LHSS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 84 $ - 5 740 - 95,66%
Level 2:	5000 - 50 $ - 4 746 - 94,93%
Level 3:	2000 - 28 $ - 1 907 - 95,37%
Level 4:	4000 - 18 $ - 3 802 - 95,04%
Luxury:	1000 - 167 $ - 947 - 94,71%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 475 - 73,77%
Farm Level 2:	1000 - 12 $ - 735 - 73,52%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 142 - 95,23%
Average Income per Game	1 148 112 $
Year to Date Revenue	45 924 491 $
Farm
Home Games Left	0
Average Attendance - %	2 211 - 73,69%
Average Income per Game	58 417 $
Year to Date Revenue	2 336 699 $
Expense
Pro Players Total Salaries	36 650 000 $
Farm Players Total Salaries	1 831 500 $
Coaches Total Salaries	1 150 000 $
Luxury Taxe Total	2 312 969 $
Pro Year To Date Expenses	38 855 144 $
Farm Year To Date Expenses	1 983 376 $
Pro Salary Cap To Date	37 955 162 $
Farm Salary Cap To Date	1 734 845 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	222 121 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	10 648 $
Farm Estimated Expenses	10 648 $
Estimated Season Expenses	10 648 $
Estimated Season Salary Cap	37 955 162 $
Estimate Under Maximum Salary Cap of 48 651 984 $	10 696 822 $
Estimate Over Minimum Salary Cap of 20 000 000 $	17 955 162 $
Current Bank Account	8 651 984 $
Projected Bank Account	8 641 336 $

Pro Players Salaries
Ryan Smyth	10 000 000 $ (3)
Salary Remaining :	0 $
Brian Campbell	3 000 000 $ (3)
Salary Remaining :	0 $
Marty Turco	3 000 000 $ (2)
Salary Remaining :	0 $
Mike Comrie	2 800 000 $ (1)
Salary Remaining :	0 $
Corey Perry	2 100 000 $ (3)
Salary Remaining :	0 $
Oleg Kvasha	2 000 000 $ (1)
Salary Remaining :	0 $
Jason Pominville	2 000 000 $ (2)
Salary Remaining :	0 $
Erik Cole	1 800 000 $ (2)
Salary Remaining :	0 $
Dave Tanabe	1 300 000 $ (1)
Salary Remaining :	0 $
Marc Staal	1 100 000 $ (2)
Salary Remaining :	0 $
Patrick Lalime	1 000 000 $ (2)
Salary Remaining :	0 $
Jack Johnson	1 000 000 $ (2)
Salary Remaining :	0 $
Daniel Cleary	1 000 000 $ (2)
Salary Remaining :	0 $
Andrew Ladd	950 000 $ (1)
Salary Remaining :	0 $
Chuck Kobasew	900 000 $ (2)
Salary Remaining :	0 $
Bryan Little	900 000 $ (3)
Salary Remaining :	0 $
Jeff Taffe	800 000 $ (1)
Salary Remaining :	0 $
Maxim Talbot	800 000 $ (2)
Salary Remaining :	0 $
Shane O'Brien	750 000 $ (1)
Salary Remaining :	0 $
Rostislav Olesz	750 000 $ (1)
Salary Remaining :	0 $
Drew Doughty	500 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 4 : 38 450 000,00 $
Year 5 : 27 800 000,00 $
Year 6 : 12 300 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 8 750 000,00 $
Year 5 : 7 500 000,00 $
Year 6 : 5 500 000,00 $
Year 7 : 0,00 $

Farm Players Salaries
John-Michael Liles	130 000 $ (1)
Salary Remaining :	756 $
Semyon Varlamov	90 000 $ (2)
Salary Remaining :	523 $
Kyle Okposo	80 000 $ (2)
Salary Remaining :	465 $
Dustin Byfuglien	80 000 $ (1)
Salary Remaining :	465 $
Max Pacioretty	75 000 $ (1)
Salary Remaining :	436 $
Lars Eller	75 000 $ (1)
Salary Remaining :	436 $
Brandon Sutter	75 000 $ (1)
Salary Remaining :	436 $
Kyle Turris	75 000 $ (1)
Salary Remaining :	436 $
Niko Dimitrakos	75 000 $ (1)
Salary Remaining :	436 $
Matt Lashoff	70 000 $ (2)
Salary Remaining :	407 $
Jhonas Enroth	70 000 $ (2)
Salary Remaining :	407 $
Stéphane Yelle	65 000 $ (1)
Salary Remaining :	378 $
Ville Leino	62 500 $ (2)
Salary Remaining :	363 $
John Erskine	60 000 $ (1)
Salary Remaining :	349 $
Derek Dorsett	55 000 $ (4)
Salary Remaining :	320 $
Zach Bogosian	50 000 $ (2)
Salary Remaining :	291 $
Mike Mottau	50 000 $ (1)
Salary Remaining :	291 $
Kyle Quincey	50 000 $ (2)
Salary Remaining :	291 $
Patrick Bordeleau	50 000 $ (2)
Salary Remaining :	291 $
Andy Delmore	50 000 $ (1)
Salary Remaining :	291 $
Steven Kampfer	50 000 $ (1)
Salary Remaining :	291 $
Vojtech Polak	45 000 $ (2)
Salary Remaining :	262 $
John Lammers	40 000 $ (2)
Salary Remaining :	233 $
Cédric Desjardins	40 000 $ (1)
Salary Remaining :	233 $
Tom Sestito	35 000 $ (1)
Salary Remaining :	203 $
Jonathan Paiement	32 500 $ (2)
Salary Remaining :	189 $
Evan Brophey	31 500 $ (1)
Salary Remaining :	183 $
Ryan Maki	30 000 $ (1)
Salary Remaining :	174 $
Mike Funk	30 000 $ (2)
Salary Remaining :	174 $
Mark Mancari	30 000 $ (1)
Salary Remaining :	174 $
Vyacheslav Trukhno	27 500 $ (1)
Salary Remaining :	160 $
Chad Denny	27 500 $ (1)
Salary Remaining :	160 $
Riley Holzapfel	25 000 $ (1)
Salary Remaining :	145 $
Total Farm Players	33
Salary Commitment
Year 4 : 1 831 500,00 $
Year 5 : 831 500,00 $
Year 6 : 65 000,00 $
Year 7 : 70 000,00 $
Salary Average Commitment
Year 4 : 565 000,00 $
Year 5 : 275 000,00 $
Year 6 : 25 000,00 $
Year 7 : 25 000,00 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Chicago Stadium
Level 1:	6000 - 88 $ - 5 125 - 85,42%
Level 2:	5000 - 53 $ - 3 915 - 78,30%
Level 3:	2000 - 34 $ - 1 419 - 70,96%
Level 4:	4000 - 22 $ - 3 287 - 82,18%
Luxury:	1000 - 165 $ - 836 - 83,58%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 422 - 71,12%
Farm Level 2:	1000 - 15 $ - 723 - 72,30%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14 582 - 81,01%
Average Income per Game	1 051 090 $
Year to Date Revenue	42 043 588 $
Farm
Home Games Left	0
Average Attendance - %	2 146 - 71,52%
Average Income per Game	63 664 $
Year to Date Revenue	2 546 543 $
Expense
Pro Players Total Salaries	39 955 000 $
Farm Players Total Salaries	1 317 500 $
Coaches Total Salaries	5 250 000 $
Luxury Taxe Total	3 022 513 $
Pro Year To Date Expenses	43 312 927 $
Farm Year To Date Expenses	1 832 459 $
Pro Salary Cap To Date	38 312 930 $
Farm Salary Cap To Date	1 583 862 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	242 152 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	7 660 $
Farm Estimated Expenses	7 660 $
Estimated Season Expenses	7 660 $
Estimated Season Salary Cap	38 312 930 $
Estimate Under Maximum Salary Cap of 43 962 041 $	5 649 111 $
Estimate Over Minimum Salary Cap of 20 000 000 $	18 312 930 $
Current Bank Account	3 962 041 $
Projected Bank Account	3 954 381 $

Pro Players Salaries
Joe Sakic	6 250 000 $ (2)
Salary Remaining :	0 $
Roberto Luongo	6 250 000 $ (1)
Salary Remaining :	0 $
Scott Gomez	4 000 000 $ (1)
Salary Remaining :	0 $
Stephane Robidas (Out of Payroll)	3 500 000 $ (2)
Salary Remaining :	0 $
Mattias Ohlund	3 500 000 $ (1)
Salary Remaining :	0 $
Rene Bourque	2 450 000 $ (3)
Salary Remaining :	0 $
Kris Versteeg	2 100 000 $ (2)
Salary Remaining :	0 $
Brent Burns	1 400 000 $ (2)
Salary Remaining :	0 $
Christian Ehrhoff	1 380 000 $ (1)
Salary Remaining :	0 $
Steve McCarthy	1 250 000 $ (4)
Salary Remaining :	0 $
Jocelyn Thibault	1 200 000 $ (2)
Salary Remaining :	0 $
Hnat Domenichelli	1 100 000 $ (1)
Salary Remaining :	0 $
Chris Gratton	1 000 000 $ (2)
Salary Remaining :	0 $
George Parros	1 000 000 $ (1)
Salary Remaining :	0 $
Dominic Moore	950 000 $ (2)
Salary Remaining :	0 $
Loui Eriksson	950 000 $ (2)
Salary Remaining :	0 $
Colby Armstrong	925 000 $ (2)
Salary Remaining :	0 $
Chris Campoli	900 000 $ (1)
Salary Remaining :	0 $
Jordan Staal	800 000 $ (4)
Salary Remaining :	0 $
Steve Bernier	800 000 $ (3)
Salary Remaining :	0 $
Wes O'Neill	650 000 $ (1)
Salary Remaining :	0 $
Daniel Carcillo	600 000 $ (1)
Salary Remaining :	0 $
Richard Matvichuk	500 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 4 : 43 455 000,00 $
Year 5 : 23 550 000,00 $
Year 6 : 6 500 000,00 $
Year 7 : 4 000 000,00 $
Salary Average Commitment
Year 4 : 10 180 000,00 $
Year 5 : 3 200 000,00 $
Year 6 : 1 000 000,00 $
Year 7 : 500 000,00 $

Farm Players Salaries
Janne Niinimaa	90 000 $ (1)
Salary Remaining :	523 $
Alexandre Daigle	80 000 $ (1)
Salary Remaining :	465 $
Brad Winchester	80 000 $ (1)
Salary Remaining :	465 $
Andrew Raycroft	80 000 $ (1)
Salary Remaining :	465 $
Curtis McElhinney	80 000 $ (1)
Salary Remaining :	465 $
Linus Omark	75 000 $ (1)
Salary Remaining :	436 $
Nick Johnson	60 000 $ (2)
Salary Remaining :	349 $
Ryan Shannon	60 000 $ (1)
Salary Remaining :	349 $
Tyler Brenner	55 000 $ (3)
Salary Remaining :	320 $
Kenndal McArdle	52 500 $ (2)
Salary Remaining :	305 $
Scott Jackson	50 000 $ (2)
Salary Remaining :	291 $
Luke Schenn	50 000 $ (2)
Salary Remaining :	291 $
Casey Borer	50 000 $ (2)
Salary Remaining :	291 $
John Carlson	50 000 $ (2)
Salary Remaining :	291 $
Brett Sutter	50 000 $ (2)
Salary Remaining :	291 $
Andrew Kozek	45 000 $ (2)
Salary Remaining :	262 $
John Zeiler	40 000 $ (1)
Salary Remaining :	233 $
Roman Polak	40 000 $ (1)
Salary Remaining :	233 $
Pascal Pelletier	40 000 $ (1)
Salary Remaining :	233 $
Ryan MacMurchy	40 000 $ (1)
Salary Remaining :	233 $
Jeremy Smith	35 000 $ (1)
Salary Remaining :	203 $
Mark Dekanich	35 000 $ (2)
Salary Remaining :	203 $
Drew Larman	30 000 $ (2)
Salary Remaining :	174 $
Marc-André Cliche	25 000 $ (2)
Salary Remaining :	145 $
Anthony Nigro	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	25
Salary Commitment
Year 4 : 1 317 500,00 $
Year 5 : 652 500,00 $
Year 6 : 70 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 730 000,00 $
Year 5 : 300 000,00 $
Year 6 : 25 000,00 $
Year 7 : 0,00 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ohio State Arena
Level 1:	6000 - 90 $ - 4 469 - 74,49%
Level 2:	5000 - 55 $ - 3 843 - 76,86%
Level 3:	2000 - 30 $ - 1 873 - 93,67%
Level 4:	4000 - 20 $ - 3 566 - 89,15%
Luxury:	1000 - 185 $ - 706 - 70,61%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 451 - 72,56%
Farm Level 2:	1000 - 15 $ - 724 - 72,44%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14 458 - 80,32%
Average Income per Game	1 001 350 $
Year to Date Revenue	40 054 012 $
Farm
Home Games Left	0
Average Attendance - %	2 176 - 72,52%
Average Income per Game	64 739 $
Year to Date Revenue	2 589 540 $
Expense
Pro Players Total Salaries	38 217 375 $
Farm Players Total Salaries	3 231 000 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	8 693 799 $
Pro Year To Date Expenses	40 662 345 $
Farm Year To Date Expenses	2 921 847 $
Pro Salary Cap To Date	38 662 319 $
Farm Salary Cap To Date	2 126 479 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	231 620 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	18 785 $
Farm Estimated Expenses	18 785 $
Estimated Season Expenses	18 785 $
Estimated Season Salary Cap	38 662 319 $
Estimate Under Maximum Salary Cap of 40 636 722 $	1 974 403 $
Estimate Over Minimum Salary Cap of 20 000 000 $	18 662 319 $
Current Bank Account	636 722 $
Projected Bank Account	617 937 $

Pro Players Salaries
Miika Kiprusoff	5 750 000 $ (1)
Salary Remaining :	0 $
Marc Savard	5 000 000 $ (2)
Salary Remaining :	0 $
Pavel Bure	3 300 000 $ (3)
Salary Remaining :	0 $
Derek Morris	3 000 000 $ (1)
Salary Remaining :	0 $
Kevin Bieksa	2 500 000 $ (4)
Salary Remaining :	0 $
Wade Redden	2 500 000 $ (2)
Salary Remaining :	0 $
Brad Stuart	2 000 000 $ (1)
Salary Remaining :	0 $
Jason Ward	1 600 000 $ (2)
Salary Remaining :	0 $
Ramzi Abid	1 500 000 $ (1)
Salary Remaining :	0 $
Jaroslav Halak	1 500 000 $ (3)
Salary Remaining :	0 $
Chris Kelly	1 500 000 $ (1)
Salary Remaining :	0 $
David Booth	1 500 000 $ (3)
Salary Remaining :	0 $
Jan Bulis	1 400 000 $ (1)
Salary Remaining :	0 $
Branislav Mezei	1 200 000 $ (1)
Salary Remaining :	0 $
Marcus Nilson	1 000 000 $ (2)
Salary Remaining :	0 $
Blake Wheeler	900 000 $ (1)
Salary Remaining :	0 $
Greg De Vries	567 375 $ (1)
Salary Remaining :	0 $
Adam Deadmarsh	500 000 $ (2)
Salary Remaining :	0 $
Bates Battaglia	500 000 $ (1)
Salary Remaining :	0 $
Dave Steckel	500 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 4 : 38 217 375,00 $
Year 5 : 20 900 000,00 $
Year 6 : 10 100 000,00 $
Year 7 : 2 800 000,00 $
Salary Average Commitment
Year 4 : 7 300 000,00 $
Year 5 : 6 300 000,00 $
Year 6 : 3 300 000,00 $
Year 7 : 0,00 $

Farm Players Salaries
Tomas Kurka	800 000 $ (2)
Salary Remaining :	4 651 $
A.J Thelen	700 000 $ (1)
Salary Remaining :	4 070 $
Ben Guite	525 000 $ (1)
Salary Remaining :	3 052 $
Andreas Nodl (Out of Payroll)	90 000 $ (3)
Salary Remaining :	523 $
T.J Galiardi	75 000 $ (1)
Salary Remaining :	436 $
Zenon Konopka	75 000 $ (2)
Salary Remaining :	436 $
Lauri Tukonen	57 500 $ (1)
Salary Remaining :	334 $
Cory Emmerton	55 000 $ (3)
Salary Remaining :	320 $
Joey MacDonald	55 000 $ (1)
Salary Remaining :	320 $
Joe Charlebois	50 000 $ (3)
Salary Remaining :	291 $
James Wright	50 000 $ (2)
Salary Remaining :	291 $
Leland Irving	50 000 $ (3)
Salary Remaining :	291 $
Fedor Fedorov	50 000 $ (2)
Salary Remaining :	291 $
Christian Hanson	50 000 $ (1)
Salary Remaining :	291 $
Jared Boll	50 000 $ (2)
Salary Remaining :	291 $
Ryan White	50 000 $ (3)
Salary Remaining :	291 $
Davis Drewiske	45 000 $ (1)
Salary Remaining :	262 $
Brett Skinner	45 000 $ (1)
Salary Remaining :	262 $
Brock Trotter	45 000 $ (4)
Salary Remaining :	262 $
Ryan Wilson	40 000 $ (2)
Salary Remaining :	233 $
Ryan Potulny	35 000 $ (1)
Salary Remaining :	203 $
Mario Bliznak	35 000 $ (1)
Salary Remaining :	203 $
Cade Fairchild	35 000 $ (1)
Salary Remaining :	203 $
Cameron Gaunce	30 000 $ (2)
Salary Remaining :	174 $
Liam Reddox	28 500 $ (2)
Salary Remaining :	166 $
Greg Pateryn	25 000 $ (2)
Salary Remaining :	145 $
Mathieu Brodeur	25 000 $ (2)
Salary Remaining :	145 $
Jason Missiaen	25 000 $ (2)
Salary Remaining :	145 $
Jared Staal	25 000 $ (2)
Salary Remaining :	145 $
Nigel Williams	25 000 $ (3)
Salary Remaining :	145 $
Martin St. Pierre	25 000 $ (1)
Salary Remaining :	145 $
Joe Stejskal	25 000 $ (1)
Salary Remaining :	145 $
Matt Watkins	25 000 $ (1)
Salary Remaining :	145 $
Total Farm Players	33
Salary Commitment
Year 4 : 3 321 000,00 $
Year 5 : 991 000,00 $
Year 6 : 447 500,00 $
Year 7 : 85 000,00 $
Salary Average Commitment
Year 4 : 683 500,00 $
Year 5 : 408 500,00 $
Year 6 : 175 000,00 $
Year 7 : 25 000,00 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotttrade center
Level 1:	6000 - 84 $ - 5 474 - 91,24%
Level 2:	5000 - 52 $ - 3 913 - 78,27%
Level 3:	2000 - 30 $ - 1 756 - 87,80%
Level 4:	4000 - 19 $ - 3 529 - 88,24%
Luxury:	1000 - 169 $ - 803 - 80,27%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 481 - 74,04%
Farm Level 2:	1000 - 15 $ - 748 - 74,80%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 476 - 85,98%
Average Income per Game	1 084 005 $
Year to Date Revenue	43 360 182 $
Farm
Home Games Left	0
Average Attendance - %	2 229 - 74,29%
Average Income per Game	66 198 $
Year to Date Revenue	2 647 922 $
Expense
Pro Players Total Salaries	38 749 860 $
Farm Players Total Salaries	1 435 000 $
Coaches Total Salaries	3 927 000 $
Luxury Taxe Total	3 802 324 $
Pro Year To Date Expenses	42 399 527 $
Farm Year To Date Expenses	1 726 213 $
Pro Salary Cap To Date	38 849 536 $
Farm Salary Cap To Date	1 351 393 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	234 848 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	8 343 $
Farm Estimated Expenses	8 343 $
Estimated Season Expenses	8 343 $
Estimated Season Salary Cap	38 849 536 $
Estimate Under Maximum Salary Cap of 66 721 896 $	27 872 360 $
Estimate Over Minimum Salary Cap of 20 000 000 $	18 849 536 $
Current Bank Account	26 721 896 $
Projected Bank Account	26 713 553 $

Pro Players Salaries
Jarome Iginla	7 000 000 $ (2)
Salary Remaining :	0 $
Paul Kariya	5 800 000 $ (4)
Salary Remaining :	0 $
Nik Antropov	4 500 000 $ (3)
Salary Remaining :	0 $
Dan Boyle	3 500 000 $ (2)
Salary Remaining :	0 $
Jamie Langenbrunner	3 310 260 $ (1)
Salary Remaining :	0 $
Travis Zajac	1 900 000 $ (3)
Salary Remaining :	0 $
Tuukka Rask	1 500 000 $ (3)
Salary Remaining :	0 $
Kristopher Letang	1 350 000 $ (3)
Salary Remaining :	0 $
Matthew Lombardi	1 000 000 $ (1)
Salary Remaining :	0 $
Bryce Lampman	999 600 $ (1)
Salary Remaining :	0 $
Drew Fata	950 000 $ (1)
Salary Remaining :	0 $
Nigel Dawes	925 000 $ (2)
Salary Remaining :	0 $
Tim Thomas	900 000 $ (1)
Salary Remaining :	0 $
Petr Schastlivy	900 000 $ (3)
Salary Remaining :	0 $
Michael Frolik	900 000 $ (4)
Salary Remaining :	0 $
Brian Lee	750 000 $ (2)
Salary Remaining :	0 $
Sergei Shirokov (Out of Payroll)	750 000 $ (1)
Salary Remaining :	0 $
David Perron	750 000 $ (1)
Salary Remaining :	0 $
Andrew Cogliano	725 000 $ (3)
Salary Remaining :	0 $
Andy Sutton	590 000 $ (1)
Salary Remaining :	0 $
Cam Atkinson	500 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 4 : 39 499 860,00 $
Year 5 : 30 750 000,00 $
Year 6 : 17 575 000,00 $
Year 7 : 3 200 000,00 $
Salary Average Commitment
Year 4 : 7 640 000,00 $
Year 5 : 6 800 000,00 $
Year 6 : 6 300 000,00 $
Year 7 : 6 050 000,00 $

Farm Players Salaries
Cory Schneider	80 000 $ (1)
Salary Remaining :	465 $
Keith Yandle	80 000 $ (3)
Salary Remaining :	465 $
Matt Ellison	75 000 $ (2)
Salary Remaining :	436 $
Kevin Shattenkirk	75 000 $ (1)
Salary Remaining :	436 $
Jakub Voracek	75 000 $ (1)
Salary Remaining :	436 $
Matt Niskanen	62 500 $ (3)
Salary Remaining :	363 $
Krys Kolanos	62 500 $ (1)
Salary Remaining :	363 $
Jiri Novotny	50 000 $ (1)
Salary Remaining :	291 $
Jarkko Ruutu	50 000 $ (1)
Salary Remaining :	291 $
Philip Larsen	50 000 $ (2)
Salary Remaining :	291 $
Jake Allen	50 000 $ (2)
Salary Remaining :	291 $
Chad Kilger	50 000 $ (1)
Salary Remaining :	291 $
Andrew Gordon	50 000 $ (3)
Salary Remaining :	291 $
Cody Franson	50 000 $ (2)
Salary Remaining :	291 $
Anders Lindback	50 000 $ (2)
Salary Remaining :	291 $
Luke Adam	50 000 $ (2)
Salary Remaining :	291 $
Derek Stepan	50 000 $ (2)
Salary Remaining :	291 $
Rostislav Klesla	50 000 $ (1)
Salary Remaining :	291 $
Jake Gardiner	50 000 $ (2)
Salary Remaining :	291 $
Teemu Hartikainen	50 000 $ (2)
Salary Remaining :	291 $
James Livingstone	50 000 $ (2)
Salary Remaining :	291 $
Kevin Porter	42 500 $ (1)
Salary Remaining :	247 $
Konstantin Pushkarev	40 000 $ (1)
Salary Remaining :	233 $
D.J King	40 000 $ (1)
Salary Remaining :	233 $
Matt Beleskey	37 500 $ (3)
Salary Remaining :	218 $
John McCarthy	35 000 $ (2)
Salary Remaining :	203 $
Yann Sauvé	30 000 $ (2)
Salary Remaining :	174 $
Total Farm Players	27
Salary Commitment
Year 4 : 1 435 000,00 $
Year 5 : 942 500,00 $
Year 6 : 261 500,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 752 500,00 $
Year 5 : 515 000,00 $
Year 6 : 50 000,00 $
Year 7 : 0,00 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - 99 $ - 4 244 - 70,74%
Level 2:	5000 - 59 $ - 3 555 - 71,10%
Level 3:	2000 - 29 $ - 1 918 - 95,91%
Level 4:	4000 - 19 $ - 3 811 - 95,28%
Luxury:	1000 - 189 $ - 726 - 72,56%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 506 - 75,28%
Farm Level 2:	1000 - 15 $ - 746 - 74,56%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14 254 - 79,19%
Average Income per Game	1 029 379 $
Year to Date Revenue	41 175 171 $
Farm
Home Games Left	0
Average Attendance - %	2 251 - 75,04%
Average Income per Game	67 071 $
Year to Date Revenue	2 682 826 $
Expense
Pro Players Total Salaries	39 679 998 $
Farm Players Total Salaries	2 437 500 $
Coaches Total Salaries	950 000 $
Luxury Taxe Total	6 663 585 $
Pro Year To Date Expenses	39 172 109 $
Farm Year To Date Expenses	2 465 604 $
Pro Salary Cap To Date	38 672 132 $
Farm Salary Cap To Date	2 018 218 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	240 485 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	14 172 $
Farm Estimated Expenses	14 172 $
Estimated Season Expenses	14 172 $
Estimated Season Salary Cap	38 672 132 $
Estimate Under Maximum Salary Cap of 69 872 873 $	31 200 741 $
Estimate Over Minimum Salary Cap of 20 000 000 $	18 672 132 $
Current Bank Account	29 872 873 $
Projected Bank Account	29 858 701 $

Pro Players Salaries
Daniel Briere	6 000 000 $ (1)
Salary Remaining :	0 $
Zdeno Chara	5 800 000 $ (2)
Salary Remaining :	0 $
Evgeni Nabokov	4 000 000 $ (4)
Salary Remaining :	0 $
Wojtek Wolski	3 250 000 $ (3)
Salary Remaining :	0 $
Eric Lindros	3 100 000 $ (2)
Salary Remaining :	0 $
Scott Hartnell	2 650 000 $ (2)
Salary Remaining :	0 $
Vitali Yachmenev	1 999 998 $ (2)
Salary Remaining :	0 $
Jeff Carter	1 900 000 $ (3)
Salary Remaining :	0 $
Andrew Alberts	1 750 000 $ (2)
Salary Remaining :	0 $
Christoph Schubert	1 100 000 $ (2)
Salary Remaining :	0 $
Ryan O'Byrne	1 100 000 $ (3)
Salary Remaining :	0 $
Martin Erat	1 000 000 $ (2)
Salary Remaining :	0 $
Mark Stuart	1 000 000 $ (1)
Salary Remaining :	0 $
Dave Bolland	900 000 $ (1)
Salary Remaining :	0 $
Matt Cooke	850 000 $ (2)
Salary Remaining :	0 $
Victor Oreskovich	800 000 $ (2)
Salary Remaining :	0 $
Michal Grosek	700 000 $ (1)
Salary Remaining :	0 $
Éric Perrin	680 000 $ (2)
Salary Remaining :	0 $
Richard Lintner	600 000 $ (1)
Salary Remaining :	0 $
Dan Cloutier	500 000 $ (1)
Salary Remaining :	0 $
Matt Hendricks	0 $ (0)
Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 4 : 39 679 998,00 $
Year 5 : 34 554 998,00 $
Year 6 : 14 750 000,00 $
Year 7 : 4 000 000,00 $
Salary Average Commitment
Year 4 : 8 580 000,00 $
Year 5 : 6 530 000,00 $
Year 6 : 4 500 000,00 $
Year 7 : 4 000 000,00 $

Farm Players Salaries
Tom Gilbert	900 000 $ (1)
Salary Remaining :	5 233 $
Jere Lehtinen (Out of Payroll)	750 000 $ (1)
Salary Remaining :	4 360 $
Alyn McCauley	95 000 $ (1)
Salary Remaining :	552 $
Karri Ramo	90 000 $ (2)
Salary Remaining :	523 $
Jean-Luc Grand-Pierre	90 000 $ (1)
Salary Remaining :	523 $
Marc-André Bergeron	85 000 $ (1)
Salary Remaining :	494 $
Viktor Stalberg	80 000 $ (3)
Salary Remaining :	465 $
Jimmie Olvestad	80 000 $ (1)
Salary Remaining :	465 $
Chris Conner	75 000 $ (1)
Salary Remaining :	436 $
Mike Grier	75 000 $ (2)
Salary Remaining :	436 $
Mike Weber	60 000 $ (2)
Salary Remaining :	349 $
Kris Chucko	60 000 $ (2)
Salary Remaining :	349 $
Adam Pineault	60 000 $ (2)
Salary Remaining :	349 $
John Mitchell	55 000 $ (1)
Salary Remaining :	320 $
Petteri Nokelainen	55 000 $ (1)
Salary Remaining :	320 $
Zach Jones	50 000 $ (2)
Salary Remaining :	291 $
Adam McQuaid	50 000 $ (1)
Salary Remaining :	291 $
Jason Demers	50 000 $ (2)
Salary Remaining :	291 $
Tanner Glass	50 000 $ (1)
Salary Remaining :	291 $
Justin Falk	50 000 $ (1)
Salary Remaining :	291 $
Jean-François Jacques	40 000 $ (3)
Salary Remaining :	233 $
Mark Fraser	40 000 $ (1)
Salary Remaining :	233 $
Mike Blunden	40 000 $ (1)
Salary Remaining :	233 $
Jean-Michel Daoust	35 000 $ (1)
Salary Remaining :	203 $
Jack Hillen	35 000 $ (2)
Salary Remaining :	203 $
Kevin Poulin	30 000 $ (2)
Salary Remaining :	174 $
Brandon McMillan	30 000 $ (2)
Salary Remaining :	174 $
Joe Vitale	27 500 $ (1)
Salary Remaining :	160 $
Lance Bouma	25 000 $ (2)
Salary Remaining :	145 $
Jason Gregoire	25 000 $ (1)
Salary Remaining :	145 $
Total Farm Players	30
Salary Commitment
Year 4 : 3 187 500,00 $
Year 5 : 815 000,00 $
Year 6 : 140 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 1 560 000,00 $
Year 5 : 400 000,00 $
Year 6 : 65 000,00 $
Year 7 : 0,00 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 85 $ - 5 628 - 93,79%
Level 2:	5000 - 50 $ - 4 609 - 92,18%
Level 3:	2000 - 29 $ - 1 834 - 91,71%
Level 4:	4000 - 20 $ - 3 529 - 88,23%
Luxury:	1000 - 161 $ - 934 - 93,41%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 480 - 73,99%
Farm Level 2:	1000 - 15 $ - 756 - 75,57%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 534 - 91,86%
Average Income per Game	1 137 217 $
Year to Date Revenue	45 488 672 $
Farm
Home Games Left	0
Average Attendance - %	2 235 - 74,51%
Average Income per Game	64 659 $
Year to Date Revenue	2 586 369 $
Expense
Pro Players Total Salaries	35 377 000 $
Farm Players Total Salaries	2 273 500 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	2 868 675 $
Pro Year To Date Expenses	40 377 639 $
Farm Year To Date Expenses	2 318 485 $
Pro Salary Cap To Date	37 377 619 $
Farm Salary Cap To Date	1 821 399 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	214 406 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	12 491 $
Farm Estimated Expenses	12 491 $
Estimated Season Expenses	12 491 $
Estimated Season Salary Cap	37 377 619 $
Estimate Under Maximum Salary Cap of 45 493 516 $	8 115 897 $
Estimate Over Minimum Salary Cap of 20 000 000 $	17 377 619 $
Current Bank Account	5 493 516 $
Projected Bank Account	5 481 025 $

Pro Players Salaries
Éric Desjardins (Out of Payroll)	5 000 000 $ (2)
Salary Remaining :	0 $
Nicklas Lidstrom	5 000 000 $ (2)
Salary Remaining :	0 $
Rick DiPietro	4 000 000 $ (1)
Salary Remaining :	0 $
Patrick Marleau	3 000 000 $ (1)
Salary Remaining :	0 $
Mike Ribeiro	2 800 000 $ (2)
Salary Remaining :	0 $
Tomas Plekanec	2 000 000 $ (2)
Salary Remaining :	0 $
Tomas Kloucek	1 750 000 $ (3)
Salary Remaining :	0 $
Mike York	1 618 750 $ (3)
Salary Remaining :	0 $
Viktor Kozlov	1 500 000 $ (1)
Salary Remaining :	0 $
Dennis Wideman	1 500 000 $ (1)
Salary Remaining :	0 $
Marek Svatos	1 500 000 $ (3)
Salary Remaining :	0 $
Mikael Tellqvist	1 300 000 $ (2)
Salary Remaining :	0 $
Radim Vrbata	1 275 000 $ (2)
Salary Remaining :	0 $
Jeff Woywitka	1 225 000 $ (1)
Salary Remaining :	0 $
Ossi Vaananen	1 100 000 $ (1)
Salary Remaining :	0 $
Matt Carle	1 000 000 $ (4)
Salary Remaining :	0 $
Ruslan Fedotenko	983 250 $ (3)
Salary Remaining :	0 $
Michel Ouellet	900 000 $ (1)
Salary Remaining :	0 $
Ryan Callahan	850 000 $ (1)
Salary Remaining :	0 $
Chris Dingman	700 000 $ (1)
Salary Remaining :	0 $
Jamie Lundmark	700 000 $ (3)
Salary Remaining :	0 $
Greg Zanon	675 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 4 : 40 377 000,00 $
Year 5 : 23 748 750,00 $
Year 6 : 9 545 500,00 $
Year 7 : 2 000 000,00 $
Salary Average Commitment
Year 4 : 11 880 000,00 $
Year 5 : 10 155 000,00 $
Year 6 : 3 355 000,00 $
Year 7 : 250 000,00 $

Farm Players Salaries
Yan Stastny	800 000 $ (3)
Salary Remaining :	4 651 $
Tobias Stephan	85 000 $ (1)
Salary Remaining :	494 $
Devin Setoguchi	82 500 $ (2)
Salary Remaining :	480 $
T.J. Fast	80 000 $ (2)
Salary Remaining :	465 $
Josh Gorges (Out of Payroll)	75 000 $ (1)
Salary Remaining :	436 $
Erik Ersberg	75 000 $ (1)
Salary Remaining :	436 $
Mason Raymond	65 000 $ (1)
Salary Remaining :	378 $
T.J. Oshie	65 000 $ (2)
Salary Remaining :	378 $
Theo Peckham	55 000 $ (1)
Salary Remaining :	320 $
Robert Dome	50 000 $ (1)
Salary Remaining :	291 $
Andrei Loktionov (Out of Payroll)	50 000 $ (2)
Salary Remaining :	291 $
Mathieu Perreault	50 000 $ (3)
Salary Remaining :	291 $
Zac Rinaldo	50 000 $ (2)
Salary Remaining :	291 $
James Sheppard	50 000 $ (4)
Salary Remaining :	291 $
Danny Kristo	50 000 $ (2)
Salary Remaining :	291 $
Dave Scatchard	50 000 $ (1)
Salary Remaining :	291 $
Martin Houle	50 000 $ (2)
Salary Remaining :	291 $
Stu Bickel	50 000 $ (1)
Salary Remaining :	291 $
Aaron Palushaj	50 000 $ (1)
Salary Remaining :	291 $
Cam Janssen	45 000 $ (2)
Salary Remaining :	262 $
J.T. Wyman	40 000 $ (2)
Salary Remaining :	233 $
Maxime Fortunus	40 000 $ (1)
Salary Remaining :	233 $
Brandon Prust	40 000 $ (1)
Salary Remaining :	233 $
Simon Danis-Pepin	40 000 $ (4)
Salary Remaining :	233 $
Matt Generous	35 000 $ (1)
Salary Remaining :	203 $
Harry Zolnierczyk	35 000 $ (1)
Salary Remaining :	203 $
Mike Sauer	32 500 $ (1)
Salary Remaining :	189 $
David Ullstrom	30 000 $ (2)
Salary Remaining :	174 $
Tyler Cuma	30 000 $ (2)
Salary Remaining :	174 $
Robby Dee	28 500 $ (2)
Salary Remaining :	166 $
Cristopher Nilstorp	25 000 $ (2)
Salary Remaining :	145 $
Aaron Ness	25 000 $ (2)
Salary Remaining :	145 $
Chris Vande Velde	25 000 $ (1)
Salary Remaining :	145 $
Total Farm Players	33
Salary Commitment
Year 4 : 2 353 500,00 $
Year 5 : 985 000,00 $
Year 6 : 285 000,00 $
Year 7 : 135 000,00 $
Salary Average Commitment
Year 4 : 1 037 500,00 $
Year 5 : 495 000,00 $
Year 6 : 100 000,00 $
Year 7 : 50 000,00 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Budweiser Coliseum
Level 1:	6000 - 99 $ - 4 106 - 68,43%
Level 2:	5000 - 52 $ - 4 612 - 92,24%
Level 3:	2000 - 30 $ - 1 856 - 92,81%
Level 4:	4000 - 17 $ - 3 834 - 95,85%
Luxury:	1000 - 100 $ - 992 - 99,23%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 469 - 73,43%
Farm Level 2:	1000 - 15 $ - 732 - 73,24%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 400 - 85,56%
Average Income per Game	995 249 $
Year to Date Revenue	39 809 954 $
Farm
Home Games Left	0
Average Attendance - %	2 201 - 73,37%
Average Income per Game	65 506 $
Year to Date Revenue	2 620 239 $
Expense
Pro Players Total Salaries	40 300 000 $
Farm Players Total Salaries	1 730 000 $
Coaches Total Salaries	2 750 000 $
Luxury Taxe Total	14 303 664 $
Pro Year To Date Expenses	41 976 672 $
Farm Year To Date Expenses	1 962 408 $
Pro Salary Cap To Date	39 476 640 $
Farm Salary Cap To Date	1 713 869 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	244 242 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	10 058 $
Farm Estimated Expenses	10 058 $
Estimated Season Expenses	10 058 $
Estimated Season Salary Cap	39 476 640 $
Estimate Under Maximum Salary Cap of 40 877 206 $	1 400 566 $
Estimate Over Minimum Salary Cap of 20 000 000 $	19 476 640 $
Current Bank Account	877 206 $
Projected Bank Account	867 148 $

Pro Players Salaries
Scott Niedermayer	6 750 000 $ (1)
Salary Remaining :	0 $
Jaromir Jagr	6 000 000 $ (4)
Salary Remaining :	0 $
Mark Streit	3 500 000 $ (2)
Salary Remaining :	0 $
Peter Worrell	2 600 000 $ (4)
Salary Remaining :	0 $
Brent Sopel	2 500 000 $ (3)
Salary Remaining :	0 $
Ryan Getzlaf	1 750 000 $ (3)
Salary Remaining :	0 $
Matt Stajan	1 700 000 $ (3)
Salary Remaining :	0 $
Derian Hatcher	1 500 000 $ (2)
Salary Remaining :	0 $
Carey Price	1 500 000 $ (3)
Salary Remaining :	0 $
Clarke MacArthur	1 500 000 $ (4)
Salary Remaining :	0 $
Fabian Brunnstrom	1 250 000 $ (3)
Salary Remaining :	0 $
David Jones	1 100 000 $ (1)
Salary Remaining :	0 $
Erik Christensen	1 000 000 $ (3)
Salary Remaining :	0 $
Joe Callahan	1 000 000 $ (2)
Salary Remaining :	0 $
Jiri Hudler	1 000 000 $ (3)
Salary Remaining :	0 $
Zigmund Palffy	1 000 000 $ (1)
Salary Remaining :	0 $
Daniel Paille	950 000 $ (2)
Salary Remaining :	0 $
T.J. Hensick	850 000 $ (1)
Salary Remaining :	0 $
Brett Lebda	850 000 $ (2)
Salary Remaining :	0 $
Jeremy Williams	750 000 $ (4)
Salary Remaining :	0 $
Taylor Chorney	750 000 $ (3)
Salary Remaining :	0 $
José Theodore	500 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 4 : 40 300 000,00 $
Year 5 : 37 550 000,00 $
Year 6 : 30 250 000,00 $
Year 7 : 19 500 000,00 $
Salary Average Commitment
Year 4 : 15 500 000,00 $
Year 5 : 14 500 000,00 $
Year 6 : 12 250 000,00 $
Year 7 : 12 000 000,00 $

Farm Players Salaries
Andy Rogers	90 000 $ (2)
Salary Remaining :	523 $
Sergei Bobrovsky	80 000 $ (3)
Salary Remaining :	465 $
Anton Babchuk	75 000 $ (1)
Salary Remaining :	436 $
Brad Richardson	75 000 $ (2)
Salary Remaining :	436 $
Antero Niittymaki	75 000 $ (1)
Salary Remaining :	436 $
Marcel Hossa	75 000 $ (2)
Salary Remaining :	436 $
Anthony Stewart	75 000 $ (1)
Salary Remaining :	436 $
Kyle Cumiskey	70 000 $ (1)
Salary Remaining :	407 $
Kyle Wharton	60 000 $ (3)
Salary Remaining :	349 $
Troy Brouwer	60 000 $ (4)
Salary Remaining :	349 $
Marc-André Bernier	60 000 $ (1)
Salary Remaining :	349 $
Masi Marjamaki	60 000 $ (3)
Salary Remaining :	349 $
Petr Vrana	60 000 $ (4)
Salary Remaining :	349 $
Brandon Bochenski	60 000 $ (2)
Salary Remaining :	349 $
Jordan LaVallee	60 000 $ (1)
Salary Remaining :	349 $
Bobby Butler	55 000 $ (4)
Salary Remaining :	320 $
Cal Clutterbuck	55 000 $ (4)
Salary Remaining :	320 $
Matt Corrente	52 500 $ (4)
Salary Remaining :	305 $
Anssi Salmela	50 000 $ (1)
Salary Remaining :	291 $
Jussi Rynnas	50 000 $ (4)
Salary Remaining :	291 $
Spencer Machacek	50 000 $ (1)
Salary Remaining :	291 $
Nicholas D'Agostino	50 000 $ (1)
Salary Remaining :	291 $
Nick Pryor	50 000 $ (1)
Salary Remaining :	291 $
Jeff Frazee	50 000 $ (3)
Salary Remaining :	291 $
Vince Rocco	50 000 $ (3)
Salary Remaining :	291 $
Robert Bortuzzo	50 000 $ (1)
Salary Remaining :	291 $
Josh Beaulieu	40 000 $ (1)
Salary Remaining :	233 $
Ryan Craig (Out of Payroll)	40 000 $ (2)
Salary Remaining :	233 $
Robert Klinkhammer	35 000 $ (1)
Salary Remaining :	203 $
Nicolas Blanchard	32 500 $ (3)
Salary Remaining :	189 $
Chad Johnson	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	31
Salary Commitment
Year 4 : 1 770 000,00 $
Year 5 : 1 092 500,00 $
Year 6 : 767 500,00 $
Year 7 : 410 000,00 $
Salary Average Commitment
Year 4 : 585 000,00 $
Year 5 : 425 000,00 $
Year 6 : 375 000,00 $
Year 7 : 175 000,00 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 77 $ - 5 723 - 95,38%
Level 2:	5000 - 42 $ - 4 869 - 97,39%
Level 3:	2000 - 27 $ - 1 899 - 94,93%
Level 4:	4000 - 16 $ - 3 830 - 95,74%
Luxury:	1000 - 163 $ - 928 - 92,79%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 479 - 73,97%
Farm Level 2:	1000 - 15 $ - 733 - 73,31%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 249 - 95,83%
Average Income per Game	1 015 448 $
Year to Date Revenue	40 617 921 $
Farm
Home Games Left	0
Average Attendance - %	2 212 - 73,75%
Average Income per Game	65 911 $
Year to Date Revenue	2 636 429 $
Expense
Pro Players Total Salaries	40 250 000 $
Farm Players Total Salaries	1 211 000 $
Coaches Total Salaries	3 995 000 $
Luxury Taxe Total	4 962 337 $
Pro Year To Date Expenses	40 201 145 $
Farm Year To Date Expenses	2 307 951 $
Pro Salary Cap To Date	37 201 146 $
Farm Salary Cap To Date	1 318 720 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	243 939 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	6 692 $
Farm Estimated Expenses	6 692 $
Estimated Season Expenses	6 692 $
Estimated Season Salary Cap	37 201 146 $
Estimate Under Maximum Salary Cap of 42 497 276 $	5 296 130 $
Estimate Over Minimum Salary Cap of 20 000 000 $	17 201 146 $
Current Bank Account	2 497 276 $
Projected Bank Account	2 490 584 $

Pro Players Salaries
Marian Hossa	6 000 000 $ (2)
Salary Remaining :	0 $
Niklas Backstrom	5 500 000 $ (3)
Salary Remaining :	0 $
Evgeni Malkin	5 000 000 $ (2)
Salary Remaining :	0 $
Zach Parise	3 000 000 $ (3)
Salary Remaining :	0 $
Thomas Vanek	2 100 000 $ (3)
Salary Remaining :	0 $
Ed Jovanovski	2 000 000 $ (2)
Salary Remaining :	0 $
Bryce Salvador	1 500 000 $ (4)
Salary Remaining :	0 $
Nicklas Backstrom	1 500 000 $ (1)
Salary Remaining :	0 $
Steve Sullivan	1 500 000 $ (4)
Salary Remaining :	0 $
Anton Volchenkov	1 400 000 $ (2)
Salary Remaining :	0 $
Ales Hemsky	1 200 000 $ (3)
Salary Remaining :	0 $
Bobby Ryan	1 000 000 $ (3)
Salary Remaining :	0 $
Jay Harrison	1 000 000 $ (2)
Salary Remaining :	0 $
Chris Kunitz	1 000 000 $ (2)
Salary Remaining :	0 $
Adam Hall	950 000 $ (2)
Salary Remaining :	0 $
Lasse Kukkonen	925 000 $ (1)
Salary Remaining :	0 $
Ryan Suter	800 000 $ (4)
Salary Remaining :	0 $
Brooks Laich	750 000 $ (1)
Salary Remaining :	0 $
Tim Gleason	700 000 $ (2)
Salary Remaining :	0 $
Doug Janik	700 000 $ (1)
Salary Remaining :	0 $
Peter Regin	625 000 $ (2)
Salary Remaining :	0 $
Nikolai Khabibulin	600 000 $ (2)
Salary Remaining :	0 $
Pierre-Alexandre Parenteau	500 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 4 : 40 250 000,00 $
Year 5 : 39 565 000,00 $
Year 6 : 18 850 000,00 $
Year 7 : 5 000 000,00 $
Salary Average Commitment
Year 4 : 7 550 000,00 $
Year 5 : 7 300 000,00 $
Year 6 : 5 000 000,00 $
Year 7 : 3 800 000,00 $

Farm Players Salaries
Alexei Semenov	80 000 $ (1)
Salary Remaining :	465 $
Jason Blake	75 000 $ (3)
Salary Remaining :	436 $
Barry Brust	70 000 $ (3)
Salary Remaining :	407 $
Daniel Winnik (Out of Payroll)	60 000 $ (2)
Salary Remaining :	349 $
Dany Roussin	60 000 $ (2)
Salary Remaining :	349 $
Scott Parse	55 000 $ (3)
Salary Remaining :	320 $
Samuel Pahlsson	55 000 $ (2)
Salary Remaining :	320 $
Matt D'Agostini	55 000 $ (2)
Salary Remaining :	320 $
Ray Macias	52 500 $ (2)
Salary Remaining :	305 $
Derek Peltier	52 500 $ (2)
Salary Remaining :	305 $
Tom Pyatt	50 000 $ (1)
Salary Remaining :	291 $
Jeff Finger	50 000 $ (2)
Salary Remaining :	291 $
Brandon Mashinter	50 000 $ (3)
Salary Remaining :	291 $
Ben Bishop	50 000 $ (1)
Salary Remaining :	291 $
Jerred Smithson	40 000 $ (1)
Salary Remaining :	233 $
Kevin Montgomery	40 000 $ (2)
Salary Remaining :	233 $
Joey Ryan	40 000 $ (3)
Salary Remaining :	233 $
Robin Leblanc	40 000 $ (2)
Salary Remaining :	233 $
Jannik Hansen	30 000 $ (1)
Salary Remaining :	174 $
Joey Crabb	30 000 $ (1)
Salary Remaining :	174 $
Devan Dubnyk	26 000 $ (2)
Salary Remaining :	151 $
Daultan Leveillé	25 000 $ (2)
Salary Remaining :	145 $
Brett Festerling	25 000 $ (1)
Salary Remaining :	145 $
Jon Kalinski	25 000 $ (1)
Salary Remaining :	145 $
Kelly Zajac	25 000 $ (1)
Salary Remaining :	145 $
Colby Cohen	25 000 $ (1)
Salary Remaining :	145 $
Casey Pierro-Zabotel	25 000 $ (1)
Salary Remaining :	145 $
Total Farm Players	27
Salary Commitment
Year 4 : 1 211 000,00 $
Year 5 : 833 500,00 $
Year 6 : 310 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 585 000,00 $
Year 5 : 500 000,00 $
Year 6 : 290 000,00 $
Year 7 : 0,00 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Pack Center
Level 1:	6000 - 95 $ - 4 262 - 71,03%
Level 2:	5000 - 57 $ - 3 537 - 70,75%
Level 3:	2000 - 32 $ - 1 572 - 78,61%
Level 4:	4000 - 18 $ - 3 778 - 94,45%
Luxury:	1000 - 190 $ - 683 - 68,27%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 423 - 71,14%
Farm Level 2:	1000 - 15 $ - 705 - 70,50%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13 832 - 76,84%
Average Income per Game	981 584 $
Year to Date Revenue	39 263 349 $
Farm
Home Games Left	0
Average Attendance - %	2 128 - 70,93%
Average Income per Game	63 391 $
Year to Date Revenue	2 535 643 $
Expense
Pro Players Total Salaries	37 475 000 $
Farm Players Total Salaries	1 325 000 $
Coaches Total Salaries	800 000 $
Luxury Taxe Total	7 152 949 $
Pro Year To Date Expenses	39 313 358 $
Farm Year To Date Expenses	1 624 404 $
Pro Salary Cap To Date	38 813 304 $
Farm Salary Cap To Date	1 326 118 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	227 121 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	7 703 $
Farm Estimated Expenses	7 703 $
Estimated Season Expenses	7 703 $
Estimated Season Salary Cap	38 813 304 $
Estimate Under Maximum Salary Cap of 49 844 644 $	11 031 340 $
Estimate Over Minimum Salary Cap of 20 000 000 $	18 813 304 $
Current Bank Account	9 844 644 $
Projected Bank Account	9 836 941 $

Pro Players Salaries
Marian Gaborik	5 000 000 $ (2)
Salary Remaining :	0 $
Ryan Miller	4 000 000 $ (1)
Salary Remaining :	0 $
Brenden Morrow	3 500 000 $ (3)
Salary Remaining :	0 $
Tom Poti (Out of Payroll)	3 500 000 $ (1)
Salary Remaining :	0 $
Bill Guerin	3 000 000 $ (1)
Salary Remaining :	0 $
Tim Connolly	3 000 000 $ (1)
Salary Remaining :	0 $
Sergei Samsonov	2 500 000 $ (3)
Salary Remaining :	0 $
Frans Nielsen	2 100 000 $ (2)
Salary Remaining :	0 $
Jiri Fischer	2 000 000 $ (1)
Salary Remaining :	0 $
Kurt Sauer	1 500 000 $ (1)
Salary Remaining :	0 $
Drew Miller	1 225 000 $ (2)
Salary Remaining :	0 $
Peter Budaj	1 000 000 $ (1)
Salary Remaining :	0 $
Craig Adams	1 000 000 $ (1)
Salary Remaining :	0 $
Chad Larose	950 000 $ (4)
Salary Remaining :	0 $
Chris Stewart	950 000 $ (3)
Salary Remaining :	0 $
Denis Grebeshkov	900 000 $ (1)
Salary Remaining :	0 $
Maxim Lapierre	900 000 $ (2)
Salary Remaining :	0 $
Lukas Krajicek	850 000 $ (1)
Salary Remaining :	0 $
Riley Cote	750 000 $ (1)
Salary Remaining :	0 $
Jesse Winchester	750 000 $ (2)
Salary Remaining :	0 $
Sami Lepisto	700 000 $ (1)
Salary Remaining :	0 $
Anton Stralman	500 000 $ (1)
Salary Remaining :	0 $
Joël Perrault	400 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 4 : 40 975 000,00 $
Year 5 : 19 850 000,00 $
Year 6 : 9 050 000,00 $
Year 7 : 1 300 000,00 $
Salary Average Commitment
Year 4 : 1 250 000,00 $
Year 5 : 1 250 000,00 $
Year 6 : 1 000 000,00 $
Year 7 : 250 000,00 $

Farm Players Salaries
Pavel Brendl	100 000 $ (2)
Salary Remaining :	581 $
Antti Laaksonen	75 000 $ (1)
Salary Remaining :	436 $
Drayson Bowman	75 000 $ (1)
Salary Remaining :	436 $
Al Montoya	75 000 $ (1)
Salary Remaining :	436 $
Jonathan Tremblay	60 000 $ (1)
Salary Remaining :	349 $
Arturs Kulda	60 000 $ (3)
Salary Remaining :	349 $
Jiri Tlusty	50 000 $ (3)
Salary Remaining :	291 $
Chris Summers	50 000 $ (2)
Salary Remaining :	291 $
Joshua Bailey	50 000 $ (2)
Salary Remaining :	291 $
Thomas Hickey	50 000 $ (1)
Salary Remaining :	291 $
Brendon Segal	50 000 $ (2)
Salary Remaining :	291 $
Dana Tyrell	50 000 $ (1)
Salary Remaining :	291 $
Jason Ryznar	50 000 $ (2)
Salary Remaining :	291 $
Thomas McCollum	50 000 $ (2)
Salary Remaining :	291 $
Matt Taormina	50 000 $ (1)
Salary Remaining :	291 $
Frederic St-Denis	50 000 $ (1)
Salary Remaining :	291 $
Nick Bonino	50 000 $ (1)
Salary Remaining :	291 $
Brandon Bollig	50 000 $ (1)
Salary Remaining :	291 $
Matt Frattin	50 000 $ (1)
Salary Remaining :	291 $
Andreas Engqvist	40 000 $ (1)
Salary Remaining :	233 $
Gord Baldwin	35 000 $ (1)
Salary Remaining :	203 $
Matt Irwin	30 000 $ (2)
Salary Remaining :	174 $
Keith Kinkaid	25 000 $ (2)
Salary Remaining :	145 $
Alexander Deilert	25 000 $ (1)
Salary Remaining :	145 $
Samuel Groulx	25 000 $ (1)
Salary Remaining :	145 $
Matt Bartkowski	25 000 $ (1)
Salary Remaining :	145 $
Derek Grant	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	27
Salary Commitment
Year 4 : 1 325 000,00 $
Year 5 : 600 000,00 $
Year 6 : 115 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 355 000,00 $
Year 5 : 255 000,00 $
Year 6 : 50 000,00 $
Year 7 : 0,00 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	The prudential Center
Level 1:	6000 - 85 $ - 5 515 - 91,92%
Level 2:	5000 - 52 $ - 4 650 - 92,99%
Level 3:	2000 - 28 $ - 1 876 - 93,80%
Level 4:	4000 - 20 $ - 3 573 - 89,33%
Luxury:	1000 - 170 $ - 914 - 91,36%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 494 - 74,68%
Farm Level 2:	1000 - 15 $ - 737 - 73,67%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 528 - 91,82%
Average Income per Game	1 146 391 $
Year to Date Revenue	45 855 652 $
Farm
Home Games Left	0
Average Attendance - %	2 230 - 74,34%
Average Income per Game	66 489 $
Year to Date Revenue	2 659 549 $
Expense
Pro Players Total Salaries	36 350 000 $
Farm Players Total Salaries	2 670 000 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	4 434 222 $
Pro Year To Date Expenses	38 631 541 $
Farm Year To Date Expenses	2 878 679 $
Pro Salary Cap To Date	37 631 559 $
Farm Salary Cap To Date	2 182 743 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	220 303 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	15 523 $
Farm Estimated Expenses	15 523 $
Estimated Season Expenses	15 523 $
Estimated Season Salary Cap	37 631 559 $
Estimate Under Maximum Salary Cap of 46 937 611 $	9 306 052 $
Estimate Over Minimum Salary Cap of 20 000 000 $	17 631 559 $
Current Bank Account	6 937 611 $
Projected Bank Account	6 922 088 $

Pro Players Salaries
Saku Koivu	4 500 000 $ (1)
Salary Remaining :	0 $
Jonas Hoglund	4 000 000 $ (4)
Salary Remaining :	0 $
Brian Rafalski	3 500 000 $ (3)
Salary Remaining :	0 $
Andrei Markov	3 250 000 $ (3)
Salary Remaining :	0 $
Antti Niemi	2 250 000 $ (1)
Salary Remaining :	0 $
Stephen Weiss	2 000 000 $ (1)
Salary Remaining :	0 $
Kurtis Foster	2 000 000 $ (1)
Salary Remaining :	0 $
Mike Komisarek	1 500 000 $ (1)
Salary Remaining :	0 $
Doug Weight	1 500 000 $ (1)
Salary Remaining :	0 $
Ben Lovejoy	1 000 000 $ (3)
Salary Remaining :	0 $
Jeff Schultz	1 000 000 $ (4)
Salary Remaining :	0 $
Dan Ellis	1 000 000 $ (1)
Salary Remaining :	0 $
Lee Stempniak	950 000 $ (1)
Salary Remaining :	0 $
Ladislav Nagy	950 000 $ (2)
Salary Remaining :	0 $
Patrick Eaves	900 000 $ (3)
Salary Remaining :	0 $
Phil Kessel	900 000 $ (3)
Salary Remaining :	0 $
Andrei Kostitsyn	900 000 $ (1)
Salary Remaining :	0 $
Dustin Boyd	900 000 $ (2)
Salary Remaining :	0 $
Guillaume Latendresse	850 000 $ (2)
Salary Remaining :	0 $
Jonathan Bernier	800 000 $ (2)
Salary Remaining :	0 $
Jason Williams	700 000 $ (1)
Salary Remaining :	0 $
Tomas Holmstrom	500 000 $ (2)
Salary Remaining :	0 $
Brad Ference	500 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 4 : 36 350 000,00 $
Year 5 : 17 975 000,00 $
Year 6 : 14 600 000,00 $
Year 7 : 5 700 000,00 $
Salary Average Commitment
Year 4 : 15 450 000,00 $
Year 5 : 10 200 000,00 $
Year 6 : 8 250 000,00 $
Year 7 : 4 250 000,00 $

Farm Players Salaries
Nolan Pratt	960 000 $ (1)
Salary Remaining :	5 581 $
Martin Grenier	90 000 $ (2)
Salary Remaining :	523 $
Andy Greene	85 000 $ (1)
Salary Remaining :	494 $
Adam Munro	85 000 $ (2)
Salary Remaining :	494 $
Matt Jones	80 000 $ (1)
Salary Remaining :	465 $
James Van Riemsdyk	75 000 $ (1)
Salary Remaining :	436 $
Chris Mcallister	70 000 $ (2)
Salary Remaining :	407 $
Peter Mueller	65 000 $ (4)
Salary Remaining :	378 $
Jeff Glass	65 000 $ (1)
Salary Remaining :	378 $
Sergei Kostitsyn	60 000 $ (2)
Salary Remaining :	349 $
Benn Ferriero	55 000 $ (2)
Salary Remaining :	320 $
Brett Maclean	50 000 $ (1)
Salary Remaining :	291 $
Braden Holtby	50 000 $ (2)
Salary Remaining :	291 $
Kyle Chipchura	50 000 $ (1)
Salary Remaining :	291 $
Bryan Rodney	50 000 $ (1)
Salary Remaining :	291 $
Niklas Sundstrom	50 000 $ (1)
Salary Remaining :	291 $
Ryan Reaves	50 000 $ (1)
Salary Remaining :	291 $
Steve Quailer	50 000 $ (2)
Salary Remaining :	291 $
Tomas Kubalik	50 000 $ (2)
Salary Remaining :	291 $
Mikkel Boedker	50 000 $ (2)
Salary Remaining :	291 $
Marc-André Bourdon	50 000 $ (2)
Salary Remaining :	291 $
Roman Josi	50 000 $ (2)
Salary Remaining :	291 $
Tyler Myers	50 000 $ (2)
Salary Remaining :	291 $
Allen York	50 000 $ (1)
Salary Remaining :	291 $
Patrick Maroon	50 000 $ (1)
Salary Remaining :	291 $
Jay Beagle	40 000 $ (1)
Salary Remaining :	233 $
Keith Seabrook	40 000 $ (2)
Salary Remaining :	233 $
Ryan Thang	35 000 $ (1)
Salary Remaining :	203 $
Pavel Valentenko	30 000 $ (3)
Salary Remaining :	174 $
Shawn Lalonde	30 000 $ (2)
Salary Remaining :	174 $
Tyler Bozak	30 000 $ (1)
Salary Remaining :	174 $
Josh Meyers	25 000 $ (1)
Salary Remaining :	145 $
Evan Oberg	25 000 $ (1)
Salary Remaining :	145 $
Jamie Arniel	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	34
Salary Commitment
Year 4 : 2 670 000,00 $
Year 5 : 1 031 000,00 $
Year 6 : 120 000,00 $
Year 7 : 85 000,00 $
Salary Average Commitment
Year 4 : 1 295 000,00 $
Year 5 : 620 000,00 $
Year 6 : 55 000,00 $
Year 7 : 25 000,00 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Metal Center
Level 1:	6000 - 88 $ - 4 871 - 81,18%
Level 2:	5000 - 56 $ - 3 655 - 73,10%
Level 3:	2000 - 32 $ - 1 515 - 75,74%
Level 4:	4000 - 22 $ - 2 958 - 73,95%
Luxury:	1000 - 188 $ - 737 - 73,69%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 513 - 75,66%
Farm Level 2:	1000 - 15 $ - 751 - 75,13%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13 736 - 76,31%
Average Income per Game	1 044 018 $
Year to Date Revenue	41 760 721 $
Farm
Home Games Left	0
Average Attendance - %	2 264 - 75,48%
Average Income per Game	67 441 $
Year to Date Revenue	2 697 633 $
Expense
Pro Players Total Salaries	38 100 000 $
Farm Players Total Salaries	1 525 000 $
Coaches Total Salaries	1 800 000 $
Luxury Taxe Total	1 676 632 $
Pro Year To Date Expenses	37 531 521 $
Farm Year To Date Expenses	2 118 732 $
Pro Salary Cap To Date	36 131 523 $
Farm Salary Cap To Date	1 721 035 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	230 909 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	8 430 $
Farm Estimated Expenses	8 430 $
Estimated Season Expenses	8 430 $
Estimated Season Salary Cap	36 131 523 $
Estimate Under Maximum Salary Cap of 55 723 202 $	19 591 679 $
Estimate Over Minimum Salary Cap of 20 000 000 $	16 131 523 $
Current Bank Account	15 723 202 $
Projected Bank Account	15 714 772 $

Pro Players Salaries
Eric Staal	6 250 000 $ (4)
Salary Remaining :	0 $
Tomas Kaberle	3 400 000 $ (2)
Salary Remaining :	0 $
Pekka Rinne	3 250 000 $ (3)
Salary Remaining :	0 $
Alexander Semin	2 900 000 $ (3)
Salary Remaining :	0 $
Milan Hejduk	2 500 000 $ (3)
Salary Remaining :	0 $
Michal Handzus	2 400 000 $ (2)
Salary Remaining :	0 $
David Backes	1 900 000 $ (3)
Salary Remaining :	0 $
François Beauchemin	1 900 000 $ (2)
Salary Remaining :	0 $
Josef Vasicek	1 750 000 $ (1)
Salary Remaining :	0 $
Steve Eminger	1 500 000 $ (3)
Salary Remaining :	0 $
Niklas Kronwall	1 100 000 $ (2)
Salary Remaining :	0 $
Mark Bell	1 100 000 $ (2)
Salary Remaining :	0 $
Craig Anderson	1 000 000 $ (2)
Salary Remaining :	0 $
Darcy Hordichuk	1 000 000 $ (1)
Salary Remaining :	0 $
Erik Johnson	1 000 000 $ (2)
Salary Remaining :	0 $
Branko Radivojevic	975 000 $ (1)
Salary Remaining :	0 $
Jordin Tootoo	900 000 $ (2)
Salary Remaining :	0 $
Marcel Goc	900 000 $ (2)
Salary Remaining :	0 $
Derek Meech	850 000 $ (1)
Salary Remaining :	0 $
Mike Leclerc	800 000 $ (2)
Salary Remaining :	0 $
Ron Hainsey	725 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 4 : 38 100 000,00 $
Year 5 : 34 425 000,00 $
Year 6 : 19 985 000,00 $
Year 7 : 7 000 000,00 $
Salary Average Commitment
Year 4 : 6 050 000,00 $
Year 5 : 5 300 000,00 $
Year 6 : 3 000 000,00 $
Year 7 : 250 000,00 $

Farm Players Salaries
Mikhail Grabovski (Out of Payroll)	92 500 $ (2)
Salary Remaining :	538 $
Pavel Vorobiev	90 000 $ (4)
Salary Remaining :	523 $
Brad Marchand	80 000 $ (3)
Salary Remaining :	465 $
Stephane Veilleux	80 000 $ (2)
Salary Remaining :	465 $
Andrej Sekera	80 000 $ (2)
Salary Remaining :	465 $
Brendan Smith (Out of Payroll)	75 000 $ (1)
Salary Remaining :	436 $
Andrej Meszaros	70 000 $ (2)
Salary Remaining :	407 $
Lauri Korpikoski	60 000 $ (1)
Salary Remaining :	349 $
Pierre-Luc Létourneau	60 000 $ (2)
Salary Remaining :	349 $
Brian Boyle	60 000 $ (3)
Salary Remaining :	349 $
Josh Harding	60 000 $ (2)
Salary Remaining :	349 $
Jonathan Ferland	55 000 $ (2)
Salary Remaining :	320 $
Brendan Mikkelson	55 000 $ (2)
Salary Remaining :	320 $
Vladimir Sobotka	55 000 $ (2)
Salary Remaining :	320 $
Jozef Balej	55 000 $ (1)
Salary Remaining :	320 $
Chris Holt	52 500 $ (3)
Salary Remaining :	305 $
Yannick Weber	50 000 $ (1)
Salary Remaining :	291 $
Colin Wilson	50 000 $ (2)
Salary Remaining :	291 $
Vladimir Zharkov	50 000 $ (2)
Salary Remaining :	291 $
Jonathan Boutin	45 000 $ (3)
Salary Remaining :	262 $
Mark Mitera	42 500 $ (2)
Salary Remaining :	247 $
Alex Berry	40 000 $ (2)
Salary Remaining :	233 $
Jake Dowell	40 000 $ (3)
Salary Remaining :	233 $
Brayden Irwin	40 000 $ (2)
Salary Remaining :	233 $
Matt Kassian	40 000 $ (2)
Salary Remaining :	233 $
T.J Brennan	35 000 $ (1)
Salary Remaining :	203 $
Luca Sbisa	30 000 $ (2)
Salary Remaining :	174 $
Kyle Beach	25 000 $ (2)
Salary Remaining :	145 $
Ryan McGinnis	25 000 $ (1)
Salary Remaining :	145 $
Zach Redmond	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	30
Salary Commitment
Year 4 : 1 617 500,00 $
Year 5 : 1 497 500,00 $
Year 6 : 420 000,00 $
Year 7 : 90 000,00 $
Salary Average Commitment
Year 4 : 400 000,00 $
Year 5 : 375 000,00 $
Year 6 : 50 000,00 $
Year 7 : 25 000,00 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 85 $ - 5 420 - 90,33%
Level 2:	5000 - 50 $ - 4 525 - 90,49%
Level 3:	2000 - 30 $ - 1 776 - 88,79%
Level 4:	4000 - 20 $ - 3 453 - 86,33%
Luxury:	1000 - 165 $ - 906 - 90,61%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 499 - 74,95%
Farm Level 2:	1000 - 15 $ - 757 - 75,66%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 079 - 89,33%
Average Income per Game	1 111 757 $
Year to Date Revenue	44 470 276 $
Farm
Home Games Left	0
Average Attendance - %	2 256 - 75,19%
Average Income per Game	59 940 $
Year to Date Revenue	2 397 585 $
Expense
Pro Players Total Salaries	34 800 000 $
Farm Players Total Salaries	2 377 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	4 197 626 $
Pro Year To Date Expenses	38 470 506 $
Farm Year To Date Expenses	2 217 388 $
Pro Salary Cap To Date	38 070 466 $
Farm Salary Cap To Date	1 919 129 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	210 909 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	13 823 $
Farm Estimated Expenses	13 823 $
Estimated Season Expenses	13 823 $
Estimated Season Salary Cap	38 070 466 $
Estimate Under Maximum Salary Cap of 43 366 965 $	5 296 499 $
Estimate Over Minimum Salary Cap of 20 000 000 $	18 070 466 $
Current Bank Account	3 366 965 $
Projected Bank Account	3 353 142 $

Pro Players Salaries
Chris Pronger	6 250 000 $ (2)
Salary Remaining :	0 $
Sydney Crosby	5 250 000 $ (3)
Salary Remaining :	0 $
Alex Tanguay (Out of Payroll)	4 000 000 $ (1)
Salary Remaining :	0 $
Martin St. Louis	3 500 000 $ (3)
Salary Remaining :	0 $
Jeff O'Neill	2 625 000 $ (1)
Salary Remaining :	0 $
Chris Mason	2 600 000 $ (3)
Salary Remaining :	0 $
David Vyborny	2 250 000 $ (2)
Salary Remaining :	0 $
Olli Jokinen	1 400 000 $ (1)
Salary Remaining :	0 $
Mathieu Garon	1 300 000 $ (4)
Salary Remaining :	0 $
Scott Hannan	1 000 000 $ (2)
Salary Remaining :	0 $
Ryane Clowe	1 000 000 $ (2)
Salary Remaining :	0 $
Scottie Upshall	1 000 000 $ (4)
Salary Remaining :	0 $
Jonathan Ericsson	900 000 $ (1)
Salary Remaining :	0 $
Blair Betts	850 000 $ (2)
Salary Remaining :	0 $
Cory Sarich	800 000 $ (1)
Salary Remaining :	0 $
Mike Lundin	800 000 $ (2)
Salary Remaining :	0 $
Justin Williams	775 000 $ (2)
Salary Remaining :	0 $
Michael Ryder	750 000 $ (1)
Salary Remaining :	0 $
Mark Giordano	700 000 $ (1)
Salary Remaining :	0 $
Steve Regier	700 000 $ (2)
Salary Remaining :	0 $
Ben Blood	350 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 4 : 38 800 000,00 $
Year 5 : 29 475 000,00 $
Year 6 : 14 800 000,00 $
Year 7 : 3 000 000,00 $
Salary Average Commitment
Year 4 : 17 000 000,00 $
Year 5 : 11 750 000,00 $
Year 6 : 7 350 000,00 $
Year 7 : 1 250 000,00 $

Farm Players Salaries
James Wisniewski	900 000 $ (2)
Salary Remaining :	5 233 $
Ray Emery	120 000 $ (2)
Salary Remaining :	698 $
Jason Chimera	100 000 $ (1)
Salary Remaining :	581 $
Boyd Gordon	97 500 $ (1)
Salary Remaining :	567 $
Janne Niskala	95 000 $ (1)
Salary Remaining :	552 $
Alexandre Picard	85 000 $ (1)
Salary Remaining :	494 $
Marek Schwarz	85 000 $ (2)
Salary Remaining :	494 $
Brett Carson	60 000 $ (3)
Salary Remaining :	349 $
Stefan Ruzicka	60 000 $ (2)
Salary Remaining :	349 $
Sasha Pokulok	60 000 $ (1)
Salary Remaining :	349 $
Andrew Orpik	55 000 $ (1)
Salary Remaining :	320 $
Petri Kontiola	50 000 $ (4)
Salary Remaining :	291 $
Jeremy Duchesne	50 000 $ (2)
Salary Remaining :	291 $
Stephane Da Costa	50 000 $ (1)
Salary Remaining :	291 $
Alex Killorn	50 000 $ (2)
Salary Remaining :	291 $
Luca Caputi	50 000 $ (1)
Salary Remaining :	291 $
Dustin Jeffrey	50 000 $ (1)
Salary Remaining :	291 $
Michal Repik	50 000 $ (1)
Salary Remaining :	291 $
Angelo Esposito	50 000 $ (1)
Salary Remaining :	291 $
Roman Wick	45 000 $ (1)
Salary Remaining :	262 $
Peter Olvecky	45 000 $ (4)
Salary Remaining :	262 $
Anton Khudobin	35 000 $ (1)
Salary Remaining :	203 $
Alex Plante	35 000 $ (1)
Salary Remaining :	203 $
Victor Bartley	25 000 $ (2)
Salary Remaining :	145 $
Brian Lashoff	25 000 $ (2)
Salary Remaining :	145 $
Nick Holden	25 000 $ (2)
Salary Remaining :	145 $
Matt Keith	25 000 $ (1)
Salary Remaining :	145 $
Total Farm Players	27
Salary Commitment
Year 4 : 2 377 500,00 $
Year 5 : 732 500,00 $
Year 6 : 180 000,00 $
Year 7 : 110 000,00 $
Salary Average Commitment
Year 4 : 450 000,00 $
Year 5 : 225 000,00 $
Year 6 : 50 000,00 $
Year 7 : 50 000,00 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 77 $ - 5 789 - 96,48%
Level 2:	5000 - 48 $ - 4 678 - 93,56%
Level 3:	2000 - 29 $ - 1 860 - 92,98%
Level 4:	4000 - 19 $ - 3 689 - 92,23%
Luxury:	1000 - 165 $ - 914 - 91,38%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 495 - 74,75%
Farm Level 2:	1000 - 20 $ - 758 - 75,82%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 930 - 94,05%
Average Income per Game	1 093 242 $
Year to Date Revenue	43 729 687 $
Farm
Home Games Left	0
Average Attendance - %	2 253 - 75,11%
Average Income per Game	64 009 $
Year to Date Revenue	2 560 374 $
Expense
Pro Players Total Salaries	38 300 000 $
Farm Players Total Salaries	1 687 500 $
Coaches Total Salaries	1 800 000 $
Luxury Taxe Total	2 767 423 $
Pro Year To Date Expenses	37 800 909 $
Farm Year To Date Expenses	2 457 993 $
Pro Salary Cap To Date	36 600 880 $
Farm Salary Cap To Date	1 861 486 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	232 121 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	9 811 $
Farm Estimated Expenses	9 811 $
Estimated Season Expenses	9 811 $
Estimated Season Salary Cap	36 600 880 $
Estimate Under Maximum Salary Cap of 46 951 714 $	10 350 834 $
Estimate Over Minimum Salary Cap of 20 000 000 $	16 600 880 $
Current Bank Account	6 951 714 $
Projected Bank Account	6 941 903 $

Pro Players Salaries
Daniel Alfredsson	4 675 000 $ (1)
Salary Remaining :	0 $
Miroslav Satan	4 500 000 $ (3)
Salary Remaining :	0 $
Michal Rozsival	3 000 000 $ (4)
Salary Remaining :	0 $
Jason Allison	3 000 000 $ (1)
Salary Remaining :	0 $
Dmitri Kalinin	2 700 000 $ (2)
Salary Remaining :	0 $
Roman Hamrlik	2 500 000 $ (2)
Salary Remaining :	0 $
Eric Brewer	2 400 000 $ (2)
Salary Remaining :	0 $
Derek Roy	2 000 000 $ (2)
Salary Remaining :	0 $
Marek Zidlicky	1 500 000 $ (3)
Salary Remaining :	0 $
Kristian Huselius	1 275 000 $ (2)
Salary Remaining :	0 $
Ilya Bryzgalov	1 250 000 $ (2)
Salary Remaining :	0 $
Colin White	1 250 000 $ (2)
Salary Remaining :	0 $
Kyle Wellwood (Out of Payroll)	1 100 000 $ (2)
Salary Remaining :	0 $
Maxime Daigneault	1 100 000 $ (4)
Salary Remaining :	0 $
Adam Burish	1 000 000 $ (2)
Salary Remaining :	0 $
Jussi Jokinen	1 000 000 $ (2)
Salary Remaining :	0 $
Darroll Powe	950 000 $ (2)
Salary Remaining :	0 $
Fredrik Sjostrom	950 000 $ (1)
Salary Remaining :	0 $
Greg Campbell	950 000 $ (1)
Salary Remaining :	0 $
Benoit Pouliot	900 000 $ (1)
Salary Remaining :	0 $
Tuomo Ruutu	900 000 $ (1)
Salary Remaining :	0 $
Nathan Gerbe (Out of Payroll)	650 000 $ (2)
Salary Remaining :	0 $
Mike Commodore	500 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 4 : 40 050 000,00 $
Year 5 : 30 925 000,00 $
Year 6 : 10 400 000,00 $
Year 7 : 5 250 000,00 $
Salary Average Commitment
Year 4 : 11 400 000,00 $
Year 5 : 10 650 000,00 $
Year 6 : 6 500 000,00 $
Year 7 : 500 000,00 $

Farm Players Salaries
Jonas Gustavsson	95 000 $ (2)
Salary Remaining :	552 $
Zbynek Michalek	90 000 $ (2)
Salary Remaining :	523 $
Eric Fehr	90 000 $ (1)
Salary Remaining :	523 $
Mikael Backlund	75 000 $ (1)
Salary Remaining :	436 $
Nick Palmieri	75 000 $ (1)
Salary Remaining :	436 $
Garnet Exelby	75 000 $ (1)
Salary Remaining :	436 $
Sheldon Brookbank	75 000 $ (1)
Salary Remaining :	436 $
Dany Sabourin	75 000 $ (1)
Salary Remaining :	436 $
Kyle Greentree	67 500 $ (2)
Salary Remaining :	392 $
Niklas Hjalmarsson	65 000 $ (3)
Salary Remaining :	378 $
Aaron Rome	60 000 $ (1)
Salary Remaining :	349 $
Mats Zuccarello	60 000 $ (3)
Salary Remaining :	349 $
Scott Lehman	55 000 $ (1)
Salary Remaining :	320 $
Mark Popovic	55 000 $ (1)
Salary Remaining :	320 $
Chris Thorburn	55 000 $ (1)
Salary Remaining :	320 $
Ryan O'Marra	55 000 $ (1)
Salary Remaining :	320 $
Gustav Nyquist	50 000 $ (2)
Salary Remaining :	291 $
Zack Hamill	50 000 $ (1)
Salary Remaining :	291 $
Nikita Nikitin	50 000 $ (1)
Salary Remaining :	291 $
Nicklas Grossman	50 000 $ (3)
Salary Remaining :	291 $
Colton Gillies	35 000 $ (1)
Salary Remaining :	203 $
Cody Almond	35 000 $ (1)
Salary Remaining :	203 $
Jake Hansen	35 000 $ (1)
Salary Remaining :	203 $
Patrick Wiercioch	30 000 $ (2)
Salary Remaining :	174 $
Joe Colborne	30 000 $ (2)
Salary Remaining :	174 $
Marco Scandella	25 000 $ (2)
Salary Remaining :	145 $
Peter Delmas	25 000 $ (1)
Salary Remaining :	145 $
Tomas Kundratek	25 000 $ (2)
Salary Remaining :	145 $
Danny Irmen	25 000 $ (1)
Salary Remaining :	145 $
Andreas Thuresson	25 000 $ (1)
Salary Remaining :	145 $
Olivier Fortier	25 000 $ (1)
Salary Remaining :	145 $
Justin Jokinen	25 000 $ (2)
Salary Remaining :	145 $
A.J. Jenks	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	33
Salary Commitment
Year 4 : 1 687 500,00 $
Year 5 : 745 000,00 $
Year 6 : 205 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 410 000,00 $
Year 5 : 285 000,00 $
Year 6 : 50 000,00 $
Year 7 : 0,00 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 75 $ - 5 752 - 95,86%
Level 2:	5000 - 59 $ - 4 403 - 88,05%
Level 3:	2000 - 30 $ - 1 493 - 74,66%
Level 4:	4000 - 20 $ - 2 832 - 70,81%
Luxury:	1000 - 135 $ - 963 - 96,26%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 446 - 72,31%
Farm Level 2:	1000 - 15 $ - 723 - 72,34%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 442 - 85,79%
Average Income per Game	1 021 733 $
Year to Date Revenue	40 869 339 $
Farm
Home Games Left	0
Average Attendance - %	2 170 - 72,32%
Average Income per Game	64 543 $
Year to Date Revenue	2 581 713 $
Expense
Pro Players Total Salaries	33 600 000 $
Farm Players Total Salaries	1 410 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	1 513 049 $
Pro Year To Date Expenses	38 176 517 $
Farm Year To Date Expenses	4 582 439 $
Pro Salary Cap To Date	37 676 510 $
Farm Salary Cap To Date	1 599 865 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	203 636 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	7 907 $
Farm Estimated Expenses	7 907 $
Estimated Season Expenses	7 907 $
Estimated Season Salary Cap	37 676 510 $
Estimate Under Maximum Salary Cap of 42 744 044 $	5 067 534 $
Estimate Over Minimum Salary Cap of 20 000 000 $	17 676 510 $
Current Bank Account	2 744 044 $
Projected Bank Account	2 736 137 $

Pro Players Salaries
Sergei Gonchar	7 000 000 $ (1)
Salary Remaining :	0 $
Henrik Zetterberg (Out of Payroll)	6 000 000 $ (2)
Salary Remaining :	0 $
Jay Bouwmeester	5 000 000 $ (2)
Salary Remaining :	0 $
Mike Cammalleri	3 500 000 $ (2)
Salary Remaining :	0 $
Anze Kopitar	3 100 000 $ (3)
Salary Remaining :	0 $
Tyler Weiman	2 000 000 $ (3)
Salary Remaining :	0 $
Pascal Dupuis	1 100 000 $ (1)
Salary Remaining :	0 $
Adrian Aucoin	1 000 000 $ (4)
Salary Remaining :	0 $
Johnny Oduya	1 000 000 $ (2)
Salary Remaining :	0 $
Matt Pettinger	1 000 000 $ (1)
Salary Remaining :	0 $
Michal Neuvirth	1 000 000 $ (3)
Salary Remaining :	0 $
Boyd Devereaux	900 000 $ (1)
Salary Remaining :	0 $
Jeff Tambellini (Out of Payroll)	900 000 $ (1)
Salary Remaining :	0 $
Randy Robitaille	875 000 $ (1)
Salary Remaining :	0 $
Antti Miettinen	875 000 $ (3)
Salary Remaining :	0 $
Kevin Klein	800 000 $ (2)
Salary Remaining :	0 $
Patrick Kane	750 000 $ (1)
Salary Remaining :	0 $
Patric Hornqvist	750 000 $ (2)
Salary Remaining :	0 $
Derek Boogaard	700 000 $ (2)
Salary Remaining :	0 $
Sean Zimmerman	650 000 $ (1)
Salary Remaining :	0 $
Ladislav Smid	600 000 $ (1)
Salary Remaining :	0 $
Martin Sonnenberg	500 000 $ (1)
Salary Remaining :	0 $
Keith Tkachuk	500 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 4 : 40 500 000,00 $
Year 5 : 28 150 000,00 $
Year 6 : 10 600 000,00 $
Year 7 : 1 000 000,00 $
Salary Average Commitment
Year 4 : 3 250 000,00 $
Year 5 : 2 000 000,00 $
Year 6 : 1 500 000,00 $
Year 7 : 1 000 000,00 $

Farm Players Salaries
Michael Leighton	95 000 $ (1)
Salary Remaining :	552 $
Patrik Berglund	82 500 $ (2)
Salary Remaining :	480 $
Jarret Stoll	80 000 $ (1)
Salary Remaining :	465 $
Jonathan Matsumoto	60 000 $ (4)
Salary Remaining :	349 $
Colton Orr	60 000 $ (1)
Salary Remaining :	349 $
David Fischer	55 000 $ (2)
Salary Remaining :	320 $
Bryan Bickell	55 000 $ (2)
Salary Remaining :	320 $
Daniel Tjarnqvist	55 000 $ (2)
Salary Remaining :	320 $
Matt Foy	50 000 $ (1)
Salary Remaining :	291 $
Maxime Macenauer	50 000 $ (1)
Salary Remaining :	291 $
Slava Voynov	50 000 $ (2)
Salary Remaining :	291 $
Damien Brunner	50 000 $ (2)
Salary Remaining :	291 $
Colin Fraser	50 000 $ (2)
Salary Remaining :	291 $
Chris Clark	50 000 $ (1)
Salary Remaining :	291 $
Travis Hamonic	50 000 $ (2)
Salary Remaining :	291 $
Richard Bachman	50 000 $ (2)
Salary Remaining :	291 $
Alec Martinez (Out of Payroll)	50 000 $ (1)
Salary Remaining :	291 $
Trevor Lewis	50 000 $ (2)
Salary Remaining :	291 $
Carl Hagelin	50 000 $ (1)
Salary Remaining :	291 $
Frazer Mclaren	50 000 $ (1)
Salary Remaining :	291 $
Patrick McNeill	47 500 $ (1)
Salary Remaining :	276 $
Jamie McGinn	40 000 $ (2)
Salary Remaining :	233 $
Anthony Peluso	35 000 $ (1)
Salary Remaining :	203 $
Mike Duco	35 000 $ (1)
Salary Remaining :	203 $
Tommy Wingels	30 000 $ (2)
Salary Remaining :	174 $
Patrice Cormier	30 000 $ (2)
Salary Remaining :	174 $
Tyler Beskorowany	25 000 $ (1)
Salary Remaining :	145 $
Jake Muzzin	25 000 $ (1)
Salary Remaining :	145 $
Colby Robak	25 000 $ (2)
Salary Remaining :	145 $
Geordie Wudrick	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	30
Salary Commitment
Year 4 : 1 460 000,00 $
Year 5 : 857 500,00 $
Year 6 : 65 000,00 $
Year 7 : 70 000,00 $
Salary Average Commitment
Year 4 : 1 115 000,00 $
Year 5 : 515 000,00 $
Year 6 : 25 000,00 $
Year 7 : 25 000,00 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Maple Leafs Garden
Level 1:	6000 - 90 $ - 4 607 - 76,79%
Level 2:	5000 - 55 $ - 3 749 - 74,98%
Level 3:	2000 - 32 $ - 1 565 - 78,25%
Level 4:	4000 - 20 $ - 3 597 - 89,92%
Luxury:	1000 - 175 $ - 756 - 75,64%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 475 - 73,75%
Farm Level 2:	1000 - 15 $ - 749 - 74,95%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14 275 - 79,30%
Average Income per Game	1 005 649 $
Year to Date Revenue	40 225 976 $
Farm
Home Games Left	0
Average Attendance - %	2 224 - 74,15%
Average Income per Game	66 010 $
Year to Date Revenue	2 640 382 $
Expense
Pro Players Total Salaries	39 450 000 $
Farm Players Total Salaries	1 713 000 $
Coaches Total Salaries	3 400 000 $
Luxury Taxe Total	4 037 684 $
Pro Year To Date Expenses	41 388 654 $
Farm Year To Date Expenses	2 126 742 $
Pro Salary Cap To Date	38 238 644 $
Farm Salary Cap To Date	1 878 143 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	239 091 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	9 669 $
Farm Estimated Expenses	9 669 $
Estimated Season Expenses	9 669 $
Estimated Season Salary Cap	38 238 644 $
Estimate Under Maximum Salary Cap of 65 733 208 $	27 494 564 $
Estimate Over Minimum Salary Cap of 20 000 000 $	18 238 644 $
Current Bank Account	25 733 208 $
Projected Bank Account	25 723 539 $

Pro Players Salaries
Claude Giroux	5 000 000 $ (4)
Salary Remaining :	0 $
Dion Phaneuf	4 500 000 $ (3)
Salary Remaining :	0 $
Brett Clark	3 600 000 $ (2)
Salary Remaining :	0 $
Pierre-Marc Bouchard	3 000 000 $ (1)
Salary Remaining :	0 $
Marc-André Fleury	3 000 000 $ (2)
Salary Remaining :	0 $
Robert Nilsson	2 750 000 $ (2)
Salary Remaining :	0 $
Alexander Frolov	2 500 000 $ (3)
Salary Remaining :	0 $
Brendan Morrison	2 100 000 $ (3)
Salary Remaining :	0 $
Tobias Enstrom	2 000 000 $ (4)
Salary Remaining :	0 $
Braydon Coburn	1 250 000 $ (2)
Salary Remaining :	0 $
Byron Bitz	1 250 000 $ (2)
Salary Remaining :	0 $
Dustin Penner	1 100 000 $ (1)
Salary Remaining :	0 $
Nils Ekman	1 000 000 $ (2)
Salary Remaining :	0 $
Steve Ott	1 000 000 $ (1)
Salary Remaining :	0 $
Jamal Mayers	1 000 000 $ (2)
Salary Remaining :	0 $
Andy Hilbert	1 000 000 $ (3)
Salary Remaining :	0 $
Paul Stastny (Out of Payroll)	975 000 $ (1)
Salary Remaining :	0 $
Alex Goligoski	950 000 $ (2)
Salary Remaining :	0 $
Rob Schremp	750 000 $ (2)
Salary Remaining :	0 $
Justin Abdelkader	700 000 $ (3)
Salary Remaining :	0 $
Viktor Fasth	500 000 $ (2)
Salary Remaining :	0 $
Joe Corvo	500 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 4 : 40 425 000,00 $
Year 5 : 37 300 000,00 $
Year 6 : 21 400 000,00 $
Year 7 : 11 500 000,00 $
Salary Average Commitment
Year 4 : 9 850 000,00 $
Year 5 : 9 850 000,00 $
Year 6 : 2 850 000,00 $
Year 7 : 500 000,00 $

Farm Players Salaries
Noah Welch	97 500 $ (1)
Salary Remaining :	567 $
Brent Krahn	85 000 $ (2)
Salary Remaining :	494 $
Jamie McBain	80 000 $ (4)
Salary Remaining :	465 $
Jeff Halpern	80 000 $ (2)
Salary Remaining :	465 $
Ryan Carter	75 000 $ (3)
Salary Remaining :	436 $
Corey Tropp	75 000 $ (1)
Salary Remaining :	436 $
Robbie Earl (Out of Payroll)	65 000 $ (4)
Salary Remaining :	378 $
Jaime Sifers	62 500 $ (2)
Salary Remaining :	363 $
Alex Stalock	60 000 $ (2)
Salary Remaining :	349 $
Alexander Sulzer	60 000 $ (2)
Salary Remaining :	349 $
Cody McCormick	55 500 $ (2)
Salary Remaining :	323 $
Oskars Bartulis	52 500 $ (1)
Salary Remaining :	305 $
Timothy Kunes	52 500 $ (2)
Salary Remaining :	305 $
Marek Zagrapan	52 500 $ (2)
Salary Remaining :	305 $
Danil Markov (Out of Payroll)	50 000 $ (3)
Salary Remaining :	291 $
Francis Paré	50 000 $ (1)
Salary Remaining :	291 $
Jeff Petry	50 000 $ (3)
Salary Remaining :	291 $
Pierre-Cédric Labrie	50 000 $ (1)
Salary Remaining :	291 $
Carl Gunnarsson	50 000 $ (1)
Salary Remaining :	291 $
Brian Salcido	50 000 $ (4)
Salary Remaining :	291 $
Blake Comeau (Out of Payroll)	50 000 $ (1)
Salary Remaining :	291 $
Zac Dalpe	50 000 $ (2)
Salary Remaining :	291 $
Ryan Russell	45 000 $ (2)
Salary Remaining :	262 $
Colin McDonald	45 000 $ (4)
Salary Remaining :	262 $
Martins Karsums	40 000 $ (1)
Salary Remaining :	233 $
Adam Berti	35 000 $ (2)
Salary Remaining :	203 $
Jeff May	35 000 $ (3)
Salary Remaining :	203 $
Paul Szczechura	35 000 $ (2)
Salary Remaining :	203 $
Tyson Sexsmith	35 000 $ (1)
Salary Remaining :	203 $
Jimmy Bonneau	35 000 $ (3)
Salary Remaining :	203 $
Juraj Mikus	35 000 $ (2)
Salary Remaining :	203 $
Ben Smith	30 000 $ (2)
Salary Remaining :	174 $
T.J Brodie	30 000 $ (2)
Salary Remaining :	174 $
Ryan Vesce	25 000 $ (1)
Salary Remaining :	145 $
Nicolas Deschamps	25 000 $ (2)
Salary Remaining :	145 $
Philippe Cornet	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	36
Salary Commitment
Year 4 : 1 828 000,00 $
Year 5 : 1 507 500,00 $
Year 6 : 630 000,00 $
Year 7 : 380 000,00 $
Salary Average Commitment
Year 4 : 615 000,00 $
Year 5 : 590 000,00 $
Year 6 : 250 000,00 $
Year 7 : 100 000,00 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisé Pepsi
Level 1:	6000 - 75 $ - 5 569 - 92,82%
Level 2:	5000 - 40 $ - 4 737 - 94,75%
Level 3:	2000 - 30 $ - 1 828 - 91,42%
Level 4:	4000 - 15 $ - 3 801 - 95,02%
Luxury:	1000 - 140 $ - 947 - 94,68%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 25 $ - 1 507 - 75,37%
Farm Level 2:	1000 - 15 $ - 740 - 74,02%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 883 - 93,79%
Average Income per Game	1 000 314 $
Year to Date Revenue	40 012 572 $
Farm
Home Games Left	0
Average Attendance - %	2 248 - 74,92%
Average Income per Game	52 547 $
Year to Date Revenue	2 101 896 $
Expense
Pro Players Total Salaries	36 975 000 $
Farm Players Total Salaries	1 810 000 $
Coaches Total Salaries	3 050 000 $
Luxury Taxe Total	2 756 107 $
Pro Year To Date Expenses	41 107 119 $
Farm Year To Date Expenses	1 887 646 $
Pro Salary Cap To Date	38 357 133 $
Farm Salary Cap To Date	1 589 400 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	224 091 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	10 523 $
Farm Estimated Expenses	10 523 $
Estimated Season Expenses	10 523 $
Estimated Season Salary Cap	38 357 133 $
Estimate Under Maximum Salary Cap of 54 312 617 $	15 955 484 $
Estimate Over Minimum Salary Cap of 20 000 000 $	18 357 133 $
Current Bank Account	14 312 617 $
Projected Bank Account	14 302 094 $

Pro Players Salaries
Vincent Lecavalier	7 200 000 $ (2)
Salary Remaining :	0 $
Simon Gagné	4 500 000 $ (2)
Salary Remaining :	0 $
Maxim Afinogenov	4 000 000 $ (1)
Salary Remaining :	0 $
Chris Phillips	3 000 000 $ (1)
Salary Remaining :	0 $
Lubomir Visnovsky	2 850 000 $ (1)
Salary Remaining :	0 $
Tyler Arnason	2 500 000 $ (1)
Salary Remaining :	0 $
Bryan McCabe	2 000 000 $ (4)
Salary Remaining :	0 $
Ryan Whitney	1 500 000 $ (2)
Salary Remaining :	0 $
Jean-Sébastien Giguère	1 500 000 $ (2)
Salary Remaining :	0 $
Ryan Malone	1 400 000 $ (1)
Salary Remaining :	0 $
Nick Schultz	1 300 000 $ (2)
Salary Remaining :	0 $
Jordan Leopold	1 250 000 $ (2)
Salary Remaining :	0 $
Ales Kotalik	1 200 000 $ (2)
Salary Remaining :	0 $
Alexei Ponikarovsky	1 000 000 $ (1)
Salary Remaining :	0 $
Éric Belanger	1 000 000 $ (1)
Salary Remaining :	0 $
Matt Smaby	975 000 $ (2)
Salary Remaining :	0 $
Ryan Bayda	900 000 $ (1)
Salary Remaining :	0 $
Rickard Wallin	850 000 $ (1)
Salary Remaining :	0 $
Mike Smith	800 000 $ (2)
Salary Remaining :	0 $
Mattias Weinhandl	750 000 $ (2)
Salary Remaining :	0 $
Jordan Eberle	500 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 4 : 40 975 000,00 $
Year 5 : 26 075 000,00 $
Year 6 : 2 000 000,00 $
Year 7 : 1 000 000,00 $
Salary Average Commitment
Year 4 : 5 800 000,00 $
Year 5 : 5 000 000,00 $
Year 6 : 2 000 000,00 $
Year 7 : 2 000 000,00 $

Farm Players Salaries
Jonathan Cheechoo	500 000 $ (1)
Salary Remaining :	2 907 $
Jan Hejda	95 000 $ (1)
Salary Remaining :	552 $
Rico Fata	60 000 $ (2)
Salary Remaining :	349 $
William Colbert	55 000 $ (2)
Salary Remaining :	320 $
Igor Makarov	55 000 $ (2)
Salary Remaining :	320 $
Ben Maxwell	55 000 $ (2)
Salary Remaining :	320 $
Mathieu Carle	55 000 $ (3)
Salary Remaining :	320 $
Jesse Joensuu	55 000 $ (2)
Salary Remaining :	320 $
Johannes Salmonsson	55 000 $ (2)
Salary Remaining :	320 $
Yuri Alexandrov	52 500 $ (2)
Salary Remaining :	305 $
Cédric Lalonde-McNicoll	50 000 $ (3)
Salary Remaining :	291 $
Dean McAmmond	50 000 $ (1)
Salary Remaining :	291 $
Ty Wishart	50 000 $ (2)
Salary Remaining :	291 $
Pasi Salonen	50 000 $ (1)
Salary Remaining :	291 $
Guillaume Desbiens	45 000 $ (2)
Salary Remaining :	262 $
Dustin Kohn	45 000 $ (1)
Salary Remaining :	262 $
Pat Dwyer	35 000 $ (1)
Salary Remaining :	203 $
Erik Gustafsson	35 000 $ (1)
Salary Remaining :	203 $
Maksim Mayorov	35 000 $ (1)
Salary Remaining :	203 $
Denis Bodrov	35 000 $ (3)
Salary Remaining :	203 $
Daniel Rahimi	35 000 $ (2)
Salary Remaining :	203 $
Tyler Plante	30 000 $ (2)
Salary Remaining :	174 $
Zack Stortini	27 500 $ (1)
Salary Remaining :	160 $
Matt Donovan	25 000 $ (2)
Salary Remaining :	145 $
Danick Paquette	25 000 $ (2)
Salary Remaining :	145 $
Trevor Cann	25 000 $ (1)
Salary Remaining :	145 $
Kristoffer Berglund	25 000 $ (2)
Salary Remaining :	145 $
Stefan Della Rovere	25 000 $ (2)
Salary Remaining :	145 $
Kelsey Tessier	25 000 $ (2)
Salary Remaining :	145 $
Alex Grant	25 000 $ (1)
Salary Remaining :	145 $
Peter Leblanc	25 000 $ (1)
Salary Remaining :	145 $
Philip DeSimone	25 000 $ (1)
Salary Remaining :	145 $
Jarod Palmer	25 000 $ (1)
Salary Remaining :	145 $
Total Farm Players	33
Salary Commitment
Year 4 : 1 810 000,00 $
Year 5 : 890 500,00 $
Year 6 : 172 500,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 480 000,00 $
Year 5 : 405 000,00 $
Year 6 : 75 000,00 $
Year 7 : 0,00 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 87 $ - 5 505 - 91,75%
Level 2:	5000 - 52 $ - 4 639 - 92,77%
Level 3:	2000 - 32 $ - 1 748 - 87,40%
Level 4:	4000 - 20 $ - 3 502 - 87,55%
Luxury:	1000 - 171 $ - 859 - 85,88%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 524 - 76,21%
Farm Level 2:	1000 - 20 $ - 754 - 75,36%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 253 - 90,29%
Average Income per Game	1 131 953 $
Year to Date Revenue	45 278 135 $
Farm
Home Games Left	0
Average Attendance - %	2 278 - 75,92%
Average Income per Game	75 919 $
Year to Date Revenue	3 036 757 $
Expense
Pro Players Total Salaries	37 425 000 $
Farm Players Total Salaries	1 572 500 $
Coaches Total Salaries	2 275 000 $
Luxury Taxe Total	4 039 996 $
Pro Year To Date Expenses	40 388 918 $
Farm Year To Date Expenses	1 691 071 $
Pro Salary Cap To Date	38 388 934 $
Farm Salary Cap To Date	1 417 674 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	226 818 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	9 142 $
Farm Estimated Expenses	9 142 $
Estimated Season Expenses	9 142 $
Estimated Season Salary Cap	38 388 934 $
Estimate Under Maximum Salary Cap of 62 505 510 $	24 116 576 $
Estimate Over Minimum Salary Cap of 20 000 000 $	18 388 934 $
Current Bank Account	22 505 510 $
Projected Bank Account	22 496 368 $

Pro Players Salaries
Ilya Kovalchuk	7 000 000 $ (2)
Salary Remaining :	0 $
Pavel Datsyuk	6 600 000 $ (2)
Salary Remaining :	0 $
Duncan Keith	5 000 000 $ (1)
Salary Remaining :	0 $
Cam Ward	2 500 000 $ (3)
Salary Remaining :	0 $
Steve Montador	2 250 000 $ (1)
Salary Remaining :	0 $
Joe Pavelski	1 600 000 $ (3)
Salary Remaining :	0 $
Jonathan Toews	1 600 000 $ (3)
Salary Remaining :	0 $
Markus Naslund	1 550 000 $ (1)
Salary Remaining :	0 $
Brad Boyes	1 400 000 $ (2)
Salary Remaining :	0 $
Jason Arnott	1 175 000 $ (1)
Salary Remaining :	0 $
Ian White	1 000 000 $ (2)
Salary Remaining :	0 $
Rob Scuderi	800 000 $ (2)
Salary Remaining :	0 $
Eric Nystrom	800 000 $ (2)
Salary Remaining :	0 $
Steve Begin	775 000 $ (2)
Salary Remaining :	0 $
Erik Rasmussen	725 000 $ (1)
Salary Remaining :	0 $
Patrick Kaleta	600 000 $ (2)
Salary Remaining :	0 $
Karel Pilar	550 000 $ (1)
Salary Remaining :	0 $
Scott Clemmensen	500 000 $ (1)
Salary Remaining :	0 $
Frantisek Kaberle	500 000 $ (1)
Salary Remaining :	0 $
David Moss	500 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 4 : 37 425 000,00 $
Year 5 : 27 800 000,00 $
Year 6 : 7 900 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 5 025 000,00 $
Year 5 : 750 000,00 $
Year 6 : 250 000,00 $
Year 7 : 0,00 $

Farm Players Salaries
Joffrey Lupul	92 500 $ (1)
Salary Remaining :	538 $
Mike Van Ryn	82 500 $ (1)
Salary Remaining :	480 $
Henrik Tallinder	80 000 $ (1)
Salary Remaining :	465 $
Eric Tangradi	75 000 $ (1)
Salary Remaining :	436 $
James Reimer	60 000 $ (2)
Salary Remaining :	349 $
Trevor Daley	52 500 $ (3)
Salary Remaining :	305 $
Kevin Marshall	50 000 $ (1)
Salary Remaining :	291 $
Ian Cole	50 000 $ (1)
Salary Remaining :	291 $
Wayne Primeau	50 000 $ (1)
Salary Remaining :	291 $
Tyler Kennedy	50 000 $ (4)
Salary Remaining :	291 $
Kris Russell	50 000 $ (4)
Salary Remaining :	291 $
Wayne Simmonds	50 000 $ (1)
Salary Remaining :	291 $
Brandon Yip	50 000 $ (2)
Salary Remaining :	291 $
Evgeny Dadonov	50 000 $ (1)
Salary Remaining :	291 $
Dwight King	50 000 $ (1)
Salary Remaining :	291 $
Justin Schultz	50 000 $ (2)
Salary Remaining :	291 $
Andreas Johansson	50 000 $ (1)
Salary Remaining :	291 $
David Laliberté	45 000 $ (2)
Salary Remaining :	262 $
Kyle Brodziak	45 000 $ (2)
Salary Remaining :	262 $
Luke Witkowski	45 000 $ (3)
Salary Remaining :	262 $
Rhett Rakhshani	40 000 $ (4)
Salary Remaining :	233 $
Ivan Vishnevski	40 000 $ (4)
Salary Remaining :	233 $
Tyler McNeely	40 000 $ (2)
Salary Remaining :	233 $
Jeffrey Foss	35 000 $ (1)
Salary Remaining :	203 $
David McIntyre	35 000 $ (1)
Salary Remaining :	203 $
Petteri Wirtanen	30 000 $ (2)
Salary Remaining :	174 $
Mike Murphy	25 000 $ (1)
Salary Remaining :	145 $
Harru Sateri	25 000 $ (2)
Salary Remaining :	145 $
Brandon Burlon	25 000 $ (2)
Salary Remaining :	145 $
Tomas Kudelka	25 000 $ (3)
Salary Remaining :	145 $
Brian Flynn	25 000 $ (2)
Salary Remaining :	145 $
David Toews	25 000 $ (2)
Salary Remaining :	145 $
Andre Petersson	25 000 $ (2)
Salary Remaining :	145 $
Vinny Saponari	25 000 $ (2)
Salary Remaining :	145 $
Jerome Flaake	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	35
Salary Commitment
Year 4 : 1 572 500,00 $
Year 5 : 892 500,00 $
Year 6 : 342 500,00 $
Year 7 : 240 000,00 $
Salary Average Commitment
Year 4 : 915 000,00 $
Year 5 : 642 500,00 $
Year 6 : 252 500,00 $
Year 7 : 130 000,00 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Igloo
Level 1:	6000 - 79 $ - 5 581 - 93,01%
Level 2:	5000 - 45 $ - 4 729 - 94,58%
Level 3:	2000 - 31 $ - 1 906 - 95,30%
Level 4:	4000 - 16 $ - 3 769 - 94,22%
Luxury:	1000 - 167 $ - 922 - 92,18%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 508 - 75,42%
Farm Level 2:	1000 - 20 $ - 763 - 76,30%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 906 - 93,92%
Average Income per Game	1 039 898 $
Year to Date Revenue	41 595 935 $
Farm
Home Games Left	0
Average Attendance - %	2 271 - 75,71%
Average Income per Game	68 927 $
Year to Date Revenue	2 757 098 $
Expense
Pro Players Total Salaries	25 041 000 $
Farm Players Total Salaries	2 340 273 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	2 725 028 $
Pro Year To Date Expenses	35 162 053 $
Farm Year To Date Expenses	2 489 885 $
Pro Salary Cap To Date	34 362 071 $
Farm Salary Cap To Date	1 893 379 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	151 764 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	13 606 $
Farm Estimated Expenses	13 606 $
Estimated Season Expenses	13 606 $
Estimated Season Salary Cap	34 362 071 $
Estimate Under Maximum Salary Cap of 49 978 098 $	15 616 027 $
Estimate Over Minimum Salary Cap of 20 000 000 $	14 362 071 $
Current Bank Account	9 978 098 $
Projected Bank Account	9 964 492 $

Pro Players Salaries
Peter Forsberg (Out of Payroll)	10 000 000 $ (2)
Salary Remaining :	0 $
Jay McKee	3 000 000 $ (2)
Salary Remaining :	0 $
Steve Staios	2 750 000 $ (1)
Salary Remaining :	0 $
Brooks Orpik (Out of Payroll)	2 750 000 $ (1)
Salary Remaining :	0 $
Ryan Kesler	2 000 000 $ (1)
Salary Remaining :	0 $
Dainius Zubrus	1 500 000 $ (1)
Salary Remaining :	0 $
Brian Elliott	1 300 000 $ (1)
Salary Remaining :	0 $
Tom Preissing	1 200 000 $ (1)
Salary Remaining :	0 $
Taylor Pyatt	1 200 000 $ (4)
Salary Remaining :	0 $
Ondrej Pavelec	1 100 000 $ (4)
Salary Remaining :	0 $
Ted Purcell	1 000 000 $ (4)
Salary Remaining :	0 $
Denis Arkhipov	975 000 $ (1)
Salary Remaining :	0 $
Brad Isbister	975 000 $ (1)
Salary Remaining :	0 $
Marc-Édouard Vlasic	950 000 $ (1)
Salary Remaining :	0 $
Dennis Seidenberg	850 000 $ (2)
Salary Remaining :	0 $
Darren Reid	850 000 $ (1)
Salary Remaining :	0 $
Sheldon Souray	825 000 $ (2)
Salary Remaining :	0 $
Brian McGrattan	650 000 $ (3)
Salary Remaining :	0 $
Eric Godard	650 000 $ (2)
Salary Remaining :	0 $
Eric Boulton	616 000 $ (2)
Salary Remaining :	0 $
Eric Cairns	600 000 $ (1)
Salary Remaining :	0 $
Steven Reinprecht	550 000 $ (1)
Salary Remaining :	0 $
Steven Stamkos	500 000 $ (2)
Salary Remaining :	0 $
Raffi Torres	500 000 $ (1)
Salary Remaining :	0 $
Tyler Ennis	500 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 4 : 37 791 000,00 $
Year 5 : 16 179 000,00 $
Year 6 : 5 250 000,00 $
Year 7 : 5 300 000,00 $
Salary Average Commitment
Year 4 : 15 541 000,00 $
Year 5 : 7 941 000,00 $
Year 6 : 1 000 000,00 $
Year 7 : 750 000,00 $

Farm Players Salaries
Maxime Ouellet	800 000 $ (2)
Salary Remaining :	4 651 $
Petr Sykora	97 500 $ (1)
Salary Remaining :	567 $
Aaron Ward	97 500 $ (1)
Salary Remaining :	567 $
Alexander Radulov	80 000 $ (2)
Salary Remaining :	465 $
Martin Hanzal	80 000 $ (1)
Salary Remaining :	465 $
Paul Ranger	80 000 $ (2)
Salary Remaining :	465 $
Karl Alzner	75 000 $ (1)
Salary Remaining :	436 $
Pernell Karl Subban	75 000 $ (1)
Salary Remaining :	436 $
Logan Couture	75 000 $ (1)
Salary Remaining :	436 $
Jamie Benn	75 000 $ (1)
Salary Remaining :	436 $
Ben Eager	70 000 $ (2)
Salary Remaining :	407 $
Mike Knuble	67 540 $ (2)
Salary Remaining :	393 $
Riley Armstrong	65 000 $ (2)
Salary Remaining :	378 $
Valeri Bure	64 900 $ (2)
Salary Remaining :	377 $
Joe Finley	55 000 $ (2)
Salary Remaining :	320 $
Ilkka Heikkinen	50 000 $ (2)
Salary Remaining :	291 $
Michael Del Zotto	50 000 $ (2)
Salary Remaining :	291 $
Matt Martin	50 000 $ (2)
Salary Remaining :	291 $
Peter Mannino	50 000 $ (1)
Salary Remaining :	291 $
Justin Peters	50 000 $ (2)
Salary Remaining :	291 $
Eric Gryba	50 000 $ (4)
Salary Remaining :	291 $
Derek Joslin	40 000 $ (2)
Salary Remaining :	233 $
Joacim Eriksson	33 333 $ (1)
Salary Remaining :	194 $
Chet Pickard	27 500 $ (2)
Salary Remaining :	160 $
Roman Cervenka	27 500 $ (2)
Salary Remaining :	160 $
Jerome Samson	27 500 $ (2)
Salary Remaining :	160 $
Aaron Voros	27 000 $ (1)
Salary Remaining :	157 $
Total Farm Players	27
Salary Commitment
Year 4 : 2 340 273,00 $
Year 5 : 1 015 860,00 $
Year 6 : 55 000,00 $
Year 7 : 60 000,00 $
Salary Average Commitment
Year 4 : 663 273,00 $
Year 5 : 434 940,00 $
Year 6 : 25 000,00 $
Year 7 : 25 000,00 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wildcat center
Level 1:	6000 - 88 $ - 5 385 - 89,74%
Level 2:	5000 - 52 $ - 4 565 - 91,30%
Level 3:	2000 - 32 $ - 1 759 - 87,97%
Level 4:	4000 - 20 $ - 2 921 - 73,03%
Luxury:	1000 - 168 $ - 927 - 92,73%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 39 $ - 1 457 - 72,85%
Farm Level 2:	1000 - 18 $ - 733 - 73,35%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 557 - 86,43%
Average Income per Game	1 115 043 $
Year to Date Revenue	44 601 709 $
Farm
Home Games Left	0
Average Attendance - %	2 190 - 73,02%
Average Income per Game	69 313 $
Year to Date Revenue	2 772 528 $
Expense
Pro Players Total Salaries	37 300 000 $
Farm Players Total Salaries	1 300 500 $
Coaches Total Salaries	1 550 000 $
Luxury Taxe Total	3 161 284 $
Pro Year To Date Expenses	38 474 559 $
Farm Year To Date Expenses	1 891 905 $
Pro Salary Cap To Date	37 474 546 $
Farm Salary Cap To Date	1 345 118 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	226 061 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	7 561 $
Farm Estimated Expenses	7 561 $
Estimated Season Expenses	7 561 $
Estimated Season Salary Cap	37 474 546 $
Estimate Under Maximum Salary Cap of 48 181 397 $	10 706 851 $
Estimate Over Minimum Salary Cap of 20 000 000 $	17 474 546 $
Current Bank Account	8 181 397 $
Projected Bank Account	8 173 836 $

Pro Players Salaries
Joe Thornton	6 250 000 $ (3)
Salary Remaining :	0 $
Alexander Ovechkin	5 500 000 $ (2)
Salary Remaining :	0 $
Kari Lehtonen	3 500 000 $ (1)
Salary Remaining :	0 $
Jean-Pierre Dumont	2 600 000 $ (1)
Salary Remaining :	0 $
Robyn Regehr	2 000 000 $ (3)
Salary Remaining :	0 $
Danny Richmond	1 500 000 $ (3)
Salary Remaining :	0 $
Mikael Samuelsson	1 350 000 $ (1)
Salary Remaining :	0 $
Alexander Steen	1 250 000 $ (2)
Salary Remaining :	0 $
Oleg Saprykin	1 200 000 $ (3)
Salary Remaining :	0 $
Georges Laraque	1 200 000 $ (2)
Salary Remaining :	0 $
Tomas Fleischmann	1 200 000 $ (1)
Salary Remaining :	0 $
Kris Vernarsky	1 100 000 $ (1)
Salary Remaining :	0 $
Barret Jackman	1 100 000 $ (2)
Salary Remaining :	0 $
Paul Mara	1 000 000 $ (2)
Salary Remaining :	0 $
Michael Grabner	1 000 000 $ (2)
Salary Remaining :	0 $
Kent Huskins	1 000 000 $ (2)
Salary Remaining :	0 $
Alexander Edler	950 000 $ (2)
Salary Remaining :	0 $
Josh Tordjman	900 000 $ (1)
Salary Remaining :	0 $
Mariusz Czerkawski	800 000 $ (2)
Salary Remaining :	0 $
Ryan Mcdonagh	750 000 $ (1)
Salary Remaining :	0 $
Alexei Yashin	650 000 $ (1)
Salary Remaining :	0 $
Nick Boynton	500 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 4 : 37 300 000,00 $
Year 5 : 27 900 000,00 $
Year 6 : 12 400 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 4 400 000,00 $
Year 5 : 3 250 000,00 $
Year 6 : 500 000,00 $
Year 7 : 0,00 $

Farm Players Salaries
Matt Cullen	95 000 $ (2)
Salary Remaining :	552 $
Andrew Ference	95 000 $ (2)
Salary Remaining :	552 $
Corey Crawford	83 000 $ (2)
Salary Remaining :	483 $
Josef Melichar	80 000 $ (1)
Salary Remaining :	465 $
Steve Mason	75 000 $ (2)
Salary Remaining :	436 $
Manny Malhotra	60 000 $ (1)
Salary Remaining :	349 $
Andy Miele (Out of Payroll)	60 000 $ (2)
Salary Remaining :	349 $
Keith Aulie	50 000 $ (1)
Salary Remaining :	291 $
Mike Morrison	50 000 $ (1)
Salary Remaining :	291 $
Tim Conboy	50 000 $ (2)
Salary Remaining :	291 $
David Van Der Gulik	50 000 $ (2)
Salary Remaining :	291 $
Bobby Sanguinetti	50 000 $ (2)
Salary Remaining :	291 $
Christopher DiDomenico	50 000 $ (1)
Salary Remaining :	291 $
Jordie Benn	50 000 $ (1)
Salary Remaining :	291 $
Blake Geoffrion	50 000 $ (2)
Salary Remaining :	291 $
Cal O'Reilly	45 000 $ (2)
Salary Remaining :	262 $
Phil Oreskovic	40 000 $ (3)
Salary Remaining :	233 $
Kyle Wilson	35 000 $ (1)
Salary Remaining :	203 $
Jeremy Welsh	35 000 $ (1)
Salary Remaining :	203 $
Chris Lawrence	32 500 $ (1)
Salary Remaining :	189 $
Chris Butler	30 000 $ (2)
Salary Remaining :	174 $
David Schlemko	30 000 $ (2)
Salary Remaining :	174 $
Zack Smith	30 000 $ (2)
Salary Remaining :	174 $
Anton Gustafsson	30 000 $ (2)
Salary Remaining :	174 $
Evgeny Grachev	30 000 $ (2)
Salary Remaining :	174 $
Ian Schultz	25 000 $ (2)
Salary Remaining :	145 $
Billy Sweat	25 000 $ (1)
Salary Remaining :	145 $
Brian Strait	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	28
Salary Commitment
Year 4 : 1 360 500,00 $
Year 5 : 1 079 500,00 $
Year 6 : 45 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 623 000,00 $
Year 5 : 498 000,00 $
Year 6 : 25 000,00 $
Year 7 : 0,00 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 90 $ - 4 716 - 78,59%
Level 2:	5000 - 55 $ - 3 832 - 76,65%
Level 3:	2000 - 30 $ - 1 912 - 95,61%
Level 4:	4000 - 20 $ - 3 603 - 90,08%
Luxury:	1000 - 175 $ - 770 - 76,98%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 475 - 73,73%
Farm Level 2:	1000 - 15 $ - 749 - 74,88%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	14 833 - 82,41%
Average Income per Game	1 032 821 $
Year to Date Revenue	41 312 831 $
Farm
Home Games Left	0
Average Attendance - %	2 223 - 74,11%
Average Income per Game	65 981 $
Year to Date Revenue	2 639 225 $
Expense
Pro Players Total Salaries	36 400 000 $
Farm Players Total Salaries	1 105 000 $
Coaches Total Salaries	3 400 000 $
Luxury Taxe Total	2 282 572 $
Pro Year To Date Expenses	39 304 814 $
Farm Year To Date Expenses	2 002 738 $
Pro Salary Cap To Date	36 804 837 $
Farm Salary Cap To Date	1 108 041 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	220 606 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	5 959 $
Farm Estimated Expenses	5 959 $
Estimated Season Expenses	5 959 $
Estimated Season Salary Cap	36 804 837 $
Estimate Under Maximum Salary Cap of 63 882 897 $	27 078 060 $
Estimate Over Minimum Salary Cap of 20 000 000 $	16 804 837 $
Current Bank Account	23 882 897 $
Projected Bank Account	23 876 938 $

Pro Players Salaries
Brad Richards	5 300 000 $ (2)
Salary Remaining :	0 $
Henrik Lundqvist	3 500 000 $ (3)
Salary Remaining :	0 $
Bryan Berard	3 300 000 $ (1)
Salary Remaining :	0 $
Kimmo Timonen	3 000 000 $ (2)
Salary Remaining :	0 $
Kyle McLaren	2 900 000 $ (1)
Salary Remaining :	0 $
Milan Lucic	2 750 000 $ (2)
Salary Remaining :	0 $
Johan Franzen (Out of Payroll)	2 500 000 $ (3)
Salary Remaining :	0 $
Patrick Sharp	2 500 000 $ (2)
Salary Remaining :	0 $
Patrice Bergeron	1 700 000 $ (2)
Salary Remaining :	0 $
Dustin Brown	1 500 000 $ (2)
Salary Remaining :	0 $
Hannu Toivonen	1 300 000 $ (1)
Salary Remaining :	0 $
Brent Seabrook	1 300 000 $ (1)
Salary Remaining :	0 $
Matt Greene	1 100 000 $ (1)
Salary Remaining :	0 $
Drew Stafford	950 000 $ (1)
Salary Remaining :	0 $
Valtteri Filppula	900 000 $ (2)
Salary Remaining :	0 $
Cam Barker	850 000 $ (1)
Salary Remaining :	0 $
Jaroslav Balastik	850 000 $ (1)
Salary Remaining :	0 $
Alexandre Burrows	800 000 $ (1)
Salary Remaining :	0 $
Mark Fistric	750 000 $ (2)
Salary Remaining :	0 $
Byron Ritchie	600 000 $ (1)
Salary Remaining :	0 $
Matt Read	500 000 $ (1)
Salary Remaining :	0 $
Igor Radulov	500 000 $ (1)
Salary Remaining :	0 $
Mikko Lehtonen	400 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 4 : 39 750 000,00 $
Year 5 : 27 050 000,00 $
Year 6 : 8 000 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 10 450 000,00 $
Year 5 : 6 150 000,00 $
Year 6 : 2 500 000,00 $
Year 7 : 0,00 $

Farm Players Salaries
Cory Murphy	90 000 $ (1)
Salary Remaining :	523 $
Staffan Kronwall (Out of Payroll)	80 000 $ (1)
Salary Remaining :	465 $
Artem Anisimov	80 000 $ (2)
Salary Remaining :	465 $
Nick Foligno	60 000 $ (2)
Salary Remaining :	349 $
David LeNeveu	60 000 $ (2)
Salary Remaining :	349 $
Ryan Keller	60 000 $ (1)
Salary Remaining :	349 $
Chris Bourque	55 000 $ (2)
Salary Remaining :	320 $
Alexei Emelin	55 000 $ (1)
Salary Remaining :	320 $
Ville Koistinen	50 000 $ (1)
Salary Remaining :	291 $
Bradley Malone	50 000 $ (1)
Salary Remaining :	291 $
Alexandre Bolduc	50 000 $ (1)
Salary Remaining :	291 $
Shaun Heska	45 000 $ (1)
Salary Remaining :	262 $
Brock Bradford	40 000 $ (2)
Salary Remaining :	233 $
Bryan Young	40 000 $ (1)
Salary Remaining :	233 $
Ryan Jones	40 000 $ (1)
Salary Remaining :	233 $
Brad Thiessen	35 000 $ (1)
Salary Remaining :	203 $
Colten Teubert	30 000 $ (2)
Salary Remaining :	174 $
Phil McRae	30 000 $ (2)
Salary Remaining :	174 $
Maxime Sauvé	30 000 $ (2)
Salary Remaining :	174 $
Dave Dziurzynski	25 000 $ (2)
Salary Remaining :	145 $
Dustin Tokarski	25 000 $ (2)
Salary Remaining :	145 $
Luke Gazdic	25 000 $ (1)
Salary Remaining :	145 $
Ben Holmstrom	25 000 $ (1)
Salary Remaining :	145 $
Nathan Moon	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	24
Salary Commitment
Year 4 : 1 105 000,00 $
Year 5 : 560 000,00 $
Year 6 : 0,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 725 000,00 $
Year 5 : 460 000,00 $
Year 6 : 0,00 $
Year 7 : 0,00 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 88 $ - 4 969 - 82,82%
Level 2:	5000 - 52 $ - 4 246 - 84,92%
Level 3:	2000 - 31 $ - 1 742 - 87,08%
Level 4:	4000 - 20 $ - 3 338 - 83,45%
Luxury:	1000 - 170 $ - 871 - 87,05%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 487 - 74,37%
Farm Level 2:	1000 - 12 $ - 751 - 75,07%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 166 - 84,25%
Average Income per Game	1 072 235 $
Year to Date Revenue	42 889 382 $
Farm
Home Games Left	0
Average Attendance - %	2 238 - 74,60%
Average Income per Game	57 041 $
Year to Date Revenue	2 281 657 $
Expense
Pro Players Total Salaries	37 724 999 $
Farm Players Total Salaries	1 552 500 $
Coaches Total Salaries	1 750 000 $
Luxury Taxe Total	2 085 691 $
Pro Year To Date Expenses	39 153 160 $
Farm Year To Date Expenses	1 722 800 $
Pro Salary Cap To Date	37 653 147 $
Farm Salary Cap To Date	1 474 199 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	228 636 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	9 026 $
Farm Estimated Expenses	9 026 $
Estimated Season Expenses	9 026 $
Estimated Season Salary Cap	37 653 147 $
Estimate Under Maximum Salary Cap of 79 652 712 $	41 999 565 $
Estimate Over Minimum Salary Cap of 20 000 000 $	17 653 147 $
Current Bank Account	39 652 712 $
Projected Bank Account	39 643 686 $

Pro Players Salaries
Rick Nash	5 500 000 $ (2)
Salary Remaining :	0 $
Jason Spezza	5 000 000 $ (2)
Salary Remaining :	0 $
Martin Havlat	3 700 000 $ (1)
Salary Remaining :	0 $
Kim Johnsson	3 000 000 $ (1)
Salary Remaining :	0 $
Paul Martin	2 100 000 $ (2)
Salary Remaining :	0 $
Shea Weber	1 900 000 $ (1)
Salary Remaining :	0 $
Shawn Horcoff	1 800 000 $ (3)
Salary Remaining :	0 $
Glen Murray	1 700 000 $ (1)
Salary Remaining :	0 $
Lubos Bartecko	1 500 000 $ (1)
Salary Remaining :	0 $
Nathan Horton	1 500 000 $ (1)
Salary Remaining :	0 $
Jonathan Quick	1 225 000 $ (2)
Salary Remaining :	0 $
Mike Richards	1 100 000 $ (2)
Salary Remaining :	0 $
Christian Laflamme	1 000 000 $ (2)
Salary Remaining :	0 $
Brian Sutherby	1 000 000 $ (1)
Salary Remaining :	0 $
Sean Bergenheim	1 000 000 $ (1)
Salary Remaining :	0 $
Donald Brashear	999 999 $ (1)
Salary Remaining :	0 $
Peter Schaefer	925 000 $ (1)
Salary Remaining :	0 $
Maxim Kondratiev	775 000 $ (2)
Salary Remaining :	0 $
Christian Backman	750 000 $ (3)
Salary Remaining :	0 $
Robert Esche	750 000 $ (1)
Salary Remaining :	0 $
Vaclav Varada	500 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 4 : 37 724 999,00 $
Year 5 : 20 950 000,00 $
Year 6 : 1 850 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 5 500 000,00 $
Year 5 : 1 300 000,00 $
Year 6 : 250 000,00 $
Year 7 : 0,00 $

Farm Players Salaries
Thomas Greiss	95 000 $ (1)
Salary Remaining :	552 $
Mike McKenna	80 000 $ (1)
Salary Remaining :	465 $
Petr Pohl	75 000 $ (2)
Salary Remaining :	436 $
Radek Bonk	70 000 $ (1)
Salary Remaining :	407 $
Jordan Hendry	60 000 $ (2)
Salary Remaining :	349 $
Jonathan Sigalet	60 000 $ (2)
Salary Remaining :	349 $
Nate Thompson	60 000 $ (3)
Salary Remaining :	349 $
Jani Rita	55 000 $ (1)
Salary Remaining :	320 $
Alex Picard	55 000 $ (2)
Salary Remaining :	320 $
Johan Fransson	50 000 $ (2)
Salary Remaining :	291 $
Adam Henrique	50 000 $ (2)
Salary Remaining :	291 $
Nathan Oystrick	50 000 $ (1)
Salary Remaining :	291 $
Pavel Trnka	50 000 $ (1)
Salary Remaining :	291 $
Carson Mcmillan	50 000 $ (1)
Salary Remaining :	291 $
Nick Spaling	50 000 $ (1)
Salary Remaining :	291 $
Akim Aliu	50 000 $ (1)
Salary Remaining :	291 $
Justin Braun	50 000 $ (1)
Salary Remaining :	291 $
Mattias Tedenby	50 000 $ (2)
Salary Remaining :	291 $
Teemu Laakso	45 000 $ (1)
Salary Remaining :	262 $
Casey Wellman	45 000 $ (3)
Salary Remaining :	262 $
Kyle Lawson	35 000 $ (1)
Salary Remaining :	203 $
Paul Byron	35 000 $ (1)
Salary Remaining :	203 $
Mike Brown	35 000 $ (1)
Salary Remaining :	203 $
David Clarkson	35 000 $ (1)
Salary Remaining :	203 $
Greg Mauldin	35 000 $ (2)
Salary Remaining :	203 $
Jan Mursak	32 500 $ (4)
Salary Remaining :	189 $
Colin Greening	30 000 $ (2)
Salary Remaining :	174 $
Philippe Dupuis	30 000 $ (2)
Salary Remaining :	174 $
Joe Fallon	30 000 $ (4)
Salary Remaining :	174 $
Johan Ryno	30 000 $ (1)
Salary Remaining :	174 $
Cody Goloubef	25 000 $ (2)
Salary Remaining :	145 $
Rich Clune	25 000 $ (2)
Salary Remaining :	145 $
Teigan Zahn	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	33
Salary Commitment
Year 4 : 1 552 500,00 $
Year 5 : 822 500,00 $
Year 6 : 205 000,00 $
Year 7 : 87 500,00 $
Salary Average Commitment
Year 4 : 520 000,00 $
Year 5 : 375 000,00 $
Year 6 : 100 000,00 $
Year 7 : 50 000,00 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Duff Garden
Level 1:	6000 - 78 $ - 5 485 - 91,41%
Level 2:	5000 - 47 $ - 4 545 - 90,90%
Level 3:	2000 - 31 $ - 1 807 - 90,35%
Level 4:	4000 - 18 $ - 3 590 - 89,75%
Luxury:	1000 - 152 $ - 917 - 91,71%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 512 - 75,60%
Farm Level 2:	1000 - 10 $ - 763 - 76,27%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 344 - 90,80%
Average Income per Game	1 078 778 $
Year to Date Revenue	43 151 125 $
Farm
Home Games Left	0
Average Attendance - %	2 275 - 75,83%
Average Income per Game	52 203 $
Year to Date Revenue	2 088 112 $
Expense
Pro Players Total Salaries	26 189 000 $
Farm Players Total Salaries	2 185 000 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	25 587 794 $
Farm Year To Date Expenses	2 160 424 $
Pro Salary Cap To Date	24 837 764 $
Farm Salary Cap To Date	1 514 204 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	158 721 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	12 703 $
Farm Estimated Expenses	12 703 $
Estimated Season Expenses	12 703 $
Estimated Season Salary Cap	24 837 764 $
Estimate Under Maximum Salary Cap of 56 214 854 $	31 377 090 $
Estimate Over Minimum Salary Cap of 20 000 000 $	4 837 764 $
Current Bank Account	16 214 854 $
Projected Bank Account	16 202 151 $

Pro Players Salaries
Mats Sundin	5 000 000 $ (3)
Salary Remaining :	0 $
Jason Smith	2 964 000 $ (1)
Salary Remaining :	0 $
Tyler Sloan	1 500 000 $ (1)
Salary Remaining :	0 $
Richard Zednik	1 500 000 $ (1)
Salary Remaining :	0 $
Ty Conklin	1 300 000 $ (2)
Salary Remaining :	0 $
Johnny Boychuk	1 250 000 $ (2)
Salary Remaining :	0 $
Mike Fisher	1 100 000 $ (2)
Salary Remaining :	0 $
Peter Prucha	1 000 000 $ (1)
Salary Remaining :	0 $
Ole-Kristian Tollefsen	1 000 000 $ (1)
Salary Remaining :	0 $
Kyle Calder	950 000 $ (1)
Salary Remaining :	0 $
Marc Denis	950 000 $ (1)
Salary Remaining :	0 $
Nathan Paetsch (Out of Payroll)	850 000 $ (1)
Salary Remaining :	0 $
Derick Brassard	800 000 $ (4)
Salary Remaining :	0 $
Ryan Hollweg	800 000 $ (1)
Salary Remaining :	0 $
Niclas Bergfors	800 000 $ (3)
Salary Remaining :	0 $
Todd White	750 000 $ (1)
Salary Remaining :	0 $
James Neal	750 000 $ (2)
Salary Remaining :	0 $
Hal Gill	725 000 $ (1)
Salary Remaining :	0 $
Mike Brodeur	650 000 $ (1)
Salary Remaining :	0 $
Steve Downie	650 000 $ (2)
Salary Remaining :	0 $
Darcy Tucker	500 000 $ (1)
Salary Remaining :	0 $
Rob Niedermayer	500 000 $ (1)
Salary Remaining :	0 $
Craig Rivet	500 000 $ (1)
Salary Remaining :	0 $
Steve Oleksy	250 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 4 : 27 039 000,00 $
Year 5 : 12 710 000,00 $
Year 6 : 7 400 000,00 $
Year 7 : 2 000 000,00 $
Salary Average Commitment
Year 4 : 12 325 000,00 $
Year 5 : 7 900 000,00 $
Year 6 : 5 250 000,00 $
Year 7 : 250 000,00 $

Farm Players Salaries
Curtis Glencross	750 000 $ (1)
Salary Remaining :	4 360 $
Kevin Weekes	95 000 $ (1)
Salary Remaining :	552 $
Enver Lisin	80 000 $ (3)
Salary Remaining :	465 $
Tomas Kopecky	70 000 $ (2)
Salary Remaining :	407 $
Brandon Dubinsky	70 000 $ (1)
Salary Remaining :	407 $
Barry Tallackson	62 500 $ (1)
Salary Remaining :	363 $
Andrew MacDonald	60 000 $ (3)
Salary Remaining :	349 $
Brendon Nash	60 000 $ (3)
Salary Remaining :	349 $
Shawn Matthias	60 000 $ (4)
Salary Remaining :	349 $
Jakub Kindl	60 000 $ (1)
Salary Remaining :	349 $
Shawn Belle	60 000 $ (1)
Salary Remaining :	349 $
Michael Haley	55 000 $ (3)
Salary Remaining :	320 $
Francois Bouchard	55 000 $ (2)
Salary Remaining :	320 $
Denis Hamel	55 000 $ (1)
Salary Remaining :	320 $
Matt Calvert	50 000 $ (2)
Salary Remaining :	291 $
Brent Johnson	50 000 $ (1)
Salary Remaining :	291 $
Antoine Roussel	50 000 $ (2)
Salary Remaining :	291 $
Zach Boychuk	50 000 $ (2)
Salary Remaining :	291 $
Nate Prosser	50 000 $ (1)
Salary Remaining :	291 $
Sam Gagner	50 000 $ (1)
Salary Remaining :	291 $
Steven Zalewski	40 000 $ (1)
Salary Remaining :	233 $
Ben Walter	35 000 $ (1)
Salary Remaining :	203 $
Matt Hunwick	32 500 $ (1)
Salary Remaining :	189 $
Michael Kostka	30 000 $ (2)
Salary Remaining :	174 $
Olivier Magnan	30 000 $ (1)
Salary Remaining :	174 $
Colin Long	25 000 $ (2)
Salary Remaining :	145 $
Timo Pielmeier	25 000 $ (1)
Salary Remaining :	145 $
Stefan Legein	25 000 $ (1)
Salary Remaining :	145 $
Bryan Lerg	25 000 $ (1)
Salary Remaining :	145 $
Chad Rau	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	30
Salary Commitment
Year 4 : 2 185 000,00 $
Year 5 : 762 500,00 $
Year 6 : 365 000,00 $
Year 7 : 90 000,00 $
Salary Average Commitment
Year 4 : 1 300 000,00 $
Year 5 : 355 000,00 $
Year 6 : 125 000,00 $
Year 7 : 25 000,00 $

Sénateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scotia
Level 1:	6000 - 80 $ - 4 921 - 82,02%
Level 2:	5000 - 50 $ - 4 710 - 94,20%
Level 3:	2000 - 30 $ - 1 891 - 94,54%
Level 4:	4000 - 17 $ - 3 832 - 95,81%
Luxury:	1000 - 170 $ - 796 - 79,64%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 492 - 74,62%
Farm Level 2:	1000 - 15 $ - 751 - 75,15%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 151 - 89,73%
Average Income per Game	1 064 180 $
Year to Date Revenue	42 567 216 $
Farm
Home Games Left	0
Average Attendance - %	2 244 - 74,80%
Average Income per Game	66 681 $
Year to Date Revenue	2 667 221 $
Expense
Pro Players Total Salaries	30 850 000 $
Farm Players Total Salaries	3 095 000 $
Coaches Total Salaries	2 300 000 $
Luxury Taxe Total	1 040 296 $
Pro Year To Date Expenses	36 154 530 $
Farm Year To Date Expenses	2 637 687 $
Pro Salary Cap To Date	34 654 540 $
Farm Salary Cap To Date	1 842 331 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	186 970 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	17 994 $
Farm Estimated Expenses	17 994 $
Estimated Season Expenses	17 994 $
Estimated Season Salary Cap	34 654 540 $
Estimate Under Maximum Salary Cap of 46 384 778 $	11 730 238 $
Estimate Over Minimum Salary Cap of 20 000 000 $	14 654 540 $
Current Bank Account	6 384 778 $
Projected Bank Account	6 366 784 $

Pro Players Salaries
Todd Bertuzzi (Out of Payroll)	4 000 000 $ (3)
Salary Remaining :	0 $
Vitaly Vishnevsky	3 000 000 $ (1)
Salary Remaining :	0 $
Daymond Langkow	2 800 000 $ (3)
Salary Remaining :	0 $
Jonas Hiller	2 500 000 $ (1)
Salary Remaining :	0 $
Paul Gaustad	2 200 000 $ (1)
Salary Remaining :	0 $
Andy McDonald	2 000 000 $ (2)
Salary Remaining :	0 $
Sami Salo	1 800 000 $ (2)
Salary Remaining :	0 $
Dan Hamhuis	1 750 000 $ (2)
Salary Remaining :	0 $
Ray Whitney	1 750 000 $ (3)
Salary Remaining :	0 $
Sami Kapanen	1 750 000 $ (3)
Salary Remaining :	0 $
Dan Girardi	1 625 000 $ (2)
Salary Remaining :	0 $
Andrew Ebbett	1 500 000 $ (4)
Salary Remaining :	0 $
Sean Avery	1 000 000 $ (1)
Salary Remaining :	0 $
Richard Jackman	950 000 $ (1)
Salary Remaining :	0 $
Carlo Colaiacovo	950 000 $ (1)
Salary Remaining :	0 $
Keith Ballard	925 000 $ (1)
Salary Remaining :	0 $
Stanislav Chistov	900 000 $ (1)
Salary Remaining :	0 $
Toni Lydman	750 000 $ (2)
Salary Remaining :	0 $
Vernon Fiddler	750 000 $ (2)
Salary Remaining :	0 $
Nikita Alexeev	700 000 $ (2)
Salary Remaining :	0 $
Jason LaBarbera	600 000 $ (1)
Salary Remaining :	0 $
Brett Sterling	350 000 $ (2)
Salary Remaining :	0 $
Jason King	300 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 4 : 34 850 000,00 $
Year 5 : 26 175 000,00 $
Year 6 : 12 500 000,00 $
Year 7 : 2 250 000,00 $
Salary Average Commitment
Year 4 : 13 900 000,00 $
Year 5 : 13 600 000,00 $
Year 6 : 11 050 000,00 $
Year 7 : 250 000,00 $

Farm Players Salaries
Ville Peltonen	750 000 $ (1)
Salary Remaining :	4 360 $
Dan Hinote	750 000 $ (1)
Salary Remaining :	4 360 $
Niklas Hagman	95 000 $ (2)
Salary Remaining :	552 $
Jeff Deslauriers	95 000 $ (2)
Salary Remaining :	552 $
Gilbert Brule	85 000 $ (2)
Salary Remaining :	494 $
Nikolai Kulemin	85 000 $ (2)
Salary Remaining :	494 $
B.J. Crombeen	85 000 $ (1)
Salary Remaining :	494 $
Travis Moen	75 000 $ (2)
Salary Remaining :	436 $
Vladimir Mihalik	70 000 $ (3)
Salary Remaining :	407 $
Ryan Parent	70 000 $ (2)
Salary Remaining :	407 $
Josh Hennessy	70 000 $ (1)
Salary Remaining :	407 $
Jack Skille	70 000 $ (2)
Salary Remaining :	407 $
Steven Goertzen	60 000 $ (3)
Salary Remaining :	349 $
Dylan Hunter	60 000 $ (1)
Salary Remaining :	349 $
Milan Jurcina	60 000 $ (2)
Salary Remaining :	349 $
Clayton Stoner	50 000 $ (1)
Salary Remaining :	291 $
Andrew Murray	50 000 $ (1)
Salary Remaining :	291 $
Cody Hodgson	50 000 $ (2)
Salary Remaining :	291 $
Alexander Salak	50 000 $ (1)
Salary Remaining :	291 $
Erik Karlsson	50 000 $ (2)
Salary Remaining :	291 $
Jacob Markstrom	50 000 $ (2)
Salary Remaining :	291 $
Logan Stephenson	40 000 $ (1)
Salary Remaining :	233 $
Chris Mueller	35 000 $ (1)
Salary Remaining :	203 $
Shane Sims	35 000 $ (3)
Salary Remaining :	203 $
Mark Olver	30 000 $ (2)
Salary Remaining :	174 $
Jacob Lagacé	25 000 $ (2)
Salary Remaining :	145 $
Ryan Hegarty	25 000 $ (3)
Salary Remaining :	145 $
Brent Regner	25 000 $ (2)
Salary Remaining :	145 $
Dan Bertram	25 000 $ (2)
Salary Remaining :	145 $
Tanner House	25 000 $ (2)
Salary Remaining :	145 $
Joakim Andersson	25 000 $ (1)
Salary Remaining :	145 $
Dale Weise	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	32
Salary Commitment
Year 4 : 3 095 000,00 $
Year 5 : 1 270 500,00 $
Year 6 : 235 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 1 505 000,00 $
Year 5 : 430 000,00 $
Year 6 : 50 000,00 $
Year 7 : 0,00 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hockey Place Center
Level 1:	6000 - 99 $ - 5 461 - 91,02%
Level 2:	5000 - 59 $ - 3 909 - 78,18%
Level 3:	2000 - 39 $ - 1 407 - 70,35%
Level 4:	4000 - 19 $ - 3 702 - 92,56%
Luxury:	1000 - 180 $ - 726 - 72,57%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 465 - 73,26%
Farm Level 2:	1000 - 15 $ - 718 - 71,80%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 205 - 84,47%
Average Income per Game	1 061 782 $
Year to Date Revenue	42 471 296 $
Farm
Home Games Left	0
Average Attendance - %	2 183 - 72,77%
Average Income per Game	65 150 $
Year to Date Revenue	2 606 005 $
Expense
Pro Players Total Salaries	39 800 000 $
Farm Players Total Salaries	1 250 000 $
Coaches Total Salaries	1 850 000 $
Luxury Taxe Total	11 914 365 $
Pro Year To Date Expenses	40 035 777 $
Farm Year To Date Expenses	2 067 163 $
Pro Salary Cap To Date	39 085 761 $
Farm Salary Cap To Date	1 172 365 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	241 212 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	7 267 $
Farm Estimated Expenses	7 267 $
Estimated Season Expenses	7 267 $
Estimated Season Salary Cap	39 085 761 $
Estimate Under Maximum Salary Cap of 39 210 740 $	124 979 $
Estimate Over Minimum Salary Cap of 20 000 000 $	19 085 761 $
Current Bank Account	(789 260 $)
Projected Bank Account	(796 527 $)

Pro Players Salaries
Henrik Sedin	5 500 000 $ (1)
Salary Remaining :	0 $
Dany Heatley	4 900 000 $ (2)
Salary Remaining :	0 $
Filip Kuba	4 125 000 $ (1)
Salary Remaining :	0 $
Daniel Sedin	3 800 000 $ (2)
Salary Remaining :	0 $
Mikko Koivu	2 700 000 $ (2)
Salary Remaining :	0 $
Teemu Selanne	2 650 000 $ (1)
Salary Remaining :	0 $
Joni Pitkanen	2 600 000 $ (1)
Salary Remaining :	0 $
Jimmy Howard	1 750 000 $ (2)
Salary Remaining :	0 $
Shaone Morrisonn	1 300 000 $ (2)
Salary Remaining :	0 $
Nikolai Zherdev	1 250 000 $ (2)
Salary Remaining :	0 $
Sheldon Keefe	1 000 000 $ (1)
Salary Remaining :	0 $
Martin Biron	950 000 $ (1)
Salary Remaining :	0 $
Matt Moulson	950 000 $ (1)
Salary Remaining :	0 $
Shean Donovan	950 000 $ (2)
Salary Remaining :	0 $
Adam Pardy	850 000 $ (3)
Salary Remaining :	0 $
Ian Laperriere	850 000 $ (2)
Salary Remaining :	0 $
Adam Mair	850 000 $ (3)
Salary Remaining :	0 $
David Krejci	825 000 $ (2)
Salary Remaining :	0 $
Martin Samuelsson	800 000 $ (2)
Salary Remaining :	0 $
David Hale	700 000 $ (1)
Salary Remaining :	0 $
Alex Pietrangelo	500 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 4 : 39 800 000,00 $
Year 5 : 22 610 000,00 $
Year 6 : 1 940 000,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 3 308 333,00 $
Year 5 : 3 058 333,00 $
Year 6 : 1 158 333,00 $
Year 7 : 0,00 $

Farm Players Salaries
Michael Stone	300 000 $ (2)
Salary Remaining :	1 744 $
Yann Danis	70 000 $ (1)
Salary Remaining :	407 $
Erik Condra	60 000 $ (2)
Salary Remaining :	349 $
Kris Beech	60 000 $ (1)
Salary Remaining :	349 $
Mathieu Roy	60 000 $ (2)
Salary Remaining :	349 $
Matt Walker	60 000 $ (1)
Salary Remaining :	349 $
Denis Shvidki	60 000 $ (2)
Salary Remaining :	349 $
Keaton Ellerby	50 000 $ (1)
Salary Remaining :	291 $
Peter Harrold	45 000 $ (1)
Salary Remaining :	262 $
Danny Syvret	45 000 $ (1)
Salary Remaining :	262 $
Marc-Antoine Pouliot (Out of Payroll)	40 000 $ (2)
Salary Remaining :	233 $
Tim Kennedy	35 000 $ (2)
Salary Remaining :	203 $
Brad Staubitz	30 000 $ (1)
Salary Remaining :	174 $
MacGregor Sharp	30 000 $ (1)
Salary Remaining :	174 $
Tony Lucia	30 000 $ (1)
Salary Remaining :	174 $
Patrick Davis	30 000 $ (1)
Salary Remaining :	174 $
Michael Hutchinson	30 000 $ (1)
Salary Remaining :	174 $
Andrew Campbell	30 000 $ (1)
Salary Remaining :	174 $
Matt Delahey	30 000 $ (1)
Salary Remaining :	174 $
Rick Schofield	30 000 $ (1)
Salary Remaining :	174 $
Radek Smolenak	30 000 $ (1)
Salary Remaining :	174 $
Raymond Sawada	30 000 $ (1)
Salary Remaining :	174 $
Paul Bissonnette	30 000 $ (1)
Salary Remaining :	174 $
Eric Mestery	25 000 $ (2)
Salary Remaining :	145 $
Todd Ford	25 000 $ (1)
Salary Remaining :	145 $
Josh Brittain	25 000 $ (2)
Salary Remaining :	145 $
Total Farm Players	26
Salary Commitment
Year 4 : 1 290 000,00 $
Year 5 : 397 500,00 $
Year 6 : 0,00 $
Year 7 : 0,00 $
Salary Average Commitment
Year 4 : 750 000,00 $
Year 5 : 155 000,00 $
Year 6 : 0,00 $
Year 7 : 0,00 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 100 $ - 4 094 - 68,23%
Level 2:	5000 - 60 $ - 3 376 - 67,52%
Level 3:	2000 - 35 $ - 1 387 - 69,33%
Level 4:	4000 - 20 $ - 3 588 - 89,70%
Luxury:	1000 - 200 $ - 652 - 65,22%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 520 - 75,98%
Farm Level 2:	1000 - 15 $ - 765 - 76,52%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13 097 - 72,76%
Average Income per Game	990 917 $
Year to Date Revenue	39 636 689 $
Farm
Home Games Left	0
Average Attendance - %	2 285 - 76,16%
Average Income per Game	67 895 $
Year to Date Revenue	2 715 782 $
Expense
Pro Players Total Salaries	39 275 000 $
Farm Players Total Salaries	1 851 500 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	10 890 795 $
Pro Year To Date Expenses	40 141 426 $
Farm Year To Date Expenses	2 279 278 $
Pro Salary Cap To Date	39 241 439 $
Farm Salary Cap To Date	1 881 582 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	238 030 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	10 765 $
Farm Estimated Expenses	10 765 $
Estimated Season Expenses	10 765 $
Estimated Season Salary Cap	39 241 439 $
Estimate Under Maximum Salary Cap of 46 580 950 $	7 339 511 $
Estimate Over Minimum Salary Cap of 20 000 000 $	19 241 439 $
Current Bank Account	6 580 950 $
Projected Bank Account	6 570 185 $

Pro Players Salaries
Patrik Elias	6 000 000 $ (2)
Salary Remaining :	0 $
Shane Doan	4 000 000 $ (4)
Salary Remaining :	0 $
Alexei Morozov	3 800 000 $ (2)
Salary Remaining :	0 $
Pavel Kubina	3 500 000 $ (4)
Salary Remaining :	0 $
David Legwand	3 500 000 $ (1)
Salary Remaining :	0 $
Cory Stillman	2 625 000 $ (1)
Salary Remaining :	0 $
Antoine Vermette	2 100 000 $ (1)
Salary Remaining :	0 $
Pascal Leclaire	1 800 000 $ (1)
Salary Remaining :	0 $
Brian Gionta	1 500 000 $ (1)
Salary Remaining :	0 $
Francis Bouillon	1 200 000 $ (1)
Salary Remaining :	0 $
Matthew Spiller	1 100 000 $ (2)
Salary Remaining :	0 $
Brian Pothier	1 000 000 $ (1)
Salary Remaining :	0 $
Milan Michalek	1 000 000 $ (1)
Salary Remaining :	0 $
Michael Rupp	1 000 000 $ (3)
Salary Remaining :	0 $
Randy Jones	950 000 $ (2)
Salary Remaining :	0 $
Brendan Bell	950 000 $ (1)
Salary Remaining :	0 $
Filip Novak	950 000 $ (2)
Salary Remaining :	0 $
Marty Reasoner (Out of Payroll)	900 000 $ (3)
Salary Remaining :	0 $
Vesa Toskala	700 000 $ (1)
Salary Remaining :	0 $
Jan Hlavac	600 000 $ (2)
Salary Remaining :	0 $
Mathieu Dandenault	500 000 $ (1)
Salary Remaining :	0 $
Scott Walker	500 000 $ (1)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 4 : 40 175 000,00 $
Year 5 : 24 300 000,00 $
Year 6 : 9 800 000,00 $
Year 7 : 7 500 000,00 $
Salary Average Commitment
Year 4 : 15 950 000,00 $
Year 5 : 11 750 000,00 $
Year 6 : 8 750 000,00 $
Year 7 : 7 500 000,00 $

Farm Players Salaries
Tim Ramholt	100 000 $ (1)
Salary Remaining :	581 $
Alex Auld	95 000 $ (1)
Salary Remaining :	552 $
Ivan Majesky	95 000 $ (1)
Salary Remaining :	552 $
Patrick O'Sullivan	90 000 $ (2)
Salary Remaining :	523 $
Marco Sturm	85 000 $ (1)
Salary Remaining :	494 $
Greg Stewart	85 000 $ (2)
Salary Remaining :	494 $
Boris Valabik (Out of Payroll)	80 000 $ (3)
Salary Remaining :	465 $
Matt Halischuk	75 000 $ (1)
Salary Remaining :	436 $
Jonathan Blum	75 000 $ (1)
Salary Remaining :	436 $
Pierre Dagenais	75 000 $ (1)
Salary Remaining :	436 $
Evgeny Artyukhin	70 000 $ (1)
Salary Remaining :	407 $
Justin Pogge	70 000 $ (4)
Salary Remaining :	407 $
Clay Wilson	65 000 $ (2)
Salary Remaining :	378 $
Hugh Jessiman	55 000 $ (2)
Salary Remaining :	320 $
Darren Helm	55 000 $ (2)
Salary Remaining :	320 $
Ben Scrivens	50 000 $ (1)
Salary Remaining :	291 $
Jim O'Brien	50 000 $ (1)
Salary Remaining :	291 $
Matt Pelech	50 000 $ (2)
Salary Remaining :	291 $
Colton Sceviour	50 000 $ (1)
Salary Remaining :	291 $
Raphael Diaz	50 000 $ (1)
Salary Remaining :	291 $
Shawn Thornton	50 000 $ (1)
Salary Remaining :	291 $
Oskar Osala	50 000 $ (3)
Salary Remaining :	291 $
Jimmy Hayes	50 000 $ (2)
Salary Remaining :	291 $
Tyler Haskins	50 000 $ (1)
Salary Remaining :	291 $
David Desharnais	41 500 $ (2)
Salary Remaining :	241 $
Alexander Vasyunov	40 000 $ (3)
Salary Remaining :	233 $
Matt Zaba	40 000 $ (1)
Salary Remaining :	233 $
Troy Bodie	35 000 $ (1)
Salary Remaining :	203 $
Cody Bass	35 000 $ (1)
Salary Remaining :	203 $
Paul Postma	35 000 $ (1)
Salary Remaining :	203 $
Jared Spurgeon	30 000 $ (2)
Salary Remaining :	174 $
Corey Trivino	30 000 $ (2)
Salary Remaining :	174 $
Robert Czarnik	25 000 $ (2)
Salary Remaining :	145 $
Cameron Schilling	25 000 $ (2)
Salary Remaining :	145 $
Riley Nash	25 000 $ (1)
Salary Remaining :	145 $
Total Farm Players	35
Salary Commitment
Year 4 : 1 981 500,00 $
Year 5 : 940 000,00 $
Year 6 : 280 000,00 $
Year 7 : 90 000,00 $
Salary Average Commitment
Year 4 : 1 285 000,00 $
Year 5 : 765 000,00 $
Year 6 : 240 000,00 $
Year 7 : 70 000,00 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Forest Center
Level 1:	6000 - 125 $ - 3 365 - 56,09%
Level 2:	5000 - 75 $ - 2 786 - 55,71%
Level 3:	2000 - 50 $ - 995 - 49,73%
Level 4:	4000 - 40 $ - 1 657 - 41,42%
Luxury:	1000 - 250 $ - 548 - 54,83%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 481 - 74,04%
Farm Level 2:	1000 - 15 $ - 738 - 73,77%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	9 350 - 51,95%
Average Income per Game	1 013 923 $
Year to Date Revenue	40 556 924 $
Farm
Home Games Left	0
Average Attendance - %	2 219 - 73,95%
Average Income per Game	66 038 $
Year to Date Revenue	2 641 505 $
Expense
Pro Players Total Salaries	41 050 000 $
Farm Players Total Salaries	1 315 000 $
Coaches Total Salaries	2 250 000 $
Luxury Taxe Total	19 095 655 $
Pro Year To Date Expenses	41 089 375 $
Farm Year To Date Expenses	2 156 549 $
Pro Salary Cap To Date	39 589 386 $
Farm Salary Cap To Date	1 410 928 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	248 788 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	1
Farm Expenses Per Days	7 645 $
Farm Estimated Expenses	7 645 $
Estimated Season Expenses	7 645 $
Estimated Season Salary Cap	39 589 386 $
Estimate Under Maximum Salary Cap of 60 680 878 $	21 091 492 $
Estimate Over Minimum Salary Cap of 20 000 000 $	19 589 386 $
Current Bank Account	20 680 878 $
Projected Bank Account	20 673 233 $

Pro Players Salaries
Martin Brodeur	5 200 000 $ (1)
Salary Remaining :	0 $
Alexei Kovalev	4 500 000 $ (1)
Salary Remaining :	0 $
Chris Drury	4 000 000 $ (2)
Salary Remaining :	0 $
Mike Green	3 500 000 $ (2)
Salary Remaining :	0 $
Vaclav Prospal	2 850 000 $ (1)
Salary Remaining :	0 $
Jozef Stumpel	2 300 000 $ (1)
Salary Remaining :	0 $
Nathan Dempsey	2 000 000 $ (2)
Salary Remaining :	0 $
Rod Brind'Amour	2 000 000 $ (1)
Salary Remaining :	0 $
Chris Higgins	1 900 000 $ (2)
Salary Remaining :	0 $
Anson Carter	1 750 000 $ (1)
Salary Remaining :	0 $
Niclas Wallin	1 500 000 $ (2)
Salary Remaining :	0 $
R.J. Umberger	1 500 000 $ (4)
Salary Remaining :	0 $
Brian Rolston	1 300 000 $ (1)
Salary Remaining :	0 $
Fedor Tyutin	1 300 000 $ (3)
Salary Remaining :	0 $
Julien Ellis	900 000 $ (2)
Salary Remaining :	0 $
Shane Hnidy	850 000 $ (3)
Salary Remaining :	0 $
Mark Eaton	850 000 $ (4)
Salary Remaining :	0 $
Fredrik Modin	750 000 $ (2)
Salary Remaining :	0 $
Glen Metropolit	750 000 $ (2)
Salary Remaining :	0 $
Nate Guenin	600 000 $ (2)
Salary Remaining :	0 $
Cody McLeod	500 000 $ (4)
Salary Remaining :	0 $
Jonathan Rheault	250 000 $ (2)
Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 4 : 41 050 000,00 $
Year 5 : 23 350 000,00 $
Year 6 : 5 900 000,00 $
Year 7 : 3 275 000,00 $
Salary Average Commitment
Year 4 : 9 600 000,00 $
Year 5 : 4 400 000,00 $
Year 6 : 2 400 000,00 $
Year 7 : 1 350 000,00 $

Farm Players Salaries
Jamie Storr	100 000 $ (2)
Salary Remaining :	581 $
Willie Mitchell (Out of Payroll)	95 000 $ (1)
Salary Remaining :	552 $
Rich Peverley	75 000 $ (3)
Salary Remaining :	436 $
Chris Neil	72 500 $ (1)
Salary Remaining :	422 $
Alexander Perezhogin	70 000 $ (2)
Salary Remaining :	407 $
Mike Zigomanis	62 500 $ (2)
Salary Remaining :	363 $
Tim Crowder	55 000 $ (3)
Salary Remaining :	320 $
Dan Fritsche	55 000 $ (2)
Salary Remaining :	320 $
Nathan Davis	50 000 $ (3)
Salary Remaining :	291 $
Marc Methot	50 000 $ (2)
Salary Remaining :	291 $
Matt Gilroy	50 000 $ (4)
Salary Remaining :	291 $
Geoff Paukovich	50 000 $ (2)
Salary Remaining :	291 $
Eddie Lack	50 000 $ (1)
Salary Remaining :	291 $
Chris Terry	50 000 $ (1)
Salary Remaining :	291 $
Bruno Gervais	45 000 $ (1)
Salary Remaining :	262 $
Milan Bartovic	45 000 $ (2)
Salary Remaining :	262 $
Jonas Junland	45 000 $ (3)
Salary Remaining :	262 $
Marc-André Gragnani	45 000 $ (2)
Salary Remaining :	262 $
Loïc Lacasse	40 000 $ (1)
Salary Remaining :	233 $
Petr Kalus	35 000 $ (3)
Salary Remaining :	203 $
Stefan Chaput	35 000 $ (4)
Salary Remaining :	203 $
Mark Fayne	35 000 $ (4)
Salary Remaining :	203 $
Logan MacMillan	35 000 $ (1)
Salary Remaining :	203 $
Kevin Veilleux	35 000 $ (1)
Salary Remaining :	203 $
Mike Sislo	30 000 $ (4)
Salary Remaining :	174 $
Dennis Persson	25 000 $ (4)
Salary Remaining :	145 $
James Marcou	25 000 $ (3)
Salary Remaining :	145 $
Hunter Tremblay	25 000 $ (1)
Salary Remaining :	145 $
Mark Katic	25 000 $ (1)
Salary Remaining :	145 $
Total Farm Players	29
Salary Commitment
Year 4 : 1 410 000,00 $
Year 5 : 992 500,00 $
Year 6 : 507 500,00 $
Year 7 : 212 500,00 $
Salary Average Commitment
Year 4 : 315 000,00 $
Year 5 : 225 000,00 $
Year 6 : 200 000,00 $
Year 7 : 125 000,00 $

Team	Current Fund	Estimated Season Salary Cap	Maximum	Under Maximum	Over Minimum of 20 000 000 $	Farm Salary Cap	Under Maximum of 4 000 000 $	Pro Players	Farm Players	Total Players
Avalanche	8 651 984 $	37 955 162 $	48 651 984 $	10 696 822 $	17 955 162 $	1 745 493 $	2 254 507 $	21	33	54
Blackhawks	3 962 041 $	38 312 930 $	43 962 041 $	5 649 111 $	18 312 930 $	1 591 522 $	2 408 478 $	23	25	48
Blue Jackets	636 722 $	38 662 319 $	40 636 722 $	1 974 403 $	18 662 319 $	2 145 264 $	1 854 736 $	20	33	53
Blues	26 721 896 $	38 849 536 $	66 721 896 $	27 872 360 $	18 849 536 $	1 359 736 $	2 640 264 $	21	27	48
Bruins	29 872 873 $	38 672 132 $	69 872 873 $	31 200 741 $	18 672 132 $	2 032 390 $	1 967 610 $	21	30	51
Canadiens	5 493 516 $	37 377 619 $	45 493 516 $	8 115 897 $	17 377 619 $	1 833 890 $	2 166 110 $	22	33	55
Canucks	877 206 $	39 476 640 $	40 877 206 $	1 400 566 $	19 476 640 $	1 723 927 $	2 276 073 $	22	31	53
Capitals	2 497 276 $	37 201 146 $	42 497 276 $	5 296 130 $	17 201 146 $	1 325 412 $	2 674 588 $	23	27	50
Coyotes	9 844 644 $	38 813 304 $	49 844 644 $	11 031 340 $	18 813 304 $	1 333 821 $	2 666 179 $	23	27	50
Devils	6 937 611 $	37 631 559 $	46 937 611 $	9 306 052 $	17 631 559 $	2 198 266 $	1 801 734 $	23	34	57
Flames	15 723 202 $	36 131 523 $	55 723 202 $	19 591 679 $	16 131 523 $	1 729 465 $	2 270 535 $	21	30	51
Flyers	3 366 965 $	38 070 466 $	43 366 965 $	5 296 499 $	18 070 466 $	1 932 952 $	2 067 048 $	21	27	48
Jets	6 951 714 $	36 600 880 $	46 951 714 $	10 350 834 $	16 600 880 $	1 871 297 $	2 128 703 $	23	33	56
Kings	2 744 044 $	37 676 510 $	42 744 044 $	5 067 534 $	17 676 510 $	1 607 772 $	2 392 228 $	23	30	53
Maple Leafs	25 733 208 $	38 238 644 $	65 733 208 $	27 494 564 $	18 238 644 $	1 887 812 $	2 112 188 $	22	36	58
Nordiques	14 312 617 $	38 357 133 $	54 312 617 $	15 955 484 $	18 357 133 $	1 599 923 $	2 400 077 $	21	33	54
Oilers	22 505 510 $	38 388 934 $	62 505 510 $	24 116 576 $	18 388 934 $	1 426 816 $	2 573 184 $	20	35	55
Penguins	9 978 098 $	34 362 071 $	49 978 098 $	15 616 027 $	14 362 071 $	1 906 985 $	2 093 015 $	25	27	52
Predators	8 181 397 $	37 474 546 $	48 181 397 $	10 706 851 $	17 474 546 $	1 352 679 $	2 647 321 $	22	28	50
Rangers	23 882 897 $	36 804 837 $	63 882 897 $	27 078 060 $	16 804 837 $	1 114 000 $	2 886 000 $	23	24	47
Red Wings	39 652 712 $	37 653 147 $	79 652 712 $	41 999 565 $	17 653 147 $	1 483 225 $	2 516 775 $	21	33	54
Sabres	16 214 854 $	24 837 764 $	56 214 854 $	31 377 090 $	4 837 764 $	1 526 907 $	2 473 093 $	24	30	54
Sénateurs	6 384 778 $	34 654 540 $	46 384 778 $	11 730 238 $	14 654 540 $	1 860 325 $	2 139 675 $	23	32	55
Sharks	(789 260 $)	39 085 761 $	39 210 740 $	124 979 $	19 085 761 $	1 179 632 $	2 820 368 $	21	26	47
Stars	6 580 950 $	39 241 439 $	46 580 950 $	7 339 511 $	19 241 439 $	1 892 347 $	2 107 653 $	22	35	57
Wild	20 680 878 $	39 589 386 $	60 680 878 $	21 091 492 $	19 589 386 $	1 418 573 $	2 581 427 $	22	29	51

Team Finance for Ligue de Hockey Simulé du Saguenay

Update - 14 avril 2014 at 19:05

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %