QNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6500 - $102 - 6,153 - 94.66%
Level 2:	5000 - $75 - 4,782 - 95.64%
Level 3:	3500 - $55 - 3,167 - 90.50%
Level 4:	2007 - $45 - 2,004 - 99.83%
Luxury :	1000 - $200 - 947 - 94.74%
Total Capacity :	18007
Income
Home Games Left	0
Average Attendance - %	17,054 - 94.70%
Average Income per Game	$1,656,131
Year to Date Revenue	$67,901,378
Expense
Pro Players Total Salaries	$50,445,000
Pro Players Total Average Salaries	$51,084,052
Farm Players Total Salaries	$1,547,500
Farm Players Total Average Salaries	$1,543,333
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,412,774
Pro Year To Date Expenses	$51,399,762
Farm Year To Date Expenses	$2,656,237
Pro Salary Cap To Date	$51,591,364
Farm Salary Cap To Date	$2,652,082
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$280,679
Pro Estimated Expenses	$280,679
Farm Remaining Season Days	1
Farm Expenses Per Days	$8,410
Farm Estimated Expenses	$8,410
Estimated Season Expenses	$289,089
Payroll	$55,496,826
Estimate Under Maximum Salary Cap of $68,000,000	$12,503,174
Estimate Over Minimum Salary Cap of $52,000,000	$3,496,826
Current Bank Account	$114,519,174
Projected Bank Account	$114,230,085

Pro Players Salaries
Jimmy Howard	$5,500,000 (1)
-Salary Remaining :	$29,891
-Salary Average :	$5,137,500
-Salary Average Remaining :	$27,921
Paul Stastny	$5,250,000 (4)
-Salary Remaining :	$28,533
-Salary Average :	$5,180,000
-Salary Average Remaining :	$28,152
Kevin Shattenkirk	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$4,170,000
-Salary Average Remaining :	$22,663
Joffrey Lupul	$4,000,000 (2)
-Salary Remaining :	$21,739
-Salary Average :	$4,520,000
-Salary Average Remaining :	$24,565
Nikita Nesterov	$3,500,000 (4)
-Salary Remaining :	$19,022
-Salary Average :	$3,500,000
-Salary Average Remaining :	$19,022
Derek Stepan	$3,500,000 (2)
-Salary Remaining :	$19,022
-Salary Average :	$3,566,667
-Salary Average Remaining :	$19,384
Mats Zuccarello	$3,250,000 (1)
-Salary Remaining :	$17,663
-Salary Average :	$3,250,000
-Salary Average Remaining :	$17,663
Luke Schenn	$3,146,000 (3)
-Salary Remaining :	$17,098
-Salary Average :	$3,470,887
-Salary Average Remaining :	$18,864
Marcel Goc	$2,250,000 (3)
-Salary Remaining :	$12,228
-Salary Average :	$2,250,000
-Salary Average Remaining :	$12,228
Jason Akeson	$1,999,999 (4)
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Niklas Backstrom (1 Way Contract)	$1,999,000 (2)
-1 Way Contract Salary Cap :	$1,999,000
-Salary Remaining :	$10,864
-Salary Average :	$1,999,000
-Salary Average Remaining :	$10,864
Blake Comeau	$1,750,000 (4)
-Salary Remaining :	$9,511
-Salary Average :	$1,740,000
-Salary Average Remaining :	$9,457
Jason Chimera	$1,750,000 (1)
-Salary Remaining :	$9,511
-Salary Average :	$1,750,000
-Salary Average Remaining :	$9,511
Elias Lindholm	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Sami Vatanen	$850,000 (2)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Markus Granlund	$800,000 (2)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Jake Allen	$800,000 (2)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Anthony Duclair	$800,000 (3)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Rickard Rakell	$800,000 (2)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Stuart Percy	$800,000 (3)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Tyson Barrie	$700,000 (1)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Jesper Fast	$700,000 (2)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Colby Robak	$700,000 (1)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Chris Tierney	$650,000 (3)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Total Pro Players	24
Salary Commitment
Year 2015 : $50,444,999.00
Year 2016 : $39,558,999.00
Year 2017 : $25,306,659.00
Year 2018 : $15,999,999.00
Salary Average Commitment
Year 2015 : $51,084,053.00
Year 2016 : $39,546,553.00
Year 2017 : $24,560,886.00
Year 2018 : $16,589,999.00

Farm Players Salaries
Max Friberg	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Casey Bailey	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Corban Knight	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jerry DAmigo	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Andrey Makarov	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Derrick Pouliot	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Valeri Nichushkin	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Matt Halischuk	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Chris Brown	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Reid Boucher	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Philip Varone	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Dainius Zubrus	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	13
Salary Commitment
Year 2015 : $1,547,500.00
Year 2016 : $1,460,000.00
Year 2017 : $1,095,000.00
Year 2018 : $1,000,000.00
Salary Average Commitment
Year 2015 : $1,543,333.00
Year 2016 : $1,460,000.00
Year 2017 : $1,095,000.00
Year 2018 : $1,000,000.00

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6500 - $111 - 5,729 - 88.14%
Level 2:	5000 - $75 - 4,561 - 91.21%
Level 3:	3500 - $55 - 3,036 - 86.74%
Level 4:	3717 - $37 - 2,668 - 71.78%
Luxury :	1000 - $199 - 918 - 91.83%
Total Capacity :	19717
Income
Home Games Left	0
Average Attendance - %	16,912 - 85.78%
Average Income per Game	$1,697,389
Year to Date Revenue	$69,592,947
Expense
Pro Players Total Salaries	$54,938,112
Pro Players Total Average Salaries	$56,089,364
Farm Players Total Salaries	$730,000
Farm Players Total Average Salaries	$730,000
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,415,462
Pro Year To Date Expenses	$66,228,168
Farm Year To Date Expenses	$995,493
Pro Salary Cap To Date	$57,401,948
Farm Salary Cap To Date	$995,493
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$352,925
Pro Estimated Expenses	$352,925
Farm Remaining Season Days	1
Farm Expenses Per Days	$3,967
Farm Estimated Expenses	$3,967
Estimated Season Expenses	$356,892
Payroll	$59,504,826
Estimate Under Maximum Salary Cap of $68,000,000	$8,495,174
Estimate Over Minimum Salary Cap of $52,000,000	$7,504,826
Current Bank Account	$31,855,798
Projected Bank Account	$31,498,906

Pro Players Salaries
Robyn Regehr	$7,500,000 (1)
-Salary Remaining :	$40,761
-Salary Average :	$7,500,000
-Salary Average Remaining :	$40,761
Kevin Bieksa	$6,000,000 (2)
-Salary Remaining :	$32,609
-Salary Average :	$6,000,000
-Salary Average Remaining :	$32,609
Dion Phaneuf	$5,750,000 (4)
-Salary Remaining :	$31,250
-Salary Average :	$5,750,000
-Salary Average Remaining :	$31,250
Sergei Bobrovsky	$5,400,000 (2)
-Salary Remaining :	$29,348
-Salary Average :	$5,400,000
-Salary Average Remaining :	$29,348
Ryan OReilly	$4,750,000 (4)
-Salary Remaining :	$25,815
-Salary Average :	$5,430,625
-Salary Average Remaining :	$29,514
Travis Hamonic	$2,900,000 (2)
-Salary Remaining :	$15,761
-Salary Average :	$2,933,333
-Salary Average Remaining :	$15,942
Craig Anderson	$2,850,000 (1)
-Salary Remaining :	$15,489
-Salary Average :	$3,275,000
-Salary Average Remaining :	$17,799
Marek Zidlicky (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$13,587
-Salary Average :	$2,500,000
-Salary Average Remaining :	$13,587
Keith Aulie	$2,400,000 (2)
-Salary Remaining :	$13,043
-Salary Average :	$2,400,000
-Salary Average Remaining :	$13,043
Jason Demers	$2,175,000 (1)
-Salary Remaining :	$11,821
-Salary Average :	$2,112,500
-Salary Average Remaining :	$11,481
Adam McQuaid	$2,035,000 (4)
-Salary Remaining :	$11,060
-Salary Average :	$2,243,375
-Salary Average Remaining :	$12,192
Zack Kassian	$1,500,000 (4)
-Salary Remaining :	$8,152
-Salary Average :	$1,837,500
-Salary Average Remaining :	$9,986
Trevor Lewis	$1,463,000 (4)
-Salary Remaining :	$7,951
-Salary Average :	$1,190,750
-Salary Average Remaining :	$6,471
Jared Boll	$1,100,000 (4)
-Salary Remaining :	$5,978
-Salary Average :	$1,100,000
-Salary Average Remaining :	$5,978
Brandon Bollig	$1,045,000 (4)
-Salary Remaining :	$5,679
-Salary Average :	$898,750
-Salary Average Remaining :	$4,885
Alex Galchenyuk	$950,000 (1)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Tom Wilson	$900,000 (2)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Dan Ellis	$800,000 (1)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Ryan Reaves	$770,110 (4)
-Salary Remaining :	$4,185
-Salary Average :	$717,528
-Salary Average Remaining :	$3,900
Luke Gazdic	$750,000 (4)
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Ryan Malone	$700,000 (2)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Bobby Farnham	$700,000 (4)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Total Pro Players	22
Salary Commitment
Year 2015 : $54,938,110.00
Year 2016 : $37,163,500.00
Year 2017 : $21,047,500.00
Year 2018 : $21,500,000.00
Salary Average Commitment
Year 2015 : $56,089,361.00
Year 2016 : $38,951,861.00
Year 2017 : $20,618,528.00
Year 2018 : $20,618,528.00

Farm Players Salaries
Greg Pateryn	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Matt Greene	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Patrick Bordeleau	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tim Gleason	$85,000 (4)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jarred Tinordi	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Deryk Engelland	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Shane OBrien	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	7
Salary Commitment
Year 2015 : $730,000.00
Year 2016 : $650,000.00
Year 2017 : $525,000.00
Year 2018 : $285,000.00
Salary Average Commitment
Year 2015 : $730,000.00
Year 2016 : $650,000.00
Year 2017 : $525,000.00
Year 2018 : $285,000.00

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6500 - $101 - 6,146 - 94.55%
Level 2:	5000 - $85 - 3,783 - 75.66%
Level 3:	3500 - $60 - 3,163 - 90.36%
Level 4:	3150 - $45 - 2,432 - 77.22%
Luxury :	1000 - $200 - 946 - 94.62%
Total Capacity :	19150
Income
Home Games Left	0
Average Attendance - %	16,470 - 86.00%
Average Income per Game	$1,645,326
Year to Date Revenue	$67,458,384
Expense
Pro Players Total Salaries	$62,829,176
Pro Players Total Average Salaries	$63,114,716
Farm Players Total Salaries	$393,983
Farm Players Total Average Salaries	$370,996
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,360,270
Farm Year To Date Expenses	$418,140
Pro Salary Cap To Date	$61,023,144
Farm Salary Cap To Date	$395,390
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$345,539
Pro Estimated Expenses	$345,539
Farm Remaining Season Days	1
Farm Expenses Per Days	$2,141
Farm Estimated Expenses	$2,141
Estimated Season Expenses	$347,680
Payroll	$63,114,716
Estimate Under Maximum Salary Cap of $68,000,000	$4,885,284
Estimate Over Minimum Salary Cap of $52,000,000	$11,114,716
Current Bank Account	$36,860,958
Projected Bank Account	$36,513,278

Pro Players Salaries
Mike Fisher	$6,500,000 (4)
-Salary Remaining :	$35,326
-Salary Average :	$6,400,000
-Salary Average Remaining :	$34,783
Rick Nash	$6,500,000 (4)
-Salary Remaining :	$35,326
-Salary Average :	$6,100,000
-Salary Average Remaining :	$33,152
Marian Hossa	$6,250,000 (2)
-Salary Remaining :	$33,967
-Salary Average :	$6,575,000
-Salary Average Remaining :	$35,734
Antti Niemi	$5,200,000 (1)
-Salary Remaining :	$28,261
-Salary Average :	$4,812,500
-Salary Average Remaining :	$26,155
Johnny Boychuk	$4,500,000 (4)
-Salary Remaining :	$24,457
-Salary Average :	$5,221,125
-Salary Average Remaining :	$28,376
Matt Carle	$4,000,000 (3)
-Salary Remaining :	$21,739
-Salary Average :	$3,825,000
-Salary Average Remaining :	$20,788
Jiri Hudler	$3,750,000 (3)
-Salary Remaining :	$20,380
-Salary Average :	$3,750,000
-Salary Average Remaining :	$20,380
Clarke MacArthur	$3,750,000 (3)
-Salary Remaining :	$20,380
-Salary Average :	$3,750,000
-Salary Average Remaining :	$20,380
Jussi Jokinen	$3,200,000 (3)
-Salary Remaining :	$17,391
-Salary Average :	$3,332,000
-Salary Average Remaining :	$18,109
Carl Gunnarsson	$2,750,000 (1)
-Salary Remaining :	$14,946
-Salary Average :	$2,382,500
-Salary Average Remaining :	$12,948
Jay McClement	$2,400,000 (3)
-Salary Remaining :	$13,043
-Salary Average :	$2,360,000
-Salary Average Remaining :	$12,826
Karri Ramo	$2,350,000 (3)
-Salary Remaining :	$12,772
-Salary Average :	$2,350,000
-Salary Average Remaining :	$12,772
Jakub Kindl	$2,199,174 (4)
-Salary Remaining :	$11,952
-Salary Average :	$2,551,591
-Salary Average Remaining :	$13,867
Cal Clutterbuck	$1,980,000 (1)
-Salary Remaining :	$10,761
-Salary Average :	$1,980,000
-Salary Average Remaining :	$10,761
Lee Stempniak	$1,800,000 (1)
-Salary Remaining :	$9,783
-Salary Average :	$2,025,000
-Salary Average Remaining :	$11,005
Michael Raffl	$1,100,000 (1)
-Salary Remaining :	$5,978
-Salary Average :	$1,100,000
-Salary Average Remaining :	$5,978
Rob Klinkhammer	$1,000,000 (4)
-Salary Remaining :	$5,435
-Salary Average :	$1,000,000
-Salary Average Remaining :	$5,435
Tim Erixon	$850,000 (1)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Joakim Andersson	$800,000 (2)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Matt Irwin	$750,000 (1)
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Tyson Strachan	$600,000 (4)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Mike Weaver	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	22
Salary Commitment
Year 2015 : $62,829,174.00
Year 2016 : $48,119,091.00
Year 2017 : $41,556,000.00
Year 2018 : $21,516,600.00
Salary Average Commitment
Year 2015 : $63,114,716.00
Year 2016 : $48,614,716.00
Year 2017 : $41,239,716.00
Year 2018 : $21,872,716.00

Farm Players Salaries
Tanner Glass	$133,333 (2)
Salary Remaining :	$133,333
Salary Average :	$133,333
Salary Average Remaining :	$133,333
Brett Sutter	$100,650 (4)
Salary Remaining :	$100,650
Salary Average :	$77,663
Salary Average Remaining :	$77,663
Adam Cracknell	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jeff Zatkoff	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	4
Salary Commitment
Year 2015 : $393,983.00
Year 2016 : $288,333.00
Year 2017 : $155,000.00
Year 2018 : $70,000.00
Salary Average Commitment
Year 2015 : $370,996.00
Year 2016 : $295,996.00
Year 2017 : $162,662.00
Year 2018 : $77,662.00

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6500 - $110 - 6,157 - 94.72%
Level 2:	5000 - $75 - 4,764 - 95.28%
Level 3:	3500 - $56 - 3,150 - 89.99%
Level 4:	1565 - $40 - 1,565 - 100.00%
Luxury :	1000 - $199 - 946 - 94.62%
Total Capacity :	17565
Income
Home Games Left	0
Average Attendance - %	16,581 - 94.40%
Average Income per Game	$1,681,072
Year to Date Revenue	$68,923,953
Expense
Pro Players Total Salaries	$64,740,000
Pro Players Total Average Salaries	$65,013,664
Farm Players Total Salaries	$3,398,000
Farm Players Total Average Salaries	$3,395,900
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$63,583,632
Farm Year To Date Expenses	$2,316,905
Pro Salary Cap To Date	$61,658,476
Farm Salary Cap To Date	$2,314,557
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$362,717
Pro Estimated Expenses	$362,717
Farm Remaining Season Days	1
Farm Expenses Per Days	$18,467
Farm Estimated Expenses	$18,467
Estimated Season Expenses	$381,184
Payroll	$65,013,664
Estimate Under Maximum Salary Cap of $68,000,000	$2,986,336
Estimate Over Minimum Salary Cap of $52,000,000	$13,013,664
Current Bank Account	$106,420,320
Projected Bank Account	$106,039,136

Pro Players Salaries
Corey Perry	$6,000,000 (3)
-Salary Remaining :	$32,609
-Salary Average :	$6,140,000
-Salary Average Remaining :	$33,370
Carey Price	$6,000,000 (1)
-Salary Remaining :	$32,609
-Salary Average :	$5,525,000
-Salary Average Remaining :	$30,027
Zach Parise	$6,000,000 (2)
-Salary Remaining :	$32,609
-Salary Average :	$5,930,000
-Salary Average Remaining :	$32,228
Drew Doughty	$5,500,000 (3)
-Salary Remaining :	$29,891
-Salary Average :	$6,068,334
-Salary Average Remaining :	$32,980
Patrice Bergeron	$5,250,000 (4)
-Salary Remaining :	$28,533
-Salary Average :	$5,570,000
-Salary Average Remaining :	$30,272
Tomas Plekanec	$4,840,000 (4)
-Salary Remaining :	$26,304
-Salary Average :	$4,997,000
-Salary Average Remaining :	$27,158
Patrick Sharp	$4,500,000 (1)
-Salary Remaining :	$24,457
-Salary Average :	$5,237,500
-Salary Average Remaining :	$28,465
John Carlson	$4,500,000 (1)
-Salary Remaining :	$24,457
-Salary Average :	$3,725,000
-Salary Average Remaining :	$20,245
Andrew Ladd	$4,300,000 (3)
-Salary Remaining :	$23,370
-Salary Average :	$4,525,000
-Salary Average Remaining :	$24,592
P.K. Subban	$3,800,000 (1)
-Salary Remaining :	$20,652
-Salary Average :	$3,175,000
-Salary Average Remaining :	$17,255
Jake Muzzin	$3,750,000 (2)
-Salary Remaining :	$20,380
-Salary Average :	$3,937,500
-Salary Average Remaining :	$21,399
Marcus Johansson	$3,350,000 (2)
-Salary Remaining :	$18,207
-Salary Average :	$3,233,333
-Salary Average Remaining :	$17,572
Melker Karlsson	$1,500,000 (2)
-Salary Remaining :	$8,152
-Salary Average :	$1,500,000
-Salary Average Remaining :	$8,152
Brandon Pirri	$950,000 (1)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Carl Soderberg	$900,000 (3)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Tom McCollum	$850,000 (3)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Ryan Spooner	$800,000 (2)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
David Warsofsky	$700,000 (2)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Brendan Gallagher	$650,000 (1)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Torey Krug	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	20
Salary Commitment
Year 2015 : $64,740,000.00
Year 2016 : $46,649,000.00
Year 2017 : $31,679,000.00
Year 2018 : $10,500,000.00
Salary Average Commitment
Year 2015 : $65,013,667.00
Year 2016 : $45,151,167.00
Year 2017 : $29,050,334.00
Year 2018 : $10,567,000.00

Farm Players Salaries
Leon Draisaitl	$950,000 (3)
Salary Remaining :	$950,000
Salary Average :	$950,000
Salary Average Remaining :	$950,000
Joe Morrow	$900,000 (3)
Salary Remaining :	$900,000
Salary Average :	$900,000
Salary Average Remaining :	$900,000
Seth Griffith	$700,000 (3)
Salary Remaining :	$700,000
Salary Average :	$700,000
Salary Average Remaining :	$700,000
Daniel Paille	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$121,000
Salary Average Remaining :	$121,000
Keaton Ellerby	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$107,500
Salary Average Remaining :	$107,500
Jordan Caron	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Malcolm Subban	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Paul Postma	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$92,400
Salary Average Remaining :	$92,400
Tye McGinn	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Paul Carey	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Patrick Brown	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Matt Fraser	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Freddie Hamilton	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	13
Salary Commitment
Year 2015 : $3,398,000.00
Year 2016 : $761,800.00
Year 2017 : $545,000.00
Year 2018 : $65,000.00
Salary Average Commitment
Year 2015 : $3,395,900.00
Year 2016 : $753,400.00
Year 2017 : $536,000.00
Year 2018 : $65,000.00

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6500 - $110 - 6,075 - 93.47%
Level 2:	5000 - $75 - 4,776 - 95.52%
Level 3:	3500 - $55 - 3,194 - 91.25%
Level 4:	5287 - $35 - 2,811 - 53.16%
Luxury :	1000 - $199 - 952 - 95.19%
Total Capacity :	21287
Income
Home Games Left	0
Average Attendance - %	17,808 - 83.66%
Average Income per Game	$1,691,631
Year to Date Revenue	$69,356,861
Expense
Pro Players Total Salaries	$57,545,000
Pro Players Total Average Salaries	$58,608,564
Farm Players Total Salaries	$1,405,000
Farm Players Total Average Salaries	$1,383,333
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$57,944,848
Farm Year To Date Expenses	$1,702,590
Pro Salary Cap To Date	$56,002,141
Farm Salary Cap To Date	$1,681,872
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$326,332
Pro Estimated Expenses	$326,332
Farm Remaining Season Days	1
Farm Expenses Per Days	$7,636
Farm Estimated Expenses	$7,636
Estimated Season Expenses	$333,968
Payroll	$58,608,564
Estimate Under Maximum Salary Cap of $68,000,000	$9,391,436
Estimate Over Minimum Salary Cap of $52,000,000	$6,608,564
Current Bank Account	$82,330,060
Projected Bank Account	$81,996,092

Pro Players Salaries
Jonathan Toews	$7,200,000 (1)
-Salary Remaining :	$39,130
-Salary Average :	$7,133,334
-Salary Average Remaining :	$38,768
Jordan Eberle	$4,600,000 (1)
-Salary Remaining :	$25,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$23,370
Jonathan Ericsson	$4,510,000 (4)
-Salary Remaining :	$24,511
-Salary Average :	$4,510,000
-Salary Average Remaining :	$24,511
Dan Girardi	$4,500,000 (4)
-Salary Remaining :	$24,457
-Salary Average :	$5,221,125
-Salary Average Remaining :	$28,376
Chris Stewart	$4,235,000 (1)
-Salary Remaining :	$23,016
-Salary Average :	$4,235,000
-Salary Average Remaining :	$23,016
Martin Hanzal	$3,750,000 (4)
-Salary Remaining :	$20,380
-Salary Average :	$4,350,938
-Salary Average Remaining :	$23,646
Cam Fowler	$3,650,000 (3)
-Salary Remaining :	$19,837
-Salary Average :	$3,912,500
-Salary Average Remaining :	$21,264
Alexander Steen	$3,500,000 (1)
-Salary Remaining :	$19,022
-Salary Average :	$3,207,500
-Salary Average Remaining :	$17,432
Justin Abdelkader	$3,000,000 (4)
-Salary Remaining :	$16,304
-Salary Average :	$3,480,750
-Salary Average Remaining :	$18,917
Jonathan Bernier	$2,900,000 (2)
-Salary Remaining :	$15,761
-Salary Average :	$2,900,000
-Salary Average Remaining :	$15,761
Adam Larsson	$2,650,000 (4)
-Salary Remaining :	$14,402
-Salary Average :	$3,074,662
-Salary Average Remaining :	$16,710
Josh Bailey	$2,350,000 (1)
-Salary Remaining :	$12,772
-Salary Average :	$2,108,333
-Salary Average Remaining :	$11,458
Nick Holden	$1,950,000 (3)
-Salary Remaining :	$10,598
-Salary Average :	$2,151,500
-Salary Average Remaining :	$11,693
Tyler Kennedy	$1,925,000 (4)
-Salary Remaining :	$10,462
-Salary Average :	$1,231,250
-Salary Average Remaining :	$6,692
Ian Cole	$1,300,000 (2)
-Salary Remaining :	$7,065
-Salary Average :	$1,266,667
-Salary Average Remaining :	$6,884
Dale Weise	$975,000 (1)
-Salary Remaining :	$5,299
-Salary Average :	$975,000
-Salary Average Remaining :	$5,299
Stephen Gionta	$950,000 (3)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Shawn Horcoff	$900,000 (1)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Teemu Pulkkinen	$700,000 (3)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Calvin Pickard	$700,000 (3)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Brayden McNabb	$650,000 (2)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Jakob Silfverberg	$650,000 (1)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Total Pro Players	22
Salary Commitment
Year 2015 : $57,545,000.00
Year 2016 : $34,545,000.00
Year 2017 : $31,538,500.00
Year 2018 : $24,010,900.00
Salary Average Commitment
Year 2015 : $58,608,559.00
Year 2016 : $35,099,392.00
Year 2017 : $30,282,725.00
Year 2018 : $21,868,725.00

Farm Players Salaries
Nicholas Shore	$650,000 (3)
Salary Remaining :	$650,000
Salary Average :	$650,000
Salary Average Remaining :	$650,000
Mike Weber	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Zack Smith	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$128,333
Salary Average Remaining :	$128,333
Teuvo Teravainen	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
David Musil	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Steve Oleksy	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Manny Malhotra	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
T.J. Brennan	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Laurent Brossoit	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	9
Salary Commitment
Year 2015 : $1,405,000.00
Year 2016 : $520,000.00
Year 2017 : $305,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $1,383,333.00
Year 2016 : $520,000.00
Year 2017 : $305,000.00
Year 2018 : $0.00

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6500 - $80 - 6,338 - 97.51%
Level 2:	5000 - $65 - 4,861 - 97.22%
Level 3:	3500 - $50 - 3,233 - 92.39%
Level 4:	2910 - $25 - 2,830 - 97.25%
Luxury :	1000 - $250 - 700 - 70.02%
Total Capacity :	18910
Income
Home Games Left	0
Average Attendance - %	17,963 - 94.99%
Average Income per Game	$1,415,075
Year to Date Revenue	$58,018,088
Expense
Pro Players Total Salaries	$66,975,000
Pro Players Total Average Salaries	$67,199,600
Farm Players Total Salaries	$1,465,000
Farm Players Total Average Salaries	$1,468,044
Coaches Total Salaries	$700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,346,342
Farm Year To Date Expenses	$1,452,436
Pro Salary Cap To Date	$66,873,490
Farm Salary Cap To Date	$1,455,364
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$367,799
Pro Estimated Expenses	$367,799
Farm Remaining Season Days	1
Farm Expenses Per Days	$7,962
Farm Estimated Expenses	$7,962
Estimated Season Expenses	$375,761
Payroll	$67,199,600
Estimate Under Maximum Salary Cap of $68,000,000	$800,400
Estimate Over Minimum Salary Cap of $52,000,000	$15,199,600
Current Bank Account	$32,190,988
Projected Bank Account	$31,815,227

Pro Players Salaries
Erik Karlsson	$7,000,000 (3)
-Salary Remaining :	$38,043
-Salary Average :	$6,510,000
-Salary Average Remaining :	$35,380
Henrik Lundqvist	$6,800,000 (3)
-Salary Remaining :	$36,957
-Salary Average :	$6,520,000
-Salary Average Remaining :	$35,435
Claude Giroux	$6,750,000 (1)
-Salary Remaining :	$36,685
-Salary Average :	$6,500,000
-Salary Average Remaining :	$35,326
Phil Kessel	$6,450,000 (1)
-Salary Remaining :	$35,054
-Salary Average :	$6,250,000
-Salary Average Remaining :	$33,967
Andrei Markov	$6,000,000 (2)
-Salary Remaining :	$32,609
-Salary Average :	$5,666,666
-Salary Average Remaining :	$30,797
Logan Couture	$5,500,000 (2)
-Salary Remaining :	$29,891
-Salary Average :	$5,775,000
-Salary Average Remaining :	$31,386
Alex Pietrangelo	$5,425,000 (1)
-Salary Remaining :	$29,484
-Salary Average :	$5,137,500
-Salary Average Remaining :	$27,921
Brent Burns	$4,100,000 (2)
-Salary Remaining :	$22,283
-Salary Average :	$3,583,000
-Salary Average Remaining :	$19,473
Adam Henrique	$3,250,000 (3)
-Salary Remaining :	$17,663
-Salary Average :	$3,585,833
-Salary Average Remaining :	$19,488
Ryan Johansen	$3,000,000 (2)
-Salary Remaining :	$16,304
-Salary Average :	$4,500,000
-Salary Average Remaining :	$24,457
Matt Cooke (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$10,326
-Salary Average :	$1,900,000
-Salary Average Remaining :	$10,326
Jimmy Hayes	$1,850,000 (3)
-Salary Remaining :	$10,054
-Salary Average :	$2,041,167
-Salary Average Remaining :	$11,093
Marcus Kruger	$1,750,000 (4)
-Salary Remaining :	$9,511
-Salary Average :	$2,030,438
-Salary Average Remaining :	$11,035
Simon Despres	$1,300,000 (1)
-Salary Remaining :	$7,065
-Salary Average :	$1,300,000
-Salary Average Remaining :	$7,065
Ryan Strome	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Chris Kreider	$900,000 (1)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Cody Ceci	$900,000 (2)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Jonas Brodin	$900,000 (1)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Evgeny Kuznetsov	$900,000 (2)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Dustin Tokarski	$750,000 (1)
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Reilly Smith	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	21
Salary Commitment
Year 2015 : $66,975,000.00
Year 2016 : $47,535,000.00
Year 2017 : $20,538,500.00
Year 2018 : $2,329,250.00
Salary Average Commitment
Year 2015 : $67,199,604.00
Year 2016 : $44,862,104.00
Year 2017 : $20,687,438.00
Year 2018 : $2,030,438.00

Farm Players Salaries
David Rundblad	$175,000 (4)
Salary Remaining :	$175,000
Salary Average :	$203,044
Salary Average Remaining :	$203,044
Brendan Smith	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$142,500
Salary Average Remaining :	$142,500
Torrey Mitchell	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Kyle Chipchura	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ryan Murray	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Darnell Nurse	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Zac Dalpe	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nathan Beaulieu	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Eric Tangradi	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Drayson Bowman	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dmitrij Jaskin	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Johan Larsson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
William Karlsson	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Joni Ortio	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Keegan Lowe	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	15
Salary Commitment
Year 2015 : $1,465,000.00
Year 2016 : $977,500.00
Year 2017 : $566,750.00
Year 2018 : $232,925.00
Salary Average Commitment
Year 2015 : $1,468,044.00
Year 2016 : $973,044.00
Year 2017 : $573,044.00
Year 2018 : $203,044.00

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6500 - $250 - 2,244 - 34.53%
Level 2:	5000 - $200 - 1,634 - 32.67%
Level 3:	3500 - $175 - 915 - 26.15%
Level 4:	2506 - $150 - 641 - 25.59%
Luxury :	1000 - $400 - 438 - 43.80%
Total Capacity :	18506
Income
Home Games Left	0
Average Attendance - %	5,873 - 31.73%
Average Income per Game	$1,517,342
Year to Date Revenue	$62,211,033
Expense
Pro Players Total Salaries	$67,961,112
Pro Players Total Average Salaries	$66,468,100
Farm Players Total Salaries	$1,971,556
Farm Players Total Average Salaries	$1,903,306
Coaches Total Salaries	$5,115,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$72,504,732
Farm Year To Date Expenses	$2,424,724
Pro Salary Cap To Date	$65,895,674
Farm Salary Cap To Date	$2,358,806
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$397,153
Pro Estimated Expenses	$397,153
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,715
Farm Estimated Expenses	$10,715
Estimated Season Expenses	$407,868
Payroll	$66,468,100
Estimate Under Maximum Salary Cap of $68,000,000	$1,531,900
Estimate Over Minimum Salary Cap of $52,000,000	$14,468,100
Current Bank Account	$63,394,793
Projected Bank Account	$62,986,925

Pro Players Salaries
Alexander Ovechkin	$8,000,000 (4)
-Salary Remaining :	$43,478
-Salary Average :	$7,700,000
-Salary Average Remaining :	$41,848
Cam Ward	$6,000,000 (3)
-Salary Remaining :	$32,609
-Salary Average :	$5,670,000
-Salary Average Remaining :	$30,815
Mike Green	$6,000,000 (4)
-Salary Remaining :	$32,609
-Salary Average :	$6,076,000
-Salary Average Remaining :	$33,022
Alexander Semin	$6,000,000 (2)
-Salary Remaining :	$32,609
-Salary Average :	$5,780,000
-Salary Average Remaining :	$31,413
Taylor Hall	$5,250,000 (1)
-Salary Remaining :	$28,533
-Salary Average :	$4,975,000
-Salary Average Remaining :	$27,038
Ryan Kesler	$5,200,000 (3)
-Salary Remaining :	$28,261
-Salary Average :	$4,860,000
-Salary Average Remaining :	$26,413
Ryan McDonagh	$4,200,000 (2)
-Salary Remaining :	$22,826
-Salary Average :	$4,333,334
-Salary Average Remaining :	$23,551
James Reimer	$4,200,000 (1)
-Salary Remaining :	$22,826
-Salary Average :	$3,783,333
-Salary Average Remaining :	$20,562
Matt Stajan	$3,500,000 (3)
-Salary Remaining :	$19,022
-Salary Average :	$3,000,000
-Salary Average Remaining :	$16,304
Jay Harrison	$3,260,000 (3)
-Salary Remaining :	$17,717
-Salary Average :	$3,260,000
-Salary Average Remaining :	$17,717
David Desharnais	$3,080,000 (4)
-Salary Remaining :	$16,739
-Salary Average :	$3,573,570
-Salary Average Remaining :	$19,422
Jiri Tlusty	$2,850,000 (1)
-Salary Remaining :	$15,489
-Salary Average :	$2,850,000
-Salary Average Remaining :	$15,489
Cody Eakin	$2,350,000 (4)
-Salary Remaining :	$12,772
-Salary Average :	$2,726,588
-Salary Average Remaining :	$14,818
Nate Guenin	$1,999,999 (4)
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Derek Dorsett	$1,210,000 (4)
-Salary Remaining :	$6,576
-Salary Average :	$1,052,500
-Salary Average Remaining :	$5,720
Andrew Desjardins	$1,111,111 (2)
-Salary Remaining :	$6,039
-Salary Average :	$1,111,111
-Salary Average Remaining :	$6,039
Mathieu Perreault	$1,000,000 (1)
-Salary Remaining :	$5,435
-Salary Average :	$966,667
-Salary Average Remaining :	$5,254
Morgan Rielly	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Ryan Murphy	$900,000 (2)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Curtis Lazar	$900,000 (3)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Calvin de Haan (Out of Payroll)	$850,000 (2)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Total Pro Players	21
Salary Commitment
Year 2015 : $68,811,110.00
Year 2016 : $57,144,110.00
Year 2017 : $39,480,299.00
Year 2018 : $23,227,329.00
Salary Average Commitment
Year 2015 : $67,318,102.00
Year 2016 : $54,743,102.00
Year 2017 : $40,818,657.00
Year 2018 : $23,128,657.00

Farm Players Salaries
Harry Zolnierczyk	$881,000 (2)
Salary Remaining :	$881,000
Salary Average :	$881,000
Salary Average Remaining :	$881,000
T.J. Galiardi	$165,000 (1)
Salary Remaining :	$165,000
Salary Average :	$161,333
Salary Average Remaining :	$161,333
Keith Ballard	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Mike Blunden	$134,444 (4)
Salary Remaining :	$134,444
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Corey Potter	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$116,250
Salary Average Remaining :	$116,250
Tyler Graovac	$111,111 (4)
Salary Remaining :	$111,111
Salary Average :	$111,111
Salary Average Remaining :	$111,111
Mike Brown	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Simon Gagne	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Chris Driedger	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Bryan Lerg	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Shawn Thornton	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Mackenzie Skapski	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	12
Salary Commitment
Year 2015 : $1,971,555.00
Year 2016 : $619,211.00
Year 2017 : $516,111.00
Year 2018 : $181,111.00
Salary Average Commitment
Year 2015 : $1,903,305.00
Year 2016 : $637,822.00
Year 2017 : $549,722.00
Year 2018 : $197,222.00

Devils

Devils is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $190 - 2,358 - 39.29%
Level 2:	5000 - $145 - 1,667 - 33.34%
Level 3:	2000 - $110 - 955 - 47.75%
Level 4:	3625 - $90 - 687 - 18.94%
Luxury :	1000 - $300 - 442 - 44.20%
Total Capacity :	17625
Income
Home Games Left	0
Average Attendance - %	6,109 - 34.66%
Average Income per Game	$1,524,515
Year to Date Revenue	$62,505,120
Expense
Pro Players Total Salaries	$69,815,000
Pro Players Total Average Salaries	$66,987,084
Farm Players Total Salaries	$513,500
Farm Players Total Average Salaries	$513,500
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,900,000
Pro Year To Date Expenses	$67,325,086
Farm Year To Date Expenses	$598,203
Pro Salary Cap To Date	$62,675,193
Farm Salary Cap To Date	$600,597
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$398,995
Pro Estimated Expenses	$398,995
Farm Remaining Season Days	1
Farm Expenses Per Days	$2,791
Farm Estimated Expenses	$2,791
Estimated Season Expenses	$401,786
Payroll	$68,887,084
Estimate Under Maximum Salary Cap of $68,000,000	-$887,084
Estimate Over Minimum Salary Cap of $52,000,000	$16,887,084
Current Bank Account	$48,932,925
Projected Bank Account	$48,531,139

Pro Players Salaries
James Neal	$6,000,000 (1)
-Salary Remaining :	$32,609
-Salary Average :	$5,750,000
-Salary Average Remaining :	$31,250
Corey Crawford	$5,250,000 (3)
-Salary Remaining :	$28,533
-Salary Average :	$4,800,000
-Salary Average Remaining :	$26,087
Johan Franzen	$5,000,000 (4)
-Salary Remaining :	$27,174
-Salary Average :	$4,600,000
-Salary Average Remaining :	$25,000
Ales Hemsky	$4,950,000 (3)
-Salary Remaining :	$26,902
-Salary Average :	$4,150,000
-Salary Average Remaining :	$22,554
Michal Rozsival	$4,500,000 (3)
-Salary Remaining :	$24,457
-Salary Average :	$4,300,000
-Salary Average Remaining :	$23,370
Valtteri Filppula	$4,500,000 (3)
-Salary Remaining :	$24,457
-Salary Average :	$3,700,000
-Salary Average Remaining :	$20,109
Mikko Koivu	$4,500,000 (2)
-Salary Remaining :	$24,457
-Salary Average :	$4,800,000
-Salary Average Remaining :	$26,087
Anton Stralman	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$4,000,000
-Salary Average Remaining :	$21,739
Dan Hamhuis	$3,500,000 (1)
-Salary Remaining :	$19,022
-Salary Average :	$4,175,000
-Salary Average Remaining :	$22,690
Drew Stafford	$3,500,000 (3)
-Salary Remaining :	$19,022
-Salary Average :	$3,450,000
-Salary Average Remaining :	$18,750
Trevor Daley	$3,250,000 (2)
-Salary Remaining :	$17,663
-Salary Average :	$2,950,000
-Salary Average Remaining :	$16,033
Nick Schultz	$3,000,000 (1)
-Salary Remaining :	$16,304
-Salary Average :	$2,933,333
-Salary Average Remaining :	$15,942
Brandon Sutter	$3,000,000 (2)
-Salary Remaining :	$16,304
-Salary Average :	$2,700,000
-Salary Average Remaining :	$14,674
Darren Helm	$2,915,000 (4)
-Salary Remaining :	$15,842
-Salary Average :	$2,978,750
-Salary Average Remaining :	$16,189
Derek Roy	$2,750,000 (3)
-Salary Remaining :	$14,946
-Salary Average :	$2,750,000
-Salary Average Remaining :	$14,946
Michal Neuvirth	$2,400,000 (1)
-Salary Remaining :	$13,043
-Salary Average :	$2,150,000
-Salary Average Remaining :	$11,685
Tommy Wingels	$2,000,000 (1)
-Salary Remaining :	$10,870
-Salary Average :	$2,000,000
-Salary Average Remaining :	$10,870
Brandon Prust	$1,900,000 (2)
-Salary Remaining :	$10,326
-Salary Average :	$1,900,000
-Salary Average Remaining :	$10,326
Dougie Hamilton	$950,000 (1)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Tyler Johnson	$700,000 (1)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Justin Schultz	$650,000 (1)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Chris Terry	$600,000 (4)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	22
Salary Commitment
Year 2015 : $69,815,000.00
Year 2016 : $47,350,000.00
Year 2017 : $31,550,000.00
Year 2018 : $11,600,000.00
Salary Average Commitment
Year 2015 : $66,987,083.00
Year 2016 : $47,678,750.00
Year 2017 : $35,328,750.00
Year 2018 : $12,178,750.00

Farm Players Salaries
Zach Boychuk	$148,500 (2)
Salary Remaining :	$148,500
Salary Average :	$148,500
Salary Average Remaining :	$148,500
Nicklas Jensen	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Steven Kampfer	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryan Hamilton	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jason LaBarbera	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Miikka Salomaki	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	6
Salary Commitment
Year 2015 : $513,500.00
Year 2016 : $448,500.00
Year 2017 : $65,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $513,500.00
Year 2016 : $448,500.00
Year 2017 : $65,000.00
Year 2018 : $0.00

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6500 - $110 - 5,955 - 91.61%
Level 2:	5000 - $75 - 4,719 - 94.38%
Level 3:	2600 - $56 - 2,600 - 100.00%
Level 4:	2074 - $40 - 2,074 - 100.00%
Luxury :	1000 - $199 - 953 - 95.31%
Total Capacity :	17174
Income
Home Games Left	0
Average Attendance - %	16,301 - 94.92%
Average Income per Game	$1,650,333
Year to Date Revenue	$67,663,637
Expense
Pro Players Total Salaries	$64,590,000
Pro Players Total Average Salaries	$66,440,344
Farm Players Total Salaries	$3,661,849
Farm Players Total Average Salaries	$3,656,412
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$60,449,972
Farm Year To Date Expenses	$2,423,243
Pro Salary Cap To Date	$62,026,024
Farm Salary Cap To Date	$2,417,836
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$356,467
Pro Estimated Expenses	$356,467
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,901
Farm Estimated Expenses	$19,901
Estimated Season Expenses	$376,368
Payroll	$66,440,344
Estimate Under Maximum Salary Cap of $68,000,000	$1,559,656
Estimate Over Minimum Salary Cap of $52,000,000	$14,440,344
Current Bank Account	$51,690,423
Projected Bank Account	$51,314,055

Pro Players Salaries
Kari Lehtonen	$5,100,000 (1)
-Salary Remaining :	$27,717
-Salary Average :	$4,787,500
-Salary Average Remaining :	$26,019
Jordan Staal	$4,950,000 (1)
-Salary Remaining :	$26,902
-Salary Average :	$4,950,000
-Salary Average Remaining :	$26,902
Jay Bouwmeester	$4,850,000 (3)
-Salary Remaining :	$26,359
-Salary Average :	$4,826,000
-Salary Average Remaining :	$26,228
Evander Kane	$4,290,000 (4)
-Salary Remaining :	$23,315
-Salary Average :	$4,977,472
-Salary Average Remaining :	$27,051
Jarome Iginla	$4,000,000 (1)
-Salary Remaining :	$21,739
-Salary Average :	$5,000,000
-Salary Average Remaining :	$27,174
Alex Tanguay	$4,000,000 (2)
-Salary Remaining :	$21,739
-Salary Average :	$4,043,750
-Salary Average Remaining :	$21,977
Brandon Dubinsky	$3,750,000 (4)
-Salary Remaining :	$20,380
-Salary Average :	$3,790,000
-Salary Average Remaining :	$20,598
Wayne Simmonds	$3,600,000 (2)
-Salary Remaining :	$19,565
-Salary Average :	$3,412,500
-Salary Average Remaining :	$18,546
Willie Mitchell	$3,500,000 (2)
-Salary Remaining :	$19,022
-Salary Average :	$3,500,000
-Salary Average Remaining :	$19,022
John Klingberg	$3,500,000 (2)
-Salary Remaining :	$19,022
-Salary Average :	$3,500,000
-Salary Average Remaining :	$19,022
Alec Martinez	$3,200,000 (1)
-Salary Remaining :	$17,391
-Salary Average :	$3,200,000
-Salary Average Remaining :	$17,391
Matt Beleskey	$2,750,000 (1)
-Salary Remaining :	$14,946
-Salary Average :	$2,750,000
-Salary Average Remaining :	$14,946
Paul Gaustad	$2,750,000 (4)
-Salary Remaining :	$14,946
-Salary Average :	$2,750,000
-Salary Average Remaining :	$14,946
Mark Scheifele	$2,500,000 (4)
-Salary Remaining :	$13,587
-Salary Average :	$2,900,625
-Salary Average Remaining :	$15,764
Roman Polak	$2,250,000 (4)
-Salary Remaining :	$12,228
-Salary Average :	$2,390,000
-Salary Average Remaining :	$12,989
Bryce Salvador (1 Way Contract)	$1,999,999 (1)
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Matt Hendricks	$1,500,000 (1)
-Salary Remaining :	$8,152
-Salary Average :	$1,500,000
-Salary Average Remaining :	$8,152
Robin Lehner	$1,500,000 (1)
-Salary Remaining :	$8,152
-Salary Average :	$1,500,000
-Salary Average Remaining :	$8,152
Yannick Weber	$1,400,000 (2)
-Salary Remaining :	$7,609
-Salary Average :	$1,462,500
-Salary Average Remaining :	$7,948
Aaron Ekblad	$950,000 (3)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Boone Jenner	$900,000 (2)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Mike Richards	$700,000 (4)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
John Scott	$650,000 (4)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Total Pro Players	23
Salary Commitment
Year 2015 : $64,589,999.00
Year 2016 : $40,169,000.00
Year 2017 : $23,765,900.00
Year 2018 : $19,737,490.00
Salary Average Commitment
Year 2015 : $66,440,346.00
Year 2016 : $40,752,847.00
Year 2017 : $23,934,097.00
Year 2018 : $18,158,097.00

Farm Players Salaries
Ben Chiarot	$1,999,999 (4)
Salary Remaining :	$1,999,999
Salary Average :	$1,999,999
Salary Average Remaining :	$1,999,999
Anton Lander	$700,000 (1)
Salary Remaining :	$700,000
Salary Average :	$700,000
Salary Average Remaining :	$700,000
Ronalds Kenins	$191,000 (4)
Salary Remaining :	$191,000
Salary Average :	$191,000
Salary Average Remaining :	$191,000
Mark Fraser	$107,250 (4)
Salary Remaining :	$107,250
Salary Average :	$101,813
Salary Average Remaining :	$101,813
Jonathan Marchessault	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Curtis McKenzie	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jordin Tootoo	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Anthony Peluso	$86,600 (1)
Salary Remaining :	$86,600
Salary Average :	$86,600
Salary Average Remaining :	$86,600
Kyle Baun	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Patrice Cormier	$77,000 (1)
Salary Remaining :	$77,000
Salary Average :	$77,000
Salary Average Remaining :	$77,000
Petteri Lindbohm	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Rob Zepp	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	12
Salary Commitment
Year 2015 : $3,661,849.00
Year 2016 : $926,000.00
Year 2017 : $926,000.00
Year 2018 : $766,000.00
Salary Average Commitment
Year 2015 : $3,656,412.00
Year 2016 : $927,812.00
Year 2017 : $927,812.00
Year 2018 : $767,812.00

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6500 - $110 - 6,109 - 93.99%
Level 2:	5000 - $75 - 4,795 - 95.90%
Level 3:	3500 - $60 - 3,115 - 88.99%
Level 4:	3289 - $40 - 2,610 - 79.37%
Luxury :	1000 - $200 - 958 - 95.79%
Total Capacity :	19289
Income
Home Games Left	0
Average Attendance - %	17,587 - 91.18%
Average Income per Game	$1,741,703
Year to Date Revenue	$71,409,835
Expense
Pro Players Total Salaries	$53,970,496
Pro Players Total Average Salaries	$55,814,724
Farm Players Total Salaries	$600,025
Farm Players Total Average Salaries	$600,025
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,965,039
Farm Year To Date Expenses	$1,042,204
Pro Salary Cap To Date	$60,718,040
Farm Salary Cap To Date	$1,043,349
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$306,905
Pro Estimated Expenses	$306,905
Farm Remaining Season Days	1
Farm Expenses Per Days	$3,261
Farm Estimated Expenses	$3,261
Estimated Season Expenses	$310,166
Payroll	$55,814,724
Estimate Under Maximum Salary Cap of $68,000,000	$12,185,276
Estimate Over Minimum Salary Cap of $52,000,000	$3,814,724
Current Bank Account	$168,030,233
Projected Bank Account	$167,720,067

Pro Players Salaries
Anze Kopitar	$7,000,000 (2)
-Salary Remaining :	$38,043
-Salary Average :	$6,890,000
-Salary Average Remaining :	$37,446
Ben Bishop	$6,000,000 (4)
-Salary Remaining :	$32,609
-Salary Average :	$6,000,000
-Salary Average Remaining :	$32,609
Bobby Ryan	$5,610,000 (4)
-Salary Remaining :	$30,489
-Salary Average :	$5,715,000
-Salary Average Remaining :	$31,060
Antoine Vermette (Out of Payroll)	$4,600,000 (3)
-Salary Remaining :	$25,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$25,000
Erik Johnson	$3,950,000 (1)
-Salary Remaining :	$21,467
-Salary Average :	$3,800,000
-Salary Average Remaining :	$20,652
Jack Johnson	$3,860,000 (1)
-Salary Remaining :	$20,978
-Salary Average :	$3,290,000
-Salary Average Remaining :	$17,880
David Perron	$3,800,000 (1)
-Salary Remaining :	$20,652
-Salary Average :	$3,650,000
-Salary Average Remaining :	$19,837
Justin Faulk	$3,400,000 (4)
-Salary Remaining :	$18,478
-Salary Average :	$3,944,850
-Salary Average Remaining :	$21,439
Jared Spurgeon	$2,900,000 (2)
-Salary Remaining :	$15,761
-Salary Average :	$3,200,000
-Salary Average Remaining :	$17,391
Bryan Bickell	$2,500,000 (4)
-Salary Remaining :	$13,587
-Salary Average :	$2,900,625
-Salary Average Remaining :	$15,764
Mikkel Boedker	$2,450,000 (3)
-Salary Remaining :	$13,315
-Salary Average :	$2,850,000
-Salary Average Remaining :	$15,489
Mason Raymond	$2,300,000 (3)
-Salary Remaining :	$12,500
-Salary Average :	$2,361,250
-Salary Average Remaining :	$12,833
Brad Stuart	$2,250,000 (1)
-Salary Remaining :	$12,228
-Salary Average :	$3,262,500
-Salary Average Remaining :	$17,731
Jarret Stoll	$1,750,000 (4)
-Salary Remaining :	$9,511
-Salary Average :	$1,750,000
-Salary Average Remaining :	$9,511
Carlo Colaiacovo	$1,000,000 (3)
-Salary Remaining :	$5,435
-Salary Average :	$1,000,000
-Salary Average Remaining :	$5,435
Andrei Vasilevskiy	$950,000 (3)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Beau Bennett	$850,000 (1)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Kevan Miller	$800,000 (1)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Patrick Dwyer	$750,000 (3)
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Andrej Nestrasil	$650,000 (3)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Andrew Miller	$600,249 (4)
-Salary Remaining :	$3,262
-Salary Average :	$600,249
-Salary Average Remaining :	$3,262
Matt Cullen (1 Way Contract)	$600,249 (1)
-Salary Remaining :	$3,262
-Salary Average :	$600,249
-Salary Average Remaining :	$3,262
Total Pro Players	22
Salary Commitment
Year 2015 : $58,570,498.00
Year 2016 : $44,740,249.00
Year 2017 : $35,189,249.00
Year 2018 : $21,953,149.00
Salary Average Commitment
Year 2015 : $60,414,723.00
Year 2016 : $44,161,974.00
Year 2017 : $34,071,974.00
Year 2018 : $20,910,724.00

Farm Players Salaries
Kyle Clifford	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Slater Koekkoek	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Andrew Ebbett	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Drew Shore	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryane Clowe	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jonas Gustavsson	$60,025 (4)
Salary Remaining :	$60,025
Salary Average :	$60,025
Salary Average Remaining :	$60,025
Philip Samuelsson	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Cameron Schilling	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	8
Salary Commitment
Year 2015 : $600,025.00
Year 2016 : $360,025.00
Year 2017 : $210,025.00
Year 2018 : $120,025.00
Salary Average Commitment
Year 2015 : $600,025.00
Year 2016 : $360,025.00
Year 2017 : $210,025.00
Year 2018 : $120,025.00

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6500 - $100 - 5,572 - 85.72%
Level 2:	5000 - $77 - 4,729 - 94.59%
Level 3:	3500 - $43 - 3,282 - 93.76%
Level 4:	3537 - $18 - 2,916 - 82.45%
Luxury :	1000 - $195 - 833 - 83.32%
Total Capacity :	19537
Income
Home Games Left	0
Average Attendance - %	17,333 - 88.72%
Average Income per Game	$1,594,087
Year to Date Revenue	$65,357,586
Expense
Pro Players Total Salaries	$61,510,000
Pro Players Total Average Salaries	$62,402,460
Farm Players Total Salaries	$2,686,000
Farm Players Total Average Salaries	$2,726,000
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,881,409
Farm Year To Date Expenses	$1,391,938
Pro Salary Cap To Date	$61,004,102
Farm Salary Cap To Date	$1,426,484
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$353,315
Pro Estimated Expenses	$353,315
Farm Remaining Season Days	1
Farm Expenses Per Days	$14,598
Farm Estimated Expenses	$14,598
Estimated Season Expenses	$367,913
Payroll	$62,402,460
Estimate Under Maximum Salary Cap of $68,000,000	$5,597,540
Estimate Over Minimum Salary Cap of $52,000,000	$10,402,460
Current Bank Account	$102,681,786
Projected Bank Account	$102,313,873

Pro Players Salaries
Dan Boyle	$5,500,000 (2)
-Salary Remaining :	$29,891
-Salary Average :	$5,500,000
-Salary Average Remaining :	$29,891
Olli Jokinen	$5,500,000 (1)
-Salary Remaining :	$29,891
-Salary Average :	$5,500,000
-Salary Average Remaining :	$29,891
Brian Gionta	$5,500,000 (2)
-Salary Remaining :	$29,891
-Salary Average :	$5,500,000
-Salary Average Remaining :	$29,891
Damien Brunner	$5,000,000 (3)
-Salary Remaining :	$27,174
-Salary Average :	$5,000,000
-Salary Average Remaining :	$27,174
Mike Ribeiro	$4,750,000 (2)
-Salary Remaining :	$25,815
-Salary Average :	$4,683,334
-Salary Average Remaining :	$25,453
Devan Dubnyk	$4,000,000 (3)
-Salary Remaining :	$21,739
-Salary Average :	$3,900,000
-Salary Average Remaining :	$21,196
Tom Gilbert	$3,750,000 (4)
-Salary Remaining :	$20,380
-Salary Average :	$3,500,000
-Salary Average Remaining :	$19,022
Joel Ward	$3,750,000 (3)
-Salary Remaining :	$20,380
-Salary Average :	$3,500,000
-Salary Average Remaining :	$19,022
Andrew MacDonald	$3,400,000 (4)
-Salary Remaining :	$18,478
-Salary Average :	$3,944,850
-Salary Average Remaining :	$21,439
Pierre-Alexandr Parenteau	$2,950,000 (2)
-Salary Remaining :	$16,033
-Salary Average :	$3,212,000
-Salary Average Remaining :	$17,457
Kyle Brodziak	$2,600,000 (3)
-Salary Remaining :	$14,130
-Salary Average :	$2,600,000
-Salary Average Remaining :	$14,130
Mark Fistric	$2,500,000 (1)
-Salary Remaining :	$13,587
-Salary Average :	$2,500,000
-Salary Average Remaining :	$13,587
Luca Sbisa	$2,310,000 (3)
-Salary Remaining :	$12,554
-Salary Average :	$2,548,700
-Salary Average Remaining :	$13,852
Ryan Ellis	$2,300,000 (4)
-Salary Remaining :	$12,500
-Salary Average :	$2,668,575
-Salary Average Remaining :	$14,503
Chad Johnson	$1,550,000 (3)
-Salary Remaining :	$8,424
-Salary Average :	$1,550,000
-Salary Average Remaining :	$8,424
James Sheppard	$1,400,000 (2)
-Salary Remaining :	$7,609
-Salary Average :	$1,470,000
-Salary Average Remaining :	$7,989
Mike Santorelli	$1,200,000 (3)
-Salary Remaining :	$6,522
-Salary Average :	$1,275,000
-Salary Average Remaining :	$6,929
Martin Marincin	$800,000 (2)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Brenden Morrow (1 Way Contract)	$750,000 (2)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Jean-Gabriel Pageau	$700,000 (1)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Damon Severson	$700,000 (3)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Alexander Killorn	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	22
Salary Commitment
Year 2015 : $61,510,000.00
Year 2016 : $52,651,000.00
Year 2017 : $32,092,100.00
Year 2018 : $10,586,700.00
Salary Average Commitment
Year 2015 : $62,402,459.00
Year 2016 : $53,102,459.00
Year 2017 : $31,187,125.00
Year 2018 : $10,113,425.00

Farm Players Salaries
Andre Burakovsky	$950,000 (3)
Salary Remaining :	$950,000
Salary Average :	$950,000
Salary Average Remaining :	$950,000
Calle Jarnkrok	$700,000 (2)
Salary Remaining :	$700,000
Salary Average :	$700,000
Salary Average Remaining :	$700,000
Frederic St-Denis	$650,000 (2)
Salary Remaining :	$650,000
Salary Average :	$650,000
Salary Average Remaining :	$650,000
Brian Gibbons	$135,000 (4)
Salary Remaining :	$135,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Sam Carrick	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Chris VandeVelde	$86,000 (3)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Stu Bickel	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	8
Salary Commitment
Year 2015 : $2,686,000.00
Year 2016 : $591,000.00
Year 2017 : $396,000.00
Year 2018 : $260,000.00
Salary Average Commitment
Year 2015 : $2,726,000.00
Year 2016 : $591,000.00
Year 2017 : $356,000.00
Year 2018 : $175,000.00

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $110 - 5,931 - 98.85%
Level 2:	5000 - $66 - 4,878 - 97.56%
Level 3:	3500 - $40 - 3,295 - 94.14%
Level 4:	3180 - $22 - 2,932 - 92.20%
Luxury :	1000 - $200 - 960 - 96.03%
Total Capacity :	18680
Income
Home Games Left	0
Average Attendance - %	17,996 - 96.34%
Average Income per Game	$1,539,542
Year to Date Revenue	$63,121,236
Expense
Pro Players Total Salaries	$53,620,752
Pro Players Total Average Salaries	$52,954,084
Farm Players Total Salaries	$3,248,000
Farm Players Total Average Salaries	$3,642,888
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,200,000
Pro Year To Date Expenses	$59,974,162
Farm Year To Date Expenses	$1,882,009
Pro Salary Cap To Date	$57,750,130
Farm Salary Cap To Date	$1,996,663
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$298,211
Pro Estimated Expenses	$298,211
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,652
Farm Estimated Expenses	$17,652
Estimated Season Expenses	$315,863
Payroll	$54,154,084
Estimate Under Maximum Salary Cap of $68,000,000	$13,845,916
Estimate Over Minimum Salary Cap of $52,000,000	$2,154,084
Current Bank Account	$52,957,753
Projected Bank Account	$52,641,890

Pro Players Salaries
Dustin Byfuglien	$6,000,000 (3)
-Salary Remaining :	$32,609
-Salary Average :	$5,320,000
-Salary Average Remaining :	$28,913
Keith Yandle	$5,000,000 (4)
-Salary Remaining :	$27,174
-Salary Average :	$5,250,000
-Salary Average Remaining :	$28,533
Bryan Little	$4,600,000 (1)
-Salary Remaining :	$25,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$24,185
James Wisniewski	$4,000,000 (2)
-Salary Remaining :	$21,739
-Salary Average :	$4,020,000
-Salary Average Remaining :	$21,848
Brooks Orpik	$3,500,000 (4)
-Salary Remaining :	$19,022
-Salary Average :	$3,200,000
-Salary Average Remaining :	$17,391
Michael Frolik	$3,250,000 (1)
-Salary Remaining :	$17,663
-Salary Average :	$3,250,000
-Salary Average Remaining :	$17,663
Carl Hagelin	$2,800,000 (2)
-Salary Remaining :	$15,217
-Salary Average :	$2,587,500
-Salary Average Remaining :	$14,063
Nick Foligno	$2,750,000 (1)
-Salary Remaining :	$14,946
-Salary Average :	$2,750,000
-Salary Average Remaining :	$14,946
Jamie McGinn	$2,695,000 (1)
-Salary Remaining :	$14,647
-Salary Average :	$2,695,000
-Salary Average Remaining :	$14,647
Raphael Diaz	$2,650,000 (3)
-Salary Remaining :	$14,402
-Salary Average :	$2,650,000
-Salary Average Remaining :	$14,402
Ron Hainsey	$2,250,000 (1)
-Salary Remaining :	$12,228
-Salary Average :	$2,850,000
-Salary Average Remaining :	$15,489
Shawn Matthias	$2,200,000 (1)
-Salary Remaining :	$11,957
-Salary Average :	$2,083,333
-Salary Average Remaining :	$11,322
Brian Boyle	$2,200,000 (2)
-Salary Remaining :	$11,957
-Salary Average :	$2,200,000
-Salary Average Remaining :	$11,957
Leo Komarov	$1,875,752 (3)
-Salary Remaining :	$10,194
-Salary Average :	$1,875,752
-Salary Average Remaining :	$10,194
Curtis McElhinney	$1,600,000 (4)
-Salary Remaining :	$8,696
-Salary Average :	$1,600,000
-Salary Average Remaining :	$8,696
Brad Richardson	$1,200,000 (4)
-Salary Remaining :	$6,522
-Salary Average :	$1,200,000
-Salary Average Remaining :	$6,522
Brian Strait	$1,150,000 (1)
-Salary Remaining :	$6,250
-Salary Average :	$1,062,500
-Salary Average Remaining :	$5,774
Eddie Lack	$1,150,000 (1)
-Salary Remaining :	$6,250
-Salary Average :	$1,150,000
-Salary Average Remaining :	$6,250
Scott Gomez	$750,000 (4)
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Alex Chiasson	$700,000 (1)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Patrick Maroon	$700,000 (3)
-Salary Remaining :	$3,804
-Salary Average :	$710,000
-Salary Average Remaining :	$3,859
Frederik Andersen	$600,000 (2)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	22
Salary Commitment
Year 2015 : $53,620,752.00
Year 2016 : $30,975,752.00
Year 2017 : $21,150,752.00
Year 2018 : $12,050,000.00
Salary Average Commitment
Year 2015 : $52,954,085.00
Year 2016 : $31,963,252.00
Year 2017 : $22,555,752.00
Year 2018 : $12,000,000.00

Farm Players Salaries
Marcus Foligno	$1,500,000 (4)
Salary Remaining :	$1,500,000
Salary Average :	$1,837,500
Salary Average Remaining :	$1,837,500
Cody McCormick	$650,000 (3)
Salary Remaining :	$650,000
Salary Average :	$700,000
Salary Average Remaining :	$700,000
Jordan Oesterle	$195,000 (4)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
Taylor Fedun	$145,000 (4)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Michael Sgarbossa	$115,000 (4)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Zach Sill	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Patrick Wiercioch	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Anthony Bitetto	$72,500 (4)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Brandon McMillan	$71,500 (1)
Salary Remaining :	$71,500
Salary Average :	$71,500
Salary Average Remaining :	$71,500
Zac Rinaldo	$71,500 (3)
Salary Remaining :	$71,500
Salary Average :	$78,888
Salary Average Remaining :	$78,888
Patrik Nemeth	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Brian Dumoulin	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Corey Tropp	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$62,500
Salary Average Remaining :	$62,500
Steven Pinizzotto	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	14
Salary Commitment
Year 2015 : $3,248,000.00
Year 2016 : $1,131,150.00
Year 2017 : $1,044,015.00
Year 2018 : $837,500.00
Salary Average Commitment
Year 2015 : $3,642,888.00
Year 2016 : $1,145,138.00
Year 2017 : $1,010,138.00
Year 2018 : $801,250.00

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $112 - 5,919 - 98.65%
Level 2:	5000 - $77 - 4,748 - 94.96%
Level 3:	2000 - $71 - 2,000 - 100.00%
Level 4:	1795 - $47 - 1,795 - 100.00%
Luxury :	1000 - $176 - 933 - 93.28%
Total Capacity :	15795
Income
Home Games Left	0
Average Attendance - %	15,395 - 97.47%
Average Income per Game	$1,582,828
Year to Date Revenue	$64,895,946
Expense
Pro Players Total Salaries	$64,762,500
Pro Players Total Average Salaries	$66,040,400
Farm Players Total Salaries	$1,185,000
Farm Players Total Average Salaries	$1,201,281
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$500,000
Pro Year To Date Expenses	$64,657,465
Farm Year To Date Expenses	$1,412,637
Pro Salary Cap To Date	$64,734,848
Farm Salary Cap To Date	$1,428,677
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$360,122
Pro Estimated Expenses	$360,122
Farm Remaining Season Days	1
Farm Expenses Per Days	$6,440
Farm Estimated Expenses	$6,440
Estimated Season Expenses	$366,562
Payroll	$66,540,400
Estimate Under Maximum Salary Cap of $68,000,000	$1,459,600
Estimate Over Minimum Salary Cap of $52,000,000	$14,540,400
Current Bank Account	$48,225,844
Projected Bank Account	$47,859,282

Pro Players Salaries
Martin St. Louis	$6,000,000 (1)
-Salary Remaining :	$32,609
-Salary Average :	$6,000,000
-Salary Average Remaining :	$32,609
Andy Greene	$5,887,500 (4)
-Salary Remaining :	$31,997
-Salary Average :	$5,887,500
-Salary Average Remaining :	$31,997
Shane Doan	$4,650,000 (1)
-Salary Remaining :	$25,272
-Salary Average :	$4,825,000
-Salary Average Remaining :	$26,223
Josh Jooris (Out of Payroll)	$4,550,000 (4)
-Salary Remaining :	$24,728
-Salary Average :	$4,550,000
-Salary Average Remaining :	$24,728
Martin Erat	$4,500,000 (2)
-Salary Remaining :	$24,457
-Salary Average :	$4,500,000
-Salary Average Remaining :	$24,457
Niklas Hjalmarsson	$4,235,000 (4)
-Salary Remaining :	$23,016
-Salary Average :	$4,913,659
-Salary Average Remaining :	$26,705
Matt Moulson	$3,650,000 (1)
-Salary Remaining :	$19,837
-Salary Average :	$3,853,750
-Salary Average Remaining :	$20,944
Josh Manson	$3,500,000 (4)
-Salary Remaining :	$19,022
-Salary Average :	$3,500,000
-Salary Average Remaining :	$19,022
Colin Wilson	$3,250,000 (3)
-Salary Remaining :	$17,663
-Salary Average :	$3,585,833
-Salary Average Remaining :	$19,488
David Legwand	$3,250,000 (2)
-Salary Remaining :	$17,663
-Salary Average :	$3,370,000
-Salary Average Remaining :	$18,315
Mark Fayne	$2,650,000 (4)
-Salary Remaining :	$14,402
-Salary Average :	$3,074,662
-Salary Average Remaining :	$16,710
David Booth	$2,500,000 (2)
-Salary Remaining :	$13,587
-Salary Average :	$2,336,250
-Salary Average Remaining :	$12,697
Nate Thompson	$2,300,000 (3)
-Salary Remaining :	$12,500
-Salary Average :	$2,300,000
-Salary Average Remaining :	$12,500
Braden Holtby	$2,300,000 (1)
-Salary Remaining :	$12,500
-Salary Average :	$2,200,000
-Salary Average Remaining :	$11,957
Lauri Korpikoski	$2,100,000 (4)
-Salary Remaining :	$11,413
-Salary Average :	$2,240,000
-Salary Average Remaining :	$12,174
Ryan Garbutt	$1,900,000 (3)
-Salary Remaining :	$10,326
-Salary Average :	$1,900,000
-Salary Average Remaining :	$10,326
Brandon Davidson	$1,900,000 (4)
-Salary Remaining :	$10,326
-Salary Average :	$1,900,000
-Salary Average Remaining :	$10,326
Andrew MacWilliam	$1,900,000 (4)
-Salary Remaining :	$10,326
-Salary Average :	$1,900,000
-Salary Average Remaining :	$10,326
Erik Condra	$1,815,000 (4)
-Salary Remaining :	$9,864
-Salary Average :	$1,278,750
-Salary Average Remaining :	$6,950
Nathan Gerbe	$1,650,000 (1)
-Salary Remaining :	$8,967
-Salary Average :	$1,650,000
-Salary Average Remaining :	$8,967
Jordan Szwarz	$1,600,000 (4)
-Salary Remaining :	$8,696
-Salary Average :	$1,600,000
-Salary Average Remaining :	$8,696
Justin Peters	$1,300,000 (4)
-Salary Remaining :	$7,065
-Salary Average :	$1,300,000
-Salary Average Remaining :	$7,065
Daniel Briere (1 Way Contract)	$675,000 (1)
-1 Way Contract Salary Cap :	$675,000
-Salary Remaining :	$3,668
-Salary Average :	$675,000
-Salary Average Remaining :	$3,668
Mattias Ekholm	$650,000 (2)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Casey Cizikas	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	25
Salary Commitment
Year 2015 : $69,312,500.00
Year 2016 : $49,486,000.00
Year 2017 : $40,600,850.00
Year 2018 : $33,301,435.00
Salary Average Commitment
Year 2015 : $70,590,404.00
Year 2016 : $50,786,654.00
Year 2017 : $39,930,404.00
Year 2018 : $32,144,571.00

Farm Players Salaries
Brian Lashoff	$600,000 (1)
Salary Remaining :	$600,000
Salary Average :	$600,000
Salary Average Remaining :	$600,000
Chris Butler	$125,000 (4)
Salary Remaining :	$125,000
Salary Average :	$145,031
Salary Average Remaining :	$145,031
Adam Burish	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$91,250
Salary Average Remaining :	$91,250
Chris Neil	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Matt Donovan	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Mike McKenna	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Michael Latta	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Danny Biega	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	9
Salary Commitment
Year 2015 : $1,185,000.00
Year 2016 : $357,500.00
Year 2017 : $306,250.00
Year 2018 : $256,375.00
Salary Average Commitment
Year 2015 : $1,201,281.00
Year 2016 : $365,031.00
Year 2017 : $300,031.00
Year 2018 : $235,031.00

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $98 - 5,938 - 98.96%
Level 2:	5000 - $77 - 4,739 - 94.78%
Level 3:	2200 - $72 - 2,157 - 98.04%
Level 4:	1016 - $66 - 1,016 - 100.00%
Luxury :	800 - $230 - 747 - 93.39%
Total Capacity :	15016
Income
Home Games Left	0
Average Attendance - %	14,597 - 97.21%
Average Income per Game	$1,542,135
Year to Date Revenue	$63,227,540
Expense
Pro Players Total Salaries	$66,833,332
Pro Players Total Average Salaries	$67,175,168
Farm Players Total Salaries	$2,765,000
Farm Players Total Average Salaries	$2,765,000
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$72,461,631
Farm Year To Date Expenses	$1,868,726
Pro Salary Cap To Date	$63,087,277
Farm Salary Cap To Date	$1,868,726
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$417,572
Pro Estimated Expenses	$417,572
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,027
Farm Estimated Expenses	$15,027
Estimated Season Expenses	$432,599
Payroll	$67,175,168
Estimate Under Maximum Salary Cap of $68,000,000	$824,832
Estimate Over Minimum Salary Cap of $52,000,000	$15,175,168
Current Bank Account	$119,464,089
Projected Bank Account	$119,031,490

Pro Players Salaries
Brent Seabrook	$6,500,000 (4)
-Salary Remaining :	$35,326
-Salary Average :	$6,300,000
-Salary Average Remaining :	$34,239
Jamie Benn	$5,500,000 (3)
-Salary Remaining :	$29,891
-Salary Average :	$5,950,000
-Salary Average Remaining :	$32,337
David Krejci	$5,500,000 (4)
-Salary Remaining :	$29,891
-Salary Average :	$5,550,000
-Salary Average Remaining :	$30,163
Kyle Okposo	$5,000,000 (1)
-Salary Remaining :	$27,174
-Salary Average :	$5,000,000
-Salary Average Remaining :	$27,174
Cory Schneider	$5,000,000 (4)
-Salary Remaining :	$27,174
-Salary Average :	$5,250,000
-Salary Average Remaining :	$28,533
Tobias Enstrom	$4,500,000 (2)
-Salary Remaining :	$24,457
-Salary Average :	$4,200,000
-Salary Average Remaining :	$22,826
Tyler Myers	$4,500,000 (2)
-Salary Remaining :	$24,457
-Salary Average :	$4,466,666
-Salary Average Remaining :	$24,275
Frans Nielsen	$4,100,000 (3)
-Salary Remaining :	$22,283
-Salary Average :	$4,100,000
-Salary Average Remaining :	$22,283
Joe Pavelski	$4,000,000 (1)
-Salary Remaining :	$21,739
-Salary Average :	$4,292,666
-Salary Average Remaining :	$23,330
Brad Marchand	$3,150,000 (1)
-Salary Remaining :	$17,120
-Salary Average :	$2,875,000
-Salary Average Remaining :	$15,625
Nicklas Grossmann	$2,600,000 (2)
-Salary Remaining :	$14,130
-Salary Average :	$2,600,000
-Salary Average Remaining :	$14,130
Nick Bonino	$2,250,000 (1)
-Salary Remaining :	$12,228
-Salary Average :	$2,250,000
-Salary Average Remaining :	$12,228
Boyd Gordon	$2,200,000 (4)
-Salary Remaining :	$11,957
-Salary Average :	$2,200,000
-Salary Average Remaining :	$11,957
Cam Atkinson	$2,150,000 (2)
-Salary Remaining :	$11,685
-Salary Average :	$2,257,500
-Salary Average Remaining :	$12,269
Reto Berra	$1,800,000 (4)
-Salary Remaining :	$9,783
-Salary Average :	$1,800,000
-Salary Average Remaining :	$9,783
Brett Connolly	$1,650,000 (2)
-Salary Remaining :	$8,967
-Salary Average :	$1,650,000
-Salary Average Remaining :	$8,967
Korbinian Holzer	$1,333,333 (3)
-Salary Remaining :	$7,246
-Salary Average :	$1,333,333
-Salary Average Remaining :	$7,246
Patrick Eaves (Out of Payroll)	$1,100,000 (3)
-Salary Remaining :	$5,978
-Salary Average :	$1,100,000
-Salary Average Remaining :	$5,978
Hampus Lindholm	$900,000 (2)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Dylan Olsen	$850,000 (2)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Brett Bellemore	$750,000 (3)
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Dan Cleary (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$700,000
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Jason Zucker	$700,000 (1)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Will Acton (1 Way Contract)	$600,000 (3)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Radko Gudas	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	25
Salary Commitment
Year 2015 : $67,933,333.00
Year 2016 : $53,248,333.00
Year 2017 : $35,933,333.00
Year 2018 : $20,750,000.00
Salary Average Commitment
Year 2015 : $68,275,165.00
Year 2016 : $51,857,499.00
Year 2017 : $34,933,333.00
Year 2018 : $21,100,000.00

Farm Players Salaries
Craig Cunningham	$1,000,000 (4)
Salary Remaining :	$1,000,000
Salary Average :	$1,000,000
Salary Average Remaining :	$1,000,000
Adam Lowry	$650,000 (3)
Salary Remaining :	$650,000
Salary Average :	$650,000
Salary Average Remaining :	$650,000
Matt Bartkowski	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Peter Harrold	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Borna Rendulic	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Nate Prosser	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Andrew Agozzino	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Mike Sislo	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Julien Brouillette	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Frank Corrado	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Chris Porter	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Matt Lindblad	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Marek Mazanec	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Victor Bartley	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Tyler Bunz	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Nate Schmidt	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 2015 : $2,765,000.00
Year 2016 : $1,130,000.00
Year 2017 : $940,000.00
Year 2018 : $725,000.00
Salary Average Commitment
Year 2015 : $2,765,000.00
Year 2016 : $1,130,000.00
Year 2017 : $940,000.00
Year 2018 : $725,000.00

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6500 - $74 - 6,371 - 98.01%
Level 2:	5000 - $64 - 4,858 - 97.16%
Level 3:	3500 - $43 - 3,301 - 94.32%
Level 4:	2118 - $40 - 2,118 - 100.00%
Luxury :	1000 - $188 - 953 - 95.29%
Total Capacity :	18118
Income
Home Games Left	0
Average Attendance - %	17,601 - 97.15%
Average Income per Game	$1,368,318
Year to Date Revenue	$56,101,022
Expense
Pro Players Total Salaries	$69,880,000
Pro Players Total Average Salaries	$67,774,080
Farm Players Total Salaries	$1,746,000
Farm Players Total Average Salaries	$1,763,667
Coaches Total Salaries	$5,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,110,524
Farm Year To Date Expenses	$1,407,310
Pro Salary Cap To Date	$66,078,928
Farm Salary Cap To Date	$1,416,115
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$411,304
Pro Estimated Expenses	$411,304
Farm Remaining Season Days	1
Farm Expenses Per Days	$9,489
Farm Estimated Expenses	$9,489
Estimated Season Expenses	$420,793
Payroll	$67,774,080
Estimate Under Maximum Salary Cap of $68,000,000	$225,920
Estimate Over Minimum Salary Cap of $52,000,000	$15,774,080
Current Bank Account	$7,189,519
Projected Bank Account	$6,768,726

Pro Players Salaries
Joe Thornton	$7,200,000 (3)
-Salary Remaining :	$39,130
-Salary Average :	$5,733,334
-Salary Average Remaining :	$31,159
Daniel Sedin	$7,200,000 (4)
-Salary Remaining :	$39,130
-Salary Average :	$6,050,000
-Salary Average Remaining :	$32,880
Eric Staal	$6,500,000 (4)
-Salary Remaining :	$35,326
-Salary Average :	$6,200,000
-Salary Average Remaining :	$33,696
Chris Kunitz	$6,000,000 (3)
-Salary Remaining :	$32,609
-Salary Average :	$5,625,000
-Salary Average Remaining :	$30,571
John Tavares	$5,850,000 (1)
-Salary Remaining :	$31,793
-Salary Average :	$5,375,000
-Salary Average Remaining :	$29,212
Alexander Edler	$5,000,000 (4)
-Salary Remaining :	$27,174
-Salary Average :	$4,812,000
-Salary Average Remaining :	$26,152
Niklas Kronwall	$4,650,000 (2)
-Salary Remaining :	$25,272
-Salary Average :	$4,387,500
-Salary Average Remaining :	$23,845
Jeff Skinner	$4,500,000 (4)
-Salary Remaining :	$24,457
-Salary Average :	$4,900,000
-Salary Average Remaining :	$26,630
Matt Niskanen	$4,500,000 (4)
-Salary Remaining :	$24,457
-Salary Average :	$5,098,750
-Salary Average Remaining :	$27,711
Marian Gaborik	$4,250,000 (1)
-Salary Remaining :	$23,098
-Salary Average :	$5,287,500
-Salary Average Remaining :	$28,736
Steve Mason	$3,900,000 (1)
-Salary Remaining :	$21,196
-Salary Average :	$3,900,000
-Salary Average Remaining :	$21,196
Alexei Emelin	$2,500,000 (4)
-Salary Remaining :	$13,587
-Salary Average :	$2,710,000
-Salary Average Remaining :	$14,728
Derek MacKenzie	$1,000,000 (3)
-Salary Remaining :	$5,435
-Salary Average :	$1,000,000
-Salary Average Remaining :	$5,435
Mirco Mueller	$900,000 (3)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Mikael Granlund	$900,000 (1)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Blair Jones	$880,000 (4)
-Salary Remaining :	$4,783
-Salary Average :	$745,000
-Salary Average Remaining :	$4,049
Cam Talbot	$750,000 (1)
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Ryan Stanton	$750,000 (1)
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Cody Goloubef	$700,000 (1)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Victor Rask	$700,000 (3)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Colton Sceviour	$650,000 (1)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
J.T. Brown	$600,000 (2)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	22
Salary Commitment
Year 2015 : $69,880,000.00
Year 2016 : $49,200,000.00
Year 2017 : $43,245,000.00
Year 2018 : $30,450,000.00
Salary Average Commitment
Year 2015 : $67,774,084.00
Year 2016 : $49,461,584.00
Year 2017 : $44,474,084.00
Year 2018 : $30,515,750.00

Farm Players Salaries
Christian Folin	$975,000 (3)
Salary Remaining :	$975,000
Salary Average :	$975,000
Salary Average Remaining :	$975,000
Tom Sestito	$104,500 (1)
Salary Remaining :	$104,500
Salary Average :	$104,500
Salary Average Remaining :	$104,500
Rasmus Rissanen	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matt Tennyson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jake McCabe	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Carter Ashton	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jacob Markstrom	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Luke Adam	$84,000 (2)
Salary Remaining :	$84,000
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Philipp Grubauer	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Eric ODell	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	10
Salary Commitment
Year 2015 : $1,746,000.00
Year 2016 : $802,500.00
Year 2017 : $290,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $1,763,667.00
Year 2016 : $781,667.00
Year 2017 : $290,000.00
Year 2018 : $0.00

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6500 - $110 - 5,995 - 92.22%
Level 2:	5000 - $95 - 3,392 - 67.83%
Level 3:	3500 - $75 - 2,131 - 60.88%
Level 4:	3204 - $45 - 2,425 - 75.68%
Luxury :	1000 - $360 - 482 - 48.17%
Total Capacity :	19204
Income
Home Games Left	0
Average Attendance - %	14,423 - 75.10%
Average Income per Game	$1,637,496
Year to Date Revenue	$67,137,324
Expense
Pro Players Total Salaries	$62,275,000
Pro Players Total Average Salaries	$62,983,576
Farm Players Total Salaries	$307,000
Farm Players Total Average Salaries	$307,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,596,040
Farm Year To Date Expenses	$345,933
Pro Salary Cap To Date	$62,406,111
Farm Salary Cap To Date	$345,933
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$343,886
Pro Estimated Expenses	$343,886
Farm Remaining Season Days	1
Farm Expenses Per Days	$1,668
Farm Estimated Expenses	$1,668
Estimated Season Expenses	$345,554
Payroll	$62,983,576
Estimate Under Maximum Salary Cap of $68,000,000	$5,016,424
Estimate Over Minimum Salary Cap of $52,000,000	$10,983,576
Current Bank Account	$84,289,413
Projected Bank Account	$83,943,859

Pro Players Salaries
Henrik Sedin	$7,500,000 (4)
-Salary Remaining :	$40,761
-Salary Average :	$6,900,000
-Salary Average Remaining :	$37,500
Patric Hornqvist	$5,000,000 (4)
-Salary Remaining :	$27,174
-Salary Average :	$5,000,000
-Salary Average Remaining :	$27,174
Jeff Carter	$4,500,000 (3)
-Salary Remaining :	$24,457
-Salary Average :	$4,240,000
-Salary Average Remaining :	$23,043
Jaroslav Halak	$4,200,000 (3)
-Salary Remaining :	$22,826
-Salary Average :	$4,190,000
-Salary Average Remaining :	$22,772
Christian Ehrhoff (Out of Payroll)	$4,000,000 (2)
-Salary Remaining :	$21,739
-Salary Average :	$3,980,000
-Salary Average Remaining :	$21,630
Andrej Meszaros	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$3,860,000
-Salary Average Remaining :	$20,978
Andrej Sekera	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$4,812,500
-Salary Average Remaining :	$26,155
Kevin Klein	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$4,200,000
-Salary Average Remaining :	$22,826
Travis Zajac	$3,800,000 (2)
-Salary Remaining :	$20,652
-Salary Average :	$3,562,500
-Salary Average Remaining :	$19,361
Radim Vrbata	$3,250,000 (2)
-Salary Remaining :	$17,663
-Salary Average :	$3,780,000
-Salary Average Remaining :	$20,543
Teddy Purcell	$3,250,000 (4)
-Salary Remaining :	$17,663
-Salary Average :	$3,700,000
-Salary Average Remaining :	$20,109
Troy Brouwer	$2,850,000 (3)
-Salary Remaining :	$15,489
-Salary Average :	$3,012,500
-Salary Average Remaining :	$16,372
Maxime Talbot	$2,800,000 (3)
-Salary Remaining :	$15,217
-Salary Average :	$2,920,000
-Salary Average Remaining :	$15,870
Erik Gudbranson	$2,300,000 (4)
-Salary Remaining :	$12,500
-Salary Average :	$2,668,575
-Salary Average Remaining :	$14,503
David Schlemko	$1,925,000 (4)
-Salary Remaining :	$10,462
-Salary Average :	$1,231,250
-Salary Average Remaining :	$6,692
Eric Fehr	$1,900,000 (3)
-Salary Remaining :	$10,326
-Salary Average :	$1,906,250
-Salary Average Remaining :	$10,360
Andre Benoit	$1,500,000 (3)
-Salary Remaining :	$8,152
-Salary Average :	$1,500,000
-Salary Average Remaining :	$8,152
Nick Spaling	$1,500,000 (2)
-Salary Remaining :	$8,152
-Salary Average :	$1,500,000
-Salary Average Remaining :	$8,152
Alex Stalock	$1,300,000 (4)
-Salary Remaining :	$7,065
-Salary Average :	$1,300,000
-Salary Average Remaining :	$7,065
Vernon Fiddler	$800,000 (4)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
John Gaudreau	$700,000 (3)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Brad Hunt	$600,000 (3)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Tobias Rieder	$600,000 (3)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	23
Salary Commitment
Year 2015 : $66,275,000.00
Year 2016 : $68,330,000.00
Year 2017 : $55,583,000.00
Year 2018 : $33,661,300.00
Salary Average Commitment
Year 2015 : $66,963,575.00
Year 2016 : $66,963,575.00
Year 2017 : $54,141,075.00
Year 2018 : $34,472,325.00

Farm Players Salaries
Matt Frattin	$170,000 (1)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Jesse Joensuu	$77,000 (1)
Salary Remaining :	$77,000
Salary Average :	$77,000
Salary Average Remaining :	$77,000
Tomas Kopecky	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	3
Salary Commitment
Year 2015 : $307,000.00
Year 2016 : $60,000.00
Year 2017 : $60,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $307,000.00
Year 2016 : $60,000.00
Year 2017 : $60,000.00
Year 2018 : $0.00

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6500 - $110 - 5,725 - 88.08%
Level 2:	5000 - $90 - 4,137 - 82.74%
Level 3:	3500 - $75 - 2,255 - 64.44%
Level 4:	2819 - $65 - 1,583 - 56.15%
Luxury :	1000 - $200 - 879 - 87.93%
Total Capacity :	18819
Income
Home Games Left	0
Average Attendance - %	14,580 - 77.47%
Average Income per Game	$1,641,238
Year to Date Revenue	$67,290,752
Expense
Pro Players Total Salaries	$51,745,000
Pro Players Total Average Salaries	$52,619,584
Farm Players Total Salaries	$3,570,000
Farm Players Total Average Salaries	$3,881,250
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$56,556,984
Farm Year To Date Expenses	$1,707,316
Pro Salary Cap To Date	$54,906,887
Farm Salary Cap To Date	$1,727,650
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$294,810
Pro Estimated Expenses	$294,810
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,402
Farm Estimated Expenses	$19,402
Estimated Season Expenses	$314,212
Payroll	$52,619,584
Estimate Under Maximum Salary Cap of $68,000,000	$15,380,416
Estimate Over Minimum Salary Cap of $52,000,000	$619,584
Current Bank Account	$53,609,370
Projected Bank Account	$53,295,158

Pro Players Salaries
Matt Duchene	$5,500,000 (4)
-Salary Remaining :	$29,891
-Salary Average :	$5,500,000
-Salary Average Remaining :	$29,891
Ben Lovejoy	$5,100,000 (2)
-Salary Remaining :	$27,717
-Salary Average :	$5,100,000
-Salary Average Remaining :	$27,717
Milan Lucic	$4,800,000 (1)
-Salary Remaining :	$26,087
-Salary Average :	$4,383,334
-Salary Average Remaining :	$23,822
Michael Del Zotto	$4,500,000 (1)
-Salary Remaining :	$24,457
-Salary Average :	$3,725,000
-Salary Average Remaining :	$20,245
Kimmo Timonen	$4,000,000 (2)
-Salary Remaining :	$21,739
-Salary Average :	$4,500,000
-Salary Average Remaining :	$24,457
Nikita Nikitin	$3,500,000 (4)
-Salary Remaining :	$19,022
-Salary Average :	$4,021,250
-Salary Average Remaining :	$21,855
Dennis Seidenberg	$3,250,000 (1)
-Salary Remaining :	$17,663
-Salary Average :	$3,712,500
-Salary Average Remaining :	$20,177
Cody Hodgson	$3,200,000 (2)
-Salary Remaining :	$17,391
-Salary Average :	$3,233,333
-Salary Average Remaining :	$17,572
Jiri Sekac	$2,900,000 (4)
-Salary Remaining :	$15,761
-Salary Average :	$2,900,000
-Salary Average Remaining :	$15,761
Nick Leddy	$2,600,000 (3)
-Salary Remaining :	$14,130
-Salary Average :	$2,800,000
-Salary Average Remaining :	$15,217
Matt Martin	$2,000,000 (2)
-Salary Remaining :	$10,870
-Salary Average :	$2,000,000
-Salary Average Remaining :	$10,870
Kevin Poulin	$1,300,000 (4)
-Salary Remaining :	$7,065
-Salary Average :	$1,520,000
-Salary Average Remaining :	$8,261
Rich Clune	$1,250,000 (3)
-Salary Remaining :	$6,793
-Salary Average :	$1,250,000
-Salary Average Remaining :	$6,793
Dwight King	$1,250,000 (3)
-Salary Remaining :	$6,793
-Salary Average :	$1,379,167
-Salary Average Remaining :	$7,495
Ryan White	$1,045,000 (1)
-Salary Remaining :	$5,679
-Salary Average :	$1,045,000
-Salary Average Remaining :	$5,679
Petr Mrazek	$900,000 (2)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Riley Sheahan	$850,000 (2)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Anders Lee	$850,000 (2)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Jamie Oleksiak	$850,000 (1)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Brock Nelson	$800,000 (2)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Eric Gelinas	$700,000 (2)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Antoine Roussel (Out of Payroll)	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Dalton Prout	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	23
Salary Commitment
Year 2015 : $52,345,000.00
Year 2016 : $37,225,000.00
Year 2017 : $20,447,500.00
Year 2018 : $14,850,000.00
Salary Average Commitment
Year 2015 : $53,219,584.00
Year 2016 : $38,303,750.00
Year 2017 : $19,370,417.00
Year 2018 : $13,941,250.00

Farm Players Salaries
Devante Smith-Pelly	$1,500,000 (4)
Salary Remaining :	$1,500,000
Salary Average :	$1,811,250
Salary Average Remaining :	$1,811,250
Landon Ferraro	$800,000 (2)
Salary Remaining :	$800,000
Salary Average :	$800,000
Salary Average Remaining :	$800,000
Linden Vey	$600,000 (2)
Salary Remaining :	$600,000
Salary Average :	$600,000
Salary Average Remaining :	$600,000
Brendan Woods	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Griffin Reinhart	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Brandon Gormley	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Matt Hackett	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Colin Greening	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Adam Clendening	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Travis Morin	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	10
Salary Commitment
Year 2015 : $3,570,000.00
Year 2016 : $775,000.00
Year 2017 : $360,000.00
Year 2018 : $214,500.00
Salary Average Commitment
Year 2015 : $3,881,250.00
Year 2016 : $791,125.00
Year 2017 : $346,125.00
Year 2018 : $181,125.00

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6500 - $93 - 6,176 - 95.01%
Level 2:	5000 - $75 - 4,730 - 94.60%
Level 3:	3500 - $65 - 2,513 - 71.80%
Level 4:	839 - $63 - 839 - 100.00%
Luxury :	1000 - $200 - 951 - 95.08%
Total Capacity :	16839
Income
Home Games Left	0
Average Attendance - %	15,208 - 90.32%
Average Income per Game	$1,487,407
Year to Date Revenue	$60,983,690
Expense
Pro Players Total Salaries	$54,835,000
Pro Players Total Average Salaries	$56,218,080
Farm Players Total Salaries	$4,130,000
Farm Players Total Average Salaries	$4,130,000
Coaches Total Salaries	$5,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,294,146
Farm Year To Date Expenses	$3,504,884
Pro Salary Cap To Date	$62,122,764
Farm Salary Cap To Date	$3,503,488
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$328,995
Pro Estimated Expenses	$328,995
Farm Remaining Season Days	1
Farm Expenses Per Days	$22,446
Farm Estimated Expenses	$22,446
Estimated Season Expenses	$351,441
Payroll	$56,218,080
Estimate Under Maximum Salary Cap of $68,000,000	$11,781,920
Estimate Over Minimum Salary Cap of $52,000,000	$4,218,080
Current Bank Account	$65,060,259
Projected Bank Account	$64,708,818

Pro Players Salaries
Brian Campbell	$8,500,000 (2)
-Salary Remaining :	$46,196
-Salary Average :	$8,500,000
-Salary Average Remaining :	$46,196
Marc-Edouard Vlasic	$4,235,000 (4)
-Salary Remaining :	$23,016
-Salary Average :	$4,621,250
-Salary Average Remaining :	$25,115
Tomas Fleischmann	$4,200,000 (1)
-Salary Remaining :	$22,826
-Salary Average :	$3,875,000
-Salary Average Remaining :	$21,060
Tyler Bozak	$4,000,000 (3)
-Salary Remaining :	$21,739
-Salary Average :	$4,025,000
-Salary Average Remaining :	$21,875
Gabriel Landeskog	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$4,641,000
-Salary Average Remaining :	$25,223
Viktor Fasth	$3,625,000 (3)
-Salary Remaining :	$19,701
-Salary Average :	$3,625,000
-Salary Average Remaining :	$19,701
Marco Scandella	$3,250,000 (3)
-Salary Remaining :	$17,663
-Salary Average :	$3,585,833
-Salary Average Remaining :	$19,488
Matt Read	$3,200,000 (4)
-Salary Remaining :	$17,391
-Salary Average :	$3,370,000
-Salary Average Remaining :	$18,315
Michael Grabner	$3,150,000 (1)
-Salary Remaining :	$17,120
-Salary Average :	$3,150,000
-Salary Average Remaining :	$17,120
Justin Williams	$3,000,000 (1)
-Salary Remaining :	$16,304
-Salary Average :	$3,175,000
-Salary Average Remaining :	$17,255
Brian Flynn	$1,999,999 (3)
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Dominic Moore	$1,800,000 (4)
-Salary Remaining :	$9,783
-Salary Average :	$1,800,000
-Salary Average Remaining :	$9,783
Scottie Upshall	$1,750,000 (4)
-Salary Remaining :	$9,511
-Salary Average :	$1,750,000
-Salary Average Remaining :	$9,511
Jeff Schultz	$1,300,000 (4)
-Salary Remaining :	$7,065
-Salary Average :	$1,300,000
-Salary Average Remaining :	$7,065
Aleksander Barkov	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Mathew Dumba	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Bo Horvat	$950,000 (3)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Martin Jones	$950,000 (1)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Thomas Hickey	$900,000 (1)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Jay Beagle	$725,000 (2)
-Salary Remaining :	$3,940
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Matthew Nieto	$700,000 (2)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Antti Raanta	$700,000 (1)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Total Pro Players	22
Salary Commitment
Year 2015 : $54,834,999.00
Year 2016 : $43,024,999.00
Year 2017 : $32,947,499.00
Year 2018 : $19,174,000.00
Salary Average Commitment
Year 2015 : $56,218,082.00
Year 2016 : $43,468,082.00
Year 2017 : $31,668,082.00
Year 2018 : $17,482,250.00

Farm Players Salaries
Nail Yakupov	$950,000 (1)
Salary Remaining :	$950,000
Salary Average :	$950,000
Salary Average Remaining :	$950,000
Alex Petrovic	$900,000 (2)
Salary Remaining :	$900,000
Salary Average :	$900,000
Salary Average Remaining :	$900,000
Emerson Etem	$900,000 (1)
Salary Remaining :	$900,000
Salary Average :	$900,000
Salary Average Remaining :	$900,000
Jayson Megna	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Iiro Pakarinen	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Anton Forsberg	$150,000 (4)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Chad Ruhwedel	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Ryan Wilson	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Mark Barberio	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Taylor Chorney	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Michal Jordan	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Chris Mueller	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ben Street	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Brett Ritchie	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Tyler Wotherspoon	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Dana Tyrell	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	16
Salary Commitment
Year 2015 : $4,130,000.00
Year 2016 : $1,380,000.00
Year 2017 : $1,225,000.00
Year 2018 : $885,000.00
Salary Average Commitment
Year 2015 : $4,130,000.00
Year 2016 : $1,380,000.00
Year 2017 : $1,225,000.00
Year 2018 : $885,000.00

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $107 - 5,911 - 98.52%
Level 2:	5000 - $77 - 4,784 - 95.68%
Level 3:	3500 - $52 - 3,188 - 91.09%
Level 4:	3750 - $23 - 2,969 - 79.18%
Luxury :	1000 - $200 - 966 - 96.56%
Total Capacity :	19250
Income
Home Games Left	0
Average Attendance - %	17,818 - 92.56%
Average Income per Game	$1,646,085
Year to Date Revenue	$67,489,488
Expense
Pro Players Total Salaries	$63,740,000
Pro Players Total Average Salaries	$63,988,576
Farm Players Total Salaries	$2,200,000
Farm Players Total Average Salaries	$2,200,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,129,730
Farm Year To Date Expenses	$1,600,600
Pro Salary Cap To Date	$62,481,030
Farm Salary Cap To Date	$1,596,685
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$376,304
Pro Estimated Expenses	$376,304
Farm Remaining Season Days	1
Farm Expenses Per Days	$11,957
Farm Estimated Expenses	$11,957
Estimated Season Expenses	$388,261
Payroll	$63,988,576
Estimate Under Maximum Salary Cap of $68,000,000	$4,011,424
Estimate Over Minimum Salary Cap of $52,000,000	$11,988,576
Current Bank Account	$69,834,918
Projected Bank Account	$69,446,657

Pro Players Salaries
Henrik Zetterberg	$7,500,000 (4)
-Salary Remaining :	$40,761
-Salary Average :	$6,125,000
-Salary Average Remaining :	$33,288
Patrick Kane	$7,000,000 (2)
-Salary Remaining :	$38,043
-Salary Average :	$6,650,000
-Salary Average Remaining :	$36,141
Pavel Datsyuk	$6,250,000 (1)
-Salary Remaining :	$33,967
-Salary Average :	$6,987,500
-Salary Average Remaining :	$37,976
Blake Wheeler	$5,060,000 (4)
-Salary Remaining :	$27,500
-Salary Average :	$5,717,800
-Salary Average Remaining :	$31,075
Mike Smith	$4,300,000 (1)
-Salary Remaining :	$23,370
-Salary Average :	$5,037,500
-Salary Average Remaining :	$27,378
Marc Staal	$4,262,500 (4)
-Salary Remaining :	$23,166
-Salary Average :	$4,945,566
-Salary Average Remaining :	$26,878
T.J. Brodie	$4,000,000 (3)
-Salary Remaining :	$21,739
-Salary Average :	$4,000,000
-Salary Average Remaining :	$21,739
Justin Braun (Out of Payroll)	$3,700,000 (4)
-Salary Remaining :	$20,109
-Salary Average :	$3,700,000
-Salary Average Remaining :	$20,109
Kyle Quincey	$3,250,000 (2)
-Salary Remaining :	$17,663
-Salary Average :	$3,250,000
-Salary Average Remaining :	$17,663
Semyon Varlamov	$3,100,000 (1)
-Salary Remaining :	$16,848
-Salary Average :	$2,883,333
-Salary Average Remaining :	$15,670
Jori Lehtera	$2,850,000 (1)
-Salary Remaining :	$15,489
-Salary Average :	$2,850,000
-Salary Average Remaining :	$15,489
Curtis Glencross	$2,250,000 (1)
-Salary Remaining :	$12,228
-Salary Average :	$2,587,500
-Salary Average Remaining :	$14,063
Jack Skille	$2,117,500 (4)
-Salary Remaining :	$11,508
-Salary Average :	$1,504,375
-Salary Average Remaining :	$8,176
Danny DeKeyser	$1,999,999 (3)
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Mark Borowiecki	$1,999,999 (4)
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Jeff Petry	$1,800,000 (1)
-Salary Remaining :	$9,783
-Salary Average :	$1,500,000
-Salary Average Remaining :	$8,152
Eric Nystrom	$1,200,000 (3)
-Salary Remaining :	$6,522
-Salary Average :	$1,200,000
-Salary Average Remaining :	$6,522
Vladimir Tarasenko	$950,000 (1)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Nathan MacKinnon	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Marko Dano	$800,000 (3)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Riley Nash	$800,000 (1)
-Salary Remaining :	$4,348
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Pierre-Edouard Bellemare	$650,000 (4)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Michael Hutchinson	$650,000 (2)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Total Pro Players	23
Salary Commitment
Year 2015 : $67,439,998.00
Year 2016 : $43,504,748.00
Year 2017 : $32,780,223.00
Year 2018 : $24,145,987.00
Salary Average Commitment
Year 2015 : $67,688,572.00
Year 2016 : $44,142,739.00
Year 2017 : $32,642,739.00
Year 2018 : $24,642,740.00

Farm Players Salaries
Tomas Hertl	$900,000 (2)
Salary Remaining :	$900,000
Salary Average :	$900,000
Salary Average Remaining :	$900,000
Alexey Marchenko	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jyrki Jokipakka	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Trevor van Riemsdyk	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Barclay Goodrow	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Troy Grosenick	$150,000 (4)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Xavier Ouellet	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Joe Vitale	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Daniil Tarasov	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Joakim Nordstrom	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Ryan Carter	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	11
Salary Commitment
Year 2015 : $2,200,000.00
Year 2016 : $1,390,000.00
Year 2017 : $1,150,000.00
Year 2018 : $1,150,000.00
Salary Average Commitment
Year 2015 : $2,200,000.00
Year 2016 : $1,390,000.00
Year 2017 : $1,150,000.00
Year 2018 : $1,150,000.00

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6500 - $110 - 6,135 - 94.39%
Level 2:	5000 - $80 - 4,728 - 94.55%
Level 3:	3500 - $60 - 3,088 - 88.22%
Level 4:	2387 - $50 - 1,954 - 81.85%
Luxury :	1000 - $200 - 950 - 94.96%
Total Capacity :	18387
Income
Home Games Left	0
Average Attendance - %	16,854 - 91.66%
Average Income per Game	$1,754,844
Year to Date Revenue	$71,948,590
Expense
Pro Players Total Salaries	$64,908,332
Pro Players Total Average Salaries	$64,096,832
Farm Players Total Salaries	$1,915,000
Farm Players Total Average Salaries	$2,357,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,879,522
Farm Year To Date Expenses	$627,117
Pro Salary Cap To Date	$61,588,325
Farm Salary Cap To Date	$699,238
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$366,350
Pro Estimated Expenses	$366,350
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,408
Farm Estimated Expenses	$10,408
Estimated Season Expenses	$376,758
Payroll	$64,096,832
Estimate Under Maximum Salary Cap of $68,000,000	$3,903,168
Estimate Over Minimum Salary Cap of $52,000,000	$12,096,832
Current Bank Account	$167,094,296
Projected Bank Account	$166,717,538

Pro Players Salaries
Ryan Suter	$7,000,000 (3)
-Salary Remaining :	$38,043
-Salary Average :	$6,500,000
-Salary Average Remaining :	$35,326
Ryan Getzlaf	$6,500,000 (3)
-Salary Remaining :	$35,326
-Salary Average :	$6,300,000
-Salary Average Remaining :	$34,239
Mark Giordano	$6,300,000 (4)
-Salary Remaining :	$34,239
-Salary Average :	$6,557,500
-Salary Average Remaining :	$35,639
Marc-Andre Fleury	$6,000,000 (4)
-Salary Remaining :	$32,609
-Salary Average :	$6,010,000
-Salary Average Remaining :	$32,663
Mike Cammalleri	$4,500,000 (1)
-Salary Remaining :	$24,457
-Salary Average :	$4,075,000
-Salary Average Remaining :	$22,147
Jakub Voracek	$4,250,000 (1)
-Salary Remaining :	$23,098
-Salary Average :	$4,075,000
-Salary Average Remaining :	$22,147
Ryan Nugent-Hopkins	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$4,641,000
-Salary Average Remaining :	$25,223
Brandon Saad	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$4,000,000
-Salary Average Remaining :	$21,739
James van Riemsdyk	$4,000,000 (2)
-Salary Remaining :	$21,739
-Salary Average :	$4,000,000
-Salary Average Remaining :	$21,739
Victor Hedman	$3,900,000 (1)
-Salary Remaining :	$21,196
-Salary Average :	$3,512,500
-Salary Average Remaining :	$19,090
Dmitry Kulikov	$3,450,000 (1)
-Salary Remaining :	$18,750
-Salary Average :	$3,430,000
-Salary Average Remaining :	$18,641
Christopher Higgins	$1,999,999 (4)
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Gregory Campbell	$1,250,000 (1)
-Salary Remaining :	$6,793
-Salary Average :	$1,237,500
-Salary Average Remaining :	$6,726
Jacob Trouba	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Seth Jones	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Jacob De La Rose	$900,000 (3)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Matt Hunwick	$880,000 (3)
-Salary Remaining :	$4,783
-Salary Average :	$880,000
-Salary Average Remaining :	$4,783
Tanner Pearson	$850,000 (2)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Niklas Svedberg	$750,000 (1)
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Tim Schaller	$650,000 (3)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Luke Glendening	$628,333 (1)
-Salary Remaining :	$3,415
-Salary Average :	$628,333
-Salary Average Remaining :	$3,415
Brenden Dillon	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Mark Arcobello	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	23
Salary Commitment
Year 2015 : $64,908,332.00
Year 2016 : $45,509,999.00
Year 2017 : $37,769,999.00
Year 2018 : $24,073,999.00
Salary Average Commitment
Year 2015 : $64,096,832.00
Year 2016 : $45,188,499.00
Year 2017 : $38,438,499.00
Year 2018 : $23,208,499.00

Farm Players Salaries
Sven Baertschi	$1,500,000 (4)
Salary Remaining :	$1,500,000
Salary Average :	$1,942,500
Salary Average Remaining :	$1,942,500
Louis Domingue	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Dennis Everberg	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Eric Boulton	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Chris Wagner	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Brody Sutter	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Raman Hrabarenka	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	7
Salary Commitment
Year 2015 : $1,915,000.00
Year 2016 : $515,000.00
Year 2017 : $570,000.00
Year 2018 : $592,000.00
Salary Average Commitment
Year 2015 : $2,357,500.00
Year 2016 : $544,250.00
Year 2017 : $544,250.00
Year 2018 : $544,250.00

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6500 - $120 - 4,744 - 72.98%
Level 2:	5000 - $80 - 4,700 - 94.00%
Level 3:	3500 - $50 - 3,176 - 90.73%
Level 4:	1113 - $42 - 1,113 - 100.00%
Luxury :	1000 - $185 - 957 - 95.68%
Total Capacity :	17113
Income
Home Games Left	0
Average Attendance - %	14,689 - 85.84%
Average Income per Game	$1,526,928
Year to Date Revenue	$62,604,031
Expense
Pro Players Total Salaries	$64,000,248
Pro Players Total Average Salaries	$66,080,248
Farm Players Total Salaries	$4,087,000
Farm Players Total Average Salaries	$4,092,850
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,566,698
Farm Year To Date Expenses	$2,762,489
Pro Salary Cap To Date	$65,980,167
Farm Salary Cap To Date	$2,777,283
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$369,567
Pro Estimated Expenses	$369,567
Farm Remaining Season Days	1
Farm Expenses Per Days	$22,212
Farm Estimated Expenses	$22,212
Estimated Season Expenses	$391,779
Payroll	$66,080,248
Estimate Under Maximum Salary Cap of $68,000,000	$1,919,752
Estimate Over Minimum Salary Cap of $52,000,000	$14,080,248
Current Bank Account	$98,690,472
Projected Bank Account	$98,298,693

Pro Players Salaries
Steven Stamkos	$7,500,000 (3)
-Salary Remaining :	$40,761
-Salary Average :	$7,260,000
-Salary Average Remaining :	$39,457
Nicklas Backstrom	$7,150,000 (1)
-Salary Remaining :	$38,859
-Salary Average :	$7,150,000
-Salary Average Remaining :	$38,859
Pekka Rinne	$7,000,000 (4)
-Salary Remaining :	$38,043
-Salary Average :	$6,625,000
-Salary Average Remaining :	$36,005
Max Pacioretty	$5,000,000 (2)
-Salary Remaining :	$27,174
-Salary Average :	$4,400,000
-Salary Average Remaining :	$23,913
Roman Josi	$4,900,000 (4)
-Salary Remaining :	$26,630
-Salary Average :	$5,525,000
-Salary Average Remaining :	$30,027
T.J. Oshie	$4,250,000 (4)
-Salary Remaining :	$23,098
-Salary Average :	$5,100,000
-Salary Average Remaining :	$27,717
Zach Bogosian	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$4,600,000
-Salary Average Remaining :	$25,000
Cody Franson	$3,100,000 (1)
-Salary Remaining :	$16,848
-Salary Average :	$3,100,000
-Salary Average Remaining :	$16,848
Artem Anisimov	$2,900,000 (1)
-Salary Remaining :	$15,761
-Salary Average :	$2,900,000
-Salary Average Remaining :	$15,761
Derick Brassard	$2,900,000 (1)
-Salary Remaining :	$15,761
-Salary Average :	$2,800,000
-Salary Average Remaining :	$15,217
Zbynek Michalek	$2,500,000 (2)
-Salary Remaining :	$13,587
-Salary Average :	$2,592,500
-Salary Average Remaining :	$14,090
Anton Khudobin	$2,100,000 (3)
-Salary Remaining :	$11,413
-Salary Average :	$2,187,500
-Salary Average Remaining :	$11,889
John-Michael Liles	$2,000,000 (1)
-Salary Remaining :	$10,870
-Salary Average :	$2,825,000
-Salary Average Remaining :	$15,353
Chris Kelly	$1,750,000 (1)
-Salary Remaining :	$9,511
-Salary Average :	$1,975,000
-Salary Average Remaining :	$10,734
Joe Colborne	$1,500,000 (2)
-Salary Remaining :	$8,152
-Salary Average :	$1,500,000
-Salary Average Remaining :	$8,152
Oscar Klefbom	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Jaden Schwartz	$900,000 (1)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Carter Hutton	$850,000 (4)
-Salary Remaining :	$4,620
-Salary Average :	$940,000
-Salary Average Remaining :	$5,109
Kevin Hayes	$850,000 (3)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Vincent Trocheck	$700,000 (2)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Stephane Robidas (1 Way Contract)	$600,249 (3)
-Salary Remaining :	$3,262
-Salary Average :	$600,249
-Salary Average Remaining :	$3,262
Steve Ott	$600,000 (3)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	22
Salary Commitment
Year 2015 : $64,000,249.00
Year 2016 : $44,550,249.00
Year 2017 : $34,600,249.00
Year 2018 : $25,000,000.00
Salary Average Commitment
Year 2015 : $66,080,249.00
Year 2016 : $44,430,249.00
Year 2017 : $34,287,749.00
Year 2018 : $22,790,000.00

Farm Players Salaries
Nikita Zadorov	$900,000 (2)
Salary Remaining :	$900,000
Salary Average :	$900,000
Salary Average Remaining :	$900,000
J.T. Miller	$900,000 (1)
Salary Remaining :	$900,000
Salary Average :	$900,000
Salary Average Remaining :	$900,000
Vladislav Namestnikov	$800,000 (2)
Salary Remaining :	$800,000
Salary Average :	$800,000
Salary Average Remaining :	$800,000
Klas Dahlbeck	$600,000 (3)
Salary Remaining :	$600,000
Salary Average :	$600,000
Salary Average Remaining :	$600,000
Magnus Paajarvi	$115,000 (4)
Salary Remaining :	$115,000
Salary Average :	$127,000
Salary Average Remaining :	$127,000
Jonathon Blum	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Jordie Benn	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
John Moore	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Petter Granberg	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tyler Pitlick	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jordan Nolan	$77,000 (2)
Salary Remaining :	$77,000
Salary Average :	$80,850
Salary Average Remaining :	$80,850
Chris Thorburn	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Nicolas Deslauriers	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
B.J. Crombeen	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Brandon Defazio	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	15
Salary Commitment
Year 2015 : $4,087,000.00
Year 2016 : $894,700.00
Year 2017 : $395,000.00
Year 2018 : $295,500.00
Salary Average Commitment
Year 2015 : $4,092,850.00
Year 2016 : $882,850.00
Year 2017 : $387,000.00
Year 2018 : $267,000.00

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6500 - $125 - 4,648 - 71.51%
Level 2:	5000 - $75 - 4,764 - 95.27%
Level 3:	3500 - $50 - 3,225 - 92.15%
Level 4:	2006 - $25 - 2,006 - 100.00%
Luxury :	1000 - $250 - 699 - 69.90%
Total Capacity :	18006
Income
Home Games Left	0
Average Attendance - %	15,342 - 85.21%
Average Income per Game	$1,523,167
Year to Date Revenue	$62,449,832
Expense
Pro Players Total Salaries	$64,572,000
Pro Players Total Average Salaries	$67,331,936
Farm Players Total Salaries	$1,812,000
Farm Players Total Average Salaries	$1,779,700
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,141,642
Farm Year To Date Expenses	$1,727,685
Pro Salary Cap To Date	$66,400,998
Farm Salary Cap To Date	$1,695,419
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$364,522
Pro Estimated Expenses	$364,522
Farm Remaining Season Days	1
Farm Expenses Per Days	$9,848
Farm Estimated Expenses	$9,848
Estimated Season Expenses	$374,370
Payroll	$67,331,936
Estimate Under Maximum Salary Cap of $68,000,000	$668,064
Estimate Over Minimum Salary Cap of $52,000,000	$15,331,936
Current Bank Account	$49,669,287
Projected Bank Account	$49,294,917

Pro Players Salaries
Jaromir Jagr	$7,500,000 (1)
-Salary Remaining :	$40,761
-Salary Average :	$7,500,000
-Salary Average Remaining :	$40,761
Tyler Ennis	$3,900,000 (1)
-Salary Remaining :	$21,196
-Salary Average :	$3,225,000
-Salary Average Remaining :	$17,527
Alex Goligoski	$3,850,000 (4)
-Salary Remaining :	$20,924
-Salary Average :	$4,466,962
-Salary Average Remaining :	$24,277
David Jones	$3,700,000 (4)
-Salary Remaining :	$20,109
-Salary Average :	$3,700,000
-Salary Average Remaining :	$20,109
Kris Russell	$3,500,000 (4)
-Salary Remaining :	$19,022
-Salary Average :	$4,060,875
-Salary Average Remaining :	$22,070
Craig Smith	$3,250,000 (3)
-Salary Remaining :	$17,663
-Salary Average :	$3,585,833
-Salary Average Remaining :	$19,488
Chris Tanev	$3,150,000 (3)
-Salary Remaining :	$17,120
-Salary Average :	$3,475,500
-Salary Average Remaining :	$18,889
Brad Richards (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$16,848
-Salary Average :	$3,100,000
-Salary Average Remaining :	$16,848
Sean Couturier	$2,850,000 (4)
-Salary Remaining :	$15,489
-Salary Average :	$3,306,712
-Salary Average Remaining :	$17,971
Benoit Pouliot	$2,750,000 (4)
-Salary Remaining :	$14,946
-Salary Average :	$3,190,688
-Salary Average Remaining :	$17,341
Anton Volchenkov	$2,730,000 (1)
-Salary Remaining :	$14,837
-Salary Average :	$3,407,500
-Salary Average Remaining :	$18,519
Scott Darling	$2,700,000 (4)
-Salary Remaining :	$14,674
-Salary Average :	$2,700,000
-Salary Average Remaining :	$14,674
Steve Downie	$2,662,000 (4)
-Salary Remaining :	$14,467
-Salary Average :	$2,494,536
-Salary Average Remaining :	$13,557
Mark Letestu	$2,600,000 (4)
-Salary Remaining :	$14,130
-Salary Average :	$2,600,000
-Salary Average Remaining :	$14,130
Bryan Allen	$2,500,000 (2)
-Salary Remaining :	$13,587
-Salary Average :	$2,500,000
-Salary Average Remaining :	$13,587
Mikael Backlund	$2,500,000 (2)
-Salary Remaining :	$13,587
-Salary Average :	$2,625,000
-Salary Average Remaining :	$14,266
Brian Elliott	$2,200,000 (4)
-Salary Remaining :	$11,957
-Salary Average :	$2,280,000
-Salary Average Remaining :	$12,391
Karl Alzner	$1,980,000 (2)
-Salary Remaining :	$10,761
-Salary Average :	$1,980,000
-Salary Average Remaining :	$10,761
Eric Brewer (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$7,065
-Salary Average :	$1,300,000
-Salary Average Remaining :	$7,065
Matt Calvert	$1,250,000 (2)
-Salary Remaining :	$6,793
-Salary Average :	$1,233,333
-Salary Average Remaining :	$6,703
Andrew Ference (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$1,200,000
-Salary Remaining :	$6,522
-Salary Average :	$1,200,000
-Salary Average Remaining :	$6,522
Lubomir Visnovsky (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$1,200,000
-Salary Remaining :	$6,522
-Salary Average :	$1,200,000
-Salary Average Remaining :	$6,522
Zemgus Girgensons	$850,000 (2)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Tomas Tatar	$700,000 (1)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Lance Bouma	$650,000 (1)
-Salary Remaining :	$3,533
-Salary Average :	$650,000
-Salary Average Remaining :	$3,533
Total Pro Players	25
Salary Commitment
Year 2015 : $64,572,000.00
Year 2016 : $49,415,000.00
Year 2017 : $41,084,520.00
Year 2018 : $32,281,572.00
Salary Average Commitment
Year 2015 : $67,331,939.00
Year 2016 : $51,849,439.00
Year 2017 : $38,961,106.00
Year 2018 : $28,799,773.00

Farm Players Salaries
Cedric Paquette	$650,000 (3)
Salary Remaining :	$650,000
Salary Average :	$650,000
Salary Average Remaining :	$650,000
Jim Slater	$185,000 (1)
Salary Remaining :	$185,000
Salary Average :	$171,250
Salary Average Remaining :	$171,250
Daniel Carcillo	$142,500 (2)
Salary Remaining :	$142,500
Salary Average :	$140,700
Salary Average Remaining :	$140,700
David Moss	$130,000 (4)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Jeremy Morin	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Justin Fontaine	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ben Smith	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jordan Schroeder	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Scott Laughton	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Richard Bachman	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$78,500
Salary Average Remaining :	$78,500
Marc-Andre Cliche	$77,000 (4)
Salary Remaining :	$77,000
Salary Average :	$71,750
Salary Average Remaining :	$71,750
Richard Panik	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 2015 : $1,812,000.00
Year 2016 : $495,000.00
Year 2017 : $350,000.00
Year 2018 : $200,000.00
Salary Average Commitment
Year 2015 : $1,779,700.00
Year 2016 : $492,450.00
Year 2017 : $351,750.00
Year 2018 : $201,750.00

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6500 - $67 - 6,413 - 98.66%
Level 2:	5000 - $50 - 4,961 - 99.22%
Level 3:	3500 - $27 - 3,437 - 98.21%
Level 4:	4027 - $8 - 2,995 - 74.38%
Luxury :	1000 - $130 - 996 - 99.59%
Total Capacity :	20027
Income
Home Games Left	0
Average Attendance - %	18,803 - 93.89%
Average Income per Game	$1,086,732
Year to Date Revenue	$44,556,031
Expense
Pro Players Total Salaries	$59,111,332
Pro Players Total Average Salaries	$57,101,444
Farm Players Total Salaries	$3,050,000
Farm Players Total Average Salaries	$3,050,000
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,228,655
Farm Year To Date Expenses	$1,254,550
Pro Salary Cap To Date	$57,241,363
Farm Salary Cap To Date	$1,254,550
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$375,605
Pro Estimated Expenses	$375,605
Farm Remaining Season Days	1
Farm Expenses Per Days	$16,576
Farm Estimated Expenses	$16,576
Estimated Season Expenses	$392,181
Payroll	$57,101,444
Estimate Under Maximum Salary Cap of $68,000,000	$10,898,556
Estimate Over Minimum Salary Cap of $52,000,000	$5,101,444
Current Bank Account	$45,321,099
Projected Bank Account	$44,928,918

Pro Players Salaries
Roberto Luongo	$6,500,000 (2)
-Salary Remaining :	$35,326
-Salary Average :	$5,500,000
-Salary Average Remaining :	$29,891
Loui Eriksson	$5,000,000 (4)
-Salary Remaining :	$27,174
-Salary Average :	$4,790,000
-Salary Average Remaining :	$26,033
Mikhail Grabovski	$4,950,000 (3)
-Salary Remaining :	$26,902
-Salary Average :	$4,950,000
-Salary Average Remaining :	$26,902
Alexandre Burrows	$4,950,000 (4)
-Salary Remaining :	$26,902
-Salary Average :	$3,612,500
-Salary Average Remaining :	$19,633
Paul Martin	$4,500,000 (1)
-Salary Remaining :	$24,457
-Salary Average :	$4,325,000
-Salary Average Remaining :	$23,505
Sean Bergenheim	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$4,000,000
-Salary Average Remaining :	$21,739
Sam Gagner	$3,900,000 (3)
-Salary Remaining :	$21,196
-Salary Average :	$3,850,000
-Salary Average Remaining :	$20,924
Michael Ferland	$2,550,000 (4)
-Salary Remaining :	$13,859
-Salary Average :	$2,550,000
-Salary Average Remaining :	$13,859
Andrew Campbell	$2,500,000 (4)
-Salary Remaining :	$13,587
-Salary Average :	$2,500,000
-Salary Average Remaining :	$13,587
Tuomo Ruutu	$2,500,000 (1)
-Salary Remaining :	$13,587
-Salary Average :	$3,050,000
-Salary Average Remaining :	$16,576
Andrew Cogliano	$2,500,000 (3)
-Salary Remaining :	$13,587
-Salary Average :	$2,320,000
-Salary Average Remaining :	$12,609
Jake Gardiner	$2,450,000 (4)
-Salary Remaining :	$13,315
-Salary Average :	$2,842,612
-Salary Average Remaining :	$15,449
Jamie McBain	$2,178,000 (1)
-Salary Remaining :	$11,837
-Salary Average :	$2,178,000
-Salary Average Remaining :	$11,837
Vincent Lecavalier (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$11,413
-Salary Average :	$2,100,000
-Salary Average Remaining :	$11,413
Zach Trotman	$2,000,000 (4)
-Salary Remaining :	$10,870
-Salary Average :	$2,000,000
-Salary Average Remaining :	$10,870
Eric Gryba	$1,500,000 (1)
-Salary Remaining :	$8,152
-Salary Average :	$1,500,000
-Salary Average Remaining :	$8,152
Jonathan Drouin	$950,000 (3)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Filip Forsberg	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Chris Summers	$900,000 (1)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
John Gibson	$850,000 (2)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Erik Haula	$700,000 (2)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Kevin Connauton	$683,333 (1)
-Salary Remaining :	$3,714
-Salary Average :	$683,333
-Salary Average Remaining :	$3,714
Total Pro Players	22
Salary Commitment
Year 2015 : $59,111,333.00
Year 2016 : $42,745,000.00
Year 2017 : $37,014,500.00
Year 2018 : $21,310,950.00
Salary Average Commitment
Year 2015 : $57,101,445.00
Year 2016 : $44,465,112.00
Year 2017 : $36,465,112.00
Year 2018 : $22,295,112.00

Farm Players Salaries
David Pastrnak	$950,000 (3)
Salary Remaining :	$950,000
Salary Average :	$950,000
Salary Average Remaining :	$950,000
Sean Monahan	$950,000 (2)
Salary Remaining :	$950,000
Salary Average :	$950,000
Salary Average Remaining :	$950,000
Tyler Toffoli	$800,000 (1)
Salary Remaining :	$800,000
Salary Average :	$800,000
Salary Average Remaining :	$800,000
Thomas Greiss	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Max Reinhart	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Taylor Beck	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Josh Leivo	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	7
Salary Commitment
Year 2015 : $3,050,000.00
Year 2016 : $400,000.00
Year 2017 : $95,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $3,050,000.00
Year 2016 : $400,000.00
Year 2017 : $95,000.00
Year 2018 : $0.00

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6500 - $95 - 6,217 - 95.64%
Level 2:	5000 - $75 - 4,794 - 95.88%
Level 3:	3500 - $50 - 3,133 - 89.51%
Level 4:	3070 - $30 - 2,756 - 89.76%
Luxury :	1000 - $205 - 959 - 95.85%
Total Capacity :	19070
Income
Home Games Left	0
Average Attendance - %	17,857 - 93.64%
Average Income per Game	$1,590,231
Year to Date Revenue	$65,199,486
Expense
Pro Players Total Salaries	$67,000,000
Pro Players Total Average Salaries	$66,949,248
Farm Players Total Salaries	$283,333
Farm Players Total Average Salaries	$283,333
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,064,820
Farm Year To Date Expenses	$409,699
Pro Salary Cap To Date	$64,618,838
Farm Salary Cap To Date	$407,267
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$377,174
Pro Estimated Expenses	$377,174
Farm Remaining Season Days	1
Farm Expenses Per Days	$1,540
Farm Estimated Expenses	$1,540
Estimated Season Expenses	$378,714
Payroll	$66,949,248
Estimate Under Maximum Salary Cap of $68,000,000	$1,050,752
Estimate Over Minimum Salary Cap of $52,000,000	$14,949,248
Current Bank Account	$131,730,051
Projected Bank Account	$131,351,337

Pro Players Salaries
Thomas Vanek	$6,850,000 (3)
-Salary Remaining :	$37,228
-Salary Average :	$6,250,000
-Salary Average Remaining :	$33,967
Johnny Oduya	$5,000,000 (3)
-Salary Remaining :	$27,174
-Salary Average :	$5,500,000
-Salary Average Remaining :	$29,891
Oliver Ekman-Larsson	$5,000,000 (4)
-Salary Remaining :	$27,174
-Salary Average :	$5,000,000
-Salary Average Remaining :	$27,174
Josh Gorges	$4,100,000 (2)
-Salary Remaining :	$22,283
-Salary Average :	$3,656,000
-Salary Average Remaining :	$19,870
Gustav Nyquist	$4,000,000 (3)
-Salary Remaining :	$21,739
-Salary Average :	$4,413,334
-Salary Average Remaining :	$23,986
Francois Beauchemin	$4,000,000 (3)
-Salary Remaining :	$21,739
-Salary Average :	$4,000,000
-Salary Average Remaining :	$21,739
Braydon Coburn	$4,000,000 (3)
-Salary Remaining :	$21,739
-Salary Average :	$3,892,000
-Salary Average Remaining :	$21,152
Ondrej Pavelec	$3,900,000 (4)
-Salary Remaining :	$21,196
-Salary Average :	$3,900,000
-Salary Average Remaining :	$21,196
Nazem Kadri	$3,500,000 (2)
-Salary Remaining :	$19,022
-Salary Average :	$3,450,000
-Salary Average Remaining :	$18,750
Kyle Turris	$3,300,000 (2)
-Salary Remaining :	$17,935
-Salary Average :	$3,350,000
-Salary Average Remaining :	$18,207
Brayden Schenn	$3,150,000 (3)
-Salary Remaining :	$17,120
-Salary Average :	$3,150,000
-Salary Average Remaining :	$17,120
Kris Versteeg	$2,700,000 (1)
-Salary Remaining :	$14,674
-Salary Average :	$2,700,000
-Salary Average Remaining :	$14,674
Lars Eller	$2,450,000 (2)
-Salary Remaining :	$13,315
-Salary Average :	$2,366,667
-Salary Average Remaining :	$12,862
Jhonas Enroth	$2,300,000 (1)
-Salary Remaining :	$12,500
-Salary Average :	$2,200,000
-Salary Average Remaining :	$11,957
Brad Boyes	$1,999,999 (1)
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Evgeni Nabokov (1 Way Contract)	$1,999,999 (1)
-1 Way Contract Salary Cap :	$1,999,999
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Kyle Palmieri	$1,950,000 (4)
-Salary Remaining :	$10,598
-Salary Average :	$2,336,250
-Salary Average Remaining :	$12,697
Jacob Josefson	$1,750,000 (3)
-Salary Remaining :	$9,511
-Salary Average :	$1,750,000
-Salary Average Remaining :	$9,511
Daniel Winnik	$1,650,000 (3)
-Salary Remaining :	$8,967
-Salary Average :	$1,670,000
-Salary Average Remaining :	$9,076
Grant Clitsome	$1,500,000 (3)
-Salary Remaining :	$8,152
-Salary Average :	$1,465,000
-Salary Average Remaining :	$7,962
Nino Niederreiter	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Rasmus Ristolainen	$950,000 (2)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Total Pro Players	22
Salary Commitment
Year 2015 : $66,999,998.00
Year 2016 : $59,545,000.00
Year 2017 : $41,740,000.00
Year 2018 : $11,650,000.00
Salary Average Commitment
Year 2015 : $66,949,249.00
Year 2016 : $58,049,251.00
Year 2017 : $43,326,584.00
Year 2018 : $11,236,250.00

Farm Players Salaries
Patrick Kaleta	$113,333 (2)
Salary Remaining :	$113,333
Salary Average :	$113,333
Salary Average Remaining :	$113,333
Mat Clark	$110,000 (4)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Seth Helgeson	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Unknown Player	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	4
Salary Commitment
Year 2015 : $283,333.00
Year 2016 : $283,333.00
Year 2017 : $170,000.00
Year 2018 : $170,000.00
Salary Average Commitment
Year 2015 : $283,333.00
Year 2016 : $283,333.00
Year 2017 : $170,000.00
Year 2018 : $170,000.00

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6500 - $100 - 6,152 - 94.64%
Level 2:	5000 - $60 - 4,915 - 98.31%
Level 3:	3500 - $35 - 3,435 - 98.14%
Level 4:	3153 - $30 - 2,805 - 88.96%
Luxury :	1000 - $250 - 697 - 69.66%
Total Capacity :	19153
Income
Home Games Left	0
Average Attendance - %	18,003 - 94.00%
Average Income per Game	$1,481,899
Year to Date Revenue	$60,757,852
Expense
Pro Players Total Salaries	$61,750,000
Pro Players Total Average Salaries	$60,725,856
Farm Players Total Salaries	$1,405,000
Farm Players Total Average Salaries	$1,405,000
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,478,397
Farm Year To Date Expenses	$1,121,264
Pro Salary Cap To Date	$61,361,906
Farm Salary Cap To Date	$1,121,264
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$339,946
Pro Estimated Expenses	$339,946
Farm Remaining Season Days	1
Farm Expenses Per Days	$7,636
Farm Estimated Expenses	$7,636
Estimated Season Expenses	$347,582
Payroll	$60,725,856
Estimate Under Maximum Salary Cap of $68,000,000	$7,274,144
Estimate Over Minimum Salary Cap of $52,000,000	$8,725,856
Current Bank Account	$81,874,443
Projected Bank Account	$81,526,861

Pro Players Salaries
Sidney Crosby	$8,000,000 (1)
-Salary Remaining :	$43,478
-Salary Average :	$7,833,334
-Salary Average Remaining :	$42,572
Duncan Keith	$7,000,000 (3)
-Salary Remaining :	$38,043
-Salary Average :	$6,350,000
-Salary Average Remaining :	$34,511
Patrick Marleau	$6,250,000 (3)
-Salary Remaining :	$33,967
-Salary Average :	$5,937,500
-Salary Average Remaining :	$32,269
Tuukka Rask	$6,000,000 (4)
-Salary Remaining :	$32,609
-Salary Average :	$6,625,000
-Salary Average Remaining :	$36,005
Milan Michalek	$4,800,000 (3)
-Salary Remaining :	$26,087
-Salary Average :	$4,389,000
-Salary Average Remaining :	$23,853
Jason Garrison	$3,500,000 (3)
-Salary Remaining :	$19,022
-Salary Average :	$3,230,000
-Salary Average Remaining :	$17,554
Marc Methot	$2,800,000 (1)
-Salary Remaining :	$15,217
-Salary Average :	$2,393,750
-Salary Average Remaining :	$13,010
Mika Zibanejad	$2,750,000 (4)
-Salary Remaining :	$14,946
-Salary Average :	$3,190,688
-Salary Average Remaining :	$17,341
Pascal Dupuis	$2,500,000 (3)
-Salary Remaining :	$13,587
-Salary Average :	$2,500,000
-Salary Average Remaining :	$13,587
Jared Cowen	$2,350,000 (4)
-Salary Remaining :	$12,772
-Salary Average :	$2,726,588
-Salary Average Remaining :	$14,818
Jan Hejda	$2,200,000 (2)
-Salary Remaining :	$11,957
-Salary Average :	$2,200,000
-Salary Average Remaining :	$11,957
Anders Lindback	$2,000,000 (1)
-Salary Remaining :	$10,870
-Salary Average :	$1,750,000
-Salary Average Remaining :	$9,511
Chris Phillips (1 Way Contract)	$1,999,999 (1)
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Steve Bernier	$1,900,000 (4)
-Salary Remaining :	$10,326
-Salary Average :	$1,900,000
-Salary Average Remaining :	$10,326
Drew Miller	$1,450,000 (3)
-Salary Remaining :	$7,880
-Salary Average :	$1,450,000
-Salary Average Remaining :	$7,880
Travis Moen	$1,000,000 (3)
-Salary Remaining :	$5,435
-Salary Average :	$1,000,000
-Salary Average Remaining :	$5,435
Sergei Gonchar	$900,000 (2)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Connor Murphy	$900,000 (2)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Karl Stollery	$800,000 (2)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Andrew Hammond	$750,000 (1)
-Salary Remaining :	$4,076
-Salary Average :	$750,000
-Salary Average Remaining :	$4,076
Mike Hoffman	$700,000 (1)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Cory Conacher	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Mark Stone	$600,000 (2)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	23
Salary Commitment
Year 2015 : $61,749,999.00
Year 2016 : $43,360,000.00
Year 2017 : $37,021,000.00
Year 2018 : $15,688,100.00
Salary Average Commitment
Year 2015 : $60,725,859.00
Year 2016 : $44,698,776.00
Year 2017 : $39,298,776.00
Year 2018 : $14,442,276.00

Farm Players Salaries
Joe Whitney	$800,000 (2)
Salary Remaining :	$800,000
Salary Average :	$800,000
Salary Average Remaining :	$800,000
Mikhail Grigorenko	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Devin Setoguchi	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Kyle Cumiskey	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
John Ramage	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Dany Heatley	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Joakim Lindstrom	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Garrett Wilson	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	8
Salary Commitment
Year 2015 : $1,405,000.00
Year 2016 : $590,000.00
Year 2017 : $430,000.00
Year 2018 : $430,000.00
Salary Average Commitment
Year 2015 : $1,405,000.00
Year 2016 : $590,000.00
Year 2017 : $430,000.00
Year 2018 : $430,000.00

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP center
Level 1:	6500 - $100 - 6,251 - 96.17%
Level 2:	5000 - $60 - 4,920 - 98.39%
Level 3:	3500 - $35 - 3,407 - 97.34%
Level 4:	1562 - $20 - 1,562 - 100.00%
Luxury :	1000 - $200 - 957 - 95.74%
Total Capacity :	17562
Income
Home Games Left	0
Average Attendance - %	17,097 - 97.35%
Average Income per Game	$1,451,568
Year to Date Revenue	$59,514,273
Expense
Pro Players Total Salaries	$52,500,000
Pro Players Total Average Salaries	$53,178,200
Farm Players Total Salaries	$2,600,000
Farm Players Total Average Salaries	$2,600,533
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$51,059,674
Farm Year To Date Expenses	$1,211,627
Pro Salary Cap To Date	$50,692,355
Farm Salary Cap To Date	$1,212,043
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$288,587
Pro Estimated Expenses	$288,587
Farm Remaining Season Days	1
Farm Expenses Per Days	$14,130
Farm Estimated Expenses	$14,130
Estimated Season Expenses	$302,717
Payroll	$56,178,200
Estimate Under Maximum Salary Cap of $68,000,000	$11,821,800
Estimate Over Minimum Salary Cap of $52,000,000	$4,178,200
Current Bank Account	$71,073,096
Projected Bank Account	$70,770,379

Pro Players Salaries
Martin Havlat	$5,000,000 (3)
-Salary Remaining :	$27,174
-Salary Average :	$5,000,000
-Salary Average Remaining :	$27,174
Jonas Hiller	$4,850,000 (2)
-Salary Remaining :	$26,359
-Salary Average :	$4,741,000
-Salary Average Remaining :	$25,766
Nikolai Kulemin	$3,850,000 (4)
-Salary Remaining :	$20,924
-Salary Average :	$3,587,500
-Salary Average Remaining :	$19,497
Stephen Weiss	$3,850,000 (2)
-Salary Remaining :	$20,924
-Salary Average :	$3,560,000
-Salary Average Remaining :	$19,348
Ladislav Smid	$3,250,000 (3)
-Salary Remaining :	$17,663
-Salary Average :	$3,321,625
-Salary Average Remaining :	$18,052
Jordan Leopold	$3,000,000 (1)
-Salary Remaining :	$16,304
-Salary Average :	$2,612,500
-Salary Average Remaining :	$14,198
Brooks Laich	$3,000,000 (4)
-Salary Remaining :	$16,304
-Salary Average :	$3,480,750
-Salary Average Remaining :	$18,917
Dave Bolland	$2,800,000 (3)
-Salary Remaining :	$15,217
-Salary Average :	$2,855,000
-Salary Average Remaining :	$15,516
Viktor Stalberg	$2,700,000 (1)
-Salary Remaining :	$14,674
-Salary Average :	$2,600,000
-Salary Average Remaining :	$14,130
Martin Brodeur (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$13,587
-Salary Average :	$2,500,000
-Salary Average Remaining :	$13,587
David Savard	$2,300,000 (4)
-Salary Remaining :	$12,500
-Salary Average :	$2,668,575
-Salary Average Remaining :	$14,503
David Clarkson	$2,100,000 (1)
-Salary Remaining :	$11,413
-Salary Average :	$2,525,000
-Salary Average Remaining :	$13,723
Andrew Shaw	$1,950,000 (4)
-Salary Remaining :	$10,598
-Salary Average :	$2,398,750
-Salary Average Remaining :	$13,037
Al Montoya	$1,900,000 (3)
-Salary Remaining :	$10,326
-Salary Average :	$1,900,000
-Salary Average Remaining :	$10,326
Jannik Hansen	$1,800,000 (3)
-Salary Remaining :	$9,783
-Salary Average :	$1,790,000
-Salary Average Remaining :	$9,728
Gabriel Bourque	$1,250,000 (2)
-Salary Remaining :	$6,793
-Salary Average :	$1,312,500
-Salary Average Remaining :	$7,133
Luke Witkowski	$1,100,000 (3)
-Salary Remaining :	$5,978
-Salary Average :	$1,100,000
-Salary Average Remaining :	$5,978
Robert Bortuzzo	$1,000,000 (1)
-Salary Remaining :	$5,435
-Salary Average :	$925,000
-Salary Average Remaining :	$5,027
Alexander Wennberg	$950,000 (3)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Nick Bjugstad	$900,000 (1)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Charlie Coyle	$900,000 (1)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Jon Merrill	$850,000 (2)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Andrej Sustr	$700,000 (2)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Total Pro Players	23
Salary Commitment
Year 2015 : $52,500,000.00
Year 2016 : $39,830,000.00
Year 2017 : $29,913,000.00
Year 2018 : $13,554,300.00
Salary Average Commitment
Year 2015 : $53,178,200.00
Year 2016 : $40,215,700.00
Year 2017 : $29,052,200.00
Year 2018 : $12,135,575.00

Farm Players Salaries
Colin McDonald	$925,000 (1)
Salary Remaining :	$925,000
Salary Average :	$925,000
Salary Average Remaining :	$925,000
Mark Pysyk	$850,000 (1)
Salary Remaining :	$850,000
Salary Average :	$850,000
Salary Average Remaining :	$850,000
Brian McGrattan	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Michael Kostka	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,833
Salary Average Remaining :	$130,833
Justin Falk	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Colin Fraser	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$94,700
Salary Average Remaining :	$94,700
Tomas Jurco	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Scott Harrington	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Michael Chaput	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Michael Paliotta	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	10
Salary Commitment
Year 2015 : $2,600,000.00
Year 2016 : $620,000.00
Year 2017 : $225,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $2,600,533.00
Year 2016 : $625,533.00
Year 2017 : $224,700.00
Year 2018 : $0.00

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $110 - 5,961 - 99.34%
Level 2:	5000 - $80 - 4,721 - 94.41%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4532 - $40 - 2,528 - 55.77%
Luxury :	1000 - $205 - 946 - 94.59%
Total Capacity :	18532
Income
Home Games Left	0
Average Attendance - %	16,155 - 87.17%
Average Income per Game	$1,599,608
Year to Date Revenue	$65,583,939
Expense
Pro Players Total Salaries	$65,940,000
Pro Players Total Average Salaries	$67,050,832
Farm Players Total Salaries	$1,166,000
Farm Players Total Average Salaries	$1,166,000
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,146,377
Farm Year To Date Expenses	$971,700
Pro Salary Cap To Date	$62,672,688
Farm Salary Cap To Date	$978,879
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$412,717
Pro Estimated Expenses	$412,717
Farm Remaining Season Days	1
Farm Expenses Per Days	$6,337
Farm Estimated Expenses	$6,337
Estimated Season Expenses	$419,054
Payroll	$67,050,832
Estimate Under Maximum Salary Cap of $68,000,000	$949,168
Estimate Over Minimum Salary Cap of $52,000,000	$15,050,832
Current Bank Account	$15,859,931
Projected Bank Account	$15,440,877

Pro Players Salaries
Evgeni Malkin	$7,000,000 (2)
-Salary Remaining :	$38,043
-Salary Average :	$7,187,500
-Salary Average Remaining :	$39,063
Shea Weber	$6,750,000 (4)
-Salary Remaining :	$36,685
-Salary Average :	$7,225,000
-Salary Average Remaining :	$39,266
Kris Letang	$6,500,000 (2)
-Salary Remaining :	$35,326
-Salary Average :	$6,300,000
-Salary Average Remaining :	$34,239
Zdeno Chara	$6,000,000 (1)
-Salary Remaining :	$32,609
-Salary Average :	$6,750,000
-Salary Average Remaining :	$36,685
Jonathan Quick	$5,900,000 (4)
-Salary Remaining :	$32,065
-Salary Average :	$5,900,000
-Salary Average Remaining :	$32,065
Ryan Callahan	$5,250,000 (4)
-Salary Remaining :	$28,533
-Salary Average :	$5,500,000
-Salary Average Remaining :	$29,891
Tyler Seguin	$5,000,000 (2)
-Salary Remaining :	$27,174
-Salary Average :	$5,100,000
-Salary Average Remaining :	$27,717
David Backes	$4,000,000 (3)
-Salary Remaining :	$21,739
-Salary Average :	$3,720,000
-Salary Average Remaining :	$20,217
Vyacheslav Voynov	$3,250,000 (3)
-Salary Remaining :	$17,663
-Salary Average :	$3,585,833
-Salary Average Remaining :	$19,488
Patrik Elias	$3,000,000 (2)
-Salary Remaining :	$16,304
-Salary Average :	$2,500,000
-Salary Average Remaining :	$13,587
Mark Stuart	$2,000,000 (3)
-Salary Remaining :	$10,870
-Salary Average :	$2,000,000
-Salary Average Remaining :	$10,870
Rob Scuderi (1 Way Contract)	$1,999,999 (2)
-Salary Remaining :	$10,870
-Salary Average :	$1,999,999
-Salary Average Remaining :	$10,870
Ben Scrivens	$1,125,000 (2)
-Salary Remaining :	$6,114
-Salary Average :	$1,125,000
-Salary Average Remaining :	$6,114
Paul Byron	$1,100,000 (2)
-Salary Remaining :	$5,978
-Salary Average :	$1,100,000
-Salary Average Remaining :	$5,978
John Mitchell	$1,100,000 (4)
-Salary Remaining :	$5,978
-Salary Average :	$1,100,000
-Salary Average Remaining :	$5,978
Jonathan Huberdeau	$950,000 (1)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Olli Maatta	$900,000 (2)
-Salary Remaining :	$4,891
-Salary Average :	$900,000
-Salary Average Remaining :	$4,891
Clayton Stoner	$800,000 (4)
-Salary Remaining :	$4,348
-Salary Average :	$800,000
-Salary Average Remaining :	$4,348
Brad Malone	$715,000 (2)
-Salary Remaining :	$3,886
-Salary Average :	$707,500
-Salary Average Remaining :	$3,845
Maxim Lapierre	$700,000 (4)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Nikita Kucherov	$700,000 (2)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Ondrej Palat	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Brandon Manning	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	23
Salary Commitment
Year 2015 : $65,939,999.00
Year 2016 : $59,024,999.00
Year 2017 : $31,532,500.00
Year 2018 : $21,475,000.00
Salary Average Commitment
Year 2015 : $67,050,832.00
Year 2016 : $58,150,832.00
Year 2017 : $30,530,833.00
Year 2018 : $21,225,000.00

Farm Players Salaries
Michael Bournival	$700,000 (2)
Salary Remaining :	$700,000
Salary Average :	$700,000
Salary Average Remaining :	$700,000
Tyler Gaudet	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Tomas Vincour	$66,000 (1)
Salary Remaining :	$66,000
Salary Average :	$66,000
Salary Average Remaining :	$66,000
Jussi Rynnas	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Cody McLeod	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Adam Pardy	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Tim Sestito	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Troy Bodie	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	8
Salary Commitment
Year 2015 : $1,166,000.00
Year 2016 : $470,000.00
Year 2017 : $220,000.00
Year 2018 : $160,000.00
Salary Average Commitment
Year 2015 : $1,166,000.00
Year 2016 : $470,000.00
Year 2017 : $220,000.00
Year 2018 : $160,000.00

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6500 - $100 - 6,119 - 94.14%
Level 2:	5000 - $60 - 4,892 - 97.84%
Level 3:	3500 - $35 - 3,356 - 95.88%
Level 4:	1954 - $20 - 1,954 - 100.00%
Luxury :	1000 - $200 - 963 - 96.30%
Total Capacity :	17954
Income
Home Games Left	0
Average Attendance - %	17,284 - 96.27%
Average Income per Game	$1,442,721
Year to Date Revenue	$59,151,579
Expense
Pro Players Total Salaries	$65,450,000
Pro Players Total Average Salaries	$66,929,144
Farm Players Total Salaries	$2,644,899
Farm Players Total Average Salaries	$2,651,899
Coaches Total Salaries	$650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,058,843
Farm Year To Date Expenses	$1,601,099
Pro Salary Cap To Date	$65,998,840
Farm Salary Cap To Date	$1,607,416
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$359,239
Pro Estimated Expenses	$359,239
Farm Remaining Season Days	1
Farm Expenses Per Days	$14,374
Farm Estimated Expenses	$14,374
Estimated Season Expenses	$373,613
Payroll	$66,929,144
Estimate Under Maximum Salary Cap of $68,000,000	$1,070,856
Estimate Over Minimum Salary Cap of $52,000,000	$14,929,144
Current Bank Account	$68,964,515
Projected Bank Account	$68,590,902

Pro Players Salaries
Jason Spezza	$7,000,000 (3)
-Salary Remaining :	$38,043
-Salary Average :	$6,830,000
-Salary Average Remaining :	$37,120
Ryan Miller	$5,650,000 (2)
-Salary Remaining :	$30,707
-Salary Average :	$5,765,000
-Salary Average Remaining :	$31,332
Mark Streit	$5,000,000 (2)
-Salary Remaining :	$27,174
-Salary Average :	$5,000,000
-Salary Average Remaining :	$27,174
Jason Pominville	$4,650,000 (1)
-Salary Remaining :	$25,272
-Salary Average :	$4,562,500
-Salary Average Remaining :	$24,796
Scott Hartnell	$4,500,000 (3)
-Salary Remaining :	$24,457
-Salary Average :	$4,500,000
-Salary Average Remaining :	$24,457
Michael Ryder	$4,250,000 (2)
-Salary Remaining :	$23,098
-Salary Average :	$4,125,000
-Salary Average Remaining :	$22,418
Dennis Wideman	$4,150,000 (2)
-Salary Remaining :	$22,554
-Salary Average :	$4,150,000
-Salary Average Remaining :	$22,554
Dustin Brown	$4,000,000 (4)
-Salary Remaining :	$21,739
-Salary Average :	$4,260,000
-Salary Average Remaining :	$23,152
Erik Cole	$3,500,000 (2)
-Salary Remaining :	$19,022
-Salary Average :	$4,100,000
-Salary Average Remaining :	$22,283
Patrik Berglund	$3,250,000 (1)
-Salary Remaining :	$17,663
-Salary Average :	$2,983,333
-Salary Average Remaining :	$16,214
Fedor Tyutin	$3,250,000 (4)
-Salary Remaining :	$17,663
-Salary Average :	$3,770,812
-Salary Average Remaining :	$20,494
Barret Jackman	$2,600,000 (1)
-Salary Remaining :	$14,130
-Salary Average :	$3,000,000
-Salary Average Remaining :	$16,304
R.J. Umberger	$2,500,000 (1)
-Salary Remaining :	$13,587
-Salary Average :	$2,500,000
-Salary Average Remaining :	$13,587
Keith Kinkaid	$2,500,000 (1)
-Salary Remaining :	$13,587
-Salary Average :	$2,500,000
-Salary Average Remaining :	$13,587
Michael Stone	$2,250,000 (3)
-Salary Remaining :	$12,228
-Salary Average :	$2,482,500
-Salary Average Remaining :	$13,492
Rene Bourque	$2,100,000 (1)
-Salary Remaining :	$11,413
-Salary Average :	$2,100,000
-Salary Average Remaining :	$11,413
Darcy Kuemper	$950,000 (3)
-Salary Remaining :	$5,163
-Salary Average :	$950,000
-Salary Average Remaining :	$5,163
Peter Holland	$850,000 (1)
-Salary Remaining :	$4,620
-Salary Average :	$850,000
-Salary Average Remaining :	$4,620
Zach Redmond	$700,000 (3)
-Salary Remaining :	$3,804
-Salary Average :	$700,000
-Salary Average Remaining :	$3,804
Jack Hillen	$600,000 (4)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Alex Biega	$600,000 (4)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Scott Hannan	$600,000 (1)
-Salary Remaining :	$3,261
-Salary Average :	$600,000
-Salary Average Remaining :	$3,261
Total Pro Players	22
Salary Commitment
Year 2015 : $65,450,000.00
Year 2016 : $46,800,000.00
Year 2017 : $24,755,000.00
Year 2018 : $10,025,750.00
Salary Average Commitment
Year 2015 : $66,929,145.00
Year 2016 : $47,833,312.00
Year 2017 : $24,693,312.00
Year 2018 : $9,230,812.00

Farm Players Salaries
Trevor Smith	$1,999,999 (4)
Salary Remaining :	$1,999,999
Salary Average :	$1,999,999
Salary Average Remaining :	$1,999,999
Ray Emery	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Eriah Hayes	$199,900 (2)
Salary Remaining :	$199,900
Salary Average :	$199,900
Salary Average Remaining :	$199,900
Peter Regin	$125,000 (4)
Salary Remaining :	$125,000
Salary Average :	$132,000
Salary Average Remaining :	$132,000
Conor Allen	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Sean Collins	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$60,000
Salary Average Remaining :	$60,000
Total Farm Players	6
Salary Commitment
Year 2015 : $2,644,899.00
Year 2016 : $859,900.00
Year 2017 : $600,000.00
Year 2018 : $410,000.00
Salary Average Commitment
Year 2015 : $2,651,899.00
Year 2016 : $851,900.00
Year 2017 : $592,000.00
Year 2018 : $392,000.00

Team	Current Fund	Payroll	Under Maximum of $68,000,000	Over Minimum of $52,000,000	Pro Players	Farm Players	Total Players
Avalanche	$114,519,174	$55,496,826	$12,503,174	$3,496,826	24	13	37
BlackHawks	$31,855,798	$59,504,826	$8,495,174	$7,504,826	22	7	29
Blues	$36,860,958	$63,114,716	$4,885,284	$11,114,716	22	4	26
Bruins	$106,420,320	$65,013,664	$2,986,336	$13,013,664	20	13	33
Canadiens	$82,330,060	$58,608,564	$9,391,436	$6,608,564	22	9	31
Canucks	$32,190,988	$67,199,600	$800,400	$15,199,600	21	15	36
Capitals	$63,394,793	$66,468,100	$1,531,900	$14,468,100	21	12	33
Devils	$48,932,925	$68,887,084	-$887,084	$16,887,084	22	6	28
Ducks	$51,690,423	$66,440,344	$1,559,656	$14,440,344	23	12	35
Flames	$168,030,233	$55,814,724	$12,185,276	$3,814,724	22	8	30
Flyers	$102,681,786	$62,402,460	$5,597,540	$10,402,460	22	8	30
Hurricanes	$52,957,753	$54,154,084	$13,845,916	$2,154,084	22	14	36
Islanders	$48,225,844	$66,540,400	$1,459,600	$14,540,400	25	9	34
Jets	$119,464,089	$67,175,168	$824,832	$15,175,168	25	18	43
Kings	$7,189,519	$67,774,080	$225,920	$15,774,080	22	10	32
Lightning	$84,289,413	$62,983,576	$5,016,424	$10,983,576	23	3	26
MapleLeafs	$53,609,370	$52,619,584	$15,380,416	$619,584	23	10	33
Oilers	$65,060,259	$56,218,080	$11,781,920	$4,218,080	22	16	38
Panthers	$69,834,918	$63,988,576	$4,011,424	$11,988,576	23	11	34
Penguins	$167,094,296	$64,096,832	$3,903,168	$12,096,832	23	7	30
Predators	$98,690,472	$66,080,248	$1,919,752	$14,080,248	22	15	37
Rangers	$49,669,287	$67,331,936	$668,064	$15,331,936	25	14	39
RedWings	$45,321,099	$57,101,444	$10,898,556	$5,101,444	22	7	29
Sabres	$131,730,051	$66,949,248	$1,050,752	$14,949,248	22	4	26
Senators	$81,874,443	$60,725,856	$7,274,144	$8,725,856	23	8	31
Sharks	$71,073,096	$56,178,200	$11,821,800	$4,178,200	23	10	33
Stars	$15,859,931	$67,050,832	$949,168	$15,050,832	23	8	31
Wild	$68,964,515	$66,929,144	$1,070,856	$14,929,144	22	6	28

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

Devils is over or under the salary cap!

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %