 281 800,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 371 000,00 $
Year 14 : 1 045 900,00 $
Year 15 : 281 800,00 $
Year 16 : 0,00 $

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 75 $ - 5 193 - 86,56%
Level 2:	5000 - 45 $ - 4 745 - 94,89%
Level 3:	2000 - 25 $ - 1 914 - 95,68%
Level 4:	4000 - 15 $ - 3 480 - 87,01%
Luxury:	1000 - 150 $ - 863 - 86,27%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 20 $ - 1 500 - 74,98%
Farm Level 2:	1000 - 10 $ - 751 - 75,10%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 195 - 89,97%
Average Income per Game	1 325 700 $
Year to Date Revenue	54 353 717 $
Farm
Home Games Left	0
Average Attendance - %	2 251 - 75,02%
Average Income per Game	55 666 $
Year to Date Revenue	2 282 307 $
Expense
Pro Players Total Salaries	38 662 000 $
Farm Players Total Salaries	1 392 117 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 313 944 $
Farm Year To Date Expenses	1 914 140 $
Pro Salary Cap To Date	47 313 941 $
Farm Salary Cap To Date	1 414 151 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	208 512 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 753 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	47 313 941 $
Estimate Under Maximum Salary Cap of 60 000 000 $	12 686 059 $
Estimate Over Minimum Salary Cap of 0 $	47 313 941 $
Current Bank Account	5 345 240 $
Projected Bank Account	5 345 240 $

Pro Players Salaries
Erik Karlsson (1 Way Contract)	7 400 000 $ (1)
-Salary Remaining :	0 $
Patrice Bergeron (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	0 $
Derek Dorsett (1 Way Contract)	3 750 000 $ (1)
-Salary Remaining :	0 $
Brandon Prust (1 Way Contract)	2 300 000 $ (1)
-Salary Remaining :	0 $
Martin Havlat (1 Way Contract)	2 100 000 $ (1)
-Salary Remaining :	0 $
Derek Stepan (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Mike Comrie (1 Way Contract)	1 250 000 $ (1)
-Salary Remaining :	0 $
Antero Niittymaki (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
Teddy Purcell (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
Matt Keetley (1 Way Contract)	1 000 000 $ (4)
-Salary Remaining :	0 $
Aaron Rome	951 000 $ (1)
-Salary Remaining :	0 $
Michal Handzus (1 Way Contract)	951 000 $ (2)
-1 Way Contract Salary Cap :	9 510 $
-Salary Remaining :	0 $
Nail Yakupov	925 000 $ (1)
-Salary Remaining :	0 $
Erik Gudbranson	900 000 $ (2)
-Salary Remaining :	0 $
David Schlemko (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	0 $
Jared Cowen	870 000 $ (2)
-Salary Remaining :	0 $
Travis Moen (1 Way Contract)	750 000 $ (2)
-1 Way Contract Salary Cap :	7 500 $
-Salary Remaining :	0 $
Nick Bonino	700 000 $ (2)
-Salary Remaining :	0 $
Mikkel Boedker	700 000 $ (2)
-Salary Remaining :	0 $
Mats Zuccarello	650 000 $ (2)
-Salary Remaining :	0 $
Radko Gudas	600 000 $ (2)
-Salary Remaining :	0 $
Brad Marchand	590 000 $ (1)
-Salary Remaining :	0 $
Scottie Upshall (1 Way Contract)	575 000 $ (2)
-1 Way Contract Salary Cap :	5 750 $
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 13 : 38 662 000,00 $
Year 14 : 11 796 000,00 $
Year 15 : 1 000 000,00 $
Year 16 : 1 000 000,00 $
Salary Average Commitment
Year 13 : 38 662 000,00 $
Year 14 : 11 796 000,00 $
Year 15 : 1 000 000,00 $
Year 16 : 1 000 000,00 $

Farm Players Salaries
Patrick O'Sullivan	150 000 $ (3)
Salary Remaining :	0 $
Jim Slater	125 000 $ (1)
Salary Remaining :	0 $
Martin Skoula	116 900 $ (3)
Salary Remaining :	0 $
Cody McCormick	100 000 $ (1)
Salary Remaining :	0 $
John-Michael Liles	97 500 $ (3)
Salary Remaining :	0 $
Kurt Sauer	90 100 $ (3)
Salary Remaining :	0 $
Brian Mcgrattan	85 000 $ (2)
Salary Remaining :	0 $
Ryan Johnson	81 000 $ (1)
Salary Remaining :	0 $
Craig Weller	81 000 $ (1)
Salary Remaining :	0 $
Steve Ott	80 100 $ (2)
Salary Remaining :	0 $
Steve Begin	80 000 $ (1)
Salary Remaining :	0 $
Sheldon Brookbank	80 000 $ (2)
Salary Remaining :	0 $
David Clarkson	65 000 $ (3)
Salary Remaining :	0 $
Kevin Poulin	60 417 $ (2)
Salary Remaining :	0 $
Ryan Craig	50 100 $ (2)
Salary Remaining :	0 $
Radek Smolenak	50 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 13 : 1 392 117,00 $
Year 14 : 875 117,00 $
Year 15 : 519 500,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 392 117,00 $
Year 14 : 875 117,00 $
Year 15 : 519 500,00 $
Year 16 : 0,00 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 80 $ - 4 947 - 82,45%
Level 2:	5000 - 50 $ - 3 598 - 71,97%
Level 3:	2000 - 30 $ - 1 555 - 77,75%
Level 4:	4000 - 22 $ - 2 608 - 65,20%
Luxury:	1000 - 150 $ - 777 - 77,69%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 498 - 74,90%
Farm Level 2:	1000 - 20 $ - 761 - 76,06%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13 485 - 74,92%
Average Income per Game	1 246 569 $
Year to Date Revenue	51 109 325 $
Farm
Home Games Left	0
Average Attendance - %	2 259 - 75,29%
Average Income per Game	100 791 $
Year to Date Revenue	4 132 411 $
Expense
Pro Players Total Salaries	49 548 664 $
Farm Players Total Salaries	1 765 123 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 116 613 $
Farm Year To Date Expenses	4 776 108 $
Pro Salary Cap To Date	54 116 616 $
Farm Salary Cap To Date	1 776 152 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	278 035 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 562 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	54 116 616 $
Estimate Under Maximum Salary Cap of 60 000 000 $	5 883 384 $
Estimate Over Minimum Salary Cap of 0 $	54 116 616 $
Current Bank Account	13 318 192 $
Projected Bank Account	13 318 192 $

Pro Players Salaries
Nathan Gerbe (1 Way Contract)	7 750 000 $ (1)
-Salary Remaining :	0 $
Mike Cammalleri (1 Way Contract)	6 300 000 $ (1)
-Salary Remaining :	0 $
Marc-André Cliche (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Cam Ward (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Wojtek Wolski (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Chris Campoli (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Rob Schremp (1 Way Contract)	3 220 000 $ (1)
-Salary Remaining :	0 $
Paul Mara (1 Way Contract)	2 101 000 $ (1)
-Salary Remaining :	0 $
Derek Morris	1 360 000 $ (3)
-Salary Remaining :	0 $
Eric Nystrom (1 Way Contract)	1 150 000 $ (1)
-Salary Remaining :	0 $
Miikka Kiprusoff (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
David Van der Gulik (1 Way Contract)	976 000 $ (1)
-Salary Remaining :	0 $
Andrej Sustr	900 000 $ (3)
-Salary Remaining :	0 $
Brandon Saad	894 000 $ (3)
-Salary Remaining :	0 $
Anton Babchuk	875 000 $ (1)
-Salary Remaining :	0 $
Brayden Schenn	870 000 $ (1)
-Salary Remaining :	0 $
Jesse Winchester (1 Way Contract)	786 000 $ (1)
-Salary Remaining :	0 $
Carl Hagelin	662 500 $ (1)
-Salary Remaining :	0 $
Joakim Andersson	612 500 $ (2)
-Salary Remaining :	0 $
Michael Stone	591 666 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 13 : 49 548 666,00 $
Year 14 : 14 858 166,00 $
Year 15 : 3 154 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 49 548 666,00 $
Year 14 : 14 858 166,00 $
Year 15 : 3 154 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Curtis McElhinney	152 000 $ (3)
Salary Remaining :	0 $
Mike Mottau	123 000 $ (1)
Salary Remaining :	0 $
Jakub Kindl	120 000 $ (1)
Salary Remaining :	0 $
Joe Piskula	116 000 $ (3)
Salary Remaining :	0 $
Marek Schwarz	105 000 $ (1)
Salary Remaining :	0 $
Alexei Ponikarovsky	98 500 $ (2)
Salary Remaining :	0 $
Doug Janik	95 690 $ (1)
Salary Remaining :	0 $
J.T. Brown	92 500 $ (2)
Salary Remaining :	0 $
Marek Malik	91 300 $ (2)
Salary Remaining :	0 $
Steven Reinprecht	90 600 $ (1)
Salary Remaining :	0 $
Magnus Paajarvi	90 000 $ (1)
Salary Remaining :	0 $
Danny Syvret	87 500 $ (2)
Salary Remaining :	0 $
Bracken Kearns	86 700 $ (2)
Salary Remaining :	0 $
Jay Mcclement	75 000 $ (1)
Salary Remaining :	0 $
Anthony Peluso	75 000 $ (2)
Salary Remaining :	0 $
Richard Panik	73 500 $ (3)
Salary Remaining :	0 $
Jochen Hecht	70 100 $ (2)
Salary Remaining :	0 $
Cory Emmerton	62 333 $ (1)
Salary Remaining :	0 $
Brett MacLean	60 400 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 13 : 1 765 123,00 $
Year 14 : 943 100,00 $
Year 15 : 341 500,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 765 123,00 $
Year 14 : 943 100,00 $
Year 15 : 341 500,00 $
Year 16 : 0,00 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 80 $ - 5 715 - 95,26%
Level 2:	5166 - 55 $ - 4 864 - 94,15%
Level 3:	2778 - 40 $ - 2 219 - 79,89%
Level 4:	5556 - 30 $ - 4 440 - 79,92%
Luxury:	1389 - 190 $ - 791 - 56,92%
Total Attendance :	20889
Farm
Farm Level 1:	2000 - 32 $ - 1 488 - 74,39%
Farm Level 2:	1000 - 12 $ - 750 - 75,01%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 029 - 86,31%
Average Income per Game	1 217 362 $
Year to Date Revenue	49 911 854 $
Farm
Home Games Left	0
Average Attendance - %	2 238 - 74,60%
Average Income per Game	84 582 $
Year to Date Revenue	3 467 880 $
Expense
Pro Players Total Salaries	60 829 768 $
Farm Players Total Salaries	1 409 156 $
Coaches Total Salaries	3 660 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 858 251 $
Farm Year To Date Expenses	2 426 178 $
Pro Salary Cap To Date	57 212 243 $
Farm Salary Cap To Date	1 416 181 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	330 633 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 470 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 212 243 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 787 757 $
Estimate Over Minimum Salary Cap of 0 $	57 212 243 $
Current Bank Account	7 924 876 $
Projected Bank Account	7 924 876 $

Pro Players Salaries
Drew Doughty (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
Evgeni Malkin (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	0 $
Jay Bouwmeester (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	0 $
Sidney Crosby (1 Way Contract)	5 650 000 $ (1)
-Salary Remaining :	0 $
Devin Setoguchi (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Kevin Shattenkirk (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Andrei Markov (1 Way Contract)	4 900 000 $ (1)
-Salary Remaining :	0 $
Marc-Edouard Vlasic (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Josh Gorges (1 Way Contract)	3 390 000 $ (2)
-Salary Remaining :	0 $
Jordan Eberle	2 700 000 $ (2)
-Salary Remaining :	0 $
Jerred Smithson (1 Way Contract)	1 180 000 $ (3)
-Salary Remaining :	0 $
Jean-Sebastien Giguere (1 Way Contract)	1 010 000 $ (2)
-Salary Remaining :	0 $
Joel Ward (1 Way Contract)	1 000 100 $ (1)
-1 Way Contract Salary Cap :	10 001 $
-Salary Remaining :	0 $
Nathan MacKinnon	925 000 $ (2)
-Salary Remaining :	0 $
Sean Couturier	925 000 $ (2)
-Salary Remaining :	0 $
Vladimir Tarasenko	900 000 $ (3)
-Salary Remaining :	0 $
Ryan Johansen	900 000 $ (3)
-Salary Remaining :	0 $
Marcus Foligno	826 667 $ (1)
-Salary Remaining :	0 $
Niklas Backstrom (1 Way Contract)	723 000 $ (2)
-Salary Remaining :	0 $
Brian Boyle (1 Way Contract)	700 000 $ (3)
-Salary Remaining :	0 $
Daniel Paille (1 Way Contract)	600 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 13 : 60 829 767,00 $
Year 14 : 36 703 000,00 $
Year 15 : 10 680 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 60 954 767,00 $
Year 14 : 36 578 000,00 $
Year 15 : 10 680 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Deryk Engelland	149 100 $ (3)
Salary Remaining :	0 $
Ben Smith	100 000 $ (1)
Salary Remaining :	0 $
Anton Belov	92 500 $ (2)
Salary Remaining :	0 $
David Rundblad	90 000 $ (3)
Salary Remaining :	0 $
Grant Clitsome	90 000 $ (4)
Salary Remaining :	0 $
David Liffiton	90 000 $ (4)
Salary Remaining :	0 $
Joe Colborne	87 500 $ (3)
Salary Remaining :	0 $
Riley Nash	87 500 $ (3)
Salary Remaining :	0 $
Chris VandeVelde	85 000 $ (3)
Salary Remaining :	0 $
Colin Wilson	85 000 $ (1)
Salary Remaining :	0 $
Enver Lisin	80 000 $ (1)
Salary Remaining :	0 $
Vladimir Mihalik	75 000 $ (1)
Salary Remaining :	0 $
Ryan Potulny	70 000 $ (4)
Salary Remaining :	0 $
Patrick Dwyer	60 000 $ (2)
Salary Remaining :	0 $
Mark Letestu	60 000 $ (4)
Salary Remaining :	0 $
Zack Stortini	55 000 $ (4)
Salary Remaining :	0 $
Martin Jones	52 556 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 13 : 1 409 156,00 $
Year 14 : 1 069 156,00 $
Year 15 : 864 100,00 $
Year 16 : 365 000,00 $
Salary Average Commitment
Year 13 : 1 409 156,00 $
Year 14 : 1 069 156,00 $
Year 15 : 864 100,00 $
Year 16 : 365 000,00 $

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 64 $ - 5 881 - 98,01%
Level 2:	5000 - 37 $ - 4 838 - 96,76%
Level 3:	2500 - 12 $ - 2 314 - 92,58%
Level 4:	5000 - 4 $ - 4 773 - 95,47%
Luxury:	1000 - 112 $ - 980 - 98,04%
Total Attendance :	19500
Farm
Farm Level 1:	2000 - 14 $ - 1 512 - 75,60%
Farm Level 2:	1000 - 3 $ - 754 - 75,43%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 787 - 96,34%
Average Income per Game	1 087 605 $
Year to Date Revenue	44 591 787 $
Farm
Home Games Left	0
Average Attendance - %	2 266 - 75,54%
Average Income per Game	41 753 $
Year to Date Revenue	1 711 882 $
Expense
Pro Players Total Salaries	68 559 000 $
Farm Players Total Salaries	1 188 900 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 019 393 $
Farm Year To Date Expenses	1 493 565 $
Pro Salary Cap To Date	59 519 403 $
Farm Salary Cap To Date	993 509 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	357 534 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 706 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 519 403 $
Estimate Under Maximum Salary Cap of 60 000 000 $	480 597 $
Estimate Over Minimum Salary Cap of 0 $	59 519 403 $
Current Bank Account	(18 556 471 $)
Projected Bank Account	(18 556 471 $)

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	7 476 000 $ (2)
-Salary Remaining :	0 $
Mikhail Grabovski (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Zach Parise (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
Paul Martin (1 Way Contract)	5 760 000 $ (2)
-Salary Remaining :	0 $
Alexander Edler (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Eric Fehr (1 Way Contract)	4 800 000 $ (1)
-Salary Remaining :	0 $
Brian Gionta (1 Way Contract)	4 750 000 $ (1)
-Salary Remaining :	0 $
Antti Pihlstrom (1 Way Contract)	4 650 000 $ (2)
-Salary Remaining :	0 $
Valtteri Filppula (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Gabriel Landeskog (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Carey Price (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Cristobal Huet	2 000 000 $ (1)
-Salary Remaining :	0 $
Jamie McBain (1 Way Contract)	1 600 000 $ (1)
-Salary Remaining :	0 $
Miika Wiikman (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	0 $
Shawn Matthias	1 200 000 $ (1)
-Salary Remaining :	0 $
Dainius Zubrus	1 000 000 $ (2)
-Salary Remaining :	0 $
Michel Ouellet	1 000 000 $ (2)
-Salary Remaining :	0 $
Adam Hall	1 000 000 $ (2)
-Salary Remaining :	0 $
Fredrik Sjostrom	1 000 000 $ (2)
-Salary Remaining :	0 $
Mark Streit (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
Tyler Johnson	900 000 $ (3)
-Salary Remaining :	0 $
Seth Jones	900 000 $ (3)
-Salary Remaining :	0 $
Mark Stone	873 000 $ (3)
-Salary Remaining :	0 $
Jan Hejda (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 13 : 68 559 000,00 $
Year 14 : 45 559 000,00 $
Year 15 : 2 673 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 68 559 000,00 $
Year 14 : 45 559 000,00 $
Year 15 : 2 673 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Johnny Oduya	180 000 $ (1)
Salary Remaining :	0 $
Dan Boyle	132 300 $ (1)
Salary Remaining :	0 $
Ryan Carter	103 000 $ (1)
Salary Remaining :	0 $
Brandon Bochenski	103 000 $ (2)
Salary Remaining :	0 $
Matt D'Agostini	103 000 $ (1)
Salary Remaining :	0 $
Grant Stevenson	100 000 $ (2)
Salary Remaining :	0 $
Kyle Chipchura	100 000 $ (2)
Salary Remaining :	0 $
Curtis Sanford	100 000 $ (2)
Salary Remaining :	0 $
Aaron Voros	91 300 $ (1)
Salary Remaining :	0 $
Connor James	91 300 $ (1)
Salary Remaining :	0 $
Joe Finley	85 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 13 : 1 188 900,00 $
Year 14 : 403 000,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 188 900,00 $
Year 14 : 403 000,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $

LosAngeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 70 $ - 4 684 - 78,07%
Level 2:	5000 - 40 $ - 3 865 - 77,31%
Level 3:	2000 - 28 $ - 1 477 - 73,85%
Level 4:	4000 - 15 $ - 3 275 - 81,88%
Luxury:	1000 - 145 $ - 838 - 83,81%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 15 $ - 1 509 - 75,46%
Farm Level 2:	1000 - 4 $ - 755 - 75,51%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14 140 - 78,55%
Average Income per Game	1 262 961 $
Year to Date Revenue	51 781 385 $
Farm
Home Games Left	0
Average Attendance - %	2 264 - 75,48%
Average Income per Game	38 232 $
Year to Date Revenue	1 567 495 $
Expense
Pro Players Total Salaries	62 005 668 $
Farm Players Total Salaries	991 250 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 265 301 $
Farm Year To Date Expenses	1 499 736 $
Pro Salary Cap To Date	57 265 303 $
Farm Salary Cap To Date	999 724 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	278 678 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 687 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 265 303 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 734 697 $
Estimate Over Minimum Salary Cap of 0 $	57 265 303 $
Current Bank Account	(6 002 971 $)
Projected Bank Account	(6 002 971 $)

Pro Players Salaries
Rick Nash (1 Way Contract)	7 500 000 $ (3)
-Salary Remaining :	0 $
Francois Beauchemin (Out of Payroll)	6 650 000 $ (1)
-Salary Remaining :	0 $
Derick Brassard (1 Way Contract)	6 200 000 $ (1)
-Salary Remaining :	0 $
Mike Richards (1 Way Contract)	5 750 000 $ (5)
-Salary Remaining :	0 $
Milan Michalek (1 Way Contract)	5 250 000 $ (3)
-Salary Remaining :	0 $
Keith Ballard (1 Way Contract)	5 250 000 $ (3)
-Salary Remaining :	0 $
Simon Gagne (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
Jason Garrison (Out of Payroll)	4 100 000 $ (3)
-Salary Remaining :	0 $
Ryan O'Reilly (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Steve Mason (1 Way Contract)	2 400 000 $ (2)
-Salary Remaining :	0 $
Shane O'Brien (1 Way Contract)	2 100 000 $ (3)
-Salary Remaining :	0 $
Manny Malhotra (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
Jonathan Huberdeau	925 000 $ (1)
-Salary Remaining :	0 $
Torey Krug	916 667 $ (2)
-Salary Remaining :	0 $
Adam Lowry	900 000 $ (3)
-Salary Remaining :	0 $
Jacob Trouba	900 000 $ (3)
-Salary Remaining :	0 $
Rickard Rakell	894 000 $ (3)
-Salary Remaining :	0 $
Slava Voynov	762 499 $ (1)
-Salary Remaining :	0 $
Andrew Hammond	720 000 $ (3)
-Salary Remaining :	0 $
Johnny Boychuk (1 Way Contract)	700 000 $ (2)
-1 Way Contract Salary Cap :	7 000 $
-Salary Remaining :	0 $
Marc-Andre Bourdon	700 000 $ (1)
-Salary Remaining :	0 $
Tommy Wingels	687 500 $ (2)
-Salary Remaining :	0 $
Viktor Tikhonov	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 13 : 62 005 666,00 $
Year 14 : 40 568 167,00 $
Year 15 : 33 364 000,00 $
Year 16 : 5 750 000,00 $
Salary Average Commitment
Year 13 : 62 005 666,00 $
Year 14 : 40 568 167,00 $
Year 15 : 33 364 000,00 $
Year 16 : 5 750 000,00 $

Farm Players Salaries
Jeff Finger	125 000 $ (1)
Salary Remaining :	0 $
Shane Doan	95 000 $ (2)
Salary Remaining :	0 $
Erik Gustafsson	90 000 $ (1)
Salary Remaining :	0 $
Jiri Sekac	90 000 $ (3)
Salary Remaining :	0 $
Gilbert Brule	90 000 $ (1)
Salary Remaining :	0 $
Trevor Lewis	82 167 $ (1)
Salary Remaining :	0 $
Robert Earl	70 000 $ (2)
Salary Remaining :	0 $
Drayson Bowman	65 833 $ (1)
Salary Remaining :	0 $
Jeff Zatkoff	60 167 $ (2)
Salary Remaining :	0 $
Brett Festerling	60 000 $ (1)
Salary Remaining :	0 $
Kevin Westgarth	56 000 $ (1)
Salary Remaining :	0 $
Rich Clune	54 583 $ (1)
Salary Remaining :	0 $
Davis Drewiske	52 500 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 13 : 991 250,00 $
Year 14 : 315 167,00 $
Year 15 : 90 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 991 250,00 $
Year 14 : 315 167,00 $
Year 15 : 90 000,00 $
Year 16 : 0,00 $

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 85 $ - 4 663 - 77,72%
Level 2:	5000 - 50 $ - 3 961 - 79,22%
Level 3:	2000 - 35 $ - 1 401 - 70,05%
Level 4:	4000 - 25 $ - 2 451 - 61,28%
Luxury:	1000 - 165 $ - 744 - 74,41%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 25 $ - 1 502 - 75,10%
Farm Level 2:	1000 - 15 $ - 759 - 75,87%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13 221 - 73,45%
Average Income per Game	1 234 440 $
Year to Date Revenue	50 612 036 $
Farm
Home Games Left	0
Average Attendance - %	2 261 - 75,36%
Average Income per Game	72 908 $
Year to Date Revenue	2 989 237 $
Expense
Pro Players Total Salaries	61 192 500 $
Farm Players Total Salaries	665 000 $
Coaches Total Salaries	3 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 428 409 $
Farm Year To Date Expenses	1 184 706 $
Pro Salary Cap To Date	58 428 412 $
Farm Salary Cap To Date	634 716 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	334 405 $
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	58 428 412 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 571 588 $
Estimate Over Minimum Salary Cap of 0 $	58 428 412 $
Current Bank Account	2 395 237 $
Projected Bank Account	2 395 237 $

Pro Players Salaries
Drew Larman (1 Way Contract)	7 650 000 $ (2)
-Salary Remaining :	0 $
Guillaume Latendresse (1 Way Contract)	6 650 000 $ (1)
-Salary Remaining :	0 $
Dennis Wideman (1 Way Contract)	6 000 001 $ (1)
-Salary Remaining :	0 $
Jordan Staal (1 Way Contract)	5 600 000 $ (1)
-Salary Remaining :	0 $
Mike Ribeiro (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Justin Williams (1 Way Contract)	5 100 000 $ (3)
-Salary Remaining :	0 $
Alex Goligoski (1 Way Contract)	4 950 000 $ (1)
-Salary Remaining :	0 $
Shea Weber (1 Way Contract)	4 800 000 $ (1)
-Salary Remaining :	0 $
Jason Labarbera (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
Brett Sterling (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	0 $
Mattias Ohlund (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Marcel Goc (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	10 000 $
-Salary Remaining :	0 $
Antoine Vermette	1 000 000 $ (1)
-Salary Remaining :	0 $
Frederik Andersen	900 000 $ (3)
-Salary Remaining :	0 $
Matt Frattin	875 000 $ (1)
-Salary Remaining :	0 $
Clayton Stoner	650 000 $ (1)
-Salary Remaining :	0 $
Kevin Porter	600 000 $ (2)
-Salary Remaining :	0 $
Ryan Stanton	592 500 $ (2)
-Salary Remaining :	0 $
Jack Skille	575 000 $ (2)
-Salary Remaining :	0 $
Kyle Wilson (1 Way Contract)	550 000 $ (3)
-Salary Remaining :	0 $
Ryan Hamilton	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 13 : 61 192 501,00 $
Year 14 : 24 967 500,00 $
Year 15 : 6 550 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 61 192 501,00 $
Year 14 : 24 967 500,00 $
Year 15 : 6 550 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Danny Richmond	200 000 $ (2)
Salary Remaining :	0 $
Darcy Hordichuk	90 000 $ (1)
Salary Remaining :	0 $
Nolan Schaefer	90 000 $ (1)
Salary Remaining :	0 $
Krys Kolanos	85 000 $ (1)
Salary Remaining :	0 $
Jesse Schultz	75 000 $ (2)
Salary Remaining :	0 $
Mike Brodeur	75 000 $ (1)
Salary Remaining :	0 $
Matt Kassian	50 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 13 : 665 000,00 $
Year 14 : 275 000,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 665 000,00 $
Year 14 : 275 000,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 80 $ - 5 104 - 85,07%
Level 2:	5000 - 49 $ - 4 160 - 83,19%
Level 3:	2000 - 30 $ - 1 723 - 86,17%
Level 4:	4000 - 21 $ - 2 914 - 72,84%
Luxury:	1000 - 170 $ - 728 - 72,79%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 521 - 76,06%
Farm Level 2:	1000 - 10 $ - 749 - 74,85%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14 629 - 81,27%
Average Income per Game	1 264 736 $
Year to Date Revenue	51 854 178 $
Farm
Home Games Left	0
Average Attendance - %	2 270 - 75,66%
Average Income per Game	79 151 $
Year to Date Revenue	3 245 205 $
Expense
Pro Players Total Salaries	63 267 256 $
Farm Players Total Salaries	1 515 583 $
Coaches Total Salaries	3 750 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 773 636 $
Farm Year To Date Expenses	3 099 801 $
Pro Salary Cap To Date	58 539 517 $
Farm Salary Cap To Date	1 599 793 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	346 652 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 544 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 539 517 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 460 483 $
Estimate Over Minimum Salary Cap of 0 $	58 539 517 $
Current Bank Account	(6 228 546 $)
Projected Bank Account	(6 228 546 $)

Pro Players Salaries
Steven Stamkos	6 750 000 $ (2)
-Salary Remaining :	0 $
Marian Hossa (1 Way Contract)	6 700 000 $ (2)
-Salary Remaining :	0 $
Matt Duchene (1 Way Contract)	6 250 000 $ (3)
-Salary Remaining :	0 $
Pascal Leclaire (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
David Legwand (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Alexander Semin (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
Nick Leddy (1 Way Contract)	4 300 000 $ (3)
-Salary Remaining :	0 $
Brad Richards (1 Way Contract)	4 100 000 $ (1)
-Salary Remaining :	0 $
P.K. Subban (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Jason Pominville (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Marc Staal (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
Jeremy Williams (1 Way Contract)	2 100 000 $ (3)
-Salary Remaining :	0 $
Alex Steen (1 Way Contract)	1 900 000 $ (1)
-Salary Remaining :	0 $
Alexei Emelin	984 200 $ (1)
-Salary Remaining :	0 $
Hampus Lindholm	900 000 $ (3)
-Salary Remaining :	0 $
Gustav Nyqvist	875 000 $ (2)
-Salary Remaining :	0 $
Brandon McMillan (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Barrett Jackman (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
Linus Omark	800 000 $ (1)
-Salary Remaining :	0 $
Nick Spaling	737 500 $ (1)
-Salary Remaining :	0 $
David Savard	725 000 $ (3)
-Salary Remaining :	0 $
Tom Sestito (1 Way Contract)	650 000 $ (1)
-Salary Remaining :	0 $
Braden Holtby	595 555 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 13 : 63 267 255,00 $
Year 14 : 37 200 000,00 $
Year 15 : 15 275 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 63 767 255,00 $
Year 14 : 37 200 000,00 $
Year 15 : 14 775 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Jeff Woywitka	155 000 $ (1)
Salary Remaining :	0 $
Sheldon Souray	110 000 $ (1)
Salary Remaining :	0 $
Adam Pardy (Out of Payroll)	110 000 $ (1)
Salary Remaining :	0 $
Aaron Johnson	110 000 $ (1)
Salary Remaining :	0 $
Evgeni Nabokov	110 000 $ (1)
Salary Remaining :	0 $
Mark Stuart	85 000 $ (2)
Salary Remaining :	0 $
Shawn Belle	85 000 $ (4)
Salary Remaining :	0 $
Nick Petricki	80 833 $ (1)
Salary Remaining :	0 $
Sergei Kostitsyn	80 000 $ (2)
Salary Remaining :	0 $
Janis Sprukts	75 000 $ (1)
Salary Remaining :	0 $
Daniel Winnik	75 000 $ (3)
Salary Remaining :	0 $
Matt Calvert	71 250 $ (2)
Salary Remaining :	0 $
Kyle Clifford	71 000 $ (1)
Salary Remaining :	0 $
Ryan White	65 000 $ (1)
Salary Remaining :	0 $
Maxime Macenauer	65 000 $ (2)
Salary Remaining :	0 $
Ryan Russell	60 000 $ (2)
Salary Remaining :	0 $
Dan Sexton	60 000 $ (1)
Salary Remaining :	0 $
J.T. Wyman	55 000 $ (1)
Salary Remaining :	0 $
Ben Maxwell	52 500 $ (2)
Salary Remaining :	0 $
Cedrick Desjardins	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 13 : 1 625 583,00 $
Year 14 : 573 750,00 $
Year 15 : 160 000,00 $
Year 16 : 85 000,00 $
Salary Average Commitment
Year 13 : 1 625 583,00 $
Year 14 : 573 750,00 $
Year 15 : 160 000,00 $
Year 16 : 85 000,00 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6100 - 80 $ - 4 455 - 73,04%
Level 2:	5100 - 50 $ - 3 760 - 73,73%
Level 3:	2100 - 32 $ - 1 445 - 68,80%
Level 4:	5556 - 14 $ - 3 898 - 70,17%
Luxury:	1100 - 155 $ - 765 - 69,59%
Total Attendance :	19956
Farm
Farm Level 1:	2000 - 35 $ - 1 487 - 74,34%
Farm Level 2:	1000 - 18 $ - 750 - 74,99%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14 324 - 71,78%
Average Income per Game	1 217 188 $
Year to Date Revenue	49 904 726 $
Farm
Home Games Left	0
Average Attendance - %	2 237 - 74,56%
Average Income per Game	97 649 $
Year to Date Revenue	4 003 597 $
Expense
Pro Players Total Salaries	59 610 944 $
Farm Players Total Salaries	1 530 417 $
Coaches Total Salaries	2 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 228 961 $
Farm Year To Date Expenses	2 087 756 $
Pro Salary Cap To Date	57 128 898 $
Farm Salary Cap To Date	1 587 818 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	320 227 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 466 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 128 898 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 871 102 $
Estimate Over Minimum Salary Cap of 0 $	57 128 898 $
Current Bank Account	(230 386 $)
Projected Bank Account	(230 386 $)

Pro Players Salaries
Ilya Kovalchuk (1 Way Contract)	7 500 000 $ (1)
-Salary Remaining :	0 $
Oscar Moller (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
Jason Spezza (1 Way Contract)	6 260 000 $ (3)
-Salary Remaining :	0 $
Dany Heatley (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	0 $
Jeff Schultz (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Ian White (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
Marc-Andre Fleury (1 Way Contract)	4 200 000 $ (2)
-Salary Remaining :	0 $
Alexandre Picard (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Joe Thornton (1 Way Contract)	2 320 000 $ (1)
-Salary Remaining :	0 $
Greg Zanon (1 Way Contract)	1 650 000 $ (1)
-Salary Remaining :	0 $
Brad Stuart (1 Way Contract)	1 260 000 $ (2)
-Salary Remaining :	0 $
Craig Adams (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	0 $
Ryan Miller (1 Way Contract)	1 220 000 $ (2)
-Salary Remaining :	0 $
Niklas Grossman (1 Way Contract)	1 200 000 $ (2)
-1 Way Contract Salary Cap :	12 000 $
-Salary Remaining :	0 $
Ville Koistinen (1 Way Contract)	1 150 000 $ (2)
-Salary Remaining :	0 $
Alexander Sulzer (1 Way Contract)	999 000 $ (3)
-Salary Remaining :	0 $
Ryan Strome	900 000 $ (3)
-Salary Remaining :	0 $
Alex Chiasson	900 000 $ (3)
-Salary Remaining :	0 $
Joffrey Lupul (1 Way Contract)	750 000 $ (3)
-Salary Remaining :	0 $
Sean Avery (1 Way Contract)	650 000 $ (1)
-Salary Remaining :	0 $
Ondrej Palat	579 167 $ (2)
-Salary Remaining :	0 $
Cody Eakin	572 778 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 13 : 59 610 945,00 $
Year 14 : 38 418 167,00 $
Year 15 : 16 809 000,00 $
Year 16 : 7 000 000,00 $
Salary Average Commitment
Year 13 : 59 610 945,00 $
Year 14 : 38 418 167,00 $
Year 15 : 16 809 000,00 $
Year 16 : 7 000 000,00 $

Farm Players Salaries
David Moss	123 000 $ (2)
Salary Remaining :	0 $
Kevin Klein	120 000 $ (2)
Salary Remaining :	0 $
Peter Harrold	110 000 $ (2)
Salary Remaining :	0 $
Shawn Horcoff	100 000 $ (1)
Salary Remaining :	0 $
Erik Ersberg	100 000 $ (1)
Salary Remaining :	0 $
Linden Vey	90 000 $ (3)
Salary Remaining :	0 $
Brayden McNabb	90 000 $ (3)
Salary Remaining :	0 $
Taylor Beck	87 500 $ (3)
Salary Remaining :	0 $
Casey Cizikas	79 333 $ (1)
Salary Remaining :	0 $
Curtis Glencross	77 000 $ (2)
Salary Remaining :	0 $
Triston Grant	75 000 $ (2)
Salary Remaining :	0 $
Alex Foster	70 000 $ (2)
Salary Remaining :	0 $
Raymond Macias	70 000 $ (2)
Salary Remaining :	0 $
Jhonas Enroth	63 500 $ (1)
Salary Remaining :	0 $
Antoine Roussel	61 250 $ (1)
Salary Remaining :	0 $
Mark Barberio	58 000 $ (2)
Salary Remaining :	0 $
Keith Aulie	55 833 $ (1)
Salary Remaining :	0 $
Cam Paddock	50 000 $ (1)
Salary Remaining :	0 $
Andreas Thuresson	50 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 13 : 1 530 416,00 $
Year 14 : 970 500,00 $
Year 15 : 267 500,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 530 416,00 $
Year 14 : 970 500,00 $
Year 15 : 267 500,00 $
Year 16 : 0,00 $

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 72 $ - 5 713 - 95,21%
Level 2:	5000 - 42 $ - 4 815 - 96,29%
Level 3:	2000 - 26 $ - 1 971 - 98,54%
Level 4:	4000 - 14 $ - 3 974 - 99,35%
Luxury:	1000 - 146 $ - 939 - 93,92%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 29 $ - 1 493 - 74,65%
Farm Level 2:	1000 - 16 $ - 748 - 74,85%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 411 - 96,73%
Average Income per Game	1 277 724 $
Year to Date Revenue	52 386 697 $
Farm
Home Games Left	0
Average Attendance - %	2 241 - 74,72%
Average Income per Game	82 356 $
Year to Date Revenue	3 376 591 $
Expense
Pro Players Total Salaries	55 529 580 $
Farm Players Total Salaries	1 872 350 $
Coaches Total Salaries	3 425 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 175 464 $
Farm Year To Date Expenses	2 685 074 $
Pro Salary Cap To Date	53 569 101 $
Farm Salary Cap To Date	1 860 084 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	302 562 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 904 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	53 569 101 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 430 899 $
Estimate Over Minimum Salary Cap of 0 $	53 569 101 $
Current Bank Account	(1 378 992 $)
Projected Bank Account	(1 378 992 $)

Pro Players Salaries
Tomas Plekanec (1 Way Contract)	6 550 000 $ (1)
-Salary Remaining :	0 $
Nikolai Zherdev (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	0 $
Ales Hemsky (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	0 $
David Krejci (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Justin Pogge (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
Brent Seabrook (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	0 $
Dion Phaneuf (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	0 $
Cody McLeod (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	0 $
Justin Abdelkader (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Zack Smith (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
Ville Leino	1 250 000 $ (3)
-Salary Remaining :	0 $
Martin Biron (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
Jay Leach (1 Way Contract)	955 000 $ (1)
-1 Way Contract Salary Cap :	9 550 $
-Salary Remaining :	0 $
Danny DeKeyser	900 000 $ (3)
-Salary Remaining :	0 $
Nigel Dawes (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	0 $
Jaden Schwartz	900 000 $ (3)
-Salary Remaining :	0 $
Cory Conacher	871 250 $ (1)
-Salary Remaining :	0 $
Matt Halischuk (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
Brenden Dillon	743 333 $ (2)
-Salary Remaining :	0 $
Mike Hoffman	660 000 $ (3)
-Salary Remaining :	0 $
Jordie Benn	550 000 $ (2)
-Salary Remaining :	0 $
Mark Fraser	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 13 : 55 529 583,00 $
Year 14 : 26 803 333,00 $
Year 15 : 15 610 000,00 $
Year 16 : 9 500 000,00 $
Salary Average Commitment
Year 13 : 55 329 583,00 $
Year 14 : 26 803 333,00 $
Year 15 : 15 810 000,00 $
Year 16 : 9 500 000,00 $

Farm Players Salaries
Steve Regier	155 000 $ (1)
Salary Remaining :	0 $
Andrew Alberts	140 000 $ (1)
Salary Remaining :	0 $
Rob Davison	130 000 $ (1)
Salary Remaining :	0 $
Brad Boyes	110 000 $ (1)
Salary Remaining :	0 $
Michael Ryder	110 000 $ (1)
Salary Remaining :	0 $
Eric Brewer	105 000 $ (2)
Salary Remaining :	0 $
Peter Schaefer	105 000 $ (1)
Salary Remaining :	0 $
Brett Carson	100 000 $ (1)
Salary Remaining :	0 $
Shaone Morrisonn	95 000 $ (1)
Salary Remaining :	0 $
Nathan Smith	90 500 $ (1)
Salary Remaining :	0 $
Zach Kassian	87 000 $ (2)
Salary Remaining :	0 $
Petri Kontiola	80 000 $ (2)
Salary Remaining :	0 $
Mark Fayne	80 000 $ (1)
Salary Remaining :	0 $
Matt Foy	77 500 $ (2)
Salary Remaining :	0 $
Peter Budaj	75 100 $ (1)
Salary Remaining :	0 $
Rene Bourque	75 000 $ (1)
Salary Remaining :	0 $
Matt Irwin	74 000 $ (2)
Salary Remaining :	0 $
Anders Lindback	68 750 $ (1)
Salary Remaining :	0 $
Marco Scandella	60 000 $ (2)
Salary Remaining :	0 $
Brandon Bollig	54 500 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 13 : 1 872 350,00 $
Year 14 : 538 000,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 872 350,00 $
Year 14 : 538 000,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 73 $ - 5 691 - 94,85%
Level 2:	5000 - 45 $ - 4 805 - 96,10%
Level 3:	2000 - 33 $ - 1 557 - 77,87%
Level 4:	4000 - 19 $ - 3 168 - 79,20%
Luxury:	1000 - 137 $ - 962 - 96,23%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 32 $ - 1 506 - 75,29%
Farm Level 2:	1000 - 16 $ - 744 - 74,44%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 183 - 89,91%
Average Income per Game	1 292 149 $
Year to Date Revenue	52 978 111 $
Farm
Home Games Left	0
Average Attendance - %	2 250 - 75,01%
Average Income per Game	89 968 $
Year to Date Revenue	3 688 683 $
Expense
Pro Players Total Salaries	50 715 556 $
Farm Players Total Salaries	1 515 550 $
Coaches Total Salaries	3 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 852 451 $
Farm Year To Date Expenses	2 464 437 $
Pro Salary Cap To Date	47 853 319 $
Farm Salary Cap To Date	1 764 453 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	284 209 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 420 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	47 853 319 $
Estimate Under Maximum Salary Cap of 60 000 000 $	12 146 681 $
Estimate Over Minimum Salary Cap of 0 $	47 853 319 $
Current Bank Account	10 398 992 $
Projected Bank Account	10 398 992 $

Pro Players Salaries
Pavel Datsyuk (1 Way Contract)	6 700 000 $ (2)
-Salary Remaining :	0 $
Andrew Ladd (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Mark Giordano (1 Way Contract)	5 700 000 $ (3)
-Salary Remaining :	0 $
Duncan Keith (1 Way Contract)	5 499 999 $ (1)
-Salary Remaining :	0 $
Olli Jokinen (1 Way Contract)	5 400 000 $ (1)
-Salary Remaining :	0 $
Patrick Sharp (1 Way Contract)	2 765 000 $ (1)
-Salary Remaining :	0 $
Dennis Seidenberg (1 Way Contract)	2 600 000 $ (1)
-Salary Remaining :	0 $
Travis Hamonic (1 Way Contract)	1 900 000 $ (3)
-Salary Remaining :	0 $
Ondrej Pavelec (1 Way Contract)	1 650 000 $ (1)
-Salary Remaining :	0 $
Pierre-Edouard Bellemare (1 Way Contract)	1 450 000 $ (3)
-Salary Remaining :	0 $
Paul Ranger	1 000 000 $ (2)
-Salary Remaining :	0 $
Cody Bass	950 000 $ (2)
-Salary Remaining :	0 $
Michael Ryan	950 000 $ (1)
-Salary Remaining :	0 $
Sean Monahan	900 000 $ (3)
-Salary Remaining :	0 $
Peter Holland	900 000 $ (3)
-Salary Remaining :	0 $
Anders Lee	900 000 $ (3)
-Salary Remaining :	0 $
Jori Lehtera	900 000 $ (3)
-Salary Remaining :	0 $
Lars Eller	875 000 $ (1)
-Salary Remaining :	0 $
Dylan Olsen	870 000 $ (2)
-Salary Remaining :	0 $
Mikael Backlund	850 000 $ (1)
-Salary Remaining :	0 $
Alex Stalock	750 000 $ (2)
-Salary Remaining :	0 $
Jamie McGinn	681 667 $ (2)
-Salary Remaining :	0 $
Brian Lashoff	523 888 $ (2)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 13 : 50 715 554,00 $
Year 14 : 24 125 555,00 $
Year 15 : 12 750 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 50 748 887,00 $
Year 14 : 24 158 888,00 $
Year 15 : 12 683 333,00 $
Year 16 : 0,00 $

Farm Players Salaries
Nate Guenin	151 000 $ (2)
Salary Remaining :	0 $
Mikael Tellqvist	135 000 $ (3)
Salary Remaining :	0 $
Henrik Tallinder	120 000 $ (2)
Salary Remaining :	0 $
Stephane Veilleux	116 000 $ (3)
Salary Remaining :	0 $
Francis Bouillon	100 000 $ (1)
Salary Remaining :	0 $
Tomas Kopecky	100 000 $ (1)
Salary Remaining :	0 $
Mike Komisarek	85 200 $ (2)
Salary Remaining :	0 $
Kyle Wellwood	85 000 $ (2)
Salary Remaining :	0 $
Leland Irving	79 333 $ (1)
Salary Remaining :	0 $
Martin Erat	75 100 $ (2)
Salary Remaining :	0 $
Andrew Murray	70 000 $ (3)
Salary Remaining :	0 $
James Wright	64 667 $ (2)
Salary Remaining :	0 $
Ryan Wilson	60 000 $ (2)
Salary Remaining :	0 $
Mike Santorelli	60 000 $ (1)
Salary Remaining :	0 $
Petteri Wirtanen	55 000 $ (1)
Salary Remaining :	0 $
Frazer McLaren	54 333 $ (1)
Salary Remaining :	0 $
Jared Spurgeon	52 667 $ (1)
Salary Remaining :	0 $
John Scott	52 250 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 13 : 1 515 550,00 $
Year 14 : 961 967,00 $
Year 15 : 321 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 515 550,00 $
Year 14 : 961 967,00 $
Year 15 : 321 000,00 $
Year 16 : 0,00 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 82 $ - 4 249 - 70,82%
Level 2:	5000 - 41 $ - 4 648 - 92,96%
Level 3:	2000 - 24 $ - 1 809 - 90,45%
Level 4:	4000 - 15 $ - 3 339 - 83,49%
Luxury:	1000 - 132 $ - 959 - 95,92%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 22 $ - 1 510 - 75,52%
Farm Level 2:	1000 - 4 $ - 749 - 74,89%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 005 - 83,36%
Average Income per Game	1 238 887 $
Year to Date Revenue	50 794 374 $
Farm
Home Games Left	0
Average Attendance - %	2 259 - 75,31%
Average Income per Game	53 973 $
Year to Date Revenue	2 212 878 $
Expense
Pro Players Total Salaries	60 130 164 $
Farm Players Total Salaries	781 800 $
Coaches Total Salaries	3 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 373 369 $
Farm Year To Date Expenses	1 402 070 $
Pro Salary Cap To Date	55 073 367 $
Farm Salary Cap To Date	900 666 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	326 259 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 607 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	55 073 367 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 926 633 $
Estimate Over Minimum Salary Cap of 0 $	55 073 367 $
Current Bank Account	5 067 078 $
Projected Bank Account	5 067 078 $

Pro Players Salaries
Jannik Hansen (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	0 $
Patrick Marleau (1 Way Contract)	6 400 000 $ (1)
-Salary Remaining :	0 $
Scott Gomez (1 Way Contract)	5 600 000 $ (2)
-Salary Remaining :	0 $
Ryan McDonagh (1 Way Contract)	5 300 000 $ (1)
-Salary Remaining :	0 $
Kristian Huselius (1 Way Contract)	5 151 000 $ (1)
-Salary Remaining :	0 $
Cory Schneider (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Matt Beleskey (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
Dan Ellis (1 Way Contract)	2 750 000 $ (2)
-Salary Remaining :	0 $
Lawrence Nycholat (1 Way Contract)	2 400 000 $ (2)
-Salary Remaining :	0 $
Brooks Orpik (1 Way Contract)	2 300 000 $ (2)
-Salary Remaining :	0 $
Luca Sbisa (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Petr Vrana (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Pascal Dupuis (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
Stephane Robidas (1 Way Contract)	1 260 000 $ (1)
-Salary Remaining :	0 $
Sergei Gonchar	1 200 000 $ (1)
-Salary Remaining :	0 $
Tom Pyatt (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Brendan Morrison (1 Way Contract)	985 000 $ (1)
-1 Way Contract Salary Cap :	9 850 $
-Salary Remaining :	0 $
Damian Brunner	925 000 $ (1)
-Salary Remaining :	0 $
Taylor Hall	900 000 $ (1)
-Salary Remaining :	0 $
Jimmy Hayes	867 000 $ (3)
-Salary Remaining :	0 $
John Carlson	845 833 $ (1)
-Salary Remaining :	0 $
Cody Hodgson	845 333 $ (1)
-Salary Remaining :	0 $
Gregory Campbell (1 Way Contract)	801 000 $ (1)
-Salary Remaining :	0 $
Roman Polak (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	8 000 $
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 13 : 60 130 166,00 $
Year 14 : 15 917 000,00 $
Year 15 : 867 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 60 130 166,00 $
Year 14 : 15 917 000,00 $
Year 15 : 867 000,00 $
Year 16 : 0,00 $

Farm Players Salaries
Jonas Hiller	120 000 $ (2)
Salary Remaining :	0 $
Carlo Colaiacovo	99 000 $ (1)
Salary Remaining :	0 $
Michael Zigomanis	85 200 $ (2)
Salary Remaining :	0 $
Andrew Ference (Out of Payroll)	85 200 $ (1)
Salary Remaining :	0 $
Garth Murray	75 100 $ (2)
Salary Remaining :	0 $
Drew Stafford	70 000 $ (1)
Salary Remaining :	0 $
Ryan Garbutt	65 000 $ (1)
Salary Remaining :	0 $
Yann Danis	57 500 $ (2)
Salary Remaining :	0 $
Brad Mills	55 000 $ (1)
Salary Remaining :	0 $
Jonathon Kalinski	55 000 $ (1)
Salary Remaining :	0 $
David Laliberte	50 000 $ (1)
Salary Remaining :	0 $
Brayden Irwin	50 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 13 : 867 000,00 $
Year 14 : 337 800,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 867 000,00 $
Year 14 : 337 800,00 $
Year 15 : 0,00 $
Year 16 : 0,00 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 75 $ - 5 788 - 96,47%
Level 2:	5000 - 41 $ - 4 844 - 96,88%
Level 3:	2000 - 26 $ - 1 958 - 97,91%
Level 4:	4000 - 15 $ - 3 946 - 98,66%
Luxury:	1000 - 145 $ - 956 - 95,58%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 32 $ - 1 504 - 75,21%
Farm Level 2:	1000 - 12 $ - 736 - 73,60%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 493 - 97,18%
Average Income per Game	1 345 003 $
Year to Date Revenue	55 145 106 $
Farm
Home Games Left	0
Average Attendance - %	2 240 - 74,67%
Average Income per Game	84 876 $
Year to Date Revenue	3 479 935 $
Expense
Pro Players Total Salaries	71 055 504 $
Farm Players Total Salaries	1 083 500 $
Coaches Total Salaries	4 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 049 345 $
Farm Year To Date Expenses	1 523 649 $
Pro Salary Cap To Date	57 981 088 $
Farm Salary Cap To Date	1 023 710 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	375 255 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 162 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 981 088 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 018 912 $
Estimate Over Minimum Salary Cap of 0 $	57 981 088 $
Current Bank Account	(4 947 953 $)
Projected Bank Account	(4 947 953 $)

Pro Players Salaries
Alexander Ovechkin (1 Way Contract)	8 000 000 $ (6)
-Salary Remaining :	0 $
Brian Campbell (1 Way Contract)	7 140 000 $ (1)
-Salary Remaining :	0 $
Anze Kopitar (1 Way Contract)	6 069 500 $ (1)
-Salary Remaining :	0 $
Marc Methot (1 Way Contract)	5 499 000 $ (4)
-Salary Remaining :	0 $
Michal Neuvirth (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
Alex Tanguay (1 Way Contract)	4 900 000 $ (3)
-Salary Remaining :	0 $
Niklas Kronwall (1 Way Contract)	4 751 000 $ (1)
-Salary Remaining :	0 $
Gregory Stewart (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
Victor Hedman (1 Way Contract)	3 200 000 $ (2)
-Salary Remaining :	0 $
Corey Locke (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	20 000 $
-Salary Remaining :	0 $
Chris Stewart (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	0 $
Matt Stajan (1 Way Contract)	1 800 000 $ (3)
-Salary Remaining :	0 $
James Reimer (1 Way Contract)	1 800 000 $ (2)
-Salary Remaining :	0 $
Daniel Alfredsson (1 Way Contract)	1 760 000 $ (1)
-Salary Remaining :	0 $
Adam Henrique (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
Brandon Sutter (1 Way Contract)	1 600 000 $ (2)
-Salary Remaining :	0 $
Frans Nielsen (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	15 000 $
-Salary Remaining :	0 $
Maxime Talbot (1 Way Contract)	1 400 000 $ (2)
-Salary Remaining :	0 $
Chris Phillips (1 Way Contract)	1 210 000 $ (1)
-Salary Remaining :	0 $
Jason Williams (1 Way Contract)	1 150 000 $ (1)
-Salary Remaining :	0 $
Marc-Antoine Pouliot (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
Jason Chimera	901 000 $ (2)
-Salary Remaining :	0 $
Nino Niederreiter	900 000 $ (3)
-Salary Remaining :	0 $
Kyle Brodziak (1 Way Contract)	775 000 $ (3)
-1 Way Contract Salary Cap :	7 750 $
-Salary Remaining :	0 $
Tyler Strachan	600 000 $ (3)
-Salary Remaining :	0 $
Joe Vitale	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 13 : 71 055 500,00 $
Year 14 : 41 625 000,00 $
Year 15 : 28 274 000,00 $
Year 16 : 13 499 000,00 $
Salary Average Commitment
Year 13 : 71 872 166,00 $
Year 14 : 41 041 666,00 $
Year 15 : 28 040 666,00 $
Year 16 : 13 499 000,00 $

Farm Players Salaries
Jesse Joensuu	100 000 $ (1)
Salary Remaining :	0 $
Jeff Deslauriers	95 000 $ (2)
Salary Remaining :	0 $
Jonathan Filewich	90 000 $ (1)
Salary Remaining :	0 $
Tyler Kennedy	90 000 $ (1)
Salary Remaining :	0 $
Lauri Korpikoski	90 000 $ (1)
Salary Remaining :	0 $
Jon Matsumoto	90 000 $ (1)
Salary Remaining :	0 $
Keaton Ellerby	90 000 $ (2)
Salary Remaining :	0 $
Lauri Tukonen	85 000 $ (1)
Salary Remaining :	0 $
Dana Tyrell	68 333 $ (1)
Salary Remaining :	0 $
Colby Robak	67 500 $ (3)
Salary Remaining :	0 $
Jake Muzzin	60 667 $ (1)
Salary Remaining :	0 $
Dan Lacosta	56 000 $ (1)
Salary Remaining :	0 $
Dustin Jeffrey	51 000 $ (1)
Salary Remaining :	0 $
Chris Butler	50 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 13 : 1 083 500,00 $
Year 14 : 252 500,00 $
Year 15 : 67 500,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 083 500,00 $
Year 14 : 252 500,00 $
Year 15 : 67 500,00 $
Year 16 : 0,00 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 70 $ - 4 090 - 68,16%
Level 2:	5000 - 45 $ - 3 147 - 62,93%
Level 3:	2000 - 30 $ - 1 239 - 61,95%
Level 4:	4000 - 15 $ - 2 690 - 67,25%
Luxury:	1000 - 145 $ - 655 - 65,48%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 20 $ - 1 486 - 74,32%
Farm Level 2:	1000 - 10 $ - 749 - 74,92%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	11 820 - 65,67%
Average Income per Game	1 222 646 $
Year to Date Revenue	50 128 490 $
Farm
Home Games Left	0
Average Attendance - %	2 236 - 74,52%
Average Income per Game	81 529 $
Year to Date Revenue	3 342 682 $
Expense
Pro Players Total Salaries	56 285 000 $
Farm Players Total Salaries	1 606 250 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 489 788 $
Farm Year To Date Expenses	2 390 312 $
Pro Salary Cap To Date	57 998 431 $
Farm Salary Cap To Date	1 590 422 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	300 450 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 403 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 998 431 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 001 569 $
Estimate Over Minimum Salary Cap of 0 $	57 998 431 $
Current Bank Account	4 742 927 $
Projected Bank Account	4 742 927 $

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	6 750 000 $ (3)
-Salary Remaining :	0 $
Mason Raymond (1 Way Contract)	5 200 000 $ (1)
-Salary Remaining :	0 $
Bryan Little (1 Way Contract)	4 250 000 $ (3)
-Salary Remaining :	0 $
Fabian Brunnstrom (1 Way Contract)	4 150 000 $ (3)
-Salary Remaining :	0 $
Alex Pietrangelo (1 Way Contract)	3 950 000 $ (2)
-Salary Remaining :	0 $
Semyon Varlamov (1 Way Contract)	3 800 000 $ (3)
-Salary Remaining :	0 $
Ryan Nugent-Hopkins (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Nathan Horton (1 Way Contract)	3 000 000 $ (4)
-Salary Remaining :	0 $
Jeff Skinner (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
Marcus Johansson (1 Way Contract)	2 590 000 $ (1)
-Salary Remaining :	0 $
Tyler Myers (1 Way Contract)	2 500 000 $ (4)
-Salary Remaining :	0 $
Michael Blunden (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Pekka Rinne (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Leo Komarov (1 Way Contract)	1 945 000 $ (1)
-Salary Remaining :	0 $
Raffi Torres (1 Way Contract)	1 750 000 $ (3)
-Salary Remaining :	0 $
Ron Hainsey	1 500 000 $ (1)
-Salary Remaining :	0 $
Tim Gleason (1 Way Contract)	1 450 000 $ (2)
-Salary Remaining :	0 $
Nick Holden (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	0 $
Artem Anisimov (1 Way Contract)	1 200 000 $ (3)
-Salary Remaining :	0 $
Anton Volchenkov	1 000 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 13 : 56 285 000,00 $
Year 14 : 45 600 000,00 $
Year 15 : 28 400 000,00 $
Year 16 : 5 500 000,00 $
Salary Average Commitment
Year 13 : 56 560 000,00 $
Year 14 : 45 325 000,00 $
Year 15 : 28 400 000,00 $
Year 16 : 5 500 000,00 $

Farm Players Salaries
Andrew Raycroft	185 000 $ (1)
Salary Remaining :	0 $
Douglas Murray	145 000 $ (2)
Salary Remaining :	0 $
Carter Hutton	140 000 $ (1)
Salary Remaining :	0 $
Daniel Briere	100 000 $ (1)
Salary Remaining :	0 $
Raphael Diaz	90 000 $ (1)
Salary Remaining :	0 $
Justin Braun	85 000 $ (3)
Salary Remaining :	0 $
Theo Peckam	85 000 $ (1)
Salary Remaining :	0 $
Mike Commodore	80 000 $ (1)
Salary Remaining :	0 $
Brian Flynn	80 000 $ (1)
Salary Remaining :	0 $
Andrew Desjardins	80 000 $ (2)
Salary Remaining :	0 $
Eric Tangradi	70 833 $ (1)
Salary Remaining :	0 $
James Sheppard	70 000 $ (1)
Salary Remaining :	0 $
Sean Bergenheim	70 000 $ (1)
Salary Remaining :	0 $
David Ullstrom	63 750 $ (1)
Salary Remaining :	0 $
Justin Fontaine	60 000 $ (3)
Salary Remaining :	0 $
Derek Joslin	51 667 $ (1)
Salary Remaining :	0 $
Brad Staubitz	50 000 $ (3)
Salary Remaining :	0 $
Lukas Kaspar	50 000 $ (1)
Salary Remaining :	0 $
Jared Boll	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 13 : 1 606 250,00 $
Year 14 : 420 000,00 $
Year 15 : 195 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 606 250,00 $
Year 14 : 420 000,00 $
Year 15 : 195 000,00 $
Year 16 : 0,00 $

St. Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 79 $ - 4 990 - 83,17%
Level 2:	5000 - 42 $ - 4 811 - 96,23%
Level 3:	2000 - 23 $ - 1 984 - 99,19%
Level 4:	4000 - 11 $ - 3 998 - 99,95%
Luxury:	1000 - 125 $ - 979 - 97,89%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 25 $ - 1 497 - 74,85%
Farm Level 2:	1000 - 10 $ - 753 - 75,32%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 762 - 93,12%
Average Income per Game	1 204 320 $
Year to Date Revenue	49 377 105 $
Farm
Home Games Left	0
Average Attendance - %	2 250 - 75,01%
Average Income per Game	66 989 $
Year to Date Revenue	2 746 562 $
Expense
Pro Players Total Salaries	36 198 000 $
Farm Players Total Salaries	1 527 883 $
Coaches Total Salaries	2 655 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	34 072 533 $
Farm Year To Date Expenses	2 325 600 $
Pro Salary Cap To Date	32 174 132 $
Farm Salary Cap To Date	1 570 607 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	159 515 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 767 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	32 174 132 $
Estimate Under Maximum Salary Cap of 60 000 000 $	27 825 868 $
Estimate Over Minimum Salary Cap of 0 $	32 174 132 $
Current Bank Account	20 957 415 $
Projected Bank Account	20 957 415 $

Pro Players Salaries
Scott Hannan (1 Way Contract)	4 100 000 $ (1)
-1 Way Contract Salary Cap :	41 000 $
-Salary Remaining :	0 $
Matt Lashoff (1 Way Contract)	3 900 000 $ (3)
-Salary Remaining :	0 $
Ryan Parent (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
Chris Higgins (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	0 $
Tobias Enstrom (1 Way Contract)	2 300 000 $ (2)
-Salary Remaining :	0 $
Sam Gagner (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
Jaroslav Halak (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
Mike Weaver (1 Way Contract)	1 750 000 $ (1)
-1 Way Contract Salary Cap :	17 500 $
-Salary Remaining :	0 $
Jay Harrison	1 600 000 $ (1)
-Salary Remaining :	0 $
Denis Grebeshkov	1 100 000 $ (2)
-Salary Remaining :	0 $
Vernon Fiddler (1 Way Contract)	1 015 000 $ (2)
-Salary Remaining :	0 $
Kyle Calder (1 Way Contract)	1 002 000 $ (1)
-Salary Remaining :	0 $
Tim Kennedy (1 Way Contract)	995 000 $ (1)
-Salary Remaining :	0 $
Tuomo Ruutu (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
Erik Cole (1 Way Contract)	875 000 $ (1)
-1 Way Contract Salary Cap :	8 750 $
-Salary Remaining :	0 $
Alex Picard (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
Rostislav Olesz	756 000 $ (2)
-Salary Remaining :	0 $
Colin Stuart (1 Way Contract)	755 000 $ (2)
-1 Way Contract Salary Cap :	7 550 $
-Salary Remaining :	0 $
Matt Walker (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
Anthony Stewart (1 Way Contract)	650 000 $ (4)
-Salary Remaining :	0 $
Josh Hennessy	600 000 $ (2)
-Salary Remaining :	0 $
B.J. Crombeen	600 000 $ (2)
-Salary Remaining :	0 $
T.J. Hensick (Out of Payroll)	550 000 $ (2)
-Salary Remaining :	0 $
Brett Bellemore (1 Way Contract)	500 000 $ (2)
-Salary Remaining :	0 $
Cam Talbot	500 000 $ (4)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 13 : 36 198 000,00 $
Year 14 : 15 226 000,00 $
Year 15 : 5 050 000,00 $
Year 16 : 1 150 000,00 $
Salary Average Commitment
Year 13 : 36 198 000,00 $
Year 14 : 15 226 000,00 $
Year 15 : 5 050 000,00 $
Year 16 : 1 150 000,00 $

Farm Players Salaries
Adam Dennis	190 000 $ (3)
Salary Remaining :	0 $
Chris Neil	150 100 $ (2)
Salary Remaining :	0 $
Toni Lydman	150 000 $ (2)
Salary Remaining :	0 $
Lee Stempniak	145 000 $ (2)
Salary Remaining :	0 $
Cam Janssen	122 200 $ (3)
Salary Remaining :	0 $
Kris Russell	99 500 $ (3)
Salary Remaining :	0 $
Jared Ross	99 000 $ (3)
Salary Remaining :	0 $
Roman Cervenka	92 500 $ (1)
Salary Remaining :	0 $
Blake Geoffrion	90 000 $ (1)
Salary Remaining :	0 $
Reilly Smith	90 000 $ (2)
Salary Remaining :	0 $
Patrick Wiercioch	87 500 $ (1)
Salary Remaining :	0 $
John Klingberg	87 000 $ (3)
Salary Remaining :	0 $
Aaron Palushaj	73 750 $ (1)
Salary Remaining :	0 $
Nick Drazenovic	51 333 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 13 : 1 527 883,00 $
Year 14 : 1 184 133,00 $
Year 15 : 597 700,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 527 883,00 $
Year 14 : 1 184 133,00 $
Year 15 : 597 700,00 $
Year 16 : 0,00 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centrer
Level 1:	6000 - 79 $ - 5 031 - 83,86%
Level 2:	5200 - 42 $ - 4 877 - 93,80%
Level 3:	2200 - 23 $ - 2 049 - 93,14%
Level 4:	4200 - 11 $ - 4 078 - 97,08%
Luxury:	1000 - 135 $ - 960 - 95,96%
Total Attendance :	18600
Farm
Farm Level 1:	2000 - 35 $ - 1 472 - 73,60%
Farm Level 2:	1000 - 25 $ - 764 - 76,45%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 995 - 91,37%
Average Income per Game	1 225 046 $
Year to Date Revenue	50 226 881 $
Farm
Home Games Left	0
Average Attendance - %	2 236 - 74,55%
Average Income per Game	105 238 $
Year to Date Revenue	4 314 762 $
Expense
Pro Players Total Salaries	52 761 000 $
Farm Players Total Salaries	1 188 000 $
Coaches Total Salaries	2 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 280 632 $
Farm Year To Date Expenses	2 201 788 $
Pro Salary Cap To Date	53 442 532 $
Farm Salary Cap To Date	1 516 214 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	277 106 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 701 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	53 442 532 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 557 468 $
Estimate Over Minimum Salary Cap of 0 $	53 442 532 $
Current Bank Account	(970 858 $)
Projected Bank Account	(970 858 $)

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	6 250 000 $ (3)
-Salary Remaining :	0 $
Daniel Girardi (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
Thomas Vanek (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
Andrej Meszaros (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
Wayne Simmonds (1 Way Contract)	4 125 000 $ (1)
-Salary Remaining :	0 $
Tyler Seguin (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Kesler (1 Way Contract)	3 000 000 $ (4)
-Salary Remaining :	0 $
Andrej Sekera (1 Way Contract)	2 900 000 $ (1)
-Salary Remaining :	0 $
Andrew Cogliano (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Corey Crawford (1 Way Contract)	1 701 000 $ (2)
-Salary Remaining :	0 $
Benoit Pouliot (1 Way Contract)	1 400 000 $ (1)
-1 Way Contract Salary Cap :	14 000 $
-Salary Remaining :	0 $
Jason Krog	1 250 000 $ (1)
-Salary Remaining :	0 $
Patrick Eaves	990 000 $ (3)
-Salary Remaining :	0 $
Blair Betts	990 000 $ (3)
-Salary Remaining :	0 $
Erik Reitz	985 000 $ (3)
-Salary Remaining :	0 $
Joey Mormina	975 000 $ (3)
-Salary Remaining :	0 $
Jakob Markstrom	875 000 $ (1)
-Salary Remaining :	0 $
Willie Mitchell (1 Way Contract)	810 000 $ (1)
-1 Way Contract Salary Cap :	8 100 $
-Salary Remaining :	0 $
Nate Thompson	800 000 $ (3)
-Salary Remaining :	0 $
Cam Barker	800 000 $ (1)
-Salary Remaining :	0 $
Michael Chaput	650 000 $ (3)
-Salary Remaining :	0 $
Jim O'Brien	620 833 $ (2)
-Salary Remaining :	0 $
Brian Strait	601 667 $ (2)
-Salary Remaining :	0 $
Victor Bartley	537 500 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 13 : 52 761 000,00 $
Year 14 : 35 063 500,00 $
Year 15 : 20 140 000,00 $
Year 16 : 3 000 000,00 $
Salary Average Commitment
Year 13 : 52 761 000,00 $
Year 14 : 35 063 500,00 $
Year 15 : 20 140 000,00 $
Year 16 : 3 000 000,00 $

Farm Players Salaries
Saku Koivu	112 500 $ (1)
Salary Remaining :	0 $
Radek Martinek	100 000 $ (2)
Salary Remaining :	0 $
Tim Connolly	100 000 $ (3)
Salary Remaining :	0 $
Ryan Malone	99 000 $ (3)
Salary Remaining :	0 $
Ryane Clowe	99 000 $ (3)
Salary Remaining :	0 $
Dougie Hamilton	90 000 $ (3)
Salary Remaining :	0 $
Charlie Coyle	90 000 $ (3)
Salary Remaining :	0 $
Erik Haula	90 000 $ (2)
Salary Remaining :	0 $
Roman Josi	87 500 $ (2)
Salary Remaining :	0 $
Tom Kostopoulos	86 500 $ (3)
Salary Remaining :	0 $
Michael Bournival	66 000 $ (2)
Salary Remaining :	0 $
Andy Andreoff	60 000 $ (3)
Salary Remaining :	0 $
Dustin Tokarski	55 000 $ (3)
Salary Remaining :	0 $
Ryan Reaves	52 500 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 13 : 1 188 000,00 $
Year 14 : 1 075 500,00 $
Year 15 : 679 500,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 188 000,00 $
Year 14 : 1 075 500,00 $
Year 15 : 679 500,00 $
Year 16 : 0,00 $

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 80 $ - 3 804 - 63,40%
Level 2:	5166 - 55 $ - 2 868 - 55,52%
Level 3:	2778 - 35 $ - 1 226 - 44,12%
Level 4:	5556 - 25 $ - 2 247 - 40,45%
Luxury:	1000 - 175 $ - 632 - 63,22%
Total Attendance :	20500
Farm
Farm Level 1:	2000 - 50 $ - 1 504 - 75,22%
Farm Level 2:	1000 - 25 $ - 752 - 75,21%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	10 777 - 52,57%
Average Income per Game	1 242 636 $
Year to Date Revenue	50 948 071 $
Farm
Home Games Left	0
Average Attendance - %	2 256 - 75,22%
Average Income per Game	140 090 $
Year to Date Revenue	5 743 691 $
Expense
Pro Players Total Salaries	58 374 000 $
Farm Players Total Salaries	1 020 000 $
Coaches Total Salaries	1 150 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 864 431 $
Farm Year To Date Expenses	1 560 725 $
Pro Salary Cap To Date	57 214 438 $
Farm Salary Cap To Date	1 060 709 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	307 058 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 835 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 214 438 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 785 562 $
Estimate Over Minimum Salary Cap of 0 $	57 214 438 $
Current Bank Account	(1 762 734 $)
Projected Bank Account	(1 762 734 $)

Pro Players Salaries
Max Pacioretty (1 Way Contract)	10 300 000 $ (1)
-Salary Remaining :	0 $
Kyle Okposo (1 Way Contract)	7 600 000 $ (1)
-Salary Remaining :	0 $
Michael Grabner (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	0 $
Dan Hamhuis (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
Paul Stastny (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	0 $
John Tavares (1 Way Contract)	5 750 000 $ (4)
-Salary Remaining :	0 $
Craig Smith (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
Mike Green (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
Brandon Yip (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
Tyler Bozak (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	10 000 $
-Salary Remaining :	0 $
Viktor Fasth	925 000 $ (1)
-Salary Remaining :	0 $
Brock Nelson	900 000 $ (3)
-Salary Remaining :	0 $
Eric Perrin	855 000 $ (1)
-Salary Remaining :	0 $
Darroll Powe (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
Ben Walter (1 Way Contract)	849 000 $ (1)
-Salary Remaining :	0 $
Tyson Barrie	715 000 $ (2)
-Salary Remaining :	0 $
Jonas Holos	700 000 $ (1)
-Salary Remaining :	0 $
Bryan Bickell	700 000 $ (3)
-Salary Remaining :	0 $
Ben Scrivens	690 000 $ (2)
-Salary Remaining :	0 $
Matt Smaby	620 000 $ (2)
-Salary Remaining :	0 $
Dale Weise	578 333 $ (2)
-Salary Remaining :	0 $
Steve Oleksy	541 667 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 13 : 58 374 000,00 $
Year 14 : 22 453 333,00 $
Year 15 : 13 350 000,00 $
Year 16 : 11 750 000,00 $
Salary Average Commitment
Year 13 : 58 374 000,00 $
Year 14 : 22 453 333,00 $
Year 15 : 13 350 000,00 $
Year 16 : 11 750 000,00 $

Farm Players Salaries
Carl Gunnarsson	200 000 $ (1)
Salary Remaining :	0 $
Josh Bailey	150 000 $ (1)
Salary Remaining :	0 $
Chris Summers	85 000 $ (1)
Salary Remaining :	0 $
Chad Johnson	66 000 $ (2)
Salary Remaining :	0 $
Matt Taormina	65 000 $ (1)
Salary Remaining :	0 $
Jean Gabriel Pageau	61 333 $ (1)
Salary Remaining :	0 $
Andrew Gordon	60 667 $ (1)
Salary Remaining :	0 $
Tom Wandell	60 000 $ (1)
Salary Remaining :	0 $
Lance Bouma	56 333 $ (2)
Salary Remaining :	0 $
Colin McDonald	55 000 $ (1)
Salary Remaining :	0 $
Colton Gillies	55 000 $ (3)
Salary Remaining :	0 $
Jordan Nolan	53 167 $ (2)
Salary Remaining :	0 $
Patrick Bordeleau	52 500 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 13 : 1 020 000,00 $
Year 14 : 230 500,00 $
Year 15 : 55 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 1 020 000,00 $
Year 14 : 230 500,00 $
Year 15 : 55 000,00 $
Year 16 : 0,00 $

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 75 $ - 5 622 - 93,70%
Level 2:	5000 - 50 $ - 3 318 - 66,36%
Level 3:	2000 - 35 $ - 1 269 - 63,44%
Level 4:	4000 - 20 $ - 2 298 - 57,45%
Luxury:	1000 - 100 $ - 965 - 96,52%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 20 $ - 1 518 - 75,91%
Farm Level 2:	1000 - 10 $ - 758 - 75,81%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13 472 - 74,84%
Average Income per Game	1 275 685 $
Year to Date Revenue	52 303 082 $
Farm
Home Games Left	0
Average Attendance - %	2 276 - 75,88%
Average Income per Game	96 499 $
Year to Date Revenue	3 956 472 $
Expense
Pro Players Total Salaries	70 653 328 $
Farm Players Total Salaries	645 183 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 124 381 $
Farm Year To Date Expenses	1 399 014 $
Pro Salary Cap To Date	58 308 177 $
Farm Salary Cap To Date	899 046 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	329 608 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	5 903 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 308 177 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 691 823 $
Estimate Over Minimum Salary Cap of 0 $	58 308 177 $
Current Bank Account	(3 263 841 $)
Projected Bank Account	(3 263 841 $)

Pro Players Salaries
Eric Staal (1 Way Contract)	7 845 000 $ (1)
-Salary Remaining :	0 $
Corey Perry (1 Way Contract)	6 350 000 $ (4)
-Salary Remaining :	0 $
Ryan Suter (1 Way Contract)	6 200 000 $ (2)
-Salary Remaining :	0 $
Jarome Iginla (1 Way Contract)	5 900 000 $ (2)
-Salary Remaining :	0 $
Kris Letang (1 Way Contract)	4 800 000 $ (1)
-Salary Remaining :	0 $
Rick Dipietro (1 Way Contract)	4 500 000 $ (2)
-1 Way Contract Salary Cap :	45 000 $
-Salary Remaining :	0 $
Erik Johnson (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
Logan Couture (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
David Backes (1 Way Contract)	3 650 000 $ (3)
-Salary Remaining :	0 $
Lukas Krajicek (1 Way Contract)	3 250 000 $ (1)
-Salary Remaining :	0 $
Jonathan Cheechoo (1 Way Contract)	3 010 000 $ (1)
-Salary Remaining :	0 $
John Mitchell (1 Way Contract)	2 500 000 $ (1)
-1 Way Contract Salary Cap :	25 000 $
-Salary Remaining :	0 $
Nik Antropov (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
Brendan Bell (1 Way Contract)	2 250 000 $ (2)
-1 Way Contract Salary Cap :	22 500 $
-Salary Remaining :	0 $
Henrik Lundqvist (1 Way Contract)	1 360 000 $ (3)
-Salary Remaining :	0 $
Jonas Brodin	925 000 $ (2)
-Salary Remaining :	0 $
Chris Kreider	900 000 $ (3)
-Salary Remaining :	0 $
Darren Helm (1 Way Contract)	900 000 $ (3)
-Salary Remaining :	0 $
Adam Larsson	900 000 $ (3)
-Salary Remaining :	0 $
Filip Forsberg	900 000 $ (3)
-Salary Remaining :	0 $
Jakob Silfverberg	863 333 $ (2)
-Salary Remaining :	0 $
Jarret Stoll (1 Way Contract)	860 000 $ (1)
-Salary Remaining :	0 $
David Leneveu (1 Way Contract)	840 000 $ (2)
-Salary Remaining :	0 $
Peter Regin (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
Jordin Tootoo	700 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 13 : 70 653 333,00 $
Year 14 : 47 188 333,00 $
Year 15 : 23 760 000,00 $
Year 16 : 6 350 000,00 $
Salary Average Commitment
Year 13 : 71 003 333,00 $
Year 14 : 47 288 333,00 $
Year 15 : 23 310 000,00 $
Year 16 : 6 350 000,00 $

Farm Players Salaries
Dustin Boyd	100 000 $ (2)
Salary Remaining :	0 $
Mathieu Roy	85 000 $ (2)
Salary Remaining :	0 $
Peter Mueller	80 000 $ (1)
Salary Remaining :	0 $
Erik Christensen	70 000 $ (1)
Salary Remaining :	0 $
Paul Postma	67 083 $ (1)
Salary Remaining :	0 $
Nikita Nikitin	65 000 $ (3)
Salary Remaining :	0 $
Dan Fritsche	65 000 $ (2)
Salary Remaining :	0 $
Eric Wellwood	58 000 $ (1)
Salary Remaining :	0 $
Ilja Bryzgalov	55 100 $ (2)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 13 : 645 183,00 $
Year 14 : 370 100,00 $
Year 15 : 65 000,00 $
Year 16 : 0,00 $
Salary Average Commitment
Year 13 : 645 183,00 $
Year 14 : 370 100,00 $
Year 15 : 65 000,00 $
Year 16 : 0,00 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 60 000 000 $	Over Minimum of 0 $	Pro Players	Farm Players	Total Players
Anaheim	10 723 686 $	42 448 653 $	17 551 347 $	42 448 653 $	23	16	39
Arizona	16 501 909 $	52 918 738 $	7 081 262 $	52 918 738 $	22	17	39
Boston	(7 354 843 $)	57 438 950 $	2 561 050 $	57 438 950 $	23	20	43
Buffalo	(4 850 582 $)	58 377 081 $	1 622 919 $	58 377 081 $	24	13	37
Calgary	13 688 941 $	41 873 267 $	18 126 733 $	41 873 267 $	22	13	35
Chicago	23 876 032 $	39 562 340 $	20 437 660 $	39 562 340 $	21	21	42
Colorado	437 839 $	55 278 799 $	4 721 201 $	55 278 799 $	22	17	39
Columbus	5 345 240 $	47 313 941 $	12 686 059 $	47 313 941 $	23	19	42
Detroit	13 318 192 $	54 116 616 $	5 883 384 $	54 116 616 $	20	19	39
Edmonton	7 924 876 $	57 212 243 $	2 787 757 $	57 212 243 $	21	18	39
Floride	(18 556 471 $)	59 519 403 $	480 597 $	59 519 403 $	24	12	36
LosAngeles	(6 002 971 $)	57 265 303 $	2 734 697 $	57 265 303 $	23	14	37
Minnesota	2 395 237 $	58 428 412 $	1 571 588 $	58 428 412 $	21	8	29
Montreal	(6 228 546 $)	58 539 517 $	1 460 483 $	58 539 517 $	23	20	43
Nashville	(230 386 $)	57 128 898 $	2 871 102 $	57 128 898 $	22	20	42
New Jersey	(1 378 992 $)	53 569 101 $	6 430 899 $	53 569 101 $	22	21	43
NYRangers	10 398 992 $	47 853 319 $	12 146 681 $	47 853 319 $	23	18	41
Philadelphie	5 067 078 $	55 073 367 $	4 926 633 $	55 073 367 $	24	14	38
Pittsburgh	(4 947 953 $)	57 981 088 $	2 018 912 $	57 981 088 $	26	17	43
San Jose	4 742 927 $	57 998 431 $	2 001 569 $	57 998 431 $	20	19	39
St. Louis	20 957 415 $	32 174 132 $	27 825 868 $	32 174 132 $	25	18	43
Toronto	(970 858 $)	53 442 532 $	6 557 468 $	53 442 532 $	24	16	40
Washington	(1 762 734 $)	57 214 438 $	2 785 562 $	57 214 438 $	22	14	36
Winnipeg	(3 263 841 $)	58 308 177 $	1 691 823 $	58 308 177 $	25	12	37

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %