AQHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Alaska Dome
Level 1:	6000 - 130 $ - 4 281 - 71,35%
Level 2:	5000 - 80 $ - 3 789 - 75,79%
Level 3:	2250 - 55 $ - 1 572 - 69,86%
Level 4:	4000 - 40 $ - 2 268 - 56,71%
Luxury :	1250 - 240 $ - 1 196 - 95,69%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	13 107 - 70,85%
Average Income per Game	1 390 106 $
Year to Date Revenue	56 994 357 $
Expense
Pro Players Total Salaries	71 425 000 $
Farm Players Total Salaries	2 190 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 820 632 $
Farm Year To Date Expenses	3 207 505 $
Pro Salary Cap To Date	62 820 610 $
Farm Salary Cap To Date	2 207 509 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	628 542 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 982 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 425 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	575 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	26 425 000 $
Current Bank Account	49 544 258 $
Projected Bank Account	49 544 258 $

Pro Players Salaries
Claude Giroux	8 000 000 $ (2)
-Salary Remaining :	0 $
P.K. Subban	7 775 000 $ (4)
-Salary Remaining :	0 $
John Carlson	6 250 000 $ (5)
-Salary Remaining :	0 $
Max Pacioretty	5 250 000 $ (1)
-Salary Remaining :	0 $
Brad Richards	5 150 000 $ (1)
-Salary Remaining :	0 $
Jonas Brodin	4 200 000 $ (3)
-Salary Remaining :	0 $
Ryan Miller	3 750 000 $ (2)
-Salary Remaining :	0 $
Craig Smith	3 750 000 $ (3)
-Salary Remaining :	0 $
Cody Eakin	3 750 000 $ (3)
-Salary Remaining :	0 $
Patrik Berglund	3 500 000 $ (4)
-Salary Remaining :	0 $
Colin Wilson	3 000 000 $ (5)
-Salary Remaining :	0 $
Alexandre Burrows	2 750 000 $ (3)
-Salary Remaining :	0 $
Kris Russell	2 400 000 $ (4)
-Salary Remaining :	0 $
Cal Clutterbuck	2 200 000 $ (2)
-Salary Remaining :	0 $
Brayden McNabb	1 600 000 $ (3)
-Salary Remaining :	0 $
Viktor Stalberg	1 500 000 $ (2)
-Salary Remaining :	0 $
Trevor van Riemsdyk	1 200 000 $ (1)
-Salary Remaining :	0 $
Dylan Larkin	1 200 000 $ (3)
-Salary Remaining :	0 $
Luke Witkowski	1 200 000 $ (1)
-Salary Remaining :	0 $
Andrei Vasilevski	1 200 000 $ (1)
-Salary Remaining :	0 $
Michael Ferland	750 000 $ (1)
-Salary Remaining :	0 $
Dustin Jeffrey	550 000 $ (5)
-Salary Remaining :	0 $
Kevin Czuczman (1 Way Contract)	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 32 : 71 425 000,00 $
Year 33 : 56 675 000,00 $
Year 34 : 41 225 000,00 $
Year 35 : 23 475 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 71 425 000,00 $
Year 33 : 56 675 000,00 $
Year 34 : 41 225 000,00 $
Year 35 : 23 475 000,00 $

Farm Players Salaries
Cam Barker	350 000 $ (2)
Salary Remaining :	0 $
Christian Ehrhoff	250 000 $ (2)
Salary Remaining :	0 $
Niklas Backstrom	150 000 $ (2)
Salary Remaining :	0 $
Connor Hellebuyck	120 000 $ (3)
Salary Remaining :	0 $
Derek Roy	100 000 $ (1)
Salary Remaining :	0 $
Anthony Peluso	75 000 $ (1)
Salary Remaining :	0 $
Sergei Kostitsyn	75 000 $ (4)
Salary Remaining :	0 $
Trevor Smith	75 000 $ (5)
Salary Remaining :	0 $
Brian Gibbons	75 000 $ (4)
Salary Remaining :	0 $
Stefan Noesen	75 000 $ (1)
Salary Remaining :	0 $
Viktor Svedberg	75 000 $ (3)
Salary Remaining :	0 $
Kyle Baun	65 000 $ (1)
Salary Remaining :	0 $
Matt Donovan	65 000 $ (1)
Salary Remaining :	0 $
Teemu Hartikainen	65 000 $ (2)
Salary Remaining :	0 $
Shawn Thornton	60 000 $ (2)
Salary Remaining :	0 $
Gabriel Dumont	55 000 $ (5)
Salary Remaining :	0 $
Calvin Heeter	55 000 $ (5)
Salary Remaining :	0 $
Matthew Corrente	55 000 $ (5)
Salary Remaining :	0 $
Adam Payerl	50 000 $ (3)
Salary Remaining :	0 $
Chad Billins	50 000 $ (1)
Salary Remaining :	0 $
Jerred Smithson	50 000 $ (1)
Salary Remaining :	0 $
Mark Mancari	50 000 $ (1)
Salary Remaining :	0 $
Nathan Lieuwen	50 000 $ (3)
Salary Remaining :	0 $
Jonathan Cheechoo	50 000 $ (1)
Salary Remaining :	0 $
Samuel Pahlsson (Out of Payroll)	50 000 $ (1)
Salary Remaining :	0 $
Karl Stollery	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 32 : 2 240 000,00 $
Year 33 : 1 610 000,00 $
Year 34 : 685 000,00 $
Year 35 : 390 000,00 $
Salary Average Commitment
Year 32 : 250 000,00 $
Year 33 : 50 000,00 $
Year 34 : 50 000,00 $
Year 35 : 0,00 $

Anaheim Icehawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Qualcomm Center
Level 1:	7000 - 100 $ - 5 665 - 80,93%
Level 2:	6000 - 60 $ - 5 785 - 96,42%
Level 3:	3000 - 35 $ - 2 870 - 95,68%
Level 4:	5000 - 20 $ - 4 816 - 96,33%
Luxury :	2000 - 200 $ - 1 470 - 73,50%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 607 - 89,60%
Average Income per Game	1 474 612 $
Year to Date Revenue	60 459 110 $
Expense
Pro Players Total Salaries	69 400 000 $
Farm Players Total Salaries	2 523 100 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 217 096 $
Farm Year To Date Expenses	3 165 411 $
Pro Salary Cap To Date	66 717 067 $
Farm Salary Cap To Date	2 365 444 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	599 167 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	29 150 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	69 400 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	2 600 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	24 400 000 $
Current Bank Account	78 603 485 $
Projected Bank Account	78 603 485 $

Pro Players Salaries
Sidney Crosby	9 000 000 $ (3)
-Salary Remaining :	0 $
Dustin Byfuglien	6 500 000 $ (5)
-Salary Remaining :	0 $
Brent Burns	5 900 000 $ (1)
-Salary Remaining :	0 $
Jakub Voracek	5 500 000 $ (1)
-Salary Remaining :	0 $
Tuukka Rask	4 500 000 $ (4)
-Salary Remaining :	0 $
Justin Braun	3 800 000 $ (2)
-Salary Remaining :	0 $
Michael Cammalleri	3 500 000 $ (5)
-Salary Remaining :	0 $
Dan Boyle	3 000 000 $ (2)
-Salary Remaining :	0 $
Marian Gaborik	3 000 000 $ (4)
-Salary Remaining :	0 $
Frans Nielsen	3 000 000 $ (1)
-Salary Remaining :	0 $
Jared Spurgeon	2 750 000 $ (1)
-Salary Remaining :	0 $
Benoit Pouliot	2 500 000 $ (1)
-Salary Remaining :	0 $
Lee Stempniak	2 000 000 $ (2)
-Salary Remaining :	0 $
Brandon Sutter	2 000 000 $ (1)
-Salary Remaining :	0 $
Robin Lehner	2 000 000 $ (2)
-Salary Remaining :	0 $
Pascal Dupuis	2 000 000 $ (3)
-Salary Remaining :	0 $
Clayton Stoner	1 750 000 $ (3)
-Salary Remaining :	0 $
Thomas Hickey	1 750 000 $ (1)
-Salary Remaining :	0 $
Jake McCabe	1 250 000 $ (4)
-Salary Remaining :	0 $
Kevin Hayes	1 200 000 $ (1)
-Salary Remaining :	0 $
Martin Marincin	1 000 000 $ (4)
-Salary Remaining :	0 $
Leon Draisaitl	850 000 $ (1)
-Salary Remaining :	0 $
Dainius Zubrus	650 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 32 : 69 400 000,00 $
Year 33 : 43 950 000,00 $
Year 34 : 33 150 000,00 $
Year 35 : 19 750 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 69 400 000,00 $
Year 33 : 43 950 000,00 $
Year 34 : 33 150 000,00 $
Year 35 : 19 750 000,00 $

Farm Players Salaries
Clarke MacArthur	250 000 $ (4)
Salary Remaining :	0 $
Tyler Ennis	200 000 $ (1)
Salary Remaining :	0 $
Nail Yakupov	135 000 $ (2)
Salary Remaining :	0 $
Mike Weber	100 000 $ (3)
Salary Remaining :	0 $
Jakub Kindl	100 000 $ (3)
Salary Remaining :	0 $
Alex Biega	88 000 $ (1)
Salary Remaining :	0 $
Rocco Grimaldi	85 000 $ (1)
Salary Remaining :	0 $
Michael Paliotta	80 000 $ (1)
Salary Remaining :	0 $
Dylan McIlrath	75 000 $ (2)
Salary Remaining :	0 $
Ben Eager	65 100 $ (1)
Salary Remaining :	0 $
Nick Petrecki	65 000 $ (1)
Salary Remaining :	0 $
Jake Virtanen	60 000 $ (2)
Salary Remaining :	0 $
Patrick O'Sullivan	55 000 $ (1)
Salary Remaining :	0 $
Jochen Hecht	55 000 $ (1)
Salary Remaining :	0 $
Kyle Wellwood	55 000 $ (1)
Salary Remaining :	0 $
Nikolay Zherdev	55 000 $ (1)
Salary Remaining :	0 $
Eric Belanger	50 000 $ (1)
Salary Remaining :	0 $
Jeremy Williams	50 000 $ (1)
Salary Remaining :	0 $
Colton Gillies	50 000 $ (1)
Salary Remaining :	0 $
Adam Pelech	50 000 $ (2)
Salary Remaining :	0 $
Jamie Devane	50 000 $ (2)
Salary Remaining :	0 $
Zach Hamill	50 000 $ (1)
Salary Remaining :	0 $
Byron Bitz	50 000 $ (1)
Salary Remaining :	0 $
Fredrik Claesson	50 000 $ (2)
Salary Remaining :	0 $
Frederik Gauthier	50 000 $ (2)
Salary Remaining :	0 $
Brock McGinn	50 000 $ (2)
Salary Remaining :	0 $
Mike Murphy	50 000 $ (4)
Salary Remaining :	0 $
Leland Irving	50 000 $ (1)
Salary Remaining :	0 $
Hunter Shinkaruk	50 000 $ (2)
Salary Remaining :	0 $
Vladimir Mihalik	50 000 $ (2)
Salary Remaining :	0 $
Kristian Kudroc	50 000 $ (1)
Salary Remaining :	0 $
Christian Backman	50 000 $ (1)
Salary Remaining :	0 $
Andrew Ference	50 000 $ (3)
Salary Remaining :	0 $
Tomas Kaberle	50 000 $ (1)
Salary Remaining :	0 $
Michael Funk	50 000 $ (1)
Salary Remaining :	0 $
Bryan Lerg	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 32 : 2 523 100,00 $
Year 33 : 1 220 000,00 $
Year 34 : 550 000,00 $
Year 35 : 300 000,00 $
Salary Average Commitment
Year 32 : 400 000,00 $
Year 33 : 400 000,00 $
Year 34 : 50 000,00 $
Year 35 : 0,00 $

Atlanta Crunch

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6500 - 100 $ - 5 594 - 86,06%
Level 2:	5500 - 60 $ - 5 497 - 99,95%
Level 3:	2750 - 35 $ - 2 741 - 99,68%
Level 4:	4500 - 20 $ - 4 500 - 100,00%
Luxury :	1750 - 200 $ - 1 498 - 85,58%
Total Capacity :	21000
Income
Home Games Left	0
Average Attendance - %	19 830 - 94,43%
Average Income per Game	1 443 413 $
Year to Date Revenue	59 179 931 $
Expense
Pro Players Total Salaries	49 450 000 $
Farm Players Total Salaries	1 217 500 $
Coaches Total Salaries	3 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 800 013 $
Farm Year To Date Expenses	1 834 001 $
Pro Salary Cap To Date	52 049 991 $
Farm Salary Cap To Date	1 183 998 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	435 000 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 382 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	49 450 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	22 550 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	4 450 000 $
Current Bank Account	70 708 726 $
Projected Bank Account	70 708 726 $

Pro Players Salaries
Gustav Nyquist	5 000 000 $ (4)
-Salary Remaining :	0 $
Valtteri Filppula	4 500 000 $ (3)
-Salary Remaining :	0 $
Tomas Tatar	4 000 000 $ (3)
-Salary Remaining :	0 $
Sami Vatanen	4 000 000 $ (3)
-Salary Remaining :	0 $
Petr Mrazek	4 000 000 $ (5)
-Salary Remaining :	0 $
Jimmy Howard	4 000 000 $ (4)
-Salary Remaining :	0 $
Carl Hagelin (Out of Payroll)	4 000 000 $ (5)
-Salary Remaining :	0 $
Niklas Hjalmarsson	3 700 000 $ (1)
-Salary Remaining :	0 $
Kris Versteeg	3 500 000 $ (4)
-Salary Remaining :	0 $
Nick Bjugstad	3 500 000 $ (2)
-Salary Remaining :	0 $
Evgeny Medvedev	3 000 000 $ (2)
-Salary Remaining :	0 $
Mattias Ekholm	2 500 000 $ (4)
-Salary Remaining :	0 $
Riley Sheahan	2 200 000 $ (5)
-Salary Remaining :	0 $
Alexey Marchenko	1 200 000 $ (4)
-Salary Remaining :	0 $
Drew Miller	1 200 000 $ (2)
-Salary Remaining :	0 $
Joonas Kemppainen	1 200 000 $ (3)
-Salary Remaining :	0 $
Michal Jordan	1 000 000 $ (2)
-Salary Remaining :	0 $
Andreas Athanasiou	1 000 000 $ (3)
-Salary Remaining :	0 $
Chris Tierney	1 000 000 $ (1)
-Salary Remaining :	0 $
Landon Ferraro	900 000 $ (3)
-Salary Remaining :	0 $
Nikita Soshnikov	800 000 $ (3)
-Salary Remaining :	0 $
Jyrki Jokipakka	750 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 32 : 56 950 000,00 $
Year 33 : 51 500 000,00 $
Year 34 : 42 800 000,00 $
Year 35 : 26 400 000,00 $
Salary Average Commitment
Year 32 : 2 000 000,00 $
Year 33 : 2 000 000,00 $
Year 34 : 1 500 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 56 950 000,00 $
Year 33 : 51 500 000,00 $
Year 34 : 42 800 000,00 $
Year 35 : 26 400 000,00 $

Farm Players Salaries
Tomas Jurco	125 000 $ (3)
Salary Remaining :	0 $
Marek Mazanec	120 000 $ (4)
Salary Remaining :	0 $
Xavier Ouellet	100 000 $ (2)
Salary Remaining :	0 $
Scott Clemmensen	100 000 $ (1)
Salary Remaining :	0 $
Malcolm Subban	92 500 $ (1)
Salary Remaining :	0 $
Anthony Mantha	80 000 $ (3)
Salary Remaining :	0 $
Ryan Sproul	80 000 $ (4)
Salary Remaining :	0 $
David Dziurzynski	75 000 $ (2)
Salary Remaining :	0 $
Mackenzie Skapski	70 000 $ (1)
Salary Remaining :	0 $
Jan Mursak	65 000 $ (5)
Salary Remaining :	0 $
Petteri Lindbohm	60 000 $ (1)
Salary Remaining :	0 $
Christian Hanson	50 000 $ (1)
Salary Remaining :	0 $
Cody Almond	50 000 $ (1)
Salary Remaining :	0 $
Justin Mercier	50 000 $ (1)
Salary Remaining :	0 $
Bobby Sanguinetti	50 000 $ (1)
Salary Remaining :	0 $
Joakim Lindstrom	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 32 : 1 217 500,00 $
Year 33 : 645 000,00 $
Year 34 : 470 000,00 $
Year 35 : 265 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	7000 - 95 $ - 6 710 - 95,86%
Level 2:	6000 - 60 $ - 5 868 - 97,80%
Level 3:	3000 - 35 $ - 2 913 - 97,11%
Level 4:	5000 - 25 $ - 3 691 - 73,83%
Luxury :	2000 - 200 $ - 1 477 - 73,85%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 660 - 89,83%
Average Income per Game	1 553 192 $
Year to Date Revenue	63 680 880 $
Expense
Pro Players Total Salaries	72 000 000 $
Farm Players Total Salaries	2 210 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 223 316 $
Farm Year To Date Expenses	2 846 932 $
Pro Salary Cap To Date	66 723 339 $
Farm Salary Cap To Date	2 346 935 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	620 833 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 772 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	72 000 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	0 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 000 000 $
Current Bank Account	87 048 064 $
Projected Bank Account	87 048 064 $

Pro Players Salaries
Ryan Johansen	6 000 000 $ (5)
-Salary Remaining :	0 $
Jordan Staal	6 000 000 $ (4)
-Salary Remaining :	0 $
Cory Schneider	6 000 000 $ (3)
-Salary Remaining :	0 $
David Backes	5 000 000 $ (5)
-Salary Remaining :	0 $
Niklas Kronwall	5 000 000 $ (4)
-Salary Remaining :	0 $
Jared Cowen	4 500 000 $ (3)
-Salary Remaining :	0 $
Justin Abdelkader	4 200 000 $ (5)
-Salary Remaining :	0 $
Fedor Tyutin	4 000 000 $ (2)
-Salary Remaining :	0 $
Rasmus Ristolainen	4 000 000 $ (4)
-Salary Remaining :	0 $
Brooks Laich	3 000 000 $ (1)
-Salary Remaining :	0 $
Charlie Coyle	3 000 000 $ (5)
-Salary Remaining :	0 $
Shawn Matthias	2 500 000 $ (4)
-Salary Remaining :	0 $
Olli Maatta	2 500 000 $ (4)
-Salary Remaining :	0 $
Jimmy Hayes	2 000 000 $ (3)
-Salary Remaining :	0 $
Patrick Maroon	2 000 000 $ (1)
-Salary Remaining :	0 $
Antti Raanta	1 800 000 $ (2)
-Salary Remaining :	0 $
Mark Fayne	1 800 000 $ (1)
-Salary Remaining :	0 $
Mark Stone	1 500 000 $ (2)
-Salary Remaining :	0 $
Jake Muzzin	1 500 000 $ (1)
-Salary Remaining :	0 $
Brian Boyle	1 500 000 $ (5)
-Salary Remaining :	0 $
Aaron Ekblad	1 200 000 $ (1)
-Salary Remaining :	0 $
Tom Wilson	1 000 000 $ (4)
-Salary Remaining :	0 $
Patrick Eaves	1 000 000 $ (2)
-Salary Remaining :	0 $
Jay Beagle	1 000 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 32 : 72 000 000,00 $
Year 33 : 62 500 000,00 $
Year 34 : 53 200 000,00 $
Year 35 : 40 700 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 72 000 000,00 $
Year 33 : 62 500 000,00 $
Year 34 : 53 200 000,00 $
Year 35 : 40 700 000,00 $

Farm Players Salaries
Chris Stewart	280 000 $ (2)
Salary Remaining :	0 $
Matt Martin	120 000 $ (2)
Salary Remaining :	0 $
Maxim Lapierre	110 000 $ (1)
Salary Remaining :	0 $
Devante Smith-Pelly	100 000 $ (5)
Salary Remaining :	0 $
Tye McGinn	100 000 $ (2)
Salary Remaining :	0 $
Rob Klinkhammer	100 000 $ (3)
Salary Remaining :	0 $
Colin McDonald	100 000 $ (3)
Salary Remaining :	0 $
Brian Lashoff	100 000 $ (2)
Salary Remaining :	0 $
Taylor Beck	100 000 $ (2)
Salary Remaining :	0 $
Brett Ritchie	90 000 $ (1)
Salary Remaining :	0 $
Mike Komisarek	80 000 $ (1)
Salary Remaining :	0 $
Nick Ritchie	80 000 $ (3)
Salary Remaining :	0 $
Curtis McKenzie	80 000 $ (1)
Salary Remaining :	0 $
Keith Aulie	75 000 $ (2)
Salary Remaining :	0 $
Greg Nemisz	75 000 $ (3)
Salary Remaining :	0 $
Brent Krahn	70 000 $ (3)
Salary Remaining :	0 $
Alex Auld	70 000 $ (3)
Salary Remaining :	0 $
Troy Bodie	70 000 $ (2)
Salary Remaining :	0 $
Andy Andreoff	70 000 $ (1)
Salary Remaining :	0 $
Mark McNeill	70 000 $ (3)
Salary Remaining :	0 $
Andrey Pedan	60 000 $ (3)
Salary Remaining :	0 $
Matt Smaby	60 000 $ (2)
Salary Remaining :	0 $
James Wright	50 000 $ (5)
Salary Remaining :	0 $
Matthew Konan	50 000 $ (2)
Salary Remaining :	0 $
Jeremy Welsh	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 32 : 2 210 000,00 $
Year 33 : 1 780 000,00 $
Year 34 : 825 000,00 $
Year 35 : 200 000,00 $
Salary Average Commitment
Year 32 : 150 000,00 $
Year 33 : 150 000,00 $
Year 34 : 150 000,00 $
Year 35 : 0,00 $

Calgary Red Bull

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Red Bull Center
Level 1:	7000 - 78 $ - 6 944 - 99,20%
Level 2:	6000 - 54 $ - 5 819 - 96,98%
Level 3:	3000 - 33 $ - 2 901 - 96,69%
Level 4:	5000 - 20 $ - 4 882 - 97,64%
Luxury :	2000 - 145 $ - 1 888 - 94,42%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 434 - 97,54%
Average Income per Game	1 389 149 $
Year to Date Revenue	56 955 129 $
Expense
Pro Players Total Salaries	70 400 000 $
Farm Players Total Salaries	695 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 616 667 $
Farm Year To Date Expenses	1 046 233 $
Pro Salary Cap To Date	69 616 691 $
Farm Salary Cap To Date	546 229 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	620 000 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 482 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 400 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 600 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 400 000 $
Current Bank Account	24 883 221 $
Projected Bank Account	24 883 221 $

Pro Players Salaries
Ryan Suter	8 300 000 $ (2)
-Salary Remaining :	0 $
Dion Phaneuf	7 000 000 $ (1)
-Salary Remaining :	0 $
David Krejci	5 800 000 $ (3)
-Salary Remaining :	0 $
Sean Monahan	5 000 000 $ (3)
-Salary Remaining :	0 $
Aleksander Barkov	5 000 000 $ (4)
-Salary Remaining :	0 $
Shane Doan	4 500 000 $ (1)
-Salary Remaining :	0 $
Tyson Barrie	4 000 000 $ (1)
-Salary Remaining :	0 $
Nick Leddy	3 850 000 $ (3)
-Salary Remaining :	0 $
Thomas Vanek	3 750 000 $ (4)
-Salary Remaining :	0 $
Sergei Bobrovsky	3 500 000 $ (5)
-Salary Remaining :	0 $
Michael Grabner	3 000 000 $ (2)
-Salary Remaining :	0 $
Scottie Upshall	2 750 000 $ (1)
-Salary Remaining :	0 $
Lance Bouma	2 000 000 $ (2)
-Salary Remaining :	0 $
Devan Dubnyk	2 000 000 $ (1)
-Salary Remaining :	0 $
Calvin de Haan	1 800 000 $ (4)
-Salary Remaining :	0 $
Andrew Cogliano	1 800 000 $ (3)
-Salary Remaining :	0 $
Nick Holden	1 500 000 $ (1)
-Salary Remaining :	0 $
Jarret Stoll	1 200 000 $ (5)
-Salary Remaining :	0 $
Simon Despres	950 000 $ (4)
-Salary Remaining :	0 $
Ryan Spooner	900 000 $ (2)
-Salary Remaining :	0 $
Bo Horvat	900 000 $ (1)
-Salary Remaining :	0 $
Radek Faksa	900 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 32 : 70 400 000,00 $
Year 33 : 47 750 000,00 $
Year 34 : 33 550 000,00 $
Year 35 : 16 200 000,00 $
Salary Average Commitment
Year 32 : 500 000,00 $
Year 33 : 500 000,00 $
Year 34 : 500 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 70 400 000,00 $
Year 33 : 47 750 000,00 $
Year 34 : 33 550 000,00 $
Year 35 : 16 200 000,00 $

Farm Players Salaries
Bryan Bickell	250 000 $ (1)
Salary Remaining :	0 $
Jonas Holos	75 000 $ (2)
Salary Remaining :	0 $
Phillip Danault	70 000 $ (1)
Salary Remaining :	0 $
Kevin Quick	50 000 $ (3)
Salary Remaining :	0 $
Janne Niskala	50 000 $ (1)
Salary Remaining :	0 $
Jean-Francois Berube	50 000 $ (3)
Salary Remaining :	0 $
Blake Pietila	50 000 $ (2)
Salary Remaining :	0 $
Rinat Valiev	50 000 $ (2)
Salary Remaining :	0 $
Jujhar Khaira	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	9
Salary Commitment
Year 32 : 695 000,00 $
Year 33 : 325 000,00 $
Year 34 : 100 000,00 $
Year 35 : 0,00 $
Salary Average Commitment
Year 32 : 250 000,00 $
Year 33 : 200 000,00 $
Year 34 : 50 000,00 $
Year 35 : 0,00 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Heros Center
Level 1:	6000 - 115 $ - 4 841 - 80,69%
Level 2:	5000 - 75 $ - 4 025 - 80,49%
Level 3:	2250 - 43 $ - 2 066 - 91,84%
Level 4:	4000 - 27 $ - 3 424 - 85,61%
Luxury :	1250 - 225 $ - 1 236 - 98,84%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	15 592 - 84,28%
Average Income per Game	1 383 780 $
Year to Date Revenue	56 734 970 $
Expense
Pro Players Total Salaries	64 650 000 $
Farm Players Total Salaries	2 640 317 $
Coaches Total Salaries	3 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 412 936 $
Farm Year To Date Expenses	3 285 593 $
Pro Salary Cap To Date	67 412 936 $
Farm Salary Cap To Date	2 485 583 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	563 750 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 178 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	64 650 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	7 350 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	19 650 000 $
Current Bank Account	45 742 723 $
Projected Bank Account	45 742 723 $

Pro Players Salaries
Jonathan Quick	8 300 000 $ (2)
-Salary Remaining :	0 $
Tyler Seguin	7 000 000 $ (3)
-Salary Remaining :	0 $
Oliver Ekman-Larsson	5 000 000 $ (1)
-Salary Remaining :	0 $
Kyle Okposo	5 000 000 $ (4)
-Salary Remaining :	0 $
Tyler Bozak	4 200 000 $ (1)
-Salary Remaining :	0 $
Brian Campbell	4 000 000 $ (4)
-Salary Remaining :	0 $
Ales Hemsky	4 000 000 $ (4)
-Salary Remaining :	0 $
Mats Zuccarello	3 500 000 $ (3)
-Salary Remaining :	0 $
Johnny Boychuk	3 100 000 $ (1)
-Salary Remaining :	0 $
Jaden Schwartz	3 000 000 $ (3)
-Salary Remaining :	0 $
Leo Komarov	2 900 000 $ (1)
-Salary Remaining :	0 $
Nick Bonino	2 500 000 $ (3)
-Salary Remaining :	0 $
Johnny Oduya	2 000 000 $ (5)
-Salary Remaining :	0 $
Peter Holland	1 750 000 $ (4)
-Salary Remaining :	0 $
Ron Hainsey	1 500 000 $ (5)
-Salary Remaining :	0 $
Casey Cizikas	1 500 000 $ (3)
-Salary Remaining :	0 $
Cameron Talbot	1 200 000 $ (2)
-Salary Remaining :	0 $
Melker Karlsson	1 200 000 $ (1)
-Salary Remaining :	0 $
Derek MacKenzie	750 000 $ (5)
-Salary Remaining :	0 $
Nate Prosser	750 000 $ (5)
-Salary Remaining :	0 $
Alex Petrovic	750 000 $ (2)
-Salary Remaining :	0 $
Paul Byron	750 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 32 : 64 650 000,00 $
Year 33 : 48 250 000,00 $
Year 34 : 37 250 000,00 $
Year 35 : 19 750 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 64 650 000,00 $
Year 33 : 48 250 000,00 $
Year 34 : 37 250 000,00 $
Year 35 : 19 750 000,00 $

Farm Players Salaries
Jason Zucker	300 000 $ (2)
Salary Remaining :	0 $
Ray Whitney	200 000 $ (1)
Salary Remaining :	0 $
Adam Burish	150 000 $ (1)
Salary Remaining :	0 $
Tomas Nosek	120 000 $ (3)
Salary Remaining :	0 $
Simon Gagne	100 000 $ (2)
Salary Remaining :	0 $
Sheldon Brookbank	99 900 $ (1)
Salary Remaining :	0 $
James Sheppard	95 000 $ (5)
Salary Remaining :	0 $
Griffin Reinhart	90 000 $ (1)
Salary Remaining :	0 $
Sami Aittokallio	90 000 $ (2)
Salary Remaining :	0 $
Calvin Pickard	90 000 $ (1)
Salary Remaining :	0 $
Daniel Cleary	80 000 $ (4)
Salary Remaining :	0 $
Mike Blunden	75 000 $ (4)
Salary Remaining :	0 $
Adam Clendening	75 000 $ (1)
Salary Remaining :	0 $
Alexander Salak	75 000 $ (2)
Salary Remaining :	0 $
Nikita Tryamkin	75 000 $ (3)
Salary Remaining :	0 $
Stu Bickel	70 000 $ (4)
Salary Remaining :	0 $
Charlie Lindgren	70 000 $ (3)
Salary Remaining :	0 $
Yan Stastny	70 000 $ (4)
Salary Remaining :	0 $
Alan Quine	65 000 $ (3)
Salary Remaining :	0 $
Adam Almquist	60 417 $ (2)
Salary Remaining :	0 $
Carter Camper	60 000 $ (4)
Salary Remaining :	0 $
Joel Vermin	60 000 $ (3)
Salary Remaining :	0 $
Taylor Fedun	60 000 $ (4)
Salary Remaining :	0 $
Matt Campanale	60 000 $ (4)
Salary Remaining :	0 $
Steve Eminger	50 000 $ (1)
Salary Remaining :	0 $
Colin Smith	50 000 $ (1)
Salary Remaining :	0 $
Stefan Elliott	50 000 $ (5)
Salary Remaining :	0 $
Jamie Arniel	50 000 $ (2)
Salary Remaining :	0 $
Nigel Dawes	50 000 $ (4)
Salary Remaining :	0 $
Kaspars Daugavins	50 000 $ (3)
Salary Remaining :	0 $
Louis Leblanc	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 32 : 2 640 317,00 $
Year 33 : 1 835 417,00 $
Year 34 : 1 160 000,00 $
Year 35 : 720 000,00 $
Salary Average Commitment
Year 32 : 450 000,00 $
Year 33 : 450 000,00 $
Year 34 : 450 000,00 $
Year 35 : 200 000,00 $

Cleveland Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs ICE
Level 1:	7000 - 93 $ - 6 855 - 97,93%
Level 2:	6000 - 61 $ - 5 692 - 94,87%
Level 3:	3000 - 34 $ - 2 880 - 96,02%
Level 4:	5000 - 21 $ - 4 739 - 94,79%
Luxury :	2000 - 169 $ - 1 827 - 91,34%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 994 - 95,63%
Average Income per Game	1 570 639 $
Year to Date Revenue	64 396 207 $
Expense
Pro Players Total Salaries	54 550 000 $
Farm Players Total Salaries	1 982 500 $
Coaches Total Salaries	3 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 933 322 $
Farm Year To Date Expenses	2 589 981 $
Pro Salary Cap To Date	57 183 334 $
Farm Salary Cap To Date	1 989 968 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	477 500 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 654 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	54 550 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	17 450 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	9 550 000 $
Current Bank Account	58 121 439 $
Projected Bank Account	58 121 439 $

Pro Players Salaries
Alexander Steen	5 800 000 $ (3)
-Salary Remaining :	0 $
Paul Stastny	5 750 000 $ (2)
-Salary Remaining :	0 $
Connor Murphy	4 000 000 $ (4)
-Salary Remaining :	0 $
Kyle Quincey	4 000 000 $ (1)
-Salary Remaining :	0 $
Reilly Smith	4 000 000 $ (5)
-Salary Remaining :	0 $
Brian Gionta	4 000 000 $ (3)
-Salary Remaining :	0 $
Travis Hamonic	4 000 000 $ (3)
-Salary Remaining :	0 $
Michael Frolik	3 300 000 $ (2)
-Salary Remaining :	0 $
Andrej Sekera	3 100 000 $ (3)
-Salary Remaining :	0 $
Carl Gunnarsson	2 750 000 $ (4)
-Salary Remaining :	0 $
John Mitchell	2 000 000 $ (4)
-Salary Remaining :	0 $
Jason Chimera	2 000 000 $ (1)
-Salary Remaining :	0 $
Michal Neuvirth	1 500 000 $ (2)
-Salary Remaining :	0 $
Mark Arcobello	1 500 000 $ (2)
-Salary Remaining :	0 $
Marek Zidlicky	1 250 000 $ (4)
-Salary Remaining :	0 $
Jack Eichel	1 200 000 $ (3)
-Salary Remaining :	0 $
Anton Lander	1 200 000 $ (3)
-Salary Remaining :	0 $
Anders Nilsson	1 000 000 $ (4)
-Salary Remaining :	0 $
William Karlsson	925 000 $ (1)
-Salary Remaining :	0 $
Cody McLeod	675 000 $ (1)
-Salary Remaining :	0 $
Jordan Martinook	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 32 : 54 550 000,00 $
Year 33 : 46 350 000,00 $
Year 34 : 34 300 000,00 $
Year 35 : 15 000 000,00 $
Salary Average Commitment
Year 32 : 1 000 000,00 $
Year 33 : 1 000 000,00 $
Year 34 : 1 000 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 54 550 000,00 $
Year 33 : 46 350 000,00 $
Year 34 : 34 300 000,00 $
Year 35 : 15 000 000,00 $

Farm Players Salaries
Curtis Glencross	290 000 $ (1)
Salary Remaining :	0 $
Brenden Morrow	100 000 $ (2)
Salary Remaining :	0 $
Chris Brown	100 000 $ (2)
Salary Remaining :	0 $
Brady Skjei	92 500 $ (3)
Salary Remaining :	0 $
Henrik Samuelsson	92 500 $ (1)
Salary Remaining :	0 $
Devin Shore	90 000 $ (3)
Salary Remaining :	0 $
Marc-Andre Cliche	80 000 $ (3)
Salary Remaining :	0 $
TJ Brennan	75 000 $ (3)
Salary Remaining :	0 $
Scott Mayfield	75 000 $ (4)
Salary Remaining :	0 $
Jayson Megna	75 000 $ (4)
Salary Remaining :	0 $
Jeff Zatkoff	75 000 $ (4)
Salary Remaining :	0 $
Borna Rendulic	67 500 $ (1)
Salary Remaining :	0 $
Andrew Miller	65 000 $ (1)
Salary Remaining :	0 $
Jason Kasdorf	65 000 $ (3)
Salary Remaining :	0 $
Justin Peters	62 500 $ (4)
Salary Remaining :	0 $
Ray Macias	60 000 $ (1)
Salary Remaining :	0 $
Nicholas Drazenovic	60 000 $ (1)
Salary Remaining :	0 $
Hudson Fasching	60 000 $ (3)
Salary Remaining :	0 $
Cole Schneider	60 000 $ (5)
Salary Remaining :	0 $
Brandon Defazio	60 000 $ (1)
Salary Remaining :	0 $
Andrey Makarov	60 000 $ (1)
Salary Remaining :	0 $
Ryan Caldwell	60 000 $ (1)
Salary Remaining :	0 $
Peter Budaj	57 500 $ (2)
Salary Remaining :	0 $
Andrew Campbell	50 000 $ (4)
Salary Remaining :	0 $
Spencer Abbott	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 32 : 1 982 500,00 $
Year 33 : 1 167 500,00 $
Year 34 : 910 000,00 $
Year 35 : 447 500,00 $
Salary Average Commitment
Year 32 : 250 000,00 $
Year 33 : 250 000,00 $
Year 34 : 200 000,00 $
Year 35 : 50 000,00 $

Colorado Zipper

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stomp Center
Level 1:	7000 - 100 $ - 5 663 - 80,91%
Level 2:	6000 - 60 $ - 5 747 - 95,79%
Level 3:	3000 - 35 $ - 2 880 - 96,01%
Level 4:	5000 - 20 $ - 4 876 - 97,52%
Luxury :	2000 - 200 $ - 1 473 - 73,66%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 640 - 89,74%
Average Income per Game	1 474 373 $
Year to Date Revenue	60 449 284 $
Expense
Pro Players Total Salaries	70 430 000 $
Farm Players Total Salaries	1 815 000 $
Coaches Total Salaries	3 950 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 071 631 $
Farm Year To Date Expenses	2 779 172 $
Pro Salary Cap To Date	65 134 129 $
Farm Salary Cap To Date	1 829 207 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	611 917 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 254 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 430 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 570 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 430 000 $
Current Bank Account	72 927 277 $
Projected Bank Account	72 927 277 $

Pro Players Salaries
Corey Perry	8 500 000 $ (1)
-Salary Remaining :	0 $
Kris Letang	7 750 000 $ (2)
-Salary Remaining :	0 $
Johnny Gaudreau	5 700 000 $ (4)
-Salary Remaining :	0 $
Ryan Kesler	5 250 000 $ (5)
-Salary Remaining :	0 $
TJ Oshie	5 000 000 $ (1)
-Salary Remaining :	0 $
Craig Anderson	4 500 000 $ (2)
-Salary Remaining :	0 $
Carl Soderberg	4 500 000 $ (5)
-Salary Remaining :	0 $
Brayden Schenn	4 000 000 $ (5)
-Salary Remaining :	0 $
Michael Stone	4 000 000 $ (5)
-Salary Remaining :	0 $
Tyler Myers	3 800 000 $ (2)
-Salary Remaining :	0 $
Zbynek Michalek	3 000 000 $ (4)
-Salary Remaining :	0 $
Evander Kane	3 000 000 $ (3)
-Salary Remaining :	0 $
Cody Ceci	2 330 000 $ (2)
-Salary Remaining :	0 $
Mark Letestu	1 800 000 $ (4)
-Salary Remaining :	0 $
Alex Chiasson	1 800 000 $ (2)
-Salary Remaining :	0 $
Connor McDavid	1 200 000 $ (3)
-Salary Remaining :	0 $
Max Domi	1 000 000 $ (3)
-Salary Remaining :	0 $
Matt Hendricks	975 000 $ (1)
-Salary Remaining :	0 $
Mike Condon	925 000 $ (3)
-Salary Remaining :	0 $
Alexander Burmistrov	750 000 $ (3)
-Salary Remaining :	0 $
Brandon Davidson	650 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 32 : 70 430 000,00 $
Year 33 : 55 305 000,00 $
Year 34 : 35 125 000,00 $
Year 35 : 28 250 000,00 $
Salary Average Commitment
Year 32 : 500 000,00 $
Year 33 : 500 000,00 $
Year 34 : 500 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 70 430 000,00 $
Year 33 : 55 305 000,00 $
Year 34 : 35 125 000,00 $
Year 35 : 28 250 000,00 $

Farm Players Salaries
Jamie Oleksiak	200 000 $ (1)
Salary Remaining :	0 $
Darcy Kuemper	157 500 $ (2)
Salary Remaining :	0 $
Jordin Tootoo	110 000 $ (3)
Salary Remaining :	0 $
Kyle Chipchura	100 000 $ (1)
Salary Remaining :	0 $
Zack Kassian	100 000 $ (5)
Salary Remaining :	0 $
Robby Fabbri	90 000 $ (3)
Salary Remaining :	0 $
Ryan Whitney	90 000 $ (3)
Salary Remaining :	0 $
Jordan Nolan	87 500 $ (1)
Salary Remaining :	0 $
Paul Bissonnette	85 000 $ (3)
Salary Remaining :	0 $
Colton Orr	80 000 $ (3)
Salary Remaining :	0 $
Kevin Porter	80 000 $ (1)
Salary Remaining :	0 $
Jared Boll	75 000 $ (3)
Salary Remaining :	0 $
Kevin Poulin	65 000 $ (2)
Salary Remaining :	0 $
Zac Rinaldo	65 000 $ (2)
Salary Remaining :	0 $
John Scott	60 000 $ (4)
Salary Remaining :	0 $
Scott Jackson	60 000 $ (3)
Salary Remaining :	0 $
Luke Gazdic	60 000 $ (1)
Salary Remaining :	0 $
Jason Bacashihua	50 000 $ (2)
Salary Remaining :	0 $
Anton Belov	50 000 $ (4)
Salary Remaining :	0 $
Brett Gallant	50 000 $ (4)
Salary Remaining :	0 $
Oskars Bartulis	50 000 $ (2)
Salary Remaining :	0 $
Zach Hyman	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 32 : 1 815 000,00 $
Year 33 : 1 287 500,00 $
Year 34 : 900 000,00 $
Year 35 : 260 000,00 $
Salary Average Commitment
Year 32 : 50 000,00 $
Year 33 : 50 000,00 $
Year 34 : 50 000,00 $
Year 35 : 0,00 $

Dallas Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Pain
Level 1:	6500 - 105 $ - 5 282 - 81,26%
Level 2:	5500 - 65 $ - 4 502 - 81,85%
Level 3:	2500 - 40 $ - 2 198 - 87,92%
Level 4:	4000 - 25 $ - 3 684 - 92,11%
Luxury :	1500 - 210 $ - 1 363 - 90,85%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17 029 - 85,14%
Average Income per Game	1 379 069 $
Year to Date Revenue	56 541 813 $
Expense
Pro Players Total Salaries	48 650 000 $
Farm Players Total Salaries	1 560 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 892 702 $
Farm Year To Date Expenses	1 650 505 $
Pro Salary Cap To Date	48 392 719 $
Farm Salary Cap To Date	1 150 502 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	426 250 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 070 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	48 650 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	23 350 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	3 650 000 $
Current Bank Account	40 532 708 $
Projected Bank Account	40 532 708 $

Pro Players Salaries
Alexander Perezhogin	11 000 000 $ (1)
-Salary Remaining :	0 $
Marcus Nilson	8 000 000 $ (1)
-Salary Remaining :	0 $
Matt Niskanen	4 700 000 $ (5)
-Salary Remaining :	0 $
Mike Hoffman	4 250 000 $ (3)
-Salary Remaining :	0 $
Hampus Lindholm	2 900 000 $ (3)
-Salary Remaining :	0 $
Elias Lindholm	2 500 000 $ (2)
-Salary Remaining :	0 $
J.T. Miller	1 500 000 $ (3)
-Salary Remaining :	0 $
Vladislav Namestnikov	1 500 000 $ (2)
-Salary Remaining :	0 $
Anton Volchenkov	1 200 000 $ (1)
-Salary Remaining :	0 $
Jonathan Drouin (Out of Payroll)	1 200 000 $ (1)
-Salary Remaining :	0 $
Noah Hanifin	1 200 000 $ (2)
-Salary Remaining :	0 $
Sam Bennett	1 000 000 $ (1)
-Salary Remaining :	0 $
Jesper Fast	1 000 000 $ (4)
-Salary Remaining :	0 $
Colton Sissons	900 000 $ (2)
-Salary Remaining :	0 $
Joonas Donskoi	900 000 $ (3)
-Salary Remaining :	0 $
Matt Murray	800 000 $ (3)
-Salary Remaining :	0 $
Anthony Duclair	800 000 $ (1)
-Salary Remaining :	0 $
Bryan Rust	800 000 $ (1)
-Salary Remaining :	0 $
Garret Sparks	700 000 $ (3)
-Salary Remaining :	0 $
Adam Hauser	500 000 $ (1)
-Salary Remaining :	0 $
Mathieu Carle	500 000 $ (3)
-Salary Remaining :	0 $
Jamie Doornbosch	500 000 $ (3)
-Salary Remaining :	0 $
Maxim Noreau	500 000 $ (3)
-Salary Remaining :	0 $
Michael Sauer	500 000 $ (2)
-Salary Remaining :	0 $
Joni Pitkanen	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 32 : 49 850 000,00 $
Year 33 : 24 850 000,00 $
Year 34 : 18 250 000,00 $
Year 35 : 5 700 000,00 $
Salary Average Commitment
Year 32 : 11 500 000,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 49 850 000,00 $
Year 33 : 24 850 000,00 $
Year 34 : 18 250 000,00 $
Year 35 : 5 700 000,00 $

Farm Players Salaries
Alex Foster	700 000 $ (1)
Salary Remaining :	0 $
Martin Erat	150 000 $ (1)
Salary Remaining :	0 $
Seth Griffith	120 000 $ (1)
Salary Remaining :	0 $
Oskar Sundqvist	75 000 $ (3)
Salary Remaining :	0 $
Conor Sheary	70 000 $ (3)
Salary Remaining :	0 $
Oliver Kylington	65 000 $ (3)
Salary Remaining :	0 $
Nicolas Petan	65 000 $ (3)
Salary Remaining :	0 $
Michael McCarron	65 000 $ (3)
Salary Remaining :	0 $
Jordan Szwarz	50 000 $ (4)
Salary Remaining :	0 $
Adam Munro	50 000 $ (2)
Salary Remaining :	0 $
Scott Wilson	50 000 $ (1)
Salary Remaining :	0 $
Jason Akeson	50 000 $ (2)
Salary Remaining :	0 $
Bobby Butler	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 32 : 1 560 000,00 $
Year 33 : 540 000,00 $
Year 34 : 390 000,00 $
Year 35 : 50 000,00 $
Salary Average Commitment
Year 32 : 200 000,00 $
Year 33 : 150 000,00 $
Year 34 : 150 000,00 $
Year 35 : 0,00 $

Detroit Giants

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 95 $ - 6 823 - 97,47%
Level 2:	6000 - 55 $ - 5 829 - 97,15%
Level 3:	3000 - 30 $ - 2 926 - 97,54%
Level 4:	5000 - 20 $ - 4 860 - 97,19%
Luxury :	2000 - 185 $ - 1 839 - 91,95%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 277 - 96,86%
Average Income per Game	1 568 681 $
Year to Date Revenue	64 315 914 $
Expense
Pro Players Total Salaries	64 360 000 $
Farm Players Total Salaries	2 646 500 $
Coaches Total Salaries	3 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 154 203 $
Farm Year To Date Expenses	3 358 770 $
Pro Salary Cap To Date	62 654 203 $
Farm Salary Cap To Date	2 658 785 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	557 167 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	29 355 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	64 360 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	7 640 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	19 360 000 $
Current Bank Account	87 387 134 $
Projected Bank Account	87 387 134 $

Pro Players Salaries
Shea Weber	7 500 000 $ (3)
-Salary Remaining :	0 $
Ryan Getzlaf	6 900 000 $ (4)
-Salary Remaining :	0 $
Derek Stepan	5 500 000 $ (5)
-Salary Remaining :	0 $
Mike Smith	5 000 000 $ (1)
-Salary Remaining :	0 $
Keith Yandle	4 500 000 $ (3)
-Salary Remaining :	0 $
David Perron	4 000 000 $ (2)
-Salary Remaining :	0 $
Marc Staal	3 800 000 $ (2)
-Salary Remaining :	0 $
Mikkel Boedker	3 500 000 $ (2)
-Salary Remaining :	0 $
Martin Jones	3 250 000 $ (4)
-Salary Remaining :	0 $
Martin Hanzal	3 000 000 $ (3)
-Salary Remaining :	0 $
Nicklas Grossmann	2 900 000 $ (2)
-Salary Remaining :	0 $
Alex Galchenyuk	2 750 000 $ (2)
-Salary Remaining :	0 $
Andrew MacDonald	2 000 000 $ (5)
-Salary Remaining :	0 $
Paul Gaustad	2 000 000 $ (3)
-Salary Remaining :	0 $
Ryan Strome	1 500 000 $ (3)
-Salary Remaining :	0 $
Gregory Campbell	1 250 000 $ (5)
-Salary Remaining :	0 $
Valeri Nichushkin	1 100 000 $ (1)
-Salary Remaining :	0 $
Anders Lee	975 000 $ (2)
-Salary Remaining :	0 $
Robert Bortuzzo	900 000 $ (4)
-Salary Remaining :	0 $
Richard Panik	735 000 $ (2)
-Salary Remaining :	0 $
Greg Pateryn	700 000 $ (2)
-Salary Remaining :	0 $
Chris Porter	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 32 : 64 360 000,00 $
Year 33 : 57 660 000,00 $
Year 34 : 38 300 000,00 $
Year 35 : 19 800 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 64 360 000,00 $
Year 33 : 57 660 000,00 $
Year 34 : 38 300 000,00 $
Year 35 : 19 800 000,00 $

Farm Players Salaries
Philip Larsen	175 000 $ (1)
Salary Remaining :	0 $
Marko Dano	120 000 $ (1)
Salary Remaining :	0 $
Derrick Pouliot	100 000 $ (1)
Salary Remaining :	0 $
Zach Redmond	95 000 $ (5)
Salary Remaining :	0 $
Matt O'Connor	90 000 $ (3)
Salary Remaining :	0 $
Patrik Nemeth	90 000 $ (4)
Salary Remaining :	0 $
Mike Halmo	85 000 $ (4)
Salary Remaining :	0 $
Michael Mersch	85 000 $ (3)
Salary Remaining :	0 $
Paul Postma	80 000 $ (1)
Salary Remaining :	0 $
Sean Bergenheim	75 000 $ (3)
Salary Remaining :	0 $
Daniel Sprong	72 500 $ (3)
Salary Remaining :	0 $
Brian McGrattan	70 000 $ (2)
Salary Remaining :	0 $
Todd Bertuzzi	70 000 $ (2)
Salary Remaining :	0 $
Pheonix Copley	70 000 $ (3)
Salary Remaining :	0 $
Petr Straka	70 000 $ (1)
Salary Remaining :	0 $
Logan Shaw	70 000 $ (3)
Salary Remaining :	0 $
Mattias Tedenby	70 000 $ (3)
Salary Remaining :	0 $
Keaton Ellerby	65 000 $ (5)
Salary Remaining :	0 $
Ilya Bryzgalov	65 000 $ (1)
Salary Remaining :	0 $
Frazer McLaren	65 000 $ (3)
Salary Remaining :	0 $
Miikka Kiprusoff	65 000 $ (2)
Salary Remaining :	0 $
Erik Gustafsson	65 000 $ (5)
Salary Remaining :	0 $
Benn Ferriero	61 500 $ (3)
Salary Remaining :	0 $
Conor Allen	60 000 $ (4)
Salary Remaining :	0 $
Justin Hodgman	60 000 $ (1)
Salary Remaining :	0 $
Christopher Breen	60 000 $ (4)
Salary Remaining :	0 $
Andrei Loktionov	60 000 $ (4)
Salary Remaining :	0 $
Casey Wellman	60 000 $ (3)
Salary Remaining :	0 $
Bobby Farnham	60 000 $ (1)
Salary Remaining :	0 $
Dennis Rasmussen	60 000 $ (3)
Salary Remaining :	0 $
Daniil Tarasov	60 000 $ (1)
Salary Remaining :	0 $
Michael Leighton	60 000 $ (1)
Salary Remaining :	0 $
Dominik Simon	60 000 $ (3)
Salary Remaining :	0 $
Matt Lindblad	60 000 $ (4)
Salary Remaining :	0 $
Zack Stortini	57 500 $ (1)
Salary Remaining :	0 $
Niklas Treutle	55 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 32 : 2 646 500,00 $
Year 33 : 1 739 000,00 $
Year 34 : 1 534 000,00 $
Year 35 : 640 000,00 $
Salary Average Commitment
Year 32 : 400 000,00 $
Year 33 : 400 000,00 $
Year 34 : 400 000,00 $
Year 35 : 0,00 $

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wayne Gretzky Arena
Level 1:	7000 - 95 $ - 6 772 - 96,75%
Level 2:	6000 - 50 $ - 5 890 - 98,16%
Level 3:	3000 - 35 $ - 2 861 - 95,37%
Level 4:	5000 - 20 $ - 4 866 - 97,33%
Luxury :	2000 - 190 $ - 1 832 - 91,60%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 221 - 96,61%
Average Income per Game	1 557 582 $
Year to Date Revenue	63 860 867 $
Expense
Pro Players Total Salaries	67 450 000 $
Farm Players Total Salaries	2 202 500 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 985 249 $
Farm Year To Date Expenses	3 318 474 $
Pro Salary Cap To Date	69 485 249 $
Farm Salary Cap To Date	2 318 479 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	599 583 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 092 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	67 450 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	4 550 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	22 450 000 $
Current Bank Account	41 980 801 $
Projected Bank Account	41 980 801 $

Pro Players Salaries
Alex Ovechkin	9 400 000 $ (3)
-Salary Remaining :	0 $
Anze Kopitar	7 000 000 $ (2)
-Salary Remaining :	0 $
Drew Doughty	7 000 000 $ (4)
-Salary Remaining :	0 $
Henrik Lundqvist	6 500 000 $ (3)
-Salary Remaining :	0 $
Brandon Saad	4 750 000 $ (3)
-Salary Remaining :	0 $
Nikita Kucherov	4 750 000 $ (4)
-Salary Remaining :	0 $
Jack Johnson	4 400 000 $ (3)
-Salary Remaining :	0 $
Pavel Datsyuk	3 500 000 $ (2)
-Salary Remaining :	0 $
Jussi Jokinen	3 500 000 $ (4)
-Salary Remaining :	0 $
Jacob Trouba	3 250 000 $ (2)
-Salary Remaining :	0 $
Josh Bailey	3 150 000 $ (1)
-Salary Remaining :	0 $
James Reimer	2 000 000 $ (3)
-Salary Remaining :	0 $
Dominic Moore	1 500 000 $ (1)
-Salary Remaining :	0 $
Josh Jooris	1 200 000 $ (1)
-Salary Remaining :	0 $
Nate Schmidt	1 000 000 $ (4)
-Salary Remaining :	0 $
Nick Spaling	1 000 000 $ (3)
-Salary Remaining :	0 $
Matt Hunwick	1 000 000 $ (2)
-Salary Remaining :	0 $
Joel Armia	1 000 000 $ (2)
-Salary Remaining :	0 $
Nate Guenin	800 000 $ (4)
-Salary Remaining :	0 $
Connor Brown	750 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 32 : 67 450 000,00 $
Year 33 : 61 600 000,00 $
Year 34 : 45 850 000,00 $
Year 35 : 17 050 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 67 450 000,00 $
Year 33 : 61 600 000,00 $
Year 34 : 45 850 000,00 $
Year 35 : 17 050 000,00 $

Farm Players Salaries
David Desharnais	350 000 $ (3)
Salary Remaining :	0 $
Ben Hutton	120 000 $ (3)
Salary Remaining :	0 $
Tyler Pitlick	80 000 $ (2)
Salary Remaining :	0 $
Johan Sundstrom	75 000 $ (2)
Salary Remaining :	0 $
Tyler Graovac	75 000 $ (1)
Salary Remaining :	0 $
Corban Knight	75 000 $ (2)
Salary Remaining :	0 $
Steven Santini	70 000 $ (3)
Salary Remaining :	0 $
Matt Hackett	67 500 $ (1)
Salary Remaining :	0 $
Michael Garnett	65 000 $ (3)
Salary Remaining :	0 $
Evan Rodrigues	65 000 $ (3)
Salary Remaining :	0 $
John McFarland	65 000 $ (3)
Salary Remaining :	0 $
Derek Ryan	65 000 $ (3)
Salary Remaining :	0 $
Justin Bailey	65 000 $ (3)
Salary Remaining :	0 $
Jordan Schroeder	60 000 $ (2)
Salary Remaining :	0 $
Bogdan Yakimov	60 000 $ (3)
Salary Remaining :	0 $
Tim Erixon	60 000 $ (1)
Salary Remaining :	0 $
Marek Hrivik	60 000 $ (3)
Salary Remaining :	0 $
Christoph Bertschy	60 000 $ (3)
Salary Remaining :	0 $
Buddy Robinson	60 000 $ (3)
Salary Remaining :	0 $
Rasmus Rissanen	60 000 $ (1)
Salary Remaining :	0 $
Andrew Agozzino	60 000 $ (2)
Salary Remaining :	0 $
Nick Palmieri	57 500 $ (2)
Salary Remaining :	0 $
Ryan Carpenter	55 000 $ (3)
Salary Remaining :	0 $
Ryan Russell	55 000 $ (3)
Salary Remaining :	0 $
Derek Smith	55 000 $ (3)
Salary Remaining :	0 $
Shane Sims	55 000 $ (2)
Salary Remaining :	0 $
Danny Syvret	55 000 $ (3)
Salary Remaining :	0 $
Jonathan Ferland	52 500 $ (3)
Salary Remaining :	0 $
David McIntyre	50 000 $ (2)
Salary Remaining :	0 $
Oliver Lauridsen	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	30
Salary Commitment
Year 32 : 2 202 500,00 $
Year 33 : 1 890 000,00 $
Year 34 : 1 377 500,00 $
Year 35 : 0,00 $
Salary Average Commitment
Year 32 : 250 000,00 $
Year 33 : 250 000,00 $
Year 34 : 250 000,00 $
Year 35 : 0,00 $

Halifax Thunder

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colt 45 Center
Level 1:	7000 - 90 $ - 6 601 - 94,29%
Level 2:	6000 - 60 $ - 5 521 - 92,02%
Level 3:	3000 - 35 $ - 2 730 - 91,01%
Level 4:	5000 - 20 $ - 4 671 - 93,43%
Luxury :	2000 - 185 $ - 1 745 - 87,23%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 268 - 92,47%
Average Income per Game	1 508 896 $
Year to Date Revenue	61 864 743 $
Expense
Pro Players Total Salaries	51 150 000 $
Farm Players Total Salaries	2 430 000 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 655 827 $
Farm Year To Date Expenses	2 528 423 $
Pro Salary Cap To Date	49 155 845 $
Farm Salary Cap To Date	1 728 423 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	447 083 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 333 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	51 150 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	20 850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	6 150 000 $
Current Bank Account	80 073 639 $
Projected Bank Account	80 073 639 $

Pro Players Salaries
Justin Pogge	11 000 000 $ (1)
-Salary Remaining :	0 $
Petr Kalus	5 000 000 $ (3)
-Salary Remaining :	0 $
Brian Lee	5 000 000 $ (3)
-Salary Remaining :	0 $
Justin Schultz	4 250 000 $ (2)
-Salary Remaining :	0 $
Tomas Hertl	4 000 000 $ (4)
-Salary Remaining :	0 $
Eric Gelinas	2 000 000 $ (4)
-Salary Remaining :	0 $
Akim Aliu	2 000 000 $ (3)
-Salary Remaining :	0 $
Tom Sestito	2 000 000 $ (3)
-Salary Remaining :	0 $
Andreas Nodl	2 000 000 $ (3)
-Salary Remaining :	0 $
Colin Miller	1 200 000 $ (3)
-Salary Remaining :	0 $
Matt Nieto	1 000 000 $ (4)
-Salary Remaining :	0 $
Teemu Pulkkinen	1 000 000 $ (4)
-Salary Remaining :	0 $
Arron Asham	1 000 000 $ (1)
-Salary Remaining :	0 $
Cody Hodgson	1 000 000 $ (4)
-Salary Remaining :	0 $
Zach Trotman	900 000 $ (4)
-Salary Remaining :	0 $
Shea Theodore	900 000 $ (3)
-Salary Remaining :	0 $
Tobias Lindberg	800 000 $ (3)
-Salary Remaining :	0 $
Jordan Caron	750 000 $ (3)
-Salary Remaining :	0 $
Carlo Colaiacovo	750 000 $ (3)
-Salary Remaining :	0 $
Sam Gagner	700 000 $ (4)
-Salary Remaining :	0 $
Magnus Hellberg	700 000 $ (4)
-Salary Remaining :	0 $
Danny Biega	600 000 $ (1)
-Salary Remaining :	0 $
Justin Falk	600 000 $ (3)
-Salary Remaining :	0 $
Mikko Koskinen	500 000 $ (5)
-Salary Remaining :	0 $
Iiro Tarkki (Out of Payroll)	500 000 $ (3)
-Salary Remaining :	0 $
Mark Cundari	500 000 $ (5)
-Salary Remaining :	0 $
TJ Galiardi	500 000 $ (4)
-Salary Remaining :	0 $
Cory Conacher	500 000 $ (4)
-Salary Remaining :	0 $
Total Pro Players	28
Salary Commitment
Year 32 : 51 650 000,00 $
Year 33 : 39 050 000,00 $
Year 34 : 34 800 000,00 $
Year 35 : 13 300 000,00 $
Salary Average Commitment
Year 32 : 5 770 000,00 $
Year 33 : 4 770 000,00 $
Year 34 : 4 770 000,00 $
Year 35 : 770 000,00 $
Salary Cap with 1 Way Contract
Year 32 : 51 650 000,00 $
Year 33 : 39 050 000,00 $
Year 34 : 34 800 000,00 $
Year 35 : 13 300 000,00 $

Farm Players Salaries
David LeNeveu	1 000 000 $ (1)
Salary Remaining :	0 $
Allen York	800 000 $ (3)
Salary Remaining :	0 $
Spencer Machacek	200 000 $ (3)
Salary Remaining :	0 $
Kevin Fiala	80 000 $ (1)
Salary Remaining :	0 $
Jack Campbell	70 000 $ (4)
Salary Remaining :	0 $
Peter Mueller	60 000 $ (2)
Salary Remaining :	0 $
Drew LeBlanc	60 000 $ (2)
Salary Remaining :	0 $
Kael Mouillierat	60 000 $ (1)
Salary Remaining :	0 $
Corey Tropp	50 000 $ (5)
Salary Remaining :	0 $
Keegan Lowe	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	10
Salary Commitment
Year 32 : 2 430 000,00 $
Year 33 : 1 240 000,00 $
Year 34 : 1 120 000,00 $
Year 35 : 120 000,00 $
Salary Average Commitment
Year 32 : 150 000,00 $
Year 33 : 100 000,00 $
Year 34 : 100 000,00 $
Year 35 : 0,00 $

Hamilton Ultimate Fighter

Arena Capacity - Ticket Price Attendance - %
Arena Name	Smirnoff Arena
Level 1:	6500 - 95 $ - 6 494 - 99,91%
Level 2:	5500 - 60 $ - 5 367 - 97,58%
Level 3:	3000 - 35 $ - 2 836 - 94,54%
Level 4:	4500 - 25 $ - 3 946 - 87,68%
Luxury :	1500 - 190 $ - 1 477 - 98,47%
Total Capacity :	21000
Income
Home Games Left	0
Average Attendance - %	20 120 - 95,81%
Average Income per Game	1 483 624 $
Year to Date Revenue	60 828 604 $
Expense
Pro Players Total Salaries	70 750 000 $
Farm Players Total Salaries	2 390 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 158 756 $
Farm Year To Date Expenses	3 108 189 $
Pro Salary Cap To Date	65 808 746 $
Farm Salary Cap To Date	2 608 187 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	622 917 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 351 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 750 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 250 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 750 000 $
Current Bank Account	25 862 717 $
Projected Bank Account	25 862 717 $

Pro Players Salaries
Joe Thornton	6 500 000 $ (5)
-Salary Remaining :	0 $
Pekka Rinne	5 800 000 $ (1)
-Salary Remaining :	0 $
Mark Giordano	5 800 000 $ (5)
-Salary Remaining :	0 $
Jordan Eberle	5 500 000 $ (1)
-Salary Remaining :	0 $
Alex Goligoski	4 500 000 $ (2)
-Salary Remaining :	0 $
Patric Hornqvist	4 000 000 $ (3)
-Salary Remaining :	0 $
Zach Bogosian	4 000 000 $ (2)
-Salary Remaining :	0 $
Mika Zibanejad	4 000 000 $ (5)
-Salary Remaining :	0 $
Milan Michalek	3 500 000 $ (1)
-Salary Remaining :	0 $
Jaromir Jagr	3 500 000 $ (3)
-Salary Remaining :	0 $
Karri Ramo	3 250 000 $ (4)
-Salary Remaining :	0 $
Marcus Johansson	2 600 000 $ (3)
-Salary Remaining :	0 $
Kevin Bieksa	2 600 000 $ (1)
-Salary Remaining :	0 $
Nick Schultz	2 500 000 $ (2)
-Salary Remaining :	0 $
Mark Stuart	2 500 000 $ (3)
-Salary Remaining :	0 $
Brendan Gallagher	2 300 000 $ (1)
-Salary Remaining :	0 $
Antoine Roussel	2 000 000 $ (3)
-Salary Remaining :	0 $
Roman Polak	1 750 000 $ (5)
-Salary Remaining :	0 $
Vincent Trocheck	1 750 000 $ (4)
-Salary Remaining :	0 $
Tommy Wingels	1 500 000 $ (1)
-Salary Remaining :	0 $
Chris VandeVelde	900 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 32 : 70 750 000,00 $
Year 33 : 49 550 000,00 $
Year 34 : 37 650 000,00 $
Year 35 : 23 050 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 70 750 000,00 $
Year 33 : 49 550 000,00 $
Year 34 : 37 650 000,00 $
Year 35 : 23 050 000,00 $

Farm Players Salaries
RJ Umberger	400 000 $ (1)
Salary Remaining :	0 $
Eric Brewer	150 000 $ (1)
Salary Remaining :	0 $
Phillip Di Giuseppe	120 000 $ (3)
Salary Remaining :	0 $
Tanner Glass	110 000 $ (5)
Salary Remaining :	0 $
David Rundblad	100 000 $ (5)
Salary Remaining :	0 $
Michael Chaput	80 000 $ (4)
Salary Remaining :	0 $
Patrick Holland	80 000 $ (4)
Salary Remaining :	0 $
Reto Berra	80 000 $ (4)
Salary Remaining :	0 $
Freddie Hamilton	80 000 $ (4)
Salary Remaining :	0 $
Raphael Diaz	70 000 $ (5)
Salary Remaining :	0 $
Zach Boychuk	70 000 $ (1)
Salary Remaining :	0 $
Colby Robak	70 000 $ (4)
Salary Remaining :	0 $
Craig Cunningham	70 000 $ (4)
Salary Remaining :	0 $
Petteri Nokelainen	70 000 $ (5)
Salary Remaining :	0 $
Jan Hejda	70 000 $ (5)
Salary Remaining :	0 $
Morgan Ellis	70 000 $ (3)
Salary Remaining :	0 $
Marcel Goc	70 000 $ (4)
Salary Remaining :	0 $
Yannick Weber	70 000 $ (2)
Salary Remaining :	0 $
Chris Neil	65 000 $ (2)
Salary Remaining :	0 $
Andre Petersson	65 000 $ (3)
Salary Remaining :	0 $
Mike Brown	60 000 $ (3)
Salary Remaining :	0 $
Luke Adam	60 000 $ (3)
Salary Remaining :	0 $
Brody Sutter	60 000 $ (1)
Salary Remaining :	0 $
Carl Sneep	50 000 $ (1)
Salary Remaining :	0 $
Ben Maxwell	50 000 $ (1)
Salary Remaining :	0 $
Cameron Schilling	50 000 $ (2)
Salary Remaining :	0 $
Justin DiBenedetto	50 000 $ (2)
Salary Remaining :	0 $
Ben Street	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 32 : 2 390 000,00 $
Year 33 : 1 610 000,00 $
Year 34 : 1 325 000,00 $
Year 35 : 950 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $

Houston Supernova

Arena Capacity - Ticket Price Attendance - %
Arena Name	Thunder Dome
Level 1:	6500 - 100 $ - 5 591 - 86,02%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	2500 - 35 $ - 2 500 - 100,00%
Level 4:	4500 - 20 $ - 4 500 - 100,00%
Luxury :	1500 - 200 $ - 1 445 - 96,33%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19 036 - 95,18%
Average Income per Game	1 391 893 $
Year to Date Revenue	57 067 605 $
Expense
Pro Players Total Salaries	61 750 000 $
Farm Players Total Salaries	1 497 500 $
Coaches Total Salaries	4 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 159 991 $
Farm Year To Date Expenses	2 290 934 $
Pro Salary Cap To Date	62 597 518 $
Farm Salary Cap To Date	1 461 985 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	537 500 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 294 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	61 750 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	10 250 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	16 750 000 $
Current Bank Account	41 706 857 $
Projected Bank Account	41 706 857 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (4)
-Salary Remaining :	0 $
Brent Seabrook	6 000 000 $ (4)
-Salary Remaining :	0 $
Jeff Carter	5 500 000 $ (4)
-Salary Remaining :	0 $
Matt Moulson	4 000 000 $ (1)
-Salary Remaining :	0 $
Frederik Andersen	4 000 000 $ (3)
-Salary Remaining :	0 $
Darren Helm	3 000 000 $ (5)
-Salary Remaining :	0 $
Antoine Vermette	3 000 000 $ (5)
-Salary Remaining :	0 $
Mathieu Perreault	2 800 000 $ (3)
-Salary Remaining :	0 $
Alex Killorn	2 550 000 $ (2)
-Salary Remaining :	0 $
Mikael Granlund	2 300 000 $ (2)
-Salary Remaining :	0 $
Jake Gardiner	2 300 000 $ (3)
-Salary Remaining :	0 $
Brad Richardson	2 000 000 $ (3)
-Salary Remaining :	0 $
John-Michael Liles	2 000 000 $ (2)
-Salary Remaining :	0 $
Jonathan Ericsson	2 000 000 $ (5)
-Salary Remaining :	0 $
Ryan Garbutt	1 800 000 $ (2)
-Salary Remaining :	0 $
Travis Moen	1 250 000 $ (2)
-Salary Remaining :	0 $
Matt Dumba	1 200 000 $ (1)
-Salary Remaining :	0 $
Kyle Brodziak	1 150 000 $ (1)
-Salary Remaining :	0 $
Matt Bartkowski	1 000 000 $ (1)
-Salary Remaining :	0 $
David Schlemko	1 000 000 $ (1)
-Salary Remaining :	0 $
Riley Nash	1 000 000 $ (5)
-Salary Remaining :	0 $
Joacim Eriksson	700 000 $ (4)
-Salary Remaining :	0 $
Austin Watson	700 000 $ (2)
-Salary Remaining :	0 $
Brent Johnson	500 000 $ (1)
-Salary Remaining :	0 $
Keith Kinkaid	500 000 $ (2)
-Salary Remaining :	0 $
Andy Chiodo	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 32 : 61 750 000,00 $
Year 33 : 52 400 000,00 $
Year 34 : 41 300 000,00 $
Year 35 : 30 200 000,00 $
Salary Average Commitment
Year 32 : 1 000 000,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 61 750 000,00 $
Year 33 : 52 400 000,00 $
Year 34 : 41 300 000,00 $
Year 35 : 30 200 000,00 $

Farm Players Salaries
Tim Gleason	250 000 $ (1)
Salary Remaining :	0 $
Slava Voynov	100 000 $ (5)
Salary Remaining :	0 $
Chris Wideman	80 000 $ (3)
Salary Remaining :	0 $
Carter Bancks	80 000 $ (4)
Salary Remaining :	0 $
Jonathan Racine	77 500 $ (4)
Salary Remaining :	0 $
Alex Grant	75 000 $ (4)
Salary Remaining :	0 $
Mat Clark	75 000 $ (4)
Salary Remaining :	0 $
Philip Varone	75 000 $ (4)
Salary Remaining :	0 $
Paul Carey	70 000 $ (3)
Salary Remaining :	0 $
Mike Angelidis	70 000 $ (3)
Salary Remaining :	0 $
Ryan Stanton	65 000 $ (2)
Salary Remaining :	0 $
Joonas Rask	60 000 $ (2)
Salary Remaining :	0 $
Alexandre Grenier	60 000 $ (3)
Salary Remaining :	0 $
Corey Potter	60 000 $ (2)
Salary Remaining :	0 $
Eric Selleck (Out of Payroll)	60 000 $ (3)
Salary Remaining :	0 $
Cody Bass	50 000 $ (1)
Salary Remaining :	0 $
Tomas Kundratek	50 000 $ (4)
Salary Remaining :	0 $
David Ullstrom	50 000 $ (2)
Salary Remaining :	0 $
Oskar Osala	50 000 $ (2)
Salary Remaining :	0 $
Luca Caputi	50 000 $ (3)
Salary Remaining :	0 $
Linus Omark	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 32 : 1 557 500,00 $
Year 33 : 1 207 500,00 $
Year 34 : 922 500,00 $
Year 35 : 532 500,00 $
Salary Average Commitment
Year 32 : 50 000,00 $
Year 33 : 50 000,00 $
Year 34 : 50 000,00 $
Year 35 : 0,00 $

London Spartiates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kingdom Arena
Level 1:	6000 - 100 $ - 5 422 - 90,37%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2250 - 30 $ - 2 250 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1250 - 150 $ - 1 250 - 100,00%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	17 922 - 96,88%
Average Income per Game	1 183 583 $
Year to Date Revenue	48 526 905 $
Expense
Pro Players Total Salaries	49 800 000 $
Farm Players Total Salaries	2 517 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 096 217 $
Farm Year To Date Expenses	3 049 521 $
Pro Salary Cap To Date	47 596 199 $
Farm Salary Cap To Date	2 549 521 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	435 833 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 469 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	49 800 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	22 200 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	4 800 000 $
Current Bank Account	43 972 722 $
Projected Bank Account	43 972 722 $

Pro Players Salaries
Brayden Irwin	8 000 000 $ (1)
-Salary Remaining :	0 $
Blair Betts	8 000 000 $ (1)
-Salary Remaining :	0 $
Joffrey Lupul	5 250 000 $ (1)
-Salary Remaining :	0 $
Christopher Minard	5 000 000 $ (2)
-Salary Remaining :	0 $
David Jones	3 500 000 $ (2)
-Salary Remaining :	0 $
Brandon Prust	2 000 000 $ (1)
-Salary Remaining :	0 $
Andreas Martinsen	1 200 000 $ (3)
-Salary Remaining :	0 $
Jordan Binnington	1 200 000 $ (3)
-Salary Remaining :	0 $
Cody Goloubef	1 200 000 $ (3)
-Salary Remaining :	0 $
Vojtech Mozik	1 200 000 $ (3)
-Salary Remaining :	0 $
Trevor Carrick	1 200 000 $ (3)
-Salary Remaining :	0 $
Turner Elson	1 200 000 $ (3)
-Salary Remaining :	0 $
Linden Vey	1 000 000 $ (2)
-Salary Remaining :	0 $
Jordan Leopold	900 000 $ (1)
-Salary Remaining :	0 $
Jacob De La Rose	850 000 $ (1)
-Salary Remaining :	0 $
Tyler Gaudet	850 000 $ (1)
-Salary Remaining :	0 $
Sergey Kalinin	750 000 $ (3)
-Salary Remaining :	0 $
Joakim Andersson	700 000 $ (5)
-Salary Remaining :	0 $
Olli Jokinen	600 000 $ (4)
-Salary Remaining :	0 $
Seth Helgeson	600 000 $ (1)
-Salary Remaining :	0 $
Kent Simpson	600 000 $ (4)
-Salary Remaining :	0 $
Johan Holmqvist	500 000 $ (2)
-Salary Remaining :	0 $
Matt Climie	500 000 $ (1)
-Salary Remaining :	0 $
Milan Jurcina	500 000 $ (2)
-Salary Remaining :	0 $
Boris Valabik	500 000 $ (2)
-Salary Remaining :	0 $
Aaron Rome	500 000 $ (1)
-Salary Remaining :	0 $
Nolan Yonkman	500 000 $ (2)
-Salary Remaining :	0 $
Gerald Coleman	500 000 $ (2)
-Salary Remaining :	0 $
Joe Finley	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	29
Salary Commitment
Year 32 : 49 800 000,00 $
Year 33 : 22 350 000,00 $
Year 34 : 9 850 000,00 $
Year 35 : 1 900 000,00 $
Salary Average Commitment
Year 32 : 7 500 000,00 $
Year 33 : 5 500 000,00 $
Year 34 : 2 500 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 49 800 000,00 $
Year 33 : 22 350 000,00 $
Year 34 : 9 850 000,00 $
Year 35 : 1 900 000,00 $

Farm Players Salaries
Jason Arnott	800 000 $ (2)
Salary Remaining :	0 $
Michael Haley	500 000 $ (2)
Salary Remaining :	0 $
Yanni Gourde	120 000 $ (3)
Salary Remaining :	0 $
Markus Hannikainen	120 000 $ (3)
Salary Remaining :	0 $
Ryan Johnston	120 000 $ (3)
Salary Remaining :	0 $
Michael Sgarbossa	90 000 $ (2)
Salary Remaining :	0 $
Max Friberg	85 000 $ (1)
Salary Remaining :	0 $
Stefan Matteau	62 500 $ (2)
Salary Remaining :	0 $
Liam O'Brien	60 000 $ (1)
Salary Remaining :	0 $
Bryce Van Brabant	60 000 $ (4)
Salary Remaining :	0 $
Krys Kolanos	50 000 $ (2)
Salary Remaining :	0 $
Eric Boulton	50 000 $ (2)
Salary Remaining :	0 $
Milan Kraft	50 000 $ (2)
Salary Remaining :	0 $
Nik Antropov	50 000 $ (2)
Salary Remaining :	0 $
Fedor Fedorov	50 000 $ (2)
Salary Remaining :	0 $
Andre Benoit	50 000 $ (1)
Salary Remaining :	0 $
Brian O'Neill	50 000 $ (2)
Salary Remaining :	0 $
Pavel Kubina	50 000 $ (2)
Salary Remaining :	0 $
Alex Henry	50 000 $ (1)
Salary Remaining :	0 $
Clay Wilson	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 32 : 2 517 500,00 $
Year 33 : 2 222 500,00 $
Year 34 : 420 000,00 $
Year 35 : 60 000,00 $
Salary Average Commitment
Year 32 : 925 000,00 $
Year 33 : 775 000,00 $
Year 34 : 150 000,00 $
Year 35 : 0,00 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs Center
Level 1:	6500 - 98 $ - 6 296 - 96,86%
Level 2:	5500 - 62 $ - 4 849 - 88,17%
Level 3:	2500 - 37 $ - 2 313 - 92,51%
Level 4:	4500 - 23 $ - 4 006 - 89,03%
Luxury :	1500 - 205 $ - 1 416 - 94,41%
Total Capacity :	20500
Income
Home Games Left	0
Average Attendance - %	18 880 - 92,10%
Average Income per Game	1 454 782 $
Year to Date Revenue	59 646 076 $
Expense
Pro Players Total Salaries	47 100 000 $
Farm Players Total Salaries	2 351 500 $
Coaches Total Salaries	4 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	49 560 004 $
Farm Year To Date Expenses	3 463 479 $
Pro Salary Cap To Date	46 560 004 $
Farm Salary Cap To Date	2 213 475 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	417 500 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	31 592 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	47 100 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	24 900 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	2 100 000 $
Current Bank Account	63 273 706 $
Projected Bank Account	63 273 706 $

Pro Players Salaries
Sheldon Souray	8 000 000 $ (1)
-Salary Remaining :	0 $
Nathan MacKinnon	5 000 000 $ (4)
-Salary Remaining :	0 $
Alexei Mikhnov	5 000 000 $ (1)
-Salary Remaining :	0 $
Vincent Lecavalier	4 250 000 $ (1)
-Salary Remaining :	0 $
Martin Brodeur	3 400 000 $ (1)
-Salary Remaining :	0 $
Luca Sbisa	2 500 000 $ (2)
-Salary Remaining :	0 $
Derek Dorsett	1 850 000 $ (3)
-Salary Remaining :	0 $
Patrick Wiercioch	1 650 000 $ (1)
-Salary Remaining :	0 $
Sven Baertschi	1 300 000 $ (1)
-Salary Remaining :	0 $
Nathan Beaulieu	1 250 000 $ (2)
-Salary Remaining :	0 $
Markus Granlund	1 200 000 $ (4)
-Salary Remaining :	0 $
Eddie Lack	1 200 000 $ (4)
-Salary Remaining :	0 $
Jared McCann	925 000 $ (3)
-Salary Remaining :	0 $
Daniel Carr	925 000 $ (3)
-Salary Remaining :	0 $
Johan Larsson	900 000 $ (2)
-Salary Remaining :	0 $
Chris Terry	900 000 $ (2)
-Salary Remaining :	0 $
Jarred Tinordi	900 000 $ (2)
-Salary Remaining :	0 $
Mark Barberio	900 000 $ (2)
-Salary Remaining :	0 $
Nick Cousins	850 000 $ (1)
-Salary Remaining :	0 $
Jamie McBain	800 000 $ (5)
-Salary Remaining :	0 $
Chris Wagner	750 000 $ (1)
-Salary Remaining :	0 $
Christian Thomas	750 000 $ (2)
-Salary Remaining :	0 $
Jakub Nakladal	750 000 $ (3)
-Salary Remaining :	0 $
Derek Grant	600 000 $ (2)
-Salary Remaining :	0 $
Dean Kukan	550 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 32 : 47 100 000,00 $
Year 33 : 21 900 000,00 $
Year 34 : 13 200 000,00 $
Year 35 : 8 200 000,00 $
Salary Average Commitment
Year 32 : 2 500 000,00 $
Year 33 : 1 500 000,00 $
Year 34 : 1 500 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 47 100 000,00 $
Year 33 : 21 900 000,00 $
Year 34 : 13 200 000,00 $
Year 35 : 8 200 000,00 $

Farm Players Salaries
Tim Sestito	500 000 $ (1)
Salary Remaining :	0 $
Matt Puempel	120 000 $ (5)
Salary Remaining :	0 $
Ilya Kovalchuk	100 000 $ (2)
Salary Remaining :	0 $
Adam Hall	100 000 $ (3)
Salary Remaining :	0 $
Kasperi Kapanen	90 000 $ (3)
Salary Remaining :	0 $
Martin Havlat	80 000 $ (4)
Salary Remaining :	0 $
Eric Tangradi	80 000 $ (2)
Salary Remaining :	0 $
Tim Kennedy	70 000 $ (1)
Salary Remaining :	0 $
Oscar Moller	70 000 $ (4)
Salary Remaining :	0 $
Brett Kulak	70 000 $ (1)
Salary Remaining :	0 $
Brett Lernout	65 000 $ (3)
Salary Remaining :	0 $
Tyler Bunz	65 000 $ (1)
Salary Remaining :	0 $
Alexander Pechurski	60 000 $ (2)
Salary Remaining :	0 $
Radek Smolenak	60 000 $ (1)
Salary Remaining :	0 $
Colten Teubert	60 000 $ (4)
Salary Remaining :	0 $
Patrick Davis	60 000 $ (1)
Salary Remaining :	0 $
Matt Watkins	60 000 $ (1)
Salary Remaining :	0 $
Ryan Stoa	60 000 $ (3)
Salary Remaining :	0 $
Jared Staal	60 000 $ (2)
Salary Remaining :	0 $
Shawn Lalonde	60 000 $ (5)
Salary Remaining :	0 $
Stephane Da Costa	60 000 $ (2)
Salary Remaining :	0 $
Tomas Kubalik	60 000 $ (3)
Salary Remaining :	0 $
Dan Sexton	60 000 $ (3)
Salary Remaining :	0 $
Enver Lisin	60 000 $ (1)
Salary Remaining :	0 $
Marcel Mueller	60 000 $ (1)
Salary Remaining :	0 $
Ryan Bourque	56 500 $ (1)
Salary Remaining :	0 $
Mike McKenna	55 000 $ (5)
Salary Remaining :	0 $
Brandon Bochenski	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 32 : 2 351 500,00 $
Year 33 : 1 290 000,00 $
Year 34 : 930 000,00 $
Year 35 : 495 000,00 $
Salary Average Commitment
Year 32 : 100 000,00 $
Year 33 : 50 000,00 $
Year 34 : 50 000,00 $
Year 35 : 0,00 $

Moncton Bonessetters

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bonesetters Coliseum
Level 1:	7000 - 92 $ - 6 855 - 97,93%
Level 2:	5250 - 62 $ - 4 855 - 92,47%
Level 3:	4000 - 27 $ - 3 124 - 78,09%
Level 4:	5000 - 22 $ - 4 838 - 96,75%
Luxury :	1750 - 178 $ - 1 744 - 99,66%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 415 - 93,11%
Average Income per Game	1 504 479 $
Year to Date Revenue	61 683 638 $
Expense
Pro Players Total Salaries	53 933 000 $
Farm Players Total Salaries	3 580 000 $
Coaches Total Salaries	4 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 504 276 $
Farm Year To Date Expenses	4 114 501 $
Pro Salary Cap To Date	52 304 276 $
Farm Salary Cap To Date	3 614 509 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	484 442 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	35 789 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	53 933 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	18 067 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	8 933 000 $
Current Bank Account	37 926 127 $
Projected Bank Account	37 926 127 $

Pro Players Salaries
Ryan O'Reilly	5 333 000 $ (5)
-Salary Remaining :	0 $
Gabriel Landeskog	4 950 000 $ (5)
-Salary Remaining :	0 $
Bobby Ryan	4 800 000 $ (5)
-Salary Remaining :	0 $
Zdeno Chara	4 500 000 $ (4)
-Salary Remaining :	0 $
James van Riemsdyk	4 200 000 $ (1)
-Salary Remaining :	0 $
Travis Zajac	3 400 000 $ (4)
-Salary Remaining :	0 $
Paul Martin	3 250 000 $ (1)
-Salary Remaining :	0 $
Alexei Emelin	2 900 000 $ (3)
-Salary Remaining :	0 $
Torey Krug	2 700 000 $ (4)
-Salary Remaining :	0 $
Lars Eller	2 500 000 $ (2)
-Salary Remaining :	0 $
Chris Kreider	2 500 000 $ (2)
-Salary Remaining :	0 $
Dougie Hamilton	2 000 000 $ (2)
-Salary Remaining :	0 $
Zack Smith	1 700 000 $ (5)
-Salary Remaining :	0 $
Teuvo Teravainen	1 200 000 $ (4)
-Salary Remaining :	0 $
Joonas Korpisalo	1 200 000 $ (3)
-Salary Remaining :	0 $
Chad Johnson	1 000 000 $ (1)
-Salary Remaining :	0 $
Tobias Rieder	1 000 000 $ (1)
-Salary Remaining :	0 $
Tomas Fleischmann	950 000 $ (2)
-Salary Remaining :	0 $
Torrey Mitchell	900 000 $ (4)
-Salary Remaining :	0 $
Matt Carle	850 000 $ (5)
-Salary Remaining :	0 $
Mark Pysyk	800 000 $ (2)
-Salary Remaining :	0 $
Adam Pardy	650 000 $ (5)
-Salary Remaining :	0 $
Tom Kuehnhackl	650 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 32 : 53 933 000,00 $
Year 33 : 44 483 000,00 $
Year 34 : 35 733 000,00 $
Year 35 : 30 983 000,00 $
Salary Average Commitment
Year 32 : 1 950 000,00 $
Year 33 : 1 950 000,00 $
Year 34 : 1 000 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 53 933 000,00 $
Year 33 : 44 483 000,00 $
Year 34 : 35 733 000,00 $
Year 35 : 30 983 000,00 $

Farm Players Salaries
Ondrej Pavelec	365 000 $ (3)
Salary Remaining :	0 $
Ray Emery	350 000 $ (1)
Salary Remaining :	0 $
Nathan Gerbe	150 000 $ (1)
Salary Remaining :	0 $
Alex Stalock	150 000 $ (2)
Salary Remaining :	0 $
Raffi Torres	150 000 $ (2)
Salary Remaining :	0 $
Christian Folin	95 000 $ (4)
Salary Remaining :	0 $
Frank Vatrano	90 000 $ (3)
Salary Remaining :	0 $
Ross Johnston	75 000 $ (3)
Salary Remaining :	0 $
Garnet Hathaway	75 000 $ (3)
Salary Remaining :	0 $
Brandon Tanev	75 000 $ (3)
Salary Remaining :	0 $
Casey Nelson	75 000 $ (3)
Salary Remaining :	0 $
Viktor Loov	75 000 $ (3)
Salary Remaining :	0 $
Scott Hannan	65 000 $ (3)
Salary Remaining :	0 $
Vladimir Sobotka	65 000 $ (3)
Salary Remaining :	0 $
Stephane Veilleux	60 000 $ (1)
Salary Remaining :	0 $
Yann Danis	60 000 $ (1)
Salary Remaining :	0 $
Chad Ruhwedel	55 000 $ (2)
Salary Remaining :	0 $
Jerome Samson	50 000 $ (3)
Salary Remaining :	0 $
Alexander Radulov	50 000 $ (1)
Salary Remaining :	0 $
Matt D'Agostini	50 000 $ (2)
Salary Remaining :	0 $
Derek Joslin	50 000 $ (1)
Salary Remaining :	0 $
Michal Repik	50 000 $ (1)
Salary Remaining :	0 $
Andy Miele	50 000 $ (5)
Salary Remaining :	0 $
Darren Archibald	50 000 $ (4)
Salary Remaining :	0 $
Brett Bulmer	50 000 $ (5)
Salary Remaining :	0 $
Cody Kunyk	50 000 $ (4)
Salary Remaining :	0 $
Paul Szczechura	50 000 $ (2)
Salary Remaining :	0 $
Greg McKegg	50 000 $ (4)
Salary Remaining :	0 $
Drayson Bowman	50 000 $ (2)
Salary Remaining :	0 $
Simon Moser	50 000 $ (2)
Salary Remaining :	0 $
Stanislav Galiev	50 000 $ (1)
Salary Remaining :	0 $
Brendan Leipsic	50 000 $ (3)
Salary Remaining :	0 $
Scott Harrington	50 000 $ (1)
Salary Remaining :	0 $
Linus Klasen	50 000 $ (1)
Salary Remaining :	0 $
Daniel Catenacci	50 000 $ (3)
Salary Remaining :	0 $
Cedrick Desjardins	50 000 $ (3)
Salary Remaining :	0 $
Henrik Karlsson	50 000 $ (3)
Salary Remaining :	0 $
Max McCormick	50 000 $ (3)
Salary Remaining :	0 $
Jussi Rynnas	50 000 $ (3)
Salary Remaining :	0 $
Marc-Andre Gragnani	50 000 $ (3)
Salary Remaining :	0 $
Ryan Parent	50 000 $ (3)
Salary Remaining :	0 $
Alex Friesen	50 000 $ (3)
Salary Remaining :	0 $
Anthony Bitetto	50 000 $ (1)
Salary Remaining :	0 $
Linus Ullmark	50 000 $ (3)
Salary Remaining :	0 $
Chris Mueller	50 000 $ (1)
Salary Remaining :	0 $
Sam Carrick	50 000 $ (1)
Salary Remaining :	0 $
Theo Peckham	50 000 $ (3)
Salary Remaining :	0 $
Carl Klingberg	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	48
Salary Commitment
Year 32 : 3 580 000,00 $
Year 33 : 2 510 000,00 $
Year 34 : 1 955 000,00 $
Year 35 : 345 000,00 $
Salary Average Commitment
Year 32 : 550 000,00 $
Year 33 : 550 000,00 $
Year 34 : 550 000,00 $
Year 35 : 0,00 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Molson
Level 1:	7000 - 100 $ - 5 743 - 82,04%
Level 2:	6000 - 60 $ - 5 787 - 96,45%
Level 3:	3000 - 35 $ - 2 911 - 97,04%
Level 4:	5000 - 20 $ - 4 843 - 96,87%
Luxury :	2000 - 200 $ - 1 460 - 73,00%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 744 - 90,19%
Average Income per Game	1 482 884 $
Year to Date Revenue	60 798 256 $
Expense
Pro Players Total Salaries	56 600 000 $
Farm Players Total Salaries	2 195 000 $
Coaches Total Salaries	2 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 579 998 $
Farm Year To Date Expenses	2 576 659 $
Pro Salary Cap To Date	58 829 992 $
Farm Salary Cap To Date	2 076 655 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	486 250 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 640 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	56 600 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	15 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	11 600 000 $
Current Bank Account	89 220 872 $
Projected Bank Account	89 220 872 $

Pro Players Salaries
Ryan McDonagh	6 000 000 $ (1)
-Salary Remaining :	0 $
Logan Couture	6 000 000 $ (2)
-Salary Remaining :	0 $
Patrick Sharp	5 900 000 $ (1)
-Salary Remaining :	0 $
Tyler Toffoli	4 500 000 $ (4)
-Salary Remaining :	0 $
Jeff Petry	4 000 000 $ (5)
-Salary Remaining :	0 $
Alex Tanguay	3 200 000 $ (1)
-Salary Remaining :	0 $
Jake Allen	3 000 000 $ (2)
-Salary Remaining :	0 $
Cam Ward	3 000 000 $ (5)
-Salary Remaining :	0 $
Matt Cullen	3 000 000 $ (2)
-Salary Remaining :	0 $
Kevin Klein	2 900 000 $ (5)
-Salary Remaining :	0 $
Brock Nelson	2 500 000 $ (3)
-Salary Remaining :	0 $
Nikolai Kulemin	2 500 000 $ (1)
-Salary Remaining :	0 $
Kyle Palmieri (Out of Payroll)	2 000 000 $ (1)
-Salary Remaining :	0 $
Colin Greening	1 500 000 $ (1)
-Salary Remaining :	0 $
Tanner Pearson	1 500 000 $ (4)
-Salary Remaining :	0 $
Calle Jarnkrok	1 200 000 $ (4)
-Salary Remaining :	0 $
Sam Reinhart	900 000 $ (1)
-Salary Remaining :	0 $
Nikolaj Ehlers	900 000 $ (3)
-Salary Remaining :	0 $
Brian Dumoulin	900 000 $ (2)
-Salary Remaining :	0 $
Klas Dahlbeck	900 000 $ (1)
-Salary Remaining :	0 $
Darnell Nurse	900 000 $ (1)
-Salary Remaining :	0 $
Tom Gilbert	800 000 $ (3)
-Salary Remaining :	0 $
Thomas McCollum	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 32 : 58 600 000,00 $
Year 33 : 34 200 000,00 $
Year 34 : 21 300 000,00 $
Year 35 : 17 100 000,00 $
Salary Average Commitment
Year 32 : 500 000,00 $
Year 33 : 500 000,00 $
Year 34 : 500 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 58 600 000,00 $
Year 33 : 34 200 000,00 $
Year 34 : 21 300 000,00 $
Year 35 : 17 100 000,00 $

Farm Players Salaries
Brad Stuart	350 000 $ (1)
Salary Remaining :	0 $
Matt Irwin	150 000 $ (1)
Salary Remaining :	0 $
Dany Heatley	130 000 $ (1)
Salary Remaining :	0 $
Tuomo Ruutu	125 000 $ (2)
Salary Remaining :	0 $
David Booth	100 000 $ (2)
Salary Remaining :	0 $
Brian Flynn	95 000 $ (5)
Salary Remaining :	0 $
Jiri Sekac	90 000 $ (1)
Salary Remaining :	0 $
Petter Granberg	90 000 $ (4)
Salary Remaining :	0 $
Rich Clune	90 000 $ (2)
Salary Remaining :	0 $
Jon Merrill	90 000 $ (2)
Salary Remaining :	0 $
Reid Boucher	90 000 $ (2)
Salary Remaining :	0 $
Maxime Talbot	90 000 $ (4)
Salary Remaining :	0 $
Stephen Johns	75 000 $ (3)
Salary Remaining :	0 $
Eric O'Dell	75 000 $ (2)
Salary Remaining :	0 $
David Musil	75 000 $ (1)
Salary Remaining :	0 $
Chris Butler	75 000 $ (4)
Salary Remaining :	0 $
Joe Piskula	60 000 $ (3)
Salary Remaining :	0 $
Bobby Robins	60 000 $ (1)
Salary Remaining :	0 $
Jonathon Blum	60 000 $ (2)
Salary Remaining :	0 $
Matt Kassian	60 000 $ (1)
Salary Remaining :	0 $
Kurtis Gabriel	55 000 $ (3)
Salary Remaining :	0 $
B.J. Crombeen	55 000 $ (4)
Salary Remaining :	0 $
Andrej Meszaros	55 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 32 : 2 195 000,00 $
Year 33 : 1 280 000,00 $
Year 34 : 650 000,00 $
Year 35 : 460 000,00 $
Salary Average Commitment
Year 32 : 100 000,00 $
Year 33 : 100 000,00 $
Year 34 : 100 000,00 $
Year 35 : 0,00 $

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Patrick Roy
Level 1:	6000 - 96 $ - 5 979 - 99,66%
Level 2:	5250 - 60 $ - 4 752 - 90,50%
Level 3:	2250 - 38 $ - 2 233 - 99,26%
Level 4:	4000 - 28 $ - 3 582 - 89,56%
Luxury :	1500 - 200 $ - 1 455 - 97,02%
Total Capacity :	19000
Income
Home Games Left	0
Average Attendance - %	18 002 - 94,75%
Average Income per Game	1 396 199 $
Year to Date Revenue	57 244 146 $
Expense
Pro Players Total Salaries	64 200 000 $
Farm Players Total Salaries	2 057 500 $
Coaches Total Salaries	4 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 055 001 $
Farm Year To Date Expenses	3 088 946 $
Pro Salary Cap To Date	55 555 003 $
Farm Salary Cap To Date	2 288 919 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	564 167 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 066 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	64 200 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	7 800 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	19 200 000 $
Current Bank Account	54 815 209 $
Projected Bank Account	54 815 209 $

Pro Players Salaries
Jonathan Toews	7 750 000 $ (2)
-Salary Remaining :	0 $
Mark Scheifele	6 500 000 $ (5)
-Salary Remaining :	0 $
Taylor Hall	6 000 000 $ (4)
-Salary Remaining :	0 $
Justin Faulk	4 800 000 $ (5)
-Salary Remaining :	0 $
Bryan Little	4 700 000 $ (3)
-Salary Remaining :	0 $
Jiri Hudler	4 500 000 $ (2)
-Salary Remaining :	0 $
Dmitry Kulikov	4 000 000 $ (4)
-Salary Remaining :	0 $
Jakob Silfverberg	3 500 000 $ (3)
-Salary Remaining :	0 $
Mark Streit	3 500 000 $ (5)
-Salary Remaining :	0 $
Francois Beauchemin	3 250 000 $ (3)
-Salary Remaining :	0 $
Adam Larsson (Out of Payroll)	3 200 000 $ (5)
-Salary Remaining :	0 $
Erik Gudbranson	3 000 000 $ (5)
-Salary Remaining :	0 $
Sean Couturier	2 750 000 $ (3)
-Salary Remaining :	0 $
Brendan Smith	2 700 000 $ (5)
-Salary Remaining :	0 $
Lauri Korpikoski	1 750 000 $ (4)
-Salary Remaining :	0 $
Jay McClement	1 100 000 $ (4)
-Salary Remaining :	0 $
John Gibson	950 000 $ (2)
-Salary Remaining :	0 $
Louis Domingue	900 000 $ (1)
-Salary Remaining :	0 $
Josh Leivo	800 000 $ (4)
-Salary Remaining :	0 $
Miikka Salomaki	650 000 $ (1)
-Salary Remaining :	0 $
Sven Andrighetto	600 000 $ (1)
-Salary Remaining :	0 $
Oscar Lindberg	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 32 : 67 400 000,00 $
Year 33 : 64 750 000,00 $
Year 34 : 51 550 000,00 $
Year 35 : 37 350 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 67 400 000,00 $
Year 33 : 64 750 000,00 $
Year 34 : 51 550 000,00 $
Year 35 : 37 350 000,00 $

Farm Players Salaries
Andrew Hammond	200 000 $ (3)
Salary Remaining :	0 $
Nikita Zadorov	200 000 $ (1)
Salary Remaining :	0 $
Beau Bennett	150 000 $ (1)
Salary Remaining :	0 $
Magnus Paajarvi	150 000 $ (4)
Salary Remaining :	0 $
Alexander Khokhlachev	120 000 $ (3)
Salary Remaining :	0 $
Ty Rattie	100 000 $ (3)
Salary Remaining :	0 $
Brad Malone	100 000 $ (2)
Salary Remaining :	0 $
Mikko Rantanen	100 000 $ (3)
Salary Remaining :	0 $
Joseph Blandisi	97 500 $ (3)
Salary Remaining :	0 $
Patrick Bordeleau	90 000 $ (1)
Salary Remaining :	0 $
Emerson Etem	90 000 $ (1)
Salary Remaining :	0 $
Victor Bartley	90 000 $ (2)
Salary Remaining :	0 $
Jiri Tlusty	90 000 $ (5)
Salary Remaining :	0 $
Stuart Percy	90 000 $ (1)
Salary Remaining :	0 $
Kristers Gudlevskis	75 000 $ (3)
Salary Remaining :	0 $
Jim O'Brien	72 500 $ (5)
Salary Remaining :	0 $
John Ramage	70 000 $ (3)
Salary Remaining :	0 $
Tommy Cross	65 000 $ (3)
Salary Remaining :	0 $
Brendan Ranford	55 000 $ (1)
Salary Remaining :	0 $
Mike Sislo	52 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 32 : 2 057 500,00 $
Year 33 : 1 330 000,00 $
Year 34 : 1 140 000,00 $
Year 35 : 312 500,00 $
Salary Average Commitment
Year 32 : 150 000,00 $
Year 33 : 150 000,00 $
Year 34 : 150 000,00 $
Year 35 : 0,00 $

Ottawa Rebels

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 88 $ - 6 825 - 97,51%
Level 2:	6000 - 59 $ - 5 817 - 96,95%
Level 3:	3000 - 32 $ - 2 939 - 97,97%
Level 4:	5000 - 20 $ - 4 857 - 97,13%
Luxury :	2000 - 175 $ - 1 899 - 94,96%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 338 - 97,12%
Average Income per Game	1 540 769 $
Year to Date Revenue	63 171 510 $
Expense
Pro Players Total Salaries	63 275 000 $
Farm Players Total Salaries	2 877 500 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 943 965 $
Farm Year To Date Expenses	3 758 231 $
Pro Salary Cap To Date	64 943 967 $
Farm Salary Cap To Date	2 758 223 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	568 958 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	34 013 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	63 275 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	8 725 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	18 275 000 $
Current Bank Account	88 041 831 $
Projected Bank Account	88 041 831 $

Pro Players Salaries
John Tavares	7 000 000 $ (1)
-Salary Remaining :	0 $
Alex Pietrangelo	6 500 000 $ (1)
-Salary Remaining :	0 $
Zach Parise	6 100 000 $ (1)
-Salary Remaining :	0 $
Joe Pavelski	6 000 000 $ (2)
-Salary Remaining :	0 $
Derick Brassard	5 000 000 $ (2)
-Salary Remaining :	0 $
Roman Josi	4 750 000 $ (3)
-Salary Remaining :	0 $
Steve Mason	4 100 000 $ (1)
-Salary Remaining :	0 $
Brooks Orpik	4 000 000 $ (2)
-Salary Remaining :	0 $
Jonathan Huberdeau	3 000 000 $ (2)
-Salary Remaining :	0 $
Karl Alzner	2 500 000 $ (1)
-Salary Remaining :	0 $
Braydon Coburn	2 400 000 $ (1)
-Salary Remaining :	0 $
Drew Stafford	2 300 000 $ (3)
-Salary Remaining :	0 $
Mikael Backlund	1 750 000 $ (2)
-Salary Remaining :	0 $
Boyd Gordon	1 250 000 $ (3)
-Salary Remaining :	0 $
Colton Parayko	1 200 000 $ (3)
-Salary Remaining :	0 $
Marcus Kruger	1 125 000 $ (4)
-Salary Remaining :	0 $
William Nylander	1 000 000 $ (3)
-Salary Remaining :	0 $
David Pastrnak	1 000 000 $ (1)
-Salary Remaining :	0 $
Jordie Benn	850 000 $ (3)
-Salary Remaining :	0 $
J.T. Brown	800 000 $ (5)
-Salary Remaining :	0 $
Dustin Tokarski	650 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 32 : 63 275 000,00 $
Year 33 : 33 675 000,00 $
Year 34 : 13 275 000,00 $
Year 35 : 1 925 000,00 $
Salary Average Commitment
Year 32 : 1 000 000,00 $
Year 33 : 1 000 000,00 $
Year 34 : 1 000 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 63 275 000,00 $
Year 33 : 33 675 000,00 $
Year 34 : 13 275 000,00 $
Year 35 : 1 925 000,00 $

Farm Players Salaries
Carey Price	740 000 $ (3)
Salary Remaining :	0 $
Dustin Penner	175 000 $ (1)
Salary Remaining :	0 $
Erik Condra	150 000 $ (3)
Salary Remaining :	0 $
Matt Greene	100 000 $ (1)
Salary Remaining :	0 $
Anton Khudobin	100 000 $ (4)
Salary Remaining :	0 $
Sami Lepisto	75 000 $ (4)
Salary Remaining :	0 $
Sergei Plotnikov	75 000 $ (5)
Salary Remaining :	0 $
Nick Shore	70 000 $ (1)
Salary Remaining :	0 $
Ronalds Kenins	65 000 $ (1)
Salary Remaining :	0 $
Steven Kampfer	62 500 $ (5)
Salary Remaining :	0 $
Darren Dietz	60 000 $ (3)
Salary Remaining :	0 $
Daniel Paille	55 000 $ (5)
Salary Remaining :	0 $
Harri Pesonen	50 000 $ (5)
Salary Remaining :	0 $
Andrew Bodnarchuk	50 000 $ (4)
Salary Remaining :	0 $
Michael Zalewski	50 000 $ (3)
Salary Remaining :	0 $
Kenny Agostino	50 000 $ (4)
Salary Remaining :	0 $
Tom Wandell	50 000 $ (3)
Salary Remaining :	0 $
Brad Hunt	50 000 $ (4)
Salary Remaining :	0 $
Gilbert Brule	50 000 $ (3)
Salary Remaining :	0 $
Wojtek Wolski	50 000 $ (1)
Salary Remaining :	0 $
Jerry D'Amigo	50 000 $ (4)
Salary Remaining :	0 $
Ben Hanowski	50 000 $ (2)
Salary Remaining :	0 $
Arturs Kulda	50 000 $ (5)
Salary Remaining :	0 $
Josh Archibald	50 000 $ (3)
Salary Remaining :	0 $
Chandler Stephenson	50 000 $ (3)
Salary Remaining :	0 $
Rhett Rakhshani	50 000 $ (5)
Salary Remaining :	0 $
Connor Knapp	50 000 $ (4)
Salary Remaining :	0 $
Taylor Leier	50 000 $ (3)
Salary Remaining :	0 $
Kyle Rau	50 000 $ (3)
Salary Remaining :	0 $
Jesse Blacker	50 000 $ (1)
Salary Remaining :	0 $
Evan Oberg	50 000 $ (5)
Salary Remaining :	0 $
Brendan Mikkelson	50 000 $ (3)
Salary Remaining :	0 $
Brendon Nash	50 000 $ (3)
Salary Remaining :	0 $
Ty Wishart	50 000 $ (5)
Salary Remaining :	0 $
Jeff Deslauriers	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	35
Salary Commitment
Year 32 : 2 877 500,00 $
Year 33 : 2 367 500,00 $
Year 34 : 2 267 500,00 $
Year 35 : 867 500,00 $
Salary Average Commitment
Year 32 : 300 000,00 $
Year 33 : 300 000,00 $
Year 34 : 300 000,00 $
Year 35 : 50 000,00 $

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisée de Québec
Level 1:	7000 - 80 $ - 6 860 - 98,01%
Level 2:	6000 - 60 $ - 5 791 - 96,51%
Level 3:	3000 - 35 $ - 2 901 - 96,72%
Level 4:	5000 - 20 $ - 4 837 - 96,74%
Luxury :	2000 - 160 $ - 1 899 - 94,93%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 288 - 96,91%
Average Income per Game	1 468 268 $
Year to Date Revenue	60 198 978 $
Expense
Pro Players Total Salaries	65 400 000 $
Farm Players Total Salaries	2 297 500 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 888 523 $
Farm Year To Date Expenses	3 649 941 $
Pro Salary Cap To Date	59 888 566 $
Farm Salary Cap To Date	2 649 934 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	586 667 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 925 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	65 400 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	6 600 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 400 000 $
Current Bank Account	88 660 513 $
Projected Bank Account	88 660 513 $

Pro Players Salaries
Matt Duchene	6 500 000 $ (4)
-Salary Remaining :	0 $
Milan Lucic	6 000 000 $ (2)
-Salary Remaining :	0 $
Marc-Edouard Vlasic	4 650 000 $ (5)
-Salary Remaining :	0 $
Adam Henrique	4 500 000 $ (3)
-Salary Remaining :	0 $
Roberto Luongo	4 500 000 $ (2)
-Salary Remaining :	0 $
Cam Fowler	3 800 000 $ (1)
-Salary Remaining :	0 $
Jason Demers	3 600 000 $ (1)
-Salary Remaining :	0 $
Trevor Daley	3 500 000 $ (2)
-Salary Remaining :	0 $
Dennis Wideman	3 250 000 $ (2)
-Salary Remaining :	0 $
Joel Ward	3 000 000 $ (2)
-Salary Remaining :	0 $
Chris Kunitz	3 000 000 $ (2)
-Salary Remaining :	0 $
Nick Foligno	2 900 000 $ (1)
-Salary Remaining :	0 $
Jonathan Bernier	2 250 000 $ (4)
-Salary Remaining :	0 $
Joe Colborne	2 250 000 $ (3)
-Salary Remaining :	0 $
Luke Schenn	2 150 000 $ (3)
-Salary Remaining :	0 $
Matt Stajan	1 800 000 $ (4)
-Salary Remaining :	0 $
Adam McQuaid	1 600 000 $ (1)
-Salary Remaining :	0 $
Dwight King	1 250 000 $ (2)
-Salary Remaining :	0 $
Marcus Foligno	1 200 000 $ (5)
-Salary Remaining :	0 $
Artemi Panarin	1 200 000 $ (3)
-Salary Remaining :	0 $
Adam Cracknell	1 000 000 $ (4)
-Salary Remaining :	0 $
Adam Lowry	825 000 $ (1)
-Salary Remaining :	0 $
Joshua Morrissey	675 000 $ (5)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 32 : 65 400 000,00 $
Year 33 : 52 675 000,00 $
Year 34 : 28 175 000,00 $
Year 35 : 18 075 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 65 400 000,00 $
Year 33 : 52 675 000,00 $
Year 34 : 28 175 000,00 $
Year 35 : 18 075 000,00 $

Farm Players Salaries
Brett Connolly	125 000 $ (4)
Salary Remaining :	0 $
Slater Koekkoek	120 000 $ (1)
Salary Remaining :	0 $
Cody McCormick	100 000 $ (3)
Salary Remaining :	0 $
Dane Byers	93 500 $ (2)
Salary Remaining :	0 $
Olivier Magnan	93 500 $ (2)
Salary Remaining :	0 $
Pierre-Marc Bouchard	93 500 $ (2)
Salary Remaining :	0 $
Nicolas Blanchard	93 500 $ (2)
Salary Remaining :	0 $
Damien Brunner	93 500 $ (2)
Salary Remaining :	0 $
Matt Cooke	90 000 $ (1)
Salary Remaining :	0 $
Tyson Strachan	90 000 $ (3)
Salary Remaining :	0 $
Brandon Bollig	85 000 $ (3)
Salary Remaining :	0 $
Nicolas Deslauriers	80 000 $ (2)
Salary Remaining :	0 $
Christopher Gibson (Out of Payroll)	67 500 $ (5)
Salary Remaining :	0 $
Sergei Shirokov	60 000 $ (3)
Salary Remaining :	0 $
Maksim Mayorov	60 000 $ (2)
Salary Remaining :	0 $
Lucas Lessio	60 000 $ (4)
Salary Remaining :	0 $
Brandon Gormley	60 000 $ (4)
Salary Remaining :	0 $
Bracken Kearns	60 000 $ (3)
Salary Remaining :	0 $
Tyler Wotherspoon	60 000 $ (4)
Salary Remaining :	0 $
Ben Scrivens	60 000 $ (4)
Salary Remaining :	0 $
Barry Brust	55 000 $ (1)
Salary Remaining :	0 $
Scott Timmins	55 000 $ (1)
Salary Remaining :	0 $
Dennis Everberg	55 000 $ (1)
Salary Remaining :	0 $
Richard Bachman	55 000 $ (1)
Salary Remaining :	0 $
Stefan Della Rovere	50 000 $ (3)
Salary Remaining :	0 $
Evgeny Grachev	50 000 $ (2)
Salary Remaining :	0 $
Jarod Palmer	50 000 $ (1)
Salary Remaining :	0 $
Philippe Cornet	50 000 $ (3)
Salary Remaining :	0 $
Curtis Hamilton	50 000 $ (1)
Salary Remaining :	0 $
Devin Setoguchi	50 000 $ (2)
Salary Remaining :	0 $
Maxime Macenauer	50 000 $ (3)
Salary Remaining :	0 $
Kris Fredheim	50 000 $ (5)
Salary Remaining :	0 $
Alexander Sulzer	50 000 $ (2)
Salary Remaining :	0 $
Colby Cohen	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 32 : 2 365 000,00 $
Year 33 : 1 835 000,00 $
Year 34 : 1 027 500,00 $
Year 35 : 482 500,00 $
Salary Average Commitment
Year 32 : 150 000,00 $
Year 33 : 150 000,00 $
Year 34 : 100 000,00 $
Year 35 : 0,00 $

Regina Pats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Center
Level 1:	7000 - 140 $ - 4 061 - 58,01%
Level 2:	6000 - 90 $ - 3 348 - 55,80%
Level 3:	3000 - 50 $ - 1 740 - 57,99%
Level 4:	5000 - 40 $ - 2 344 - 46,89%
Luxury :	2000 - 220 $ - 1 340 - 66,98%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	12 833 - 55,79%
Average Income per Game	1 412 576 $
Year to Date Revenue	57 915 597 $
Expense
Pro Players Total Salaries	55 700 000 $
Farm Players Total Salaries	2 297 500 $
Coaches Total Salaries	3 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 524 594 $
Farm Year To Date Expenses	2 732 653 $
Pro Salary Cap To Date	59 774 564 $
Farm Salary Cap To Date	2 232 651 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	487 083 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 539 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	55 700 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	16 300 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	10 700 000 $
Current Bank Account	41 886 871 $
Projected Bank Account	41 886 871 $

Pro Players Salaries
Phil Kessel	6 750 000 $ (3)
-Salary Remaining :	0 $
Patrice Bergeron	6 250 000 $ (3)
-Salary Remaining :	0 $
Blake Wheeler	5 600 000 $ (2)
-Salary Remaining :	0 $
Braden Holtby	5 200 000 $ (2)
-Salary Remaining :	0 $
Mikko Koivu	5 000 000 $ (2)
-Salary Remaining :	0 $
Victor Hedman	4 500 000 $ (1)
-Salary Remaining :	0 $
Filip Forsberg	3 150 000 $ (2)
-Salary Remaining :	0 $
Jannik Hansen	3 000 000 $ (5)
-Salary Remaining :	0 $
Mike Fisher	2 500 000 $ (4)
-Salary Remaining :	0 $
Dmitry Orlov	1 600 000 $ (5)
-Salary Remaining :	0 $
Eric Gryba	1 300 000 $ (1)
-Salary Remaining :	0 $
Ben Lovejoy	1 250 000 $ (1)
-Salary Remaining :	0 $
John Klingberg	1 200 000 $ (1)
-Salary Remaining :	0 $
Deryk Engelland	1 200 000 $ (1)
-Salary Remaining :	0 $
Colton Sceviour	1 000 000 $ (2)
-Salary Remaining :	0 $
Jaccob Slavin	950 000 $ (3)
-Salary Remaining :	0 $
Alexander Wennberg	950 000 $ (1)
-Salary Remaining :	0 $
Mattias Janmark	800 000 $ (3)
-Salary Remaining :	0 $
Victor Rask	800 000 $ (1)
-Salary Remaining :	0 $
Al Montoya	750 000 $ (3)
-Salary Remaining :	0 $
Pierre-Edouard Bellemare	750 000 $ (1)
-Salary Remaining :	0 $
Shayne Gostisbehere	600 000 $ (1)
-Salary Remaining :	0 $
Iiro Pakarinen	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 32 : 55 700 000,00 $
Year 33 : 42 550 000,00 $
Year 34 : 22 600 000,00 $
Year 35 : 7 100 000,00 $
Salary Average Commitment
Year 32 : 1 000 000,00 $
Year 33 : 1 000 000,00 $
Year 34 : 1 000 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 55 700 000,00 $
Year 33 : 42 550 000,00 $
Year 34 : 22 600 000,00 $
Year 35 : 7 100 000,00 $

Farm Players Salaries
Mikhail Grabovski	200 000 $ (1)
Salary Remaining :	0 $
Douglas Murray	150 000 $ (1)
Salary Remaining :	0 $
Willie Mitchell	120 000 $ (5)
Salary Remaining :	0 $
John Erskine	100 000 $ (1)
Salary Remaining :	0 $
Mike Santorelli	100 000 $ (4)
Salary Remaining :	0 $
Michael Matheson	92 500 $ (3)
Salary Remaining :	0 $
Andrej Nestrasil	90 000 $ (1)
Salary Remaining :	0 $
Patrick Dwyer	85 000 $ (2)
Salary Remaining :	0 $
Oliver Bjorkstrand	80 000 $ (3)
Salary Remaining :	0 $
Dmitrij Jaskin	80 000 $ (3)
Salary Remaining :	0 $
Brad Boyes	75 000 $ (5)
Salary Remaining :	0 $
Frank Corrado	75 000 $ (2)
Salary Remaining :	0 $
Brandon McMillan	70 000 $ (2)
Salary Remaining :	0 $
Jonas Gustavsson	70 000 $ (4)
Salary Remaining :	0 $
Andrew MacWilliam	60 000 $ (1)
Salary Remaining :	0 $
Noel Acciari	60 000 $ (3)
Salary Remaining :	0 $
Gustav Olofsson	60 000 $ (3)
Salary Remaining :	0 $
Mike Reilly	60 000 $ (3)
Salary Remaining :	0 $
Ryan Hartman	60 000 $ (1)
Salary Remaining :	0 $
Raman Hrabarenka	60 000 $ (1)
Salary Remaining :	0 $
Cade Fairchild	50 000 $ (1)
Salary Remaining :	0 $
Aaron Ness	50 000 $ (5)
Salary Remaining :	0 $
Scott Glennie	50 000 $ (5)
Salary Remaining :	0 $
J.C. Lipon	50 000 $ (2)
Salary Remaining :	0 $
Charles Hudon	50 000 $ (3)
Salary Remaining :	0 $
Patrick Sieloff	50 000 $ (2)
Salary Remaining :	0 $
Michael Keranen	50 000 $ (2)
Salary Remaining :	0 $
Alexander Urbom	50 000 $ (5)
Salary Remaining :	0 $
Viktor Tikhonov	50 000 $ (1)
Salary Remaining :	0 $
Anton Slepyshev	50 000 $ (3)
Salary Remaining :	0 $
Yann Sauve	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 32 : 2 297 500,00 $
Year 33 : 1 477 500,00 $
Year 34 : 1 097 500,00 $
Year 35 : 565 000,00 $
Salary Average Commitment
Year 32 : 500 000,00 $
Year 33 : 500 000,00 $
Year 34 : 350 000,00 $
Year 35 : 0,00 $

San Jose Rhinos

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Arena
Level 1:	7000 - 91 $ - 6 761 - 96,59%
Level 2:	6000 - 56 $ - 5 798 - 96,63%
Level 3:	3000 - 35 $ - 2 919 - 97,30%
Level 4:	5000 - 19 $ - 4 861 - 97,21%
Luxury :	2000 - 181 $ - 1 813 - 90,66%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 152 - 96,31%
Average Income per Game	1 535 783 $
Year to Date Revenue	62 967 085 $
Expense
Pro Players Total Salaries	68 220 000 $
Farm Players Total Salaries	2 419 400 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 633 535 $
Farm Year To Date Expenses	3 370 946 $
Pro Salary Cap To Date	68 033 539 $
Farm Salary Cap To Date	2 570 963 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	589 333 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 240 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	68 220 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	3 780 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	23 220 000 $
Current Bank Account	81 005 423 $
Projected Bank Account	81 005 423 $

Pro Players Salaries
Nicklas Backstrom	7 500 000 $ (3)
-Salary Remaining :	0 $
Rick Nash	6 800 000 $ (3)
-Salary Remaining :	0 $
Ben Bishop	5 500 000 $ (4)
-Salary Remaining :	0 $
Dan Girardi	5 300 000 $ (4)
-Salary Remaining :	0 $
Andrei Markov	5 000 000 $ (5)
-Salary Remaining :	0 $
Tomas Plekanec	5 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Nugent-Hopkins	5 000 000 $ (2)
-Salary Remaining :	0 $
TJ Brodie	4 500 000 $ (3)
-Salary Remaining :	0 $
Troy Brouwer	4 000 000 $ (5)
-Salary Remaining :	0 $
Cam Atkinson	3 750 000 $ (1)
-Salary Remaining :	0 $
Matt Beleskey	3 000 000 $ (5)
-Salary Remaining :	0 $
Blake Comeau	2 500 000 $ (4)
-Salary Remaining :	0 $
Danny DeKeyser	2 000 000 $ (2)
-Salary Remaining :	0 $
Joakim Nordstrom	1 500 000 $ (4)
-Salary Remaining :	0 $
Jacob Markstrom	1 000 000 $ (1)
-Salary Remaining :	0 $
Marc-Andre Bergeron	1 000 000 $ (4)
-Salary Remaining :	0 $
Shawn Horcoff	1 000 000 $ (2)
-Salary Remaining :	0 $
Josh Manson	900 000 $ (1)
-Salary Remaining :	0 $
Ryan Carter	895 000 $ (2)
-Salary Remaining :	0 $
Jay Harrison	800 000 $ (2)
-Salary Remaining :	0 $
Ben Chiarot	750 000 $ (4)
-Salary Remaining :	0 $
Luke Glendening	650 000 $ (4)
-Salary Remaining :	0 $
Brandon Manning	625 000 $ (4)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 32 : 68 970 000,00 $
Year 33 : 63 320 000,00 $
Year 34 : 48 625 000,00 $
Year 35 : 29 825 000,00 $
Salary Average Commitment
Year 32 : 500 000,00 $
Year 33 : 500 000,00 $
Year 34 : 500 000,00 $
Year 35 : 500 000,00 $
Salary Cap with 1 Way Contract
Year 32 : 68 970 000,00 $
Year 33 : 63 320 000,00 $
Year 34 : 48 625 000,00 $
Year 35 : 29 825 000,00 $

Farm Players Salaries
Chris Kelly	220 000 $ (2)
Salary Remaining :	0 $
Steve Downie	160 000 $ (5)
Salary Remaining :	0 $
Joe Vitale	150 000 $ (5)
Salary Remaining :	0 $
Jhonas Enroth	100 000 $ (3)
Salary Remaining :	0 $
Jim Slater	100 000 $ (3)
Salary Remaining :	0 $
Mirco Mueller	95 000 $ (1)
Salary Remaining :	0 $
Laurent Brossoit	90 000 $ (1)
Salary Remaining :	0 $
John Albert	80 000 $ (3)
Salary Remaining :	0 $
Pierre-Luc Letourneau-Leblond	80 000 $ (5)
Salary Remaining :	0 $
Drew MacIntyre	75 000 $ (5)
Salary Remaining :	0 $
Matt Halischuk	70 000 $ (4)
Salary Remaining :	0 $
Cory Emmerton	70 000 $ (3)
Salary Remaining :	0 $
Joey MacDonald	70 000 $ (4)
Salary Remaining :	0 $
Justin Shugg	65 000 $ (1)
Salary Remaining :	0 $
Zac Dalpe	65 000 $ (2)
Salary Remaining :	0 $
John Curry	61 100 $ (2)
Salary Remaining :	0 $
Bud Holloway	60 000 $ (3)
Salary Remaining :	0 $
Chris Summers	60 000 $ (3)
Salary Remaining :	0 $
Jake Dowell	57 700 $ (2)
Salary Remaining :	0 $
Ryan Malone	57 500 $ (2)
Salary Remaining :	0 $
Joey Crabb	57 000 $ (2)
Salary Remaining :	0 $
Pierre-Cedric Labrie	55 000 $ (2)
Salary Remaining :	0 $
Ian White	55 000 $ (2)
Salary Remaining :	0 $
Michael Caruso	55 000 $ (2)
Salary Remaining :	0 $
Joel Lundqvist	55 000 $ (2)
Salary Remaining :	0 $
Chad LaRose	55 000 $ (2)
Salary Remaining :	0 $
Anton Klementyev	51 100 $ (2)
Salary Remaining :	0 $
Brad Thiessen	50 000 $ (4)
Salary Remaining :	0 $
Joe Whitney	50 000 $ (4)
Salary Remaining :	0 $
Josh Anderson	50 000 $ (1)
Salary Remaining :	0 $
Dan Ellis	50 000 $ (4)
Salary Remaining :	0 $
Kevin Marshall	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 32 : 2 419 400,00 $
Year 33 : 2 119 400,00 $
Year 34 : 1 275 000,00 $
Year 35 : 805 000,00 $
Salary Average Commitment
Year 32 : 250 000,00 $
Year 33 : 250 000,00 $
Year 34 : 250 000,00 $
Year 35 : 250 000,00 $

Seattle Armada

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skank-A-Feller Center
Level 1:	7000 - 100 $ - 5 533 - 79,05%
Level 2:	6000 - 60 $ - 5 661 - 94,36%
Level 3:	3000 - 30 $ - 2 910 - 97,00%
Level 4:	5000 - 20 $ - 4 762 - 95,23%
Luxury :	2000 - 190 $ - 1 796 - 89,81%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 663 - 89,84%
Average Income per Game	1 487 655 $
Year to Date Revenue	60 993 871 $
Expense
Pro Players Total Salaries	60 250 000 $
Farm Players Total Salaries	1 720 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 740 824 $
Farm Year To Date Expenses	2 165 670 $
Pro Salary Cap To Date	57 240 846 $
Farm Salary Cap To Date	1 665 669 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	522 917 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 474 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	60 250 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	11 750 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	15 250 000 $
Current Bank Account	83 892 687 $
Projected Bank Account	83 892 687 $

Pro Players Salaries
Vladimir Tarasenko	7 000 000 $ (4)
-Salary Remaining :	0 $
Semyon Varlamov	5 750 000 $ (5)
-Salary Remaining :	0 $
Loui Eriksson	5 500 000 $ (4)
-Salary Remaining :	0 $
Kevin Shattenkirk	5 000 000 $ (1)
-Salary Remaining :	0 $
Artem Anisimov	4 500 000 $ (5)
-Salary Remaining :	0 $
Jason Pominville	4 500 000 $ (4)
-Salary Remaining :	0 $
Dan Hamhuis	4 500 000 $ (3)
-Salary Remaining :	0 $
Dennis Seidenberg	4 000 000 $ (4)
-Salary Remaining :	0 $
Christopher Tanev	3 000 000 $ (2)
-Salary Remaining :	0 $
Rob Scuderi	2 500 000 $ (3)
-Salary Remaining :	0 $
David Legwand	2 500 000 $ (3)
-Salary Remaining :	0 $
Evgeny Kuznetsov	2 000 000 $ (1)
-Salary Remaining :	0 $
Vernon Fiddler	1 500 000 $ (4)
-Salary Remaining :	0 $
Eric Nystrom	1 500 000 $ (3)
-Salary Remaining :	0 $
Philipp Grubauer	750 000 $ (2)
-Salary Remaining :	0 $
Cal O'Reilly	750 000 $ (3)
-Salary Remaining :	0 $
Jack Skille	750 000 $ (2)
-Salary Remaining :	0 $
Connor Carrick	700 000 $ (4)
-Salary Remaining :	0 $
Chris Bigras	700 000 $ (3)
-Salary Remaining :	0 $
Ryan Dzingel	650 000 $ (3)
-Salary Remaining :	0 $
Shane Prince	650 000 $ (1)
-Salary Remaining :	0 $
Taylor Chorney	550 000 $ (1)
-Salary Remaining :	0 $
Tyler Kennedy	500 000 $ (5)
-Salary Remaining :	0 $
Branislav Mezei	500 000 $ (5)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 32 : 60 250 000,00 $
Year 33 : 52 050 000,00 $
Year 34 : 47 550 000,00 $
Year 35 : 34 450 000,00 $
Salary Average Commitment
Year 32 : 1 500 000,00 $
Year 33 : 1 500 000,00 $
Year 34 : 1 500 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 60 250 000,00 $
Year 33 : 52 050 000,00 $
Year 34 : 47 550 000,00 $
Year 35 : 34 450 000,00 $

Farm Players Salaries
Kimmo Timonen	350 000 $ (2)
Salary Remaining :	0 $
Bryce Salvador	150 000 $ (2)
Salary Remaining :	0 $
Scott Gomez	100 000 $ (3)
Salary Remaining :	0 $
Dylan Olsen	75 000 $ (3)
Salary Remaining :	0 $
Tomas Vincour	70 000 $ (3)
Salary Remaining :	0 $
Chuck Kobasew	65 000 $ (1)
Salary Remaining :	0 $
Dana Tyrell	65 000 $ (2)
Salary Remaining :	0 $
Tanner Kero	65 000 $ (3)
Salary Remaining :	0 $
Michael Bournival	60 000 $ (4)
Salary Remaining :	0 $
Kevin Gravel	60 000 $ (3)
Salary Remaining :	0 $
Connor Brickley	60 000 $ (3)
Salary Remaining :	0 $
Perttu Lindgren	50 000 $ (3)
Salary Remaining :	0 $
Denis Tolpeko	50 000 $ (1)
Salary Remaining :	0 $
Lane MacDermid	50 000 $ (4)
Salary Remaining :	0 $
David Broll	50 000 $ (4)
Salary Remaining :	0 $
Evgeny Dadonov	50 000 $ (4)
Salary Remaining :	0 $
Carson McMillan	50 000 $ (5)
Salary Remaining :	0 $
Mark Dekanich	50 000 $ (1)
Salary Remaining :	0 $
Timo Pielmeier	50 000 $ (1)
Salary Remaining :	0 $
Cameron Gaunce	50 000 $ (3)
Salary Remaining :	0 $
Ivan Vishnevskiy	50 000 $ (5)
Salary Remaining :	0 $
Jonathan Sigalet	50 000 $ (1)
Salary Remaining :	0 $
Dominik Uher	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 32 : 1 720 000,00 $
Year 33 : 1 405 000,00 $
Year 34 : 840 000,00 $
Year 35 : 310 000,00 $
Salary Average Commitment
Year 32 : 150 000,00 $
Year 33 : 150 000,00 $
Year 34 : 150 000,00 $
Year 35 : 0,00 $

St-Johns Desperados

Arena Capacity - Ticket Price Attendance - %
Arena Name	Newfie Center
Level 1:	7000 - 95 $ - 6 768 - 96,69%
Level 2:	6000 - 57 $ - 5 708 - 95,14%
Level 3:	3000 - 32 $ - 2 870 - 95,66%
Level 4:	5000 - 20 $ - 4 797 - 95,94%
Luxury :	2000 - 190 $ - 1 818 - 90,90%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 961 - 95,48%
Average Income per Game	1 576 641 $
Year to Date Revenue	64 642 268 $
Expense
Pro Players Total Salaries	58 700 000 $
Farm Players Total Salaries	2 257 500 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 773 556 $
Farm Year To Date Expenses	2 793 323 $
Pro Salary Cap To Date	65 273 546 $
Farm Salary Cap To Date	1 993 304 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	510 000 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 820 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	58 700 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	13 300 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	13 700 000 $
Current Bank Account	80 742 926 $
Projected Bank Account	80 742 926 $

Pro Players Salaries
Mike Green	6 000 000 $ (3)
-Salary Remaining :	0 $
Kari Lehtonen	5 900 000 $ (2)
-Salary Remaining :	0 $
Jay Bouwmeester	5 000 000 $ (1)
-Salary Remaining :	0 $
Jaroslav Halak	5 000 000 $ (1)
-Salary Remaining :	0 $
Jarome Iginla	4 200 000 $ (2)
-Salary Remaining :	0 $
Nazem Kadri	4 000 000 $ (3)
-Salary Remaining :	0 $
Teddy Purcell	3 750 000 $ (2)
-Salary Remaining :	0 $
Kyle Turris	3 500 000 $ (5)
-Salary Remaining :	0 $
Patrik Elias	3 500 000 $ (2)
-Salary Remaining :	0 $
Seth Jones	3 250 000 $ (2)
-Salary Remaining :	0 $
Marc Methot	3 000 000 $ (1)
-Salary Remaining :	0 $
Nino Niederreiter	2 850 000 $ (3)
-Salary Remaining :	0 $
Dave Bolland	1 750 000 $ (5)
-Salary Remaining :	0 $
Radko Gudas	1 500 000 $ (2)
-Salary Remaining :	0 $
Jori Lehtera	1 200 000 $ (1)
-Salary Remaining :	0 $
Ryan White	1 000 000 $ (5)
-Salary Remaining :	0 $
Andre Burakovsky	900 000 $ (1)
-Salary Remaining :	0 $
Rickard Rakell	850 000 $ (2)
-Salary Remaining :	0 $
Scott Laughton	800 000 $ (2)
-Salary Remaining :	0 $
Korbinian Holzer	750 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 32 : 58 700 000,00 $
Year 33 : 43 600 000,00 $
Year 34 : 19 850 000,00 $
Year 35 : 6 250 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 58 700 000,00 $
Year 33 : 43 600 000,00 $
Year 34 : 19 850 000,00 $
Year 35 : 6 250 000,00 $

Farm Players Salaries
Mason Raymond	250 000 $ (2)
Salary Remaining :	0 $
James Wisniewski	200 000 $ (5)
Salary Remaining :	0 $
Stephen Weiss	150 000 $ (3)
Salary Remaining :	0 $
Patrick Kaleta	100 000 $ (1)
Salary Remaining :	0 $
Kyle Clifford	100 000 $ (1)
Salary Remaining :	0 $
Kerby Rychel	92 500 $ (1)
Salary Remaining :	0 $
Quinton Howden	90 000 $ (2)
Salary Remaining :	0 $
Emile Poirier	87 500 $ (1)
Salary Remaining :	0 $
Casey Bailey	85 000 $ (1)
Salary Remaining :	0 $
Ryan Pulock	85 000 $ (3)
Salary Remaining :	0 $
Mark Fraser	80 000 $ (3)
Salary Remaining :	0 $
Bill Arnold	75 000 $ (4)
Salary Remaining :	0 $
Anton Forsberg	70 000 $ (1)
Salary Remaining :	0 $
Brendan Woods	70 000 $ (1)
Salary Remaining :	0 $
Patrick Brown	65 000 $ (1)
Salary Remaining :	0 $
Derek Forbort	57 500 $ (3)
Salary Remaining :	0 $
Rick DiPietro	50 000 $ (2)
Salary Remaining :	0 $
Eriah Hayes	50 000 $ (4)
Salary Remaining :	0 $
Kenndal McArdle	50 000 $ (3)
Salary Remaining :	0 $
Mark Visentin	50 000 $ (4)
Salary Remaining :	0 $
Bill Sweatt	50 000 $ (3)
Salary Remaining :	0 $
Mattias Ritola	50 000 $ (3)
Salary Remaining :	0 $
Nathan Horton	50 000 $ (5)
Salary Remaining :	0 $
Dustin Kohn	50 000 $ (3)
Salary Remaining :	0 $
John Negrin	50 000 $ (2)
Salary Remaining :	0 $
Nikita Filatov	50 000 $ (3)
Salary Remaining :	0 $
Andreas Thuresson	50 000 $ (3)
Salary Remaining :	0 $
Hannu Toivonen	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 32 : 2 257 500,00 $
Year 33 : 1 587 500,00 $
Year 34 : 1 097 500,00 $
Year 35 : 425 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 95 $ - 6 000 - 100,00%
Level 2:	5000 - 65 $ - 4 581 - 91,63%
Level 3:	2250 - 45 $ - 1 937 - 86,07%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1250 - 220 $ - 1 236 - 98,85%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	17 753 - 95,96%
Average Income per Game	1 372 112 $
Year to Date Revenue	56 256 580 $
Expense
Pro Players Total Salaries	45 075 000 $
Farm Players Total Salaries	3 547 500 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 713 544 $
Farm Year To Date Expenses	3 771 471 $
Pro Salary Cap To Date	47 613 541 $
Farm Salary Cap To Date	2 771 463 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	401 458 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	39 890 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	45 075 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	26 925 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	75 000 $
Current Bank Account	52 106 480 $
Projected Bank Account	52 106 480 $

Pro Players Salaries
Jeff Skinner	5 500 000 $ (5)
-Salary Remaining :	0 $
Ondrej Palat	4 300 000 $ (2)
-Salary Remaining :	0 $
Oscar Klefbom	4 000 000 $ (3)
-Salary Remaining :	0 $
Marco Scandella	3 750 000 $ (2)
-Salary Remaining :	0 $
David Savard	3 750 000 $ (2)
-Salary Remaining :	0 $
Brenden Dillon	3 500 000 $ (3)
-Salary Remaining :	0 $
Ryan Ellis	3 500 000 $ (3)
-Salary Remaining :	0 $
Matt Read	2 500 000 $ (3)
-Salary Remaining :	0 $
Michael Hutchinson	2 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Murray	2 000 000 $ (1)
-Salary Remaining :	0 $
Brandon Pirri	1 750 000 $ (4)
-Salary Remaining :	0 $
Carter Hutton	1 250 000 $ (2)
-Salary Remaining :	0 $
Curtis Lazar	1 200 000 $ (1)
-Salary Remaining :	0 $
Michael Latta	900 000 $ (3)
-Salary Remaining :	0 $
Cedric Paquette	900 000 $ (3)
-Salary Remaining :	0 $
Viktor Arvidsson	900 000 $ (1)
-Salary Remaining :	0 $
Andrew Copp	825 000 $ (1)
-Salary Remaining :	0 $
Jonathan Audy-Marchessault	750 000 $ (1)
-Salary Remaining :	0 $
Dylan DeMelo	600 000 $ (3)
-Salary Remaining :	0 $
Joel Hanley	600 000 $ (3)
-Salary Remaining :	0 $
Scott Kosmachuk	600 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 32 : 45 075 000,00 $
Year 33 : 37 400 000,00 $
Year 34 : 23 750 000,00 $
Year 35 : 7 250 000,00 $
Salary Average Commitment
Year 32 : 500 000,00 $
Year 33 : 500 000,00 $
Year 34 : 500 000,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 45 075 000,00 $
Year 33 : 37 400 000,00 $
Year 34 : 23 750 000,00 $
Year 35 : 7 250 000,00 $

Farm Players Salaries
Justin Kurtz	500 000 $ (1)
Salary Remaining :	0 $
Jesse Joensuu	300 000 $ (1)
Salary Remaining :	0 $
Mikko Lehtonen	300 000 $ (1)
Salary Remaining :	0 $
Kellan Lain	100 000 $ (1)
Salary Remaining :	0 $
Chris Bourque	100 000 $ (2)
Salary Remaining :	0 $
Matt Frattin	100 000 $ (5)
Salary Remaining :	0 $
Justin Florek	100 000 $ (1)
Salary Remaining :	0 $
Brandon Mashinter	100 000 $ (5)
Salary Remaining :	0 $
Drew Shore	100 000 $ (2)
Salary Remaining :	0 $
Joni Ortio	100 000 $ (1)
Salary Remaining :	0 $
Niklas Svedberg	100 000 $ (2)
Salary Remaining :	0 $
Rob Schremp	100 000 $ (2)
Salary Remaining :	0 $
Joe Morrow	95 000 $ (1)
Salary Remaining :	0 $
David Wolf	90 000 $ (4)
Salary Remaining :	0 $
Pavel Zacha	90 000 $ (3)
Salary Remaining :	0 $
Mark Alt	85 000 $ (1)
Salary Remaining :	0 $
Chris Driedger	85 000 $ (1)
Salary Remaining :	0 $
Sonny Milano	80 000 $ (2)
Salary Remaining :	0 $
Juuse Saros	80 000 $ (3)
Salary Remaining :	0 $
Jason Dickinson	75 000 $ (3)
Salary Remaining :	0 $
Esa Lindell	75 000 $ (3)
Salary Remaining :	0 $
Nicolas Deschamps	75 000 $ (1)
Salary Remaining :	0 $
Andrew Ebbett	72 500 $ (2)
Salary Remaining :	0 $
Maxwell Reinhart	70 000 $ (1)
Salary Remaining :	0 $
Jordan Weal	65 000 $ (3)
Salary Remaining :	0 $
Brett Sutter	60 000 $ (3)
Salary Remaining :	0 $
Laurent Dauphin	60 000 $ (2)
Salary Remaining :	0 $
Jeff Tambellini	60 000 $ (3)
Salary Remaining :	0 $
Nicolas Paul	60 000 $ (2)
Salary Remaining :	0 $
Brendan Gaunce	60 000 $ (2)
Salary Remaining :	0 $
Scott Wedgewood	60 000 $ (3)
Salary Remaining :	0 $
Dylan Reese	50 000 $ (1)
Salary Remaining :	0 $
Sean Collins	50 000 $ (1)
Salary Remaining :	0 $
Matt Taormina	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 32 : 3 547 500,00 $
Year 33 : 1 637 500,00 $
Year 34 : 905 000,00 $
Year 35 : 290 000,00 $
Salary Average Commitment
Year 32 : 200 000,00 $
Year 33 : 50 000,00 $
Year 34 : 50 000,00 $
Year 35 : 0,00 $

Toronto Tomahawk

Arena Capacity - Ticket Price Attendance - %
Arena Name	Eagle Palace
Level 1:	6500 - 100 $ - 5 556 - 85,48%
Level 2:	5500 - 60 $ - 5 418 - 98,51%
Level 3:	3000 - 35 $ - 2 835 - 94,51%
Level 4:	5000 - 20 $ - 4 812 - 96,24%
Luxury :	1500 - 200 $ - 1 446 - 96,39%
Total Capacity :	21500
Income
Home Games Left	0
Average Attendance - %	20 067 - 93,33%
Average Income per Game	1 433 566 $
Year to Date Revenue	58 776 195 $
Expense
Pro Players Total Salaries	53 088 000 $
Farm Players Total Salaries	2 397 500 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 737 106 $
Farm Year To Date Expenses	3 011 670 $
Pro Salary Cap To Date	48 737 106 $
Farm Salary Cap To Date	2 511 666 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	467 400 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 417 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	53 088 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	18 912 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	8 088 000 $
Current Bank Account	59 855 495 $
Projected Bank Account	59 855 495 $

Pro Players Salaries
Ryan Wilson	5 000 000 $ (1)
-Salary Remaining :	0 $
Aaron Volpatti	5 000 000 $ (1)
-Salary Remaining :	0 $
Mike Richards	4 300 000 $ (1)
-Salary Remaining :	0 $
Wayne Simmonds	4 250 000 $ (2)
-Salary Remaining :	0 $
Mike Ribeiro	4 000 000 $ (3)
-Salary Remaining :	0 $
Alexander Semin	4 000 000 $ (1)
-Salary Remaining :	0 $
Barret Jackman	3 000 000 $ (2)
-Salary Remaining :	0 $
Jonas Hiller	3 000 000 $ (4)
-Salary Remaining :	0 $
Michael Raffl	3 000 000 $ (2)
-Salary Remaining :	0 $
Andrew Shaw	2 000 000 $ (2)
-Salary Remaining :	0 $
Zemgus Girgensons	2 000 000 $ (4)
-Salary Remaining :	0 $
Damon Severson	1 500 000 $ (5)
-Salary Remaining :	0 $
Patrice Cormier	1 000 000 $ (5)
-Salary Remaining :	0 $
Chris Higgins	1 000 000 $ (2)
-Salary Remaining :	0 $
Mikhail Grigorenko	925 000 $ (2)
-Salary Remaining :	0 $
Steve Bernier	900 000 $ (2)
-Salary Remaining :	0 $
Ryan Murphy	863 000 $ (2)
-Salary Remaining :	0 $
Eric Wellwood	800 000 $ (5)
-Salary Remaining :	0 $
Barclay Goodrow	750 000 $ (1)
-Salary Remaining :	0 $
Garrett Wilson	750 000 $ (4)
-Salary Remaining :	0 $
Ryan Reaves	650 000 $ (3)
-Salary Remaining :	0 $
Tim Schaller	600 000 $ (1)
-Salary Remaining :	0 $
Michael Wall	600 000 $ (2)
-Salary Remaining :	0 $
Patrick Wey	600 000 $ (5)
-Salary Remaining :	0 $
Alex Plante	600 000 $ (4)
-Salary Remaining :	0 $
Antero Niittymaki	500 000 $ (1)
-Salary Remaining :	0 $
Andrew Raycroft	500 000 $ (1)
-Salary Remaining :	0 $
Aaron MacKenzie	500 000 $ (2)
-Salary Remaining :	0 $
Tyler Cuma	500 000 $ (4)
-Salary Remaining :	0 $
Total Pro Players	29
Salary Commitment
Year 32 : 53 088 000,00 $
Year 33 : 32 438 000,00 $
Year 34 : 15 400 000,00 $
Year 35 : 10 750 000,00 $
Salary Average Commitment
Year 32 : 3 000 000,00 $
Year 33 : 2 000 000,00 $
Year 34 : 1 500 000,00 $
Year 35 : 1 500 000,00 $
Salary Cap with 1 Way Contract
Year 32 : 53 088 000,00 $
Year 33 : 32 438 000,00 $
Year 34 : 15 400 000,00 $
Year 35 : 10 750 000,00 $

Farm Players Salaries
Adam Pineault	500 000 $ (1)
Salary Remaining :	0 $
Aaron Voros	500 000 $ (1)
Salary Remaining :	0 $
Alexandre Bolduc	500 000 $ (1)
Salary Remaining :	0 $
Johan Franzen	300 000 $ (1)
Salary Remaining :	0 $
Daniel Carcillo	95 000 $ (2)
Salary Remaining :	0 $
Tom Pyatt	87 500 $ (3)
Salary Remaining :	0 $
Brent Regner	80 000 $ (4)
Salary Remaining :	0 $
Matt Fraser	75 000 $ (3)
Salary Remaining :	0 $
Peter Harrold	75 000 $ (2)
Salary Remaining :	0 $
Tim Jackman	70 000 $ (2)
Salary Remaining :	0 $
Roman Horak	65 000 $ (3)
Salary Remaining :	0 $
Philip McRae	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 32 : 2 397 500,00 $
Year 33 : 597 500,00 $
Year 34 : 357 500,00 $
Year 35 : 130 000,00 $
Salary Average Commitment
Year 32 : 250 000,00 $
Year 33 : 100 000,00 $
Year 34 : 100 000,00 $
Year 35 : 100 000,00 $

Vancouver Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 90 $ - 6 823 - 97,47%
Level 2:	6000 - 70 $ - 4 233 - 70,54%
Level 3:	3000 - 45 $ - 1 952 - 65,06%
Level 4:	5000 - 30 $ - 3 049 - 60,97%
Luxury :	2000 - 180 $ - 1 859 - 92,94%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	17 915 - 77,89%
Average Income per Game	1 495 426 $
Year to Date Revenue	61 312 478 $
Expense
Pro Players Total Salaries	70 100 000 $
Farm Players Total Salaries	2 860 100 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 761 664 $
Farm Year To Date Expenses	4 224 458 $
Pro Salary Cap To Date	69 761 664 $
Farm Salary Cap To Date	2 724 460 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	609 167 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	38 246 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 100 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 900 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 100 000 $
Current Bank Account	59 106 147 $
Projected Bank Account	59 106 147 $

Pro Players Salaries
Patrick Kane	8 750 000 $ (3)
-Salary Remaining :	0 $
Erik Karlsson	6 500 000 $ (1)
-Salary Remaining :	0 $
Jason Spezza	6 000 000 $ (1)
-Salary Remaining :	0 $
Corey Crawford	6 000 000 $ (4)
-Salary Remaining :	0 $
Brad Marchand	5 250 000 $ (5)
-Salary Remaining :	0 $
Ryan Callahan	4 500 000 $ (5)
-Salary Remaining :	0 $
Scott Hartnell	4 400 000 $ (1)
-Salary Remaining :	0 $
Andrew Ladd	4 400 000 $ (4)
-Salary Remaining :	0 $
Alexander Edler	4 200 000 $ (3)
-Salary Remaining :	0 $
Andy Greene	4 000 000 $ (5)
-Salary Remaining :	0 $
Josh Gorges	3 500 000 $ (1)
-Salary Remaining :	0 $
Justin Williams	3 000 000 $ (3)
-Salary Remaining :	0 $
Alec Martinez	2 750 000 $ (2)
-Salary Remaining :	0 $
Matt Calvert	1 500 000 $ (2)
-Salary Remaining :	0 $
Eric Fehr	1 150 000 $ (4)
-Salary Remaining :	0 $
Ben Smith	1 000 000 $ (2)
-Salary Remaining :	0 $
Thomas Greiss	850 000 $ (3)
-Salary Remaining :	0 $
Andrew Desjardins	850 000 $ (5)
-Salary Remaining :	0 $
Jean-Gabriel Pageau	750 000 $ (2)
-Salary Remaining :	0 $
Brett Pesce	750 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 32 : 70 100 000,00 $
Year 33 : 49 700 000,00 $
Year 34 : 43 700 000,00 $
Year 35 : 26 150 000,00 $
Salary Average Commitment
Year 32 : 500 000,00 $
Year 33 : 500 000,00 $
Year 34 : 500 000,00 $
Year 35 : 500 000,00 $
Salary Cap with 1 Way Contract
Year 32 : 70 100 000,00 $
Year 33 : 49 700 000,00 $
Year 34 : 43 700 000,00 $
Year 35 : 26 150 000,00 $

Farm Players Salaries
Nate Thompson	150 000 $ (4)
Salary Remaining :	0 $
Daniel Winnik	150 000 $ (2)
Salary Remaining :	0 $
Mark Fistric	125 000 $ (2)
Salary Remaining :	0 $
Anders Lindback	100 000 $ (3)
Salary Remaining :	0 $
David Clarkson	97 500 $ (4)
Salary Remaining :	0 $
Ryan Hamilton	95 100 $ (2)
Salary Remaining :	0 $
Mark Borowiecki	85 000 $ (2)
Salary Remaining :	0 $
Mark Van Guilder	85 000 $ (1)
Salary Remaining :	0 $
Jordan Oesterle	80 000 $ (1)
Salary Remaining :	0 $
Jacob Josefson	80 000 $ (3)
Salary Remaining :	0 $
Curtis McElhinney	80 000 $ (5)
Salary Remaining :	0 $
Nikita Nesterov	75 000 $ (1)
Salary Remaining :	0 $
Julian Melchiori	75 000 $ (4)
Salary Remaining :	0 $
Brian Ferlin	75 000 $ (1)
Salary Remaining :	0 $
Cristopher Nilstorp	75 000 $ (1)
Salary Remaining :	0 $
David Warsofsky	65 000 $ (4)
Salary Remaining :	0 $
Brett Bellemore	65 000 $ (4)
Salary Remaining :	0 $
Zach Sill	65 000 $ (4)
Salary Remaining :	0 $
Brandon Kozun	60 000 $ (1)
Salary Remaining :	0 $
Chase De Leo	57 500 $ (3)
Salary Remaining :	0 $
Nic Dowd	57 500 $ (3)
Salary Remaining :	0 $
Byron Froese	57 500 $ (3)
Salary Remaining :	0 $
Ben Harpur	57 500 $ (3)
Salary Remaining :	0 $
Vincent Hinostroza	57 500 $ (3)
Salary Remaining :	0 $
Liam Reddox	55 000 $ (1)
Salary Remaining :	0 $
Joonas Nattinen	55 000 $ (4)
Salary Remaining :	0 $
Dmitry Korobov	55 000 $ (4)
Salary Remaining :	0 $
Shawn Hunwick	55 000 $ (2)
Salary Remaining :	0 $
Mark Katic	55 000 $ (1)
Salary Remaining :	0 $
Tomas Kana	55 000 $ (1)
Salary Remaining :	0 $
Mitch Callahan	55 000 $ (4)
Salary Remaining :	0 $
Matt Carey	55 000 $ (4)
Salary Remaining :	0 $
Tyler Randell	50 000 $ (5)
Salary Remaining :	0 $
Paul Thompson	50 000 $ (5)
Salary Remaining :	0 $
Roman Will	50 000 $ (5)
Salary Remaining :	0 $
Kristopher Foucault	50 000 $ (1)
Salary Remaining :	0 $
Milan Kytnar	50 000 $ (1)
Salary Remaining :	0 $
Roman Cervenka	50 000 $ (2)
Salary Remaining :	0 $
Greg Zanon	50 000 $ (2)
Salary Remaining :	0 $
Bradley Mills	50 000 $ (2)
Salary Remaining :	0 $
Aaron Palushaj	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	41
Salary Commitment
Year 32 : 2 860 100,00 $
Year 33 : 2 145 100,00 $
Year 34 : 1 435 000,00 $
Year 35 : 967 500,00 $
Salary Average Commitment
Year 32 : 150 000,00 $
Year 33 : 150 000,00 $
Year 34 : 150 000,00 $
Year 35 : 150 000,00 $

Washington Budweiser

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	7000 - 95 $ - 6 883 - 98,32%
Level 2:	6000 - 57 $ - 5 818 - 96,97%
Level 3:	3000 - 32 $ - 2 910 - 97,01%
Level 4:	5000 - 20 $ - 4 859 - 97,19%
Luxury :	2000 - 185 $ - 1 839 - 91,96%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 310 - 97,00%
Average Income per Game	1 591 860 $
Year to Date Revenue	65 266 263 $
Expense
Pro Players Total Salaries	68 900 000 $
Farm Players Total Salaries	1 980 000 $
Coaches Total Salaries	3 750 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 213 534 $
Farm Year To Date Expenses	2 375 049 $
Pro Salary Cap To Date	68 963 543 $
Farm Salary Cap To Date	1 875 064 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	601 250 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 754 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	68 900 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	3 100 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	23 900 000 $
Current Bank Account	80 593 236 $
Projected Bank Account	80 593 236 $

Pro Players Salaries
Steven Stamkos	8 500 000 $ (4)
-Salary Remaining :	0 $
Duncan Keith	7 700 000 $ (2)
-Salary Remaining :	0 $
Henrik Sedin	6 800 000 $ (4)
-Salary Remaining :	0 $
Jamie Benn	6 500 000 $ (1)
-Salary Remaining :	0 $
Daniel Sedin	6 300 000 $ (3)
-Salary Remaining :	0 $
Marc-Andre Fleury	6 000 000 $ (4)
-Salary Remaining :	0 $
Erik Johnson	4 500 000 $ (5)
-Salary Remaining :	0 $
Boone Jenner	4 000 000 $ (4)
-Salary Remaining :	0 $
Patrick Marleau	3 800 000 $ (4)
-Salary Remaining :	0 $
Jamie McGinn	2 250 000 $ (4)
-Salary Remaining :	0 $
Michael Del Zotto	2 000 000 $ (1)
-Salary Remaining :	0 $
PA Parenteau	2 000 000 $ (4)
-Salary Remaining :	0 $
Erik Haula	1 000 000 $ (4)
-Salary Remaining :	0 $
Justin Fontaine	1 000 000 $ (4)
-Salary Remaining :	0 $
Kevan Miller	1 000 000 $ (4)
-Salary Remaining :	0 $
Ian Cole (Out of Payroll)	950 000 $ (3)
-Salary Remaining :	0 $
Nicklas Jensen	900 000 $ (2)
-Salary Remaining :	0 $
Gabriel Bourque	800 000 $ (1)
-Salary Remaining :	0 $
John Moore	800 000 $ (5)
-Salary Remaining :	0 $
Kevin Connauton	750 000 $ (3)
-Salary Remaining :	0 $
Michael Kostka	650 000 $ (2)
-Salary Remaining :	0 $
Scott Darling	650 000 $ (1)
-Salary Remaining :	0 $
Trevor Lewis	500 000 $ (2)
-Salary Remaining :	0 $
Peter LeBlanc	500 000 $ (4)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 32 : 69 850 000,00 $
Year 33 : 59 900 000,00 $
Year 34 : 50 150 000,00 $
Year 35 : 42 150 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 69 850 000,00 $
Year 33 : 59 900 000,00 $
Year 34 : 50 150 000,00 $
Year 35 : 42 150 000,00 $

Farm Players Salaries
Tobias Enstrom	450 000 $ (3)
Salary Remaining :	0 $
Nikita Nikitin	325 000 $ (2)
Salary Remaining :	0 $
Daniel Alfredsson	275 000 $ (1)
Salary Remaining :	0 $
Rene Bourque	250 000 $ (1)
Salary Remaining :	0 $
Robyn Regehr	100 000 $ (3)
Salary Remaining :	0 $
Matt Tennyson	100 000 $ (4)
Salary Remaining :	0 $
Josh Harding	95 000 $ (2)
Salary Remaining :	0 $
Steven Oleksy	70 000 $ (1)
Salary Remaining :	0 $
Jean-Philippe Cote	65 000 $ (1)
Salary Remaining :	0 $
Joey Tenute	50 000 $ (3)
Salary Remaining :	0 $
Adam Berkhoel	50 000 $ (1)
Salary Remaining :	0 $
Johan Backlund	50 000 $ (1)
Salary Remaining :	0 $
Brendan Shinnimin	50 000 $ (1)
Salary Remaining :	0 $
Sergei Tolchinsky	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 32 : 1 980 000,00 $
Year 33 : 1 170 000,00 $
Year 34 : 750 000,00 $
Year 35 : 100 000,00 $
Salary Average Commitment
Year 32 : 150 000,00 $
Year 33 : 50 000,00 $
Year 34 : 50 000,00 $
Year 35 : 0,00 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	7000 - 100 $ - 5 585 - 79,78%
Level 2:	6000 - 60 $ - 5 778 - 96,29%
Level 3:	3000 - 35 $ - 2 892 - 96,40%
Level 4:	5000 - 20 $ - 4 865 - 97,30%
Luxury :	2000 - 200 $ - 1 459 - 72,97%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 579 - 89,47%
Average Income per Game	1 465 319 $
Year to Date Revenue	60 078 088 $
Expense
Pro Players Total Salaries	62 600 000 $
Farm Players Total Salaries	1 037 500 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 214 364 $
Farm Year To Date Expenses	1 522 640 $
Pro Salary Cap To Date	60 714 387 $
Farm Salary Cap To Date	1 022 640 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	525 833 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 487 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	62 600 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	9 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	17 600 000 $
Current Bank Account	61 414 233 $
Projected Bank Account	61 414 233 $

Pro Players Salaries
James Neal	5 000 000 $ (4)
-Salary Remaining :	0 $
Tyler Johnson	4 250 000 $ (2)
-Salary Remaining :	0 $
Brandon Dubinsky	4 250 000 $ (2)
-Salary Remaining :	0 $
Henrik Zetterberg	4 250 000 $ (5)
-Salary Remaining :	0 $
Cody Franson	4 000 000 $ (2)
-Salary Remaining :	0 $
Anton Stralman	3 850 000 $ (4)
-Salary Remaining :	0 $
Eric Staal	3 750 000 $ (5)
-Salary Remaining :	0 $
Jason Garrison	3 750 000 $ (1)
-Salary Remaining :	0 $
Antti Niemi	3 750 000 $ (4)
-Salary Remaining :	0 $
Marian Hossa	3 750 000 $ (3)
-Salary Remaining :	0 $
Morgan Rielly	3 500 000 $ (4)
-Salary Remaining :	0 $
Dustin Brown	3 500 000 $ (2)
-Salary Remaining :	0 $
Radim Vrbata	3 000 000 $ (1)
-Salary Remaining :	0 $
Brian Elliott	2 500 000 $ (3)
-Salary Remaining :	0 $
Dale Weise	1 750 000 $ (4)
-Salary Remaining :	0 $
Michal Rozsival	1 150 000 $ (1)
-Salary Remaining :	0 $
Steve Ott	975 000 $ (5)
-Salary Remaining :	0 $
Chris Thorburn	950 000 $ (5)
-Salary Remaining :	0 $
Dalton Prout	950 000 $ (1)
-Salary Remaining :	0 $
Stephen Gionta	700 000 $ (4)
-Salary Remaining :	0 $
Nikolay Goldobin	700 000 $ (3)
-Salary Remaining :	0 $
Brian Strait	625 000 $ (5)
-Salary Remaining :	0 $
Joey Hishon	600 000 $ (1)
-Salary Remaining :	0 $
Andrej Sustr	600 000 $ (2)
-Salary Remaining :	0 $
Vitaliy Kolesnik	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 32 : 62 600 000,00 $
Year 33 : 52 650 000,00 $
Year 34 : 36 050 000,00 $
Year 35 : 29 100 000,00 $
Salary Average Commitment
Year 32 : 0,00 $
Year 33 : 0,00 $
Year 34 : 0,00 $
Year 35 : 0,00 $
Salary Cap with 1 Way Contract
Year 32 : 62 600 000,00 $
Year 33 : 52 650 000,00 $
Year 34 : 36 050 000,00 $
Year 35 : 29 100 000,00 $

Farm Players Salaries
Michael Ryder	250 000 $ (1)
Salary Remaining :	0 $
Joel Edmundson	100 000 $ (3)
Salary Remaining :	0 $
Ladislav Smid	95 000 $ (4)
Salary Remaining :	0 $
Jeremy Morin	90 000 $ (1)
Salary Remaining :	0 $
Jeff Schultz	75 000 $ (1)
Salary Remaining :	0 $
Philip Samuelsson	62 500 $ (4)
Salary Remaining :	0 $
Duncan Siemens	60 000 $ (1)
Salary Remaining :	0 $
Carter Ashton	55 000 $ (4)
Salary Remaining :	0 $
Miles Wood	50 000 $ (3)
Salary Remaining :	0 $
Tyler Weiman	50 000 $ (1)
Salary Remaining :	0 $
John Persson	50 000 $ (4)
Salary Remaining :	0 $
Mark Olver	50 000 $ (2)
Salary Remaining :	0 $
Mike Connolly	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 32 : 1 037 500,00 $
Year 33 : 512 500,00 $
Year 34 : 462 500,00 $
Year 35 : 312 500,00 $
Salary Average Commitment
Year 32 : 100 000,00 $
Year 33 : 100 000,00 $
Year 34 : 100 000,00 $
Year 35 : 0,00 $

Team	Current Fund	Payroll	Under Maximum of 72 000 000 $	Over Minimum of 45 000 000 $	Pro Players	Farm Players	Total Players
Alaska Mystery	49 544 258 $	71 425 000 $	575 000 $	26 425 000 $	23	26	49
Anaheim Icehawks	78 603 485 $	69 400 000 $	2 600 000 $	24 400 000 $	23	36	59
Atlanta Crunch	70 708 726 $	49 450 000 $	22 550 000 $	4 450 000 $	22	16	38
Boston Bruins	87 048 064 $	72 000 000 $	0 $	27 000 000 $	24	25	49
Calgary Red Bull	24 883 221 $	70 400 000 $	1 600 000 $	25 400 000 $	22	9	31
Chicago Blackhawks	45 742 723 $	64 650 000 $	7 350 000 $	19 650 000 $	22	31	53
Cleveland Bulldogs	58 121 439 $	54 550 000 $	17 450 000 $	9 550 000 $	21	25	46
Colorado Zipper	72 927 277 $	70 430 000 $	1 570 000 $	25 430 000 $	21	22	43
Dallas Storm	40 532 708 $	48 650 000 $	23 350 000 $	3 650 000 $	25	13	38
Detroit Giants	87 387 134 $	64 360 000 $	7 640 000 $	19 360 000 $	22	36	58
Edmonton Oilers	41 980 801 $	67 450 000 $	4 550 000 $	22 450 000 $	20	30	50
Halifax Thunder	80 073 639 $	51 150 000 $	20 850 000 $	6 150 000 $	28	10	38
Hamilton Ultimate Fighter	25 862 717 $	70 750 000 $	1 250 000 $	25 750 000 $	21	28	49
Houston Supernova	41 706 857 $	61 750 000 $	10 250 000 $	16 750 000 $	26	21	47
London Spartiates	43 972 722 $	49 800 000 $	22 200 000 $	4 800 000 $	29	20	49
Los Angeles Kings	63 273 706 $	47 100 000 $	24 900 000 $	2 100 000 $	25	28	53
Moncton Bonessetters	37 926 127 $	53 933 000 $	18 067 000 $	8 933 000 $	23	48	71
Montreal Canadiens	89 220 872 $	56 600 000 $	15 400 000 $	11 600 000 $	23	23	46
New York Rangers	54 815 209 $	64 200 000 $	7 800 000 $	19 200 000 $	22	20	42
Ottawa Rebels	88 041 831 $	63 275 000 $	8 725 000 $	18 275 000 $	21	35	56
Quebec Nordiques	88 660 513 $	65 400 000 $	6 600 000 $	20 400 000 $	23	34	57
Regina Pats	41 886 871 $	55 700 000 $	16 300 000 $	10 700 000 $	23	31	54
San Jose Rhinos	81 005 423 $	68 220 000 $	3 780 000 $	23 220 000 $	23	32	55
Seattle Armada	83 892 687 $	60 250 000 $	11 750 000 $	15 250 000 $	24	23	47
St-Johns Desperados	80 742 926 $	58 700 000 $	13 300 000 $	13 700 000 $	20	28	48
St-Louis Blues	52 106 480 $	45 075 000 $	26 925 000 $	75 000 $	21	34	55
Toronto Tomahawk	59 855 495 $	53 088 000 $	18 912 000 $	8 088 000 $	29	12	41
Vancouver Knights	59 106 147 $	70 100 000 $	1 900 000 $	25 100 000 $	20	41	61
Washington Budweiser	80 593 236 $	68 900 000 $	3 100 000 $	23 900 000 $	24	14	38
Winnipeg Jets	61 414 233 $	62 600 000 $	9 400 000 $	17 600 000 $	25	13	38

Team Finance for Association Québécoise de Hockey Simulé

Update - 5 février 2017 at 07:48

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %